Jewett-Cameron Trading Company Ltd.
NASDAQ:JCTCF
4.89 (USD) • At close October 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 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 Q2 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1.055 | 1.149 | 3.558 | 0.084 | 2.716 | 0.268 | 1.742 | 0.484 | 2.13 | 0.899 | 1.235 | 1.184 | 2.17 | 2.892 | 5.84 | 3.801 | 3.269 | 3.876 | 8.969 | 9.652 | 3.438 | 3.707 | 5.428 | 6.097 | 6.251 | 2.791 | 5.56 | 5.912 | 4.872 | 2.019 | 4.899 | 4.52 | 6.286 | 5.628 | 4.361 | 4.416 | 1.837 | 0.012 | 1.985 | 4.328 | 4.24 | 5.817 | 8.096 | 8.308 | 7.679 | 4.343 | 7.256 | 7.309 | 4.639 | 4.311 | 5.387 | 6.774 | 5.632 | 4.734 | 7.66 | 8.71 | 8.422 | 7.694 | 7.649 | 6.829 | 4.938 | 4.008 | 7.278 | 5.758 | 1.114 | 0.603 | 3.125 | 0.257 | 0.468 | 0.578 | 0.159 | 0.147 | 0.909 | 0.566 | 0.277 | 0.61 | 0.947 | 1.147 | 0.504 | 0.29 | 0.42 | 0.787 | 0.318 | 0.237 | 0.237 | 0.198 | 0.261 | 0.47 | 0.321 | 0.373 | 0.25 | 0.323 | 0.154 | 0.191 | 0.239 | 0.208 | 0.389 | 0.1 | 0.6 | 0.2 | 0.4 | 0 | 0 | 0.1 | 0.8 | 0.3 | 0.3 | 0.2 | 0 | 0.3 | 0.3 | 1.1 | 0.3 | 0.5 | 0.4 | 0.1 | 0.3 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1.055 | 1.149 | 3.558 | 0.084 | 2.716 | 0.268 | 1.742 | 0.484 | 2.13 | 0.899 | 1.235 | 1.184 | 2.17 | 2.892 | 5.84 | 3.801 | 3.269 | 3.876 | 8.969 | 9.652 | 3.438 | 3.707 | 5.428 | 6.097 | 6.251 | 2.791 | 5.56 | 5.912 | 4.872 | 2.019 | 4.899 | 4.52 | 6.286 | 5.628 | 4.361 | 4.416 | 1.837 | 0.012 | 1.985 | 4.328 | 4.24 | 5.817 | 8.096 | 8.308 | 7.679 | 4.343 | 7.256 | 7.309 | 4.639 | 4.311 | 5.387 | 6.774 | 5.632 | 4.734 | 7.66 | 8.71 | 8.422 | 7.694 | 7.649 | 6.829 | 4.938 | 4.008 | 7.278 | 5.758 | 1.114 | 0.603 | 3.125 | 0.257 | 0.468 | 0.578 | 0.159 | 0.147 | 0.909 | 0.566 | 0.277 | 0.61 | 0.947 | 1.147 | 0.504 | 0.29 | 0.42 | 0.787 | 0.318 | 0.237 | 0.237 | 0.198 | 0.261 | 0.47 | 0.321 | 0.373 | 0.25 | 0.323 | 0.154 | 0.191 | 0.239 | 0.208 | 0.389 | 0.1 | 0.6 | 0.2 | 0.4 | 0 | 0 | 0.1 | 0.8 | 0.3 | 0.3 | 0.2 | 0 | 0.3 | 0.3 | 1.1 | 0.3 | 0.5 | 0.4 | 0.1 | 0.3 |
Net Receivables
| 7.408 | 4.676 | 3.365 | 5.635 | 7.53 | 4.261 | 5.237 | 7.192 | 8.272 | 9.137 | 5.807 | 7.087 | 11.051 | 5.09 | 4.247 | 6.274 | 7.443 | 2.702 | 2.165 | 2.837 | 7.127 | 3.199 | 3.737 | 4.156 | 7.093 | 6.065 | 3.364 | 3.565 | 5.533 | 4.548 | 3.386 | 3.342 | 4.382 | 3.785 | 4.32 | 3.69 | 4.928 | 5.036 | 2.721 | 2.458 | 4.938 | 4.256 | 2.238 | 3.36 | 4.836 | 7.295 | 2.667 | 3.113 | 5.235 | 4.016 | 2.894 | 3.939 | 4.593 | 6.179 | 1.802 | 3.916 | 4.279 | 3.348 | 2.255 | 3.645 | 4.327 | 3.902 | 3.294 | 5.406 | 7.065 | 7.429 | 4.857 | 6.445 | 6.35 | 7.267 | 5.846 | 6.826 | 6.556 | 7.056 | 6.238 | 6.44 | 6.486 | 7.994 | 6.58 | 6.604 | 7.528 | 8.506 | 6.112 | 6.732 | 6.322 | 5.675 | 4.551 | 6.099 | 6.809 | 1.262 | 1.538 | 1.865 | 3.78 | 2.603 | 0.998 | 2.541 | 3.135 | 1.7 | 1.1 | 2.5 | 4 | 2.6 | 1.2 | 2 | 4.1 | 3.6 | 1.4 | 3.1 | 5 | 3 | 1.3 | 1.9 | 2.9 | 4.2 | 5.2 | 3.3 | 2.3 |
Inventory
