eGain Corporation
NASDAQ:EGAN
5.44 (USD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 70.011 | 82.989 | 86.833 | 79.827 | 73.201 | 81.306 | 80.867 | 71.524 | 72.173 | 70.495 | 68.481 | 70.414 | 63.231 | 53.413 | 54.203 | 53.099 | 46.609 | 40.658 | 40.314 | 34.363 | 31.86 | 31.078 | 11.222 | 11.542 | 11.498 | 10.934 | 10.769 | 10.724 | 10.627 | 10.345 | 9.727 | 9.469 | 11.78 | 7.541 | 9.792 | 7.264 | 8.633 | 9.19 | 8.296 | 5.111 | 8.785 | 7.769 | 12.491 | 14.639 | 16.206 | 16.758 | 18.839 | 10.314 | 9.911 | 11.159 | 11.54 | 15.406 | 12.424 | 13.276 | 12.128 | 4.818 | 5.733 | 7.587 | 5.97 | 4.678 | 7.511 | 5.513 | 3.805 | 2.244 | 3.79 | 3.956 | 5.02 | 3.552 | 6.195 | 5.44 | 6.004 | 5.174 | 6.916 | 5.479 | 4.856 | 5.762 | 4.498 | 4.894 | 5.534 | 4.438 | 5.181 | 5.552 | 3.73 | 2.9 | 4.407 | 3.234 | 4.52 | 2.79 | 9.892 | 15.894 | 21.666 | 29.945 | 42.613 | 53.198 | 71.131 | 89.818 | 27.201 | 25.459 | 42.3 | 56.8 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.633 | 0.643 | 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 | 2.991 | 14.936 | 14.2 | 0 |
Cash and Short Term Investments
| 70.011 | 82.989 | 86.833 | 79.827 | 73.201 | 81.306 | 80.867 | 71.524 | 72.173 | 70.495 | 68.481 | 70.414 | 63.231 | 53.413 | 54.203 | 53.099 | 46.609 | 40.658 | 40.314 | 34.363 | 31.86 | 31.078 | 11.222 | 11.542 | 11.498 | 10.934 | 10.769 | 10.724 | 10.627 | 10.345 | 9.727 | 9.469 | 11.78 | 7.541 | 9.792 | 7.264 | 8.633 | 9.19 | 8.296 | 5.111 | 8.785 | 7.769 | 12.491 | 14.639 | 16.206 | 16.758 | 18.839 | 10.314 | 9.911 | 11.159 | 11.54 | 15.406 | 13.057 | 13.919 | 12.228 | 4.818 | 5.733 | 7.587 | 5.97 | 4.678 | 7.511 | 5.513 | 3.805 | 2.244 | 3.79 | 3.956 | 5.02 | 3.552 | 6.195 | 5.44 | 6.004 | 5.174 | 6.916 | 5.479 | 4.856 | 5.762 | 4.498 | 4.894 | 5.534 | 4.438 | 5.181 | 5.552 | 3.73 | 2.9 | 4.407 | 3.234 | 4.52 | 2.79 | 9.892 | 15.894 | 21.666 | 29.945 | 42.613 | 53.198 | 71.131 | 89.818 | 30.192 | 40.395 | 56.5 | 56.8 |
Net Receivables
| 31.731 | 10.95 | 14.271 | 18.42 | 31.569 | 10.214 | 16.47 | 24.531 | 26.961 | 18.181 | 14.773 | 11.4 | 26.311 | 16.016 | 16.649 | 15.478 | 22.708 | 13.369 | 14.204 | 20.217 | 20.411 | 15.139 | 16.178 | 16.872 | 7.389 | 6.722 | 6.464 | 5.498 | 7.201 | 7.745 | 8.538 | 7.275 | 11.876 | 6.639 | 10.83 | 11.16 | 13.118 | 12.22 | 10.736 | 15.402 | 11.163 | 9.495 | 9.372 | 9.833 | 12.307 | 10.271 | 8.308 | 6.254 | 6.535 | 5.823 | 5.548 | 4.674 | 8.197 | 4.112 | 2.944 | 10 | 2.955 | 2.735 | 4.688 | 4.573 | 4.308 | 3.691 | 5.54 | 4.013 | 2.749 | 2.918 | 3.578 | 2.973 | 1.79 | 1.681 | 2.62 | 3.404 | 2.151 | 4.627 | 5.031 | 3.989 | 4.59 | 3.405 | 3.184 | 3.887 | 2.876 | 3.393 | 2.328 | 2.845 | 3.27 | 3.356 | 4.029 | 3.937 | 4.968 | 5.873 | 9.616 | 9.682 | 13.803 | 14.826 | 11.432 | 10.037 | 8.589 | 1.926 | 1.6 | 1.3 |
Inventory
