Espey Mfg. & Electronics Corp.
AMEX:ESP
17.9569 (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 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1991 Q4 | 1991 Q1 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 4.352 | 5.556 | 3.603 | 3.065 | 2.749 | 4.579 | 6.328 | 7.32 | 8.104 | 7.283 | 7.018 | 8.299 | 6.803 | 8.489 | 9.04 | 9.071 | 5.402 | 4.391 | 6.111 | 4.656 | 1.463 | 1.488 | 3.312 | 6.338 | 4.299 | 6.907 | 7.202 | 7.389 | 10.058 | 9.386 | 8.857 | 8.57 | 10.032 | 9.548 | 9.547 | 10.428 | 8.859 | 9.438 | 10.238 | 9.872 | 9.557 | 8.261 | 8.217 | 11.607 | 9.889 | 9.215 | 8.165 | 10.978 | 11.523 | 9.871 | 8.736 | 10.336 | 9.696 | 7.972 | 7.422 | 7.776 | 4.475 | 1.363 | 2.195 | 3.596 | 2.775 | 0.852 | 1.3 | 4.24 | 6.852 | 6.589 | 8.563 | 11.036 | 11.096 | 8.138 | 8.118 | 8.064 | 7.073 | 7.727 | 7.457 | 9.014 | 9.804 | 10.16 | 12.218 | 11.873 | 12.311 | 10.643 | 10.042 | 10.786 | 10.996 | 9.068 | 8.374 | 8.992 | 9.193 | 9.475 | 7.562 | 6.3 | 5.201 | 4.106 | 3.193 | 2.972 | 2.367 | 4.448 | 6.8 | 6.2 | 2.4 | 1.3 | 2 | 2.5 | 2.6 | 10.2 | 10.3 | 11.4 | 12.1 | 11.5 | 10.2 | 7.1 | 5.6 | 0.4 | 1.1 | 0.6 | 1.7 | 12.6 | 12.5 | 13.3 | 13.5 | 13.1 | 14.1 | 14.7 | 12.3 | 11.4 | 11 | 11.2 | 11.5 | 11.5 | 11.8 | 9.9 | 9.6 | 10.7 | 7.6 | 9.3 | 6.6 |
Short Term Investments
| 18.879 | 15.568 | 13.872 | 13.065 | 11.965 | 13.879 | 10.067 | 5.414 | 3.709 | 3.209 | 3.057 | 3.138 | 3.092 | 3.008 | 3.203 | 2.829 | 5.142 | 5.723 | 5.668 | 5.572 | 5.684 | 5.833 | 5.788 | 7.445 | 11.521 | 11.402 | 11.422 | 11.287 | 9.427 | 9.21 | 8.966 | 8.714 | 5.58 | 5.393 | 5.224 | 4.995 | 4.159 | 4.245 | 4.393 | 4.495 | 4.911 | 4.669 | 4.682 | 3.892 | 3.893 | 3.682 | 3.701 | 3.307 | 3.185 | 3.489 | 3.186 | 2.547 | 1.946 | 2.841 | 3.897 | 4.761 | 7.111 | 7.771 | 7.307 | 7.35 | 6.35 | 7.866 | 9.566 | 9.466 | 7.336 | 6.847 | 6.847 | 4.32 | 4.32 | 4.224 | 4.224 | 4.224 | 3.936 | 4.128 | 4.032 | 3.36 | 3.072 | 2.688 | 1.824 | 1.44 | 1.056 | 1.056 | 0 | 0 | 0 | 0 | 0.372 | 0.366 | 0.368 | 0.352 | 0.37 | 0.754 | 0.738 | 0.743 | 0.702 | 0.679 | 0.65 | 0.648 | 0.7 | 0.7 | 3.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23.231 | 21.125 | 17.475 | 16.129 | 14.713 | 18.458 | 16.396 | 12.734 | 11.813 | 10.492 | 10.075 | 11.437 | 9.895 | 11.497 | 12.244 | 11.899 | 10.544 | 10.114 | 11.779 | 10.227 | 7.147 | 7.321 | 9.1 | 13.783 | 15.82 | 18.309 | 18.624 | 18.676 | 19.485 | 18.596 | 17.823 | 17.284 | 15.612 | 14.941 | 14.772 | 15.423 | 13.018 | 13.683 | 14.631 | 14.367 | 14.468 | 12.93 | 12.899 | 15.499 | 13.782 | 12.897 | 11.866 | 14.285 | 14.708 | 13.359 | 11.923 | 12.883 | 11.642 | 10.813 | 11.32 | 12.537 | 11.586 | 9.134 | 9.501 | 10.946 | 9.125 | 8.718 | 10.866 | 13.706 | 14.188 | 13.436 | 15.41 | 15.356 | 15.416 | 12.362 | 12.342 | 12.288 | 11.009 | 11.855 | 11.489 | 12.374 | 12.876 | 12.848 | 14.042 | 13.313 | 13.367 | 11.699 | 10.042 | 10.786 | 10.996 | 9.068 | 8.747 | 9.358 | 9.561 | 9.827 | 7.932 | 7.054 | 5.938 | 4.85 | 3.895 | 3.651 | 3.017 | 5.096 | 7.5 | 6.9 | 6.1 | 1.3 | 2 | 2.5 | 2.6 | 10.2 | 10.3 | 11.4 | 12.1 | 11.5 | 10.2 | 7.1 | 5.6 | 0.4 | 1.1 | 0.6 | 1.7 | 12.6 | 12.5 | 13.3 | 13.5 | 13.1 | 14.1 | 14.7 | 12.3 | 11.4 | 11 | 11.2 | 11.5 | 11.5 | 11.8 | 9.9 | 9.6 | 10.7 | 7.6 | 9.3 | 6.6 |
