Genasys Inc.
NASDAQ:GNSS
3.73 (USD) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 8.672 | 3.544 | 4.78 | 8.665 | 2.971 | 6.371 | 7.563 | 12.736 | 11.723 | 8.977 | 10.136 | 13.167 | 14.54 | 18.455 | 19.584 | 23.319 | 20.668 | 16.399 | 17.092 | 18.819 | 11.29 | 7.723 | 4.416 | 11.063 | 12.03 | 12.733 | 15.118 | 12.804 | 14.376 | 14.564 | 14.964 | 13.467 | 15.547 | 14.977 | 15.583 | 18.316 | 17.783 | 19.148 | 20.09 | 23.895 | 21.2 | 18.532 | 18.086 | 15.805 | 15.058 | 15.784 | 16.139 | 13.86 | 14.361 | 13.885 | 13.845 | 13.871 | 13.062 | 11.396 | 3.608 | 5.421 | 5.668 | 6.441 | 4.84 | 5.103 | 4.626 | 2.76 | 2.441 | 2.695 | 3.153 | 4.457 | 6.356 | 6.415 | 6.998 | 8.012 | 8.567 | 9.896 | 3.585 | 5.449 | 7.185 | 10.348 | 2.37 | 6.162 | 3.829 | 4.179 | 5.486 | 6.58 | 7.976 | 9.85 | 1.109 | 1.866 | 0.453 | 1.808 | 1.359 | 0.509 | 1.512 | 1.354 | 1.466 | 2.332 | 3.47 | 4.646 | 5.898 | 7.186 | 0.5 | 0.6 | 1.3 | 2.2 | 2.3 | 1.04 | 1.8 | 2.38 | 2.85 | 3.34 | 0.45 | 1.22 | 0.35 | 0.66 |
Short Term Investments
| 4.046 | 3.011 | 8.777 | 1.481 | 3.549 | 5.552 | 6.551 | 6.397 | 5.27 | 5.204 | 3.938 | 5.686 | 5.976 | 5.474 | 5.517 | 4.265 | 4.054 | 3.465 | 4.182 | 3.695 | 2.978 | 3.109 | 3.784 | 3.592 | 3.662 | 4.063 | 3.602 | 4.36 | 3.614 | 3.464 | 3.111 | 2.936 | 2.333 | 2.633 | 2.642 | 1.252 | 1.943 | 1.746 | 0.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.3 | 0.6 | 0 | 0 | 0.02 | 0.03 | 0.02 | 0.02 | 0.03 | 0.04 | 0.09 | 0.09 | 0.19 |
Cash and Short Term Investments
| 12.718 | 6.555 | 13.557 | 10.146 | 6.52 | 11.923 | 14.114 | 19.133 | 16.993 | 14.181 | 14.074 | 18.853 | 20.516 | 23.929 | 25.101 | 27.584 | 24.722 | 19.864 | 21.274 | 22.514 | 14.268 | 10.832 | 8.2 | 14.655 | 15.693 | 16.796 | 18.72 | 17.163 | 17.991 | 18.028 | 18.075 | 16.403 | 17.88 | 17.61 | 18.225 | 19.568 | 19.726 | 20.894 | 20.716 | 23.895 | 21.2 | 18.532 | 18.086 | 15.805 | 15.058 | 15.784 | 16.139 | 13.86 | 14.361 | 13.885 | 13.845 | 13.871 | 13.062 | 11.396 | 3.608 | 5.421 | 5.668 | 6.441 | 4.84 | 5.103 | 4.626 | 2.76 | 2.441 | 2.695 | 3.153 | 4.457 | 6.356 | 6.415 | 6.998 | 8.012 | 8.567 | 9.896 | 3.585 | 5.449 | 7.185 | 10.348 | 2.37 | 6.162 | 3.829 | 4.179 | 5.486 | 6.58 | 7.976 | 9.85 | 1.109 | 1.866 | 0.453 | 1.808 | 1.359 | 0.509 | 1.512 | 1.354 | 1.466 | 2.332 | 3.47 | 4.646 | 5.898 | 7.186 | 1 | 0.9 | 1.9 | 2.2 | 2.3 | 1.06 | 1.83 | 2.4 | 2.87 | 3.37 | 0.49 | 1.31 | 0.44 | 0.85 |
Net Receivables
| 6.225 | 2.891 | 4.549 | 5.952 | 10.353 | 3.623 | 5.004 | 6.744 | 5.691 | 5.55 | 6.787 | 7.682 | 6.27 | 5.445 | 3.159 | 5.442 | 6.378 | 5.849 | 5.937 | 3.644 | 6.994 | 6.757 | 8.879 | 2.786 | 6.583 | 5.718 | 5.678 | 5.682 | 2.384 | 3.241 | 1.479 | 3.409 | 2.547 | 2.477 | 1.942 | 2.116 | 2.735 | 2.347 | 2.487 | 4.284 | 3.749 | 2.76 | 1.901 | 4.959 | 1.167 | 2.353 | 2.269 | 5.518 | 2.104 | 2.133 | 2.74 | 5.098 | 2.217 | 2.414 | 1.927 | 4.188 | 1.902 | 1.141 | 2.414 | 1.463 | 2.174 | 3.445 | 1.827 | 2.211 | 1.601 | 1.677 | 1.277 | 0.938 | 1.195 | 1.8 | 2.047 | 2.055 | 2.676 | 1.943 | 1.758 | 0.88 | 0.507 | 0.495 | 3.602 | 0.927 | 1.387 | 1.406 | 0.689 | 0.184 | 0.016 | 0.062 | 0.168 | 0.111 | 0.134 | 0.166 | 0.094 | 0.118 | 0.177 | 0.186 | 0.073 | 0.238 | 0.139 | 0.156 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.07 | 0.12 | 0.12 | 0.24 | 0.31 | 0.33 | 0.44 | 0.51 | 0.2 |
Inventory
