
Envela Corporation
AMEX:ELA
3.93 (USD) • At close November 17, 2023
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 | 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 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1990 Q4 | 1989 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 20.609 | 17.752 | 17.344 | 19.784 | 17.854 | 17.305 | 18.381 | 20.353 | 17.17 | 14.969 | 13.935 | 11.497 | 10.138 | 8.323 | 8.131 | 8.397 | 9.218 | 7.269 | 5.053 | 3.944 | 4.511 | 2.555 | 1.674 | 0.48 | 1.454 | 0.479 | 0.897 | 0.903 | 1.272 | 0.616 | 0.467 | 0.462 | 1.412 | 1.142 | 1.064 | 1.522 | 1.753 | 1.342 | 1.445 | 1.179 | 2.184 | 1.951 | 2.144 | 2.785 | 3.215 | 2.438 | 2.66 | 3.564 | 4.911 | 2.776 | 1.727 | 3.354 | 6.069 | 5.97 | 0.389 | 1.484 | 0.871 | 0.621 | 0.97 | 0.943 | 1.447 | 1.186 | 1.245 | 0.919 | 0.244 | 1.935 | 0.934 | 0.712 | 0.537 | 1.381 | 1.018 | 0.123 | 1.21 | 0.217 | 0.198 | 0.263 | 1.043 | 0.311 | 0.152 | 0.128 | 0.315 | 0.245 | 0.319 | 0.054 | 0.735 | 0.044 | 0.136 | 0.126 | 0.498 | 0.099 | 0.011 | 0.104 | 1.063 | 0.02 | 0.171 | 0.275 | 1.362 | 0.156 | 0.266 | 0.838 | 1.3 | 0 | 0.3 | 0.1 | 1 | 0.2 | 0.4 | 0.5 | 1.3 | 0.5 | 0.5 | 0.8 | 0.9 | 0.4 | 0.3 | 0.1 | 0.4 | 0 | 0.1 | 0.1 | 0.4 | 0 | 0 | 0.1 | 0.4 | 0 | 0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.858 | 0 | 0 | 0 | 0 | 3.1 | 2.6 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 20.609 | 17.752 | 17.344 | 19.784 | 17.854 | 17.305 | 18.381 | 20.353 | 17.17 | 14.969 | 13.935 | 11.497 | 10.138 | 8.323 | 8.131 | 8.397 | 9.218 | 7.269 | 5.053 | 3.944 | 4.511 | 2.555 | 1.674 | 0.48 | 1.454 | 0.479 | 0.897 | 0.903 | 1.272 | 0.616 | 0.467 | 0.462 | 1.412 | 1.142 | 1.064 | 1.522 | 1.753 | 1.342 | 1.445 | 1.179 | 2.184 | 1.951 | 2.144 | 2.785 | 3.215 | 2.438 | 2.66 | 3.564 | 4.911 | 2.776 | 1.727 | 3.354 | 6.069 | 5.97 | 0.389 | 1.484 | 0.871 | 0.621 | 0.97 | 0.943 | 1.447 | 1.186 | 1.245 | 0.919 | 0.244 | 1.935 | 0.934 | 0.712 | 0.537 | 1.381 | 1.018 | 0.123 | 1.21 | 0.217 | 0.198 | 0.263 | 1.043 | 0.311 | 0.152 | 0.128 | 0.315 | 0.245 | 0.319 | 0.054 | 0.735 | 0.044 | 0.136 | 0.126 | 0.498 | 0.099 | 0.011 | 0.104 | 1.063 | 0.02 | 0.171 | 1.133 | 1.362 | 0.156 | 0.266 | 0.838 | 4.4 | 2.6 | 0.3 | 0.1 | 1 | 0.2 | 0.4 | 0.5 | 1.3 | 0.5 | 0.5 | 0.8 | 0.9 | 0.4 | 0.3 | 0.1 | 0.4 | 0 | 0.1 | 0.1 | 0.4 | 0 | 0 | 0.1 | 0.4 | 0 | 0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0 |
Net Receivables
| 4.386 | 3.884 | 4.841 | 4.6 | 7.811 | 8.935 | 7.855 | 8.291 | 8.528 | 7.191 | 5.689 | 5.357 | 7.167 | 5.678 | 7.499 | 3.308 | 2.847 | 4.659 | 2.858 | 2.472 | 2.998 | 2.041 | 1.451 | 0.17 | 0.094 | 0.108 | 0.731 | 1.09 | 0.841 | 0.798 | 0.463 | 0.193 | 0.286 | 0.226 | 0.196 | 0.167 | 0.23 | 0.167 | 0.171 | 0.015 | 0.904 | 0.225 | 0.184 | 0.285 | 0.163 | 0.152 | 0.31 | 0.756 | 0.719 | 1.439 | 1.152 | 0.576 | 1.579 | 1.085 | 0.805 | 0.38 | 0.715 | 0.822 | 0.899 | 0.7 | 0.649 | 1.41 | 1.46 | 1.806 | 1.929 | 4.365 | 5.053 | 2.502 | 3.792 | 4.074 | 3.083 | 0.984 | 1.053 | 0.948 | 0.963 | 0.819 | 0.689 | 0.802 | 0.843 | 0.735 | 0.907 | 0.796 | 0.875 | 0.92 | 0.979 | 0.605 | 0.631 | 0.618 | 0.793 | 0.608 | 0.557 | 0.577 | 0.647 | 0.618 | 0.645 | 0.632 | 0.935 | 0.793 | 0.909 | 0.601 | 0.7 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.4 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.4 | 0.5 |
Inventory