Net Receivables
| 6.635 | 5.315 | 5.961 | 5.928 | 5.791 | 4.33 | 4.609 | 5.734 | 5.733 | 5.734 | 5.141 | 4.442 | 5.603 | 2.426 | 4.313 | 6.395 | 9.013 | 5.187 | 4.466 | 6.743 | 10.996 | 8.077 | 5.926 | 6.085 | 4.54 | 3.744 | 5.559 | 3.644 | 3.52 | 3.605 | 4.069 | 4.175 | 5.287 | 5.025 | 4.246 | 4.119 | 6.694 | 4.348 | 3.653 | 4.702 | 4.138 | 4.991 | 4.771 | 5.431 | 7.204 | 3.814 | 5.038 | 4.23 | 3.218 | 3.47 | 4.616 | 5.375 | 6.267 | 3.727 | 3.616 | 4.126 | 5.495 | 4.607 | 3.299 | 4.035 | 5.205 | 5.123 | 3.809 | 4.79 | 3.963 | 3.93 | 4.367 | 3.427 | 3.024 | 4.58 | 3.016 | 3.261 | 4.22 | 2.866 | 3.565 | 2.929 | 2.996 | 2.666 | 2.318 | 2.877 | 2.142 | 4.202 | 4.647 | 3.854 | 3.483 | 5.266 | 5.008 | 3.693 | 2.423 | 2.428 | 3.194 | 3.316 | 2.568 | 3.179 | 3.191 | 3.235 | 4.151 | 2.489 | 1.9 | 3.3 | 4.5 | 2.6 | 2.4 | 2.3 | 2.2 | 1.7 | 2.6 | 1.7 | 1.2 | 1.9 | 1.2 | 3.8 | 1.6 | 3.2 | 2.7 | 2 | 1.9 | 2 | 2.3 | 2.7 | 9.6 | 2.1 | 2.1 | 1.6 | 2.1 | 1.8 | 1.3 | 1.8 | 1.1 | 1 | 0.4 | 3.1 | 0.8 | 0.9 | 2.2 | 1.3 | 1.6 |
Inventory
| 19.244 | 19.611 | 17.862 | 19.255 | 19.89 | 18.689 | 18.771 | 18.638 | 18.56 | 18.944 | 19.329 | 18.785 | 18.792 | 19.263 | 16.495 | 15.951 | 14.788 | 17.096 | 15.588 | 14.838 | 13.225 | 14.948 | 15.735 | 13.763 | 11.306 | 10.301 | 8.942 | 10.405 | 9.679 | 8.842 | 9.343 | 10.337 | 10.734 | 11.401 | 11.707 | 12.453 | 11.586 | 12.784 | 11.524 | 10.626 | 10.611 | 11.942 | 11.364 | 11.592 | 11.374 | 12.802 | 11.929 | 11.913 | 11.646 | 11.429 | 10.824 | 10.863 | 10.579 | 11.376 | 10.792 | 11.19 | 10.941 | 12.545 | 12.71 | 13.092 | 13.029 | 12.718 | 11.345 | 10.876 | 10.188 | 10.561 | 10.126 | 10.525 | 11.149 | 11.684 | 12.575 | 12.54 | 12.404 | 12.57 | 11.201 | 10.867 | 10.368 | 9.928 | 10.008 | 9.752 | 10.085 | 9.862 | 10.976 | 11.204 | 11.836 | 11.417 | 11.274 | 12.468 | 12.741 | 12.204 | 13.544 | 13.678 | 14.933 | 15.219 | 15.671 | 15.308 | 14.826 | 14.235 | 12 | 11.7 | 11 | 11.5 | 10 | 9.2 | 8.8 | 8.6 | 8.2 | 8.8 | 8.2 | 8.1 | 8.9 | 9.7 | 11 | 11.8 | 11.1 | 11.2 | 10.2 | 9.5 | 10 | 9.4 | 2.1 | 9.6 | 8 | 8.5 | 9.6 | 10.1 | 10.6 | 10.4 | 10.4 | 10.3 | 10.6 | 0 | 10.6 | 7.2 | 7.4 | 5.8 | 6.4 |
Other Current Assets
| 3.231 | 4.333 | 3.897 | 4.037 | 4.282 | 2.476 | 2.161 | 1.226 | 0.993 | 0.929 | 0.809 | 0.482 | 0.7 | 0.452 | 0.507 | 0.648 | 0.397 | 0.759 | 1.007 | 0.264 | 0.494 | 0.368 | 0.17 | 0.278 | 1.293 | 0.776 | 0.253 | 0.276 | 0.545 | 0.545 | 0.305 | 0.442 | 0.472 | 0.475 | 0.369 | 0.548 | 0.547 | 0.424 | 0.291 | 0.476 | 0.503 | 0.654 | 0.516 | 0.665 | 0.735 | 0.754 | 0.562 | 0.611 | 0.623 | 0.614 | 0.466 | 0.517 | 0.569 | 0.408 | 0.417 | 0.464 | 0.415 | 0.413 | 0.321 | 0.225 | 0.458 | 0.426 | 0.383 | 0.458 | 0.526 | 0.522 | 0.485 | 0.586 | 0.726 | 0.82 | 0.76 | 0.908 | 0.719 | 0.831 | 0.538 | 0.773 | 0.472 | 0.575 | 0.314 | 0.349 | 0.436 | 0.372 | 0.105 | 0.187 | 0.213 | 0.234 | 0.258 | 0.235 | 0.284 | 0.388 | 0.368 | 0 | 0.297 | 0.466 | 0.483 | 0.449 | 0.545 | 0.564 | 0.5 | 0.3 | 0.5 | 7.4 | 7.9 | 7.7 | 7.7 | 0.7 | 0.6 | 0.2 | 0.3 | 0.4 | 1.5 | 1.3 | 3.3 | 6.1 | 10.2 | 11.9 | 11.3 | 0.5 | 0.3 | 0.2 | 0.2 | 0.4 | 0.3 | 0.1 | 0.2 | 0.3 | 0.4 | 0.1 | 0.3 | 0.4 | 0.3 | -0.1 | 0.3 | 0.5 | 0.2 | 0.7 | 0.6 |
Total Current Assets
