International Isotopes Inc.
OTC:INIS
0.0535 (USD) • At close November 17, 2023
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 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2.191 | 2.368 | 2.688 | 2.897 | 3.274 | 3.281 | 2.376 | 2.989 | 3.026 | 3.137 | 0.475 | 0.754 | 0.518 | 0.414 | 1.113 | 0.898 | 0.831 | 0.569 | 0.575 | 0.505 | 0.443 | 0.399 | 0.828 | 0.412 | 0.412 | 0.356 | 0.409 | 0.305 | 0.6 | 2.849 | 0.315 | 0.386 | 0.431 | 0.429 | 0.398 | 0.871 | 1.178 | 0.025 | 0.559 | 0.725 | 0.81 | 0.62 | 0.456 | 0.535 | 0.729 | 1.061 | 0.546 | 1.407 | 0.435 | 0.658 | 2.103 | 2.518 | 2.058 | 2.907 | 4.237 | 0.537 | 1.192 | 2.462 | 0.461 | 1.098 | 0.829 | 1.559 | 2.149 | 0.66 | 1.172 | 1.003 | 0.122 | 0.174 | 0.124 | 0.691 | 0.17 | 0.197 | 0.128 | 0.239 | 0.185 | 0.341 | 0.256 | 0.697 | 0.15 | 0.667 | 0.752 | 0.607 | 0.16 | 0.424 | 0.825 | 0.223 | 0.442 | 0.247 | 0.257 | 0.274 | 0.294 | 0.361 | 0.601 | 0.319 | 0.643 | 2.62 | 5.314 | 3.706 | 2.99 | 3.6 | 8.3 | 4.1 | 6.372 | 1.9 | 2.5 | 8.5 | 8.201 | 14.6 | 0.3 | 0.1 | 0.33 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 5.083 | 13.81 | 0 | 0 | 0 |
Cash and Short Term Investments
| 2.191 | 2.368 | 2.688 | 2.897 | 3.274 | 3.281 | 2.376 | 2.989 | 3.026 | 3.137 | 0.475 | 0.754 | 0.518 | 0.414 | 1.113 | 0.898 | 0.831 | 0.569 | 0.575 | 0.505 | 0.443 | 0.399 | 0.828 | 0.412 | 0.412 | 0.356 | 0.409 | 0.305 | 0.6 | 2.849 | 0.315 | 0.386 | 0.431 | 0.429 | 0.398 | 0.871 | 1.178 | 0.025 | 0.559 | 0.725 | 0.81 | 0.62 | 0.456 | 0.535 | 0.729 | 1.061 | 0.546 | 1.407 | 0.435 | 0.658 | 2.103 | 2.518 | 2.058 | 2.907 | 4.237 | 0.537 | 1.192 | 2.462 | 0.461 | 1.098 | 0.829 | 1.559 | 2.149 | 0.66 | 1.172 | 1.003 | 0.122 | 0.174 | 0.124 | 0.691 | 0.17 | 0.197 | 0.128 | 0.239 | 0.185 | 0.341 | 0.256 | 0.697 | 0.15 | 0.667 | 0.752 | 0.607 | 0.16 | 0.424 | 0.825 | 0.223 | 0.442 | 0.247 | 0.257 | 0.274 | 0.294 | 0.361 | 0.601 | 0.319 | 0.643 | 2.62 | 5.314 | 3.706 | 2.99 | 3.6 | 8.3 | 4.1 | 6.372 | 1.9 | 2.5 | 8.5 | 13.284 | 14.6 | 0.3 | 0.1 | 0.33 |
Net Receivables
| 1.136 | 1.355 | 1.469 | 1.383 | 1.29 | 1.556 | 1.597 | 1.543 | 1.302 | 1.464 | 0.854 | 1.044 | 1.069 | 1.094 | 0.796 | 1.184 | 1.301 | 1.024 | 0.876 | 0.8 | 1.403 | 1.357 | 0.82 | 1.224 | 0.905 | 0.851 | 0.635 | 1.083 | 0.869 | 0.946 | 0.774 | 0.798 | 0.758 | 0.803 | 1.085 | 0.612 | 0.674 | 1.02 | 0.784 | 0.869 | 0.79 | 0.862 | 1.046 | 0.878 | 0.854 | 0.969 | 0.862 | 1.123 | 0.847 | 0.911 | 0.803 | 1.171 | 1.139 | 1.224 | 0.932 | 0.467 | 0.942 | 0.564 | 0.482 | 0.597 | 0.668 | 0.61 | 0.522 | 0.628 | 0.565 | 0.537 | 0.518 | 1 | 0.662 | 0.487 | 0.353 | 0.535 | 0.515 | 0.402 | 0.387 | 0.365 | 0.315 | 0.453 | 0.433 | 0.502 | 0.421 | 0.238 | 0.203 | 0.697 | 0.214 | 0.164 | 0.219 | 0.257 | 0.26 | 0.258 | 0.139 | 0.58 | 0.271 | 0.413 | 0.374 | 1.934 | 1.238 | 0.932 | 0.765 | 0.6 | 1.3 | 0.4 | 0.24 | 0.6 | 0.5 | 0.1 | 0.152 | 0.02 | 0 | 0 | 0 |
Inventory
| 0.699 | 0.934 | 0.927 | 0.741 | 0.701 | 0.614 | 0.745 | 0.879 | 0.944 | 0.889 | 0.925 | 0.582 | 0.669 | 0.826 | 0.838 | 1.238 | 1.299 | 3.379 | 3.423 | 3.43 | 3.22 | 3.086 | 2.766 | 2.641 | 2.661 | 2.427 | 1.952 | 1.789 | 1.831 | 1.707 | 1.476 | 1.362 | 1.338 | 1.179 | 1.112 | 1.006 | 0.985 | 0.956 | 1.049 | 0.99 | 1.081 | 1.26 | 1.478 | 1.579 | 1.329 | 1.33 | 1.285 | 1.401 | 1.409 | 1.382 | 1.465 | 1.575 | 1.553 | 1.693 | 1.682 | 1.655 | 1.921 | 1.884 | 1.835 | 2.704 | 2.7 | 2.558 | 2.518 | 2.551 | 2.505 | 2.607 | 2.502 | 2.493 | 2.7 | 2.659 | 2.538 | 2.384 | 2.666 | 2.626 | 2.669 | 2.233 | 2.29 | 2.152 | 2.237 | 2.218 | 2.275 | 2.188 | 2.284 | 2.21 | 2.134 | 2.27 | 2.28 | 2.32 | 2.324 | 2.44 | 2.538 | 2.433 | 2.616 | 2.505 | 2.588 | 3.74 | 3.103 | 2.995 | 2.421 | 2 | 1.9 | 1.9 | 1.744 | 2.3 | 2.1 | 0.7 | 0.742 | 0.7 | 0.7 | 0.7 | 0.76 |