| 25.706 | 29.073 | 26.78 | 25.622 | 23.146 | 23.051 | 21.518 | 19.106 | 18.756 | 18.063 | 17.804 | 14.622 | 14.048 | 12.654 | 12.587 | 11.63 | 10.007 | 10.618 | 9.364 | 9.398 | 9.509 | 11.23 | 11.113 | 10.316 | 9.765 | 9.498 | 9.423 | 8.601 | 8.598 | 8.577 | 9.18 | 9.541 | 9.384 | 9.148 | 9.638 | 10.25 | 9.566 | 10.678 | 10.26 | 11.443 | 11.144 | 11.196 | 11.518 | 12.222 | 12.922 | 13.526 | 13.548 | 13.267 | 11.933 | 11.692 | 12.918 | 11.458 | 11.635 | 20.877 | 18.658 | 17.834 | 17.047 | 16.028 | 15.54 | 16.627 | 17.766 | 15.604 | 15.774 | 16.697 | 16.053 | 15.1 | 15.046 | 15.584 | 12.976 | 12.437 | 11.895 | 8.114 | 7.796 | 8.451 | 8.018 | 7.811 | 7.57 | 7.386 | 7.156 | 7.235 | 6.791 | 7.074 | 6.983 | 6.888 | 6.674 | 7.068 | 6.619 | 6.573 | 6.336 | 6.433 | 6.443 | 6.297 | 6.297 | 6.406 | 6.639 | 6.814 | 7.087 | 7.2 | 6.435 | 5.274 | 5.5 | 4.6 | 1.8 | 1.6 | 1.4 | 1.6 | 1.3 | 1.2 | 1 | 1.2 | 1.2 | 1.1 | 1.1 | 1.2 | 1 | 1 | 0.9 | 1 | 0.9 | 0.8 | 0.7 | 0.9 | 0.8 | 0.9 | 0.7 | 0.8 | 0.7 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 1.2 | 1.4 |
Other Current Assets
| 0.903 | 0.826 | 0.923 | 1.297 | 1.087 | 1.142 | 1.281 | 4.373 | 4.438 | 4.027 | 3.336 | 3.987 | 3.013 | 2.275 | 1.417 | 1.916 | 1.439 | 1.502 | 2.608 | 1.499 | 1.333 | 0.382 | 0.389 | 0.267 | 0.081 | 0.18 | 0.238 | 0.37 | 0.181 | 0.311 | 0.318 | 0.319 | 0.055 | 0.095 | 0.157 | 0.148 | 0.107 | 0.172 | 0.188 | 0.225 | 0.154 | 0.229 | 0.357 | 0.28 | 3.85 | 0.28 | 0.221 | 0.602 | 0.322 | 0.29 | 0.225 | 1.142 | 1.339 | 0.542 | 0.498 | 0.807 | 0.028 | 1.577 | 1.441 | 1.452 | 1.127 | 1.107 | 1.212 | 1.676 | 3.226 | 0.723 | 1.716 | 1.417 | 1.266 | 0.61 | 0.427 | 0.277 | 0.29 | 0.208 | 0.237 | 0.249 | 0.216 | 0.295 | 0.293 | 0.203 | 0.162 | 0.2 | 0.179 | 0.143 | 0.149 | 0.245 | 0.214 | 0.156 | 0.153 | 0.144 | 0.161 | 0.132 | 0.128 | 0.17 | 0.14 | 0.139 | 0.142 | 0.162 | 0.21 | 0.101 | 0.1 | 0.2 | 2.5 | 2.4 | 3 | 2.8 | 3.6 | 2.5 | 1.9 | 2.2 | 2.2 | 1.7 | 2 | 0.8 | 0.6 | 0.6 | 0.6 | 1 | 0.5 | 0.5 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 |
Total Current Assets
| 51.604 | 51.536 | 49.888 | 51.303 | 49.898 | 50.433 | 49.035 | 52.122 | 48.892 | 44.25 | 40.764 | 35.463 | 34.367 | 28.931 | 29.634 | 25.251 | 23.51 | 24.048 | 19.882 | 17.312 | 18.351 | 16.209 | 14.627 | 11.232 | 11.394 | 10.265 | 11.289 | 10.963 | 10.892 | 10.302 | 10.428 | 10.515 | 11.137 | 10.611 | 11.056 | 12.086 | 11.655 | 12.359 | 12.064 | 12.861 | 14.387 | 13.601 | 14.202 | 15.572 | 16.643 | 16.397 | 16.738 | 17.887 | 17.884 | 16.197 | 16.021 | 16.53 | 19.385 | 28.474 | 20.35 | 20.504 | 19.448 | 19.048 | 18.849 | 19.722 | 21.309 | 19.306 | 19.691 | 21.098 | 20.697 | 22.122 | 22.749 | 20.215 | 18.571 | 18.501 | 16.423 | 9.498 | 10.35 | 9.825 | 9.416 | 9.142 | 9.517 | 8.794 | 8.445 | 8.301 | 8.176 | 8.316 | 8.356 | 8.005 | 8.537 | 7.961 | 7.601 | 7.473 | 7.78 | 7.284 | 7.171 | 7.111 | 8.135 | 7.214 | 7.595 | 8.718 | 9.527 | 8.311 | 7.821 | 6.814 | 10.7 | 7.6 | 4.8 | 4.2 | 5.6 | 4.7 | 5.5 | 4.4 | 4.4 | 4.1 | 4 | 3.7 | 4.1 | 2.5 | 2 | 1.8 | 2 | 2.2 | 1.7 | 1.6 | 1.7 | 1.2 | 1.2 | 1.2 | 1.3 | 1 | 0.9 | 0.8 | 0.9 | 0.9 | 0.9 | 1 | 1.7 | 2 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 18.256 | 17.716 | 15.372 | 14.806 | 15.145 | 15.065 | 15.394 | 12.986 | 13.583 | 14.13 | 14.702 | 15.006 | 15.498 | 13.731 | 10.308 | 10.329 | 10.412 | 6.814 | 2.941 | 3.313 | 3.686 | 5.211 | 5.489 | 3.162 | 1.321 | 1.339 | 1.407 | 1.647 | 1.691 | 1.56 | 1.582 | 1.614 | 1.665 | 1.741 | 4.178 | 4.2 | 4.281 | 4.309 | 4.227 | 4.237 | 4.366 | 4.443 | 4.506 | 5.052 | 5.075 | 5.176 | 5.111 | 4.898 | 4.85 | 4.856 | 4.79 | 4.612 | 4.706 | 4.487 | 4.466 | 4.45 | 4.467 | 4.814 | 4.761 | 4.734 | 4.713 | 4.92 | 4.798 | 4.914 | 4.868 | 4.814 | 4.645 | 4.377 | 4.194 | 0.591 | 1.373 | 1.048 | 1.024 | 1.027 | 1.048 | 1.085 | 1.122 | 0.958 | 0.962 | 0.86 | 0.885 | 0.978 | 0.999 | 0.958 | 0.99 | 1.046 | 1.082 | 1.118 | 1.157 | 1.199 | 1.25 | 1.278 | 1.328 | 1.38 | 1.422 | 1.404 | 1.392 | 1.32 | 1.293 | 1.342 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1.1 | 1.1 | 1.1 | 1.7 | 1.7 |
