CCA Industries, Inc.
OTC:CAWW
0.4925 (USD) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1992 Q4 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.155 | 0.105 | 0.401 | 0.765 | 0.084 | 0.058 | 0.158 | 0.18 | 0.005 | 0 | 0.003 | 0.553 | 0.076 | 0.002 | 0.011 | 0.051 | 0.374 | 0.464 | 0.091 | 1.128 | 0.14 | 0.337 | 0.034 | 0.032 | 0.309 | 0.576 | 0.208 | 0.322 | 0.51 | 0.317 | 0.308 | 0.267 | 0.242 | 1.041 | 1.537 | 2.731 | 3.199 | 4.772 | 5.756 | 6.294 | 9.829 | 10.611 | 6.256 | 4.894 | 7.7 | 7.679 | 9.193 | 8.933 | 8.064 | 10.062 | 8.947 | 6.9 | 7.844 | 7.235 | 2.852 | 1.444 | 8.935 | 5.121 | 3.42 | 11.793 | 6.744 | 4.236 | 2.777 | 0.498 | 4.385 | 2.817 | 2.592 | 1.738 | 3.537 | 1.973 | 4.425 | 4.425 | 3.142 | 2.669 | 1.204 | 1.815 | 1.207 | 3.678 | 2.345 | 0.95 | 1.586 | 2.007 | 1.904 | 2.266 | 2.556 | 2.756 | 1.758 | 0.452 | 0.805 | 0.082 | 0.47 | 0.296 | 0.8 | 0.8 | 0.1 | 0.2 | 0.5 | 0.4 | 1.8 | 2.6 | 3.6 | 2.1 | 2.6 | 1.5 | 1.4 | 0.1 | 0.2 | 0.1 | 0.3 | 0.1 | 0.4 | 0.1 | 0.1 | 0 | 0.3 | 0.7 | 1.8 | 0.4 | 0.5 | 1.3 | 0.3 | 0.8 | 1.2 | 1.3 | 1.9 | 2.1 | 0.9 | 1 | 1.4 | 1.4 | 1.1 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.408 | 0.37 | 1.112 | 2.17 | 2.174 | 2.115 | 2.284 | 0.679 | 2.761 | 2.201 | 2.362 | 2.346 | 1.673 | 2.443 | 4.674 | 4.854 | 8.574 | 7.758 | 9.636 | 8.594 | 10.94 | 11.245 | 6.648 | 9.444 | 9.924 | 3.469 | 8.004 | 12.515 | 13.111 | 13.103 | 11.516 | 8.918 | 8.526 | 7.805 | 7.05 | 3.636 | 2.888 | 2.888 | 1.953 | 3.501 | 2.255 | 2.593 | 2.632 | 3.281 | 3.919 | 3.228 | 3.48 | 0.969 | 0.76 | 0.753 | 0.355 | 1.037 | 2.088 | 2.596 | 2.536 | 2.001 | 1.727 | 1.439 | 1.5 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 0.155 | 0.105 | 0.401 | 0.765 | 0.084 | 0.058 | 0.158 | 0.18 | 0.005 | 0 | 0.003 | 0.553 | 0.076 | 0.002 | 0.011 | 0.051 | 0.374 | 0.464 | 0.091 | 1.128 | 0.14 | 0.337 | 0.034 | 0.032 | 0.309 | 0.576 | 0.208 | 0.322 | 0.51 | 0.317 | 0.308 | 0.267 | 0.242 | 1.041 | 1.945 | 3.101 | 4.311 | 6.942 | 7.93 | 8.409 | 12.112 | 11.291 | 9.017 | 7.096 | 10.062 | 10.025 | 10.867 | 11.376 | 12.738 | 14.916 | 17.521 | 14.658 | 17.48 | 15.829 | 13.791 | 12.688 | 15.583 | 14.566 | 13.344 | 15.262 | 14.748 | 16.751 | 15.889 | 13.601 | 15.902 | 11.735 | 11.118 | 9.543 | 10.587 | 5.609 | 7.313 | 7.313 | 5.095 | 6.17 | 3.46 | 4.407 | 3.839 | 6.959 | 6.265 | 4.178 | 5.065 | 2.977 | 2.664 | 3.019 | 2.911 | 3.793 | 3.846 | 3.047 | 3.341 | 2.083 | 2.197 | 1.736 | 2.3 | 1.9 | 0.1 | 0.2 | 0.5 | 0.4 | 1.8 | 2.6 | 3.6 | 2.1 | 2.6 | 1.5 | 1.4 | 0.1 | 0.2 | 0.1 | 0.3 | 0.1 | 0.4 | 0.1 | 0.1 | 0 | 0.3 | 0.7 | 1.8 | 0.4 | 0.5 | 1.3 | 0.3 | 0.8 | 1.2 | 1.3 | 1.9 | 2.1 | 0.9 | 1 | 1.4 | 1.4 | 1.1 |
Net Receivables
| 0.543 | 0.564 | 0.616 | 0.845 | 1.396 | 0.934 | 1.104 | 1.113 | 1.548 | 1.935 | 1.595 | 1.502 | 1.925 | 2.649 | 1.796 | 3.08 | 2.599 | 2.618 | 2.859 | 2.439 | 2.586 | 3.657 | 3.421 | 2.585 | 2.148 | 2.141 | 1.858 | 2.303 | 2.112 | 3.941 | 3.167 | 3.217 | 2.248 | 4.953 | 5.162 | 5.265 | 5.473 | 7.314 | 8.471 | 9.325 | 8.873 | 9.292 | 8.702 | 10.908 | 8.462 | 8.012 | 7.869 | 10.352 | 7.351 | 9.196 | 9.654 | 9.964 | 7.703 | 9.324 | 9.494 | 11.287 | 9.785 | 8.28 | 11.174 | 10.82 | 9.119 | 7.09 | 10.462 | 10.423 | 7.188 | 8.732 | 10.606 | 9.29 | 9.26 | 8.606 | 8.644 | 8.644 | 8.678 | 9.264 | 9.63 | 8.681 | 6.605 | 6.89 | 9.011 | 7.789 | 6.266 | 5.866 | 6.866 | 5.658 | 4.465 | 5.576 | 7.453 | 7.947 | 6.33 | 8.412 | 10.159 | 9.461 | 7.4 | 6.9 | 9.8 | 9.6 | 7.9 | 7.4 | 6.4 | 6.3 | 3.9 | 4.9 | 5.1 | 4.8 | 4 | 5.7 | 5.9 | 6.8 | 4 | 3.7 | 4.8 | 4.1 | 5.6 | 5 | 4.8 | 4 | 2.7 | 3.6 | 3.2 | 2 | 1.9 | 1.4 | 2 | 2.6 | 2.7 | 2.3 | 2.7 | 1.3 | 2 | 1.9 | 0.7 |
