Interlink Electronics, Inc.
NASDAQ:LINK
6.22 (USD) • At close January 15, 2025
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 | 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 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 3.81 | 3.96 | 4.367 | 4.304 | 5.207 | 5.106 | 6.69 | 10.091 | 3.889 | 4.402 | 8.13 | 10.777 | 6.642 | 6.245 | 6.098 | 6.12 | 6.05 | 6.065 | 6.021 | 5.812 | 5.911 | 5.404 | 5.888 | 6.102 | 6.436 | 5.944 | 7.965 | 7.772 | 7.798 | 6.968 | 6.373 | 6.009 | 6.162 | 5.404 | 4.615 | 4.43 | 3.619 | 2.882 | 2.625 | 2.381 | -1.127 | 1.127 | 1.594 | 1.487 | 1.662 | 1.687 | 2.02 | 2.102 | 2.343 | 2.53 | 2.27 | 2.26 | 2.49 | 2.7 | 3.68 | 3.21 | 3.46 | 3.95 | 3.42 | 3.09 | 3.22 | 4.3 | 9.25 | 9.092 | 7.851 | 10.683 | 12.659 | 13.485 | 1.983 | 5.177 | 1.344 | 2.221 | 3.102 | 3.741 | 3.938 | 5.167 | 15.679 | 15.707 | 19.067 | 19.034 | 6.41 | 7.039 | 6.061 | 6.116 | 5.775 | 6.602 | 7.906 | 8.222 | 8.679 | 8.125 | 6.868 | 10.36 | 9.704 | 10.168 | 10.506 | 8.615 | 8.158 | 6.783 | 7.492 | 6.6 | 6.1 | 4.5 | 3.9 | 3.4 | 3 | 2.8 | 4.2 | 4.5 | 2.1 | 1.9 | 3.8 | 3.8 | 4.1 | 2.6 | 3.5 | 1.1 | 1.1 | 0.7 | 0.1 | 1.4 | 0.3 | 4.2 | 0.8 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.574 | 6.408 | 2.335 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.762 | 0 | 2.254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.6 | 2 | 5.2 | 8.5 | 10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.81 | 3.96 | 4.367 | 4.304 | 5.207 | 5.106 | 6.69 | 10.091 | 10.463 | 10.81 | 10.465 | 10.777 | 6.642 | 6.245 | 6.098 | 6.12 | 6.05 | 6.065 | 6.021 | 5.812 | 5.911 | 5.404 | 5.888 | 6.102 | 6.436 | 5.944 | 7.965 | 7.772 | 7.798 | 6.968 | 6.373 | 6.009 | 6.162 | 5.404 | 4.615 | 4.43 | 3.619 | 2.882 | 2.625 | 2.381 | 1.127 | 1.127 | 1.594 | 1.487 | 1.662 | 1.687 | 2.02 | 2.102 | 2.343 | 2.53 | 2.27 | 2.26 | 2.49 | 2.7 | 3.68 | 3.21 | 3.46 | 3.95 | 3.42 | 3.09 | 3.22 | 4.3 | 9.25 | 9.092 | 7.851 | 10.683 | 12.659 | 13.485 | 1.983 | 5.177 | 2.944 | 4.221 | 8.302 | 12.241 | 13.938 | 15.167 | 15.679 | 15.707 | 19.067 | 19.034 | 6.41 | 7.039 | 6.061 | 6.116 | 5.775 | 6.602 | 7.906 | 8.222 | 8.679 | 8.125 | 9.325 | 10.36 | 9.704 | 10.168 | 10.506 | 8.615 | 8.158 | 6.783 | 7.492 | 6.6 | 6.1 | 4.5 | 3.9 | 3.4 | 3 | 2.8 | 4.2 | 4.5 | 2.1 | 1.9 | 3.8 | 3.8 | 4.1 | 2.6 | 3.5 | 1.1 | 1.1 | 0.7 | 0.1 | 1.4 | 0.3 | 4.2 | 0.8 |
Net Receivables
| 1.174 | 1.477 | 1.772 | 2.167 | 1.622 | 2.147 | 2.263 | 1.178 | 0.958 | 0.719 | 1.3 | 1.08 | 1.106 | 1.173 | 0.97 | 1.113 | 0.924 | 0.897 | 0.719 | 0.73 | 0.92 | 1.07 | 0.511 | 0.78 | 0.835 | 1.214 | 1.396 | 1.374 | 1.386 | 1.958 | 1.636 | 1.726 | 1.769 | 1.735 | 1.798 | 1.599 | 1.873 | 2.147 | 1.676 | 1.838 | 0 | 1.946 | 1.159 | 1.547 | 1.238 | 1.174 | 0.948 | 0.865 | 0.981 | 0.8 | 0.84 | 0.63 | 0.67 | 0.87 | 0.69 | 1.01 | 1.11 | 0.87 | 1.77 | 2.01 | 2.02 | 2.22 | 3.76 | 4.316 | 4.475 | 3.661 | 3.918 | 2.958 | 5.95 | 6.124 | 2.321 | 8.008 | 6.775 | 6.927 | 9.184 | 9.85 | 8.194 | 8.835 | 8.06 | 9.199 | 8.336 | 8.116 | 9.123 | 8.313 | 7.232 | 6.775 | 5.308 | 5.39 | 4.791 | 5.16 | 5.493 | 5.925 | 6.693 | 8.031 | 8.613 | 6.688 | 5.919 | 6.841 | 7.056 | 6.6 | 5.1 | 6.4 | 6.8 | 5.3 | 5.8 | 6.4 | 5.7 | 5 | 4.3 | 3.7 | 3.6 | 3.2 | 2.9 | 2.5 | 2.4 | 1.6 | 1.5 | 1.8 | 1.1 | 1.2 | 1 | 1 | 0.7 |
