IRIDEX Corporation
NASDAQ:IRIX
1.89 (USD) • At close November 13, 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 | 1995 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 3.86 | 4.111 | 5.419 | 7.034 | 7.981 | 9.821 | 11.048 | 13.922 | 15.856 | 17.966 | 20.621 | 23.852 | 25.568 | 26.259 | 27.993 | 11.626 | 11.932 | 11.624 | 11.139 | 12.653 | 12.948 | 15.633 | 17.175 | 21.194 | 23.725 | 16.045 | 18.522 | 21.707 | 22.751 | 24.594 | 23.858 | 23.747 | 9.577 | 11.521 | 10.514 | 9.995 | 10.213 | 12.203 | 13.122 | 13.303 | 13.042 | 12.862 | 13.969 | 13.444 | 14.089 | 13.505 | 11.581 | 11.901 | 13.734 | 13.785 | 13.856 | 10.789 | 9.535 | 8.875 | 8.569 | 9.014 | 7.092 | 7 | 6.365 | 9.378 | 7.884 | 6.618 | 5.662 | 5.307 | 2.974 | 4.092 | 4.013 | 5.809 | 5.795 | 3.551 | 9.568 | 21.051 | 4.439 | 3.738 | 3.256 | 12.655 | 11.055 | 10.482 | 6.202 | 10.381 | 8.612 | 7.744 | 9.477 | 10.541 | 7.8 | 8.121 | 11.888 | 9.186 | 7.375 | 6.351 | 5.856 | 4.613 | 5.723 | 7.756 | 7.548 | 9.998 | 10.65 | 11.694 | 10.935 | 9.645 | 10.2 | 8.7 | 7.8 | 5.8 | 2.5 | 5.8 | 10.2 | 9.9 | 9.4 | 10 | 4.3 | 5 | 14.5 | 15.4 | 1.2 |
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 | 17.651 | 18.54 | 18.166 | 8.779 | 9.017 | 8.211 | 8.907 | 3.323 | 9.511 | 10.736 | 7.438 | 5.751 | 7.142 | 5.016 | 1.418 | 2.356 | 3.075 | 3.68 | 2.428 | 4.489 | 4.496 | 3.272 | 4.256 | 2.996 | 3 | 1.835 | 2.699 | 3.503 | 2.8 | 3.3 | 4.05 | 5.09 | 7.7 | 5.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 3.86 | 4.111 | 5.419 | 7.034 | 7.981 | 9.821 | 11.048 | 13.922 | 15.856 | 17.966 | 20.621 | 23.852 | 25.568 | 26.259 | 27.993 | 11.626 | 11.932 | 11.624 | 11.139 | 12.653 | 12.948 | 15.633 | 17.175 | 21.194 | 23.725 | 16.045 | 18.522 | 21.707 | 22.751 | 24.594 | 23.858 | 23.747 | 9.577 | 11.521 | 10.514 | 9.995 | 10.213 | 12.203 | 13.122 | 13.303 | 13.042 | 12.862 | 13.969 | 13.444 | 14.089 | 13.505 | 11.581 | 11.901 | 13.734 | 13.785 | 13.856 | 10.789 | 9.535 | 8.875 | 8.569 | 9.014 | 7.092 | 7 | 6.365 | 9.378 | 7.884 | 6.618 | 5.662 | 5.307 | 2.974 | 4.092 | 4.013 | 5.809 | 5.795 | 3.551 | 9.568 | 21.051 | 22.09 | 22.278 | 21.422 | 21.434 | 20.072 | 18.693 | 15.109 | 13.704 | 18.123 | 18.48 | 16.915 | 16.292 | 14.942 | 13.137 | 13.306 | 11.542 | 10.45 | 10.031 | 8.284 | 9.102 | 10.219 | 11.028 | 11.804 | 12.994 | 13.65 | 13.529 | 13.634 | 13.148 | 13 | 12 | 7.8 | 5.8 | 2.5 | 5.8 | 10.2 | 9.9 | 9.4 | 10 | 4.3 | 5 | 14.5 | 15.4 | 1.2 |
Net Receivables
| 5.954 | 8.042 | 9.146 | 9.654 | 8.114 | 8.799 | 10.759 | 9.768 | 9.744 | 9.237 | 10.451 | 9.716 | 8.522 | 8.599 | 8.185 | 7.289 | 6.083 | 5.784 | 6.987 | 9.323 | 8.784 | 8.083 | 8.417 | 9.083 | 8.43 | 7.142 | 6.4 | 7.863 | 7.39 | 7.049 | 8.866 | 10.025 | 7.926 | 8.45 | 9.297 | 9.282 | 7.736 | 7.319 | 8.02 | 8.337 | 7.578 | 7.259 | 6.732 | 7.345 | 5.743 | 6.148 | 6.031 | 5.48 | 5.496 | 5.924 | 5.142 | 5.551 | 7.738 | 7.468 | 8.119 | 5.457 | 7.954 | 6.616 | 7.651 | 7.482 | 7.148 | 7.354 | 7.809 | 8.199 | 9.215 | 9.061 | 8.44 | 8.876 | 8.516 | 10.208 | 9.688 | 6.052 | 6.373 | 6.035 | 6.247 | 6.589 | 6.857 | 7.177 | 6.848 | 7.404 | 6.516 | 5.926 | 5.825 | 6.548 | 6.225 | 6.389 | 6.385 | 8.037 | 7.29 | 6.952 | 7.939 | 8.066 | 6.592 | 6.861 | 6.536 | 8.01 | 8.64 | 8.654 | 8.211 | 8.162 | 6.5 | 6.8 | 6.4 | 7.6 | 7.5 | 7.5 | 7.1 | 6.1 | 5.5 | 5.1 | 5 | 5.4 | 3.2 | 2.6 | 2.5 |
