DURECT Corporation
NASDAQ:DRRX
0.9681 (USD) • At close December 26, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 9.086 | 15.646 | 19.252 | 28.4 | 38.985 | 31.76 | 39.296 | 43.483 | 50.394 | 47.135 | 49.44 | 49.844 | 55.412 | 56.073 | 57.545 | 21.312 | 18.67 | 18.446 | 32.577 | 34.924 | 39.726 | 36.943 | 27.641 | 31.644 | 38.217 | 37.338 | 39.325 | 29.375 | 35.287 | 30.405 | 4.272 | 5.404 | 5.363 | 8.036 | 3.853 | 3.583 | 5.389 | 5.99 | 1.989 | 2.68 | 3.421 | 18.674 | 1.97 | 7.836 | 9.558 | 7.989 | 8.25 | 11.195 | 6.285 | 4.156 | 7.537 | 8.896 | 7.031 | 5.486 | 4.83 | 10.437 | 12.138 | 21.273 | 3.529 | 8.287 | 17.933 | 10.024 | 23.463 | 29.445 | 23.085 | 31.445 | 33.913 | 37.589 | 36.03 | 32.231 | 33.386 | 41.554 | 37.717 | 41.252 | 44.093 | 65.542 | 28.913 | 30.269 | 18.472 | 20.032 | 18.245 | 7.68 | 21.667 | 21.203 | 25.975 | 36.84 | 16.211 | 14.089 | 18.228 | 7.376 | 16.114 | 12.596 | 20.97 | 35.623 | 47.562 | 46.702 | 19.32 | 25.179 |
Short Term Investments
| 1.29 | 0 | 2.187 | 1.28 | 0 | 2.985 | 4.924 | 0 | 1.499 | 6.977 | 14.761 | 19.966 | 25.384 | 32.357 | 39.538 | 19.421 | 29.943 | 32.699 | 19.803 | 29.75 | 17.235 | 0.996 | 0.989 | 2.671 | 3.09 | 5.061 | 4.809 | 7.384 | 6.379 | 3.055 | 12.406 | 19.6 | 22.403 | 24.523 | 20.181 | 25.457 | 26.805 | 31.606 | 27.026 | 30.016 | 27.341 | 14.299 | 15.838 | 12.753 | 7.583 | 13.024 | 16.261 | 17.337 | 12.193 | 14.878 | 15.128 | 19.902 | 25.428 | 29.247 | 33.541 | 35.071 | 34.584 | 32.941 | 31.893 | 32.834 | 27.855 | 24.879 | 18.562 | 21.46 | 13.452 | 10.859 | 12.979 | 19.71 | 27.314 | 29.342 | 34.8 | 28.297 | 25.099 | 24.622 | 29.934 | 18.022 | 20.813 | 18.918 | 20.065 | 21.765 | 31.043 | 44.154 | 36.268 | 39.511 | 39.373 | 40.223 | 21.049 | 28.711 | 27.283 | 45.563 | 39.17 | 42.608 | 48.427 | 33.092 | 37.474 | 57.73 | 4.372 | 4.361 |
Cash and Short Term Investments
| 10.376 | 15.646 | 21.439 | 29.68 | 38.985 | 34.745 | 44.22 | 43.483 | 51.893 | 54.112 | 64.201 | 69.81 | 80.796 | 88.43 | 97.083 | 40.733 | 48.613 | 51.145 | 52.38 | 64.674 | 56.961 | 37.939 | 28.63 | 34.315 | 41.307 | 42.399 | 44.134 | 36.759 | 41.666 | 33.46 | 16.678 | 25.004 | 27.766 | 32.559 | 24.034 | 29.04 | 32.194 | 37.596 | 29.015 | 32.696 | 30.762 | 32.973 | 17.808 | 20.589 | 17.141 | 21.013 | 24.511 | 28.532 | 18.478 | 19.034 | 22.665 | 28.798 | 32.459 | 34.733 | 38.371 | 45.508 | 46.722 | 54.214 | 35.422 | 41.121 | 45.788 | 34.903 | 42.025 | 50.905 | 36.537 | 42.304 | 46.892 | 57.299 | 63.344 | 61.573 | 68.186 | 69.851 | 62.816 | 65.874 | 74.027 | 83.564 | 49.726 | 49.187 | 38.537 | 41.797 | 49.288 | 51.834 | 57.935 | 60.714 | 65.348 | 77.063 | 37.26 | 42.8 | 45.511 | 52.939 | 55.284 | 55.204 | 69.397 | 68.715 | 85.036 | 104.432 | 23.692 | 29.54 |
Net Receivables
| 1.016 | 1.012 | 1.02 | 1.261 | 0.883 | 1.304 | 1.401 | 3.423 | 3.229 | 1.204 | 0.96 | 6.477 | 0.946 | 0.816 | 0.993 | 0.94 | 1.492 | 1.997 | 1.707 | 2.313 | 12.193 | 2.142 | 2.221 | 1.757 | 1.606 | 1.465 | 1.819 | 2.376 | 2.18 | 1.385 | 2.076 | 1.154 | 1.249 | 1.855 | 1.722 | 2.222 | 2.269 | 1.901 | 2.243 | 2.122 | 2.445 | 2.276 | 2.108 | 2.349 | 1.374 | 2.012 | 1.567 | 2.166 | 2.082 | 2.598 | 2.915 | 3.448 | 3.045 | 3.29 | 3.816 | 3.716 | 3.311 | 3.34 | 3.603 | 1.7 | 2.947 | 2.336 | 3.392 | 4.055 | 3.773 | 3.08 | 3.434 | 3.622 | 5.437 | 11.658 | 4.674 | 2.152 | 3.471 | 4.012 | 3.164 | 4.488 | 5.77 | 6.166 | 13.958 | 2.481 | 2.512 | 2.321 | 2.626 | 1.968 | 1.584 | 1.549 | 1.407 | 0.944 | 0.901 | 0.893 | 0.77 | 0.818 | 1.054 | 1.262 | 0.961 | 1.261 | 78.971 | 0.741 |
