Immersion Corporation
NASDAQ:IMMR
8.47 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 35.787 | 91.097 | 56.071 | 28.701 | 25.82 | 27.484 | 48.82 | 36.767 | 57.39 | 62.958 | 51.49 | 90.601 | 107.274 | 102.624 | 59.522 | 55.961 | 54.101 | 76.229 | 86.478 | 86.585 | 92.614 | 102.654 | 110.988 | 112.633 | 116.437 | 119.128 | 24.622 | 19.263 | 33.152 | 43.11 | 56.865 | 61.974 | 20.334 | 20.879 | 25.013 | 33.167 | 52.636 | 40.355 | 14.38 | 10.139 | 17.217 | 24.365 | 14.136 | 16.664 | 6.904 | 30.223 | 4.558 | 13.889 | 8.397 | 8.587 | 7.298 | 14.509 | 15.899 | 16.222 | 12.243 | 13.128 | 14.987 | 20.705 | 19.828 | 25.772 | 25.047 | 36.997 | 64.769 | 102.083 | 97.535 | 137.981 | 86.493 | 105.459 | 110.63 | 137.586 | 32.012 | 29.037 | 30.86 | 30.945 | 28.171 | 28.683 | 29.422 | 26.913 | 25.538 | 11.943 | 18.214 | 18.788 | 21.738 | 26.896 | 3.048 | 5.767 | 8.717 | 8.686 | 15.378 | 11.916 | 10.381 | 13.424 | 17.772 | 20.041 | 23.474 | 24.899 | 22.839 | 28.714 | 46.5 |
Short Term Investments
| 97.614 | 88.01 | 104.291 | 121.997 | 131.718 | 120.92 | 100.918 | 96.779 | 79.476 | 83.532 | 86.431 | 28.028 | 0 | 0 | 0 | 0 | 0 | 0 | 3.019 | 9.026 | 8.997 | 14.959 | 13.93 | 17.835 | 20.245 | 19.842 | 21.916 | 28.86 | 28.863 | 32.867 | 32.907 | 32.931 | 35.932 | 39.927 | 39.918 | 33.99 | 18.998 | 37.987 | 42.981 | 52.989 | 56.98 | 56.98 | 56.976 | 47.99 | 56.982 | 33.994 | 38.988 | 33.985 | 43.964 | 48.968 | 48.987 | 48.979 | 48.971 | 48.954 | 48.961 | 48.962 | 48.938 | 43.926 | 43.9 | 43.968 | 48.962 | 43.933 | 20.974 | 16.976 | 31.835 | 2.034 | 51.619 | 31.782 | 24.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.545 | 0 | 0 | 1 | 2.36 | 8.002 | 14.886 | 20.212 | 4.8 |
Cash and Short Term Investments
| 133.401 | 179.107 | 160.362 | 150.698 | 157.538 | 148.404 | 149.738 | 133.546 | 136.866 | 146.49 | 137.921 | 118.629 | 107.274 | 102.624 | 59.522 | 55.961 | 54.101 | 76.229 | 89.497 | 95.611 | 101.611 | 117.613 | 124.918 | 130.468 | 136.682 | 138.97 | 46.538 | 48.123 | 62.015 | 75.977 | 89.772 | 94.905 | 56.266 | 60.806 | 64.931 | 67.157 | 71.634 | 78.342 | 57.361 | 63.128 | 74.197 | 81.345 | 71.112 | 64.654 | 63.886 | 64.217 | 43.546 | 47.874 | 52.361 | 57.555 | 56.285 | 63.488 | 64.87 | 65.176 | 61.204 | 62.09 | 63.925 | 64.631 | 63.728 | 69.74 | 74.009 | 80.93 | 85.743 | 119.059 | 129.37 | 140.015 | 138.112 | 137.241 | 135.52 | 137.586 | 32.012 | 29.037 | 30.86 | 30.945 | 28.171 | 28.683 | 29.422 | 26.913 | 25.538 | 11.943 | 18.214 | 18.788 | 21.738 | 26.896 | 3.048 | 5.767 | 8.717 | 8.686 | 15.378 | 11.916 | 12.926 | 13.424 | 17.772 | 21.041 | 25.834 | 32.901 | 37.725 | 48.926 | 51.3 |
Net Receivables
| 143.832 | 12.495 | 9.981 | 8.861 | 8.13 | 7.328 | 8.674 | 10.256 | 10.447 | 12.985 | 14.418 | 14.927 | 13.733 | 12.206 | 13.241 | 1.366 | 1.789 | 5.587 | 3.385 | 1.865 | 4.967 | 1.505 | 1.051 | 1.26 | 1.026 | 2.667 | 0.806 | 6.478 | 3.335 | 1.909 | 1.382 | 3.248 | 1.671 | 4.774 | 1.213 | 1.503 | 1.1 | 1.902 | 3.021 | 2.992 | 1.348 | 0.769 | 0.598 | 0.294 | 0.873 | 3.342 | 1.878 | 1.402 | 2.748 | 2.962 | 1.487 | 0.779 | 1.299 | 1.08 | 0.815 | 0.849 | 1.968 | 2.299 | 2.988 | 2.448 | 4.185 | 4.064 | 6.114 | 5.276 | 5.315 | 3.281 | 5.494 | 5.277 | 6.691 | 3.261 | 5.153 | 5.458 | 4.325 | 3.766 | 4.65 | 5.533 | 5.291 | 5.426 | 5.435 | 3.659 | 2.728 | 2.971 | 4.927 | 3.161 | 2.95 | 3.121 | 3.645 | 3.88 | 3.891 | 8.522 | 3.779 | 5.217 | 4.367 | 4.367 | 3.675 | 2.457 | 1.716 | 1.271 | 1.1 |
