Good Times Restaurants Inc.
NASDAQ:GTIM
2.75 (USD) • At close November 4, 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 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 4.819 | 4 | 3.515 | 4.182 | 3.684 | 5.367 | 6.914 | 8.906 | 9.704 | 7.066 | 7.64 | 8.856 | 10.301 | 11.204 | 10.015 | 11.454 | 12.665 | 4.056 | 3.292 | 2.745 | 2.619 | 3.399 | 2.447 | 3.477 | 3.186 | 3.875 | 3.299 | 4.337 | 4.084 | 4.828 | 3.517 | 6.33 | 7.214 | 9.04 | 8.997 | 13.809 | 15.187 | 11.42 | 11.497 | 9.894 | 8.188 | 5.594 | 5.206 | 6.143 | 1.324 | 1.413 | 0.963 | 0.616 | 0.569 | 0.586 | 0.758 | 0.847 | 0.969 | 0.987 | 1.251 | 0.429 | 0.522 | 0.533 | 0.45 | 0.815 | 0.671 | 0.601 | 0.786 | 1.414 | 1.627 | 1.819 | 1.526 | 2.465 | 1.526 | 1.364 | 1.492 | 2.613 | 2.009 | 2.125 | 2.479 | 1.763 | 3 | 4.062 | 1.037 | 1.796 | 1.023 | 0.954 | 1.196 | 1.48 | 1.185 | 0.447 | 0.831 | 0.971 | 1.07 | 0.859 | 1.043 | 1.201 | 0.544 | 0.918 | 0.804 | 1.126 | 0.889 | 1.05 | 0.7 | 1.7 | 1.8 | 1.2 | 0.7 | 0.8 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.5 | 0.5 | 0.6 | 0.4 | 0.4 | 0.8 | 0.4 | 0.5 | 0.5 | 2.9 | 0.8 | 0.7 | 0.8 | 0.3 | 1 | 1.9 | 0.5 | 3.8 | 0.2 | 0.4 | 0.2 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.198 | 0.2 | 0.201 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 0.299 | 0.299 | 0.299 | 0.299 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.819 | 4 | 3.515 | 4.182 | 3.684 | 5.367 | 6.914 | 8.906 | 9.704 | 7.066 | 7.64 | 8.856 | 10.301 | 11.204 | 10.015 | 11.454 | 12.665 | 4.056 | 3.292 | 2.745 | 2.619 | 3.399 | 2.447 | 3.477 | 3.186 | 3.875 | 3.299 | 4.337 | 4.084 | 4.828 | 3.517 | 6.33 | 7.214 | 9.04 | 8.997 | 13.809 | 15.187 | 11.42 | 11.497 | 9.894 | 8.188 | 5.594 | 5.206 | 6.143 | 1.324 | 1.413 | 0.963 | 0.616 | 0.569 | 0.586 | 0.758 | 0.847 | 0.969 | 0.987 | 1.251 | 0.429 | 0.522 | 0.533 | 0.45 | 0.815 | 0.671 | 0.601 | 0.786 | 1.414 | 1.627 | 1.819 | 1.526 | 2.465 | 1.526 | 1.364 | 1.492 | 2.613 | 2.009 | 2.125 | 2.479 | 3.663 | 3 | 4.062 | 1.037 | 1.796 | 1.023 | 0.954 | 1.196 | 1.48 | 1.185 | 0.645 | 1.031 | 1.172 | 1.269 | 1.058 | 1.242 | 1.4 | 0.743 | 1.117 | 1.103 | 1.425 | 1.188 | 1.349 | 1 | 2 | 1.8 | 1.2 | 0.7 | 0.8 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.5 | 0.5 | 0.6 | 0.4 | 0.4 | 0.8 | 0.4 | 0.5 | 0.5 | 2.9 | 0.8 | 0.7 | 0.8 | 0.3 | 1 | 1.9 | 0.5 | 3.8 | 0.2 | 0.4 | 0.2 |
Net Receivables
| 0.782 | 0.862 | 1.334 | 0.769 | 0.729 | 0.603 | 1.119 | 0.694 | 0.662 | 1.415 | 2.35 | 0.644 | 0.377 | 0.435 | 0.721 | 0.669 | 0.717 | 0.711 | 0.686 | 0.822 | 0.366 | 0.612 | 1.132 | 1.749 | 0.716 | 0.627 | 0.656 | 0.586 | 1.084 | 0.909 | 0.624 | 0.483 | 0.793 | 0.856 | 1.171 | 0.248 | 0.303 | 0.313 | 0.088 | 0.16 | 0.259 | 0.066 | 0.083 | 0.208 | 0.071 | 0.136 | 0.13 | 1.65 | 0.104 | 0.099 | 0.075 | 0.111 | 0.182 | 0.134 | 0.098 | 0.166 | 0.194 | 0.206 | 0.149 | 0.158 | 0.18 | 0.175 | 0.191 | 0.195 | 0.301 | 0.318 | 0.292 | 0.275 | 0.192 | 0.284 | 0.237 | 0.187 | 0.368 | 0.338 | 0.217 | 0.223 | 0.259 | 0.273 | 0.25 | 0.157 | 0.39 | 0.443 | 0.303 | 0.272 | 0.241 | 0.435 | 0.18 | 0.178 | 0.19 | 0.188 | 0.084 | 0.092 | 0.173 | 0.143 | 0.155 | 0.223 | 0.177 | 0.131 | 0.3 | 0.2 | 1 | 0.2 | 0.4 | 0.3 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.6 | 0.4 | 0.1 | 0.1 | 0.1 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 1.446 | 1.434 | 1.424 | 1.407 | 1.353 | 1.321 | 1.394 | 1.387 | 1.385 | 1.38 | 1.309 | 1.303 | 1.195 | 1.102 | 1.087 | 1.093 | 1.087 | 1.078 | 1.205 | 1.128 | 1.124 | 1.026 | 1.051 | 