Data I/O Corporation
NASDAQ:DAIO
2.83 (USD) • At close January 14, 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 | 1991 Q4 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 12.372 | 11.44 | 11.999 | 12.341 | 11.867 | 11.87 | 11.868 | 11.51 | 11.041 | 10.291 | 12.296 | 14.19 | 14.241 | 13.013 | 13.621 | 14.167 | 12.982 | 13.273 | 13.814 | 13.936 | 15.178 | 15.165 | 14.782 | 18.343 | 18.902 | 16.634 | 16.816 | 18.541 | 15.164 | 12.033 | 10.513 | 11.571 | 9.725 | 8.824 | 9.698 | 11.268 | 8.995 | 9.145 | 8.921 | 9.361 | 9.399 | 8.22 | 8.776 | 10.426 | 10.294 | 10.588 | 10.392 | 10.528 | 11.187 | 11.031 | 12.284 | 18.12 | 18.38 | 16.99 | 19.024 | 18.942 | 17.55 | 16.837 | 15.684 | 15.642 | 15.331 | 14.76 | 14.44 | 13.304 | 11.556 | 10.764 | 9.962 | 7.637 | 4.106 | 2.904 | 3.391 | 2.478 | 2.492 | 3.66 | 3.282 | 4.362 | 2.632 | 3.774 | 3.801 | 5.534 | 4.936 | 3.298 | 3.706 | 4.38 | 4.279 | 5.301 | 5.645 | 4.383 | 3.439 | 3.27 | 3.117 | 2.656 | 6.335 | 2.892 | 2.238 | 3.133 | 2.232 | 2.048 | 1.738 | 3.6 | 2.3 | 4.3 | 1.3 | 4 | 5.3 | 4 | 1.9 | 8.1 | 4.8 | 4.7 | 5.2 | 4 | 4.9 | 1.9 | 4.3 | 4.5 | 8.5 | 8.5 | 8.5 | 7.3 | 6 | 5.6 | 2.1 | 1.7 | 1.3 | 1.3 | 1.6 | 1.8 | 0.7 | 0.5 | 1.2 | 1.6 | 20.3 | 27 | 35.3 | 35.5 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 0.8 | 1.2 | 0.85 | 1.33 | 1.037 | 1.298 | 2.343 | 2.368 | 2.354 | 1.83 | 0.735 | 0.339 | 1.076 | 1.087 | 1.851 | 2.06 | 3.236 | 1.406 | 1.677 | 2.251 | 1.944 | 2.94 | 6.029 | 8.955 | 9.6 | 11.7 | 7 | 10.79 | 0 | 20.09 | 22.1 | 26.23 | 24.86 | 14.78 | 15.55 | 0 | 0 | 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
| 12.372 | 11.44 | 11.999 | 12.341 | 11.867 | 11.87 | 11.868 | 11.51 | 11.041 | 10.291 | 12.296 | 14.19 | 14.241 | 13.013 | 13.621 | 14.167 | 12.982 | 13.273 | 13.814 | 13.936 | 15.178 | 15.165 | 14.782 | 18.343 | 18.902 | 16.634 | 16.816 | 18.541 | 15.164 | 12.033 | 10.513 | 11.571 | 9.725 | 8.824 | 9.698 | 11.268 | 8.995 | 9.145 | 8.921 | 9.361 | 9.399 | 8.22 | 8.776 | 10.426 | 10.294 | 10.588 | 10.392 | 10.528 | 11.187 | 11.031 | 12.284 | 18.12 | 18.38 | 16.99 | 19.024 | 18.942 | 17.55 | 16.837 | 15.684 | 15.642 | 15.331 | 14.76 | 14.44 | 13.304 | 11.556 | 10.764 | 9.962 | 7.637 | 4.106 | 2.904 | 3.391 | 2.478 | 2.492 | 3.66 | 4.082 | 5.162 | 3.832 | 4.624 | 5.131 | 6.571 | 6.234 | 5.641 | 6.074 | 6.734 | 6.109 | 6.036 | 5.984 | 5.459 | 4.526 | 5.121 | 5.177 | 5.892 | 7.741 | 4.569 | 4.489 | 5.077 | 5.172 | 8.077 | 10.693 | 13.2 | 14 | 11.3 | 1.3 | 4 | 5.3 | 4 | 1.9 | 8.1 | 4.8 | 4.7 | 5.2 | 4 | 4.9 | 1.9 | 4.3 | 4.5 | 8.5 | 8.5 | 8.5 | 7.3 | 6 | 5.6 | 2.1 | 1.7 | 1.3 | 1.3 | 1.6 | 1.8 | 0.7 | 0.5 | 1.2 | 1.6 | 20.3 | 27 | 35.3 | 35.5 |
Net Receivables
| 2.607 | 3.341 | 4.822 | 5.707 | 4.9 | 4.725 | 4.932 | 4.992 | 4.412 | 4.165 | 3.055 | 3.995 | 4.051 | 4.502 | 3.342 | 2.494 | 4.152 | 2.84 | 3.107 | 4.099 | 2.406 | 3.812 | 4.663 | 3.771 | 2.824 | 5.363 | 4.423 | 3.769 | 5.233 | 7.233 | 5.304 | 4.725 | 5.198 | 4.388 | 3.543 | 2.79 | 5.139 | 3.467 | 3.834 | 4.109 | 4.441 | 5.171 | 3.622 | 1.98 | 0 | 3.204 | 2.87 | 2.648 | 3.043 | 3.639 | 1.912 | 4.351 | 4.775 | 5.336 | 5.527 | 4.975 | 5.508 | 4.567 | 4.727 | 3.192 | 0 | 0 | 0 | 5.659 | 7.841 | 0 | 5.945 | 5.299 | 0 | 0 | 0 | 8.496 | 0 | 0 | 0 | 6.828 | 6.588 | 5.712 | 5.366 | 4.489 | 6.417 | 6.528 | 5.606 | 5.054 | 5.519 | 4.563 | 4.675 | 4.328 | 5.346 | 4.644 | 5.27 | 5.666 | 6.116 | 7.941 | 9.32 | 10.627 | 9.006 | 6.995 | 5.585 | 5.5 | 5.8 | 5.6 | 5 | 5.4 | 5 | 5.6 | 4.5 | 5.7 | 13 | 10.2 | 11.4 | 7.2 | 9.3 | 11.8 | 11.1 | 13.1 | 11.9 | 12.4 | 11.9 | 10.1 | 11.9 | 10.3 | 9.5 | 9.4 | 10.6 | 11.2 | 12.7 | 13 | 13.3 | 13.3 | 13.1 | 13.7 | 14.8 | 13.8 | 14.1 | 10.6 |
