Eguana Technologies Inc.
TSXV:EGT.V
0.02 (CAD) • At close March 18, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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
| 2.814 | 4.848 | 10.177 | 15.035 | 34.334 | 1.653 | 0.903 | 2.817 | 4.604 | 7.703 | 15.028 | 0.208 | 0.528 | 0.571 | 3.211 | 1.767 | 0.48 | 2.424 | 1.216 | 1.395 | 1.286 | 0.781 | 0.321 | 2.009 | 2.568 | 0.765 | 1.513 | 2.782 | 4.355 | 5.563 | 0.102 | 1.136 | 2.502 | 0.462 | 0.413 | 2.402 | 0.056 | 0.442 | 0.055 | 0.683 | 0.4 | 0.166 | 0.023 | 0.237 | 0.256 | 0.908 | 0.19 | 0.225 | 0.329 | 0.119 | 1.18 | 1.025 | 0.561 | 1.611 | 4.92 | 5.81 | 3.563 | 6.236 | 0.565 | 1.855 | 2.07 | 0.728 | 1.196 | 0.466 | 0.388 | 0.692 | 0.245 | 0.609 | 0.339 | 0.127 | 0.169 | 0.35 | 0.171 | 0.652 | 1.258 | 1.762 | 0.474 | 0.69 | 1.021 | 0.613 | 0.687 | 0.342 | 0.506 | 0.797 | 0.911 | 0.116 | 0.082 | 0.159 | 0.306 | 0.67 | 1.381 | 2.86 | 1.147 | 2.151 | 2.951 | 0.671 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.999 | 0.999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.814 | 4.848 | 10.177 | 15.035 | 34.334 | 1.653 | 0.903 | 2.817 | 4.604 | 7.703 | 15.028 | 0.208 | 0.528 | 0.571 | 3.211 | 1.767 | 0.48 | 2.424 | 1.216 | 1.395 | 1.286 | 0.781 | 0.321 | 2.009 | 2.568 | 0.765 | 1.513 | 2.782 | 4.355 | 5.563 | 0.102 | 1.136 | 2.502 | 0.462 | 0.413 | 2.402 | 0.056 | 0.442 | 0.055 | 0.683 | 0.4 | 0.166 | 0.023 | 0.237 | 0.256 | 0.908 | 0.19 | 0.225 | 0.329 | 0.119 | 1.18 | 1.025 | 0.561 | 1.611 | 4.92 | 5.81 | 4.563 | 7.235 | 0.565 | 1.855 | 2.07 | 0.728 | 1.196 | 0.466 | 0.388 | 0.692 | 0.245 | 0.609 | 0.339 | 0.127 | 0.169 | 0.35 | 0.171 | 0.652 | 1.258 | 1.762 | 0.474 | 0.69 | 1.021 | 0.613 | 0.687 | 0.342 | 0.506 | 0.797 | 0.911 | 0.116 | 0.082 | 0.159 | 0.306 | 0.67 | 1.381 | 2.86 | 1.147 | 2.151 | 2.951 | 0.671 |
Net Receivables
| 17.414 | 18.018 | 18.913 | 13.517 | 6.283 | 4.755 | 3.083 | 3.236 | 2.512 | 1.539 | 0.429 | 0.787 | 0.684 | 1.307 | 1.516 | 0.544 | 0.81 | 0.688 | 0.899 | 0.56 | 0.116 | 1.361 | 1.037 | 0.834 | 0.421 | 0.415 | 0.606 | 0.454 | 0.292 | 0.312 | 0.389 | 0.378 | 0.205 | 1.745 | 2.377 | 1.83 | 1.693 | 0.875 | 0.847 | 0.62 | 0.499 | 0.423 | 0.415 | 0.56 | 0.913 | 0.957 | 1.166 | 0.981 | 1.093 | 1.431 | 1.077 | 0.762 | 0.978 | 0.771 | 0.368 | 1.416 | 0.397 | 0.114 | 0.238 | 0.19 | 0.283 | 1.076 | 0.266 | 1.017 | 0.7 | 0.514 | 0.781 | 0.616 | 0.257 | 0.372 | 0.28 | 0.071 | 0.127 | 0.108 | 0.086 | 0.095 | 0.168 | 0.391 | 0.317 | 0.832 | 0.285 | 0.553 | 0.665 | 0.292 | 0.236 | 0.307 | 0.293 | 0.19 | 0.026 | 0.032 | 0.128 | 0.117 | 0.132 | 0.168 | 0.18 | 0.197 |
Inventory
