CSP Inc.
NASDAQ:CSPI
13.16 (USD) • At close November 8, 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 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1992 Q4 | 1992 Q3 | 1991 Q4 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 28.891 | 27.119 | 25.611 | 25.217 | 13.848 | 13.312 | 19.585 | 23.982 | 21.415 | 20.332 | 19.295 | 20.007 | 19.653 | 20.397 | 19.927 | 19.264 | 19.976 | 15.242 | 17.627 | 18.099 | 16.793 | 18.188 | 20.656 | 25.107 | 10.415 | 11.967 | 18.19 | 13.885 | 16.001 | 11.038 | 15.039 | 13.103 | 11.59 | 10.02 | 10.531 | 11.181 | 10.446 | 9.022 | 11.653 | 16.448 | 16.45 | 12.86 | 13.942 | 18.619 | 20.246 | 15.291 | 17.715 | 20.493 | 18.037 | 14.833 | 14.637 | 15.874 | 17.482 | 14.372 | 15.969 | 15.531 | 16.706 | 12.286 | 14.784 | 18.904 | 17.389 | 14.332 | 12.658 | 13.494 | 15.787 | 9.08 | 14.585 | 13.687 | 10.677 | 10.073 | 10.914 | 8.683 | 10.811 | 10.284 | 9.304 | 9.724 | 7.768 | 8.532 | 2.415 | 2.88 | 3.754 | 3.455 | 3.47 | 3.129 | 2.965 | 2.925 | 2.355 | 3.835 | 2.831 | 1.112 | 1.392 | 1.398 | 3.233 | 1.912 | 0.918 | 3.923 | 2.551 | 1.351 | 2.9 | 3.7 | 1.6 | 3.3 | 2.8 | 3.9 | 4.7 | 3.1 | 3.2 | 4.3 | 10.9 | 11.1 | 10.5 | 10.9 | 10.6 | 11.1 | 13.3 | 11.1 | 11.5 | 11.1 | 8.6 | 8.5 | 10.2 | 12.4 | 10.1 | 10.2 | 10.7 | 7.9 | 14.2 | 13.8 | 13.4 | 11.4 | 13.3 | 11.6 | 11.4 |
Short Term Investments
| 0 | 0 | 0 | 0.008 | 2.362 | 3.533 | 0.017 | 0.017 | 0.025 | 0.04 | 0.053 | 0.068 | 0.067 | 0.162 | 0.251 | 0.336 | 0.416 | 0.399 | 0.383 | 0.367 | 0.301 | 0.288 | 0.258 | 0.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 0 | 0 | 0 | 0 | 0 | 1.5 | 5 | 0.45 | 2.072 | 5.445 | 7.69 | 3.37 | 2.896 | 3.598 | 2.173 | 2.714 | 2.378 | 3.029 | 3.003 | 6.489 | 6.598 | 8.214 | 10.015 | 8.508 | 6.768 | 7.817 | 7.365 | 9.509 | 11.68 | 11.153 | 11.991 | 11.983 | 11.656 | 12.262 | 12.33 | 12.874 | 13.563 | 11.68 | 9.15 | 8.852 | 10.701 | 9.9 | 10 | 10.23 | 9.84 | 10.64 | 9.16 | 9.74 | 7.68 | 8.38 | 5.58 | 6.89 | 0 | 7.48 | 6.13 | 0 | 6.22 | 4.89 | 6.48 | 6.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 28.891 | 27.119 | 25.611 | 25.217 | 16.21 | 16.845 | 19.585 | 23.982 | 21.44 | 20.372 | 19.348 | 20.007 | 19.653 | 20.559 | 20.178 | 19.264 | 20.392 | 15.641 | 18.01 | 18.099 | 16.793 | 18.476 | 20.914 | 25.107 | 10.415 | 11.967 | 18.19 | 13.885 | 16.001 | 11.038 | 15.039 | 13.103 | 11.59 | 10.02 | 10.531 | 11.181 | 10.446 | 9.022 | 11.653 | 16.448 | 16.45 | 12.86 | 13.942 | 18.619 | 20.246 | 15.291 | 17.715 | 20.493 | 18.037 | 14.833 | 14.637 | 15.874 | 17.482 | 14.372 | 15.969 | 15.531 | 17.806 | 12.286 | 14.784 | 18.904 | 17.389 | 14.332 | 14.158 | 18.494 | 16.237 | 11.152 | 20.03 | 21.377 | 14.047 | 12.969 | 14.512 | 10.856 | 13.525 | 12.662 | 12.333 | 12.727 | 14.257 | 15.13 | 10.629 | 12.895 | 12.262 | 10.223 | 11.287 | 10.494 | 12.474 | 14.605 | 13.508 | 15.826 | 14.814 | 12.768 | 13.654 | 13.728 | 16.107 | 15.475 | 12.598 | 13.073 | 11.403 | 12.052 | 12.8 | 13.7 | 1.6 | 3.3 | 2.8 | 3.9 | 4.7 | 3.1 | 3.2 | 4.3 | 10.9 | 11.1 | 10.5 | 10.9 | 10.6 | 11.1 | 13.3 | 11.1 | 11.5 | 11.1 | 8.6 | 8.5 | 10.2 | 12.4 | 10.1 | 10.2 | 10.7 | 7.9 | 14.2 | 13.8 | 13.4 | 11.4 | 13.3 | 11.6 | 11.4 |
Net Receivables
| 18.946 | 21.005 | 19.819 | 20.126 | 23.667 | 22.128 | 22.232 | 22.993 | 19.774 | 19.042 | 20.778 | 18.698 | 16.301 | 16.397 | 13.454 | 13.362 | 11.503 | 13.496 | 13.025 | 15.114 | 16.645 | 17.116 | 17.684 | 13.146 | 14.463 | 25.099 | 21.104 | 28.402 | 21.139 | 24.318 | 16.994 | 19.564 | 20.553 | 22.78 | 18.223 | 19.931 | 18.025 | 15.653 | 17.325 | 12.95 | 15.775 | 22.995 | 17.528 | 13.529 | 12.491 | 20.426 | 16.546 | 14.317 | 14.333 | 14.335 | 17.357 | 13.379 | 10.652 | 12.838 | 11.985 | 12.911 | 12.826 | 14.884 | 12.415 | 8.57 | 9.682 | 15.397 | 13.756 | 13.244 | 11.832 | 17.024 | 10.063 | 10.705 | 12.495 | 10.987 | 7.592 | 10.359 | 11.533 | 11.447 | 7.355 | 6.891 | 5.608 | 5.654 | 8.734 | 7.292 | 7.326 | 7.066 | 6.298 | 6.524 | 4.099 | 2.973 | 4.756 | 2.5 | 3.189 | 3.003 | 3.517 | 5.731 | 3.494 | 5.704 | 5.467 | 6.841 | 12.578 | 12.023 | 9.8 | 7.4 | 9.8 | 11.8 | 7.8 | 7.7 | 7.2 | 8.4 | 12.6 | 8.6 | 1.8 | 3.2 | 2.9 | 4.1 | 3.8 | 4.2 | 3.6 | 3.9 | 3.6 | 3.4 | 5.1 | 4.4 | 4.1 | 2.9 | 2.3 | 2.7 | 1.4 | 3.2 | 2.5 | 2.1 | 1.8 | 2.2 | 2.5 | 3.5 | 2.9 |
