Electro-Sensors, Inc.
NASDAQ:ELSE
5.3 (USD) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1991 Q4 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 10.246 | 9.888 | 10.072 | 9.87 | 3.902 | 5.6 | 5.54 | 7.646 | 9.518 | 6.429 | 7.604 | 6.713 | 4.62 | 1.54 | 1.045 | 1.09 | 7.062 | 2.262 | 7.85 | 8.785 | 3.117 | 1.025 | 0.954 | 1.057 | 0.853 | 0.758 | 0.601 | 0.963 | 1.185 | 0.895 | 0.67 | 0.84 | 0.792 | 0.56 | 0.505 | 0.569 | 2.435 | 2.359 | 1.631 | 1.19 | 0.887 | 0.837 | 1.682 | 1.505 | 1.116 | 0.771 | 0.825 | 1.102 | 5.708 | 5.634 | 5.581 | 5.476 | 5.641 | 0.49 | 0.548 | 0.583 | 0.686 | 0.843 | 0.727 | 0.746 | 0.677 | 0.489 | 0.48 | 5.529 | 5.617 | 5.507 | 5.53 | 5.779 | 5.562 | 5.475 | 5.155 | 5.451 | 4.884 | 4.992 | 8.312 | 7.06 | 6.856 | 6.437 | 6.516 | 6.464 | 6.62 | 6.718 | 6.895 | 6.863 | 6.193 | 6.181 | 6.355 | 6.723 | 6.622 | 7.29 | 7.261 | 8.39 | 8.45 | 7.393 | 4.68 | 3.191 | 2.81 | 2.638 | 2.455 | 2.762 | 2.2 | 2.2 | 2.2 | 2.3 | 2.5 | 2.4 | 2.4 | 2.5 | 2.7 | 2.7 | 2.7 | 2.6 | 2.4 | 2.3 | 2.3 | 3.3 | 2.8 | 2.9 | 2.9 | 2.8 | 2.7 | 3 | 3.2 | 3.5 | 3.4 | 3.8 | 3.6 | 3.6 | 3.6 | 3.2 | 3 | 2.7 | 2.4 | 2 |
Short Term Investments
| 0.056 | 0.056 | 0.056 | 0.056 | 6.026 | 4.029 | 4.023 | 2.036 | 0.056 | 3.052 | 2.056 | 3.056 | 5.041 | 8.041 | 8.042 | 8.041 | 2.041 | 6.79 | 1.041 | 0.045 | 5.786 | 7.752 | 7.732 | 7.742 | 7.749 | 7.757 | 7.75 | 7.756 | 7.42 | 7.418 | 7.422 | 7.427 | 7.432 | 7.488 | 7.487 | 7.872 | 6.141 | 6.142 | 6.884 | 7.798 | 7.795 | 7.955 | 7.413 | 7.945 | 8.067 | 8.129 | 8.385 | 8.925 | 3.607 | 2.996 | 3.816 | 3.181 | 2.344 | 8.935 | 9.064 | 8.027 | 8.055 | 7.645 | 8.004 | 7.291 | 7.524 | 6.878 | 6.019 | 1.215 | 2.88 | 2.647 | 3.359 | 3.892 | 4.756 | 5.712 | 5.995 | 5.474 | 6.81 | 5.377 | 6.338 | 6.642 | 6.662 | 7.769 | 8.009 | 7.334 | 4.934 | 8.796 | 10.745 | 13.416 | 10.928 | 5.139 | 3.144 | 4.202 | 3.779 | 8.29 | 13.747 | 11.14 | 1.5 | 1.5 | 2.307 | 3.267 | 3.339 | 3.141 | 0.197 | 0 | 0.3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 10.302 | 9.944 | 10.128 | 9.926 | 9.928 | 9.629 | 9.563 | 9.682 | 9.574 | 9.481 | 9.66 | 9.769 | 9.661 | 9.581 | 9.087 | 9.131 | 9.103 | 9.052 | 8.891 | 8.83 | 8.903 | 8.777 | 8.686 | 8.799 | 8.602 | 8.515 | 8.351 | 8.719 | 8.605 | 8.313 | 8.092 | 8.267 | 8.224 | 8.048 | 7.992 | 8.441 | 8.576 | 8.501 | 8.515 | 8.988 | 8.682 | 8.792 | 9.095 | 9.45 | 9.183 | 8.9 | 9.21 | 10.027 | 9.315 | 8.63 | 9.397 | 8.657 | 7.985 | 9.425 | 9.612 | 8.61 | 8.741 | 8.488 | 8.731 | 8.037 | 8.201 | 7.367 | 6.499 | 6.744 | 8.497 | 8.154 | 8.889 | 9.671 | 10.318 | 11.187 | 11.15 | 10.925 | 11.694 | 10.369 | 14.65 | 13.702 | 13.518 | 14.206 | 14.525 | 13.798 | 11.554 | 15.514 | 17.64 | 20.279 | 17.121 | 11.319 | 9.498 | 10.925 | 10.401 | 15.581 | 21.009 | 19.53 | 9.95 | 8.893 | 6.987 | 6.458 | 6.149 | 5.779 | 2.652 | 2.762 | 2.5 | 2.4 | 2.2 | 2.3 | 2.5 | 2.4 | 2.4 | 2.5 | 2.7 | 2.7 | 2.7 | 2.6 | 2.4 | 2.3 | 2.3 | 3.3 | 2.8 | 2.9 | 2.9 | 2.8 | 2.7 | 3 | 3.2 | 3.5 | 3.4 | 3.8 | 3.6 | 3.6 | 3.6 | 3.2 | 3 | 2.7 | 2.4 | 2 |
Net Receivables