Inventory
| 10.942 | 11.124 | 11.003 | 9.906 | 10.118 | 11.129 | 11.241 | 10.608 | 10.765 | 10.176 | 9.091 | 7.614 | 8.791 | 7.962 | 7.042 | 5.714 | 7.004 | 7.847 | 8.158 | 8.174 | 8.896 | 8.974 | 8.701 | 8.794 | 8.725 | 9.093 | 9.306 | 9.381 | 10.669 | 11.388 | 11.728 | 11.643 | 12.678 | 12.141 | 11.142 | 11.106 | 11.184 | 10.171 | 9.854 | 9.119 | 9.604 | 9.753 | 9.858 | 10.605 | 9.998 | 8.94 | 8.147 | 8.035 | 7.542 | 7.539 | 7.038 | 6.659 | 10.176 | 10.169 | 9.197 | 9.212 | 9.782 | 9.479 | 9.034 | 8.999 | 9.666 | 10.105 | 11.164 | 11.644 | 13.527 | 15.197 | 16.013 | 15.967 | 13.25 | 13.973 | 13.244 | 9.499 | 8.529 | 8.877 | 8.687 | 8.594 | 9.327 | 8.961 | 9.511 | 8.922 | 8.405 | 8.296 | 8.47 | 8.721 | 9.447 | 10.404 | 10.616 | 10.725 | 11.719 | 11.838 | 12.361 | 12.562 | 12.057 | 10.451 | 9.268 | 9.721 | 9.015 | 8.326 | 7.35 | 7.256 | 7.2 | 7.3 | 7.2 | 6.5 | 6.8 | 6.1 | 4.5 | 4 | 3.3 | 2.6 | 2.1 | 1.9 | 2.3 | 1.9 | 1.3 |
Other Current Assets
| 3.581 | 1.73 | 2.01 | 0.856 | 1.129 | 1.216 | 1.65 | 1.468 | 1.984 | 2.065 | 1.766 | 2.142 | 2.05 | 1.822 | 2.002 | 1.46 | 1.084 | 1.016 | 1.382 | 0.802 | 1.18 | 1.186 | 1.532 | 1.094 | 0.984 | 0.653 | 1.362 | 1 | 1.342 | 0.976 | 1.136 | 0.9 | 2.45 | 0.56 | 0.85 | 0.386 | 2.291 | 2.24 | 2.214 | 2.135 | 0.548 | 0.586 | 1.46 | 0.576 | 0.534 | 2.19 | 1.633 | 1.639 | 1.841 | 1.786 | 2.57 | 6.507 | 0.571 | 0.642 | 0.601 | 6.936 | 0.424 | 0.552 | 0.546 | 0.47 | 0.489 | 0.598 | 0.516 | 0.54 | 1.264 | 0.983 | 1.095 | 4.851 | 5.853 | 7.952 | 2.218 | 1.264 | 2.054 | 2.192 | 2.505 | 2.3 | 2.571 | 2.782 | 2.886 | 2.622 | 1.71 | 1.902 | 2.346 | 1.906 | 0.93 | 1.105 | 1.13 | 0.751 | 0.428 | 0.542 | 0.698 | 0.599 | 0.544 | 0.59 | 0.895 | 0.805 | 0.442 | 0.493 | 0.458 | 0.437 | 1.1 | 0.9 | 5 | 6 | 8.6 | 6.2 | 3.6 | 4.5 | 5.1 | 5.1 | 6.6 | 5.5 | 1.9 | 0.9 | 1 |
Total Current Assets
| 24.337 | 25.007 | 27.578 | 27.45 | 27.342 | 30.965 | 34.698 | 35.766 | 38.349 | 39.444 | 41.929 | 42.253 | 43.906 | 43.731 | 44.221 | 25.359 | 25.561 | 25.763 | 26.975 | 30.551 | 31.218 | 33.283 | 35.059 | 39.618 | 41.372 | 32.933 | 34.909 | 39.451 | 41.481 | 43.519 | 45.02 | 45.865 | 31.406 | 32.672 | 31.378 | 30.769 | 31.424 | 31.933 | 33.21 | 32.894 | 30.772 | 30.46 | 31.289 | 31.97 | 30.364 | 29.688 | 27.392 | 27.055 | 28.613 | 29.034 | 28.606 | 29.506 | 28.02 | 27.154 | 26.486 | 26.372 | 25.252 | 23.647 | 23.596 | 26.329 | 25.187 | 24.675 | 25.151 | 25.69 | 26.98 | 29.333 | 29.561 | 35.503 | 33.414 | 35.684 | 34.718 | 37.866 | 39.046 | 39.382 | 38.861 | 38.917 | 38.827 | 37.613 | 34.354 | 32.652 | 34.754 | 34.604 | 33.556 | 33.467 | 31.544 | 31.035 | 31.437 | 31.055 | 29.887 | 29.363 | 29.282 | 30.329 | 29.412 | 28.93 | 28.503 | 31.53 | 31.747 | 31.002 | 29.653 | 29.003 | 27.8 | 27 | 26.4 | 25.9 | 25.4 | 25.6 | 25.4 | 24.5 | 23.3 | 22.8 | 18 | 17.8 | 21.9 | 20.8 | 6 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2.191 | 2.381 | 2.667 | 2.983 | 3.313 | 1.535 | 1.872 | 2.127 | 2.297 | 2.529 | 2.695 | 2.993 | 3.361 | 3.467 | 1.947 | 1.877 | 2.144 | 2.745 | 3.168 | 3.494 | 3.932 | 4.381 | 4.79 | 1.22 | 1.312 | 1.396 | 1.488 | 1.403 | 1.428 | 1.561 | 1.672 | 1.534 | 1.447 | 1.188 | 1.055 | 1.104 | 1.089 | 1.079 | 1.016 | 0.735 | 0.748 | 0.72 | 0.575 | 0.543 | 0.526 | 0.432 | 0.44 | 0.483 | 0.468 | 0.388 | 0.378 | 0.325 | 0.316 | 0.299 | 0.325 | 0.36 | 0.395 | 0.386 | 0.433 | 0.486 | 0.547 | 0.595 | 0.71 | 0.832 | 1.128 | 1.284 | 1.481 | 1.621 | 1.84 | 1.836 | 1.789 | 1.087 | 1.082 | 1.048 | 1.063 | 1.114 | 0.845 | 0.805 | 0.854 | 0.852 | 0.772 | 0.791 | 0.796 | 0.85 | 0.662 | 0.729 | 0.828 | 0.95 | 1.072 | 1.287 | 1.418 | 1.535 | 1.635 | 1.782 | 1.908 | 1.903 | 2.036 | 2.125 | 2.037 | 2.144 | 2.2 | 2.2 | 2.3 | 2.3 | 2.4 | 2.3 | 2.3 | 2.1 | 2.1 | 0.8 | 0.6 | 0.7 | 0.5 | 0.5 | 0.3 |