| 7.319 | 6.687 | 6.89 | 6.501 | 7.95 | 9.387 | 8.003 | 6.008 | 8.806 | 9.642 | 9.142 | 6.416 | 6.422 | 6.451 | 6.963 | 5.949 | 7.334 | 6.922 | 6.061 | 5.835 | 6.413 | 8.306 | 8.709 | 6.734 | 5.405 | 5.443 | 5.26 | 5.257 | 5.711 | 5.12 | 5.092 | 4.764 | 5.182 | 5.202 | 5.215 | 4.926 | 5.077 | 4.562 | 4.393 | 3.896 | 4.732 | 5.495 | 5.345 | 4.588 | 5.245 | 4.866 | 4.192 | 3.112 | 3.117 | 3.193 | 2.946 | 2.736 | 3.683 | 3.279 | 5.791 | 2.784 | 3.124 | 2.546 | 3.193 | 3.068 | 2.561 | 2.929 | 2.881 | 2.89 | 3.726 | 3.745 | 3.316 | 3.803 | 5.356 | 4.907 | 4.734 | 4.45 | 2.539 | 1.648 | 1.616 | 1.799 | 1.572 | 0.905 | 0.923 | 0.651 | 0.898 | 0.624 | 0.558 | 0.409 | 0.356 | 0.432 | 0.489 | 0.137 | 0.202 | 0.17 | 0.156 | 0.197 | 0.173 | 0.251 | 0.175 | 0.172 | 0.228 | 0.221 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.09 | 0.07 | 0.06 | 0.13 | 0.19 | 0.32 | 0.35 | 0.33 | 0.31 |
Other Current Assets
| 5.359 | 6.13 | 0.342 | 0.199 | 0.253 | 0.258 | 0.184 | 0.244 | 0.203 | 0.191 | 0.127 | 0.315 | 0.231 | 0.261 | 0.228 | 0.288 | 0.214 | 0.221 | 0.224 | 0.347 | 0.208 | 0.156 | 0.23 | 0.245 | 1.209 | 1.21 | 0.59 | 0.983 | 0.619 | 0.697 | 0.515 | 0.596 | 0.581 | 0.648 | 0.448 | 0.566 | 0.6 | 0.693 | 0.47 | 0.524 | 0.55 | 0.626 | 0.513 | 1.004 | 0.466 | 0.399 | 0.357 | 0.442 | 1.343 | 1.197 | 1.162 | 1.276 | 0.784 | 0.081 | 0.072 | 0.317 | 0.329 | 0.192 | 0.281 | 0.194 | 0.267 | 0.265 | 0.252 | 0.251 | 0.319 | 0.317 | 0.314 | 0.26 | 0.241 | 0.086 | 0.203 | 0.139 | 0.092 | 0.161 | 0.222 | 0.201 | 0.989 | 1.222 | 0.192 | 0.156 | 0.255 | 0.083 | 0.069 | 0.034 | 0.035 | 0.073 | 0.028 | 0.02 | 0.028 | 0.033 | 0.038 | 0.067 | 0.211 | 0.267 | 0.172 | 0.184 | 0.011 | 0.056 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.05 | 0.04 | 0.07 | 0.06 | 0.02 | 0 | 0 | 0.04 | 0.06 |
Total Current Assets
| 31.621 | 22.263 | 26.982 | 25.208 | 27.261 | 27.285 | 29.088 | 35.562 | 32.823 | 31.119 | 31.499 | 35.485 | 34.958 | 37.189 | 36.231 | 45.322 | 39.758 | 33.895 | 34.565 | 34.038 | 28.624 | 26.973 | 26.959 | 27.67 | 28.889 | 29.167 | 30.248 | 29.086 | 26.704 | 27.085 | 25.161 | 25.171 | 26.19 | 25.938 | 25.829 | 27.176 | 28.138 | 28.497 | 28.066 | 32.598 | 30.231 | 27.414 | 25.845 | 26.355 | 21.936 | 23.402 | 22.957 | 22.932 | 20.924 | 20.408 | 20.694 | 22.981 | 19.747 | 20.394 | 14.039 | 12.71 | 11.022 | 10.319 | 10.728 | 9.828 | 9.628 | 9.399 | 7.401 | 8.047 | 8.798 | 10.196 | 11.262 | 11.415 | 13.789 | 14.806 | 15.551 | 16.54 | 8.893 | 9.201 | 10.781 | 13.229 | 5.438 | 8.784 | 8.546 | 5.913 | 8.026 | 8.692 | 9.292 | 10.477 | 1.516 | 2.433 | 1.138 | 2.076 | 1.723 | 0.878 | 1.801 | 1.736 | 2.026 | 3.037 | 3.89 | 5.24 | 6.276 | 7.62 | 1.6 | 1.5 | 2.4 | 2.5 | 2.6 | 1.27 | 2.06 | 2.65 | 3.3 | 3.89 | 1.14 | 2.1 | 1.32 | 1.42 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 4.68 | 4.99 | 5.299 | 5.437 | 5.76 | 5.988 | 6.139 | 6.298 | 5.959 | 6.234 | 6.51 | 6.617 | 6.884 | 7.117 | 7.269 | 7.215 | 7.413 | 7.64 | 7.908 | 2.269 | 2.358 | 2.484 | 2.363 | 2.449 | 0.497 | 0.484 | 0.505 | 0.51 | 0.557 | 0.472 | 0.457 | 0.473 | 0.507 | 0.504 | 0.488 | 0.472 | 0.455 | 0.414 | 0.379 | 0.36 | 0.337 | 0.357 | 0.329 | 0.237 | 0.258 | 0.24 | 0.265 | 0.213 | 0.185 | 0.068 | 0.064 | 0.075 | 0.074 | 0.078 | 0.091 | 0.124 | 0.164 | 0.157 | 0.192 | 0.23 | 0.284 | 0.313 | 0.349 | 0.292 | 0.333 | 0.376 | 0.4 | 0.422 | 0.458 | 0.536 | 0.615 | 0.694 | 0.666 | 0.672 | 0.542 | 0.607 | 0.693 | 0.684 | 0.585 | 0.453 | 0.407 | 0.245 | 0.205 | 0.2 | 0.132 | 0.165 | 0.209 | 0.363 | 0.362 | 0.419 | 0.462 | 0.516 | 0.339 | 0.356 | 0.248 | 0.237 | 0.158 | 0.11 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.17 | 0.19 | 0.2 | 0.22 | 0.2 | 0.24 | 0.09 | 0.1 | 0.09 |
