CoreCard Corporation
NYSE:CCRD
24.35 (USD) • At close January 3, 2025
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 | 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 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 22.498 | 22.589 | 24.056 | 26.918 | 31.614 | 31.005 | 21.692 | 20.399 | 27.068 | 21.516 | 24.544 | 29.244 | 20.567 | 26.21 | 31.001 | 37.956 | 34.391 | 32.316 | 30.538 | 26.415 | 23.676 | 21.875 | 22.071 | 18.919 | 17.35 | 10.643 | 10.183 | 14.024 | 16.458 | 15.917 | 16.505 | 17.724 | 16.203 | 16.843 | 16.868 | 18.059 | 18.58 | 18.448 | 20.75 | 2.624 | 2.67 | 2.939 | 2.923 | 3.433 | 2.839 | 2.809 | 2.611 | 2.347 | 2.028 | 2.505 | 3.077 | 3.152 | 2.667 | 3.19 | 2.901 | 2.942 | 2.332 | 2.4 | 2.463 | 2.795 | 3.271 | 0.795 | 0.588 | 1.074 | 0.674 | 1.162 | 0.703 | 0.554 | 2.563 | 2.338 | 3.576 | 2.136 | 2.994 | 0.447 | 0.209 | 0.378 | 1.674 | 1.431 | 1.632 | 0.67 | 1.215 | 0.547 | 0.77 | 1.133 | 2.32 | 3.111 | 5.108 | 2.644 | 5.246 | 4.098 | 10.172 | 12.026 | 14.012 | 20.124 | 0.382 | 0.594 | 1.482 | 4.336 | 8.007 | 0.737 | 0.8 | 1.5 | 0.9 | 0.5 | 0.7 | 0.6 | 0.3 | 0 | 0.5 | 3.2 | 1.4 | 2.4 | 2 | 2.3 | 1 | 0.5 | 1.1 | 1 | 0.4 | 1 | 5.1 | 4.9 | 0.5 | 1.8 | 2.2 | 2.4 | 4.3 | 2.4 | 1.5 | 1.6 | 3.2 | 4.5 | 3.3 | 1 | 0.8 | 1.1 | 9.3 | 3.5 | 4.2 | 2 |
Short Term Investments
| 5.511 | 5.257 | 5.305 | 5.23 | 5.147 | 5.099 | 5.054 | 4.973 | 0.983 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.37 | 0.367 | 0.379 | 0.349 | 0.41 | 0.421 | 0.416 | 0.438 | 0.442 | 0.436 | 0.431 | 0.418 | 0.431 | 0.418 | 0.405 | 0.396 | 0.394 | 0.445 | 0.465 | 0.463 | 0.481 | 0.39 | 0.367 | 0.351 | 0.343 | 0.321 | 0.286 | 0.27 | 0.269 | 0.217 | 0.228 | 0.209 | 0.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 28.009 | 27.846 | 29.361 | 32.148 | 36.761 | 36.104 | 26.746 | 25.372 | 28.051 | 21.516 | 24.544 | 29.244 | 20.567 | 26.21 | 31.001 | 37.956 | 34.391 | 32.316 | 30.538 | 26.415 | 24.046 | 22.242 | 22.45 | 19.268 | 17.76 | 11.064 | 10.599 | 14.462 | 16.9 | 16.353 | 16.936 | 18.142 | 16.634 | 17.261 | 17.273 | 18.455 | 18.974 | 18.893 | 21.215 | 3.087 | 3.151 | 3.329 | 3.29 | 3.784 | 3.182 | 3.13 | 2.897 | 2.617 | 2.297 | 2.722 | 3.305 | 3.361 | 2.868 | 3.19 | 2.901 | 2.942 | 2.332 | 2.4 | 2.463 | 2.795 | 3.271 | 0.795 | 0.588 | 1.074 | 0.674 | 1.162 | 0.703 | 0.554 | 2.563 | 2.338 | 3.576 | 2.136 | 2.994 | 0.447 | 0.209 | 0.378 | 1.674 | 1.431 | 1.632 | 0.67 | 1.215 | 0.547 | 0.77 | 1.133 | 2.32 | 3.111 | 5.108 | 2.644 | 5.246 | 4.098 | 10.172 | 12.026 | 14.012 | 20.124 | 0.382 | 0.594 | 1.482 | 4.336 | 8.007 | 0.737 | 0.8 | 1.5 | 0.9 | 0.5 | 0.7 | 0.6 | 0.3 | 0 | 0.5 | 3.2 | 1.4 | 2.4 | 2 | 2.3 | 1 | 0.5 | 1.1 | 1 | 0.4 | 1 | 5.1 | 4.9 | 0.5 | 1.8 | 2.2 | 2.4 | 4.3 | 2.4 | 1.5 | 1.6 | 3.2 | 4.5 | 3.3 | 1 | 0.8 | 1.1 | 9.3 | 3.5 | 4.2 | 2 |
Net Receivables
| 7.32 | 7.097 | 8.189 | 7.536 | 5.875 | 6.11 | 14.012 | 13.22 | 7.815 | 16.202 | 18.264 | 5.914 | 14.302 | 7.268 | 5.289 | 3.27 | 4.045 | 9.199 | 8.083 | 8.759 | 6.059 | 4.123 | 3.689 | 4.312 | 3.599 | 3.959 | 3.195 | 1.224 | 1.734 | 1.677 | 0.758 | 1.329 | 0.852 | 0.532 | 0.965 | 0.962 | 1.113 | 0.542 | 0.448 | 1.777 | 2.203 | 2.474 | 2.683 | 2.427 | 3.173 | 2.561 | 2.858 | 3.287 | 3.069 | 3.128 | 2.988 | 2.753 | 3.058 | 3.422 | 2.801 | 2.227 | 3.644 | 3.363 | 2.424 | 2.172 | 2.005 | 1.954 | 1.859 | 1.923 | 2.851 | 2.633 | 3.327 | 2.679 | 3.749 | 3.349 | 3.498 | 5.451 | 5.729 | 3.59 | 2.549 | 1.827 | 2.133 | 3.592 | 2.542 | 2.931 | 2.127 | 2.67 | 2.262 | 1.685 | 2.4 | 3.182 | 2.418 | 3.23 | 2.629 | 5.514 | 3.376 | 2.721 | 4.01 | 2.892 | 1.291 | 5.341 | 3.855 | 2.181 | 1.765 | 1.718 | 1.8 | 1.5 | 1.7 | 2.4 | 2.8 | 3.9 | 4 | 4.2 | 5.4 | 7.3 | 7 | 7 | 7.3 | 7.7 | 7.2 | 7.1 | 7.5 | 6.9 | 4.3 | 4.9 | 4.4 | 4.6 | 11.1 | 12.3 | 11.6 | 13 | 16.7 | 13.9 | 12.2 | 11.9 | 13.7 | 