| 53.237 | 50.384 | 45.271 | 45.425 | 44.676 | 43.953 | 41.937 | 38.332 | 37.099 | 36.099 | 35.354 | 35.145 | 34.99 | 33.638 | 33.557 | 34.894 | 34.742 | 33.155 | 32.839 | 32.072 | 31.862 | 30.715 | 30.931 | 33.909 | 32.958 | 33.13 | 33.377 | 33.002 | 33.229 | 31.589 | 31.54 | 32.238 | 32.104 | 31.842 | 31.094 | 32.544 | 31.845 | 31.239 | 30.099 | 30.171 | 29.72 | 30.516 | 29.55 | 33.187 | 33.094 | 30.267 | 29.395 | 31.04 | 30.195 | 28.872 | 27.828 | 29.638 | 29.057 | 26.324 | 26.145 | 28.317 | 28.438 | 26.699 | 25.832 | 28.497 | 27.817 | 26.986 | 26.403 | 29.83 | 28.865 | 28.449 | 30.389 | 29.894 | 30.315 | 29.447 | 28.692 | 28.998 | 28.352 | 28.123 | 26.793 | 26.943 | 26.711 | 26.016 | 26.682 | 26.29 | 26.031 | 26.134 | 25.77 | 26.032 | 26.528 | 25.984 | 25.288 | 25.754 | 25.009 | 24.847 | 25.036 | 24.306 | 23.737 | 23.713 | 23.241 | 22.642 | 22.54 | 22.384 | 21.9 | 22.2 | 22.1 | 22.8 | 22.3 | 21.7 | 21.3 | 21.2 | 21.7 | 22.1 | 21.8 | 21.9 | 21.8 | 21.9 | 21.5 | 21.5 | 25.1 | 25.7 | 25.1 | 24.6 | 25.1 | 25.6 | 25.4 | 25.2 | 24.5 | 24.9 | 24.2 | 23.6 | 23.3 | 23.5 | 23.3 | 23.2 | 23.1 | 12.9 | 21.3 | 19.3 | 17.4 | 17.1 | 15.2 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3.306 | 2.754 | 5.092 | 3.966 | 2.825 | 2.613 | 2.66 | 2.728 | 2.798 | 2.833 | 2.834 | 2.915 | 2.991 | 3.102 | 3.225 | 3.35 | 3.467 | 3.603 | 3.717 | 3.777 | 3.825 | 3.899 | 3.857 | 4.248 | 3.759 | 2.579 | 2.239 | 2.188 | 2.265 | 2.357 | 2.355 | 2.396 | 2.349 | 2.314 | 2.363 | 2.394 | 2.499 | 2.505 | 2.505 | 2.581 | 2.679 | 2.748 | 2.828 | 2.643 | 2.421 | 2.408 | 2.472 | 2.486 | 2.523 | 2.591 | 2.63 | 2.635 | 2.703 | 2.958 | 3.032 | 2.711 | 2.717 | 2.78 | 2.798 | 2.769 | 2.738 | 2.8 | 2.892 | 2.955 | 2.957 | 2.99 | 2.975 | 2.882 | 2.935 | 2.885 | 2.836 | 2.868 | 2.882 | 2.915 | 2.946 | 2.898 | 2.985 | 3.069 | 3.049 | 3.087 | 3.101 | 3.025 | 3.195 | 3.21 | 3.267 | 3.342 | 3.321 | 3.411 | 3.324 | 3.391 | 3.483 | 3.532 | 3.492 | 3.552 | 3.494 | 3.549 | 3.571 | 3.594 | 3.4 | 3.4 | 3.3 | 3.2 | 3.2 | 3.1 | 3.2 | 3.3 | 3.2 | 3.2 | 3.3 | 3.3 | 3.3 | 3.4 | 3.4 | 3.5 | 3.5 | 3.5 | 3.6 | 3.7 | 3.5 | 3.2 | 3 | 3.1 | 3.2 | 3.3 | 3.3 | 3.3 | 3.4 | 3.4 | 3.5 | 3.4 | 3.1 | 3.2 | 3.1 | 2.9 | 2.9 | 3 | 2.9 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 10.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.778 | 0.075 | 0.076 | 0.334 | 0 | 0 | 0 | 0.253 | 0 | 0 | 0 | 0.294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.078 | 0.09 | 0.1 | 0.318 | 0.202 | 0.218 | 0.24 | 0.253 | 0.215 | 0.257 | 0.296 | 0.335 | 0.179 | 0.229 | 0.277 | 0.325 | 0.425 | 0.423 | 0.421 | 0.419 | 0.479 | 0.46 | 0.441 | 0.423 | 0.391 | 0.38 | 0.369 | 0.361 | 0.229 | 0.229 | 0.229 | 0.229 | 0.221 | 0.225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.778 | -0.075 | -0.076 | -0.334 | -2.613 | -10.067 | 0 | -0.253 | 0 | 0 | 0 | -0.294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.318 | -0.202 | -0.218 | -0.24 | -0.253 | -0.215 | -0.257 | -0.296 | -0.335 | -0.179 | -0.229 | -0.277 | -0.325 | -0.425 | -0.419 | -0.407 | -0.394 | -0.443 | -0.413 | -0.384 | -0.356 | -0.313 | -0.292 | -0.271 | -0.252 | -0.11 | -0.229 | -0.222 | -0.218 | -0.2 | -0.195 | 0.034 | 0.039 | 0.045 | 0.052 | 0.058 | 0.065 | 0.074 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0.007 | 0.007 | 0.007 | 0.042 | 0 | 0.1 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 8.5 | 0.3 | 0.3 | 0.2 | 0.3 | 1.2 |
