Kelso Technologies Inc.
AMEX:KIQ
0.1609 (USD) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1.434 | 1.865 | 1.778 | 2.614 | 2.712 | 2.813 | 2.336 | 2.783 | 3.377 | 3.198 | 3.952 | 4.523 | 1.049 | 2.306 | 3.374 | 4.577 | 4.418 | 1.691 | 0.931 | 0.802 | 1.246 | 0.422 | 0.108 | 0.504 | 0.411 | 0.565 | 0.624 | 1.034 | 2.312 | 2.594 | 2.964 | 3.346 | 3.175 | 3.925 | 4.505 | 7.302 | 9.895 | 7.328 | 4.503 | 6.648 | 4.463 | 2.411 | 1.539 | 1.676 | 0.003 | 0.221 | 0.416 | 1.143 | 1.459 | 1.294 | 1.575 | 0.472 | 0.268 | 0.57 | 0.002 | 0.001 | 0.002 | 0.008 | 0.009 | 0 | 0.024 | 0.008 | 0.003 | 0.003 | 0 | 0 | 0 | 0.078 | 0.028 | 0 | 0.019 | 0.008 | 0.073 | 0.172 | 0.045 | 0.048 | 0.058 | 0.079 | 0.111 | 0.169 | 0.093 | 0.113 | 0.041 | 0.086 | 0.059 | 0.09 | 0.112 | 0.16 | 0.004 | 0.009 | 0.003 | 0.023 | 0.024 | 0.043 | 0.019 | 0.015 | 0.015 | 0.008 | 0.002 | 0.028 | 0.003 | 0.037 | 0.066 | 0.033 |
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 |
Cash and Short Term Investments
| 1.434 | 1.865 | 1.778 | 2.614 | 2.712 | 2.813 | 2.336 | 2.783 | 3.377 | 3.198 | 3.952 | 4.523 | 1.049 | 2.306 | 3.374 | 4.577 | 4.418 | 1.691 | 0.931 | 0.802 | 1.246 | 0.422 | 0.108 | 0.504 | 0.411 | 0.565 | 0.624 | 1.034 | 2.312 | 2.594 | 2.964 | 3.346 | 3.175 | 3.925 | 4.505 | 7.302 | 9.895 | 7.328 | 4.503 | 6.648 | 4.463 | 2.411 | 1.539 | 1.676 | 0.003 | 0.221 | 0.416 | 1.143 | 1.459 | 1.294 | 1.575 | 0.472 | 0.268 | 0.57 | 0.002 | 0.001 | 0.002 | 0.008 | 0.009 | 0 | 0.024 | 0.008 | 0.003 | 0.003 | 0 | 0 | 0 | 0.078 | 0.028 | 0 | 0.019 | 0.008 | 0.073 | 0.172 | 0.045 | 0.048 | 0.058 | 0.079 | 0.111 | 0.169 | 0.093 | 0.113 | 0.041 | 0.086 | 0.059 | 0.09 | 0.112 | 0.16 | 0.004 | 0.009 | 0.003 | 0.023 | 0.024 | 0.043 | 0.019 | 0.015 | 0.015 | 0.008 | 0.002 | 0.028 | 0.003 | 0.037 | 0.066 | 0.033 |
Net Receivables
| 1.065 | 1.069 | 0.949 | 1.018 | 1.382 | 1.39 | 1.765 | 1.375 | 0.807 | 1.254 | 0.942 | 0.646 | 0.536 | 0.54 | 1.401 | 2.901 | 1.825 | 2.725 | 1.431 | 2.846 | 1.224 | 1.755 | 1.237 | 0.873 | 0.653 | 0.485 | 0.533 | 0.993 | 1.391 | 1.209 | 1.159 | 1.268 | 2.39 | 1.794 | 1.841 | 3.821 | 2.85 | 2.275 | 1.883 | 0.965 | 1.259 | 1.264 | 1.074 | 0.825 | 0.878 | 0.356 | 0.213 | 0.157 | 0.43 | 0.216 | 0.329 | 0.163 | 0.161 | 0.011 | 0.008 | 0.018 | 0.005 | 0.028 | 0.047 | 0.007 | 0.008 | 0.03 | 0.013 | 0.005 | 0.027 | 0.018 | 0.014 | 0.007 | 0.011 | 0.007 | 0.007 | 0.007 | 0.005 | 0.006 | 0.003 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.002 | 0.001 | 0 | 0.001 | 0.001 | 0.002 | 0.001 | 0.001 | 0 | 0.001 | 0.003 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0.011 | 0.01 | 0.006 | 0.015 | 0.002 | 0.002 |
