Dawson Geophysical Company
NASDAQ:DWSN
1.79 (USD) • At close October 29, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 11.158 | 16.462 | 15.772 | 13.891 | 18.087 | 10.944 | 13.914 | 18.599 | 24.654 | 14.395 | 25.376 | 36.018 | 40.334 | 41.371 | 40.955 | 45.422 | 29.478 | 22.852 | 26.271 | 14.67 | 34.278 | 23.405 | 28.729 | 28.163 | 26.755 | 17.608 | 22.013 | 30.503 | 35.179 | 27.82 | 14.624 | 18.263 | 25.695 | 30.378 | 37.009 | 39.015 | 37.275 | 20.642 | 14.644 | 25.064 | 30.512 | 15.293 | 16.13 | 21.336 | 24.807 | 9.999 | 8.614 | 21.481 | 24.259 | 10.662 | 15.746 | 21.739 | 21.93 | 15.466 | 13.073 | 19.579 | 21.733 | 23.229 | 25.504 | 34.145 | 30.623 | 24.251 | 24.114 | 17.152 | 12.174 | 8.319 | 4.504 | 4.176 | 5.552 | 6.614 | 9.389 | 8.251 | 10.57 | 13.419 | 9.499 | 2.061 | 4.352 | 3.751 | 1.83 | 2.253 | 4.257 | 2.082 | 1.025 | 1.049 | 0.477 | 0.89 | 0.523 | 0.608 | 0.837 | 0.79 | 1.044 | 1.121 | 1.373 | 0.469 | 0.259 | 1.009 | 1.088 | 1.219 | 1.9 | 0.1 | 0.3 | 0.4 | 0.703 | 0.9 | 1.1 | 0.4 | 0.121 | 0.3 | 0.3 | 0.3 | 0.655 | 0.8 | 0.1 | 0.1 | 0.14 | 0.1 | 0.2 | 0.1 | 0.3 | 0.4 | 0.6 | 0.5 | 0.6 | 0.6 | 0.1 | 0.2 |
Short Term Investments
| 0.265 | 0.265 | 0.265 | 0.265 | 0.265 | 0.265 | 0.265 | 0.265 | 0.265 | 0.265 | 0.265 | 0.583 | 0.583 | 0.583 | 0.583 | 0.583 | 2.35 | 2.35 | 2.35 | 7.425 | 10.583 | 10.583 | 10.583 | 17.583 | 17.583 | 17.583 | 16.583 | 12 | 9 | 16 | 40.25 | 44.25 | 41.5 | 32.25 | 21 | 19.25 | 19.5 | 27.5 | 28.75 | 26.75 | 24.5 | 26 | 0 | 23.5 | 18 | 12.75 | 9.5 | 4 | 2.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.423 | 16.727 | 16.037 | 14.156 | 18.352 | 11.209 | 14.179 | 18.864 | 24.919 | 14.66 | 25.641 | 36.601 | 40.917 | 41.954 | 41.538 | 46.005 | 31.828 | 25.202 | 28.621 | 22.095 | 44.861 | 33.988 | 39.312 | 45.746 | 44.338 | 35.191 | 38.596 | 42.503 | 44.179 | 43.82 | 54.874 | 62.513 | 67.195 | 62.628 | 58.009 | 58.265 | 56.775 | 48.142 | 43.394 | 25.064 | 30.512 | 15.293 | 16.13 | 21.336 | 24.807 | 9.999 | 8.614 | 21.481 | 24.259 | 10.662 | 15.746 | 21.739 | 21.93 | 15.466 | 13.073 | 19.579 | 21.733 | 23.229 | 25.504 | 34.145 | 30.623 | 24.251 | 24.114 | 17.152 | 12.174 | 8.319 | 4.504 | 4.176 | 5.552 | 6.614 | 9.389 | 8.251 | 10.57 | 13.419 | 9.499 | 2.061 | 4.352 | 3.751 | 1.83 | 2.253 | 4.257 | 2.082 | 1.025 | 1.049 | 0.477 | 0.89 | 0.523 | 0.608 | 0.837 | 0.79 | 1.044 | 1.121 | 1.373 | 0.469 | 0.259 | 1.009 | 1.088 | 1.219 | 1.9 | 0.1 | 0.3 | 0.4 | 0.703 | 0.9 | 1.1 | 0.4 | 0.121 | 0.3 | 0.3 | 0.3 | 0.655 | 0.8 | 0.1 | 0.1 | 0.14 | 0.1 | 0.2 | 0.1 | 0.3 | 0.4 | 0.6 | 0.5 | 0.6 | 0.6 | 0.1 | 0.2 |
Net Receivables
| 4.424 | 14.888 | 12.735 | 5.953 | 5.486 | 14.434 | 9.98 | 4.017 | 1.781 | 18.495 | 8.905 | 0.325 | 0.324 | 5.137 | 7.343 | 6.421 | 28.034 | 32.585 | 24.422 | 36.034 | 16.655 | 35.725 | 25.402 | 29.863 | 27.958 | 41.265 | 33.833 | 26.159 | 19.466 | 24.425 | 16.031 | 12.772 | 15.647 | 26.72 | 35.7 | 37.443 | 31.297 | 57.795 | 37.133 | 8.986 | 22.19 | 39.403 | 10.742 | 11.754 | 14.813 | 37.649 | 35.641 | 27.779 | 24.561 | 57.706 | 19.351 | 17.518 | 12.685 | 27.694 | 21.745 | 10.089 | 12.505 | 19.626 | 9.929 | 5.527 | 4.004 | 15.328 | 5.854 | 14.619 | 8.668 | 8.675 | 12.689 | 9.519 | 8.714 | 11.432 | 8.438 | 9 | 5.275 | 4.774 | 8.146 | 2.899 | 1.651 | 0.836 | 1.887 | 4.191 | 1.648 | 3.444 | 0.828 | 0.51 | 0.687 | 0.503 | 0.695 | 0.452 | 0.194 | 0.932 | 1.256 | 0.782 | 0.716 | 0.837 | 0.903 | 0.866 | 0.702 | 1.246 | 0 | 0.5 | 0 | 1 | 1.113 | 0.7 | 1.2 | 0.9 | 2.502 | 2 | 1.6 | 0.6 | 0.887 | 0.8 | 1 | 2.5 | 2.394 | 3.2 | 2.9 | 2.7 | 3.1 | 3.6 | 2.9 | 1.8 | 2.3 | 2.1 | 0.6 | 0.3 |
Inventory