| 8.51 | 9.803 | 10.399 | 7.04 | 5.132 | 3.333 | 4.65 | 4.719 | 5.894 | 5.736 | 2.257 | 1.469 | 1.544 | 1.352 | 1.505 | 1.183 | 2.366 | 1.034 | 0.923 | 1.178 | 1.224 | 0.504 | 0.603 | 0.496 | 0.39 | 0.525 | 0.507 | 0.832 | 0.571 | 0.693 | 0.815 | 0.699 | 0.377 | 1.326 | 1.228 | 1.116 | 1.081 | 1.269 | 1.461 | 1.003 | 1.137 | 2.835 | 2.697 | 2.684 | 2.608 | 3.168 | 3.294 | 3.34 | 3.59 | 4.104 | 3.684 | 3.189 | 2.742 | 1.958 | 1.271 | 0.724 | 1.215 | 2.491 | 2.426 | 2.068 | 1.917 | 2.406 | 1.84 | 1.589 | 1.5 | 1.508 | 1.11 | 1.174 | 1.157 | 0.677 | 0.543 | 0.436 | 0.39 | 0.408 | 0.26 | 0.22 | 0.212 | 0.327 | 0.258 | 0.197 | 0.14 | 0.024 | 0.022 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0 | 3.087 | 4.265 | -0 | 6.533 | 3.531 | 0.856 | 0.893 | 0.93 | 1.722 | 1.636 | 0.247 | 0.253 | 0.922 | 1.147 | 0.37 | 0.491 | 0.56 | 0.615 | 0.21 | 0.514 | 0.131 | 0.2 | 0.417 | 0.275 | 0.142 | 0.173 | 0.24 | 0.218 | 0.083 | -0 | 0.118 | 0.118 | 0.118 | 0.118 | 0.118 | 0.119 | 0.309 | 0.142 | 0.096 | 0.243 | 0.339 | 0.142 | 0.382 | 0.104 | 0.24 | 0.083 | 0.075 | 0.212 | 0.725 | 0.733 | 0 | 0.602 | 0.915 | 0.846 | 0.505 | 0.476 | 0.173 | 0.049 | 0.479 | 0.111 | 1.139 | 2.254 | 3.379 | 4.41 | 5.264 | 0.605 | 0.883 | 0.413 | 0.606 | 1.106 | 1.82 | 2.185 | 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
| 31.731 | 35.757 | 43.754 | 44.794 | 52.281 | 13.273 | 9.492 | 11.665 | 13.94 | 16.7 | 19.351 | 2.712 | 3.009 | 4.152 | 7.379 | 3.864 | 4.147 | 4.706 | 3.652 | 3.343 | 3.141 | 2.777 | 2.162 | 3.756 | 3.654 | 1.847 | 2.8 | 4.308 | 5.436 | 6.651 | 1.419 | 2.471 | 4.307 | 4.11 | 4.453 | 5.874 | 3.252 | 2.895 | 2.505 | 2.401 | 2.279 | 3.764 | 3.276 | 3.864 | 4.05 | 5.274 | 4.732 | 4.622 | 5.225 | 6.379 | 6.675 | 5.566 | 4.883 | 5.255 | 7.404 | 8.455 | 6.65 | 10.014 | 3.278 | 4.592 | 4.38 | 5.349 | 5.556 | 6.451 | 6.998 | 7.978 | 2.741 | 3.283 | 2.166 | 1.783 | 2.098 | 2.677 | 2.873 | 1.168 | 1.605 | 2.077 | 0.854 | 1.408 | 1.596 | 1.642 | 1.113 | 0.919 | 1.193 | 1.101 | 1.147 | 0.423 | 0.375 | 0.349 | 0.332 | 0.703 | 1.509 | 2.977 | 1.279 | 2.319 | 3.131 | 0.868 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2.446 | 2.548 | 2.482 | 2.49 | 2.139 | 1.919 | 1.958 | 1.939 | 0.816 | 0.777 | 0.798 | 0.726 | 0.783 | 0.858 | 0.851 | 0.839 | 0.405 | 0.421 | 0.437 | 0.436 | 0.389 | 0.321 | 0.309 | 0.304 | 0.278 | 0.264 | 0.288 | 0.276 | 0.285 | 0.301 | 0.334 | 0.358 | 0.378 | 0.401 | 0.345 | 0.267 | 0.281 | 0.14 | 0.155 | 0.168 | 0.166 | 0.179 | 0.072 | 0.084 | 0.097 | 0.071 | 0.105 | 0.13 | 0.155 | 0.181 | 0.207 | 0.228 | 0.262 | 0.24 | 0.261 | 0.277 | 0.178 | 0.11 | 0.135 | 0.137 | 0.167 | 0.162 | 0.159 | 0.186 | 0.171 | 0.106 | 0.118 | 0.134 | 0.121 | 0.122 | 0.131 | 0.128 | 0.141 | 0.16 | 0.18 | 0.201 | 0.216 | 0.156 | 0.142 | 0.14 | 0.147 | 0.073 | 0.07 | 0.074 | 0.078 | 0.087 | 0.089 | 0.185 | 0.23 | 0.287 | 0.316 | 0.257 | 0.257 | 0.236 | 0.142 | 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 |