12.3 | 8.9 | 10.6 | 10.8 | 11.2 | 11.9 | 16.1 | 33.9 | 26.6 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.2 | 2.2 | 2.2 | 2.2 | 0 | 0.88 | 0.9 | 1.042 | 0.981 | 1.036 | 1.088 | 1.106 | 1.059 | 1.113 | 0.927 | 0.882 | 1.046 | 0.921 | 0.885 | 0.824 | 0.994 | 0.928 | 0.913 | 0.833 | 0.864 | 0.773 | 0.78 | 0.964 | 0.804 | 0.8 | 0.966 | 1.051 | 1.248 | 1.31 | 1.469 | 1.424 | 1.098 | 1.112 | 0.934 | 0.904 | 0.838 | 1.039 | 1.062 | 0.77 | 0.802 | 0.741 | 0.654 | 0.653 | 0.722 | 0.708 | 0.564 | 0.766 | 0.751 | 0.784 | 0.68 | 0.671 | 0.626 | 0.516 | 0.513 | 0.547 | 0.695 | 0.585 | 0.575 | 0.475 | 0.591 | 0.486 | 0.426 | 0.325 | 0.4 | 0.5 | 0.6 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.7 | 0.5 | 0.6 | 0.6 | 0.5 | 0.7 | 0.5 | 0.5 | 0.7 | 0.8 | 0.5 | 0.5 | 0.3 | 0.4 | 5.3 | 5.5 | 6.8 | 7.4 | 6 | 6.4 | 7.3 | 8.8 | 8.5 | 4.3 | 6 | 7.3 | 7.4 | 5.4 | 10.1 | 21 | 37.9 | 31.6 |
Other Current Assets
| 6.522 | 5.738 | 5.173 | 4.805 | 5.887 | 3.884 | 3.449 | 3.729 | 4.575 | 2.669 | 3.27 | 1.679 | 2.241 | 1.377 | 1.059 | 1.263 | 1.217 | 1.058 | 0.979 | 0.905 | 1.039 | 0.69 | 1.092 | 1.202 | 1.124 | 4.996 | 5.046 | 2.373 | 0.994 | 0.93 | 1.311 | 1.16 | 3.263 | 3.401 | 3.024 | 5.046 | 0.411 | 1.113 | 1.11 | 3.35 | 0.362 | 0.241 | 0.286 | 0.327 | 0.532 | 0.448 | 0.35 | 0.34 | 0.382 | 0.313 | 0.285 | 0.284 | 0.341 | 0.281 | 0.41 | 1.004 | 0.458 | 0.18 | 0.527 | 0.399 | 0.422 | 1.244 | 1.236 | 0.28 | 0.711 | 0.63 | 2.386 | 2.217 | 0.304 | 0.482 | 0.241 | 1.072 | 0.625 | 0.498 | 0.374 | 0.355 | 0.36 | 0.486 | 0.387 | 0.217 | 0.249 | 0.227 | 0.524 | 0.614 | 0.219 | 0.135 | 0.161 | 0.213 | 0.573 | 0.169 | 0.286 | 0.353 | 0.481 | 0.143 | 4.95 | 0.268 | 0.368 | 0.42 | 0.303 | 0.263 | 0.6 | 0.3 | 0.5 | 0.9 | 1.2 | 1.3 | 2.1 | 0.8 | 0.6 | 1 | 1.8 | 1.9 | 0.4 | 0.4 | 0.4 | 0.5 | 1.2 | 0.4 | 2.3 | 3.1 | 3.4 | 6.1 | 10.1 | 9.8 | 1 | 1 | 1 | 0.8 | 0.8 | 1.3 | 1.2 | 0.8 | 1 | 1.2 | 1 | 0.7 | 1.3 | 2.1 | 3.9 | 3.4 |
Total Current Assets
| 41.851 | 40.681 | 42.723 | 44.489 | 48.523 | 46.098 | 44.207 | 42.321 | 40.441 | 40.387 | 46.078 | 36.837 | 37.11 | 34.855 | 37.349 | 42.489 | 39.653 | 42.573 | 39.6 | 36.079 | 31.144 | 27.055 | 27.231 | 24.782 | 22.483 | 20.019 | 18.84 | 18.059 | 19.628 | 18.96 | 19.005 | 20.631 | 20.749 | 21.194 | 21.262 | 24.463 | 20.498 | 20.548 | 22.773 | 6.415 | 6.697 | 7.08 | 7.347 | 7.644 | 7.946 | 7.252 | 7.032 | 7.126 | 6.794 | 7.084 | 7.463 | 7.222 | 7.261 | 7.821 | 7.025 | 7.006 | 7.298 | 6.716 | 6.194 | 6.33 | 6.502 | 3.993 | 3.683 | 4.328 | 5.484 | 5.735 | 7.885 | 6.874 | 7.714 | 7.281 | 8.249 | 9.563 | 10.186 | 5.574 | 4.194 | 3.33 | 4.969 | 6.25 | 5.215 | 4.471 | 4.313 | 4.152 | 4.12 | 4.198 | 5.69 | 7.212 | 8.367 | 6.758 | 9.074 | 10.297 | 14.347 | 15.647 | 19.198 | 23.744 | 7.198 | 6.678 | 6.296 | 7.423 | 10.501 | 3.043 | 3.6 | 3.8 | 3.7 | 4.5 | 5.4 | 6.4 | 7 | 5.6 | 7.2 | 12 | 10.8 | 11.9 | 10.2 | 11.1 | 9.1 | 8.6 | 10.5 | 9.1 | 7.5 | 9.5 | 13.2 | 16 | 27 | 29.4 | 21.6 | 23.8 | 28 | 23.5 | 21.8 | 23.6 | 26.6 | 21.9 | 19.2 | 20.1 | 20 | 18.4 | 32.6 | 42.7 | 79.9 | 63.6 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 11.954 | 11.841 | 11.688 | 11.319 | 11.681 | 12.315 | 12.056 | 12.006 | 12.846 | 12.771 | 12.456 | 10.371 | 7.483 | 7.79 | 7.555 | 6.914 | 6.89 | 4.253 | 2.414 | 2.177 | 2.336 | 2.606 | 1.445 | 1.513 | 1.496 | 1.524 | 1.301 | 1.262 | 0.894 | 0.609 | 0.647 | 0.7 | 0.61 | 0.65 | 0.672 | 0.636 | 0.661 | 0.712 | 0.555 | 1.069 | 1.093 | 1.116 | 1.152 | 1.145 | 1.027 | 1.249 | 1.215 | 1.144 | 1.161 | 1.124 | 1.167 | 1.222 | 1.286 | 1.353 | 1.29 | 1.149 | 1.216 | 1.271 | 1.269 | 1.256 | 1.316 | 1.4 | 1.454 | 1.583 | 1.66 | 1.794 | 1.91 | 1.894 | 1.691 | 1.468 | 1.161 | 1.009 | 1.136 | 1.15 | 1.073 | 0.94 | 0.859 | 0.879 | 0.721 | 0.781 | 0.685 | 0.695 | 0.742 | 0.746 | 0.652 | 0.665 | 0.721 | 0.761 | 0.889 | 1.005 | 1.098 | 0.664 | 0.68 | 0.418 | 0.452 | 0.482 | 0.594 | 0.612 | 0.653 | 0.686 | 0.7 | 0.8 | 0.8 | 2.6 | 2.6 | 3.1 | 3 | 2.8 | 2.8 | 2.8 | 2.4 | 2.1 | 2 | 1.6 | 1.3 | 1.6 | 1.9 | 1.9 | 1.8 | 1.5 | 1.5 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.2 | 1.1 | 1.1 | 1.3 | 1.2 | 1.2 | 1.2 | 1.5 | 1.6 | 1.7 | 2.5 | 2.7 | 6 | 7.5 |
