Daxor Corporation
NASDAQ:DXR
7.95 (USD) • At close December 24, 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 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.711 | 0 | 0.629 | 0 | 0.618 | 0 | 2.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.184 | 0 | 2.5 | 0 | 2.456 | 0 | 3.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.03 | 0.112 | 0.071 | 0.058 | 0.107 | 0.213 | 0.074 | 0.277 | 0.059 | 0.234 | 0.038 | 2.545 | 4.036 | 0.021 | 1.11 | 2.03 | 0.015 | 0.038 | 0.079 | 2.839 | 0.102 | 0.029 | 0.038 | 0.093 | 2.207 | 0 | 0.014 | 0.005 | 0.064 | 0.02 | 0.056 | 0.003 | 0.053 | 0.061 | 0.037 | 0.013 | 0.022 | 0.388 | 0.301 | 0.432 | 0.056 | 0.044 | 0.057 | 0.018 | 0.019 | 0.037 | 0.098 | 0.068 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 25.1 | 29.3 | 23.5 | 20.5 | 16.7 |
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 | 55.804 | 52.317 | 54.059 | 53.188 | 53.876 | 58.074 | 48.806 | 52.329 | 53.271 | 61.448 | 69.896 | 58.032 | 68.339 | 66.888 | 77.774 | 69.6 | 74.919 | 67.352 | 70.013 | 71.155 | 66.968 | 62.275 | 59.26 | 57.612 | 57.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.711 | 0 | 0.629 | 0 | 0.618 | 0 | 2.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.184 | 0 | 2.5 | 0 | 2.456 | 0 | 3.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.03 | 0.112 | 0.071 | 0.058 | 0.107 | 0.213 | 0.074 | 0.277 | 0.059 | 0.234 | 0.038 | 2.545 | 4.036 | 0.021 | 1.11 | 2.03 | 0.015 | 0.038 | 0.079 | 2.839 | 0.102 | 0.029 | 0.038 | 0.093 | 2.207 | 0 | 0.014 | 0.005 | 0.064 | 0.02 | 0.056 | 0.003 | 0.053 | 0.061 | 0.037 | 0.013 | 0.022 | 0.388 | 0.301 | 0.432 | 0.056 | 0.044 | 0.057 | 0.018 | 0.019 | 0.037 | 0.098 | 0.068 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 25.1 | 29.3 | 23.5 | 20.5 | 16.7 |
Net Receivables
| 0.014 | 0.014 | 0.014 | 0.014 | 0.011 | 0.011 | 0.017 | 0.017 | 0.026 | 0.026 | 0.031 | 0.031 | 0.021 | 0.021 | 0.029 | 0.029 | 0.02 | 0.02 | 0.033 | 0.033 | 0.038 | 0.038 | 0.034 | 0.034 | 0.045 | 0.045 | 0.045 | 0.045 | 0.031 | 0.031 | 0.046 | 0.046 | 0.023 | 0.023 | 0.033 | 0.033 | 0.073 | 0.073 | 0.134 | 0.134 | 0.08 | 0.08 | 0.279 | 0.145 | 0.084 | 0.084 | 0.148 | 0.148 | 23.298 | 31.152 | 37.407 | 34.698 | 32.561 | 23.247 | 26.35 | 6.15 | 16.87 | 4.322 | 0.426 | 0.14 | 3.036 | 8.175 | 7.186 | 5.183 | 10.71 | 7.378 | 8.318 | 4.372 | 7.277 | 3.617 | 0.979 | 0.139 | 1.151 | 0.26 | 0.18 | 0.196 | 0.156 | 0.178 | 0.224 | 0.188 | 0.137 | 0.282 | 0.193 | 0.206 | 0.212 | 0.175 | 0.139 | 0.177 | 0.174 | 0.186 | 0.148 | 0.125 | 0.108 | 0.109 | 0.046 | 0.009 | 0.007 | 0.2 | 0.2 | 0.2 | 0.2 | 42.5 | 0.2 | 0.3 | 0.3 | 0.7 | 0.7 | 0.7 | 1.1 | 0.8 | 0.9 | 0.7 | 0.8 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.606 | 0 | -2.504 | 0 | -2.484 | 0 | -3.