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 | 0.126 | 0.257 | 0.373 | 0.485 | 0.668 | 0.761 | 0.848 | 0.938 | 1.216 | 1.246 | 1.291 | 1.87 | 1.937 | 2.004 | 2.071 | 2.137 | 2.257 | 2.378 | 2.498 | 2.618 | 2.738 | 2.858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0.404 | 0.42 | 0.445 | 0.119 | 0 | 0.134 | 0.142 | 0.15 | 0.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.126 | 0.257 | 0.373 | 0.485 | 0.668 | 0.761 | 0.848 | 0.938 | 1.216 | 1.246 | 1.291 | 1.87 | 1.937 | 2.004 | 2.071 | 2.137 | 2.257 | 2.378 | 2.498 | 2.618 | 2.738 | 2.858 | 3.128 | 3.248 | 3.219 | 3.339 | 3.459 | 3.579 | 3.699 | 3.803 | 3.923 | 4.06 | 4.18 | 4.3 | 4.42 | 4.54 | 4.66 | 4.78 | 4.9 | 5.021 | 5.278 | 5.353 | 5.427 | 5.501 | 6.86 | 6.866 | 6.848 | 6.832 | 6.721 | 6.569 | 6.516 | 6.602 | 7.442 | 6.821 | 6.057 | 5.409 | 5.668 | 14.125 | 3.687 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | 0 | 0 | 0 | 0.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.157 | 0.192 | 0.217 | 0.246 | 0.276 | 0.309 | 0.547 | 0.582 | 0.618 | 0 | 0 | 0 | 0 | 0 | 0.22 | 0 | 0.075 | 0.15 | 0.251 | 0.138 | 0.226 | 0.244 | 0.227 | 0.239 | 0.261 | 0.273 | 0.275 | 0.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 | 0 | 0 | 0 | 0.006 | 0 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0.16 | 0.058 | 0 | 0 |
Total Non-Current Assets
| 2.849 | 2.969 | 2.927 | 2.608 | 2.265 | 2.054 | 2.1 | 2.089 | 0.974 | 0.777 | 0.798 | 0.726 | 0.783 | 0.858 | 0.851 | 0.839 | 0.405 | 0.421 | 0.437 | 0.436 | 0.389 | 0.321 | 0.309 | 0.304 | 0.278 | 0.264 | 0.288 | 0.276 | 0.285 | 0.301 | 0.334 | 0.516 | 0.569 | 0.618 | 0.591 | 0.543 | 0.59 | 0.813 | 0.995 | 1.159 | 0.651 | 0.847 | 0.834 | 0.932 | 1.034 | 1.506 | 1.351 | 1.496 | 2.175 | 2.369 | 2.348 | 2.525 | 2.643 | 2.724 | 2.877 | 3.036 | 3.069 | 3.123 | 3.143 | 3.265 | 3.416 | 3.381 | 3.497 | 3.645 | 3.75 | 3.805 | 3.921 | 4.057 | 4.18 | 4.301 | 4.43 | 4.548 | 4.681 | 4.82 | 4.96 | 5.101 | 5.237 | 5.435 | 5.495 | 5.573 | 5.648 | 6.933 | 6.936 | 6.922 | 6.916 | 6.809 | 6.666 | 6.701 | 6.832 | 7.729 | 7.137 | 6.314 | 5.826 | 5.962 | 14.267 | 3.788 |
Total Assets
