
The LGL Group, Inc.
AMEX:LGL
4.78 (USD) • At close November 17, 2023
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 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 41.602 | 41.074 | 40.871 | 40.711 | 40.777 | 40.314 | 21.5 | 21.507 | 22.291 | 22.325 | 21.652 | 29.016 | 15.593 | 15.254 | 18.678 | 18.331 | 17.276 | 16.639 | 16.631 | 12.453 | 11.161 | 9.82 | 10.298 | 3.002 | 2.386 | 1.565 | 1.483 | 13.25 | 1.976 | 2.158 | 1.989 | 2.778 | 5.453 | 5.563 | 5.576 | 5.553 | 5.941 | 5.431 | 5.048 | 5.192 | 5.496 | 6.125 | 6.097 | 7.183 | 7.912 | 7.613 | 7.824 | 8.625 | 9.484 | 7.926 | 13.392 | 13.709 | 13.716 | 10.985 | 11.052 | 4.147 | 2.255 | 3.611 | 3.977 | 3.816 | 4.559 | 4.354 | 5.481 | 5.325 | 5.604 | 4.904 | 5.51 | 5.233 | 5.408 | 5.64 | 4.662 | 4.429 | 3.989 | 2.84 | 3.465 | 5.512 | 2.824 | 1.067 | 2.356 | 2.58 | 2.647 | 3.055 | 4.914 | 3.981 | 4.936 | 5.417 | 6.72 | 5.986 | 8.36 | 9.153 | 2.312 | 4.247 | 7.621 | 12.475 | 12.379 | 10.543 | 19.227 | 19.742 | 23.543 | 13.106 | 78.653 | 0.145 | 16.708 | 28.2 | 20.5 | 21.5 | 24.5 | 33.6 | 25.6 | 24.6 | 27.7 | 33.9 | 16.8 | 21 | 23.2 | 15.9 | 16 | 15.6 | 19.2 | 18 | 24.2 | 31.7 | 10.9 | 24.5 | 35 | 30.6 | 33.5 | 30.7 | 36.4 | 37.4 | 38.4 | 38.2 | 39.1 | 39.8 | 22.7 | 45.3 | 45.2 | 23.5 | 31.7 | 51.4 | 10.1 |
Short Term Investments
| 0.016 | 0.018 | 0.019 | 0.022 | 0.022 | 0.025 | 16.887 | 16.585 | 17.044 | 19.177 | 22.815 | 16.167 | 50.828 | 5.993 | 5.918 | 5.791 | 5.646 | 5.524 | 5.306 | 5.631 | 8.954 | 8.92 | 8.852 | 16.281 | 16.261 | 15.664 | 15.59 | 3.803 | 3.787 | 3.813 | 3.793 | 2.77 | 0 | 0 | 0 | 0.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0.02 | 0.016 | 0.014 | 0.021 | 0.033 | 0.039 | 0.048 | 0.054 | 0.053 | 0.055 | 2.61 | 2.548 | 2.93 | 3.242 | 2.738 | 3.119 | 3.842 | 4.031 | 3.609 | 3.045 | 3.376 | 3.122 | 2.311 | 1.894 | 0.983 | 0.836 | 0.861 | 0.667 | 0.675 | 0.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.287 | 1 | 1.2 | 1.1 | 0.6 | 1 | 2.9 | 1.7 | 1.7 | 2.2 | 2 | 4 | 6.4 | 11.4 | 11.3 | 12.1 | 10.8 | 13.5 | 15.3 | 11.6 | 20.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 41.618 | 41.092 | 40.89 | 40.733 | 40.799 | 40.339 | 38.387 | 38.092 | 39.335 | 41.502 | 44.467 | 45.183 | 66.421 | 21.247 | 24.596 | 24.122 | 22.922 | 22.163 | 21.937 | 18.084 | 20.115 | 18.74 | 19.15 | 19.283 | 18.647 | 17.229 | 17.073 | 17.053 | 5.763 | 5.971 | 5.782 | 5.548 | 5.453 | 5.563 | 5.576 | 5.553 | 5.941 | 5.431 | 5.048 | 5.192 | 5.496 | 6.125 | 6.097 | 7.183 | 7.912 | 7.613 | 7.824 | 8.625 | 9.484 | 7.926 | 13.392 | 13.709 | 13.716 | 10.985 | 11.052 | 4.147 | 2.255 | 3.611 | 3.977 | 3.816 | 4.583 | 4.374 | 5.497 | 5.339 | 5.625 | 4.937 | 5.549 | 5.281 | 5.462 | 5.693 | 4.717 | 7.039 | 6.537 | 5.77 | 6.707 | 8.25 | 5.943 | 4.909 | 6.387 | 6.189 | 5.692 | 6.431 | 8.036 | 6.292 | 6.83 | 6.4 | 7.556 | 6.847 | 9.027 | 9.828 | 2.902 | 4.247 | 7.621 | 12.475 | 12.379 | 10.543 | 19.227 | 19.742 | 23.543 | 13.106 | 78.653 | 0.145 | 17.995 | 29.2 | 21.7 | 22.6 | 25.1 | 34.6 | 28.5 | 26.3 | 29.4 | 36.1 | 18.8 | 25 | 29.6 | 27.3 | 27.3 | 27.7 | 30 | 31.5 | 39.5 | 43.3 | 31.4 | 24.5 | 35 | 30.6 | 33.5 | 30.7 | 36.4 | 37.4 | 38.4 | 38.2 | 39.1 | 39.8 | 22.7 | 45.3 | 45.2 | 23.5 | 31.7 | 51.4 | 10.1 |
Net Receivables
| 0.133 | 0.339 | 0.269 | 0.356 | 0.273 | 0.373 | 0.509 | 0.543 | 5.622 | 4.711 | 5.255 | 4.667 | 5.031 | 4.654 | 3.913 | 4.122 | 4.644 | 4.47 | 4.819 | 4.445 | 4.902 | 5.041 | 4.399 | 3.394 | 4.105 | 3.88 | 3.652 | 3.393 | 3.237 | 3.065 | 3.186 | 3.504 | 3.064 | 3.137 | 2.544 | 2.606 | 2.201 | 2.962 | 3.152 | 3.266 | 3.482 | 3.442 | 3.771 | 3.237 | 3.278 | 3.96 | 4.479 | 4.35 | 4.049 | 4.245 | 3.807 | 4.309 | 5.82 | 5.19 | 4.801 | 5.782 | 6.666 | 6.994 | 5.933 | 4.779 | 4.27 | 3.921 | 4.133 | 6.483 | 6.065 | 6.026 | 6.145 | 6.382 | 6.046 | 6.369 | 6.758 | 6.472 | 9.287 | 9.907 | 9.533 | 8.353 | 8.133 | 12.912 | 9.498 | 8.867 | 6.731 | 3.703 | 2.731 | 5.797 | 4.769 | 4.24 | 3.195 | 3.524 | 3.064 | 8.552 | 8.732 | 9.818 | 5.449 | 26.112 | 31.001 | 35.019 | 36.916 | 31.237 | 28.147 | 24.642 | 24.825 | 24.309 | 44.882 | 25.32 | 62.7 | 59.5 | 59.8 | 54.5 | 57.6 | 51.2 | 52 | 53 | 55 | 52.9 | 53 | 52.3 | 45.6 | 42.8 | 30.6 | 36.5 | 31.6 | 17.1 | 17.1 | 14.3 | 14.3 | 14.4 | 25.5 | 12.6 | 13.8 | 12.2 | 10.5 | 19.2 | 11.7 | 12.3 | 11.5 | 10.5 | 12.3 | 9.8 | 3.2 | 1.5 | 1.3 |