Inventory
| 6.627 | 6.741 | 6.372 | 5.875 | 6.392 | 6.868 | 6.976 | 6.751 | 7.104 | 6.925 | 6.625 | 6.351 | 6.05 | 5.611 | 5.132 | 5.27 | 5.06 | 4.731 | 4.804 | 5.02 | 5.432 | 5.218 | 5.744 | 5.185 | 4.558 | 4.32 | 3.959 | 4.168 | 4.95 | 4.855 | 4.407 | 4.059 | 3.896 | 4.088 | 4.401 | 3.705 | 3.623 | 4.116 | 3.833 | 4.445 | 4.323 | 3.952 | 3.816 | 3.77 | 3.551 | 3.393 | 3.626 | 4.033 | 4.068 | 4.635 | 4.487 | 3.964 | 3.798 | 3.926 | 3.541 | 3.57 | 3.927 | 3.419 | 3.745 | 3.947 | 4.272 | 4.612 | 4.879 | 5.039 | 5.301 | 5.061 | 5.249 | 4.98 | 5.906 | 5.601 | 5.27 | 5.052 | 5.067 | 4.805 | 3.993 | 3.529 | 3.852 | 3.748 | 3.807 | 4.139 | 3.454 | 3.877 | 4.053 | 4.607 | 4.173 | 4.668 | 4.383 | 4.476 | 4.718 | 5.601 | 6.075 | 6.388 | 6.707 | 7.18 | 7.893 | 9.166 | 9.932 | 9.07 | 7.379 | 6.2 | 6.5 | 7 | 6.5 | 4.4 | 6.5 | 8.4 | 8.3 | 8.2 | 8.2 | 7.2 | 7.6 | 8.3 | 9 | 9.8 | 9.3 | 8.5 | 8.5 | 7.9 | 7.6 | 6.9 | 7 | 6.8 | 7.1 | 8.3 | 10.5 | 10.1 | 11.8 | 10.9 | 10.8 | 7.7 | 7.4 | 6.8 | 6.4 | 6.7 | 7.4 | 5.8 |
Other Current Assets
| 0.554 | 0.601 | 0.739 | 0.69 | 0.6 | 0.847 | 0.684 | 0.645 | 0.615 | 0.575 | 0.817 | 0.737 | 0.518 | 1.179 | 1.282 | 1.319 | 1.731 | 2 | 1.709 | 0.924 | 0.582 | 0.618 | 0.854 | 0.621 | 0.738 | 0.528 | 0.435 | 0.708 | 0.537 | 0.621 | 0.54 | 0.483 | 0.36 | 0.374 | 0.488 | 0.577 | 0.311 | 0.403 | 0.332 | 0.426 | 0.314 | 0.331 | 0.338 | 0.395 | 4.314 | 0.304 | 0.394 | 0.486 | 0.354 | 0.397 | 0.37 | 0.543 | 0.456 | 0.475 | 0.4 | 0.528 | 0.214 | 0.271 | 0.342 | 0.434 | 3.761 | 2.818 | 3.491 | 0.408 | 0.177 | 7.193 | 0.295 | 0.323 | 7.286 | 6.602 | 7.368 | 0.491 | 7.455 | 6.847 | 6.907 | 0.329 | 0.291 | 0.497 | 0.495 | 0.652 | 0.315 | 0.384 | 0.412 | 0.431 | 0.176 | 0.263 | 0.236 | 0.509 | 0.505 | 0.631 | 0.551 | 0.485 | 0.394 | 0.255 | 0.425 | 0.535 | 0.329 | 0.52 | 0.597 | 0.8 | 1.3 | 3.9 | 15.3 | 19.7 | 24.2 | 26.2 | 31 | 30.7 | 17 | 18 | 2.2 | 4.8 | 1.6 | 1.4 | 1.5 | 1.9 | 1.6 | 1.9 | 2.1 | 2.6 | 0.9 | 1.8 | 3.8 | 3.8 | 2.4 | 2.8 | 2.4 | 2.3 | 2.2 | 1.7 | 1.8 | 2.2 | 1.4 | 4.6 | 2.6 | 2.3 |
Total Current Assets
| 22.16 | 22.123 | 23.932 | 24.613 | 23.759 | 24.31 | 24.46 | 23.898 | 23.172 | 21.956 | 22.793 | 25.273 | 24.86 | 24.305 | 23.377 | 23.25 | 23.925 | 22.844 | 23.434 | 23.979 | 23.598 | 24.813 | 26.043 | 27.92 | 27.022 | 26.845 | 25.808 | 27.186 | 25.884 | 24.742 | 20.764 | 20.838 | 19.179 | 17.674 | 18.13 | 18.34 | 18.068 | 17.131 | 16.92 | 18.341 | 18.477 | 17.674 | 16.552 | 16.571 | 18.159 | 17.489 | 17.282 | 17.695 | 18.652 | 19.702 | 19.053 | 26.978 | 27.409 | 26.727 | 28.492 | 28.015 | 27.199 | 25.094 | 24.498 | 23.215 | 23.364 | 22.19 | 22.81 | 24.41 | 24.875 | 23.018 | 21.451 | 18.239 | 17.298 | 15.107 | 16.029 | 16.517 | 15.014 | 15.312 | 14.982 | 15.848 | 14.563 | 14.581 | 14.799 | 15.851 | 16.42 | 16.43 | 16.145 | 16.826 | 15.977 | 15.53 | 15.278 | 14.772 | 15.095 | 15.997 | 17.073 | 18.431 | 20.958 | 19.945 | 22.127 | 25.405 | 24.439 | 24.662 | 24.254 | 25.7 | 27.6 | 27.8 | 28.1 | 33.5 | 41 | 44.2 | 45.7 | 52.7 | 43 | 40.1 | 26.4 | 24.3 | 24.8 | 24.9 | 26.2 | 28 | 30.5 | 30.7 | 30.1 | 26.9 | 25.8 | 24.5 | 22.5 | 23.2 | 24.8 | 25.4 | 28.5 | 28 | 27 | 23.2 | 23.5 | 24.3 | 42.9 | 52.1 | 59.4 | 54.2 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.928 | 1.899 | 2.206 | 2.722 | 0.955 | 0.989 | 1 | 1.072 | 0.983 | 1.04 | 0.953 | 0.946 | 0.94 | 0.971 | 0.977 | 1.216 | 1.516 | 1.602 | 1.813 | 