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 | 0.369 | 0.369 | 2.047 | 2.047 | 2.047 | 2.047 | 2.047 | 2.047 | 2.047 | 2.047 | 2.047 | 2.047 | 2.047 | 2.047 | 2.047 | 2.049 | 1.955 | 2.035 | 2.038 | 2.039 | 2.038 | 2.038 | 2.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0.034 | 0 | 0 | 0 | 0.167 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | 0.028 | 0.04 | 0.052 | 0.064 | 0.073 | 0.086 | 0.098 | 0.107 | 0.098 | 0.11 | 0.121 | 0.133 | 0.144 | 0.155 | 0.166 | 0.177 | 0.189 | 0.2 | 0.211 | 0.223 | 0.234 | 0.245 | 0.256 | 0.268 | 0.279 | 0.291 | 0.302 | 0.313 | 0.325 | 0.336 | 0.347 | 0.359 | 0.402 | 0.445 | 0.489 | 0.532 | 2.622 | 2.666 | 2.708 | 2.748 | 2.776 | 2.355 | 2.436 | 2.515 | 2.592 | 2.67 | 2.748 | 3.168 | 3.171 | 3.24 | 3.261 | 2.271 | 2.359 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0.8 | 1 | 1.1 | 0.4 | 0.5 | 0.6 | 0.5 | 0.6 | 0.7 | 0.8 | 1.3 | 1.3 | 1.4 | 1 | 1.2 | 1.3 | 4.8 | 4.6 | 5 | 5.4 | 3.4 | 3.7 | 1.9 | 2.1 | 2.4 | 2.6 | 3.4 | 6.1 | 6.4 | 6.8 | 6.3 | 3.6 | 5.2 | 5.5 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0.034 | 0 | 0 | 0 | 0.167 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | 0.028 | 0.04 | 0.052 | 0.064 | 0.073 | 0.086 | 0.098 | 0.107 | 0.098 | 0.11 | 0.121 | 0.133 | 0.144 | 0.155 | 0.166 | 0.177 | 0.189 | 0.2 | 0.211 | 0.223 | 0.234 | 0.245 | 0.256 | 0.268 | 0.648 | 0.66 | 2.349 | 2.36 | 2.372 | 2.383 | 2.394 | 2.406 | 2.449 | 2.492 | 2.536 | 2.579 | 2.622 | 2.666 | 2.708 | 2.748 | 2.776 | 2.355 | 2.436 | 2.515 | 2.592 | 2.67 | 2.748 | 3.168 | 3.171 | 3.24 | 3.261 | 2.271 | 2.359 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0.8 | 1 | 1.1 | 0.4 | 0.5 | 0.6 | 0.5 | 0.6 | 0.7 | 0.8 | 1.3 | 1.3 | 1.4 | 1 | 1.2 | 1.3 | 4.8 | 4.6 | 5 | 5.4 | 3.4 | 3.7 | 1.9 | 2.1 | 2.4 | 2.6 | 3.4 | 6.1 | 6.4 | 6.8 | 6.3 | 3.6 | 5.2 | 5.5 |
Long Term Investments
| 3.632 | 3.624 | 3.823 | 4.062 | 3.634 | 4.494 | 4.885 | 5.18 | 6.55 | 6.512 | 6.252 | 6.355 | 2.707 | 2.654 | 1.788 | 1.921 | 2.063 | 2.155 | 2.29 | 3.081 | 3.309 | 3.413 | 0.76 | 0.76 | 0.76 | 0.76 | 1.016 | 1.035 | 1.034 | 1.15 | 1.262 | 1.272 | 0.233 | 0.245 | 0.308 | 1.015 | 1.664 | 1.665 | 1.629 | 1.605 | 1.608 | 1.608 | 1.655 | 1.65 | 1.564 | 1.559 | 1.558 | 1.559 | 1.572 | 1.577 | 1.283 | 1.288 | 1.29 | 1.306 | 1.295 | 1.286 | 1.186 | 1.196 | 1.206 | 1.219 | 1.233 | 1.229 | 1.217 | 1.209 | 1.246 | 1.225 | 1.153 | 0 | 1.222 | 1.216 | 1.175 | 0 | 1.299 | 4.173 | 4.643 | 0 | 4.907 | 4.659 | 4.787 | 4.879 | 4.985 | 4.848 | 6.209 | 6.275 | 6.639 | 6.674 | 6.483 | 0 | 5.97 | 7.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | -0.034 | 0 | 0 | 0 | -0.167 | 0 | 0 | 0 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.073 | -0.086 | -0.098 | -0.107 | -0.098 | -0.11 | -0.121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.246 | -1.225 | -1.153 | 0 | -1.222 | -1.216 | -1.175 | 0 | -1.299 | -4.173 | -4.643 | 0 | -4.907 | -4.659 | -4.787 | -4.879 | -4.985 | -4.848 | -6.209 | -6.275 | -6.639 | -6.674 | -6.483 | 0 | -5.97 | -7.