Microbot Medical Inc.
NASDAQ:MBOT
1 (USD) • At close December 26, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1991 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.479 | 2.465 | 1.21 | 2.517 | 1.335 | 5.721 | 2.15 | 2.442 | 4.332 | 7.294 | 10.472 | 13.493 | 13.428 | 15.619 | 17.924 | 19.65 | 26.531 | 28.233 | 29.585 | 28.771 | 3.548 | 4.879 | 5.357 | 5.238 | 6.673 | 8.02 | 9.46 | 10.787 | 11.729 | 13.078 | 5.002 | 2.709 | 2.079 | 2.449 | 8.674 | 12.111 | 21.185 | 29.929 | 14.146 | 24.988 | 32.213 | 17.847 | 26.464 | 30.585 | 20.955 | 22.753 | 7.231 | 8.471 | 15.713 | 7.203 | 9.455 | 13.311 | 7.294 | 6.534 | 13.066 | 19.708 | 24.555 | 30.766 | 31.337 | 38.618 | 28.227 | 36.76 | 34.057 | 30.043 | 16.171 | 18.593 | 12.61 | 9.759 | 17.529 | 49.182 | 50.922 | 51.796 | 55.441 | 59.907 | 30.876 | 34.541 | 34.971 | 36.396 | 37.405 | 41.06 | 23.141 | 26.022 | 10.346 | 13.082 | 4.17 | 6.534 | 1.549 | 4.236 | 6.671 | 7.782 | 10.629 | 13.697 | 11.854 | 9.439 | 4.499 | 6.069 | 7.247 | 5.535 | 4.502 | 4.76 | 3.7 | 4.8 | 3.9 | 7.9 | 9.3 | 12.9 | 14.4 | 15.9 | 6.4 | 12.4 | 14.5 | 19.9 | 10.8 | 7.1 | 5.6 | 9.5 | 4 | 7.9 | 5.1 | 8.7 | 5.5 | 25.1 | 1.2 | 8.4 | 3.4 | 1.8 | 6.8 | 14.7 |
Short Term Investments
| 3.859 | 3.997 | 5.187 | 3.917 | 6.818 | 4.199 | 2.907 | 5.76 | 1.999 | 1.998 | 1.998 | 1.999 | 4.999 | 4.999 | 4.998 | 4.998 | 0 | 0 | 0 | 2.521 | 2.503 | 2.503 | 2.496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 1.426 | 9.818 | 13.901 | 6.032 | 1.7 | 2.148 | 3.281 | 5.24 | 9.123 | 8.557 | 0.191 | 0.145 | 0.125 | 0.157 | 0.197 | 5.176 | 0.2 | 1.017 | 4.182 | 5.175 | 7.611 | 16.748 | 26.696 | 25.765 | 0 | 0 | 4.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.413 | 16.356 | 0 | 0 | 0 | 0 | 2.6 | 7 | 0 | 0 | 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
| 4.338 | 6.462 | 6.397 | 6.434 | 8.153 | 9.92 | 5.057 | 8.202 | 6.331 | 9.292 | 12.47 | 15.492 | 18.427 | 20.618 | 22.922 | 24.648 | 26.531 | 28.233 | 29.585 | 31.292 | 6.051 | 7.382 | 7.853 | 5.238 | 6.673 | 8.02 | 9.46 | 10.787 | 11.729 | 13.078 | 5.002 | 2.709 | 2.079 | 2.449 | 8.674 | 12.111 | 21.185 | 29.929 | 14.146 | 24.988 | 32.213 | 17.847 | 26.464 | 30.585 | 20.955 | 24.179 | 17.049 | 22.372 | 21.744 | 8.903 | 11.602 | 16.592 | 12.534 | 15.657 | 21.623 | 19.899 | 24.7 | 30.89 | 31.494 | 38.815 | 33.402 | 36.961 | 35.074 | 34.225 | 21.346 | 26.203 | 29.359 | 36.456 | 43.294 | 49.182 | 50.922 | 55.928 | 55.441 | 59.907 | 30.876 | 34.541 | 34.971 | 36.396 | 37.405 | 41.06 | 23.141 | 26.022 | 10.346 | 13.082 | 4.17 | 6.534 | 1.549 | 4.236 | 6.671 | 7.782 | 10.629 | 13.697 | 11.854 | 9.439 | 12.912 | 22.425 | 7.247 | 5.535 | 4.502 | 4.76 | 6.3 | 11.8 | 3.9 | 7.9 | 9.3 | 12.9 | 14.4 | 15.9 | 6.4 | 12.4 | 14.5 | 19.9 | 10.8 | 7.1 | 5.6 | 9.5 | 4 | 7.9 | 5.1 | 8.7 | 5.5 | 25.1 | 1.2 | 8.4 | 3.4 | 1.8 | 6.8 | 14.7 |