Inventory
| 1.894 | 2.095 | 1.664 | 1.656 | 2.389 | 2.784 | 3.261 | 3.344 | 3.372 | 2.663 | 2.645 | 1.998 | 2.269 | 2.532 | 3.249 | 3.357 | 3.313 | 3.342 | 2.398 | 2.228 | 1.879 | 2.177 | 2.203 | 2.126 | 2.347 | 2.943 | 3.131 | 3.092 | 3.237 | 3.786 | 4.065 | 4.68 | 5.181 | 5.822 | 7.324 | 8.384 | 8.608 | 11.159 | 11.134 | 10.365 | 9.794 | 10.283 | 11.382 | 11.286 | 9.46 | 9.146 | 8.86 | 8.448 | 9.077 | 8.296 | 8.758 | 8.564 | 8.327 | 8.25 | 7.781 | 8.443 | 7.933 | 8.845 | 8.548 | 8.704 | 7.857 | 7.646 | 6.723 | 7.155 | 6.35 | 7.675 | 6.219 | 5.525 | 6.554 | 6.944 | 8.019 | 8.019 | 6.048 | 6.123 | 5.902 | 5.723 | 5.313 | 5.791 | 6.013 | 5.177 | 3.743 | 4.542 | 4.463 | 4.856 | 4.784 | 5.638 | 5.825 | 4.962 | 5.735 | 5.332 | 5.625 | 6.201 | 6.2 | 7.1 | 8.1 | 8.7 | 9.1 | 9 | 8.1 | 6.6 | 6 | 6.1 | 6.1 | 6.2 | 5.9 | 7 | 6.7 | 6 | 6.4 | 6.1 | 6.8 | 7.3 | 7.5 | 6 | 5.9 | 5.9 | 6.9 | 6.7 | 4.9 | 3.5 | 3.7 | 3.2 | 3 | 3.7 | 3.8 | 3.4 | 2.9 | 2.2 | 1.8 | 1.3 | 0.3 |
Other Current Assets
| 0.678 | 0.7 | 0.68 | 0.223 | 0 | 0.315 | 0.224 | 0.211 | 0.148 | 0.192 | 0.107 | 0.108 | 0.094 | 0.228 | 0.32 | 0.572 | 1.228 | 1.687 | 1.899 | 1.843 | 3.44 | 3.052 | 3.88 | 3.531 | 3.169 | 2.862 | 3.902 | 3.72 | 3.789 | 3.149 | 4.031 | 5.374 | 5.053 | 3.884 | 7.103 | 5.759 | 4.876 | 4.984 | 3.424 | 3.16 | 2.659 | 2.072 | 2.609 | 2.416 | 2.686 | 3.058 | 3.558 | 2.049 | 2.975 | 2.254 | 2.031 | 1.899 | 1.933 | 1.692 | 2.455 | 3.172 | 1.552 | 2.719 | 2.72 | 2.319 | 2.236 | 2.29 | 2.236 | 1.802 | 1.865 | 1.739 | 1.856 | 1.903 | 1.511 | 2.039 | 4.379 | 4.379 | 1.765 | 3.264 | 6.702 | 5.505 | 1.791 | 2.86 | 4.515 | 2.998 | 1.653 | 2.711 | 4.076 | 3.147 | 2.241 | 2.566 | 4.295 | 3.347 | 2.632 | 3.265 | 4.619 | 4.105 | 2.7 | 4.1 | 5 | 3.4 | 3 | 4.6 | 3.6 | 3.1 | 2.7 | 3.6 | 3.1 | 2.4 | 2.8 | 4.2 | 5.3 | 4.9 | 4.3 | 4 | 3.2 | 3.2 | 2.3 | 7.3 | 7 | 6.2 | 6 | 6.2 | 5.5 | 5 | 4.4 | 3.8 | 3.4 | 2 | 0.4 | 0.5 | 0.3 | 0.4 | 0.5 | 0.4 | 0.2 |
Total Current Assets
| 3.27 | 3.464 | 3.361 | 3.489 | 3.87 | 4.091 | 4.748 | 4.848 | 5.073 | 4.79 | 4.35 | 4.161 | 4.364 | 5.411 | 5.377 | 7.061 | 6.899 | 7.267 | 6.297 | 6.717 | 7.365 | 8.509 | 8.575 | 7.582 | 7.463 | 8.043 | 8.12 | 8.662 | 8.88 | 10.198 | 10.104 | 12.272 | 11.639 | 15.699 | 20.399 | 21.394 | 22.165 | 28.991 | 30.96 | 31.259 | 33.439 | 32.938 | 31.709 | 31.705 | 30.67 | 30.241 | 31.154 | 32.225 | 32.142 | 34.663 | 37.964 | 35.084 | 35.443 | 35.095 | 33.52 | 35.59 | 34.852 | 34.41 | 35.785 | 37.105 | 33.961 | 33.777 | 35.31 | 32.982 | 31.305 | 29.881 | 29.799 | 26.261 | 27.912 | 23.198 | 28.354 | 28.354 | 21.586 | 24.821 | 25.694 | 24.316 | 17.548 | 22.5 | 25.804 | 20.143 | 16.727 | 16.096 | 18.068 | 16.679 | 14.401 | 17.573 | 21.42 | 19.304 | 18.038 | 19.093 | 22.599 | 21.503 | 18.6 | 20 | 23 | 21.9 | 20.5 | 21.4 | 19.9 | 18.6 | 16.2 | 16.7 | 16.9 | 14.9 | 14.1 | 17 | 18.1 | 17.8 | 15 | 13.9 | 15.2 | 14.7 | 15.5 | 18.3 | 18 | 16.8 | 17.4 | 16.9 | 14.1 | 11.8 | 10.3 | 9.2 | 9.6 | 9.6 | 8.8 | 8.3 | 6.8 | 4.9 | 5.7 | 5 | 2.3 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.007 | 0.009 | 0.01 | 0.009 | 0.012 | 0.013 | 0.012 | 0.014 | 0.011 | 0.013 | 0.154 | 0.261 | 0.379 | 0.498 | 0.617 | 0.083 | 0.085 | 0.095 | 0.138 | 0.148 | 0.141 | 0.208 | 