1.004 | 0.906 | 0.871 | 0.882 | 0.847 | 0.788 | 0.699 | 0.647 | 0.631 | 0.602 | 0.614 | 0.574 | 0.51 | 0.453 | 0.299 | 0.314 | 0.282 | 0.218 | 0.21 | 0.205 | 0.184 | 0.19 | 0.179 | 0.183 | 0.159 | 0.178 | 0.183 | 0.187 | 0.191 | 0.192 | 0.193 | 0.205 | 0.201 | 0.211 | 0.201 | 0.202 | 0.22 | 0.221 | 0.237 | 0.215 | 0.24 | 0.225 | 0.229 | 0.196 | 0.191 | 0.214 | 0.203 | 0.2 | 0.204 | 0.16 | 0.147 | 0.162 | 0.132 | 0.132 | 0.124 | 0.129 | 0.118 | 0.114 | 0.102 | 0.099 | 0.112 | 0.106 | 0.102 | 0.108 | 0.096 | 0.1 | 0.104 | 0.119 | 0.095 | 0.106 | 0.091 | 0.088 | 0.085 | 0.074 | 0.069 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0.662 | 0.768 | 0.705 | 0.235 | 0.253 | 0.24 | 0.15 | 0.888 | 0.614 | 1.817 | 1.572 | 0.641 | 0.488 | 0.811 | 0.882 | 0.275 | 1.097 | 0.585 | 0.848 | 0.22 | 1.941 | 0.658 | 0.567 | 0.151 | 0.312 | 0.26 | 0.216 | 0.296 | 0.468 | 0.407 | 0.395 | 0.349 | 0.349 | 0.323 | 0.245 | 0.161 | 0.187 | 1.159 | 0.077 | 0.055 | 0.153 | 0.126 | 0.107 | 0.106 | 0.381 | 0.319 | 1.939 | 1.433 | 0.053 | 0.042 | 0.032 | 0.047 | 0.072 | 0.106 | 0.054 | 0.038 | 0.066 | 0.081 | 0.057 | 0.032 | 0.094 | 0.09 | 0.075 | 0.079 | 0.119 | 0.091 | 0.041 | 0.039 | 0.127 | 0.074 | 0.03 | 0.043 | 0 | 0 | 0 | 0.037 | 1.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.034 | 0.033 | 0.027 | 0.023 | 0.099 | 0.054 | 0.042 | 0.038 | 0.054 | 0.09 | 0.1 | 0.1 | 0 | 0.2 | 0 | 0 | 0.2 | 0.3 | 0 | 0.3 | 0 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.2 | 0.2 | 0.9 | 0.5 | 0.7 | 0.2 | 4.2 | 0.2 | 0.1 | 0 | 0.2 | 0.2 | 2.1 | 0.1 | 0 | 0 | 0 |
Total Current Assets
| 7.709 | 7.064 | 6.978 | 6.593 | 7.18 | 9.036 | 11.389 | 11.875 | 13.138 | 11.678 | 12.871 | 11.444 | 12.361 | 13.552 | 12.705 | 13.491 | 15.566 | 6.43 | 6.031 | 4.915 | 4.56 | 5.695 | 5.197 | 9.858 | 5.12 | 5.633 | 5.053 | 6.066 | 6.424 | 6.843 | 5.183 | 7.793 | 8.958 | 10.833 | 10.987 | 14.728 | 16.13 | 13.191 | 11.976 | 10.391 | 8.818 | 5.996 | 5.601 | 6.641 | 1.966 | 2.047 | 3.215 | 3.858 | 0.904 | 0.91 | 1.052 | 1.196 | 1.415 | 1.42 | 1.608 | 0.834 | 0.993 | 1.021 | 0.858 | 1.225 | 1.166 | 1.103 | 1.267 | 1.928 | 2.272 | 2.457 | 2.055 | 2.97 | 2.059 | 1.925 | 1.959 | 3.047 | 2.537 | 2.61 | 2.858 | 4.055 | 4.419 | 4.459 | 1.416 | 2.071 | 1.527 | 1.499 | 1.598 | 1.864 | 1.532 | 1.182 | 1.319 | 1.446 | 1.593 | 1.383 | 1.472 | 1.61 | 1.121 | 1.405 | 1.388 | 1.771 | 1.493 | 1.639 | 1.5 | 2.4 | 2.9 | 1.6 | 1.2 | 1.2 | 0.6 | 0.9 | 0.7 | 0.9 | 0.7 | 0.8 | 0.8 | 0.8 | 1 | 1.3 | 1.1 | 1.2 | 1.5 | 1.2 | 1.7 | 3.3 | 5.2 | 1.1 | 1.1 | 0.5 | 1.3 | 2.2 | 2.7 | 3.9 | 0.2 | 0.4 | 0.2 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 60.679 | 60.387 | 61.706 | 62.971 | 62.774 | 62.227 | 63.059 | 64.714 | 67.105 | 68.943 | 71.296 | 72.964 | 73.967 | 74.818 | 75.274 | 76.921 | 79.424 | 81.386 | 87.523 | 35.677 | 36.666 | 35.821 | 36.302 | 35.245 | 33.113 | 30.372 | 29.07 | 29.691 | 26.224 | 24.122 | 23.31 | 19.692 | 18.931 | 18.802 | 17.884 | 14.222 | 11.447 | 7.192 | 7.327 | 5.754 | 4.672 | 3.674 | 3.476 | 2.851 | 2.889 | 2.91 | 3.016 | 3.082 | 5.013 | 5.149 | 5.289 | 5.722 | 4.198 | 4.396 | 4.681 | 4.875 | 6.126 | 6.594 | 7.058 | 7.288 | 7.598 | 7.881 | 8.167 | 8.284 | 7.401 | 7.396 | 7.198 | 7.416 | 7.367 | 6.955 | 7.065 | 7.202 | 6.615 | 5.877 | 5.876 | 4.839 | 4.646 | 4.377 | 4.381 | 4.457 | 4.554 | 4.727 | 4.902 | 5.093 | 5.652 | 6.545 | 6.774 | 6.958 | 7.124 | 7.095 | 7.23 | 7.166 | 6.612 | 6.46 | 6.471 | 6.436 | 6.396 | 6.13 | 6 | 5.6 | 4.7 | 4.7 | 4.8 | 4.9 | 5.5 | 5.8 | 5.8 | 5.8 | 5.7 | 5.5 | 5.6 | 5.7 | 6.5 | 7 | 7.5 | 7.2 | 7.2 | 6.5 | 7.5 | 7.4 | 5.3 | 4.5 | 4.4 | 5.5 | 5.2 | 3.7 | 3.4 | 1.2 | 1.2 | 1.2 | 1.2 |
