Cryo-Cell International, Inc.
NASDAQ:CCEL
7.8 (USD) • At close December 26, 2024
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 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.197 | 0.469 | 0.247 | 0.406 | 0.584 | 1.124 | 1.373 | 1.704 | 2.925 | 2.804 | 2.145 | 8.263 | 7.701 | 7.948 | 11.278 | 10.361 | 8.108 | 8.42 | 8.416 | 6.541 | 7.339 | 6.469 | 7.076 | 6.04 | 7.04 | 6.541 | 6.991 | 6.279 | 4.667 | 4.698 | 3.507 | 3.5 | 2.026 | 4.516 | 3.582 | 4.152 | 2.719 | 3.914 | 3.55 | 3.279 | 3.449 | 3.404 | 3.243 | 3.925 | 3.728 | 2.904 | 2.859 | 2.677 | 2.708 | 2.802 | 4.32 | 6.305 | 5.873 | 8.211 | 8.378 | 8.37 | 7.881 | 6.93 | 6.566 | 6.851 | 6.586 | 5.155 | 4.558 | 3.566 | 3.304 | 3.023 | 3.2 | 3.365 | 3.747 | 4.608 | 5.741 | 7.414 | 7.631 | 7.743 | 8.967 | 7.979 | 6.69 | 5.419 | 5.114 | 4.737 | 4.167 | 3.436 | 2.586 | 2.452 | 0.474 | 0.692 | 1.136 | 1.936 | 5.334 | 6.045 | 5.882 | 5.541 | 5.154 | 2.298 | 2.561 | 2.696 | 3.319 | 3.12 | 1.53 | 1.6 | 0.1 | 0.1 | 0.3 | 0.5 | 0.1 | 0.1 | 0.5 | 0.8 | 1.3 | 1.3 | 1.2 | 1.1 |
Short Term Investments
| 1.929 | 1.06 | 0.732 | 0.574 | 0.623 | 0.568 | 0.84 | 0.018 | 0.039 | 0.063 | 0.472 | 0.075 | 0.074 | 0.073 | 0.086 | 0.088 | 0.063 | 0.905 | 0.959 | 0.904 | 0.875 | 0.84 | 0.809 | 0.876 | 0.95 | 0.573 | 0.586 | 0.439 | 0.524 | 0.478 | 0.476 | 0.624 | 0.63 | 0.674 | 0.617 | 0.61 | 0.461 | 0.532 | 0.098 | 0.103 | 0.123 | 0.141 | 0.1 | 0.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.002 | 1.002 | 1.112 | 1.112 | 1.132 | 1.132 | 1.14 | 1.14 | 0.96 | 0.96 | 1.16 | 1.125 | 1.125 | 1.125 | 1.125 | 1.005 | 1.003 | 1.002 | 1.002 | 0.99 | 0.99 | 0 | 0.082 | 0.095 | 0.484 | 0.585 | 0.826 | 1.11 | 0.782 | 0.707 | 0.527 | 0.375 | 0.798 | 2.83 | 3.028 | 3.141 | 3.128 | 0.149 | 0.183 | 0.217 | 0.261 | 0.336 | 0.216 | 0.288 | 0.429 | 0.288 | 0.33 | 0.302 | 0.1 | 0.1 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 2.127 | 1.53 | 0.98 | 0.98 | 1.207 | 1.692 | 2.213 | 1.722 | 2.963 | 2.868 | 2.617 | 8.339 | 7.775 | 8.021 | 11.364 | 10.45 | 8.17 | 9.325 | 9.375 | 7.445 | 8.213 | 7.308 | 7.884 | 6.916 | 7.99 | 7.114 | 7.578 | 6.718 | 5.191 | 5.176 | 3.984 | 4.124 | 2.656 | 5.19 | 4.199 | 4.763 | 3.18 | 4.446 | 3.649 | 3.382 | 3.572 | 3.544 | 3.343 | 3.925 | 3.728 | 2.904 | 2.859 | 2.677 | 2.708 | 2.802 | 4.32 | 7.307 | 6.875 | 9.323 | 9.49 | 9.502 | 9.013 | 8.07 | 7.706 | 7.811 | 7.546 | 6.315 | 5.683 | 4.691 | 4.429 | 4.148 | 4.205 | 4.368 | 4.749 | 5.61 | 6.731 | 8.404 | 7.631 | 7.824 | 9.062 | 8.464 | 7.275 | 6.244 | 6.224 | 5.52 | 4.874 | 3.963 | 2.961 | 3.25 | 3.304 | 3.72 | 4.277 | 5.063 | 5.483 | 6.227 | 6.099 | 5.802 | 5.491 | 2.514 | 2.849 | 3.125 | 3.607 | 3.45 | 1.832 | 1.7 | 0.2 | 0.1 | 0.3 | 0.5 | 0.1 | 0.1 | 0.5 | 0.8 | 1.3 | 1.3 | 1.2 | 1.1 |
Net Receivables
| 6.874 | 6.831 | 6.727 | 6.576 | 6.438 | 6.682 | 6.522 | 6.044 | 5.347 | 5.15 | 5.152 | 5.253 | 5.449 | 5.216 | 5.639 | 6.323 | 6.504 | 5.974 | 5.767 | 6.097 | 5.888 | 5.759 | 5.694 | 5.867 | 5.513 | 4.82 | 4.928 | 5.126 | 4.861 | 4.556 | 4.45 | 4.053 | 4.381 | 3.702 | 3.217 | 3.058 | 4.163 | 3.707 | 4.2 | 4.072 | 3.951 | 4.096 | 3.704 | 3.887 | 3.578 | 3.568 | 3.358 | 3.402 | 3.369 | 3.292 | 3.208 | 3.059 | 2.567 | 3.318 | 2.624 | 2.356 | 2.223 | 2.389 | 2.247 | 2.246 | 1.885 | 1.942 | 1.482 | 1.907 | 1.824 | 1.922 | 1.677 | 2.432 | 2.045 | 2.006 | 1.547 | 1.214 | 1.225 | 0.833 | 0.885 | 1.044 | 1.125 | 1.228 | 1.061 | 1.276 | 0.841 | 0.845 | 0.916 | 0.779 | 0.693 | 1.291 | 0.862 | 0.302 | 1 | 2.347 | 2.003 | 1.885 | 0.683 | 1.415 | 0.625 | 0.581 | 1.266 | 0.662 | 0.605 | 0.6 | 0.6 | 0.4 | 0.1 | 0.2 | 0.7 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.4 | 0.7 |