Goodwill
| 3.621 | 3.621 | 3.921 | 3.921 | 3.921 | 3.921 | 3.621 | 3.621 | 3.621 | 3.621 | 6.357 | 6.14 | 6.14 | 3.259 | 3.259 | 1.367 | 1.367 | 1.367 | 1.367 | 1.367 | 1.367 | 4.723 | 4.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.636 | 0.837 | 0.837 | 0.837 | 0.837 | 0.837 | 0.837 | 0.837 | 0.837 | 0.837 | 0.837 | 0.837 | 9.035 | 9.014 | 8.952 | 8.952 | 13.211 | 13.211 | 0.837 | 0.837 | 0.837 | 0.837 | 0.837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.151 | 1.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.098 | 4.284 | 4.436 | 4.513 | 4.308 | 4.475 | 4.643 | 4.813 | 4.994 | 5.189 | 2.8 | 2.912 | 3.024 | 2.691 | 2.792 | 2.892 | 2.992 | 3.09 | 3.192 | 3.294 | 3.394 | 0.235 | 0.236 | 0.235 | 0.234 | 0.213 | 0.212 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.007 | 0.01 | 0.014 | 0.017 | 0.021 | 0.024 | 0.028 | 0.031 | 0.034 | 2.882 | 2.942 | 2.999 | 3.056 | 3.113 | 3.17 | 3.227 | 3.284 | 3.34 | 3.397 | 2.415 | 2.421 | 2.428 | 2.435 | 2.464 | 2.464 | 2.464 | 2.464 | 2.464 | 2.464 | 2.464 | 2.493 | 2.5 | 2.521 | 2.514 | 2.521 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.837 | 0.837 | 0.837 | 0.837 | 0.837 | 0.837 | 1.151 | 1.151 | 1.151 | 1.151 | 1.151 | 1.151 | 1.151 | 1.151 | 0 | 0 | 1.151 | 1.199 | 1.247 | 1.295 | 1.344 | 1.391 | 1.439 | 1.467 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 7.719 | 7.905 | 8.357 | 8.434 | 8.23 | 8.397 | 8.265 | 8.435 | 8.615 | 8.811 | 9.158 | 9.053 | 9.165 | 5.95 | 6.05 | 4.259 | 4.36 | 4.457 | 4.559 | 4.661 | 4.761 | 4.958 | 4.959 | 0.235 | 0.234 | 0.213 | 0.212 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.007 | 0.01 | 0.014 | 0.017 | 0.021 | 0.024 | 0.028 | 0.031 | 0.034 | 2.882 | 2.942 | 2.999 | 3.056 | 3.113 | 3.17 | 3.227 | 3.284 | 3.34 | 3.397 | 6.05 | 3.258 | 3.265 | 3.272 | 3.301 | 3.301 | 3.301 | 3.301 | 3.301 | 3.301 | 3.301 | 3.33 | 11.535 | 11.535 | 11.466 | 11.474 | 13.211 | 13.211 | 0.837 | 0.837 | 0.837 | 0.837 | 0.837 | 0.837 | 0.837 | 0.837 | 0.837 | 0.837 | 0.837 | 1.151 | 1.151 | 1.151 | 1.151 | 1.151 | 1.151 | 1.151 | 1.151 | 1.151 | 1.151 | 1.151 | 1.199 | 1.247 | 1.295 | 1.344 | 1.391 | 1.439 | 1.467 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.1 | 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 | 0.113 | 0.113 | 0 | 0 | 0 | 0.008 | 0.008 | 0 | 0 | 0 | 0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.05 | 0 | 0.007 | 0 | 0 | 0.103 | 0.613 | 1.14 | 1.488 | 0 | 0 | 0 | 0 | 0 | 0 | -2.1 | 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 | 3.126 | 2.391 | 2.689 | 2.845 | 0.418 | 0.418 | 1.731 | 1.731 | 1.888 | 1.858 | 1.858 | 1.908 | 1.717 | 1.717 | 1.762 | 1.805 | 0.018 | 0.018 | 0.018 | 0.007 | 0 | 0 | 0 | 0.001 | 0.001 | 0.016 | 0.016 | 0.016 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0.106 | 0.12 | 0.317 | 0.262 | 0.27 | 0.206 | 0.287 | 0.267 | 0.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.241 | 0.235 | 0.225 | 0.201 | 0.201 | 0.201 | 0.299 | -0.942 | -1.301 | 0.187 | 0.187 | 0.237 | 0.238 | 0.615 | 0.344 | 2.398 | 2.298 | 1.8 | 1.8 | 1.7 | 0.205 | 0.205 | 0.242 | 0.069 | 0.068 | 0.069 | 0.688 | 0.684 | 0.732 | 0.719 | 0.08 | 0.08 | 0.111 | 0.111 | 0.117 | 0.144 | 0.204 | 0.126 | 0.127 | 0.128 | 0.128 | 0.113 | 0.116 | 0.183 | 0.244 | 0.245 | 0.264 | 0.224 | 0.211 | 0.208 | 0.151 | 0.145 | 0.16 | 0.358 | 0.177 | 0.198 | 0.221 | 0.595 | 0.688 | 0.558 | 0.557 | 0.59 | 0.588 | 0.492 | 0.541 | 0.6 | 0.715 | 0.813 | 0.816 | 0.452 | 0.368 | 1.035 | 0.927 | 0.708 | 0.514 | 0.367 | 0.353 | 0.384 | 0.377 | 0.377 | 0.368 | 0.439 | 0.414 | 0.5 | 0.393 | 0.354 | 0.371 | 0.43 | 0.337 | 0.444 | 0.412 | 0.39 | 0.58 | 0.742 | 1.283 | 0.176 | 1.151 | 1.425 | 1.596 | 1.421 | 0.1 | 0.6 | 0.1 | 0.1 | 0.1 | 0 | 0 | 1.1 | 1.3 | 0.5 | 0.4 | 0.7 | 0.1 | 1 | 1.4 | 0.7 | 0.7 | 0.8 | 1.7 | 1.7 | 0.8 | 1 | 0.9 | 0.8 | 0.8 | 0.1 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.1 | 0 |