Goodwill
| 5.713 | 5.713 | 5.713 | 5.713 | 5.713 | 5.713 | 5.713 | 5.713 | 5.713 | 5.713 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 15.15 | 15.15 | 15.15 | 15.15 | 15.15 | 15.15 | 15.15 | 15.15 | 15.15 | 15.15 | 15.15 | 15.076 | 15.076 | 15.076 | 15.076 | 15.076 | 15.074 | 15.066 | 15.07 | 0.096 | 0.096 | 0.096 | 0.096 | 0.096 | 0.096 | 0.096 | 0.096 | 0.096 | 0.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.936 | 3.941 | 3.948 | 3.936 | 3.914 | 3.916 | 3.918 | 3.92 | 3.922 | 3.924 | 3.9 | 3.904 | 3.91 | 3.914 | 3.918 | 3.922 | 3.926 | 3.931 | 3.941 | 3.951 | 3.96 | 3.97 | 3.929 | 3.935 | 3.941 | 3.947 | 3.953 | 3.961 | 3.967 | 3.975 | 3.982 | 3.989 | 3.996 | 4.003 | 4.01 | 4.017 | 4.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Goodwill and Intangible Assets
| 9.649 | 9.654 | 9.661 | 9.649 | 9.627 | 9.629 | 9.631 | 9.633 | 9.635 | 9.637 | 9.05 | 9.054 | 9.06 | 9.064 | 9.068 | 9.072 | 9.076 | 9.081 | 19.091 | 19.101 | 19.11 | 19.12 | 19.079 | 19.085 | 19.091 | 19.097 | 19.103 | 19.111 | 19.117 | 19.051 | 19.058 | 19.065 | 19.072 | 19.079 | 19.084 | 19.083 | 19.097 | 0.096 | 0.096 | 0.096 | 0.096 | 0.096 | 0.096 | 0.096 | 0.096 | 0.096 | 0.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Long Term Investments
| 3.9 | 3.9 | 0 | 0 | -3.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.516 | 0.503 | 0.502 | 0.491 | 0.535 | 0.576 | 0.273 | 0.352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.781 | 11.584 | 11.506 | 11.583 | 11.398 | 10.847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.804 | -7.926 | 0 | 0 | 0 | 0 | 3.502 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.641 | -3.634 | 0.27 | 0.292 | 4.185 | 0.157 | 0.159 | 0.166 | 0.176 | 0.213 | 0.177 | 0.219 | 0.225 | 0.255 | 0.202 | 0.209 | 0.224 | 0.223 | 0.241 | 0.212 | 0.22 | 0.241 | 0.254 | -3.238 | 0.268 | 0.247 | 0.267 | 0.285 | 1.499 | 0.296 | 0.309 | 0.327 | 0.182 | 0.188 | 0.191 | 0.195 | 0.202 | 7.959 | 8.108 | 0.138 | 0.032 | 0.009 | 0.043 | -3.488 | 0.032 | 0.03 | 0.1 | 0.121 | 0.143 | 0.083 | 0.091 | 0.081 | 1.689 | 1.69 | 1.683 | 2.609 | 1.809 | 1.826 | 1.784 | 1.741 | 1.739 | 1.734 | 1.746 | 1.708 | 0.323 | 0.296 | 1.146 | 1.158 | 2.262 | 1.459 | 0.426 | 0.444 | 0.505 | 0.541 | 0.556 | 0.537 | 0.553 | 0.572 | 0.669 | 0.664 | 0.659 | 0.682 | 0.693 | 0.63 | 0.518 | 0.561 | 0.579 | 0.595 | 0.585 | 0.558 | 0.432 | 0.466 | 0.475 | 0.447 | 0.469 | 0.483 | 0.486 | 0.499 | 0.6 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.3 | 0.5 | 0.4 | 0.5 | 0.6 | 0.5 | 0.5 | 0.7 | 0.8 | 0.9 | 0.9 | 0.9 | 3.1 | 5 | 3.6 | 0.8 | 0.7 | 0.9 | 0.7 | 0.6 | 0.3 | 0.3 | 0.2 | 0.2 | 0.5 | 0.4 | 0.3 |
Total Non-Current Assets
| 82.368 | 81.891 | 83.143 | 84.495 | 84.084 | 82.86 | 72.849 | 74.513 | 76.916 | 78.793 | 80.523 | 82.237 | 83.252 | 84.137 | 84.544 | 86.202 | 88.724 | 90.69 | 106.855 | 54.99 | 55.996 | 55.182 | 55.635 | 51.092 | 52.472 | 49.716 | 48.44 | 49.087 | 46.84 | 43.469 | 42.677 | 39.084 | 38.185 | 38.069 | 37.159 | 33.5 | 30.746 | 7.959 | 8.108 | 6.49 | 5.291 | 4.314 | 4.191 | 3.234 | 3.369 | 3.036 | 3.212 | 3.203 | 5.156 | 5.232 | 5.38 | 5.803 | 5.887 | 6.086 | 6.364 | 7.484 | 7.935 | 8.42 | 8.842 | 9.029 | 9.337 | 9.615 | 9.913 | 9.992 | 7.724 | 7.692 | 8.344 | 8.574 | 9.629 | 8.414 | 7.491 | 7.646 | 7.12 | 6.418 | 6.432 | 5.376 | 5.199 | 4.949 | 5.05 | 5.121 | 5.213 | 5.409 | 5.595 | 5.723 | 6.17 | 7.106 | 7.353 | 7.553 | 7.709 | 7.653 | 7.662 | 7.632 | 7.087 | 6.907 | 6.94 | 6.919 | 6.882 | 6.629 | 6.6 | 6.1 | 5.1 | 5.2 | 5.3 | 5.4 | 5.8 | 6.3 | 6.2 | 6.3 | 6.3 | 6 | 6.1 | 6.4 | 7.3 | 7.9 | 8.4 | 8.1 | 10.3 | 11.5 | 11.1 | 8.2 | 6 | 5.4 | 5.1 | 6.1 | 5.5 | 4 | 3.6 | 1.4 | 1.7 | 1.6 | 1.6 |