Net Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.174 | 0 | 0 | 0 | 0.34 | 0 | 0 | 0 | 0.101 | 0 | 0 | 0 | 0.065 | 0 | 0 | 0 | 0.035 | 0.472 | 0.545 | 0.028 | 0 | 0.024 | 0.047 | 0.031 | 0 | 0.141 | 0.188 | 0.167 | 0.416 | 0.244 | 0.223 | 0.212 | 0.595 | 0.617 | 0.487 | 0.313 | 0.311 | 0.32 | 0.312 | 0.32 | 0.268 | 0.604 | 0.516 | 0.308 | 0.27 | 0.173 | 0.536 | 0.448 | 0.766 | 0.274 | 0.207 | 0.822 | 0.462 | 0.123 | 0.122 | 0.239 | 1.265 | 0.366 | 0.37 | 0.347 | 0.483 | 0.445 | 0.564 | 0.35 | 0.202 | 0.152 | 0.146 | 0.174 | 0.181 | 0.072 | 0.069 | 0.176 | 0.145 | 0.111 | 0.122 | 0.13 | 0.065 | 0.068 | 0.326 | 0.077 | 0.054 | 0.015 | 0.015 | 0.01 | 0.017 | 0.2 | 0.2 | 0 | 0.042 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.6 | 0.1 | 0.2 | 0.2 | 0.7 | 0 | 0 | 0 | 0.8 | 23.5 | 0.1 | 7.8 | 0.2 | 0 | 0 | 0 | 0.3 | 0 | 0.4 | 0.3 | 0.2 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.073 | -0 | -0.001 | 0 | 0 | 0 | 2.3 | 0 | 2.37 | 0.922 | 0.883 | 0.986 | -0.416 | -0.244 | 0.725 | 0.454 | -0.595 | 0.516 | 0.625 | 0.434 | 0.538 | 0.388 | -0.312 | 0.373 | 0.506 | -0.604 | -0.516 | -0.308 | 0.611 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.377 | 0.909 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0.657 | 0.676 | 0.651 | 1.627 | 0.254 | 0.79 | 0.524 | 0.609 | 0.272 | 0.357 | 0.282 | 0.213 | 0.361 | 0.343 | 0.285 | 0.265 | 0.413 | 0.535 | 0.518 | 4.543 | 4.436 | 4.467 | 5.244 | 0.528 | 0.175 | 0.281 | 0.221 | 0.108 | 0 | 0 | 0.578 | 0.606 | 0.003 | 2.34 | 2.978 | 0.025 | 0.946 | 0.908 | 1.067 | 1.105 | 1.106 | 0.832 | 0.538 | 0.66 | 0.627 | 1.329 | 1.252 | 1.358 | 1.18 | 1.194 | 0.414 | 0.529 | 0.485 | 1.08 | 1.009 | 1 | 0.777 | 0.692 | 0.695 | 0.56 | 0.493 | 0.891 | 0.395 | 0.645 | 0.591 | 0.833 | 0.809 | 1.032 | 1.021 | 1.194 | 1.066 | 1.119 | 1.107 | 1.19 | 0.56 | 0.387 | 0.447 | 0.547 | 0.63 | 0.209 | 0.219 | 0.146 | 0.089 | 0.18 | 0.216 | 0.174 | 0.271 | 0.103 | 0.125 | 0.126 | 0.175 | 0.362 | 0.353 | 0.938 | 1.383 | 0.525 | 0.769 | 0.718 | 0.898 | 4.169 | 0.7 | 0.5 | 10.5 | 10.3 | 8.8 | 11.7 | 10.9 | 13.7 | 22 | 20 | 23.7 | 23.2 | 26.1 | 33 | 35.6 | 35.4 | 20.9 | 22.5 | 9.8 | 10.8 | 15.8 | 0.9 | 9.7 | 9.3 | 12.8 | 2.5 | 4.4 | 0.2 |
Total Current Assets