Inventory
| 2.475 | 1.478 | 6.963 | 2.542 | 4.182 | 6.342 | 4.116 | 4.372 | 5.607 | 4.055 | 4.187 | 3.989 | 5.177 | 4.221 | 5.846 | 5.285 | 6.412 | 6.43 | 5.507 | 7.818 | 9.868 | 5.857 | 6.79 | 7.558 | 9.216 | 4.749 | 7.158 | 5.971 | 9.136 | 6.489 | 6.539 | 6.148 | 5.615 | 4.807 | 6.182 | 5.749 | 6.646 | 7.031 | 7.216 | 6.446 | 6.868 | 6.464 | 6.599 | 4.791 | 5.192 | 4.516 | 5.71 | 6.276 | 6.378 | 5.96 | 5.021 | 6.777 | 5.586 | 8.314 | 6.174 | 5.862 | 7.18 | 6.623 | 7.172 | 5.935 | 6.699 | 5.367 | 7.463 | 8.125 | 6.533 | 5.983 | 5.834 | 6.072 | 9.476 | 9.336 | 7.87 | 7.407 | 5.213 | 4.313 | 4.268 | 3.711 | 4.166 | 4.048 | 4.045 | 3.611 | 2.739 | 2.623 | 2.507 | 2.034 | 2.19 | 2.496 | 2.949 | 2.834 | 3.757 | 3.971 | 4.762 | 5.312 | 7.24 | 7.3 | 6.019 | 5.793 | 5.942 | 5.933 | 5.7 | 5.8 | 5.5 | 5.5 | 5.8 | 6.3 | 5.8 | 6 | 0.5 | 6.2 | 2.4 | 2.3 | 2.6 | 2.4 | 2.3 | 2.6 | 2.3 | 2.2 | 2.2 | 2.5 | 3.2 | 3 | 1.7 | 1.3 | 1.3 | 1.4 | 1 | 1.4 | 1.9 | 1.9 | 2 | 2.4 | 1.9 | 1.8 | 1.8 |
Other Current Assets
| 1.106 | 1.007 | 1.065 | 2.479 | 4.45 | 5.582 | 7.699 | 8.11 | 5.473 | 3.611 | 5.498 | 6.34 | 4.632 | 3.6 | 2.461 | 3.678 | 3.226 | 5.122 | 4.546 | 5.503 | 4.982 | 3.023 | 2.318 | 2.604 | 2.614 | 2.215 | 3.105 | 3.461 | 1.188 | 1.435 | 2.823 | 3.002 | 3.662 | 2.21 | 1.938 | 3.221 | 2.741 | 2.456 | 3.538 | 3.602 | 3.959 | 2.578 | 2.852 | 3.979 | 4.295 | 3.201 | 3.188 | 24.113 | 3.136 | 2.862 | 2.434 | 1.69 | 2.054 | 2.186 | 1.834 | 1.523 | 1.509 | 15.662 | 1.463 | 1.824 | 1.741 | 1.919 | 1.029 | 1.333 | 1.537 | 1.807 | 1.146 | 1.587 | 2.128 | 1.845 | 1.389 | 1.632 | 1.419 | 1.562 | 0.827 | 0.923 | 1.445 | 1.331 | 1.49 | 0.878 | 1.155 | 1.322 | 0.927 | 1.189 | 1.482 | 0.979 | 1.137 | 0.869 | 1.882 | 1.191 | 0.912 | 0.921 | 0.949 | 2.421 | 3.74 | 1.904 | 2.57 | 2.377 | 3.2 | 2.7 | 13 | 12.6 | 13.4 | 12 | 11.5 | 9.5 | 15.6 | 7.5 | 8.5 | 7.4 | 8.5 | 7 | 7.8 | 7 | 5.7 | 7.3 | 7.6 | 7.4 | 8.1 | 9.4 | 8.5 | 7.1 | 9.4 | 8.7 | 8 | 8.3 | 0.5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 |
Total Current Assets
| 51.418 | 50.609 | 53.458 | 50.364 | 48.509 | 50.897 | 53.632 | 59.457 | 52.294 | 47.08 | 49.811 | 49.034 | 45.763 | 44.777 | 41.939 | 41.589 | 41.533 | 40.689 | 41.088 | 46.534 | 48.288 | 44.472 | 47.706 | 48.415 | 51.289 | 47.095 | 51.713 | 51.719 | 51.145 | 46.329 | 43.502 | 41.817 | 41.42 | 41.154 | 38.211 | 40.082 | 39.036 | 35.388 | 40.958 | 39.446 | 43.052 | 46.041 | 42.271 | 40.918 | 42.224 | 44.692 | 44.498 | 44.706 | 41.988 | 38.094 | 39.553 | 37.878 | 35.9 | 37.836 | 36.086 | 35.951 | 39.988 | 37.169 | 36.477 | 35.866 | 35.766 | 37.167 | 36.561 | 41.348 | 36.368 | 36.195 | 37.302 | 39.97 | 39.144 | 36.135 | 32.361 | 31.615 | 31.69 | 29.984 | 24.783 | 24.252 | 25.476 | 26.163 | 24.898 | 24.676 | 23.482 | 21.234 | 21.622 | 20.532 | 20.245 | 21.053 | 22.614 | 22.293 | 24.695 | 21.986 | 23.898 | 26.634 | 28.894 | 30.9 | 27.824 | 27.611 | 32.493 | 32.385 | 31.5 | 29.6 | 29.9 | 33.2 | 29.8 | 29.9 | 29.2 | 27 | 31.9 | 26.6 | 23.6 | 24 | 24.5 | 24.4 | 24.5 | 24.9 | 24.9 | 24.5 | 24.9 | 24.4 | 25 | 25.3 | 24.5 | 23.7 | 23.1 | 23 | 21.1 | 20.8 | 19.1 | 18 | 17.4 | 16.2 | 17.9 | 17.2 | 16.4 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1.097 | 1.231 | 1.414 | 1.491 | 1.704 | 1.519 | 1.615 | 1.807 | 1.666 | 1.823 | 2.001 | 2.122 | 2.365 | 2.577 | 2.825 | 3.061 | 3.385 | 3.401 | 3.644 | 1.273 | 1.137 | 0.916 | 0.979 | 0.847 | 0.868 | 1.56 | 1.482 | 1.508 | 1.547 | 1.553 | 1.586 | 1.68 | 1.578 | 1.631 | 1.611 | 1.564 | 1.367 | 1.341 | 1.41 | 1.472 | 1.446 | 1.491 | 1.51 | 1.42 | 1.344 | 1.247 | 1.036 | 0.991 | 0.905 | 0.947 | 0.817 | 0.833 | 0.873 | 0.92 | 0.882 | 0.873 | 0.738 | 0.763 | 0.775 | 0.832 | 0.88 | 0.926 | 0.964 | 1.003 | 1.034 | 1.051 | 1.083 | 1.044 | 1.084 | 1.12 | 1.168 | 1.141 | 1.153 | 1.089 | 1.065 | 1.179 | 1.152 | 1.157 | 1.224 | 1.213 | 1.046 | 1.072 | 0.936 | 0.944 | 0.925 | 0.934 | 1.057 | 1.182 | 1.294 | 1.389 | 1.258 | 1.417 | 1.435 | 1.501 | 1.311 | 3.201 | 3.223 | 3.336 | 3.3 | 3.5 | 3.3 | 3.3 | 3.2 | 3.4 | 3.4 | 3.5 | 3.7 | 3.9 | 3.3 | 3.5 | 3.5 | 3.6 | 3.5 | 3.4 | 3.4 | 3.5 | 3.5 | 3.5 | 3.3 | 3.3 | 3.2 | 3.1 | 3 | 3 | 2.9 | 3 | 2.9 | 2.8 | 2.8 | 2.6 | 1.1 | 1.4 | 1.4 |
