Hennessy Advisors, Inc.
NASDAQ:HNNA
10.2 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 62.017 | 59.593 | 59.605 | 60.476 | 59.399 | 57.869 | 57.05 | 58.487 | 57.48 | 55.835 | 54.502 | 15.836 | 14.038 | 11.476 | 9.954 | 9.955 | 8.708 | 6.997 | 22.455 | 24.687 | 23.748 | 25.072 | 23.446 | 25.395 | 21.142 | 16.646 | 15.198 | 15.7 | 12.327 | 8.099 | 4.105 | 3.535 | 11.419 | 7.496 | 4.146 | 3.086 | 13.865 | 9.197 | 8.108 | 7.645 | 6.498 | 4.101 | 3.027 | 8.406 | 6.761 | 6.145 | 4.927 | 8.73 | 8.587 | 8.173 | 7.833 | 8.362 | 8.178 | 7.622 | 7.312 | 8.054 | 5.947 | 5.201 | 4.79 | 5.747 | 5.744 | 5.488 | 7.887 | 12.788 | 12.586 | 12.25 | 12.662 | 13.76 | 12.474 | 11.205 | 10.632 | 10.36 | 8.89 | 7.25 | 6.378 | 6.291 | 5.706 | 4.858 | 4.599 | 4.568 | 4.194 | 3.565 | 3.15 | 2.802 | 2.918 | 2.569 | 2.326 | 2.097 | 1.884 | 0.565 | 0.02 |
Short Term Investments
| 0.011 | 0.011 | 0.011 | 0.01 | 0.01 | 0.01 | 0.01 | 0.009 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.009 | 0.009 | 0.009 | 0.008 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.008 | 0.008 | 0.009 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.62 | 0.683 | 0.659 | 0.624 | 0.613 | 0.688 | 0.672 | 0.565 | 0.532 | 0.398 | 0.442 | 0.675 | 0.767 | 0.005 | 0.006 | 0.006 | 0.006 | 0.006 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.005 | 0.004 |
Cash and Short Term Investments
| 62.028 | 59.604 | 59.616 | 60.486 | 59.409 | 57.879 | 57.06 | 58.496 | 57.49 | 55.845 | 54.512 | 15.846 | 14.048 | 11.486 | 9.963 | 9.964 | 8.717 | 7.005 | 22.464 | 24.696 | 23.757 | 25.081 | 23.455 | 25.404 | 21.15 | 16.654 | 15.207 | 15.708 | 12.335 | 8.107 | 4.113 | 3.543 | 11.427 | 7.503 | 4.153 | 3.093 | 13.872 | 9.204 | 8.115 | 7.652 | 6.505 | 4.108 | 3.034 | 8.413 | 6.768 | 6.151 | 4.933 | 8.736 | 8.593 | 8.179 | 7.839 | 8.368 | 8.798 | 8.305 | 7.971 | 8.678 | 6.56 | 5.889 | 5.462 | 6.312 | 6.276 | 5.886 | 8.329 | 13.463 | 13.353 | 12.255 | 12.668 | 13.766 | 12.48 | 11.211 | 10.637 | 10.365 | 8.895 | 7.255 | 6.383 | 6.296 | 5.71 | 4.863 | 4.603 | 4.573 | 4.198 | 3.57 | 3.154 | 2.806 | 2.922 | 2.573 | 2.33 | 2.101 | 1.888 | 0.57 | 0.024 |
Net Receivables
| 3.179 | 3.09 | 2.67 | 2.546 | 2.157 | 2.187 | 2.332 | 2.308 | 2.451 | 2.902 | 3.214 | 3.072 | 3.181 | 3.058 | 3.012 | 2.781 | 2.68 | 2.792 | 3.933 | 3.683 | 3.811 | 4.091 | 4.061 | 4.672 | 4.941 | 5.198 | 5.267 | 4.909 | 4.914 | 5.096 | 5.054 | 4.23 | 4.851 | 4.838 | 5.059 | 4.052 | 4.278 | 4.233 | 3.731 | 3.142 | 3.439 | 3.335 | 2.744 | 2.402 | 2.521 | 2.368 | 2.39 | 0.643 | 0.568 | 0.59 | 0.566 | 0.548 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.787 | 1.063 | 1.165 | 1.306 | 1.324 | 1.464 | 1.408 | 1.449 | 1.522 | 1.287 | 1.218 | 0.933 | 0.983 | 0.95 | 0.831 | 0.85 | 0.914 | 0.708 | 0.563 | 0.439 | 0.337 | 0.354 | 0.252 | 0.227 | 0.161 | 0.175 |
Inventory