Other Current Assets
| 0.31 | 0.48 | 0.673 | 0.437 | 0.221 | 0.372 | 1.023 | 0.892 | 0.62 | 0.792 | 1.004 | 0.315 | 0.149 | 0.344 | 1.247 | 1.046 | 0.788 | 1.399 | 1.445 | 1.243 | 0.311 | 0.287 | 0.315 | 0.301 | 0.106 | 0.423 | 0.345 | 0.609 | 0.499 | 0.522 | 0.736 | 0.793 | 0.4 | 0.512 | 0.543 | 0.707 | 0.577 | 0.5 | 0.351 | 0.446 | 0.359 | 0.449 | 0.614 | 0.67 | 0.597 | 0.558 | 0.751 | 0.814 | 0.221 | 0.367 | 0.127 | 0.16 | 0.056 | 0.084 | 0.122 | 0.157 | 0.048 | 0.098 | 0.126 | 0.167 | 0.069 | 0.111 | 0.118 | 0.151 | 0.06 | 0.098 | 0.095 | 0.136 | 0.058 | 0.082 | 0.116 | 0.102 | 0.07 | 0.151 | 0.133 | 0.357 | 0.268 | 0.219 | 0.092 | 0.068 | 0.166 | 0.174 | 0.191 | 0.206 | 0.102 | 0.262 | 0.608 | 0.608 | 0.73 | 0.73 | 0.73 | 7.894 | 7.894 | 24.199 | 25.086 | 0.94 | 1.16 | 1.23 | 1.18 | 1.5 | 0.5 | 0.7 | 0.605 | 0.7 | 1.3 | 1 | 0.663 | 0.7 | 1 | 1 | 0.86 |
Total Current Assets
| 4.336 | 5.138 | 5.757 | 5.458 | 5.486 | 5.824 | 5.741 | 6.303 | 5.891 | 6.283 | 3.258 | 2.695 | 2.404 | 2.679 | 3.994 | 4.366 | 4.219 | 6.371 | 6.319 | 5.979 | 5.377 | 5.129 | 4.729 | 4.578 | 4.104 | 4.445 | 3.728 | 3.786 | 3.799 | 6.024 | 3.301 | 3.339 | 2.927 | 2.922 | 3.138 | 3.195 | 3.415 | 2.832 | 2.743 | 3.03 | 3.04 | 3.191 | 3.595 | 3.661 | 3.509 | 3.919 | 3.444 | 4.745 | 2.912 | 3.317 | 4.498 | 5.423 | 4.805 | 5.908 | 6.973 | 2.815 | 4.104 | 5.008 | 2.904 | 4.567 | 4.267 | 4.838 | 5.307 | 3.99 | 4.303 | 4.245 | 3.238 | 3.803 | 3.544 | 3.918 | 3.176 | 3.219 | 3.379 | 3.418 | 3.373 | 3.296 | 3.128 | 3.521 | 2.912 | 3.455 | 3.614 | 3.207 | 2.838 | 3.537 | 3.274 | 3.171 | 3.677 | 3.571 | 3.616 | 3.769 | 3.987 | 11.269 | 11.415 | 27.506 | 28.995 | 9.228 | 10.815 | 8.872 | 7.356 | 7.7 | 12 | 7.1 | 8.962 | 5.5 | 6.4 | 10.3 | 14.841 | 16 | 2 | 1.8 | 1.95 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5.352 | 5.422 | 5.344 | 4.894 | 4.487 | 4.552 | 4.576 | 4.6 | 4.664 | 4.737 | 6.995 | 6.984 | 7.11 | 6.948 | 7.054 | 4.505 | 4.563 | 4.614 | 2.727 | 2.637 | 2.635 | 2.668 | 1.906 | 1.93 | 1.939 | 1.924 | 1.936 | 1.904 | 1.904 | 1.921 | 1.948 | 1.951 | 1.971 | 1.962 | 1.932 | 1.928 | 1.931 | 2.192 | 2.215 | 2.239 | 2.271 | 2.235 | 2.271 | 2.537 | 2.433 | 2.378 | 2.323 | 2.322 | 2.045 | 2.004 | 1.967 | 1.966 | 2.047 | 2.07 | 2.091 | 2.178 | 2.27 | 2.362 | 2.475 | 2.584 | 2.682 | 2.736 | 2.748 | 2.947 | 3.02 | 2.179 | 2.096 | 2.14 | 2.196 | 2.158 | 2.078 | 2.236 | 2.107 | 1.986 | 1.876 | 1.547 | 1.238 | 1.208 | 1.123 | 0.845 | 0.766 | 0.737 | 0.617 | 0.429 | 0.312 | 0.233 | 0.236 | 0.254 | 0.268 | 0.27 | 0.28 | 0.453 | 0.487 | 0.48 | 0.456 | 41.847 | 40.782 | 41.099 | 40.735 | 40.2 | 38.8 | 36 | 32.35 | 26.6 | 16.1 | 10.6 | 6.281 | 1.7 | 1.3 | 1.1 | 1.06 |
Goodwill