Inventory
| 362.742 | 0 | 0 | 1.238 | 2.284 | 0 | 0 | 0.675 | 0.835 | 0.701 | 13.246 | 0.785 | 0.882 | 0.846 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.041 | 0.076 | 0.141 | 0.359 | 0.403 | 0.531 | 0.423 | 0.579 | 0.448 | 0.502 | 0.406 | 0.259 | 0.524 | 0.644 | 2.001 | 2.291 | 3.672 | 4.136 | 3.396 | 4.892 | 4.328 | 4.042 | 3.674 | 3.077 | 3.09 | 3.287 | 2.639 | 2.419 | 2.417 | 2.661 | 2.655 | 3.019 | 2.608 | 1.935 | 1.805 | 1.889 | 2.242 | 2.393 | 2.099 | 2.125 | 2.315 | 2.382 | 2.128 | 2.353 | 2.034 | 1.903 | 1.965 | 2.02 | 1.891 | 1.766 | 1.709 | 1.475 | 0.855 | 0.683 | 0.7 |
Other Current Assets
| 38.666 | 2.234 | 2.107 | 1.286 | 2.348 | 3.333 | 1.908 | 0.818 | 1.026 | 0.882 | 0.984 | 0.983 | 1.121 | 1.041 | 1.587 | 0.642 | 0.811 | 0.975 | 0.933 | 0.788 | 0.84 | 0.774 | 0.856 | 8.504 | 6.542 | 6.432 | 1.472 | 1.956 | 1.978 | 1.454 | 5.752 | 5.99 | 5.88 | 2.679 | 2.79 | 5.943 | 14.943 | 9.974 | 10.222 | 8.869 | 8.878 | 8.334 | 8.474 | 1.035 | 1.11 | 0.688 | 0.871 | 0.988 | 0.958 | 0.638 | 0.694 | 1.046 | 0.959 | 0.927 | 4.163 | 4.408 | 4.231 | 4.424 | 4.722 | 3.644 | 4.323 | 3.431 | 4.655 | 5.041 | 8.057 | 7.891 | 6.387 | 5.065 | 5.179 | 5.338 | 1.179 | 0.857 | 1.044 | 1.089 | 1.131 | 0.865 | 1.312 | 1.667 | 1.28 | 0.546 | 0.71 | 0.973 | 1.099 | 0.342 | 0.59 | 0.975 | 1.151 | 0.435 | 0.679 | 0.955 | 1.179 | 0.68 | 0.839 | 1.129 | 1.306 | 1.32 | 2.401 | 1.447 | 1 |
Total Current Assets
| 678.641 | 193.836 | 172.45 | 160.845 | 168.016 | 159.065 | 160.32 | 144.62 | 148.339 | 160.357 | 153.323 | 134.539 | 122.128 | 115.871 | 74.35 | 67.277 | 64.681 | 91.091 | 106.96 | 109.464 | 114.818 | 127.892 | 135.825 | 139.53 | 143.529 | 147.253 | 48.08 | 55.579 | 66.339 | 78.613 | 94.03 | 101.148 | 60.877 | 68.259 | 68.934 | 74.603 | 87.677 | 90.218 | 70.604 | 74.989 | 84.423 | 90.448 | 80.184 | 65.983 | 65.91 | 68.323 | 46.436 | 50.623 | 56.47 | 61.686 | 58.889 | 65.892 | 67.576 | 67.685 | 66.588 | 67.606 | 70.648 | 71.998 | 73.439 | 78.123 | 86.189 | 92.561 | 99.419 | 134.268 | 147.07 | 155.229 | 153.667 | 150.66 | 150.48 | 149.472 | 40.983 | 37.771 | 38.646 | 38.461 | 36.607 | 38.1 | 38.633 | 35.941 | 34.058 | 18.037 | 23.894 | 25.125 | 29.863 | 32.524 | 8.903 | 12.245 | 15.641 | 15.354 | 21.982 | 23.296 | 19.849 | 21.341 | 24.869 | 28.303 | 32.524 | 38.153 | 42.697 | 52.327 | 54.1 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 300.266 | 0.17 | 0.247 | 0.314 | 0.381 | 0.272 | 0.293 | 0.869 | 1.055 | 1.266 | 0.444 | 1.295 | 1.482 | 1.693 | 0.209 | 2.347 | 2.589 | 0.283 | 1.226 | 1.768 | 1.947 | 2.144 | 2.343 | 2.54 | 2.716 | 2.903 | 3.15 | 3.405 | 3.638 | 3.855 | 4.016 | 4.068 | 4.241 | 4.412 | 4.589 | 4.778 | 4.929 | 2.581 | 1.207 | 1.28 | 1.364 | 1.154 | 0.944 | 0.984 | 1.118 | 1.193 | 1.281 | 1.426 | 1.52 | 1.624 | 1.737 | 1.279 | 1.466 | 1.696 | 1.931 | 2.164 | 2.375 | 2.734 | 3.498 | 3.871 | 3.868 | 4.379 | 3.827 | 3.202 | 2.636 | 2.124 | 2.112 | 2.122 | 1.859 | 1.597 | 1.647 | 1.724 | 1.733 | 1.393 | 1.366 | 1.142 | 1.088 | 1.062 | 1.174 | 1.221 | 1.294 | 1.368 | 1.454 | 1.443 | 1.639 | 1.84 | 2.044 | 2.305 | 2.509 | 2.72 | 2.918 | 3.178 | 3.465 | 3.553 | 3.606 | 3.627 | 2.435 | 0.899 | 0.6 |
Goodwill