| 0 | 0 | -2.155 | -2.046 | -1.92 | -1.942 | -2.075 | -2.051 | -0.283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.782 | 0 | 0 | 0 | 1.732 | 0 | 0 | 0 | 0.943 | 0 | 0 | 0.324 | 0.431 | 0 | 0 | 0 | 0.356 | 0.283 | 0.257 | 0.329 | 0.399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.67 | 0.443 | 0.468 | 0.539 | 0.393 | 0.394 | 0.491 | 0.374 | 0.308 | 0.271 | 0.221 | 0.082 | 0.115 | 0 | 0.065 | 0.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| -65.207 | -62.694 | 2.758 | 2.715 | 2.67 | 2.822 | 2.837 | 2.904 | 0.819 | 0.636 | 0.563 | 0.788 | 0.328 | 0.534 | 0.427 | 0.637 | 0.421 | 0.493 | 0.528 | 0.633 | 0.524 | 0.475 | 0.429 | 0.668 | 0.607 | 0.478 | 0.362 | 2.283 | 1.234 | 1.162 | 1.142 | 0.58 | 1.455 | 1.49 | 1.28 | 0.535 | 1.514 | 0.685 | 0.654 | 0.444 | 0.413 | 0.387 | 0.407 | 0.436 | 1.044 | 0.884 | 0.298 | 0.014 | 0.014 | 0.048 | 0.008 | 0.019 | 0.018 | 0.013 | 0.025 | 0.022 | 0.015 | 0.028 | 0.096 | 0.02 | 0.007 | 0.023 | 0.096 | 0.017 | 0.005 | 0.01 | 0.04 | 0.015 | 0.018 | 0.03 | 0.075 | 0.016 | 0.021 | 0.015 | 0.045 | 0.102 | 0.024 | 0.008 | 0.129 | 0.024 | 0.03 | 0.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 65.597 | 63.426 | 62.889 | 63.701 | 62.316 | 60.946 | 60.154 | 61.657 | 60.477 | 59.383 | 58.289 | 19.706 | 17.557 | 15.078 | 13.402 | 13.382 | 11.818 | 10.29 | 26.925 | 29.012 | 28.092 | 29.647 | 27.945 | 30.744 | 26.698 | 22.33 | 20.836 | 22.9 | 18.483 | 14.365 | 10.309 | 10.135 | 17.733 | 13.831 | 10.492 | 9.412 | 19.664 | 14.122 | 12.5 | 12.181 | 10.357 | 7.83 | 6.509 | 11.682 | 10.333 | 9.403 | 7.621 | 9.749 | 9.458 | 9.074 | 8.742 | 9.334 | 9.023 | 8.616 | 8.202 | 9.004 | 6.815 | 6.134 | 6.362 | 7.238 | 6.968 | 6.71 | 9.125 | 14.14 | 13.897 | 13.722 | 14.214 | 15.414 | 14.343 | 12.958 | 12.57 | 12.28 | 10.739 | 9.1 | 7.986 | 7.837 | 6.749 | 5.968 | 5.682 | 5.494 | 5.117 | 4.555 | 3.862 | 3.369 | 3.361 | 2.91 | 2.684 | 2.353 | 2.115 | 0.731 | 0.2 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1.428 | 1.471 | 0.488 | 0.6 | 0.702 | 0.8 | 0.896 | 0.971 | 1.052 | 1.139 | 1.235 | 1.321 | 1.395 | 1.493 | 0.481 | 0.57 | 0.657 | 0.779 | 0.9 | 0.361 | 0.394 | 0.361 | 0.384 | 0.382 | 0.365 | 0.369 | 0.265 | 0.254 | 0.243 | 0.253 | 0.272 | 0.296 | 0.285 | 0.316 | 0.354 | 0.319 | 0.222 | 0.2 | 0.229 | 0.24 | 0.218 | 0.25 | 0.257 | 0.258 | 0.249 | 0.231 | 0.224 | 0.148 | 0.104 | 0.12 | 0.131 | 0.136 | 0.149 | 0.155 | 0.164 | 0.18 | 0.19 | 0.207 | 0.226 | 0.222 | 0.241 | 0.262 | 0.282 | 0.301 | 0.322 | 0.329 | 0.327 | 0.337 | 0.34 | 0.346 | 0.364 | 0.383 | 0.403 | 0.298 | 0.282 | 0.125 | 0.091 | 0.093 | 0.089 | 0.088 | 0.081 | 0.084 | 0.087 | 0.046 | 0.052 | 0.045 | 0.039 | 0.042 | 0.048 | 0.042 | 0.043 |
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 |
Intangible Assets
| 82.252 | 82.256 | 81.466 | 81.262 | 81.221 | 81.071 | 81.012 | 80.868 | 80.643 | 80.643 | 80.643 | 80.643 | 80.643 | 80.643 | 80.643 | 80.643 | 80.643 | 80.643 | 80.643 | 80.643 | 79.932 | 79.932 | 79.903 | 78.163 | 78.038 | 78.022 | 75.686 | 74.628 | 74.524 | 74.478 | 74.41 | 74.359 | 63.007 | 62.951 | 62.919 | 62.681 | 62.526 | 62.489 | 62.489 | 62.489 | 62.489 | 62.489 | 62.489 | 62.431 | 43.209 | 42.517 | 42.459 | 22.557 | 22.358 | 22.322 | 22.322 | 22.284 | 22.284 | 22.284 | 22.284 | 22.284 | 22.279 | 22.27 | 22.262 | 22.22 | 21.452 | 21.437 | 19.457 | 19.406 | 19.406 | 0.135 | 0.269 | 0.404 | 0.539 | 0.673 | 0.808 | 0.943 | 1.077 | 1.212 | 1.347 | 1.481 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 82.252 | 82.256 | 81.466 | 81.262 | 81.221 | 81.071 | 81.012 | 80.868 | 80.643 | 80.643 | 80.643 | 80.643 | 80.643 | 80.643 | 80.643 | 80.643 | 80.643 | 80.643 | 80.643 | 80.643 | 79.932 | 79.932 | 79.903 | 78.163 | 78.038 | 78.022 | 75.686 | 74.628 | 74.524 | 74.478 | 74.41 | 74.359 | 63.007 | 62.951 | 62.919 | 62.681 | 62.526 | 62.489 | 62.489 | 62.489 | 62.489 | 62.489 | 62.489 | 62.431 | 43.209 | 42.517 | 42.459 | 22.557 | 22.358 | 22.322 | 22.322 | 22.284 | 22.284 | 22.284 | 22.284 | 22.284 | 22.279 | 22.27 | 22.262 | 22.22 | 21.452 | 21.437 | 19.457 | 19.406 | 19.406 | 0.135 | 0.269 | 0.404 | 0.539 | 0.673 | 0.808 | 0.943 | 1.077 | 1.212 | 1.347 | 1.481 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| -82.252 | -15.794 | -81.466 | -81.262 | -81.221 | -81.071 | -81.012 | -81.102 | -13.69 | 0 | -80.643 | -80.97 | 0 | -80.643 | -80.643 | 0 | 0 | -80.643 | -80.643 | 0 | 0 | -79.932 | -79.903 | 0 | 0 | -78.022 | -75.686 | 0 | 0 | -74.478 | -74.41 | 0 | 0 | -62.951 | -62.919 | 0 | 0 | -62.489 | -62.489 | 0 | 0 | -62.489 | -62.489 | 0 | 0 | -42.517 | -42.459 | 0.404 | 0.407 | 0.428 | 0.369 | 0.323 | 0.447 | 0.445 | 0.422 | 0.364 | 0.339 | 0.391 | 0.401 | 0.366 | 0.306 | 0.262 | 0.317 | 0.417 | 0.447 | 19.848 | 19.406 | 19.406 | 19.406 | 19.406 | 19.406 | 19.406 | 19.406 | 19.406 | 19.406 | 19.406 | 14.143 | 14.143 | 14.143 | 14.143 | 14.143 | 14.135 | 5.678 | 5.638 | 4.481 | 4.481 | 4.481 | 4.481 | 4.551 | 4.621 | 3.774 |
Tax Assets
| 15.346 | 15.062 | 14.825 | 14.611 | 14.393 | 14.143 | 13.75 | 0.234 | 13.69 | 0 | 13.007 | 0.327 | 0 | 12.143 | 11.829 | 0 | 0 | 11.219 | 10.672 | 0 | 0 | 9.948 | 9.389 | 0 | 0 | 7.693 | 7.731 | 0 | 0 | 0.607 | 0.607 | 0 | 0 | 0.683 | 0.683 | 0 | 0 | 0.314 | 0.287 | 0 | 0 | 0.142 | 0.121 | 0 | 0 | 0.124 | 0.118 | 0 | 0 | 0.131 | 0.107 | 0 | 0 | 0.089 | 0.077 | 0 | 0 | 0.11 | 0.173 | 0 | 0 | 0.108 | 0.162 | 0 | 0 | 0.234 | 0.297 | 0 | 0 | 0.258 | 0.263 | 0 | 0 | 0.204 | 0.154 | 0.145 | 0.127 | 0.127 | 0.127 | 0.127 | 0.051 | 0.051 | 0.051 | 0.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 67.089 | 0.914 | 66.804 | 66.807 | 66.985 | 67.085 | 67.419 | 81.024 | 0.2 | 0.152 | 67.882 | 80.878 | 0.208 | 68.699 | 69.006 | 0.191 | 0.192 | 69.616 | 70.163 | 0.192 | 0.191 | 70.176 | 70.706 | 0.191 | 0.188 | 70.517 | 68.107 | 0.145 | 0.146 | 74.018 | 74.355 | 0.59 | 0.627 | 62.931 | 62.936 | 0.721 | 0.352 | 62.548 | 62.585 | 0.405 | 0.637 | 62.78 | 62.823 | 0.363 | 0.333 | 42.639 | 42.6 | 0.044 | 0.045 | -0.085 | -0.055 | 0.06 | 0.063 | -0.025 | -0.012 | 0.067 | 0.036 | -0.074 | -0.136 | 0.053 | 0.058 | -0.046 | -0.095 | 0.071 | 0.075 | -0.154 | 0.286 | 0.143 | 0.112 | -0.161 | -0.157 | 0.095 | 0.105 | -0.092 | -0.024 | 0.113 | 0.181 | 0.094 | 0.06 | 0.063 | 0.066 | 0.069 | -5.816 | -5.735 | -4.532 | -4.526 | -4.52 | -4.523 | -4.599 | -4.663 | -3.817 |