| 0 | 0 | 0 | 5 | 5 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.62 | 5.69 | 1.351 | 2.313 | 3.218 | 1.026 | 8.473 | 6.264 | 2.134 | 2.637 | 0 | 1.607 | 1.826 | 2.091 | 2.859 | 0 | 1.188 | 0 | 0.052 | 0 | 0.261 | 6.064 | 0 | 1.938 | 0 | 0 | 0.593 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.107 | 0.041 | 0.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.077 | 0 | 0 | 3 | 3.516 | 4.4 | 3.9 | 3.4 | 2.8 | 2.6 | 2.9 | 2.9 | 2.5 | 2.4 | 0 | 0 |
Other Current Assets
| 3.379 | 3.778 | 4.336 | 7.507 | 10.672 | 12.223 | 8.876 | 11.891 | 9.186 | 9.179 | 8.313 | 7.516 | 7.785 | 8.083 | 9.709 | 8.499 | 9.7 | 14.739 | 12.575 | 15.335 | 8.863 | 9.134 | 12.311 | 6.758 | 11.816 | 9.396 | 4.677 | 6.205 | 7.568 | 5.378 | 4.822 | 3.977 | 3.978 | 5.605 | 6.15 | 7.9 | 7.858 | 11.092 | 8.521 | 2.79 | 1.488 | 0.885 | 5.718 | 3.501 | 4.325 | 1.156 | 1.825 | 2.957 | 3.59 | 1.089 | 5.101 | 1.994 | 2.41 | 0.726 | 2.82 | 2.512 | 2.505 | 0.368 | 1.592 | 1.314 | 1.895 | 0.277 | 2.301 | 1.649 | 2.638 | 0.404 | 0.813 | 1.565 | 2.477 | 0.258 | 0.702 | 1.212 | 1.496 | 0.179 | 0.748 | 0.645 | 0.752 | 0.051 | 0.121 | 0.114 | 0.123 | 0.083 | 0.106 | 0.1 | 0.057 | 0.003 | 0.102 | 0.087 | 0.163 | 0.146 | 0.02 | 0.074 | 0.126 | 0.022 | 0.072 | 0.186 | 0.249 | 0.067 | 0 | 0.4 | 0.5 | 0.3 | 0.145 | 0.4 | 0.6 | 0.4 | 0.305 | 0.3 | 0.4 | 0.3 | 0.734 | 0.5 | 0.8 | 0.6 | 0.525 | 0.6 | 0.7 | 0.4 | 0.5 | 0.7 | 0.6 | 0.3 | 0.4 | 0.4 | 0.2 | 0.1 |
Total Current Assets
| 19.226 | 35.393 | 33.108 | 32.616 | 39.51 | 42.866 | 38.035 | 34.772 | 35.886 | 42.334 | 42.859 | 44.442 | 49.026 | 55.174 | 58.59 | 60.925 | 69.562 | 72.526 | 65.618 | 73.464 | 70.379 | 78.847 | 77.025 | 82.367 | 84.112 | 85.852 | 77.106 | 74.867 | 71.213 | 73.623 | 75.727 | 79.262 | 86.82 | 94.953 | 99.859 | 103.608 | 95.93 | 117.029 | 89.048 | 41.461 | 59.88 | 56.932 | 34.903 | 39.808 | 44.971 | 57.278 | 52.344 | 54.351 | 55.047 | 69.457 | 41.805 | 43.077 | 39.117 | 46.745 | 37.637 | 33.368 | 36.743 | 43.274 | 37.026 | 41.247 | 42.587 | 39.856 | 34.208 | 33.419 | 23.48 | 17.991 | 18.005 | 15.26 | 16.743 | 18.303 | 18.529 | 18.462 | 17.341 | 18.372 | 18.393 | 5.605 | 6.755 | 4.637 | 3.837 | 6.558 | 6.028 | 5.609 | 1.959 | 1.659 | 1.221 | 1.396 | 1.32 | 1.147 | 1.301 | 1.909 | 2.393 | 1.977 | 2.215 | 1.327 | 1.235 | 2.061 | 2.039 | 2.532 | 1.9 | 1 | 0.8 | 1.7 | 2.29 | 2 | 2.9 | 1.7 | 2.927 | 2.6 | 2.3 | 1.2 | 2.353 | 2.1 | 1.9 | 6.2 | 6.575 | 8.3 | 7.7 | 6.6 | 6.7 | 7.3 | 7 | 5.5 | 5.8 | 5.5 | 0.9 | 0.6 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 17.702 | 19.218 | 19.716 | 19.917 | 21.193 | 22.417 | 22.137 | 23.355 | 25.757 | 28.491 | 30.784 | 33.644 | 36.95 | 40.65 | 44.394 | 48.185 | 52.364 | 56.566 | 60.154 | 64.711 | 69.747 | 74.227 | 71.541 | 76.565 | 75.469 | 82.056 | 86.573 | 95.274 | 96.473 | 104.141 | 110.917 | 117.821 | 128.374 | 139.136 | 147.567 | 154.146 | 166.88 | 176.135 | 157.792 | 54.212 | 54.112 | 57.562 | 63.107 | 69.476 | 74.222 | 82.383 | 89.386 | 80.922 | 84.353 | 70.656 | 57.797 | 54.874 | 50.042 | 53.138 | 49.716 | 44.337 | 45.368 | 45.535 | 47.583 | 40.908 | 44.203 | 47.734 | 50.633 | 49.152 | 43.396 | 46.524 | 42.93 | 39.362 | 40.662 | 38.999 | 37.649 | 32.839 | 30.693 | 26.77 | 22.797 | 12.458 | 10.532 | 5.349 | 5.483 | 2.229 | 2.001 | 1.295 | 0.795 | 0.726 | 0.961 | 1.286 | 1.619 | 1.946 | 2.322 | 2.639 | 2.971 | 3.083 | 3.382 | 3.597 | 3.962 | 4.341 | 4.703 | 4.704 | 5.1 | 5.5 | 6 | 6.5 | 6.976 | 7.3 | 7.1 | 7.3 | 7.608 | 7.4 | 6.2 | 6.4 | 6.522 | 5.3 | 2.6 | 5.9 | 6.193 | 6.2 | 6.1 | 6.3 | 6.3 | 6.4 | 5.6 | 4.6 | 4.4 | 4.2 | 0.4 | 0.4 |