| 34.58 | 38.725 | 46.681 | 47.403 | 54.546 | 15.327 | 11.592 | 13.754 | 14.914 | 17.477 | 20.149 | 3.438 | 3.792 | 5.01 | 8.23 | 4.703 | 4.552 | 5.128 | 4.09 | 3.779 | 3.53 | 3.099 | 2.47 | 4.06 | 3.932 | 2.11 | 3.088 | 4.584 | 5.721 | 6.952 | 1.753 | 2.987 | 4.876 | 4.728 | 5.044 | 6.416 | 3.842 | 3.707 | 3.5 | 3.56 | 2.93 | 4.611 | 4.11 | 4.796 | 5.084 | 6.78 | 6.082 | 6.118 | 7.4 | 8.748 | 9.023 | 8.091 | 7.525 | 7.979 | 10.282 | 11.491 | 9.719 | 13.137 | 6.42 | 7.857 | 7.796 | 8.73 | 9.053 | 10.096 | 10.748 | 11.783 | 6.662 | 7.34 | 6.346 | 6.084 | 6.528 | 7.225 | 7.554 | 5.988 | 6.565 | 7.179 | 6.091 | 6.843 | 7.091 | 7.215 | 6.761 | 7.852 | 8.129 | 8.023 | 8.063 | 7.232 | 7.041 | 7.05 | 7.164 | 8.432 | 8.646 | 9.29 | 7.105 | 8.281 | 17.399 | 4.655 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 6.189 | 5.914 | 4.096 | 4.229 | 4.084 | 1.109 | 2.439 | 2.875 | 3.554 | 4.006 | 4.342 | 4.672 | 4.56 | 5.113 | 5.025 | 4.537 | 4.32 | 4.112 | 3.513 | 3.952 | 3.531 | 3.779 | 3.487 | 3.336 | 3.202 | 3.01 | 2.9 | 2.976 | 3.143 | 3.969 | 4.04 | 3.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.178 | 1.826 | 2.397 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.619 | 0.701 | 1.039 | 0.699 | 0.733 | 0.563 | 0.52 | 0.232 | 0.858 | 0.472 | 0.288 | 0.251 | 0.325 | 0.3 | 0.286 | 0.3 | 0.356 | 0.363 | 0.274 | 0.308 | 0.296 | 0.41 | 0.213 | 0.213 | 0.238 | 0.528 | 0.399 | 0.738 | 0.682 | 0.619 | 0.288 | 0.233 | 0.464 | 0.588 | 0.848 | 0.646 | 0.118 |
Short Term Debt
| 4.881 | 4.551 | 4.413 | 3.829 | 2.424 | 0.963 | 0.297 | 0.366 | 0.467 | 0.656 | 1.04 | 1.223 | 1.469 | 1.594 | 2.028 | 1.403 | 1.099 | 1.024 | 0.984 | 0.89 | 0.714 | 0.532 | 0.332 | 0.132 | 0.47 | 0.578 | 0.609 | 0.645 | 0.59 | 1.026 | 1.048 | 1.017 | 2.476 | 2.334 | 1.499 | 0.932 | 2.069 | 0.724 | 1.358 | 0.816 | 0.898 | 1.333 | 1.606 | 1.232 | 1.444 | 1.463 | 1.499 | 1.122 | 1.347 | 0.698 | 0 | 0 | 0.218 | 0.216 | 0.197 | 0.195 | 0.189 | 0.195 | 0.202 | 0.19 | 0.157 | 0.25 | 0.438 | 0.625 | 0.625 | 0.126 | 0.125 | 0.125 | 0.114 | 0.109 | 0.108 | 0.104 | 0.1 | 0.099 | 0.091 | 0.091 | 0.091 | 0.08 | 0.08 | 0.08 | 0.08 | 0.084 | 0.084 | 0.084 | 0.084 | 0.078 | 0.078 | 0.072 | 0.072 | 0.047 | 0.047 | 0.046 | 0.047 | 0.185 | 0.169 | 0.033 |
Tax Payables
| 0 | 0 | 0 | 0 | 0.239 | 0.239 | 0.239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.033 | 0.056 | 0.002 | 0.028 | 0.036 | 0.051 | 0.093 | 0.093 | 0.095 | 0.179 | 0.109 | 0.094 | 0.611 | 0.26 | 1.355 | 1.363 | 0.797 | 0.139 | 0.069 | 0.081 | 0.112 | 0.087 | 0.104 | 0.34 | 0.642 | 0.34 | 0.139 | 0.156 | 0.081 | 0.081 | 0.095 | 0.074 | 0 | 0 | 0 | 0.177 | 0 | 0 | 0 | 0 | 0 | -0.102 | -0.103 | -0.