Inventory
| 2.376 | 2.474 | 2.398 | 2.219 | 2.521 | 2.262 | 2.211 | 2.113 | 2.269 | 2.133 | 2.076 | 1.87 | 2.27 | 1.918 | 1.955 | 1.864 | 3.628 | 3.46 | 3.31 | 3.383 | 3.618 | 3.665 | 3.41 | 3.421 | 3.485 | 3.263 | 3.254 | 3.163 | 3.155 | 3.714 | 3.462 | 3.782 | 3.641 | 4.157 | 4.007 | 3.917 | 3.972 | 3.929 | 3.806 | 3.642 | 3.814 | 4.554 | 3.51 | 3.502 | 3.155 | 3.151 | 3.058 | 3.399 | 3.291 | 3.177 | 3.233 | 3.252 | 3.134 | 3.265 | 2.956 | 2.836 | 2.964 | 2.852 | 2.651 | 2.799 | 2.882 | 2.737 | 2.639 | 3.474 | 2.83 | 2.653 | 2.437 | 1.963 | 2.027 | 2.039 | 2.042 | 2.052 | 2.205 | 2.104 | 1.998 | 2.047 | 2.124 | 1.911 | 1.906 | 1.929 | 1.841 | 1.914 | 2.056 | 1.902 | 1.741 | 1.698 | 1.669 | 1.707 | 1.583 | 1.551 | 1.676 | 1.864 | 2.052 | 2.389 | 2.381 | 2.682 | 3.096 | 3.534 |
Other Current Assets
| 0.657 | 0.818 | 1.228 | 1.511 | 1.391 | 1.979 | 2.672 | 2.375 | 3.91 | 6.012 | 6.796 | 7.16 | 6.476 | 8.384 | 9.56 | 19.524 | 6.268 | 6.962 | 7.252 | 2.883 | 1.94 | 2.672 | 4.426 | 4.494 | 5.74 | 5.382 | 5.602 | 6.12 | 5.754 | 6.908 | 5.81 | 4.972 | 1.844 | 2.702 | 3.174 | 3.142 | 1.391 | 1.17 | 2.804 | 2.068 | 1.554 | 1.502 | 4.128 | 1.888 | 2.9 | 3.168 | 3.898 | 2.258 | 1.87 | 1.225 | 1.488 | 2.17 | 1.771 | 1.251 | 2.65 | 2.785 | 1.676 | 1.773 | 1.712 | 1.433 | 1.02 | 3.037 | 3.153 | 1.85 | 1.38 | 1.723 | 1.824 | 1.904 | 1.989 | 2.054 | 1.565 | 1.744 | 1.611 | 3.171 | 2.016 | 3.98 | 2.17 | 2.163 | 1.417 | 1.364 | 1.28 | 1.34 | 1.399 | 1.48 | 1.152 | 1.36 | 1.613 | 1.59 | 1.43 | 1.945 | 1.961 | 2.325 | 1.848 | 2.143 | 1.732 | 0.938 | 1.015 | 0.523 |
Total Current Assets
| 14.425 | 19.95 | 26.085 | 34.671 | 43.78 | 40.29 | 50.504 | 51.394 | 59.346 | 60.455 | 70.635 | 81.737 | 87.25 | 95.356 | 104.811 | 63.061 | 56.867 | 60.083 | 61.023 | 71.829 | 73.742 | 45.082 | 36.474 | 41.74 | 49.268 | 49.818 | 52.008 | 45.358 | 49.878 | 42.013 | 25.121 | 32.426 | 34.5 | 41.273 | 32.937 | 38.321 | 39.826 | 44.596 | 36.466 | 39.494 | 37.798 | 40.554 | 25.49 | 28.328 | 23.12 | 27.76 | 31.085 | 36.355 | 24.786 | 26.034 | 30.301 | 37.301 | 40.409 | 42.539 | 47.793 | 54.845 | 54.673 | 62.179 | 43.388 | 47.053 | 52.637 | 43.013 | 51.209 | 60.284 | 44.52 | 49.76 | 54.587 | 64.788 | 72.797 | 77.324 | 76.467 | 75.799 | 70.103 | 75.161 | 81.205 | 94.079 | 59.79 | 58.403 | 55.818 | 47.571 | 54.921 | 57.409 | 64.016 | 66.064 | 69.825 | 81.67 | 41.949 | 47.041 | 49.425 | 57.328 | 59.691 | 60.211 | 74.351 | 74.509 | 90.11 | 109.313 | 106.774 | 34.338 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3.194 | 3.457 | 3.689 | 4.071 | 4.501 | 2.192 | 1.676 | 2.131 | 2.551 | 2.944 | 3.316 | 3.673 | 4.132 | 4.331 | 4.664 | 5 | 5.478 | 5.848 | 6.268 | 6.535 | 6.859 | 7.25 | 7.617 | 0.605 | 0.677 | 0.749 | 0.845 | 0.929 | 1.045 | 1.089 | 1.191 | 1.297 | 1.29 | 1.382 | 1.477 | 1.566 | 1.602 | 1.543 | 1.615 | 1.749 | 1.757 | 1.826 | 1.837 | 1.985 | 2.155 | 2.006 | 2.229 | 2.457 | 2.559 | 2.766 | 2.941 | 3.124 | 3.412 | 2.204 | 1.752 | 1.776 | 2.114 | 2.656 | 3.158 | 3.808 | 4.516 | 4.955 | 5.435 | 5.971 | 6.484 | 6.988 | 7.323 | 7.658 | 7.918 | 7.769 | 7.429 | 7.451 | 7.447 | 7.434 | 7.58 | 7.304 | 7.263 | 7.258 | 7.213 | 7.112 | 7.189 | 8.25 | 8.792 | 9.316 | 9.602 | 10.259 | 10.869 | 11.625 | 12.242 | 12.886 | 13.449 | 13.136 | 11.456 | 10.527 | 5.724 | 4.472 | 2.272 | 2.015 |