Inventory
| 0.338 | 0.336 | 0.213 | 0.204 | 0.191 | 0.226 | 0.237 | 0.265 | 7.584 | 6.372 | 5.919 | 5.492 | 5.26 | 5.548 | 5.339 | 5.28 | 5.43 | 6.018 | 5.986 | 6.016 | 6.476 | 5.761 | 5.173 | 4.466 | 4.417 | 4.302 | 4.008 | 3.875 | 3.907 | 4.082 | 4.05 | 3.638 | 3.697 | 3.477 | 3.55 | 3.546 | 3.747 | 3.765 | 4.03 | 4.198 | 4.423 | 4.551 | 4.379 | 4.629 | 4.825 | 5.325 | 5.46 | 5.349 | 5.434 | 5.908 | 5.84 | 5.676 | 6.114 | 6.869 | 6.285 | 5.947 | 6.694 | 6.424 | 6.636 | 5.348 | 4.521 | 4.661 | 5.234 | 5.121 | 5.728 | 5.462 | 5.26 | 5.181 | 5.057 | 5.172 | 8.012 | 8.906 | 9.291 | 8.828 | 7.25 | 7.045 | 6.358 | 6.892 | 8.024 | 7.852 | 9.427 | 6.015 | 4.975 | 4.911 | 6.35 | 6.755 | 6.01 | 5.624 | 4.932 | 4.99 | 5.661 | 5.26 | 6.823 | 29.423 | 34.44 | 35.139 | 37.28 | 33.364 | 30.957 | 31.68 | 31.959 | 31.477 | 31.795 | 46.6 | 51 | 48.3 | 45.1 | 35.7 | 36.6 | 38.4 | 35.9 | 36.9 | 39.2 | 38.4 | 33.9 | 33.2 | 22.1 | 24.3 | 31.1 | 19 | 21.4 | 7.2 | 5.2 | 5.1 | 5 | 4.9 | 5.8 | 5.6 | 4.3 | 4.2 | 3.8 | 3.6 | 4.4 | 5.1 | 4.8 | 4.6 | 4.3 | 6 | 5.9 | 4.4 | 2.8 |
Other Current Assets
| 0.185 | 0.236 | 0.315 | 0.273 | 0.239 | 0.266 | 0.551 | 0.44 | 0.243 | 0.662 | 0.934 | 0.988 | 0.414 | 0.54 | 0.73 | 0.514 | 0.536 | 0.532 | 0.682 | 0.73 | 0.704 | 0.542 | 0.59 | 0.484 | 0.57 | 0.336 | 0.524 | 0.458 | 0.428 | 0.414 | 0.588 | 0.4 | 0.73 | 0.227 | 0.359 | 0.247 | 0.217 | 0.222 | 0.317 | 0.278 | 0.288 | 1.807 | 1.809 | 1.905 | 1.832 | 1.965 | 3.155 | 3.279 | 2.749 | 5.219 | 1.239 | 1.252 | 1.573 | 1.605 | 1.7 | 1.612 | 0.293 | 0.267 | 0.335 | 0.412 | 0.334 | 0.15 | 0.363 | 0.127 | 0.269 | 0.197 | 0.401 | 0.386 | 1.793 | 2.605 | 1.693 | 5.748 | 1.329 | 1.318 | 1.27 | 1.222 | 1.675 | 1.949 | 1.718 | 1.862 | 2.803 | 1.634 | 1.611 | 1.638 | 1.887 | 2.147 | 2.123 | 2.188 | 2.523 | 1.915 | 7.089 | 6.297 | 1.349 | 8.211 | 14.613 | 15.931 | 10.477 | 10.073 | 10.406 | 10.246 | 10.04 | 91.816 | 55.066 | 107.752 | 29.9 | 29.4 | 29.2 | 28 | 16.8 | 16.6 | 15 | 14.1 | 13 | 12.8 | 10.9 | 10.8 | 10.5 | 8.3 | 7 | 6.9 | 7.5 | 5.2 | 4.7 | 23.6 | 19.4 | 18.7 | 3.4 | 17.4 | 11.3 | 10.7 | 10.3 | 3.4 | 9.7 | 9.3 | 24.9 | 3.1 | 2.7 | 2.2 | 1.8 | 1.2 | 0.9 |
Total Current Assets
| 42.274 | 42.003 | 41.687 | 41.566 | 41.502 | 41.204 | 39.684 | 39.34 | 52.784 | 52.916 | 56.108 | 55.836 | 77.126 | 31.719 | 34.213 | 33.781 | 33.264 | 32.917 | 33.083 | 28.91 | 31.845 | 29.813 | 29.017 | 27.385 | 27.454 | 25.579 | 24.995 | 24.55 | 13.121 | 13.325 | 13.312 | 12.89 | 12.579 | 12.404 | 12.029 | 11.952 | 12.106 | 12.38 | 12.547 | 12.934 | 13.689 | 15.925 | 16.056 | 16.954 | 17.847 | 18.863 | 20.918 | 21.603 | 21.716 | 23.298 | 24.278 | 24.946 | 27.223 | 24.649 | 23.838 | 17.488 | 15.908 | 17.296 | 16.881 | 14.355 | 13.708 | 13.106 | 15.227 | 17.343 | 17.687 | 16.622 | 17.355 | 17.23 | 18.358 | 19.839 | 21.18 | 23.613 | 26.444 | 25.823 | 24.76 | 24.87 | 22.109 | 26.662 | 25.627 | 24.77 | 24.653 | 17.783 | 17.353 | 18.638 | 19.836 | 19.542 | 18.884 | 18.183 | 19.546 | 25.285 | 24.384 | 25.852 | 21.242 | 76.221 | 92.433 | 96.632 | 103.9 | 94.416 | 93.053 | 79.674 | 145.477 | 147.747 | 149.738 | 162.6 | 165.3 | 159.8 | 159.2 | 152.8 | 139.5 | 132.5 | 132.3 | 140.1 | 126 | 129.1 | 127.4 | 123.6 | 105.5 | 103.1 | 98.7 | 93.9 | 100 | 72.8 | 58.4 | 67.5 | 73.7 | 68.6 | 68.2 | 66.3 | 65.8 | 64.5 | 63 | 64.4 | 64.9 | 66.5 | 63.9 | 63.5 | 64.5 | 41.5 | 42.6 | 58.5 | 15.1 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.021 | 0.041 | 0.061 | 0.075 | 0.071 | 0.087 | 0.104 | 0.133 | 3.85 | 3.797 | 3.811 | 3.779 | 3.507 | 3.314 | 3.121 | 