Total Non-Current Assets
| 3.306 | 2.754 | 5.092 | 3.966 | 2.825 | 2.613 | 2.66 | 2.728 | 2.798 | 2.833 | 2.834 | 2.915 | 2.991 | 3.102 | 3.225 | 3.35 | 3.467 | 3.603 | 3.717 | 3.777 | 3.825 | 3.899 | 3.857 | 4.248 | 3.759 | 2.658 | 2.329 | 2.288 | 2.265 | 2.357 | 2.355 | 2.396 | 2.349 | 2.314 | 2.363 | 2.394 | 2.499 | 2.505 | 2.505 | 2.581 | 2.679 | 2.748 | 2.832 | 2.658 | 2.447 | 2.444 | 2.519 | 2.543 | 2.591 | 2.669 | 2.718 | 2.733 | 2.811 | 3.076 | 3.032 | 2.718 | 2.729 | 2.801 | 2.828 | 2.803 | 2.777 | 2.845 | 2.944 | 3.014 | 3.022 | 3.063 | 3.055 | 2.882 | 2.935 | 2.885 | 2.836 | 2.868 | 2.882 | 2.915 | 2.946 | 2.898 | 2.985 | 3.069 | 3.049 | 3.087 | 3.101 | 3.025 | 3.195 | 3.21 | 3.267 | 3.342 | 3.321 | 3.411 | 3.324 | 3.391 | 3.483 | 3.532 | 3.492 | 3.559 | 3.501 | 3.556 | 3.578 | 3.637 | 3.4 | 3.5 | 3.3 | 3.2 | 3.3 | 3.1 | 3.3 | 3.3 | 3.3 | 3.3 | 3.4 | 3.4 | 3.3 | 3.4 | 3.5 | 3.6 | 3.6 | 3.6 | 3.7 | 3.8 | 3.6 | 3.4 | 3.1 | 3.2 | 3.3 | 3.4 | 3.4 | 3.5 | 3.5 | 3.6 | 3.7 | 3.6 | 3.3 | 11.7 | 3.4 | 3.2 | 3.1 | 3.3 | 4.1 |
Total Assets
| 56.543 | 53.138 | 50.363 | 49.391 | 47.502 | 46.565 | 44.597 | 41.06 | 39.897 | 38.932 | 38.188 | 38.06 | 37.981 | 36.74 | 36.782 | 38.244 | 38.209 | 36.758 | 36.556 | 35.849 | 35.688 | 34.615 | 34.789 | 38.156 | 36.716 | 35.788 | 35.707 | 35.29 | 35.494 | 33.946 | 33.895 | 34.634 | 34.453 | 34.156 | 33.457 | 34.938 | 34.344 | 33.744 | 32.604 | 32.752 | 32.398 | 33.264 | 32.382 | 35.845 | 35.541 | 32.711 | 31.914 | 33.582 | 32.786 | 31.54 | 30.546 | 32.371 | 31.869 | 29.4 | 29.177 | 31.035 | 31.167 | 29.499 | 28.66 | 31.3 | 30.594 | 29.832 | 29.346 | 32.844 | 31.886 | 31.512 | 33.444 | 32.776 | 33.25 | 32.332 | 31.528 | 31.866 | 31.235 | 31.038 | 29.74 | 29.841 | 29.696 | 29.086 | 29.731 | 29.377 | 29.131 | 29.159 | 28.964 | 29.242 | 29.795 | 29.326 | 28.609 | 29.164 | 28.333 | 28.238 | 28.519 | 27.838 | 27.229 | 27.271 | 26.742 | 26.198 | 26.118 | 26.021 | 25.3 | 25.7 | 25.4 | 26 | 25.6 | 24.8 | 24.6 | 24.5 | 25 | 25.4 | 25.2 | 25.3 | 25.1 | 25.3 | 25 | 25.1 | 28.7 | 29.3 | 28.8 | 28.4 | 28.7 | 29 | 28.5 | 28.4 | 27.8 | 28.3 | 27.6 | 27.1 | 26.8 | 27.1 | 27 | 26.8 | 26.4 | 24.6 | 24.7 | 22.5 | 20.5 | 20.4 | 19.3 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3.751 | 2.836 | 2.104 | 1.913 | 1.212 | 2.899 | 2.905 | 2.911 | 2.079 | 2.098 | 2.585 | 2.164 | 2.718 | 2.86 | 3.254 | 2.672 | 2.862 | 1.536 | 1.913 | 2.076 | 2.16 | 1.938 | 2.607 | 2.581 | 1.823 | 1.5 | 1.297 | 2.326 | 2.25 | 0.636 | 0.436 | 0.876 | 0.553 | 0.673 | 0.604 | 1.073 | 0.976 | 1.687 | 0.878 | 1.47 | 0.727 | 1.305 | 0.846 | 1.455 | 1.273 | 1.336 | 1.055 | 1.401 | 1.309 | 1.483 | 1.51 | 1.613 | 1.454 | 1.042 | 1.295 | 1.181 | 1.607 | 1.395 | 0.976 | 1.099 | 1 | 2.06 | 1.895 | 1.531 | 0.601 | 1.128 | 0.85 | 0.549 | 0.981 | 0.999 | 0.789 | 1.288 | 0.616 | 1.738 | 0.843 | 0.841 | 0.379 | 0.577 | 1.015 | 0.747 | 0.251 | 0.538 | 0.463 | 0.64 | 0.648 | 0.913 | 1.061 | 0.913 | 0.497 | 0.563 | 1.204 | 0.692 | 0.335 | 0.516 | 0.337 | 0.408 | 0.542 | 0.874 | 0.4 | 0.8 | 0.3 | 0.6 | 0.7 | 0.2 | 0.2 | 0.3 | 0.5 | 0.3 | 0.2 | 0.3 | 0.5 | 0.1 | 0.2 | 0.6 | 0.8 | 0.9 | 0.6 | 0.4 | 0.9 | 0.6 | 0.3 | 0.6 | 0.4 | 0.4 | 0.2 | 0.1 | 0.3 | 0.1 | 0.6 | 0.4 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 0.719 | -7.624 | -7.581 | 0 | 0 | 0 | 0 | 0 | 0 | 1.753 | 1.752 | 1.558 | 1.734 | 1.474 | 2.087 | 1.394 | 1.467 | 1.258 | 1.253 | 1.209 | 1.384 | 1.424 | 4.