| 13.471 | 17.577 | 17.513 | 18.339 | 20.529 | 23.08 | 22.002 | 20.632 | 19.899 | 18.63 | 17.224 | 14.391 | 7.768 | 10.036 | 9.421 | 9.198 | 6.786 | 7.249 | 7.28 | 6.378 | 8.63 | 11.706 | 10.925 | 9.803 | 7.713 | 9.289 | 9.12 | 8.808 | 8.054 | 8.886 | 7.689 | 8.069 | 7.298 | 7.511 | 8.162 | 8.352 | 8.617 | 11.103 | 10.745 | 9.154 | 7.245 | 7.529 | 8.375 | 8.521 | 4.675 | 5.692 | 5.761 | 7.085 | 4.998 | 6.483 | 8.493 | 5.816 | 6.877 | 6.619 | 6.753 | 6.266 | 5.887 | 5.382 | 6.805 | 6.955 | 6.679 | 8.409 | 8.333 | 8.068 | 10.708 | 9.808 | 9.211 | 10.879 | 9.427 | 9.856 | 8.896 | 8.751 | 7.231 | 7.669 | 7.118 | 7.774 | 8.124 | 8.193 | 9.318 | 10.07 | 8.783 | 7.924 | 6.953 | 8.66 | 9.884 | 8.251 | 7.624 | 4.697 | 3.605 | 3.451 | 2.424 | 2.4 | 3.016 | 4.714 | 3.307 | 2.623 | 3.798 | 5.1 | 2.9 | 2.7 | 3.8 | 5.2 | 3.2 | 3 | 4.8 | 7.1 | 6.1 | 4 | 4.1 | 5.4 | 3.8 | 2.6 | 4.5 | 2.5 | 4.4 | 6.2 | 4.7 |
Other Current Assets
| 1.402 | 0.796 | 0.613 | 0.631 | 0.87 | 1.003 | 0.833 | 1.322 | 2.261 | 2.818 | 2.623 | 2.559 | 2.581 | 1.806 | 0.84 | 1.036 | 1.458 | 1.238 | 0.771 | 0.617 | 0.506 | 0.874 | 0.505 | 0.462 | 0.89 | 1.353 | 1.041 | 0.596 | 0.773 | 0.957 | 0.862 | 0.833 | 0.781 | 0.668 | 1.052 | 0.746 | 0.917 | 1.04 | 0.911 | 1.309 | 1.644 | 2.581 | 0.927 | 0.858 | 2.016 | 1.685 | 1.969 | 0.389 | 1.708 | 1.202 | 1.449 | 1.531 | 0.792 | 0.72 | 0.559 | 0.057 | 0.318 | 0.682 | 0.238 | 0.205 | 0.698 | 0.789 | 0.092 | 0.153 | 0.371 | 0.284 | 0.153 | 0.202 | 0.188 | 0.323 | 0.173 | 0.14 | 0.054 | 0.126 | 0.16 | 0.055 | 0.126 | 0.19 | 0.131 | 0.124 | 0 | 0.244 | 0.232 | 0.201 | 0.271 | 0.213 | 0.204 | 0.1 | 0.16 | 0.2 | 0.13 | 0.06 | 0.1 | 0.147 | 0.1 | 0.024 | 0.063 | 0.1 | 0.03 | 0.03 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.3 | 0.1 | 0 | 0.2 | 0.1 | 0.1 | 0.2 | 0 |
Total Current Assets
| 23.336 | 24.199 | 25.05 | 24.688 | 31.646 | 28.612 | 29.815 | 29.63 | 32.563 | 31.485 | 26.889 | 25.221 | 23.57 | 19.822 | 20.348 | 20.31 | 18.957 | 15.063 | 19.185 | 19.484 | 19.701 | 19.485 | 20.594 | 20.519 | 21.947 | 19.498 | 19.084 | 18.881 | 19.231 | 16.41 | 16.836 | 16.765 | 18.747 | 17.591 | 17.896 | 17.203 | 16.298 | 17.191 | 16.361 | 17.248 | 18.068 | 20.183 | 19.635 | 21.047 | 19.206 | 19.015 | 17.653 | 17.897 | 16.581 | 16.011 | 18.223 | 18.059 | 17.894 | 18.252 | 16.774 | 18.948 | 18.906 | 17.105 | 16.946 | 17.633 | 16.641 | 17.108 | 18.996 | 19.385 | 19.258 | 18.124 | 17.346 | 17.783 | 16.433 | 18.024 | 15.075 | 15.864 | 14.749 | 15.417 | 13.793 | 14.879 | 15.683 | 17.523 | 16.533 | 17.089 | 16.959 | 17.461 | 13.616 | 15.831 | 16.714 | 14.336 | 12.64 | 11.368 | 10.897 | 5.281 | 4.343 | 4.649 | 7.047 | 7.655 | 4.643 | 5.396 | 7.385 | 7 | 4.6 | 5.4 | 8.2 | 7.9 | 4.5 | 5.2 | 9.8 | 11.1 | 7.8 | 7.4 | 9.2 | 9 | 5.5 | 5.6 | 7.9 | 7.3 | 10.1 | 9.8 | 7.3 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 4.482 | 4.451 | 4.546 | 4.655 | 4.746 | 4.931 | 4.753 | 4.828 | 4.662 | 4.638 | 4.408 | 3.887 | 3.799 | 3.411 | 3.101 | 2.968 | 2.775 | 2.776 | 2.708 | 2.727 | 2.751 | 2.79 | 3.055 | 3.105 | 3.101 | 3.139 | 3.202 | 3.223 | 3.151 | 3.175 | 3.13 | 2.955 | 2.139 | 2.172 | 2.185 | 2.232 | 2.076 | 2.059 | 2.098 | 2.147 | 2.177 | 2.213 | 2.247 | 2.242 | 