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 | 3.941 | 3.941 | 3.941 | 3.941 | 2.779 | 2.779 | 2.779 | 2.779 | 2.779 | 2.779 | 2.779 | 2.779 | 2.779 | 2.779 | 2.779 | 2.779 | 2.779 | 0 | 2.996 | 2.996 | 2.996 | 0 | 0 | 2.996 | 0 | 0.582 | 0.582 | 0.582 | 0 | 0.647 | 0.693 | 0.754 | 0.8 | 0 | 0.892 | 0.939 | 1.017 | 1.103 | 1.164 | 1.23 | 1.4 | 1.34 | 1.17 | 1.33 | 1.2 | 1.3 | 1.33 | 1.56 | 0 | 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
| 0.047 | 0.048 | 0.049 | 0.046 | 0.05 | 0.053 | 0.057 | 0.01 | 0.012 | 0.014 | 0.017 | 0.019 | 0.021 | 0.023 | 0.026 | 0.028 | 0.03 | 0.032 | 0.035 | 0.037 | 0.039 | 0.041 | 0.043 | 0.048 | 0.078 | 0.108 | 0.137 | 0.167 | 0.197 | 0.227 | 0.256 | 0.287 | 0.319 | 0.351 | 0.384 | 0.416 | 0.448 | 0.48 | 0.513 | 0.545 | 0.578 | 0.61 | 0.642 | 0.41 | 0.431 | 0.451 | 0.472 | 0.492 | 0.513 | 0.533 | 0.554 | 0.574 | 0.602 | 0.631 | 0.659 | 0.687 | 0.715 | 0.744 | 0.772 | 0.8 | 0.829 | 0.857 | 0.885 | 0.913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.779 | 2.779 | 2.779 | 2.996 | 2.996 | 2.996 | 2.996 | 2.996 | 2.996 | 2.996 | 3.236 | 0.582 | 0.582 | 0.582 | 0.601 | 0.647 | 0 | 0 | 0.8 | 0.846 | 0.892 | 0.939 | 1.017 | 1.103 | 1.2 | 1.2 | 1.4 | 1.3 | 1.2 | 1.1 | 1.2 | 1.3 | 1.3 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0.047 | 0.048 | 0.049 | 0.046 | 0.05 | 0.053 | 0.057 | 0.01 | 0.012 | 0.014 | 0.017 | 0.019 | 0.021 | 0.023 | 0.026 | 0.028 | 0.03 | 0.032 | 0.035 | 0.037 | 0.039 | 0.041 | 0.043 | 0.048 | 0.078 | 0.108 | 0.137 | 0.167 | 0.197 | 0.227 | 0.256 | 0.287 | 0.319 | 0.351 | 0.384 | 0.416 | 0.448 | 0.48 | 0.513 | 0.545 | 0.578 | 0.61 | 0.642 | 0.41 | 0.431 | 0.451 | 0.472 | 0.492 | 0.513 | 0.533 | 0.554 | 0.574 | 0.602 | 0.631 | 0.659 | 0.687 | 0.715 | 0.744 | 0.772 | 0.8 | 4.77 | 4.798 | 4.826 | 4.854 | 2.779 | 2.779 | 2.779 | 2.779 | 2.779 | 2.779 | 2.779 | 2.779 | 2.779 | 2.779 | 2.779 | 2.779 | 2.779 | 2.996 | 2.996 | 2.996 | 2.996 | 2.996 | 2.996 | 2.996 | 3.236 | 0.582 | 0.582 | 0.582 | 0.601 | 0.647 | 0.693 | 0.754 | 0.8 | 0.846 | 0.892 | 0.939 | 1.017 | 1.103 | 1.2 | 1.2 | 1.4 | 1.3 | 1.2 | 1.1 | 1.2 | 1.3 | 1.3 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 3.718 | 2.178 | 2.453 | 4.231 | 0.008 | 0.009 | 0.011 | 0.003 | 0.006 | 0.009 | 0.011 | 0.015 | 0.031 | 0.047 | 0.063 | 0.081 | 0.103 | 0.207 | 0.319 | 0.417 | 0.396 | 0.477 | 0.495 | 0.564 | -1.446 | 0.528 | -2.487 | -1.601 | 0.026 | 0.026 | -1.911 | -2.01 | -1.979 | 0 | 0 | -2.103 | 0 | 0 | 0 | -2.437 | -2.252 | 0 | 0 | -2.181 | -3.086 | 0 | 0 | -2.865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.997 | 0 | 0 | 0 | 0 | 0 | 0 | 4.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.219 | 0 | 0.715 | 0 | 0.174 | 0 | 0.25 | 0 | 0 | 0 | 0 | 0.125 | 0.125 | 0 | 0 | 0.173 | 0.173 | 0 | 0.35 | 0 | 1.755 | 2.471 | 2.469 | 0.468 | 0.47 | 0.47 | 0 | 0 | 0 | 0.62 | 0 | 0 | 0 | 0 | 0 | 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
| 2.584 | 2.249 | 2.346 | 3.04 | 2.053 | 0 | 0 | 0.33 | 5.345 | 0 | 5.598 | 7.488 | 8.065 | 7.818 | 0.515 | 1.149 | 5.146 | 5.151 | 1.947 | 1.946 | 1.873 | 1.837 | 1.837 | 1.895 | 1.368 | 2.37 | 2.35 | 1.434 | 1.741 | 1.668 | 1.655 | 1.723 | 1.66 | 1.678 | 1.643 | 1.687 | 1.819 | 1.792 | 1.858 | 1.892 | 1.674 | 1.677 | 1.779 | 1.771 | 2.655 | 2.371 | 2.376 | 2.373 | 0.612 | 0.633 | 0.641 | 0.663 | 0.918 | 0.903 | 0.868 | 0.88 | 0.229 | 0.253 | 0.269 | 0.275 | 0.265 | 0.252 | 0.263 | 0.267 | 0.28 | 0.281 | 0.26 | 0.254 | 0.357 | 0.352 | 0.348 | 0.327 | 0.38 | 0.357 | 0.352 | 0.356 | 0.158 | 0.17 | 0.243 | 0.264 | 0.637 | 0.642 | 0 | 0 | 0 | -0.125 | 0.264 | 0 | 2.236 | 2.606 | 2.172 | 1.602 | 1.793 | 0 | 1.104 | 1.104 | 1.104 | 1.104 | 1.104 | -0.47 | 0 | 0 | 0 | -0.62 | 0 | 0 | 0 | 0 | 0 | 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