Goodwill
| 6.169 | 6.169 | 6.169 | 6.169 | 6.169 | 6.169 | 6.169 | 6.169 | 6.169 | 6.169 | 6.169 | 6.169 | 6.169 | 6.169 | 6.169 | 6.169 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 0 | 0 | 0 | 6.399 | 0 | 0 | 0 | 6.399 | 0 | 0 | 0 | 4.716 | 0 | 0 | 4.716 | 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 | 0.004 | 0.009 | 0.013 | 0.018 | 0.022 | 0.027 | 0.031 | 0.036 | 0.04 | 0.044 | 0.049 | 0.053 | 0.058 | 0.062 | 0.067 | 0.071 | 0.076 | 0.084 | 0.096 | 0.108 | 0.121 | 0.133 | 0.145 | 0.157 | 0.17 | 0.182 | 0.194 | 0.18 | 0.088 | 0.096 | 0.104 | 0.111 | 0.119 | 0.141 | 0.235 | 6.935 | 7.234 | 7.537 | 7.84 | 8.144 | 8.447 | 8.75 | 9.058 | 9.393 | 9.726 | 8.167 | 8.502 | 8.837 | 9.172 | 9.507 | 9.843 | 10.178 | 10.631 | 11.186 | 4.901 | 5.175 | 5.449 | 5.723 |
Goodwill and Intangible Assets
| 6.169 | 6.169 | 6.169 | 6.169 | 6.169 | 6.169 | 6.169 | 6.169 | 6.169 | 6.169 | 6.169 | 6.169 | 6.169 | 6.169 | 6.169 | 6.169 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.399 | 6.403 | 6.408 | 6.412 | 6.417 | 6.421 | 6.426 | 6.43 | 6.435 | 6.439 | 6.443 | 6.448 | 6.452 | 6.457 | 6.461 | 6.466 | 6.47 | 6.475 | 6.483 | 6.495 | 6.507 | 6.52 | 6.532 | 6.544 | 6.556 | 6.569 | 6.581 | 6.593 | 6.579 | 6.487 | 6.495 | 6.503 | 6.51 | 6.518 | 6.54 | 6.634 | 6.935 | 7.234 | 7.537 | 7.84 | 8.144 | 8.447 | 8.75 | 9.058 | 9.393 | 9.726 | 8.167 | 8.502 | 8.837 | 9.172 | 9.507 | 9.843 | 10.178 | 10.631 | 11.186 | 4.901 | 5.175 | 5.449 | 5.723 |
Long Term Investments
| 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0 | 0 | 0.15 | 0.15 | 0.15 | 0.15 | 19.966 | 0.15 | 0.15 | 0.15 | 1 | 1 | 0.15 | 0.15 | 0 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 1 | 1.05 | 0.15 | 0.25 | 0.25 | 0.25 | 0.5 | 1.804 | 6.305 | 4.012 | 3.611 | 3.352 | 0.3 | 0.3 | 0.716 | 0 | 2.541 | 4.699 | 3.725 | 2.031 | 2.666 | 2.791 | 3.541 | 4.064 | 6.275 | 2.957 | 0.366 | 0.431 | 1.431 | 6.956 | 4.949 | 1.787 | 2 | 5 | 6 | 5 | 3 | 4 | 4 | 12 | 11 | 12 | 14 | 7 | 9 | 10 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | -0 | 0 | -0.15 | 0 | 0 | -0.15 | 0 | 0 | -0.15 | -19.966 | -0.15 | -0.15 | -0.15 | 0 | 0 | -0.15 | -0.15 | 0 | -0.15 | -0.15 | -0.15 | -0.15 | -0.15 | -0.15 | -0.15 | -0.15 | -0.15 | -0.15 | -0.15 | -0.15 | 0 | 0 | -0.15 | -0.25 | -0.25 | -0.25 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -5 | -6 | -5 | -3 | -4 | -4 | -12 | -11 | -12 | -14 | -7 | -9 | -10 | -17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.128 | 0.128 | 0.128 | 0.128 | 0.278 | 0.006 | -7.845 | 0.406 | 0.256 | 0.261 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.433 | 0.433 | 1.257 | 1.257 | 1.256 | 1.255 | 1.255 | 0.516 | 0.432 | 0.427 | 0.427 | 0.432 | 0.432 | 0.386 | 0.386 | 0.386 | 0.386 | 0.386 | 0.486 | 0.486 | 0.538 | 0.538 | 0.638 | 0.638 | 0.638 | 0.638 | 0.738 | 0.528 | 0.448 | 0.448 | 0.688 | 0.288 | 0.288 | 0.288 | 0.288 | 0.305 | 0.349 | 0.393 | 0.405 | 0.288 | 0.26 | 0.344 | 0.352 | 0.36 | 0.368 | 0.27 | 0.276 | 2.658 | 5.551 | 6.768 | 4.995 | 3.546 | 4.971 | 5.087 | 12.725 | 12.536 | 13.045 | 15.66 | 9.096 | 11.257 | 13.661 | 19.731 | 22.641 | 22.835 | 24.942 | 25.385 | 27.634 | 29.965 | 12.442 | 5.909 | 5.468 | 6.514 | 5.497 | 12.068 | 21.418 | 18.839 | 25.476 | 17.09 | 1.652 | 1.642 | 2.588 |