1.996 | 1.99 | 2.072 | 1.997 | 1.759 | 1.794 | 1.82 | 1.85 | 1.839 | 1.867 | 1.913 | 1.926 | 1.937 | 1.956 | 1.874 | 1.872 | 1.931 | 1.758 | 1.814 | 1.862 | 1.892 | 1.945 | 2.005 | 2.034 | 2.091 | 2.12 | 2.177 | 2.218 | 2.248 | 2.31 | 2.429 | 2.482 | 2.556 | 2.652 | 2.727 | 2.792 | 2.851 | 2.864 | 2.581 | 2.586 | 2.703 | 2.735 | 2.792 | 2.862 | 2.932 | 2.727 | 2.767 | 2.821 | 2.813 | 2.845 | 2.891 | 1.344 | 1.4 | 1.4 | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | 1 | 0.9 | 0.9 | 0.6 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.112 | 0.113 | 0.113 | 0.135 | 0.134 | 0.033 | 0.033 | 0.033 | 0.03 | 0.034 | 0.031 | 0.031 | 0.013 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.004 | 0.004 | 0.06 | 0.078 | 0.096 | 0.114 | 0.132 | 0.151 | 0.169 | 0.187 | 0.205 | 0.223 | 0.241 | 0.26 | 0.278 | 0.296 | 0.314 | 0.332 | 0.35 | 0.369 | 0.385 | 0.404 | 0.424 | 0.444 | 0.465 | 0.485 | 0.497 | 0.511 | 0.53 | 0.548 | 0.567 | 0.586 | 0.604 | 0.623 | 0.642 | 0.662 | 0.681 | 0.701 | 0.721 | 0.74 | 0.756 | 0.776 | 0.796 | 0.815 | 0.836 | 0.837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0 | 0 |
Goodwill and Intangible Assets
| 0.112 | 0.113 | 0.113 | 0.135 | 0.134 | 0.033 | 0.033 | 0.033 | 0.03 | 0.034 | 0.031 | 0.031 | 0.013 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.004 | 0.004 | 0.06 | 0.078 | 0.096 | 0.114 | 0.132 | 0.151 | 0.169 | 0.187 | 0.205 | 0.223 | 0.241 | 0.26 | 0.278 | 0.296 | 0.314 | 0.332 | 0.35 | 0.369 | 0.385 | 0.404 | 0.424 | 0.444 | 0.465 | 0.485 | 0.497 | 0.511 | 0.53 | 0.548 | 0.567 | 0.586 | 0.604 | 0.623 | 0.642 | 0.662 | 0.681 | 0.701 | 0.721 | 0.74 | 0.756 | 0.776 | 0.796 | 0.815 | 0.836 | 0.837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | -0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0 | 0 |
Long Term Investments
| -0.397 | -0.226 | -0.229 | -0.32 | 4.88 | 4.964 | 4.786 | 4.862 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.496 | 2.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -198,582 | 0 | 0 | 0 | -261,780 | 0 | -0.205 | 0 | -192,870 | 0 | 0 | 0 | -119,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0.397 | 0.226 | 0.229 | 0.32 | 0.392 | 0.398 | 0.045 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.087 | 0.102 | 0.156 | 0.156 | 0.157 | 0.158 | 0.195 | 0.19 | 0.199 | 0.199 | 0.178 | 0.158 | 0.132 | 0.262 | 0.172 | 0.205 | 0.205 | 0.193 | 0.12 | 0.12 | 0.12 | 0.12 | 0.143 | 0.143 | 0.143 | 0.143 | 0.177 | 0.154 | 0.177 | 0.177 | 0.046 | 0.046 | 0.046 | 0.046 | 0.096 | 0.096 | 0.096 | 0.096 | 0.176 | 0.045 | 0.172 | 0.172 | 0.184 | 0.184 | 0.207 | 0.207 | 0.122 | 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
| 0.397 | 0.226 | 0.229 | 0.32 | -4.88 | -4.964 | -4.786 | -4.862 | -4.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.394 | -2.496 | -2.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 198,582 | 0 | 0 | 0 | 261,780 | 0 | 0.205 | 0 | 192,870 | 0 | 0 | 0 | 119,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 0 | 0 | 0 | 0.075 | 0.117 | 0.117 | 0.117 | 0.212 | 0.23 | 0.23 | 0.23 | 0.5 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.4 | 0.5 | 0.6 | 0.6 |