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.302 | 0.313 | 0.357 | 0.388 | 0.364 | 0.382 | 0.434 | 0.449 | 0.454 | 0.477 | 0.451 | 0.451 | 0.427 | 0.419 | 0.43 | 0.41 | 0.256 | 0.203 | 0.214 | 0.209 | 0.171 | 0.241 | 0.136 | 0.178 | 0.192 | 0 | 0 | 0 | 0 | -51.561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0.006 | 0.006 | 0.012 | 0.012 | 0 | 0.02 | 0.021 | 0.021 | 0.023 | 0.023 | 0.734 | 0.734 | 0.673 | 0.673 | 0.852 | 0.852 | 2.998 | 2.998 | 0.198 | 0.198 | 0.354 | 0.354 | 0.357 | 0.357 | 0.045 | 0.045 | 1.165 | 1.127 | 2.204 | 2.161 | 2.606 | 2.606 | 2.504 | 2.504 | 2.484 | 2.484 | 3.51 | 3.51 | 0.215 | 0.215 | 0.052 | 0.052 | 1.271 | 1.245 | 1.147 | 1.097 | 2.15 | 2.15 | 25.51 | 31.639 | 37.582 | 34.821 | 32.644 | 23.306 | 26.475 | 23.87 | 11.017 | 10.173 | 0.567 | 0.596 | 0.469 | 10.471 | 17.249 | 3.127 | 12.91 | 6.153 | 8.146 | 10.164 | 7.333 | 3.625 | 1.053 | 0.41 | 0.461 | 0.163 | 0.171 | 0.211 | 0.453 | 51.561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 0.02 | 0.02 | 0.026 | 0.026 | 0.011 | 0.031 | 0.017 | 0.038 | 0.026 | 0.049 | 0.031 | 0.764 | 0.021 | 0.694 | 0.029 | 0.881 | 0.02 | 3.018 | 0.033 | 0.231 | 0.038 | 0.392 | 0.037 | 0.391 | 0.045 | 0.091 | 0.045 | 1.172 | 0.196 | 2.192 | 2.619 | 2.652 | 2.522 | 2.527 | 2.489 | 2.517 | 3.538 | 3.583 | 0.325 | 0.349 | 0.08 | 0.132 | 0.279 | 1.389 | 0.271 | 1.181 | 2.298 | 2.298 | 81.686 | 84.15 | 92.12 | 88.506 | 86.989 | 81.984 | 75.964 | 82.742 | 70.977 | 75.523 | 71.217 | 59.104 | 74.478 | 89.668 | 102.197 | 79.312 | 100.465 | 80.747 | 78.71 | 81.859 | 77.37 | 66.336 | 60.551 | 58.253 | 58.912 | 2.467 | 0.18 | 0.209 | 0.208 | 0.242 | 0.244 | 0.243 | 0.14 | 0.334 | 0.253 | 0.244 | 0.225 | 0.196 | 0.526 | 0.478 | 0.606 | 0.241 | 0.192 | 0.182 | 0.126 | 0.128 | 0.083 | 0.107 | 0.075 | 0.2 | 0.2 | 0.3 | 0.3 | 42.6 | 0.3 | 0.4 | 0.4 | 0.7 | 0.8 | 0.8 | 1.2 | 0.9 | 1.1 | 0.9 | 0.8 | 0.4 | 0.5 | 0.4 | 0.5 | 0.6 | 0.5 | 0.4 | 0.7 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 25.3 | 29.6 | 23.7 | 20.8 | 17 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.001 | 4.066 | 4.08 | 4.123 | 4.169 | 4.227 | 4.223 | 4.219 | 4.173 | 3.995 | 3.665 | 3.223 | 2.309 | 2.056 | 2.041 | 2.122 | 2.058 | 1.732 | 1.643 | 1.575 | 0.764 | 0.744 | 0.725 | 0.651 | 0.621 | 0.374 | 0.383 | 0.293 | 0.291 | 0.289 | 0.296 | 0.299 | 0.303 | 0.299 | 0.298 | 0.326 | 0.339 | 0.28 | 0.283 | 0.272 | 0.276 | 0.287 | 0.299 | 0.31 | 0.321 | 0.326 | 0.341 | 0.355 | 0.366 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 |
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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 34.355 | 34.355 | 34.843 | 34.843 | 30.328 | 30.328 | 30.223 | 30.223 | 22.381 | 22.381 | 24.217 | 24.217 | 15.959 | 15.959 | 15.672 | 15.672 | 11.989 | 11.989 | 13.97 | 13.97 | 17.61 | 17.61 | 17.236 | 17.236 | 17.12 | 17.12 | 18.139 | 18.139 | 18.55 | 18.55 | 17.972 | 17.972 | 18.338 | 18.338 | 18.376 | 18.376 | 23.577 | 23.577 | 44.477 | 44.477 | 43.906 | 43.906 | 45.988 | 45.988 | 51.159 | 51.159 | 54.032 | 54.032 | 55.804 | 52.317 | 54.059 | 53.188 | 53.876 | 58.074 | 48.806 | 75.726 | 63.838 | 69.887 | 69.963 | 58.107 | 68.339 | 66.888 | 94.386 | 72.26 | 74.919 | 79.99 | 70.013 | 77.101 | 66.968 | 62.275 | 59.26 | 57.612 | 57.246 | 60.616 | 61.595 | 55.726 | 54.806 | 51.134 | 48.538 | 49.131 | 47.399 | 44.294 | 44.546 | 38.195 | 40.573 | 37.551 | 42.32 | 45.231 | 42.272 | 42.38 | 47.271 | 46.66 | 48.722 | 45.77 | 37.209 | 35.124 | 34.867 | 38 | 40.