Inventory
| 2.494 | 2.555 | 2.57 | 2.476 | 2.875 | 2.94 | 2.976 | 2.112 | 1.057 | 1.008 | 0.799 | 0.814 | 0.807 | 0.878 | 0.881 | 0.866 | 0.963 | 0.817 | 0.826 | 0.927 | 1.176 | 1.251 | 1.129 | 1.071 | 0.924 | 0.797 | 1.068 | 1.195 | 1.256 | 1.361 | 1.351 | 1.268 | 1.242 | 1.285 | 1.183 | 1.015 | 0.934 | 0.97 | 1.092 | 1.056 | 0 | 1.116 | 0.911 | 0.67 | 0.838 | 0.908 | 0.808 | 0.707 | 0.633 | 0.63 | 0.63 | 0.64 | 0.61 | 0.54 | 0.29 | 0.42 | 0.5 | 0.45 | 0.58 | 0.72 | 3.91 | 3.99 | 1.26 | 5.59 | 5.551 | 5.248 | 5.151 | 5.941 | 9.724 | 10.537 | 10.706 | 11.6 | 10.187 | 9.447 | 8.119 | 8.35 | 11.451 | 11.202 | 11.093 | 11.494 | 10.118 | 9.343 | 8.638 | 8.647 | 8.734 | 7.16 | 7.006 | 9.872 | 9.283 | 9.091 | 8.502 | 8.533 | 8.294 | 9.384 | 9.435 | 9.824 | 9.293 | 9.232 | 7.928 | 7 | 7.3 | 7.3 | 6.8 | 7.4 | 7.3 | 6.1 | 5.5 | 7 | 6 | 5.5 | 3.6 | 2.6 | 2.9 | 2.7 | 2.2 | 1.1 | 0.8 | 0.7 | 0.6 | 0.5 | 0.3 | 0.7 | 0.5 |
Other Current Assets
| 0.243 | 0.303 | 0.368 | 0.381 | 0.226 | 0.252 | 0.505 | 0.321 | 0.906 | 0.48 | 0.393 | 0.396 | 0.33 | 0.173 | 0.342 | 0.397 | 0.502 | 0.376 | 0.309 | 0.362 | 0.233 | 0.25 | 0.343 | 0.308 | 0.209 | 0.237 | 0.283 | 0.343 | 0.188 | 0.219 | 0.326 | 0.382 | 0.28 | 0.208 | 0.219 | 0.303 | 0.165 | 0.242 | 0.24 | 0.291 | 0 | 0.219 | 0.263 | 0.268 | 0.25 | 0.253 | 0.25 | 0.252 | 0.184 | 0.22 | 0.22 | 0.21 | 0.2 | 0.22 | 0.25 | 0.64 | 0.65 | 0.6 | 0.63 | 1.92 | 0.65 | 0.64 | 4.76 | 0.911 | 1.836 | 3.327 | 5.128 | 3.624 | 0.66 | 0.582 | 12.83 | 0.544 | 0.474 | 0.616 | 0.456 | 0.243 | 0.427 | 0.304 | 0.335 | 0.211 | 0.508 | 0.38 | 0.253 | 0.245 | 0.33 | 0.306 | 0.259 | 0.149 | 0.163 | 0.462 | 0.426 | 1.927 | 1.797 | 1.28 | 1.261 | 0.947 | 1.002 | 0.653 | 0.173 | 0.9 | 0.7 | 0.3 | 0.1 | 0.1 | 0.3 | 0.2 | 0.4 | 0.6 | 0.6 | 0.4 | 0.3 | 0.4 | 0.3 | 0.4 | 0.2 | 0.2 | 0.2 | 0.4 | 2.2 | 1.7 | -0.1 | 0.9 | 0 |
Total Current Assets
| 7.721 | 8.295 | 9.077 | 9.328 | 9.93 | 10.445 | 12.434 | 13.702 | 12.931 | 13.017 | 12.957 | 13.067 | 8.885 | 8.469 | 8.291 | 8.496 | 8.439 | 8.155 | 7.875 | 7.831 | 8.24 | 7.975 | 7.871 | 8.261 | 8.404 | 8.192 | 10.712 | 10.684 | 10.628 | 10.506 | 9.686 | 9.385 | 9.313 | 8.632 | 7.815 | 7.347 | 6.591 | 6.241 | 5.633 | 5.566 | 1.127 | 4.408 | 3.927 | 3.972 | 3.988 | 4.022 | 4.026 | 3.926 | 4.141 | 4.18 | 3.96 | 3.74 | 3.97 | 4.33 | 4.91 | 5.28 | 5.72 | 5.87 | 6.4 | 7.74 | 9.8 | 11.15 | 19.03 | 19.909 | 19.713 | 22.919 | 26.856 | 26.008 | 18.317 | 22.42 | 22.244 | 24.373 | 25.738 | 29.231 | 31.697 | 33.61 | 35.751 | 36.048 | 38.555 | 39.938 | 25.372 | 24.878 | 24.075 | 23.321 | 22.071 | 20.843 | 20.479 | 23.633 | 22.916 | 22.838 | 23.746 | 26.745 | 26.488 | 28.863 | 29.815 | 26.074 | 24.372 | 23.509 | 22.649 | 21.1 | 19.2 | 18.5 | 17.6 | 16.2 | 16.4 | 15.5 | 15.8 | 17.1 | 13 | 11.5 | 11.3 | 10 | 10.2 | 8.2 | 8.3 | 4 | 3.6 | 3.6 | 4 | 4.8 | 1.5 | 6.8 | 2 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1.469 | 1.068 | 0.388 | 0.456 | 0.486 | 0.562 | 0.533 | 0.356 | 0.393 | 0.497 | 0.409 | 0.501 | 0.579 | 0.681 | 0.636 | 0.741 | 0.827 | 0.934 | 0.726 | 0.836 | 0.684 | 0.743 | 0.69 | 0.701 | 0.606 | 0.654 | 0.639 | 0.525 | 0.32 | 0.272 | 0.289 | 0.31 | 0.357 | 0.312 | 0.159 | 0.176 | 0.2 | 0.15 | 0.166 | 0.154 | 0 | 0.081 | 0.091 | 0.098 | 0.101 | 0.095 | 