3.207 | 3.276 | 3.008 | 3.089 | 3.162 | 2.967 | 2.984 | 2.388 | 2.086 | 2.096 | 2.17 | 2.247 | 2.179 | 2.267 | 2.415 | 2.549 | 2.711 | 2.818 | 2.865 | 3.023 | 3.165 | 3.31 | 3.416 | 3.601 | 3.547 | 3.648 | -8.507 | 3.906 | 3.986 | 4.377 | 4.493 | 4.63 | 4.707 | 4.822 | 4.813 | 4.664 | 4.53 | 4.299 | 4.658 | 4.229 | 3.828 | 3.572 | 3.584 | 3.628 | 3.725 | 4.037 | 4.2 | 4.372 | 4.513 | 4.576 | 4.636 | 4.843 | 5.063 | 4.554 | 4.472 | 6.505 | 6.765 | 6.831 | 6.95 | 6.949 | 7.203 | 7.459 | 7.356 | 8.183 | 8.456 | 5.442 | 3.934 | 4.034 | 4.177 | 4.336 | 4.451 | 4.616 | 4.826 | 4.858 | 5.08 | 5.233 | 5.456 | 5.732 | 21.718 | 25.003 | 41.111 | 41.852 | 42.494 | 43.602 | 44.079 | 44.627 | 44.992 | 136.839 | 186.5 | 188.1 | 177.4 | 177 | 157.5 | 155.7 | 155 | 154.6 | 131.4 | 123 | 117.8 | 112.3 | 111 | 67.4 | 64.4 | 62.3 | 61.4 | 57.4 | 42.3 | 40.2 | 41 | 35.4 | 36.1 | 36.8 | 32.5 | 32.9 | 33.1 | 33.6 | 34 | 32.5 | 32.9 | 29 | 29.6 | 31.6 | 8.5 | 3 | 2.8 | 2.7 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.558 | 0.572 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.041 | 0.046 | 0.052 | 0.057 | 0.063 | 0.072 | 0.073 | 0.078 | 0 | 0.214 | 0.234 | 0.252 | 0.271 | 0.29 | 0.308 | 0.327 | 0.366 | 0.387 | 0.383 | 0.402 | 0.421 | 0.439 | 0.458 | 0.477 | 0.496 | 0.515 | 0.492 | 0.512 | 0.532 | 0.55 | 0.569 | 0.588 | 0.607 | 0.408 | 0.421 | 0.435 | 0.448 | 0.462 | 0.475 | 0.528 | 0.502 | 0.516 | 0.529 | 0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.589 | 21.912 | 22.118 | 21.822 | 22.02 | 22.289 | 22.472 | 69.71 | 91.5 | 91.4 | 91.9 | 93.6 | 73.3 | 74.1 | 75.6 | 72.8 | 69.2 | 52.3 | 52.5 | 51.8 | 53.1 | 25 | 25.3 | 23.2 | 23.5 | 28.7 | 20.2 | 19.1 | 16.3 | 0 | 0 | 13 | 8.9 | 11 | 10.9 | 10.6 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0.041 | 0.046 | 0.052 | 0.057 | 0.063 | 0.072 | 0.073 | 0.078 | 0.196 | 0.214 | 0.234 | 0.252 | 0.271 | 0.29 | 0.308 | 0.327 | 0.366 | 0.387 | 0.383 | 0.402 | 0.421 | 0.439 | 0.458 | 0.477 | 0.496 | 0.515 | 0.532 | 0.552 | 0.572 | 0.59 | 0.609 | 0.628 | 0.647 | 0.448 | 0.461 | 0.475 | 0.488 | 0.502 | 0.515 | 0.528 | 0.502 | 0.516 | 0.529 | 0.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.558 | 0.572 | 21.589 | 21.912 | 22.118 | 21.822 | 22.02 | 22.289 | 22.472 | 69.71 | 91.5 | 91.4 | 91.9 | 93.6 | 73.3 | 74.1 | 75.6 | 72.8 | 69.2 | 52.3 | 52.5 | 51.8 | 53.1 | 25 | 25.3 | 23.2 | 23.5 | 28.7 | 20.2 | 19.1 | 16.3 | 0 | 0 | 13 | 8.9 | 11 | 10.9 | 10.6 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | -0.152 | -0.186 | 0.159 | 0.177 | 0.211 | 0 | 0 | 0 | 0 | 0 | 5.045 | 5.721 | 3.072 | 3.134 | 3.195 | 3.295 | 3.334 | -3.433 | -0.103 | 0 | -12.506 | -0.145 | -0.155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.149 | 0.157 | 0.151 | 0.171 | 0.186 | 0.216 | 0.206 | 0.234 | 1.056 | 0.499 | 0.075 | 0.034 | 0.02 | 2.996 | 3.023 | 3.052 | 3.046 | 3.195 | 3.248 | 3.307 | 3.433 | 0.103 | 0.114 | 0.127 | 0.145 | 0.155 | 0.18 | 0.173 | 0.202 | 0.196 | 0.221 | 0.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.021 | 2.808 | 2.909 | 2.762 | 2.651 | 2.385 | 1.842 | 1.842 | 1.962 | 2.055 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.112 | 0.112 | 0.111 | 0.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0.111 | 0 | 0.057 | 0.057 | 0.057 | 0 | 0.207 | 0.207 | 0.207 | 0 | 0.988 | 0.988 | 0.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0.152 | 0.186 | -0.159 | -0.177 | -0.211 | 0.018 | 0.02 | 0.001 | 0.005 | 0.007 | 0.035 | 0.064 | 0.016 | 0 | 0 | 0 | 0.102 | 6.866 | 0.206 | 0.142 | 12.506 | 0.29 | 0.31 | 0.002 | 0.101 | 0.337 | 0.219 | 0.204 | 0.203 | 0.202 | 0.206 | 0.208 | 0.211 | 0.213 | 0.249 | 0.25 | 0.253 | 0.3 | 0.298 | 0.309 | 0.247 | 0.4 | 0.344 | 0.367 | 0.475 | 0.53 | 0.536 | 0.552 | 0.56 | 0.575 | 0.269 | 0.248 | 0.354 | 0.287 | 0.305 | 0.341 | 0.377 | 0.404 | 0.362 | 0.38 | 0.398 | 0.415 | 0.435 | 0.42 | 0.472 | 0.406 | 0.449 | 0.439 | 0.468 | 0.469 | 0.547 | 0.564 | 0.591 | 0.619 | 0.599 | 0.483 | 0.657 | 3.268 | 0.024 | 0.085 | 0.204 | 0.118 | 0.08 | 0.161 | 0.421 | -0.514 | -0.462 | -0.501 | 0.537 | 0.619 | 3.164 | 3.49 | 3.488 | 7.641 | 7.483 | 29.16 | 65.419 | 10.261 | 227.583 | 96.334 | 39.4 | 39.3 | 43.8 | 42.1 | 40 | 39.7 | 53.6 | 52.6 | 51.9 | 30.2 | 21.1 | 16.9 | 14.7 | 8.7 | 7.6 | 7.1 | 7.1 | 2.3 | 2.2 | 14.9 | 4.7 | 15.3 | 14.6 | 0.9 | 3.3 | 1.2 | 0.7 | 0.9 | 0.8 | 8.6 | 8.6 | 9.5 | 9.6 | 12.7 | 11.2 | 8.8 | 2.9 | 2 |