Inventory
| 3.376 | 3.613 | 3.722 | 4.084 | 4.144 | 4.463 | 4.687 | 5.543 | 5.535 | 5.717 | 5.741 | 5.66 | 5.463 | 5.997 | 5.03 | 4.289 | 3.394 | 4.501 | 5.405 | 4.474 | 3.668 | 3.733 | 3.63 | 3.464 | 3.98 | 4.652 | 5.103 | 4.953 | 5.206 | 6 | 6.139 | 7.109 | 5.982 | 6.698 | 7.455 | 6.266 | 4.162 | 2.994 | 3.367 | 2.682 | 2.14 | 1.843 | 1.497 | 1.777 | 1.196 | 1.016 | 0.813 | 0.474 | 0.251 | 0 | 0 | 0 | 0 | 0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 0.134 | 0.147 | 0.163 | 0.171 | 0.093 | 0.194 | 0.341 | 0.236 | 0.161 | 0.225 | 0.28 | 0.237 | 0.163 | 0.303 | 0.328 | 0.178 | 0.097 | 0.115 | 0.175 | 0.155 | 0.11 | 0.146 | 0.093 | 0.095 | 0.184 | 0.17 | 1.173 | 1.639 | 0.708 | 1.273 | 1.318 | 0.985 | 1.103 | 0.461 | 0.337 | 0.421 | 0.058 | 0.154 | 0.341 | 0.337 | 0.072 | 0.094 | 0.163 | 0.068 | 0.11 | 0.099 | 0.083 | 0.078 | 0.046 | 0.181 | 0.192 | 0.115 | 0.017 | 0.002 | 0.004 | 0.008 | 0.006 | 0.008 | 0 | 0 | 0.001 | 0.004 | 0.001 | 0.002 | 0 | 0 | 0.013 | 0 | 0 | 0.014 | 0.003 | 0.004 | 0.016 | 0.041 | 0.018 | 0.005 | 0 | 0 | 0 | 0 | 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 Current Assets
| 6.01 | 6.695 | 6.611 | 7.887 | 8.331 | 8.861 | 9.128 | 9.937 | 9.881 | 10.394 | 10.915 | 11.066 | 7.21 | 9.146 | 10.134 | 11.945 | 9.734 | 9.032 | 7.941 | 8.276 | 6.249 | 6.055 | 5.068 | 4.936 | 5.229 | 5.872 | 7.433 | 8.618 | 9.618 | 11.075 | 11.579 | 12.708 | 12.65 | 12.878 | 14.139 | 17.81 | 16.966 | 12.75 | 10.094 | 10.632 | 7.933 | 5.612 | 4.272 | 4.346 | 2.186 | 1.692 | 1.525 | 1.853 | 2.186 | 1.691 | 2.096 | 0.75 | 0.447 | 0.6 | 0.014 | 0.027 | 0.013 | 0.044 | 0.069 | 0.008 | 0.033 | 0.042 | 0.017 | 0.01 | 0.027 | 0.053 | 0.027 | 0.085 | 0.039 | 0.021 | 0.03 | 0.025 | 0.093 | 0.22 | 0.066 | 0.053 | 0.058 | 0.079 | 0.111 | 0.17 | 0.094 | 0.115 | 0.042 | 0.086 | 0.06 | 0.091 | 0.115 | 0.162 | 0.005 | 0.01 | 0.003 | 0.026 | 0.026 | 0.044 | 0.02 | 0.015 | 0.016 | 0.008 | 0.013 | 0.039 | 0.009 | 0.052 | 0.068 | 0.035 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3.155 | 2.808 | 2.962 | 3.103 | 3.277 | 3.204 | 3.186 | 3.027 | 3.246 | 4.491 | 4.221 | 4.133 | 4.199 | 3.845 | 3.692 | 3.582 | 3.39 | 2.803 | 2.884 | 3.037 | 3.088 | 2.834 | 2.887 | 2.939 | 2.992 | 2.996 | 3.062 | 3.128 | 3.194 | 3.212 | 3.276 | 3.34 | 3.397 | 3.458 | 3.491 | 3.456 | 3.397 | 3.287 | 2.656 | 1.223 | 0.329 | 0.321 | 0.314 | 0.32 | 0.337 | 0.312 | 0.3 | 0.265 | 0.243 | 0.157 | 0.131 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.008 | 0.009 | 0.007 | 0.005 | 0.006 | 0.006 | 0.006 | 0.006 | 0.005 | 0.005 | 0.005 | 0.005 | 0.002 | 0.002 | 0.002 | 0.002 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.002 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.004 |