Total Non-Current Assets
| 26.267 | 25.856 | 23.961 | 23.442 | 23.576 | 23.765 | 24.571 | 21.619 | 22.385 | 23.128 | 24.047 | 24.296 | 24.901 | 20.296 | 16.702 | 16.986 | 17.069 | 13.07 | 9.301 | 9.673 | 8.652 | 10.375 | 10.69 | 3.466 | 1.624 | 1.621 | 2.307 | 2.331 | 2.422 | 2.279 | 1.662 | 1.694 | 1.776 | 1.855 | 4.302 | 4.354 | 4.499 | 4.452 | 4.375 | 4.389 | 4.522 | 4.587 | 4.656 | 8.117 | 8.261 | 8.421 | 8.431 | 8.235 | 8.231 | 8.291 | 8.338 | 8.211 | 8.263 | 14.021 | 10.291 | 10.61 | 10.812 | 9.128 | 9.168 | 10.324 | 10.347 | 10.7 | 10.544 | 10.565 | 10.647 | 18.666 | 18.613 | 18.419 | 18.289 | 14.272 | 14.97 | 2.938 | 2.796 | 2.572 | 2.399 | 2.288 | 2.313 | 2.18 | 2.192 | 2.091 | 2.106 | 2.266 | 2.564 | 2.609 | 2.534 | 2.55 | 2.605 | 2.805 | 2.766 | 3.11 | 3.076 | 3.09 | 3.265 | 3.609 | 4.22 | 3.2 | 3.886 | 4.136 | 4.328 | 4.23 | 1.8 | 1.8 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 2.2 | 2.4 | 1.6 | 1.5 | 1.8 | 1.2 | 2.2 | 2.6 | 1.9 | 1.9 | 1.9 | 2.8 | 2.8 | 1.9 | 2 | 1.9 | 1.8 | 1.8 | 1.1 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.8 | 1.7 |
Total Assets
| 77.87 | 77.392 | 73.849 | 74.745 | 73.474 | 74.198 | 73.606 | 73.742 | 71.277 | 67.378 | 64.811 | 59.759 | 59.267 | 49.227 | 46.336 | 42.237 | 40.579 | 37.118 | 29.183 | 26.985 | 27.003 | 26.584 | 25.317 | 14.698 | 13.018 | 11.885 | 13.596 | 13.294 | 13.315 | 12.581 | 12.09 | 12.209 | 12.913 | 12.466 | 15.358 | 16.44 | 16.154 | 16.811 | 16.439 | 17.25 | 18.909 | 18.188 | 18.857 | 23.689 | 24.904 | 24.817 | 25.169 | 26.122 | 26.115 | 24.489 | 24.359 | 24.741 | 27.649 | 42.495 | 30.641 | 31.114 | 30.26 | 28.176 | 28.017 | 30.046 | 31.656 | 30.006 | 30.235 | 31.663 | 31.344 | 40.788 | 41.362 | 38.634 | 36.859 | 32.773 | 31.393 | 12.436 | 13.146 | 12.396 | 11.815 | 11.43 | 11.83 | 10.974 | 10.636 | 10.392 | 10.282 | 10.582 | 10.92 | 10.614 | 11.072 | 10.512 | 10.205 | 10.278 | 10.545 | 10.395 | 10.247 | 10.201 | 11.4 | 10.822 | 11.814 | 11.918 | 13.413 | 12.447 | 12.149 | 11.044 | 12.5 | 9.4 | 6 | 5.4 | 6.8 | 5.8 | 6.6 | 6.6 | 6.8 | 5.7 | 5.5 | 5.5 | 5.3 | 4.7 | 4.6 | 3.7 | 3.9 | 4.1 | 4.5 | 4.4 | 3.6 | 3.2 | 3.1 | 3 | 3.1 | 2.1 | 2.4 | 2.2 | 2.3 | 2.3 | 2.3 | 2.4 | 3.5 | 3.7 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3.178 | 2.591 | 3.095 | 3.748 | 3.127 | 3.522 | 3.262 | 2.746 | 3.359 | 4.442 | 3.303 | 2.858 | 2.488 | 1.683 | 3.612 | 1.192 | 1.511 | 2.553 | 0.83 | 0.807 | 1.468 | 1.384 | 1.074 | 3.434 | 3.928 | 3.339 | 3.991 | 4.318 | 4.679 | 4.586 | 4.436 | 4.845 | 5.21 | 7.091 | 6.698 | 5.766 | 5.689 | 4.237 | 4.57 | 5.348 | 5.832 | 5.044 | 5.259 | 5.933 | 5.536 | 4.809 | 4.845 | 3.94 | 3.562 | 2.612 | 1.76 | 0.996 | 1.497 | 0.923 | 1.007 | 1.15 | 1.478 | 0.714 | 0.544 | 0.65 | 1.473 | 0.253 | 0.321 | 0.413 | 0.735 | 0.389 | 3.658 | 0.841 | 1.069 | 1 | 2.123 | 0.391 | 0.828 | 0.327 | 0.482 | 0.558 | 0.79 | 0.286 | 0.256 | 0.367 | 0.59 | 0.318 | 0.324 | 0.513 | 0.859 | 0.578 | 0.441 | 0.304 | 0.591 | 0.484 | 0.601 | 0.702 | 1.007 | 0.922 | 1.085 | 1.201 | 2.177 | 1.741 | 0.975 | 0.812 | 0.9 | 0.6 | 0.3 | 0.2 | 0.5 | 0.3 | 0.3 | 0.1 | 0.3 | 0.2 | 0.3 | 0.2 | 0.4 | 0.2 | 0.1 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 |
Short Term Debt