Inventory
| 0.731 | 0.708 | 0.755 | 0.769 | 1.063 | 0.879 | 0.9 | 0.851 | 0.919 | 0.873 | 0.928 | 0.921 | 0.834 | 0.89 | 0.868 | 0.927 | 1.203 | 1.054 | 1.103 | 1.085 | 1.032 | 1.046 | 16.133 | 16.036 | 16.17 | 0.424 | 0.374 | 0.315 | 0.336 | 0.296 | 0.286 | 0.361 | 0.411 | 0.46 | 0.499 | 0.476 | 0.539 | 1.026 | 0.869 | 0.915 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.882 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 0.929 | 1.087 | 0.99 | 1.127 | 1.228 | 1.06 | 1.001 | 0.993 | 1.912 | 1.414 | 1.021 | 1.27 | 0.863 | 0.656 | 0.825 | 0.856 | 0.886 | 0.927 | 0.651 | 0.761 | 0.786 | 0.889 | 0.665 | 0.716 | 0.806 | 0.679 | 0.512 | 0.578 | 0.589 | 0.654 | 0.603 | 0.474 | 2.697 | 1.783 | 2.028 | 2.057 | 2.025 | 1.153 | 0.998 | 0.974 | 0.744 | 0.78 | 1.511 | 1.613 | 1.943 | 3.108 | 3.099 | 3.236 | 3.306 | 3.49 | 3.712 | 3.687 | 3.76 | 1.281 | 1.227 | 1.015 | 2.724 | 0.999 | 0.992 | 0.897 | 0.964 | 1.014 | 0.86 | 0.742 | 0.882 | 1.032 | 0.9 | 0.788 | 1.063 | 1.113 | 0.925 | 0.895 | 0.964 | 1.205 | 1.049 | 0.939 | 0.87 | 0.957 | 0.734 | 0.769 | 1.428 | 1.645 | 1.227 | 0.367 | 0.254 | 0.308 | 0.224 | 0.112 | 0.263 | 0.321 | 0.22 | 0.275 | 0.252 | 0.246 | 0.259 | 0.175 | 0.229 | 0.325 | 0.234 | 0.1 | 0.3 | 0.5 | 0.5 | 0.3 | 0.2 | 0.3 | 0.2 | 0.3 | 0.4 | 0.4 | 0 | 0 |
Total Current Assets
| 10.661 | 10.157 | 9.452 | 9.453 | 9.936 | 10.313 | 10.637 | 9.61 | 11.141 | 10.305 | 9.717 | 15.783 | 14.921 | 14.783 | 18.696 | 18.556 | 16.764 | 17.28 | 16.895 | 15.388 | 15.92 | 15.002 | 30.376 | 29.535 | 30.479 | 13.037 | 13.392 | 12.737 | 10.977 | 10.683 | 9.322 | 9.012 | 10.145 | 11.135 | 9.942 | 10.353 | 9.907 | 9.307 | 8.847 | 8.492 | 8.266 | 8.42 | 8.558 | 9.425 | 9.249 | 9.58 | 9.316 | 9.315 | 9.384 | 9.584 | 11.24 | 14.053 | 13.202 | 13.922 | 13.342 | 12.879 | 13.96 | 11.457 | 10.945 | 10.954 | 10.395 | 9.27 | 8.025 | 7.34 | 7.136 | 7.102 | 6.782 | 7.587 | 7.858 | 8.729 | 9.202 | 10.512 | 9.82 | 9.863 | 10.996 | 10.446 | 9.27 | 8.43 | 8.02 | 7.424 | 7.143 | 6.453 | 5.104 | 4.396 | 4.251 | 5.319 | 5.364 | 6.164 | 6.746 | 8.896 | 8.322 | 7.962 | 6.425 | 4.174 | 3.732 | 3.881 | 5.102 | 4.436 | 2.67 | 2.4 | 1.1 | 1 | 0.9 | 1 | 1 | 0.5 | 0.8 | 1.2 | 1.8 | 1.7 | 1.6 | 1.8 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 23.015 | 23.044 | 22.563 | 22.03 | 19.944 | 18.286 | 14.953 | 14.209 | 15.863 | 4.791 | 4.645 | 4.147 | 4.021 | 2.621 | 2.61 | 1.94 | 2.03 | 2.17 | 2.271 | 1.846 | 1.769 | 1.748 | 1.465 | 1.493 | 1.54 | 1.038 | 1.087 | 0.882 | 0.889 | 0.888 | 0.933 | 0.979 | 0.993 | 1.049 | 0.848 | 0.879 | 0.878 | 0.881 | 0.918 | 0.953 | 1.016 | 1.091 | 1.123 | 1.207 | 1.19 | 1.275 | 1.26 | 1.281 | 1.373 | 1.449 | 1.518 | 1.54 | 2.385 | 2.335 | 2.334 | 2.222 | 2.268 | 2.313 | 2.259 | 2.37 | 2.347 | 2.297 | 2.403 | 2.571 | 2.72 | 2.85 | 2.975 | 3.116 | 3.237 | 3.311 | 3.405 | 3.189 | 2.921 | 3.002 | 2.865 | 2.924 | 3.003 | 3.049 | 2.91 | 2.823 | 1.647 | 1.406 | 1.311 | 1.355 | 2.403 | 2.541 | 2.625 | 2.633 | 3.296 | 3.504 | 3.268 | 3.185 | 3.202 | 3.193 | 3.01 | 3.019 | 2.999 | 2.935 | 2.887 | 2.7 | 2.4 | 2.3 | 2.3 | 2.4 | 2.5 | 2.6 | 2.5 | 2.5 | 2.7 | 2.3 | 2.1 | 2 |
Goodwill