Total Assets
| 90.077 | 88.955 | 90.121 | 91.088 | 91.264 | 91.896 | 84.238 | 86.388 | 90.054 | 90.471 | 93.394 | 93.681 | 95.613 | 97.689 | 97.249 | 99.693 | 104.29 | 97.12 | 112.886 | 59.905 | 60.556 | 60.877 | 60.832 | 60.95 | 57.592 | 55.349 | 53.493 | 55.153 | 53.264 | 50.312 | 47.86 | 46.877 | 47.143 | 48.902 | 48.146 | 48.228 | 46.876 | 21.15 | 20.084 | 16.881 | 14.109 | 10.31 | 9.792 | 9.875 | 5.335 | 5.083 | 6.427 | 7.061 | 6.06 | 6.142 | 6.432 | 6.999 | 7.302 | 7.506 | 7.972 | 8.318 | 8.928 | 9.441 | 9.7 | 10.254 | 10.503 | 10.718 | 11.18 | 11.92 | 9.996 | 10.149 | 10.399 | 11.544 | 11.688 | 10.339 | 9.45 | 10.693 | 9.657 | 9.028 | 9.29 | 9.431 | 9.618 | 9.408 | 6.466 | 7.192 | 6.74 | 6.908 | 7.193 | 7.587 | 7.702 | 8.288 | 8.672 | 8.999 | 9.302 | 9.036 | 9.134 | 9.242 | 8.208 | 8.312 | 8.328 | 8.69 | 8.375 | 8.268 | 8.1 | 8.5 | 8 | 6.8 | 6.5 | 6.6 | 6.4 | 7.2 | 6.9 | 7.2 | 7 | 6.8 | 6.9 | 7.2 | 8.3 | 9.2 | 9.5 | 9.3 | 11.8 | 12.7 | 12.8 | 11.5 | 11.2 | 6.5 | 6.2 | 6.6 | 6.8 | 6.2 | 6.3 | 5.3 | 1.9 | 2 | 1.8 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2.884 | 2.745 | 2.642 | 2.585 | 1.022 | 2.382 | 0.951 | 0.628 | 0.753 | 0.705 | 0.593 | 1.496 | 2.163 | 1.891 | 1.108 | 2.581 | 3.016 | 3.096 | 3.076 | 3.774 | 4.253 | 2.736 | 3.035 | 3.774 | 4.447 | 2.83 | 2.733 | 3.311 | 3.301 | 3.178 | 3.364 | 1.918 | 2.293 | 2.093 | 2.405 | 2.733 | 1.5 | 1.301 | 1.029 | 1.085 | 0.8 | 0.703 | 0.75 | 0.701 | 0.728 | 0.61 | 0.483 | 0.493 | 0.499 | 0.489 | 0.432 | 0.496 | 0.644 | 0.622 | 0.452 | 0.716 | 0.701 | 0.696 | 0.458 | 0.355 | 0.365 | 0.349 | 0.364 | 0.628 | 0.451 | 0.378 | 0.323 | 0.387 | 0.372 | 0.321 | 0.229 | 0.267 | 0.468 | 0.304 | 0.57 | 0.363 | 0.474 | 0.326 | 0.152 | 0.3 | 0.223 | 0.223 | 0.273 | 0.209 | 0.193 | 0.17 | 0.199 | 0.203 | 0.39 | 0.228 | 0.333 | 0.643 | 0.347 | 0.435 | 0.281 | 0.579 | 0.25 | 0.114 | 0.2 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 | 0.5 | 0.9 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.8 | 0.6 | 0.7 | 0.2 | 0.2 | 0.2 | 0.2 |
Short Term Debt
| 6.206 | 6.078 | 5.902 | 5.787 | 5.673 | 5.506 | 5.394 | 5.43 | 5.349 | 5.279 | 5.051 | 4.935 | 4.857 | 12.918 | 12.464 | 10.931 | 9.423 | 21.384 | 4.611 | -3.853 | 7.801 | 12.3 | 0.009 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.02 | 0.023 | 0.019 | 0.191 | 2.609 | 2.613 | 2.617 | 2.624 | 0.197 | 0.147 | 0.069 | 0.047 | 0.046 | 0.045 | 0.044 | 0.044 | 0.041 | 1.183 | 1.586 | 0.219 | 0.203 | 0.203 | 0.195 | 0.198 | 0.21 | 0.131 | 0.702 | 1.31 | 1.252 | 1.012 | 1.027 | 0.879 | 0.91 | 3.44 | 2.304 | 0.122 | 0.121 | 0.121 | 0.87 | 0.119 | 0.247 | 0.242 | 0.229 | 0.225 | 0.221 | 0.219 | 0.217 | 0.217 | 0.216 | 0.213 | 0.515 | 0.361 | 0.351 | 0.345 | 0.338 | 0.374 | 0.422 | 0.423 | 0.417 | 0.461 | 0.484 | 0.474 | 0.466 | 0.347 | 0.345 | 0.337 | 0.329 | 0.308 | 0.279 | 0.6 | 0.6 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.6 | 0.4 | 0.3 | 0.1 | 0.4 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0 |
Tax Payables