Goodwill
| 0.965 | 0.965 | 0.965 | 0.965 | 0.965 | 0.965 | 0.965 | 0.965 | 0.965 | 0.965 | 0.965 | 0.965 | 0.965 | 0.965 | 0.965 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.533 | 0.473 | 0.473 | 0.473 | 0.473 | 0.473 | 0 | 0 | 0 | 0 | 0 | 0 | 3.239 | 3.239 | 3.239 | 3.239 | 10.509 | 9.903 | 11.751 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.391 | 1.475 | 1.558 | 1.642 | 1.726 | 1.81 | 1.894 | 1.977 | 2.061 | 2.109 | 2.157 | 2.205 | 2.253 | 2.301 | 2.349 | 0.068 | 0.072 | 0.076 | 0.08 | 0.084 | 0.088 | 0.092 | 0.096 | 0.1 | 0.104 | 0.108 | 0.112 | 0.116 | 0.12 | 0.124 | 0.128 | 0.132 | 0.256 | 0.26 | 0.264 | 0.268 | 0.272 | 0.276 | 0.28 | 0.284 | 0.288 | 0.292 | 0.296 | 0.328 | 0.382 | 0.437 | 0.489 | 0.554 | 0.602 | 0.653 | 0.7 | 0.745 | 1.772 | 1.701 | 1.749 | 1.797 | 1.846 | 1.892 | 1.098 | 1.153 | 1.233 | 1.313 | 1.394 | 1.474 | 4.185 | 4.771 | 5.358 | 5.944 | 14.488 | 15.25 | 15.841 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.04 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 2.356 | 2.44 | 2.523 | 2.607 | 2.691 | 2.775 | 2.859 | 2.942 | 3.026 | 3.074 | 3.122 | 3.17 | 3.218 | 3.266 | 3.314 | 0.601 | 0.605 | 0.609 | 0.613 | 0.617 | 0.621 | 0.625 | 0.629 | 0.633 | 0.637 | 0.641 | 0.645 | 0.649 | 0.653 | 0.657 | 0.661 | 0.665 | 0.789 | 0.793 | 0.797 | 0.801 | 0.805 | 0.809 | 0.813 | 0.817 | 0.821 | 0.825 | 0.829 | 0.861 | 0.915 | 0.97 | 1.022 | 1.087 | 1.135 | 1.186 | 1.233 | 1.278 | 2.305 | 2.174 | 2.222 | 2.27 | 2.319 | 2.365 | 1.098 | 1.153 | 1.233 | 1.313 | 1.394 | 1.474 | 7.424 | 8.01 | 8.597 | 9.183 | 24.997 | 25.153 | 27.592 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.535 | -4.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.485 | 0 | -1.932 | -1.921 | -1.594 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.04 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long 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 | 1.535 | 4.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0.002 | 0.001 | 0.004 | 0 | 0 | 0.004 | 0 | 0.005 | 0.001 | -0.003 | -0.04 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.985 | 8.985 | 8.985 | 8.985 | 7.149 | 7.151 | 7.001 | 7.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.179 | 1.099 | 1.073 | 1.073 | 1.265 | 1.265 | 1.265 | 1.265 | 2.129 | 1.522 | 1.522 | 1.522 | 2.267 | 2.267 | 2.267 | 2.267 | 2.479 | 1.932 | 1.932 | 1.924 | 1.592 | 1.592 | 1.592 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1.27 | 1.421 | 1.324 | 1.396 | 1.603 | 1.664 | 1.551 | 1.455 | 1.287 | 0.599 | 0.278 | 0.271 | 0.057 | 0.056 | 0.077 | 0.132 | 0.149 | 0.158 | 0.14 | 0.151 | 0.187 | 0.196 | 0.189 | 0.201 | 0.216 | 0.173 | 0.17 | 0.143 | 0.048 | 0.049 | 0.075 | 0.08 | 0.087 | 0.107 | 0.148 | 0.164 | 0.184 | 0.195 | 0.21 | 0.221 | 0.238 | 0.259 | 0.288 | 0.303 | 0.233 | 0.28 | 0.298 | 0.287 | 0.223 | 0.684 | 0.702 | 1.04 | 0.225 | 0.249 | 0.271 | 0.218 | 0.234 | 0.25 | 0.301 | 0.323 | 0.357 | 0.334 | 0.31 | 0.229 | 0.224 | 0.252 | 0.282 | 0.347 | 0.299 | 0.294 | 0.324 | 1.224 | 0 | 0 | 0 | 0 | 0 | 0 | 1.535 | 4.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.48 | 0 | 1.93 | 1.92 | 1.59 | 0 | 0 | 1.588 | 1.518 | 1.513 | 1.517 | 1.521 | 0.07 | 0.1 | 0 | 0.1 | -0.04 | -0.04 | 0 | 0.1 | 0 | 1.1 | 4.4 | 5.2 | 0.1 | 1 | 0.1 |