| 5.67 | 5.012 | 5.187 | 3.316 | 4.977 | 4.883 | 2.996 | 3.074 | 1.687 | 4.564 | 4.504 | 4.172 | 5.913 | 2.736 | 4.072 | 4.246 | 3.269 | 4.286 | 4.355 | 2.616 | 1.175 | 2.744 | 2.554 | 0.906 | 0 | 0 | 0 | 0.002 | 0.002 | 0.009 | 0.019 | 0.019 | 0.013 | 2.316 | 1.533 | 1.568 | 1.602 | 1.635 | 0.147 | 0.145 | 0.143 | 2.444 | 0.138 | 0.136 | 0.134 | 0.162 | 0.191 | 0.144 | 0.175 | 0.208 | 3.439 | 3.469 | 3.473 | 5.973 | 3.973 | 3.973 | 3.973 | 3.274 | 3.274 | 3.554 | 3.554 | 3.568 | 3.58 | 4.052 | 4.386 | 0.689 | 0.689 | 0.689 | 0.689 | 0.399 | 0.443 | 4.288 | 0.443 | 0.453 | 0.453 | 0.453 | 0.853 | 2.95 | 2.753 | 2.728 | 0.624 | 2.783 | 2.939 | 2.6 | 0.739 | 3.494 | 3.457 | 3.365 | 0.864 | 3.598 | 3.495 | 3.37 | 4.027 | 3.636 | 3.845 | 3.906 | 3.73 | 2.255 | 3.894 | 3.416 | 4.8 | 3.1 | 0.8 | 0.4 | 0.5 | 0.5 | 0.6 | 0.8 | 0.8 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.3 | 0.5 | 0.4 | 0.4 | 0.2 | 0.4 | 0.3 | 0.4 | 0.1 | 0.2 | 0.2 | 0 | 0.1 | 0.1 | 0 | 0 | 0.2 | 0.4 |
Tax Payables
| 0.286 | 0.403 | 0.27 | 1.039 | 0.319 | 0.461 | 0.579 | 0.673 | 0.511 | 0.43 | 0.314 | 0.292 | 0.433 | 0.414 | 0.335 | 0.28 | 0.341 | 0.227 | 0.241 | 0.227 | 0.185 | 0.279 | 0.237 | 0.164 | 0.155 | 0 | 0 | 0 | 0.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 319.772 | 319.772 | 319.772 | 319.772 | 631.419 | 631.419 | 660.433 | 639.372 | 0 | 536.599 | 639.372 | 639.372 | 0 | 195.469 | 169.205 | 59.341 | 0 | 102.929 | 40.192 | 97.472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.27 | 1.039 | 0.212 | 0.567 | 0.348 | 1.767 | 0.282 | 0.993 | 2.199 | 1.244 | 1.179 | 0.941 | 0.77 | 0.69 | 0.429 | 0.189 | 0.535 | 0.047 | 0.165 | 0.183 | 0.029 | 0.055 | 0.098 | 0.178 | 0.593 | 0.228 | 0.073 | 0.255 | 0.369 | 0.665 | 0.572 | 0.851 | 1.072 | 2.509 | 1.31 | 2.444 | 1.656 | 1.154 | 1.083 | 1.485 | 1.742 | 1.935 | 2.402 | 1.923 | 1.429 | 2.39 | 2.618 | 0.787 | 2.155 | 1.002 | 1.837 | 2.487 | 2.421 | 0.286 | 0.26 | 0.348 | 0.394 | 0.334 | 0.493 | 0.24 | 0.108 | 0.491 | 0.648 | 2.485 | 0.445 | 0.607 | 1.018 | 1.086 | 0.46 | 0.236 | 0.721 | 0.42 | 0.251 | 0.176 | 0.581 | 0.243 | 0.283 | 0.312 | 0.66 | 0.13 | 0.304 | 0.523 | 1.219 | 0.153 | 0.221 | 0.344 | 1.163 | 0.455 | 0.373 | 0.342 | 1.093 | 0.271 | 0.347 | 0.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.384 | 2.816 | -0.066 | 2.079 | 0.412 | 0.143 | 1.586 | 3.172 | 3.309 | -0.469 | -0.575 | -0.819 | -0.493 | -0.678 | -0.908 | -0.949 | 0.932 | -1.153 | -0.713 | -1.086 | 1.981 | -1.203 | -0.829 | -0.148 | 0.522 | 0.487 | 0.636 | 0.643 | 0.619 | 0.721 | 0.855 | 0.545 | 1.21 | 1.005 | 1.062 | 1.087 | 2.675 | 1.409 | 0.988 | 1.411 | 2.928 | 1.835 | 2.178 | 1.697 | 4.669 | 8.869 | 1.076 | 0.868 | 1.25 | 3.255 | 1.241 | 1.009 | 3.048 | -317.236 | -319.424 | -315.678 | -316.77 | -629.884 | -630.011 | -658.439 | -636.787 | 0.701 | -535.508 | -636.796 | -637.46 | 3.552 | -193.637 | -166.47 | -58.008 | 1.446 | -101.814 | -39.686 | -96.579 | 1.013 | 0.655 | 0.549 | 0.801 | 0.495 | 0.414 | 0.508 | 0.727 | 0.654 | 0.743 | 0.614 | 1.369 | 0.614 | 0.543 | 0.856 | 1.269 | 0.985 | 0.766 | 0.736 | 1.132 | 0.965 | 1.084 | 1.121 | 1.564 | 1.412 | 0.995 | 0.939 | 1.6 | 0.9 | 0.8 | 0.7 | 1.3 | 0.8 | 1 | 0.8 | 0.9 | 0.2 | 0.1 | 0.2 | 0.4 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.6 | 0.9 |
Total Current Liabilities