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 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 1.428 | 1.392 | 1.445 | 1.408 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.365 | 0.369 | 0.377 | 0.368 | 0.377 | 0.37 | 0.369 | 0.361 | 0.388 | 0.4 | 0.395 | 0.394 | 0.403 | 0.398 | 0.393 | 0.375 | 0.367 | 0.356 | 0.385 | 0.377 | 0.382 | 0.374 | 0.379 | 0.421 | 0.433 | 0.461 | 0.494 | 0.525 | 0.505 | 0.492 | 0.487 | 0.499 | 0.361 | 0.361 | 0.361 | 2.537 | 2.747 | 2.797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0.7 | 0.8 | 0.8 | 0.7 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0.365 | 0.369 | 0.377 | 0.368 | 0.377 | 0.37 | 0.369 | 0.361 | 0.388 | 0.4 | 0.395 | 0.394 | 0.403 | 0.398 | 0.393 | 0.375 | 0.367 | 0.356 | 0.385 | 0.377 | 0.382 | 0.374 | 0.379 | 0.421 | 0.433 | 0.461 | 0.494 | 0.525 | 0.505 | 0.492 | 0.487 | 0.499 | 0.361 | 0.361 | 0.361 | 2.537 | 2.747 | 2.797 | 0 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 1.428 | 1.392 | 1.445 | 1.408 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0.7 | 0.8 | 0.8 | 0.7 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | -6.783 | 0 | 0 | 0 | 0.265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.385 | -0.377 | -0.382 | -6.097 | -0.379 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.673 | 0 | 0 | 0 | 1.35 | 0 | 0 | 0 | 3.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.057 | 0.289 | 0.287 | 0.29 | 0.293 | 0.224 | 0.224 | 0.224 | 0.224 | 0 | 0 | 0.541 | 0.535 | 0 | 0 | 0 | 0 | 2,131 | 1,445 | 2,524 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.103 | 0 | 0.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.7 | 2.8 | 4.318 | 0 | 0 | 0 | 5.433 | -23.716 | 0 | 0 | -3.29 | 0 | 0 | 0 | 0 | 0 | 0 | 1.38 | 1.779 | 1.785 | 1.803 | 7.531 | 1.826 | 1.46 | 1.473 | 1.486 | 0.841 | 0.975 | 1.109 | 1.241 | 0.535 | 0 | 0 | 0 | 0 | -2,131 | -1,445 | -2,524 | 0 | 0.082 | 0.087 | 0.084 | 0.089 | 0.093 | 0.095 | 0.097 | 0.097 | 0.09 | 0.087 | 0.082 | 0.078 | 0.073 | 0.064 | 0.063 | 0.061 | 0.056 | 0.051 | 0.051 | 0.032 | 0.033 | 0.037 | 0.046 | 0.049 | 0.047 | 0.026 | 0.024 | 0.025 | 0.023 | 0.021 | 0.021 | 0.021 | 0.02 | 0.009 | 0.009 | 0.008 | 0.008 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.002 | 0.002 | 0 | 0 | 0.202 | 0.202 | 0.202 | 0.2 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.035 | 0.1 | 0.1 | 0.1 | 0.031 | 0 | 0 | 0.1 | 0.031 | 0.1 | 0.7 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0 | 0.2 | 0.1 | 0.1 |
Total Non-Current Assets
| 21.767 | 22.387 | 25.084 | 20.285 | 21.57 | 22.787 | 22.506 | 23.716 | 26.145 | 28.891 | 31.179 | 34.038 | 37.353 | 41.048 | 44.787 | 48.56 | 52.731 | 58.302 | 61.99 | 66.785 | 71.837 | 76.325 | 73.66 | 78.67 | 77.599 | 84.227 | 88.132 | 96.774 | 98.087 | 106.415 | 111.939 | 118.32 | 128.735 | 139.497 | 147.928 | 156.683 | 169.627 | 178.932 | 157.792 | 54.495 | 54.4 | 57.847 | 63.398 | 69.77 | 74.518 | 82.681 | 89.684 | 81.213 | 84.642 | 70.939 | 58.076 | 55.149 | 50.307 | 53.403 | 49.978 | 45.821 | 46.812 | 47.031 | 49.024 | 41.142 | 44.441 | 47.982 | 50.883 | 49.4 | 43.623 | 46.75 | 43.157 | 39.587 | 40.884 | 39.222 | 37.871 | 33.163 | 31.006 | 26.779 | 22.853 | 12.466 | 10.535 | 5.352 | 5.487 | 2.232 | 2.004 | 1.299 | 0.799 | 0.731 | 0.966 | 1.291 | 1.624 | 1.951 | 2.327 | 2.644 | 2.976 | 3.085 | 3.384 | 3.598 | 3.963 | 4.543 | 4.906 | 4.906 | 5.3 | 5.5 | 6 | 6.5 | 6.977 | 7.3 | 7.1 | 7.3 | 7.643 | 7.5 | 6.3 | 6.5 | 6.554 | 5.3 | 2.6 | 6 | 6.224 | 7 | 6.8 | 7.1 | 7.2 | 7.2 | 6.4 | 4.6 | 4.4 | 4.4 | 0.5 | 0.5 |
Total Assets