| 14.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.758 | 3.758 | 3.758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 94.786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.344 | 0.351 | 0.363 | 0.369 | 0.365 | 0.395 | 0.289 | 0.245 | 0.264 | 0.269 | 0.279 | 0.278 | 0.291 | 0.299 | 0.345 | 0.362 | 0.381 | 17.165 | 16.575 | 16.271 | 15.725 | 15.447 | 14.933 | 14.503 | 14.053 | 13.771 | 13.199 | 12.581 | 12.356 | 12.153 | 11.658 | 11.309 | 10.897 | 10.573 | 10.329 | 10.358 | 9.945 | 10.062 | 9.56 | 8.834 | 8.391 | 7.984 | 7.617 | 8.758 | 7.385 | 7.243 | 7.001 | 6.856 | 6.787 | 6.735 | 6.743 | 6.896 | 7.018 | 6.958 | 6.847 | 6.685 | 6.596 | 6.613 | 6.528 | 6.601 | 6.616 | 10.594 | 10.869 | 11.133 | 12.058 | 12.842 | 13.208 | 14.066 | 14.864 | 15.328 | 9.596 | 0 | 0 |
Goodwill and Intangible Assets
| 109.006 | -0 | 0 | -0.083 | -0.129 | 0 | 0 | 0 | 0 | 0 | 0.257 | 14.379 | -3.172 | -3.776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.344 | 0.351 | 0.363 | 0.369 | 0.365 | 0.395 | 0.289 | 0.245 | 0.264 | 0.269 | 0.279 | 0.278 | 0.291 | 0.299 | 0.345 | 0.362 | 0.381 | 17.165 | 16.575 | 16.271 | 15.725 | 15.447 | 14.933 | 14.503 | 14.053 | 13.771 | 13.199 | 12.581 | 12.356 | 12.153 | 11.658 | 11.309 | 10.897 | 10.573 | 10.329 | 10.358 | 9.945 | 10.062 | 9.56 | 8.834 | 8.391 | 7.984 | 7.617 | 8.758 | 7.385 | 7.243 | 7.001 | 6.856 | 6.787 | 6.735 | 6.743 | 6.896 | 7.018 | 6.958 | 6.847 | 6.685 | 6.596 | 6.613 | 6.528 | 6.601 | 6.616 | 10.594 | 10.869 | 11.133 | 12.058 | 12.842 | 13.208 | 14.066 | 14.864 | 15.328 | 9.596 | 0 | 0 |
Long Term Investments
| 79.863 | 40.958 | 33.46 | 29.855 | 20.249 | 25.604 | 17.04 | 18.52 | 17.147 | 11.181 | 7.286 | 7.466 | 3.172 | 3.776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.344 | -0.351 | -0.8 | -0.369 | 0 | 6.107 | 0 | 6.028 | 6.737 | 7.234 | 3.45 | -0.264 | -0.265 | -19.743 | -0.292 | -20.262 | -0.289 | -0.373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.473 | 0 | 0 | 0 | 0 | 0 | 0 | -0.142 | -0.393 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 2.2 | 2.2 | 0 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 3.343 | 3.343 | 3.343 | 7.217 | 7.217 | 7.217 | 7.217 | 2.116 | 2.24 | 2.116 | 2.115 | 2.659 | 2.659 | 2.659 | 2.659 | 0.47 | 0.47 | 0.47 | 0.47 | 0.295 | 0.337 | 0.295 | 0.295 | 0.371 | 0.371 | 0.371 | 0.401 | 0.437 | 0.437 | 0.359 | 0.359 | 25.51 | 30.754 | 26.262 | 24.633 | 21.458 | 17.221 | 25.557 | 25.419 | 27.527 | 28.031 | 28.046 | 29.066 | 0.165 | 0.165 | 0.165 | 0 | 0.215 | 0.215 | 0.215 | 0 | 0.342 | 0.342 | 0.342 | 0 | 0.25 | 0.25 | 0.25 | 0 | 0.311 | 0.311 | 0.226 | 0 | 0.211 | 3.999 | 4.013 | 4.031 | 1.083 | 1.142 | 4.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | 0 | -1 | -2.2 | -2.2 | 0 | -2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 16.547 | 6.395 | 6.231 | 6.533 | 6.759 | 4.96 | 5.24 | 5.092 | 5.237 | 5.941 | 12.095 | 0.185 | 15.68 | 16.185 | 18.912 | 17.342 | 17.88 | 15.645 | 16.192 | 16.215 | 17.934 | 18.15 | 7.532 | 4.254 | 4.421 | 4.808 | 0.344 | 0.351 | 0.8 | 0.369 | 4.997 | 0.395 | 4.997 | 0.242 | 0.258 | 0.261 | 0.268 | 0.264 | 0.265 | 19.743 | 0.292 | 20.262 | 0.289 | 0.208 | -0.165 | -0.165 | 0 | -0.215 | -0.215 | -0.215 | 0 | -0.342 | -0.342 | -0.342 | 0 | -0.25 | -0.25 | 0.223 | 0 | -0.311 | -0.311 | -0.226 | 0 | -0.211 | 0.142 | 0.393 | 0.167 | 0.105 | 0.105 | -4.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2.2 | 2.2 | 2.2 | 2.2 | 6.5 | 6.5 | 6.5 | 6.5 | 6.5 | 9.95 | 4.7 |