| 12.518 | 10.823 | 8.487 | 10.181 | 8.994 | 9.426 | 8.771 | 9.665 | 8.866 | 10.1 | 10.116 | 8.191 | 9.797 | 5.516 | 8.286 | 5.995 | 6.053 | 6.734 | 5.249 | 3.238 | 4.809 | 4.018 | 3.476 | 4.436 | 4.605 | 4.004 | 5.22 | 5.192 | 5.559 | 5.575 | 5.688 | 6.083 | 7.005 | 11.264 | 10.365 | 10.929 | 9.966 | 9.725 | 7.361 | 8.057 | 8.902 | 10.808 | 9.317 | 9.701 | 10.339 | 12.198 | 7.541 | 7.342 | 7.605 | 6.075 | 8.595 | 6.477 | 9.855 | 11.918 | 7.748 | 9.217 | 8.453 | 5.523 | 5.226 | 6.198 | 7.612 | 4.522 | 4.992 | 7.042 | 7.033 | 4.63 | 6.178 | 4.265 | 3.092 | 2.845 | 3.681 | 5.185 | 2.165 | 1.793 | 1.591 | 1.561 | 2.444 | 3.732 | 3.422 | 3.602 | 1.942 | 3.754 | 4.006 | 3.728 | 2.967 | 4.686 | 4.441 | 4.524 | 2.724 | 5.067 | 4.861 | 4.808 | 6.167 | 5.523 | 6.014 | 6.228 | 7.472 | 5.408 | 5.864 | 5.167 | 7.3 | 4.6 | 1.9 | 1.3 | 2.3 | 1.6 | 1.9 | 1.7 | 2 | 0.9 | 1 | 1 | 1.4 | 0.9 | 0.8 | 1 | 0.8 | 0.9 | 0.7 | 0.7 | 0.7 | 0.7 | 0.5 | 0.7 | 0.4 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.8 | 1.3 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 12.7 | 15.418 | 15.202 | 15.232 | 16.133 | 16.937 | 17.583 | 18.234 | 19.095 | 19.838 | 20.572 | 21.293 | 21.843 | 18.865 | 16.31 | 16.655 | 16.948 | 14.465 | 10.999 | 11.379 | 11 | 12.173 | 12.483 | 1.494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.004 | 2.311 | 2.314 | 2.317 | 2.32 | 3.844 | 3.882 | 3.92 | 1.652 | 3.991 | 4.026 | 4.141 | 1.79 | 5.366 | 5.397 | 5.426 | 1.882 | 2.288 | 2.391 | 2.478 | 2.736 | 2.914 | 3.096 | 3.318 | 2.738 | 3.015 | 11.54 | 11.605 | 11.651 | 11.723 | 11.796 | 11.716 | 14.735 | 13.925 | 13.568 | 13.49 | 9.794 | 7.863 | 0.391 | 4.304 | 3.996 | 3.725 | 3.646 | 3.315 | 1.301 | 1.394 | 1.049 | 2.749 | 1.138 | 1.222 | 1.209 | 2.719 | 0.894 | 0.932 | 0.971 | 3.067 | 1.072 | 1.112 | 1.119 | 0.764 | 0.911 | 0.945 | 0.924 | 0.95 | 1.682 | 1.691 | 1.772 | 1.4 | 1.6 | 1.5 | 1.6 | 1.6 | 1.5 | 1.5 | 1.6 | 1.6 | 1.7 | 1.7 | 1.8 | 1.8 | 1 | 1 | 1 | 1.3 | 0.9 | 0.9 | 0.9 | 1.1 | 0.9 | 0.9 | 0.7 | 1.1 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 1 | 1.2 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 2.065 | 2.561 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.034 | 0 | 0.021 | 0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.059 | 0.023 | 0.039 | 0.023 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.583 | 0 | 0 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.2 | -0.1 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | -0.1 | 0.3 | 0.3 |
Total Non-Current Liabilities
| 12.7 | 15.452 | 15.202 | 15.253 | 16.171 | 16.937 | 17.583 | 18.234 | 19.095 | 19.838 | 20.572 | 21.293 | 21.843 | 18.865 | 16.31 | 16.655 | 16.948 | 14.465 | 10.999 | 11.379 | 11 | 12.173 | 12.483 | 1.494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.004 | 2.311 | 2.314 | 2.317 | 2.32 | 3.844 | 3.882 | 3.92 | 1.652 | 3.991 | 4.026 | 4.141 | 1.79 | 5.366 | 5.397 | 5.426 | 5.465 | 2.288 | 2.391 | 2.502 | 2.736 | 2.914 | 3.096 | 3.318 | 2.738 | 3.015 | 11.54 | 11.605 | 11.651 | 11.723 | 11.796 | 11.716 | 14.735 | 13.925 | 13.568 | 13.49 | 9.794 | 7.863 | 0.391 | 4.304 | 3.999 | 3.727 | 3.647 | 3.315 | 1.301 | 1.394 | 1.049 | 2.749 | 1.138 | 1.252 | 1.268 | 2.742 | 0.933 | 0.955 | 0.974 | 3.07 | 1.072 | 1.112 | 1.119 | 0.764 | 0.911 | 0.945 | 0.924 | 0.95 | 1.682 | 1.691 | 1.772 | 1.4 | 1.6 | 1.5 | 1.6 | 1.6 | 1.6 | 1.5 | 1.7 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1 | 1.1 | 1 | 1.3 | 0.9 | 0.9 | 0.9 | 1.1 | 0.9 | 1 | 0.7 | 1.1 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 1.3 | 1.5 |
Total Liabilities