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0.221 | 0.719 | 0.23 | 0.467 | 0 | 0.293 | 0.283 | 0.123 | 0.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.048 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0.315 | 0.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.288 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.43 | 0 | 0 | 0 | 0.074 | 0.176 | 0.066 | 0 | 0.278 | 0.119 | 0 | 0 | 0.015 | 0 | 0 | 0.038 | 0.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.043 | 7.706 | 7.624 | 7.581 | 8.082 | 6.566 | 5.286 | 2.644 | 3.384 | 3.354 | 2.905 | 3.095 | 3.078 | 2.738 | 1.65 | 2.248 | 2.175 | 2.792 | 1.803 | 0.667 | 0.006 | 0.021 | 0.006 | 0.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.474 | 2.535 | 10.035 | 10.757 | 2.19 | 2.151 | 2.117 | 2.401 | 2.156 | 1.906 | 0.057 | 0.207 | 0.126 | 0.158 | 0.09 | 0.161 | 0.318 | 0.192 | 0.186 | 0.085 | 0.11 | 0.144 | 0.153 | 0.159 | 1.395 | 1.583 | 1.677 | 1.183 | 1.125 | 1.299 | 1.205 | 1.299 | 1.309 | 1.647 | 1.589 | 2.363 | 2.213 | 1.41 | 1.114 | 1.227 | 1.741 | 1.558 | 1.366 | 1.63 | 2.23 | 1.723 | 1.484 | 1.489 | 1.687 | 1.454 | 1.191 | 1.261 | 1.479 | 1.171 | 0.863 | 0.887 | 0.986 | 0.788 | 0.769 | 0.835 | 1.091 | 0.829 | 0.664 | 0.852 | 0.815 | 0.97 | 0.871 | 0.88 | 1.033 | 1.139 | 0.91 | 0.982 | 1.42 | 1.11 | 0.886 | 0.889 | 0.962 | 0.626 | 0.679 | 0.631 | 0.714 | 1.008 | 0.908 | 0.897 | 1.194 | 1.386 | 1.047 | 0.969 | 0.781 | 1.278 | 1.151 | 1.075 | 0.729 | 1.454 | 1.283 | 0.831 | 0.788 | 1.234 | 1.1 | 1 | 1 | 1.6 | 1.1 | 0.9 | 0.7 | 0.8 | 0.5 | 1.2 | 0.4 | 1 | 0.7 | 1.5 | 0.4 | 0.9 | 0.7 | 1.4 | 0.4 | 0.9 | 0.7 | 1.2 | 0.4 | 0.7 | 0.6 | 1.3 | 0.5 | 0.8 | 0.7 | 1.4 | 0.2 | 1 | 0 | 2 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 15.269 | 13.796 | 12.139 | 12.67 | 11.484 | 11.616 | 10.309 | 7.956 | 7.62 | 7.358 | 7.3 | 7.218 | 7.48 | 7.489 | 6.468 | 7.167 | 6.749 | 5.986 | 5.161 | 4.081 | 3.485 | 3.487 | 4.19 | 7.307 | 3.217 | 3.083 | 2.974 | 3.51 | 3.376 | 1.934 | 1.641 | 2.176 | 1.861 | 2.319 | 2.194 | 3.436 | 3.189 | 3.097 | 1.992 | 2.696 | 2.468 | 2.863 | 2.212 | 3.085 | 3.503 | 3.059 | 2.539 | 2.89 | 2.996 | 2.936 | 2.701 | 2.874 | 2.933 | 2.213 | 2.158 | 2.068 | 2.593 | 2.183 | 1.745 | 1.934 | 2.091 | 2.889 | 2.559 | 2.383 | 1.416 | 2.098 | 1.721 | 1.429 | 2.014 | 2.138 | 1.7 | 2.27 | 2.035 | 2.849 | 1.73 | 1.731 | 1.341 | 1.202 | 1.694 | 1.378 | 0.965 | 1.546 | 1.37 | 1.537 | 1.842 | 2.299 | 2.107 | 1.882 | 1.279 | 1.84 | 2.355 | 1.767 | 1.063 | 1.969 | 1.62 | 1.238 | 1.329 | 2.107 | 1.5 | 1.8 | 1.3 | 2.2 | 1.8 | 1.1 | 0.9 | 1.1 | 1 | 1.5 | 0.6 | 1.3 | 1.2 | 1.6 | 0.6 | 1.5 | 1.5 | 2.3 | 1 | 1.3 | 1.6 | 1.8 | 0.7 | 1.3 | 1 | 1.7 | 0.7 | 0.9 | 1 | 1.5 | 0.8 | 1.4 | 1.7 | 2.2 | 1.6 | 1.1 | 0.9 | 0.9 | 0.7 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.138 | 0.147 | 0.17 | 0.177 | 0.178 | 0.118 | 0.135 | 0.151 | 0.169 | 0.179 | 0.198 | 0.215 | 0.233 | 0.255 | 0.258 | 0.268 | 0.277 | 0.154 | 0.108 | 0.063 | 0.018 | 0 | 0 | 0 | 