| 0 | 0 | 3.446 | 3.816 | 3.79 | 3.98 | 3.565 | 0 | 4.106 | 3.764 | 3.396 | 3.689 | 4.358 | 3.222 | 2.972 | 3.095 | 3.586 | 2.747 | 2.51 | 2.739 | 3.264 | 2.957 | 2.376 | 2.554 | 3.366 | 2.101 | 1.802 | 1.953 | 2.433 | 2.041 | 1.409 | 1.965 | 2.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.619 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.11 | 3.704 | 1.175 | 1.304 | 1.268 | 1.083 | 0.609 | 0.526 | 0.895 | 1.016 | 0.842 | 0.832 | 0.778 | 0.647 | 0.575 | 0.801 | 0.617 | 0.585 | 0.688 | 1.102 | 1.054 | 0.497 | 0.409 | 0.334 | 0.285 | 0.59 | 0.558 | 0.386 | 0.37 | 0.378 | 0.437 | 0.531 | 0.426 | 2.573 | 1.976 | 2.385 | 2.934 | 3.135 | 3.417 | 4.412 | 2.243 | 2.724 | 3.205 | 3.354 | 4.151 | 4.003 | 2.704 | 1.629 | 0.83 | 0.729 | 0.67 | 0.7 | 0.592 | 0.597 | 0.632 | 0.529 | 0.525 | 0.338 | 0.45 | 0.459 | 0.551 | 0.476 | 0.474 | 0.652 | 0.831 | 0.875 | 0.795 | 0.001 | 0.675 | 0.922 | 0.743 | 0.64 | 0.635 | 0.858 | 1.026 | 1.069 | 1.137 | 1.198 | 1.288 | 1.242 | 1.42 | 2.163 | 2.671 | 3.068 | 3.688 | 4.325 | 4.907 | 5.575 | 4.472 | 4.451 | 4.398 | 7.453 | 7.365 | 4.331 | 4.347 | 4.286 | 4.456 | 2.859 | 0.9 | 0.4 |
Total Current Assets
| 105.852 | 97.643 | 105.725 | 103.367 | 109.828 | 96.583 | 101.511 | 101.383 | 104.135 | 93.456 | 87.492 | 86.335 | 94.678 | 73.298 | 74.399 | 72.473 | 73.52 | 57.359 | 57.716 | 58.421 | 56.589 | 49.671 | 30.185 | 31.302 | 22.538 | 20.347 | 19.593 | 18.561 | 20.631 | 20.509 | 20.111 | 19.24 | 26.354 | 16.753 | 22.598 | 20.809 | 24.685 | 24.545 | 22.449 | 24.925 | 22.191 | 19.988 | 25.068 | 27.826 | 32.664 | 31.032 | 29.851 | 19.083 | 17.276 | 17.711 | 17.758 | 20.78 | 21.846 | 18.628 | 15.804 | 15.347 | 9.213 | 10.66 | 11.108 | 9.71 | 12.37 | 9.68 | 9.819 | 6.909 | 7.37 | 7.749 | 9.393 | 7.145 | 8.66 | 8.043 | 9.367 | 9.218 | 9.702 | 10.964 | 10.913 | 10.82 | 10.225 | 9.497 | 10.006 | 9.567 | 9.477 | 11.108 | 8.729 | 8.813 | 11.365 | 10.915 | 13.456 | 12.302 | 19.332 | 26.218 | 35.68 | 47.08 | 63.781 | 72.355 | 86.91 | 104.141 | 43.237 | 45.18 | 59 | 58.5 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 4.252 | 4.56 | 2.761 | 3.048 | 3.43 | 3.762 | 4.14 | 4.35 | 4.681 | 5.067 | 5.17 | 5.447 | 2.896 | 3.378 | 3.174 | 3.302 | 3.675 | 3.992 | 4.261 | 4.588 | 0.525 | 0.456 | 0.468 | 0.507 | 0.559 | 0.679 | 0.818 | 0.923 | 1.059 | 1.24 | 1.395 | 1.379 | 1.688 | 2.142 | 2.542 | 2.732 | 3.136 | 3.435 | 3.941 | 4.22 | 4.489 | 4.308 | 4.323 | 4.271 | 3.544 | 2.639 | 2.481 | 2.415 | 2.295 | 1.912 | 1.555 | 1.344 | 1.015 | 1.023 | 0.97 | 0.968 | 0.869 | 0.955 | 0.968 | 0.992 | 0.995 | 0.773 | 0.928 | 1.135 | 1.23 | 1.175 | 1.295 | 1.326 | 1.336 | 1.292 | 1.333 | 1.13 | 1.169 | 1.082 | 0.823 | 0.779 | 0.741 | 0.684 | 0.529 | 0.482 | 0.473 | 0.45 | 0.57 | 0.838 | 1.192 | 2.169 | 3.119 | 4.471 | 5.736 | 7.493 | 9.136 | 9.479 | 11.677 | 12.741 | 13.446 | 13.787 | 11.69 | 6.679 | 4.3 | 2.6 |
Goodwill
| 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.23 | 13.23 | 13.229 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 0 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.13 | 47.927 | 56.658 | 0 | 0 | 90.943 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.186 | 0 | 0 | 0.026 | 0.093 | 0.16 | 0.227 | 0.294 | 0.362 | 0.429 | 0.496 | 0.733 | 1.237 | 1.741 | 2.244 | 2.748 | 3.252 | 3.756 | 4.26 | 4.839 | 5.534 | 6.229 | 6.924 | 7.62 | 8.315 | 9.01 | 9.705 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 5.169 | 5.471 | 5.778 | 6.084 | 6.39 | 6.944 | 2.701 | 8.217 | 52.838 | 62.394 | 71.95 | 81.506 | 0 | 100.505 | 110.067 | 119.629 | 48.58 | 16.5 | 18.4 |