| 1.388 | 1.149 | 1.396 | 1.275 | 1.215 | 1.025 | 1.441 | 1.181 | 1.248 | 0 | 0 | 1.334 | 1.13 | 0 | 0 | 1.397 | 0 | 0 | 0 | 1.67 | 0 | 0 | 0 | 1.516 | 0 | 0 | 0 | 1.394 | 0 | 0 | 0 | 1.105 | 0 | 0 | 0 | 0.829 | 0 | 0 | 0 | 0.594 | 0 | 0 | 0 | 0.505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.187 | 0.046 | 0.06 | 1.175 | 1.301 | 1.227 | 1.585 | 0.048 | 1.037 | 0.057 | 0.063 | 0.436 | 0.065 | 0.057 | 0.063 | 0.069 | 0.079 | 0.079 | 0.079 | 0.079 | 0.072 | 0.079 | 0.086 | 0.092 | 0.097 | 0.041 | 0.046 | 0.041 | 0.026 | 0.026 | 0.026 | 0.023 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.023 | 0.071 | 0.088 | 0.119 | 0.028 | 0.054 | 0.079 | 0.105 | 0.03 | 0.053 | 0.075 | 0.094 | 0.035 | 0.066 | 0.101 | 0.137 | 0.043 | 0.061 | 0.089 | 0.118 | 0.05 | 0.068 | 0.113 | 0.158 | 0.07 | 0.074 | 0 | 0.193 | 0.069 | 0.072 | 0.119 | 0.162 | 0.05 | 0.169 | 0.162 | 0.099 | 0.139 | 0.06 | 0.048 | 0.074 | 0.039 | 0.028 | 0.047 | 0.051 | 0.025 | 0.061 | 0.085 | 0.137 | 0.025 | 0.017 | 0.066 | 0.066 | 0 | 0.02 | 0.049 | 0.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.266 | 6.71 | 6.874 | 5.343 | 5.605 | 6.255 | 5.501 | 6.791 | 6.432 | 6.677 | 7.121 | 6.019 | 6.491 | 5.855 | 5.205 | 5.055 | 5.786 | 3.397 | 6.018 | 9.228 | -4.325 | -7.477 | 3.289 | 4.452 | 3.383 | 4.348 | 2.995 | 3.547 | 3.022 | 3.891 | 2.672 | 3.162 | 2.54 | 2.707 | 2.228 | 1.883 | 1.882 | 1.593 | 1.287 | 1.308 | 1.042 | 1.2 | 1.099 | 0.983 | 0.971 | 1.042 | 1.01 | 0.856 | 0.96 | 1.085 | 0.952 | 0.892 | 0.829 | 1.118 | 1.192 | 1.196 | 1.242 | 1.16 | 0.979 | 0.93 | 0.851 | 1.124 | 1.031 | 1.078 | 0.939 | 1.181 | 1.044 | 1.062 | 1.085 | 1.13 | 0.857 | 0.842 | 0.849 | 0.86 | 0.748 | 0.705 | 0.774 | 0.909 | 0.61 | 0.583 | 0.549 | 0.651 | 0.544 | 0.542 | 0.507 | 0.624 | 0.685 | 0.683 | 0.683 | 0.705 | 0.621 | 0.642 | 0.617 | 0.661 | 0.626 | 0.595 | 0.574 | 0.599 | 0.5 | 0.6 | 0.7 | 0.8 | 0.7 | 0.8 | 0.8 | 0.8 | 0.6 | 0.8 | 0.8 | 0.8 | 0.8 | 1.1 | 0.5 | 0.8 | 0.8 | 1.1 | 0.1 | 0.2 | 1.1 | 1.1 | 0.8 | 0.7 | 0.5 | 0.8 | 0.6 | 0.6 | 0.6 | 0.1 | 0.2 | 0.1 | 0.2 |
Total Current Liabilities
| 16.543 | 15.579 | 15.478 | 14.89 | 13.601 | 15.37 | 13.431 | 12.897 | 13.571 | 12.718 | 12.828 | 12.886 | 13.576 | 20.721 | 18.84 | 18.636 | 18.304 | 27.956 | 13.784 | 9.228 | 7.801 | 7.638 | 6.419 | 8.335 | 7.944 | 7.236 | 5.791 | 6.916 | 6.366 | 7.115 | 6.085 | 5.122 | 5.049 | 7.434 | 7.271 | 7.258 | 6.031 | 3.114 | 2.534 | 2.55 | 2.008 | 1.977 | 1.948 | 1.807 | 1.848 | 1.723 | 2.729 | 3.01 | 1.772 | 1.812 | 1.653 | 1.684 | 1.808 | 1.993 | 1.836 | 2.703 | 3.371 | 3.158 | 2.517 | 2.425 | 2.253 | 2.453 | 4.909 | 4.01 | 1.705 | 1.749 | 1.56 | 2.438 | 1.738 | 1.748 | 1.497 | 1.5 | 1.641 | 1.524 | 1.597 | 1.333 | 1.539 | 1.49 | 1.003 | 1.445 | 1.184 | 1.25 | 1.223 | 1.174 | 1.211 | 1.241 | 1.324 | 1.369 | 1.6 | 1.417 | 1.448 | 1.8 | 1.388 | 1.441 | 1.244 | 1.503 | 1.132 | 0.992 | 1.3 | 1.8 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.4 | 1.3 | 1.4 | 1.4 | 1.3 | 1.3 | 1.6 | 1.3 | 1.8 | 1.7 | 2 | 0.8 | 1.1 | 2.4 | 1.9 | 1.5 | 1.5 | 1.3 | 1.7 | 1.7 | 1.5 | 1.6 | 0.3 | 0.4 | 0.3 | 0.4 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1.1 | 1.25 | 1.25 | 43.082 | 43.683 | 43.063 | 43.846 | 45.544 | 46.859 | 48.215 | 48.784 | 49.723 | 50.698 | 58.936 | 60.476 | 64.634 | 72.213 | 55.589 | 70.743 | 12.85 | 11.15 | 12.3 | 10.217 | 7.472 | 5.126 | 5.131 | 4.835 | 5.339 | 4.144 | 1.448 | 0.052 | 0.019 | 0.001 | 0.005 | 0.008 | 0.011 | 0.018 | 0.027 | 0.035 | 0.042 | 0.059 | 0.071 | 0.083 | 0.094 | 0.105 | 0.117 | 0.127 | 0.139 | 1.806 | 1.841 | 1.896 | 2.067 | 2.032 | 2.042 | 2.167 | 3.005 | 2.418 | 2.399 | 2.471 | 2.478 | 2.65 | 2.5 | 0 | 0.846 | 0.879 | 0.91 | 0.94 | 0.97 | 2.251 | 1.036 | 0.25 | 1.293 | 0.352 | 0.41 | 0.466 | 0.522 | 0.575 | 0.638 | 0.693 | 0.747 | 0.96 | 1.053 | 1.141 | 1.23 | 1.314 | 1.959 | 2.038 | 2.152 | 2.29 | 2.407 | 2.373 | 2.218 | 1.518 | 1.622 | 1.713 | 1.803 | 1.91 | 1.987 | 1.2 | 1 | 0.6 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 1 | 0.4 | 0.4 | 0.5 | 0.7 | 0.8 | 0.9 | 0.9 | 0.4 | 0.2 | 0.1 | 1.4 | 1.6 | 1.4 | 1.4 | 1.7 | 2.1 | 1.8 | 1.1 | 1.2 | 0.2 | 0.6 | 0.6 | 0.2 |