1.668 | 1.733 | 1.953 | 1.969 | 1.985 | 2.023 | 2.109 | 2.419 | 2.458 | 2.158 | 1.99 | 1.998 | 1.875 | 1.794 | 1.651 | 1.373 | 1.237 | 0.973 | 1.003 | 0.92 | 0.926 | 0.653 | 1.09 | 0.781 | 0.843 | 0.881 | 0.906 | 0.847 | 1.006 | 1.152 | 1.255 | 1.433 | 1.489 | 1.201 | 1.27 | 1.185 | 1.256 | 1.335 | 1.531 | 1.74 | 1.819 | 1.725 | 1.907 | 2.069 | 2.29 | 2.126 | 2.24 | 2.242 | 2.257 | 2.202 | 2.542 | 2.892 | 2.852 | 3.056 | 2.363 | 2.28 | 2.274 | 2.321 | 2.411 | 1.88 | 1.97 | 1.622 | 1.437 | 1.465 | 1.151 | 1.16 | 1.225 | 1.196 | 1.508 | 1.389 | 1.476 | 1.547 | 1.741 | 1.8 | 2.293 | 2.469 | 2.19 | 2.11 | 1.933 | 1.994 | 2.2 | 2.2 | 1.9 | 2.1 | 2.2 | 2.5 | 3.9 | 3.9 | 3.4 | 3.8 | 4.1 | 9.2 | 9.4 | 10 | 10.2 | 12.3 | 12.3 | 12.3 | 10.4 | 10.7 | 10.7 | 12.3 | 10.7 | 11.4 | 12.2 | 13.8 | 13.9 | 14.3 | 13.5 | 13.5 | 15.2 | 13.3 | 18.4 | 19.2 | 20.3 | 22 | 20.7 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.032 | 0.033 | 0.034 | 0.035 | 2.463 | 2.572 | 2.682 | 2.793 | 2.904 | 3.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.032 | 0.033 | 0.034 | 0.035 | 2.463 | 2.572 | 2.682 | 2.793 | 2.904 | 3.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.004 | 0 | 0.001 | 0.005 | 0.01 | 0 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.64 | 0.47 | 0.46 | 0.57 | 0.45 | 0.22 | 0.22 | 0.45 | 0.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1.755 | 0.065 | 0.066 | 0.066 | 1.602 | 1.802 | 2.012 | 2.195 | 2.314 | 2.542 | 2.742 | 2.838 | 1.454 | 1.614 | 0.99 | 1.126 | 1.582 | 1.717 | 1.85 | 2.634 | 2.748 | 2.924 | 3.258 | 0.818 | 0.818 | 0.818 | 0.643 | 0.643 | 0.045 | 0.044 | 0.062 | 0.063 | 0.063 | 0.063 | 0.063 | 0.063 | 0.063 | 0.064 | 0.063 | 0.065 | 0.084 | 0.088 | 0.088 | 0.088 | 0.087 | 0.085 | 0.084 | 0.086 | 0.085 | 0.084 | 0.086 | 0.085 | 0.098 | 0.102 | 0.1 | 0.153 | 0.15 | 0.126 | 0.098 | 0.102 | 0.105 | 0.104 | 0.105 | 0.111 | 0.114 | 0.122 | 0.125 | 0.124 | 0.115 | 0.114 | 0.118 | 0.122 | 0.085 | 0.08 | 0.084 | 0.015 | 0.018 | 0.021 | 0.023 | 0.026 | 0.029 | 0.003 | 0.007 | 0.011 | 0.027 | 0.047 | 0.067 | 0.087 | 0.107 | 0.127 | 0.148 | 0.168 | 0.363 | 0.626 | 0.889 | 1.155 | 1.416 | 1.606 | 1.861 | 2.19 | 2.6 | 2.94 | 4.2 | 4.4 | 1.5 | 1.9 | 1.2 | 1.6 | 2.7 | 2.8 | 4.56 | 5.13 | 5.14 | 5.23 | 3.65 | 4.28 | 4.58 | 5.05 | 5.34 | 5.9 | 4.7 | 7 | 7.4 | 7.6 | 10.4 | 11 | 11.1 | 8.2 | 7.1 | 8.3 | 7 | 0 | 0.1 | 2.2 | 0 | -0.1 |
Total Non-Current Assets
| 2.683 | 1.964 | 2.272 | 2.788 | 2.557 | 2.791 | 3.012 | 3.267 | 3.297 | 3.582 | 3.695 | 3.784 | 2.394 | 2.585 | 1.967 | 2.342 | 3.098 | 3.319 | 3.663 | 4.302 | 4.481 | 4.877 | 5.227 | 2.803 | 2.841 | 2.927 | 3.062 | 3.101 | 2.203 | 2.034 | 2.06 | 1.938 | 1.857 | 1.714 | 1.436 | 1.3 | 1.036 | 1.067 | 0.983 | 0.991 | 0.737 | 1.178 | 0.869 | 0.931 | 1 | 1.024 | 0.965 | 1.127 | 3.7 | 3.911 | 4.201 | 4.367 | 4.203 | 4.386 | 1.285 | 1.409 | 1.485 | 1.657 | 1.838 | 1.921 | 1.83 | 2.011 | 2.174 | 2.401 | 2.24 | 2.362 | 2.367 | 2.381 | 2.317 | 2.656 | 3.01 | 2.974 | 3.141 | 2.443 | 2.364 | 2.289 | 2.339 | 2.432 | 1.903 | 1.996 | 1.651 | 1.44 | 1.472 | 1.162 | 1.187 | 1.272 | 1.263 | 1.595 | 1.496 | 1.603 | 1.695 | 1.909 | 2.163 | 2.919 | 3.358 | 3.341 | 3.526 | 3.54 | 3.86 | 4.4 | 4.8 | 4.8 | 6.3 | 6.6 | 4 | 5.8 | 5.1 | 5 | 6.5 | 6.9 | 14.4 | 15 | 15.6 | 16 | 16.4 | 16.8 | 17.1 | 15.9 | 16.5 | 16.6 | 17 | 17.7 | 18.8 | 19.8 | 24.2 | 24.9 | 25.4 | 21.7 | 20.6 | 23.5 | 20.3 | 18.4 | 19.3 | 22.5 | 22 | 20.6 |
Total Assets