| 1.384 | 1.384 | 1.384 | 1.384 | 1.384 | 1.384 | 1.384 | 1.384 | 1.384 | 1.384 | 1.384 | 1.384 | 1.384 | 1.384 | 1.384 | 1.384 | 1.384 | 1.384 | 1.384 | 1.384 | 1.384 | 1.384 | 1.384 | 1.377 | 1.377 | 1.377 | 1.377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 1.174 | 1.248 | 1.322 | 1.394 | 1.47 | 1.54 | 1.61 | 1.688 | 1.76 | 1.84 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 3.456 | 3.497 | 3.538 | 3.58 | 3.621 | 3.662 | 3.703 | 3.745 | 3.782 | 3.819 | 3.859 | 4.031 | 4.081 | 4.123 | 4.026 | 4.067 | 4.109 | 4.151 | 4.191 | 4.232 | 4.272 | 4.308 | 4.348 | 4.393 | 4.435 | 4.473 | 4.512 | 5.924 | 4.14 | 4.162 | 4.186 | 4.215 | 4.24 | 4.268 | 4.288 | 4.332 | 4.355 | 4.38 | 4.399 | 4.423 | 4.447 | 4.458 | 4.479 | 4.511 | 4.517 | 4.547 | 4.575 | 4.668 | 4.394 | 4.042 | 3.5 | 0.213 | 0.221 | 0.23 | 0.229 | 0.237 | 0.242 | 0.25 | 0.25 | 0.258 | 0.257 | 0.252 | 0.248 | 0.111 | 0.099 | 0.09 | 0.092 | 0.089 | 0.068 | 0.071 | 0.074 | 0.076 | 0.079 | 0.081 | 0.084 | 0.1 | 0.103 | 0.106 | 0.098 | 0.097 | 0.097 | 0.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0.135 | 1.992 | 2.006 | 2.037 | 2.064 | 1.5 | 1.5 | 1.6 | 2.3 | 1.8 | 1.8 | 0 | 0.74 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 4.84 | 4.881 | 4.923 | 4.964 | 5.005 | 5.046 | 5.088 | 5.129 | 5.166 | 5.203 | 5.244 | 5.415 | 5.466 | 5.507 | 5.41 | 5.452 | 5.493 | 5.535 | 5.575 | 5.616 | 5.656 | 5.693 | 5.732 | 5.77 | 5.811 | 5.849 | 5.888 | 5.924 | 4.14 | 4.162 | 4.186 | 4.215 | 4.24 | 4.268 | 4.288 | 4.332 | 4.355 | 4.38 | 4.399 | 4.423 | 4.447 | 4.458 | 4.479 | 4.511 | 4.517 | 4.547 | 4.575 | 4.668 | 4.394 | 4.042 | 3.5 | 0.213 | 0.221 | 0.23 | 0.229 | 0.237 | 0.242 | 0.25 | 0.25 | 0.258 | 0.257 | 0.252 | 0.248 | 0.111 | 0.099 | 0.09 | 0.092 | 0.089 | 0.068 | 0.071 | 0.074 | 0.076 | 0.079 | 0.081 | 0.084 | 0.1 | 0.103 | 0.106 | 0.098 | 0.097 | 0.097 | 0.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.089 | 0.135 | 3.166 | 3.254 | 3.358 | 3.458 | 1.5 | 1.5 | 1.6 | 1.688 | 1.8 | 1.8 | 0 | 0.74 | 0 | 0 | 0 | 0 |
Long Term Investments
| 1.396 | 1.378 | 0.881 | 0.869 | 0.858 | 0.848 | 0.84 | 0.834 | 0.831 | 0.831 | 0.831 | 0.831 | 0.831 | 0.831 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.505 | 1.514 | 1.493 | 1.5 | 1.476 | 1.459 | 1.435 | 1.408 | 1.406 | 1.392 | 1.368 | 1.369 | 1.362 | 1.367 | 1.369 | 1.372 | 1.385 | 1.378 | 1.394 | 1.404 | 1.403 | 1.403 | 1.423 | 1.433 | 1.415 | 1.831 | 1.935 | 1.872 | 1.886 | 1.748 | 1.751 | 1.29 | 1.29 | 1.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 |
Tax Assets
| 2.276 | 3.083 | -0.881 | -0.869 | -0.858 | -0.848 | -0.84 | -0.834 | -0.831 | -0.831 | 0.418 | -0.831 | -0.831 | -0.831 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.276 | -3.083 | 0.881 | 0.869 | 0.858 | 0.848 | 0.84 | 0.834 | 0.831 | 0.831 | -0.418 | 0.831 | 0.831 | 0.831 | 0.639 | 0.639 | 0.639 | 0.638 | 0.635 | 0.633 | 0.629 | 0.626 | 0.622 | 0.619 | 0.617 | 0.614 | 0.454 | 0.953 | 0.452 | 0.451 | 0.451 | 0.451 | 0.451 | 0.451 | 0.451 | 0.451 | 0.451 | 0.225 | 0.225 | 0.284 | 0.287 | 0.29 | 0.294 | 0.297 | 0.3 | 0.303 | 0.306 | 0.309 | 0.312 | 0.744 | 0.542 | 0.538 | 0.542 | 0.127 | 0 | 0 | 0 | 0 | 0 | 0.336 | 0.339 | 0.341 | 1.637 | 1.639 | 1.642 | 0.673 | 0.598 | 0.6 | 0.602 | 0.273 | 0.275 | 0.175 | 0.286 | 0.289 | 0.292 | 0.294 | 0.297 | 0.3 | 0.255 | 0.257 | 0.26 | 0.262 | 0.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.1 | 2.2 | 2.2 | 2.303 | 1 | 0.1 | -0.1 | -0.737 | 0 | 0 | 0.1 | 0 |
Total Non-Current Assets