Deferred Revenue Non-Current
| 0.109 | 0.116 | 0 | 0 | 0.137 | 0.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 39.198 | 39.759 | 0 | 0 | -0.137 | -0.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.109 | 0.116 | 41.311 | 0.122 | 0.137 | 0.134 | 0.151 | 0.159 | 0.161 | 0.176 | 0.193 | 0.202 | 0.234 | 0.844 | 2.03 | 1.44 | 0.263 | 0.286 | 0.308 | 8.907 | 8.29 | 8.26 | 8.08 | 7.922 | 7.204 | 6.506 | 6.131 | 5.614 | 5.378 | 4.709 | 4.251 | 3.938 | 4.658 | 4.698 | 3.613 | 2.702 | 2.629 | 2.167 | 1.306 | 0.968 | 0.638 | 0.648 | 0.65 | 0.653 | 0.653 | 0.653 | 0.65 | 0.652 | 0.7 | 0.709 | 0.719 | 0.728 | 0.754 | 0.778 | 0.903 | 0.916 | 0.97 | 1.061 | 0.965 | 0.973 | 0.98 | 0.987 | 0.995 | 1.071 | 1.055 | 1.086 | 1.079 | 1.052 | 1.029 | 1.03 | 1.027 | 1.023 | 1.057 | 0.962 | 0.96 | 0.957 | 0.951 | 0.991 | 0.988 | 0.984 | 0.494 | 0.494 | 0.492 | 0.487 | 0.484 | 0.418 | 0.413 | 0.408 | 0.41 | 0.403 | 0.395 | 0.379 | 0.378 | 0.368 | 0.364 | 0.346 | 0.338 | 0.327 | 0.3 | 0.3 | 0.7 | 0.7 | 0.7 | 0.6 | 0.5 | 0.8 | 0.7 | 0.3 | 0.5 | 0.6 | 0.2 | 0.2 | 0.3 | 0.4 | 0.3 | 0.2 | 2.9 | 3.1 | 0.4 | 0.2 | 0.3 | 0.4 | 0.3 | 0 | 0 | 0.1 | 0.1 | 0 | -0.1 | 0 | 0 |
Total Non-Current Liabilities
| 40.516 | 41.241 | 42.561 | 43.204 | 43.82 | 43.197 | 43.997 | 45.703 | 47.02 | 48.391 | 48.977 | 49.925 | 50.932 | 59.78 | 62.506 | 66.074 | 72.476 | 55.875 | 71.051 | 21.757 | 19.44 | 20.56 | 18.297 | 15.394 | 12.33 | 11.637 | 10.966 | 10.953 | 9.522 | 6.157 | 4.303 | 3.957 | 4.659 | 4.703 | 3.621 | 2.713 | 2.647 | 2.194 | 1.341 | 1.01 | 0.697 | 0.719 | 0.733 | 0.747 | 0.758 | 0.77 | 0.777 | 0.791 | 2.506 | 2.55 | 2.615 | 2.795 | 2.786 | 2.82 | 3.07 | 3.921 | 3.388 | 3.46 | 3.436 | 3.451 | 3.63 | 3.487 | 0.995 | 1.917 | 1.934 | 1.996 | 2.019 | 2.022 | 3.28 | 2.066 | 1.277 | 2.316 | 1.409 | 1.372 | 1.426 | 1.479 | 1.526 | 1.629 | 1.681 | 1.731 | 1.454 | 1.547 | 1.633 | 1.717 | 1.798 | 2.377 | 2.451 | 2.56 | 2.7 | 2.81 | 2.768 | 2.597 | 1.896 | 1.99 | 2.077 | 2.149 | 2.248 | 2.314 | 1.5 | 1.3 | 1.3 | 1.1 | 1.2 | 1.1 | 1 | 1.3 | 1.2 | 1.3 | 0.9 | 1 | 0.7 | 0.9 | 1.1 | 1.3 | 1.2 | 0.6 | 3.1 | 3.2 | 1.8 | 1.8 | 1.7 | 1.8 | 2 | 2.1 | 1.8 | 1.2 | 1.3 | 0.2 | 0.5 | 0.6 | 0.2 |
Total Liabilities
| 57.059 | 56.82 | 58.039 | 58.094 | 57.421 | 58.567 | 57.428 | 58.6 | 60.591 | 61.109 | 61.805 | 62.811 | 64.508 | 80.501 | 81.346 | 84.71 | 90.78 | 83.831 | 86.3 | 30.985 | 27.241 | 28.198 | 60.832 | 60.95 | 20.274 | 18.873 | 16.757 | 17.869 | 15.888 | 13.272 | 10.388 | 9.079 | 9.708 | 12.137 | 10.892 | 9.971 | 8.678 | 21.15 | 3.875 | 3.56 | 2.705 | 2.696 | 2.681 | 2.554 | 2.606 | 2.493 | 3.506 | 3.801 | 4.278 | 4.362 | 4.268 | 4.479 | 4.594 | 4.813 | 4.906 | 6.624 | 6.759 | 6.618 | 5.953 | 5.876 | 5.883 | 5.94 | 5.904 | 5.927 | 3.639 | 3.745 | 3.579 | 4.46 | 5.018 | 3.814 | 2.774 | 3.816 | 3.05 | 2.896 | 3.023 | 2.812 | 3.065 | 3.119 | 2.684 | 3.176 | 2.638 | 2.797 | 2.856 | 2.891 | 3.009 | 3.618 | 3.775 | 3.929 | 4.3 | 4.227 | 4.216 | 4.397 | 3.284 | 3.431 | 3.321 | 3.652 | 3.38 | 3.306 | 2.8 | 3.1 | 2.5 | 2.3 | 2.4 | 2.4 | 2.3 | 2.7 | 2.5 | 2.7 | 2.3 | 2.3 | 