Live Ventures Incorporated
NASDAQ:LIVE
10.64 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 4.711 | 4.489 | 5.569 | 4.309 | 3.547 | 4.168 | 12.765 | 4.6 | 3.625 | 6.19 | 10.031 | 4.664 | 10.565 | 11.928 | 7.232 | 8.984 | 5.689 | 1.496 | 1.502 | 2.681 | 2.417 | 3.292 | 3.452 | 1.992 | 2.293 | 2.499 | 1.783 | 3.973 | 4.275 | 0.752 | 1.587 | 0.771 | 3.133 | 3.421 | 3.324 | 2.728 | 6.605 | 7.189 | 6.516 | 8.115 | 10.343 | 9.57 | 0.512 | 0.761 | 1.034 | 1.297 | 1.169 | 1.306 | 1.735 | 2.11 | 2.178 | 0.244 | 0.598 | 0.742 | 1.953 | 3.329 | 4.144 | 5.467 | 6.07 | 7.668 | 9.205 | 10.09 | 7.57 | 4.64 | 4.059 | 6.112 | 5.851 | 5.675 | 10.248 | 5.913 | 6.564 | 7.211 | 8.517 | 8.713 | 9.039 | 8.119 | 9.004 | 8.202 | 6.156 | 3.577 | 2.546 | 2.242 | 1.156 | 2.379 | 2.429 | 0.839 | 0.89 | 0.767 | 0.321 | 0.341 | 0.334 | 0.684 | 0.051 | 0.272 | 0.269 | 0.22 | 0.124 | 0.108 | 0.165 | 255.323 |
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 | 0.3 | 0.3 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.14 | 2.091 | 2.266 | 0 | 0 | 0 | 0 | 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
| 4.711 | 4.489 | 5.569 | 4.309 | 3.547 | 4.168 | 12.765 | 4.6 | 3.625 | 6.19 | 10.031 | 4.664 | 10.565 | 11.928 | 7.232 | 8.984 | 5.689 | 1.496 | 1.502 | 2.681 | 2.417 | 3.292 | 3.452 | 1.992 | 2.293 | 2.499 | 1.783 | 3.973 | 4.275 | 0.752 | 1.587 | 0.771 | 3.133 | 3.421 | 3.324 | 2.728 | 6.605 | 7.189 | 6.516 | 8.115 | 10.343 | 9.57 | 0.512 | 0.761 | 1.034 | 1.297 | 1.169 | 1.306 | 1.735 | 2.11 | 2.178 | 0.244 | 0.598 | 0.742 | 1.953 | 3.329 | 4.444 | 5.767 | 6.17 | 7.668 | 9.205 | 10.09 | 7.57 | 4.64 | 4.059 | 6.112 | 5.851 | 5.675 | 10.248 | 9.053 | 8.655 | 9.477 | 8.517 | 8.713 | 9.039 | 8.119 | 9.004 | 8.202 | 6.156 | 3.577 | 2.546 | 2.242 | 1.156 | 2.379 | 2.429 | 0.839 | 0.89 | 0.767 | 0.321 | 0.341 | 0.334 | 0.684 | 0.051 | 0.272 | 0.269 | 0.22 | 0.124 | 0.108 | 0.165 | 255.323 |
Net Receivables
| 48.887 | 45.51 | 42.35 | 42.31 | 31.445 | 33.94 | 24.424 | 30.068 | 24.974 | 22.204 | 19.117 | 21.559 | 19.376 | 21.962 | 17.564 | 20.121 | 13.623 | 15.994 | 9.27 | 12.136 | 11.36 | 12.713 | 11.16 | 13.839 | 13.419 | 10.993 | 7.884 | 10.637 | 11.376 | 9.501 | 8.352 | 8.335 | 8.641 | 9.389 | 6.913 | 8.244 | 0.915 | 0.87 | 1.408 | 0.855 | 1.613 | 0.372 | 0.141 | 0.175 | 0.278 | 0.308 | 0.359 | 0.44 | 0.521 | 0.512 | 0.556 | 0.655 | 0.918 | 0.921 | 0.882 | 0.948 | 1.168 | 1.255 | 2.631 | 2.969 | 2.241 | 3.089 | 6.509 | 7.368 | 8.053 | 7.391 | 7.678 | 6.919 | 7.81 | 6.881 | 7.012 | 8.016 | 8.228 | 6.334 | 5.653 | 5.339 | 6.218 | 6.271 | 7.465 | 9.602 | 13.927 | 13.231 | 10.188 | 7.329 | 5.897 | 5.664 | 4.53 | 3.562 | 3.529 | 3.215 | 2.918 | 2.87 | 2.952 | 2.818 | 3.959 | 3.706 | 3.031 | 2.658 | 1.522 | 951.177 |
Inventory
| 129.478 | 130.98 | 132.455 | 131.314 | 114.075 | 115.05 | 97.484 | 97.659 | 95.961 | 79.364 | 73.898 | 70.747 | 61.426 | 61.826 | 64.739 | 64.525 | 42.927 | 47.216 | 36.835 | 38.558 | 40.198 | 43.429 | 42.516 | 46.527 | 43.798 | 45.06 | 43.676 | 34.502 | 33.746 | 33.653 | 32.448 | 11.053 | 10.764 | 12.455 | 13.121 | 13.336 | 2.537 | 2.828 | 3.603 | 4.277 | 0.677 | 0.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.708 | 0 | 1.623 | 1.741 | 1.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.972 | 0.846 | 0.392 | 0.435 | 1.133 | 0.955 | 1.077 | 0.871 | 0.337 | 0.368 | 0.249 | 0 |