Goodwill
| 13.235 | 13.251 | 13.151 | 10.282 | 10.348 | 10.346 | 10.308 | 10.118 | 23.511 | 23.83 | 23.787 | 23.834 | 23.908 | 8.38 | 8.5 | 2.472 | 2.371 | 2.319 | 2.365 | 2.306 | 2.396 | 2.365 | 2.413 | 2.446 | 2.456 | 2.604 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.123 | 9.743 | 10.366 | 8.427 | 8.958 | 9.483 | 10.004 | 10.505 | 11.098 | 11.735 | 12.251 | 12.804 | 13.431 | 3.57 | 3.743 | 0.943 | 0.981 | 1.034 | 1.129 | 1.176 | 1.297 | 1.356 | 1.46 | 1.557 | 1.654 | 1.834 | 0.054 | 0.056 | 0.065 | 0.064 | 0.063 | 0.063 | 0.06 | 0.061 | 0.058 | 0.058 | 0.053 | 0.052 | 0.053 | 0.054 | 0.047 | 0.045 | 0.05 | 0.052 | 0.139 | 0.144 | 0.149 | 0.158 | 0.188 | 0.201 | 0.208 | 0.226 | 0.234 | 0.242 | 0.268 | 0.278 | 0.748 | 0.805 | 0.835 | 0.897 | 0.917 | 0.949 | 0.999 | 1.058 | 1.12 | 1.213 | 1.357 | 1.364 | 1.329 | 1.382 | 1.394 | 1.416 | 1.436 | 1.408 | 1.323 | 1.373 | 1.355 | 1.337 | 1.296 | 1.279 | 1.249 | 1.226 | 1.16 | 1.067 | 1.007 | 1.094 | 1.21 | 1.35 | 1.373 | 1.403 | 1.483 | 1.585 | 0.773 | 0.719 | 0.692 | 0.641 | 0.588 | 0.549 | 0.5 | 0.5 | 0.4 | 0.3 | 0.3 | 0.25 | 0.22 | 0.18 | 0.15 | 0.14 | 0.03 | 0.03 | 0.04 | 0.08 |
Goodwill and Intangible Assets
| 22.358 | 22.994 | 23.517 | 18.709 | 19.306 | 19.829 | 20.312 | 20.623 | 34.609 | 35.565 | 36.038 | 36.638 | 37.339 | 11.95 | 12.243 | 3.415 | 3.352 | 3.353 | 3.494 | 3.482 | 3.693 | 3.721 | 3.872 | 4.003 | 4.109 | 4.438 | 0.054 | 0.056 | 0.065 | 0.064 | 0.063 | 0.063 | 0.06 | 0.061 | 0.058 | 0.058 | 0.053 | 0.052 | 0.053 | 0.054 | 0.047 | 0.045 | 0.05 | 0.052 | 0.139 | 0.144 | 0.149 | 0.158 | 0.188 | 0.201 | 0.208 | 0.226 | 0.234 | 0.242 | 0.268 | 0.278 | 0.748 | 0.805 | 0.835 | 0.897 | 0.917 | 0.949 | 0.999 | 1.058 | 1.12 | 1.213 | 1.357 | 1.364 | 1.329 | 1.382 | 1.394 | 1.416 | 1.436 | 1.408 | 1.323 | 1.373 | 1.355 | 1.337 | 1.296 | 1.279 | 1.249 | 1.226 | 1.16 | 1.067 | 1.007 | 1.094 | 1.21 | 1.35 | 1.373 | 1.403 | 1.483 | 1.585 | 0.773 | 0.719 | 0.692 | 0.641 | 0.588 | 0.549 | 0.5 | 0.5 | 0.4 | 0.3 | 0.3 | 0.25 | 0.22 | 0.18 | 0.15 | 0.14 | 0.03 | 0.03 | 0.04 | 0.08 |
Long Term Investments
| 0.346 | 0.346 | 0.346 | 0.096 | 0.392 | 0.601 | 1.034 | 0.781 | 2.004 | 2.264 | 3.381 | 1.875 | 2.297 | 2.45 | 2.419 | 3.805 | 3.337 | 1.646 | 0.946 | 1.385 | 1.5 | 1.695 | 0.9 | 1.201 | 1.27 | 0.991 | 1.006 | 0.711 | 1.409 | 1.557 | 1.922 | 2.188 | 2.048 | 2.277 | 2.277 | 3.047 | 2.798 | 2.8 | 2.498 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.058 | 0 | 0 | 0.058 | 0.058 | 0.058 | 0.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | -0 | -0.346 | -0.096 | 7.399 | 7.373 | 7.373 | 7.373 | 8.408 | 8.375 | 8.33 | 8.039 | 10.694 | 10.817 | 11.1 | 11.095 | 4.645 | 5.118 | 5.215 | 5.387 | 5.282 | 5.4 | 5.674 | 5.957 | 5.537 | 5.464 | 5.622 | 8.331 | 9.282 | 8.844 | 9.014 | 8.527 | 9.204 | 9.197 | 8.65 | 8.