| 0 | 1.221 | 1.119 | 1.283 | 1.202 | 1.233 | 1.372 | 1.172 | 1.236 | 1.404 | 1.157 | 1.008 | 1.325 | 1.412 | 1.228 | 0.983 | 1.062 | 1.065 | 0.949 | 1.036 | 0.965 | 1.295 | 1.087 | 0.896 | 1.061 | 0.887 | 0.973 | 0.947 | 1.042 | 1.33 | 0.907 | 0.836 | 0.855 | 1.035 | 0.807 | 0.689 | 0.916 | 1.008 | 0.926 | 0.738 | 0.873 | 0.817 | 0.876 | 0.746 | 0.73 | 0.754 | 0.702 | 0.602 | 0.671 | 0.794 | 0.699 | 0.748 | 0.793 | 0.809 | 0.687 | 0.577 | 0.678 | 0.769 | 0.787 | 0.777 | 0.681 | 0.515 | 0.62 | 0.575 | 0.867 | 0.814 | 0.834 | 0.818 | 0.918 | 0.69 | 0.727 | 0.597 | 0.767 | 0 | 0 | 0.563 | 0.51 | 0.496 | 0.567 | 0.559 | 0.576 | 0.49 | 0.54 | 0.515 | 0.585 | 0.475 | 0.537 | 0.55 | 0.617 | 0 | 0.62 | 0.498 | 0.632 | 0.644 | 0.7 | 0.731 | 0.68 | 0.686 | 0.764 | 0.682 | 0.7 | 0.6 | 0.8 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 0.8 | 0.8 | 0.9 | 0.8 | 1 | 0.8 | 0.6 | 0.7 | 0.7 | 0.8 | 0.7 | 0.7 | 0.6 | 0.6 | 0.7 | 0.5 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.8 |
Inventory
| 2.003 | 1.865 | 1.811 | 1.751 | 1.836 | 1.915 | 1.779 | 1.745 | 1.79 | 1.72 | 1.758 | 1.663 | 1.477 | 1.525 | 1.568 | 1.572 | 1.659 | 1.735 | 1.721 | 1.695 | 1.719 | 1.712 | 1.638 | 1.618 | 1.604 | 1.64 | 1.579 | 1.552 | 1.528 | 1.478 | 1.55 | 1.515 | 1.517 | 1.517 | 1.495 | 1.564 | 1.558 | 1.458 | 1.346 | 1.224 | 1.265 | 1.123 | 1.023 | 1.06 | 1.26 | 1.322 | 1.323 | 1.33 | 1.382 | 1.221 | 1.223 | 1.228 | 1.204 | 1.212 | 1.089 | 1.057 | 1.075 | 0.961 | 0.909 | 0.908 | 1.01 | 1.11 | 1.182 | 1.239 | 1.271 | 1.183 | 1.105 | 1.027 | 1.028 | 1.016 | 0.986 | 1 | 0.908 | 0.914 | 0.825 | 0.794 | 0.865 | 0.838 | 0.822 | 0.81 | 0.804 | 0.818 | 0.802 | 0.758 | 0.728 | 0.754 | 0.721 | 0.738 | 0.738 | 0.767 | 0.788 | 0.819 | 0.808 | 0.843 | 0.89 | 0.923 | 0.94 | 0.959 | 0.886 | 0.867 | 0.9 | 0.9 | 0.9 | 1 | 1 | 1 | 1 | 0.9 | 1 | 0.9 | 0.8 | 0.8 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.9 | 1 | 0.9 | 0.7 | 0.6 | 0.6 |
Other Current Assets
| 1.51 | 0.177 | 0.218 | 0.179 | 0.279 | 0.224 | 0.215 | 0.214 | 0.175 | 0.171 | 0.209 | 0.188 | 0.207 | 0.176 | 0.206 | 0.17 | 0.196 | 0.163 | 0.204 | 0.159 | 0.194 | 0.155 | 0.167 | 0.155 | 0.171 | 0.125 | 0.171 | 0.141 | 0.177 | 0.12 | 0.176 | 0.174 | 0.187 | 0.146 | 0.2 | 0.184 | 0.187 | 0.13 | 0.179 | 0.163 | 0.18 | 0.152 | 0.193 | 0.136 | 0.158 | 0.11 | 0.136 | 0.075 | 0.128 | 0.099 | 0.135 | 0.116 | 0.098 | 5.283 | 5.315 | 5.332 | 5.285 | 5.128 | 5.152 | 5.064 | 5.09 | 5.178 | 5.211 | 0.204 | 0.066 | 0.086 | 0.093 | 0.091 | 0.138 | 0.058 | 0.076 | 0.075 | 0.086 | 0.735 | 0.63 | 0.071 | 6.73 | 0.125 | 0.167 | 0.195 | 0.117 | 8.844 | 10.811 | 13.478 | 0.295 | 0.567 | 0.489 | 0.412 | 0.584 | 9.064 | 14.008 | 0.211 | 0.313 | 1.714 | 0.199 | 0.202 | 0.057 | 0.038 | 0.071 | 0.212 | 0.1 | 0.3 | 0.4 | 0.4 | 3.3 | 4.8 | 5.1 | 5 | 5.9 | 4.3 | 4.3 | 5.5 | 6.1 | 7.6 | 6.8 | 6.4 | 4 | 2.2 | 2 | 1.7 | 1.7 | 1.6 | 1.4 | 1.5 | 1.5 | 1.2 | 1.2 | 1.1 | 0.2 | 0.2 | 0.1 | 0.3 | 0.1 | 0.2 |
Total Current Assets
| 13.759 | 13.207 | 13.276 | 13.139 | 13.245 | 13.001 | 12.929 | 12.813 | 12.775 | 12.776 | 12.784 | 12.628 | 12.67 | 12.694 | 12.089 | 11.856 | 12.02 | 12.015 | 11.765 | 11.72 | 11.781 | 11.939 | 11.578 | 11.468 | 11.438 | 11.167 | 11.074 | 11.359 | 11.352 | 11.241 | 10.725 | 10.792 | 10.783 | 10.746 | 10.494 | 10.878 | 11.237 | 11.097 | 10.966 | 11.113 | 11 | 10.884 | 11.187 | 11.392 | 11.331 | 11.086 | 11.371 | 12.034 | 11.496 | 10.744 | 11.454 | 10.749 | 10.08 | 11.529 | 11.504 | 10.379 | 10.581 | 10.296 | 10.531 | 9.806 | 10.003 | 9.191 | 8.537 | 8.762 | 10.701 | 10.237 | 10.921 | 11.607 | 12.402 | 12.951 | 12.939 | 12.597 | 13.455 | 12.018 | 16.105 | 15.13 | 14.961 | 15.665 | 16.081 | 15.362 | 13.05 | 16.871 | 19.047 | 21.614 | 18.729 | 13.114 | 11.245 | 12.626 | 12.339 | 17.121 | 22.677 | 21.058 | 11.703 | 10.593 | 8.775 | 8.313 | 7.825 | 7.462 | 4.372 | 4.523 | 4.2 | 4.2 | 