Total Non-Current Assets
| 5.817 | 6.242 | 6.514 | 6.986 | 7.607 | 5.974 | 6.282 | 6.524 | 6.61 | 6.202 | 6.095 | 6.434 | 6.636 | 6.789 | 5.338 | 2.61 | 2.898 | 3.512 | 3.921 | 4.262 | 4.74 | 5.202 | 5.608 | 2.054 | 2.165 | 2.21 | 2.303 | 2.195 | 2.129 | 2.267 | 2.408 | 2.279 | 11.308 | 11.073 | 10.985 | 11.054 | 9.227 | 9.234 | 9.04 | 8.924 | 1.807 | 1.804 | 1.692 | 1.707 | 1.674 | 1.682 | 1.76 | 1.857 | 1.826 | 2.258 | 2.313 | 2.643 | 2.846 | 2.722 | 2.818 | 2.848 | 2.948 | 3.001 | 1.832 | 1.962 | 2.137 | 2.242 | 2.414 | 2.535 | 8.776 | 9.546 | 10.36 | 11.151 | 27.136 | 27.283 | 29.705 | 2.311 | 2.261 | 2.147 | 2.136 | 2.187 | 2.11 | 2.07 | 3.654 | 6.441 | 2.901 | 2.313 | 2.318 | 2.372 | 2.929 | 2.996 | 3.095 | 3.217 | 3.551 | 3.219 | 3.35 | 3.459 | 3.227 | 3.374 | 3.5 | 3.495 | 3.554 | 3.643 | 3.555 | 3.662 | 2.3 | 2.4 | 2.4 | 2.5 | 2.4 | 2.3 | 2.3 | 2.2 | 2.1 | 1.9 | 5 | 5.9 | 0.6 | 1.5 | 0.4 |
Total Assets
| 30.154 | 31.249 | 34.092 | 34.436 | 34.949 | 36.939 | 40.98 | 42.29 | 44.959 | 45.646 | 48.024 | 48.687 | 50.542 | 50.52 | 49.559 | 27.969 | 28.459 | 29.275 | 30.896 | 34.813 | 35.958 | 38.485 | 40.667 | 41.672 | 43.537 | 35.143 | 37.212 | 41.646 | 43.61 | 45.786 | 47.428 | 48.144 | 42.714 | 43.745 | 42.363 | 41.823 | 40.651 | 41.167 | 42.25 | 41.818 | 32.579 | 32.264 | 32.981 | 33.677 | 32.038 | 31.37 | 29.152 | 28.912 | 30.439 | 31.292 | 30.919 | 32.149 | 30.866 | 29.876 | 29.304 | 29.22 | 28.2 | 26.648 | 25.428 | 28.291 | 27.324 | 26.917 | 27.565 | 28.225 | 35.756 | 38.879 | 39.921 | 46.654 | 60.55 | 62.967 | 64.423 | 40.177 | 41.307 | 41.529 | 40.997 | 41.104 | 40.937 | 39.683 | 38.008 | 39.093 | 37.655 | 36.917 | 35.874 | 35.839 | 34.473 | 34.031 | 34.532 | 34.272 | 33.438 | 32.582 | 32.632 | 33.788 | 32.639 | 32.304 | 32.003 | 35.025 | 35.301 | 34.645 | 33.208 | 32.665 | 30.1 | 29.4 | 28.8 | 28.4 | 27.8 | 27.9 | 27.7 | 26.7 | 25.4 | 24.7 | 23 | 23.7 | 22.5 | 22.3 | 6.4 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 6.201 | 7.767 | 7.681 | 4.499 | 2.61 | 4.144 | 3.546 | 3.858 | 4.539 | 3.812 | 3.454 | 2.772 | 3.208 | 2.249 | 1.687 | 1.148 | 1.475 | 0.557 | 1.501 | 2.592 | 2.429 | 2.196 | 2.4 | 2.516 | 2.552 | 2.243 | 1.976 | 1.724 | 1.864 | 1.781 | 1.944 | 1.994 | 2.472 | 3.194 | 2.696 | 2.223 | 2.559 | 2.06 | 2.524 | 1.758 | 1.842 | 2.008 | 1.77 | 2.278 | 2.077 | 2.573 | 1.28 | 2.105 | 1.529 | 2.139 | 1.544 | 1.58 | 2.222 | 2.099 | 2.007 | 1.514 | 2.381 | 2.013 | 2.226 | 1.872 | 1.314 | 1.389 | 1.951 | 2.415 | 2.593 | 3.728 | 4.404 | 2.887 | 3.552 | 6.075 | 5.46 | 1.83 | 1.093 | 1.356 | 1.109 | 1.094 | 1.188 | 1.15 | 1.179 | 1.233 | 0.95 | 0.939 | 0.708 | 1.029 | 0.876 | 0.892 | 0.996 | 0.657 | 0.795 | 0.729 | 0.598 | 1.176 | 1.339 | 1.57 | 1.264 | 1.408 | 1.671 | 2.022 | 1.144 | 1.128 | 0.6 | 0.6 | 0.9 | 0.879 | 0.9 | 0.8 | 1 | 0.8 | 1 | 0.8 | 0.4 | 0.5 | 0.4 | 0.6 | 0.3 |
Short Term Debt