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.815 | 2.633 | 3.136 | 3.04 | 4.543 | 3.728 | 2.311 | 1.776 | 7.118 | 1.867 | 1.68 | 1.665 | 1.602 | 1.178 | 1.158 | 1.004 | 0.98 | 0.919 | 0.889 | 0.859 | 0.69 | 0.567 | 0.533 | 0.423 | 0.065 | 0.061 | 0.058 | 0.054 | 0.051 | 0.054 | 0.053 | 0.051 | 3.785 | 2.954 | 2.798 | 2.601 | 6.526 | 2.054 | 2.112 | 11.265 | 10.903 | 0.102 | 0.103 | 0.126 | 1.902 | 2.625 | 1.713 | 1.428 | 1.908 | 1.87 | 2.22 | 1.813 | 2.206 | 1.119 | 1.203 | 0.959 | 1.065 | 0.696 | 0.311 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0.002 | 0.972 | 0.945 | 0.945 | 0 | 0 | 0 | 0.874 | 0.88 | 0.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 13.917 | 13.154 | 11.647 | 11.126 | 11.087 | 5.851 | 5.14 | 5.11 | 11.234 | 6.708 | 7.172 | 7.654 | 8.242 | 8.144 | 9.567 | 8.307 | 7.196 | 6.194 | 5.455 | 5.782 | 5.048 | 4.964 | 4.456 | 4.231 | 4.379 | 3.989 | 3.707 | 3.831 | 3.866 | 5.129 | 5.237 | 4.965 | 6.261 | 5.288 | 4.297 | 3.71 | 8.595 | 2.777 | 3.471 | 12.081 | 11.801 | 3.512 | 3.432 | 3.629 | 3.346 | 4.089 | 3.212 | 2.549 | 3.254 | 2.568 | 2.22 | 1.813 | 2.424 | 1.335 | 1.4 | 1.154 | 1.254 | 0.892 | 0.513 | 0.809 | 0.858 | 1.289 | 1.137 | 1.358 | 1.188 | 1.146 | 0.857 | 1.483 | 0.586 | 0.397 | 0.359 | 0.429 | 0.402 | 1.356 | 1.336 | 1.392 | 0.454 | 0.354 | 0.388 | 1.251 | 1.37 | 1.178 | 0.297 | 0.322 | 0.612 | 0.477 | 0.815 | 0.754 | 0.691 | 0.335 | 0.28 | 0.51 | 0.635 | 1.033 | 0.815 | 0.152 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 31.002 | 31.463 | 32.105 | 32.653 | 32.751 | 5.156 | 1.001 | 1.074 | 0.189 | 0.239 | 4.404 | 7.678 | 7.842 | 8.019 | 8.182 | 4.852 | 4.415 | 3.761 | 2.118 | 3.288 | 2.468 | 1.115 | 1.239 | 1.337 | 0.055 | 0.079 | 0.239 | 0.381 | 0.623 | 0.71 | 0.841 | 1.015 | 1.147 | 1.242 | 1.2 | 1.772 | 1.816 | 2.231 | 1.996 | 1.914 | 1.893 | 0.752 | 0.754 | 0.756 | 0.59 | 0.52 | 0 | 0 | 1.065 | 0 | 0 | 0 | 0.871 | 5.42 | 0.788 | 0.779 | 0.756 | 0.781 | 0.807 | 0.758 | 0.627 | 0.579 | 0.414 | 0.376 | 0.498 | 0.503 | 0.494 | 0.5 | 0.456 | 0.434 | 0.433 | 0.417 | 0.4 | 0.4 | 0.382 | 0.364 | 0.365 | 0.383 | 0.359 | 0.335 | 0.333 | 0.311 | 0.331 | 0.342 | 0.336 | 0.309 | 0.31 | 0.309 | 0.305 | 0.297 | 0.302 | 0.276 | 0.235 | 0.984 | 0.976 | 0.538 |
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 | 0.004 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.296 | 0.811 | 0.804 | 0.777 | 5.012 | 1.045 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0.935 | 0 | 0 | 0 | 0 | 4.997 | 5.081 | 5.168 | 5.165 | 4.4 | 4.25 | 4.119 | 3.963 | 3.836 | 3.693 | 0.438 | 0.443 | 0.479 | 0.487 | 0.518 | 0.529 | 0.567 | 0.581 | 0.613 | 0.618 | 0.644 | 0.651 | 0.675 | 0.682 | 0.043 | 0.043 | 0.03 | 0.055 | 4.022 | 3.955 | 3.092 | 2.93 | 10.865 | 9.484 | 8.789 | 8.106 | 8.273 | 8.093 | 7.554 | 5.583 | 8.055 | 7.575 | 7.075 | 5.243 | 0 | 4.184 | 3.877 | 3.762 | 3.42 | 0 | -0.758 | -0.627 | -0.579 | -0.414 | -0.376 | -0.498 | -0.503 | -0.494 | -0.5 | -0.456 | -0.434 | -0.433 | -0.417 | -0.4 | -0.4 | -0.382 | -0.364 | -0.365 | -0.383 | -0.359 | -0.335 | -0.333 | -0.311 | -0.331 | -0.342 | -0.336 | -0.309 | -0.31 | -0.309 | -0.305 | -0.297 | -0.599 | -1.087 | -1.039 | -1.761 | -5.988 | -1.582 |