Goodwill and Intangible Assets
| 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.186 | 13.212 | 13.279 | 13.346 | 13.413 | 13.48 | 13.548 | 13.615 | 13.682 | 13.919 | 14.423 | 14.927 | 15.43 | 15.934 | 16.438 | 16.942 | 17.446 | 18.025 | 18.72 | 19.415 | 20.11 | 20.806 | 21.545 | 22.24 | 22.934 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 | 5.169 | 5.471 | 5.778 | 6.084 | 6.39 | 6.944 | 7.581 | 8.217 | 52.838 | 62.394 | 71.95 | 81.506 | 90.943 | 100.505 | 110.067 | 119.629 | 48.58 | 16.5 | 18.4 |
Long Term Investments
| 0.021 | 0.021 | 0.02 | 0.064 | 0.097 | 0.096 | 0.096 | 0 | 0.095 | 0.095 | 0.094 | 0.093 | 0.092 | 0.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 0.489 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.443 | 0 | -0.02 | -0.064 | 1.707 | -0.096 | -0.096 | 0 | 1.306 | -0.095 | -0.094 | -0.093 | 1.083 | -0.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.119 | 4.935 | 3.771 | 3.365 | 1.869 | 3.718 | 3.838 | 3.701 | 2.606 | 4.714 | 4.48 | 4.175 | 2.628 | 3.318 | 3.192 | 3.256 | 3.298 | 3.345 | 3.435 | 3.08 | 3.16 | 4.099 | 3.943 | 3.931 | 2.606 | 2.154 | 2.054 | 2.031 | 2.127 | 2.65 | 2.003 | 2.05 | 1.996 | 1.153 | 1.125 | 0.81 | 1.104 | 1.467 | 1.371 | 1.019 | 1.087 | 2.074 | 2.147 | 2.182 | 2.448 | 2.539 | 2.864 | 2.394 | 1.894 | 1.769 | 1.619 | 1.456 | 0.483 | 0.455 | 0.393 | 0.374 | 0.354 | 0.462 | 0.398 | 0.391 | 0.391 | 0.397 | 0.388 | 0.421 | 0.434 | 0.452 | 0.465 | 0.488 | 0.486 | 0.334 | 0.364 | 0.355 | 0.354 | 0.305 | 0.055 | 0.064 | 0.058 | 0.147 | 0.201 | 0.286 | 0.331 | 0.206 | 0.202 | 0.25 | 0.397 | 0.812 | 1.338 | 1.891 | 2.259 | 3.843 | 3.998 | 1.148 | 1.187 | 1.291 | 1.314 | 1.358 | 1.344 | 1.694 | 0.5 | 0.1 |
Total Non-Current Assets
| 22.021 | 22.702 | 19.718 | 19.599 | 20.289 | 20.666 | 21.164 | 21.237 | 21.874 | 22.967 | 22.836 | 22.808 | 19.885 | 19.882 | 19.552 | 19.744 | 20.185 | 20.616 | 21.042 | 21.081 | 17.165 | 18.103 | 18.026 | 18.12 | 17.084 | 17.256 | 17.799 | 18.384 | 19.12 | 20.328 | 20.34 | 20.875 | 21.709 | 22.015 | 23.082 | 23.652 | 25.046 | 26.447 | 27.552 | 28.173 | 10.456 | 11.262 | 11.35 | 11.333 | 10.872 | 10.058 | 10.225 | 9.689 | 9.069 | 8.561 | 8.054 | 7.68 | 6.378 | 6.372 | 6.732 | 6.222 | 6.103 | 6.297 | 6.246 | 6.263 | 6.266 | 6.05 | 6.196 | 6.436 | 6.544 | 6.507 | 6.64 | 6.694 | 6.702 | 6.506 | 6.577 | 6.365 | 6.403 | 6.267 | 5.758 | 5.723 | 5.679 | 5.711 | 5.61 | 5.648 | 5.684 | 5.825 | 6.243 | 6.866 | 7.673 | 9.371 | 11.401 | 13.943 | 16.212 | 64.174 | 75.528 | 82.577 | 94.37 | 104.975 | 115.265 | 125.212 | 132.663 | 56.953 | 21.3 | 21.1 |
Total Assets