| 0.995 | 1.99 | 2.139 | 1.99 | 1.99 | 2.098 | 2.092 | 1.94 | 2.024 | 1.988 | 1.876 | 1.854 | 1.84 | 1.708 | 3.53 | 2.658 | 2.913 | 2.555 | 2.86 | 3.043 | 2.776 | 2.726 | 2.668 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.52 | 3.5 | 4.478 | 5.477 | 0 | 0 | 0 | 5.281 | 9.879 | 5.311 | 9.371 | 11.137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Payables
| 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.065 | 0 | 0 | 0 | 0.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0 | 0 | 0 | 0.026 | 0 | 0 | 0 | 0.057 | 0 | 0 | 0 | 0.094 | 0 | 0 | 0 | 0.105 | 0 | 0 | 0 | 0.107 | 0 | 0 | 0 | 0.111 | 0 | 0 | 0 | 0.049 | 0 | 0 | 0 | 0.304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.335 | 2.29 | 2.447 | 2.404 | 2.239 | 2.31 | 2.424 | 2.411 | 2.431 | 2.367 | 2.356 | 2.355 | 2.25 | 2.005 | 1.812 | 0.938 | 1.072 | 1.222 | 1.382 | 1.45 | 1.528 | 1.514 | 1.742 | 2.225 | 2.217 | 2.316 | 2.245 | 2.52 | 1.403 | 1.345 | 1.361 | 1.383 | 1.305 | 1.271 | 1.311 | 1.311 | 1.211 | 1.199 | 1.197 | 1.179 | 1.175 | 1.083 | 1.084 | 1.133 | 1.062 | 1.018 | 0.943 | 1.004 | 0.861 | 0.8 | 0.907 | 1.131 | 2.132 | 2.175 | 2.222 | 2.134 | 2.239 | 2.266 | 2.421 | 2.405 | 2.713 | 2.678 | 2.733 | 2.741 | 2.805 | 3.131 | 3.254 | 3.35 | 3.977 | 4.239 | 3.685 | 1.415 | 1.328 | 1.224 | 0.995 | 1.072 | 1.242 | 1.379 | 0.962 | 0.91 | 0.789 | 0.726 | 0.645 | 0.596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.321 | 4.098 | 4.943 | 3.981 | 3.509 | 3.683 | 5.1 | 5.082 | 4.639 | 4.185 | 4.902 | 5.592 | 5.669 | 4.96 | 5.718 | 3.937 | 3.753 | 3.241 | 2.092 | 4.298 | 2.566 | 3.332 | 2.837 | 6.19 | 5.621 | 5.476 | 5.034 | 6.091 | 4.445 | 4.628 | 3.864 | 4.99 | 3.766 | 4.198 | 3.528 | 3.456 | 3.375 | 3.796 | 3.493 | 3.495 | 3.496 | 3.109 | 3.217 | 3.64 | 3.38 | 3.092 | 3.26 | 3.051 | 3.582 | 2.937 | 3.488 | 5.898 | 4.153 | 3.82 | 4.561 | 6.498 | 4.575 | 4.425 | 4.95 | 5.319 | 5.472 | 4.802 | 5.268 | 11.323 | 12.173 | 13.601 | 9.072 | 11.728 | 13.267 | 12.83 | 13.871 | 4.775 | 3.7 | 3.304 | 3.312 | 4.421 | 4.693 | 4.666 | 4.058 | 5.167 | 4.613 | 3.452 | 3.005 | 3.38 | 3.431 | 3.305 | 3.401 | 3.417 | 3.057 | 2.559 | 2.302 | 2.779 | 2.19 | 1.909 | 1.953 | 3.117 | 3.61 | 3.438 | 3.704 | 4.033 | 2.9 | 2.6 | 1.9 | 1.621 | 1.6 | 1.9 | 2.1 | 2 | 1.4 | 1.7 | 0.9 | 1.7 | 1.2 | 1 | 1.4 |
Total Current Liabilities
| 15.852 | 16.145 | 16.066 | 12.974 | 10.348 | 12.235 | 13.162 | 12.453 | 13.633 | 12.352 | 12.588 | 12.646 | 12.967 | 10.922 | 12.747 | 8.681 | 9.213 | 7.575 | 7.835 | 9.778 | 9.299 | 9.768 | 9.647 | 11.088 | 10.39 | 10.035 | 9.255 | 10.392 | 7.712 | 7.754 | 7.169 | 8.461 | 7.543 | 8.663 | 7.535 | 7.431 | 7.145 | 7.055 | 7.214 | 7.039 | 6.513 | 6.2 | 6.071 | 7.362 | 6.519 | 6.683 | 5.483 | 6.367 | 5.972 | 5.876 | 5.939 | 8.913 | 8.507 | 8.094 | 8.79 | 9.197 | 9.195 | 8.704 | 9.597 | 13.116 | 12.999 | 13.347 | 15.429 | 16.479 | 17.571 | 20.46 | 22.011 | 27.844 | 26.107 | 32.515 | 34.153 | 8.02 | 6.121 | 5.884 | 5.416 | 6.587 | 7.123 | 7.195 | 6.199 | 7.31 | 6.352 | 5.117 | 4.358 | 5.005 | 4.307 | 4.197 | 4.397 | 4.074 | 3.852 | 3.288 | 2.9 | 3.955 | 3.529 | 3.479 | 3.217 | 4.525 | 5.281 | 5.46 | 4.848 | 5.161 | 3.5 | 3.2 | 2.8 | 2.5 | 2.5 | 2.7 | 3.1 | 2.8 | 2.4 | 2.5 | 1.3 | 2.2 | 1.6 | 1.6 | 1.7 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1.155 | 1.294 | 1.526 | 3.502 | 3.802 | 0.42 | 0.944 | 1.464 | 1.922 | 2.444 | 2.958 | 3.458 | 3.944 | 4.272 | 0.407 | 1.53 | 1.587 | 2.455 | 2.872 | 1.795 | 4.302 | 5.032 | 5.736 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Current