| 11.588 | 11.681 | 11.148 | 10.727 | 10.351 | 10.446 | 10.504 | 10.563 | 10.661 | 10.771 | 13.069 | 13.23 | 13.406 | 13.286 | 13.102 | 10.596 | 10.695 | 10.787 | 8.937 | 8.887 | 8.921 | 8.987 | 8.261 | 8.319 | 8.367 | 8.388 | 8.277 | 8.78 | 8 | 8.048 | 8.078 | 8.116 | 8.137 | 8.14 | 8.106 | 8.118 | 8.142 | 8.19 | 8.208 | 8.316 | 8.367 | 8.35 | 8.413 | 8.716 | 8.635 | 8.606 | 8.598 | 8.704 | 8.154 | 8.193 | 7.432 | 4.15 | 4.225 | 4.258 | 4.255 | 4.288 | 4.397 | 4.36 | 4.477 | 4.469 | 4.567 | 4.619 | 4.633 | 4.698 | 4.762 | 2.942 | 2.786 | 2.829 | 2.866 | 2.503 | 2.426 | 2.488 | 2.472 | 2.356 | 2.252 | 1.941 | 1.638 | 1.613 | 1.476 | 1.199 | 1.123 | 1.104 | 0.882 | 0.429 | 0.312 | 0.233 | 0.236 | 0.254 | 0.268 | 0.27 | 0.28 | 0.453 | 0.487 | 0.569 | 0.59 | 45.013 | 44.036 | 44.458 | 44.193 | 43.8 | 42.5 | 39.8 | 36.341 | 29.4 | 18 | 10.5 | 6.281 | 1.7 | 1.3 | 1.2 | 1.06 |
Total Assets
| 15.924 | 16.819 | 16.905 | 16.185 | 15.837 | 16.27 | 16.245 | 16.866 | 16.552 | 17.053 | 16.327 | 15.925 | 15.81 | 15.965 | 17.097 | 14.962 | 14.914 | 17.158 | 15.257 | 14.865 | 14.298 | 14.116 | 12.99 | 12.897 | 12.471 | 12.833 | 12.005 | 12.566 | 11.8 | 14.072 | 11.379 | 11.455 | 11.064 | 11.062 | 11.243 | 11.313 | 11.557 | 11.021 | 10.95 | 11.346 | 11.407 | 11.541 | 12.008 | 12.377 | 12.143 | 12.525 | 12.042 | 13.448 | 11.065 | 11.51 | 11.931 | 9.574 | 9.03 | 10.166 | 11.228 | 7.103 | 8.501 | 9.368 | 7.381 | 9.035 | 8.834 | 9.457 | 9.94 | 8.688 | 9.065 | 7.187 | 6.023 | 6.632 | 6.41 | 6.421 | 5.603 | 5.706 | 5.851 | 5.775 | 5.625 | 5.237 | 4.766 | 5.134 | 4.388 | 4.654 | 4.736 | 4.311 | 3.72 | 3.966 | 3.587 | 3.404 | 3.913 | 3.825 | 3.883 | 4.04 | 4.267 | 11.722 | 11.902 | 28.075 | 29.585 | 54.241 | 54.85 | 53.329 | 51.549 | 51.5 | 54.5 | 46.9 | 45.303 | 34.9 | 24.4 | 20.8 | 21.122 | 17.7 | 3.3 | 3 | 3.01 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.312 | 0.671 | 0.56 | 0.282 | 0.542 | 0.42 | 0.382 | 1.181 | 0.561 | 0.914 | 1.424 | 1.183 | 1.225 | 1.451 | 2.115 | 2.271 | 2.196 | 4.292 | 4.229 | 3.932 | 3.882 | 2.52 | 2.285 | 2.522 | 2.164 | 2.33 | 1.619 | 2.001 | 1.376 | 1.236 | 0.942 | 0.912 | 0.882 | 0.783 | 1.044 | 0.726 | 0.566 | 0.792 | 0.636 | 0.558 | 0.493 | 0.459 | 0.732 | 0.748 | 0.622 | 1.24 | 1.329 | 1.811 | 2.037 | 1.873 | 1.834 | 1.5 | 0.747 | 0.971 | 0.717 | 0.738 | 0.609 | 0.477 | 0.569 | 0.76 | 0.501 | 0.511 | 0.43 | 0.386 | 0.262 | 0.403 | 0.442 | 0.42 | 0.412 | 0.239 | 0.209 | 0.196 | 0.395 | 0.349 | 0.238 | 0.274 | 0.253 | 0.226 | 0.329 | 0.301 | 0.302 | 0.293 | 0.321 | 0.491 | 0.216 | 0.33 | 0.258 | 0.305 | 0.273 | 0.179 | 0.283 | 0.087 | 0.042 | 4.769 | 4.46 | 3.932 | 1.94 | 1.651 | 2.077 | 2 | 2.5 | 2.1 | 1.825 | 3.5 | 1.7 | 0.6 | 0.906 | 0.3 | 0.2 | 0.2 | 0.24 |
Short Term Debt
| 4.355 | 4.353 | 0.299 | 0.917 | 0.769 | 0.768 | 0.78 | 1.109 | 1.056 | 0.991 | 1.413 | 1.06 | 0.948 | 1.091 | 1.182 | 0.563 | 1.093 | 1.828 | 1.623 | 1.95 | 2.153 | 0.286 | 0.188 | 0.188 | 0.188 | 0.068 | 0.067 | 0.067 | 0.262 | 2.852 | 3.392 | 3.372 | 0.007 | 0.007 | 0.046 | 0.098 | 0.15 | 0.202 | 1.263 | 0.208 | 0.207 | 0.524 | 0.341 | 0.206 | 0.205 | 0 | 0.1 | 0.4 | 0.5 | 0.513 | 0.528 | 0.543 | 3.952 | 3.327 | 3.247 | 0.503 | 0.531 | 0.17 | 0.164 | 0.153 | 0.159 | 0.15 | 0.614 | 1.468 | 1.48 | 0.97 | 0.968 | 0.963 | 1.077 | 1.178 | 1.765 | 2.428 | 2.436 | 0.868 | 1.057 | 2.362 | 2.224 | 1.517 | 1.521 | 0.028 | 0.026 | 0.755 | 0.757 | 0.894 | 1.717 | 1.307 | 1.572 | 1.519 | 1.521 | 2.7 | 2.721 | 9.571 | 9.487 | 20.684 | 18.505 | 4.105 | 2.548 | 2.404 | 1.872 | 1.8 | 2.2 | 4 | 3.352 | 5.4 | 0.5 | 0.6 | 0.634 | 0 | 1.4 | 0.7 | 0.57 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.734 | 0.977 | 0.933 | 1.005 | 0.836 | 0.912 | 0.879 | 0.909 | 1.05 | 0.954 | 0.908 | 0.881 | 0.991 | 1.229 | 1.16 | 1.199 | 1.376 | 1.214 | 1.24 | 1.583 | 1.561 | 3.736 | 3.784 | 3.472 | 3.326 | 2.652 | 2.688 | 2.953 | 2.764 | 2.676 | 2.608 | 1.957 | 1.614 | 1.278 | 0.908 | 1.417 | 1.