Total Non-Current Assets
| 4.991 | 4.79 | 4.888 | 5.11 | 5.272 | 5.362 | 4.831 | 4.887 | 4.692 | 4.672 | 4.438 | 3.917 | 3.812 | 3.412 | 3.102 | 2.968 | 2.776 | 2.777 | 2.711 | 2.73 | 2.754 | 2.793 | 3.058 | 3.109 | 3.105 | 3.143 | 3.272 | 3.3 | 3.247 | 3.289 | 3.262 | 3.105 | 2.308 | 2.359 | 2.39 | 2.455 | 2.318 | 2.318 | 2.376 | 2.443 | 2.492 | 2.546 | 2.598 | 2.611 | 2.38 | 2.394 | 2.583 | 2.543 | 2.379 | 2.435 | 2.474 | 2.519 | 2.563 | 2.605 | 2.68 | 2.71 | 2.719 | 2.737 | 2.648 | 2.796 | 2.785 | 2.664 | 2.739 | 2.795 | 2.768 | 2.841 | 2.92 | 2.969 | 3.07 | 3.1 | 2.32 | 2.361 | 2.425 | 2.463 | 2.606 | 2.659 | 2.602 | 2.698 | 2.772 | 2.837 | 2.946 | 2.96 | 2.677 | 2.682 | 2.879 | 2.78 | 2.964 | 3.034 | 3.131 | 2.911 | 2.975 | 3.028 | 3.009 | 3.042 | 3.087 | 1.541 | 1.692 | 1.7 | 1.8 | 1.8 | 2.1 | 2 | 2.1 | 2 | 2 | 2 | 2.1 | 2 | 2.1 | 2.1 | 2.2 | 2.4 | 2.3 | 1.5 | 1.5 | 1.5 | 1.2 |
Total Assets
| 28.328 | 28.988 | 29.938 | 29.799 | 36.918 | 33.974 | 34.646 | 34.517 | 37.254 | 36.157 | 31.327 | 29.138 | 27.382 | 23.234 | 23.45 | 23.278 | 21.732 | 17.84 | 21.896 | 22.215 | 22.455 | 22.279 | 23.652 | 23.628 | 25.052 | 22.641 | 22.357 | 22.181 | 22.478 | 19.699 | 20.099 | 19.87 | 21.054 | 19.95 | 20.285 | 19.658 | 18.616 | 19.509 | 18.737 | 19.692 | 20.56 | 22.728 | 22.233 | 23.658 | 21.586 | 21.409 | 20.236 | 20.439 | 18.96 | 18.446 | 20.697 | 20.578 | 20.458 | 20.858 | 19.453 | 21.659 | 21.625 | 19.842 | 19.594 | 20.429 | 19.426 | 19.772 | 21.735 | 22.18 | 22.026 | 20.965 | 20.266 | 20.752 | 19.503 | 21.124 | 17.395 | 18.225 | 17.174 | 17.88 | 16.399 | 17.538 | 18.285 | 20.222 | 19.306 | 19.926 | 19.906 | 20.42 | 16.292 | 18.513 | 19.593 | 17.116 | 15.605 | 14.402 | 14.027 | 8.192 | 7.317 | 7.677 | 10.056 | 10.696 | 7.73 | 6.937 | 9.077 | 8.7 | 6.4 | 7.2 | 10.3 | 9.9 | 6.6 | 7.2 | 11.8 | 13.1 | 9.9 | 9.4 | 11.3 | 11.1 | 7.7 | 8 | 10.2 | 8.8 | 11.6 | 11.3 | 8.5 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.788 | 2.19 | 2.803 | 2.181 | 2.631 | 0.71 | 1.381 | 1.566 | 1.795 | 1.661 | 2.084 | 1.35 | 1.558 | 0.757 | 0.974 | 1.095 | 1.521 | 0.45 | 0.238 | 0.41 | 0.643 | 0.369 | 1.478 | 0.377 | 1.219 | 0.783 | 0.545 | 0.638 | 0.892 | 0.303 | 0.618 | 0.84 | 1.305 | 0.753 | 0.956 | 0.985 | 0.627 | 0.19 | 0.377 | 0.241 | 0.963 | 1.191 | 0.454 | 1.715 | 0.411 | 1.332 | 0.828 | 1.577 | 0.677 | 0.994 | 1.327 | 0.519 | 0.874 | 1.176 | 0.666 | 0.465 | 0.757 | 0.14 | 0.243 | 1 | 0.459 | 1.127 | 1.183 | 1.586 | 2.099 | 2.326 | 1.459 | 2.106 | 1.645 | 1.878 | 1.95 | 2.515 | 2.126 | 2.404 | 1.35 | 2.434 | 2.518 | 3.166 | 2.428 | 2.376 | 4.153 | 3.351 | 2.392 | 2.453 | 1.328 | 2.377 | 2.586 | 4.019 | 3.984 | 0.47 | 0.613 | 0.685 | 1.141 | 1.368 | 0.673 | 0.787 | 1.096 | 0.7 | 0.5 | 1.1 | 1.8 | 1.7 | 0.8 | 0.7 | 0.9 | 1.4 | 0.8 | 0.4 | 0.9 | 1 | 0.6 | 0.7 | 1.2 | 0.8 | 1.3 | 1.2 | 1 |
Short Term Debt