| 1.941 | 1.941 | 1.941 | 1.941 | 1.941 | 1.941 | 1.941 | 1.941 | 1.941 | 1.941 | 1.941 | 1.941 | 1.941 | 1.941 | 1.941 | 1.941 | 1.941 | 1.941 | 1.941 | 1.941 | 1.941 | 1.941 | 1.941 | 1.941 | 2.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.111 | 1.778 | 1.778 | 1.778 | 1.742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.938 | 0.955 | 0.972 | 0.989 | 14.361 | 14.626 | 14.89 | 15.154 | 15.419 | 15.683 | 15.947 | 16.211 | 16.465 | 16.729 | 59.825 | 1.532 | 1.549 | 1.215 | 1.232 | 1.249 | 1.268 | 1.288 | 1.314 | 1.341 | 1.368 | 0.404 | 0.415 | 0.226 | 0.235 | 0.244 | 0.252 | 0.261 | 0.267 | 0.491 | 0.504 | 0.516 | 0.565 | 0 | 0 | 0.028 | 0 | 0 | 0 | 0.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.095 | 0.098 | 0.1 | 0.102 | 0.115 | 0.115 | 0.117 | 0.12 | 0.117 | 0.113 | 0.108 | 0.109 | 0.072 | 0.073 | 0.075 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Goodwill and Intangible Assets
| 2.88 | 2.897 | 2.914 | 2.931 | 16.303 | 16.567 | 16.831 | 17.096 | 17.36 | 17.624 | 17.889 | 18.153 | 18.406 | 18.67 | 61.766 | 3.473 | 3.49 | 3.157 | 3.174 | 3.191 | 3.21 | 3.229 | 3.256 | 3.283 | 3.376 | 0.404 | 0.415 | 0.226 | 0.235 | 0.244 | 0.252 | 0.261 | 0.378 | 2.269 | 2.282 | 2.294 | 2.307 | 0 | 0 | 0.028 | 0 | 0 | 0 | 0.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0.977 | 1.115 | 0 | 0 | 0 | 0 | -1.711 | 0.077 | 0.077 | -0.015 | 0.071 | 0.07 | 0.069 | -0.021 | -1.018 | 0 | -1.018 | 0 | -1.045 | 0 | -1.045 | -0.045 | -2.045 | -2.045 | -1.045 | -0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.095 | 0.098 | 0.1 | 0.102 | 0.115 | 0.115 | 0.117 | 0.12 | 0.117 | 0.113 | 0.108 | 0.109 | 0.072 | 0.073 | 0.075 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Long Term Investments
| 0 | 0 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.684 | 0.684 | 0.684 | 0.684 | 0.759 | 0.684 | 0.684 | 0.722 | 0.716 | 0.71 | 0.698 | 0.698 | 0.698 | 0.697 | 0.69 | 0.69 | 0.69 | 0.69 | 0.69 | 0.69 | 0.69 | 0.69 | 0.69 | 0.69 | 0.69 | 0.69 | 0.69 | 0.69 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 0.484 | 0.517 | 0.492 | 0.668 | 0.468 | 0 | 0 | 0 | 0 | 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
| 20.493 | 20.493 | 20.493 | 20.493 | 13.742 | 13.742 | 13.742 | 13.742 | 12.01 | 12.01 | 12.01 | 12.01 | 10.364 | 10.364 | 10.364 | 10.364 | 9.08 | 9.08 | 9.08 | 9.08 | 7.563 | 7.563 | 7.563 | 7.657 | 6.918 | 7.012 | 6.988 | 10.035 | 9.187 | 9.194 | 9.217 | 9.261 | 6 | 5.991 | 5.988 | 5.931 | 5.617 | 0 | 0 | -0.028 | 0 | 0 | 0 | -0.057 | 0 | 0 | 0 | 0 | 0 | 0 | 1.509 | 1.509 | 1.615 | 1.615 | 1.615 | 1.615 | 1.803 | 0.015 | 0.015 | 0.015 | 0.021 | 0.021 | 0.021 | 0.021 | 0.018 | 0 | 0.018 | 0 | 0.045 | 0 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.886 | 5.977 | 5.981 | 6.007 | 9.563 | 9.54 | 9.662 | 9.923 | 10.083 | 10.357 | 10.239 | 10.262 | 11.404 | 11.572 | 11.52 | 11.559 | 12.769 | 12.846 | 13.003 | 13.073 | 13.058 | 13.04 | 0.375 | 0.114 | 0.029 | 0.729 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.026 | 0.026 | 0.026 | 0.041 | 0.041 | 0.041 | 0.068 | 0.07 | 0.08 | 0.066 | 0.071 | 0.103 | 0.146 | 0.21 | 0.374 | 0.906 | 1.037 | 1.244 | 1.398 | 0.557 | 0.558 | 0.7 | 0.784 | 0.759 | 0.756 | 0.723 | 0.632 | 0.61 | 0.594 | 0.348 | 0.327 | 0.327 | 0.372 | 1.065 | 0.036 | 0.963 | -0.069 | 0.942 | -0.055 | 0.95 | -0.061 | 1.949 | 1.798 | 0.884 | -0.137 | -0.17 | -0.146 | -0.023 | 0.91 | 1.104 | 0.894 | 1.081 | 0.999 | 4.229 | 5.819 | 4.428 | 4.964 | 6.911 | 5.745 | 5.882 | 6.128 | 3.708 | 1.678 | 1.378 | 1.229 | 0.423 | 0.506 | 0.634 | 0.3 | 0.2 | 0.6 | 0.7 | 0.6 | 0.2 | 0.2 | 0.3 | 0.2 | 0.7 | 0.3 | 0.4 | 0.3 |