| 24.843 | 24.087 | 26.204 | 27.401 | 26.316 | 27.101 | 27.472 | 27.165 | 26.469 | 25.538 | 26.488 | 29.057 | 27.254 | 26.89 | 25.344 | 25.592 | 27.023 | 26.163 | 27.097 | 28.281 | 28.079 | 29.69 | 31.27 | 30.723 | 29.863 | 29.772 | 28.87 | 30.287 | 28.087 | 26.776 | 22.824 | 22.776 | 21.036 | 19.388 | 19.566 | 19.64 | 19.104 | 18.198 | 17.903 | 19.332 | 19.214 | 18.852 | 17.421 | 17.502 | 19.159 | 18.513 | 18.247 | 18.822 | 22.352 | 23.613 | 23.254 | 31.345 | 31.612 | 31.113 | 29.777 | 29.424 | 28.684 | 26.751 | 26.336 | 25.136 | 25.194 | 24.201 | 24.984 | 26.811 | 27.115 | 25.38 | 23.818 | 20.62 | 19.615 | 17.763 | 19.039 | 19.491 | 18.155 | 17.755 | 17.346 | 18.137 | 16.902 | 17.013 | 16.702 | 17.847 | 18.071 | 17.87 | 17.617 | 17.988 | 17.164 | 16.802 | 16.541 | 16.367 | 16.591 | 17.6 | 18.768 | 20.34 | 23.121 | 22.864 | 25.485 | 28.746 | 27.965 | 28.202 | 28.114 | 30.1 | 32.4 | 32.6 | 34.4 | 40.1 | 45 | 50 | 50.8 | 57.7 | 49.5 | 47 | 40.8 | 39.3 | 40.4 | 40.9 | 42.6 | 44.8 | 47.6 | 46.6 | 46.6 | 43.5 | 42.8 | 42.2 | 41.3 | 43 | 49 | 50.3 | 53.9 | 49.7 | 47.6 | 46.7 | 43.8 | 42.7 | 62.2 | 74.6 | 81.4 | 74.8 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.895 | 1.041 | 1.544 | 1.272 | 1.101 | 1.59 | 1.534 | 1.366 | 1.533 | 1.848 | 1.463 | 1.373 | 1.527 | 1.72 | 1.412 | 1.245 | 1.76 | 0.908 | 1.072 | 1.151 | 0.869 | 1.006 | 1.236 | 1.755 | 1.286 | 1.238 | 1.369 | 1.301 | 1.598 | 1.676 | 1.49 | 1.428 | 1.298 | 0.92 | 1.444 | 1.25 | 0.994 | 0.99 | 1.162 | 0.968 | 1.282 | 1.315 | 1.051 | 0.72 | 1.226 | 1.117 | 0.981 | 0.85 | 0.649 | 0.946 | 0.844 | 1.122 | 1.293 | 0.917 | 1.146 | 1.234 | 1.153 | 1.016 | 1.242 | 0.97 | 0.881 | 0.754 | 0.823 | 1.005 | 1.464 | 1.404 | 1.163 | 1.204 | 1.217 | 1.132 | 1.506 | 1.673 | 1.533 | 1.932 | 1.415 | 1.608 | 1.26 | 1.539 | 1.27 | 1.688 | 1.653 | 1.554 | 1.213 | 1.285 | 1.23 | 0.944 | 1.358 | 1.2 | 1.602 | 1.712 | 1.385 | 1.599 | 1.897 | 0.754 | 0.922 | 1.674 | 1.788 | 2.085 | 1.778 | 1.6 | 1.9 | 1.6 | 2.5 | 3.8 | 2.4 | 2.5 | 3.4 | 3.8 | 3.2 | 2.8 | 1.9 | 1.6 | 1.9 | 2.3 | 2.3 | 2.1 | 2.1 | 1.9 | 2.8 | 1.9 | 2.3 | 2.3 | 1.8 | 1.3 | 1.9 | 1.8 | 2.5 | 2.2 | 3.2 | 2.4 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0.779 | 0.606 | 0.727 | 0.798 | 0.815 | 0.808 | 0.813 | 0.799 | 0.767 | 0.705 | 0.623 | 0.601 | 0.556 | 0.604 | 0.612 | 0.673 | 0.716 | 0.692 | 0.64 | 0.678 | 0.661 | 0.667 | 0.662 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0.057 | 0.092 | 0.126 | 0.136 | 0.135 | 0.132 | 0.13 | 0.128 | 0.127 | 0.125 | 0.123 | 0.121 | 0.12 | 0.118 | 0.117 | 0.115 | 0.113 | 0.112 | 0.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0.4 | 0.6 | 0.7 | 2 | 2.1 | 2.1 | 2 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.4 | 1.1 | 1.2 | 0.4 | 0.9 | 1 | 1.3 | 2.4 | 2.9 | 0 | 6.7 | 3.4 | 1.2 | 3.2 | 2.9 | 4.4 | 1.1 | 1 | 1.1 | 1 |
Tax Payables
| 0.079 | 0.049 | 0.045 | 0.113 | 0.084 | 0.091 | 0.124 | 0.112 | 0.17 | 0.06 | 0.003 | 0.18 | 0.141 | 0.093 | 0.054 | 0.062 | 0.144 | 0.064 | 0.028 | 0.031 | 0.049 | 0.035 | 0.044 | 0.047 | 0.457 | 0.195 | 0.174 | 0.218 | 0.16 | 0.086 | 0.134 | 0.149 | 0.111 | 0.157 | 0.151 | 0.092 | 0.148 | 0.097 | 0.083 | -0.001 | 0.018 | 0.027 | 0.031 | 0.01 | 0.009 | 0.006 | 0.023 | 0.023 | 0.025 | 0.063 | 0.081 | 0.172 | 0.078 | 0.087 | 0.091 | 0.108 | 0.222 | 0.153 | 0.163 | 0.091 | 0.18 | 0.12 | 0.121 | 0.059 | 0 | 0.052 | 0.034 | 0 | 0 | 0.003 | 0.005 | -0.12 | 0.013 | 0.135 | 0.