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.863 | -0.893 | -0.956 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.404 | 0.439 | 0.84 | 0.551 | 0.643 | 0.626 | 0.518 | 1.217 | 1.308 | 1.501 | 1.522 | 1.474 | 1.395 | 1.385 | 1.341 | 0.52 | 0.52 | 0.519 | 0.519 | 0.559 | 0.559 | 0.463 | 0.581 | 0.581 | 0.34 | 0.345 | 0.117 | 0.165 | 0.211 | 0.258 | 0.345 | 0.391 | 0.438 | 0.485 | 0.532 | 0.579 | 0.626 | 0.673 | 0.72 | 0.766 | 0.774 | 0.821 | 0.868 | 0.915 | 0.961 | 1.008 | 1.055 | 1.102 | 1.149 | 1.196 | 1.203 | 1.219 | 1.93 | 1.977 | 0.606 | 0.058 | 0 | 0.863 | 0.893 | 0.956 | 0 | 0.058 | 0.058 | 0.058 | 0.058 | 0.058 | 0.058 | 0.058 | 0.058 | 0.058 | 0.058 | 0.058 | 0.058 | 0.058 | 0 | -0.002 | 0 | 0 | 0.898 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.842 | 0.947 | 1.052 | 1.157 | 1.403 | 0.15 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | -0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.1 | 0.08 | 0.05 | 0 |
Total Non-Current Assets
| 27.788 | 28.769 | 29.656 | 24.697 | 33.5 | 34.417 | 35.376 | 36.292 | 52.288 | 53.939 | 55.781 | 54.643 | 58.609 | 33.719 | 34.372 | 26.05 | 19.266 | 18.276 | 18.082 | 13.082 | 13.391 | 13.763 | 13.39 | 14.191 | 11.754 | 11.722 | 7.304 | 9.772 | 11.524 | 11.194 | 11.8 | 11.642 | 12.256 | 12.524 | 12.005 | 12.495 | 3.932 | 3.939 | 3.649 | 1.18 | 1.157 | 1.223 | 1.246 | 1.204 | 1.358 | 1.393 | 1.468 | 1.473 | 1.522 | 1.464 | 1.475 | 1.52 | 2.239 | 2.297 | 1.023 | 0.46 | 0.912 | 1.02 | 1.085 | 1.186 | 1.259 | 1.32 | 1.407 | 1.409 | 1.512 | 1.648 | 1.815 | 1.844 | 1.845 | 1.976 | 2.066 | 2.168 | 2.16 | 2.138 | 1.866 | 1.98 | 2.048 | 2.02 | 2.78 | 1.732 | 1.656 | 1.471 | 1.365 | 1.267 | 1.139 | 1.259 | 1.419 | 1.713 | 1.735 | 1.821 | 1.945 | 2.101 | 1.953 | 2.021 | 1.992 | 2.035 | 2.148 | 0.809 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.41 | 0.42 | 0.4 | 0.39 | 0.36 | 0.37 | 0.2 | 0.19 | 0.17 |
Total Assets
| 59.409 | 51.032 | 56.638 | 49.905 | 60.761 | 61.702 | 64.464 | 71.854 | 85.111 | 85.058 | 87.28 | 90.128 | 93.567 | 70.908 | 70.603 | 71.372 | 59.024 | 52.171 | 52.647 | 47.12 | 42.016 | 40.736 | 40.349 | 41.861 | 40.643 | 40.889 | 37.552 | 38.858 | 38.228 | 38.28 | 36.96 | 36.814 | 38.446 | 38.462 | 37.834 | 39.672 | 32.07 | 32.435 | 31.715 | 33.779 | 31.388 | 28.636 | 27.091 | 27.559 | 23.294 | 24.794 | 24.425 | 24.405 | 22.446 | 21.872 | 22.169 | 24.501 | 21.986 | 22.692 | 15.063 | 13.171 | 11.934 | 11.34 | 11.814 | 11.014 | 10.887 | 10.719 | 8.808 | 9.456 | 10.31 | 11.844 | 13.077 | 13.259 | 15.634 | 16.782 | 17.618 | 18.708 | 11.053 | 11.339 | 12.646 | 15.209 | 7.486 | 10.804 | 11.325 | 7.645 | 9.682 | 10.163 | 10.656 | 11.744 | 2.655 | 3.692 | 2.558 | 3.79 | 3.457 | 2.699 | 3.746 | 3.837 | 3.979 | 5.058 | 5.883 | 7.276 | 8.425 | 8.429 | 2.3 | 2.2 | 3 | 3 | 3.1 | 1.68 | 2.48 | 3.05 | 3.69 | 4.25 | 1.51 | 2.3 | 1.51 | 1.59 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3.562 | 2.597 | 1.897 | 2.785 | 3.324 | 3.512 | 2.609 | 2.334 | 2.501 | 2.956 | 2.259 | 2.16 | 2.708 | 2.555 | 1.618 | 1.37 | 2.907 | 1.933 | 1.468 | 0.86 | 0.813 | 1.228 | 3.013 | 3.083 | 1.755 | 1.891 | 1.903 | 1.112 | 1.798 | 1.282 | 1.075 | 0.575 | 1.454 | 1.442 | 0.478 | 0.704 | 1.401 | 1.037 | 0.936 | 0.831 | 0.652 | 1.118 | 0.569 | 1.596 | 0.909 | 1.239 | 0.791 | 0.996 | 0.593 | 0.437 | 0.596 | 1.04 | 0.467 | 0.858 | 2.233 | 0.965 | 0.985 | 0.509 | 1.187 | 0.96 | 0.958 | 1.253 | 0.777 | 0.964 | 0.886 | 1.448 | 1.168 | 0.772 | 0.831 | 1.211 | 1.75 | 1.904 | 2.424 | 1.435 | 1.017 | 1.985 | 2.121 | 1.617 | 2.003 | 1.3 | 1.034 | 0.723 | 0.509 | 0.604 | 0.283 | 0.361 | 0.739 | 0.734 | 0.488 | 0.576 | 0.364 | 0.322 | 0.208 | 0.305 | 0.257 | 0.234 | 0.272 | 0.267 | 0.5 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.28 | 0.35 | 0.25 | 0.12 | 0.16 | 0.52 | 0.54 | 0.35 |