Total Non-Current Assets
| 0.211 | 0.244 | 0.264 | 0.303 | 0.32 | 0.375 | 0.383 | 0.445 | 5.12 | 4.53 | 4.121 | 4.07 | 3.805 | 11.68 | 12.237 | 9.674 | 9.822 | 9.785 | 10.015 | 10.307 | 6.821 | 3.526 | 3.102 | 2.69 | 2.737 | 2.84 | 2.961 | 3.005 | 3.378 | 3.42 | 3.583 | 3.756 | 3.667 | 3.519 | 3.692 | 3.851 | 4.011 | 4.167 | 4.366 | 4.328 | 4.45 | -7.693 | 4.744 | 4.309 | 4.777 | 4.837 | 8.018 | 7.99 | 8.261 | 8.111 | 7.867 | 7.475 | 6.716 | 6.769 | 6.439 | 6.237 | 3.97 | 4 | 4.08 | 4.213 | 4.552 | 4.673 | 4.863 | 5.022 | 5.102 | 5.182 | 5.374 | 5.646 | 5.072 | 5.033 | 7.055 | 7.344 | 7.3 | 7.497 | 7.513 | 7.794 | 8.078 | 7.955 | 8.777 | 9.113 | 8.767 | 4.015 | 4.176 | 4.381 | 4.661 | 4.738 | 4.984 | 5.247 | 5.332 | 5.606 | 5.72 | 5.993 | 6.351 | 25.44 | 29.065 | 66.188 | 71.405 | 72.095 | 94.584 | 131.518 | 77.177 | 295.047 | 302.883 | 317.4 | 318.8 | 313.1 | 312.7 | 270.8 | 269.5 | 284.2 | 280 | 252.5 | 205.5 | 191.4 | 181 | 178.8 | 101.1 | 97.3 | 92.6 | 92 | 88.4 | 64.7 | 74.2 | 62 | 50.7 | 50.7 | 50.7 | 44.7 | 45.1 | 44.7 | 45.1 | 43.8 | 41.1 | 41.5 | 38.5 | 39.2 | 44.3 | 19.7 | 11.8 | 5.7 | 4.7 |
Total Assets
| 42.485 | 42.247 | 41.951 | 41.869 | 41.822 | 41.579 | 40.067 | 39.785 | 57.904 | 57.446 | 60.229 | 59.906 | 80.931 | 43.399 | 46.45 | 43.455 | 43.086 | 42.702 | 43.098 | 39.217 | 38.666 | 33.339 | 32.119 | 30.075 | 30.191 | 28.419 | 27.956 | 27.555 | 16.499 | 16.745 | 16.895 | 16.646 | 16.246 | 15.923 | 15.721 | 15.803 | 16.117 | 16.547 | 16.913 | 17.262 | 18.139 | 20.476 | 20.8 | 21.263 | 22.624 | 23.7 | 28.936 | 29.593 | 29.977 | 31.409 | 32.145 | 32.421 | 33.939 | 31.418 | 30.277 | 23.725 | 19.878 | 21.296 | 20.961 | 18.568 | 18.26 | 17.779 | 20.09 | 22.365 | 22.789 | 21.804 | 22.729 | 22.876 | 23.43 | 24.872 | 28.235 | 30.957 | 33.744 | 33.32 | 32.273 | 32.664 | 30.187 | 34.617 | 34.404 | 33.883 | 33.42 | 21.798 | 21.529 | 23.019 | 24.497 | 24.28 | 23.868 | 23.43 | 24.878 | 30.891 | 30.104 | 31.845 | 27.593 | 101.661 | 121.498 | 162.82 | 175.305 | 166.511 | 187.637 | 211.192 | 222.654 | 442.794 | 452.621 | 480 | 484.1 | 472.9 | 471.9 | 423.6 | 409 | 416.7 | 412.3 | 392.6 | 331.5 | 320.5 | 308.4 | 302.4 | 206.6 | 200.4 | 191.3 | 185.9 | 188.4 | 137.5 | 132.6 | 129.5 | 124.4 | 119.3 | 118.9 | 111 | 110.9 | 109.2 | 108.1 | 108.2 | 106 | 108 | 102.4 | 102.7 | 108.8 | 61.2 | 54.4 | 64.2 | 19.8 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.264 | 0.223 | 0.235 | 0.093 | 0.215 | 0.058 | 0.361 | 0.31 | 3.034 | 1.56 | 1.568 | 1.455 | 1.388 | 1.568 | 1.517 | 1.265 | 1.249 | 1.652 | 1.639 | 1.865 | 2.266 | 2.255 | 2.428 | 1.418 | 1.369 | 1.339 | 1.499 | 1.477 | 1.278 | 1.596 | 1.511 | 1.525 | 1.293 | 1.208 | 1.104 | 0.987 | 1.021 | 1.115 | 1.548 | 1.719 | 2.193 | 2.117 | 2.254 | 1.978 | 1.538 | 1.739 | 1.737 | 2.452 | 2.178 | 2.057 | 2.392 | 1.755 | 2.304 | 2.88 | 2.402 | 2.033 | 2.446 | 2.531 | 2.809 | 2.333 | 1.77 | 1.553 | 1.74 | 2.093 | 2.541 | 2.506 | 2.172 | 2.535 | 2.549 | 2.194 | 2.217 | 2.515 | 3.408 | 3.5 | 2.739 | 2.9 | 2.671 | 3.334 | 2.816 | 2.667 | 3.283 | 2.29 | 1.975 | 2.054 | 1.565 | 1.411 | 1.262 | 0.927 | 0.583 | 2.464 | 1.726 | 1.717 | 2.394 | 15.016 | 18.224 | 19.251 | 21.768 | 19.375 | 16.783 | 14.404 | 17.587 | 19.392 | 25.773 | 18.178 | 37.3 | 32.7 | 25.6 | 21.4 | 21 | 22.2 | 19.5 | 21 | 21 | 22.8 | 24.5 | 20.1 | 17.7 | 15.4 | 16.6 | 12 | 11.8 | 5 | 5 | 4.4 | 3.8 | 3.5 | 3 | 3.7 | 3.6 | 2.8 | 2.9 | 2.6 | 2.8 | 3.1 | 2.8 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 0 | 