| 127.873 | 120.345 | 125.443 | 122.966 | 130.117 | 117.249 | 122.675 | 122.62 | 126.009 | 116.423 | 110.328 | 109.143 | 114.563 | 93.18 | 93.951 | 92.217 | 93.705 | 77.975 | 78.758 | 79.502 | 73.754 | 67.774 | 48.211 | 49.422 | 39.622 | 37.603 | 37.392 | 36.945 | 39.751 | 40.837 | 40.451 | 40.115 | 48.063 | 38.768 | 45.68 | 44.461 | 49.731 | 50.992 | 50.001 | 53.098 | 32.647 | 31.25 | 36.418 | 39.159 | 43.536 | 41.09 | 40.076 | 28.772 | 26.345 | 26.272 | 25.812 | 28.46 | 28.224 | 25 | 22.536 | 21.569 | 15.316 | 16.957 | 17.354 | 15.973 | 18.636 | 15.73 | 16.015 | 13.345 | 13.914 | 14.256 | 16.033 | 13.839 | 15.362 | 14.549 | 15.944 | 15.583 | 16.105 | 17.231 | 16.671 | 16.543 | 15.904 | 15.208 | 15.616 | 15.215 | 15.161 | 16.933 | 14.972 | 15.679 | 19.038 | 20.286 | 24.857 | 26.245 | 35.544 | 90.392 | 111.208 | 129.657 | 158.151 | 177.33 | 202.175 | 229.353 | 175.9 | 102.133 | 80.3 | 79.6 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2.725 | 1.534 | 1.777 | 0.853 | 2.044 | 1.495 | 1.196 | 1.937 | 1.706 | 2.1 | 1.58 | 1.721 | 3.068 | 1.112 | 1.85 | 1.116 | 2.429 | 1.797 | 1.357 | 1.177 | 4.173 | 3.683 | 2.384 | 2.426 | 3.905 | 2.074 | 2.043 | 2.271 | 2.363 | 2.624 | 1.713 | 1.907 | 2.099 | 2.11 | 2.17 | 1.747 | 1.779 | 1.909 | 2.555 | 2.928 | 2.162 | 2.194 | 2.304 | 2.427 | 2.583 | 1.829 | 1.111 | 1.52 | 1.875 | 1.234 | 1.058 | 1.318 | 0.924 | 0.846 | 0.792 | 1.155 | 1.146 | 0.786 | 0.801 | 1.123 | 0.979 | 1.001 | 1.009 | 1.638 | 1.669 | 1.572 | 1.618 | 1.781 | 1.557 | 1.157 | 1.08 | 1.058 | 0.989 | 1.031 | 1.033 | 0.919 | 1.109 | 0.929 | 0.956 | 1.113 | 1.036 | 1.172 | 1.209 | 1.506 | 1.486 | 1.629 | 2.746 | 2.462 | 3.176 | 2.728 | 2.685 | 3.609 | 5.397 | 5.746 | 5.557 | 4.657 | 5.305 | 3.286 | 2.1 | 3.3 |
Short Term Debt
| 1.179 | 1.192 | 0.587 | 0.689 | 0.832 | 0.967 | 1.005 | 1.022 | 1.044 | 1.068 | 1.178 | 1.328 | 1.466 | 1.768 | 1.675 | 1.698 | 1.753 | 1.726 | 1.7 | 1.669 | 1.422 | 0.008 | 5.003 | 0.346 | 0.301 | 0.294 | 0.949 | 0.945 | 0.913 | 0.965 | 1.16 | 1.104 | 1.157 | 1.177 | 1.13 | 1.044 | 0.976 | 1.013 | 0.937 | 1.566 | 1.809 | 1.593 | 2.009 | 2.426 | 5.564 | 5.258 | 4.953 | 7.341 | 1.666 | 1.667 | 1.667 | 6.798 | 1.695 | 0.084 | 0.151 | 0.196 | 0.272 | 0.291 | 0.302 | 0.305 | 3.306 | 0.163 | 0.159 | 0.186 | 0.152 | 2.323 | 3.311 | 2.149 | 2.293 | 5.523 | 1.983 | 1.676 | 1.697 | 1.393 | 1.65 | 1.611 | 1.585 | 1.619 | 0.751 | 0.62 | 0.515 | 0.834 | 0.572 | 1.202 | 1.742 | 1.639 | 1.898 | 2.26 | 2.548 | 3.339 | 4.814 | 5.593 | 5.419 | 2.8 | 2.283 | 2.369 | 2.298 | 1.708 | 1.7 | 1.5 |
Tax Payables
| 1.345 | 0 | 0 | 0 | 1.944 | 0 | 0 | 0 | 2.127 | 0 | 0 | 0 | 2.986 | 0 | 0 | 0 | 1.52 | 0 | 0 | 0 | 1.128 | 0 | 0 | 0 | 1.29 | 0 | 0 | 0 | 0.922 | 0 | 0 | 0 | 0.795 | 0 | 0 | 0 | 1.259 | 0 | 0 | 0 | 0.689 | 0 | 0 | 0 | 0.432 | 0 | 0 | 0 | 0.596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 45.989 | 34.342 | 40.88 | 41.959 | 47.762 | 35.106 | 41.768 | 44.665 | 45.638 | 38.051 | 39.009 | 40.59 | 46.211 | 31.704 | 33.724 | 34.016 | 36.644 | 25.96 | 30.335 | 33.028 | 30.688 | 26.316 | 28.836 | 28.972 | 18.364 | 22.292 | 22.842 | 20.912 | 18.332 | 15.811 | 13.729 | 15.473 | 12.672 | 9.948 | 11.51 | 11.992 | 14.395 | 14.569 | 11.473 | 13.383 | 12.92 | 14.973 | 18.045 | 17.416 | 15.679 | 16.45 | 19.398 | 10.292 | 6.896 | 6.012 | 4.624 | 6.507 | 5.215 | 6.06 | 6.446 | 5.769 | 4.917 | 6.04 | 6.118 | 5.328 | 5.398 | 5.397 | 5.082 | 4.175 | 4.871 | 5.185 | 7.125 | 6.111 | 5.541 | 4.971 | 5.216 | 3.885 | 4.259 | 4.676 | 4.327 | 4.755 | 4.144 | 4.001 | 4.372 | 3.799 | 3.731 | 3.881 | 3.578 | 4.085 | 4.333 | 3.446 | 3.919 | 3.828 | 3.555 | 3.627 | 4.217 | 4.588 | 5.438 | 5.918 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 12.72 | 12.548 | 10.049 | 10.337 | 13.084 | 12.892 | 11.532 | 10.546 | 13.634 | 12.266 | 9.374 | 9.578 | 12.796 | 10.443 | 9.587 | 11.268 | 11.339 | 9.258 | 7.454 | 8.629 | 6.411 | 8.297 | 6.209 | 6.86 | 7.991 | 6.623 | 7.515 | 6.345 | 6.703 | 6.901 | 5.95 | 7.804 | 11.312 | 6.823 | 8.082 | 6.784 | 9.574 | 10.274 | 10.053 | 10.891 | 7.185 | 5.723 | 5.58 | 7.297 | 6.817 | 6.642 | 5.53 | 5.738 | 4.934 | 9.618 | 9.263 | 3.473 | 10.165 | 13.306 | 3.624 | 4.237 | 3.933 | 3.263 | 3.449 | 3.733 | 4.57 | 3.194 | 3.747 | 3.366 | 3.344 | 3.598 | 3.428 | 3.342 | 3.38 | 2.967 | 2.709 | 3.366 | 2.41 | 2.637 | 2.64 | 2.774 | 2.593 | 2.24 | 2.317 | 2.407 | 2.186 | 2.545 | 2.82 | 3.455 | 3.976 | 4.094 | 4.209 | 6.481 | 7.772 | 6.373 | 6.93 | 12.412 | 9.769 | 11.577 | 18.858 | 22.207 | 23.725 | 10.16 | 7.5 | 3.4 |
Total Current Liabilities
| 62.613 | 49.616 | 53.293 | 53.838 | 63.722 | 50.46 | 55.501 | 58.17 | 62.022 | 53.485 | 51.141 | 53.217 | 63.541 | 45.027 | 46.836 | 48.098 | 52.165 | 38.741 | 40.846 | 44.503 | 42.694 | 38.304 | 42.432 | 38.604 | 30.561 | 31.283 | 33.349 | 30.473 | 28.311 | 26.301 | 22.552 | 26.288 | 27.24 | 20.058 | 22.892 | 21.567 | 26.724 | 27.765 | 25.018 | 28.768 | 24.076 | 24.483 | 27.938 | 29.566 | 30.643 | 30.179 | 30.992 | 24.891 | 15.371 | 18.531 | 16.612 | 18.096 | 17.999 | 20.296 | 11.013 | 11.357 | 10.268 | 10.38 | 10.67 | 10.489 | 14.253 | 9.755 | 9.997 | 9.365 | 10.036 | 12.678 | 15.482 | 13.383 | 12.771 | 14.618 | 10.988 | 9.985 | 9.355 | 9.737 | 9.65 | 10.059 | 9.431 | 8.789 | 8.396 | 7.939 | 7.468 | 8.432 | 8.179 | 10.248 | 11.537 | 10.808 | 12.772 | 15.031 | 17.051 | 16.067 | 18.646 | 26.202 | 26.023 | 26.041 | 26.698 | 29.233 | 31.328 | 15.154 | 11.3 | 8.2 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2.592 | 2.803 | 1.47 | 1.617 | 1.762 | 1.906 | 2.042 | 2.269 | 2.537 | 2.819 | 3.091 | 3.348 | 0.797 | 0.933 | 0.771 | 1.045 | 1.385 | 1.837 | 2.259 | 2.653 | 0 | 0 | 0 | 5.744 | 8.941 | 6.922 | 6.331 | 8.917 | 14.844 | 18.455 | 20.12 | 15.748 | 20.376 | 17.791 | 22.575 | 21.82 | 18.554 | 16.654 | 16.886 | 10.914 | 4.208 | 1.437 | 1.687 | 1.937 | 2 | 2.667 | 3.333 | 1.25 | 7.23 | 2.083 | 2.5 | 2.917 | 3.333 | 0 | 9.282 | 0.028 | 8.752 | 8.543 | 8.35 | 8.168 | 7.999 | 10.629 | 10.398 | 10.162 | 16.553 | 12.857 | 12.444 | 12.045 | 11.82 | 6.48 | 9.381 | 8.981 | 8.729 | 8.461 | 8.182 | 7.91 | 7.648 | 7.323 | 7.075 | 6.839 | 6.607 | 6.376 | 3.954 | 2.039 | 1.974 | 1.904 | 2.043 | 0.509 | 0.831 | 1.137 | 0.811 | 1.29 | 1.72 | 1.22 | 0.823 | 1.065 | 1.072 | 1.182 | 0.9 | 0.5 |
Deferred Revenue Non-Current
| 3.28 | 3.157 | 2.991 | 2.413 | 2.101 | 2.225 | 2.968 | 3.674 | 3.785 | 2.99 | 2.543 | 2.72 | 3.332 | 3.814 | 4.731 | 4.565 | 4.826 | 5.261 | 6.08 | 5.749 | 5.801 | 6.985 | 6.136 | 7.917 | 7.833 | 7.294 | 6.271 | 6.047 | 4.887 | 3.851 | 3.179 | 2.511 | 3.045 | 4.568 | 1.198 | 1.097 | 1.417 | 1.377 | 1.157 | 1.38 | 0.793 | 0.871 | 1.966 | 2.039 | 4.057 | 4.188 | 2.982 | 0.863 | 1.187 | 0.369 | 0.479 | 0.489 | 0.609 | 0.542 | 0.516 | 0.167 | 0.186 | 0.224 | 0.223 | 0.207 | 0.133 | 0.208 | 0.296 | 0.407 | 0.293 | 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 |