Total Non-Current Assets
| 509.025 | 50.866 | 43.281 | 43.836 | 34.477 | 38.053 | 29.79 | 26.597 | 25.679 | 20.504 | 22.197 | 25.984 | 19.821 | 20.537 | 21.78 | 20.159 | 20.939 | 16.398 | 17.888 | 18.278 | 20.218 | 20.589 | 10.17 | 7.165 | 7.508 | 8.082 | 3.895 | 4.193 | 4.438 | 4.583 | 9.737 | 36.475 | 40.281 | 37.189 | 36.481 | 34 | 26.147 | 28.416 | 26.917 | 29.106 | 29.74 | 29.562 | 30.391 | 18.149 | 17.693 | 17.464 | 17.006 | 16.873 | 16.453 | 16.127 | 15.79 | 15.05 | 14.665 | 14.277 | 14.287 | 14.317 | 14.033 | 14.043 | 14.395 | 14.444 | 14.197 | 14.737 | 13.772 | 13.264 | 16.195 | 14.971 | 14.701 | 11.294 | 10.723 | 10.355 | 9.032 | 8.967 | 8.734 | 8.249 | 8.153 | 7.877 | 7.831 | 7.958 | 8.192 | 8.179 | 8.141 | 8.053 | 8.05 | 9.056 | 9.167 | 9.441 | 9.66 | 13.899 | 15.578 | 16.053 | 17.176 | 18.22 | 23.173 | 24.119 | 24.97 | 25.455 | 18.531 | 10.849 | 5.3 |
Total Assets
| 1,187.666 | 244.702 | 215.731 | 204.681 | 202.493 | 197.118 | 190.11 | 171.217 | 174.018 | 180.861 | 175.52 | 160.523 | 141.949 | 136.408 | 96.13 | 87.436 | 85.62 | 107.489 | 124.848 | 127.742 | 135.036 | 148.481 | 145.995 | 146.695 | 151.037 | 155.335 | 51.975 | 59.772 | 70.777 | 83.196 | 103.767 | 137.623 | 101.158 | 105.448 | 105.415 | 108.603 | 113.824 | 118.634 | 97.521 | 104.095 | 114.163 | 120.01 | 110.575 | 84.132 | 83.603 | 85.787 | 63.442 | 67.496 | 72.923 | 77.813 | 74.679 | 80.942 | 82.241 | 81.962 | 80.875 | 81.923 | 84.681 | 86.041 | 87.834 | 92.567 | 100.386 | 107.298 | 113.191 | 147.532 | 163.265 | 170.2 | 168.368 | 161.954 | 161.203 | 159.827 | 50.015 | 46.738 | 47.38 | 46.71 | 44.76 | 45.977 | 46.464 | 43.899 | 42.25 | 26.216 | 32.035 | 33.178 | 37.913 | 41.58 | 18.07 | 21.686 | 25.301 | 29.253 | 37.56 | 39.349 | 37.025 | 39.561 | 48.042 | 52.422 | 57.494 | 63.608 | 61.228 | 63.176 | 59.4 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 217.254 | 0.021 | 0.047 | 0.044 | 0.054 | 0.022 | 0.086 | 0.014 | 0.077 | 0.053 | 0.002 | 0.117 | 0.144 | 0.469 | 0.149 | 0.174 | 0.474 | 0.937 | 0.809 | 2.176 | 7.371 | 12.375 | 3.612 | 0.758 | 3.359 | 4.256 | 6.647 | 4.835 | 10.237 | 6.951 | 5.951 | 2.418 | 2.59 | 2.978 | 0.65 | 1.539 | 1.243 | 1.67 | 0.669 | 1.019 | 1.366 | 1.949 | 0.682 | 0.618 | 0.598 | 1.599 | 0.338 | 1.717 | 1.678 | 1.879 | 0.365 | 0.55 | 0.764 | 0.609 | 0.393 | 1.273 | 1.978 | 1.283 | 1.382 | 2.35 | 0.903 | 2.46 | 2.842 | 2.213 | 1.647 | 2.196 | 1.657 | 1.511 | 1.971 | 1.352 | 2.334 | 1.234 | 1.011 | 0.89 | 2.179 | 1.717 | 1.049 | 1.209 | 4.038 | 3.672 | 2.673 | 1.931 | 1.752 | 1.339 | 1.126 | 1.015 | 1.16 | 0.84 | 1.25 | 1.17 | 0.722 | 1.268 | 1.049 | 1.214 | 1.72 | 2.436 | 1.265 | 0.96 | 1.4 |
Short Term Debt
| 200.442 | 0 | 0.039 | 0.088 | 0.137 | 0.263 | 0.486 | 0.715 | 0.969 | 1.065 | 1.098 | 1.213 | 1.289 | 1.365 | 1.382 | 1.389 | 1.406 | 1.423 | 1.15 | 1.161 | 1.17 | 1.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.005 | 0.008 | 0.01 | 0.011 | 0.011 | 0.014 | 0.021 | 0.028 | 0.033 | 0.036 | 0.027 | 0.054 | 0.086 | 0.621 | 4.931 | 4.737 | 4.541 | 3.934 | 0.126 | 0.123 | 0.12 | 0.115 | 0 | 0 | 0.1 |
Tax Payables
| 0 | 7.791 | 1.73 | 6.963 | 6.708 | 4.156 | 2.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.046 | 0.228 | 0.307 | 0.27 | 0.204 | 0 | 0.072 | 0.118 | 0.219 | 0.276 | 0.292 | 0.263 | 0.164 | 0.135 | 0.305 | 0.175 | 0.129 | 0.166 | 0.077 | 0.047 | 0.069 | 0.076 | 0.053 | 0.029 | 0 | 0.026 | 0.014 | 0.011 | 0 | 0 | 0 | 0.397 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.662 | 3.083 | 11.035 | 0 | 0 | 0 | 0 | 0 | 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