4.3 | 4.4 | 7.5 | 8.9 | 9.3 | 9.1 | 10.3 | 8.6 | 8.6 | 9.6 | 10.2 | 11.6 | 10.8 | 11.3 | 8.6 | 6.7 | 6.3 | 5.9 | 5.8 | 6.1 | 6 | 6.4 | 6.2 | 6.3 | 6.1 | 5.8 | 5.4 | 5.1 | 4.7 | 4.3 | 3.7 | 3.6 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.911 | 0.93 | 0.927 | 0.951 | 0.907 | 0.929 | 0.952 | 0.975 | 0.955 | 0.981 | 0.993 | 1.017 | 0.919 | 0.952 | 0.964 | 0.989 | 1.01 | 1.024 | 1.038 | 1.063 | 1.063 | 1.065 | 1.073 | 1.05 | 1.041 | 1.061 | 1.058 | 1.074 | 0.992 | 1.007 | 1.026 | 1.033 | 1.046 | 1.065 | 1.082 | 1.103 | 1.076 | 1.101 | 1.121 | 1.146 | 1.175 | 1.175 | 2.679 | 1.217 | 1.24 | 1.262 | 1.288 | 1.304 | 1.181 | 1.189 | 1.184 | 1.179 | 1.181 | 1.155 | 1.163 | 1.174 | 1.197 | 1.181 | 1.203 | 1.228 | 1.252 | 1.281 | 1.309 | 1.336 | 1.368 | 1.397 | 1.427 | 1.458 | 1.303 | 1.271 | 1.268 | 1.274 | 1.29 | 1.305 | 1.325 | 1.345 | 1.362 | 1.381 | 1.4 | 1.402 | 1.423 | 1.445 | 1.448 | 1.47 | 1.49 | 1.508 | 1.531 | 1.544 | 1.506 | 1.49 | 1.491 | 1.48 | 1.54 | 1.571 | 1.602 | 1.616 | 1.619 | 1.651 | 1.676 | 1.69 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.9 | 1.8 | 1.8 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 2 | 2 | 1.9 | 0.8 | 0.6 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0.025 | 0.038 | 0.05 | 0.098 | 0.163 | 0.228 | 0.294 | 0.359 | 0.424 | 0.489 | 0.555 | 0.457 | 0.51 | 0.565 | 0.624 | 0.683 | 0.741 | 0.8 | 0.858 | 0.917 | 0.976 | 1.035 | 1.094 | 1.153 | 1.212 | 1.27 | 1.329 | 1.388 | 1.447 | 1.505 | 1.564 | 1.588 | 0.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0.025 | 0.038 | 0.05 | 0.098 | 0.163 | 0.228 | 0.294 | 0.359 | 0.424 | 0.489 | 0.555 | 0.457 | 0.51 | 0.565 | 0.624 | 0.683 | 0.741 | 0.8 | 0.858 | 0.917 | 0.976 | 1.035 | 1.094 | 1.153 | 1.212 | 1.27 | 1.329 | 1.388 | 1.447 | 1.505 | 1.564 | 1.588 | 0.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.653 | 0 | -10.138 | -21.987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.994 | -0.214 | -0.208 | -0.05 | -0.098 | -0.163 | -0.246 | -0.294 | -0.359 | -0.424 | -0.203 | -0.555 | -0.203 | -0.189 | -0.192 | -0.178 | -0.181 | -0.163 | -0.182 | -0.254 | -0.258 | -0.233 | -0.198 | -0.215 | -0.173 | -0.197 | -0.184 | -0.09 | -0.091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.653 | 0 | 7.742 | 15.433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.287 | 0.33 | 0.336 | 0.382 | 0.198 | 0.344 | 0.306 | 0.256 | 0.223 | 0.226 | 0.214 | 0.208 | 0.27 | 0.274 | 0.253 | 0.246 | 0.227 | 0.221 | 0.207 | 0.203 | 0.196 | 0.203 | 0.189 | 0.192 | 0.178 | 0.181 | 0.163 | 0.182 | 0.254 | 0.258 | 0.233 | 0.198 | 0.215 | 0.189 | 0.198 | 0.17 | 0.102 | 0.091 | 0.163 | 0 | 0.452 | 0.588 | 0.792 | 0 | 1.042 | 1.11 | 1.289 | 0 | 1.39 | 1.154 | 1.47 | 0 | 0.917 | 1.415 | 1.477 | 1.078 | 1.069 | 0.973 | 1.123 | 0.877 | 0.981 | 0.735 | 0.41 | 0.475 | 1.003 | 0.915 | 1.172 | 1.373 | 1,737 | 1,470 | 1.588 | 0 | 2.495 | 0 | 2.312 | 2.425 | 2.374 | 2.794 | 2.88 | 0 | 1.689 | 3.153 | 3.893 | 0 | 3.856 | 1.776 | 1.058 | 0 | 1.273 | 2.893 | 0.062 | 0.068 | 2.397 | 6.554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | -0.994 | 0.214 | 0.208 | 0.05 | 0.098 | 0.163 | 0.246 | 0.294 | 0.359 | 0.424 | 0.203 | 0.555 | 0.203 | 0.189 | 0.192 | 0.178 | 0.181 | 0.163 | 0.182 | 0.254 | 0.258 | 0.233 | 0.198 | 0.215 | 0.173 | 0.197 | 0.184 | 0.09 | 0.091 | -0.163 | 0 | -0.452 | -0.588 | -0.792 | 0 | -1.042 | -1.11 | -1.289 | -1.304 | -1.39 | -1.154 | -1.47 | 0 | -0.917 | -1.415 | -1.477 | -1.078 | -1.069 | -0.973 | -1.123 | -0.877 | -0.981 | -0.735 | -0.41 | -0.475 | -1.003 | -0.915 | -1.172 | -1.373 | -1,737 | -1,470 | -1.588 | -0.001 | -2.495 | 0 | -2.312 | -2.425 | -2.374 | -2.665 | -2.751 | 0.14 | -1.542 | -2.966 | -3.806 | 0.152 | -3.663 | -1.761 | -0.751 | 0.502 | -0.41 | -1.795 | 0.653 | 0.742 | 7.742 | 15.433 | 13.911 | 17.203 | 19.796 | 24.672 | 3.858 | 2.165 | 2 | 2.9 | 2.8 | 2.9 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0 | -0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Total Non-Current Assets
| 1.198 | 1.26 | 1.263 | 1.333 | 1.105 | 1.273 | 1.258 | 1.231 | 1.178 | 1.22 | 1.232 | 1.263 | 1.239 | 1.324 | 1.38 | 1.463 | 1.531 | 1.604 | 1.669 | 1.755 | 1.814 | 1.725 | 1.772 | 1.807 | 1.843 | 1.925 | 1.962 | 2.056 | 2.104 | 2.182 | 2.235 | 2.266 | 2.355 | 2.407 | 2.492 | 2.543 | 2.507 | 2.58 | 2.568 | 2.651 | 2.739 | 2.763 | 2.795 | 1.217 | 1.24 | 1.262 | 1.288 | 1.304 | 1.181 | 1.189 | 1.184 | 1.179 | 1.181 | 1.155 | 1.163 | 1.174 | 1.197 | 1.181 | 1.203 | 1.228 | 1.252 | 1.281 | 1.309 | 1.336 | 1.368 | 1.397 | 1.427 | 1.458 | 1.303 | 1.271 | 1.268 | 1.273 | 1.29 | 1.305 | 1.325 | 1.345 | 1.362 | 1.51 | 1.529 | 1.542 | 1.57 | 1.632 | 1.535 | 1.622 | 1.683 | 1.523 | 1.838 | 2.046 | 2.369 | 2.588 | 2.207 | 2.291 | 9.281 | 17.004 | 15.513 | 18.819 | 21.415 | 26.323 | 5.534 | 3.855 | 3.7 | 4.6 | 4.6 | 4.7 | 1.7 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.9 | 1.9 | 1.8 | 1.8 | 1.9 | 1.9 | 1.9 | 1.9 | 2 | 2 | 2 | 0.9 | 0.7 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 |
Total Assets
| 14.957 | 14.467 | 14.539 | 14.472 | 14.35 | 14.274 | 14.187 | 14.044 | 13.953 | 13.996 | 14.016 | 13.891 | 13.909 | 14.018 | 13.469 | 13.319 | 13.551 | 13.619 | 13.434 | 13.475 | 13.595 | 13.664 | 13.35 | 13.275 | 13.281 | 13.092 | 13.036 | 13.415 | 13.456 | 13.423 | 12.96 | 13.058 | 13.138 | 13.153 | 12.986 | 13.421 | 13.744 | 13.677 | 13.534 | 13.764 | 13.739 | 13.647 | 13.982 | 12.609 | 12.571 | 12.348 | 12.659 | 13.338 | 12.677 | 11.933 | 12.638 | 11.928 | 11.261 | 12.684 | 12.667 | 11.553 | 11.778 | 11.477 | 11.734 | 11.034 | 11.255 | 10.472 | 9.846 | 10.098 | 12.069 | 11.634 | 12.348 | 13.065 | 13.705 | 14.222 | 14.207 | 13.87 | 14.745 | 13.323 | 17.43 | 16.475 | 16.323 | 17.175 | 17.61 | 16.904 | 14.62 | 18.503 | 20.582 | 23.236 | 20.412 | 14.638 | 13.083 | 14.672 | 14.708 | 19.71 | 24.884 | 23.349 | 20.984 | 27.597 | 24.288 | 27.132 | 29.24 | 33.785 | 9.906 | 8.379 | 7.9 | 8.8 | 8.9 | 9.1 | 9.2 | 10.7 | 11.1 | 10.9 | 12.1 | 10.4 | 10.5 | 11.5 | 12 | 13.4 | 12.7 | 13.2 | 10.5 | 8.6 | 8.3 | 7.9 | 7.8 | 7 | 6.7 | 6.7 | 6.5 | 6.5 | 6.4 | 6.1 | 5.6 | 5.3 | 5 | 4.6 | 4 | 3.9 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.22 | 0.199 | 0.189 | 0.291 | 0.261 | 0.356 | 0.357 | 0.274 | 0.301 | 0.319 | 0.326 | 0.349 | 0.175 | 0.334 | 0.19 | 0.197 | 0.181 | 0.144 | 0.198 | 0.129 | 0.196 | 0.241 | 0.207 | 0.116 | 0.193 | 0.153 | 0.128 | 0.178 | 0.133 | 0.214 | 0.142 | 0.239 | 0.157 | 0.178 | 0.155 | 0.136 | 0.176 | 0.277 | 0.227 | 0.126 | 0.216 | 0.161 | 0.12 | 0.059 | 0.096 | 0.09 | 0.122 | 0.094 | 0.206 | 0.189 | 0.174 | 0.11 | 0.166 | 0.171 | 0.123 | 0.075 | 0.157 | 0.126 | 0.152 | 0.079 | 0.093 | 0.059 | 0.105 | 0.059 | 0.167 | 0.164 | 0.237 | 0.107 | 0.137 | 0.127 | 0.115 | 0.139 | 0.111 | 0.134 | 0.115 | 0.057 | 0.109 | 0.165 | 0.202 | 0.162 | 0.16 | 0.091 | 0.144 | 0.106 | 0.122 | 0.213 | 0.208 | 0.286 | 0.222 | 0.142 | 0.122 | 0.066 | 0.093 | 0.09 | 0.109 | 0.108 | 0.115 | 0.148 | 0.142 | 0.144 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0.002 | 0.006 | 0.008 | 0.006 | 0.014 | 0.012 | 0.012 | 0.006 | 0.012 | 0.012 | 0.012 | 0.006 | 0.012 | 0.012 | 0.012 | 0.005 | 0.01 | 0.01 | 0.005 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.39 | 0.39 | 0.39 | 0.39 | 0.381 | 0.381 | 0.381 | 0.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.8 | 0.8 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 |