| 0 | 9.261 | 9.708 | 10.025 | 10.472 | 10.881 | 11.312 | 11.742 | 12.172 | 12.54 | 12.531 | 10.93 | 10.199 | 10.479 | 10.653 | 0.289 | 0.286 | 0.302 | 0.32 | 0.36 | 0.366 | 0.469 | 0.526 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.182 | 0.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1.901 | 0.138 | 0 | 0 | 0 | -0 | 0 | 0.058 | 0.06 | 0.081 | 0.081 | 0.081 | 0.102 | 0.13 | 0.137 | 0.156 | 0.137 | 0.086 | 0.166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.149 | 7.151 | 7.001 | 7.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.524 | 0.303 | 0.304 | -1.587 | -1.737 | -0.047 | -0.322 | -0.6 | -0.843 | -1.122 | -1.379 | -1.646 | -1.89 | -2.033 | 0.103 | 0.103 | 0.121 | 0.149 | -1.28 | 0.175 | -1.997 | -2.413 | -2.685 | 0.623 | 0.538 | 0.675 | 0.702 | 0.732 | 0.796 | 0.442 | 0.415 | 0.523 | 0.619 | 0.566 | 0.639 | 0.704 | 0.686 | 0.881 | 1.026 | 1.043 | 0.445 | 0.345 | 0.342 | 0.461 | 0.441 | 0.461 | 0.542 | 0.64 | 0.706 | 0.649 | 0.719 | 0.81 | 0.776 | 0.61 | 0.605 | 0.596 | 0.585 | 0.573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Current Liabilities
| 11.679 | 10.858 | 11.538 | 11.94 | 12.537 | 11.254 | 11.934 | 12.606 | 13.251 | 13.862 | 14.11 | 12.742 | 12.253 | 12.718 | 11.163 | 1.922 | 1.994 | 2.906 | 1.912 | 2.33 | 2.671 | 3.088 | 3.577 | 0.623 | 0.538 | 0.675 | 0.702 | 0.732 | 0.796 | 0.442 | 0.415 | 0.523 | 0.619 | 0.566 | 0.639 | 0.704 | 0.686 | 0.881 | 1.026 | 1.043 | 0.445 | 0.345 | 0.342 | 0.461 | 0.441 | 0.461 | 0.542 | 0.64 | 0.706 | 0.649 | 0.719 | 0.81 | 0.776 | 0.61 | 0.605 | 0.596 | 0.585 | 0.573 | 0.182 | 0.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.871 | 0 | 0 | 0 | 3.312 | 0 | 4.269 | 4.666 | 4.058 | 5.167 | 0 | 0 | 0 | 3.38 | 0 | 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 |
Total Liabilities
| 27.531 | 27.003 | 27.604 | 24.914 | 22.885 | 23.489 | 25.096 | 25.059 | 26.884 | 26.214 | 26.698 | 25.388 | 25.22 | 23.64 | 23.91 | 10.603 | 11.207 | 10.481 | 9.747 | 12.108 | 11.97 | 12.856 | 13.224 | 11.711 | 10.928 | 10.71 | 9.957 | 11.124 | 8.508 | 8.196 | 7.584 | 8.984 | 8.162 | 9.229 | 8.174 | 8.135 | 7.831 | 7.936 | 8.24 | 8.082 | 6.958 | 6.545 | 6.413 | 7.823 | 6.96 | 7.144 | 6.025 | 7.007 | 6.678 | 6.525 | 6.658 | 9.723 | 9.283 | 8.704 | 9.395 | 9.793 | 9.78 | 9.277 | 9.779 | 13.265 | 12.999 | 13.347 | 15.429 | 16.479 | 17.571 | 20.46 | 22.011 | 27.844 | 26.107 | 32.515 | 34.153 | 8.02 | 6.121 | 5.884 | 5.416 | 6.587 | 7.123 | 7.195 | 6.199 | 7.31 | 6.352 | 5.117 | 4.358 | 5.005 | 4.307 | 4.197 | 4.397 | 4.074 | 3.852 | 3.288 | 2.9 | 3.955 | 3.529 | 3.479 | 3.217 | 4.525 | 5.281 | 5.46 | 4.848 | 5.161 | 3.5 | 3.2 | 2.8 | 2.5 | 2.4 | 2.7 | 3.1 | 2.8 | 2.4 | 2.5 | 1.3 | 2.2 | 1.6 | 1.6 | 1.7 |