2 | 2.5 | 2.4 | 3.1 | 2.9 | 2.6 | 3.9 | 4.3 | 4.2 | 3.7 | 3.2 | 3.3 | 3.3 | 3.8 | 3.5 | 2.7 | 2.9 | 0.5 | 0.9 | 0.9 | 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 | 0.004 | 0.004 | 0.003 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.002 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.01 | 0.01 | 0.008 | 0.007 | 0.006 | 0.005 | 0.005 | 0.003 | 0.003 | 0.003 | 0.003 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.002 | 0.003 | 0.002 | 0 | 0.002 | 0.002 | 0.002 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 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 |
Retained Earnings
| -17.852 | -19.173 | -19.791 | -19.235 | -18.985 | -19.827 | -30.448 | -30.321 | -29.031 | -29.5 | -27.35 | -27.68 | -28.934 | -42.568 | -43.665 | -44.467 | -45.989 | -46.278 | -31.362 | -30.551 | -26.375 | -26.915 | -26.465 | -25.414 | -25.09 | -25.394 | -24.963 | -24.38 | -23.716 | -23.469 | -22.758 | -22.125 | -22.054 | -22.601 | -21.928 | -20.804 | -20.752 | -20.858 | -20.423 | -20.013 | -19.864 | -20.026 | -19.517 | -19.264 | -19.071 | -19.182 | -18.827 | -18.457 | -18.456 | -18.443 | -18.047 | -17.68 | -17.478 | -17.471 | -17.072 | -16.737 | -16.208 | -15.643 | -14.439 | -13.805 | -13.586 | -13.406 | -12.926 | -12.16 | -11.83 | -11.709 | -11.339 | -11.084 | -11.437 | -11.517 | -11.371 | -11.112 | -11.324 | -11.58 | -11.392 | -11.068 | -11.073 | -11.114 | -10.351 | -10.117 | -10.057 | -10 | -9.789 | -9.452 | -9.507 | -9.557 | -9.357 | -9.22 | -9.297 | -9.499 | -9.407 | -9.468 | -9.434 | -9.485 | -9.399 | -9.387 | -9.423 | -9.494 | -9.3 | -9.1 | -9 | -9.1 | -9.1 | -9.2 | -9.2 | -8.9 | -9 | -8.9 | -8.8 | -8.7 | -8 | -7.8 | -6.8 | -6.7 | -6.2 | -5.8 | -4.8 | -4.3 | -3.7 | -3.7 | -3.6 | -3.4 | -3.6 | -3.7 | 6.1 | -3 | -2.9 | -2.2 | -2 | -1.8 | -1.8 |
Accumulated Other Comprehensive Income/Loss
| 0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -37.607 | -35.663 | -30.198 | -29.1 | -25.177 | -24.091 | -23.569 | -22.549 | -21.47 | -20.51 | -19.52 | -18.64 | -17.57 | -16.89 | -16.16 | -15.51 | -14.853 | -14.249 | -13.693 | -13.222 | -13.341 | -12.969 | -12.698 | -12.488 | -12.917 | -12.737 | -12.582 | -12.444 | -12.716 | -12.573 | -12.408 | -12.415 | -12.874 | -12.707 | -12.526 | -12.533 | -12.275 | -12.217 | -13.028 | -12.828 | -12.637 | -12.551 | -12.093 | 0 | 0 | 0 | 0 | -0.068 | -0.055 | -0.087 | -0.054 | -0.026 | -9.087 | -8.822 | -8.681 | -8.386 | -8.116 | -7.872 | -7.629 | -7.412 | -7.2 | -7.006 | -6.844 | -6.663 | -6.708 | -6.519 | -6.317 | -6.112 | -6.086 | -6.003 | -5.766 | -5.532 | -5.295 | -5.046 | -4.855 | -4.61 | -4.459 | -4.232 | -4.066 | -3.854 | -3.655 | -3.446 | -3.2 | -3.1 | -3 | -3 | -2.8 | -2.6 | -2.9 | -2.5 | -2.6 | -2.5 | -2.3 | -2.1 | -2 | -1.8 | -1.7 | -1.6 | -1.5 | -1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 50.11 | 50.787 | 51.393 | 52.216 | 52.414 | 52.78 | 55.879 | 56.793 | 57.105 | 57.319 | 57.514 | 57.413 | 58.878 | 58.516 | 59.555 | 59.437 | 95.691 | 93.673 | 88.133 | 88.558 | 84.854 | 81.529 | 86.138 | 85.172 | 80.712 | 79.664 | 81.207 | 80.292 | 76.37 | 75.485 | 76.378 | 75.421 | 74.33 | 73.603 | 72.863 | 72.271 | 72.279 | 49.659 | 49.32 | 45.814 | 43.89 | 40.086 | 38.938 | 38.778 | 34.296 | 34.131 | 33.942 | 33.925 | 32.9 | 32.715 | 32.518 | 32.51 | 32.237 | 32.163 | 32.959 | 30.981 | 30.732 | 30.624 | 29.866 | 17.751 | 17.732 | 17.671 | 17.652 | 17.633 | 17.611 | 17.528 | 17.5 | 17.439 | 26.437 | 26.143 | 25.979 | 25.576 | 25.273 | 24.985 | 24.679 | 24.465 | 24.196 | 23.776 | 20.331 | 20.124 | 20.17 | 19.908 | 19.695 | 19.484 | 19.37 | 19.287 | 19.05 | 18.816 | 18.554 | 18.304 | 18.113 | 17.85 | 17.699 | 17.472 | 17.306 | 17.075 | 16.876 | 16.667 | 16.5 | 16.3 | 16.2 | 15.2 | 14.6 | 14.5 | 14.7 | 14.3 | 14.4 | 14.3 | 14.1 | 13.7 | 13.3 | 12.6 | 12.5 | 12.4 | 12.3 | 12.1 | 10.8 | 10.8 | 10.7 | 10.8 | 10.7 | 6.1 | 6.2 | 6.1 | -3.2 | 6.1 | 5.9 | 6.6 | 2.6 | 2.5 | 2.6 |