0.221 | 0.202 | 0.202 | 0.203 | 0.203 | 0.157 | 0.178 | 0.202 | 0.225 | 0.2 | 0.228 | 0.256 | 0.283 | 0.25 | 0.232 | 0.214 | 0.195 | 0.181 | 0.195 | 0.209 | 0.223 | 0.217 | 0.235 | 0.253 | 0.271 | 0.154 | 0.145 | 0.136 | 0.127 | 0.078 | 0.085 | 0.092 | 0.099 | 0.106 | 0.115 | 0.124 | 0.133 | 0.148 | 0.158 | 0.169 | 0.179 | 0.181 | 0.196 | 0.212 | 0.227 | 0.246 | 0.263 | 0.281 | 0.298 | 0.357 | 0.346 | 0.335 | 0.324 | 0.307 | 0.272 | 0.237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0.6 | 0.8 | 0.8 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -0.1 | -0.1 | 0 | 0.1 | 0.02 | 0.1 | 0.05 | 0.04 | -0.1 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | -0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0.138 | 0.147 | 0.17 | 0.177 | 0.178 | 0.118 | 0.135 | 0.151 | 0.169 | 0.179 | 0.198 | 0.215 | 0.233 | 0.255 | 0.258 | 0.268 | 0.277 | 0.154 | 0.108 | 0.063 | 0.018 | 0 | 0 | 0 | 0.221 | 0.202 | 0.202 | 0.203 | 0.203 | 0.157 | 0.178 | 0.202 | 0.225 | 0.2 | 0.228 | 0.256 | 0.283 | 0.25 | 0.232 | 0.214 | 0.195 | 0.181 | 0.195 | 0.209 | 0.223 | 0.217 | 0.235 | 0.253 | 0.271 | 0.154 | 0.145 | 0.136 | 0.127 | 0.078 | 0.085 | 0.092 | 0.099 | 0.106 | 0.115 | 0.124 | 0.133 | 0.148 | 0.158 | 0.169 | 0.179 | 0.181 | 0.196 | 0.212 | 0.227 | 0.246 | 0.263 | 0.281 | 0.298 | 0.357 | 0.346 | 0.335 | 0.324 | 0.307 | 0.272 | 0.237 | 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 | 0 | -0.1 | -0.1 | 0 | 0.1 | 0.02 | 0.1 | 0.05 | 0.04 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.5 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | 0.7 | 0.6 | 0.8 | 0.8 |
Total Liabilities
| 15.269 | 13.796 | 12.139 | 12.67 | 11.622 | 11.763 | 10.479 | 8.133 | 7.798 | 7.476 | 7.434 | 7.369 | 7.649 | 7.669 | 6.666 | 7.382 | 6.982 | 6.241 | 5.419 | 4.35 | 3.762 | 3.641 | 4.298 | 7.37 | 3.235 | 3.083 | 2.974 | 3.51 | 3.596 | 2.136 | 1.843 | 2.378 | 2.065 | 2.477 | 2.372 | 3.638 | 3.413 | 3.297 | 2.219 | 2.952 | 2.752 | 3.113 | 2.443 | 3.298 | 3.698 | 3.24 | 2.734 | 3.099 | 3.218 | 3.153 | 2.935 | 3.127 | 3.204 | 2.367 | 2.304 | 2.204 | 2.72 | 2.261 | 1.83 | 2.026 | 2.19 | 2.995 | 2.674 | 2.507 | 1.549 | 2.246 | 1.879 | 1.597 | 2.193 | 2.319 | 1.896 | 2.481 | 2.262 | 3.094 | 1.993 | 2.011 | 1.639 | 1.559 | 2.04 | 1.713 | 1.289 | 1.854 | 1.642 | 1.774 | 1.842 | 2.299 | 2.107 | 1.882 | 1.279 | 1.84 | 2.355 | 1.767 | 1.063 | 1.969 | 1.62 | 1.238 | 1.329 | 2.107 | 1.5 | 1.8 | 1.3 | 2.2 | 1.8 | 1.1 | 0.9 | 1.1 | 1.1 | 1.5 | 0.6 | 1.2 | 1.1 | 1.6 | 0.7 | 1.5 | 1.6 | 2.3 | 1 | 1.3 | 1.7 | 2 | 0.9 | 1.5 | 1.2 | 1.9 | 1.1 | 1.4 | 1.4 | 2 | 1.3 | 1.8 | 2.1 | 2.6 | 2.1 | 1.8 | 1.5 | 1.7 | 1.5 |
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 | 1.715 | 0 | 0 | 0 | 0 | 0 | 2.903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.043 | 1.043 | 1.043 | 1.043 | 1.043 | 1.043 | 1.043 | 1.043 | 1.043 | 1.043 | 1.043 | 1.043 | 1.043 | 1.043 | 1.043 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.5 | 0.5 | 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 | 0 | 0 | 0 |
Retained Earnings