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 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.004 | 0 | 0.014 | 0 | 0 | 0.331 | 0 | 0.317 | 0.01 | 0.014 | 0 | 0 | 0 | 0.02 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0 | 0.172 | 0.172 | 0.172 | 0.172 | 0.171 | 0.169 | 0.169 | 0.169 | 0.169 | 0.168 | 0.168 | 0.168 | 0.167 | 0.165 | 0.148 | 0.148 | 0.148 | 0.147 | 0.147 | 0.147 | 0.147 | 0.145 | 0.145 | 0.145 | 0.126 | 0.126 | 0.126 | 0.126 | 0.126 | 0.126 | 0.124 | 0.112 | 0.112 | 0.111 | 0.111 | 0.11 | 0.11 | 0.109 | 0.108 | 0.107 | 0.106 | 0.105 | 0.104 | 0.103 | 0.102 | 0.095 | 0.094 | 0.094 | 0.093 | 0.093 | 0.092 | 0.092 | 0.092 | 0.091 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.083 | 0.083 | 0.083 | 0.079 | 0.079 | 0.078 | 0.078 | 0.076 | 0.076 | 0.075 | 0.074 | 0.074 | 0.074 | 0.073 | 0.073 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.069 | 0.069 | 0.068 | 0.068 | 0.067 | 0.068 | 0.067 | 0.066 | 0.066 | 0.1 | 0.1 | 0.07 | 0.07 | 0.07 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -87.118 | -85.185 | -82.506 | -79.042 | -76.082 | -74.328 | -71.562 | -69.716 | -68.568 | -66.801 | -64.56 | -62.169 | -59.726 | -57.561 | -58.954 | -56.944 | -56.765 | -55.046 | -52.266 | -50.615 | -49.054 | -47.269 | -44.85 | -41.802 | -38.946 | -35.872 | -32.592 | -28.989 | -23.834 | -20.738 | -17.988 | -16.122 | -5.307 | -4.636 | -4.308 | -4.409 | -4.847 | -5.289 | -4.637 | -4.883 | -13.647 | -14.137 | -14.434 | -14.921 | -15.333 | -15.863 | -16.278 | -17.152 | -17.394 | -16.649 | -16.985 | -18.59 | -19.376 | -19.725 | -20.634 | -21.2 | -22.037 | -22.947 | -23.761 | -24.246 | -24.763 | -25.409 | -26.607 | -26.831 | -20.328 | -20.078 | -20.353 | -19.461 | -3.69 | -2.452 | -2.109 | 2.811 | 6.584 | 7.727 | 8.3 | 8.564 | 8.182 | 7.303 | 6.873 | 6.893 | 6.691 | 7.411 | 7.278 | 7.295 | 6.804 | 6.543 | 6.842 | 6.924 | 6.326 | 6.12 | 6.567 | 6.774 | 6.411 | 5.926 | 5.915 | 7.732 | 7.304 | 6.743 | 6.027 | 5.316 | 4.8 | 4.5 | 4.2 | 4 | 3.5 | 3.4 | 2.9 | 2.3 | 1.5 | 0.9 | 0.4 | 0.2 | -0.2 | -0.4 | -0.8 |
Accumulated Other Comprehensive Income/Loss
| 0.002 | 0.002 | -0.016 | -0.052 | -0.019 | -0.04 | -0.035 | -0.024 | 0.188 | 0.129 | 0.073 | 0.045 | 0.029 | 0.009 | 0.019 | -0.019 | 0.032 | 0.073 | 0.082 | 0.08 | 0.102 | 0.066 | 0.078 | 0.07 | 0.127 | 0.041 | 0.023 | 0 | -0 | 0 | 0 | -10.335 | -0 | -0 | 0 | 0 | -0 | 0 | -0 | -9.2 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | -0.035 | -0.048 | -0.068 | -0.228 | -0.205 | -0.212 | -0.205 | -0.216 | -0.212 | -0.233 | -0.196 | -0.165 | -0.192 | -0.238 | -0.089 | -0.128 | -0.088 | -0.025 | -0.022 | -0.009 | 0 | -0.002 | -0.005 | -0.01 | -0.027 | -0.044 | -0.048 | -0.06 | -0.035 | -0.02 | -0.029 | -0.008 | -0.001 | -0.001 | -0.001 | 0.001 | 0.003 | 0.003 | -0.002 | 0.001 | 0.003 | 0.006 | 0.008 | 0.013 | 0.01 | 0.003 | -0.002 | -0.003 | -0.002 | 0 | -0.02 | 0 | 0.02 | 0.01 | 0 | -1.1 | -0.9 | -0.8 | -0.7 | -0.7 | -0.7 | -0.4 | 0 | 0 |
Other Total Stockholders Equity
| 89.739 | 89.257 | 88.838 | 88.444 | 87.993 | 87.647 | 87.312 | 86.802 | 86.286 | 85.935 | 85.645 | 85.255 | 84.851 | 84.265 | 84.419 | 74.181 | 73.837 | 73.619 | 73.186 | 73.093 | 72.793 | 72.685 | 72.07 | 71.548 | 71.283 | 60.138 | 59.698 | 59.385 | 58.81 | 58.202 | 57.706 | 55.158 | 39.747 | 39.04 | 38.386 | 37.986 | 37.557 | 38.41 | 38.538 | 38.511 | 39.161 | 39.75 | 40.897 | 40.671 | 40.308 | 39.987 | 39.305 | 38.958 | 41.056 | 41.318 | 41.148 | 40.954 | 40.91 | 40.868 | 40.675 | 40.738 | 40.575 | 40.429 | 39.532 | 39.39 | 39.227 | 39.081 | 38.814 | 38.675 | 38.657 | 38.492 | 38.297 | 38.265 | 38.07 | 32.843 | 32.305 | 29.267 | 28.525 | 27.845 | 27.213 | 25.904 | 25.6 | 25.158 | 24.922 | 24.851 | 24.558 | 24.345 | 24.173 | 23.47 | 23.293 | 23.222 | 23.222 | 23.201 | 23.187 | 23.106 | 23.094 | 22.987 | 22.624 | 22.823 | 22.79 | 22.691 | 22.645 | 22.377 | 22.27 | 22.124 | 21.7 | 21.6 | 21.73 | 21.813 | 21.78 | 21.73 | 22.8 | 22.5 | 22.3 | 22 | 22 | 22 | 21.5 | 21.1 | 5.5 |