Total Non-Current Liabilities
| 31.002 | 31.463 | 32.105 | 32.653 | 33.686 | 5.156 | 1.001 | 1.074 | 0.189 | 5.236 | 9.484 | 12.845 | 13.007 | 12.419 | 12.432 | 8.971 | 8.378 | 7.597 | 5.811 | 3.726 | 2.911 | 1.594 | 1.726 | 1.855 | 0.584 | 0.646 | 0.82 | 0.993 | 1.241 | 1.354 | 1.491 | 1.689 | 1.829 | 1.285 | 1.247 | 1.823 | 1.871 | 6.253 | 5.951 | 5.005 | 4.824 | 11.617 | 10.238 | 9.545 | 8.695 | 8.793 | 8.093 | 7.554 | 6.648 | 8.055 | 7.575 | 7.075 | 6.114 | 5.42 | 4.973 | 4.656 | 4.518 | 4.202 | 0.807 | 0.758 | 0.627 | 0.579 | 0.414 | 0.376 | 0.498 | 0.503 | 0.494 | 0.5 | 0.456 | 0.434 | 0.433 | 0.417 | 0.4 | 0.4 | 0.382 | 0.364 | 0.365 | 0.383 | 0.359 | 1.995 | 0.333 | 0.311 | 0.331 | 0.342 | 0.336 | 0.309 | 0.31 | 0.309 | 0.305 | 0.297 | 0.599 | 1.087 | 1.039 | 1.761 | 5.988 | 1.582 |
Total Liabilities
| 44.919 | 44.618 | 43.752 | 43.779 | 44.773 | 11.007 | 6.141 | 6.185 | 11.423 | 11.944 | 16.656 | 20.499 | 21.249 | 20.564 | 21.999 | 17.277 | 15.573 | 13.791 | 11.266 | 9.508 | 7.959 | 6.558 | 6.182 | 6.086 | 4.963 | 4.635 | 4.527 | 4.824 | 5.107 | 6.483 | 6.728 | 6.654 | 8.091 | 6.573 | 5.544 | 5.532 | 10.465 | 9.03 | 9.422 | 17.087 | 16.625 | 15.128 | 13.67 | 13.174 | 12.042 | 12.882 | 11.305 | 10.103 | 9.902 | 10.623 | 9.795 | 8.889 | 8.538 | 6.755 | 6.373 | 5.81 | 5.772 | 5.093 | 1.32 | 1.567 | 1.485 | 1.868 | 1.55 | 1.734 | 1.687 | 1.649 | 1.35 | 1.983 | 1.042 | 0.831 | 0.792 | 0.846 | 0.802 | 1.757 | 1.717 | 1.755 | 1.728 | 2.972 | 2.976 | 2.911 | 3.029 | 2.04 | 1.957 | 1.775 | 1.647 | 0.95 | 1.178 | 1.208 | 0.996 | 0.632 | 0.879 | 1.597 | 1.674 | 2.793 | 6.803 | 1.734 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.567 | 0.567 | 0.567 | 0.567 | 0.567 | 0.567 | 0.567 | 0.567 | 0.567 | 0.567 | 0.567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.191 | 10.191 | 10.638 | 4.07 | 4.08 | 4.084 | 3.545 | 3.545 | 3.387 | 3.411 | 3.611 | 3.611 | 3.184 | 3.031 | 3.064 | 3.064 | 0 | 2.772 | 2.772 | 2.803 | 2.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.471 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 91.797 | 90.65 | 90.65 | 85.199 | 84.981 | 84.895 | 82.887 | 82.804 | 75.294 | 74.842 | 53.543 | 47.933 | 45.635 | 45.461 | 45.461 | 45.366 | 45.366 | 45.366 | 45.291 | 45.222 | 44.523 | 44.076 | 43.284 | 43.256 | 43.256 | 40.625 | 40.619 | 40.619 | 40.599 | 39.5 | 33.345 | 33.367 | 32.681 | 29.758 | 29.758 | 29.797 | 11.003 | 10.856 | 8.305 | 7.338 | 5.778 | 5.005 | 5.005 | 5.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.29 | 6.311 | 6.862 | 7.503 | 8.362 | 9.061 | 10.134 | 5.311 | 5.357 | 5.304 | 5.253 | 5.736 | 6.378 | 6.753 | 4.232 | 4.848 | 3.998 | 4.363 | 3.871 | 4.115 | 3.69 | 3.733 | 5.812 | 6.172 | 6.248 | 6.416 | 5.81 | 5.863 | 5.842 | 6.169 | 7.8 | 7.767 | 7.693 | 5.431 | 5.487 | 10.596 | 2.921 |