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.28 | 1.279 | 1.606 | 1.362 | 1.304 | 1.363 | 1.733 | 1.575 | 1.805 | 1.252 | 1.466 | 1.507 | 1.223 | 1.34 | 1.269 | 1.068 | 1.057 | 1.334 | 1.421 | 1.387 | 1.586 | 1.365 | 1.436 | 1.392 | 1.775 | 2.41 | 1.718 | 1.787 | 1.57 | 2.791 | 1.434 | 1.926 | 1.259 | 1.071 | 1.194 | 1.038 | 1.087 | 1.022 | 1.046 | 1.801 | 1.762 | 2.077 | 1.487 | 1.17 | 1.317 | 1.234 | 1.209 | 1.238 | 1.359 | 1.413 | 1.208 | 1.464 | 1.447 | 1.413 | 1.553 | 1.572 | 1.903 | 1.375 | 1.752 | 1.462 | 1.544 | 1.284 | 1.475 | 1.541 | 1.57 | 1.664 | 1.788 | 1.715 | 1.76 | 1.699 | 1.824 | 1.564 | 1.51 | 1.262 | 1.334 | 1.329 | 1.213 | 1.212 | 1.297 | 1.706 | 1.355 | 1.516 | 1.411 | 1.43 | 1.518 | 1.672 | 1.574 | 1.613 | 1.693 | 1.686 | 1.745 | 1.686 | 2.053 | 2.306 | 2.799 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.29 | 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
| 1.513 | 1.464 | 1.862 | 2.643 | 2.357 | 2.457 | 2.224 | 2.467 | 2.407 | 2.226 | 2.342 | 3.128 | 2.931 | 2.389 | 1.949 | 2.143 | 1.975 | 1.871 | 1.86 | 2.235 | 2.02 | 2.199 | 2.144 | 3.661 | 2.906 | 2.788 | 2.474 | 4.394 | 4.142 | 3.327 | 2.22 | 2.762 | 2.226 | 1.783 | 1.543 | 2.137 | 1.979 | 1.903 | 1.63 | 2.51 | 2.312 | 2.24 | 2.203 | 2.427 | 1.915 | 1.906 | 1.525 | 1.638 | 2.221 | 2.015 | 1.874 | 1.865 | 1.937 | 1.956 | 1.918 | 2.406 | 2.061 | 2.075 | 1.751 | 1.824 | 1.818 | 1.857 | 1.856 | 2.965 | 2.944 | 2.424 | 2.352 | 2.14 | 2.414 | 2.524 | 2.504 | 2.533 | 2.42 | 2.526 | 2.356 | 2.917 | 2.165 | 2.199 | 1.944 | 2.207 | 2.444 | 2.375 | 2.553 | 3.079 | 2.689 | 2.773 | 2.537 | 2.834 | 2.786 | 2.815 | 2.897 | 2.807 | 3.788 | 3.866 | 3.826 | 6.939 | 7.291 | 8.028 | 7.937 | 8 | 9.3 | 9.2 | 10.4 | 14 | 13.1 | 11.7 | 9.9 | 13.7 | 14.7 | 13.7 | 12.9 | 12.6 | 13.3 | 12.5 | 12.1 | 13.8 | 14.4 | 14.2 | 14.6 | 14.5 | 14.7 | 14.9 | 15.4 | 16.2 | 11.6 | 14.8 | 10.6 | 12.8 | 12.9 | 11.8 | 15.3 | 13.5 | 12.9 | 14.3 | 8.9 | 7.5 |
Total Current Liabilities
| 4.546 | 4.494 | 5.784 | 6.188 | 5.661 | 6.309 | 6.428 | 6.319 | 6.682 | 6.091 | 5.897 | 6.789 | 6.378 | 6.146 | 5.296 | 5.191 | 5.652 | 4.869 | 5.021 | 5.482 | 5.185 | 5.272 | 5.625 | 6.855 | 6.424 | 6.631 | 5.735 | 7.7 | 7.47 | 7.88 | 5.278 | 6.265 | 4.894 | 3.931 | 4.332 | 4.517 | 4.208 | 4.012 | 3.921 | 5.278 | 5.374 | 5.659 | 4.772 | 4.327 | 4.467 | 4.263 | 3.738 | 3.858 | 4.254 | 4.437 | 4.007 | 4.623 | 4.755 | 4.396 | 4.765 | 5.412 | 5.465 | 4.755 | 5.042 | 4.479 | 4.553 | 4.143 | 4.402 | 5.695 | 6.101 | 5.665 | 5.457 | 5.177 | 5.508 | 5.473 | 5.952 | 5.762 | 5.595 | 5.855 | 5.237 | 5.854 | 4.638 | 4.95 | 4.511 | 5.601 | 5.452 | 5.445 | 5.177 | 5.794 | 5.437 | 5.389 | 5.469 | 5.647 | 6.081 | 6.213 | 6.027 | 6.421 | 7.738 | 6.926 | 7.547 | 8.613 | 9.079 | 10.113 | 9.715 | 9.6 | 11.2 | 10.8 | 12.9 | 18.4 | 15.9 | 14.8 | 14 | 19.5 | 20 | 18.6 | 16.8 | 14.3 | 15.3 | 14.8 | 14.5 | 16 | 16.9 | 17.2 | 18.6 | 16.8 | 17.9 | 18.2 | 18.5 | 19.9 | 16.4 | 16.6 | 19.8 | 18.4 | 17.3 | 17.4 | 18.2 | 17.9 | 14 | 15.3 | 10 | 8.5 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.886 | 0.842 | 1.124 | 1.404 | 1.742 | 1.087 | 2.596 | 3 | 3.318 | 3.794 | 4.276 | 4.554 | 1.884 | 2.17 | 0.964 | 1.176 | 1.334 | 1.668 | 1.045 | 2.356 | 2.668 | 3.064 | 3.474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.219 | 0 | 0 | 0.234 | 0.253 | 0 | 0 | 0 | 0 | 0 | 0.023 | 0.057 | 0.09 | 0.123 | 0.194 | 0.227 | 0.276 | 0.326 | 0.279 | 0.323 | 0.357 | 0.384 | 0.393 | 0.42 | 0 | 0.472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 2 | 2.6 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.9 | 1.9 | 1.8 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 0 | 0 | 0 | 0 | 2.4 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.72 