Tax Payables
| 0 | 0 | 0.061 | 0.076 | 0 | 0 | 0.037 | 0.028 | 0.022 | 0.017 | 0 | 0.003 | 0.085 | 0.058 | 0 | 0.02 | 0 | 0 | 0 | 0.001 | 0.03 | 0.032 | 0 | 0.001 | 0 | 0 | 0 | 0.196 | 0.073 | 0.117 | 0 | -0.07 | 0 | 0.051 | 0 | 0.004 | 0.192 | 0.28 | 0.222 | 0.082 | 0.051 | 0.097 | 0.199 | -0.314 | 0.024 | 0.064 | 0.024 | 0.313 | 0.068 | 0.041 | 0.018 | 0.037 | 0.04 | 0.051 | 0.001 | 0 | 0.087 | 0.08 | 0.006 | 0.015 | 0 | 0 | 0 | 0 | 0.092 | 0.016 | 0.019 | 0.345 | 499 | 995 | 0.751 | 0 | 0.331 | 0 | 0.56 | 0.062 | 0.11 | 0.065 | 0.1 | 0.127 | 0.053 | 0.029 | 0.11 | 0.096 | 0.218 | 0.478 | 0.423 | 0.343 | 0.304 | 0.417 | 0.206 | 0 | 1.76 | 1.411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.048 | -0.015 | -0.018 | 0 | 0.038 | 0.085 | 0.058 | 0 | -0.043 | 0 | 0 | 0 | -0.002 | 0.03 | 0.032 | 0 | -0.016 | 0 | 0 | 0 | -0.004 | 0 | 0 | 0 | -0.018 | 0 | 0 | 0 | -0.104 | 0.192 | 0.28 | 0.222 | -0.081 | 0.051 | 0.097 | 0.199 | -0.071 | 0 | 0 | 0 | 0.038 | 0 | 0 | 0 | 0.014 | 0 | 0.065 | 0.064 | 0.07 | 0.073 | 0.073 | 0.076 | 0.076 | 0.075 | 0.069 | 0.075 | 0.086 | 0.082 | 0.078 | 0.078 | 0.083 | 0.077 | 0.077 | 0.078 | 0.065 | 0.064 | 0.062 | 0.056 | 0.052 | 0.05 | 0.064 | 0.071 | 0.068 | 0.055 | 0.058 | 0.054 | 0.048 | 0.036 | 0.044 | 0.04 | 0.05 | 0 | 0 | 0 | 0 | 0.019 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 0.639 | 0.439 | 0.494 | 0.323 | 0.558 | 0.428 | 0.419 | 0.322 | 0.563 | 0.746 | 0.493 | 0.339 | 0.623 | 0.617 | 0.483 | 0.31 | 0.567 | 0.626 | 0.405 | 0.43 | 0.505 | 0.55 | 0.417 | 0.404 | 0.425 | 0.464 | 0.4 | 0.334 | 0.581 | 0.594 | 0.565 | 0.374 | 0.412 | 0.398 | 0.396 | 0.396 | 0.477 | 0.432 | 0.397 | 0.392 | 0.445 | 0.327 | 0.338 | 0.579 | 0.374 | 0.265 | 0.274 | 0.227 | 0.359 | 0.29 | 0.257 | 0.177 | 0.361 | 0.328 | 0.26 | 0.195 | 1.351 | 1.253 | 1.343 | 0.172 | 1.21 | 0.899 | 0.609 | 0.63 | 1.254 | 1.152 | 1.389 | 1.643 | -496.503 | -992.32 | 1.747 | 2.513 | 2.69 | 2.557 | 2.472 | 2.581 | 0 | 0 | 3.082 | 2.744 | 1.945 | 3.369 | 4.102 | 5.058 | 3.802 | 1.401 | 0.815 | 1.294 | 1.219 | 3.051 | 0.198 | 5.707 | 0.8 | 0.9 | 0.731 | 1.289 | 1.67 | 1.381 | 0.288 | 0.497 | 0.2 | 0.2 | 0 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.2 | 0.2 | 0.3 | 1.3 | 1.3 | 0.5 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.4 |
Total Current Liabilities
| 0.859 | 0.638 | 0.744 | 0.69 | 0.821 | 0.79 | 0.821 | 0.63 | 0.9 | 1.094 | 0.831 | 0.697 | 0.895 | 1.021 | 0.685 | 0.533 | 0.76 | 0.782 | 0.615 | 0.565 | 0.741 | 0.833 | 0.629 | 0.526 | 0.618 | 0.617 | 0.528 | 0.708 | 0.787 | 0.925 | 0.707 | 0.543 | 0.569 | 0.627 | 0.551 | 0.926 | 1.235 | 1.379 | 1.236 | 0.981 | 1.093 | 0.966 | 1.038 | 0.324 | 0.494 | 0.419 | 0.42 | 0.634 | 0.633 | 0.52 | 0.449 | 0.324 | 0.567 | 0.615 | 0.448 | 0.34 | 1.668 | 1.532 | 1.577 | 1.219 | 1.378 | 1.027 | 0.789 | 0.775 | 1.595 | 1.41 | 1.723 | 2.178 | 2.711 | 2.884 | 2.691 | 2.717 | 3.196 | 2.753 | 3.203 | 2.752 | 2.896 | 3.229 | 3.455 | 3.101 | 2.213 | 3.548 | 4.409 | 5.308 | 4.177 | 2.136 | 1.486 | 1.972 | 1.745 | 3.609 | 0.526 | 5.772 | 2.653 | 2.402 | 0.84 | 1.397 | 1.785 | 1.529 | 0.43 | 0.642 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 1 | 2 | 2 | 1.4 | 1.2 | 1.2 | 1.1 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.5 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.003 | 0.005 | 0.006 | 0.008 | 0.009 | 0.011 | 0.012 | 0.014 | 0.015 | 0.016 | 0.019 | 0.02 | 0.021 | 0.023 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.39 | 0.39 | 0.39 | 0.