| 20.241 | 12.314 | 4.239 | 4.731 | 4.766 | 4.766 | 4.766 | 4.763 | 4.649 | 4.736 | 4.826 | 4.914 | 5.01 | 5.098 | 5.173 | 5.236 | 4.617 | 4.617 | 4.692 | 4.666 | 4.742 | 4.816 | 4.591 | 4.694 | 4.769 | 4.92 | 4.424 | 4.885 | 5.004 | 4.902 | 5.909 | 7.622 | 5.689 | 6.943 | 6.696 | 12.664 | 17.767 | 25.082 | 7.779 | 13.007 | 18.02 | 23.38 | 8.92 | 11.186 | 13.99 | 19.139 | 3.934 | 4.651 | 5.109 | 5.996 | 4.12 | 4.459 | 5.057 | 5.558 | 4.429 | 4.319 | 5.616 | 6.928 | 6.578 | 6.654 | 7.833 | 5.883 | 5.037 | 4.653 | 5.439 | 5.773 | 4.478 | 5.199 | 6.716 | 4.77 | 1.646 | 2.179 | 2.332 | 2.038 | 2.741 | 3.647 | 4.475 | 4.287 | 3.42 | 2.699 | 2.705 | 1.92 | 3.116 | 5.075 | 3.708 | 2.436 | 3.515 | 1.034 | 0.905 | 5.746 | 0 | 0 | 1.017 | 0.91 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -0.128 | 9.982 | 13.258 | 13.989 | 10.195 | 10.397 | 11.308 | 8.284 | 13.758 | 15.457 | 10.704 | 4.478 | 3.324 | 2.286 | 2.076 | 1.694 | 2.843 | 4.739 | 5.126 | 5.194 | 6.436 | 6.239 | 6.938 | 8.276 | 7.154 | 5.73 | 7.81 | 5.655 | 5.949 | 7.146 | 8.998 | 7.349 | 6.463 | 5.376 | 14.406 | 5.104 | 6.322 | 6.352 | 11.841 | 3.072 | 4.126 | 4.661 | 15.253 | 4.706 | 3.48 | 4.991 | 7.293 | 4.89 | 3.867 | 3.282 | 4.884 | 3.851 | 3.342 | 3.383 | 4.995 | 3.401 | 3.027 | 4.142 | 4.474 | 4.762 | 5.783 | 5.495 | 3.559 | 28.225 | 5.379 | 4.451 | 4.457 | 4.112 | 3.8 | 3.856 | 3.346 | 3.26 | 3.399 | 3.022 | 2.797 | 3.64 | 3.446 | 3.298 | 3.501 | 3.065 | 2.692 | 3.854 | 2.93 | 2.37 | 2.414 | 2.105 | 1.982 | 2.126 | 1.67 | 1.796 | 1.745 | 2.545 | 2.854 | 2.49 | 3.119 | 3.905 | 2.343 | 2.362 | 1.3 |
Total Current Liabilities
| 437.809 | 30.108 | 19.313 | 25.815 | 21.86 | 19.604 | 19.346 | 13.776 | 19.453 | 21.311 | 16.63 | 10.722 | 9.767 | 9.218 | 8.78 | 8.493 | 9.34 | 11.716 | 11.823 | 13.425 | 20.026 | 24.865 | 15.345 | 13.728 | 15.354 | 15.024 | 19.1 | 15.651 | 21.482 | 19.262 | 21.022 | 17.524 | 15.047 | 15.472 | 15.185 | 19.473 | 25.409 | 33.151 | 12.579 | 17.174 | 23.565 | 30.019 | 15.935 | 16.536 | 18.082 | 25.74 | 7.796 | 11.258 | 10.654 | 11.554 | 9.369 | 8.86 | 9.163 | 9.55 | 9.817 | 8.993 | 10.621 | 12.314 | 12.434 | 13.766 | 14.519 | 13.838 | 14.443 | 35.091 | 12.465 | 12.42 | 10.592 | 11.484 | 15.57 | 21.013 | 7.326 | 6.673 | 6.742 | 5.953 | 7.722 | 9.012 | 8.98 | 8.805 | 10.97 | 9.45 | 8.091 | 7.733 | 7.831 | 8.82 | 7.275 | 5.61 | 6.743 | 4.621 | 8.756 | 13.449 | 7.961 | 7.747 | 4.029 | 3.827 | 4.959 | 6.456 | 3.608 | 3.322 | 2.8 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 294.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.438 | 18.28 | 18.122 | 17.964 | 17.806 | 17.648 | 17.49 | 17.332 | 17.161 | 16.98 | 16.917 | 0.008 | 0.011 | 0.013 | 0.016 | 0.023 | 0.039 | 0.047 | 0.051 | 0.059 | 0.072 | 0.097 | 0.13 | 0.573 | 4.218 | 4.066 | 3.903 | 3.928 | 0 | 0 | 3.5 |
Deferred Revenue Non-Current