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0.5 | 0.5 | 0.6 | 0.5 | 0.2 | 0.2 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.222 | -0.167 | -0.336 | -0.51 | -0.697 | 0.218 | -1.077 | -1.263 | -1.456 | -1.699 | -1.945 | -2.139 | -0.721 | -0.924 | -0.332 | -0.414 | -0.429 | -0.684 | 0.067 | -1.087 | -1.208 | -1.375 | -1.578 | 0.511 | 0.414 | 0.468 | 0.472 | 0.527 | 0.438 | 0.464 | 0.451 | 0.479 | 0.473 | 0.473 | 0.545 | 0.429 | 0.38 | 0.115 | 0.141 | 0.183 | 0.219 | 0.236 | 0.258 | 0.313 | 0.385 | 0.393 | 0.228 | 0 | 0 | 0 | 0 | 0 | 0.305 | 0 | 0.217 | 0.047 | 0.029 | 0.01 | 0.039 | 0.069 | 0.102 | 0 | 0 | 0 | 0 | 0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.485 | 0.582 | 0.679 | 0.776 | 0.858 | 0.941 | 1.023 | 1.106 | 1.189 | 1.27 | 1.353 | 1.435 | 1.517 | 1.6 | 1.682 | 1.765 | 1.847 | 1.93 | 2.012 | 2.094 | 2.177 | 2.259 | 2.342 | 2.4 | 2.5 | 2.6 | 2.7 | 2.8 | 2.9 | 2.9 | 3 | 3.6 | 3.7 | 3.9 | 0.5 | 0.4 | -0.1 | 0 | 1.1 | 1.2 | 1.2 | 0.5 | 0.4 | 0 | -0.1 | 0.1 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 1.108 | 0.675 | 0.788 | 0.894 | 1.045 | 1.305 | 1.519 | 1.737 | 1.862 | 2.095 | 2.331 | 2.415 | 1.163 | 1.246 | 0.632 | 0.762 | 0.905 | 0.984 | 1.112 | 1.269 | 1.46 | 1.689 | 2.153 | 0.511 | 0.414 | 0.468 | 0.472 | 0.527 | 0.438 | 0.464 | 0.451 | 0.479 | 0.473 | 0.473 | 0.545 | 0.429 | 0.38 | 0.115 | 0.141 | 0.183 | 0.219 | 0.236 | 0.258 | 0.313 | 0.385 | 0.393 | 0.228 | 0.219 | 0.229 | 0.242 | 0.234 | 0.253 | 0.305 | 0.28 | 0.217 | 0.047 | 0.029 | 0.033 | 0.095 | 0.159 | 0.225 | 0.194 | 0.227 | 0.276 | 0.326 | 0.302 | 0.323 | 0.357 | 0.384 | 0.393 | 0.42 | 0.446 | 0.472 | 0 | 0 | 0 | 0.485 | 0.582 | 0.679 | 0.776 | 0.858 | 0.941 | 1.023 | 1.106 | 1.189 | 1.27 | 1.353 | 1.435 | 1.517 | 1.6 | 1.682 | 1.765 | 1.847 | 1.93 | 2.012 | 2.094 | 2.177 | 2.259 | 2.342 | 2.4 | 2.5 | 2.6 | 2.7 | 2.8 | 2.9 | 2.9 | 3 | 3.6 | 3.7 | 3.9 | 1.1 | 2.4 | 2.4 | 3.2 | 3.1 | 2.9 | 2.9 | 2.4 | 2.4 | 2.4 | 2.2 | 2.3 | 1.9 | 1.9 | 1.5 | 1.5 | 1.4 | 0 | 0 | -0.1 | 0 | 2.4 | 0 | 0 | 0 | 0 |
Total Liabilities
| 5.654 | 5.169 | 6.572 | 7.082 | 6.706 | 7.614 | 7.947 | 8.056 | 8.544 | 8.186 | 8.228 | 9.204 | 7.541 | 7.392 | 5.928 | 5.953 | 6.557 | 5.853 | 6.133 | 6.751 | 6.645 | 6.961 | 7.778 | 7.366 | 6.838 | 7.099 | 6.207 | 8.227 | 7.908 | 8.344 | 5.729 | 6.744 | 5.367 | 4.404 | 4.877 | 4.946 | 4.588 | 4.127 | 4.062 | 5.461 | 5.593 | 5.895 | 5.03 | 4.64 | 4.852 | 4.656 | 3.966 | 4.077 | 4.483 | 4.679 | 4.241 | 4.876 | 5.06 | 4.676 | 4.982 | 5.459 | 5.494 | 4.788 | 5.137 | 4.638 | 4.778 | 4.337 | 4.629 | 5.971 | 6.427 | 5.967 | 5.78 | 5.534 | 5.892 | 5.866 | 6.372 | 6.208 | 6.067 | 5.855 | 5.237 | 5.854 | 5.123 | 5.532 | 5.19 | 6.377 | 6.31 | 6.386 | 6.2 | 6.9 | 6.626 | 6.659 | 6.822 | 7.082 | 7.598 | 7.813 | 7.709 | 8.186 | 9.585 | 8.856 | 9.559 | 10.707 | 11.256 | 12.372 | 12.057 | 12 | 13.7 | 13.4 | 15.6 | 21.2 | 18.8 | 17.7 | 17 | 23.1 | 23.7 | 22.5 | 17.9 | 16.7 | 17.7 | 18 | 17.6 | 18.9 | 19.8 | 19.6 | 21 | 19.2 | 20.1 | 20.5 | 20.4 | 21.8 | 17.9 | 18.1 | 21.2 | 18.4 | 17.3 | 17.3 | 18.2 | 20.3 | 14 | 15.3 | 10 | 8.5 |