0.229 | 0.228 | 0.235 | 0.247 | 0.194 | 0.201 | 0.205 | 0.243 | 0.258 | 1.056 | 1.109 | 1.285 | 1.352 | 1.412 | 1.49 | 1.493 | 1.526 | 1.354 | 1.025 | 0.639 | 0.492 | 0.509 | 0.526 | 0.543 | 0.513 | 0.514 | 0.551 | 0.582 | 0.586 | 0.642 | 0.683 | 0.68 | 0.656 | 0.565 | 0.611 | 0.605 | 0.657 | 0.538 | 0.563 | 0.577 | 0.619 | 0.658 | 0.562 | 0.435 | 0.427 | 0.479 | 0.467 | 0.5 | 0.545 | 0.545 | 0.57 | 0.614 | 0.661 | 0.681 | 0.729 | 0.775 | 0.805 | 0.764 | 0.721 | 0.685 | 0.46 | 0.449 | 0.482 | 0.446 | 0.513 | 0.585 | 0.676 | 0.729 | 0.799 | 0.839 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.6 | 0.3 | 0.1 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1.227 | 1.227 | 0 | 0 | 1.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.436 | 0.437 | 0.437 | 0.437 | 0.433 | 0.432 | 0.433 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 0.655 | 0.655 | 0.655 | 0.655 | 0.747 | 0.752 | 0.757 | 0.762 | 0.767 | 0.772 | 0.778 | 0.783 | 0.783 | 0.783 | 0.673 | 0.673 | 0.673 | 0.673 | 0.673 | 0.674 | 0.696 | 0.696 | 0.697 | 0.698 | 0.723 | 0.724 | 0.726 | 0.728 | 0.479 | 0.481 | 0.483 | 0.484 | 0.499 | 0.5 | 0.502 | 0.504 | 0.506 | 0.577 | 0.589 | 0.583 | 0.578 | 0.559 | 0.559 | 0.511 | 0.499 | 0.511 | 0.52 | 0.532 | 0.544 | 0.555 | 0.566 | 0.577 | 0.586 | 0.598 | 0.609 | 0.619 | 0.63 | 0.641 | 0.635 | 0.641 | 0.223 | 0.164 | 0.167 | 0.2 | 0.2 | 0.7 | 0.4 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 1.227 | 1.227 | 0 | 0 | 1.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.436 | 0.437 | 0.437 | 0.437 | 0.433 | 0.432 | 0.433 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 0.655 | 0.655 | 0.655 | 0.655 | 0.747 | 0.752 | 0.757 | 0.762 | 0.767 | 0.772 | 0.778 | 0.783 | 0.783 | 0.783 | 0.673 | 0.673 | 0.673 | 0.673 | 0.673 | 0.674 | 0.696 | 0.696 | 0.697 | 0.698 | 0.723 | 0.724 | 0.726 | 0.728 | 0.479 | 0.481 | 0.483 | 0.484 | 0.499 | 0.5 | 0.502 | 0.504 | 0.506 | 0.577 | 0.589 | 0.583 | 0.578 | 0.559 | 0.559 | 0.511 | 0.499 | 0.511 | 0.52 | 0.532 | 0.544 | 0.555 | 0.566 | 0.577 | 0.586 | 0.598 | 0.609 | 0.619 | 0.63 | 0.641 | 0.635 | 0.641 | 0.223 | 0.164 | 0.167 | 0.2 | 0.2 | 0.7 | 0.4 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0 | 0 | 0 |
Long Term Investments
| 0 | -1.227 | 0 | 0 | 0.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.148 | 0.175 | 0.202 | 0.124 | 0.133 | 0.165 | 0.196 | 0.228 | 0.26 | 0.291 | 0.324 | 0.356 | 0 | 0.343 | 0.676 | 0 | 0 | -0.005 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0.744 | 2.514 | 3.158 | 2.983 | 3.115 | 2.973 | 2.951 | 3.124 | 2.713 | 2.676 | 3.308 | 2.9 | 3.623 | 3.573 | 2.198 | 2.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 6.048 | 6.059 | 6.054 | 5.98 | 6.097 | 6.039 | 6.005 | 5.937 | 5.886 | 5.838 | 5.923 | 5.945 | 5.674 | 5.662 | 5.77 | 0 | 6.15 | 6.498 | 6.453 | 6.395 | 7.422 | 8.121 | 8.113 | 8.317 | 8.416 | 9.004 | 9.144 | 9.157 | 9.201 | 9.412 | 9.544 | 6.99 | 6.988 | 4.524 | 2.919 | 1.836 | 1.921 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.035 | 0.085 | 0.143 | 0.03 | 0.03 | 0.029 | 0.029 | 0.029 | 0.03 | 0.031 | 0.025 | 0.029 | 0.024 | 0 | 0.023 | 0.049 | 0.05 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0.037 | 0.039 | 0.039 | 0.04 | 0 | 0.038 | 0.042 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.228 | 1.46 | 1.714 | 1.701 | 0.355 | 2.367 | 2.367 | 2.314 | 2.311 | 2.312 | 2.303 | 2.317 | 3.161 | 2.654 | 2.667 | 6.66 