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 |
Intangible Assets
| 0.538 | 0.471 | 0.471 | 0.471 | 0.471 | 0.246 | 0.322 | 0.398 | 0.474 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.938 | 0.94 | 0.943 | 0.945 | 0.463 | 0.465 | 0.467 | 0.234 | 0.017 | 0.018 | 0.019 | 0.019 | 0.969 | 0.805 | 0.528 | 0.321 | 0.031 | 0.04 | 0.049 | 0.058 | 0.067 | 0.076 | 0.085 | 0.029 | 0.03 | 0.031 | 0.032 | 0.035 | 0.035 | 0.036 | 0.035 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.003 | 0.005 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0.016 | 0.017 | 0.017 | 0.02 | 0.022 | 0.023 |
Goodwill and Intangible Assets
| 0.538 | 0.471 | 0.471 | 0.471 | 0.471 | 0.246 | 0.322 | 0.398 | 0.474 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.938 | 0.94 | 0.943 | 0.945 | 0.463 | 0.465 | 0.467 | 0.234 | 0.017 | 0.018 | 0.019 | 0.019 | 0.969 | 0.805 | 0.528 | 0.321 | 0.031 | 0.04 | 0.049 | 0.058 | 0.067 | 0.076 | 0.085 | 0.029 | 0.03 | 0.031 | 0.032 | 0.035 | 0.035 | 0.036 | 0.035 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.003 | 0.005 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0.016 | 0.017 | 0.017 | 0.02 | 0.022 | 0.023 |
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 | 0.118 | 0.118 | 0.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 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 | 0.087 | 0.087 | 0.087 | 0.087 | 0 | 0 | 0 | 0 | 0 | 0.064 | 0.408 | 0.832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.067 | 0.067 | 0.067 | 0.067 | 0.128 | 0.128 | 0.128 | 0.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.113 | 0.775 | 0.323 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.013 | 0.013 | 0.003 | 0.013 | 0.311 | 0.013 | 0.013 | 0.013 | 0.143 | 0.142 | 0.142 | 0.137 | 0.229 | 0.224 | 0.105 | 0.097 | 0.015 | 0.012 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Total Non-Current Assets