Short Term Debt
| 1.026 | 1.027 | 1.031 | 1.008 | 0.998 | 0.983 | 0.954 | 0.948 | 0.882 | 1.163 | 1.196 | 1.195 | 1.181 | 1.159 | 1.162 | 1.071 | 1.04 | 1.009 | 1.003 | 0.28 | 0.291 | 0.286 | 0.293 | 0.297 | 0.533 | 0.896 | 0.345 | 0.197 | 0.255 | 0.394 | 0.296 | 0.197 | 0.099 | 0 | 0.296 | 0.818 | 0.99 | 1.388 | 1.112 | 0.199 | 0.1 | 0.396 | 0.296 | 0.197 | 0 | 0.394 | 0.296 | -0 | 0 | 0 | 0 | 2.894 | 1.362 | 0 | 0 | 1.54 | 0 | 0 | 0 | -0.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.005 | 0.008 | 0.012 | 0.012 | 0.012 | 0.011 | 0.011 | 0.011 | 0.011 | 0.01 | 0.01 | 0.327 | 2.034 | 3.534 | 0.009 | 0.469 | 0.81 | 0.405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.556 | -2.753 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.106 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.568 | 3.716 | 4.213 | 3.469 | 4.051 | 3.507 | 4.596 | 6.551 | 7.981 | 6.722 | 9.666 | 9.821 | 10.187 | 3.789 | 5.514 | 4.414 | 6.298 | 3.73 | 4.816 | 5.572 | 1.408 | 1.189 | 0.526 | 0.66 | 1.176 | 1.028 | 0.447 | 0.269 | 0.075 | 0.412 | 0.373 | 0.638 | 0.339 | 0.796 | 0.25 | 0.051 | 0.107 | 0.103 | 0.17 | 0.568 | 0.614 | 0.408 | 0.172 | 0.019 | 0.005 | 0.02 | 0.003 | 0 | 0.024 | 0.005 | 0.003 | 0.005 | 0.083 | 0 | 0 | 0.274 | 0 | 0 | 0 | 0.33 | 0 | 0 | 0 | 0.276 | 1.238 | 0.255 | 0.27 | 0.286 | 0.303 | 0.319 | 0.332 | 0.352 | 0.411 | 0.435 | 0.489 | 0.396 | 0.45 | 0.3 | 0.3 | 0.322 | 0.322 | 0 | 0.388 | 0.277 | 0 | 0.388 | 0.25 | 0.277 | 0.249 | 0 | 0.371 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 4.115 | 4.592 | 4.405 | 3.997 | 4.131 | 3.936 | 3.479 | 5.532 | 3.846 | 3.439 | 2.945 | 4.29 | 3.118 | 3.205 | 2.334 | 8.671 | 2.585 | 1.712 | 1.512 | 2.562 | 2.227 | 2.145 | 1.554 | 2.54 | 2.354 | 2.386 | 1.066 | 2.096 | 1.568 | 1.382 | 0.861 | 0.668 | 1.462 | 1.224 | 0.909 | 0.002 | 0.002 | 0.004 | 0.003 | 3.322 | 2.293 | 0.851 | 0.772 | 0.839 | 0.52 | 0.466 | 0.424 | 0.624 | 0.533 | 0.531 | 0.537 | 0.009 | 0.02 | 1.479 | 2.639 | 0.053 | 1.22 | 1.245 | 1.36 | 2.01 | 0.891 | 0.871 | 0.829 | 0.702 | 0.278 | 1.238 | 1.199 | 0.585 | 0.462 | 0.7 | 1.029 | 1.626 | 0.615 | 0.58 | 0.695 | 1.109 | 1.49 | 2.164 | 1.202 | 0.807 | 0.909 | 1.035 | 0.828 | 1.102 | 0.557 | 0.63 | 0.601 | 0.502 | 1.215 | 0.634 | 0.06 | 0.522 | 0.293 | 0.207 | 0.155 | 0.212 | 0.092 | 0.189 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.08 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0.02 |
Total Current Liabilities
| 12.271 | 11.932 | 11.546 | 11.259 | 12.504 | 11.938 | 11.638 | 15.365 | 15.21 | 14.28 | 16.066 | 17.466 | 17.194 | 10.708 | 10.628 | 15.526 | 12.83 | 8.384 | 8.799 | 9.274 | 4.738 | 4.848 | 5.385 | 6.58 | 5.817 | 6.201 | 3.761 | 3.674 | 3.696 | 3.471 | 2.604 | 2.078 | 3.354 | 3.461 | 1.932 | 1.574 | 2.5 | 2.532 | 2.222 | 4.918 | 3.66 | 2.773 | 1.808 | 2.651 | 1.434 | 2.119 | 1.514 | 1.619 | 1.15 | 0.974 | 1.136 | 3.949 | 1.933 | 2.338 | 4.872 | 2.833 | 2.205 | 1.754 | 2.547 | 2.97 | 1.849 | 2.125 | 1.607 | 1.942 | 2.402 | 