| 0 | 0 | 0 | 1.259 | 8 | 8.5 | 7.6 | 7 | 9 | 9.5 | 5 | 3 | 0.996 | 0.529 | 0.416 | 0.342 | 0.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -40,719.058 | 0 | 0 | 0 | -198,581.992 | 0 | 0 | 0 | -261,780 | 0 | 0 | 0.369 | 0.368 | 0.367 | 0.364 | 0.365 | 0.365 | 0.363 | 2.81 | 0.06 | 0.059 | 0.132 | 1.327 | 1.651 | 2.133 | 5.677 | 6.852 | 7.371 | 8.149 | 7.486 | 9.201 | 3.752 | 6.007 | 7.465 | 7.029 | 5.371 | 2.966 | 2.965 | 0.941 | 0 | 0.298 | 2.484 | 3.172 | 0.909 | 0 | 2 | 2.2 | 0 | 0.1 | 2.5 | 2.4 | 0 | 0.8 | 4 | 5.2 | 2.7 | 2.5 | 3.9 | 3.9 | 1.1 | 0.1 | 2.3 | 0.9 | 3.7 | 3.7 | 1.2 |
Tax Payables
| 0.244 | 0.173 | 0.35 | 0.148 | 0.147 | 0.208 | 0.209 | 0.209 | 0.004 | 0.258 | 0.355 | -252,959 | 0.23 | 0 | 0.22 | 0.041 | 0 | 0.37 | 0.202 | 0 | 0.18 | 0.309 | 0.027 | 0 | 0.114 | 0.47 | 0 | 0 | 0.317 | 0.149 | 0.311 | 596 | 0 | 0.159 | 0 | 26,570 | 0.195 | 0 | 0.341 | 0 | 0.317 | 0.492 | 0.044 | 0 | 0 | 0 | 0.331 | 0.037 | 0.204 | 0.228 | 0.601 | 528,309 | 0.648 | 0.559 | 0.415 | 0.008 | 0.145 | 0.414 | 0.111 | 43,805 | 0.413 | 0.363 | 0.092 | 13,753 | 250,063.121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 2.332 | 0 | 0 | -141,943 | 0 | 0 | 0 | 19,993 | 0.23 | 0 | 0.22 | 0.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40,720 | 0 | 0 | 0 | 198,582 | 0 | 0 | 0 | 261,780 | 0 | 0 | 0 | 192,870 | 0 | 1.272 | 0 | 119,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.965 | 0.927 | 1.504 | 0.813 | 0.826 | 0 | 0 | 0 | 0 | 0 | -9.405 | 0 | -4.024 | -3.985 | -0.469 | 0 | -0.682 | -1.146 | -1.368 | -0.671 | 0 | -1.1 | -0.68 | 0 | -1.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 2.499 | 1.912 | 1.746 | 2.261 | 0.147 | 1.692 | 1.621 | 141,944.856 | 2.045 | 2.078 | 1.595 | -19,991.202 | 2.29 | 1.93 | 1.682 | 2.016 | 1.65 | 0.922 | 1.187 | 1.313 | 1.447 | 0.945 | 1.257 | 1.795 | 1.835 | 1.266 | 1.765 | 1.807 | 2.027 | 1.05 | 1.442 | 1.474 | 1.394 | 0.971 | 1.226 | 1.115 | 1.056 | 0.868 | 1.061 | 1.191 | 1.252 | 0.896 | 0.803 | 1.294 | 1.367 | 1.287 | 1.454 | 1.389 | 1.581 | 1.304 | 2.271 | 1.628 | 2.644 | 2.435 | 2.038 | 1.139 | 1.181 | 0.812 | 0.666 | 0.817 | 0.904 | 1.065 | 0.926 | -192,868.755 | 1.325 | -0.292 | 1.346 | -119,698.402 | 1.779 | 1.46 | 1.014 | 1.578 | 1.574 | 1.354 | 1.206 | 0.351 | 0.163 | 0.042 | 0.142 | 0.191 | 0 | 0 | 0 | 0 | 0 | 9.405 | 0 | 4.024 | 3.985 | 0.469 | 0 | 0.682 | 1.146 | 1.368 | 0.671 | 0 | 1.1 | 0.68 | 0 | 1.13 | 0 | 0 | 0 | 0 | 0.2 | 0.1 | 0.1 | 0.3 | 0.3 | 0.2 | 0.1 | 0.4 | 0.1 | 0.4 | 0.3 | 0.2 | 0.1 |
Total Current Liabilities
| 3.286 | 4.102 | 4.549 | 5.701 | 13.11 | 10.902 | 10.602 | 10.422 | 12.84 | 13.239 | 8.679 | 6.148 | 5.074 | 3.216 | 3.292 | 3.494 | 3.473 | 1.371 | 1.425 | 1.723 | 2.09 | 1.313 | 2.736 | 2.172 | 3.055 | 2.048 | 2.31 | 2.445 | 2.919 | 1.352 | 2.06 | 2.314 | 2.699 | 1.724 | 2.182 | 2.1 | 1.683 | 1.934 | 1.438 | 1.432 | 2.215 | 2.087 | 1.257 | 3.009 | 1.778 | 2.62 | 2.282 | 2.966 | 2.258 | 2.299 | 3.598 | 3.089 | 3.518 | 3.611 | 2.704 | 1.612 | 1.938 | 0.952 | 0.909 | 1.817 | 1.362 | 2.192 | 2.478 | 3.199 | 3.79 | 3.671 | 3.17 | 4.069 | 3.786 | 6.148 | 3.024 | 4.152 | 3.832 | 5.085 | 4.207 | 5.883 | 9.285 | 11.565 | 10.754 | 11.542 | 11.638 | 12.552 | 6.145 | 8.46 | 8.793 | 9.405 | 7.957 | 6.984 | 6.948 | 1.411 | 0.613 | 0.983 | 3.625 | 4.54 | 1.582 | 0.787 | 3.096 | 2.9 | 0.5 | 1.2 | 4.3 | 4.1 | 0.8 | 1.5 | 5.1 | 6.7 | 3.6 | 3.2 | 5.1 | 5.1 | 1.8 | 1.2 | 3.6 | 2.1 | 5.3 | 5.1 | 2.3 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.151 | 0.265 | 0.338 | 0.