| 3.694 | 3.347 | 3.5 | 3.642 | 3.816 | 3.578 | 3.636 | 3.552 | 3.848 | 5.099 | 4.829 | 4.741 | 4.807 | 4.453 | 4.299 | 4.19 | 3.998 | 3.411 | 3.492 | 3.645 | 3.696 | 3.772 | 3.828 | 3.882 | 3.936 | 4.571 | 4.302 | 3.919 | 3.433 | 3.321 | 3.385 | 3.449 | 3.507 | 4.44 | 4.309 | 3.987 | 3.731 | 3.629 | 2.89 | 1.811 | 1.35 | 0.53 | 0.531 | 0.547 | 0.503 | 0.571 | 0.555 | 0.402 | 0.374 | 0.207 | 0.18 | 0.035 | 0.035 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.003 | 0.005 | 0.007 | 0.008 | 0.002 | 0.002 | 0.002 | 0.002 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.008 | 0.009 | 0.007 | 0.005 | 0.006 | 0.006 | 0.006 | 0.006 | 0.005 | 0.005 | 0.005 | 0.005 | 0.002 | 0.002 | 0.002 | 0.002 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.002 | 0.019 | 0.019 | 0.02 | 0.029 | 0.024 | 0.026 | 0.027 |
Total Assets
| 9.703 | 10.042 | 10.112 | 11.529 | 12.147 | 12.439 | 12.764 | 13.49 | 13.729 | 15.493 | 15.744 | 15.806 | 12.017 | 13.599 | 14.433 | 16.134 | 13.732 | 12.443 | 11.433 | 11.921 | 9.945 | 9.827 | 8.895 | 8.818 | 9.165 | 10.444 | 11.735 | 12.537 | 13.05 | 14.395 | 14.964 | 16.157 | 16.158 | 17.317 | 18.448 | 21.797 | 20.696 | 16.379 | 12.984 | 12.443 | 9.283 | 6.142 | 4.803 | 4.893 | 2.689 | 2.263 | 2.081 | 2.256 | 2.56 | 1.899 | 2.276 | 0.786 | 0.482 | 0.601 | 0.015 | 0.028 | 0.014 | 0.045 | 0.07 | 0.009 | 0.034 | 0.045 | 0.022 | 0.017 | 0.035 | 0.055 | 0.029 | 0.088 | 0.042 | 0.024 | 0.033 | 0.028 | 0.096 | 0.223 | 0.07 | 0.061 | 0.067 | 0.085 | 0.116 | 0.176 | 0.1 | 0.121 | 0.048 | 0.09 | 0.065 | 0.096 | 0.12 | 0.164 | 0.007 | 0.012 | 0.006 | 0.029 | 0.028 | 0.047 | 0.023 | 0.018 | 0.018 | 0.027 | 0.032 | 0.059 | 0.038 | 0.075 | 0.094 | 0.062 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.933 | 1.074 | 1.082 | 1.363 | 1.184 | 0.853 | 0.784 | 0.977 | 1.119 | 1.112 | 1.187 | 0.752 | 0.786 | 1.036 | 0.964 | 2.061 | 1.1 | 1.136 | 1.333 | 1.952 | 1.223 | 1.615 | 1.026 | 0.775 | 0.833 | 0.357 | 0.261 | 0.16 | 0.236 | 0.608 | 0.507 | 1.185 | 0.544 | 0.916 | 1.444 | 2.894 | 2.412 | 1.569 | 0.704 | 1.646 | 0.151 | 0.263 | 0.317 | 0.709 | 0.747 | 0.278 | 0.22 | 0 | 0.252 | 0 | 0 | 0.197 | 0.184 | 0 | 0 | 0 | 0.291 | 0 | 0 | 0.517 | 0.167 | 0.441 | 0.355 | 0.275 | 0.202 | 0.259 | 0.243 | 0.231 | 0.182 | 0.112 | 0.109 | 0.056 | 0.025 | 0.014 | 0.014 | 0.016 | 0.031 | 0.003 | 0.012 | 0.01 | 0.033 | 0.122 | 0.135 | 0.054 | 0.075 | 0.046 | 0.051 | 0.017 | 0.154 | 0.123 | 0.109 | 0.128 | 0.118 | 0.123 | 0.244 | 0.259 | 0.248 | 0.138 | 0.103 | 0.076 | 0.059 | 0.056 | 0.027 | 0.029 |
Short Term Debt