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 | 0.04 | 0.02 | 0 | 0.03 | 0.04 | 0.01 | 0.04 | 0 | 0 | 0.04 | 0.09 | 0.02 | 0 | 0 | 0.02 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 23.482 | 23.172 | 23.019 | 22.731 | 22.471 | 22.165 | 22.153 | 21.897 | 21.656 | 21.386 | 21.183 | 20.886 | 20.608 | 20.32 | 20.361 | 20.071 | 19.7 | 19.319 | 19.001 | 18.748 | 18.49 | 18.463 | 19.235 | 19.254 | 19.493 | 19.219 | 19.161 | 18.989 | 18.836 | 19.065 | 19.206 | 19.204 | 19.202 | 19.125 | 19.053 | 19.051 | 18.964 | 18.867 | 18.796 | 18.704 | 18.625 | 18.53 | 18.435 | 18.343 | 18.253 | 18.131 | 18.002 | 17.928 | 17.808 | 17.674 | 17.532 | 23.414 | 23.534 | 23.386 | 0 | 22.172 | 22.066 | 21.981 | 21.848 | 21.758 | 21.631 | 0 | 0 | 0.355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.408 | 19.218 | 19.096 | 19.092 | 19.001 | 18.975 | 18.891 | 18.886 | 18.797 | 18.76 | 18.698 | 18.697 | 18.638 | 18.638 | 18.576 | 18.577 | 18.5 | 18.5 | 18.408 | 18.407 | 18.292 | 18.107 | 17.967 | 17.951 | 17.8 | 17.8 | 17.7 | 17.74 | 0 | 17.09 | 16.98 | 16.92 | 16.41 | 16.11 | 15.81 | 15.53 | 15.25 | 15.23 | 15.15 | 16.57 | 17.53 | 21.56 | 21.12 | 20.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -4.556 | -4.249 | -3.452 | -2.645 | -2.789 | -2.736 | -3.036 | -3.131 | -3.641 | -4.488 | -3.831 | -2.011 | -1.806 | -1.818 | -1.789 | -1.456 | 0.19 | 0.897 | 1.954 | 2.508 | 3.005 | 3.848 | 3.721 | 3.695 | 3.047 | 2.705 | 2.219 | 2.089 | 0.553 | -1.175 | -2.381 | -3.36 | -4.115 | -4.74 | -5.184 | -5.016 | -5.354 | -5.794 | -5.894 | -5.943 | -6.292 | -6.938 | -7.385 | -7.042 | -5.404 | -5.549 | -4.925 | -4.466 | -1.1 | 0.228 | 0.286 | 1.963 | 1.961 | 1.83 | 1.432 | 0.9 | 0.289 | -0.545 | -1.403 | -2.112 | -2.117 | -2.448 | -1.765 | -1.301 | -1.379 | -2.585 | -3.787 | -6.429 | -7.519 | -9.125 | -8.046 | -7.261 | -8.299 | -8.345 | -7.948 | -7.436 | -7.799 | -7.926 | -7.979 | -8.018 | -7.549 | -7.647 | -7.742 | -8.038 | -8.309 | -8.629 | -8.962 | -9.279 | -9.53 | -8.792 | -7.519 | -6.173 | -4.967 | -4.232 | -2.482 | -0.163 | -1.273 | -2.004 | -1.774 | 0.4 | 0.9 | 1.5 | 1.1 | 0.7 | 8.5 | 14.7 | 16.8 | 18.3 | 9.3 | 8.3 | 6.9 | 6.8 | 7 | 7.3 | 8 | 7.9 | 5.8 | 5.5 | 4.3 | 3.2 | 1.6 | 0.8 | 0.1 | 0.5 | 10.3 | 11.6 | 12.2 | 11.7 | 10.6 | 10.5 | 8 | 5.3 | 31.3 | 26.7 | 30.5 | 25.8 |
Accumulated Other Comprehensive Income/Loss
| 0.263 | -0.005 | 0.065 | 0.233 | -0.072 | 0.058 | 0.408 | 0.343 | -0.09 | 0.454 | 0.908 | 0.978 | 0.911 | 0.996 | 0.844 | 1.024 | 0.576 | 0.094 | 0.009 | 0.274 | -0.061 | 0.418 | 0.536 | 0.408 | 0.485 | 0.749 | 1.283 | 0.982 | 0.79 | 0.542 | 0.27 | 0.188 | 0.582 | 0.599 | 0.82 | 0.659 | 0.906 | 0.998 | 0.939 | 1.11 | 1.288 | 1.365 | 1.341 | 1.561 | 1.458 | 1.275 | 1.204 | 1.283 | 1.161 | 1.032 | 1.195 | 1.092 | 1.057 | 1.221 | 1.092 | 0.893 | 0.835 | 0.527 | 0.754 | 0.852 | 0.902 | 0.783 | 0.686 | 0.81 | 0.846 | 1.004 | 0.968 | 0.791 | 0.723 | 0.591 | 0.515 | 0.491 | 0.502 | 0.522 | 0.442 | 0.311 | 0.36 | 0.311 | 0.399 | 0.487 | 0.335 | 0.24 | 0.273 | 0.329 | 0.087 | 0.074 | -0.016 | -0.074 | -0.115 | 0.003 | 0.001 | -0.173 | 0.003 | -0.168 | 0.001 | -0.09 | -0.125 | -0.133 | -0.12 | -0.1 | -0.1 | -0.1 | -0.12 | -13.2 | -19.28 | -18.14 | 0.06 | -0.14 | -18.36 | -18.02 | -20.84 | -19.96 | -20.85 | -20.69 | -20.77 | -20.54 | -20.6 | -20.21 | -19.53 | -19 | -18.2 | -18.2 | -18.2 | -17.7 | -21.7 | -21.7 | -21.7 | -21.7 | -21.3 | -21.1 | -19 | -17.1 | -15.2 | -14.7 | -10.6 | -8 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.808 | 0 | 0 | 0 | 0 | 23.387 | 22.271 | 22.172 | 0 | 0 | 0 | 0 | 0 | 21.529 | 21.434 | 21.331 | 26.271 | 20.994 | 20.857 | 20.724 | 20.519 | 20.431 | 20.198 | 20.053 | 19.885 | 19.723 | 19.615 | 19.408 | 0 | 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 | 0.06 | 0.06 | 31.4 | 19.86 | 18.72 | 0.01 | -0.01 | 18.75 | 18.41 | 21.27 | 20.42 | 21.3 | 21.14 | 21.2 | 20.99 | 21.04 | 20.59 | 19.89 | 40.1 | 39.3 | 39.1 | 39 | 38.4 | 42.5 | 42.3 | 42.2 | 41.3 | 41 | 40 | 36.6 | 34.2 | 32.1 | 47.3 | 51.5 | 48.5 |