| 12.058 | 8.213 | 8.39 | 9.088 | 10.25 | 11.44 | 12.629 | 13.808 | 14.334 | 15.494 | 16.699 | 17.859 | 19.021 | 20.183 | 21.334 | 22.424 | 23.571 | 24.725 | 25.952 | 26.816 | 27.945 | 29.074 | 30.203 | 31.407 | 32.536 | 33.665 | 22.303 | 23.335 | 24.369 | 25.354 | 26.393 | 27.489 | 1.416 | 1.121 | 2.516 | 3.983 | 5.734 | 6.313 | 7.827 | 9.018 | 10.462 | 11.928 | 13.441 | 8.045 | 8.817 | 9.581 | 10.221 | 10.999 | 11.738 | 12.45 | 13.229 | 14.01 | 14.795 | 15.623 | 16.494 | 17.415 | 18.31 | 19.172 | 18.851 | 18.972 | 18.131 | 17.685 | 16.887 | 16.546 | 15.744 | 14.966 | 14.269 | 13.574 | 12.861 | 12.2 | 31.784 | 0 | 0 | 0 | 21.294 | 0 | 0 | 0 | 5.154 | 6.904 | 7.351 | 4.157 | 4.235 | 4.32 | 4.4 | 5.479 | 4.559 | 4.542 | 4.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.636 | 0 | 0 | 0 | 0 | 0 | -0.056 | -0.102 | -0.148 | -0.36 | -0.55 | -0.795 | -1.076 | -1.351 | -1.677 | -2.014 | -2.324 | -2.652 | -2.664 | -2.921 | -3.207 | -3.445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.165 | 0.165 | 0.165 | 0.165 | 0.215 | 0.215 | 0.215 | 0.215 | 0.342 | 0.342 | 0.342 | 0.342 | 0.25 | 0.25 | 0.25 | 0.248 | 0.311 | 0.311 | 0.226 | 0.226 | 0.211 | 0 | 0 | 0 | 0 | -12.861 | -12.2 | -31.784 | 0 | 0 | 0 | -21.294 | 0 | 0 | 0 | -5.154 | -6.904 | -7.351 | -4.157 | -4.235 | -4.32 | -4.4 | -5.479 | -4.559 | -4.542 | -4.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 17.199 | 13.138 | 4.926 | 0.345 | 0.347 | 0.345 | 0.435 | 0.479 | 0.494 | 0.706 | 0.896 | 1.153 | 1.435 | 1.709 | 2.035 | 2.505 | 2.979 | 3.304 | 3.316 | 3.072 | 3.355 | 3.609 | 0.787 | 1.163 | 1.19 | 1.374 | 0.915 | 0.937 | 0.963 | 0.99 | 1.012 | 0.926 | 0.882 | 0.837 | 1.099 | 0.752 | 0.704 | 0.631 | 0.512 | 0.451 | 0.476 | 0.501 | 0.528 | 0.551 | 0.573 | 0.598 | 0.619 | 0.584 | 0.604 | 0.588 | 0.245 | 0.455 | 0.478 | 0.522 | 0.538 | 0.563 | 0.578 | 0.586 | 0.56 | 0.22 | 0.217 | 0.217 | 1.025 | 0.651 | 1.75 | 1.732 | 1.72 | 0.79 | 0.792 | 0.783 | 15.775 | 15.034 | 15.038 | 15.044 | 15.049 | 15.079 | 15 | 15 | 15.176 | 15 | 15.069 | 27.437 | 27.05 | 26.417 | 0 | 0 | 0 | 0 | 0 | 0.037 | 0.12 | 0.044 | 0.15 | 0.272 | 0.289 | 0 | 0 | 0 | -3.5 |
Total Non-Current Liabilities
| 323.937 | 13.138 | 13.316 | 9.433 | 10.597 | 11.785 | 13.064 | 14.287 | 14.828 | 16.2 | 17.595 | 19.012 | 20.456 | 21.892 | 23.369 | 24.929 | 26.55 | 28.029 | 29.268 | 29.888 | 31.3 | 32.683 | 30.99 | 32.57 | 33.726 | 35.039 | 23.218 | 24.272 | 25.332 | 26.344 | 27.405 | 28.415 | 2.298 | 1.958 | 3.615 | 4.735 | 6.438 | 6.944 | 8.339 | 9.469 | 10.938 | 12.429 | 13.969 | 8.761 | 9.555 | 10.344 | 11.005 | 11.798 | 12.557 | 13.253 | 13.689 | 14.807 | 15.615 | 16.487 | 17.374 | 18.228 | 19.138 | 20.008 | 19.659 | 19.503 | 18.659 | 18.128 | 17.325 | 17.408 | 17.494 | 16.698 | 15.989 | 14.364 | 32.091 | 31.263 | 65.681 | 62.353 | 60.704 | 59.243 | 53.833 | 51.514 | 48.05 | 42.979 | 37.247 | 21.912 | 22.431 | 31.607 | 31.301 | 30.76 | 4.439 | 5.526 | 4.61 | 4.601 | 4.697 | 0.134 | 0.25 | 0.617 | 4.368 | 4.338 | 4.192 | 3.928 | 0 | 0 | 0 |
Total Liabilities
| 761.746 | 43.246 | 32.629 | 35.248 | 32.457 | 31.389 | 32.41 | 28.063 | 34.281 | 37.511 | 34.225 | 29.734 | 30.223 | 31.11 | 32.149 | 33.422 | 35.89 | 39.745 | 41.091 | 43.313 | 51.326 | 57.548 | 46.335 | 46.298 | 49.08 | 50.063 | 42.318 | 39.923 | 46.814 | 45.606 | 48.427 | 45.939 | 17.345 | 17.43 | 18.8 | 24.208 | 31.847 | 40.095 | 20.918 | 26.643 | 34.503 | 42.448 | 29.904 | 25.297 | 27.637 | 36.084 | 18.801 | 23.056 | 23.211 | 24.807 | 23.058 | 23.667 | 24.778 | 26.037 | 27.191 | 27.221 | 29.759 | 32.322 | 32.093 | 33.269 | 33.178 | 31.966 | 31.768 | 52.499 | 29.959 | 29.118 | 26.581 | 25.848 | 47.661 | 52.276 | 73.007 | 69.026 | 67.446 | 65.196 | 61.555 | 60.526 | 57.03 | 51.784 | 48.217 | 31.362 | 30.522 | 39.34 | 39.132 | 39.58 | 11.714 | 11.136 | 11.353 | 9.222 | 13.453 | 13.583 | 8.211 | 8.364 | 8.397 | 8.165 | 9.151 | 10.384 | 3.608 | 3.322 | 2.8 |