Total Non-Current Assets
| 52.274 | 52.41 | 52.259 | 51.768 | 59.86 | 58.444 | 55.497 | 55.278 | 55.624 | 45.09 | 45.091 | 44.88 | 44.503 | 43.535 | 86.568 | 27.644 | 27.677 | 27.561 | 27.836 | 27.499 | 25.908 | 25.887 | 12.966 | 12.855 | 12.171 | 9.183 | 8.519 | 11.173 | 10.34 | 10.354 | 10.431 | 10.527 | 7.397 | 9.335 | 9.158 | 9.145 | 9.528 | 1.633 | 1.672 | 1.718 | 1.84 | 1.846 | 1.91 | 2.075 | 2.116 | 2.359 | 2.864 | 3.016 | 3.315 | 3.544 | 5.251 | 5.413 | 5.39 | 5.424 | 5.399 | 5.284 | 3.772 | 3.727 | 3.651 | 3.654 | 3.477 | 3.405 | 3.511 | 3.633 | 3.785 | 3.885 | 3.939 | 4.047 | 4.178 | 4.256 | 4.355 | 4.128 | 4.871 | 4.8 | 3.749 | 3.787 | 3.833 | 3.903 | 3.887 | 4.217 | 3.268 | 2.793 | 3.06 | 2.822 | 6.727 | 8.458 | 7.153 | 7.699 | 10.322 | 9.364 | 9.267 | 9.432 | 7.028 | 4.984 | 4.496 | 4.357 | 3.494 | 3.514 | 3.597 | 3.1 | 2.7 | 3 | 3.1 | 3.1 | 2.8 | 2.9 | 2.9 | 2.8 | 3.5 | 2.7 | 2.6 | 2.4 |
Total Assets
| 62.934 | 62.567 | 61.711 | 61.221 | 69.796 | 68.758 | 66.134 | 64.888 | 66.765 | 55.395 | 54.808 | 60.662 | 59.424 | 58.318 | 105.264 | 46.2 | 44.44 | 44.841 | 44.73 | 42.886 | 41.828 | 40.889 | 43.342 | 42.39 | 42.65 | 22.22 | 21.911 | 23.91 | 21.317 | 21.037 | 19.753 | 19.538 | 17.542 | 20.469 | 19.1 | 19.498 | 19.435 | 10.94 | 10.519 | 10.21 | 10.107 | 10.266 | 10.468 | 11.501 | 11.365 | 11.939 | 12.179 | 12.331 | 12.698 | 13.128 | 16.491 | 19.467 | 18.592 | 19.346 | 18.741 | 18.162 | 17.733 | 15.184 | 14.596 | 14.608 | 13.873 | 12.675 | 11.536 | 10.973 | 10.921 | 10.988 | 10.72 | 11.634 | 12.036 | 12.986 | 13.557 | 14.64 | 14.691 | 14.663 | 14.745 | 14.234 | 13.103 | 12.333 | 11.906 | 11.641 | 10.411 | 9.246 | 8.164 | 7.217 | 10.979 | 13.777 | 12.517 | 13.863 | 17.068 | 18.26 | 17.59 | 17.394 | 13.453 | 9.159 | 8.228 | 8.237 | 8.597 | 7.951 | 6.267 | 5.5 | 3.8 | 4 | 4 | 4.1 | 3.8 | 3.4 | 3.7 | 4 | 5.3 | 4.4 | 4.2 | 4.2 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2.001 | 1.828 | 2.997 | 3.175 | 2.785 | 4.056 | 2.364 | 1.605 | 1.793 | 1.723 | 1.848 | 1.49 | 0.999 | 1.236 | 0.86 | 0.957 | 0.9 | 0.952 | 1.381 | 1.369 | 1.013 | 1.029 | 1.01 | 1.262 | 1.12 | 1.113 | 1.198 | 1.929 | 1.363 | 1.185 | 1.52 | 1.485 | 1.605 | 1.676 | 1.686 | 1.329 | 1.448 | 1.256 | 1.336 | 0.993 | 1.039 | 1.16 | 1.426 | 1.195 | 1.245 | 1.278 | 1.445 | 1.21 | 1.587 | 1.181 | 1.408 | 1.005 | 0.875 | 1.218 | 1.33 | 1.053 | 1.003 | 0.738 | 0.86 | 0.75 | 0.919 | 0.654 | 0.633 | 0.836 | 1.057 | 1.374 | 1.069 | 1.892 | 1.197 | 1.524 | 0.682 | 1.207 | 0.523 | 0.698 | 0.702 | 0.479 | 0.539 | 0.648 | 0.575 | 0.483 | 0.45 | 0.414 | 0.546 | 0.341 | 0.3 | 0.399 | 0.423 | 0.391 | 0.498 | 0.591 | 0.179 | 0.115 | 0.094 | 0.178 | 0.253 | 0.093 | 0.074 | 0.158 | 0.048 | 0 | 0.3 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 |
Short Term Debt