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.933 | 1.951 | 1.968 | 1.986 | 2.301 | 2.318 | 2.334 | 2.35 | 2.066 | 2.082 | 2.099 | 2.113 | 2.127 | 2.141 | 0 | 0 | 0 | 0 | 0 | 0 | 2.262 | 2.262 | 2.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 1.6 | 1.5 | 1.7 | 1.5 | 1.5 | 1.5 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.013 | -0.056 | -0.097 | -0.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.089 | 0 | 0 | 0 | -0.142 | 0.128 | 0.126 | 0.126 | 0.117 | 0.039 | 0.013 | 0.056 | 0.097 | 0.101 | 0.086 | 0.047 | 0.061 | 0.086 | 0.08 | 0.087 | 0.082 | 0.053 | 0.037 | 0 | 0.011 | 0.034 | 0.027 | 0.028 | 0.031 | 0.004 | 0.038 | 0.047 | 0.034 | 0.056 | 0.058 | 0.065 | 0.061 | 0.044 | 0.042 | 0.046 | 0.05 | 0.05 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.254 | 1.739 | 1.397 | 0 | 10.332 | 9.983 | 8.981 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0.056 | 0.097 | 0.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.1 | 0 | 0 | 0 | 0 | 0.2 | 0.1 | 0 | 0.1 | 0.1 |
Total Non-Current Liabilities
| 2.254 | 1.739 | 1.397 | 0.089 | 10.332 | 9.983 | 8.981 | -0.142 | 0.128 | 0.126 | 0.126 | 0.117 | 0.039 | 0.164 | 0.321 | 0.435 | 0.479 | 0.086 | 0.047 | 0.061 | 0.086 | 0.08 | 0.087 | 0.082 | 0.053 | 0.037 | 0 | 0.011 | 0.034 | 0.027 | 0.028 | 0.031 | 0.004 | 0.038 | 0.047 | 0.034 | 0.056 | 0.058 | 0.065 | 0.061 | 0.044 | 0.042 | 0.046 | 0.05 | 0.05 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.933 | 1.951 | 1.968 | 1.986 | 2.301 | 2.318 | 2.334 | 2.35 | 2.066 | 2.082 | 2.099 | 2.113 | 2.127 | 2.141 | 0 | 0 | 0 | 0 | 0 | 0 | 2.262 | 2.262 | 2.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0.5 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 1.6 | 1.7 | 1.8 | 1.5 | 1.6 | 1.6 |
Total Liabilities
| 3.286 | 4.102 | 4.549 | 5.701 | 13.11 | 10.902 | 10.602 | 10.422 | 12.968 | 13.365 | 8.805 | 6.265 | 5.113 | 3.38 | 3.613 | 3.93 | 3.952 | 1.457 | 1.472 | 1.784 | 2.176 | 1.393 | 2.822 | 2.254 | 3.107 | 2.086 | 2.31 | 2.457 | 2.952 | 1.379 | 2.088 | 2.345 | 2.703 | 1.762 | 2.229 | 2.134 | 1.739 | 1.992 | 1.503 | 1.493 | 2.259 | 2.129 | 1.303 | 3.06 | 1.828 | 2.67 | 2.282 | 2.966 | 2.258 | 2.299 | 3.598 | 3.089 | 3.518 | 3.611 | 2.704 | 1.612 | 1.938 | 0.952 | 0.909 | 1.817 | 1.362 | 2.192 | 4.411 | 5.15 | 5.758 | 5.657 | 5.472 | 6.387 | 6.12 | 8.498 | 5.09 | 6.234 | 5.931 | 7.198 | 6.334 | 8.024 | 9.285 | 11.565 | 10.754 | 11.542 | 11.638 | 12.552 | 8.407 | 10.722 | 11.683 | 9.405 | 7.957 | 6.984 | 6.948 | 1.411 | 0.613 | 0.983 | 3.625 | 4.54 | 1.582 | 0.787 | 3.096 | 2.9 | 0.4 | 1.2 | 4.3 | 4.1 | 0.8 | 1.5 | 5.7 | 7.2 | 4.2 | 3.7 | 5.7 | 5.7 | 2.4 | 2.8 | 5.3 | 3.9 | 6.8 | 6.7 | 3.9 |
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 | 0.008 | 0 | 0 | 0 | 0 | 0 | 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