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.431 | 0.431 | 0.431 | 0.431 | 0.431 | 0.431 | 0.431 | 0.431 | 0.431 | 0.076 | 1.009 | 1.341 | 0.005 | 0.003 | 0.004 | 0.008 | 0.013 | 0.017 | 0.02 | 0.025 | 0.029 | 0.053 | 0.053 | 0.053 | 0.053 | 0.065 | 0.065 | 0.065 | 0.065 | 0.065 | 0.065 | 0.065 | 0.065 | 0.065 | 0.065 | 0.065 | 3.74 | 4.821 | 3.798 | 4.867 | 3.291 | 2.476 | 2.507 | 4.121 | 6.433 | 6.784 | 6.846 | 6.324 | 8.359 | 8.697 | 8.697 | 8.89 | 10.13 | 11.374 | 10.754 | 11.031 | 7.227 | 5.567 | 7.345 | 6.78 | 8.145 | 7.707 | 4.822 | 5.057 | 2.92 | 1.635 | 1.18 | 0.957 | 1.693 | 1.678 | 1.988 | 2 | 1.8 | 1.6 | 2.3 | 2.4 | 2 | 2.3 | 2.3 | 2 | 2.4 | 2 | 2.2 | 1.7 | 1.7 | 1.9 | 1.5 | 1.9 | 3.3 | 3.7 | 3.6 | 3.8 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 0.7 | 0.9 | 1.2 | 0.7 | 0 |
Total Non-Current Assets
| 7.51 | 7.527 | 7.778 | 7.689 | 8.471 | 8.419 | 8.385 | 8.265 | 8.208 | 8.163 | 8.38 | 8.522 | 9.214 | 8.813 | 9.055 | 7.179 | 7.256 | 7.642 | 7.666 | 7.537 | 8.566 | 9.358 | 9.403 | 9.637 | 9.775 | 10.406 | 10.526 | 10.579 | 10.27 | 11.083 | 11.208 | 9.71 | 10.093 | 6.556 | 5.023 | 4.008 | 4.181 | 2.273 | 2.315 | 2.151 | 1.832 | 2.194 | 3.842 | 4.393 | 4.235 | 4.383 | 4.224 | 4.204 | 4.414 | 4.056 | 4.023 | 4.712 | 4.346 | 5.091 | 5.053 | 3.639 | 4.493 | 4.854 | 5.989 | 4.849 | 5.943 | 4.396 | 3.625 | 3.697 | 5.211 | 7.402 | 7.812 | 7.915 | 7.398 | 9.487 | 9.85 | 9.85 | 9.97 | 11.242 | 12.547 | 11.956 | 12.291 | 8.546 | 6.927 | 8.678 | 8.078 | 9.453 | 8.803 | 5.919 | 6.198 | 3.996 | 2.827 | 2.441 | 2.274 | 2.644 | 2.641 | 2.994 | 2.9 | 2.8 | 3.1 | 3.5 | 3.5 | 3 | 3.1 | 3 | 2.7 | 3.1 | 2.8 | 3.1 | 2.6 | 2.5 | 2.7 | 2.3 | 2.7 | 4.1 | 4.5 | 4.4 | 4.6 | 1 | 0.9 | 0.8 | 0.8 | 0.9 | 0.9 | 0.8 | 1 | 1 | 0.9 | 1.1 | 1.2 | 1.2 | 1.3 | 1.6 | 1.8 | 1 | 0.1 |
Total Assets
| 10.78 | 10.991 | 11.139 | 11.178 | 12.341 | 12.51 | 13.133 | 13.113 | 13.281 | 12.953 | 12.731 | 12.684 | 13.578 | 14.224 | 14.432 | 14.24 | 14.155 | 14.909 | 13.963 | 14.254 | 15.93 | 17.868 | 17.977 | 17.22 | 17.238 | 18.45 | 18.647 | 19.241 | 19.151 | 21.281 | 21.312 | 21.981 | 21.733 | 22.255 | 25.422 | 25.403 | 26.346 | 31.264 | 33.275 | 33.41 | 35.271 | 35.132 | 35.551 | 36.098 | 34.906 | 34.624 | 35.378 | 36.429 | 36.556 | 38.719 | 41.988 | 39.797 | 39.789 | 40.186 | 38.574 | 39.228 | 39.346 | 39.264 | 41.774 | 41.953 | 39.904 | 38.173 | 38.935 | 36.679 | 36.517 | 37.284 | 37.61 | 34.176 | 35.309 | 32.684 | 38.204 | 38.204 | 31.557 | 36.063 | 38.241 | 36.272 | 29.839 | 31.046 | 32.732 | 28.82 | 24.805 | 25.549 | 26.871 | 22.599 | 20.599 | 21.569 | 24.247 | 21.745 | 20.312 | 21.737 | 25.24 | 24.497 | 21.5 | 22.8 | 26.1 | 25.4 | 24 | 24.4 | 23 | 21.6 | 18.9 | 19.8 | 19.7 | 18 | 16.7 | 19.5 | 20.8 | 20.1 | 17.7 | 18 | 19.7 | 19.1 | 20.1 | 19.3 | 18.9 | 17.6 | 18.2 | 17.8 | 15 | 12.6 | 11.3 | 10.2 | 10.5 | 10.7 | 10 | 9.5 | 8.1 | 6.5 | 7.5 | 6 | 2.4 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1.289 | 1.49 | 1.46 | 1.482 | 1.708 | 1.388 | 1.644 | 1.38 | 1.473 | 1.341 | 1.874 | 1.897 | 2.005 | 1.87 | 1.955 | 2.451 | 0.002 | 4.751 | 3.961 | 0.002 | 0.002 | 2.387 | 2.738 | 5.158 | 5.616 | 0.003 | 0.004 | 7.276 | 0.004 | 0.006 | 0.006 | 9.341 | 10.731 | 0.005 | 0.006 | 0.005 | 9.246 | 9.474 | 10.526 | 10.065 | 10.263 | 9.47 | 9.811 | 10.136 | 8.567 | 7.777 | 8.392 | 8.722 | 9.101 | 10.043 | 12.326 | 8.669 | 8.776 | 10.068 | 9.851 | 11.529 | 10.183 | 7.825 | 10.401 | 10.686 | 8.354 | 7.798 | 10.097 | 9.116 | 8.104 | 9.301 | 11.074 | 9.468 | 8.734 | 7.449 | 11.541 | 11.541 | 6.983 | 7.02 | 10.431 | 11.425 | 5.603 | 6.372 | 9.585 | 8.702 | 5.284 | 6.579 | 8.406 | 5.875 | 4.154 | 5.27 | 8.049 | 6.918 | 4.289 | 3.392 | 8.181 | 7.966 | 4.9 | 6.2 | 8.4 | 6.9 | 6.3 | 7.7 | 6.7 | 7.1 | 5.1 | 6.3 | 6.4 | 5.8 | 4.8 | 7 | 9.1 | 8.2 | 6.9 | 5.9 | 7.1 | 6.8 | 7.6 | 6.6 | 6.6 | 6.3 | 7.9 | 8 | 6 | 4.5 | 3.9 | 2.8 | 3 | 3.4 | 3 | 2.9 | 2.4 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0.647 | 0.236 | 0.268 | 0.061 | 1.403 | 1.456 | 1.719 | 1.707 | 1.519 | 1.199 | 0.48 | 0.43 | 0.561 | 1.299 | 1.589 | 1.622 | 1.51 | 0.995 | 0.647 | 0.375 | 2.016 | 3.166 | 3.534 | 3.549 | 3.285 | 3.876 | 3.794 | 4.489 | 3.71 | 0.008 | 0.008 | 2.962 | 0.008 | 0.008 | 0.007 | 0.007 | 0.007 | 0.007 | 0.003 | 0.004 | 0.004 | 0.003 | 0.004 | 0.005 | 0.006 | 0.006 | 0.006 | 0.008 | 0.015 | 0.026 | 0.036 | 0.048 | 0.053 | 0.056 | 0.059 | 0.059 | 0.058 | 0.056 | 0.055 | 0.05 | 0.049 | 0.048 | 0.045 | 0.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0.498 | 0.498 | 0.498 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 2.6 | 0 | 1.6 | 1.4 | 1.9 | 1.9 | 2.7 | 1.6 | 0.8 | 0.7 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0.8 | 0.3 | 0.7 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.8 | 0.7 | 0.2 | 0.3 | 0.3 | 0.3 | 1.2 | 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 0.3 | 0.4 | 0.9 | 0.3 | 0.1 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.004 | 0 | 0 | 0 | 0.001 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.014 | 0.029 | 0.024 | 0.047 | 0.023 | 0.015 | 0.008 | 0 | 0 | 0 | 0 | 0.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.203 | 0.203 | 0 | 0 | 0 | -0 | -0.002 | 0 | 0 | -0.002 | -0.002 | -0.003 | 0 | -0.002 | 0 | -0.003 | -0.004 | -0.004 | -0.004 | -0.006 | -0.006 | -0.003 | -0.004 | -0.005 | -0.006 | -0.005 | -0.006 | 0 | -0.004 | -0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.511 | 3.153 | 0 | 0 | 4.192 | 3.616 | 2.648 | 2.448 | -0.003 | -0.004 | 6.567 | 7.244 | 0 | 7.641 | 9.255 | 9.582 | 0 | 0 | 10.008 | 13.751 | 9.626 | 0 | 0.49 | 0 | 0 | 0.494 | 0.494 | 0.494 | 0.494 | 0.494 | 0.494 | 0.494 | 0.494 | 0.494 | 0.494 | 0.494 | 0.494 | 0.494 | 0.494 | 0.494 | 0.776 | 0.776 | 0.776 | 0.776 | 0.705 | 0.635 | 0.494 | 0.49 | 0 | 0.905 | 1.105 | 1.16 | 0.362 | 0.576 | 0.576 | 1.151 | 1.151 | 0.543 | 1.207 | 1.626 | 0 | 0.379 | 1.354 | 0.879 | 0.094 | 0.179 | 0.351 | 0.529 | 0 | 0.009 | 0.076 | 0.266 | 0 | 0 | 0 | 1.4 | 0 | 0 | 0 | 0 | 0.1 | 0.5 | 0.6 | 0.7 | 0.4 | 0 | 0.1 | 0.6 | 0.1 | 0 | 0.1 | -0.1 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.5 | 0.2 | 0.5 | 0.3 | 0.2 | 0 | 0.1 | 0.5 | 0.3 | 0.2 | 0.1 | 0 | 0.9 | 0.8 | 1.3 | 0.5 |
Total Current Liabilities
| 1.935 | 1.726 | 1.729 | 1.543 | 3.111 | 2.844 | 3.363 | 3.086 | 2.992 | 2.54 | 2.557 | 2.529 | 2.566 | 3.169 | 3.544 | 4.583 | 4.665 | 5.746 | 4.611 | 4.57 | 5.634 | 8.201 | 8.722 | 8.704 | 8.917 | 10.446 | 11.042 | 11.765 | 11.355 | 9.269 | 9.596 | 12.303 | 10.739 | 10.02 | 13.765 | 9.639 | 9.253 | 9.971 | 10.53 | 10.069 | 10.771 | 9.981 | 10.338 | 10.659 | 9.113 | 8.3 | 8.907 | 9.232 | 9.61 | 10.563 | 12.856 | 9.211 | 9.47 | 10.618 | 10.404 | 12.364 | 11.016 | 8.658 | 11.232 | 11.442 | 9.039 | 8.34 | 10.632 | 9.16 | 9.009 | 10.407 | 12.234 | 9.83 | 9.31 | 8.025 | 13.19 | 13.19 | 8.024 | 8.227 | 12.056 | 11.425 | 5.982 | 7.726 | 10.463 | 8.796 | 5.463 | 6.931 | 8.934 | 5.875 | 4.164 | 5.346 | 8.315 | 6.918 | 5.789 | 5.992 | 9.581 | 9.566 | 6.3 | 8.1 | 10.3 | 9.7 | 8.4 | 9.1 | 8.1 | 7.5 | 5.1 | 6.4 | 7 | 6 | 5 | 7.9 | 9.3 | 9.1 | 7.2 | 6.2 | 7.4 | 7.1 | 7.9 | 7.4 | 7.5 | 7 | 8.4 | 8.8 | 6.6 | 5.9 | 4.2 | 3.3 | 3.8 | 4.1 | 3.6 | 3.3 | 2.8 | 1.8 | 1.1 | 1.4 | 0.5 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.095 | 0.136 | 0.177 | 0.218 | 0.258 | 0.298 | 0.475 | 0.75 | 0.844 | 0.938 | 1.031 | 1.125 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.004 | 0.006 | 0.032 | 3.669 | 3.621 | 0.04 | 1.428 | 0.048 | 0.052 | 0.056 | 0.06 | 0.064 | 0.023 | 0.012 | 0.013 | 0 | 0 | 0.001 | 0.002 | 0.003 | 0.004 | 0.006 | 0.008 | 0.01 | 0.011 | 0.013 | 0.023 | 0.035 | 0.046 | 0.061 | 0.076 | 0.091 | 0.106 | 0.102 | 0.115 | 0.128 | 0.134 | 0.146 | 0.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.498 | 0.498 | 0.498 | 0.498 | 0.498 | 0.498 | 0.498 | 0.502 | 0.503 | 0.503 | 0.511 | 0.511 | 0.511 | 0.512 | 0.512 | 0.557 | 0.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 0.7 | 0.7 | 0.8 | 0.8 | 0 | 1.1 | 1.2 | 1.2 | 1.3 | 1.4 | 1.6 | 1 | 1.3 | 1.6 | 0.1 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.033 | 0.065 | 0.046 | 0.24 | 0.064 | 0.057 | 0.071 | 0.182 | 0.147 | 0.115 | 0.116 | 0.119 | 0.136 | 0.117 | 0.121 | 0.077 | 0.081 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0 | 0.014 | 0.009 | 0.015 | 0.012 | 0.013 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.142 | 0.147 | 0.148 | 0.148 | 0.148 | 0.32 | 0.343 | 0.414 | 0.414 | 0.414 | 0.389 | 0.368 | 0.383 | 0.393 | 0.412 | 0.426 | 0.444 | 0.808 | 1.374 | 0.175 | 0 | -0.02 | 0 | -0.024 | -0.026 | -0.028 | -0.03 | -0.032 | -0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0.2 | 0.1 |
Total Non-Current Liabilities
| 0 | 0 | 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.243 | 0.284 | 0.319 | 0.365 | 0.406 | 0.446 | 0.623 | 1.07 | 1.187 | 1.351 | 1.445 | 1.539 | 0.389 | 0.368 | 0.383 | 0.393 | 0.412 | 0.427 | 0.448 | 0.813 | 1.406 | 3.843 | 3.621 | 0.02 | 1.428 | 0.024 | 0.026 | 0.028 | 0.03 | 0.065 | 0.077 | 0.059 | 0.253 | 0.064 | 0.057 | 0.072 | 0.184 | 0.15 | 0.12 | 0.122 | 0.127 | 0.145 | 0.128 | 0.134 | 0.099 | 0.116 | 0.107 | 0.061 | 0.076 | 0.091 | 0.106 | 0.102 | 0.115 | 0.128 | 0.134 | 0.146 | 0.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0.498 | 0.511 | 0.507 | 0.512 | 0.509 | 0.511 | 0.498 | 0.507 | 0.503 | 0.503 | 0.511 | 0.511 | 0.511 | 0.512 | 0.512 | 0.557 | 0.557 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 0.7 | 0.7 | 0.8 | 0.9 | 0 | 1.1 | 1.2 | 1.2 | 1.3 | 1.4 | 1.6 | 0.9 | 1.3 | 1.6 | 0.3 | 0.1 |
Total Liabilities
| 1.935 | 1.726 | 1.876 | 1.691 | 3.259 | 2.991 | 3.511 | 3.234 | 3.235 | 2.824 | 2.876 | 2.894 | 2.972 | 3.615 | 4.167 | 5.653 | 5.852 | 7.098 | 6.056 | 6.108 | 6.023 | 8.569 | 9.105 | 9.097 | 9.329 | 10.873 | 11.489 | 12.578 | 12.761 | 13.112 | 13.217 | 12.323 | 12.167 | 10.044 | 13.791 | 9.667 | 9.283 | 10.036 | 10.607 | 10.128 | 11.023 | 10.045 | 10.395 | 10.731 | 9.297 | 8.45 | 9.026 | 9.353 | 9.737 | 10.708 | 12.984 | 9.345 | 9.569 | 10.734 | 10.51 | 12.425 | 11.092 | 8.748 | 11.338 | 11.544 | 9.154 | 8.468 | 10.765 | 9.306 | 9.232 | 10.407 | 12.234 | 9.83 | 9.31 | 8.025 | 13.19 | 13.19 | 8.035 | 8.725 | 12.568 | 11.932 | 6.495 | 8.235 | 10.974 | 9.293 | 5.97 | 7.433 | 9.437 | 6.386 | 4.674 | 5.857 | 8.827 | 7.43 | 6.346 | 6.549 | 9.581 | 9.566 | 6.3 | 8.1 | 10.3 | 9.8 | 8.4 | 9.1 | 8.1 | 