| 26.005 | 24.612 | 24.016 | 22.591 | 21.868 | 21.217 | 20.594 | 19.448 | 18.68 | 18.403 | 17.742 | 17.721 | 17.415 | 16.535 | 17.605 | 18.387 | 18.798 | 18.438 | 19.139 | 19.507 | 20.022 | 19.474 | 19.145 | 19.483 | 22.416 | 22.302 | 22.565 | 21.531 | 21.67 | 22.035 | 22.333 | 22.666 | 22.821 | 22.642 | 22.239 | 22.173 | 21.866 | 21.885 | 21.945 | 21.29 | 20.947 | 22.208 | 22.062 | 24.75 | 24.26 | 22.517 | 22.154 | 23.842 | 23.054 | 22.411 | 21.635 | 23.22 | 22.78 | 21.82 | 21.291 | 23.275 | 23.003 | 22.23 | 21.898 | 24.003 | 23.486 | 22.36 | 22.052 | 25.722 | 25.797 | 25.278 | 27.72 | 27.286 | 27.054 | 26.553 | 26.145 | 25.931 | 25.652 | 25.131 | 24.946 | 25.352 | 25.285 | 24.796 | 24.836 | 24.821 | 24.912 | 24.969 | 25.041 | 25.106 | 25.458 | 25.083 | 24.584 | 25.079 | 24.849 | 24.797 | 24.585 | 24.502 | 23.775 | 24.299 | 24.145 | 23.927 | 23.775 | 23.387 | 23.2 | 23.2 | 23.2 | 22.9 | 22.9 | 22.8 | 22.7 | 23 | 23.5 | 23.5 | 24.1 | 24.2 | 24.1 | 23.8 | 24.3 | 24.2 | 24 | 23.9 | 24.7 | 24.5 | 24.4 | 24.4 | 24.9 | 24.7 | 24.5 | 24.2 | 24.4 | 24.1 | 23.8 | 23.5 | 23.6 | 23.4 | 22.5 | 20.7 | 20.8 | 19.1 | 17.6 | 15.9 | 15 |
Accumulated Other Comprehensive Income/Loss
| 0.007 | 0.005 | 0.003 | -0.001 | -0.002 | -0 | -0.001 | -0.004 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.005 | -0.003 | -0 | -0.001 | -0.001 | -0.001 | -0.003 | -0.004 | -0.005 | -0.006 | -0.007 | -0.004 | -0.004 | -0.004 | -0.003 | -0.003 | -0.002 | -0.001 | 0.001 | -0.004 | -0.003 | -0.004 | -0.003 | -0.003 | -0.002 | -0.001 | -0.001 | 0 | 0 | 0 | 0.003 | 0.003 | -1.973 | -1.973 | -2.274 | 0 | -2.278 | -2.276 | -2.589 | -2.589 | -2.589 | -2.589 | 0 | 0 | -2.914 | -2.914 | -3.251 | -3.251 | -3.251 | -3.251 | -3.6 | -3.6 | -3.6 | -8.26 | -8.254 | -3.961 | -3.961 | -8.254 | -4.335 | -4.335 | -9.278 | -9.278 | -8.801 | -8.801 | -8.801 | -8.801 | -0.559 | -0.559 | -0.559 | -0.559 | -1.117 | -1.143 | -1.148 | -1.146 | -1.717 | -1.705 | -1.715 | -1.726 | -2.281 | -2.308 | -2.323 | -2.342 | -2.903 | -2.8 | -2.8 | -2.8 | -9.5 | -9.4 | -9.3 | -9.2 | -9.1 | -8.9 | -8.8 | -8.7 | -8.8 | -8.7 | -8.5 | -8.4 | -8.3 | -8.1 | -8 | -7.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 14.219 | 13.682 | 13.162 | 13.086 | 12.971 | 12.543 | 12.482 | 12.44 | 12.378 | 12.011 | 11.971 | 11.929 | 11.877 | 11.495 | 11.47 | 11.47 | 11.422 | 11.069 | 10.989 | 10.984 | 10.895 | 10.492 | 10.339 | 10.299 | 10.061 | 9.4 | 9.162 | 9.242 | 9.221 | 8.768 | 8.712 | 8.582 | 8.559 | 8.026 | 7.839 | 8.119 | 8.059 | 7.555 | 7.433 | 7.502 | 7.691 | 6.934 | 6.866 | 6.787 | 6.572 | 5.94 | 6.012 | 7.605 | 7.477 | 7.241 | 4.965 | 7.293 | 7.151 | 6.792 | 7.161 | 7.135 | 7.023 | 3.998 | 3.923 | 7.175 | 6.823 | 6.719 | 6.862 | 6.857 | 6.782 | 6.578 | 6.434 | 6.483 | 11.253 | 10.703 | 6.438 | 6.405 | 10.564 | 6.137 | 6.126 | 11.251 | 11.546 | 11.026 | 11.151 | 11.139 | 11.226 | 2.39 | 2.335 | 2.415 | 2.549 | 2.556 | 2.556 | 2.847 | 2.847 | 2.813 | 2.779 | 1.064 | 3.611 | 2.779 | 2.779 | 2.85 | 2.85 | 0.022 | 2.9 | 3 | 3.2 | 10.4 | 10.3 | 10.2 | 10.2 | 9.5 | 9.3 | 9.2 | 9.2 | 8.7 | 8.6 | 8.4 | 8.4 | 7.7 | 11.2 | 11.1 | 11 | 2.6 | 2.6 | 2.6 | 2.7 | 2.2 | 2.1 | 2.2 | 2.1 | 1.6 | 1.6 | 1.6 | 2.1 | 1.6 | 1.8 | 1.3 | 1.8 | 1.6 | 1.4 | 2.8 | 2.8 |
Total Shareholders Equity