| 40.993 | 57.78 | 58.192 | 52.901 | 61.08 | 65.653 | 60.541 | 58.488 | 62.031 | 71.225 | 74.038 | 78.48 | 86.379 | 96.222 | 103.377 | 109.485 | 122.293 | 130.828 | 127.608 | 140.249 | 142.216 | 155.172 | 150.685 | 161.037 | 161.711 | 170.079 | 165.238 | 171.641 | 169.3 | 180.038 | 187.666 | 197.582 | 215.555 | 234.45 | 247.787 | 260.291 | 265.557 | 295.961 | 246.84 | 95.956 | 114.28 | 114.779 | 98.302 | 109.578 | 119.489 | 139.959 | 142.028 | 135.564 | 139.689 | 140.396 | 99.881 | 98.226 | 89.424 | 100.148 | 87.615 | 79.188 | 83.555 | 90.305 | 86.05 | 82.39 | 87.027 | 87.838 | 85.091 | 82.819 | 67.103 | 64.741 | 61.162 | 54.846 | 57.627 | 57.525 | 56.4 | 51.625 | 48.347 | 45.151 | 41.246 | 18.071 | 17.291 | 9.99 | 9.324 | 8.791 | 8.032 | 6.908 | 2.759 | 2.391 | 2.187 | 2.687 | 2.944 | 3.098 | 3.628 | 4.553 | 5.369 | 5.062 | 5.599 | 4.925 | 5.197 | 6.605 | 6.944 | 7.438 | 7.2 | 6.5 | 6.8 | 8.2 | 9.266 | 9.3 | 10 | 9 | 10.57 | 10.1 | 8.6 | 7.7 | 8.907 | 7.4 | 4.5 | 12.2 | 12.799 | 15.3 | 14.5 | 13.7 | 13.9 | 14.5 | 13.4 | 10.1 | 10.2 | 9.9 | 1.4 | 1.1 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3.4 | 5.415 | 3.883 | 5.458 | 5.447 | 6.743 | 4.015 | 3.921 | 1.068 | 2.01 | 2.58 | 1.557 | 0.543 | 1.434 | 1.603 | 0.908 | 3.26 | 5.397 | 3.952 | 6.312 | 3.922 | 7.103 | 5.427 | 10.037 | 7.629 | 9.057 | 5.933 | 6.272 | 5.552 | 7.431 | 5.617 | 3.981 | 2.51 | 4.152 | 8.401 | 8.929 | 7.216 | 13.86 | 5.849 | 7.295 | 15.446 | 9.84 | 4.098 | 4.238 | 3.156 | 12.419 | 13.681 | 12.438 | 13.551 | 20.001 | 9.256 | 5.941 | 8.656 | 19.28 | 14.747 | 8.277 | 12.04 | 15.557 | 11.204 | 3.611 | 3.075 | 6.208 | 4.57 | 11.735 | 5.15 | 3.25 | 6.271 | 5.797 | 8.95 | 10.136 | 11.111 | 8.58 | 5.31 | 4.056 | 3.385 | 1.541 | 1.632 | 0.253 | 0.742 | 2.355 | 1.66 | 0.966 | 0.12 | 0.24 | 0.091 | 0.427 | 0.199 | 0.243 | 0.262 | 0.592 | 1.068 | 0.557 | 0.876 | 0.27 | 0.337 | 0.473 | 0.328 | 0.164 | 0.1 | 0.3 | 0.1 | 0.4 | 0.576 | 0.5 | 1.3 | 1.1 | 1.411 | 1.3 | 1.9 | 1.9 | 1.484 | 0.7 | 0.9 | 2.6 | 2.703 | 3.1 | 0 | 2.1 | 2.2 | 1.9 | 1.8 | 1 | 1 | 0.7 | 0.3 | 0.2 |
Short Term Debt
| 1.804 | 2.248 | 2.582 | 1.701 | 11.657 | 1.776 | 1.393 | 1.21 | 1.579 | 1.947 | 1.263 | 1.252 | 1.452 | 1.64 | 1.203 | 1.312 | 2.668 | 4.195 | 5.262 | 4.379 | 7.061 | 7.688 | 6.683 | 5.09 | 2.965 | 3.017 | 2.712 | 2.788 | 0.804 | 1.504 | 2.357 | 3.928 | 5.501 | 7.141 | 8.585 | 8.158 | 8.892 | 11.25 | 6.018 | 10.152 | 10.402 | 8.94 | 9.858 | 11.617 | 13.393 | 11.742 | 12.576 | 11.324 | 12.725 | 8.566 | 7.139 | 8.195 | 7.36 | 6.621 | 7.388 | 7.486 | 8.079 | 7.007 | 7.188 | 6.473 | 7.223 | 5.771 | 6.029 | 6.389 | 4.782 | 3.828 | 4.521 | 4.524 | 5.742 | 4.4 | 4.712 | 5.028 | 5.573 | 4.308 | 4.23 | 2.462 | 2.227 | 1.182 | 1.22 | 0.165 | 0.225 | 0.155 | 0.111 | 0.041 | 0.057 | 0.075 | 0.261 | 0.175 | 0.077 | 0.058 | 0.173 | 0.064 | 0.102 | 0.168 | 0.249 | 0.296 | 0.51 | 0.599 | 0 | 0 | 0 | 0 | 1.694 | 1.5 | 1.3 | 1.4 | 1.325 | 1.4 | 0.9 | 0.9 | 0.492 | 0.3 | 0.1 | 6.3 | 7.109 | 0.7 | 0 | 0.8 | 0.9 | 0.9 | 0.8 | 0.3 | 1.1 | 0.9 | 0.3 | 0.1 |
Tax Payables
| -3.677 | 0 | -0.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.039 | 0 | 0 | 0 | 0.021 | 0 | 0 | 0 | 391.579 | 0.89 | 0.801 | 3.041 | 0 | 0 | 2.315 | 4.956 | 4.57 | 4.868 | 4.925 | 6.923 | 2.018 | 1.265 | 1.253 | 2.048 | 0.007 | 0 | 0.121 | 0.471 | 0 | 2.326 | 3.512 | 2.915 | 0 | 0 | 0 | 0.909 | 0 | 0.201 | 0 | 1,340.942 | 183.705 | 579.316 | 338.94 | 1,075.542 | 318.243 | 245.52 | 142.264 | 0.275 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 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
| 5.709 | 5.318 | 11.829 | 6.748 | 9.099 | 8.289 | 7.199 | 4.378 | 1.472 | 0.489 | 1.344 | 0.096 | 0.684 | 1.011 | 1.779 | 0.374 | 1.159 | 5.168 | 3.481 | 7.97 | 8.538 | 5.675 | 10.501 | 2.779 | 7.103 | 5.833 | 3.699 | 3.644 | 8.316 | 2.364 | 3.155 | 1.76 | 4.7 | 5.615 | 6.146 | 6.705 | 5.265 | 5.522 | 1.752 | 2.531 | 7.67 | 4.008 | 0.653 | 0.987 | 2.036 | 0.89 | 3.757 | 4.868 | 4.925 | 6.923 | 4.616 | 5.049 | 1.253 | 2.048 | 0 | 0 | 0 | 0.471 | 0 | 2.326 | 3.512 | 2.915 | 0.864 | 0 | 0 | 1.947 | 0 | 1.284 | 1.5 | 0.884 | 1.111 | 0.686 | 0.829 | 0.612 | 0.597 | 0.794 | 1.012 | 0.112 | 0.35 | 0.12 | 0.078 | 0.081 | 0.105 | 0.17 | 0.102 | 0.048 | 0.122 | 0.138 | 0.12 | 0.159 | 0.177 | 0.267 | 0.141 | 0.193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.358 | 0 | 0 | 0 | 0.214 | 0 | 0 | 0 | 0.425 | 0 | 0 | 0 | -6.764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 3.008 | 13.879 | 4.124 | 1.782 | 2.181 | 2.181 | 3.151 | 1.632 | 1.885 | 2.435 | 2.404 | 2.163 | 1.965 | 1.375 | 2.856 | 3.534 | 4.211 | 7.022 | 5.562 | 6.525 | 5.952 | 5.458 | 4.677 | 5.906 | 5.588 | 7.268 | 5.465 | 5.987 | 5.286 | 6.381 | 3.868 | 5.709 | 6.472 | 7.885 | 5.678 | 7.214 | 8.31 | 9.121 | 6.173 | 4.286 | 4.028 | 10.66 | 2.586 | 3.284 | 5.159 | 10.883 | 10.114 | 9.554 | 11.569 | 9.106 | 0.938 | 5.79 | 2.564 | 3.326 | 1.808 | 1.804 | 1.231 | 1.68 | 1.337 | 1.492 | 1.942 | 1.683 | 5.776 | 1.112 | 1.357 | 0.822 | 1.724 | 0.201 | 0.075 | 1.374 | 0.416 | 0.579 | 0.339 | 1.26 | 0.23 | 0.862 | 1.39 | 1.202 | 0.672 | 1.646 | 2.571 | 2.737 | 0.296 | 0.127 | 0.292 | 0.704 | 0.874 | 0.186 | 0.175 | 0.472 | 0.763 | 0.641 | 1 | 0.543 | 0.32 | 0.818 | 1.082 | 1.078 | 0.8 | 1.2 | 1.3 | 1.5 | 0.532 | 0.6 | 1.7 | 1.3 | 2.226 | 2.1 | 1.4 | 0.6 | 1.238 | 1.3 | 1.3 | 1.7 | 7.74 | 1.5 | 4.4 | 1.1 | 1.1 | 1.1 | 1 | 1.7 | 1.1 | 1.1 | 0.5 | 0.3 |
Total Current Liabilities
| 13.921 | 26.86 | 22.418 | 15.689 | 28.384 | 18.989 | 15.758 | 11.141 | 6.004 | 6.881 | 7.591 | 5.068 | 4.644 | 5.46 | 7.441 | 6.128 | 11.298 | 21.782 | 18.257 | 25.186 | 25.473 | 25.924 | 27.288 | 23.812 | 23.285 | 25.175 | 17.809 | 18.691 | 19.958 | 17.68 | 14.997 | 15.378 | 19.183 | 24.793 | 28.81 | 31.006 | 29.683 | 39.753 | 19.792 | 24.264 | 37.546 | 33.449 | 17.195 | 20.126 | 23.744 | 35.934 | 40.128 | 38.183 | 42.77 | 44.596 | 21.948 | 24.975 | 19.833 | 31.275 | 23.944 | 17.566 | 21.349 | 24.716 | 19.73 | 13.902 | 15.752 | 16.577 | 17.239 | 19.237 | 11.29 | 9.848 | 12.516 | 11.807 | 16.266 | 16.795 | 17.35 | 14.873 | 12.05 | 10.236 | 8.441 | 5.659 | 6.261 | 2.749 | 2.984 | 4.286 | 4.534 | 3.939 | 0.633 | 0.579 | 0.542 | 1.253 | 1.456 | 0.742 | 0.634 | 1.281 | 2.181 | 1.53 | 2.118 | 1.174 | 0.905 | 1.587 | 1.921 | 1.841 | 0.9 | 1.5 | 1.4 | 1.9 | 3.16 | 2.6 | 4.3 | 3.8 | 5.175 | 4.8 | 4.2 | 3.4 | 3.639 | 2.3 | 2.3 | 10.6 | 10.788 | 5.3 | 4.4 | 4 | 4.2 | 3.9 | 3.6 | 3 | 3.2 | 2.7 | 1.1 | 0.6 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1.408 | 1.52 | 3.652 | 3.793 | 3.741 | 13.431 | 3.538 | 3.614 | 3.869 | 4.158 | 3.95 | 4.187 | 4.452 | 4.695 | 4.943 | 5.208 | 5.453 | 5.712 | 6.036 | 6.277 | 10.075 | 11.7 | 6.097 | 7.373 | 3.736 | 4.446 | 5.153 | 5.829 | 0 | 0 | 0 | 0.065 | 0.676 | 1.295 | 2.106 | 4.025 | 6.039 | 7.921 | 4.209 | 6.677 | 3.634 | 5.409 | 7.385 | 9.128 | 11.452 | 13.938 | 16.298 | 13.692 | 15.812 | 11.782 | 6.956 | 8.057 | 4.508 | 5.166 | 6.021 | 4.598 | 4.31 | 5.701 | 6.507 | 7.593 | 8.957 | 10.318 | 11.452 | 11.778 | 7.004 | 7.549 | 3.769 | 1.066 | 1.543 | 2.27 | 3.064 | 3.749 | 4.744 | 5.476 | 6.199 | 4.274 | 3.724 | 1.61 | 1.77 | 0.327 | 0.376 | 0.221 | 0.183 | 0.15 | 0.109 | 0.117 | 0.128 | 0.136 | 0.15 | 0.164 | 0.162 | 0.146 | 0.139 | 0.117 | 0.12 | 0.167 | 0.214 | 2.79 | 2.9 | 0.6 | 0.7 | 0.8 | 0.978 | 1.1 | 1.1 | 1.3 | 1.665 | 2 | 1.3 | 1.3 | 1.026 | 0.5 | 0.4 | 0.3 | 0.368 | 6.9 | 6.9 | 6.2 | 6.2 | 6.9 | 6.2 | 3.5 | 3.6 | 3.8 | 0 | 0.2 |
Deferred Revenue Non-Current
| 0 | 0 | -0.015 | -0.015 | -0.015 | -9.88 | -3.467 | -0.02 | -0.02 | -0.02 | -3.962 | -0.019 | -0.019 | -0.019 | -4.899 | -5.157 | -5.386 | -5.635 | -5.997 | -6.171 | -6.494 | -6.839 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.339 | -18.106 | -28.137 | -0.365 | -0.417 | -0.552 | -0.902 | -1.027 | -1.366 | -1.686 | -1.885 | -1.74 | -1.873 | -1.584 | -1.627 | -1.548 | -1.568 | -1.38 | -1.303 | -4.598 | -0.935 | -1.075 | -0.632 | -0.47 | -0.59 | -0.708 | -0.6 | -0.542 | -0.458 | -0.54 | -0.679 | -0.743 | -0.832 | -0.892 | -1.017 | 0 | 0 | -0.891 | -48.