2.941 | 2.637 | 1.643 | 1.595 | 2.23 | 3.111 | 3.882 | 3.452 | 2.455 | 2.209 | 3.503 | 4.073 | 4.093 | 3.516 | 2.44 | 2.276 | 1.768 | 1.735 | 1.993 | 1.168 | 3.413 | 5.124 | 1.522 | 2.421 | 2.02 | 1.2 | 0.844 | 0.501 | 0.512 | 0.412 | 0.446 | 0.364 | 0.455 | 0.6 | 0.4 | 0.4 | 0.3 | 0.3 | 0.28 | 0.28 | 0.35 | 0.25 | 0.17 | 0.16 | 0.52 | 0.54 | 0.37 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 11.699 | 3.773 | 4.03 | 4.283 | 4.551 | 4.803 | 4.979 | 5.189 | 5.057 | 5.276 | 5.488 | 5.709 | 5.952 | 6.172 | 6.403 | 6.413 | 6.603 | 6.76 | 6.968 | 0.033 | 0.034 | 0.034 | 0.052 | 0.053 | 0.208 | 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 | 1.45 | 1.36 | 1.274 | 0.012 | 0.015 | 0.017 | 0.02 | 0.023 | 0.026 | 1.028 | 0.031 | 3.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.37 | 0.39 | 0.69 | 1 | 0 | 0 |
Deferred Revenue Non-Current
| 0.343 | 0.445 | 0.509 | 0.551 | 0.116 | 0.159 | 0.243 | 0.227 | 0.262 | 0.307 | 0.296 | 0.308 | 1.998 | 0.214 | 0.275 | 0.293 | 0.383 | 0.436 | 0.491 | 0.551 | 0.601 | 0.146 | 0.083 | 0.076 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.056 | 0 | 0.053 | 0.064 | 0.035 | 0.026 | 0.017 | 0.017 | 0.022 | 0.026 | 0.028 | 0.03 | 0.021 | 0.023 | 0.3 | 0.301 | 0.285 | 0.32 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 3.518 | -0.445 | -0.509 | -0.551 | -0.116 | -0.159 | -0.243 | 0 | 0 | 0 | 0 | -0.308 | 2.729 | 0 | -0.275 | -0.293 | -6.586 | -0.436 | -0.491 | -0.551 | 0 | -0.146 | 0 | -0.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.104 | 0.445 | 0.509 | 0.551 | 0.116 | 0.159 | 0.243 | 0.68 | 0.713 | 0.723 | 0.699 | 0.995 | 0.693 | 0.67 | 0.915 | 0.293 | 6.586 | 0.436 | 0.491 | 2.432 | 1.91 | 2.083 | 1.833 | 1.739 | 0 | 0 | 1.859 | 0 | 0.061 | 0.072 | 0.083 | 0.165 | 0.104 | 0.11 | 0.116 | 0.122 | 0.128 | 0.129 | 0.13 | 0.132 | 0.133 | 0.13 | 0.126 | 0.123 | 0.119 | 0.102 | 0.08 | 0.043 | 0.051 | 0.054 | 0.034 | 0.007 | 0.008 | 0 | 0 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 1.223 | 0.484 | 1.153 | 0.812 | 1.564 | 0 | 0 | 1.793 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.46 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | -0.01 | 0 | -0.01 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 18.664 | 4.218 | 4.539 | 4.834 | 4.667 | 4.962 | 5.222 | 6.096 | 6.032 | 6.306 | 6.483 | 6.704 | 11.372 | 7.056 | 7.318 | 6.706 | 6.987 | 7.196 | 7.459 | 2.465 | 2.545 | 2.117 | 1.968 | 1.792 | 0.208 | 0.269 | 1.859 | 0 | 0.061 | 0.112 | 0.139 | 0.165 | 0.157 | 0.174 | 0.151 | 0.148 | 0.145 | 0.146 | 0.153 | 0.158 | 0.161 | 0.159 | 0.147 | 0.146 | 0.419 | 0.404 | 0.365 | 0.364 | 0.321 | 0.324 | 0.304 | 0.277 | 0.278 | 0 | 0 | 0.282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 1.223 | 0.484 | 1.153 | 0.812 | 1.564 | 1.45 | 1.36 | 3.067 | 0.012 | 0.015 | 0.017 | 0.02 | 0.023 | 0.026 | 1.028 | 0.031 | 3.153 | 0 | 0 | 0.46 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.36 | 0.39 | 0.68 | 1 | 0 | 0 |
Total Liabilities