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.757 | 7.042 | 7.438 | 0 | 9.128 | 6.19 | 8.165 | 0 | 7.041 | 5.246 | 0.573 | 8.067 | 8.461 | 13.904 | 11.854 | 15.726 | 14.886 | 16.188 | 0 | 15.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | -34.843 | 0 | -30.328 | -30.328 | -30.223 | -30.223 | -22.381 | 0 | -24.217 | 0 | -15.959 | 0 | -15.672 | 0 | -11.989 | 0 | -13.97 | 0 | -17.61 | 0 | -17.236 | 0 | -17.12 | 0.354 | -18.139 | 0 | -18.55 | 0 | -17.972 | 0 | -18.338 | 0 | -18.376 | 0 | -23.577 | 3.975 | -44.477 | 1.22 | -43.906 | 1.079 | -45.988 | 0.017 | -51.159 | 0 | -54.032 | -54.032 | -55.767 | -55.037 | -61.064 | -60.589 | -53.839 | -67.165 | -54.959 | -83.854 | -63.801 | -76.89 | -75.171 | -58.643 | -76.369 | -75.312 | -108.253 | -84.076 | -90.608 | -94.58 | -86.167 | -77.067 | -82.218 | -62.243 | -59.228 | -57.58 | -57.214 | -60.99 | -61.978 | -56.019 | -55.097 | -51.423 | -48.834 | -49.43 | -47.703 | -44.593 | -44.844 | -38.521 | -40.912 | -37.831 | -42.603 | -45.503 | -42.548 | -42.667 | -47.57 | -46.97 | -49.044 | -46.096 | -37.55 | -35.479 | -35.234 | -38.4 | -40.7 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.5 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.3 | -0.3 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.2 | -0.2 | -0.1 |
Total Non-Current Assets
| 34.355 | 34.355 | 34.843 | 34.843 | 30.328 | 30.328 | 30.223 | 30.223 | 22.381 | 22.381 | 24.217 | 24.217 | 15.959 | 15.959 | 15.672 | 15.672 | 11.989 | 11.989 | 13.97 | 13.97 | 17.61 | 17.61 | 17.236 | 17.236 | 17.12 | 17.474 | 18.139 | 18.139 | 18.55 | 18.55 | 17.972 | 17.972 | 18.338 | 18.338 | 18.376 | 18.376 | 23.577 | 27.551 | 44.477 | 45.697 | 43.906 | 44.984 | 45.988 | 46.005 | 51.159 | 51.159 | 54.032 | 54.032 | 4.039 | 4.103 | 4.117 | 4.161 | 4.206 | 4.265 | 4.261 | 4.256 | 4.21 | 4.033 | 3.702 | 3.26 | 2.346 | 2.093 | 2.078 | 2.159 | 2.096 | 2.027 | 1.677 | 1.609 | 0.796 | 0.776 | 0.757 | 0.683 | 0.653 | 60.99 | 61.978 | 56.019 | 55.097 | 51.423 | 48.834 | 49.43 | 47.703 | 44.593 | 44.844 | 38.521 | 40.912 | 37.831 | 42.603 | 45.503 | 42.548 | 42.667 | 47.57 | 46.97 | 49.044 | 46.096 | 37.55 | 35.479 | 35.234 | 38.4 | 40.7 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 |
Total Assets
| 34.376 | 34.376 | 34.869 | 34.869 | 30.359 | 30.359 | 30.261 | 30.261 | 22.43 | 22.43 | 24.982 | 24.982 | 16.653 | 16.653 | 16.553 | 16.553 | 15.007 | 15.007 | 14.201 | 14.201 | 18.002 | 18.002 | 17.627 | 17.627 | 17.565 | 17.565 | 19.311 | 19.311 | 20.742 | 20.742 | 20.624 | 20.624 | 20.865 | 20.865 | 20.893 | 20.893 | 31.135 | 31.135 | 46.046 | 46.046 | 45.116 | 45.116 | 47.394 | 47.394 | 52.34 | 52.34 | 56.33 | 56.33 | 85.725 | 88.253 | 96.237 | 92.667 | 91.195 | 86.248 | 80.225 | 86.998 | 75.187 | 79.555 | 74.919 | 62.364 | 76.824 | 91.761 | 104.275 | 81.471 | 102.561 | 82.775 | 80.387 | 83.468 | 78.166 | 67.112 | 61.308 | 58.937 | 59.565 | 63.791 | 62.501 | 56.612 | 55.929 | 52.161 | 49.524 | 50.131 | 48.301 | 45.37 | 45.558 | 