Total Non-Current Assets
| 83.863 | 83.909 | 82.117 | 82.018 | 82.08 | 82.028 | 82.065 | 81.995 | 81.895 | 81.934 | 82.124 | 82.199 | 82.246 | 82.335 | 81.316 | 81.404 | 81.492 | 81.614 | 81.735 | 81.196 | 80.517 | 80.485 | 80.479 | 78.736 | 78.591 | 78.579 | 76.103 | 75.027 | 74.913 | 74.878 | 75.234 | 75.245 | 63.919 | 63.93 | 63.973 | 63.721 | 63.1 | 63.062 | 63.101 | 63.134 | 63.344 | 63.172 | 63.201 | 63.052 | 43.791 | 42.994 | 42.942 | 23.153 | 22.914 | 22.916 | 22.874 | 22.803 | 22.943 | 22.948 | 22.935 | 22.895 | 22.844 | 22.904 | 22.926 | 22.861 | 22.057 | 22.023 | 20.123 | 20.195 | 20.25 | 20.392 | 20.585 | 20.29 | 20.397 | 20.522 | 20.684 | 20.827 | 20.991 | 21.028 | 21.165 | 21.27 | 14.541 | 14.457 | 14.418 | 14.42 | 14.34 | 14.339 | 5.816 | 5.735 | 4.532 | 4.526 | 4.52 | 4.523 | 4.599 | 4.663 | 3.817 |
Total Assets
| 149.46 | 147.335 | 145.006 | 145.719 | 144.396 | 142.974 | 142.219 | 143.652 | 142.372 | 141.317 | 140.413 | 101.905 | 99.803 | 97.413 | 94.718 | 94.786 | 93.31 | 91.904 | 108.66 | 110.208 | 108.609 | 110.132 | 108.424 | 109.48 | 105.289 | 100.909 | 96.939 | 97.927 | 93.396 | 89.243 | 85.543 | 85.38 | 81.652 | 77.761 | 74.465 | 73.133 | 82.764 | 77.184 | 75.601 | 75.315 | 73.701 | 71.002 | 69.71 | 74.734 | 54.124 | 52.397 | 50.563 | 32.902 | 32.372 | 31.99 | 31.616 | 32.137 | 31.966 | 31.564 | 31.137 | 31.899 | 29.659 | 29.038 | 29.288 | 30.099 | 29.025 | 28.733 | 29.248 | 34.335 | 34.147 | 34.114 | 34.799 | 35.704 | 34.74 | 33.48 | 33.254 | 33.107 | 31.73 | 30.128 | 29.151 | 29.107 | 21.29 | 20.425 | 20.1 | 19.914 | 19.457 | 18.894 | 9.859 | 9.149 | 7.949 | 7.475 | 7.251 | 6.933 | 6.741 | 5.401 | 4.336 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.387 | 0 | 0 | 0 | -10.567 | 0 | 0 | 0 | -9.597 | 0 | 0 | 0 | 3.134 | 0 | 0 | 0 | 0.007 | 0 | 0 | 0 | -0.976 | 0 | 0 | 0 | 0.414 | 0 | 0 | 0 | -1.494 | 0 | 0 | 0 | -0.118 | 0 | 0 | 0 | 1.087 | 0.69 | 0.52 | 0.301 | 0.873 | 0.726 | 0.572 | 0.353 | 1.005 | 0.726 | 0 | 0.358 | 0 | 0.44 | 0.315 | 0 | 1.238 | 0.911 | 0.759 | 0.549 | 1.951 | 0 | 1.249 | 0.435 | -0.259 | 0 | 1.231 | 0.824 | 1.818 | 1.123 | 0.901 | 0.589 | 1.417 | 1.071 | 1.182 | 0.49 | 0.633 | 0.348 | 0.22 | 0.137 | 0.125 | 0 | 0 | 0 |
Short Term Debt
| 0.293 | 0.289 | 0.186 | 0.279 | 0.372 | 0.371 | 0.369 | 0.367 | 0.365 | 0.363 | 0.361 | 0.359 | 0.357 | 0.384 | 0.22 | 0.33 | 0.441 | 0.439 | 4.766 | 4.327 | 4.234 | 4.228 | 4.228 | 4.228 | 4.228 | 4.228 | 4.228 | 4.228 | 4.228 | 4.228 | 4.375 | 4.375 | 4.375 | 4.375 | 4.375 | 4.375 | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 | 1.84 | 1.84 | 1.84 | 1.84 | 0.625 | 0.625 | 0.625 | 0.625 | 0.625 | 0.662 | 0.674 | 0.674 | 0.623 | 1.381 | 1.546 | 0.019 | 1.973 | 0.845 | 0.842 | 0.77 | 2.102 | 2.092 | 2.091 | 2.091 | 2.091 | 2.091 | 2.091 | 2.091 | 2.091 | 2.091 | 2.091 | 2.091 | 2.091 | 1.129 | 1.129 | 1.129 | 1.129 | 1.657 | 1.