| 4.995 | 7.138 | 7 | 7.921 | 8.407 | 10.339 | 5.581 | 8.814 | 6.603 | 9.649 | 12.752 | 15.879 | 18.788 | 20.961 | 23.207 | 25.253 | 26.944 | 28.768 | 30.103 | 35.936 | 10.487 | 11.849 | 13.097 | 5.831 | 6.848 | 8.301 | 9.681 | 10.93 | 12.201 | 13.623 | 5.608 | 3.315 | 2.106 | 4.836 | 11.683 | 15.213 | 22.273 | 31.026 | 15.379 | 26.508 | 33.562 | 18.902 | 27.214 | 31.84 | 22.199 | 25.995 | 18.614 | 24.041 | 23.244 | 10.409 | 12.337 | 17.388 | 13.624 | 17.253 | 22.939 | 21.169 | 25.649 | 32.118 | 32.637 | 40.141 | 34.169 | 38.059 | 36.292 | 35.332 | 22.059 | 27.159 | 31.407 | 38.753 | 44.681 | 50.746 | 52.335 | 57.53 | 56.993 | 61.661 | 31.786 | 35.13 | 35.569 | 37.088 | 38.208 | 41.45 | 23.433 | 26.237 | 10.611 | 13.407 | 4.496 | 6.829 | 1.951 | 4.404 | 6.864 | 8.234 | 10.881 | 14.113 | 12.222 | 10.392 | 14.305 | 22.967 | 8.216 | 6.453 | 5.401 | 8.971 | 7.2 | 12.5 | 14.6 | 18.4 | 18.3 | 24.8 | 25.5 | 30.2 | 28.5 | 32.6 | 38.4 | 43.8 | 36.9 | 40.1 | 41.2 | 45.7 | 48.4 | 30.5 | 22.7 | 19.7 | 21.3 | 26 | 10.9 | 18 | 16.2 | 4.7 | 11.5 | 15.1 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.213 | 0.296 | 0.367 | 0.406 | 0.481 | 0.545 | 0.627 | 0.723 | 0.806 | 0.893 | 0.93 | 0.888 | 0.913 | 0.904 | 0.963 | 1.026 | 1.08 | 1.139 | 1.195 | 1.19 | 0.636 | 0.726 | 0.81 | 0.259 | 0.28 | 0.291 | 0.213 | 0.09 | 0.066 | 0.069 | 0.069 | 0.053 | 0 | 0 | 4.95 | 5.218 | 5.441 | 5.266 | 5.16 | 5.187 | 5.126 | 5.141 | 5.275 | 5.305 | 5.439 | 3.451 | 1.52 | 1.375 | 1.536 | 1.683 | 1.855 | 2.055 | 2.248 | 2.248 | 2.401 | 2.627 | 2.712 | 2.731 | 2.637 | 2.857 | 3.013 | 3.294 | 3.186 | 3.173 | 3.38 | 3.634 | 3.7 | 3.905 | 4.112 | 3.423 | 3.484 | 3.596 | 3.803 | 3.927 | 3.258 | 3.283 | 3.387 | 3.175 | 3.243 | 3.424 | 3.447 | 3.215 | 3.408 | 3.611 | 3.833 | 3.974 | 4.183 | 4.338 | 4.413 | 4.386 | 4.368 | 4.423 | 4.458 | 1.376 | 1.442 | 4.655 | 4.721 | 5.028 | 5.151 | 5.251 | 6.2 | 7.6 | 7.9 | 8.4 | 8.8 | 8.3 | 7.8 | 7.9 | 15.8 | 14.3 | 12.1 | 10.7 | 10 | 8.3 | 8.3 | 7.9 | 7.9 | 7.9 | 7.8 | 7.9 | 8.1 | 8.2 | 6.9 | 5.8 | 5.9 | 6.1 | 6.2 | 1.8 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.094 | 2.208 | 2.147 | 2.139 | 1.973 | 1.855 | 1.853 | 1.983 | 1.968 | 1.913 | 1.95 | 1.895 | 1.906 | 1.96 | 1.957 | 1.877 | 1.919 | 1.823 | 1.852 | 2.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.039 | 0.039 | 0.042 | 0.046 | 0.294 | 0.315 | 0.336 | 0.357 | 1.584 | 1.727 | 1.766 | 1.836 | 1.673 | 1.654 | 1.718 | 1.823 | 1.877 | 1.897 | 1.995 | 2.011 | 2.769 | 2.93 | 3.018 | 2.997 | 3.187 | 3.184 | 3.331 | 3.648 | 0 | 0 | 0.613 | 0.646 | 0.679 | 0.687 | 0.723 | 0.763 | 0 | 0 | 0 | 0.876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.298 | 0.741 | 0.937 | 1.