| 25.218 | 26.275 | 23.689 | 25.434 | 25.165 | 26.363 | 26.354 | 27.899 | 27.961 | 29.938 | 30.689 | 29.484 | 31.64 | 24.381 | 24.596 | 22.651 | 23.001 | 21.199 | 16.248 | 14.617 | 15.809 | 16.191 | 15.959 | 5.93 | 4.605 | 4.004 | 5.22 | 5.192 | 5.559 | 5.575 | 5.688 | 6.083 | 7.006 | 11.268 | 12.675 | 13.243 | 12.283 | 12.045 | 11.204 | 11.939 | 12.822 | 12.46 | 13.308 | 13.727 | 14.48 | 13.988 | 12.908 | 12.738 | 13.031 | 11.54 | 10.883 | 8.867 | 12.357 | 14.654 | 10.663 | 12.313 | 11.77 | 8.261 | 8.241 | 17.738 | 19.217 | 16.174 | 16.715 | 18.838 | 18.748 | 19.364 | 20.103 | 17.832 | 16.582 | 12.64 | 11.544 | 5.576 | 6.468 | 5.792 | 5.318 | 5.208 | 5.759 | 5.033 | 4.816 | 4.651 | 4.691 | 4.892 | 5.258 | 4.996 | 5.709 | 5.619 | 5.396 | 5.498 | 5.794 | 6.139 | 5.973 | 5.927 | 6.931 | 6.433 | 6.959 | 7.152 | 8.422 | 7.09 | 7.555 | 6.939 | 8.7 | 6.2 | 3.4 | 2.9 | 3.9 | 3.2 | 3.4 | 3.4 | 3.8 | 2.7 | 2.8 | 2.8 | 3.2 | 1.9 | 1.9 | 2 | 2.1 | 1.8 | 1.6 | 1.6 | 1.8 | 1.6 | 1.5 | 1.4 | 1.5 | 1.2 | 1.2 | 1.1 | 1 | 1 | 1 | 1 | 2.1 | 2.8 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.269 | 0 | 0 | 0 | 0.269 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.269 | 0.124 | 0.124 | 0.123 | 0.123 | 0.123 | 0.123 | 0.123 | 0.122 | 0.122 | 0.122 | 0.122 | 0.122 | 0.122 | 0.122 | 0.122 | 0.122 | 0.122 | 0.122 | 0.122 | 0.122 | 0.112 | 0.102 | 0.1 | 0.1 | 0.099 | 0.099 | 0.099 | 0.099 | 0.098 | 0.098 | 0.098 | 0.098 | 0.098 | 0.098 | 0.095 | 0.095 | 0.095 | 0.095 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.047 | 0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.779 | 15.178 | 13.493 | 11.929 | 10.022 | 8.712 | 7.004 | 5.401 | 2.874 | -3.002 | -6.32 | -10.168 | -12.815 | -15.596 | -18.702 | -20.856 | -22.864 | -24.523 | -27.507 | -28.074 | -29.248 | -30.049 | -31.084 | -31.674 | -32.028 | -32.561 | -32.066 | -32.34 | -32.686 | -33.436 | -34.04 | -34.305 | -34.525 | -33.256 | -31.746 | -31.209 | -30.519 | -29.624 | -29.156 | -29.065 | -28.267 | -28.539 | -28.718 | -24.266 | -23.743 | -23.338 | -21.906 | -20.783 | -21.084 | -21.219 | -20.683 | -18.275 | -18.773 | 0.315 | 0.176 | -0.392 | -0.695 | 1.118 | 0.979 | -6.488 | -6.358 | -4.856 | -5.125 | -5.815 | -6.044 | 2.94 | 2.774 | 2.284 | 1.807 | 1.796 | 1.512 | 1.234 | 1.052 | 0.968 | 0.86 | 0.589 | 0.444 | 0.277 | 0.185 | 0.106 | -0.045 | 0.001 | -0.109 | -0.21 | -0.396 | 0.262 | 0.167 | 0.107 | 0.129 | -0.418 | -0.388 | -0.373 | -0.301 | -0.512 | -0.415 | -0.319 | 0.024 | 0.209 | 0.167 | -0.114 | -0.2 | -0.8 | -0.8 | -0.9 | -0.5 | -0.8 | -0.3 | -0.7 | -0.9 | -1.1 | -1.4 | -1.8 | -2 | -3 | -3.3 | -3.5 | -3.4 | -3.2 | -3.2 | -3.2 | -3.5 | -3.7 | -3.7 | -3.7 | -3.7 | -3.9 | -3.5 | -3.6 | -3.5 | -3.5 | -3.5 | -3.4 | -3.5 | -3.4 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0.269 | -0 | -0 | 0 | -0.269 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.117 | -0.117 | -0.087 | -0.097 | -0.132 | -0.132 | -0.132 | -0.132 | -0.121 | -0.121 | -0.124 | -0.131 | -0.094 | -0.123 | -0.123 | -0.123 | -0.068 | 0.013 | 0.07 | 0 | -1.126 | -1.116 | -1.085 | -1.135 | -1.085 | -1.096 | -1.112 | -0.987 | -0.887 | -0.518 | -0.704 | -0.691 | -0.389 | -0.213 | -0.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 35.604 | 35.669 | 36.397 | 37.113 | 38.018 | 38.855 | 39.978 | 40.173 | 40.173 | 40.173 | 40.173 | 40.173 | 40.173 | 40.173 | 40.173 | 40.173 | 40.173 | 40.173 | 40.173 | 40.173 | 40.173 | 40.173 | 40.173 | 40.173 | 40.173 | 40.173 | 40.173 | 40.173 | 40.173 | 40.173 | 40.173 | 40.162 | 40.162 | 34.331 | 34.305 | 34.283 | 34.268 | 34.268 | 34.268 | 34.254 | 34.231 | 34.145 | 34.145 | 34.106 | 34.046 | 34.046 | 34.046 | 34.046 | 34.046 | 34.046 | 34.037 | 34.028 | 33.943 | 27.413 | 19.701 | 19.094 | -0.011 | 18.698 | 18.698 | 18.698 | 18.698 | 18.59 | 18.547 | 18.542 | 18.542 | 18.503 | 18.503 | 18.51 | 18.473 | 18.375 | 18.375 | -1,227.184 | -1,044.952 | 5.709 | 5.709 | 5.709 | 5.713 | 5.709 | 5.709 | 5.709 | 5.709 | 5.709 | 5.709 | 5.709 | 5.709 | 5.709 | 5.709 | 5.709 | 5.709 | 5.709 | 5.709 | 5.709 | 5.708 | 5.739 | 5.739 | 5.739 | 5.609 | 5.488 | 4.592 | 4.227 | 4 | 4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.5 | 3.9 | 3.9 | 4.1 | 4.1 | 4.5 | 4.1 | 5.8 | 6 | 5.2 | 5.2 | 5.5 | 6.1 | 6 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 4.8 | 4.7 | 4.7 | 4.8 | 4.8 | 4.8 | 4.8 | 4.9 | 4.3 |