Other Current Assets
| 4.442 | 4.43 | 4.751 | 4.919 | 3.249 | 2.748 | 2.377 | 2.477 | 9.192 | 4.128 | 2.185 | 1.82 | 1.515 | 1.454 | 1.631 | 2.298 | 2.924 | 2.771 | 4.652 | 1.927 | 2.825 | 2.936 | 3.175 | 6.616 | 8.926 | 8.174 | 6.485 | 12.872 | 3.816 | 3.4 | 3.93 | 5.06 | 1.466 | 1.105 | 1.165 | 1.522 | 0.338 | 0.363 | 0.508 | 0.584 | 0.654 | 0.532 | 0.081 | 0.067 | 0.24 | 0.144 | 0.35 | 0.053 | 0.087 | 0.086 | 0.073 | 0.113 | 0.144 | 0.181 | 0.093 | 0.219 | 0.348 | 0.494 | 0.24 | 0.326 | 0.808 | 1.755 | 1.783 | 2.384 | 2.307 | 1.022 | 0.837 | 1.057 | 0.652 | 0.678 | 1.249 | 2.017 | 6.527 | 1.005 | 1.524 | 1.484 | 1.701 | 1.181 | 1.105 | 1.175 | 1.943 | 1.682 | 1.873 | 1.555 | 0.214 | 0.268 | 0.1 | 0.064 | 2.18 | 1.689 | 0.776 | 0.628 | 1.343 | 1.107 | 1.169 | 1.102 | 0.903 | 0.854 | 0.69 | 816.904 |
Total Current Assets
| 187.518 | 185.409 | 185.125 | 182.852 | 152.316 | 155.906 | 137.05 | 134.804 | 129.156 | 109.822 | 105.231 | 98.79 | 92.882 | 97.17 | 91.166 | 95.928 | 65.163 | 67.477 | 52.259 | 55.752 | 56.8 | 62.371 | 60.304 | 65.666 | 63.973 | 62.639 | 56.585 | 55.547 | 53.213 | 47.306 | 46.316 | 25.219 | 24.004 | 26.37 | 24.524 | 25.829 | 10.395 | 11.25 | 12.036 | 13.83 | 13.287 | 10.579 | 0.733 | 1.003 | 1.431 | 1.749 | 1.878 | 1.798 | 2.344 | 2.709 | 2.807 | 1.013 | 1.661 | 1.844 | 2.928 | 4.496 | 5.961 | 7.516 | 9.042 | 10.963 | 12.254 | 14.935 | 15.862 | 14.391 | 14.419 | 14.525 | 14.366 | 13.65 | 18.71 | 16.612 | 16.916 | 18.259 | 23.272 | 16.052 | 16.216 | 16.259 | 16.923 | 15.654 | 14.725 | 14.354 | 18.416 | 17.155 | 13.216 | 11.262 | 8.54 | 6.77 | 5.519 | 4.393 | 6.03 | 5.246 | 4.028 | 4.182 | 4.346 | 4.196 | 5.397 | 5.027 | 4.058 | 3.619 | 2.377 | 2,023.404 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 142.358 | 143.299 | 145.482 | 135.247 | 110.752 | 112.989 | 96.862 | 98.249 | 83.924 | 69 | 66.53 | 66.098 | 60.745 | 60.038 | 60.098 | 61.27 | 49.272 | 48.144 | 40.785 | 22.596 | 23.97 | 23.898 | 24.489 | 27.991 | 28.244 | 27.602 | 27.479 | 22.818 | 21.082 | 21.498 | 20.094 | 14.015 | 13.651 | 11.66 | 12.088 | 12.482 | 0.098 | 0.154 | 0.166 | 0.153 | 0.144 | 0.106 | 0.068 | 0.071 | 0.07 | 0.064 | 0.058 | 0.051 | 0.064 | 0.092 | 0.131 | 0.171 | 0.212 | 0.263 | 0.342 | 0.397 | 0.453 | 0.519 | 0.589 | 0.616 | 0.668 | 0.704 | 0.894 | 0.96 | 0.81 | 0.68 | 0.417 | 0.424 | 0.239 | 0.187 | 0.238 | 0.179 | 0.209 | 0.262 | 0.312 | 0.397 | 0.486 | 0.579 | 0.639 | 0.726 | 0.793 | 0.764 | 0.735 | 0.731 | 0.624 | 0.632 | 0.392 | 0.274 | 0.354 | 0.362 | 0.364 | 0.375 | 0.401 | 0.435 | 0.471 | 0.503 | 0.486 | 0.493 | 0.525 | 435.898 |
Goodwill