| 30.935 | 16.15 | 16.085 | 16.093 | 17.171 | 16.9 | 16.86 | 21.461 | 21.242 | 20.586 | 22.549 | 24.17 | 28.566 | 17.764 | 17.946 | 22.232 | 19.817 | 15.58 | 16.258 | 11.739 | 7.284 | 6.965 | 7.353 | 8.372 | 6.025 | 6.47 | 3.761 | 3.674 | 3.758 | 3.583 | 2.744 | 2.243 | 3.511 | 3.635 | 2.083 | 1.722 | 2.645 | 2.678 | 2.375 | 5.076 | 3.821 | 2.932 | 1.955 | 2.797 | 1.853 | 2.523 | 1.879 | 1.983 | 1.472 | 1.297 | 1.44 | 4.225 | 2.211 | 2.338 | 4.872 | 2.833 | 2.205 | 1.754 | 2.547 | 2.97 | 1.849 | 2.125 | 1.607 | 1.942 | 2.402 | 2.941 | 2.637 | 1.643 | 1.595 | 2.23 | 3.113 | 5.105 | 3.936 | 3.609 | 3.021 | 5.067 | 5.522 | 5.453 | 6.583 | 2.452 | 2.291 | 1.785 | 1.756 | 2.016 | 1.194 | 4.441 | 5.155 | 4.675 | 2.421 | 2.02 | 1.2 | 0.844 | 0.501 | 0.512 | 0.412 | 0.446 | 0.364 | 0.455 | 0.6 | 0.5 | 0.4 | 0.3 | 0.4 | 0.28 | 0.28 | 0.35 | 0.61 | 0.56 | 0.84 | 1.52 | 0.54 | 0.37 |
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 |
Common Stock
| 0 | 34.882 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -96.406 | -89.724 | -82.786 | -76.062 | -65.999 | -64.276 | -60.873 | -57.366 | -43.54 | -42.951 | -42.459 | -41.154 | -41.925 | -42.215 | -42.477 | -41.858 | -51.306 | -52.81 | -53.112 | -53.732 | -53.654 | -54.292 | -55.471 | -56.517 | -54.074 | -53.994 | -54.455 | -52.772 | -52.938 | -52.409 | -52.708 | -51.895 | -51.381 | -51.34 | -50.358 | -49.659 | -58.614 | -58.551 | -58.841 | -59.347 | -60.073 | -62.016 | -62.542 | -62.674 | -65.605 | -64.496 | -64.037 | -63.937 | -65.176 | -65.377 | -65.085 | -65.399 | -65.756 | -65.073 | -70.777 | -70.421 | -71.354 | -71.422 | -71.586 | -74.904 | -73.727 | -73.864 | -74.742 | -73.861 | -72.878 | -71.359 | -69.225 | -67.501 | -64.498 | -63.487 | -62.454 | -61.061 | -55.664 | -54.815 | -52.185 | -51.414 | -49.06 | -45.467 | -43.854 | -42.327 | -40.059 | -38.669 | -37.503 | -36.367 | -33.159 | -31.726 | -29.872 | -28.14 | -25.757 | -23.605 | -21.629 | -19.92 | -18.603 | -17.347 | -16.267 | -14.874 | -13.544 | -12.72 | -12.3 | -11.8 | -11.6 | -10.9 | -10.1 | -8.76 | -6.55 | -5.73 | -4.83 | -4.17 | -3.37 | -2.83 | -2.24 | -2.03 |
Accumulated Other Comprehensive Income/Loss
| -0.47 | -0.445 | -0.386 | -0.505 | -0.424 | -0.445 | -0.526 | -0.792 | -0.536 | -0.084 | -0.083 | 0.002 | 0.324 | 0.141 | 0.219 | -0.25 | -0.391 | -0.443 | -0.373 | -0.459 | -0.312 | -0.369 | -0.3 | -0.245 | -0.225 | -0.014 | -0.009 | -0.001 | -0.003 | -0.004 | -0.008 | -0.002 | -0 | -0.001 | -0.005 | -0 | -0 | 0.001 | 0.001 | -1.326 | -1.277 | -1.238 | -1.229 | -1.196 | -1.17 | -1.137 | -1.109 | -1.084 | -1.471 | -1.499 | -1.495 | -1.484 | -1.489 | -1.465 | -1.437 | -1.397 | -1.549 | -1.557 | -1.515 | -1.474 | -1.453 | -1.398 | -1.343 | -1.301 | -1.391 | -1.357 | -1.297 | -1.228 | -1.155 | -1.093 | -0.998 | -0.916 | -0.866 | -0.789 | -0.88 | -0.88 | -1.194 | -1.194 | -1.194 | -1.194 | -1.051 | -1.051 | -1.051 | -1.051 | -0.903 | -0.903 | -0.903 | -0.903 | -0.738 | -0.738 | -0.738 | -0.738 | -0.028 | -0.028 | -0.028 | -0.028 | -0.028 | -0.028 | 0.5 | 0.3 | 0.5 | -0.4 | -0.4 | 0.01 | 0 | -0.13 | -0.14 | -0.12 | 0.04 | 0.09 | 0.09 | 0.19 |
Other Total Stockholders Equity
| 125.35 | 90.169 | 123.725 | 110.379 | 110.013 | 109.523 | 109.003 | 108.551 | 107.945 | 107.507 | 107.273 | 107.11 | 106.602 | 95.218 | 94.915 | 91.248 | 90.905 | 89.843 | 89.874 | 89.571 | 88.698 | 88.431 | 88.767 | 90.251 | 88.917 | 88.427 | 88.255 | 87.957 | 87.411 | 87.109 | 86.932 | 86.467 | 86.316 | 86.168 | 86.113 | 87.608 | 88.04 | 88.306 | 88.181 | 89.375 | 88.917 | 88.958 | 88.907 | 88.63 | 88.215 | 87.905 | 87.692 | 87.442 | 87.621 | 87.45 | 87.308 | 87.158 | 87.02 | 86.891 | 82.404 | 82.156 | 82.633 | 82.564 | 82.367 | 84.422 | 84.218 | 83.856 | 83.287 | 82.676 | 82.176 | 81.618 | 80.961 | 80.345 | 79.692 | 79.131 | 77.957 | 75.58 | 63.647 | 63.334 | 62.69 | 62.437 | 52.217 | 52.012 | 49.79 | 48.714 | 48.5 | 48.097 | 47.454 | 47.146 | 35.523 | 31.879 | 28.177 | 28.158 | 27.53 | 25.021 | 24.913 | 23.651 | 22.11 | 21.921 | 21.766 | 21.731 | 21.632 | 20.721 | 13.4 | 13.1 | 13.7 | 14 | 13.2 | 10.15 | 8.75 | 8.57 | 8.05 | 7.98 | 4 | 3.53 | 3.12 | 3.07 |