| 0.827 | 0.827 | 0.825 | 0.825 | 0.825 | 0.825 | 0.825 | 0.825 | 0.824 | 0.824 | 0.824 | 0.823 | 0.823 | 0.823 | 0.821 | 0.821 | 0.821 | 0.821 | 0.937 | 0.937 | 0.947 | 0.993 | 0.995 | 1.018 | 1.054 | 1.054 | 1.054 | 1.054 | 1.079 | 1.079 | 1.079 | 1.079 | 1.139 | 1.169 | 1.169 | 1.169 | 1.178 | 1.22 | 1.22 | 1.276 | 1.297 | 1.452 | 1.479 | 1.479 | 1.479 | 1.479 | 1.48 | 1.48 | 1.48 | 0 | 1.754 | 0 | 0 | 0 | 0 | 0 | 0 | 2.256 | 0 | 0 | 0 | 0 | 0 | 2.256 | 2.256 | 2.256 | 0 | 2.2 | 2.138 | 0 | 0 | 2.138 | 2.001 | 2.001 | 2.001 | 1.884 | 1.802 | 1.802 | 1.802 | 1.802 | 1.802 | 1.802 | 1.776 | 1.776 | 1.871 | 1.871 | 1.871 | 1.706 | 1.836 | 1.836 | 1.795 | 1.795 | 1.795 | 1.795 | 1.795 | 1.795 | 1.795 | 1.8 | 1.8 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 23.419 | 23.264 | 23.798 | 22.507 | 22.217 | 21.482 | 22.454 | 22.527 | 22.736 | 21.242 | 20.972 | 21.363 | 20.758 | 18.412 | 18.397 | 17.908 | 16.34 | 14.943 | 18.869 | 18.875 | 18.731 | 19.291 | 19.234 | 19.755 | 20.289 | 18.9 | 18.392 | 18.069 | 17.846 | 16.64 | 16.331 | 15.845 | 16.612 | 16.419 | 16.287 | 15.755 | 15.098 | 15.697 | 15.413 | 16.322 | 16.402 | 18.546 | 18.851 | 18.518 | 17.678 | 16.66 | 15.873 | 15.393 | 14.622 | 14.028 | 14.744 | 15.087 | 14.528 | 14.744 | 14.247 | 17.264 | 16.83 | 16.033 | 15.829 | 15.756 | 15.207 | 14.723 | 14.467 | 14.174 | 13.411 | 12.45 | 11.937 | 11.563 | 10.635 | 9.878 | 9.556 | 9.269 | 8.658 | 8.098 | 7.48 | 6.93 | 6.614 | 6.271 | 6.167 | 5.999 | 5.882 | 5.483 | 5.527 | 5.432 | 5.768 | 5.553 | 5.479 | 5.366 | 5.309 | 4.983 | 4.911 | 4.818 | 4.523 | 4.237 | 4.189 | 4.105 | 3.868 | 3.6 | 3.6 | 3.8 | 3.7 | 3.4 | 3.3 | 3.3 | 3.6 | 3.4 | 3.4 | 3.3 | 3.2 | 3 | 2.9 | 2.9 | 2.6 | 2.6 | 2.5 | 2.3 | 2.3 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.718 | -3.668 | -3.704 | -3.656 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -3.35 | -3.3 | -3.27 | -3.24 | -3.2 | -3.15 | -3.1 | -3.06 | -3.02 | -2.98 | -2.94 | -2.9 | -2.85 | -2.81 | -2.76 | -2.89 | -2.85 | -2.81 | -2.76 | -2.81 | -2.77 | -2.71 | -2.65 | -2.61 | -2.55 | -2.49 | -2.5 | -2.51 | -2.45 | -2.39 | -2.33 | -2.28 | -2.21 | -2.14 | -2.07 | -2.32 | 0.118 | -2.17 | -2.07 | -1.98 | -1.89 | -1.82 | -1.74 | -1.65 | -1.57 | -1.48 | -1.4 | -1.31 | -1.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0.796 | 0.796 | 0.765 | 0.765 | 0.765 | 0.765 | 0.765 | 0.743 | 0.726 | 0.726 | 0.726 | 0.687 | 0.687 | 0.619 | 0.619 | 0.619 | 4.337 | 4.287 | 4.323 | 4.275 | 0.601 | 0.601 | 0.601 | 0.601 | 0.601 | 0.601 | 0.601 | 0.601 | 0.601 | 0.601 | 0.601 | 0.601 | 0.601 | 0.601 | 0.601 | 0.601 | 0.601 | 0.601 | 0.601 | 3.951 | 3.901 | 3.871 | 3.841 | 3.801 | 3.751 | 3.701 | 3.661 | 3.621 | 3.581 | 5.06 | 3.501 | 5.252 | 5.222 | 5.262 | 5.392 | 5.633 | 5.667 | 3.361 | 5.667 | 5.627 | 5.567 | 5.507 | 5.467 | 3.151 | 3.091 | 3.101 | 5.367 | 3.051 | 3 | 5.078 | 5.028 | 2.793 | 2.723 | 2.653 | 2.903 | 0.583 | 2.753 | 2.653 | 2.563 | 2.473 | 2.403 | 2.323 | 2.233 | 2.153 | 1.751 | 1.687 | 1.608 | 1.577 | -0.067 | -0.038 | -0.002 | 0.081 | 0.113 | 0.124 | 0.163 | 0.25 | 0.318 | 0.4 | 0.6 | 0.3 | 2.3 | 2.4 | 2.5 | 2.4 | 2.5 | 2.5 | 2.3 | 2.4 | 2.4 | 2.4 | 2.4 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 |