| 79.132 | 76.639 | 76.639 | 75.866 | 71.389 | 69.506 | 40.781 | 41.093 | 43.653 | 41.471 | 41.471 | 41.471 | 37.754 | 37.754 | 37.754 | 37.754 | 37.577 | 37.577 | 36.947 | 36.947 | 36.947 | 36.947 | 36.947 | 36.947 | 36.947 | 36.947 | 36.947 | 36.947 | 39.066 | 39.066 | 39.066 | 0 | 0.8 | 0.8 | 0.8 | 0.8 | 1.17 | 1.17 | 1.17 | 1.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.706 | 11.706 | 11.706 | 11.706 | 11.706 | 11.683 | 7.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 26.359 | 26.942 | 28.163 | 26.568 | 24.117 | 25.249 | 3.591 | 3.844 | 4.991 | 4.201 | 4.41 | 4.697 | 0.744 | 0.85 | 0.956 | 1.063 | 1.196 | 1.283 | 1.397 | 2.199 | 5.71 | 5.841 | 6.358 | 6.666 | 7.017 | 4.128 | 3.994 | 4.205 | 2.779 | 2.865 | 3.029 | 1.69 | 1.343 | 1.401 | 1.459 | 1.517 | 3.727 | 4.309 | 4.443 | 2.753 | 2.83 | 2.689 | 2.753 | 2.848 | 1.904 | 2.001 | 2.05 | 1.998 | 1.348 | 1.173 | 1.193 | 1.222 | 1.246 | 1.285 | 1.789 | 1.939 | 2.094 | 2.24 | 2.309 | 2.337 | 2.375 | 2.211 | 6.333 | 6.736 | 6.662 | 6.866 | 7.089 | 7.372 | 7.538 | 5.599 | 5.87 | 5.723 | 5.363 | 10.252 | 5.837 | 4.792 | 4.981 | 6.12 | 3.126 | 3.326 | 3.428 | 7.178 | 3.402 | 3.513 | 3.308 | 6.036 | 3.492 | 4.997 | 3.658 | 3.731 | 3.825 | 3.932 | 0 | 0 | 0 | 4.379 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 105.491 | 103.581 | 104.802 | 102.434 | 95.506 | 94.755 | 44.372 | 44.937 | 48.644 | 45.672 | 45.881 | 46.168 | 38.498 | 38.604 | 38.71 | 38.817 | 38.773 | 38.86 | 38.344 | 39.146 | 42.657 | 42.788 | 43.305 | 43.613 | 43.963 | 41.075 | 40.94 | 41.152 | 41.845 | 41.931 | 42.095 | 1.69 | 2.143 | 2.201 | 2.259 | 2.317 | 4.897 | 5.479 | 5.613 | 3.923 | 2.83 | 2.689 | 2.753 | 2.848 | 1.904 | 2.001 | 2.05 | 1.998 | 1.348 | 1.173 | 1.193 | 1.222 | 1.246 | 1.285 | 1.789 | 1.939 | 2.094 | 2.24 | 2.309 | 2.337 | 2.375 | 2.211 | 18.04 | 18.442 | 18.369 | 18.573 | 18.796 | 19.055 | 14.928 | 5.599 | 5.87 | 5.723 | 5.363 | 10.252 | 5.837 | 4.792 | 4.981 | 6.12 | 3.126 | 3.326 | 3.428 | 7.178 | 3.402 | 3.513 | 3.308 | 6.036 | 3.492 | 4.997 | 3.658 | 3.731 | 3.825 | 3.932 | 0 | 0 | 0 | 4.379 | 4.493 | 4.611 | 4.731 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.268 | 0.283 | 1.087 | 0.282 | 0.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.271 | 0 | 2.091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.566 | -0.396 | 0 | 0 | -0.408 | 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 | 1.021 | 2.678 | 3.978 | 4.743 | 4.869 | 2.009 | 2.531 | 2.693 | 3.22 | 3.788 | 5.193 | 5.589 | 9 | 9.504 | 10.655 | 11.756 | 12.525 | 12.254 | 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 | 0.271 | 0 | 4.237 | 3.864 | 4.118 | 4.621 | 4.62 | 4.552 | 4.861 | 1.396 | 1.432 | 1.335 | 0 | 0.566 | 0.396 | 0 | 0 | 0.408 | 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
| 1.449 | 1.579 | 1.24 | 1.282 | 1.593 | 1.741 | 0.82 | 0.647 | 1.043 | 0.798 | 1.345 | 0.682 | 0.583 | 0.459 | 0.59 | 0.223 | 0.088 | 0.046 | 0.05 | 0.09 | 0.254 | 0.26 | 0.751 | 0.75 | 0.75 | 0.536 | 1.286 | 0.078 | 0.078 | 0.078 | 0.075 | 0.02 | 0.02 | 0.03 | 0.036 | 0.036 | 0.07 | 0.065 | 0.065 | 0.065 | 0.099 | 0.079 | 0.07 | 0.07 | 0.352 | 0.429 | 0.417 | 0.41 | 0.39 | 0.397 | 0.411 | 0.402 | 0.276 | 0.326 | 0.348 | 0.38 | 0.491 | 0.593 | 1.034 | 1.121 | 2.784 | 2.882 | 0.087 | 2.095 | 2.022 | 3.568 | 1.817 | 2.361 | 1.59 | 2.231 | 1.861 | 1.232 | 0.681 | 0.677 | 4.364 | 3.65 | 4.402 | 5.95 | 9.755 | 10.691 | 9.574 | 6.14 | 8.796 | 6.641 | 5.235 | 1.447 | 2.839 | 0.897 | 0.318 | 0.278 | 0.266 | 0.14 | 4.209 | 4.175 | 4.279 | 0.035 | 0.013 | 0.013 | 0.013 | 0 |
Total Non-Current Assets