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 |
Common Stock
| 0.048 | 322.31 | 322.182 | 322.747 | 322.87 | 322.847 | 322.714 | 326.097 | 325.351 | 324.476 | 323.296 | 313.885 | 299.124 | 298.037 | 258.756 | 256.875 | 255.446 | 254.081 | 253.289 | 252.191 | 250.079 | 248.698 | 246.415 | 243.11 | 240.445 | 235.438 | 228.046 | 225.942 | 224.451 | 223.231 | 221.098 | 219.114 | 217.509 | 216.181 | 212.115 | 210.939 | 208.71 | 206.87 | 204.876 | 203.725 | 202.002 | 199.965 | 198.057 | 196.776 | 195.122 | 189.634 | 186.822 | 185.95 | 185.038 | 184.131 | 182.508 | 181.609 | 180.194 | 177.364 | 176.515 | 175.201 | 174.281 | 173.275 | 172.679 | 171.905 | 170.808 | 167.337 | 165.885 | 164.72 | 163.546 | 162.046 | 160.147 | 148.398 | 125.206 | 118.618 | 110.501 | 109.207 | 108.27 | 0 | 106.277 | 105.551 | 105.393 | 105.241 | 104.027 | 103.718 | 103.537 | 91.011 | 89.903 | 89.685 | 89.033 | 89.072 | 89.061 | 89.45 | 89.447 | 89.376 | 89.294 | 89.087 | 88.897 | 89.374 | 89.334 | 89.421 | 77.036 | 76.702 | 65.6 |
Retained Earnings
| 11.56 | -17.385 | -36.04 | -52.03 | -54.71 | -61.738 | -70.016 | -89.718 | -97.423 | -95.604 | -100.68 | -102.016 | -105.787 | -111.128 | -113.164 | -121.25 | -124.105 | -123.393 | -118.565 | -119.544 | -118.157 | -109.537 | -98.521 | -95.379 | -91.156 | -83.398 | -171.616 | -159.322 | -154.035 | -139.19 | -119.329 | -81.181 | -88.199 | -82.643 | -79.948 | -81.086 | -81.27 | -82.865 | -82.806 | -83.823 | -84.896 | -85.065 | -86.929 | -107.487 | -108.692 | -109.468 | -111.721 | -111.521 | -108.531 | -106.376 | -106.157 | -105.887 | -104.475 | -103.165 | -104.553 | -102.233 | -101.1 | -101.28 | -98.626 | -94.342 | -85.328 | -75.372 | -67.913 | -58.202 | -25.904 | -22.813 | -20.228 | -14.144 | -14.637 | -14.813 | -137.246 | -135.264 | -132.107 | -129.728 | -126.822 | -123.857 | -119.699 | -116.87 | -113.737 | -110.876 | -104.013 | -99.167 | -92.999 | -89.343 | -84.125 | -79.682 | -76.025 | -69.652 | -65.22 | -63.149 | -59.495 | -56.527 | -47.489 | -42.409 | -37.749 | -32.262 | -14.198 | -11.136 | -8.6 |
Accumulated Other Comprehensive Income/Loss
| 1.335 | 1.53 | 1.702 | 1.195 | 0.875 | 0.577 | 0.202 | -0.057 | -0.401 | 0.653 | 0.412 | 0.653 | 0.122 | 0.122 | 0.122 | 0.122 | 0.122 | 0.122 | 0.124 | 0.132 | 0.138 | 0.122 | 0.116 | 0.107 | 0.109 | 0.104 | 0.099 | 0.101 | 0.091 | 0.093 | 0.115 | 0.118 | 0.141 | 0.118 | 0.086 | 0.111 | 0.106 | 0.103 | 0.102 | 0.117 | 0.114 | 0.113 | 0.112 | 0.115 | 0.105 | 0.106 | 0.109 | 0.107 | 0.101 | 0.099 | 0.118 | 0.139 | 0.142 | 0.124 | 0.12 | 0.132 | 0.139 | 0.113 | 0.066 | 0.121 | 0.114 | 0.04 | 1.84 | 1.866 | 1.819 | 1.849 | 1.868 | 1.852 | 2.973 | 3.746 | 3.753 | 3.769 | 3.771 | 3.75 | 3.75 | 3.757 | 3.74 | 3.744 | 3.743 | 2.012 | 1.989 | 1.994 | 1.877 | 1.658 | 1.448 | 1.16 | 0.912 | 0.233 | -0.12 | -0.461 | -0.985 | -1.363 | -1.763 | -2.708 | -3.242 | -3.935 | -5.218 | -5.712 | -0.4 |
Other Total Stockholders Equity