| 0.017 | 0.069 | 0.055 | 0.112 | 0.112 | 0.092 | 0.092 | 0.092 | 0.092 | 0.101 | 0.046 | 0.033 | 0.052 | 0.075 | 0.094 | 0.086 | 0.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.069 | 0 | 0 | 0 | 0 | 0 | 0.062 | 0.041 | 0.03 | 0 | 0.029 | 0.053 | 0.052 | 0.005 | 0.044 | 0.01 | 0 | 0 | 0.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.006 | 0.015 | 0.018 | 0.039 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0.01 | 0.023 | 0.023 | 0.043 | 0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0.092 | 0.092 | -0.03 | 0.213 | 0.071 | 0.071 | 0.592 | 0.392 | 0.452 | 0.467 | 0.709 | 0.709 | 0.721 | 0.721 | 0.721 | 0.744 | 0.733 | 0.834 | 2.004 | 2.034 | 2.004 | 2.004 | 0.266 | 0.405 | 1.29 | 0.975 | 0.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.01 | 0.023 | 0.023 | 0 | 0 | -0.87 | -0.818 | -0.998 | -0.092 | -0.142 | -0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.146 | 0.262 | 0.333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.023 | -0.031 | 0.004 | 0.004 | 0.004 | 0.024 | 0.032 | 0.023 | 0 | 0.041 | -0.023 | 0.009 | 0.028 | 0.122 | 0.156 | 0.688 | 0.538 | 0.354 | 0.211 | 0.26 | 0.09 | 0.02 | 0.015 | 0.033 | 0.045 | 0.017 | 0 | 0.017 | 0.036 | 0 | 0.003 | 0.005 | 0.003 | 0.098 | 0.204 | 0.145 | 0.71 | 0.517 | 0.354 | 0.473 | 0.335 | 0.012 | 0.008 | 0 | 0.016 | 0.015 | 0.009 | 0.249 | 0.017 | 0.253 | 0.28 | 0.088 | 0.176 | 0.463 | 0.45 | 0.405 | 0.549 | 0.621 | 0.571 | 0 | 0.349 | 0 | 0 | 0 | 0.038 | 0.018 | 0.013 | 0 | 0 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0.044 | 0 | 0 | 0.019 | 0.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 0.983 | 1.135 | 1.163 | 1.522 | 1.331 | 0.968 | 0.908 | 1.092 | 1.21 | 1.253 | 1.21 | 0.886 | 0.958 | 1.202 | 1.427 | 2.907 | 1.796 | 2.081 | 1.936 | 2.664 | 1.779 | 2.344 | 1.749 | 1.53 | 1.6 | 1.094 | 1.005 | 0.91 | 1.106 | 2.613 | 2.544 | 3.194 | 2.551 | 1.28 | 2.053 | 4.33 | 4.097 | 2.527 | 1.057 | 2.12 | 0.486 | 0.274 | 0.325 | 0.709 | 0.764 | 0.293 | 0.229 | 0.249 | 0.269 | 0.399 | 0.542 | 0.686 | 0.36 | 0.463 | 0.45 | 0.405 | 0.84 | 0.684 | 0.612 | 0.547 | 0.516 | 0.47 | 0.408 | 0.327 | 0.245 | 0.322 | 0.267 | 0.231 | 0.182 | 0.25 | 0.109 | 0.056 | 0.025 | 0.014 | 0.014 | 0.016 | 0.075 | 0.003 | 0.012 | 0.029 | 0.118 | 0.122 | 0.135 | 0.054 | 0.075 | 0.046 | 0.051 | 0.017 | 0.154 | 0.123 | 0.109 | 0.134 | 0.124 | 0.138 | 0.263 | 0.298 | 0.294 | 0.138 | 0.103 | 0.076 | 0.059 | 0.056 | 0.027 | 0.029 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0.001 | 0.012 | 0.035 | 0.084 | 0.107 | 0.13 | 0.196 | 0.222 | 0.084 | 0.091 | 0.098 | 0.076 | 0.102 | 0.069 | 0.091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.172 | 0.172 | 0.172 | 0.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0.267 | 0.267 | 0.267 | 0.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.009 | 0 | 0 | 0 | 0 | 0.039 | 0 |