| 249.298 | 248.459 | 251.524 | 238.963 | 207.851 | 209.485 | 142.054 | 143.833 | 133.611 | 115.47 | 113.756 | 112.948 | 105.826 | 99.101 | 99.398 | 101.331 | 90.811 | 91.028 | 83.922 | 66.701 | 68.891 | 69.477 | 71.506 | 75.858 | 77.833 | 74.686 | 75.571 | 73.047 | 72.509 | 74.162 | 74.022 | 28.249 | 28.068 | 13.892 | 14.383 | 14.835 | 5.066 | 5.697 | 5.844 | 4.141 | 3.073 | 2.874 | 2.892 | 2.99 | 2.326 | 2.494 | 2.525 | 2.458 | 1.801 | 1.662 | 1.736 | 1.796 | 1.735 | 1.873 | 2.479 | 2.716 | 3.039 | 3.352 | 3.932 | 4.073 | 5.826 | 5.797 | 25.348 | 25.361 | 25.318 | 27.441 | 25.651 | 26.392 | 21.618 | 9.414 | 9.401 | 8.468 | 6.254 | 11.191 | 10.512 | 8.839 | 9.869 | 12.65 | 13.521 | 14.744 | 13.795 | 14.082 | 12.934 | 10.885 | 9.168 | 8.115 | 6.724 | 6.169 | 4.329 | 4.371 | 4.454 | 4.447 | 4.61 | 4.61 | 4.749 | 4.916 | 4.992 | 5.117 | 5.269 | 435.898 |
Total Assets
| 436.816 | 433.868 | 436.649 | 421.815 | 360.167 | 365.391 | 279.104 | 278.637 | 262.767 | 225.292 | 218.987 | 211.738 | 198.708 | 196.271 | 190.564 | 197.259 | 155.974 | 158.505 | 136.181 | 122.453 | 125.691 | 131.848 | 131.809 | 141.524 | 141.805 | 137.325 | 132.156 | 128.595 | 125.722 | 121.469 | 120.338 | 53.467 | 52.072 | 40.261 | 38.907 | 40.664 | 15.461 | 16.947 | 17.88 | 18.289 | 16.36 | 13.453 | 3.625 | 3.993 | 3.757 | 4.243 | 4.404 | 4.257 | 4.145 | 4.371 | 4.543 | 2.809 | 3.396 | 3.717 | 5.406 | 7.212 | 8.999 | 10.868 | 12.974 | 15.037 | 18.081 | 20.732 | 41.21 | 39.752 | 39.737 | 41.967 | 40.017 | 40.042 | 40.328 | 26.026 | 26.316 | 26.727 | 29.525 | 27.243 | 26.728 | 25.097 | 26.792 | 28.304 | 28.246 | 29.097 | 32.211 | 31.237 | 26.15 | 22.148 | 17.707 | 14.885 | 12.243 | 10.562 | 10.36 | 9.616 | 8.482 | 8.628 | 8.956 | 8.806 | 10.146 | 9.943 | 9.05 | 8.736 | 7.646 | 2,459.302 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 31.262 | 26.466 | 25.406 | 27.19 | 14.808 | 12.42 | 7.483 | 10.899 | 17.016 | 14.597 | 9.713 | 10.644 | 10.889 | 10.661 | 8.227 | 9.117 | 9.841 | 9.778 | 5.783 | 14.144 | 12.358 | 11.632 | 12.499 | 12.971 | 11.595 | 8.568 | 6.608 | 8.224 | 9.741 | 8.096 | 9.025 | 5.403 | 6.094 | 7.03 | 6.17 | 5.537 | 1.311 | 1.17 | 1.164 | 2.283 | 0.703 | 0.396 | 0.515 | 0.524 | 0.615 | 0.597 | 1.09 | 1.017 | 0.832 | 0.749 | 0.621 | 0.601 | 0.665 | 0.759 | 0.421 | 0.354 | 0.373 | 0.735 | 0.612 | 0.55 | 0.636 | 0.493 | 1.002 | 1.079 | 1.192 | 0.93 | 1.033 | 1.138 | 1.075 | 0.719 | 0.655 | 0.774 | 1.101 | 0.778 | 0.889 | 0.656 | 0.502 | 0.584 | 0.694 | 1.21 | 0.512 | 0.822 | 0.374 | 0.428 | 0.326 | 0.344 | 0.171 | 0.195 | 0.096 | 0.259 | 0.035 | 0.315 | 0.119 | 0.064 | 0.611 | 0.103 | 0.058 | 0.039 | 0.039 | 55 |
Short Term Debt
| 64.396 | 46.416 | 38.383 | 38.805 | 35.626 | 41.317 | 36.349 | 29.003 | 26.087 | 29.343 | 26.749 | 25.257 | 14.957 | 16.982 | 19.024 | 20.459 | 24.975 | 28.369 | 23.348 | 7.897 | 8.598 | 12.284 | 8.357 | 14.35 | 14.48 | 44.01 | 36.978 | 48.878 | 23.223 | 21.211 | 6.226 | 2.012 | 1.812 | 1.452 | 1.948 | 1.443 | 0.484 | 0.481 | 0.277 | 0.92 | 0.473 | 0.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 0.755 | 0.921 | 0.037 | 0.053 | 0.063 | 0.06 | 0.06 | 0.061 | 0.061 | 0.07 | 0.07 | 0.069 | 0.068 | 0.067 | 0.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.116 | 0.116 | 0.116 | 0.116 | 0.116 | 0.116 | 0.116 | 0 | 0 | 0 | 0.352 | 0.343 | 0.497 | 0.338 | 0.888 | 1.234 | 1.888 | 1.497 | 3.948 | 0.9 | 1.4 | 1.5 | 4,020.559 |