| 41.274 | 39.342 | 38.224 | 36.72 | 35.88 | 34.803 | 34.118 | 32.927 | 32.1 | 31.456 | 30.754 | 30.691 | 30.332 | 29.071 | 30.116 | 30.862 | 31.227 | 30.517 | 31.137 | 31.499 | 31.926 | 30.974 | 30.49 | 30.787 | 33.481 | 32.704 | 32.733 | 31.78 | 31.898 | 31.81 | 32.052 | 32.256 | 32.388 | 31.679 | 31.085 | 31.299 | 30.931 | 30.448 | 30.385 | 29.8 | 29.647 | 30.151 | 29.939 | 32.547 | 31.843 | 29.471 | 29.18 | 30.484 | 29.567 | 28.387 | 27.61 | 29.245 | 28.665 | 27.033 | 26.873 | 28.831 | 28.447 | 27.238 | 26.83 | 29.274 | 28.404 | 26.837 | 26.673 | 30.337 | 30.338 | 29.266 | 31.564 | 31.178 | 31.057 | 30.012 | 29.632 | 29.385 | 28.973 | 27.943 | 27.747 | 27.83 | 28.057 | 27.527 | 27.691 | 27.664 | 27.842 | 27.305 | 27.322 | 27.468 | 27.954 | 27.027 | 26.501 | 27.282 | 27.054 | 26.398 | 26.164 | 26.071 | 26.165 | 25.302 | 25.121 | 24.959 | 24.789 | 23.914 | 23.8 | 23.9 | 24.1 | 23.8 | 23.8 | 23.7 | 23.7 | 23.4 | 23.9 | 23.9 | 24.6 | 24.1 | 24 | 23.7 | 24.3 | 23.6 | 27.1 | 27 | 27.8 | 27.1 | 27 | 27 | 27.6 | 26.9 | 26.6 | 26.4 | 26.5 | 25.7 | 25.4 | 25.1 | 25.7 | 25 | 24.3 | 22 | 22.6 | 20.7 | 19 | 18.7 | 17.8 |
Total Equity
| 41.274 | 39.342 | 38.224 | 36.72 | 35.88 | 34.803 | 34.118 | 32.927 | 32.1 | 31.456 | 30.754 | 30.691 | 30.332 | 29.071 | 30.116 | 30.862 | 31.227 | 30.517 | 31.137 | 31.499 | 31.926 | 30.974 | 30.49 | 30.787 | 33.481 | 32.704 | 32.733 | 31.78 | 31.898 | 31.81 | 32.052 | 32.256 | 32.388 | 31.679 | 31.085 | 31.299 | 30.931 | 30.448 | 30.385 | 29.8 | 29.647 | 30.151 | 29.939 | 32.547 | 31.843 | 29.471 | 29.18 | 30.484 | 29.567 | 28.387 | 27.61 | 29.245 | 28.665 | 27.033 | 26.873 | 28.831 | 28.447 | 27.238 | 26.83 | 29.274 | 28.404 | 26.837 | 26.673 | 30.337 | 30.338 | 29.266 | 31.564 | 31.178 | 31.057 | 30.012 | 29.632 | 29.385 | 28.973 | 27.943 | 27.747 | 27.83 | 28.057 | 27.527 | 27.691 | 27.664 | 27.842 | 27.305 | 27.322 | 27.468 | 27.954 | 27.027 | 26.501 | 27.282 | 27.054 | 26.398 | 26.164 | 26.071 | 26.165 | 25.302 | 25.121 | 24.959 | 24.789 | 23.914 | 23.8 | 23.9 | 24.1 | 23.8 | 23.8 | 23.7 | 23.7 | 23.4 | 23.9 | 23.9 | 24.6 | 24.1 | 24 | 23.7 | 24.3 | 23.6 | 27.1 | 27 | 27.8 | 27.1 | 27 | 27 | 27.6 | 26.9 | 26.6 | 26.4 | 26.5 | 25.7 | 25.4 | 25.1 | 25.7 | 25 | 24.3 | 22 | 22.6 | 20.7 | 19 | 18.7 | 17.8 |
Total Liabilities & Shareholders Equity
| 56.543 | 53.138 | 50.363 | 49.391 | 47.502 | 46.565 | 44.597 | 41.06 | 39.897 | 38.932 | 38.188 | 38.06 | 37.981 | 36.74 | 36.782 | 38.244 | 38.209 | 36.758 | 36.556 | 35.849 | 35.688 | 34.615 | 34.789 | 38.156 | 36.716 | 35.788 | 35.707 | 35.29 | 35.494 | 33.946 | 33.895 | 34.634 | 34.453 | 34.156 | 33.457 | 34.938 | 34.344 | 33.744 | 32.604 | 32.752 | 32.398 | 33.264 | 32.382 | 35.845 | 35.541 | 32.711 | 31.914 | 33.582 | 32.786 | 31.54 | 30.546 | 32.371 | 31.869 | 29.4 | 29.177 | 31.035 | 31.167 | 29.499 | 28.66 | 31.3 | 30.594 | 29.832 | 29.346 | 32.844 | 31.886 | 31.512 | 33.444 | 32.776 | 33.25 | 32.332 | 31.528 | 31.866 | 31.235 | 31.038 | 29.74 | 29.841 | 29.696 | 29.086 | 29.731 | 29.377 | 29.131 | 29.159 | 28.964 | 29.242 | 29.795 | 29.326 | 28.609 | 29.164 | 28.333 | 28.238 | 28.519 | 27.838 | 27.229 | 27.271 | 26.742 | 26.198 | 26.118 | 26.021 | 25.3 | 25.7 | 25.4 | 26 | 25.6 | 24.8 | 24.6 | 24.5 | 25 | 25.4 | 25.2 | 25.3 | 25.1 | 25.3 | 25 | 25.1 | 28.7 | 29.3 | 28.8 | 28.4 | 28.7 | 29 | 28.5 | 28.4 | 27.8 | 28.3 | 27.6 | 27.1 | 26.8 | 27.1 | 27 | 26.8 | 26.4 | 24.6 | 24.7 | 22.5 | 20.5 | 20.4 | 19.3 |