0.097 | 0.12 | 0.146 | 0.15 | 0.17 | 0.19 | 0.19 | 0.2 | 0.18 | 0.16 | 0.21 | 0.26 | 0.37 | 0.49 | 0.61 | 0.74 | 0.78 | 0.982 | 1.026 | 1.084 | 0.999 | 1.025 | 1.576 | 1.567 | 1.594 | 1.513 | 1.211 | 1.056 | 1.099 | 1.017 | 1.5 | 1.56 | 1.669 | 1.279 | 1.265 | 1.375 | 1.27 | 0.966 | 1.035 | 1.118 | 1.211 | 1.169 | 1.208 | 1.252 | 1.393 | 1.648 | 1.736 | 1.685 | 1.632 | 1.648 | 1.692 | 1.507 | 1.559 | 1.2 | 1.3 | 1.4 | 1.6 | 1.6 | 1.7 | 1.4 | 1.2 | 1.2 | 1.3 | 1.1 | 1.1 | 1.1 | 1.2 | 1.1 | 1.2 | 0.9 | 1 | 0.9 | 0.6 | 0.4 | 0.3 | 0.5 | 0.3 |
Goodwill
| 2.565 | 2.438 | 2.435 | 2.461 | 4.392 | 4.545 | 4.856 | 0.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.175 | 2.251 | 2.437 | 2.654 | 0.289 | 0.324 | 0.064 | 0.076 | 0.089 | 0.102 | 0.116 | 0.131 | 0.146 | 0.162 | 0.179 | 0.195 | 0.194 | 0.191 | 0.192 | 0.171 | 0.156 | 0.133 | 0.128 | 0.121 | 0.122 | 0.088 | 0.084 | 0.069 | 0.068 | 0.056 | 0.06 | 0.044 | 0.038 | 0.009 | 0.011 | 0.013 | 0.014 | 0.017 | 0.02 | 0.023 | 0 | 0.031 | 0.024 | 0.029 | 0.034 | 0.039 | 0.041 | 0.048 | 0.056 | 0.06 | 0.07 | 0.08 | 0.09 | 0.09 | 0.1 | 0.11 | 0.14 | 0.13 | 0.14 | 0.14 | 0.41 | 0.41 | 0.14 | 0.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0.272 | 0 | 0 | 0 | 0.308 | 0 | 0.306 | 0.274 | 0.265 | 0.249 | 0.191 | 0.169 | 0.177 | 0 | 0 | 0 | 0.009 | 0.039 | 0.069 | 0.1 | 0.114 | 0.145 | 0.175 | 0.205 | 0.235 | 0.265 | 0.26 | 0.29 | 0.282 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 |
Goodwill and Intangible Assets
| 4.74 | 4.689 | 4.872 | 5.115 | 4.681 | 4.869 | 4.92 | 0.726 | 0.089 | 0.102 | 0.116 | 0.131 | 0.146 | 0.162 | 0.179 | 0.195 | 0.194 | 0.191 | 0.192 | 0.171 | 0.156 | 0.133 | 0.128 | 0.121 | 0.122 | 0.088 | 0.084 | 0.069 | 0.068 | 0.056 | 0.06 | 0.044 | 0.038 | 0.009 | 0.011 | 0.013 | 0.014 | 0.017 | 0.02 | 0.023 | 0 | 0.031 | 0.024 | 0.029 | 0.034 | 0.039 | 0.041 | 0.048 | 0.056 | 0.06 | 0.07 | 0.08 | 0.09 | 0.09 | 0.1 | 0.11 | 0.14 | 0.13 | 0.14 | 0.14 | 0.41 | 0.41 | 0.14 | 0.425 | 0.118 | 0.116 | 0.113 | 0.092 | 0.213 | 0.23 | 0.272 | 0.292 | 0.29 | 0.294 | 0.308 | 0.327 | 0.306 | 0.274 | 0.265 | 0.249 | 0.191 | 0.169 | 0.177 | 0 | 0 | 0 | 0.009 | 0.039 | 0.069 | 0.1 | 0.114 | 0.145 | 0.175 | 0.205 | 0.235 | 0.265 | 0.26 | 0.29 | 0.282 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 |
Long Term Investments
| 0 | 0 | -0 | 2.654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.087 | 0.086 | 0.082 | 0.083 | 0.128 | 0.129 | 0.135 | 0.134 | 0.008 | 0.008 | 0.008 | 0.008 | 0.533 | 0.526 | 0.548 | 0.527 | 0.481 | 0 | 0 | 0.435 | 0 | 0 | 0 | 0 | 0.37 | 0.409 | 0.425 | 0.493 | 0.527 | 0.622 | 0.63 | 0.675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.301 | 1.301 | 1.301 | 1.301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.104 | 0.103 | 0.079 | -2.574 | 0.069 | 0.074 | 0.073 | 0.065 | 0.039 | 0.041 | 0.042 | 0.072 | 0.07 | 0.065 | 0.064 | 0.063 | 0.061 | 0.456 | 0.487 | 0.059 | 0.473 | 0.481 | 0.562 | 0.529 | 0.059 | 0.059 | 0.06 | 0.059 | 0.059 | 0.058 | 0.059 | 0.057 | 0.058 | 0.061 | 0.057 | 0.026 | 0.031 | 0.038 | 0.037 | 0.039 | -1.127 | 0.056 | 0.055 | 0.049 | 0.049 | 0.048 | 0.048 | -0.168 | -0.202 | 0.04 | 0.04 | 0.04 | 0.03 | 0.04 | 0.04 | 0.06 | 0.06 | 0.07 | 0.06 | 0.06 | 0.05 | 0.06 | 0.09 | 0.237 | 0.451 | 0.455 | 0.364 | 0.354 | 0.244 | 0.246 | 0.245 | 0.247 | 0.087 | 0.087 | 0.067 | 0.075 | 0.099 | 0.151 | 0.107 | 0.134 | 0.299 | 0.074 | 0.06 | 0.063 | 0.066 | 0.057 | 0.067 | 0.065 | 0.006 | 0.138 | 0.087 | 0.524 | 0.536 | 0.075 | 0.092 | 0.083 | 0.119 | 0.515 | 0.217 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.1 | 0.2 | 0.4 |