Deferred Tax Liabilities Non-Current
| -0 | 0 | 0 | 0 | 0.643 | 0 | 0 | 0 | 0.792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.407 | -0.293 | 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 |
Other Non-Current Liabilities
| 0.871 | 0.887 | 0.896 | 0.833 | 0.193 | 0.818 | 0.793 | 0.722 | 0.016 | 0.87 | 0.889 | 0.83 | 0.832 | 0.817 | 0.815 | 0.723 | 0.688 | 0.668 | 0.691 | 0.664 | 0.952 | 0.969 | 0.98 | 0.918 | 1 | 1.295 | 1.284 | 1.319 | 1.33 | 1.727 | 1.763 | 1.902 | 1.679 | 1.914 | 1.881 | 1.701 | 1.937 | 2.033 | 2.043 | 2.307 | 0.521 | 0.761 | 0.717 | 0.848 | 0.848 | 0.293 | 0.289 | 0.27 | 0.242 | 0.261 | 0.25 | 0.256 | 0.271 | 0.274 | 0.269 | 0.277 | 0.273 | 0.304 | 0.338 | 0.349 | 0.344 | 0.27 | 0.265 | 0.716 | 0.614 | 0.161 | 0.169 | 0.177 | 0.185 | 0.193 | 0.2 | 0.208 | 0.217 | 0.22 | 0.223 | 0.226 | 0.229 | 0.232 | 0.518 | 1.486 | 1.506 | 1.516 | 1.544 | 1.345 | 1.446 | 1.558 | 1.59 | 1.7 | 2.193 | 1.984 | 2.134 | 0.612 | 0.597 | 0.494 | 0.209 | 0.172 | 0.129 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 6.743 | 6.847 | 5.357 | 4.863 | 4.699 | 4.949 | 5.803 | 6.665 | 7.13 | 6.679 | 6.523 | 6.898 | 4.961 | 5.564 | 6.317 | 6.333 | 6.899 | 7.766 | 9.03 | 9.066 | 6.753 | 7.954 | 7.116 | 14.579 | 17.774 | 15.511 | 13.886 | 16.283 | 21.061 | 24.033 | 25.062 | 20.161 | 25.1 | 24.273 | 25.654 | 24.618 | 21.908 | 20.064 | 20.086 | 14.601 | 5.522 | 3.069 | 4.37 | 4.824 | 6.905 | 7.148 | 6.604 | 2.383 | 8.659 | 2.713 | 3.229 | 3.662 | 4.213 | 0.816 | 10.067 | 9.47 | 9.211 | 9.071 | 8.911 | 8.724 | 8.476 | 11.107 | 10.959 | 10.878 | 17.167 | 13.018 | 12.613 | 12.222 | 12.005 | 6.673 | 9.581 | 9.189 | 8.946 | 8.681 | 8.405 | 8.136 | 7.877 | 7.555 | 7.593 | 8.325 | 8.113 | 7.892 | 5.498 | 3.384 | 3.42 | 3.462 | 3.633 | 2.209 | 3.024 | 3.121 | 2.945 | 1.902 | 2.317 | 1.714 | 1.032 | 1.237 | 1.201 | 1.182 | 0.9 | 0.5 |
Total Liabilities
| 69.356 | 56.463 | 58.65 | 58.701 | 68.421 | 55.409 | 61.304 | 64.835 | 69.152 | 60.164 | 57.664 | 60.115 | 68.502 | 50.591 | 53.153 | 54.431 | 59.064 | 46.507 | 49.876 | 53.569 | 49.447 | 46.258 | 49.548 | 53.183 | 48.335 | 46.794 | 47.235 | 46.756 | 49.372 | 50.334 | 47.614 | 46.449 | 52.34 | 44.331 | 48.546 | 46.185 | 48.632 | 47.829 | 45.104 | 43.369 | 29.598 | 27.552 | 32.308 | 34.39 | 37.548 | 37.327 | 37.596 | 27.274 | 24.03 | 21.244 | 19.841 | 21.758 | 22.212 | 21.112 | 21.08 | 20.827 | 19.479 | 19.451 | 19.581 | 19.213 | 22.729 | 20.862 | 20.956 | 20.243 | 27.203 | 25.696 | 28.095 | 25.605 | 24.776 | 21.291 | 20.569 | 19.174 | 18.301 | 18.418 | 18.055 | 18.195 | 17.308 | 16.344 | 15.989 | 16.264 | 15.581 | 16.324 | 13.677 | 13.632 | 14.957 | 14.27 | 16.405 | 17.24 | 20.075 | 19.188 | 21.591 | 28.104 | 28.34 | 27.755 | 27.73 | 30.47 | 32.529 | 16.336 | 12.2 | 8.7 |
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 | 110.705 | 108.755 | 106.888 | 105.021 | 103.196 | 101.371 | 99.624 | 97.897 | 96.189 | 94.481 | 92.847 | 91.23 | 89.632 | 88.034 | 86.403 | 84.89 | 83.384 | 5.293 | 9.644 | 12.7 | 0 |