Total Non-Current Liabilities
| 0 | 0 | 0.001 | 0.012 | 0.035 | 0.351 | 0.374 | 0.397 | 0.463 | 0.222 | 0.084 | 0.091 | 0.098 | 0.076 | 0.102 | 0.069 | 0.091 | 1.49 | 1.544 | 2.212 | 1.313 | 1.634 | 1.04 | 0.808 | 0.879 | 0.172 | 0.172 | 0.172 | 0.172 | 0.608 | 0.51 | 1.19 | 0.547 | 1.014 | 1.648 | 3.039 | 3.122 | 1.569 | 0.704 | 1.646 | 0.151 | 0.263 | 0.317 | 0.709 | 0.747 | 0.278 | 0.22 | 0 | 0.252 | 0.146 | 0.262 | 0.598 | 0.184 | 0 | 0 | 0 | 0.291 | 0.062 | 0.041 | 0.547 | 0.167 | 0.47 | 0.408 | 0.327 | 0.207 | 0.304 | 0.253 | 0.231 | 0.182 | 0.16 | 0.109 | 0.022 | 0.025 | 0.014 | 0.014 | 0.016 | 0.031 | 0.044 | 0.012 | 0.01 | 0.033 | 0.122 | 0.135 | 0.054 | 0.075 | 0.013 | 0.051 | 0.017 | 0.154 | 0.016 | 0.109 | 0.134 | 0.124 | 0.138 | 0.263 | 0.298 | 0.008 | 0.009 | 0.103 | 0.076 | 0.059 | 0.056 | 0.039 | 0.029 |
Total Liabilities
| 0.983 | 1.135 | 1.164 | 1.534 | 1.365 | 1.319 | 1.283 | 1.489 | 1.673 | 1.476 | 1.293 | 0.976 | 1.056 | 1.279 | 1.529 | 2.976 | 1.886 | 2.081 | 1.936 | 2.664 | 1.779 | 2.344 | 1.749 | 1.53 | 1.6 | 1.267 | 1.178 | 1.082 | 1.278 | 2.613 | 2.544 | 3.194 | 2.551 | 1.28 | 2.053 | 4.33 | 4.097 | 2.527 | 1.057 | 2.12 | 0.486 | 0.274 | 0.325 | 0.709 | 0.764 | 0.293 | 0.229 | 0.249 | 0.269 | 0.399 | 0.542 | 0.686 | 0.36 | 0.463 | 0.45 | 0.405 | 0.84 | 0.684 | 0.612 | 0.547 | 0.516 | 0.47 | 0.408 | 0.327 | 0.245 | 0.322 | 0.267 | 0.231 | 0.182 | 0.25 | 0.109 | 0.078 | 0.025 | 0.014 | 0.014 | 0.016 | 0.075 | 0.048 | 0.012 | 0.029 | 0.118 | 0.122 | 0.135 | 0.054 | 0.075 | 0.059 | 0.051 | 0.017 | 0.154 | 0.139 | 0.109 | 0.134 | 0.124 | 0.138 | 0.263 | 0.298 | 0.302 | 0.146 | 0.103 | 0.076 | 0.059 | 0.056 | 0.066 | 0.029 |
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 | 0.022 | 0.021 | 0.021 | 0.02 | 0.02 | 0.053 | 0.048 | 0.046 | 0.047 | 0.048 | 0.045 | 0.046 | 0.048 | 0.083 | 0.084 | 0.085 | 0.081 | 0.083 | 0.084 | 0.069 | 0.069 | 0.036 | 0.038 | 0.044 | 0.046 | 0.045 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 27.183 | 27.123 | 27.123 | 27.123 | 27.123 | 27.123 | 27.123 | 27.123 | 27.123 | 27.996 | 27.996 | 27.981 | 23.367 | 23.367 | 23.367 | 23.367 | 23.367 | 23.367 | 23.367 | 23.367 | 23.367 | 23.365 | 23.365 | 23.365 | 23.231 | 23.231 | 23.231 | 23.231 | 22.83 | 22.667 | 22.515 | 22.515 | 22.515 | 22.361 | 22.341 | 22.141 | 22.141 | 20.087 | 19.26 | 18.405 | 18.086 | 17.264 | 16.624 | 16.427 | 14.495 | 14.322 | 0 | 13.763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.35 | 3.04 | 3.064 | 3.061 | 3.056 | 3.138 | 3.014 | 2.93 | 2.812 | 2.768 | 2.802 | 2.739 | 2.69 | 2.573 | 2.747 | 2.687 | 2.588 |