Total Non-Current Assets
| 6.4 | 5.946 | 5.421 | 5.734 | 5.364 | 5.634 | 5.661 | 1.281 | 0.529 | 0.648 | 0.575 | 0.712 | 1.328 | 1.434 | 1.427 | 1.526 | 1.563 | 1.581 | 1.405 | 1.501 | 1.313 | 1.357 | 1.38 | 1.351 | 1.157 | 1.21 | 1.208 | 1.146 | 0.974 | 1.008 | 1.038 | 1.086 | 0.453 | 0.382 | 0.227 | 0.215 | 0.245 | 0.205 | 0.223 | 0.216 | -1.127 | 0.168 | 0.17 | 0.176 | 0.184 | 0.182 | 0.186 | 0.168 | 0.202 | 0.25 | 0.28 | 0.31 | 0.31 | 0.33 | 0.32 | 0.33 | 0.41 | 0.46 | 0.57 | 0.69 | 1.07 | 1.21 | 1.01 | 1.644 | 1.595 | 1.655 | 1.476 | 1.471 | 2.033 | 2.043 | 2.111 | 2.052 | 1.588 | 1.437 | 1.474 | 1.419 | 1.905 | 1.985 | 2.041 | 1.662 | 1.755 | 1.618 | 1.507 | 1.029 | 1.101 | 1.175 | 1.287 | 2.574 | 2.584 | 2.791 | 2.895 | 2.317 | 2.447 | 1.965 | 1.959 | 1.996 | 2.071 | 2.312 | 2.058 | 1.6 | 1.7 | 1.8 | 2 | 2 | 2.1 | 2 | 1.8 | 1.9 | 1.9 | 1.8 | 1.9 | 1.8 | 1.9 | 1.9 | 1.9 | 1.6 | 1.6 | 1.6 | 1.3 | 1.1 | 0.7 | 0.9 | 0.9 |
Total Assets
| 14.121 | 14.241 | 14.498 | 15.062 | 15.294 | 16.079 | 18.095 | 14.983 | 13.46 | 13.665 | 13.532 | 13.779 | 10.213 | 9.903 | 9.718 | 10.022 | 10.002 | 9.736 | 9.28 | 9.332 | 9.553 | 9.332 | 9.251 | 9.612 | 9.561 | 9.402 | 11.92 | 11.83 | 11.602 | 11.514 | 10.724 | 10.471 | 9.766 | 9.014 | 8.042 | 7.562 | 6.836 | 6.446 | 5.856 | 5.782 | 0 | 4.576 | 4.097 | 4.148 | 4.172 | 4.204 | 4.212 | 4.137 | 4.386 | 4.43 | 4.24 | 4.05 | 4.28 | 4.66 | 5.23 | 5.61 | 6.13 | 6.33 | 6.97 | 8.43 | 10.87 | 12.36 | 20.04 | 21.553 | 21.308 | 24.574 | 28.332 | 27.479 | 20.35 | 24.463 | 24.355 | 26.425 | 27.326 | 30.668 | 33.171 | 35.029 | 37.656 | 38.033 | 40.596 | 41.6 | 27.127 | 26.496 | 25.582 | 24.35 | 23.172 | 22.018 | 21.766 | 26.207 | 25.5 | 25.629 | 26.641 | 29.062 | 28.935 | 30.828 | 31.774 | 28.07 | 26.443 | 25.821 | 24.707 | 22.7 | 20.9 | 20.3 | 19.6 | 18.2 | 18.5 | 17.5 | 17.6 | 19 | 14.9 | 13.3 | 13.2 | 11.8 | 12.1 | 10.1 | 10.2 | 5.6 | 5.2 | 5.2 | 5.3 | 5.9 | 2.2 | 7.7 | 2.9 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.367 | 0.36 | 0.965 | 0.464 | 0.909 | 1.09 | 2.969 | 0.273 | 0.358 | 0.371 | 0.333 | 0.338 | 0.233 | 0.374 | 0.286 | 0.235 | 0.232 | 0.176 | 0.263 | 0.218 | 0.184 | 0.189 | 0.23 | 0.304 | 0.26 | 0.189 | 0.363 | 0.255 | 0.143 | 0.335 | 0.239 | 0.324 | 0.33 | 0.604 | 0.401 | 0.484 | 0.304 | 0.378 | 0.35 | 0.473 | 0 | 0.508 | 0.427 | 0.312 | 0.345 | 0.337 | 0.356 | 0.347 | 0.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.752 | 4.07 | 5.048 | 5.731 | 4.507 | 2.602 | 2.669 | 4.067 | 3.762 | 2.326 | 2.549 | 2.63 | 2.164 | 3.586 | 2.418 | 2.201 | 2.911 | 1.463 | 1.122 | 1.679 | 2.112 | 2.214 | 2.429 | 3.305 | 2.296 | 2.826 | 3.276 | 3.041 | 2 | 1.8 | 2.2 | 2.2 | 1.8 | 1.9 | 1.7 | 1.9 | 1.8 | 1.7 | 1.2 | 1.1 | 0.4 | 0.9 | 0.8 | 1.3 | 0.9 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.9 | 0.6 |
Short Term Debt