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.371 | 5.411 | 3.857 | 3.956 | 2.947 | 3.055 | 3.422 | 3.725 | 4.054 | 4.627 | 4.901 | 4.585 | 6.99 | 7.316 | 7.141 | 5.701 | 5.947 | 5.04 | 5.996 | 2.903 | 2.741 | 2.838 | 4.498 | 2.249 | 1.988 | 2 | 1.692 | 1.423 | 0.909 | 0.069 | 0.081 | 0.101 | 0.099 | 0.118 | 0.044 | 0.059 | 2.257 | 2.266 | 2.278 | 0.097 | 0.092 | 0.103 | 0.113 | 0.124 | 0.073 | 0.086 | 0.098 | 0.107 | 0.098 | 0.11 | 0.121 | 0.24 | 0.238 | 0.236 | 0.233 | 0.473 | 0.56 | 0.554 | 1.019 | 1.006 | 1.378 | 1.358 | 1.338 | 1.318 | 2.544 | 2.591 | 1.391 | 1.494 | 1.715 | 1.833 | 1.914 | 2.032 | 2.284 | 4.201 | 4.66 | 4.588 | 4.924 | 4.676 | 4.804 | 4.904 | 5.005 | 4.868 | 6.217 | 6.283 | 6.667 | 6.702 | 6.511 | 7.173 | 5.992 | 7.329 | 6.042 | 7.507 | 7.399 | 11.665 | 11.666 | 10.897 | 11.863 | 12.359 | 16.196 | 9.929 | 10.6 | 10.5 | 10 | 10 | 9 | 8.8 | 8.6 | 9.7 | 7.1 | 6.7 | 9.5 | 10.3 | 12.9 | 14.2 | 12.8 | 12.3 | 13 | 12.1 | 11.7 | 10.8 | 10.2 | 5.8 | 2.8 | 2.6 | 10.2 | 10.2 | 9.6 | 9.7 | 11.5 | 11.6 | 11.7 | 11.3 | 14.6 | 15 | 15.3 | 15.8 | 17.3 | 13.9 | 3 | 1.9 |
Total Non-Current Assets
| 20.957 | 20.876 | 19.368 | 19.337 | 18.262 | 19.864 | 20.363 | 20.911 | 23.45 | 23.91 | 23.609 | 21.311 | 17.18 | 17.76 | 16.484 | 14.536 | 14.9 | 11.448 | 10.7 | 8.161 | 8.386 | 8.857 | 6.703 | 4.522 | 4.244 | 4.284 | 4.009 | 3.72 | 2.837 | 1.828 | 1.99 | 2.073 | 0.942 | 1.013 | 1.024 | 1.71 | 4.582 | 4.643 | 4.462 | 2.79 | 2.821 | 2.867 | 2.972 | 2.983 | 2.664 | 2.894 | 2.871 | 2.81 | 2.831 | 2.811 | 2.571 | 2.883 | 2.958 | 3.05 | 2.984 | 3.085 | 3.151 | 3.221 | 3.705 | 3.704 | 4.161 | 4.232 | 4.265 | 4.378 | 4.852 | 5.045 | 5.65 | 5.748 | 5.778 | 5.684 | 5.469 | 5.447 | 5.869 | 7.843 | 8.269 | 8.107 | 8.405 | 8.221 | 8.233 | 8.433 | 8.466 | 7.918 | 9.395 | 9.544 | 9.911 | 10.037 | 9.98 | 11.102 | 10.052 | 11.574 | 10.401 | 10.442 | 10.438 | 12.083 | 12.118 | 11.379 | 12.457 | 12.971 | 16.849 | 10.615 | 11.3 | 11.3 | 10.8 | 12.6 | 11.6 | 12.6 | 12.4 | 13.5 | 11 | 9.9 | 12.4 | 13 | 15.4 | 16.4 | 14.8 | 14.7 | 16.2 | 15.3 | 14.9 | 13.3 | 12.9 | 8.6 | 9.1 | 8.6 | 16.6 | 17 | 14.2 | 14.5 | 14.5 | 15 | 15.3 | 15.1 | 19.2 | 22.6 | 23.3 | 24.3 | 26.1 | 20.2 | 14.2 | 14.9 |
Total Assets
| 62.808 | 61.557 | 62.091 | 63.826 | 66.785 | 65.962 | 64.57 | 63.232 | 63.891 | 64.297 | 69.687 | 58.148 | 54.29 | 52.615 | 53.833 | 57.025 | 54.553 | 54.021 | 50.3 | 44.24 | 39.53 | 35.912 | 33.934 | 29.304 | 26.727 | 24.303 | 22.849 | 21.779 | 22.465 | 20.788 | 20.995 | 22.704 | 21.691 | 22.207 | 22.286 | 26.173 | 25.08 | 25.191 | 27.235 | 9.205 | 9.518 | 9.947 | 10.319 | 10.627 | 10.61 | 10.146 | 9.903 | 9.936 | 9.625 | 9.895 | 10.034 | 10.105 | 10.219 | 10.871 | 10.009 | 10.091 | 10.449 | 9.937 | 9.899 | 10.034 | 10.663 | 8.225 | 7.948 | 8.706 | 10.336 | 10.78 | 13.535 | 12.622 | 13.492 | 12.965 | 13.718 | 15.01 | 16.055 | 13.417 | 12.463 | 11.437 | 13.374 | 14.471 | 13.448 | 12.904 | 12.779 | 12.07 | 13.515 | 13.742 | 15.601 | 17.249 | 18.347 | 17.86 | 19.126 | 21.871 | 24.748 | 26.089 | 29.636 | 35.827 | 19.316 | 18.057 | 18.753 | 20.394 | 27.35 | 13.658 | 14.9 | 15.1 | 14.5 | 17.1 | 17 | 19 | 19.4 | 19.1 | 18.2 | 21.9 | 23.2 | 24.9 | 25.6 | 27.5 | 23.9 | 23.3 | 26.7 | 24.4 | 22.4 | 22.8 | 26.1 | 24.6 | 36.1 | 38 | 38.2 | 40.8 | 42.2 | 38 | 36.3 | 38.6 | 41.9 | 37 | 38.4 | 42.7 | 43.3 | 42.7 | 58.7 | 62.9 | 94.1 | 78.5 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1.628 | 1.154 | 1.925 | 1.557 | 1.708 | 1.407 | 1.592 | 2.011 | 1.842 | 2.281 | 4.173 | 2.763 | 1.528 | 1.266 | 0.781 | 0.714 | 0.465 | 0.431 | 0.372 | 0.403 | 0.28 | 0.434 | 0.272 | 0.272 | 0.269 | 0.272 | 0.129 | 0.321 | 0.192 | 0.121 | 0.106 | 0.301 | 0.222 | 0.122 | 0.191 | 0.078 | 0.176 | 0.07 | 0.126 | 0.09 | 0.441 | 0.356 | 0.587 | 0.472 | 0.425 | 0.382 | 0.384 | 0.294 | 0.387 | 0.415 | 0.754 | 0.463 | 0.399 | 0.49 | 0.5 | 0.322 | 0.429 | 0.624 | 0.55 | 0.576 | 1.131 | 0.901 | 0.938 | 0.922 | 0.975 | 0.917 | 1.646 | 1.482 | 2.275 | 1.558 | 1.156 | 1.558 | 1.244 | 1.801 | 1.301 | 0.847 | 0.884 | 0.835 | 0.878 | 0.867 | 1.086 | 0.982 | 1.221 | 0.932 | 1.063 | 1.095 | 1.084 | 1.301 | 1.229 | 1.486 | 1.186 | 1.013 | 1.036 | 0.358 | 0.345 | 0.357 | 0.414 | 0.523 | 0.664 | 0.444 | 0.5 | 0.5 | 0.5 | 1.7 | 1.8 | 1.7 | 