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.015 | 0.015 | 0.688 | 0.015 | 0.015 | 0.112 | 0.136 | 0.02 | 0.02 | 0.02 | 0.02 | 0.019 | 0.019 | 0.019 | 0.019 | 0.022 | 0.022 | 0.022 | 0.057 | 0.01 | 0.073 | 0.146 | 0.134 | 0.445 | 0.666 | 0.816 | 0.874 | 1.392 | 1.491 | 0.148 | 0.146 | 1.971 | 3.298 | 4.429 | 5.319 | 10.008 | 11.339 | 18.106 | 28.621 | 1.025 | 3.418 | 4.018 | 4.591 | 4.825 | 5.755 | 6.686 | 7.617 | 6.144 | 6.721 | 7.166 | 7.258 | 5.799 | 4.908 | 4.297 | 4.788 | 5.723 | 5.769 | 6.075 | 7.117 | 5.517 | 5.307 | 5.288 | 5.973 | 3.737 | 2.753 | 2.298 | 1.955 | 1.272 | 1.128 | 1.211 | 0.942 | 0 | 0 | 0.046 | 47.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| 1.862 | 2.125 | 0.015 | 0.015 | 0.015 | 9.88 | 3.467 | 0.02 | 0.02 | 0.02 | 3.962 | 0.019 | 0.019 | 0.019 | 4.899 | 5.157 | 5.386 | 5.785 | 6.09 | 6.321 | 6.644 | 6.989 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.169 | 0.174 | 0.174 | 1.639 | 1.992 | 1.997 | 1.899 | 1.834 | 0.456 | 11.339 | 18.106 | 28.137 | 0.365 | 0.417 | 0.552 | 0.902 | 1.027 | 1.366 | 1.686 | 1.885 | 1.74 | 1.873 | 1.584 | 1.627 | 1.548 | 1.568 | 1.38 | 1.303 | 4.598 | 0.935 | 1.075 | 0.632 | 0.47 | 0.59 | 0.708 | 0.6 | 0.542 | 0.458 | 0.54 | 0.679 | 0.743 | 0.832 | 0.892 | 1.017 | 0 | 0 | 0.891 | 0.749 | 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 | 0.1 | 0 | 0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | 1.225 | 1.3 | 1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 3.285 | 3.66 | 4.34 | 3.808 | 3.756 | 13.543 | 3.674 | 3.634 | 3.889 | 4.178 | 3.97 | 4.206 | 4.471 | 4.714 | 4.962 | 5.23 | 5.475 | 5.884 | 6.186 | 6.437 | 10.298 | 11.996 | 6.381 | 7.968 | 4.552 | 5.412 | 6.177 | 7.39 | 1.665 | 0.322 | 1.785 | 4.028 | 5.971 | 7.623 | 9.259 | 14.489 | 17.378 | 26.027 | 32.83 | 7.702 | 7.052 | 9.428 | 11.976 | 13.952 | 17.208 | 20.624 | 23.915 | 19.837 | 22.534 | 18.948 | 14.213 | 13.856 | 9.417 | 9.463 | 10.809 | 10.321 | 10.079 | 11.776 | 13.624 | 13.11 | 14.264 | 15.607 | 17.425 | 15.514 | 9.757 | 9.847 | 5.724 | 2.338 | 2.671 | 3.481 | 4.006 | 3.749 | 4.744 | 5.522 | 6.199 | 4.274 | 3.724 | 1.61 | 1.77 | 0.327 | 0.376 | 0.221 | 0.183 | 0.15 | 0.109 | 0.117 | 0.128 | 0.136 | 0.15 | 0.164 | 0.162 | 0.146 | 0.139 | 0.117 | 0.12 | 0.167 | 0.214 | 2.79 | 2.8 | 0.7 | 0.7 | 0.9 | 0.978 | 1.1 | 1 | 1.3 | 1.665 | 2 | 1.3 | 1.4 | 2.251 | 1.8 | 1.4 | 0.4 | 0.368 | 6.9 | 6.9 | 6.2 | 6.2 | 6.9 | 6.2 | 3.5 | 3.6 | 3.8 | 0 | 0.2 |
Total Liabilities
| 17.206 | 30.52 | 26.758 | 19.497 | 32.14 | 32.532 | 19.432 | 14.775 | 9.893 | 11.059 | 11.561 | 9.274 | 9.115 | 10.174 | 12.403 | 11.358 | 16.773 | 27.666 | 24.443 | 31.623 | 35.771 | 37.92 | 33.669 | 31.78 | 27.837 | 30.587 | 23.986 | 26.081 | 21.623 | 18.002 | 16.782 | 19.406 | 25.154 | 32.416 | 38.069 | 45.495 | 47.061 | 65.78 | 52.622 | 31.966 | 44.598 | 42.876 | 29.171 | 34.078 | 40.951 | 56.558 | 64.042 | 58.02 | 65.304 | 63.544 | 36.162 | 38.831 | 29.25 | 40.738 | 34.753 | 27.888 | 31.428 | 36.492 | 33.354 | 27.012 | 30.016 | 32.184 | 34.663 | 34.751 | 21.047 | 19.694 | 18.241 | 14.145 | 18.937 | 20.276 | 21.356 | 18.622 | 16.795 | 15.759 | 14.641 | 9.933 | 9.985 | 4.359 | 4.754 | 4.613 | 4.91 | 4.16 | 0.816 | 0.729 | 0.652 | 1.37 | 1.584 | 0.879 | 0.784 | 1.444 | 2.342 | 1.676 | 2.257 | 1.29 | 1.025 | 1.753 | 2.135 | 4.631 | 3.7 | 2.2 | 2.1 | 2.8 | 4.138 | 3.8 | 5.4 | 5.1 | 6.84 | 6.8 | 5.5 | 5 | 5.89 | 4.1 | 4 | 11 | 11.155 | 12.1 | 11.2 | 10.2 | 10.4 | 10.8 | 9.8 | 6.5 | 6.7 | 6.5 | 1.1 | 0.9 |