0 | -0.305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 1.395 | 1.181 | 1.086 | 0.881 | 1.382 | 1.307 | 0.145 | 0.231 | 3.272 | 3.426 | 0.338 | 0.335 | 0.305 | 0.299 | 0.294 | 3.618 | 4.575 | 4.316 | 2.724 | 1.676 | 0.382 | 3.146 | 2.485 | 1.755 | 2.024 | 1.454 | 1.67 | 3.726 | 3.763 | 4.283 | 4.282 | 3.972 | 3.226 | 4.053 | 4.307 | 9.339 | 9.202 | 9.399 | 3.019 | 2.21 | 2.829 | 2.974 | 3.557 | 2.99 | 3.192 | 3.06 | 1.966 | 1.51 | 1.736 | 1.607 | 2.464 | 28.841 | 34.002 | 31.664 | 27.768 | 25.528 | 24.293 | 24.814 | 22.007 | 50.276 | 61.348 | 72.4 | 67.2 | 73 | 72.2 | 38.3 | 31.1 | 30.2 | 39.2 | 41.2 | 64.1 | 56.3 | 47.2 | 74.3 | 32.7 | 32.3 | 21.9 | 35.4 | 42.3 | 14.8 | 3 | 1.6 | 1.5 | 5 | 5.3 | 4 | 7.4 | 7.5 | 8 | 3.4 | 1.6 | 3.3 | 2.2 | 3 | 10.1 | 2.4 | 0.2 | 0.3 | 0.3 |
Tax Payables
| 0.091 | 0.073 | 0.014 | 0.041 | 0 | 0 | 0 | 0.001 | 0.076 | 0.006 | 0.801 | 0.599 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.934 | 0 | 0.649 | 0.862 | 0.788 | 0.716 | 0.866 | 0.532 | 0.532 | 0.532 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.041 | 0 | 0 | 0 | 0.234 | 0 | 0 | -0.369 | 0.034 | -0.324 | -0.362 | -0.396 | 3.052 | 0 | 0 | 0 | 3.307 | 0 | 0 | 0 | 0.127 | 0 | 0 | 0 | 0.173 | 0 | 0 | 0 | 0.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.114 | 0 | 0 | 0 | 0.96 | 0 | 0 | 0 | 1.295 | 0 | 0 | 0 | 0.111 | 0 | 0 | 0 | 0.111 | 2.629 | 2.255 | 2.51 | 0.111 | 2.042 | 1.896 | 2.998 | 3.61 | 3.874 | 2.879 | 4.199 | 4.288 | 3.163 | 4.435 | 2.658 | 4.206 | 1.01 | 0.836 | 0.434 | 0.057 | 2.365 | 2.901 | 2.668 | 0.207 | 1.21 | 5.611 | 5.551 | 0.988 | 4.586 | 12.182 | 15.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.384 | 0.325 | 0.267 | 0.238 | 0.396 | 0.445 | 0.416 | 0.276 | 2.022 | 1.881 | 2.128 | 2.372 | 1.568 | 1.714 | 4.791 | 2.132 | 2.451 | 2.252 | 3.061 | 2.459 | 2.619 | 1.96 | 1.709 | 1.334 | 1.806 | 1.48 | 1.307 | 1.15 | 1.132 | 1.07 | 1.354 | 1.23 | 1.312 | 1.117 | 1.035 | 1.089 | 1.297 | 1.448 | 1.28 | 1.306 | 1.552 | 1.993 | 1.119 | 1.349 | 1.307 | 1.307 | 1.17 | 1.22 | 2.997 | 4.155 | 1.389 | 1.647 | 5.431 | 2.136 | 1.881 | 2.327 | 2.264 | 2.285 | 2.863 | 2.24 | 2.427 | 2.197 | 4.247 | 2.421 | 2.775 | 2.432 | 2.877 | 2.483 | 2.169 | 2.393 | 3.682 | 4.352 | 4.406 | 4.342 | 5.636 | 5.992 | 5.816 | 7.933 | 8.003 | 8.662 | 15.329 | 5.054 | 3.908 | 5.409 | 7.18 | 6.49 | 6.27 | 5.635 | 7.341 | 11.712 | 11.561 | 12.977 | 6.965 | 15.537 | 17.994 | 20.335 | 25.196 | 20.189 | 21.301 | 17.242 | 25.511 | 59.368 | 49.648 | 53.322 | 41.1 | 33.8 | 39.6 | 37.1 | 39.2 | 45.3 | 38.4 | 36.3 | 29 | 27.2 | 28.3 | 28.5 | 25.8 | 25.2 | 23.4 | 23.8 | 19.2 | 17.7 | 12.8 | 14.4 | 10.6 | 9.5 | 9.6 | 9.6 | 9.5 | 11.3 | 9.9 | 8.4 | 11.2 | 10.6 | 10.5 | 12.7 | 12.1 | 10.5 | 7.1 | 23.3 | 2.5 |
Total Current Liabilities
| 0.739 | 0.621 | 0.516 | 0.474 | 0.611 | 0.503 | 0.777 | 0.587 | 5.132 | 3.447 | 4.497 | 4.426 | 2.956 | 3.282 | 6.308 | 3.397 | 3.7 | 4.007 | 4.7 | 4.324 | 4.885 | 4.215 | 4.137 | 2.752 | 3.175 | 2.819 | 2.806 | 2.627 | 2.41 | 2.666 | 2.865 | 2.755 | 2.605 | 2.325 | 2.139 | 2.076 | 2.318 | 2.563 | 2.828 | 3.025 | 3.745 | 5.61 | 4.768 | 4.508 | 3.931 | 3.927 | 4.289 | 4.979 | 5.32 | 6.443 | 7.053 | 6.828 | 8.073 | 5.351 | 4.588 | 4.659 | 5.004 | 8.434 | 10.247 | 8.889 | 6.921 | 5.426 | 6.369 | 7.66 | 7.801 | 6.693 | 7.073 | 6.472 | 6.388 | 8.313 | 9.662 | 11.15 | 12.096 | 11.814 | 11.601 | 12.945 | 12.794 | 20.606 | 20.955 | 20.728 | 22.28 | 10.416 | 9.934 | 11.153 | 13.168 | 11.423 | 11.256 | 10.154 | 9.89 | 15.686 | 15.023 | 16.301 | 11.823 | 59.394 | 70.22 | 71.25 | 74.732 | 65.092 | 62.377 | 56.46 | 65.105 | 129.036 | 136.769 | 143.9 | 145.6 | 139.5 | 137.4 | 96.8 | 91.3 | 97.7 | 97.1 | 98.5 | 114.1 | 106.3 | 100 | 122.9 | 76.2 | 72.9 | 61.9 | 71.2 | 73.3 | 37.5 | 20.8 | 20.4 | 15.9 | 18 | 17.9 | 17.3 | 20.5 | 21.6 | 20.8 | 14.4 | 15.6 | 17 | 15.5 | 15.7 | 22.2 | 12.9 | 7.3 | 23.6 | 2.8 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0.014 | 0 | 0 | 0 | 0.07 | 0 | 0 | 0.587 | 0 | 0.217 | 0.246 | 0.272 | 0.293 | 0 | 0 | 0 | 0.24 | 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 | 0 | 0 | 0 | 0.145 | 0.201 | 0.291 | 0.37 | 0.446 | 0.522 | 0.596 | 0.669 | 3.009 | 3.102 | 3.592 | 3.66 | 3.748 | 3.852 | 3.954 | 4.035 | 4.032 | 2.951 | 2.987 | 3.1 | 4.423 | 4.638 | 4.835 | 5.031 | 5.204 | 2.413 | 2.963 | 3.162 | 2.093 | 1.438 | 0.816 | 0.833 | 0.951 | 1.723 | 1.325 | 1.089 | 1.461 | 1.497 | 1.549 | 1.678 | 0.772 | 61.69 | 61.537 | 61.35 | 58.864 | 58.952 | 83.284 | 116.765 | 122.333 | 126.38 | 244.68 | 246 | 246.8 | 244.3 | 246 | 242.8 | 245 | 240.4 | 232.4 | 219.6 | 140 | 138.4 | 139.5 | 113 | 73.6 | 72.5 | 75.9 | 62.7 | 63.6 | 53.3 | 65.3 | 65.8 | 65.8 | 67.7 | 68.2 | 68.3 | 65.1 | 63.8 | 63.9 | 70.6 | 68 | 67.8 | 65.3 | 65.7 | 67.3 | 29.9 | 28.9 | 25.2 | 2.4 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | -0.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.124 | -6.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.697 | 0 | 0 | 0 | 0.668 | 0 | 0 | 0 | 0.124 | 6.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.578 | 0.578 | 0.578 | 0.578 | 0.261 | 6.095 | 6.049 | 6.752 | 6.048 | 6.229 | 6.225 | 6.225 | 8.476 | 8.854 | 16.818 | 26.6 | 33.8 | 34.1 | 34.1 | 33.8 | 22.6 | 24.9 | 24.9 | 22.4 | 19.6 | 19.6 | 17.9 | 17.9 | 10.4 | 10.4 | 10.4 | 10.4 | 10.5 | 10.5 | 10.5 | 10.5 | 10.6 | 9 | 9 | 0.8 | 1.1 | 1.1 | 1.2 | 1.2 | 1 | 1.1 | 1.1 | 1.1 | 0.5 | 1.4 | 0.8 | 0.2 | 0.3 |
Other Non-Current Liabilities
| 0.743 | 0.722 | 0.701 | 0.002 | 0.692 | 0.687 | 0.643 | -0.03 | 0.593 | 0.632 | 0 | 0.489 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.24 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.103 | 1.116 | 1.253 | 1.305 | 20.745 | 20.665 | 20.161 | 20.981 | 3.806 | 4.331 | 4.223 | 4.417 | 4.156 | 5.08 | 4.866 | 1.525 | 147.863 | 13.171 | 9.2 | 3.1 | 2.9 | 2.9 | -0.1 | -0.1 | 0.1 | -0.1 | -0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 2.8 | 0.2 | 0 | -0.1 | -0.1 | 0 | -0.1 | 0.1 | -0.1 | 0.1 | 0 | 0 | -0.1 | 1 | -0.1 | 1.7 | 1.6 | 1.5 | 2.4 | 0 | 0 |
Total Non-Current Liabilities
| 0.743 | 0.722 | 0.701 | 0.713 | 0.692 | 0.687 | 0.643 | 0.708 | 0.593 | 0.632 | 0.587 | 0.737 | 6.274 | 0.246 | 0.272 | 0.293 | 1.249 | 1.755 | 1.639 | 1.865 | 2.266 | 2.255 | 2.428 | 1.418 | 1.369 | 1.339 | 1.499 | 1.477 | 1.278 | 1.596 | 1.511 | 1.525 | 1.293 | 1.208 | 1.104 | 0.987 | 1.021 | 1.115 | 1.548 | 1.719 | 2.193 | 3.617 | 3.649 | 3.159 | 2.624 | 2.62 | 3.119 | 3.759 | 3.773 | 4.805 | 5.664 | 5.181 | 0.145 | 0.201 | 0.291 | 0.37 | 0.446 | 0.522 | 0.596 | 0.669 | 3.009 | 3.102 | 3.592 | 3.66 | 3.748 | 3.852 | 3.954 | 4.035 | 4.032 | 2.951 | 2.987 | 3.1 | 4.423 | 4.638 | 4.835 | 5.031 | 5.204 | 2.413 | 2.963 | 3.162 | 2.093 | 1.438 | 0.816 | 0.833 | 0.951 | 2.826 | 2.441 | 2.342 | 3.344 | 22.82 | 22.792 | 22.995 | 22.014 | 71.591 | 71.917 | 72.325 | 69.329 | 69.337 | 94.589 | 127.856 | 132.334 | 283.097 | 274.669 | 281.8 | 283.7 | 281.3 | 283 | 276.5 | 267.5 | 265.4 | 257.2 | 241.9 | 159.6 | 158.1 | 157.5 | 131 | 84.1 | 82.9 | 86.3 | 73.1 | 76.9 | 64 | 75.8 | 76.2 | 76.3 | 76.7 | 77.1 | 69.2 | 66.1 | 65 | 65.1 | 71.8 | 68.9 | 69.9 | 66.3 | 68.5 | 69.4 | 32.8 | 32.1 | 25.4 | 2.7 |
Total Liabilities
| 1.482 | 1.343 | 1.217 | 1.187 | 1.303 | 1.19 | 1.42 | 1.295 | 5.725 | 4.079 | 5.084 | 5.163 | 9.23 | 3.528 | 6.58 | 3.69 | 3.7 | 4.007 | 4.7 | 4.324 | 4.885 | 4.215 | 4.137 | 2.752 | 3.175 | 2.819 | 2.806 | 2.627 | 2.41 | 2.666 | 2.865 | 2.755 | 2.605 | 2.325 | 2.139 | 2.076 | 2.318 | 2.563 | 2.828 | 3.025 | 3.745 | 5.61 | 4.768 | 4.508 | 3.931 | 3.927 | 4.289 | 4.979 | 5.32 | 6.443 | 7.053 | 6.828 | 8.218 | 5.552 | 4.879 | 5.029 | 5.45 | 8.956 | 10.843 | 9.558 | 9.93 | 8.528 | 9.961 | 11.32 | 11.549 | 10.545 | 11.027 | 10.507 | 10.42 | 11.264 | 12.649 | 14.25 | 16.519 | 16.452 | 16.436 | 17.976 | 17.998 | 23.019 | 23.918 | 23.89 | 24.373 | 11.854 | 10.75 | 11.986 | 14.119 | 