1.8 | 1.3 | 1.6 | 1.4 | 1.1 | 1 | 1.2 | 1.5 | 1.1 | 1.6 | 2 | 1.9 | 1.2 | 1.2 | 1.1 | 1.6 | 6 | 8.8 | 6.6 | 7 | 8 | 6.6 | 4.6 | 6.8 | 8.9 | 2.8 | 3.1 | 3.9 | 4.6 | 2.6 | 3.9 | 0 | 0 | 0 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.437 | 0.342 | 0.325 | 0.44 | 0.093 | 1.91 | 0.593 | 0.156 | 0.221 | 0 | 0 | 0 | 2.012 | 1.181 | 0.1 | 0 | 0.3 | 0.131 | 0.267 | 0.125 | 0.37 | 0.25 | 0.25 | 0 | 0 | 0 | 0 | 0.133 | 0.133 | 1.415 | 0 | 0 | 0 | 1.714 | 1.504 | 0.6 | 1.1 | 1.1 | 1 | 2.1 | 1.3 | 1.4 | 2.1 | 2 | 3.3 | 4 | 2 | 0.8 | 0 | 0 | 0 | 0 | 0 | 1.5 | 1.5 | 1.6 | 1.5 | 0.6 | 0.2 | 0.3 | 0 | 3.6 | 2.8 | 3.4 | 4 | 2.4 | 3.4 | 3.6 | 3.8 | 3.3 | 3.3 | 4.6 | 6.3 | 3.8 | 2.3 | 1.6 | 3 | 18.9 | 17.5 |
Tax Payables
| 0 | 0 | 0 | 4.497 | 0 | 0 | 0 | 0 | 0 | 0 | 4.004 | 1.004 | 0.636 | 0.606 | 1.383 | 0.954 | 0.792 | 1.965 | 1.44 | 1.1 | 1.504 | 1.027 | 0.943 | 0.284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.264 | 1.572 | 1.635 | 2.31 | 3.743 | 1.724 | 1.745 | 1.094 | 1.129 | 1.262 | 1.031 | 2.263 | 1.552 | 1.04 | 0.794 | 1.322 | 3.475 | 4.801 | 4.111 | 0.689 | 0.442 | 0.814 | 0.905 | 0.781 | 0.923 | 0.925 | 0.848 | 0.853 | 1.137 | 0.936 | 1.338 | 1.474 | 1.446 | 2.157 | 1.974 | 1.83 | 1.422 | 0.899 | 0.607 | 0.636 | 0.62 | 0.643 | 0.525 | 0.668 | 0.661 | 0.858 | 1.071 | 0.918 | 0.95 | 1.101 | 0.915 | 0.907 | 0.828 | 1.901 | 1.765 | 1.604 | 1.138 | 0.72 | 1.122 | 1.355 | 1.496 | 1.291 | 0.98 | 0.983 | 2.336 | 1.989 | 2.763 | 2.527 | 2.618 | 2.051 | 2.259 | 3.094 | 2.78 | 4.531 | 4.188 | 4.779 | 6.029 | 5.793 | 5.746 | 4.895 | 4.676 | 9.205 | 3.266 | 2.877 | 3.897 | 3.071 | 1.923 | 1.697 | 1.797 | 1.721 | 1.292 | 1.536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.652 | 5.281 | 5.501 | 1.176 | 4.79 | 4.839 | 4.631 | 4.438 | 5.079 | 4.991 | 6.375 | 4.823 | 5.576 | 5.504 | 4.445 | 7.072 | 3.705 | 3.615 | 3.488 | 4.001 | 3.301 | 2.747 | 2.994 | 1.935 | 2.139 | 1.557 | 1.435 | 1.101 | 0.98 | 0.957 | 0.978 | 1.896 | 0.897 | 0.955 | 0.899 | 0.883 | 0.952 | 1.041 | 1.624 | 2.116 | 1.481 | 1.884 | 2.045 | 1.57 | 1.402 | 1.498 | 1.365 | 1.609 | 1.433 | 1.634 | 1.329 | 1.498 | 1.387 | 1.519 | 1.452 | 1.497 | 1.652 | 1.466 | 1.414 | 1.484 | 1.451 | 1.464 | 1.375 | 1.467 | 1.758 | 1.953 | 2.948 | 4.924 | 2.334 | 1.992 | 2.186 | 5.156 | 2.303 | 2.299 | 2.191 | 6.72 | 1.776 | 1.772 | 1.611 | 1.48 | 1.994 | 1.972 | 2.021 | 2.037 | 2.254 | 2.316 | 2.405 | 2.27 | 2.182 | 1.96 | 2.134 | 2.892 | 2.752 | 1.835 | 1.414 | 1.522 | 1.534 | 1.601 | 4.661 | 1.647 | 1.7 | 1.7 | 1.4 | 2.6 | 2.8 | 3.3 | 3.6 | 3.4 | 3 | 2 | 1.6 | 2.3 | 1.9 | 2.2 | 1.9 | 1.5 | 2.6 | 2.2 | 2.5 | 2 | 2.7 | 2.6 | 4.1 | 2.8 | 2.4 | 2.9 | 3.6 | 3 | 1.8 | 1.6 | 2.3 | 1.9 | 1.8 | 2.6 | 3 | 3.6 | 5 | 7.8 | 26.5 | 11.4 |
Total Current Liabilities
| 8.544 | 8.007 | 9.061 | 9.54 | 10.241 | 7.97 | 7.968 | 7.543 | 8.05 | 8.534 | 15.583 | 10.853 | 9.292 | 8.416 | 7.403 | 10.062 | 8.437 | 10.812 | 9.411 | 6.193 | 5.527 | 5.022 | 5.114 | 3.272 | 3.331 | 2.754 | 2.412 | 2.275 | 2.309 | 2.014 | 2.422 | 3.671 | 2.565 | 3.234 | 3.064 | 2.791 | 2.55 | 2.01 | 2.357 | 2.206 | 2.542 | 2.883 | 3.157 | 2.71 | 2.488 | 2.738 | 2.82 | 2.821 | 2.77 | 3.15 | 2.998 | 2.868 | 2.614 | 3.91 | 3.717 | 3.423 | 3.219 | 2.81 | 3.086 | 3.325 | 4.078 | 4.093 | 3.635 | 3.697 | 5.509 | 4.952 | 9.267 | 6.999 | 7.383 | 5.822 | 5.601 | 6.714 | 6.327 | 10.643 | 8.861 | 7.667 | 8.689 | 8.7 | 8.366 | 7.509 | 7.881 | 12.529 | 6.758 | 6.096 | 7.214 | 6.482 | 5.412 | 5.268 | 5.341 | 5.3 | 6.027 | 5.441 | 3.788 | 2.193 | 3.473 | 3.383 | 2.548 | 3.224 | 6.425 | 3.091 | 4.3 | 3.5 | 3.3 | 6.4 | 6.6 | 8.3 | 9.4 | 6.7 | 5.4 | 3.4 | 2.7 | 3.3 | 3.1 | 3.7 | 4.5 | 4.6 | 6.2 | 5.6 | 4.3 | 3.4 | 4.1 | 4.2 | 13.7 | 14.4 | 12.4 | 13.9 | 14 | 13 | 10 | 12.2 | 14.5 | 8 | 9.5 | 12.8 | 11.4 | 8.5 | 10.5 | 10.8 | 45.4 | 28.9 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2.044 | 2.183 | 0.899 | 1.121 | 1.367 | 1.556 | 1.74 | 1.981 | 2.344 | 2.664 | 3.009 | 2.708 | 2.446 | 2.687 | 2.864 | 1.994 | 2.208 | 2.312 | 2.232 | 0.46 | 0.509 | 0.626 | 0.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.163 | 0.163 | 0.163 | 0.363 | 0.2 | 0.7 | 0.7 | 0.9 | 0.9 | 1.4 | 1.4 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 | 2 | 2.3 | 3.3 | 1 | 2 | 0.2 |