| 2.781 | 4.689 | 2.395 | 1.614 | 3.106 | 2.156 | 2.22 | 2.721 | 0.461 | 0.673 | 1.445 | 2.21 | 2.97 | 3.402 | 3.339 | 3.376 | 3.372 | 3.368 | 0.53 | 3.1 | 3.1 | 3.1 | 0 | 3.1 | 0 | 2 | 2 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0.31 | 0.307 | 0.304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.195 | 0.145 | 0.1 | 0 | 0 | 0.081 | 0 | 0.001 | 0.501 | 0.469 | 0.002 | 0.002 | 0.003 | 0.003 | 0.007 | 0.007 | 0.007 | 0.2 | 0 | 0 | 0 | 1.1 | 0.6 | 0.6 | 0.5 | 0.5 | 0.6 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 1.426 | 0 | 0 | 0 | 0.342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.96 | 0 | 0 | 0 | 0.176 | 0 | 0 | 0 | 0.324 | 0 | 0 | 0 | 0.356 | 0 | 0 | 0 | 0.444 | 0 | 0 | 0 | 0.82 | 0 | 0 | 0 | 0.612 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.827 | 9.581 | 9.395 | 9.705 | 9.697 | 9.456 | 9.253 | 9.586 | 9.546 | 9.292 | 9.057 | 9.359 | 9.326 | 9.101 | 8.881 | 9.183 | 9.107 | 8.84 | 8.61 | 8.875 | 8.781 | 8.517 | 8.267 | 8.365 | 8.21 | 7.503 | 7.249 | 7.429 | 7.407 | 7.156 | 7.004 | 7.072 | 7.087 | 6.874 | 6.614 | 6.783 | 6.781 | 6.577 | 6.46 | 6.663 | 6.622 | 6.405 | 6.163 | 6.815 | 6.754 | 6.563 | 6.368 | 6.536 | 6.509 | 6.321 | 6.021 | 6.269 | 5.658 | 5.562 | 5.338 | 5.598 | 5.569 | 5.551 | 5.353 | 5.449 | 5.055 | 4.8 | 4.541 | 4.609 | 4.523 | 4.116 | 4.081 | 4.064 | 4.015 | 3.775 | 3.551 | 3.592 | 3.359 | 3.359 | 3.109 | 3.278 | 3.185 | 2.993 | 2.805 | 2.771 | 2.729 | 2.463 | 2.272 | 2.108 | 3.604 | 0 | 2.705 | 1.129 | 0.936 | 0 | -0.5 | -0.467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 2.814 | 3.351 | 4.584 | 4.944 | 2.974 | 4.041 | 5.075 | 5.227 | 11.824 | 4.025 | 4.037 | 8.015 | 6.562 | 6.381 | 16.764 | 1.938 | 1.049 | 10.779 | 8.384 | 1.909 | 1.373 | 0.965 | 6.002 | 2.379 | 5.583 | 2.182 | 2.865 | 4.226 | 3.826 | 9.792 | 4.067 | 4.111 | 3.719 | 1.966 | 1.567 | 1.185 | 1.919 | 1.278 | 0.907 | 0.86 | 1.143 | 1.221 | 1.087 | 1.801 | 1.685 | 2.821 | 2.597 | 2.918 | 1.942 | 2.302 | 2.285 | 3.289 | 3.195 | 1.803 | 1.757 | 1.747 | 1.717 | 1.834 | 1.753 | 2.131 | 1.64 | 1.457 | 1.406 | 1.556 | 1.273 | 1.22 | 1.383 | 1.331 | 1.032 | 1.015 | 1.565 | 1.706 | 1.757 | -0 | 1.121 | 1.172 | 0.712 | 1.032 | 0.854 | 1.337 | 0.734 | 2.06 | 1.784 | 1.638 | 0.543 | 0.945 | 0.906 | 1.407 | 0.667 | 0.686 | 0.44 | 0.248 | 0.086 | 0.147 | 0.197 | 0.183 | 1.145 | 0.166 | 0.189 | 0 | 0.2 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.4 | 0.4 |
Total Current Liabilities
| 17.423 | 19.448 | 19.37 | 20.864 | 18.563 | 19.708 | 18.912 | 19.481 | 23.624 | 15.711 | 16.387 | 21.074 | 19.858 | 20.12 | 29.845 | 16.415 | 14.428 | 15.099 | 16.07 | 15.429 | 14.267 | 13.611 | 15.279 | 15.43 | 14.913 | 12.798 | 13.313 | 13.94 | 12.596 | 12.977 | 12.591 | 13.112 | 12.411 | 10.516 | 10.177 | 10.424 | 10.452 | 9.111 | 8.703 | 9.127 | 8.804 | 8.786 | 8.675 | 9.81 | 9.684 | 10.661 | 10.41 | 10.664 | 10.231 | 9.804 | 9.714 | 10.563 | 9.728 | 8.582 | 8.425 | 8.272 | 8.289 | 8.123 | 7.966 | 8.33 | 7.615 | 6.911 | 6.58 | 6.671 | 6.853 | 6.71 | 6.534 | 7.287 | 6.244 | 6.313 | 5.798 | 6.506 | 5.638 | 5.3 | 4.931 | 4.928 | 4.435 | 4.674 | 4.234 | 4.591 | 3.913 | 4.938 | 4.797 | 4.232 | 0.943 | 1.344 | 1.329 | 1.522 | 1.165 | 1.277 | 1.12 | 0.832 | 0.182 | 0.327 | 0.453 | 0.279 | 1.225 | 0.331 | 0.244 | 0.2 | 0.5 | 0.5 | 0.5 | 1.7 | 1 | 1 | 0.9 | 0.9 | 1 | 0.2 | 0.5 | 0.5 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 8.95 | 9.029 | 9.161 | 9.282 | 9.378 | 9.473 | 8.79 | 8.893 | 8.993 | 0.454 | 0.531 | 0.611 | 0.69 | 1.095 | 1.86 | 2.865 | 3.692 | 4.516 | 5.337 | 5.856 | 0 | 0 | 0 | 9.844 | 0 | 4.347 | 4.822 | 0 | 0 | 6.886 | 0 | 0 | 0 | 0.65 | 0.791 | 0.869 | 0.