Retained Earnings
| -23.283 | -23.118 | -23.015 | -21.968 | -21.181 | -20.761 | -20.4 | -19.88 | -19.826 | -18.695 | -18.262 | -17.868 | -17.067 | -15.412 | -14.731 | -14.476 | -15.76 | -17.002 | -17.762 | -18.003 | -19.094 | -19.468 | -19.73 | -19.567 | -19.288 | -17.076 | -15.695 | -14.798 | -14.272 | -13.887 | -13.037 | -12.493 | -11.807 | -9.523 | -8.862 | -7.589 | -7.918 | -8.68 | -9.639 | -10.284 | -11.507 | -13.713 | -13.723 | -13.884 | -13.975 | -13.743 | -13.429 | -13.138 | -12.704 | -12.038 | -11.684 | -10.974 | -10.335 | -10.054 | -9.953 | -9.836 | -9.725 | -9.561 | -8.126 | -8.165 | -9.403 | -9.74 | -9.687 | -9.302 | -8.627 | -8.196 | -7.359 | -7.338 | -7.482 | -7.326 | -6.941 | -6.62 | -6.388 | -5.912 | -5.793 | -5.857 | -5.206 | -4.821 | -4.818 | -4.826 | -4.408 | -4.34 | -3.923 | -3.596 | -3.524 | -3.534 | -3.305 | -3.286 | -3.271 | -3.26 | -3.233 | -3.197 | -3.271 | -3.149 | -3.215 | -3.137 | -3.059 | -2.922 | -2.81 | -2.707 | -2.595 | -2.727 | -2.66 | -2.554 |
Accumulated Other Comprehensive Income/Loss
| 4.82 | 4.902 | 4.84 | 4.84 | 4.84 | 4.758 | 4.758 | 4.758 | 4.758 | 4.716 | 4.716 | 4.716 | 4.662 | 4.366 | 4.268 | 4.268 | 4.238 | 3.998 | 3.893 | 3.893 | 3.893 | 3.586 | 3.511 | 3.491 | 3.491 | 3.021 | 3.021 | 3.021 | 3.021 | 3.003 | 2.941 | 2.941 | 2.898 | 3.2 | 2.916 | 2.916 | 2.376 | 2.286 | 2.202 | 2.202 | 2.202 | 2.317 | 1.577 | 1.577 | 0 | 1.391 | 1.385 | 0 | -0.02 | 0.04 | 0.02 | 0 | -0.006 | -0.01 | -0.01 | -0.01 | -0.01 | -0.009 | -0.008 | -0.008 | -0.01 | 0.064 | 0.12 | -0.01 | 0.282 | 0.242 | 0.133 | 0.099 | 0.138 | -0.009 | 0.106 | 0.103 | 0.1 | 0.095 | 0.097 | 0.078 | 0.075 | -0.017 | -0.016 | -0.016 | -0.015 | -0.013 | -0.012 | -0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.406 | 0 | 13.896 | 1.382 | 15.016 | 13.498 | 13.398 | 11.074 | 10.463 | 10.202 | 9.528 | 9.469 | 8.909 | 8.933 | 7.592 | 7.635 | 8.931 | 9.251 | 9.18 | 9.002 | 8.136 | 7.686 | 6.988 | 7.095 | 7.203 | 7.108 | 6.736 | 6.445 | 6.337 | 6.007 | 5.732 | 5.772 | 5.076 | 4.83 | 4.892 | 4.942 | 4.36 | 4.307 | 3.801 | 3.561 | 3.431 | 3.486 | 3.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
Total Shareholders Equity