Deferred Revenue Non-Current
| 0 | 0.205 | 0.186 | 0.265 | 0.361 | 0.363 | 0.414 | 0.473 | 0.474 | 0.418 | 0.316 | 0.164 | 0.076 | 0.088 | 0.101 | -0.818 | 0.003 | 0.009 | 0.015 | 0.023 | 0.041 | 0.06 | 0.074 | 0.111 | 0.067 | 0.082 | 0.094 | 0.051 | 0.033 | 0.054 | 0.069 | 0.085 | 0.089 | 0.131 | 0.105 | 0.195 | 0.151 | 0.187 | 0.225 | 0.191 | 0.167 | 0.187 | 0.213 | 0.238 | 0.263 | 0.038 | 0.043 | 0.048 | 0.053 | 0.04 | 0.045 | 0.05 | 0.055 | 0.06 | 0.065 | 0.07 | 0 | 0 | 0 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.015 | 5.06 | 4.59 | 4.592 | 4.563 | 0 | 3.535 | 3.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.196 | 0.541 | 0.494 | 0.445 | 0.472 | 0.788 | 0.556 | 0.556 | 0.549 | 0.818 | 0.818 | 0.818 | 0.818 | 0.279 | 0.275 | 0.275 | 0.275 | -0.041 | -0.06 | -0.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 1 | 1.2 |
Other Non-Current Liabilities
| 0.533 | 0.313 | 0.295 | 0.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0 | 0 | 0 | 0.421 | 0.197 | 0.197 | 0.185 | 0.185 | 0.17 | 0.169 | 0.148 | 0.148 | 0.134 | 0.152 | 0.134 | 0.14 | 0.146 | 0.146 | 0.114 | 0.137 | 0.111 | 0.11 | 0.092 | 0.1 | 0.175 | 0.2 | 0.226 | 0.249 | 0.272 | 0.301 | 0.229 | 0.095 | 0.213 | 0.257 | 0.293 | 0.356 | 0.428 | 0.486 | 0.519 | 0.248 | 0.238 | 0.263 | 0.31 | 0.31 | 0.351 | 0 | 0 | 0 | 0.001 | 0.002 | 0.015 | 5.182 | 0.306 | 0.284 | 3.421 | 2.79 | 6.425 | 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 | -0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | -0.1 | -0.1 | -0.1 | 0.6 | 0 | 4.4 | 0.5 |
Total Non-Current Liabilities
| 2.577 | 2.701 | 1.38 | 1.582 | 2.269 | 2.413 | 2.599 | 2.926 | 3.606 | 3.638 | 3.881 | 3.421 | 3.34 | 3.593 | 3.783 | 2.812 | 2.49 | 2.596 | 2.522 | 0.758 | 0.55 | 0.686 | 0.744 | 0.111 | 0.067 | 0.082 | 0.094 | 0.051 | 0.051 | 0.072 | 0.087 | 0.103 | 0.107 | 0.149 | 0.123 | 0.213 | 0.151 | 0.187 | 0.225 | 0.421 | 0.364 | 0.384 | 0.398 | 0.423 | 0.433 | 0.207 | 0.191 | 0.196 | 0.187 | 0.192 | 0.179 | 0.19 | 0.201 | 0.206 | 0.179 | 0.207 | 0.111 | 0.11 | 0.092 | 0.1 | 0.175 | 0.2 | 0.226 | 0.249 | 0.272 | 0.301 | 0.229 | 0.095 | 0.213 | 0.257 | 0.293 | 0.356 | 0.428 | 0.486 | 0.519 | 0.248 | 0.238 | 0.263 | 0.31 | 0.31 | 0.351 | 10.557 | 5.015 | 5.06 | 4.591 | 4.594 | 4.578 | 5.182 | 3.841 | 3.576 | 3.421 | 2.79 | 6.425 | 0.358 | 2.059 | 1.861 | 0.163 | 0.163 | 0.163 | 0.363 | 0.2 | 0.7 | 0.7 | 0.9 | 0.9 | 1.4 | 1.4 | 1 | 1 | 1.4 | -0.1 | 1 | 1.2 | 1.5 | 2.6 | 3.1 | 0.1 | 0.1 | 1.7 | 0.1 | 1.4 | 1.6 | 9.6 | 0.1 | 10 | 11 | 10.4 | 10 | 8.2 | 10.6 | 0.1 | 6.1 | 7.7 | 1.7 | 1.9 | 2.2 | 4.2 | 1 | 7.4 | 1.9 |
Total Liabilities
| 11.121 | 10.708 | 10.441 | 11.122 | 12.51 | 10.383 | 10.567 | 10.469 | 11.656 | 12.172 | 19.464 | 14.274 | 12.632 | 12.009 | 11.186 | 12.874 | 10.927 | 13.408 | 11.933 | 6.951 | 6.077 | 5.708 | 5.858 | 3.383 | 3.398 | 2.836 | 2.506 | 2.326 | 2.36 | 2.086 | 2.509 | 3.774 | 2.672 | 3.383 | 3.187 | 3.004 | 2.701 | 2.197 | 2.582 | 2.627 | 2.906 | 3.267 | 3.555 | 3.133 | 2.921 | 2.945 | 3.011 | 3.017 | 2.957 | 3.342 | 3.177 | 3.058 | 2.815 | 4.116 | 3.896 | 3.63 | 3.33 | 2.92 | 3.178 | 3.425 | 4.253 | 4.293 | 3.861 | 3.946 | 5.781 | 5.253 | 9.496 | 7.094 | 7.596 | 6.079 | 5.894 | 7.07 | 6.755 | 11.129 | 9.38 | 7.915 | 8.927 | 8.963 | 8.676 | 7.819 | 8.232 | 12.529 | 11.773 | 11.156 | 11.805 | 11.076 | 9.99 | 10.45 | 9.182 | 8.876 | 9.448 | 8.231 | 10.213 | 2.193 | 3.473 | 3.383 | 2.711 | 3.387 | 6.588 | 3.454 | 4.5 | 4.2 | 4 | 7.3 | 7.5 | 9.7 | 10.8 | 7.7 | 6.4 | 3.4 | 2.6 | 3.3 | 3.1 | 3.7 | 4.5 | 4.6 | 6.3 | 5.7 | 4.3 | 3.5 | 4.1 | 4.2 | 13.7 | 14.5 | 12.4 | 13.9 | 14 | 13 | 10 | 12.2 | 14.6 | 8 | 9.5 | 14.5 | 13.3 | 10.7 | 14.7 | 11.8 | 52.8 | 30.8 |