Retained Earnings
| -124.272 | -118.47 | -109.45 | -104.135 | -97.536 | -95.535 | -92.372 | -89.73 | -87.307 | -84.827 | -82.097 | -79.262 | -76.907 | -74.467 | -72.706 | -70.255 | -68.669 | -66.039 | -63.811 | -61.65 | -59.528 | -57.889 | -57.669 | -55.943 | -54.741 | -53.529 | -52.387 | -51.126 | -50.239 | -49.119 | -47.924 | -46.602 | -45.404 | -40.816 | -39.439 | -38.111 | -36.615 | -35.133 | -33.597 | -33.646 | -31.595 | -27.512 | -25.669 | -24.392 | -22.753 | -52.134 | -50.33 | -48.873 | -46.849 | -45.889 | -44.139 | -39.904 | -39.733 | -37.148 | -34.337 | -31.418 | -28.507 | -23.899 | -22.077 | -20.788 | -19.69 | -17.932 | -17.131 | -16.166 | -15.306 | -13.902 | -13.419 | -12.39 | -11.433 | -10.536 | -10.006 | -9.335 | -8.69 | -8.063 | -7.4 | -6.776 | -6.251 | -6.737 | -6.274 | -5.788 | -5.452 | -3.08 | -2.705 | -2.594 | -2.426 | -3.032 | -2.979 | -3 | -2.674 | -0.991 | -1.006 | -1.043 | -0.42 | -0.159 | -0.039 | 0.036 |
Accumulated Other Comprehensive Income/Loss
| -0.279 | -0.251 | -0.224 | -0.143 | 8.723 | -0.225 | -0.287 | -0.253 | -0.244 | -0.329 | -0.323 | -0.292 | -0.23 | -0.193 | -0.147 | -0.158 | -0.153 | -0.152 | -0.127 | -0.14 | -0.126 | -0.125 | -0.127 | -0.124 | -0.122 | -0.127 | -0.12 | -0.122 | -0.124 | -0.119 | -0.123 | -0.134 | -0.129 | -0.114 | -0.124 | -0.102 | -0.096 | -0.082 | -0.071 | -0.084 | -0.109 | -0.133 | -0.152 | -0.175 | -0.185 | 0.075 | -0.015 | -0.216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.34 | 1.564 | 1.81 | 1.861 | 1.871 | 1.906 | 0.447 | 0.073 | 0.073 | 0.035 | 0.169 | 0.256 | 0.256 | 0.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.396 | 2.352 | 0 |
Other Total Stockholders Equity
| 22.414 | 22.179 | 21.953 | 22.703 | 13.606 | 15.184 | 15.222 | 14.747 | 15.182 | 15.28 | 31.803 | 13.993 | 13.478 | 13.077 | 13.055 | 11.905 | 11.867 | 11.593 | 10.904 | 10.841 | 10.702 | 10.478 | 10.801 | 10.784 | 10.576 | 10.506 | 10.45 | 10.389 | 10.379 | 10.208 | 9.728 | 9.702 | 9.636 | 9.328 | 9.307 | 9.301 | 8.894 | 8.846 | 8.803 | 8.796 | 8.152 | 8.039 | 7.71 | 7.639 | 12.593 | 42.547 | 41.51 | 41.492 | 41.163 | 40.983 | 40.303 | 5.627 | 38.72 | 35.601 | 35.474 | 34.297 | 29.461 | 31.943 | 27.177 | 20.448 | 18.126 | 16.122 | 15.27 | 14.295 | 13.401 | 13.455 | 13.346 | 12.317 | 11.398 | 10.368 | 9.75 | 9.079 | 8.431 | 8.063 | 7.4 | 6.776 | 6.251 | 6.737 | 6.274 | 5.788 | 5.452 | 3.08 | 2.705 | 2.594 | 2.426 | 3.032 | 2.979 | 3 | 2.674 | 0.991 | 1.006 | 1.043 | 0.42 | -2.238 | -2.312 | -0.036 |