| 7.94 | 7.885 | 7.707 | 6.732 | 15.279 | 13.546 | 13.659 | 13.455 | 5.193 | 9.504 | 4.348 | 4.296 | 4.311 | 4.178 | 7.669 | 7.737 | 4.064 | 4.031 | 9.215 | 9.162 | 4.759 | 4.587 | 3.535 | 3.506 | 6.801 | 3.677 | 6.722 | 5.701 | 3.451 | 3.394 | 5.614 | 5.21 | 5.401 | 3.434 | 3.268 | 5.35 | 3.312 | 3.126 | 3.05 | 5.389 | 5.241 | 2.871 | 2.676 | 5.155 | 5.702 | 2.644 | 2.432 | 5.369 | 3.348 | 3.323 | 3.248 | 3.16 | 3.137 | 3.117 | 3.014 | 2.988 | 2.885 | 3.81 | 2.807 | 2.713 | 2.7 | 2.68 | 2.624 | 2.547 | 2.544 | 7.268 | 2.416 | 2.394 | 2.25 | 2.573 | 2.605 | 2.588 | 2.435 | 2.164 | 2.145 | 2.378 | 2.051 | 2.608 | 1.86 | 1.964 | 1.708 | 1.982 | 1.982 | 1.953 | 1.836 | 1.721 | 1.344 | 1.705 | 1.653 | 1.501 | 1.54 | 1.942 | 1.533 | 3.304 | 1.781 | 1.73 | 1.208 | 1.193 | 1.126 | 2.8 | 2.6 | 2.8 | 3 | 3.1 | 3.1 | 3.1 | 3.2 | 2.9 | 1.6 | 1.6 | 1.5 | 1.5 | 1.4 | 1.3 | 1.4 | 1.3 | 1.6 | 1.6 | 1.6 | 1.3 | 1.3 | 1.1 | 0.9 | 0.8 | 1 | 0.8 | 0.9 | 0.7 | 0.8 | 0.7 | 0.4 | 0.4 | 0.4 |
Total Non-Current Assets
| 15.386 | 13.591 | 13.969 | 15.54 | 19.094 | 15.127 | 15.342 | 15.605 | 12.222 | 11.35 | 11.975 | 13.94 | 14.793 | 14.643 | 11.098 | 12.056 | 12.728 | 12.822 | 15.16 | 12.835 | 8.204 | 7.858 | 6.889 | 6.86 | 7.669 | 8.243 | 8.204 | 7.209 | 6.962 | 6.868 | 7.2 | 6.89 | 6.979 | 7.094 | 6.906 | 6.914 | 6.946 | 6.739 | 6.831 | 6.861 | 6.687 | 6.649 | 6.607 | 6.575 | 7.046 | 6.713 | 6.316 | 6.36 | 5.378 | 5.436 | 5.26 | 5.23 | 5.53 | 5.571 | 5.423 | 5.428 | 4.567 | 4.573 | 4.623 | 4.62 | 8.615 | 8.656 | 8.677 | 8.671 | 11.437 | 11.379 | 6.538 | 6.471 | 6.47 | 6.824 | 6.9 | 6.835 | 6.747 | 6.389 | 6.56 | 6.692 | 6.855 | 6.931 | 6.497 | 6.437 | 6.637 | 6.692 | 5.914 | 5.893 | 5.997 | 3.237 | 3.372 | 3.469 | 5.784 | 6.316 | 5.836 | 5.715 | 5.911 | 5.651 | 6.843 | 9.445 | 9.021 | 7.204 | 7.2 | 7.5 | 7.3 | 7.4 | 7.4 | 7.6 | 7.7 | 7.9 | 8.2 | 8.4 | 4.9 | 5.1 | 5 | 5.1 | 4.9 | 4.7 | 4.8 | 4.8 | 5.1 | 5.1 | 4.9 | 4.6 | 4.5 | 4.2 | 3.9 | 3.8 | 3.9 | 3.8 | 3.8 | 3.5 | 3.6 | 3.3 | 1.5 | 1.8 | 1.8 |
Total Assets
| 66.804 | 64.2 | 67.427 | 65.904 | 67.603 | 66.024 | 68.974 | 75.062 | 64.516 | 58.43 | 61.786 | 62.974 | 60.556 | 59.42 | 53.037 | 53.645 | 54.261 | 53.511 | 56.248 | 59.369 | 56.492 | 52.33 | 54.595 | 55.275 | 58.958 | 55.338 | 59.917 | 58.928 | 58.107 | 53.197 | 50.702 | 48.707 | 48.399 | 48.248 | 45.117 | 46.996 | 45.982 | 42.127 | 47.789 | 46.307 | 49.739 | 52.69 | 48.878 | 47.493 | 49.27 | 51.405 | 50.814 | 51.066 | 47.366 | 43.53 | 44.813 | 43.108 | 41.43 | 43.407 | 41.509 | 41.379 | 44.555 | 41.742 | 41.1 | 40.486 | 44.381 | 45.823 | 45.238 | 50.019 | 47.805 | 47.574 | 43.84 | 46.441 | 45.614 | 42.959 | 39.261 | 38.45 | 38.437 | 36.373 | 31.343 | 30.944 | 32.331 | 33.094 | 31.395 | 31.113 | 30.119 | 27.926 | 27.536 | 26.425 | 26.242 | 24.29 | 25.986 | 25.762 | 30.479 | 28.302 | 29.734 | 32.349 | 34.805 | 36.551 | 34.667 | 37.056 | 41.514 | 39.589 | 38.7 | 37.1 | 37.2 | 40.6 | 37.2 | 37.5 | 36.9 | 34.9 | 40.1 | 35 | 28.5 | 29.1 | 29.5 | 29.5 | 29.4 | 29.6 | 29.7 | 29.3 | 30 | 29.5 | 29.9 | 29.9 | 29 | 27.9 | 27 | 26.8 | 25 | 24.6 | 22.9 | 21.5 | 21 | 19.5 | 19.4 | 19 | 18.2 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 11.798 | 9.667 | 13.954 | 6.719 | 0.144 | 13.929 | 15.298 | 19.241 | 13.402 | 10.116 | 13.126 | 11.271 | 12.255 | 10.145 | 8.888 | 5.604 | 9.721 | 10.435 | 10.089 | 13.495 | 16.021 | 9.292 | 12.844 | 4.466 | 15.13 | 13.743 | 21.313 | 10.941 | 19.484 | 14.548 | 14.927 | 7.511 | 12.954 | 15.415 | 13.35 | 10.559 | 13.042 | 9.873 | 13.078 | 6.748 | 11.073 | 13.366 | 11.942 | 6.94 | 11.67 | 13.241 | 13.832 | 9.458 | 14.477 | 10.758 | 12.581 | 12.103 | 8.978 | 10.577 | 10.08 | 6.349 | 14.931 | 11.681 | 12.526 | 6.901 | 9.831 | 9.588 | 9.662 | 11.237 | 9.819 | 9.812 | 8.125 | 3.989 | 12.661 | 11.956 | 9.377 | 10.695 | 12.062 | 10.778 | 7.086 | 6.2 | 7.27 | 8.092 | 7.276 | 8.185 | 7.63 | 6.052 | 6.185 | 5.409 | 5.168 | 3.288 | 3.691 | 3.344 | 4.619 | 3.045 | 3.353 | 4.221 | 6.395 | 5.379 | 3.982 | 5.189 | 9.286 | 8.155 | 8.3 | 6.1 | 6 | 9.2 | 5.3 | 6.4 | 4.1 | 5.1 | 12.2 | 7.7 | 0.8 | 1 | 1.4 | 1.4 | 1.6 | 1.6 | 1.5 | 1.5 | 1.8 | 1.5 | 1.7 | 1.9 | 1.7 | 1.7 | 1.5 | 1.5 | 1.2 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0.829 | 1.045 | 0.76 | 2.466 | 1.751 | 1.776 | 3.881 | 4.105 | 3.51 | 1.473 | 1.82 | 2.314 | 2.402 | 1.929 | 1.531 | 4.139 | 2.792 | 2.287 | 1.565 | 2.776 | -16.021 | 0 | 0 | 3.247 | -16.893 | 0 | 0 | 3.11 | 0 | 0 | -6.499 | 1.226 | -7.221 | 0 | 0 | -3.481 | 0 | 0 | 0 | -0.409 | -7.916 | 0 | 0 | -2.096 | -6.556 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.08 | 0 | 0.225 | 0.107 | 0 | 0.325 | 1.366 | 0.164 | 1.501 | 0.28 | 0.279 | 0.279 | 5.363 | 0 | 0 | 0 | -1.361 | 0 | 0 | 0 | -0.356 | 0 | 0 | 0 | -0.56 | 0 | 0 | 0 | -0.291 | 0 | 0 | 0 | -0.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Payables
| 0.327 | 0.074 | 0.927 | 4.735 | 0.144 | 0.822 | 0.918 | 0.211 | 0 | 1.711 | 1.644 | 0.136 | 1.145 | 0 | 1.332 | 0.161 | 0.647 | 0 | 0.555 | 0.353 | 0.962 | 0 | 0.476 | 0.313 | 0.058 | 0 | 0.316 | 1.308 | 0.331 | 0.053 | 0.145 | 0.519 | 0.84 | 0.281 | 0.013 | 0.025 | 0.658 | 0 | 0.934 | 0.218 | 0.254 | 0.001 | 0.565 | 0.376 | 0.049 | 0.392 | 0.051 | 0.5 | 0.226 | 0.16 | 0.22 | 0.121 | 0.239 | 0.508 | 0.372 | 0.38 | 0.277 | 0.175 | 0.034 | 0.025 | 0.206 | 1.224 | 0.71 | 1.774 | 1.216 | 0 | 0.415 | 0.027 | 0.107 | 0 | 0.063 | 0.043 | 0.041 | 0 | 0.03 | 0.026 | 0.034 | 0 | 0.013 | 1.095 | 0.015 | 0 | 0 | 1.095 | 0 | 0.605 | 0.729 | 0.396 | 0 | 0.313 | 0.323 | 0 | 0.562 | 0 | 0.619 | 0.813 | 0.396 | 0.468 | 0.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.571 | 1.668 | 1.252 | 1.898 | 3.496 | 3.702 | 3.775 | 4.058 | 4.669 | 2.664 | 2.22 | 1.893 | 1.446 | 1.402 | 1.212 | 0.947 | 1.267 | 1.379 | 1.433 | 0.741 | 0.791 | 3.111 | 0.738 | 1.197 | 1.763 | 9.469 | 5.624 | 6.202 | 6.189 | 7.277 | 4.374 | 4.704 | 3.61 | 2.192 | 1.802 | 2.931 | 3.128 | 2.682 | 3.255 | 4.101 | 5.523 | 6.334 | 3.548 | 3.816 | 4.014 | 4.263 | 3.729 | 3.693 | 3.722 | 4.162 | 3.885 | 2.937 | 3.348 | 3.678 | 2.975 | 3.078 | 1.995 | 2.293 | 1.359 | 2.059 | 2.664 | 3.495 | 2.259 | 3.645 | 2.449 | 3.338 | 1.964 | 3.461 | 0 | 0 | 0 | 1.361 | 0 | 0 | 0 | 0.356 | 0 | 0 | 0 | 0.56 | 0 | 0 | 0 | 0.291 | 0 | 0 | 0 | 0.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.405 | 0.155 | 1.016 | 4.576 | 13.89 | 0.11 | 0.11 | 2.778 | 0.404 | 0.428 | 0.437 | 2.349 | 0.311 | 0.313 | 0.322 | 2.287 | 0.336 | 0.337 | 1.372 | 3.015 | 16.356 | 0.34 | 0.336 | 5.151 | 28.555 | 0.552 | 0.855 | 17.588 | 0.854 | 0.571 | 19.823 | 17.383 | 18.136 | 1.002 | 0.677 | 17.382 | 0.663 | 0.644 | 0.675 | 14.511 | 17.364 | 0.761 | 0.906 | 15.125 | 16.432 | 1.088 | 0.774 | 5.004 | 0.898 | 0.851 | 0.911 | 0.83 | 0.947 | 0.962 | 0.815 | 0.441 | 0.758 | 0.455 | 0.457 | 4.197 | 0.417 | 0.371 | 1.596 | 1.392 | 1.527 | 0.49 | 0.507 | 1.047 | 2.736 | 2.091 | 1.828 | 1.321 | 1.512 | 1.488 | 1.367 | 1.381 | 1.439 | 1.38 | 1.191 | 1.068 | 1.105 | 1.013 | 0.96 | 1.074 | 1.025 | 0.946 | 1.07 | 0.737 | 0.303 | 0.313 | 0.323 | 0.485 | 0.562 | 0.919 | 0.619 | 0.813 | 0.258 | 0.468 | 0 | 0.1 | 0.5 | 0.5 | 1.3 | 1.4 | 1.2 | 0.9 | 0.4 | 0 | 0 | 0 | 0.1 | 0.2 | 0.1 | 0.2 | 0.3 | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | 0.3 | 0.1 | 0 | 0.4 | 0.1 | 0.2 | 1.3 | 0.9 | 1.2 | 0.9 | 0.9 | 1 | 2 |
Total Current Liabilities
| 14.603 | 12.535 | 16.982 | 15.659 | 19.281 | 19.517 | 23.064 | 30.182 | 21.985 | 14.681 | 17.603 | 17.827 | 16.414 | 13.789 | 11.953 | 12.977 | 14.116 | 14.438 | 14.459 | 20.027 | 17.147 | 12.743 | 13.918 | 14.061 | 28.555 | 23.764 | 27.792 | 37.841 | 26.527 | 22.396 | 32.625 | 30.824 | 27.479 | 18.609 | 15.829 | 27.391 | 16.833 | 13.199 | 17.008 | 24.951 | 26.044 | 20.461 | 16.396 | 23.785 | 25.56 | 18.592 | 18.335 | 18.168 | 19.097 | 15.771 | 17.377 | 15.87 | 13.273 | 15.217 | 13.87 | 13.948 | 17.684 | 14.654 | 14.449 | 13.157 | 13.237 | 14.82 | 13.681 | 17.775 | 14.075 | 13.919 | 10.875 | 13.86 | 15.397 | 14.047 | 11.205 | 12.016 | 13.574 | 12.266 | 8.453 | 7.581 | 8.709 | 9.472 | 8.467 | 9.253 | 8.735 | 7.065 | 7.145 | 6.483 | 6.193 | 4.234 | 4.761 | 4.081 | 4.922 | 3.358 | 3.676 | 4.706 | 6.957 | 6.298 | 4.601 | 6.002 | 9.544 | 8.623 | 8.3 | 6.2 | 6.5 | 9.7 | 6.6 | 7.8 | 5.3 | 6 | 12.6 | 7.7 | 0.8 | 1 | 1.5 | 1.6 | 1.7 | 1.8 | 1.8 | 1.6 | 1.9 | 1.7 | 1.9 | 2.3 | 2 | 1.8 | 1.5 | 1.9 | 1.3 | 1.6 | 1.3 | 0.9 | 1.2 | 0.9 | 0.9 | 1 | 2 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.153 | 0.235 | 0.353 | 0.482 | 0.6 | 0.438 | 0.531 | 1.072 | 0.922 | 1.021 | 1.135 | 1.697 | 1.893 | 2.106 | 2.325 | 3.875 | 4.481 | 3.3 | 3.517 | 0.684 | 0.573 | 0.584 | 0.