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 | 0.266 | 0.228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.091 | 0.091 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.088 | 0.088 | 0.088 | 0.088 | 0.088 | 0.088 | 0.088 | 0.087 | 0.087 | 0.087 | 0.087 | 0.087 | 0.087 | 0.087 | 0.087 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.044 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.057 | 0.051 | 0.1 | 0.1 | 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 | 0 | 0 |
Retained Earnings
| 59.842 | 57.646 | 56.75 | 56.32 | 55.834 | 56.056 | 54.181 | 52.925 | 51.929 | 50.57 | 47.714 | 39.044 | 36.384 | 33.85 | 31.045 | 30.005 | 27.886 | 25.091 | 22.891 | 21.844 | 18.147 | 15.055 | 12.947 | 10.875 | 8.448 | 6.582 | 5.524 | 4.631 | 5.281 | 3.896 | 3.693 | 4.158 | 4.238 | 4.115 | 4.333 | 5.27 | 4.33 | 4.754 | 5.546 | -12.75 | -12.961 | -13.126 | -13.26 | -12.674 | -12.616 | -13.199 | -13.618 | -13.758 | -14.065 | -16.43 | -16.165 | -15.909 | -15.583 | -16.283 | -16.92 | -16.566 | -15.905 | -15.996 | -16.294 | -16.379 | -16.526 | -16.005 | -15.828 | -15.166 | -15.264 | -14.287 | -15.83 | -14.343 | -13.956 | -12.974 | -12.052 | -11.919 | -10.593 | -17.609 | -16.833 | -16.388 | -15.444 | -14.286 | -14.981 | -14.762 | -15.333 | -20.35 | -18.145 | -17.325 | -16.156 | -13.76 | -11.578 | -12.527 | -9.796 | -7.099 | -2.391 | -0.27 | 1.625 | 9.297 | -8.634 | -9.383 | -9.201 | -9.346 | -6.258 | -14.642 | -15.6 | -14.7 | -13.8 | -14.9 | -15 | -15.3 | -16 | -13.3 | -13.4 | -6.5 | -5 | -6.2 | -7.4 | -7.4 | -10.9 | -10.4 | -10.6 | -11.5 | -11.5 | -10.6 | -9.4 | -8.5 | -3.5 | -2.8 | -0.6 | 0.6 | 1.1 | -2.4 | -2.4 | -1.4 | -0.1 | 1.3 | 0 | 27.8 | 29.6 | 31.6 | 44 | 51 | 41.2 | 20.5 |
Accumulated Other Comprehensive Income/Loss
| 0.1 | 0.004 | 0.035 | 0.032 | -0.057 | -0.083 | -0.077 | -0.061 | 0.164 | 0.05 | -0.193 | -0.194 | -0.145 | -0.132 | -0.136 | -0.14 | -0.129 | -0.14 | -0.125 | -0.094 | -0.124 | -0.128 | -0.093 | -0.092 | -0.162 | -0.14 | -0.159 | -0.143 | -0.128 | -0.134 | -0.133 | -0.163 | -0.153 | -0.161 | -0.178 | -0.184 | -0.181 | -0.134 | -0.113 | -0.11 | -0.096 | -0.062 | -0.087 | -0.098 | -0.09 | -0.103 | -0.079 | -0.101 | -0.085 | -0.122 | -0.063 | -0.111 | -0.064 | -0.003 | 0.001 | 0.003 | 0.002 | -0.008 | -0.004 | -0.028 | -0.077 | -0.086 | -0.105 | -0.092 | -0.194 | -0.193 | -0.132 | -0.127 | -0.142 | -0.13 | -0.11 | -0.127 | -0.09 | -0.074 | -0.058 | -0.061 | -0.08 | -0.177 | -0.218 | -0.124 | -0.091 | -0.08 | -0.084 | -0.06 | -0.019 | -0.038 | -0.054 | -0.056 | -0.116 | 0.238 | -0.792 | -0.355 | 0 | 0.09 | 0.205 | -0.215 | 1.076 | 2.163 | 2.903 | 0.731 | 1.7 | 1.3 | 0 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -8.346 | -6.892 | -5.225 | -3.738 | -1.592 | -0.484 | -0.191 | -0.191 | 0.052 | 1.415 | 2.612 | 4.934 | 5.329 | 6.798 | 11.648 | 14.197 | 15.78 | 15.573 | 15.512 | 15.45 | 15.341 | 15.188 | 15.133 | 15.05 | 14.955 | 14.937 | 14.89 | 14.877 | 14.864 | 14.852 | 14.839 | 17.864 | 17.85 | 17.829 | 17.824 | 20.875 | 20.869 | 20.864 | 21.541 | 21.537 | 21.533 | 21.521 | 21.509 | 21.488 | 21.467 | 21.447 | 21.426 | 21.406 | 21.52 | 21.499 | 21.479 | 21.461 | 21.445 | 21.435 | 21.426 | 21.418 | 21.416 | 21.415 | 21.413 | 21.41 | 21.407 | 18.462 | 18.459 | 18.457 | 18.452 | 18.446 | 18.44 | 18.437 | 18.433 | 18.429 | 18.425 | 18.425 | 18.422 | 18.41 | 18.413 | 18.41 | 18.41 | 18.41 | 18.41 | 18.41 | 18.41 | 18.41 | 18.41 | 18.41 | 18.41 | 18.41 | 18.428 | 18.432 | 18.438 | 18.438 | 18.438 | 18.438 | 17.754 | 24.191 | 24.216 | 24.216 | 24.109 | 24.134 | 24.062 | 24.069 | 24 | 24 | 24.1 | 24 | 24.3 | 24.4 | 24.4 | 24.7 | 25.2 | 25 | 25.6 | 27.8 | 29.9 | 31.2 | 30.3 | 29.1 | 30.9 | 30.1 | 29.5 | 29.8 | 31.3 | 28.8 | 25.8 | 26.2 | 26.3 | 26.2 | 26.7 | 27 | 28.3 | 27.4 | 27.1 | 27.4 | 28.5 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 27.2 |