Total Shareholders Equity
| 28.474 | 34.882 | 40.553 | 33.812 | 43.59 | 44.802 | 47.604 | 50.393 | 63.869 | 64.472 | 64.731 | 65.958 | 65.001 | 53.144 | 52.657 | 49.14 | 39.207 | 36.591 | 36.389 | 35.381 | 34.732 | 33.771 | 32.996 | 33.489 | 34.618 | 34.419 | 33.791 | 35.184 | 34.47 | 34.697 | 34.217 | 34.571 | 34.935 | 34.827 | 35.751 | 37.949 | 29.425 | 29.757 | 29.341 | 28.703 | 27.567 | 25.704 | 25.136 | 24.761 | 21.441 | 22.272 | 22.547 | 22.422 | 20.975 | 20.575 | 20.729 | 20.275 | 19.775 | 20.354 | 10.19 | 10.338 | 9.73 | 9.585 | 9.266 | 8.044 | 9.038 | 8.594 | 7.201 | 7.514 | 7.908 | 8.903 | 10.439 | 11.616 | 14.039 | 14.552 | 14.505 | 13.603 | 7.117 | 7.731 | 9.625 | 10.142 | 1.964 | 5.351 | 4.743 | 5.193 | 7.391 | 8.378 | 8.9 | 9.728 | 1.462 | -0.749 | -2.597 | -0.885 | 1.036 | 0.679 | 2.547 | 2.993 | 3.479 | 4.546 | 5.471 | 6.83 | 8.061 | 7.974 | 1.7 | 1.7 | 2.6 | 2.7 | 2.7 | 1.4 | 2.2 | 2.71 | 3.08 | 3.69 | 0.67 | 0.79 | 0.97 | 1.23 |
Total Equity
| 28.474 | 34.882 | 40.553 | 33.812 | 43.59 | 44.802 | 47.604 | 50.393 | 63.869 | 64.472 | 64.731 | 65.958 | 65.001 | 53.144 | 52.657 | 49.14 | 39.207 | 36.591 | 36.389 | 35.381 | 34.732 | 33.771 | 32.996 | 33.489 | 34.618 | 34.419 | 33.791 | 35.184 | 34.47 | 34.697 | 34.217 | 34.571 | 34.935 | 34.827 | 35.751 | 37.949 | 29.425 | 29.757 | 29.341 | 28.703 | 27.567 | 25.704 | 25.136 | 24.761 | 21.441 | 22.272 | 22.547 | 22.422 | 20.975 | 20.575 | 20.729 | 20.275 | 19.775 | 20.354 | 10.19 | 10.338 | 9.73 | 9.585 | 9.266 | 8.044 | 9.038 | 8.594 | 7.201 | 7.514 | 7.908 | 8.903 | 10.439 | 11.616 | 14.039 | 14.552 | 14.505 | 13.603 | 7.117 | 7.731 | 9.625 | 10.142 | 1.964 | 5.351 | 4.743 | 5.193 | 7.391 | 8.378 | 8.9 | 9.728 | 1.462 | -0.749 | -2.597 | -0.885 | 1.036 | 0.679 | 2.547 | 2.993 | 3.479 | 4.546 | 5.471 | 6.83 | 8.061 | 7.974 | 1.7 | 1.7 | 2.6 | 2.7 | 2.7 | 1.4 | 2.2 | 2.71 | 3.08 | 3.69 | 0.67 | 0.79 | 0.97 | 1.23 |
Total Liabilities & Shareholders Equity
| 59.409 | 51.032 | 56.638 | 49.905 | 60.761 | 61.702 | 64.464 | 71.854 | 85.111 | 85.058 | 87.28 | 90.128 | 93.567 | 70.908 | 70.603 | 71.372 | 59.024 | 52.171 | 52.647 | 47.12 | 42.016 | 40.736 | 40.349 | 41.861 | 40.643 | 40.889 | 37.552 | 38.858 | 38.228 | 38.28 | 36.96 | 36.814 | 38.446 | 38.462 | 37.834 | 39.672 | 32.07 | 32.435 | 31.715 | 33.779 | 31.388 | 28.636 | 27.091 | 27.559 | 23.294 | 24.794 | 24.425 | 24.405 | 22.446 | 21.872 | 22.169 | 24.501 | 21.986 | 22.692 | 15.063 | 13.171 | 11.934 | 11.34 | 11.814 | 11.014 | 10.887 | 10.719 | 8.808 | 9.456 | 10.31 | 11.844 | 13.077 | 13.259 | 15.634 | 16.782 | 17.618 | 18.708 | 11.053 | 11.339 | 12.646 | 15.209 | 7.486 | 10.804 | 11.325 | 7.645 | 9.682 | 10.163 | 10.656 | 11.744 | 2.655 | 3.692 | 2.558 | 3.79 | 3.457 | 2.699 | 3.746 | 3.837 | 3.979 | 5.058 | 5.883 | 7.276 | 8.425 | 8.429 | 2.3 | 2.2 | 3 | 3 | 3.1 | 1.68 | 2.48 | 3.06 | 3.69 | 4.25 | 1.51 | 2.31 | 1.51 | 1.6 |