14.249 | 13.697 | 12.496 | 13.234 | 38.506 | 37.815 | 39.296 | 33.837 | 130.985 | 142.137 | 143.575 | 144.061 | 134.429 | 156.966 | 184.316 | 197.439 | 412.133 | 411.438 | 425.7 | 429.3 | 420.8 | 420.4 | 373.3 | 358.8 | 363.1 | 354.3 | 340.4 | 273.7 | 264.4 | 257.5 | 253.9 | 160.3 | 155.8 | 148.2 | 144.3 | 150.2 | 101.5 | 96.6 | 96.6 | 92.2 | 94.7 | 95 | 86.5 | 86.6 | 86.6 | 85.9 | 86.2 | 84.5 | 86.9 | 81.8 | 84.2 | 91.6 | 45.7 | 39.4 | 49 | 5.5 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.05 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.047 | 0.047 | 0.047 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.016 | 0.016 | 0.016 | 0.016 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 5.139 | 5.139 | 5.139 | 5.139 | 5.139 | 5.139 | 5.139 | 5.139 | 5.139 | 5.139 | 5.139 | 5.139 | 5.139 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 3.5 | 3.5 | 3.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -6.83 | -6.902 | -7.039 | -7.06 | -7.194 | -7.302 | -7.172 | -7.329 | 6.365 | 7.824 | 9.622 | 9.453 | 26.604 | -5.176 | -5.158 | -5.185 | -5.086 | -5.715 | -5.97 | -6.153 | -7.118 | -11.648 | -12.587 | -13.169 | -13.431 | -13.909 | -14.381 | -14.609 | -14.578 | -14.595 | -14.615 | -14.726 | -14.952 | -14.984 | -15 | -14.874 | -14.737 | -14.542 | -14.341 | -14.163 | -13.908 | -13.416 | -12.147 | -11.338 | -9.365 | -8.166 | -3.202 | -3.119 | -2.921 | -2.607 | -2.392 | -1.799 | -1.503 | -1.594 | -1.94 | -2.181 | -6.383 | -8.361 | -10.538 | -11.604 | -12.226 | -11.262 | -10.323 | -9.369 | -9.258 | -9.229 | -8.656 | -8.066 | -7.505 | -6.911 | -5.238 | -5.711 | -4.808 | -5.116 | -6.21 | -6.576 | -5.689 | -6.385 | -7.736 | -7.786 | -6.394 | -5.828 | -5.268 | -4.46 | -4.698 | -5.481 | -5.308 | -4.57 | -3.666 | -22.933 | -22.825 | -22.533 | -21.257 | -44.339 | -35.666 | 0.405 | 5.691 | 5.47 | 4.339 | 3.843 | 1.078 | 16.207 | 15.78 | 26.8 | 26.5 | 24.3 | 23 | 23.4 | 22.9 | 27.2 | 26 | 26.5 | 28.7 | 27.5 | 25 | 23.8 | 22.2 | 20.9 | 19.8 | 18.6 | 17.3 | 16.5 | 16.8 | 16.1 | 15.7 | 13.2 | 12.6 | 13.1 | 12.6 | 11.9 | 11.4 | 11.2 | 10.6 | 10.3 | 9.9 | 9.7 | 8.4 | 6.7 | 5.7 | 5.1 | 4.4 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -20.22 | -20.106 | -19.999 | -19.883 | -19.775 | 0 | -0 | -0 | -0 | -19.515 | -0 | 0.035 | 0.025 | 0.039 | 0.018 | -0.003 | 0.04 | 0.034 | 0.037 | 0.04 | 0.039 | 0.043 | 0.057 | 0.044 | 0.041 | 0.048 | 0.041 | 0.045 | 0.046 | 0.04 | 0.034 | 0.028 | 0.031 | 0.028 | 0.028 | 0.025 | 0.018 | 0.023 | -0.015 | -0.038 | -0.01 | -0.059 | -0.089 | -0.116 | -0.153 | -0.176 | -0.217 | -0.235 | -0.132 | -0.114 | -0.211 | -0.101 | -0.021 | 0.013 | 0.346 | 1.961 | 1.604 | 1.555 | 1.618 | 0.835 | 1.104 | 1.116 | 1.292 | 0.849 | 0.271 | 0.602 | 0.877 | 0.291 | -0.126 | 0.31 | 0.277 | 0.302 | 0.108 | 0.116 | 0.03 | -0.002 | -0.071 | -0.465 | -0.453 | -0.453 | -0.04 | -0.04 | -0.04 | -0.04 | -20.873 | 0.211 | 0.042 | 0.1 | 0.1 | 0.4 | 0.4 | -60.1 | -58 | -54.4 | -50.4 | -46.7 | -49.1 | -45.7 | -40.1 | -36.1 | -37.2 | -35.6 | 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
| 45.796 | 45.787 | 45.778 | 45.769 | 45.766 | 45.766 | 45.766 | 45.766 | 45.761 | 45.49 | 45.47 | 45.237 | 45.044 | 44.994 | 44.975 | 44.897 | 44.419 | 44.357 | 44.315 | 40.996 | 40.85 | 40.723 | 40.52 | 40.443 | 40.398 | 39.462 | 39.484 | 39.455 | 28.615 | 28.608 | 28.6 | 28.593 | 28.526 | 28.521 | 28.518 | 28.534 | 28.47 | 28.456 | 28.342 | 28.329 | 28.234 | 28.207 | 28.111 | 28.021 | 27.985 | 27.872 | 27.789 | 27.679 | 27.521 | 27.519 | 27.43 | 27.341 | 27.18 | 27.411 | 27.327 | 20.893 | 20.799 | 20.738 | 20.723 | 20.708 | 20.687 | 20.667 | 20.647 | 20.627 | 20.608 | 20.58 | 20.547 | 20.514 | 20.514 | 20.484 | 20.456 | 20.435 | 20.407 | 20.407 | 20.407 | 20.407 | 16.758 | 16.851 | 16.914 | 16.914 | 15.155 | 15.155 | 15.155 | 15.187 | 15.187 | 15.187 | 15.187 | 15.187 | 15.187 | 15.187 | 9.945 | 9.945 | 9.945 | 10.341 | 10.341 | 10.341 | 10.049 | 10.049 | 10.049 | 7.049 | 7.099 | 7.094 | 7.57 | 7.831 | 7.8 | 8 | 8 | 8 | 8 | 7.9 | 8 | 7.3 | 7.4 | 7.3 | 7.3 | 6.6 | 6.9 | 6.9 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 8 | 7.9 | 7.9 | 7.9 | 7.9 | 8.3 | 8.3 | 8.4 | 8.4 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 | 9.3 | 10.1 | 9.9 |