39.273 | 41.574 | 38.418 | 43.506 | 46.37 | 43.54 | 43.332 | 48.207 | 47.524 | 49.575 | 46.577 | 37.989 | 35.99 | 35.846 | 39 | 41.3 | 38.5 | 44.1 | 43.2 | 42 | 43.2 | 41.3 | 36.6 | 35.7 | 35.2 | 37.3 | 35 | 35.4 | 35.3 | 37.7 | 38.3 | 36.2 | 35.2 | 35 | 34 | 35.9 | 38.3 | 29.1 | 30 | 30.2 | 30.7 | 32.6 | 31 | 31.9 | 32.4 | 29.2 | 28.2 | 28.9 | 32.1 | 27 | 27.5 | 26.5 | 26.5 | 30.3 | 24.1 | 21.3 | 17.5 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0.103 | 0.103 | 0 | 0 | 0.062 | 0.062 | 0.017 | 0.017 | 0.087 | 0.087 | 0 | 0 | 0.08 | 0.08 | 0.004 | 0.004 | 0.079 | 0.079 | 0 | 0 | 0.073 | 0.073 | 0.009 | 0.009 | 0.075 | 0.075 | 0.048 | 0.048 | 0.008 | 0.008 | 0.059 | 0.059 | 0.009 | 0.009 | 0.022 | 0.022 | 0.016 | 0.016 | 0.012 | 0.012 | 0.028 | 0.028 | 0.013 | 0.013 | 0.011 | 0.011 | 0.525 | 0.971 | 1.063 | 1.182 | 0.437 | 0.563 | 0.579 | 0.377 | 0.534 | 0.457 | 0.533 | 0.585 | 0.604 | 0.466 | 0.435 | 0.312 | 0.498 | 0.593 | 0.476 | 0.411 | 0.413 | 0.492 | 0.677 | 0.405 | 0.512 | 0.208 | 0.12 | 0.071 | 0.089 | 0.101 | 0.148 | 0.183 | 0.183 | 0.2 | 0.108 | 0.173 | 0.112 | 0.053 | 0.039 | 0.078 | 0.053 | 0.038 | 0.118 | 0.089 | 0.042 | 0.048 | 0.052 | 0.083 | 0.127 | 0 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0.6 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.3 | 0.4 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.716 | 0 | 0.632 | 0 | 0.627 | 0 | 2.822 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.094 | 0 | 1.894 | 0 | 2.184 | 0 | 2.5 | 0 | 2.448 | 0 | 3.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0 | 0.028 | 0 | 0.034 | 0 | 0.034 | 0 | 0.034 | 0 | 0.034 | 0 | 0.064 | 0 | 0.033 | 0 | 0.071 | 0 | 0.036 | 0 | 0.044 | 0 | 0 | 0 | 0.087 | 0.743 | 1.136 | 0.777 | 2.987 | 3.074 | 2.697 | 2.523 | 0.943 | 3.03 | 2.099 | 2.261 | 2.644 | 2.724 | 0.4 | 0 | 1.296 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | -0.628 | 0 | 0 | 0 | -0.547 | 0 | -2.818 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.019 | 0 | -1.846 | 0 | -2.176 | 0 | -2.441 | 0 | -2.439 | 0 | -3.428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.039 | 0.053 | 0.029 | 0.038 | 0.052 | 0.067 | 0.054 | 0.038 | 0.047 | 0.063 | 0.048 | 0.024 | 0.033 | 0.046 | 0.002 | 0.004 | 0.007 | 0.01 | 0.001 | 0.001 | 0.003 | 0.006 | 0.011 | 0.038 | 0.09 | 0 | 0 | 0 | 0 | -4.293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 0.071 | 0.071 | -0.103 | 0 | 0 | 0 | -0.062 | 0 | -0.017 | 0 | -0.087 | 0.003 | 0 | 0.012 | -0.08 | 0 | -0.004 | 0.122 | -0.079 | 0.014 | 0 | 0.001 | -0.073 | 0.037 | -0.035 | 0.081 | -0.103 | 0.05 | -0.082 | 0.049 | -0.042 | 0.287 | -0.093 | 0.153 | -0.043 | 0.163 | -0.086 | 0.194 | -0.048 | 0.093 | -0.083 | 2.446 | -0.063 | 0.751 | -0.058 | 1.257 | 4.418 | 4.418 | -0.612 | -1.714 | -2.198 | -1.959 | -3.423 | -3.638 | -3.276 | -2.9 | -1.477 | -3.487 | -2.633 | -2.847 | -3.248 | -5.494 | -0.835 | -0.312 | -1.801 | -0.593 | -0.476 | -0.411 | -0.413 | -0.492 | -0.677 | -0.405 | -0.512 | -0.208 | -0.12 | -0.071 | -0.089 | -4.496 | -0.148 | -0.183 | -0.183 | -0.2 | -0.108 | -0.173 | -0.112 | -0.053 | -0.039 | -0.078 | -0.053 | -0.038 | -0.118 | -0.089 | -0.042 | -0.048 | -0.052 | -0.083 | -0.127 | 0 | -0.1 | 0 | -0.1 | 0 | -0.1 | -0.6 | -0.2 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.3 | 0 | -0.1 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | -0.1 | -0.1 | -0.2 | -0.1 | -0.3 | -0.4 | -0.1 | -0.1 | -0.1 | -0.3 | -0.3 | -0.2 | -0.2 | -0.2 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 0.071 | 0.071 | 0.103 | 0.103 | 0 | 0 | 0.062 | 0.062 | 0.017 | 0.017 | 0.087 | 0.806 | 0.644 | 0.644 | 0.08 | 0.707 | 0.004 | 2.947 | 0.079 | 0.093 | 0.001 | 0.001 | 0.073 | 0.11 | 0.009 | 0.09 | 0.075 | 1.219 | 0.048 | 1.99 | 0.008 | 2.478 | 0.059 | 2.712 | 0.009 | 2.621 | 0.022 | 3.667 | 0.016 | 0.109 | 0.012 | 2.458 | 0.028 | 0.778 | 0.013 | 1.27 | 4.429 | 4.429 | 49.264 | 50.372 | 50.383 | 46.57 | 43.9 | 37.621 | 36.836 | 40.026 | 27.215 | 28.951 | 29.445 | 29.958 | 32.973 | 37.732 | 44.848 | 26.731 | 47.214 | 30.463 | 27.636 | 31.666 | 32.529 | 25.108 | 20.606 | 19.606 | 20.82 | 0.208 | 0.12 | 0.071 | 0.089 | 0.101 | 0.148 | 0.183 | 0.183 | 0.2 | 0.108 | 0.173 | 0.112 | 0.053 | 0.039 | 0.078 | 0.053 | 0.038 | 0.118 | 0.089 | 0.042 | 0.048 | 0.052 | 0.083 | 0.127 | 0 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0.6 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.3 | 0.4 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1.65 | 1.65 | 0.756 | 0.756 | 0 | 0 | 1.229 | 1.229 | 2.798 | 2.798 | 3.023 | 3.023 | 1.516 | 1.516 | 0.171 | 0.171 | 0.905 | 0.905 | 1.343 | 1.343 | 4.397 | 4.397 | 4.455 | 4.455 | 4.363 | 4.363 | 4.335 | 4.335 | 4.069 | 4.069 | 2.802 | 2.802 | 0 | 2.177 | 0 | 3.845 | 0 | 7.938 | 21.356 | 21.356 | 17.177 | 17.177 | 20.245 | 20.245 | 17.987 | 17.987 | 10.678 | 10.678 | 14.053 | 8.158 | 37.96 | 0 | 27.391 | 19.629 | 19.394 | 24.585 | 11.162 | 11.997 | 16.16 | 18.701 | 13.483 | 0 | 1.242 | 3.051 | 3.782 | 0.604 | 3.747 | 12.745 | 0 | 0 | 0 | 0 | 0 | 0 | 6.543 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.1 | 2 | 1.7 | 0 | 1.7 | 0 | 0 | 0 | 2.6 | 0 | 0 | 0 | 0 | 0 | 0 | 1.6 | 3 | 0 | 2.7 | 0 | 0 | 0 | 3.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.8 | 11.3 | 7.8 | 7 | 4.6 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.564 | 0 | 0 | 0 | 9.004 | 0 | 0 | 0 | 10.627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | -0.756 | 0 | 0 | 0 | -1.229 | 0 | -2.798 | 0 | -3.023 | 0 | -1.516 | 0 | -0.171 | 0 | -0.905 | 0 | -1.343 | 0 | -4.397 | 0 | -4.455 | 0 | -4.363 | 0 | -4.335 | 0 | -4.069 | 0 | -2.802 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21.356 | 0 | -17.177 | 0 | -20.245 | 0 | -17.987 | 2.342 | -10.678 | -10.678 | -18.617 | -8.158 | -37.96 | 0 | -36.395 | -19.629 | -19.394 | -24.585 | -21.789 | -11.997 | -16.16 | -18.701 | -13.483 | 0 | -1.242 | -3.051 | -3.782 | -0.604 | -3.747 | -12.745 | 0 | 0 | 0 | 0 | 0 | 0 | -6.543 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.1 | -2 | -1.7 | 0 | -1.7 | 0 | 0 | 0 | -2.6 | 0 | 0 | 0 | 0 | 0 | 0 | -1.6 | -3 | 0 | -2.7 | 0 | 0 | 0 | -3.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.8 | -11.3 | -7.8 | -7 | -4.6 |