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.008 | 0 | 0 | 0.104 | 0 | 0 | 0.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.246 | 0 | 0 | 0 | 0.143 | 0.229 | 0 | 0.003 | -0.006 | -0.002 | -0.101 | 0.006 | -0.005 | -1.442 | -1.528 | -1.493 | -1.456 | 1.266 | -0.84 | 0 | 0 | 0 | -0.229 | 0 | 0 | 0 | 0.007 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1.305 | 1.331 | 1.482 | 1.342 | 1.12 | 1.369 | 1.473 | 5.293 | 4.963 | 5.698 | 1.189 | 5.828 | 5.701 | 4.961 | 1.205 | 1.196 | 1.008 | 0.968 | 1.096 | 1.091 | 0.803 | 0.722 | 0.94 | 0.835 | 0.71 | 0.873 | 1.139 | 0.714 | 0.617 | 0.729 | 0.569 | 0.528 | 0.393 | 0.458 | 0.489 | -0.947 | -0.746 | 0.499 | 0.703 | 0.926 | 0.835 | 0.668 | 0.611 | 0.667 | 0.573 | 0.612 | 0.465 | 0.624 | 0.62 | 0.784 | 0.805 | 1.008 | 1.247 | 0.711 | 0.523 | 0.761 | 0.778 | 0.363 | 0.351 | 0.332 | 0.335 | 0.393 | 0.348 | 0.563 | 0.391 | 0.522 | 0.403 | 0.538 | 0.375 | 0.449 | 0.436 | 0.274 | 0.282 | 0.212 | 0.262 | 0.278 | 0.299 | 0.306 | 0.226 | 0.212 | -0 | 0.192 | 0.15 | 0.153 | 0.089 | 0.049 | 0.342 | 0.301 | 0.289 | 0.41 | 0.549 | 0.229 | 0.193 | 2.09 | 2.467 | 2.728 | 2.44 | 0.289 | 1.945 | 0.7 | 0.7 | 0.6 | 1.203 | 0.6 | 0.7 | 0.7 | 0.596 | 1.1 | 0.7 | 0.6 | 1.89 |
Total Current Liabilities
| 6.705 | 7.333 | 3.274 | 3.545 | 3.267 | 3.469 | 3.515 | 8.492 | 7.63 | 8.556 | 4.935 | 8.951 | 8.866 | 8.732 | 5.662 | 5.229 | 5.672 | 8.303 | 8.188 | 8.555 | 8.4 | 7.263 | 7.197 | 7.017 | 6.388 | 5.923 | 5.514 | 5.735 | 5.019 | 7.493 | 7.511 | 6.769 | 2.896 | 2.526 | 2.486 | 1.295 | 1.181 | 1.494 | 2.602 | 1.692 | 1.535 | 1.652 | 1.685 | 1.62 | 1.4 | 1.852 | 1.894 | 2.835 | 3.157 | 3.17 | 3.167 | 3.052 | 5.946 | 5.009 | 4.587 | 2.002 | 1.925 | 1.01 | 1.084 | 1.35 | 0.995 | 1.054 | 1.496 | 2.416 | 2.132 | 1.895 | 1.812 | 1.921 | 1.863 | 1.866 | 2.41 | 2.898 | 3.113 | 1.429 | 1.557 | 2.913 | 2.776 | 2.05 | 2.075 | 0.541 | 0.575 | 1.241 | 1.228 | 1.537 | 2.164 | 1.914 | 2.172 | 2.128 | 2.077 | 3.287 | 3.453 | 9.893 | 9.717 | 26.101 | 23.904 | 9.273 | 5.472 | 5.611 | 5.054 | 4.5 | 5.4 | 6.7 | 6.151 | 9.5 | 2.9 | 1.9 | 2.143 | 1.4 | 2.3 | 1.5 | 2.7 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1.807 | 1.837 | 5.954 | 3.432 | 3.193 | 3.232 | 3.269 | 2.927 | 2.963 | 3.012 | 3.05 | 3.409 | 3.393 | 3.128 | 3.046 | 3.558 | 3.516 | 3.462 | 1.849 | 1.114 | 1.136 | 1.674 | 0.467 | 0.961 | 0.947 | 0.934 | 0.448 | 0.443 | 0.439 | 0.456 | 0.429 | 0.401 | 3.359 | 3.312 | 3.222 | 3.631 | 3.58 | 3.076 | 3.073 | 4.121 | 4.115 | 4.038 | 4.061 | 4.083 | 4.106 | 3.719 | 2.711 | 3.205 | 0.503 | 0.493 | 0.483 | 0.474 | 0.465 | 0.957 | 0.952 | 3.612 | 3.502 | 3.778 | 1.386 | 1.298 | 1.668 | 1.679 | 1.239 | 0.415 | 0.43 | 0.717 | 0.972 | 1.001 | 0.902 | 1.568 | 0.969 | 0.117 | 0.123 | 1.496 | 1.519 | 0.209 | 0.212 | 0.934 | 0.911 | 2.41 | 2.418 | 1.546 | 0.899 | 0.852 | 0.924 | 0.917 | 0.91 | 0.864 | 0.865 | 0.039 | 0.045 | 0.051 | 0.058 | 1.985 | 2.094 | 16.118 | 16.594 | 17.093 | 17.007 | 17 | 17.3 | 17 | 15.259 | 8.2 | 3.7 | 3.6 | 3.054 | 0.2 | 1.6 | 1.6 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.689 | 0.689 | 0.364 | 0.364 | 0.364 | 0.364 | 0.672 | 0.672 | 0.665 | 0.642 | 1.417 | 1.