Total Shareholders Equity
| 39.019 | 38.938 | 38.792 | 38.762 | 38.625 | 38.517 | 38.647 | 38.49 | 52.179 | 53.367 | 55.145 | 54.743 | 71.701 | 39.871 | 39.87 | 39.765 | 39.386 | 38.695 | 38.398 | 34.893 | 33.781 | 29.124 | 27.982 | 27.323 | 27.016 | 25.6 | 25.15 | 24.928 | 14.089 | 14.079 | 14.03 | 13.891 | 13.641 | 13.598 | 13.582 | 13.727 | 13.799 | 13.984 | 14.085 | 14.237 | 14.394 | 14.866 | 16.032 | 16.755 | 18.693 | 19.773 | 24.647 | 24.614 | 24.657 | 24.966 | 25.092 | 25.593 | 25.721 | 25.866 | 25.398 | 18.696 | 14.428 | 12.34 | 10.118 | 9.01 | 8.33 | 9.251 | 10.129 | 11.045 | 11.24 | 11.259 | 11.702 | 12.369 | 13.01 | 13.608 | 15.586 | 16.707 | 17.225 | 16.868 | 15.837 | 14.688 | 12.189 | 11.598 | 10.486 | 9.993 | 9.047 | 9.944 | 10.779 | 11.033 | 10.378 | 10.031 | 10.171 | 10.934 | 11.644 | -7.615 | -7.711 | -7.451 | -6.244 | -29.324 | -20.639 | 15.432 | 20.839 | 20.618 | 19.487 | 15.991 | 13.316 | 28.651 | 28.531 | 39.8 | 39.5 | 37.8 | 36.5 | 36.5 | 36 | 40.2 | 39.1 | 38.9 | 41.2 | 39.9 | 37.4 | 35.5 | 34.2 | 32.9 | 31.7 | 30.5 | 27.6 | 26.8 | 27.1 | 24.1 | 23.6 | 21.1 | 20.5 | 21 | 20.9 | 20.2 | 19.8 | 19.6 | 19.4 | 19.1 | 18.7 | 18.5 | 17.2 | 15.5 | 15 | 15.2 | 14.3 |
Total Equity
| 41.003 | 40.904 | 40.734 | 40.682 | 40.519 | 40.389 | 38.647 | 38.49 | 52.179 | 53.367 | 55.145 | 54.743 | 71.701 | 39.871 | 39.87 | 39.765 | 39.386 | 38.695 | 38.398 | 34.893 | 33.781 | 29.124 | 27.982 | 27.323 | 27.016 | 25.6 | 25.15 | 24.928 | 14.089 | 14.079 | 14.03 | 13.891 | 13.641 | 13.598 | 13.582 | 13.727 | 13.799 | 13.984 | 14.085 | 14.237 | 14.394 | 14.866 | 16.032 | 16.755 | 18.693 | 19.773 | 24.647 | 24.614 | 24.657 | 24.966 | 25.092 | 25.593 | 25.721 | 25.866 | 25.398 | 18.696 | 14.428 | 12.34 | 10.118 | 9.01 | 8.33 | 9.251 | 10.129 | 11.045 | 11.24 | 11.259 | 11.702 | 12.369 | 13.01 | 13.608 | 15.586 | 16.707 | 17.225 | 16.868 | 15.837 | 14.688 | 12.189 | 11.598 | 10.486 | 9.993 | 9.047 | 9.944 | 10.779 | 11.033 | 10.378 | 10.031 | 10.171 | 10.934 | 11.644 | -7.615 | -7.711 | -7.451 | -6.244 | -29.324 | -20.639 | 19.245 | 31.244 | 32.082 | 30.671 | 26.876 | 25.215 | 30.661 | 41.183 | 54.3 | 54.8 | 52.1 | 51.5 | 50.3 | 50.2 | 53.6 | 58 | 52.2 | 57.8 | 56.1 | 50.9 | 48.5 | 46.3 | 44.6 | 43.1 | 41.6 | 38.2 | 36 | 36 | 32.9 | 32.2 | 24.6 | 23.9 | 24.5 | 24.3 | 22.6 | 22.2 | 22 | 21.5 | 21.1 | 20.6 | 18.5 | 17.2 | 15.5 | 15 | 15.2 | 14.3 |
Total Liabilities & Shareholders Equity
| 42.485 | 42.247 | 41.951 | 41.869 | 41.822 | 41.579 | 40.067 | 39.785 | 57.904 | 57.446 | 60.229 | 59.906 | 80.931 | 43.399 | 46.45 | 43.455 | 43.086 | 42.702 | 43.098 | 39.217 | 38.666 | 33.339 | 32.119 | 30.075 | 30.191 | 28.419 | 27.956 | 27.555 | 16.499 | 16.745 | 16.895 | 16.646 | 16.246 | 15.923 | 15.721 | 15.803 | 16.117 | 16.547 | 16.913 | 17.262 | 18.139 | 20.476 | 20.8 | 21.263 | 22.624 | 23.7 | 28.936 | 29.593 | 29.977 | 31.409 | 32.145 | 32.421 | 33.939 | 31.418 | 30.277 | 23.725 | 19.878 | 21.296 | 20.961 | 18.568 | 18.26 | 17.779 | 20.09 | 22.365 | 22.789 | 21.804 | 22.729 | 22.876 | 23.43 | 24.872 | 28.235 | 30.957 | 33.744 | 33.32 | 32.273 | 32.664 | 30.187 | 34.617 | 34.404 | 33.883 | 33.42 | 21.798 | 21.529 | 23.019 | 24.497 | 24.28 | 23.868 | 23.43 | 24.878 | 30.891 | 30.104 | 31.845 | 27.593 | 101.661 | 121.498 | 162.82 | 175.305 | 166.511 | 187.637 | 211.192 | 222.654 | 442.794 | 452.621 | 480 | 484.1 | 472.9 | 471.9 | 423.6 | 409 | 416.7 | 412.3 | 392.6 | 331.5 | 320.5 | 308.4 | 302.4 | 206.6 | 200.4 | 191.3 | 185.9 | 188.4 | 137.5 | 132.6 | 129.5 | 124.4 | 119.3 | 118.9 | 111 | 110.9 | 109.2 | 108.1 | 108.2 | 106 | 108 | 102.4 | 102.7 | 108.8 | 61.2 | 54.4 | 64.2 | 19.8 |