Total Non-Current Assets
| 9.641 | 9.904 | 10.136 | 10.518 | 10.948 | 8.367 | 7.845 | 8.706 | 9.126 | 9.524 | 9.896 | 10.253 | 10.712 | 10.911 | 11.244 | 12.58 | 13.288 | 12.68 | 13.1 | 14.191 | 14.515 | 14.905 | 15.271 | 8.259 | 7.592 | 7.58 | 7.671 | 7.755 | 7.876 | 7.92 | 7.976 | 8.082 | 9.075 | 9.217 | 8.262 | 8.451 | 8.487 | 8.48 | 9.052 | 10.59 | 15.103 | 12.884 | 12.498 | 12.492 | 9.104 | 8.88 | 9.823 | 9.58 | 11.827 | 14.196 | 13.402 | 11.895 | 12.84 | 11.805 | 12.152 | 12.715 | 15.152 | 12.356 | 10.363 | 11.098 | 12.827 | 18.811 | 17.198 | 14.59 | 15.711 | 19.12 | 20.684 | 19.232 | 17.951 | 19.235 | 19.019 | 26.686 | 26.501 | 27.019 | 29.874 | 23.335 | 25.754 | 28.456 | 34.784 | 37.897 | 38.471 | 41.942 | 43.235 | 46.343 | 49.293 | 30.868 | 25.28 | 25.93 | 27.928 | 27.89 | 35.36 | 44.732 | 40.926 | 47.189 | 27.715 | 11.299 | 9.363 | 10.326 |
Total Assets
| 24.066 | 29.854 | 36.221 | 45.189 | 54.728 | 48.657 | 58.349 | 60.1 | 68.472 | 69.979 | 80.531 | 91.99 | 97.962 | 106.267 | 116.055 | 75.641 | 70.155 | 72.763 | 74.123 | 86.02 | 88.257 | 59.987 | 51.745 | 49.999 | 56.86 | 57.398 | 59.679 | 53.113 | 57.754 | 49.933 | 33.097 | 40.508 | 43.575 | 50.49 | 41.199 | 46.772 | 48.313 | 53.076 | 45.518 | 50.084 | 52.901 | 53.438 | 37.988 | 40.82 | 32.224 | 36.64 | 40.908 | 45.935 | 36.613 | 40.23 | 43.703 | 49.196 | 53.249 | 54.344 | 59.945 | 67.56 | 69.825 | 74.535 | 53.751 | 58.151 | 65.464 | 61.824 | 68.407 | 74.874 | 60.231 | 68.88 | 75.271 | 84.02 | 90.748 | 96.559 | 95.486 | 102.485 | 96.604 | 102.18 | 111.079 | 117.414 | 85.544 | 86.859 | 90.602 | 85.468 | 93.392 | 99.351 | 107.251 | 112.407 | 119.118 | 112.538 | 67.229 | 72.971 | 77.353 | 85.218 | 95.051 | 104.943 | 115.277 | 121.698 | 117.825 | 120.612 | 116.137 | 44.664 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.498 | 0.394 | 0.782 | 1.777 | 1.314 | 0.98 | 2.006 | 3.106 | 2.139 | 3.23 | 2.269 | 1.311 | 1.894 | 1.086 | 2.15 | 1.678 | 1.106 | 2.015 | 2.08 | 1.982 | 1.501 | 2.012 | 1.933 | 1.589 | 1.152 | 0.895 | 0.791 | 1.52 | 2.058 | 1.783 | 1.138 | 2.086 | 1.494 | 1.317 | 0.994 | 1.286 | 0.798 | 0.654 | 0.89 | 1.021 | 1.092 | 0.666 | 1.161 | 0.736 | 0.522 | 0.771 | 0.833 | 1.785 | 0.785 | 0.703 | 0.615 | 1.274 | 1.243 | 1.001 | 0.879 | 0.981 | 0.599 | 0.931 | 1.018 | 1.019 | 0.498 | 0.846 | 0.712 | 1.018 | 0.754 | 0.749 | 1.21 | 1.834 | 0.606 | 1.123 | 0.922 | 0.864 | 1.121 | 0.716 | 1.029 | 1.835 | 0.909 | 7.612 | 1.298 | 1.658 | 1.052 | 0.866 | 0.593 | 0.616 | 0.319 | 0.574 | 0.486 | 0.352 | 0.691 | 0.759 | 1.793 | 2.003 | 1.533 | 1.242 | 0.848 | 0.658 | 0.347 | 0.301 |
Short Term Debt