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0.485 | 0.542 | 0.978 | 0.748 | 0.486 | 0.483 | 0.948 | 0.82 | 0.424 | 0.425 | 0.848 | 1.05 | 0.747 | 0.847 | 1.272 | 0.949 | 0.815 | 0.711 | 1.368 | 0.672 | 0.553 | 0.325 | 1.42 | 0.558 | 0.418 | 0.634 | 1.36 | 0.676 | 0 | 0 | 0 | 0.383 | 0 | 0 | 0 | 1.097 | 0.958 | 0 | 0 | -0.044 | 0 | 0.004 | 0.7 | 0.044 | 0 | 0 | 0.208 | 0.048 | 0.02 | 0 | 0 | -0.018 | 0 | 0 | 0.035 | 0.018 | 0.042 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0.068 | 0 | 0.125 | 0.589 | 0 | 0 | 0.065 | 0.276 | 0 | 0.012 | 0 | 0.423 | 0.001 | 0.038 | 0.002 | 0.3 | 0 | 0.031 | 0.004 | 0.11 | 0.033 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 13.75 | 13.488 | 0 | 0 | 0 | 12.437 | 0 | 0 | 0 | 11.516 | 0 | 0 | 0 | 10.269 | 0 | 0 | 0 | -2.576 | 0 | 0 | 0 | 0.669 | 0 | 0 | 0 | 1.359 | 0 | 0 | 0 | 0.683 | 0 | 0 | 0 | 1.494 | 0 | 0 | 0 | 0.162 | 0 | 0 | 0 | 0.166 | 0.02 | 0 | 0 | 0.626 | 0 | -1.246 | -0.367 | 0.693 | 0 | 0 | 0.001 | 0 | 0 | -0.332 | 0 | 0.225 | 0 | -0.759 | 0.15 | 0.303 | 0 | 0.125 | 0.589 | 0.259 | 0 | -1.166 | -0.548 | 0.145 | 0 | -0.901 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 3.48 | 2.88 | 2.594 | 3.913 | 3.117 | 2.264 | -11.434 | -9.138 | 3.167 | 2.898 | 3.312 | 4.151 | 4.125 | 3.489 | 3.352 | 3.813 | 4.028 | 3.813 | 4.11 | 6.364 | 5.299 | 4.254 | 4.64 | 7.249 | 6.434 | 5.342 | 4.687 | 7.555 | 5.911 | 4.674 | 3.229 | 6.61 | 5.427 | 4.241 | 3.3 | 4.793 | 5.441 | 3.342 | 2.547 | 3.68 | 3.822 | 2.935 | 2.753 | 10.585 | 2.926 | 2.291 | 1.526 | -0.031 | 0.092 | 0.022 | 0.012 | -0.602 | 0 | 1.246 | 0.402 | -0.675 | 0.042 | 0.489 | 1.744 | 1.394 | 0 | 0.332 | 0.163 | -0.225 | 0 | 0.759 | 0.15 | -0.166 | 1.76 | 0.132 | 0.599 | 2.248 | 1.749 | 1.231 | 0.824 | -0.145 | 0.012 | 0.901 | 0.423 | 0.001 | 0.038 | 0.002 | -0.49 | -0.633 | -0.348 | -0.22 | -0.137 | -0.125 | 0 | 0 | 0 |
Total Current Liabilities
| 3.773 | 3.169 | 2.78 | 4.192 | 3.489 | 2.635 | 2.685 | 4.717 | 3.532 | 3.261 | 3.673 | 5.56 | 4.482 | 3.873 | 3.572 | 5.092 | 4.469 | 4.252 | 8.876 | 11.363 | 9.533 | 8.482 | 8.868 | 12.035 | 10.662 | 9.57 | 8.915 | 12.459 | 10.139 | 8.902 | 7.604 | 11.368 | 9.802 | 8.616 | 7.675 | 10.265 | 9.191 | 7.092 | 6.297 | 7.43 | 7.572 | 6.685 | 6.503 | 12.469 | 4.766 | 4.131 | 3.366 | 1.847 | 1.427 | 1.167 | 0.938 | 1.522 | 1.388 | 1.246 | 1.062 | 1.646 | 2.149 | 2.035 | 2.122 | 3.367 | 1.285 | 1.157 | 0.933 | 3.34 | 3.003 | 2.85 | 2.94 | 4.179 | 3.851 | 3.597 | 3.714 | 4.339 | 3.84 | 3.387 | 3.191 | 3.909 | 2.264 | 2.029 | 2.14 | 2.546 | 2.766 | 2.841 | 0.49 | 0.633 | 0.348 | 0.22 | 0.137 | 0.125 | 0 | 0 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 39.397 | 39.318 | 39.24 | 39.164 | 39.089 | 39.107 | 39.129 | 39.149 | 39.171 | 39.191 | 39.216 | 0.646 | 0.737 | 0.826 | 0 | 0 | 0 | 0.113 | 12.188 | 13.048 | 14.228 | 15.385 | 16.442 | 17.5 | 18.557 | 19.614 | 20.671 | 21.728 | 22.785 | 23.843 | 25.156 | 26.25 | 27.343 | 28.438 | 29.531 | 30.625 | 20.159 | 21.097 | 22.034 | 22.972 | 23.909 | 24.847 | 25.784 | 15.027 | 15.487 | 15.947 | 16.406 | 1.302 | 1.458 | 1.615 | 1.771 | 1.927 | 2.083 | 2.24 | 2.396 | 2.552 | 0 | -0.008 | -0.003 | 4.417 | 1.331 | 1.538 | 1.744 | 4.417 | 4.94 | 5.463 | 5.986 | 6.508 | 7.031 | 7.554 | 8.077 | 8.599 | 9.122 | 9.645 | 10.167 | 10.69 | 5.361 | 5.644 | 5.926 | 6.208 | 6.49 | 6.772 | 0.528 | 0.528 | 0 | 0 | 0 | 0 | 0 | 0 | 1.712 |