Common Stock
| 0.033 | 0.033 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.03 | 0.028 | 0.028 | 0.028 | 0.028 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.026 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.037 | 0.037 | 0.037 | 0.037 | 0.037 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.03 | 0.1 | 0 |
Retained Earnings
| -323.661 | -325.167 | -326.66 | -328.845 | -331.441 | -334.042 | -333.67 | -333.566 | -333.55 | -331.999 | -331.384 | -330.558 | -331.109 | -333.157 | -334.418 | -336.024 | -338.068 | -340.219 | -342.086 | -344.059 | -345.276 | -345.442 | -346.84 | -348.84 | -353.26 | -352.726 | -352.625 | -351.837 | -351.269 | -351.224 | -348.709 | -347.66 | -345.249 | -346.625 | -343.625 | -342.246 | -339.009 | -336.076 | -333.677 | -328.216 | -326.58 | -325.562 | -324.555 | -323.338 | -321.334 | -323.231 | -324.261 | -324.902 | -323.616 | -320.199 | -318.967 | -318.125 | -318.699 | -320.783 | -321.35 | -322.364 | -327.21 | -325.553 | -325.235 | -326.296 | -327.083 | -328.012 | -327.816 | -329.785 | -329.263 | -327.406 | -327.948 | -327.516 | -325.116 | -322.201 | -320.021 | -318.906 | -317.417 | -316.322 | -316.41 | -316.655 | -316.358 | -316.081 | -315.356 | -316.088 | -315.516 | -314.536 | -313.584 | -312.694 | -310.622 | -308.766 | -306.301 | -305.564 | -299.146 | -243.327 | -224.321 | -211.745 | -183.326 | -162.261 | -136.711 | -110.537 | -80.674 | -56.477 | -38.7 | -24.9 |
Accumulated Other Comprehensive Income/Loss
| -2.24 | -2.282 | -2.101 | -2.877 | -2.122 | -2.501 | -2.893 | -3.838 | -2.687 | -1.665 | -1.356 | -1.321 | -1.22 | -1.308 | -1.27 | -1.487 | -1.631 | -1.558 | -1.65 | -1.616 | -1.459 | -1.584 | -1.62 | -1.664 | -1.618 | -1.818 | -1.722 | -1.715 | -1.663 | -1.494 | -1.544 | -1.545 | -1.663 | -1.352 | -1.335 | -1.269 | -1.17 | -1.113 | -1.156 | -0.964 | -0.97 | -0.997 | -1.02 | -1.048 | -1.168 | -1.029 | -0.787 | -0.684 | -0.75 | -0.935 | -0.9 | -0.846 | -0.8 | -0.75 | -0.681 | -0.584 | -0.596 | -0.551 | -0.58 | -0.494 | -0.506 | -0.597 | -0.553 | -0.527 | -0.568 | -0.499 | -0.465 | -0.521 | -0.515 | -0.516 | -0.508 | -0.512 | -0.53 | -0.562 | -0.606 | -0.555 | -0.528 | -0.537 | -0.499 | -0.441 | -0.384 | -0.331 | -0.371 | -0.295 | -0.325 | -0.239 | -0.271 | -0.293 | -0.301 | -0.296 | -0.949 | -1.685 | -2.308 | -3.069 | -4.119 | -5.279 | -7.466 | -11.014 | -13.5 | -13.9 |
Other Total Stockholders Equity
| 384.385 | 391.298 | 395.522 | 395.955 | 395.227 | 398.351 | 397.902 | 395.157 | 393.062 | 389.892 | 385.373 | 380.876 | 378.359 | 377.023 | 376.455 | 375.266 | 374.309 | 373.214 | 372.587 | 371.577 | 371.011 | 368.512 | 347.095 | 346.715 | 346.137 | 345.325 | 344.477 | 343.714 | 343.284 | 343.194 | 343.063 | 342.844 | 342.608 | 342.387 | 342.067 | 341.764 | 341.251 | 340.325 | 339.703 | 338.883 | 330.574 | 330.232 | 329.66 | 329.13 | 328.465 | 327.998 | 327.503 | 327.06 | 326.657 | 326.138 | 325.814 | 325.649 | 325.487 | 325.397 | 323.465 | 323.668 | 323.621 | 323.588 | 323.566 | 323.528 | 323.474 | 323.455 | 323.406 | 323.392 | 316.527 | 316.45 | 316.336 | 316.256 | 316.202 | 315.96 | 315.889 | 315.812 | 315.736 | 315.682 | 315.617 | 315.543 | 315.467 | 315.467 | 315.467 | 204.771 | 206.721 | 208.584 | 210.225 | 211.836 | 213.62 | 215.36 | 217.09 | 218.636 | 220.398 | 221.944 | 223.621 | 225.315 | 227.375 | 228.466 | 230.349 | 231.279 | 226.182 | 143.614 | 107.5 | 109.7 |