Total Shareholders Equity
| 51.687 | 50.849 | 51.65 | 52.704 | 54.275 | 55.579 | 54.003 | 52.763 | 52.235 | 52.125 | 50.223 | 43.874 | 41.658 | 40.606 | 42.647 | 44.151 | 43.626 | 40.613 | 38.367 | 37.289 | 33.453 | 30.204 | 28.076 | 25.921 | 23.329 | 21.467 | 20.343 | 19.453 | 20.105 | 18.702 | 18.486 | 21.946 | 22.022 | 21.87 | 22.066 | 26.048 | 25.105 | 25.571 | 27.064 | 8.767 | 8.566 | 8.423 | 8.252 | 8.806 | 8.851 | 8.235 | 7.819 | 7.637 | 7.46 | 5.037 | 5.341 | 5.531 | 5.888 | 5.239 | 4.597 | 4.945 | 5.603 | 5.501 | 5.205 | 5.093 | 4.894 | 2.416 | 2.571 | 3.244 | 3.039 | 4.011 | 2.523 | 4.012 | 4.38 | 5.37 | 6.308 | 6.424 | 7.784 | 0.772 | 1.567 | 2.006 | 2.931 | 3.992 | 3.256 | 3.569 | 3.031 | -1.975 | 0.226 | 1.07 | 2.28 | 4.657 | 6.841 | 5.894 | 8.571 | 11.622 | 15.3 | 17.858 | 19.423 | 33.634 | 15.843 | 14.674 | 16.04 | 17.007 | 20.764 | 10.209 | 10.2 | 10.7 | 10.3 | 9.6 | 9.3 | 9.1 | 8.4 | 11.4 | 11.8 | 18.5 | 20.6 | 21.6 | 22.5 | 23.8 | 19.4 | 18.7 | 20.3 | 18.6 | 18 | 19.2 | 21.9 | 20.3 | 22.3 | 23.4 | 25.7 | 26.8 | 27.8 | 24.6 | 25.9 | 26 | 27 | 28.7 | 28.5 | 27.8 | 29.6 | 31.6 | 44 | 51.1 | 41.3 | 47.7 |
Total Equity
| 51.687 | 50.849 | 51.65 | 52.704 | 54.275 | 55.579 | 54.003 | 52.763 | 52.235 | 52.125 | 50.223 | 43.874 | 41.658 | 40.606 | 42.647 | 44.151 | 43.626 | 40.613 | 38.367 | 37.289 | 33.453 | 30.204 | 28.076 | 25.921 | 23.329 | 21.467 | 20.343 | 19.453 | 20.105 | 18.702 | 18.486 | 18.93 | 19.019 | 18.824 | 19.099 | 23.169 | 22.379 | 22.994 | 24.653 | 6.578 | 6.612 | 6.68 | 6.764 | 7.494 | 7.689 | 7.201 | 6.892 | 6.919 | 6.668 | 6.553 | 6.857 | 7.047 | 7.404 | 6.755 | 6.113 | 6.461 | 7.119 | 7.017 | 6.721 | 6.609 | 6.41 | 3.932 | 4.087 | 4.76 | 4.555 | 5.527 | 4.039 | 5.528 | 5.896 | 6.886 | 7.824 | 7.94 | 9.3 | 2.288 | 3.083 | 3.522 | 4.447 | 5.508 | 4.772 | 5.085 | 4.547 | -0.459 | 1.742 | 2.586 | 3.796 | 6.173 | 8.357 | 7.41 | 9.944 | 12.995 | 15.3 | 17.858 | 19.423 | 33.634 | 15.843 | 14.674 | 16.042 | 17.007 | 20.762 | 10.204 | 10.4 | 10.9 | 10.5 | 9.8 | 9.5 | 9.3 | 8.6 | 11.4 | 11.8 | 18.5 | 20.6 | 21.6 | 22.5 | 23.8 | 19.4 | 18.7 | 20.4 | 18.7 | 18.1 | 19.3 | 22 | 20.4 | 22.4 | 23.5 | 25.8 | 26.9 | 28.2 | 25 | 26.3 | 26.4 | 27.3 | 29 | 28.9 | 28.2 | 30 | 32 | 44 | 51.1 | 41.3 | 47.7 |
Total Liabilities & Shareholders Equity
| 62.808 | 61.557 | 62.091 | 63.826 | 66.785 | 65.962 | 64.57 | 63.232 | 63.891 | 64.297 | 69.687 | 58.148 | 54.29 | 52.615 | 53.833 | 57.025 | 54.553 | 54.021 | 50.3 | 44.24 | 39.53 | 35.912 | 33.934 | 29.304 | 26.727 | 24.303 | 22.849 | 21.779 | 22.465 | 20.788 | 20.995 | 22.704 | 21.691 | 22.207 | 22.286 | 26.173 | 25.08 | 25.191 | 27.235 | 9.205 | 9.518 | 9.947 | 10.319 | 10.627 | 10.61 | 10.146 | 9.903 | 9.936 | 9.625 | 9.895 | 10.034 | 10.105 | 10.219 | 10.871 | 10.009 | 10.091 | 10.449 | 9.937 | 9.899 | 10.034 | 10.663 | 8.225 | 7.948 | 8.706 | 10.336 | 10.78 | 13.535 | 12.622 | 13.492 | 12.965 | 13.718 | 15.01 | 16.055 | 13.417 | 12.463 | 11.437 | 13.374 | 14.471 | 13.448 | 12.904 | 12.779 | 12.07 | 13.515 | 13.742 | 15.601 | 17.249 | 18.347 | 17.86 | 19.126 | 21.871 | 24.748 | 26.089 | 29.636 | 35.827 | 19.316 | 18.057 | 18.753 | 20.394 | 27.35 | 13.658 | 14.9 | 15.1 | 14.5 | 17.1 | 17 | 19 | 19.4 | 19.1 | 18.2 | 21.9 | 23.2 | 24.9 | 25.6 | 27.5 | 23.9 | 23.3 | 26.7 | 24.4 | 22.4 | 22.8 | 26.1 | 24.6 | 36.1 | 38 | 38.2 | 40.8 | 42.2 | 38 | 36.3 | 38.6 | 41.9 | 37 | 38.4 | 42.7 | 43.3 | 42.7 | 58.7 | 62.9 | 94.1 | 78.5 |