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.3 | 2.3 | 0 | 2.85 | 2.85 | 0 | 0 | 0 | 0 | 0.212 | 0.236 | 0.263 | 0.286 | 0.313 | 0.335 | 0.361 | 0.383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.004 | 0.017 | 0.008 | 0.009 | 0.011 | 0.013 | 0.015 | 0.013 | 0 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 45.198 | 43.921 | 42.604 | 41.187 | 39.966 | 38.653 | 37.247 | 36 | 34.672 | 33.373 | 32.153 | 31.274 | 30.396 | 29.126 | 27.951 | 27.201 | 26.201 | 25.312 | 24.455 | 23.633 | 22.893 | 21.984 | 21.124 | 20.317 | 19.874 | 17.75 | 16.708 | 15.753 | 14.933 | 14.033 | 13.296 | 12.596 | 12.071 | 11.609 | 11.169 | 10.869 | 10.564 | 10.224 | 9.797 | 9.509 | 9.223 | 8.909 | 8.625 | 8.658 | 8.501 | 8.393 | 8.342 | 8.365 | 8.368 | 8.351 | 8.524 | 8.514 | 7.393 | 7.253 | 7.02 | 7.507 | 7.471 | 7.47 | 7.419 | 7.407 | 7.265 | 7.236 | 7.193 | 7.126 | 6.97 | 0 | 6.716 | 0 | 6.539 | 0 | 6.213 | 5.875 | 5.868 | 5.239 | 4.881 | 4.457 | 4.014 | 3.604 | 3.216 | 2.885 | 2.567 | 2.226 | 1.896 | 1.687 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.3 | 0 | 0 | 0 | -2.85 | 0 | 0 | 0 | 0 | 0.015 | 0.015 | 0.015 | 0.015 | 0.021 | 0.021 | 0.021 | 0.021 | 0.018 | 0.018 | 0.018 | 0.018 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0 | 0 | 0 | 0.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.923 | 0.91 | 0.914 | 0.919 | 1.905 | 1.782 | 1.873 | 2.038 | 1.862 | 1.45 | 1.486 | 3.519 | 3.681 | 3.974 | 47.304 | 2.385 | 4.155 | 4.896 | 4.869 | 4.92 | 11.631 | 13.389 | 15.173 | 5.708 | 17.712 | 1.425 | 1.425 | 6.72 | 7.192 | 1.425 | 8.779 | 9.245 | 10.075 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 0 | 0 | 2.65 | 0 | 0 | 3.853 | 3.879 | 3.908 | 3.933 | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 | 11.125 | 11.234 | 10.915 | 10.92 | 10.782 | 10.707 | 10.497 | 4.307 | 4.329 | 4.357 | 4.382 | 4.409 | 4.431 | 4.455 | 5 | 7.885 | 5 | 5.029 | 5.057 | 5.09 | 9.387 | 10.983 | 8.551 | 2.474 | 2.419 | 1.688 | 1.693 | 2.034 | 1.127 | 1.094 | 1.201 | 1.308 | 0.315 | 0.284 | 0.318 | 0.3 | 0 | 0.2 | 0.2 | 0.1 | 0.1 | 0 | 0 | 0 | 0.3 | 0.4 | 0.1 | 0 |
Total Non-Current Liabilities
| 55.071 | 53.86 | 52.678 | 51.388 | 51.25 | 49.908 | 47.91 | 46.931 | 45.527 | 35.276 | 34.17 | 35.404 | 34.767 | 34.196 | 77.115 | 32.451 | 34.049 | 34.725 | 34.661 | 34.41 | 34.524 | 35.373 | 36.298 | 35.869 | 37.586 | 23.522 | 22.955 | 22.473 | 22.124 | 22.345 | 22.075 | 21.841 | 22.146 | 14.559 | 14.26 | 14.038 | 13.811 | 12.524 | 12.097 | 11.809 | 11.523 | 11.209 | 10.925 | 10.958 | 10.801 | 10.693 | 10.642 | 10.665 | 10.668 | 11.001 | 11.374 | 11.364 | 11.245 | 11.131 | 10.928 | 11.44 | 11.448 | 11.471 | 11.447 | 11.459 | 11.349 | 11.342 | 11.325 | 11.28 | 11.143 | 11.252 | 10.933 | 10.938 | 10.827 | 10.752 | 10.542 | 10.227 | 10.241 | 9.641 | 9.308 | 8.911 | 8.446 | 8.059 | 8.216 | 7.885 | 7.568 | 7.255 | 6.953 | 6.777 | 9.387 | 10.983 | 8.551 | 2.474 | 2.422 | 1.691 | 1.71 | 2.041 | 1.137 | 1.105 | 1.214 | 1.323 | 0.328 | 0.284 | 0.335 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.9 | 0.8 | 0.8 | 0.3 | 0.4 | 0.1 | 0.1 |
Total Liabilities
| 72.493 | 73.308 | 72.049 | 72.252 | 69.813 | 69.616 | 66.822 | 66.412 | 69.151 | 50.988 | 50.557 | 56.478 | 54.625 | 54.315 | 106.96 | 48.865 | 48.476 | 49.823 | 50.731 | 49.839 | 48.791 | 48.983 | 51.577 | 51.298 | 52.499 | 36.32 | 36.267 | 36.413 | 34.721 | 35.322 | 34.666 | 34.953 | 34.558 | 25.075 | 24.437 | 24.462 | 24.263 | 21.635 | 20.8 | 20.936 | 20.326 | 19.995 | 19.6 | 20.769 | 20.484 | 21.354 | 21.052 | 21.328 | 20.9 | 20.804 | 21.088 | 21.927 | 20.974 | 19.713 | 19.353 | 19.713 | 19.736 | 19.594 | 19.413 | 19.789 | 18.964 | 18.253 | 17.905 | 17.951 | 