| 0.351 | 0.518 | 0.112 | 0.252 | 0.282 | 0.157 | 0.288 | 0.131 | 0.288 | 0.344 | 0.228 | 0.138 | 0.3 | 0.378 | 0.39 | 0.405 | 0.416 | 0.411 | 0.13 | 0.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.078 | 1.573 | 2.653 | 0.152 | 0.154 | 0.165 | 0.154 | 0.154 | 0.244 | 0.285 | 0.387 | 0.491 | 0.62 | 0.647 | 0.695 | 0.706 | 0.692 | 0.694 | 0.748 | 0.933 | 0.892 | 1.511 | 1.9 | 1.923 | 2.147 | 1.504 | 1.677 | 2.079 | 0.56 | 0.48 | 0.498 | 0.518 | 0.4 | 0.5 | 0.6 | 0.6 | 0.7 | 1.6 | 1.3 | 1.1 | 1.4 | 1.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0 | 0 | 0.5 | 0 | 1.4 |
Tax Payables
| 0.1 | 0.392 | 0.342 | 0.293 | 0.468 | 0.423 | 0.63 | 0.117 | 0.113 | 0.136 | 0.066 | 0.054 | 0.183 | 0.065 | 0.053 | 0.059 | 0.105 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0.06 | 0.032 | 0.057 | 0.103 | 0.074 | 0.201 | 0.141 | 0.104 | 0.329 | 0 | 0 | 0.007 | 0 | 0 | 0 | 0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.392 | 0.342 | 0.293 | 0.468 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.183 | 0.065 | 0.053 | 0.059 | 0.105 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.493 | 0 | 0.044 | 0.029 | 0.111 | 0.088 | 0.071 | 0.071 | 0.071 | 0.071 | 0.076 | 0.053 | 0.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.537 | 0.658 | 0.538 | 0.646 | 0.297 | 0.124 | 0.244 | 0.765 | 0.543 | 2.174 | 1.784 | 0.863 | 1.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.511 | 0.279 | -1.923 | 0 | -1.504 | -1.677 | 0 | 0 | 0 | 0 | 0 | 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
| 0.436 | 0.17 | 0.416 | 0.366 | 0.302 | 0.476 | 0.386 | 0.568 | 0.19 | 0.117 | 0.137 | 0.507 | 0.302 | 0.111 | 0.1 | 0.343 | 0.37 | 0.356 | 0.289 | 0.299 | 0.478 | 0.343 | 0.277 | 0.323 | 0.331 | 0.323 | 0.302 | 0.345 | 0.32 | 0.303 | 0.313 | 0.334 | 0.322 | 0.286 | 0.246 | 0.297 | 0.286 | 0.281 | 0.23 | 0.283 | 0 | 0.359 | 0.326 | 0.365 | 0.395 | 0.327 | 0.317 | 0.323 | 0.273 | 0.62 | 0.71 | 0.7 | 0.75 | 0.74 | 0.68 | 0.87 | 1.19 | 1.23 | 1.39 | 2.83 | 2.5 | 2.9 | 7.42 | 3.598 | 3.339 | 5.84 | 7.522 | 5.184 | 4.88 | 6.49 | 6.574 | 2.933 | 2.829 | 2.539 | 1.997 | 2.739 | 1.199 | 0.976 | 1.131 | 0.95 | 0.89 | 0.814 | 0.72 | 0.754 | 0.922 | 1.06 | 1.098 | 1.071 | 1.083 | 0.928 | 0.811 | 1.121 | 1.243 | 1.136 | 1.303 | 1.63 | 1.362 | 1.23 | 1.446 | 2.3 | 1.4 | 0.9 | 0.7 | 0.4 | 0.4 | 0.3 | 0.4 | 0.8 | 0.4 | 0.7 | 0.9 | 0.5 | 0.5 | 0.5 | 0.3 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.8 | 0.2 | 0.8 |
Total Current Liabilities
| 1.254 | 1.44 | 1.835 | 1.375 | 1.961 | 2.146 | 4.273 | 1.089 | 0.949 | 0.968 | 0.764 | 1.037 | 1.018 | 0.928 | 0.829 | 1.042 | 1.123 | 0.943 | 0.682 | 0.687 | 0.662 | 0.532 | 0.507 | 0.627 | 0.651 | 0.544 | 0.722 | 0.703 | 0.537 | 0.883 | 0.722 | 0.873 | 1.069 | 0.961 | 0.718 | 0.859 | 0.661 | 0.735 | 0.633 | 0.826 | 0 | 0.867 | 0.753 | 0.677 | 0.74 | 0.664 | 0.673 | 0.67 | 0.597 | 0.62 | 0.71 | 0.7 | 0.75 | 0.74 | 0.68 | 0.87 | 1.19 | 1.23 | 1.39 | 2.83 | 2.5 | 2.9 | 7.42 | 4.135 | 3.997 | 6.378 | 8.168 | 5.262 | 6.453 | 9.143 | 7.491 | 6.839 | 7.064 | 7.741 | 8.745 | 7.49 | 4.086 | 4.032 | 5.689 | 5.332 | 3.863 | 4.058 | 4.056 | 3.61 | 5.202 | 4.226 | 4.232 | 4.874 | 4.057 | 3.95 | 4.413 | 5.38 | 4.961 | 5.242 | 6.687 | 4.486 | 4.668 | 5.004 | 5.005 | 4.7 | 3.7 | 3.7 | 3.5 | 2.9 | 3.9 | 3.3 | 3.4 | 4 | 3.5 | 2.3 | 2.4 | 1.3 | 1.7 | 1.6 | 1.9 | 1.9 | 1.4 | 1.4 | 1.1 | 1.1 | 1.8 | 1.1 | 2.8 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.87 | 0.592 | 0.002 | 0.033 | 0.054 | 0.077 | 0.083 | 0.046 | 0.06 | 0.087 | 0.014 | 0.037 | 0.071 | 0.087 | 0.099 | 0.14 | 0.165 | 0.208 | 0.038 | 0.