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.537 | 0.527 | 3.487 | 0.508 | 0 | 0 | 0 | 4.528 | 4.496 | 4.464 | 3.759 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 3.583 | 3.612 | 3.641 | 5.129 | 5.125 | 5.122 | 5.118 | 1.051 | 1.058 | 1.045 | 5.612 | 0.88 | 0.868 | 1.449 | 5.502 | 5.459 | 5.416 | 5.374 | 5.332 | 4.753 | 4.721 | 1.202 | 4.657 | 4.625 | 4.593 | 4.561 | 0.478 | 0.476 | 0.474 | 0.471 | 0.469 | 0.467 | 0.464 | 0.462 | 0.46 | 0.85 | 0.85 | 1.303 | 1.301 | 1.451 | 1.439 | 1.428 | 1.416 | 1.405 | 1.394 | 1.384 | 1.373 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 1.097 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 1.053 | 1.049 | 1.045 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.999 | 0.999 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.95 | 0.95 | 17.118 | 16.985 | 16.853 | 17.47 | 17.338 | 17.398 | 15.102 | 8.506 | 8.392 | 3.8 | 3.72 | 0.04 | 0 | -0.01 | -0.02 | 0.05 | 0 | 0 | 0.04 | 0.05 | 0 |
Total Non-Current Liabilities
| 5.39 | 5.449 | 9.595 | 8.561 | 8.319 | 8.353 | 8.387 | 3.978 | 4.021 | 4.058 | 8.662 | 4.289 | 4.261 | 4.577 | 8.547 | 9.016 | 8.932 | 8.836 | 7.181 | 6.412 | 6.391 | 6.37 | 5.639 | 5.593 | 5.548 | 6.183 | 6.144 | 5.78 | 5.741 | 5.051 | 2.112 | 2.39 | 5.346 | 5.289 | 5.174 | 5.898 | 5.64 | 4.379 | 4.373 | 5.572 | 5.554 | 5.466 | 5.477 | 5.489 | 5.5 | 5.103 | 4.084 | 4.055 | 1.353 | 1.343 | 1.333 | 1.324 | 1.315 | 1.807 | 1.802 | 4.462 | 4.352 | 4.628 | 2.236 | 2.148 | 2.518 | 2.529 | 2.089 | 1.265 | 1.28 | 1.814 | 1.822 | 1.851 | 1.752 | 2.418 | 1.819 | 1.169 | 1.172 | 2.541 | 2.369 | 1.059 | 1.062 | 1.784 | 1.761 | 3.26 | 3.268 | 2.545 | 1.898 | 1.702 | 1.774 | 1.767 | 1.76 | 1.714 | 1.815 | 0.989 | 17.163 | 17.037 | 16.911 | 19.455 | 19.432 | 33.516 | 31.697 | 25.599 | 25.399 | 20.8 | 21.02 | 17.04 | 15.259 | 8.19 | 3.68 | 3.65 | 3.054 | 0.2 | 1.64 | 1.65 | 0 |
Total Liabilities
| 12.096 | 12.782 | 12.868 | 12.106 | 11.586 | 11.823 | 11.902 | 12.47 | 11.65 | 12.614 | 13.596 | 13.24 | 13.127 | 13.309 | 14.209 | 14.246 | 14.605 | 17.138 | 15.369 | 14.967 | 14.791 | 13.634 | 12.836 | 12.61 | 11.935 | 12.106 | 11.658 | 11.515 | 10.76 | 12.544 | 9.623 | 9.159 | 8.241 | 7.815 | 7.66 | 7.193 | 6.821 | 5.872 | 6.975 | 7.264 | 7.09 | 7.117 | 7.162 | 7.109 | 6.901 | 6.955 | 5.978 | 6.89 | 4.51 | 4.513 | 4.5 | 4.375 | 7.26 | 6.816 | 6.389 | 6.464 | 6.277 | 5.638 | 3.32 | 3.498 | 3.514 | 3.583 | 3.585 | 3.681 | 3.412 | 3.709 | 3.634 | 3.773 | 3.616 | 4.284 | 4.229 | 4.067 | 4.285 | 3.97 | 3.926 | 3.972 | 3.838 | 3.833 | 3.837 | 3.8 | 3.843 | 3.785 | 3.126 | 3.24 | 3.939 | 3.681 | 3.931 | 3.842 | 3.892 | 4.276 | 20.615 | 26.93 | 26.627 | 45.556 | 43.336 | 42.788 | 37.169 | 31.21 | 30.453 | 21.5 | 22.7 | 23.7 | 21.41 | 17.7 | 6.7 | 5.5 | 5.196 | 1.6 | 3.9 | 3.2 | 2.7 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 4.063 | 4.063 | 4.063 | 4.063 | 4.063 | 4.063 | 0 | 4.063 | 4.063 | 4.738 | 0 | 4.688 | 4.778 | 4.071 | 0 | 4.881 | 4.849 | 4.817 | 0 | 4.753 | 4.721 | 4.689 | 0 | 4.625 | 4.593 | 4.561 | 0 | 4.496 | 4.464 | 3.759 | 0 | 0.85 | 0.85 | 0.85 | 0 | 0.85 | 0.85 | 0.85 | 0 | 0.85 | 0.85 | 0.85 | 0 | 0.85 | 0.85 | 0.85 | 0 | 0.85 | 0.85 | 0.85 | 0 | 0.85 | 0.85 | 0.85 | 0 | 0.85 | 0.85 | 0.85 | 0 | 0.85 | 0.85 | 0.85 | 0 | 0.85 | 0.85 | 0.85 | 0 | 0.85 | 0.85 | 0.85 | 0 | 0.85 | 0.85 | 0.85 | 0.