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 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 | 0.026 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.027 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0.163 | 0.391 | 0.452 | 0.588 | 0.792 | 1.022 | 1.042 | 1.11 | 1.289 | 1.455 | 1.39 | 1.154 | 1.47 | 1.225 | 0.917 | 1.415 | 1.477 | 1.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.026 | 0.026 | 0.026 | 0.026 | 0.035 | 0.035 | 0.035 | 0.03 | 0 | 0.003 | 5.241 | 0 | 2.397 | 6.554 | 6.12 | 5.879 | 6.546 | 8.168 | 0.669 | 0.297 | 0.3 | 0.6 | 0.5 | 0.6 | 0.6 | 1.1 | 1.3 | 1.2 | 1.6 | 1 | 1 | 1.4 | 1.6 | 2.1 | 1.9 | 1.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | -0.027 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.195 | 0.383 | 0.383 | 0.455 | 0.455 | 0.455 | 0.455 | 0.635 | 0.863 | 0.924 | 1.06 | 1.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.026 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0.1 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | -0.1 | 0.1 |
Total Non-Current Liabilities
| 0 | 0 | 0 | 0.027 | 0 | 0 | 0.423 | 0.28 | 0.001 | 0.003 | 0.005 | 0.006 | 0.008 | 0.009 | 0.011 | 0.012 | 0.014 | 0.015 | 0.016 | 0.019 | 0.02 | 0.021 | 0.023 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.195 | 0.383 | 0.383 | 0.455 | 0.455 | 0.455 | 0.455 | 0.635 | 1.253 | 1.314 | 1.45 | 1.654 | 1.022 | 1.042 | 1.11 | 1.289 | 1.455 | 1.39 | 1.154 | 1.47 | 1.225 | 0.917 | 1.415 | 1.477 | 1.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.627 | 2.935 | 0 | 0 | 0.026 | 0.026 | 0.026 | 0.026 | 0.035 | 0.035 | 0.035 | 0.03 | 0 | 0.003 | 5.241 | 0.01 | 2.397 | 6.554 | 6.12 | 5.879 | 6.546 | 8.168 | 0.669 | 0.297 | 0.2 | 0.6 | 0.5 | 0.6 | 0.5 | 1.1 | 1.2 | 1.2 | 1.6 | 0.9 | 1 | 1.5 | 1.5 | 2.1 | 1.9 | 1.7 | 0.03 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 |
Total Liabilities
| 0.859 | 0.638 | 0.744 | 0.717 | 0.821 | 0.79 | 0.821 | 0.63 | 0.901 | 1.097 | 0.836 | 0.703 | 0.903 | 1.03 | 0.696 | 0.545 | 0.774 | 0.797 | 0.631 | 0.584 | 0.761 | 0.854 | 0.652 | 0.55 | 0.618 | 0.617 | 0.528 | 0.708 | 0.787 | 0.925 | 0.707 | 0.738 | 0.952 | 1.01 | 1.006 | 1.381 | 1.69 | 1.834 | 1.871 | 2.234 | 2.407 | 2.416 | 2.692 | 1.346 | 1.536 | 1.529 | 1.709 | 2.089 | 2.023 | 1.674 | 1.919 | 1.549 | 1.484 | 2.03 | 1.925 | 1.418 | 1.668 | 1.532 | 1.577 | 1.219 | 1.378 | 1.027 | 0.789 | 0.775 | 1.595 | 1.41 | 1.723 | 2.178 | 2.711 | 2.884 | 2.691 | 2.717 | 3.196 | 2.753 | 3.203 | 2.752 | 2.896 | 3.229 | 3.455 | 3.101 | 2.239 | 3.574 | 4.435 | 5.334 | 4.212 | 2.171 | 1.521 | 2.002 | 1.745 | 3.613 | 5.767 | 5.772 | 5.05 | 8.956 | 6.96 | 7.276 | 8.331 | 9.698 | 1.1 | 0.939 | 0.5 | 0.9 | 0.9 | 1 | 1 | 1.6 | 1.8 | 1.8 | 2.4 | 1.7 | 1.9 | 2.4 | 2.4 | 3 | 2.9 | 3.7 | 2 | 1.4 | 1.3 | 1.2 | 1.1 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.3 | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.6 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.342 | 