7.5 | 5.2 | 6.4 | 7 | 6 | 5 | 7.9 | 9.4 | 9.1 | 7.2 | 6.4 | 7.7 | 7.4 | 8.3 | 7.9 | 8 | 7.7 | 9.1 | 9.6 | 7.5 | 5.9 | 5.3 | 4.5 | 5 | 5.4 | 5 | 4.9 | 3.7 | 3.1 | 2.7 | 1.7 | 0.6 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0.17 | 0.17 | 0.17 | 0.165 | 0.165 | 0.165 | 0.16 | 0.16 | 0.16 | 0.16 | 0.155 | 0.155 | 0.155 | 0.155 | 0.155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.076 | 0.076 | 0.076 | 0.076 | 0.076 | 0.076 | 0.076 | 0.076 | 0.076 | 0.076 | 0.076 | 0.076 | 0.076 | 0.075 | 0.075 | 0.075 | 0.075 | 0.075 | 0.075 | 0.075 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.072 | 0.072 | 0.072 | 0.072 | 0.071 | 0.075 | 0.074 | 0.076 | 0.076 | 0.076 | 0.076 | 0.074 | 0.074 | 0.073 | 0.073 | 0.073 | 0.073 | 0.071 | 0.071 | 0.071 | 0.071 | 0.063 | 0.073 | 0.073 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 0.767 | 1.212 | 1.236 | 1.482 | 1.036 | 1.488 | 1.622 | 1.904 | 2.098 | 2.212 | 1.983 | 1.958 | 2.828 | 2.91 | 2.628 | 2.322 | 2.128 | 1.733 | 1.937 | 2.229 | 5.45 | 4.881 | 4.504 | 3.805 | 3.618 | 3.386 | 3.064 | 2.641 | 2.437 | 4.202 | 4.152 | 5.739 | 5.681 | 9.793 | 9.105 | 13.241 | 14.481 | 18.709 | 20.147 | 20.798 | 21.813 | 22.66 | 22.725 | 22.917 | 23.323 | 23.82 | 23.915 | 24.656 | 24.455 | 25.646 | 26.738 | 28.143 | 28.095 | 27.575 | 26.469 | 26.269 | 26.921 | 28.519 | 28.194 | 28.179 | 28.541 | 27.473 | 25.898 | 25.094 | 25.112 | 24.702 | 23.263 | 21.909 | 21.2 | 19.739 | 20.13 | 20.13 | 19.996 | 23.752 | 22.295 | 20.728 | 19.892 | 19.463 | 18.176 | 15.963 | 15.389 | 14.556 | 13.833 | 12.615 | 12.315 | 12.079 | 11.775 | 10.638 | 10.301 | 11.559 | 11.5 | 10.749 | 11 | 10.4 | 4.5 | 11.3 | 11.2 | 10.8 | 10.4 | 9.6 | 9.2 | 9 | 8.2 | 7.5 | 7.2 | 7.1 | 6.9 | 6.5 | 6.1 | 7.3 | 7.7 | 7.5 | 7.7 | 7 | 6.5 | 5.6 | 4.9 | 4 | 3.3 | 2.2 | 1.5 | 1.2 | 1 | 0.8 | 0.5 | 0.2 | -0.1 | -1.1 | 0.3 | 0.3 | 0.1 |
Accumulated Other Comprehensive Income/Loss
| 0 | -0.076 | -0.076 | -0.076 | 0 | -0.076 | -0.076 | -0.076 | -0.076 | -0.076 | -0.076 | -0.076 | -0.076 | -0.075 | -0.075 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0.117 | 0.092 | 0.182 | 0.119 | 0.122 | 0.085 | 0.035 | 0.028 | 0.031 | 0.051 | -0.114 | -0.045 | 0.037 | 0.02 | -0.036 | -0.035 | -0.135 | -0.09 | -0.275 | -0.522 | -0.805 | -1.865 | -1.066 | -0.403 | -0.157 | -0.17 | -0.19 | -0.168 | -0.127 | -0.121 | -0.227 | -0.227 | -0.381 | -0.314 | -0.378 | -0.245 | -0.281 | -0.281 | -0.229 | -0.174 | -0.377 | 0.063 | -0.095 | -0.201 | 0.033 | 0.016 | -0.108 | -0.012 | -0.059 | -0.062 | -0.05 | -0.027 | -0.03 | -0.025 | -0.065 | -0.175 | -0.202 | -0.179 | -0.2 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 7.832 | 7.884 | 7.856 | 7.84 | 7.806 | 7.866 | 7.84 | 7.814 | 7.788 | 7.758 | 7.717 | 7.676 | 7.623 | 7.543 | 7.482 | 6.19 | 6.1 | 6.004 | 5.896 | 5.842 | 4.388 | 4.347 | 4.299 | 4.248 | 4.22 | 4.121 | 4.023 | 3.952 | 3.882 | 3.897 | 3.873 | 3.849 | 3.814 | 2.348 | 2.34 | 2.332 | 2.329 | 2.329 | 2.329 | 2.329 | 2.329 | 2.329 | 2.329 | 2.329 | 2.329 | 2.329 | 2.329 | 2.329 | 2.329 | 2.329 | 2.329 | 2.329 | 2.329 | 2.329 | 2.329 | 2.329 | 2.329 | 2.329 | 2.329 | 2.329 | 2.329 | 2.329 | 2.329 | 2.33 | 2.33 | 2.332 | 2.425 | 2.68 | 5.106 | 5.093 | 5.093 | 5.093 | 4.945 | 3.685 | 3.681 | 3.472 | 3.473 | 3.473 | 3.473 | 3.474 | 3.48 | 3.499 | 3.587 | 3.587 | 3.587 | 3.589 | 3.605 | 3.632 | 3.66 | 3.742 | 4.288 | 4.288 | 4.3 | 4.3 | 11.4 | 4.3 | 4.3 | 4.5 | 4.5 | 4.5 | 4.5 | 4.4 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.4 | 4.3 | 4.3 | 4.2 | 4.1 | 4.4 | 4.4 | 4.3 | 4.2 | 4.2 | 4.2 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.4 | 4.5 | 4.5 | 4.5 | 4 | 1.7 |