Deferred Revenue Non-Current
| -2.699 | -2.016 | -14.825 | -14.611 | -14.393 | -14.143 | -13.75 | -13.488 | -13.69 | -2.898 | -13.007 | -12.437 | -4.125 | -12.143 | 0 | 0 | 0 | -11.219 | -10.672 | -10.269 | -10.166 | -9.948 | -9.389 | -8.965 | -8.055 | -7.693 | -7.731 | 12.21 | -11.78 | -11.727 | -11.601 | -10.431 | -10.632 | -10.677 | -10.561 | 9.148 | -8.532 | -7.224 | -7.965 | -7.499 | -7.095 | -6.695 | -6.314 | 5.825 | -5.522 | -5.168 | 16.406 | 4.529 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0.024 | 0.037 | 0.008 | 0.003 | 0.004 | 0.01 | 0.015 | 0.021 | 0.026 | 0.036 | 0.036 | 0.036 | 0.035 | 0.029 | 0.023 | 0.017 | 1.219 | 0 | 0 | 0 | 0.829 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 15.346 | 15.062 | 14.825 | 14.611 | 14.393 | 14.143 | 13.75 | 13.488 | 13.69 | 13.471 | 13.007 | 12.437 | 12.398 | 12.143 | 11.829 | 11.516 | 11.276 | 11.219 | 10.672 | 10.269 | 10.166 | 9.948 | 9.389 | 8.965 | 8.055 | 7.693 | 7.731 | 12.21 | 11.78 | 11.727 | 11.601 | 10.431 | 10.632 | 10.677 | 10.561 | 9.148 | 8.532 | 7.224 | 7.965 | 7.499 | 7.095 | 6.695 | 6.314 | 5.825 | 5.522 | 5.168 | 4.867 | 4.529 | 4.354 | 4.182 | 4.032 | 3.848 | 3.683 | 3.513 | 3.353 | 3.177 | 3.075 | 2.918 | 2.767 | 2.607 | 2.455 | 2.281 | 2.151 | 2.029 | 1.878 | 1.794 | 1.719 | 1.627 | 1.512 | 1.251 | 1.306 | 1.219 | 1.131 | 1.008 | 0.93 | 0.829 | 0.733 | 0.641 | 0.548 | 0.452 | 0.314 | 0.245 | 0.18 | 0.151 | 0.116 | 0.082 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 3.48 | 2.88 | 14.825 | 14.611 | 14.393 | 14.143 | 13.75 | 13.488 | 13.69 | 2.898 | 13.007 | 12.437 | 4.125 | 12.143 | 0 | 0 | 0 | 11.219 | 10.672 | 10.269 | 10.166 | 9.948 | 9.389 | 8.965 | 8.055 | 7.693 | 7.731 | -12.21 | 11.78 | 11.727 | 11.601 | 10.431 | 10.632 | 10.677 | 10.561 | -9.148 | 8.532 | 7.224 | 7.965 | 7.499 | 7.095 | 6.695 | 6.314 | 5.801 | 5.522 | 5.168 | -16.406 | -4.529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.003 | -4.417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.219 | 0 | 0 | 0 | -0.829 | 0 | 0 | 0 | 0 | 0 | 0 | -0.708 | -0.679 | -0.116 | -0.082 | 0 | 0 | 0 | 0 | -1.712 |
Total Non-Current Liabilities
| 55.524 | 55.244 | 54.065 | 53.775 | 53.482 | 53.25 | 52.879 | 52.637 | 52.861 | 52.662 | 52.223 | 13.083 | 13.135 | 12.969 | 11.829 | 11.516 | 11.276 | 11.332 | 22.86 | 23.317 | 24.394 | 25.333 | 25.831 | 26.465 | 26.612 | 27.307 | 28.402 | 33.938 | 34.565 | 35.57 | 36.757 | 36.681 | 37.975 | 39.115 | 40.092 | 39.773 | 28.691 | 28.321 | 29.999 | 30.471 | 31.004 | 31.542 | 32.098 | 32.478 | 21.009 | 21.115 | 21.273 | 5.831 | 5.812 | 5.797 | 5.803 | 5.775 | 5.766 | 5.753 | 5.761 | 5.753 | 3.112 | 2.926 | 2.77 | 2.611 | 3.796 | 3.834 | 3.916 | 6.472 | 6.854 | 7.293 | 7.741 | 8.17 | 8.572 | 8.828 | 9.4 | 9.818 | 10.253 | 10.653 | 11.097 | 11.519 | 6.095 | 6.284 | 6.474 | 6.66 | 6.804 | 7.017 | 0.708 | 0.679 | 0.116 | 0.082 | 0 | 0 | 0 | 0 | 1.712 |