Tax Payables
| 0.624 | 0.322 | 2.352 | 1.529 | 2.219 | 1.862 | 2.225 | 0 | 1.702 | 2.096 | 2.901 | 0.876 | 9.186 | 5.248 | 2.588 | 2.257 | 0.767 | 0.522 | 0.692 | 1.367 | 1.193 | 1.386 | 1.456 | 1.121 | 1.12 | 1.57 | 1.383 | 1.176 | 0.916 | 0.434 | 0 | 0 | 0 | 0 | 0.324 | 0.376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.262 | 0 | 0.019 | 0.114 | 0.109 | 0 | 0.243 | 0 | 0 | 1.417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.26 | 0.331 | 0.331 | 0.331 | 260.427 |
Deferred Revenue
| 0 | 0.322 | -38.383 | -38.805 | 3.579 | 3.996 | 0 | 0.384 | 0.433 | 0.316 | 0.796 | 0.241 | 0.206 | 0.22 | 0.035 | 0.169 | 0.103 | 0.169 | 0.078 | 0.24 | 0.643 | 0.996 | 0.519 | 0.862 | 0.647 | 0.784 | 0.198 | 0.182 | 0.304 | 0.434 | 0 | 0 | 0 | 0.243 | 0.243 | 0.243 | 0.512 | 0.539 | 0.642 | 0.548 | 0.536 | 0.134 | 0.002 | 0.003 | 0 | 0 | 0.001 | 0.002 | 0.003 | 0.003 | 0.008 | 0.015 | 0.026 | 0 | 0 | 0.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.428 | 0 | 1.116 | 1.304 | 1.994 | 1.208 | 1.413 | 0 | 0 | 0 | 0.27 | 0 | 0.037 | 0.044 | 0.076 | 0 | 0.046 | 0.139 | 0 | 0.501 | 0.84 | 0.896 | 91.172 |
Other Current Liabilities
| 33.749 | 33.18 | 37.202 | 30.297 | 20.529 | 19.603 | 12.899 | 16.486 | 12.382 | 12.744 | 23.321 | 27.942 | 21.314 | 22.352 | 23.003 | 25.529 | 17.979 | 20.224 | 18.005 | 11.617 | 6.37 | 7.474 | 8.01 | 8.465 | 9.41 | 12.38 | 12.282 | 7.66 | -12.879 | -10.209 | 6.79 | 6.174 | 3.995 | 3.093 | 2.953 | 3.661 | 2.026 | 1.992 | 2.096 | 1.13 | 1.085 | 0.603 | 0.259 | 0.297 | 0.283 | 0.408 | 0.513 | 0.408 | 0.527 | 0.333 | 0.391 | 1.41 | 1.609 | 0.766 | 0.613 | 0.793 | 0.81 | 0.995 | 1.447 | 0.944 | 1.726 | 2.34 | 2.817 | 1.991 | 1.732 | 2.938 | 1.035 | 1.196 | 1.924 | 0.985 | 2.432 | 3.315 | 1.044 | 0.776 | 1.403 | 0.803 | 1.273 | 0.428 | 0.391 | 0.542 | 3.727 | 6.15 | 4.639 | 4.103 | 3.53 | 2.391 | 1.383 | 0.756 | 2.524 | 2.114 | 1.558 | 1.299 | 1.213 | 0.888 | 0.637 | 0.328 | 1.948 | 2.2 | 2.135 | 1,469.254 |
Total Current Liabilities
| 130.031 | 106.384 | 103.343 | 97.821 | 73.182 | 75.202 | 58.956 | 56.388 | 57.187 | 56.785 | 62.684 | 64.96 | 56.346 | 55.243 | 52.842 | 57.362 | 53.562 | 58.893 | 47.828 | 35.025 | 28.519 | 32.776 | 30.321 | 37.261 | 36.605 | 69.125 | 65.267 | 66.44 | 21.001 | 19.531 | 22.041 | 13.589 | 11.901 | 11.819 | 11.394 | 11.017 | 4.333 | 4.182 | 4.179 | 4.333 | 2.261 | 1.297 | 0.776 | 0.824 | 0.897 | 1.006 | 1.604 | 1.427 | 1.492 | 1.84 | 1.941 | 2.062 | 2.353 | 1.588 | 1.094 | 1.295 | 1.243 | 1.791 | 2.128 | 1.712 | 2.43 | 2.9 | 4.082 | 3.131 | 2.924 | 3.868 | 2.068 | 2.335 | 2.999 | 1.705 | 3.087 | 4.351 | 2.145 | 1.572 | 2.407 | 1.568 | 1.775 | 1.372 | 1.202 | 1.869 | 5.771 | 7.088 | 5.129 | 4.647 | 3.855 | 2.735 | 1.555 | 1.304 | 2.962 | 2.87 | 1.931 | 2.502 | 2.565 | 2.839 | 2.745 | 4.639 | 3.237 | 3.97 | 4.005 | 5,896.412 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 198.436 | 215.501 | 216.22 | 205.72 | 168.884 | 172.746 | 111.41 | 114.654 | 101.292 | 68.517 | 70.313 | 68.902 | 74.056 | 82.761 | 88.464 | 95.491 | 62.515 | 62.578 | 52.616 | 52.645 | 53.555 | 57.034 | 59.721 | 19.388 | 60.271 | 31.057 | 31.601 | 28.57 | 54.729 | 55.641 | 69.287 | 15.46 | 18.943 | 20.547 | 20.52 | 21.064 | 0.224 | 0.229 | 0.634 | 0.639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.023 | 0.038 | 0.053 | 0.068 | 0.1 | 0.117 | 0.136 | 0.153 | 0.17 | 0.