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.839 | 3.706 | 3.558 | 3.413 | 0 | 0 | 0 | 0 | 0.076 | 0.081 | 0.154 | 0.154 | 0.241 | 0.27 | 0.374 | 0.405 | 0.645 | 0.713 | 0.923 | 1.01 | 1.168 | 1.192 | 1.418 | 1.401 | 1.637 | 1.72 | 1.786 | 1.855 | 2.042 | 2.099 | 2.233 | 2.598 | 2.838 | 2.447 | 1.63 | 1.424 | 1.6 | 1.5 | 1.7 | 1.4 | 1.5 | 0.8 | 0.6 | 0.7 | 0.6 | 0.6 | 0.7 | 0.9 | 0.8 | 0.9 | 0.9 | 0.7 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0.2 |
Deferred Revenue Non-Current
| 0 | -0.54 | -0.581 | -0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.008 | 0 | 0 | -0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0.026 | 0.04 | 0.052 | 0.066 | 0.079 | 0.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.531 | 0.54 | 0.581 | 0.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0.13 | 0.15 | 0.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.379 | 0.591 | 1.061 | 1.974 | 5.287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | -0.1 | 0 | 0 | -0.1 | 0.1 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0.2 | 0.3 | 0.3 | 0.6 | 0.4 | 0.6 |
Total Non-Current Liabilities
| 1.401 | 1.132 | 0.583 | 0.659 | 0.054 | 0.077 | 0.083 | 0.046 | 0.06 | 0.087 | 0.014 | 0.037 | 0.071 | 0.087 | 0.099 | 0.14 | 0.173 | 0.216 | 0.046 | 0.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0.026 | 0.04 | 0.052 | 0.066 | 0.079 | 0.092 | 0 | 0.12 | 0.13 | 0.15 | 0.16 | 0.17 | 0.18 | 0.2 | 0.21 | 0.22 | 0.24 | 0.25 | 0.26 | 0.5 | 0.47 | 0.53 | 0.52 | 0.56 | 0.73 | 0.97 | 0.73 | 0.71 | 0.5 | 4.218 | 4.297 | 4.619 | 5.387 | 5.287 | 0 | 0 | 0 | 0.076 | 0.081 | 0.154 | 0.154 | 0.241 | 0.27 | 0.374 | 0.405 | 0.645 | 0.713 | 0.923 | 1.01 | 1.168 | 1.192 | 1.418 | 1.401 | 1.637 | 1.72 | 1.786 | 1.855 | 2.042 | 2.099 | 2.233 | 2.598 | 2.838 | 2.447 | 1.63 | 1.424 | 1.7 | 1.6 | 1.6 | 1.4 | 1.5 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 0.7 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.7 | 0.4 | 0.8 |
Total Liabilities
| 2.655 | 2.572 | 2.418 | 2.034 | 2.015 | 2.223 | 4.356 | 1.135 | 1.009 | 1.055 | 0.778 | 1.074 | 1.089 | 1.015 | 0.928 | 1.182 | 1.296 | 1.159 | 0.728 | 0.761 | 0.662 | 0.532 | 0.507 | 0.627 | 0.651 | 0.544 | 0.722 | 0.703 | 0.537 | 0.883 | 0.722 | 0.873 | 1.069 | 0.974 | 0.744 | 0.899 | 0.713 | 0.801 | 0.712 | 0.918 | 0 | 0.867 | 0.753 | 0.677 | 0.74 | 0.664 | 0.673 | 0.866 | 0.807 | 0.84 | 0.94 | 0.95 | 1.02 | 1.24 | 1.14 | 1.41 | 1.71 | 1.79 | 2.12 | 3.8 | 3.23 | 3.62 | 7.92 | 8.353 | 8.294 | 10.997 | 13.555 | 10.549 | 6.453 | 9.143 | 7.491 | 6.915 | 7.145 | 7.895 | 8.899 | 7.731 | 4.356 | 4.406 | 6.094 | 5.977 | 4.576 | 4.981 | 5.066 | 4.778 | 6.394 | 5.644 | 5.633 | 6.511 | 5.777 | 5.736 | 6.268 | 7.422 | 7.06 | 7.475 | 9.285 | 7.324 | 7.115 | 6.634 | 6.429 | 6.4 | 5.3 | 5.3 | 4.9 | 4.4 | 4.6 | 4 | 4.1 | 4.6 | 4.1 | 3 | 3.2 | 2.1 | 2.5 | 2.5 | 2.6 | 2 | 1.5 | 1.6 | 1.4 | 1.4 | 2.5 | 1.5 | 3.6 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.4 | 2.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.6 |
Common Stock