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 | 2.52 | 2.646 | 2.823 | 2.836 | 3.079 | 3.082 | 3.082 | 3.082 | 2.959 | 2.959 | 2.841 | 2.841 | 2.727 | 2.727 | 2.619 | 3.596 | 3.492 | 3.527 | 3.436 | 3.441 | 3.348 | 3.353 | 1.11 | 0 | 0 | 0 | 0 | 1.129 | 0 | 0 | 0 | 1.129 | 0 | 0 | 0 | 1.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.309 | 0.308 | 0.308 | 0.308 | 0.25 | 0.25 | 0.238 | 0.238 | 0.238 | 0.238 | 0.237 | 0.237 | 0.237 | 0.235 | 0.235 | 0.235 | 0.234 | 0.233 | 0.233 | 0.233 | 0.233 | 0.232 | 0.23 | 0.23 | 0.229 | 0.229 | 0.218 | 0.217 | 0.217 | 0.217 | 0.217 | 0.217 | 0.217 | 0.216 | 0.216 | 0.216 | 0.216 | 0.216 | 2.694 | 0.221 | 0.221 | 0.221 | 0.221 | 0.221 | 0.219 | 0.209 | 0.207 | 0.207 | 0.205 | 0.195 | 0.193 | 0.193 | 0.193 | 0.193 | 0.192 | 0.192 | 0.192 | 0.183 | 0.183 | 0.183 | 0.183 | 0.174 | 0.174 | 0.174 | 0.174 | 0.166 | 0.166 | 0.166 | 0.166 | 0.158 | 0.158 | 0.158 | 0.158 | 0.149 | 0.149 | 0.065 | 0.064 | 0.061 | 0.061 | 0.058 | 0.058 | 0.057 | 0.057 | 0.055 | 0.055 | 1.664 | 1.664 | 1.664 | 1.664 | 1.663 | 0.753 | 0.753 | 0.727 | 0.718 | 0.708 | 0.706 | 0.702 | 0.69 | 0.7 | 0.7 | 0.7 | 0.7 | 0.661 | 0 | 0 | 0 | 0.657 | 0 | 0 | 0 | 0.634 | 0 | 0 | 0 | 0.623 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -131.2 | -127.654 | -123.64 | -121.534 | -116.336 | -111.906 | -112.469 | -109.69 | -102.087 | -94.409 | -92.018 | -85.037 | -77.172 | -68.155 | -62.927 | -55.078 | -47.238 | -48.738 | -49.731 | -43.903 | -45.901 | -34.655 | -34.518 | -22.702 | -17.531 | -11.678 | -2.021 | 2.523 | 5.282 | 20.091 | 29.265 | 36.452 | 48.868 | 60.457 | 69.057 | 73.997 | 76.867 | 88.744 | 95.336 | 37.996 | 42.005 | 46.037 | 41.758 | 46.469 | 50.421 | 54.425 | 48.074 | 47.021 | 45.91 | 47.884 | 35.5 | 32.063 | 31.017 | 30.43 | 24.666 | 23.958 | 25.229 | 26.44 | 25.889 | 28.552 | 30.286 | 29.044 | 24.009 | 21.824 | 19.961 | 19.094 | 17.111 | 14.745 | 12.918 | 11.583 | 9.504 | 7.568 | 6.221 | 4.164 | 1.392 | -1.123 | -1.943 | -3.736 | -4.809 | -5.33 | -6.367 | -6.888 | -7.677 | -7.93 | -8.057 | -8.276 | -8.232 | -7.373 | -6.703 | -6.439 | -6.521 | -6.161 | -6.206 | -5.913 | -5.372 | -4.692 | -4.735 | -4.146 | -3.5 | -2.2 | -1.8 | -1.1 | -1.387 | -1.2 | -2.2 | -3 | -3.218 | -3.8 | -4.1 | -4.6 | -4.524 | -4.4 | -4.7 | -4 | -3.51 | -2 | -1 | -1 | -0.9 | -0.7 | -0.8 | -0.8 | -0.9 | -0.9 | -0.3 | -0.4 |
Accumulated Other Comprehensive Income/Loss
| -2.182 | -2.072 | -1.912 | -2.048 | -1.83 | -2.079 | -2.073 | -2.248 | -1.682 | -1.243 | -1.01 | -1.095 | -0.788 | -0.999 | -1.2 | -1.793 | -2.167 | -2.771 | -1.572 | -1.684 | -1.581 | -1.755 | -1.964 | -1.156 | -1.372 | -1.152 | -0.78 | -0.846 | -1.241 | -1.499 | -1.596 | -1.402 | -1.354 | -1.105 | -1.824 | -1.308 | -0.418 | -0.762 | -0.344 | -5.029 | -3.182 | -4.852 | -3.105 | -1.271 | -2.027 | -0.669 | 0.822 | 1.653 | -0.2 | 0.625 | 0.107 | -0.449 | 1.539 | 1.478 | 0.749 | 0.009 | -0.316 | 0.308 | -0.134 | -59.036 | -55.925 | -53.228 | -49.757 | -0.381 | -0.488 | -0.502 | -0.601 | -0.735 | -0.644 | -0.733 | -0.822 | -0.996 | -1.099 | -17.136 | -15.504 | -15.054 | -14.284 | -13.802 | -13.406 | -13.022 | -12.764 | -12.508 | -12.313 | -12.175 | -11.825 | -11.505 | -11.173 | -10.817 | -10.441 | -10.064 | -9.831 | -9.463 | -9.098 | -8.72 | -8.31 | -7.931 | -7.512 | -7.103 | -6.7 | -6.3 | -5.8 | -5.4 | -4.903 | -4.4 | -4 | -3.6 | -3.259 | -3.1 | -2.8 | -2.5 | -2.257 | -3.1 | -3 | -4 | -3.663 | -3.4 | -2.7 | -2.7 | -2.5 | -2.2 | -2.3 | -2.2 | -2.1 | -1.9 | -1.9 | -1.9 |
Other Total Stockholders Equity
| 156.86 | 156.678 | 156.678 | 156.678 | 146.856 | 146.856 | 155.413 | 155.413 | 155.669 | 155.58 | 155.268 | 155.101 | 154.987 | 154.967 | 154.866 | 154.763 | 154.691 | 154.438 | 154.235 | 153.98 | 153.694 | 153.43 | 153.268 | 152.885 | 152.548 | 152.093 | 143.835 | 143.666 | 143.419 | 143.227 | 142.998 | 142.909 | 142.67 | 142.466 | 142.269 | 141.891 | 141.831 | 141.983 | 96.532 | 30.802 | 30.638 | 30.496 | 30.258 | 30.082 | 29.925 | 29.436 | 28.883 | 28.663 | 28.471 | 28.148 | 27.92 | 27.588 | 27.426 | 27.309 | 27.255 | 27.141 | 27.021 | 26.882 | 26.757 | 85.679 | 82.467 | 79.664 | 76.001 | 26.451 | 26.408 | 26.288 | 26.246 | 26.526 | 26.249 | 26.241 | 26.204 | 26.274 | 26.274 | 42.215 | 40.568 | 21.729 | 20.823 | 20.284 | 19.888 | 19.392 | 19.113 | 19.003 | 18.794 | 18.753 | 18.403 | 16.592 | 16.261 | 16.018 | 15.597 | 15.331 | 15.029 | 14.765 | 14.392 | 14.114 | 13.704 | 13.42 | 13 | 12.257 | 13 | 12.1 | 11.7 | 11.3 | 9.627 | 11.1 | 10.8 | 10.5 | 8.421 | 10.2 | 10 | 9.8 | 8.015 | 10.8 | 8.2 | 9.2 | 8.194 | 8.6 | 7 | 7.2 | 6.9 | 6.6 | 6.7 | 6.6 | 6.5 | 6.2 | 2.5 | 2.5 |