Total Liabilities
| 59.297 | 58.413 | 56.845 | 57.967 | 56.971 | 55.885 | 55.564 | 57.354 | 56.393 | 55.923 | 55.896 | 18.643 | 17.617 | 16.842 | 15.401 | 16.608 | 15.745 | 15.584 | 31.736 | 34.68 | 33.927 | 33.815 | 34.699 | 38.5 | 37.274 | 36.877 | 37.317 | 46.397 | 44.704 | 44.472 | 44.361 | 48.049 | 47.777 | 47.731 | 47.767 | 50.038 | 37.882 | 35.413 | 36.296 | 37.901 | 38.576 | 38.227 | 38.601 | 44.947 | 25.775 | 25.246 | 24.639 | 7.678 | 7.239 | 6.964 | 6.741 | 7.297 | 7.154 | 6.999 | 6.823 | 7.399 | 5.261 | 4.961 | 4.892 | 5.978 | 5.081 | 4.991 | 4.849 | 9.812 | 9.857 | 10.143 | 10.681 | 12.349 | 12.423 | 12.425 | 13.114 | 14.157 | 14.093 | 14.04 | 14.288 | 15.428 | 8.358 | 8.314 | 8.614 | 9.206 | 9.569 | 9.858 | 1.498 | 1.312 | 0.495 | 0.306 | 0.247 | 0.125 | 0 | 0 | 1.712 |
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 | 0.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 |
Common Stock
| 22.607 | 22.34 | 22.064 | 21.8 | 21.772 | 21.51 | 21.23 | 20.951 | 20.954 | 20.642 | 20.339 | 19.964 | 19.846 | 19.462 | 19.082 | 18.705 | 18.557 | 18.089 | 18.03 | 17.673 | 17.614 | 17.9 | 17.337 | 16.783 | 16.672 | 16.125 | 15.485 | 14.943 | 14.824 | 14.286 | 13.905 | 13.279 | 12.768 | 12.411 | 11.957 | 11.654 | 11.399 | 11.23 | 10.996 | 10.852 | 10.683 | 10.14 | 9.997 | 9.948 | 9.89 | 9.879 | 9.588 | 9.584 | 0 | 9.574 | 9.548 | 0 | 0 | 0 | 9.46 | 0 | 0 | 9.505 | 9.504 | 0 | 0 | 9.204 | 0 | 9.105 | 0 | 8.193 | 8.032 | 7.921 | 7.903 | 7.903 | 7.602 | 7.551 | 7.499 | 7.347 | 7.095 | 6.951 | 6.935 | 6.916 | 6.881 | 6.881 | 6.861 | 6.788 | 6.788 | 6.788 | 6.788 | 6.788 | 6.788 | 6.788 | 6.792 | 5.507 | 0.488 |
Retained Earnings
| 67.556 | 66.582 | 66.097 | 65.952 | 65.653 | 65.579 | 65.425 | 65.347 | 65.025 | 64.752 | 64.178 | 63.298 | 62.34 | 61.109 | 60.235 | 59.473 | 59.008 | 58.231 | 58.894 | 57.855 | 57.068 | 58.417 | 56.388 | 54.197 | 51.343 | 47.907 | 44.137 | 36.587 | 33.868 | 30.485 | 27.277 | 24.052 | 21.107 | 17.619 | 14.741 | 11.441 | 33.483 | 30.541 | 28.309 | 26.562 | 24.442 | 22.635 | 21.112 | 19.839 | 18.459 | 17.272 | 16.336 | 15.748 | 15.659 | 15.536 | 15.47 | 15.462 | 15.341 | 15.132 | 14.944 | 15.192 | 14.968 | 14.693 | 15.004 | 14.801 | 14.812 | 14.789 | 15.439 | 15.513 | 15.357 | 15.017 | 15.112 | 14.417 | 13.438 | 12.414 | 11.877 | 10.747 | 9.636 | 8.351 | 7.578 | 6.683 | 5.952 | 5.151 | 4.567 | 3.789 | 3.002 | 2.225 | 1.549 | 1.024 | 0.642 | 0.357 | 0.192 | -0.038 | -0.126 | -0.269 | -0.366 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.799 | -1.743 | -1.68 | -1.618 | -1.557 | -1.493 | -1.432 | -1.379 | -1.319 | -1.263 | -1.209 | -1.154 | -1.088 | -1.027 | -0.968 | -0.922 | -0.867 | -0.813 | -0.759 | -0.94 | -0.888 | -0.837 | -0.784 | -0.733 | -0.687 | -0.641 | -0.597 | -0.554 | -0.535 | -0.519 | -0.48 | 0 | 0 | 0 | 0 | -0.108 | -0.105 | -0.084 | -0.143 | -0.189 | -0.065 | -0.067 | -0.09 | -0.148 | -0.173 | -0.121 | -0.112 | -0.146 | -0.206 | -0.251 | -0.195 | -0.095 | -0.065 | -0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 