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0.024 | 0.024 | 0.024 | 0.048 | 0.048 | 0.048 | 0.048 | 0.07 | 0.07 | 0.07 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.236 | 0 | 0 | 0 | -0.166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Current
| 0 | 0 | 0 | -0.694 | 0 | 0 | 0 | -0.33 | 0.1 | 0.1 | 0.3 | 4.778 | 0.6 | 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 | 0 | 0 | 0 | 0 | 0 | 7.602 | 7.816 | 8.124 | 0.146 | 7.221 | 6.879 | 0 | 0.553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.236 | 0 | 0 | 0 | 0.166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.694 | 0 | 0 | 0 | 0.33 | -0.1 | -0.1 | -0.3 | -4.778 | -0.6 | -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 | 0.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.122 | 0.135 | 0.142 | 0.146 | 0.628 | 0.594 | 0.587 | 0.553 | 0.449 | 0.432 | 0.408 | 0.388 | 0.268 | 0.251 | 0.254 | 0.236 | 0.222 | 0.203 | 0.185 | 0.166 | 0.148 | 0.129 | 0.111 | 0.099 | 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 | 0.1 | 0.3 |
Other Non-Current Liabilities
| 3.908 | 3.183 | 3.618 | 3.615 | 3.495 | 4.621 | 4.669 | 4.845 | 7.133 | 8.581 | 9.115 | 9.404 | 11.596 | 12.724 | 7.507 | 7.259 | 7.195 | 7.331 | 8.474 | 8.23 | 6.203 | 6.328 | 6.693 | 7.412 | 12.337 | 12.935 | 12.635 | 0.086 | 13.633 | 13.202 | 0.219 | 0.228 | 0.02 | 9.718 | 9.746 | 0.015 | 9.635 | 9.384 | 10.118 | 0.069 | 0.067 | 9.114 | 9.129 | 0.673 | 1.101 | 9.555 | 9.926 | 9.857 | 9.252 | 9.384 | 9.214 | 9.342 | 9.281 | 9.199 | 8.879 | 8.928 | 0.032 | 0.375 | 0.327 | 8.294 | 0.291 | 0.291 | 7.285 | 7.12 | 7.548 | 7.491 | 7.202 | 6.859 | 7.81 | 7.662 | 7.548 | 7.283 | 7.684 | 7.352 | 7.193 | 7.129 | 7.793 | 8.224 | 8.211 | 7.737 | 8.569 | 8.579 | 8.484 | 8.01 | 7.595 | 7.279 | 7.581 | 7.373 | 4.047 | 3.843 | 3.93 | 3.869 | 3.706 | 3.813 | 3.747 | 3.608 | 3.637 | 3.603 | 3.5 | 3.5 | 3.4 | 3.6 | 3.6 | 3.3 | 5.5 | 3.4 | 2.3 | 2.3 | 2.2 | 2.3 | 2.2 | 2.1 | 2.1 | 2 | 2 | 2 | 2 | 1.8 | 1.8 | 1.7 | 0 | 1.8 | 1.8 | 1.7 | 1.5 | 0 | 1.2 | 1.2 | 1.1 | 0.7 | 0.5 | 0.2 | 0 |
Total Non-Current Liabilities
| 4.061 | 3.418 | 3.971 | 4.097 | 4.095 | 5.059 | 5.2 | 5.917 | 8.055 | 9.602 | 10.25 | 11.101 | 13.489 | 14.83 | 9.832 | 11.134 | 11.676 | 10.631 | 11.991 | 8.914 | 6.776 | 6.912 | 7.258 | 7.412 | 12.337 | 12.935 | 12.635 | 0.086 | 13.633 | 13.202 | 0.219 | 0.228 | 0.02 | 9.718 | 9.746 | 0.015 | 9.635 | 9.384 | 10.118 | 0.069 | 0.067 | 9.114 | 9.232 | 0.673 | 1.101 | 9.555 | 9.926 | 9.857 | 9.252 | 9.384 | 9.214 | 9.342 | 9.306 | 9.223 | 8.903 | 8.952 | 7.804 | 8.374 | 8.641 | 8.634 | 8.21 | 7.834 | 7.942 | 8.296 | 7.997 | 7.923 | 7.61 | 7.247 | 8.078 | 7.913 | 7.802 | 7.519 | 7.906 | 7.555 | 7.378 | 7.295 | 7.941 | 8.353 | 8.322 | 7.836 | 8.643 | 8.579 | 8.484 | 8.01 | 7.595 | 7.279 | 7.581 | 7.373 | 4.047 | 3.843 | 3.93 | 3.869 | 3.706 | 3.813 | 3.747 | 3.608 | 3.637 | 3.603 | 3.5 | 3.5 | 3.4 | 3.6 | 3.6 | 3.3 | 5.5 | 3.4 | 2.3 | 2.3 | 2.2 | 2.3 | 2.2 | 2.1 | 2.1 | 2 | 2 | 2 | 2 | 1.8 | 1.8 | 1.7 | 1.7 | 1.8 | 1.8 | 1.7 | 1.5 | 1.4 | 1.2 | 1.2 | 1.1 | 0.7 | 0.5 | 0.3 | 0.3 |
Total Liabilities