| 13.082 | 15.143 | 15.91 | 19.425 | 20.227 | 23.369 | 24.613 | 23.002 | 6.85 | 4.702 | 3.724 | 1.848 | 3.67 | 3.642 | 6.511 | 2.679 | 4.078 | 4.146 | 2.058 | 1.742 | 7.037 | 5 | 3.998 | 0 | 10.39 | 7.52 | 4.655 | 7.281 | 5.276 | 3.273 | 1.272 | 19.853 | 0 | 0 | 1.826 | 0 | 0 | 0 | 1.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.599 | 23.599 | 33.392 | 0.307 | 0.245 | 0.341 | 0.232 | 0.232 | 0.221 | 0.234 | 0.294 | 0.366 | 0.435 | 0.483 | 0.473 | 0.463 | 0.463 | 0.463 | 1.526 | 0.453 | 0.453 | 0.617 | 0.483 | 0.665 | 0.573 | 0.683 | 0.678 | 0.667 | 0.475 | 0.407 | 0.326 | 0.245 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0.178 | 0.178 | 0.178 | 0 | 0.812 | 0.812 | 0.812 | 0.098 | 0.095 | 0.197 | 0.757 | 0.545 | 1.746 | 2.572 | 16.157 | 26.332 | 29.671 | 1.204 | 1.489 | 1.405 | 1.388 | 0.913 | 0.923 | 1.516 | 16.73 | 18.338 | 1.803 | 20.636 | 1.544 | 1.602 | 0.918 | 1.191 | 1.246 | 1.18 | 1.355 | 0.896 | 0.527 | 0.424 | 0.457 | 0.584 | 0.441 | 0.395 | 0.678 | 1.145 | 0.312 | 0.312 | 0.312 | 7.372 | 7.372 | 8.079 | 8.086 | 8.079 | 8.079 | 8.22 | 4.53 | 4.703 | 5.073 | 8.074 | 8.826 | 9.235 | 6.034 | 5.768 | 5.33 | 5.728 | 5.239 | 5.324 | 5.254 | 5.348 | 2.412 | 2.193 | 2.272 | 2.367 | 2.237 | 0 | 2.665 | 0.078 | 0.548 | 0.392 | 0.283 | 0.146 | 0.331 | 0.456 | 0.68 | 0.948 | 3.047 | 2.162 | 2.174 | 2.482 | 2.371 | 1.865 | 2.876 | 0 | 0 | 0 |
Other Current Liabilities
| 6.627 | 6.391 | 8.047 | 5.809 | 15.033 | 16.903 | 15.289 | 7.896 | 4.368 | 2.661 | 3.03 | 6.799 | 2.071 | 1.856 | 1.246 | 6.346 | 2.455 | 3.066 | 6.573 | 6.712 | 4.573 | 1.133 | 1.678 | 4.668 | 5.2 | 4.52 | 4.923 | 5.511 | 5.718 | 6.234 | 3.289 | 5.06 | 4.092 | 4.77 | 4.552 | 4.97 | 4.69 | 3.77 | 3.186 | 5.051 | 5.02 | 4.687 | 3.869 | 5.865 | 4.098 | 3.958 | 3.591 | 3.997 | 4.232 | 4.133 | 4.373 | 4.884 | 7.787 | 6.689 | 7.167 | 8.849 | 6.237 | 5.706 | 6.887 | 6.535 | 6.503 | 5.172 | 5.838 | 6.63 | 7.522 | 7.915 | 6.776 | 7.445 | 9.34 | 7.555 | 7.392 | 6.146 | 5.594 | 4.555 | 4.813 | 5.441 | 6.311 | 0 | 4.435 | 3.27 | 4.141 | 3.31 | 4.343 | 3.789 | 4.065 | 3.607 | 3.454 | 3.268 | 4.585 | 3.381 | 2.867 | 3.062 | 4.546 | 3.705 | 4.024 | 3.188 | 2.936 | 4.107 |
Total Current Liabilities
| 20.207 | 21.928 | 24.739 | 27.011 | 36.752 | 41.43 | 42.086 | 18.109 | 13.357 | 10.593 | 9.023 | 10.056 | 9.565 | 8.218 | 11.704 | 10.703 | 9.556 | 10.352 | 23.752 | 36.768 | 40.693 | 10.579 | 9.743 | 7.662 | 18.13 | 13.848 | 11.292 | 15.828 | 29.782 | 27.497 | 7.502 | 28.75 | 7.13 | 7.689 | 8.29 | 7.447 | 6.734 | 5.604 | 7.257 | 6.968 | 6.639 | 5.777 | 5.487 | 7.185 | 5.061 | 5.124 | 5.102 | 6.927 | 5.329 | 5.148 | 5.3 | 14.891 | 16.402 | 15.769 | 16.132 | 17.909 | 14.915 | 14.857 | 12.435 | 12.257 | 12.074 | 14.092 | 15.376 | 16.883 | 14.31 | 14.432 | 36.915 | 39.088 | 48.577 | 14.309 | 13.813 | 12.699 | 9.359 | 7.696 | 8.335 | 9.877 | 9.751 | 7.978 | 8.833 | 5.489 | 6.214 | 5.031 | 5.682 | 5.014 | 6.241 | 5.09 | 5.073 | 5.185 | 5.759 | 4.805 | 5.233 | 5.748 | 6.757 | 5.614 | 5.347 | 4.253 | 3.609 | 4.653 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1.966 | 2.22 | 2.466 | 5.404 | 2.927 | 1.606 | 0 | 0.26 | 18.567 | 20.988 | 22.207 | 22.456 | 22.686 | 22.901 | 20.943 | 23.138 | 24.187 | 24.366 | 24.582 | 24.618 | 22.806 | 24.981 | 26.11 | 20.533 | 9.5 | 12.341 | 15.178 | 12.634 | 14.623 | 16.611 | 18.597 | 0 | 19.838 | 19.752 | 17.892 | 19.684 | 19.65 | 19.862 | 18.017 | 19.824 | 19.805 | 19.786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.508 | 0 | 0.614 | 0.667 | 0.656 | 0 | 0 | 0 | 1.083 | 0.578 | 37.802 | 37.934 | 37.943 | 38.162 | 38.17 | 58.141 | 64.185 | 0 | 68.647 | 60.909 | 60.935 | 0.133 | 0 | 61.301 | 61.372 | 1.623 | 0 | 1.764 | 1.379 | 1.636 | 1.734 | 1.963 | 1.996 | 2.279 | 2.398 | 0.961 | 1.105 | 0.923 | 0.74 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.812 | 0.812 | 0.812 | 0.812 | 0.812 | 0.812 | 0.812 | 0.812 | 0.812 | 0.812 | 10.915 | 0.812 | 2.033 | 0.812 | 0.812 | 0.812 | 0.812 | 0.623 | 0.623 | 1.093 | 1.14 | 5.617 | 1.822 | 1.879 | 1.988 | 2.097 | 2.206 | 2.269 | 2.338 | 2.473 | 2.608 | 2.742 | 1.105 | 1.169 | 1.232 | 1.296 | 1.36 | 1.424 | 1.487 | 1.48 | 1.558 | 1.636 | 1.714 | 30.09 | 31.932 | 30.809 | 32.829 | 34.849 | 36.868 | 38.888 | 16.43 | 17.543 | 18.366 | 19.552 | 19.903 | 19.771 | 5.339 | 6.649 | 7.958 | 9.268 | 10.578 | 11.887 | 13.197 | 14.507 | 4.375 | 4.922 | 5.469 | 6.016 | 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 | 1.636 | 1.714 | 30.09 | 31.932 | 30.809 | 32.829 | 34.849 | 36.868 | 38.888 | 16.43 | 17.543 | 18.366 | 19.552 | 19.903 | 19.771 | 0 | 0 | 0 | 0 | -10.578 | -11.887 | -13.197 | -14.507 | -4.375 | -4.922 | -5.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.676 | 0.669 | 0.716 | -2.009 | 0.643 | 0.121 | 0.921 | 0.851 | 0.882 | 0.882 | 0.882 | 0.884 | 0.872 | 0.873 | 0.873 | 0.873 | 0.902 | 0.891 | 0.8 | 0.962 | 0.719 | 0.721 | 0.722 | 0.992 | 2.324 | 2.317 | 2.191 | 2.07 | 2.17 | 2.046 | 1.929 | 1.541 | 1.676 | 1.79 | 2.585 | 2.489 | 2.378 | 2.275 | 2.161 | 2.035 | 1.768 | 1.641 | 1.604 | 1.618 | 1.635 | 0.775 | 0.791 | 1.197 | 0.662 | -0.947 | -0.999 | 0.738 | -31.136 | -30.452 | -32.505 | -34.534 | -36.524 | -38.492 | -15.983 | -17.543 | -17.805 | -19.552 | -19.903 | -19.771 | 0.934 | 0.982 | 1.044 | -9.268 | 11.358 | 12.507 | 13.47 | 14.811 | 4.654 | 5.152 | 5.649 | 0 | 58.349 | 0 | 7.864 | 0.654 | 61.725 | 62.146 | 0.913 | 0.906 | 60.998 | 51.941 | 0.238 | 0.225 | 0.212 | 0.198 | 0.177 | 0.151 | 0.126 | 0.1 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 2.642 | 2.889 | 3.182 | 3.395 | 3.57 | 1.727 | 0.921 | 17.006 | 20.261 | 22.682 | 23.901 | 24.152 | 24.37 | 24.587 | 22.628 | 24.823 | 25.901 | 26.069 | 36.297 | 26.392 | 25.558 | 26.514 | 27.644 | 22.337 | 12.636 | 15.281 | 17.992 | 15.797 | 17.933 | 24.274 | 22.348 | 3.42 | 23.502 | 23.639 | 22.683 | 24.442 | 24.366 | 24.61 | 22.786 | 24.601 | 22.678 | 22.596 | 2.836 | 2.914 | 2.995 | 2.199 | 2.278 | 2.677 | 2.22 | 2.325 | 2.429 | 30.828 | 32.728 | 31.166 | 33.153 | 35.164 | 37.212 | 39.284 | 16.877 | 18.051 | 18.927 | 20.166 | 20.57 | 20.427 | 6.273 | 7.631 | 9.002 | 10.351 | 11.936 | 50.309 | 51.404 | 52.754 | 42.816 | 43.322 | 63.79 | 64.185 | 64.912 | 68.647 | 68.773 | 61.589 | 61.858 | 62.146 | 62.214 | 62.278 | 62.621 | 51.941 | 2.002 | 1.604 | 1.848 | 1.932 | 2.14 | 2.147 | 2.405 | 2.498 | 0.961 | 1.105 | 0.923 | 0.74 |
Total Liabilities
| 22.849 | 24.817 | 27.921 | 30.406 | 40.322 | 43.157 | 43.007 | 35.115 | 33.618 | 33.275 | 32.924 | 34.208 | 33.935 | 32.805 | 34.332 | 35.526 | 35.457 | 36.421 | 60.049 | 63.16 | 66.251 | 37.093 | 37.387 | 29.999 | 30.766 | 29.129 | 29.284 | 31.625 | 47.715 | 51.771 | 29.85 | 32.17 | 30.632 | 31.328 | 30.973 | 31.889 | 31.1 | 30.214 | 30.043 | 31.569 | 29.317 | 28.373 | 8.323 | 10.099 | 8.056 | 7.323 | 7.38 | 9.604 | 7.549 | 7.473 | 7.729 | 45.719 | 49.13 | 46.935 | 49.285 | 53.073 | 52.127 | 54.141 | 29.312 | 30.308 | 31.001 | 34.258 | 35.946 | 37.31 | 20.583 | 22.063 | 45.917 | 49.439 | 60.513 | 64.618 | 65.217 | 65.453 | 52.175 | 51.018 | 72.125 | 74.062 | 74.663 | 76.625 | 77.606 | 67.078 | 68.072 | 67.177 | 67.896 | 67.292 | 68.862 | 57.031 | 7.075 | 6.789 | 7.607 | 6.737 | 7.373 | 7.895 | 9.162 | 8.112 | 6.308 | 5.358 | 4.532 | 5.393 |