17.995 | 17.962 | 17.467 | 18.224 | 17.071 | 17.066 | 16.34 | 16.733 | 15.879 | 14.941 | 14.239 | 13.839 | 12.881 | 12.733 | 12.451 | 12.476 | 11.481 | 12.192 | 11.75 | 11.008 | 10.33 | 12.327 | 9.88 | 3.996 | 3.587 | 2.969 | 2.83 | 2.873 | 1.319 | 1.432 | 1.667 | 1.602 | 1.553 | 0.615 | 0.579 | 0.5 | 0.7 | 0.7 | 0.7 | 1.8 | 1.1 | 1 | 0.9 | 0.9 | 1.3 | 0.6 | 0.6 | 0.5 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.147 | 0.147 | 0.147 | 0.146 | 0.145 | 0.137 | 0.136 | 0.136 | 0.136 | 0.136 | 0.136 | 0.136 | 0.136 | 0.136 | 0.136 | 0.136 | 0.131 | 0.129 | 0.129 | 0.129 | 0.129 | 0.129 | 0.125 | 0.125 | 0.125 | 0.125 | 0.123 | 0.123 | 0.122 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.118 | 0.118 | 0.118 | 0.118 | 0.118 | 0.118 | 0.118 | 0.118 | 0.118 | 0.118 | 0.118 | 0.118 | 0.118 | 0.117 | 0.117 | 0.117 | 0.117 | 0.117 | 0.116 | 0.116 | 0.116 | 0.116 | 0.116 | 0.116 | 0.116 | 0.116 | 0.116 | 0.114 | 0.114 | 0.114 | 0.114 | 0.114 | 0.114 | 0.114 | 0.114 | 0.114 | 0.113 | 0.115 | 0.113 | 0.113 | 0.11 | 0.103 | 0.102 | 0.101 | 0.101 | 0.1 | 0.094 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -28.895 | -29.947 | -30.603 | -31.159 | -19.969 | -20.65 | -20.871 | -21.638 | -22.475 | -15.269 | -15.904 | -16.736 | -16.099 | -16.955 | -18.126 | -18.82 | -20.02 | -20.804 | -21.757 | -22.444 | -23.289 | -24.406 | -24.459 | -25.33 | -26.22 | -26.465 | -27.005 | -24.475 | -25.154 | -25.806 | -26.303 | -26.79 | -27.599 | -24.955 | -25.592 | -25.469 | -25.25 | -33.079 | -33.289 | -33.575 | -33.28 | -33.113 | -33.329 | -33.726 | -33.559 | -33.753 | -33.509 | -33.753 | -32.899 | -32.352 | -29.127 | -27.445 | -27.252 | -24.869 | -25.047 | -25.898 | -26.292 | -28.636 | -28.99 | -29.309 | -29.175 | -29.61 | -30.342 | -30.877 | -30.928 | -30.795 | -30.44 | -30.192 | -28.525 | -27.377 | -25.974 | -25.187 | -24.26 | -23.18 | -22.32 | -22.376 | -22.517 | -23.115 | -23.23 | -23.409 | -23.568 | -25.427 | -26.035 | -26.553 | -22.153 | -21.264 | -19.99 | -13.259 | -9.699 | -8.158 | -7.885 | -7.931 | -8.204 | -8.477 | -9.119 | -8.831 | -8.279 | -7.934 | -7.693 | -7.3 | -7.6 | -7.3 | -7.2 | -6.8 | -5.4 | -5.6 | -5 | -4.5 | -3.7 | -3.3 | -3 | -2.9 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.341 | 0.446 | 0.161 | 0.16 | 0.041 | 0.095 | 0.061 | 0.027 | 0.034 | 0.056 | 0.07 | 0.076 | 0.17 | 0.143 | 0.226 | 0 | -5.919 | 0 | 0 | 0 | -5.568 | 0 | 0 | 0 | -5.296 | 0 | 0 | 0 | 0 | -0.094 | -0.094 | -0.094 | -0.094 | -0.094 | -0.094 | -0.094 | -0.094 | -0.094 | -0.094 | -0.094 | -0.094 | -0.094 | -0.104 | -0.117 | -0.119 | -0.109 | -0.105 | -0.1 | -0.112 | -0.094 | -0.229 | -0.254 | -0.275 | -0.244 | -0.205 | -0.192 | -0.13 | -0.176 | -0.152 | -0.137 | -0.112 | -0.472 | -0.425 | -0.506 | -0.17 | -0.075 | -0.018 | -0.245 | 0.042 | 0.118 | -0.003 | 0.026 | 0.027 | 0.18 | 0.327 | 0.449 | -0.1 | -0.1 | -0.3 | -0.2 | -0.1 | -0.2 | -0.1 | -0.1 | 0 | -0.1 | -0.2 | -0.1 | -0.1 |
Other Total Stockholders Equity