Total Shareholders Equity
| 58.517 | 63.882 | 66.793 | 64.265 | 61.696 | 61.84 | 61.371 | 57.785 | 56.857 | 56.259 | 52.664 | 49.028 | 46.061 | 42.589 | 40.798 | 37.786 | 34.641 | 31.468 | 28.882 | 25.933 | 24.307 | 21.516 | -1.337 | -3.761 | -8.713 | -9.191 | -9.843 | -9.811 | -9.621 | -9.497 | -7.163 | -6.334 | -4.277 | -5.563 | -2.866 | -1.724 | 1.099 | 3.163 | 4.897 | 9.729 | 3.049 | 3.698 | 4.11 | 4.769 | 5.988 | 3.763 | 2.48 | 1.498 | 2.315 | 5.028 | 5.971 | 6.702 | 6.012 | 3.888 | 1.456 | 0.742 | -4.163 | -2.494 | -2.227 | -3.24 | -4.093 | -5.132 | -4.941 | -6.898 | -13.289 | -11.44 | -12.062 | -11.766 | -9.414 | -6.742 | -4.625 | -3.591 | -2.196 | -1.187 | -1.384 | -1.652 | -1.404 | -1.136 | -0.373 | -1.049 | -0.42 | 0.609 | 1.295 | 2.047 | 4.081 | 6.016 | 8.452 | 9.005 | 15.469 | 71.204 | 89.617 | 101.553 | 129.811 | 149.575 | 174.445 | 198.883 | 143.371 | 85.797 | 68.1 | 70.9 |
Total Equity
| 58.517 | 63.882 | 66.793 | 64.265 | 61.696 | 61.84 | 61.371 | 57.785 | 56.857 | 56.259 | 52.664 | 49.028 | 46.061 | 42.589 | 40.798 | 37.786 | 34.641 | 31.468 | 28.882 | 25.933 | 24.307 | 21.516 | -1.337 | -3.761 | -8.713 | -9.191 | -9.843 | -9.811 | -9.621 | -9.497 | -7.163 | -6.334 | -4.277 | -5.563 | -2.866 | -1.724 | 1.099 | 3.163 | 4.897 | 9.729 | 3.049 | 3.698 | 4.11 | 4.769 | 5.988 | 3.763 | 2.48 | 1.498 | 2.315 | 5.028 | 5.971 | 6.702 | 6.012 | 3.888 | 1.456 | 0.742 | -4.163 | -2.494 | -2.227 | -3.24 | -4.093 | -5.132 | -4.941 | -6.898 | -13.289 | -11.44 | -12.062 | -11.766 | -9.414 | -6.742 | -4.625 | -3.591 | -2.196 | -1.187 | -1.384 | -1.652 | -1.404 | -1.136 | -0.373 | -1.049 | -0.42 | 0.609 | 1.295 | 2.047 | 4.081 | 6.016 | 8.452 | 9.005 | 15.469 | 71.204 | 89.617 | 101.553 | 129.811 | 149.575 | 174.445 | 198.883 | 143.371 | 85.797 | 68.1 | 70.9 |
Total Liabilities & Shareholders Equity
| 127.873 | 120.345 | 125.443 | 122.966 | 130.117 | 117.249 | 122.675 | 122.62 | 126.009 | 116.423 | 110.328 | 109.143 | 114.563 | 93.18 | 93.951 | 92.217 | 93.705 | 77.975 | 78.758 | 79.502 | 73.754 | 67.774 | 48.211 | 49.422 | 39.622 | 37.603 | 37.392 | 36.945 | 39.751 | 40.837 | 40.451 | 40.115 | 48.063 | 38.768 | 45.68 | 44.461 | 49.731 | 50.992 | 50.001 | 53.098 | 32.647 | 31.25 | 36.418 | 39.159 | 43.536 | 41.09 | 40.076 | 28.772 | 26.345 | 26.272 | 25.812 | 28.46 | 28.224 | 25 | 22.536 | 21.569 | 15.316 | 16.957 | 17.354 | 15.973 | 18.636 | 15.73 | 16.015 | 13.345 | 13.914 | 14.256 | 16.033 | 13.839 | 15.362 | 14.549 | 15.944 | 15.583 | 16.105 | 17.231 | 16.671 | 16.543 | 15.904 | 15.208 | 15.616 | 15.215 | 15.161 | 16.933 | 14.972 | 15.679 | 19.038 | 20.286 | 24.857 | 26.245 | 35.544 | 90.392 | 111.208 | 129.657 | 158.151 | 177.33 | 202.175 | 229.353 | 175.9 | 102.133 | 80.3 | 79.6 |