| 0.01 | 0.01 | 0.01 | 0.01 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 60.11 | 0 | 60.12 | 60.1 | 59.97 | 59.89 | 59.84 | 59.81 | 59.7 | 59.59 | 59.45 | 59.3 | 59.16 | 59.478 | 59.329 | 59.207 | 58.463 | 57.992 | 56.715 | 55.922 | 54.946 | 53.942 | 52.934 | 51.813 | 50.74 | 50.738 | 47.953 | 47.889 | 47.833 | 46.646 | 33.294 | 32.353 | 31.668 | 31.595 | 29.285 | 29.076 | 29.074 | 29.062 | 29.052 | 29.029 | 29.029 | 28.625 | 28.591 | 28.329 | 27.63 | 27.352 | 26.727 | 26.463 | 26.197 | 25.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -51.334 | -50.711 | -50.304 | -49.463 | -48.915 | -48.69 | -48.971 | -48.68 | -49.992 | -49.898 | -49.91 | -49.952 | -48.927 | -49.15 | -49.213 | -49.17 | -49.223 | -49.288 | -49.301 | -49.283 | -48.92 | -49.031 | -49.14 | -48.826 | -48.872 | -48.971 | -49.33 | -49.448 | -49.443 | -49.795 | -50.344 | -50.708 | -51.651 | -52.261 | -52.985 | -53.601 | -54.101 | -54.577 | -55.058 | -55.332 | 0 | -56.594 | -57.017 | -56.887 | -56.928 | -56.83 | -56.829 | -56.899 | -56.583 | -56.55 | -56.84 | -57.04 | -56.87 | -56.69 | -55.43 | -55.22 | -54.95 | -54.8 | -54.37 | -54.47 | -51.32 | -50.06 | -46.56 | -45.755 | -45.877 | -45.354 | -43.246 | -40.637 | -42.275 | -40.096 | -37.577 | -33.93 | -32.045 | -28.414 | -25.821 | -22.565 | -13.777 | -13.435 | -12.525 | -10.17 | -9.848 | -9.924 | -10.241 | -10.648 | -10.886 | -11.068 | -11.307 | -7.735 | -7.775 | -7.442 | -7.043 | -6.576 | -6.114 | -4.296 | -5.029 | -6.56 | -7.357 | -7.424 | -8.137 | -8.8 | -9.3 | -9.8 | -10.2 | -10.9 | -10.8 | -11.1 | -11.2 | -10.1 | -10.4 | -10.7 | -10.8 | -11 | -11.1 | -11.2 | -11.3 | -11.4 | -11.4 | -11.3 | -14.2 | -13.6 | -9.7 | -11.6 | -10.6 |
Accumulated Other Comprehensive Income/Loss
| 0.482 | 0.084 | 0.093 | 0.2 | -0.097 | 0.097 | 0.084 | -0.098 | -0.133 | -0.053 | 0.103 | 0.096 | 0.058 | 0.06 | 0.025 | 0.037 | -0.044 | -0.108 | -0.113 | -0.093 | -0.116 | -0.072 | -0.017 | -0.067 | -0.07 | 0.014 | 0.126 | 0.041 | 0.004 | -0.035 | -0.06 | -0.071 | 0 | 0 | 0 | 0.006 | -0 | 0.026 | 0.026 | 0.027 | 3.591 | 0.028 | 0.028 | 0.026 | 0.027 | 0.026 | 0.025 | -2.4 | -2.37 | -2.36 | -2.33 | -2.3 | -2.27 | -2.23 | -2.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.523 | -0.438 | -0.276 | -0.44 | -0.425 | -0.543 | -0.506 | -0.505 | -0.484 | -0.628 | -0.47 | -0.49 | -0.446 | -0.876 | -0.827 | -0.806 | -0.853 | -0.895 | -0.914 | -0.911 | -1.375 | -1.621 | -1.634 | -1.634 | -1.692 | -1.611 | -1.762 | -1.681 | -0.477 | -0.67 | -0.748 | -0.168 | -0.057 | -0.073 | 0.117 | 0.187 | -2.6 | -2.6 | -2.6 | -2.6 | -2.1 | -2.1 | -2.1 | -2.1 | -1.6 | -1.6 | -1.6 | -1.6 | -1.1 | -1.1 | -1.1 | -1.1 | -0.8 | -1 | -0.8 | -0.8 | -0.8 | -0.7 | -0.7 | -0.8 |
Other Total Stockholders Equity
| 62.306 | 62.284 | 62.279 | 62.279 | 62.282 | 62.44 | 62.617 | 62.617 | 62.567 | 62.552 | 62.552 | 62.552 | 57.986 | 57.971 | 57.971 | 57.966 | 57.966 | 57.966 | 57.959 | 57.94 | 57.92 | 57.896 | 57.894 | 57.871 | 57.845 | 57.808 | 60.395 | 60.527 | 60.497 | 60.454 | 60.399 | 60.37 | 60.341 | 60.294 | 60.276 | 60.251 | 60.218 | 60.19 | 60.17 | 60.163 | 0 | 60.156 | 60.201 | 60.186 | 60.174 | 60.172 | 60.158 | 60.169 | 60.161 | 62.51 | 2.35 | 62.44 | 2.29 | 2.25 | 1.72 | -0.46 | -0.47 | -0.47 | -0.47 | -0.48 | -0.49 | -0.49 | -0.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.018 | -0.08 | -0.156 | -0.157 | -0.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.5 | 27.4 | 27.5 | 26.8 | 26.8 | 26.7 | 26.8 | 26.1 | 22.8 | 22.6 | 22.4 | 21.8 | 21.8 | 19.9 | 20 | 15.8 | 16.1 | 15.7 | 18.9 | 18.9 | 10.1 | 18.5 | 2.1 |