Total Shareholders Equity
| 23.787 | 27.26 | 31.434 | 33.404 | 28.94 | 33.121 | 41.109 | 43.713 | 52.138 | 60.166 | 62.477 | 69.206 | 77.264 | 86.048 | 90.974 | 98.127 | 105.52 | 103.162 | 103.165 | 108.626 | 106.445 | 117.252 | 117.016 | 129.257 | 133.874 | 139.492 | 141.252 | 145.56 | 147.677 | 162.036 | 170.884 | 178.176 | 190.401 | 202.034 | 209.718 | 214.796 | 218.496 | 230.181 | 194.218 | 63.99 | 69.682 | 71.902 | 69.131 | 75.5 | 78.538 | 83.401 | 77.986 | 77.544 | 74.386 | 76.852 | 63.72 | 59.395 | 60.174 | 59.41 | 52.863 | 51.301 | 52.127 | 53.813 | 52.695 | 55.378 | 57.011 | 55.654 | 50.427 | 48.068 | 46.056 | 45.046 | 42.922 | 40.701 | 38.69 | 37.249 | 35.043 | 33.003 | 31.553 | 29.392 | 26.605 | 8.137 | 7.306 | 5.631 | 4.57 | 4.178 | 3.122 | 2.747 | 1.943 | 1.662 | 1.535 | 1.317 | 1.36 | 2.219 | 2.844 | 3.108 | 3.027 | 3.386 | 3.341 | 3.634 | 4.172 | 4.851 | 4.809 | 2.807 | 3.5 | 4.3 | 4.8 | 5.5 | 5.128 | 5.5 | 4.6 | 3.9 | 3.73 | 3.3 | 3.1 | 2.7 | 3.017 | 3.3 | 0.5 | 1.2 | 1.643 | 3.2 | 3.3 | 3.5 | 3.5 | 3.7 | 3.6 | 3.6 | 3.5 | 3.4 | 0.3 | 0.2 |
Total Equity
| 23.787 | 27.26 | 31.434 | 33.404 | 28.94 | 33.121 | 41.109 | 43.713 | 52.138 | 60.166 | 62.477 | 69.206 | 77.264 | 86.048 | 90.974 | 98.127 | 105.52 | 103.162 | 103.165 | 108.626 | 106.445 | 117.252 | 117.016 | 129.257 | 133.874 | 139.492 | 141.252 | 145.56 | 147.677 | 162.036 | 170.884 | 178.176 | 190.401 | 202.034 | 209.718 | 214.796 | 218.496 | 230.181 | 194.218 | 63.99 | 69.682 | 71.902 | 69.131 | 75.5 | 78.538 | 83.401 | 77.986 | 77.544 | 74.386 | 76.852 | 63.72 | 59.395 | 60.174 | 59.41 | 52.863 | 51.301 | 52.127 | 53.813 | 52.695 | 55.378 | 57.011 | 55.654 | 50.427 | 48.068 | 46.056 | 45.046 | 42.922 | 40.701 | 38.69 | 37.249 | 35.043 | 33.003 | 31.553 | 29.392 | 26.605 | 8.137 | 7.306 | 5.631 | 4.57 | 4.178 | 3.122 | 2.747 | 1.943 | 1.662 | 1.535 | 1.317 | 1.36 | 2.219 | 2.844 | 3.108 | 3.027 | 3.386 | 3.341 | 3.634 | 4.172 | 4.851 | 4.809 | 2.807 | 3.5 | 4.3 | 4.8 | 5.5 | 5.128 | 5.5 | 4.6 | 3.9 | 3.73 | 3.3 | 3.1 | 2.7 | 3.017 | 3.3 | 0.5 | 1.2 | 1.643 | 3.2 | 3.3 | 3.5 | 3.5 | 3.7 | 3.6 | 3.6 | 3.5 | 3.4 | 0.3 | 0.2 |
Total Liabilities & Shareholders Equity
| 40.993 | 57.78 | 58.192 | 52.901 | 61.08 | 65.653 | 60.541 | 58.488 | 62.031 | 71.225 | 74.038 | 78.48 | 86.379 | 96.222 | 103.377 | 109.485 | 122.293 | 130.828 | 127.608 | 140.249 | 142.216 | 155.172 | 150.685 | 161.037 | 161.711 | 170.079 | 165.238 | 171.641 | 169.3 | 180.038 | 187.666 | 197.582 | 215.555 | 234.45 | 247.787 | 260.291 | 265.557 | 295.961 | 246.84 | 95.956 | 114.28 | 114.779 | 98.302 | 109.578 | 119.489 | 139.959 | 142.028 | 135.564 | 139.689 | 140.396 | 99.881 | 98.226 | 89.424 | 100.148 | 87.615 | 79.188 | 83.555 | 90.305 | 86.05 | 82.39 | 87.027 | 87.838 | 85.091 | 82.819 | 67.103 | 64.741 | 61.162 | 54.846 | 57.627 | 57.525 | 56.4 | 51.625 | 48.347 | 45.151 | 41.246 | 18.071 | 17.291 | 9.99 | 9.324 | 8.791 | 8.032 | 6.908 | 2.759 | 2.391 | 2.187 | 2.687 | 2.944 | 3.098 | 3.628 | 4.553 | 5.369 | 5.062 | 5.599 | 4.925 | 5.197 | 6.605 | 6.944 | 7.438 | 7.2 | 6.5 | 6.9 | 8.3 | 9.266 | 9.3 | 10 | 9 | 10.57 | 10.1 | 8.6 | 7.7 | 8.907 | 7.4 | 4.5 | 12.2 | 12.799 | 15.3 | 14.5 | 13.7 | 13.9 | 14.5 | 13.4 | 10.1 | 10.2 | 9.9 | 1.4 | 1.1 |