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.116 | 0.116 | 0.116 | 0.116 | 0.12 | 0 | 0.517 | 0.411 | 0 | 0 | 1.629 | 0 | 1.899 | 2 | 2 | 0 |
Deferred Revenue Non-Current
| 0 | 89.701 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.053 | -4.346 | -14.302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.974 | 10.32 | 11.714 | 14.035 | 13.046 | 12.986 | 8.874 | 8.818 | 5.326 | 5.053 | 4.346 | 2.796 | 0.32 | 0.312 | 0.269 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.237 | 3,863,502 | 0 | 4.621 | 4.62 | 4,551,644 | 0 | 1.396 | 1.432 | 1.335 | 0.178 | 0.109 | 0.092 | 0.377 | 0.183 | 0.408 | 0.716 | 1.116 | 0.072 | 0.041 | 0.037 | 0.028 | 0.009 | 0.009 | 0.007 | 0.006 | 0.121 | 0.121 | 0.042 | 0.017 | 0.106 | 0.106 | 0.106 | 0.106 | 0.018 | 0.018 | 0.071 | 0 |
Other Non-Current Liabilities
| 6.665 | 5.795 | 5.975 | 4.104 | 0.852 | 1.222 | 1.479 | 1.615 | 0.997 | 0 | 0 | 0 | 0.405 | 0.405 | 0.404 | 0.734 | 0.318 | 0.419 | 1.112 | 0.654 | 1.206 | 0.829 | 0.76 | 45.426 | 5.426 | 0 | 0 | 0 | 17.375 | 15.378 | 0 | 0.223 | 0 | 0 | 0.327 | 0.316 | 0.274 | 0.243 | 0.243 | 0.251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.621 | -4.62 | -4,551,644 | 0 | -1.396 | -1.432 | -1.335 | 0 | 0 | -0.092 | -0.377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 214.075 | 231.616 | 233.909 | 223.859 | 182.782 | 186.954 | 121.763 | 125.087 | 107.615 | 73.57 | 74.659 | 71.698 | 74.781 | 83.478 | 89.137 | 96.225 | 62.833 | 62.997 | 53.728 | 53.299 | 54.761 | 57.863 | 60.482 | 64.814 | 65.697 | 31.057 | 31.601 | 28.57 | 72.104 | 71.019 | 69.287 | 15.683 | 18.943 | 20.547 | 20.847 | 21.38 | 0.498 | 0.472 | 0.877 | 0.89 | 0 | 0 | 0.26 | 0.299 | 0.283 | 0 | 0.514 | 0 | 0.13 | 0 | 0.9 | 1 | 1 | 0.005 | 0.023 | 0.038 | 0.053 | 0.068 | 0.1 | 0.117 | 0.136 | 0.153 | 0.17 | 0.171 | 0 | 4.621 | 4.62 | 4,551,644 | 0 | 1.396 | 1.432 | 1.335 | 0.178 | 0.109 | 0.092 | 0.377 | 0.183 | 0.408 | 0.716 | 1.116 | 0.072 | 0.041 | 0.037 | 0.028 | 0.125 | 0.125 | 0.123 | 0.122 | 0.24 | 0.121 | 0.559 | 0.428 | 0.106 | 0.106 | 1.734 | 0.106 | 1.918 | 2.018 | 2.071 | 0 |
Total Liabilities
| 344.106 | 338 | 337.252 | 321.68 | 255.964 | 262.156 | 180.719 | 181.475 | 164.802 | 130.355 | 137.343 | 136.658 | 131.127 | 138.721 | 141.979 | 153.587 | 116.395 | 121.89 | 101.556 | 88.324 | 83.28 | 90.639 | 90.803 | 102.075 | 102.302 | 100.182 | 96.868 | 95.01 | 93.105 | 90.551 | 91.328 | 29.272 | 30.844 | 32.366 | 32.241 | 32.397 | 4.831 | 4.654 | 5.057 | 5.223 | 2.261 | 1.297 | 0.776 | 0.824 | 0.897 | 1.006 | 1.604 | 1.427 | 1.492 | 1.84 | 1.941 | 2.062 | 2.353 | 1.593 | 1.117 | 1.333 | 1.296 | 1.859 | 2.228 | 1.829 | 2.566 | 3.054 | 4.252 | 3.302 | 2.924 | 3.868 | 2.068 | 2.335 | 2.999 | 1.705 | 3.087 | 4.351 | 2.324 | 1.681 | 2.407 | 1.568 | 1.958 | 1.78 | 1.918 | 2.985 | 5.843 | 7.129 | 5.166 | 4.675 | 3.981 | 2.86 | 1.677 | 1.426 | 3.203 | 2.99 | 2.491 | 2.93 | 2.671 | 2.945 | 4.479 | 4.745 | 5.154 | 5.988 | 6.076 | 5,974.518 |