Total Shareholders Equity
| 11.466 | 11.669 | 12.08 | 13.028 | 13.279 | 13.856 | 13.739 | 13.848 | 12.451 | 12.61 | 12.754 | 12.705 | 9.124 | 8.888 | 8.79 | 8.84 | 8.706 | 8.577 | 8.552 | 8.571 | 8.891 | 8.8 | 8.744 | 8.985 | 8.91 | 8.858 | 11.198 | 11.127 | 11.065 | 10.631 | 10.002 | 9.598 | 8.697 | 8.04 | 7.298 | 6.663 | 6.123 | 5.645 | 5.144 | 4.864 | 3.591 | 3.591 | 3.213 | 3.326 | 3.274 | 3.369 | 3.355 | 3.271 | 3.579 | 3.6 | 3.29 | 3.1 | 3.27 | 3.43 | 4.09 | 4.21 | 4.42 | 4.54 | 4.86 | 4.64 | 7.64 | 8.75 | 12.12 | 13.2 | 13.014 | 13.577 | 14.777 | 16.93 | 13.897 | 15.32 | 16.864 | 19.51 | 20.181 | 22.773 | 24.272 | 27.298 | 33.3 | 33.627 | 34.502 | 35.623 | 22.551 | 21.515 | 20.516 | 19.572 | 16.778 | 16.374 | 16.133 | 19.635 | 19.666 | 19.825 | 20.305 | 21.572 | 21.807 | 23.285 | 22.433 | 20.735 | 19.297 | 19.156 | 18.247 | 16.3 | 15.6 | 15 | 14.7 | 13.8 | 13.9 | 13.5 | 13.5 | 14.4 | 10.8 | 10.3 | 10 | 9.7 | 9.6 | 7.6 | 7.6 | 3.6 | 3.7 | 3.6 | 3.9 | 4.5 | -0.3 | 6.2 | -0.7 |
Total Equity
| 11.466 | 11.669 | 12.08 | 13.028 | 13.279 | 13.856 | 13.739 | 13.848 | 12.451 | 12.61 | 12.754 | 12.705 | 9.124 | 8.888 | 8.79 | 8.84 | 8.706 | 8.577 | 8.552 | 8.571 | 8.891 | 8.8 | 8.744 | 8.985 | 8.91 | 8.858 | 11.198 | 11.127 | 11.065 | 10.631 | 10.002 | 9.598 | 8.697 | 8.04 | 7.298 | 6.663 | 6.123 | 5.645 | 5.144 | 4.864 | 3.591 | 3.591 | 3.213 | 3.326 | 3.274 | 3.369 | 3.355 | 3.271 | 3.579 | 3.6 | 3.29 | 3.1 | 3.27 | 3.43 | 4.09 | 4.21 | 4.42 | 4.54 | 4.86 | 4.64 | 7.64 | 8.75 | 12.12 | 13.2 | 13.014 | 13.577 | 14.777 | 16.93 | 13.897 | 15.32 | 16.864 | 19.51 | 20.181 | 22.773 | 24.272 | 27.298 | 33.3 | 33.627 | 34.502 | 35.623 | 22.551 | 21.515 | 20.516 | 19.572 | 16.778 | 16.374 | 16.133 | 19.696 | 19.723 | 19.893 | 20.373 | 21.64 | 21.875 | 23.353 | 22.489 | 20.746 | 19.328 | 19.187 | 18.278 | 16.3 | 15.6 | 15 | 14.7 | 13.8 | 13.9 | 13.5 | 13.5 | 14.4 | 10.8 | 10.3 | 10 | 9.7 | 9.6 | 7.6 | 7.6 | 3.6 | 3.7 | 3.6 | 3.9 | 4.5 | -0.3 | 6.2 | -0.7 |
Total Liabilities & Shareholders Equity
| 14.121 | 14.241 | 14.498 | 15.062 | 15.294 | 16.079 | 18.095 | 14.983 | 13.46 | 13.665 | 13.532 | 13.779 | 10.213 | 9.903 | 9.718 | 10.022 | 10.002 | 9.736 | 9.28 | 9.332 | 9.553 | 9.332 | 9.251 | 9.612 | 9.561 | 9.402 | 11.92 | 11.83 | 11.602 | 11.514 | 10.724 | 10.471 | 9.766 | 9.014 | 8.042 | 7.562 | 6.836 | 6.446 | 5.856 | 5.782 | 3.591 | 4.458 | 3.966 | 4.003 | 4.014 | 4.033 | 4.028 | 4.14 | 4.39 | 4.44 | 4.24 | 4.05 | 4.28 | 4.67 | 5.23 | 5.61 | 6.13 | 6.33 | 6.98 | 8.44 | 10.87 | 12.36 | 20.04 | 21.553 | 21.308 | 24.574 | 28.332 | 27.479 | 20.35 | 24.463 | 24.355 | 26.425 | 27.326 | 30.668 | 33.171 | 35.029 | 37.656 | 38.033 | 40.596 | 41.6 | 27.127 | 26.496 | 25.582 | 24.35 | 23.172 | 22.018 | 21.766 | 26.207 | 25.5 | 25.629 | 26.641 | 29.062 | 28.935 | 30.828 | 31.774 | 28.07 | 26.443 | 25.821 | 24.707 | 22.7 | 20.9 | 20.3 | 19.6 | 18.2 | 18.5 | 17.5 | 17.6 | 19 | 14.9 | 13.3 | 13.2 | 11.8 | 12.1 | 10.1 | 10.2 | 5.6 | 5.2 | 5.2 | 5.3 | 5.9 | 2.2 | 7.7 | 2.9 |