Total Shareholders Equity
| 8.845 | 9.266 | 9.262 | 9.487 | 9.082 | 9.519 | 9.621 | 9.879 | 10.046 | 10.13 | 9.855 | 9.79 | 10.606 | 10.609 | 10.265 | 8.587 | 8.303 | 7.811 | 7.907 | 8.146 | 9.907 | 9.299 | 8.873 | 8.123 | 7.909 | 7.576 | 7.157 | 6.663 | 6.389 | 8.169 | 8.096 | 9.658 | 9.566 | 12.211 | 11.631 | 15.736 | 17.062 | 21.228 | 22.669 | 23.282 | 24.248 | 25.088 | 25.156 | 25.367 | 25.608 | 26.174 | 26.351 | 27.076 | 26.818 | 28.01 | 29.003 | 30.452 | 30.22 | 29.453 | 28.063 | 26.804 | 28.254 | 30.516 | 30.436 | 30.409 | 30.75 | 29.705 | 28.17 | 27.373 | 27.285 | 26.877 | 25.377 | 24.346 | 26 | 24.66 | 25.015 | 25.015 | 23.522 | 27.339 | 25.673 | 24.339 | 23.345 | 22.811 | 21.757 | 19.527 | 18.835 | 18.115 | 17.434 | 16.213 | 15.925 | 15.712 | 15.421 | 14.315 | 13.967 | 15.189 | 15.659 | 14.932 | 15.2 | 14.7 | 15.9 | 15.6 | 15.6 | 15.3 | 14.9 | 14.1 | 13.7 | 13.4 | 12.7 | 12 | 11.7 | 11.6 | 11.4 | 11 | 10.5 | 11.6 | 12 | 11.7 | 11.8 | 11.4 | 10.9 | 9.9 | 9.1 | 8.2 | 7.5 | 6.7 | 6 | 5.7 | 5.5 | 5.3 | 5 | 4.6 | 4.4 | 3.4 | 4.8 | 4.3 | 1.8 |
Total Equity
| 8.845 | 9.266 | 9.262 | 9.487 | 9.082 | 9.519 | 9.621 | 9.879 | 10.046 | 10.13 | 9.855 | 9.79 | 10.606 | 10.609 | 10.265 | 8.587 | 8.303 | 7.811 | 7.907 | 8.146 | 9.907 | 9.299 | 8.873 | 8.123 | 7.909 | 7.576 | 7.157 | 6.663 | 6.389 | 8.169 | 8.096 | 9.658 | 9.566 | 12.211 | 11.631 | 15.736 | 17.062 | 21.228 | 22.669 | 23.282 | 24.248 | 25.088 | 25.156 | 25.367 | 25.608 | 26.174 | 26.351 | 27.076 | 26.818 | 28.01 | 29.003 | 30.452 | 30.22 | 29.453 | 28.063 | 26.804 | 28.254 | 30.516 | 30.436 | 30.409 | 30.75 | 29.705 | 28.17 | 27.373 | 27.285 | 26.877 | 25.377 | 24.346 | 26 | 24.66 | 25.015 | 25.015 | 23.522 | 27.339 | 25.673 | 24.339 | 23.345 | 22.811 | 21.757 | 19.527 | 18.835 | 18.115 | 17.434 | 16.213 | 15.925 | 15.712 | 15.421 | 14.315 | 13.967 | 15.189 | 15.659 | 14.932 | 15.2 | 14.7 | 15.8 | 15.6 | 15.6 | 15.3 | 14.9 | 14.1 | 13.7 | 13.4 | 12.7 | 12 | 11.7 | 11.6 | 11.4 | 11 | 10.5 | 11.6 | 12 | 11.7 | 11.8 | 11.4 | 10.9 | 9.9 | 9.1 | 8.2 | 7.5 | 6.7 | 6 | 5.7 | 5.5 | 5.3 | 5 | 4.6 | 4.4 | 3.4 | 4.8 | 4.3 | 1.8 |
Total Liabilities & Shareholders Equity
| 10.78 | 10.991 | 11.139 | 11.178 | 12.341 | 12.51 | 13.133 | 13.113 | 13.281 | 12.953 | 12.731 | 12.684 | 13.578 | 14.224 | 14.432 | 14.24 | 14.155 | 14.909 | 13.963 | 14.254 | 15.93 | 17.868 | 17.977 | 17.22 | 17.238 | 18.45 | 18.647 | 19.241 | 19.151 | 21.281 | 21.312 | 21.981 | 21.733 | 22.255 | 25.422 | 25.403 | 26.346 | 31.264 | 33.275 | 33.41 | 35.271 | 35.132 | 35.551 | 36.098 | 34.906 | 34.624 | 35.378 | 36.429 | 36.556 | 38.719 | 41.988 | 39.797 | 39.789 | 40.186 | 38.574 | 39.228 | 39.346 | 39.264 | 41.774 | 41.953 | 39.904 | 38.173 | 38.935 | 36.679 | 36.517 | 37.284 | 37.61 | 34.176 | 35.309 | 32.684 | 38.204 | 38.204 | 31.557 | 36.063 | 38.241 | 36.272 | 29.839 | 31.046 | 32.732 | 28.82 | 24.805 | 25.549 | 26.871 | 22.599 | 20.599 | 21.569 | 24.247 | 21.745 | 20.312 | 21.737 | 25.24 | 24.497 | 21.5 | 22.8 | 26.1 | 25.4 | 24 | 24.4 | 23 | 21.6 | 18.9 | 19.8 | 19.7 | 18 | 16.7 | 19.5 | 20.8 | 20.1 | 17.7 | 18 | 19.7 | 19.1 | 20.1 | 19.3 | 18.9 | 17.6 | 18.2 | 17.8 | 15 | 12.6 | 11.3 | 10.2 | 10.5 | 10.7 | 10 | 9.5 | 8.1 | 6.5 | 7.5 | 6 | 2.4 |