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.039 | 0.039 | 0.042 | 0.046 | 0.294 | 0.315 | 0.336 | 0.357 | 3.678 | 3.935 | 3.913 | 3.975 | 3.646 | 3.509 | 3.571 | 3.806 | 3.845 | 3.811 | 3.944 | 3.906 | 4.674 | 4.89 | 4.976 | 4.874 | 5.106 | 5.007 | 5.183 | 5.667 | 5.385 | 5.624 | 0.613 | 0.646 | 0.679 | 0.687 | 0.723 | 0.763 | 0 | 0 | 0 | 0.876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.298 | 0.741 | 0.937 | 1.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0.027 | 0 | 0 | -0 | 1.45 | 0.743 | 0.743 | 0.374 | 0.374 | 0.374 | 0.375 | 0.404 | 0.382 | 0.429 | 0.437 | 1.032 | 1.097 | 1.06 | 0.947 | 1.033 | 1.051 | 1.808 | 1.856 | 1.914 | 1.93 | 1.931 | 1.932 | 2.492 | 2.538 | 2.541 | 2.525 | 2.358 | 2.095 | 2.073 | 2.079 | 2.366 | 2.305 | 3.759 | 4.862 | 4.336 | 4.842 | 5.173 | 4.854 | 3.657 | 4.705 | 5.1 | 6.426 | 6.5 | 2.683 | 2.717 | 2.753 | 2.723 | 2.719 | 2.744 | 2.768 | 2.792 | 2.833 | 2.959 | 2.587 | 2.647 | 2.636 | 2.659 | 2.267 | 2.472 | 5.666 | 5.76 | 0.876 | 27.954 | 19.97 | 0.771 | 1.859 | 5.8 | 6.1 | 6.1 | 6.1 | 6.4 | 6.5 | 6.4 | 6.2 | 5.7 | 4.4 | 4.3 | 3.9 | 3.8 | 3.5 | 3.1 | 3.2 | 5.2 | 4.9 | 5.2 | 4.6 | 4.2 | 3.5 | 20.3 | 17.2 | 5.8 | 21.2 | 17.5 | 0.4 |
Total Non-Current Assets
| 0.213 | 0.296 | 0.367 | 0.406 | 0.481 | 0.545 | 0.627 | 0.723 | 0.806 | 0.893 | 0.93 | 0.888 | 0.913 | 0.904 | 0.963 | 1.026 | 1.08 | 1.139 | 1.195 | 1.19 | 0.636 | 0.726 | 0.81 | 0.259 | 0.28 | 0.291 | 0.213 | 0.09 | 0.093 | 0.096 | 0.069 | 0.053 | 0.039 | 1.489 | 5.735 | 6.007 | 6.109 | 5.955 | 5.87 | 5.919 | 9.208 | 9.458 | 9.617 | 9.717 | 10.117 | 8.057 | 6.151 | 6.129 | 6.413 | 6.545 | 7.607 | 7.817 | 8.836 | 9.068 | 9.308 | 9.433 | 10.31 | 10.275 | 10.361 | 11.049 | 10.756 | 11.013 | 5.871 | 5.898 | 6.424 | 6.625 | 8.183 | 9.53 | 8.448 | 8.265 | 8.657 | 9.326 | 7.46 | 8.632 | 8.358 | 9.709 | 9.887 | 5.858 | 5.96 | 6.178 | 6.171 | 5.934 | 6.151 | 6.379 | 6.625 | 6.807 | 7.142 | 6.925 | 7.06 | 7.022 | 7.027 | 6.69 | 6.929 | 7.042 | 7.202 | 6.828 | 33.416 | 25.935 | 6.935 | 7.11 | 12 | 13.7 | 14 | 14.5 | 15.2 | 14.8 | 14.2 | 14.1 | 21.5 | 18.7 | 16.4 | 14.6 | 13.8 | 11.8 | 11.4 | 11.1 | 13.1 | 12.8 | 13 | 12.5 | 12.3 | 11.7 | 27.2 | 23 | 11.7 | 27.3 | 23.7 | 2.2 |
Total Assets