| 18.664 | 15.953 | 20.953 | 19.756 | 23.376 | 24.576 | 28.264 | 36.099 | 30.04 | 24.283 | 27.853 | 28.928 | 29.903 | 28.619 | 21.785 | 24.111 | 25.792 | 25.069 | 26.45 | 28.941 | 23.923 | 19.655 | 21.176 | 21.473 | 40.892 | 36.699 | 40.427 | 37.927 | 40.16 | 35.598 | 32.844 | 31.052 | 27.499 | 28.327 | 25.575 | 27.406 | 26.468 | 22.583 | 27.126 | 25.02 | 26.111 | 29.575 | 25.628 | 24.458 | 26.661 | 28.147 | 28.261 | 28.025 | 28.349 | 25.155 | 26.591 | 25.212 | 22.579 | 24.44 | 22.773 | 22.9 | 25.488 | 23.028 | 23.09 | 21.791 | 21.447 | 22.654 | 21.623 | 26.071 | 22.072 | 21.842 | 18.485 | 21.107 | 23.475 | 21.96 | 19.007 | 19.535 | 21.48 | 19.821 | 15.831 | 14.876 | 16.65 | 17.825 | 16.789 | 17.089 | 17.378 | 15.644 | 15.629 | 14.493 | 13.788 | 11.513 | 12.342 | 11.454 | 8.969 | 7.201 | 7.606 | 8.575 | 10.663 | 10.111 | 8.348 | 9.61 | 13.181 | 12.226 | 11.8 | 9.7 | 9.9 | 13.3 | 10.2 | 11.1 | 10.8 | 9.4 | 14.9 | 10 | 3 | 3.3 | 3.7 | 3.7 | 3.8 | 3.8 | 3.8 | 3.6 | 3.9 | 3.5 | 3.7 | 4 | 3.7 | 3.6 | 3.3 | 3.6 | 2.8 | 3 | 2.5 | 2.1 | 2.3 | 1.6 | 1.4 | 1.3 | 2.3 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.098 | 0.098 | 0.048 | 0.048 | 0.048 | 0.048 | 0.046 | 0.046 | 0.046 | 0.046 | 0.044 | 0.045 | 0.044 | 0.044 | 0.043 | 0.043 | 0.043 | 0.043 | 0.042 | 0.042 | 0.042 | 0.042 | 0.041 | 0.04 | 0.041 | 0.041 | 0.04 | 0.04 | 0.04 | 0.04 | 0.039 | 0.039 | 0.038 | 0.038 | 0.038 | 0.037 | 0.037 | 0.037 | 0.037 | 0.036 | 0.036 | 0.036 | 0.036 | 0.035 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.035 | 0.035 | 0.035 | 0.035 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.035 | 0.037 | 0.038 | 0.038 | 0.038 | 0.038 | 0.039 | 0.038 | 0.038 | 0.037 | 0.037 | 0.037 | 0.037 | 0.037 | 0.037 | 0.042 | 0.042 | 0.042 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.04 | 0.03 | 0 | 0.03 | 0.03 | 0 | 0.03 | 0.03 | 0.03 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 31.832 | 32.378 | 31.034 | 31.311 | 30.093 | 27.773 | 27.593 | 26.769 | 25.514 | 24.881 | 24.825 | 25.191 | 24.373 | 24.796 | 25.643 | 24.492 | 24.455 | 24.668 | 26.083 | 27.246 | 28.203 | 28.291 | 29.531 | 29.926 | 14.297 | 14.735 | 15.77 | 17.407 | 16.415 | 16.15 | 16.58 | 16.623 | 16.482 | 15.642 | 15.558 | 15.689 | 15.442 | 15.597 | 16.678 | 17.517 | 17.993 | 17.489 | 17.717 | 17.728 | 18.087 | 18.91 | 18.17 | 18.744 | 14.22 | 13.446 | 13.346 | 12.885 | 12.977 | 13.191 | 12.905 | 12.516 | 12.47 | 11.849 | 10.86 | 11.602 | 15.203 | 16.044 | 15.765 | 15.385 | 15.714 | 15.722 | 15.533 | 15.236 | 13.302 | 12.42 | 12.165 | 11.187 | 9.668 | 9.726 | 8.728 | 9.285 | 11.063 | 10.852 | 10.102 | 9.865 | 9.342 | 8.904 | 8.426 | 8.654 | 9.099 | 9.439 | 9.643 | 10.038 | 13.77 | 13.852 | 14.76 | 16.359 | 16.941 | 19.647 | 19.032 | 19.962 | 19.903 | 19.582 | 19 | 19.3 | 19.2 | 18.9 | 18.5 | 18 | 17.7 | 17.3 | 16.8 | 16.7 | 17 | 17.4 | 17.4 | 17.4 | 17.1 | 17.3 | 17.4 | 17.2 | 16.9 | 16.5 | 16.8 | 16.5 | 15.9 | 15.1 | 14.6 | 14.1 | 13.2 | 12.6 | 11.5 | 10.4 | 9.6 | 8.7 | 8.5 | 8 | 6.3 |
Accumulated Other Comprehensive Income/Loss
| -5.844 | -5.854 | -5.787 | -6.094 | -6.32 | -6.486 | -6.664 | -7.328 | -10.158 | -9.6 | -9.419 | -9.448 | -11.612 | -11.644 | -11.693 | -11.995 | -12.591 | -12.569 | -12.267 | -12.593 | -11.043 | -10.823 | -10.995 | -10.825 | -10.578 | -10.253 | -10.167 | -10.163 | -11.948 | -11.869 | -11.793 | -11.931 | -8.241 | -8.262 | -8.383 | -8.385 | -8.012 | -8.041 | -7.812 | -7.924 | -5.803 | -5.711 | -5.715 | -5.865 | -6.613 | -6.628 | -6.556 | -6.612 | -6.119 | -5.972 | -6.017 | -5.903 | -5.196 | -5.311 | -5.413 | -5.352 | -4.921 | -4.624 | -4.327 | -4.268 | -3.566 | -4.063 | -3.939 | -3.287 | -1.541 | -1.54 | -1.73 | -1.648 | -2.976 | -3.038 | -3.065 | -3.266 | -3.445 | -3.756 | -3.756 | -3.631 | -4.492 | -4.275 | -4.183 | -4.428 | -5.188 | -5.161 | -5.046 | -5.207 | -5.125 | -5.127 | -4.47 | -4.189 | -0.719 | -1.194 | -1.075 | -1 | -1.214 | -1.602 | -1.235 | -1.079 | -0.158 | -0.794 | -0.4 | -0.5 | -1.2 | -0.72 | -0.34 | -0.2 | -0.48 | -0.64 | -0.32 | -0.42 | 0 | -9.4 | 0 | 0 | -8.1 | 0.14 | 0.14 | 0.14 | 0.14 | -7.5 | -7 | -6.9 | -6.4 | -6.4 | -5.8 | -5.8 | -5.8 | -5.4 | -5.4 | -4.9 | -4.5 | -4 | -3.6 | -3.1 | -2.6 |
Other Total Stockholders Equity