Total Shareholders Equity
| 32.271 | 31.627 | 31.615 | 32.994 | 33.442 | 32.966 | 25.444 | 26.485 | 28.087 | 27.832 | 30.177 | 29.746 | 29.957 | 15.961 | 15.903 | 14.983 | 12.108 | 11.745 | 26.586 | 28.92 | 33.315 | 30.536 | 36.116 | 37.221 | 34.164 | 33.772 | 36.736 | 37.284 | 35.096 | 35.138 | 37.472 | 37.798 | 37.435 | 36.765 | 37.254 | 38.257 | 38.198 | 15.842 | 16.209 | 13.321 | 11.116 | 7.329 | 6.848 | 7.079 | 2.515 | 2.38 | 2.711 | 3.057 | 1.578 | 1.573 | 1.953 | 2.305 | 2.492 | 2.483 | 2.867 | 1.42 | 1.891 | 2.434 | 3.338 | 3.95 | 4.15 | 4.269 | 4.73 | 5.409 | 5.73 | 5.736 | 6.111 | 6.333 | 5.917 | 5.808 | 5.931 | 6.082 | 5.818 | 5.548 | 5.673 | 5.999 | 5.938 | 5.67 | 3.138 | 3.346 | 3.407 | 3.391 | 3.591 | 3.922 | 3.779 | 3.729 | 3.929 | 4.066 | 3.964 | 3.761 | 3.853 | 3.774 | 3.808 | 3.757 | 3.843 | 3.836 | 3.8 | 3.729 | 4 | 4.1 | 4.2 | 3.1 | 2.7 | 2.7 | 2.6 | 2.9 | 2.8 | 2.9 | 3 | 2.9 | 3.3 | 3 | 4 | 4.1 | 4.6 | 5 | 6 | 6.5 | 7 | 7.1 | 7.1 | 2.7 | 2.6 | 2.4 | 2.9 | 3.1 | 3 | 4.4 | 0.6 | 0.7 | 0.8 |
Total Equity
| 33.018 | 32.135 | 32.082 | 33.417 | 33.843 | 33.329 | 26.81 | 27.788 | 29.463 | 29.362 | 31.589 | 30.87 | 31.105 | 17.188 | 17.24 | 16.276 | 13.51 | 13.289 | 28.051 | 30.442 | 35.444 | 32.679 | 39.185 | 40.459 | 37.318 | 36.476 | 39.366 | 39.997 | 37.376 | 37.04 | 39.3 | 39.518 | 38.907 | 38.315 | 38.813 | 39.872 | 39.859 | 16.127 | 16.479 | 13.6 | 11.404 | 7.614 | 7.111 | 7.321 | 2.729 | 2.59 | 2.921 | 3.26 | 1.782 | 1.78 | 2.164 | 2.52 | 2.708 | 2.693 | 3.066 | 1.694 | 2.169 | 2.823 | 3.747 | 4.378 | 4.62 | 4.778 | 5.276 | 5.993 | 6.357 | 6.404 | 6.82 | 7.084 | 6.67 | 6.525 | 6.676 | 6.877 | 6.607 | 6.132 | 6.267 | 6.619 | 6.553 | 6.289 | 3.782 | 4.016 | 4.102 | 4.111 | 4.337 | 4.696 | 4.693 | 4.67 | 4.897 | 5.07 | 5.002 | 4.809 | 4.918 | 4.845 | 4.924 | 4.881 | 5.007 | 5.038 | 4.995 | 4.962 | 5.3 | 5.4 | 5.5 | 4.5 | 4.1 | 4.2 | 4.1 | 4.5 | 4.4 | 4.5 | 4.7 | 4.5 | 4.9 | 4.7 | 5.9 | 6.1 | 6.6 | 6.7 | 7.9 | 8.4 | 8.6 | 7.8 | 8 | 3.2 | 2.9 | 2.8 | 3.3 | 3.5 | 3.4 | 4.8 | 1 | 1.1 | 1.2 |
Total Liabilities & Shareholders Equity
| 90.077 | 88.955 | 90.121 | 91.088 | 91.264 | 91.896 | 84.238 | 86.388 | 90.054 | 90.471 | 93.394 | 93.681 | 95.613 | 97.689 | 97.249 | 99.693 | 104.29 | 97.12 | 112.886 | 59.905 | 60.556 | 60.877 | 60.832 | 60.95 | 57.592 | 55.349 | 53.493 | 55.153 | 53.264 | 50.312 | 47.86 | 46.877 | 47.143 | 48.902 | 48.146 | 48.228 | 46.876 | 21.15 | 20.084 | 16.881 | 14.109 | 10.31 | 9.792 | 9.875 | 5.335 | 5.083 | 6.427 | 7.061 | 6.06 | 6.142 | 6.432 | 6.999 | 7.302 | 7.506 | 7.972 | 8.318 | 8.928 | 9.441 | 9.7 | 10.254 | 10.503 | 10.718 | 11.18 | 11.92 | 9.996 | 10.149 | 10.399 | 11.544 | 11.688 | 10.339 | 9.45 | 10.693 | 9.657 | 9.028 | 9.29 | 9.431 | 9.618 | 9.408 | 6.466 | 7.192 | 6.74 | 6.908 | 7.193 | 7.587 | 7.702 | 8.288 | 8.672 | 8.999 | 9.302 | 9.036 | 9.134 | 9.242 | 8.208 | 8.312 | 8.328 | 8.69 | 8.375 | 8.268 | 8.1 | 8.5 | 8 | 6.8 | 6.5 | 6.6 | 6.4 | 7.2 | 6.9 | 7.2 | 7 | 6.8 | 6.9 | 7.2 | 8.3 | 9.2 | 9.5 | 9.3 | 11.8 | 12.7 | 12.8 | 11.5 | 11.2 | 6.5 | 6.2 | 6.6 | 6.8 | 6.2 | 6.3 | 5.3 | 1.9 | 2 | 1.8 |