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 | 12.643 | 12.982 | 13.453 | 13.762 | 15.722 | 17.057 | 17.86 | 18.126 | 19.401 | 18.55 |
Common Stock
| 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.02 | 0.02 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.015 | 0.015 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.012 | 0.012 | 0.012 | 0.012 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.01 | 0.01 | 0.01 | 0.01 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.008 | 0.008 | 0.009 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.006 | 0.006 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 |
Retained Earnings
| -604.634 | -600.349 | -596.649 | -589.006 | -587.565 | -584.55 | -573.369 | -561.382 | -550.913 | -548.442 | -536.891 | -526.049 | -519.041 | -509.064 | -499.918 | -489.784 | -494.144 | -484.812 | -499.15 | -489.202 | -484.971 | -482.981 | -475.754 | -468.624 | -461.325 | -458.61 | -451.599 | -443.772 | -452.007 | -458.118 | -448.191 | -440.077 | -431.266 | -422.434 | -413.42 | -405.568 | -399.723 | -393.236 | -387.758 | -382.905 | -376.965 | -369.873 | -364.395 | -360.795 | -355.695 | -349.671 | -344.526 | -339.343 | -333.844 | -329.041 | -324.714 | -355.543 | -353.405 | -348.38 | -343.135 | -336.778 | -331.462 | -326.815 | -320.506 | -313.88 | -305.291 | -299.756 | -292.248 | -283.592 | -265.24 | -256.079 | -247.48 | -239.685 | -232.474 | -224.592 | -224.113 | -215.346 | -205.595 | -197.013 | -188.277 | -182.019 | -175.978 | -172.966 | -169.318 | -163.891 | -156.937 | -149.677 | -142.244 | -136.254 | -130.995 | -124.565 | -119.449 | -113.556 | -105.097 | -96.047 | -86.132 | -76.383 | -66.297 | -57.363 | -36.373 | -31.455 | -26.521 | -20.491 |
Accumulated Other Comprehensive Income/Loss
| 0 | -0.007 | -0.01 | -0.014 | -0.012 | -0.006 | -0.007 | -0.013 | -0.008 | -0.025 | -0.029 | -0.01 | 0.002 | -0.001 | -0.014 | -0.005 | 0.018 | 0.071 | -0.018 | -0.003 | 0.002 | -0.007 | -0.004 | 0 | -0 | 0 | -0.001 | -0.001 | 0 | -0.003 | -0.005 | -0.003 | 0.006 | 0.01 | 0.003 | -0.014 | 0.004 | -0.002 | 0.002 | 0.087 | 0.082 | 0.002 | 0.005 | 0.001 | 0.002 | 0.003 | 0.004 | 0.006 | 0.006 | -0.001 | 0.002 | 0.005 | 0.011 | 0.023 | 0.02 | 0.006 | 0.013 | 0 | 0.005 | 0.01 | 0.034 | 0.053 | 0.006 | 0.081 | -13.48 | -13.457 | -13.373 | -13.43 | -13.469 | -13.512 | -13.497 | -13.525 | -13.538 | -13.66 | -13.649 | -13.692 | -13.757 | -13.739 | -13.889 | -13.789 | -13.671 | -13.784 | -13.438 | -13.604 | -13.65 | -14.016 | -14.225 | -14.579 | -14.85 | -15.189 | -15.66 | -15.969 | -16.529 | -17.864 | -17.86 | -18.933 | -20.023 | -19.012 |
Other Total Stockholders Equity