0.342 | 0.342 | 0.342 | 0.342 | 0.342 | 0.342 | 0.342 | 0.34 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.34 | 0.34 | 0.34 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.339 | 0.338 | 0.338 | 0.338 | 0.338 | 0.338 | 0.338 | 0.337 | 0.337 | 0.337 | 0.337 | 0.337 | 0.337 | 0.337 | 0.337 | 0.336 | 0.336 | 0.336 | 0.335 | 0.335 | 0.334 | 0.325 | 0.325 | 0.324 | 0.323 | 0.322 | 0.322 | 0.322 | 0.322 | 0.319 | 0.317 | 0.317 | 0.316 | 0.316 | 0.316 | 0.316 | 0.315 | 0.313 | 0.312 | 0.312 | 0.312 | 0.211 | 0.208 | 0.201 | 0.2 | 0.199 | 0.199 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 11.428 | 11.19 | 11.194 | 11.183 | 10.988 | 10.98 | 10.864 | 10.908 | 10.637 | 10.515 | 10.799 | 10.808 | 10.627 | 10.61 | 10.396 | 10.398 | 10.403 | 10.449 | 10.431 | 10.522 | 10.426 | 10.407 | 10.304 | 10.335 | 10.287 | 10.1 | 10.143 | 10.352 | 10.348 | 10.196 | 9.973 | 10.057 | 9.929 | 9.906 | 9.766 | 9.855 | 9.885 | 9.69 | 9.194 | 8.641 | 8.462 | 8.149 | 7.947 | 7.547 | 7.381 | 7.277 | 7.143 | 7.113 | 6.568 | 6.561 | 6.513 | 6.57 | 6.487 | 6.505 | 6.524 | 6.565 | 6.523 | 6.525 | 6.514 | 6.578 | 6.503 | 6.477 | 6.619 | 6.783 | 6.901 | 6.798 | 6.78 | 6.716 | 6.296 | 6.054 | 6.075 | 6.058 | 5.658 | 5.577 | 8.898 | 8.208 | 7.937 | 7.804 | 7.887 | 7.964 | 8.031 | 8.195 | 8.281 | 8.305 | 8.115 | 8.061 | 8.44 | 8.86 | 9.409 | 9.659 | 9.855 | 9.533 | 9.479 | 8.83 | 7.285 | 6.391 | 6.1 | 6.043 | 6.054 | 5.949 | 6 | 6 | 0.7 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.1 | 6.1 | 6 | 6 | 5.9 | 5.8 | 5.8 | 6.5 | 6.2 | 6.2 | 6.1 | 5.9 | 5.9 | 5.8 | 5.7 | 5.6 | 5.6 | 5.5 | 5.2 | 4.8 | 4.6 | 4.3 | 3.9 | 3.4 | 2.9 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | -0 | 0 | -0.002 | -0.001 | -0.003 | 0.001 | 0 | 0.002 | 0 | 0 | -0 | 0 | 0.001 | 0.001 | -0 | -0 | 0 | 0 | 0.042 | 0.04 | 0.033 | 0.032 | 0.026 | 0.026 | 0.018 | 0.012 | -0.019 | -0.025 | -0.029 | -0.029 | -0.027 | -0.029 | -0.033 | -0.033 | -0.033 | -0.033 | 0.298 | 0.734 | 0.73 | 0.957 | 1.24 | 1.631 | 1.583 | 1.622 | 1.887 | 2.222 | 2.172 | 1.794 | 2.302 | 1.909 | 1.39 | 2.252 | 2.333 | 1.691 | 1.708 | 1.546 | 1.769 | 1.37 | 1.514 | 1.114 | 0.584 | 0.69 | 1.723 | 1.579 | 1.998 | 2.327 | 2.863 | 3.455 | 3.619 | 3.307 | 4.111 | 3.223 | 3.812 | 3.998 | 4.008 | 4.691 | 4.832 | 4.413 | 2.924 | 5.313 | 6.52 | 8.28 | 6.767 | 3.109 | 1.831 | 2.528 | 2.272 | 5.158 | 8.034 | 6.837 | 5.152 | 8.511 | 8.843 | 12.271 | 13.83 | 17.088 | 1.821 | 0.572 | 0.5 | 1 | -0.9 | -0.9 | -0.8 | -0.8 | -0.8 | -0.7 | -0.8 | -0.8 | -0.7 | -0.7 | -0.7 | -0.6 | -0.6 | -0.6 | -0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2.328 | 2.297 | 2.259 | 2.23 | 2.201 | 2.163 | 2.163 | 2.163 | 2.075 | 2.043 | 2.042 | 2.041 | 2.04 | 2.039 | 2.037 | 2.036 | 2.035 | 2.034 | 2.033 | 2.03 | 2.027 | 2.024 | 2.022 | 2.019 | 2.011 | 2.01 | 2.008 | 2.004 | 2.001 | 1.988 | 1.97 | 1.953 | 1.945 | 1.927 | 1.908 | 1.879 | 1.863 | 1.847 | 1.832 | 1.816 | 1.8 | 1.785 | 1.763 | 1.746 | 1.732 | 1.581 | 1.581 | 1.575 | 1.575 | 1.565 | 1.565 | 1.561 | 1.561 | 1.558 | 1.547 | 1.541 | 1.541 | 1.536 | 1.536 | 1.529 | 1.523 | 1.517 | 1.517 | 1.513 | 1.513 | 1.51 | 1.51 | 1.507 | 1.499 | 1.493 | 1.486 | 1.453 | 1.445 | 1.436 | 1.192 | 1.192 | 1.158 | 1.128 | 1.114 | 1.104 | 1.104 | 1.099 | 1.028 | 1 | 1 | 0.98 | 0.976 | 0.966 | 0.966 | 0.964 | 0.914 | -0.047 | 0.992 | 0.988 | 0.988 | 0.985 | 0.779 | 0.757 | 0.732 | 0.72 | 0.7 | 0.7 | 8.2 | 0.7 | 2.8 | 3.7 | 3.9 | 3.6 | 4.3 | 3.4 | 3.2 | 3.8 | 4.3 | 5.1 | 4.6 | 4.3 | 2.6 | 1 | 0.8 | 0.6 | 0.8 | 0.8 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