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 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0 | 0 | 0.011 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0 |
Common 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 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.003 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.016 | 0.016 | 0.015 | 0.014 | 0.014 | 0.011 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.067 | 0.05 | 0.05 | 0.05 | 0.049 | 0.049 | 0.048 | 0.049 | 0.049 | 0.05 | 0.05 | 0.05 | 0.043 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.05 | 0.044 | 0.044 | 0.044 | 0.044 | 0.044 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.04 | 1,101.089 |
Retained Earnings
| 32.141 | 34.996 | 38.277 | 38.959 | 43.971 | 42.911 | 41.353 | 39.509 | 40.144 | 36.672 | 21.314 | 14.768 | 7.656 | -2.282 | -11.016 | -16.429 | -20.904 | -24.523 | -26.808 | -27.355 | -19.171 | -20.651 | -21.124 | -22.654 | -22.699 | -24.775 | -26.698 | -28.576 | -23.441 | -25.569 | -27.409 | -28.837 | -31.904 | -45.271 | -46.489 | -46.665 | -42.249 | -38.041 | -36.945 | -31.997 | -30.261 | -28.719 | -27.742 | -27.334 | -26.373 | -25.861 | -22.646 | -21.585 | -20.741 | -20.459 | -20.2 | -20.008 | -19.693 | -18.549 | -16.234 | -14.503 | -12.685 | -11.345 | -9.571 | -7.045 | -4.762 | -2.649 | 16.435 | 15.548 | 15.826 | 17.408 | 17.405 | 17.079 | 16.704 | 16.438 | 15.813 | 15.328 | 20.326 | 19.094 | 18.28 | 17.845 | 19.675 | 20.296 | 20.467 | 20.419 | 21.159 | 19.02 | 16.172 | 12.887 | 9.238 | 7.562 | 6.058 | 4.965 | 2.995 | 2.197 | 1.576 | 1.269 | 0.979 | -0.18 | -0.025 | -0.543 | -1.847 | -2.879 | -4.031 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0.007 | 0.007 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0.007 | -0 | 0.007 | 60.273 | 0.007 | 0 | -15.627 | -15.572 | -14.229 | -13.633 | -13.115 | -12.285 | -11.228 | -11.511 | -10.789 | -12.731 | -8.508 | -7.365 | -5.995 | -5.166 | -4.335 | -3.465 | -2.018 | -1.534 | -1.076 | -0.618 | -0.242 | -0.233 | -0.216 | -0.202 | -0.467 | -0.452 | -0.444 | -0.435 | -0.427 | -0.42 | -0.412 | -0.406 | -0.799 | -0.77 | -0.731 | -0.691 | -0.664 | -0.657 | -0.921 | -0.865 | -0.81 | -0.76 | -0.715 | -0.648 | -0.583 | -0.52 | -0.648 | -0.547 | -0.438 | -1.864 | -1.81 | -1.766 | -1.676 | -1.688 | -0.247 | -2.854 | -2.384 | -2.77 | -2.831 | -3.248 | -3.872 | -3.965 | -4.296 | -5.743 | -4.752 | -4.032 | -4.021 | -3.841 | -0.423 | -0.423 | -0.423 | -0.423 | 0 | 0 | 0 | -0.417 | 0 | 0 | 0 | -0.002 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 60.567 | 60.87 | 61.118 | 61.174 | 60.678 | 60.77 | 57.478 | 58.099 | 58.267 | 58.711 | 60.776 | 60.758 | 60.369 | 60.271 | 60.001 | 60.367 | 60.481 | 61.136 | 61.431 | 61.482 | 61.579 | 61.857 | 62.128 | 85.123 | 62.199 | 61.916 | 61.984 | 62.158 | 56.045 | 56.474 | 56.406 | 53.019 | 53.104 | 53.139 | 53.128 | 52.965 | 52.852 | 50.306 | 49.742 | 45.038 | 44.334 | 40.85 | 30.57 | 30.481 | 29.218 | 29.084 | 25.431 | 24.4 | 23.381 | 22.977 | 22.788 | 20.742 | 20.725 | 20.662 | 20.512 | 20.371 | 20.371 | 20.337 | 20.299 | 20.235 | 20.259 | 20.311 | 20.506 | -15,548,394.567 | 20.97 | 20.674 | 20.527 | -17,079,083.31 | 20.547 | 7.823 | 7.355 | 9.887 | 9.2 | 9.178 | 8.813 | 11.801 | 8.972 | 10.131 | 10.096 | 11.375 | 9.907 | 9.061 | 8.774 | 8.367 | 4.439 | 4.414 | 4.448 | 4.116 | 4.118 | 4.385 | 4.372 | 4.385 | 5.266 | 6 | 5.649 | 5.699 | 5.699 | 5.584 | 5.56 | 371.566 |