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.23 | 5.219 | 5.198 | 5.198 | 5.179 | 5.179 | 5.149 | 5.148 | 5.147 | 5.062 | 5.026 | 5.024 | 4.608 | 4.606 | 4.243 | 4.243 | 4.238 | 4.237 | 4.198 | 4.198 | 4.198 | 4.169 | 4.132 | 4.131 | 4.12 | 4.099 | 4.068 | 4.068 | 4.067 | 4.067 | 4.05 | 4.05 | 4.027 | 4.024 | 4.022 | 4.022 | 4.022 | 4.022 | 3.699 | 3.695 | 3.694 | 3.693 | 3.691 | 3.692 | 3.623 | 3.605 | 3.603 | 3.602 | 3.602 | 3.599 | 3.572 | 3.572 | 3.236 | 3.232 | 3.23 | 2.939 | 2.939 | 2.939 | 2.937 | 2.933 | 2.889 | 2.888 | 2.886 | 2.804 | 2.804 | 2.64 | 2.505 | 2.497 | 2.443 | 2.308 | 2.167 | 2.136 | 2.111 | 2.111 | 2.066 | 1.932 | 1.836 | 1.836 | 1.591 | 1.591 | 1.591 | 1.414 | 1.394 | 1.394 | 0.956 | 0.956 | 0.956 | 0.956 | 0.951 | 0.951 | 0.266 | 0.2 | 0.168 | 0.122 | 0.106 | 0.097 | 0.096 | 0.096 | 0.086 | 0.1 | 0.1 | 0.08 | 0.074 | 0.07 | 0.07 | 0.06 | 0.064 | 0.06 | 0.04 | 0.04 | 0.04 |
Retained Earnings
| -127.717 | -127.484 | -127.33 | -127.221 | -126.872 | -126.609 | -126.461 | -126.35 | -125.781 | -125.509 | -126.764 | -126.781 | -126.644 | -126.463 | -125.862 | -127.951 | -128.258 | -128.487 | -128.064 | -127.514 | -127.751 | -126.593 | -126.541 | -126.328 | -125.995 | -125.662 | -125.697 | -124.91 | -123.328 | -122.726 | -121.942 | -121.42 | -120.88 | -120.435 | -120.06 | -119.506 | -118.861 | -118.414 | -118.242 | -117.945 | -117.678 | -117.149 | -116.697 | -115.728 | -115.303 | -114.904 | -114.235 | -113.691 | -113.1 | -112.585 | -111.994 | -114.3 | -109.429 | -107.759 | -106.044 | -104.089 | -102.325 | -100.618 | -99.353 | -97.575 | -96.066 | -95.308 | -94.72 | -94.005 | -93.265 | -93.019 | -92.553 | -91.98 | -91.704 | -91.352 | -90.834 | -90.366 | -90.2 | -89.938 | -89.796 | -89.562 | -89.417 | -89.043 | -88.813 | -88.51 | -88.47 | -88.13 | -87.969 | -87.847 | -87.724 | -87.649 | -87.39 | -87.389 | -87.28 | -87.509 | -87.19 | -85.919 | -85.306 | -87.046 | -83.047 | -55.128 | -45.272 | -31.685 | -27.179 | -21 | -17.7 | -13.4 | -10.725 | -7.8 | -6.8 | -5.8 | -5.205 | -4.2 | -3.1 | -1.7 | -0.83 |
Accumulated Other Comprehensive Income/Loss
| -4.063 | -4.063 | -4.063 | -4.063 | -4.063 | 0 | -0 | 0 | 0 | -4.738 | 0 | -4.688 | -4.778 | -4.071 | -0 | -4.881 | -4.849 | -4.817 | 0 | -4.753 | -4.721 | -4.689 | 0 | -4.625 | -4.593 | -4.561 | 0 | -4.496 | -4.464 | -3.759 | 0 | -0.85 | -0.85 | -0.85 | 0 | -0.85 | -0.85 | -0.85 | 0 | -0.85 | -0.85 | -0.85 | 0 | -0.85 | -0.85 | -0.85 | 0 | -0.85 | -0.85 | -0.85 | 0 | -0.85 | -0.85 | -0.85 | 0 | -0.85 | -0.85 | -0.85 | 0 | -0.85 | -0.85 | -0.85 | 0 | -0.85 | -0.85 | -0.85 | 0 | -0.85 | -0.85 | -0.85 | 0 | -0.85 | -0.85 | -0.85 | -0.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 126.317 | 126.302 | 126.169 | 126.102 | 125.944 | 121.815 | 125.654 | 121.535 | 121.473 | 124.886 | 124.469 | 124.442 | 122.293 | 122.103 | 122.192 | 122.182 | 122.171 | 122.152 | 121.68 | 121.148 | 121.126 | 121.04 | 120.806 | 120.777 | 120.751 | 120.649 | 120.399 | 120.356 | 120.249 | 120.143 | 119.598 | 119.605 | 119.613 | 119.592 | 119.554 | 119.536 | 119.498 | 119.462 | 118.444 | 118.254 | 118.234 | 117.813 | 117.784 | 117.236 | 116.849 | 116.787 | 116.604 | 116.539 | 