| 22.054 | 21.625 | 21.179 | 20.883 | 20.406 | 20.113 | 19.735 | 19.476 | 19.074 | 18.82 | 18.483 | 18.258 | 17.848 | 17.605 | 17.259 | 16.994 | 16.562 | 16.3 | 15.94 | 15.733 | 15.367 | 15.165 | 14.842 | 14.661 | 14.306 | 14.116 | 13.847 | 13.717 | 13.44 | 13.278 | 13.032 | 12.924 | 12.621 | 12.503 | 12.329 | 12.249 | 12.047 | 11.951 | 11.76 | 11.658 | 11.402 | 11.301 | 11.212 | 11.137 | 11.101 | 10.942 | 10.905 | 10.875 | 10.882 | 10.867 | 10.859 | 10.88 | 11.035 | 11.052 | 11.209 | 11.28 | 11.482 | 11.453 | 11.441 | 11.325 | 11.261 | 11.153 | 11.752 | 11.812 | 11.522 | 11.512 | 11.514 | 11.707 | 11.775 | 11.579 | 11.117 | 10.957 | 10.697 | 10.545 | 10.503 | 10.377 | 9.068 | 8.65 | 8.645 | 8.546 | 8.546 | 8.498 | 8.486 | 8.444 | 8.439 | 8.424 | 8.43 | 8.418 | 8.418 | 8.402 | 8.402 | 8.374 | 8.374 | 8.354 | 8.481 | 8.522 | 8.547 | 8.534 | 8.3 | 8.56 | 9.26 | 9.08 | 8.8 | 8.56 | 8.85 | 8.81 | 8.69 | 8.68 | 8.47 | 17.8 | 8.37 | 8.37 | 16.6 | 8.33 | 8.33 | 8.33 | 9.03 | 17 | 16.4 | 16.3 | 15.8 | 15.6 | 14.9 | 14.9 | 14.8 | 14.4 | 14.3 | 13.9 | 13.6 | 13.2 | 13.1 | 12.8 | 12.2 |
Total Shareholders Equity
| 48.14 | 48.247 | 46.474 | 46.148 | 44.227 | 41.448 | 40.71 | 38.963 | 34.476 | 34.147 | 33.933 | 34.046 | 30.653 | 30.801 | 31.252 | 29.534 | 28.469 | 28.442 | 29.798 | 30.428 | 32.569 | 32.675 | 33.419 | 33.802 | 18.066 | 18.639 | 19.49 | 21.001 | 17.947 | 17.599 | 17.858 | 17.655 | 20.9 | 19.921 | 19.542 | 19.59 | 19.514 | 19.544 | 20.663 | 21.287 | 23.628 | 23.115 | 23.25 | 23.035 | 22.609 | 23.258 | 22.553 | 23.041 | 19.017 | 18.375 | 18.222 | 17.896 | 18.851 | 18.967 | 18.736 | 18.479 | 19.067 | 18.714 | 18.01 | 18.695 | 22.934 | 23.169 | 23.615 | 23.948 | 25.733 | 25.732 | 25.355 | 25.334 | 22.139 | 20.999 | 20.254 | 18.915 | 16.957 | 16.552 | 15.512 | 16.068 | 15.681 | 15.269 | 14.606 | 14.024 | 12.741 | 12.282 | 11.907 | 11.932 | 12.454 | 12.777 | 13.644 | 14.308 | 21.51 | 21.101 | 22.128 | 23.774 | 24.142 | 26.44 | 26.319 | 27.446 | 28.333 | 27.363 | 26.9 | 27.4 | 27.3 | 27.3 | 27 | 26.4 | 26.1 | 25.5 | 25.2 | 25 | 25.5 | 25.8 | 25.8 | 25.8 | 25.6 | 25.8 | 25.9 | 25.7 | 26.1 | 26 | 26.2 | 25.9 | 25.3 | 24.3 | 23.7 | 23.2 | 22.2 | 21.6 | 20.4 | 19.4 | 18.7 | 17.9 | 18 | 17.7 | 15.9 |
Total Equity
| 48.14 | 48.247 | 46.474 | 46.148 | 44.227 | 41.448 | 40.71 | 38.963 | 34.476 | 34.147 | 33.933 | 34.046 | 30.653 | 30.801 | 31.252 | 29.534 | 28.469 | 28.442 | 29.798 | 30.428 | 32.569 | 32.675 | 33.419 | 33.802 | 18.066 | 18.639 | 19.49 | 21.001 | 17.947 | 17.599 | 17.858 | 17.655 | 20.9 | 19.921 | 19.542 | 19.59 | 19.514 | 19.544 | 20.663 | 21.287 | 23.628 | 23.115 | 23.25 | 23.035 | 22.609 | 23.258 | 22.553 | 23.041 | 19.017 | 18.375 | 18.222 | 17.896 | 18.851 | 18.967 | 18.736 | 18.479 | 19.067 | 18.714 | 18.01 | 18.695 | 22.934 | 23.169 | 23.615 | 23.948 | 25.733 | 25.732 | 25.355 | 25.334 | 22.139 | 20.999 | 20.254 | 18.915 | 16.957 | 16.552 | 15.512 | 16.068 | 15.681 | 15.269 | 14.606 | 14.024 | 12.741 | 12.282 | 11.907 | 11.932 | 12.454 | 12.777 | 13.644 | 14.308 | 21.51 | 21.101 | 22.128 | 23.774 | 24.142 | 26.44 | 26.319 | 27.446 | 28.333 | 27.363 | 26.9 | 27.4 | 27.3 | 27.3 | 27 | 26.4 | 26.1 | 25.5 | 25.2 | 25 | 25.5 | 25.8 | 25.8 | 25.8 | 25.6 | 25.8 | 25.9 | 25.7 | 26.1 | 26 | 26.2 | 25.9 | 25.3 | 24.3 | 23.7 | 23.2 | 22.2 | 21.6 | 20.4 | 19.4 | 18.7 | 17.9 | 18 | 17.7 | 15.9 |
Total Liabilities & Shareholders Equity
| 66.804 | 64.2 | 67.427 | 65.904 | 67.603 | 66.024 | 68.974 | 75.062 | 64.516 | 58.43 | 61.786 | 62.974 | 60.556 | 59.42 | 53.037 | 53.645 | 54.261 | 53.511 | 56.248 | 59.369 | 56.492 | 52.33 | 54.595 | 55.275 | 58.958 | 55.338 | 59.917 | 58.928 | 58.107 | 53.197 | 50.702 | 48.707 | 48.399 | 48.248 | 45.117 | 46.996 | 45.982 | 42.127 | 47.789 | 46.307 | 49.739 | 52.69 | 48.878 | 47.493 | 49.27 | 51.405 | 50.814 | 51.066 | 47.366 | 43.53 | 44.813 | 43.108 | 41.43 | 43.407 | 41.509 | 41.379 | 44.555 | 41.742 | 41.1 | 40.486 | 44.381 | 45.823 | 45.238 | 50.019 | 47.805 | 47.574 | 43.84 | 46.441 | 45.614 | 42.959 | 39.261 | 38.45 | 38.437 | 36.373 | 31.343 | 30.944 | 32.331 | 33.094 | 31.395 | 31.113 | 30.119 | 27.926 | 27.536 | 26.425 | 26.242 | 24.29 | 25.986 | 25.762 | 30.479 | 28.302 | 29.734 | 32.349 | 34.805 | 36.551 | 34.667 | 37.056 | 41.514 | 39.589 | 38.7 | 37.1 | 37.2 | 40.6 | 37.2 | 37.5 | 36.9 | 34.9 | 40.1 | 35 | 28.5 | 29.1 | 29.5 | 29.5 | 29.4 | 29.6 | 29.7 | 29.3 | 30 | 29.5 | 29.9 | 29.9 | 29 | 27.9 | 27 | 26.8 | 25 | 24.6 | 22.9 | 21.5 | 21 | 19.5 | 19.4 | 19 | 18.2 |