Total Shareholders Equity
| 2.623 | 4.246 | 6.488 | 9.522 | 12.064 | 13.45 | 15.884 | 17.231 | 18.075 | 19.432 | 21.326 | 23.299 | 25.322 | 26.88 | 25.649 | 17.366 | 17.252 | 18.794 | 21.149 | 22.705 | 23.988 | 25.629 | 27.443 | 29.961 | 32.609 | 24.433 | 27.255 | 30.522 | 35.102 | 37.59 | 39.844 | 39.16 | 34.552 | 34.516 | 34.189 | 33.688 | 32.82 | 33.231 | 34.01 | 33.736 | 25.621 | 25.719 | 26.568 | 25.854 | 25.078 | 24.226 | 23.127 | 21.905 | 23.761 | 24.767 | 24.261 | 22.426 | 21.583 | 21.172 | 19.909 | 19.427 | 18.42 | 17.371 | 15.649 | 15.026 | 14.325 | 13.57 | 12.136 | 11.746 | 18.185 | 18.419 | 17.91 | 18.81 | 34.443 | 30.452 | 30.27 | 32.157 | 35.186 | 35.645 | 35.581 | 34.517 | 33.814 | 32.488 | 31.809 | 31.783 | 31.303 | 31.8 | 31.516 | 30.834 | 30.166 | 29.834 | 30.135 | 30.198 | 29.586 | 29.294 | 29.732 | 29.833 | 29.11 | 28.825 | 28.786 | 30.5 | 30.02 | 29.185 | 28.36 | 27.504 | 26.6 | 26.2 | 26 | 25.9 | 25.4 | 25.2 | 24.6 | 23.9 | 23 | 22.2 | 21.7 | 21.5 | 20.9 | 20.7 | 4.7 |
Total Equity
| 2.623 | 4.246 | 6.488 | 9.522 | 12.064 | 13.45 | 15.884 | 17.231 | 18.075 | 19.432 | 21.326 | 23.299 | 25.322 | 26.88 | 25.649 | 17.366 | 17.252 | 18.794 | 21.149 | 22.705 | 23.988 | 25.629 | 27.443 | 29.961 | 32.609 | 24.433 | 27.255 | 30.522 | 35.102 | 37.59 | 39.844 | 39.16 | 34.552 | 34.516 | 34.189 | 33.688 | 32.82 | 33.231 | 34.01 | 33.736 | 25.621 | 25.719 | 26.568 | 25.854 | 25.078 | 24.226 | 23.127 | 21.905 | 23.761 | 24.767 | 24.261 | 22.426 | 21.583 | 21.172 | 19.909 | 19.427 | 18.42 | 17.371 | 15.649 | 15.026 | 14.325 | 13.57 | 12.136 | 11.746 | 18.185 | 18.419 | 17.91 | 18.81 | 34.443 | 30.452 | 30.27 | 32.157 | 35.186 | 35.645 | 35.581 | 34.517 | 33.814 | 32.488 | 31.809 | 31.783 | 31.303 | 31.8 | 31.516 | 30.834 | 30.166 | 29.834 | 30.135 | 30.198 | 29.586 | 29.294 | 29.732 | 29.833 | 29.11 | 28.825 | 28.786 | 30.5 | 30.02 | 29.185 | 28.36 | 27.504 | 26.6 | 26.2 | 26 | 25.9 | 25.4 | 25.2 | 24.6 | 23.9 | 23 | 22.2 | 21.7 | 21.5 | 20.9 | 20.7 | 4.7 |
Total Liabilities & Shareholders Equity
| 30.154 | 31.249 | 34.092 | 34.436 | 34.949 | 36.939 | 40.98 | 42.29 | 44.959 | 45.646 | 48.024 | 48.687 | 50.542 | 50.52 | 49.559 | 27.969 | 28.459 | 29.275 | 30.896 | 34.813 | 35.958 | 38.485 | 40.667 | 41.672 | 43.537 | 35.143 | 37.212 | 41.646 | 43.61 | 45.786 | 47.428 | 48.144 | 42.714 | 43.745 | 42.363 | 41.823 | 40.651 | 41.167 | 42.25 | 41.818 | 32.579 | 32.264 | 32.981 | 33.677 | 32.038 | 31.37 | 29.152 | 28.912 | 30.439 | 31.292 | 30.919 | 32.149 | 30.866 | 29.876 | 29.304 | 29.22 | 28.2 | 26.648 | 25.428 | 28.291 | 27.324 | 26.917 | 27.565 | 28.225 | 35.756 | 38.879 | 39.921 | 46.654 | 60.55 | 62.967 | 64.423 | 40.177 | 41.307 | 41.529 | 40.997 | 41.104 | 40.937 | 39.683 | 38.008 | 39.093 | 37.655 | 36.917 | 35.874 | 35.839 | 34.473 | 34.031 | 34.532 | 34.272 | 33.438 | 32.582 | 32.632 | 33.788 | 32.639 | 32.304 | 32.003 | 35.025 | 35.301 | 34.645 | 33.208 | 32.665 | 30.1 | 29.4 | 28.8 | 28.4 | 27.8 | 27.9 | 27.7 | 26.7 | 25.4 | 24.7 | 23 | 23.7 | 22.5 | 22.3 | 6.4 |