Total Shareholders Equity
| 14.098 | 13.829 | 13.795 | 13.755 | 13.529 | 13.484 | 13.366 | 13.414 | 13.052 | 12.899 | 13.18 | 13.188 | 13.006 | 12.988 | 12.773 | 12.774 | 12.777 | 12.822 | 12.803 | 12.891 | 12.834 | 12.81 | 12.698 | 12.725 | 12.663 | 12.475 | 12.508 | 12.707 | 12.669 | 12.498 | 12.253 | 12.32 | 12.186 | 12.143 | 11.98 | 12.04 | 12.054 | 11.843 | 11.663 | 11.53 | 11.332 | 11.231 | 11.29 | 11.263 | 11.035 | 10.819 | 10.95 | 11.249 | 10.654 | 10.259 | 10.719 | 10.379 | 9.777 | 10.654 | 10.742 | 10.135 | 10.11 | 9.945 | 10.157 | 9.815 | 9.877 | 9.445 | 9.057 | 9.323 | 10.474 | 10.224 | 10.625 | 10.887 | 10.994 | 11.338 | 11.516 | 11.153 | 11.549 | 10.57 | 14.227 | 13.723 | 13.427 | 13.946 | 14.155 | 13.803 | 12.381 | 14.929 | 16.148 | 17.902 | 16.2 | 12.467 | 11.563 | 12.67 | 12.963 | 16.097 | 19.116 | 17.577 | 15.934 | 18.641 | 17.328 | 19.855 | 20.909 | 24.088 | 8.806 | 7.44 | 7.4 | 7.9 | 8 | 8.1 | 8.2 | 9.1 | 9.3 | 9.1 | 9.7 | 8.7 | 8.6 | 9.1 | 9.6 | 10.4 | 9.8 | 9.5 | 8.5 | 7.2 | 7 | 6.7 | 6.7 | 6.7 | 6.4 | 6.3 | 6.1 | 6.2 | 6.1 | 5.6 | 5.2 | 5 | 4.7 | 4.3 | 3.8 | 3.3 |
Total Equity
| 14.098 | 13.829 | 13.795 | 13.755 | 13.529 | 13.484 | 13.366 | 13.414 | 13.052 | 12.899 | 13.18 | 13.188 | 13.006 | 12.988 | 12.773 | 12.774 | 12.777 | 12.822 | 12.803 | 12.891 | 12.834 | 12.81 | 12.698 | 12.725 | 12.663 | 12.475 | 12.508 | 12.707 | 12.669 | 12.498 | 12.253 | 12.32 | 12.186 | 12.143 | 11.98 | 12.04 | 12.054 | 11.843 | 11.663 | 11.53 | 11.332 | 11.231 | 11.29 | 11.263 | 11.035 | 10.819 | 10.95 | 11.249 | 10.654 | 10.259 | 10.719 | 10.379 | 9.777 | 10.654 | 10.742 | 10.135 | 10.11 | 9.945 | 10.157 | 9.815 | 9.877 | 9.445 | 9.057 | 9.323 | 10.474 | 10.224 | 10.625 | 10.887 | 10.994 | 11.338 | 11.516 | 11.153 | 11.549 | 10.57 | 14.227 | 13.723 | 13.427 | 13.946 | 14.155 | 13.803 | 12.381 | 14.929 | 16.148 | 17.902 | 16.2 | 12.467 | 11.563 | 12.67 | 12.963 | 16.097 | 19.116 | 17.577 | 15.934 | 18.641 | 17.328 | 19.855 | 20.909 | 24.088 | 8.806 | 7.44 | 7.4 | 7.9 | 8 | 8.1 | 8.2 | 9.1 | 9.3 | 9.1 | 9.7 | 8.7 | 8.6 | 9.1 | 9.6 | 10.4 | 9.8 | 9.5 | 8.5 | 7.2 | 7 | 6.7 | 6.7 | 6.7 | 6.4 | 6.3 | 6.1 | 6.2 | 6.1 | 5.6 | 5.2 | 5 | 4.7 | 4.3 | 3.8 | 3.3 |
Total Liabilities & Shareholders Equity
| 14.957 | 14.467 | 14.539 | 14.472 | 14.35 | 14.274 | 14.187 | 14.044 | 13.953 | 13.996 | 14.016 | 13.891 | 13.909 | 14.018 | 13.469 | 13.319 | 13.551 | 13.619 | 13.434 | 13.475 | 13.595 | 13.664 | 13.35 | 13.275 | 13.281 | 13.092 | 13.036 | 13.415 | 13.456 | 13.423 | 12.96 | 13.058 | 13.138 | 13.153 | 12.986 | 13.421 | 13.744 | 13.677 | 13.534 | 13.764 | 13.739 | 13.647 | 13.982 | 12.609 | 12.571 | 12.348 | 12.659 | 13.338 | 12.677 | 11.933 | 12.638 | 11.928 | 11.261 | 12.684 | 12.667 | 11.553 | 11.778 | 11.477 | 11.734 | 11.034 | 11.255 | 10.472 | 9.846 | 10.098 | 12.069 | 11.634 | 12.348 | 13.065 | 13.705 | 14.222 | 14.207 | 13.87 | 14.745 | 13.323 | 17.43 | 16.475 | 16.323 | 17.175 | 17.61 | 16.904 | 14.62 | 18.503 | 20.582 | 23.236 | 20.412 | 14.638 | 13.083 | 14.672 | 14.708 | 19.71 | 24.884 | 23.349 | 20.984 | 27.597 | 24.288 | 27.132 | 29.24 | 33.785 | 9.906 | 8.379 | 7.9 | 8.8 | 8.9 | 9.1 | 9.2 | 10.7 | 11.1 | 10.9 | 12.1 | 10.4 | 10.5 | 11.5 | 12 | 13.4 | 12.7 | 13.2 | 10.5 | 8.6 | 8.3 | 7.9 | 7.8 | 7 | 6.7 | 6.7 | 6.5 | 6.5 | 6.4 | 6.1 | 5.6 | 5.3 | 5 | 4.6 | 4 | 3.9 |