Total Shareholders Equity
| 92.71 | 95.868 | 99.397 | 100.135 | 104.651 | 103.683 | 98.833 | 97.61 | 98.413 | 95.385 | 82.092 | 75.528 | 68.027 | 57.991 | 48.987 | 43.94 | 39.579 | 36.615 | 34.625 | 34.129 | 42.41 | 41.209 | 41.006 | 39.449 | 39.503 | 37.143 | 35.288 | 33.584 | 32.617 | 30.918 | 29.01 | 24.196 | 21.228 | 7.895 | 6.666 | 6.314 | 10.631 | 12.293 | 12.824 | 13.067 | 14.098 | 12.156 | 2.849 | 3.17 | 2.86 | 3.237 | 2.799 | 2.829 | 2.653 | 2.531 | 2.602 | 0.746 | 1.043 | 2.124 | 4.289 | 5.879 | 7.703 | 9.009 | 10.745 | 13.208 | 15.515 | 17.679 | 36.958 | 36.45 | 36.814 | 38.099 | 37.949 | 37.708 | 37.329 | 24.321 | 23.229 | 22.376 | 27.202 | 25.561 | 24.321 | 23.53 | 24.834 | 26.523 | 26.328 | 26.112 | 26.368 | 24.108 | 20.984 | 17.473 | 13.727 | 12.025 | 10.566 | 9.136 | 7.157 | 6.626 | 5.991 | 5.699 | 6.285 | 5.861 | 5.667 | 5.198 | 3.896 | 2.747 | 1.57 | 1,472.655 |
Total Equity
| 92.71 | 95.868 | 99.397 | 100.135 | 104.203 | 103.235 | 98.385 | 97.162 | 97.965 | 94.937 | 81.644 | 75.08 | 67.581 | 57.55 | 48.585 | 43.672 | 39.579 | 36.615 | 34.625 | 34.129 | 42.41 | 41.209 | 41.006 | 39.449 | 39.503 | 37.143 | 35.288 | 33.584 | 32.617 | 30.918 | 29.01 | 24.196 | 21.228 | 7.895 | 6.666 | 8.268 | 10.631 | 12.293 | 12.824 | 13.067 | 14.098 | 12.156 | 2.849 | 3.17 | 2.86 | 3.237 | 2.799 | 2.829 | 2.653 | 2.531 | 2.602 | 0.746 | 1.043 | 2.124 | 4.289 | 5.879 | 7.703 | 9.009 | 10.745 | 13.208 | 15.515 | 17.679 | 36.958 | 36.45 | 36.814 | 38.099 | 37.949 | 37.708 | 37.329 | 24.321 | 23.229 | 22.376 | 27.202 | 25.561 | 24.321 | 23.53 | 24.834 | 26.523 | 26.328 | 26.112 | 26.368 | 24.108 | 20.984 | 17.473 | 13.727 | 12.025 | 10.566 | 9.136 | 7.157 | 6.626 | 5.991 | 5.699 | 6.285 | 5.861 | 5.667 | 5.198 | 3.896 | 2.747 | 1.57 | 1,472.655 |
Total Liabilities & Shareholders Equity
| 436.816 | 433.868 | 436.649 | 421.815 | 360.167 | 365.391 | 279.104 | 278.637 | 262.767 | 225.292 | 218.987 | 211.738 | 198.708 | 196.271 | 190.564 | 197.259 | 155.974 | 158.505 | 136.181 | 122.453 | 125.691 | 131.848 | 131.809 | 141.524 | 141.805 | 137.325 | 132.156 | 128.595 | 125.722 | 121.469 | 120.338 | 53.467 | 52.072 | 40.261 | 38.907 | 40.664 | 15.461 | 16.947 | 17.88 | 18.289 | 16.36 | 13.453 | 3.625 | 3.993 | 3.757 | 4.243 | 4.404 | 4.257 | 4.145 | 4.371 | 4.543 | 2.809 | 3.396 | 3.717 | 5.406 | 7.212 | 8.999 | 10.868 | 12.974 | 15.037 | 18.081 | 20.732 | 41.21 | 39.752 | 39.737 | 41.967 | 40.017 | 40.042 | 40.328 | 26.026 | 26.316 | 26.727 | 29.525 | 27.243 | 26.728 | 25.097 | 26.792 | 28.304 | 28.246 | 29.097 | 32.211 | 31.237 | 26.15 | 22.148 | 17.707 | 14.885 | 12.243 | 10.562 | 10.36 | 9.616 | 8.482 | 8.628 | 8.956 | 8.806 | 10.146 | 9.943 | 9.05 | 8.736 | 7.646 | 2,459.302 |