| 8.72 | 8.907 | 8.948 | 9.995 | 10.782 | 11.12 | 11.482 | 12.001 | 12.055 | 14.018 | 14.451 | 14.83 | 10.961 | 12.32 | 12.904 | 13.159 | 11.845 | 10.362 | 9.498 | 9.257 | 8.166 | 7.483 | 7.146 | 7.289 | 7.565 | 9.177 | 10.557 | 11.455 | 11.772 | 11.783 | 12.42 | 12.963 | 13.607 | 16.038 | 16.395 | 17.468 | 16.599 | 13.852 | 11.927 | 10.323 | 8.797 | 5.868 | 4.478 | 4.184 | 1.926 | 1.97 | 1.852 | 2.007 | 2.291 | 1.5 | 1.734 | 0.1 | 0.122 | 0.138 | -0.434 | -0.377 | -0.826 | -0.638 | -0.542 | -0.538 | -0.482 | -0.425 | -0.386 | -0.31 | -0.21 | -0.267 | -0.238 | -0.143 | -0.141 | -0.226 | -0.076 | -0.05 | 0.071 | 0.209 | 0.055 | 0.045 | -0.008 | 0.038 | 0.104 | 0.147 | -0.018 | -0.001 | -0.087 | 0.037 | -0.009 | 0.037 | 0.068 | 0.147 | -0.147 | -0.128 | -0.103 | -0.106 | -0.096 | -0.091 | -0.239 | -0.281 | -0.284 | -0.12 | -0.071 | -0.017 | -0.022 | 0.019 | 0.027 | 0.034 |
Total Equity
| 8.72 | 8.907 | 8.948 | 9.995 | 10.782 | 11.12 | 11.482 | 12.001 | 12.055 | 14.018 | 14.451 | 14.83 | 10.961 | 12.32 | 12.904 | 13.159 | 11.845 | 10.362 | 9.498 | 9.257 | 8.166 | 7.483 | 7.146 | 7.289 | 7.565 | 9.177 | 10.557 | 11.455 | 11.772 | 11.783 | 12.42 | 12.963 | 13.607 | 16.038 | 16.395 | 17.468 | 16.599 | 13.852 | 11.927 | 10.323 | 8.797 | 5.868 | 4.478 | 4.184 | 1.926 | 1.97 | 1.852 | 2.007 | 2.291 | 1.5 | 1.734 | 0.1 | 0.122 | 0.138 | -0.434 | -0.377 | -0.826 | -0.638 | -0.542 | -0.538 | -0.482 | -0.425 | -0.386 | -0.31 | -0.21 | -0.267 | -0.238 | -0.143 | -0.141 | -0.226 | -0.076 | -0.05 | 0.071 | 0.209 | 0.055 | 0.045 | -0.008 | 0.038 | 0.104 | 0.147 | -0.018 | -0.001 | -0.087 | 0.037 | -0.009 | 0.037 | 0.068 | 0.147 | -0.147 | -0.128 | -0.103 | -0.106 | -0.096 | -0.091 | -0.239 | -0.281 | -0.284 | -0.12 | -0.071 | -0.017 | -0.022 | 0.019 | 0.027 | 0.034 |
Total Liabilities & Shareholders Equity
| 9.703 | 10.042 | 10.112 | 11.529 | 12.147 | 12.439 | 12.764 | 13.49 | 13.729 | 15.493 | 15.744 | 15.806 | 12.017 | 13.599 | 14.433 | 16.134 | 13.732 | 12.443 | 11.433 | 11.921 | 9.945 | 9.827 | 8.895 | 8.818 | 9.165 | 10.444 | 11.735 | 12.537 | 13.05 | 14.395 | 14.964 | 16.157 | 16.158 | 17.317 | 18.448 | 21.797 | 20.696 | 16.379 | 12.984 | 12.443 | 9.283 | 6.142 | 4.803 | 4.893 | 2.689 | 2.263 | 2.081 | 2.256 | 2.56 | 1.899 | 2.276 | 0.786 | 0.482 | 0.601 | 0.015 | 0.028 | 0.014 | 0.045 | 0.07 | 0.009 | 0.034 | 0.045 | 0.022 | 0.017 | 0.035 | 0.055 | 0.029 | 0.088 | 0.042 | 0.024 | 0.033 | 0.028 | 0.096 | 0.223 | 0.07 | 0.061 | 0.067 | 0.085 | 0.116 | 0.176 | 0.1 | 0.121 | 0.048 | 0.09 | 0.065 | 0.096 | 0.12 | 0.164 | 0.007 | 0.012 | 0.006 | 0.029 | 0.028 | 0.047 | 0.023 | 0.018 | 0.018 | 0.027 | 0.032 | 0.059 | 0.038 | 0.075 | 0.094 | 0.062 |