Total Shareholders Equity
| 52.652 | 51.117 | 50.16 | 49.311 | 48.309 | 47.836 | 47.252 | 45.843 | 43.316 | 37.44 | 34.122 | 30.275 | 27.627 | 24.846 | 21.74 | 19.587 | 17.578 | 15.919 | 12.934 | 12.368 | 11.194 | 10.393 | 9.358 | 8.768 | 8.413 | 7.881 | 8.376 | 8.102 | 7.756 | 7.006 | 6.402 | 6.126 | 5.906 | 1.198 | 2.682 | 3.197 | 3.871 | 4.766 | 5.235 | 5.312 | 6.087 | 5.729 | 5.549 | 9.962 | 10.424 | 10.829 | 12.261 | 13.384 | 13.084 | 12.949 | 13.475 | 15.874 | 15.291 | 27.84 | 19.978 | 18.801 | 18.49 | 19.914 | 19.776 | 12.308 | 12.439 | 13.832 | 13.52 | 12.825 | 12.596 | 21.424 | 21.258 | 20.801 | 20.278 | 20.134 | 19.849 | 6.86 | 6.677 | 6.605 | 6.497 | 6.222 | 6.071 | 5.941 | 5.82 | 5.741 | 5.591 | 5.69 | 5.662 | 5.618 | 5.362 | 4.893 | 4.809 | 4.78 | 4.752 | 4.256 | 4.274 | 4.274 | 4.469 | 4.389 | 4.855 | 4.766 | 4.992 | 5.357 | 4.594 | 4.105 | 3.8 | 3.2 | 2.6 | 2.5 | 2.9 | 2.6 | 3.2 | 3.2 | 3 | 3 | 2.7 | 2.7 | 2.1 | 2.8 | 2.7 | 1.7 | 1.8 | 2.3 | 2.9 | 2.8 | 1.8 | 1.6 | 1.6 | 1.6 | 1.6 | 0.9 | 1.2 | 1.1 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 0.9 |
Total Equity
| 52.652 | 51.117 | 50.16 | 49.311 | 48.309 | 47.836 | 47.252 | 45.843 | 43.316 | 37.44 | 34.122 | 30.275 | 27.627 | 24.846 | 21.74 | 19.587 | 17.578 | 15.919 | 12.934 | 12.368 | 11.194 | 10.393 | 9.358 | 8.768 | 8.413 | 7.881 | 8.376 | 8.102 | 7.756 | 7.006 | 6.402 | 6.126 | 5.906 | 1.198 | 2.682 | 3.197 | 3.871 | 4.766 | 5.235 | 5.312 | 6.087 | 5.729 | 5.549 | 9.962 | 10.424 | 10.829 | 12.261 | 13.384 | 13.084 | 12.949 | 13.475 | 15.874 | 15.291 | 27.84 | 19.978 | 18.801 | 18.49 | 19.914 | 19.776 | 12.308 | 12.439 | 13.832 | 13.52 | 12.825 | 12.596 | 21.424 | 21.258 | 20.801 | 20.278 | 20.134 | 19.849 | 6.86 | 6.677 | 6.605 | 6.497 | 6.222 | 6.071 | 5.941 | 5.82 | 5.741 | 5.591 | 5.69 | 5.662 | 5.618 | 5.362 | 4.893 | 4.809 | 4.78 | 4.752 | 4.256 | 4.274 | 4.274 | 4.469 | 4.389 | 4.855 | 4.766 | 4.992 | 5.357 | 4.594 | 4.105 | 3.8 | 3.2 | 2.6 | 2.5 | 2.9 | 2.6 | 3.2 | 3.2 | 3 | 3 | 2.7 | 2.7 | 2.1 | 2.8 | 2.7 | 1.7 | 1.8 | 2.3 | 2.9 | 2.8 | 1.8 | 1.6 | 1.6 | 1.6 | 1.6 | 0.9 | 1.2 | 1.1 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 0.9 |
Total Liabilities & Shareholders Equity
| 77.87 | 77.392 | 73.849 | 74.745 | 73.474 | 74.198 | 73.606 | 73.742 | 71.277 | 67.378 | 64.811 | 59.759 | 59.267 | 49.227 | 46.336 | 42.237 | 40.579 | 37.118 | 29.183 | 26.985 | 27.003 | 26.584 | 25.317 | 14.698 | 13.018 | 11.885 | 13.596 | 13.294 | 13.315 | 12.581 | 12.09 | 12.209 | 12.913 | 12.466 | 15.358 | 16.44 | 16.154 | 16.811 | 16.439 | 17.25 | 18.909 | 18.188 | 18.857 | 23.689 | 24.904 | 24.817 | 25.169 | 26.122 | 26.115 | 24.489 | 24.359 | 24.741 | 27.649 | 42.495 | 30.641 | 31.114 | 30.26 | 28.176 | 28.017 | 30.046 | 31.656 | 30.006 | 30.235 | 31.663 | 31.344 | 40.788 | 41.362 | 38.634 | 36.859 | 32.773 | 31.393 | 12.436 | 13.146 | 12.396 | 11.815 | 11.43 | 11.83 | 10.974 | 10.636 | 10.392 | 10.282 | 10.582 | 10.92 | 10.614 | 11.072 | 10.512 | 10.205 | 10.278 | 10.545 | 10.395 | 10.247 | 10.201 | 11.4 | 10.822 | 11.814 | 11.918 | 13.413 | 12.447 | 12.149 | 11.044 | 12.5 | 9.4 | 6 | 5.4 | 6.8 | 5.8 | 6.6 | 6.6 | 6.8 | 5.7 | 5.5 | 5.5 | 5.3 | 4.7 | 4.6 | 3.7 | 3.9 | 4.1 | 4.5 | 4.4 | 3.6 | 3.2 | 3.1 | 3 | 3.1 | 2.1 | 2.4 | 2.2 | 2.3 | 2.3 | 2.3 | 2.4 | 3.5 | 3.7 |