Total Non-Current Liabilities
| 1.65 | 1.65 | 0.859 | 0.756 | 0 | 0 | 1.292 | 1.229 | 0.017 | 2.798 | 0.087 | 3.023 | 2.16 | 1.516 | 0.171 | 0.171 | 0.905 | 0.905 | 1.343 | 1.343 | 4.398 | 4.397 | 4.455 | 4.455 | 4.363 | 4.363 | 4.335 | 4.335 | 4.069 | 4.069 | 2.802 | 2.802 | 2.177 | 2.177 | 3.845 | 3.845 | 7.938 | 7.938 | 21.356 | 21.356 | 17.177 | 17.177 | 20.245 | 20.245 | 17.987 | 20.329 | 10.678 | 10.678 | 4.564 | 0.259 | 0.273 | 33.744 | 9.004 | 0.312 | 0.324 | 0.335 | 10.627 | 0.358 | 0.369 | 0.38 | 0.39 | 0.401 | 0.411 | 0.421 | 0.431 | 0.44 | 0.45 | 0.459 | 3.483 | 4.232 | 5.619 | 5.85 | 7.083 | 7.801 | 6.543 | 4.397 | 4.113 | 4.394 | 4.04 | 2.863 | 2.502 | 2.709 | 2.633 | 1.923 | 1.434 | 0.91 | 0.73 | 0.719 | 1 | 1.968 | 1.986 | 1.886 | 1.775 | 1.756 | 2.637 | 2.558 | 2.444 | 7.2 | 2 | 6.5 | 2.1 | 8.1 | 1.2 | 1.2 | 2.5 | 2.6 | 3.5 | 1.2 | 1.6 | 1.4 | 0.7 | 0 | 1.6 | 6.7 | 2.4 | 2.7 | 3.9 | 2.7 | 4.8 | 3.9 | 4.5 | 6.1 | 7 | 8.1 | 9.7 | 7.5 | 0 | 11.4 | 9.1 | 8.6 | 9.7 | 5.6 | 5.7 | 7.5 | 7.2 | 7.8 | 11.3 | 7.8 | 7 | 4.6 |
Total Liabilities
| 1.72 | 1.72 | 0.859 | 0.859 | 0 | 0 | 1.292 | 1.292 | 2.815 | 2.815 | 3.829 | 3.829 | 2.16 | 2.16 | 0.878 | 0.878 | 3.852 | 3.852 | 1.435 | 1.435 | 4.398 | 4.398 | 4.565 | 4.565 | 4.452 | 4.452 | 5.554 | 5.554 | 6.059 | 6.059 | 5.28 | 5.28 | 4.889 | 4.889 | 6.466 | 6.466 | 11.605 | 11.605 | 21.465 | 21.465 | 19.635 | 19.635 | 21.023 | 21.023 | 21.599 | 21.599 | 21.216 | 21.216 | 49.508 | 50.631 | 50.656 | 46.57 | 44.2 | 37.933 | 37.16 | 40.361 | 27.562 | 29.309 | 29.814 | 30.338 | 33.364 | 38.133 | 45.258 | 27.151 | 47.645 | 30.903 | 28.085 | 32.125 | 32.529 | 25.108 | 20.606 | 19.606 | 20.82 | 21.837 | 20.798 | 16.388 | 16.048 | 14.584 | 13.464 | 12.593 | 11.883 | 10.636 | 10.492 | 7.744 | 8.027 | 6.392 | 8.03 | 9.013 | 8.211 | 8.77 | 10.539 | 10.305 | 10.903 | 9.767 | 7.451 | 6.701 | 6.566 | 7.2 | 7.9 | 6.5 | 8.8 | 8.1 | 7.3 | 8 | 8.4 | 6.4 | 6.9 | 4.4 | 5.5 | 4.8 | 4.5 | 4.3 | 5.6 | 6.7 | 5.4 | 2.7 | 3.9 | 2.7 | 4.8 | 6.9 | 4.7 | 6.4 | 7.6 | 8.8 | 10.3 | 8.3 | 0.4 | 12.4 | 10.1 | 9.5 | 10.9 | 11.1 | 6.9 | 7.9 | 7.5 | 7.8 | 11.3 | 7.8 | 7 | 4.6 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 9.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 12.443 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 11.224 | 0.053 | 0.053 | 0.053 | 10.967 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 10.764 | 0.053 | 0.053 | 0.053 | 10.754 | 10.754 | 10.754 | 10.754 | 10.748 | 10.748 | 10.746 | 10.746 | 10.744 | 10.744 | 10.744 | 10.744 | 10.744 | 10.744 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 23.462 | 23.462 | 25.093 | 25.093 | 21.749 | 21.749 | 24.786 | 24.786 | 17.796 | 17.796 | 19.608 | 19.608 | 13.311 | 13.311 | 14.86 | 14.86 | 13.017 | 13.017 | 16.565 | 16.565 | 17.497 | 17.497 | 17.061 | 17.061 | 8.024 | 17.3 | 8.482 | 17.947 | 9.093 | 18.695 | 10.38 | 19.299 | 13.195 | 19.619 | 10.243 | 17.957 | 15.173 | 22.777 | 10.572 | 27.258 | 11.852 | 27.88 | 12.995 | 28.354 | 15.434 | 32.532 | 36.777 | 36.777 | 24.74 | 26.652 | 30.836 | 