1.799 | 1.743 | 1.68 | 1.618 | 1.557 | 1.493 | 1.432 | 1.379 | 1.319 | 1.263 | 1.209 | 1.154 | 1.088 | 1.027 | 0.968 | 0.922 | 0.867 | 0.813 | 0.759 | 0.94 | 0.888 | 0.837 | 0.784 | 0.733 | 0.687 | 0.641 | 0.597 | 0.554 | 0.535 | 0.519 | 0.48 | 0 | 0 | 0 | 0 | -0.108 | 9.579 | 0 | 0 | 9.567 | 9.536 | 9.5 | 0 | 9.456 | 9.603 | 0 | 0 | 9.466 | 9.338 | 0 | 9.155 | 0 | 8.998 | 0.831 | 0.974 | 1.017 | 0.976 | 0.738 | 0.661 | 0.652 | 0.502 | 0.39 | 0.19 | 0.045 | 0.045 | 0.045 | 0.037 | 0.037 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 |
Total Shareholders Equity
| 90.163 | 88.922 | 88.161 | 87.752 | 87.425 | 87.089 | 86.655 | 86.298 | 85.979 | 85.394 | 84.517 | 83.262 | 82.186 | 80.571 | 79.317 | 78.178 | 77.565 | 76.32 | 76.924 | 75.528 | 74.682 | 76.317 | 73.725 | 70.98 | 68.015 | 64.032 | 59.622 | 51.53 | 48.692 | 44.771 | 41.182 | 37.331 | 33.875 | 30.03 | 26.698 | 23.095 | 44.882 | 41.771 | 39.305 | 37.414 | 35.125 | 32.775 | 31.109 | 29.787 | 28.349 | 27.151 | 25.924 | 25.224 | 25.133 | 25.026 | 24.875 | 24.84 | 24.812 | 24.565 | 24.314 | 24.5 | 24.398 | 24.077 | 24.396 | 24.121 | 23.944 | 23.742 | 24.399 | 24.523 | 24.29 | 23.971 | 24.118 | 23.355 | 22.317 | 21.055 | 20.14 | 18.95 | 17.637 | 16.088 | 14.863 | 13.679 | 12.932 | 12.111 | 11.486 | 10.708 | 9.887 | 9.037 | 8.361 | 7.837 | 7.454 | 7.169 | 7.005 | 6.775 | 6.69 | 5.262 | 0.186 |
Total Equity
| 90.163 | 88.922 | 88.161 | 87.752 | 87.425 | 87.089 | 86.655 | 86.298 | 85.979 | 85.394 | 84.517 | 83.262 | 82.186 | 80.571 | 79.317 | 78.178 | 77.565 | 76.32 | 76.924 | 75.528 | 74.682 | 76.317 | 73.725 | 70.98 | 68.015 | 64.032 | 59.622 | 51.53 | 48.692 | 44.771 | 41.182 | 37.331 | 33.875 | 30.03 | 26.698 | 23.095 | 44.882 | 41.771 | 39.305 | 37.414 | 35.125 | 32.775 | 31.109 | 29.787 | 28.349 | 27.151 | 25.924 | 25.224 | 25.133 | 25.026 | 24.875 | 24.84 | 24.812 | 24.565 | 24.314 | 24.5 | 24.398 | 24.077 | 24.396 | 24.121 | 23.944 | 23.742 | 24.399 | 24.523 | 24.29 | 23.971 | 24.118 | 23.355 | 22.317 | 21.055 | 20.14 | 18.95 | 17.637 | 16.088 | 14.863 | 13.679 | 12.932 | 12.111 | 11.486 | 10.708 | 9.887 | 9.037 | 8.361 | 7.837 | 7.454 | 7.169 | 7.005 | 6.775 | 6.69 | 5.262 | 0.186 |
Total Liabilities & Shareholders Equity
| 149.46 | 147.335 | 145.006 | 145.719 | 144.396 | 142.974 | 142.219 | 143.652 | 142.372 | 141.317 | 140.413 | 101.905 | 99.803 | 97.413 | 94.718 | 94.786 | 93.31 | 91.904 | 108.66 | 110.208 | 108.609 | 110.132 | 108.424 | 109.48 | 105.289 | 100.909 | 96.939 | 97.927 | 93.396 | 89.243 | 85.543 | 85.38 | 81.652 | 77.761 | 74.465 | 73.133 | 82.764 | 77.184 | 75.601 | 75.315 | 73.701 | 71.002 | 69.71 | 74.734 | 54.124 | 52.397 | 50.563 | 32.902 | 32.372 | 31.99 | 31.616 | 32.137 | 31.966 | 31.564 | 31.137 | 31.899 | 29.659 | 29.038 | 29.288 | 30.099 | 29.025 | 28.733 | 29.248 | 34.335 | 34.147 | 34.114 | 34.799 | 35.704 | 34.74 | 33.48 | 33.254 | 33.107 | 31.73 | 30.128 | 29.151 | 29.107 | 21.29 | 20.425 | 20.1 | 19.914 | 19.457 | 18.894 | 9.859 | 9.149 | 7.949 | 7.475 | 7.251 | 6.933 | 6.741 | 5.401 | 4.336 |