| 19.188 | 19.206 | 20.116 | 19.979 | 19.805 | 19.791 | 20.035 | 19.965 | 19.941 | 19.53 | 20.009 | 20.774 | 20.752 | 20.813 | 16.294 | 16.018 | 15.847 | 15.821 | 15.62 | 33.968 | 16.19 | 16.176 | 16.089 | 25.33 | 15.79 | 12.074 | 12.36 | 11.802 | 11.526 | 25.806 | 11.235 | 11.216 | 10.403 | 20.35 | 20.054 | 20.212 | 20.156 | 22.035 | 22.889 | 28.649 | 22.941 | 23.265 | 24.078 | 29.907 | 24.32 | 24.219 | 24.518 | 29.933 | 24.579 | 24.557 | 24.411 | 24.866 | 24.846 | 24.479 | 24.411 | 24.873 | 24.265 | 24.203 | 24.149 | 24.104 | 24.06 | 24.008 | 23.95 | 24.019 | 23.83 | 23.808 | 23.693 | 37.71 | 23.482 | 23.285 | 23.174 | 23.09 | 23.049 | 23.014 | 22.964 | 22.929 | 22.867 | 22.804 | 22.763 | 22.59 | 22.561 | 22.519 | 22.473 | 22.76 | 23.16 | 23.025 | 23.019 | 28.875 | 22.799 | 23.315 | 22.763 | 22.297 | 20.11 | 16.103 | 15.552 | 15.338 | 15.041 | 14.844 | 12.839 | 12.3 | 10.7 | 10.9 | 10.7 | 8.6 | 8.3 | 8.1 | 7.9 | 7.6 | 7.8 | 7.3 | 6.7 | 6.7 |
Total Shareholders Equity
| -9.559 | -10.741 | -10.338 | -11.031 | -0.016 | -0.858 | -0.688 | -1.524 | -2.386 | 4.407 | 4.251 | 4.184 | 4.799 | 4.003 | -1.695 | -2.665 | -4.036 | -4.983 | -6.001 | -6.953 | -6.963 | -8.094 | -8.234 | -8.908 | -9.849 | -14.1 | -14.356 | -12.503 | -13.404 | -14.285 | -14.912 | -15.414 | -17.015 | -4.605 | -5.337 | -4.964 | -4.828 | -10.695 | -10.281 | -10.727 | -10.22 | -9.729 | -9.132 | -9.268 | -9.119 | -9.415 | -8.872 | -8.998 | -8.201 | -7.677 | -4.598 | -2.46 | -2.382 | -0.367 | -0.612 | -1.551 | -2.004 | -4.409 | -4.817 | -5.181 | -5.092 | -5.578 | -6.368 | -6.978 | -7.075 | -6.974 | -6.746 | -6.591 | -5.035 | -4.08 | -2.783 | -2.092 | -1.188 | -0.278 | 0.506 | 0.395 | 0.222 | -0.4 | -0.544 | -0.836 | -1.07 | -2.946 | -3.586 | -3.791 | 0.649 | 1.45 | 2.637 | 9.569 | 13.139 | 15.254 | 14.746 | 14.521 | 12.134 | 7.727 | 6.561 | 6.636 | 7.044 | 7.336 | 5.689 | 5 | 3.1 | 3.3 | 3.3 | 2.3 | 2.7 | 2.4 | 2.8 | 3.1 | 4 | 3.8 | 3.6 | 3.7 |
Total Equity
| -9.559 | -10.741 | -10.338 | -11.031 | -0.016 | -0.858 | -0.688 | -1.524 | -2.386 | 4.407 | 4.251 | 4.184 | 4.799 | 4.003 | -1.695 | -2.665 | -4.036 | -4.983 | -6.001 | -6.953 | -6.963 | -8.094 | -8.234 | -8.908 | -9.849 | -14.1 | -14.356 | -12.503 | -13.404 | -14.285 | -14.912 | -15.414 | -17.015 | -4.605 | -5.337 | -4.964 | -4.828 | -10.695 | -10.281 | -10.727 | -10.22 | -9.729 | -9.132 | -9.268 | -9.119 | -9.415 | -8.872 | -8.998 | -8.201 | -7.677 | -4.598 | -2.46 | -2.382 | -0.367 | -0.612 | -1.551 | -2.004 | -4.409 | -4.817 | -5.181 | -5.092 | -5.578 | -6.368 | -6.978 | -7.075 | -6.974 | -6.746 | -6.591 | -5.035 | -4.08 | -2.783 | -2.092 | -1.188 | -0.278 | 0.506 | 0.395 | 0.222 | -0.4 | -0.544 | -0.836 | -1.07 | -2.946 | -3.586 | -3.791 | 0.649 | 1.45 | 2.637 | 9.867 | 13.481 | 15.291 | 14.759 | 14.521 | 12.134 | 7.727 | 6.561 | 6.636 | 7.044 | 7.336 | 5.689 | 5 | 3.1 | 3.3 | 3.3 | 2.3 | 2.7 | 2.4 | 2.8 | 3.1 | 4 | 3.8 | 3.6 | 3.7 |
Total Liabilities & Shareholders Equity
| 62.934 | 62.567 | 61.711 | 61.221 | 69.796 | 68.758 | 66.134 | 64.888 | 66.765 | 55.395 | 54.808 | 60.662 | 59.424 | 58.318 | 105.264 | 46.2 | 44.44 | 44.841 | 44.73 | 42.886 | 41.828 | 40.889 | 43.342 | 42.39 | 42.65 | 22.22 | 21.911 | 23.91 | 21.317 | 21.037 | 19.753 | 19.538 | 17.542 | 20.469 | 19.1 | 19.498 | 19.435 | 10.94 | 10.519 | 10.21 | 10.107 | 10.266 | 10.468 | 11.501 | 11.365 | 11.939 | 12.179 | 12.331 | 12.698 | 13.128 | 16.491 | 19.467 | 18.592 | 19.346 | 18.741 | 18.162 | 17.733 | 15.184 | 14.596 | 14.608 | 13.873 | 12.675 | 11.536 | 10.973 | 10.921 | 10.988 | 10.72 | 11.634 | 12.036 | 12.986 | 13.557 | 14.64 | 14.691 | 14.663 | 14.745 | 14.234 | 13.103 | 12.333 | 11.906 | 11.641 | 10.411 | 9.246 | 8.164 | 7.217 | 10.979 | 13.777 | 12.517 | 13.863 | 17.068 | 18.26 | 17.59 | 17.394 | 13.453 | 9.159 | 8.228 | 8.237 | 8.597 | 7.951 | 6.267 | 5.5 | 3.8 | 4 | 4 | 4.1 | 3.8 | 3.4 | 3.7 | 4 | 5.3 | 4.4 | 4.2 | 4.2 |