31.654 | 32.98 | 33.46 | 31.913 | 32.149 | 32.242 | 37.991 | 36.427 | 30.615 | 32.158 | 37.633 | 32.313 | 30.808 | 23.487 | 20.196 | 18.24 | 15.9 | 12.84 | 12.793 | 13.721 | 13.587 | 13.626 | 14.039 | 13.043 | 14.25 | 14.59 | 14.869 | 14.928 | 15.19 | 15.17 | 15.544 | 15.724 | 15.972 | 16.246 | 16.656 | 16.551 | 16.473 | 16.44 | 16.414 | 16.275 | 16.181 | 16.141 | 16.294 | 16.228 | 16.29 | 16.196 | 16.4 | 16.4 | 16.6 | 16.3 | 16.5 | 16.5 | 16.5 | 16.7 | 17.6 | 17.2 | 19.5 | 19.2 | 19.2 | 19.2 | 19.2 | 19.3 | 19.1 | -2.2 | 18.6 | 18.1 | 17.7 | 17.3 | 16.8 | 16.2 | 15.4 | 14.4 | 13.7 | 14.1 | 14.5 | 13.4 | 11.7 | 10.7 | 10.3 | 9.5 | 12.5 | 11.6 | 11.1 | 10.5 | 9.6 | 10 | 6.7 | 5.8 | 4.2 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 25.093 | 0 | 21.749 | -0 | 24.786 | -0 | 17.796 | -0 | 19.608 | 0 | 13.311 | 0 | 14.86 | 0 | 13.017 | 0 | 16.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 11.932 | 15.642 | 15.318 | 0 | 15.724 | 11.895 | 15.163 | 0 | 12.886 | 9.278 | 1.614 | 11.459 | 15.713 | 25.822 | 22.014 | 29.206 | 27.645 | 30.064 | 31.179 | 28.38 | 24.71 | 22.395 | 21.14 | 20.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.032 | -2.005 | -1.978 | -1.951 | -1.908 | -1.885 | -1.862 | -0.919 | -0.904 | -0.89 | -0.875 | -0.861 | -0.8 | -0.8 | -0.8 | -0.8 | -0.8 | -0.8 | -0.7 | -0.7 | -0.7 | -0.7 | -0.7 | -0.7 | -0.7 | -0.6 | -0.6 | -0.6 | -0.6 | -0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 9.14 | 9.14 | 8.864 | 8.864 | 8.557 | 8.557 | -20.656 | 4.13 | -28.419 | 1.767 | -18.117 | 1.491 | -12.183 | 1.129 | -14.098 | 0.762 | -13.086 | -1.915 | -3.853 | -3.853 | -14.86 | -3.946 | -4.052 | -4.052 | -4.241 | -4.241 | -4.242 | -4.242 | -14.776 | -4.065 | -4.008 | -4.008 | -14.396 | -14.396 | -14.283 | -14.283 | -13.994 | -13.994 | -13.423 | -13.423 | -13.142 | -13.142 | -12.727 | -12.727 | 4.563 | -12.535 | -1.716 | -1.716 | 11.423 | -1.015 | -0.95 | -0.929 | 13.962 | -0.923 | -0.797 | -0.729 | 15.331 | -0.684 | -0.654 | -0.256 | 11.249 | 15.943 | 26.65 | 23.458 | 31.375 | 31.622 | 34.008 | 35.39 | 32.744 | 29.157 | 26.928 | 25.691 | 25.066 | 27.863 | 28.606 | 25.921 | 25.239 | 22.655 | 21.079 | 22.295 | 21.194 | 19.137 | 19.288 | 15.505 | 17.248 | 15.317 | 18.872 | 20.832 | 18.836 | 18.095 | 21.34 | 20.984 | 22.478 | 20.463 | 14.257 | 12.947 | 13.031 | 15.3 | 16.9 | 16.2 | 18.9 | 19.4 | 19 | 19.4 | 16.9 | 13.3 | 12.3 | 12 | 13.3 | 11.7 | 12.3 | 12.4 | 13.4 | 13.1 | 33.6 | 11.7 | 11.1 | 11.8 | 12.1 | 14.6 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.3 | 8.4 | 8.4 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 8.6 | 8.7 | 8.6 | 8.3 | 8.4 |
Total Shareholders Equity