Total Shareholders Equity
| 25.042 | 24.887 | 25.389 | 24.097 | 23.807 | 23.072 | 24.044 | 24.095 | 24.286 | 22.792 | 22.522 | 22.874 | 22.269 | 19.854 | 19.837 | 19.348 | 17.78 | 16.383 | 20.424 | 20.431 | 20.279 | 20.885 | 20.83 | 21.373 | 21.944 | 20.555 | 20.047 | 19.724 | 19.526 | 18.32 | 18.011 | 17.525 | 18.351 | 18.188 | 18.056 | 17.524 | 16.877 | 17.518 | 17.234 | 18.199 | 18.301 | 20.599 | 20.931 | 20.598 | 19.758 | 18.74 | 17.954 | 17.473 | 16.702 | 16.148 | 17.099 | 17.489 | 16.94 | 17.246 | 16.749 | 20.047 | 19.687 | 18.89 | 18.686 | 18.613 | 18.064 | 17.58 | 17.324 | 17.03 | 16.268 | 15.307 | 14.794 | 14.364 | 13.383 | 12.626 | 12.304 | 11.99 | 11.243 | 10.682 | 10.065 | 9.514 | 9 | 8.657 | 8.552 | 8.384 | 8.267 | 7.868 | 7.886 | 7.791 | 7.911 | 7.711 | 7.648 | 7.417 | 7.079 | 6.781 | 6.704 | 6.694 | 6.431 | 6.157 | 6.148 | 6.15 | 5.982 | 5.8 | 6 | 6 | 6 | 5.8 | 5.8 | 5.7 | 6.1 | 5.9 | 5.7 | 5.7 | 5.6 | 5.4 | 5.3 | 5.2 | 4.9 | 4.9 | 4.8 | 4.6 | 4.6 |
Total Equity
| 25.042 | 24.887 | 25.389 | 24.097 | 23.807 | 23.072 | 24.044 | 24.095 | 24.286 | 22.792 | 22.522 | 22.874 | 22.269 | 19.854 | 19.837 | 19.348 | 17.78 | 16.383 | 20.424 | 20.431 | 20.279 | 20.885 | 20.83 | 21.373 | 21.944 | 20.555 | 20.047 | 19.724 | 19.526 | 18.32 | 18.011 | 17.525 | 18.351 | 18.188 | 18.056 | 17.524 | 16.877 | 17.518 | 17.234 | 18.199 | 18.301 | 20.599 | 20.931 | 20.598 | 19.758 | 18.74 | 17.954 | 17.473 | 16.702 | 16.148 | 17.099 | 17.489 | 16.94 | 17.246 | 16.749 | 20.047 | 19.687 | 18.89 | 18.686 | 18.613 | 18.064 | 17.58 | 17.324 | 17.03 | 16.268 | 15.307 | 14.794 | 14.364 | 13.383 | 12.626 | 12.304 | 11.99 | 11.243 | 10.682 | 10.065 | 9.514 | 9 | 8.657 | 8.552 | 8.384 | 8.267 | 7.868 | 7.886 | 7.791 | 7.911 | 7.711 | 7.648 | 7.417 | 7.079 | 6.781 | 6.704 | 6.694 | 6.431 | 6.157 | 6.148 | 6.15 | 5.982 | 5.8 | 6 | 6 | 6 | 5.8 | 5.8 | 5.7 | 6.1 | 5.9 | 5.7 | 5.7 | 5.6 | 5.4 | 5.3 | 5.2 | 4.9 | 4.9 | 4.8 | 4.6 | 4.6 |
Total Liabilities & Shareholders Equity
| 28.328 | 28.988 | 29.938 | 29.799 | 36.918 | 33.974 | 34.646 | 34.517 | 37.254 | 36.157 | 31.327 | 29.138 | 27.382 | 23.234 | 23.45 | 23.278 | 21.732 | 17.84 | 21.896 | 22.215 | 22.455 | 22.279 | 23.652 | 23.628 | 25.052 | 22.641 | 22.357 | 22.181 | 22.478 | 19.699 | 20.099 | 19.87 | 21.054 | 19.95 | 20.285 | 19.658 | 18.616 | 19.509 | 18.737 | 19.692 | 20.56 | 22.728 | 22.233 | 23.658 | 21.586 | 21.409 | 20.236 | 20.439 | 18.96 | 18.446 | 20.697 | 20.578 | 20.458 | 20.858 | 19.453 | 21.659 | 21.625 | 19.842 | 19.594 | 20.429 | 19.426 | 19.772 | 21.735 | 22.18 | 22.026 | 20.965 | 20.266 | 20.752 | 19.503 | 21.124 | 17.395 | 18.225 | 17.174 | 17.88 | 16.399 | 17.538 | 18.285 | 20.222 | 19.306 | 19.926 | 19.906 | 20.42 | 16.292 | 18.513 | 19.593 | 17.116 | 15.605 | 14.402 | 14.027 | 8.192 | 7.317 | 7.677 | 10.056 | 10.696 | 7.73 | 6.937 | 9.077 | 8.7 | 6.4 | 7.2 | 10.3 | 9.9 | 6.6 | 7.2 | 11.8 | 13.1 | 9.9 | 9.4 | 11.3 | 11.1 | 7.7 | 8 | 10.2 | 8.8 | 11.6 | 11.3 | 8.5 |