Total Shareholders Equity
| -10.339 | -5.892 | 2.929 | 3.623 | 9.773 | 4.32 | 5.45 | 7.569 | 3.491 | 5.533 | 3.493 | -17.061 | -17.457 | -15.554 | -13.769 | -12.574 | -11.021 | -8.664 | -7.176 | -5.728 | -4.429 | -3.46 | -3.712 | -2.026 | -1.031 | -2.524 | -1.439 | -0.24 | 0.615 | 0.469 | -4.975 | -3.667 | -3.215 | -1.845 | -0.499 | 0.884 | -6.623 | -5.323 | -5.922 | -13.526 | -13.694 | -10.518 | -9.56 | -8.378 | -6.957 | -6.102 | -5.223 | -3.985 | -2.502 | -1.875 | -0.772 | -0.798 | -1.013 | 1.224 | 3.909 | 5.681 | 3.947 | 8.044 | 5.101 | 6.29 | 6.311 | 6.862 | 7.503 | 8.362 | 9.061 | 10.134 | 5.311 | 5.357 | 5.304 | 5.253 | 5.736 | 6.378 | 6.753 | 4.232 | 4.848 | 3.998 | 4.363 | 3.871 | 4.115 | 3.69 | 3.733 | 5.812 | 6.172 | 6.248 | 6.416 | 6.281 | 5.863 | 5.842 | 6.169 | 7.8 | 7.767 | 7.693 | 5.431 | 5.487 | 10.596 | 2.921 |
Total Equity
| -10.339 | -5.892 | 2.929 | 3.623 | 9.773 | 4.32 | 5.45 | 7.569 | 3.491 | 5.533 | 3.493 | -17.061 | -17.457 | -15.554 | -13.769 | -12.574 | -11.021 | -8.664 | -7.176 | -5.728 | -4.429 | -3.46 | -3.712 | -2.026 | -1.031 | -2.524 | -1.439 | -0.24 | 0.615 | 0.469 | -4.975 | -3.667 | -3.215 | -1.845 | -0.499 | 0.884 | -6.623 | -5.323 | -5.922 | -13.526 | -13.694 | -10.518 | -9.56 | -8.378 | -6.957 | -6.102 | -5.223 | -3.985 | -2.502 | -1.875 | -0.772 | -0.798 | -1.013 | 1.224 | 3.909 | 5.681 | 3.947 | 8.044 | 5.101 | 6.29 | 6.311 | 6.862 | 7.503 | 8.362 | 9.061 | 10.134 | 5.311 | 5.357 | 5.304 | 5.253 | 5.736 | 6.378 | 6.753 | 4.232 | 4.848 | 3.998 | 4.363 | 3.871 | 4.115 | 3.69 | 3.733 | 5.812 | 6.172 | 6.248 | 6.416 | 6.281 | 5.863 | 5.842 | 6.169 | 7.8 | 7.767 | 7.693 | 5.431 | 5.487 | 10.596 | 2.921 |
Total Liabilities & Shareholders Equity
| 34.58 | 38.725 | 46.681 | 47.403 | 54.546 | 15.327 | 11.592 | 13.754 | 14.914 | 17.477 | 20.149 | 3.438 | 3.792 | 5.01 | 8.23 | 4.703 | 4.552 | 5.128 | 4.09 | 3.779 | 3.53 | 3.099 | 2.47 | 4.06 | 3.932 | 2.11 | 3.088 | 4.584 | 5.721 | 6.952 | 1.753 | 2.987 | 4.876 | 4.728 | 5.044 | 6.416 | 3.842 | 3.707 | 3.5 | 3.56 | 2.93 | 4.611 | 4.11 | 4.796 | 5.084 | 6.78 | 6.082 | 6.118 | 7.4 | 8.748 | 9.023 | 8.091 | 7.525 | 7.979 | 10.282 | 11.491 | 9.719 | 13.137 | 6.42 | 7.857 | 7.796 | 8.73 | 9.053 | 10.096 | 10.748 | 11.783 | 6.662 | 7.34 | 6.346 | 6.084 | 6.528 | 7.225 | 7.554 | 5.988 | 6.565 | 7.179 | 6.091 | 6.843 | 7.091 | 7.215 | 6.761 | 7.852 | 8.129 | 8.023 | 8.063 | 7.232 | 7.041 | 7.05 | 7.164 | 8.432 | 8.646 | 9.29 | 7.105 | 8.281 | 17.399 | 4.655 |