| 32.655 | 32.655 | 34.01 | 34.01 | 30.359 | 30.359 | 28.969 | 28.969 | 19.616 | 19.616 | 21.153 | 21.153 | 14.493 | 14.493 | 15.675 | 15.675 | 11.156 | 11.156 | 12.766 | 12.766 | 13.604 | 13.604 | 13.062 | 13.062 | 13.112 | 13.112 | 13.758 | 13.758 | 14.684 | 14.684 | 15.344 | 15.344 | 15.976 | 15.976 | 14.428 | 14.428 | 19.53 | 19.53 | 24.581 | 24.581 | 25.481 | 25.481 | 26.371 | 26.371 | 30.741 | 30.741 | 35.114 | 35.114 | 36.217 | 37.622 | 45.581 | 46.097 | 46.995 | 48.315 | 43.065 | 46.637 | 47.625 | 50.246 | 45.105 | 32.026 | 43.461 | 53.628 | 59.016 | 54.319 | 54.916 | 51.871 | 52.302 | 51.343 | 45.638 | 42.003 | 40.702 | 39.331 | 38.745 | 41.955 | 41.703 | 40.224 | 39.881 | 37.578 | 36.06 | 37.537 | 36.417 | 34.734 | 35.065 | 31.529 | 33.547 | 32.026 | 35.476 | 37.357 | 35.329 | 34.562 | 37.668 | 37.219 | 38.672 | 36.81 | 30.538 | 29.29 | 29.28 | 31.8 | 33.4 | 32 | 35.3 | 35.1 | 34.7 | 35.2 | 32.9 | 30.2 | 28.8 | 30.8 | 31.8 | 30.2 | 30.9 | 31 | 32.1 | 31.6 | 30.8 | 30.3 | 29.2 | 29.5 | 29.4 | 31.4 | 24.4 | 23.6 | 22.6 | 21.9 | 22.3 | 22.7 | 21.6 | 20 | 19.1 | 18.7 | 18 | 21 | 20.1 | 19.6 | 19 | 18.2 | 18.7 | 15.3 | 14.1 | 12.6 |
Total Equity
| 32.655 | 32.655 | 34.01 | 34.01 | 30.359 | 30.359 | 28.969 | 28.969 | 19.616 | 19.616 | 21.153 | 21.153 | 14.493 | 14.493 | 15.675 | 15.675 | 11.156 | 11.156 | 12.766 | 12.766 | 13.604 | 13.604 | 13.062 | 13.062 | 13.112 | 13.112 | 13.758 | 13.758 | 14.684 | 14.684 | 15.344 | 15.344 | 15.976 | 15.976 | 14.428 | 14.428 | 19.53 | 19.53 | 24.581 | 24.581 | 25.481 | 25.481 | 26.371 | 26.371 | 30.741 | 30.741 | 35.114 | 35.114 | 36.217 | 37.622 | 45.581 | 46.097 | 46.995 | 48.315 | 43.065 | 46.637 | 47.625 | 50.246 | 45.105 | 32.026 | 43.461 | 53.628 | 59.016 | 54.319 | 54.916 | 51.871 | 52.302 | 51.343 | 45.638 | 42.003 | 40.702 | 39.331 | 38.745 | 41.955 | 41.703 | 40.224 | 39.881 | 37.578 | 36.06 | 37.537 | 36.417 | 34.734 | 35.065 | 31.529 | 33.547 | 32.026 | 35.476 | 37.357 | 35.329 | 34.562 | 37.668 | 37.219 | 38.672 | 36.81 | 30.538 | 29.29 | 29.28 | 31.8 | 33.4 | 32 | 35.3 | 35.1 | 34.7 | 35.2 | 32.9 | 30.2 | 28.8 | 30.8 | 31.8 | 30.2 | 30.9 | 31 | 32.1 | 31.6 | 30.8 | 30.3 | 29.2 | 29.5 | 29.4 | 31.4 | 24.4 | 23.6 | 22.6 | 21.9 | 22.3 | 22.7 | 21.6 | 20 | 19.1 | 18.7 | 18 | 21 | 20.1 | 19.6 | 19 | 18.2 | 18.7 | 15.3 | 14.1 | 12.6 |
Total Liabilities & Shareholders Equity
| 34.376 | 34.376 | 34.869 | 34.869 | 30.359 | 30.359 | 30.261 | 30.261 | 22.43 | 22.43 | 24.982 | 24.982 | 16.653 | 16.653 | 16.553 | 16.553 | 15.007 | 15.007 | 14.201 | 14.201 | 18.002 | 18.002 | 17.627 | 17.627 | 17.565 | 17.565 | 19.311 | 19.311 | 20.742 | 20.742 | 20.624 | 20.624 | 20.865 | 20.865 | 20.893 | 20.893 | 31.135 | 31.135 | 46.046 | 46.046 | 45.116 | 45.116 | 47.394 | 47.394 | 52.34 | 52.34 | 0 | 0 | 85.725 | 88.253 | 96.237 | 92.667 | 91.195 | 86.248 | 80.225 | 86.998 | 75.187 | 79.555 | 74.919 | 62.364 | 76.824 | 91.761 | 104.275 | 81.471 | 102.561 | 82.775 | 80.387 | 83.468 | 78.166 | 67.112 | 61.308 | 58.937 | 59.565 | 63.791 | 62.501 | 56.612 | 55.929 | 52.161 | 49.524 | 50.131 | 48.301 | 45.37 | 45.558 | 39.273 | 41.574 | 38.418 | 43.506 | 46.37 | 43.54 | 43.332 | 48.207 | 47.524 | 49.575 | 46.577 | 37.989 | 35.99 | 35.846 | 39 | 41.3 | 38.5 | 44.1 | 43.2 | 42 | 43.2 | 41.3 | 36.6 | 35.7 | 35.2 | 37.3 | 35 | 35.4 | 35.3 | 37.7 | 38.3 | 36.2 | 35.2 | 35 | 34 | 35.9 | 38.3 | 29.1 | 30 | 30.2 | 30.7 | 32.6 | 31 | 31.9 | 32.4 | 29.2 | 28.2 | 28.9 | 32.1 | 27 | 27.5 | 26.5 | 26.5 | 30.3 | 24.1 | 21.3 | 17.5 |