| 605.828 | 605.37 | 604.936 | 603.78 | 601.96 | 590.033 | 588.695 | 586.357 | 585.752 | 585.148 | 584.504 | 583.818 | 583.043 | 582.505 | 581.632 | 529.884 | 528.804 | 521.064 | 513.223 | 512.046 | 506.956 | 505.863 | 490.1 | 488.608 | 487.403 | 486.863 | 481.979 | 465.246 | 462.031 | 456.269 | 451.429 | 448.404 | 444.189 | 441.572 | 423.631 | 420.453 | 416.92 | 416.088 | 403.22 | 401.322 | 400.456 | 394.925 | 394.044 | 391.504 | 379.851 | 378.975 | 378.04 | 375.658 | 362.893 | 361.79 | 360.677 | 359.006 | 357.504 | 355.757 | 353.766 | 351.251 | 349.139 | 347.2 | 344.932 | 341.705 | 339.712 | 327.261 | 324.695 | 321.067 | 318.36 | 316.345 | 290.2 | 274.209 | 276.171 | 270.038 | 267.872 | 265.896 | 263.555 | 261.828 | 240.874 | 239.057 | 200.611 | 196.934 | 196.198 | 196.065 | 195.923 | 195.63 | 195.032 | 194.968 | 194.896 | 194.083 | 193.823 | 194.312 | 189.689 | 189.713 | 189.466 | 189.396 | 188.937 | 188.809 | 165.746 | 165.638 | 158.145 | 78.771 |
Total Shareholders Equity
| 1.217 | 5.037 | 8.3 | 14.783 | 14.406 | 5.5 | 15.342 | 24.985 | 34.854 | 36.704 | 47.607 | 57.782 | 64.027 | 73.462 | 81.723 | 40.115 | 34.698 | 36.342 | 14.074 | 22.86 | 22.006 | 22.894 | 14.358 | 20 | 26.094 | 28.269 | 30.395 | 21.488 | 10.039 | -1.838 | 3.247 | 8.338 | 12.943 | 19.162 | 10.226 | 14.883 | 17.213 | 22.862 | 15.475 | 18.515 | 23.584 | 25.065 | 29.665 | 30.721 | 24.168 | 29.317 | 33.528 | 36.331 | 29.064 | 32.757 | 35.974 | 3.477 | 4.119 | 7.409 | 10.66 | 14.487 | 17.698 | 20.394 | 24.439 | 27.843 | 34.463 | 27.566 | 32.461 | 37.564 | 39.648 | 46.817 | 29.354 | 34.581 | 30.235 | 31.941 | 30.269 | 37.032 | 44.429 | 51.162 | 38.954 | 43.352 | 10.881 | 10.234 | 12.996 | 18.39 | 25.32 | 32.174 | 39.355 | 45.115 | 50.256 | 55.507 | 60.154 | 66.182 | 69.746 | 78.481 | 87.678 | 97.048 | 106.115 | 113.586 | 111.517 | 115.254 | 111.605 | 39.271 |
Total Equity
| 1.217 | 5.037 | 8.3 | 14.783 | 14.406 | 5.5 | 15.342 | 24.985 | 34.854 | 36.704 | 47.607 | 57.782 | 64.027 | 73.462 | 81.723 | 40.115 | 34.698 | 36.342 | 14.074 | 22.86 | 22.006 | 22.894 | 14.358 | 20 | 26.094 | 28.269 | 30.395 | 21.488 | 10.039 | -1.838 | 3.247 | 8.338 | 12.943 | 19.162 | 10.226 | 14.883 | 17.213 | 22.862 | 15.475 | 18.515 | 23.584 | 25.065 | 29.665 | 30.721 | 24.168 | 29.317 | 33.528 | 36.331 | 29.064 | 32.757 | 35.974 | 3.477 | 4.119 | 7.409 | 10.66 | 14.487 | 17.698 | 20.394 | 24.439 | 27.843 | 34.463 | 27.566 | 32.461 | 37.564 | 39.648 | 46.817 | 29.354 | 34.581 | 30.235 | 31.941 | 30.269 | 37.032 | 44.429 | 51.162 | 38.954 | 43.352 | 10.881 | 10.234 | 12.996 | 18.39 | 25.32 | 32.174 | 39.355 | 45.115 | 50.256 | 55.507 | 60.154 | 66.182 | 69.746 | 78.481 | 87.678 | 97.048 | 106.115 | 113.586 | 111.517 | 115.254 | 111.605 | 39.271 |
Total Liabilities & Shareholders Equity
| 24.066 | 29.854 | 36.221 | 45.189 | 54.728 | 48.657 | 58.349 | 60.1 | 68.472 | 69.979 | 80.531 | 91.99 | 97.962 | 106.267 | 116.055 | 75.641 | 70.155 | 72.763 | 74.123 | 86.02 | 88.257 | 59.987 | 51.745 | 49.999 | 56.86 | 57.398 | 59.679 | 53.113 | 57.754 | 49.933 | 33.097 | 40.508 | 43.575 | 50.49 | 41.199 | 46.772 | 48.313 | 53.076 | 45.518 | 50.084 | 52.901 | 53.438 | 37.988 | 40.82 | 32.224 | 36.64 | 40.908 | 45.935 | 36.613 | 40.23 | 43.703 | 49.196 | 53.249 | 54.344 | 59.945 | 67.56 | 69.825 | 74.535 | 53.751 | 58.151 | 65.464 | 61.824 | 68.407 | 74.874 | 60.231 | 68.88 | 75.271 | 84.02 | 90.748 | 96.559 | 95.486 | 102.485 | 96.604 | 102.18 | 111.079 | 117.414 | 85.544 | 86.859 | 90.602 | 85.468 | 93.392 | 99.351 | 107.251 | 112.407 | 119.118 | 112.538 | 67.229 | 72.971 | 77.353 | 85.218 | 95.051 | 104.943 | 115.277 | 121.698 | 117.825 | 120.612 | 116.137 | 44.664 |