| 217.329 | -104.999 | -104.742 | -102.479 | -98.999 | -95.957 | -95.2 | -93.168 | -87.79 | -86.175 | -81.733 | -81.733 | -81.733 | -81.733 | -81.733 | -81.733 | -81.733 | -63.066 | -51.091 | -48.35 | -48.35 | -48.35 | -48.35 | -47.441 | -47.441 | -46.872 | -46.872 | -46.872 | -46.544 | -46.544 | -46.544 | -46.367 | -45.638 | -45.638 | -45.638 | -45.569 | -45.569 | -45.569 | -45.569 | -42.567 | -37.56 | -37.451 | -30.569 | -30.569 | -30.569 | -30.569 | -45.932 | -30.096 | -26.896 | -24.848 | -24.848 | -18.586 | -18.398 | -18.398 | -18.398 | -18.398 | -18.398 | -18.389 | -18.378 | -18.386 | -18.386 | -16.673 | -13.028 | 151.369 | 157.391 | 162.046 | 160.147 | 148.398 | 125.206 | 118.618 | 114.254 | 0 | 0 | 111.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 230.272 | 201.456 | 183.102 | 169.433 | 170.036 | 165.729 | 157.7 | 143.154 | 139.737 | 143.35 | 141.295 | 130.789 | 111.726 | 105.298 | 63.981 | 54.014 | 49.73 | 67.744 | 83.757 | 84.429 | 83.71 | 90.933 | 99.66 | 100.397 | 101.957 | 105.272 | 9.657 | 19.849 | 23.963 | 37.59 | 55.34 | 91.684 | 83.813 | 88.018 | 86.615 | 84.395 | 81.977 | 78.539 | 76.603 | 77.452 | 79.66 | 77.562 | 80.671 | 58.835 | 55.966 | 49.703 | 44.641 | 44.44 | 49.712 | 53.006 | 51.621 | 57.275 | 57.463 | 55.925 | 53.684 | 54.702 | 54.922 | 53.719 | 55.741 | 59.298 | 67.208 | 75.332 | 81.423 | 95.033 | 133.306 | 141.082 | 141.787 | 136.106 | 113.542 | 107.551 | -22.992 | -22.288 | -20.066 | -18.486 | -16.795 | -14.549 | -10.566 | -7.885 | -5.967 | -5.146 | 1.513 | -6.162 | -1.219 | 2 | 6.356 | 10.55 | 13.948 | 20.031 | 24.107 | 25.766 | 28.814 | 31.197 | 39.645 | 44.257 | 48.343 | 53.224 | 57.62 | 59.854 | 56.6 |
Total Equity
| 425.92 | 201.456 | 183.102 | 169.433 | 170.036 | 165.729 | 157.7 | 143.154 | 139.737 | 143.35 | 141.295 | 130.789 | 111.726 | 105.298 | 63.981 | 54.014 | 49.73 | 67.744 | 83.757 | 84.429 | 83.71 | 90.933 | 99.66 | 100.397 | 101.957 | 105.272 | 9.657 | 19.849 | 23.963 | 37.59 | 55.34 | 91.684 | 83.813 | 88.018 | 86.615 | 84.395 | 81.977 | 78.539 | 76.603 | 77.452 | 79.66 | 77.562 | 80.671 | 58.835 | 55.966 | 49.703 | 44.641 | 44.44 | 49.712 | 53.006 | 51.621 | 57.275 | 57.463 | 55.925 | 53.684 | 54.702 | 54.922 | 53.719 | 55.741 | 59.298 | 67.208 | 75.332 | 81.423 | 95.033 | 133.306 | 141.082 | 141.787 | 136.106 | 113.542 | 107.551 | -22.992 | -22.288 | -20.066 | -18.486 | -16.795 | -14.549 | -10.566 | -7.885 | -5.967 | -5.146 | 1.513 | -6.162 | -1.219 | 2 | 6.356 | 10.55 | 13.948 | 20.031 | 24.107 | 25.766 | 28.814 | 31.197 | 39.645 | 44.257 | 48.343 | 53.224 | 57.62 | 59.854 | 56.6 |
Total Liabilities & Shareholders Equity
| 1,187.666 | 244.702 | 215.731 | 204.681 | 202.493 | 197.118 | 190.11 | 171.217 | 174.018 | 180.861 | 175.52 | 160.523 | 141.949 | 136.408 | 96.13 | 87.436 | 85.62 | 107.489 | 124.848 | 127.742 | 135.036 | 148.481 | 145.995 | 146.695 | 151.037 | 155.335 | 51.975 | 59.772 | 70.777 | 83.196 | 103.767 | 137.623 | 101.158 | 105.448 | 105.415 | 108.603 | 113.824 | 118.634 | 97.521 | 104.095 | 114.163 | 120.01 | 110.575 | 84.132 | 83.603 | 85.787 | 63.442 | 67.496 | 72.923 | 77.813 | 74.679 | 80.942 | 82.241 | 81.962 | 80.875 | 81.923 | 84.681 | 86.041 | 87.834 | 92.567 | 100.386 | 107.298 | 113.191 | 147.532 | 163.265 | 170.2 | 168.368 | 161.954 | 161.203 | 159.827 | 50.015 | 46.738 | 47.38 | 46.71 | 44.76 | 45.977 | 46.464 | 43.899 | 42.25 | 26.216 | 32.035 | 33.178 | 37.913 | 41.58 | 18.07 | 21.686 | 25.301 | 29.253 | 37.56 | 39.349 | 37.025 | 39.561 | 48.042 | 52.422 | 57.494 | 63.608 | 61.228 | 63.176 | 59.4 |