Total Shareholders Equity
| 19.189 | 18.918 | 19.632 | 20.319 | 19.61 | 19.487 | 19.525 | 19.109 | 17.925 | 17.352 | 18.26 | 19.853 | 19.713 | 19.498 | 19.416 | 19.639 | 20.466 | 20.31 | 20.964 | 21.53 | 21.434 | 22.729 | 23.492 | 23.357 | 23.025 | 22.673 | 22.663 | 22.06 | 20.179 | 18.432 | 17.095 | 16.032 | 15.669 | 14.984 | 14.689 | 14.694 | 14.516 | 14.071 | 13.841 | 13.871 | 13.621 | 12.957 | 12.391 | 12.862 | 14.307 | 13.857 | 14.281 | 14.745 | 17.869 | 18.934 | 19.013 | 26.469 | 26.552 | 26.437 | 24.795 | 23.965 | 23.19 | 21.963 | 21.199 | 20.498 | 20.416 | 19.864 | 20.355 | 20.84 | 20.688 | 19.413 | 18.038 | 15.086 | 13.723 | 11.897 | 12.667 | 13.283 | 12.088 | 11.9 | 12.109 | 12.283 | 11.779 | 11.481 | 11.512 | 11.47 | 11.761 | 11.484 | 11.417 | 11.088 | 10.538 | 10.143 | 9.719 | 9.285 | 8.993 | 9.787 | 11.059 | 12.154 | 13.536 | 14.008 | 15.926 | 18.039 | 16.709 | 15.83 | 16.057 | 18.1 | 18.7 | 19.2 | 18.8 | 18.9 | 26.2 | 32.3 | 33.8 | 34.6 | 25.8 | 24.5 | 22.9 | 22.6 | 22.7 | 22.9 | 25 | 25.9 | 27.8 | 27 | 25.6 | 24.3 | 22.7 | 21.7 | 20.9 | 21.2 | 31.1 | 32.2 | 32.7 | 31.3 | 30.3 | 29.4 | 25.6 | 22.4 | 48.2 | 59.3 | 71.4 | 66.3 |
Total Equity
| 19.189 | 18.918 | 19.632 | 20.319 | 19.61 | 19.487 | 19.525 | 19.109 | 17.925 | 17.352 | 18.26 | 19.853 | 19.713 | 19.498 | 19.416 | 19.639 | 20.466 | 20.31 | 20.964 | 21.53 | 21.434 | 22.729 | 23.492 | 23.357 | 23.025 | 22.673 | 22.663 | 22.06 | 20.179 | 18.432 | 17.095 | 16.032 | 15.669 | 14.984 | 14.689 | 14.694 | 14.516 | 14.071 | 13.841 | 13.871 | 13.621 | 12.957 | 12.391 | 12.862 | 14.307 | 13.857 | 14.281 | 14.745 | 17.869 | 18.934 | 19.013 | 26.469 | 26.552 | 26.437 | 24.795 | 23.965 | 23.19 | 21.963 | 21.199 | 20.498 | 20.416 | 19.864 | 20.355 | 20.84 | 20.688 | 19.413 | 18.038 | 15.086 | 13.723 | 11.897 | 12.667 | 13.283 | 12.088 | 11.9 | 12.109 | 12.283 | 11.779 | 11.481 | 11.512 | 11.47 | 11.761 | 11.484 | 11.417 | 11.088 | 10.538 | 10.143 | 9.719 | 9.285 | 8.993 | 9.787 | 11.059 | 12.154 | 13.536 | 14.008 | 15.926 | 18.039 | 16.709 | 15.83 | 16.057 | 18.1 | 18.7 | 19.2 | 18.8 | 18.9 | 26.2 | 32.3 | 33.8 | 34.6 | 25.8 | 24.5 | 22.9 | 22.6 | 22.7 | 22.9 | 25 | 25.9 | 27.8 | 27 | 25.6 | 24.3 | 22.7 | 21.7 | 20.9 | 21.2 | 31.1 | 32.2 | 32.7 | 31.3 | 30.3 | 29.4 | 25.6 | 22.4 | 48.2 | 59.3 | 71.4 | 66.3 |
Total Liabilities & Shareholders Equity
| 24.843 | 24.087 | 26.204 | 27.401 | 26.316 | 27.101 | 27.472 | 27.165 | 26.469 | 25.538 | 26.488 | 29.057 | 27.254 | 26.89 | 25.344 | 25.592 | 27.023 | 26.163 | 27.097 | 28.281 | 28.079 | 29.69 | 31.27 | 30.723 | 29.863 | 29.772 | 28.87 | 30.287 | 28.087 | 26.776 | 22.824 | 22.776 | 21.036 | 19.388 | 19.566 | 19.64 | 19.104 | 18.198 | 17.903 | 19.332 | 19.214 | 18.852 | 17.421 | 17.502 | 19.159 | 18.513 | 18.247 | 18.822 | 22.352 | 23.613 | 23.254 | 31.345 | 31.612 | 31.113 | 29.777 | 29.424 | 28.684 | 26.751 | 26.336 | 25.136 | 25.194 | 24.201 | 24.984 | 26.811 | 27.115 | 25.38 | 23.818 | 20.62 | 19.615 | 17.763 | 19.039 | 19.491 | 18.155 | 17.755 | 17.346 | 18.137 | 16.902 | 17.013 | 16.702 | 17.847 | 18.071 | 17.87 | 17.617 | 17.988 | 17.164 | 16.802 | 16.541 | 16.367 | 16.591 | 17.6 | 18.768 | 20.34 | 23.121 | 22.864 | 25.485 | 28.746 | 27.965 | 28.202 | 28.114 | 30.1 | 32.4 | 32.6 | 34.4 | 40.1 | 45 | 50 | 50.8 | 57.7 | 49.5 | 47 | 40.8 | 39.3 | 40.4 | 40.9 | 42.6 | 44.8 | 47.6 | 46.6 | 46.6 | 43.5 | 42.8 | 42.2 | 41.3 | 43 | 49 | 50.3 | 53.9 | 49.7 | 47.6 | 46.7 | 43.8 | 42.7 | 62.2 | 74.6 | 81.4 | 74.8 |