115.931 | 115.85 | 115.719 | 115.735 | 107.765 | 107.669 | 107.462 | 101.789 | 101.61 | 101.41 | 100.477 | 100.179 | 98.498 | 98.293 | 98.189 | 96.208 | 96.114 | 93.857 | 92.437 | 92.342 | 92.055 | 91.181 | 90.04 | 89.868 | 89.655 | 89.632 | 89.43 | 88.895 | 88.509 | 88.508 | 87.774 | 87.774 | 87.774 | 87.241 | 87.169 | 87.179 | 86.416 | 86.416 | 86.416 | 86.416 | 86.321 | 86.321 | 70.576 | 70.51 | 70.412 | 69.443 | 69.19 | 66.483 | 62.857 | 53.708 | 48.189 | 50.9 | 49.4 | 36.52 | 34.544 | 24.93 | 24.43 | 21.04 | 21.067 | 20.24 | 2.46 | 1.46 | 1.1 |
Total Shareholders Equity
| 3.829 | 4.037 | 4.037 | 4.079 | 4.252 | 4.448 | 4.343 | 4.396 | 4.902 | 4.439 | 2.731 | 2.684 | 0.257 | 0.247 | 0.574 | -1.526 | -1.848 | -2.098 | -2.186 | -2.168 | -2.427 | -1.384 | -1.604 | -1.42 | -1.124 | -0.915 | -1.23 | -0.487 | 0.988 | 1.484 | 1.706 | 2.235 | 2.76 | 3.181 | 3.516 | 4.053 | 4.659 | 5.07 | 3.901 | 4.003 | 4.25 | 4.357 | 4.778 | 5.201 | 5.169 | 5.488 | 5.972 | 6.45 | 6.433 | 6.865 | 7.297 | 5.007 | 1.571 | 3.143 | 4.648 | 0.639 | 2.224 | 3.731 | 4.061 | 5.538 | 5.321 | 5.874 | 6.356 | 5.007 | 5.652 | 3.479 | 2.389 | 2.859 | 2.794 | 2.137 | 1.374 | 1.639 | 1.566 | 1.804 | 1.699 | 1.265 | 0.928 | 1.301 | 0.551 | 0.854 | 0.894 | 0.525 | 0.594 | 0.726 | -0.352 | -0.277 | -0.018 | -0.017 | -0.009 | -0.237 | -16.349 | -15.208 | -14.725 | -17.481 | -13.751 | 11.453 | 17.681 | 22.119 | 21.096 | 30 | 31.8 | 23.2 | 23.893 | 17.2 | 17.7 | 15.3 | 15.926 | 16.1 | -0.6 | -0.2 | 0.31 |
Total Equity
| 3.829 | 4.037 | 4.037 | 4.079 | 4.252 | 4.448 | 4.343 | 4.396 | 4.902 | 4.439 | 2.731 | 2.684 | 2.683 | 2.656 | 2.887 | 0.716 | 0.309 | 0.02 | -0.112 | -0.102 | -0.493 | 0.482 | 0.154 | 0.287 | 0.536 | 0.726 | 0.347 | 1.051 | 1.04 | 1.528 | 1.756 | 2.295 | 2.823 | 3.247 | 3.583 | 4.121 | 4.736 | 5.149 | 3.975 | 4.081 | 4.318 | 4.423 | 4.846 | 5.268 | 5.243 | 5.569 | 6.064 | 6.558 | 6.555 | 6.997 | 7.43 | 5.198 | 1.77 | 3.35 | 4.838 | 0.639 | 2.224 | 3.731 | 4.061 | 5.538 | 5.321 | 5.874 | 6.356 | 5.007 | 5.652 | 3.479 | 2.389 | 2.859 | 2.794 | 2.137 | 1.374 | 1.639 | 1.566 | 1.804 | 1.699 | 1.265 | 0.928 | 1.301 | 0.551 | 0.854 | 0.894 | 0.525 | 0.594 | 0.726 | -0.352 | -0.277 | -0.018 | -0.017 | -0.009 | -0.237 | -16.349 | -15.208 | -14.725 | -17.481 | -13.751 | 11.453 | 17.681 | 22.119 | 21.096 | 30 | 31.8 | 23.2 | 23.893 | 17.2 | 17.7 | 15.3 | 15.926 | 16.1 | -0.6 | -0.2 | 0.31 |
Total Liabilities & Shareholders Equity
| 15.924 | 16.819 | 16.905 | 16.185 | 15.837 | 16.27 | 16.245 | 16.866 | 16.552 | 17.053 | 16.327 | 15.925 | 15.81 | 15.965 | 17.097 | 14.962 | 14.914 | 17.158 | 15.257 | 14.865 | 14.298 | 14.116 | 12.99 | 12.897 | 12.471 | 12.833 | 12.005 | 12.566 | 11.8 | 14.072 | 11.379 | 11.455 | 11.064 | 11.062 | 11.243 | 11.313 | 11.557 | 11.021 | 10.95 | 11.346 | 11.407 | 11.541 | 12.008 | 12.377 | 12.143 | 12.525 | 12.042 | 13.448 | 11.065 | 11.51 | 11.931 | 9.574 | 9.03 | 10.166 | 11.228 | 7.103 | 8.501 | 9.368 | 7.381 | 9.035 | 8.834 | 9.457 | 9.94 | 8.688 | 9.065 | 7.187 | 6.023 | 6.632 | 6.41 | 6.421 | 5.603 | 5.706 | 5.851 | 5.775 | 5.625 | 5.237 | 4.766 | 5.134 | 4.388 | 4.654 | 4.736 | 4.311 | 3.72 | 3.966 | 3.587 | 3.404 | 3.913 | 3.825 | 3.883 | 4.04 | 4.267 | 11.722 | 11.902 | 28.075 | 29.585 | 54.241 | 54.85 | 53.329 | 51.549 | 51.5 | 54.5 | 46.9 | 45.303 | 34.9 | 24.4 | 20.8 | 21.122 | 17.7 | 3.3 | 3 | 3.01 |