| 5.208 | 7.434 | 7.367 | 8.327 | 8.888 | 10.884 | 6.208 | 9.537 | 7.409 | 10.542 | 13.682 | 16.767 | 19.701 | 21.865 | 24.17 | 26.279 | 28.024 | 29.907 | 31.298 | 37.126 | 11.123 | 12.575 | 13.907 | 6.09 | 7.128 | 8.592 | 9.894 | 11.02 | 12.294 | 13.719 | 5.677 | 3.368 | 2.144 | 6.325 | 17.418 | 21.219 | 28.382 | 36.981 | 21.249 | 32.427 | 42.77 | 28.36 | 36.83 | 41.557 | 32.317 | 34.052 | 24.764 | 30.17 | 29.657 | 16.954 | 19.944 | 25.205 | 22.46 | 26.321 | 32.247 | 30.602 | 35.959 | 42.394 | 42.999 | 51.19 | 44.925 | 49.072 | 42.163 | 41.23 | 28.483 | 33.784 | 39.59 | 48.283 | 53.129 | 59.01 | 60.992 | 66.857 | 64.453 | 70.294 | 40.144 | 44.839 | 45.456 | 42.946 | 44.168 | 47.627 | 29.604 | 32.172 | 16.762 | 19.786 | 11.121 | 13.637 | 9.093 | 11.329 | 13.924 | 15.256 | 17.908 | 20.803 | 19.151 | 17.434 | 21.507 | 29.795 | 41.632 | 32.388 | 12.336 | 16.081 | 19.2 | 26.2 | 28.6 | 32.9 | 33.5 | 39.6 | 39.7 | 44.3 | 50 | 51.3 | 54.8 | 58.4 | 50.7 | 51.9 | 52.6 | 56.8 | 61.5 | 43.3 | 35.7 | 32.2 | 33.6 | 37.7 | 38.1 | 41 | 27.9 | 32 | 35.2 | 17.3 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.246 | 0.178 | 0.096 | 0.357 | 0.238 | 0.24 | 0.224 | 0.116 | 0.287 | 0.233 | 0.212 | 0.279 | 0.489 | 0.347 | 0.408 | 0.275 | 0.19 | 0.146 | 0.204 | 0.284 | 0.282 | 0.179 | 0.123 | 0.63 | 0.194 | 0.192 | 0.089 | 0.078 | 0.021 | 0.101 | 0.3 | 0.512 | 0.081 | 4.172 | 1.925 | 0.025 | 1.392 | 1.377 | 1.678 | 0.34 | 1.217 | 1.706 | 2.19 | 0.264 | 1.861 | 3.022 | 1.429 | 0.217 | 0.961 | 0.759 | 0.931 | 0.207 | 1.424 | 1.35 | 1.158 | 1.099 | 1.236 | 0.605 | 1.018 | 0.891 | 1.362 | 1.016 | 0.951 | 1.078 | 1.36 | 0.917 | 0.807 | 1.814 | 1.538 | 0.699 | 0.739 | 0.621 | 0.592 | 1.247 | 0.722 | 0.637 | 0.55 | 0.424 | 0.798 | 0.525 | 1.293 | 0.532 | 0.486 | 0.454 | 0.382 | 0.497 | 0.441 | 0.342 | 0.327 | 0.292 | 0.318 | 0.578 | 0.168 | 0.537 | 0.238 | 0.526 | 0.234 | 0.144 | 0.122 | 0.631 | 1.8 | 1.8 | 2 | 1.7 | 3 | 4.1 | 3 | 4.1 | 5.3 | 4.1 | 3.7 | 1.9 | 3.1 | 2.6 | 3 | 0.6 | 3.4 | 3.6 | 3.3 | 0.6 | 2.1 | 1.9 | 2.1 | 0.7 | 1.3 | 0.6 | 0.5 | 0.5 |
Short Term Debt
| 0.065 | 0.22 | 0.191 | 0.191 | 0.206 | 0.45 | 0.532 | 0.283 | 0.556 | 0.59 | 0.632 | 0.278 | 0.534 | 0.165 | 0.173 | 0.374 | 0.184 | 0.188 | 0.176 | 0.143 | 0.314 | 0.304 | 0.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.512 | 0 | 0.391 | 1,437.44 | 2.476 | 3.491 | 4.116 | 4,706.599 | 3.941 | 3.873 | 3.84 | 3.811 | 3.803 | 2.831 | 0.217 | 0.213 | 0.209 | 0.199 | 0.195 | 0.209 | 0.233 | 0.236 | 0.249 | 0.244 | 0.239 | 0.233 | 0.23 | 0.229 | 0.229 | 0.229 | 0.217 | 0.168 | 0.255 | 0.219 | 0.187 | -0.137 | 0.15 | 0.158 | 0.173 | 0.206 | 0.238 | 0.314 | 0.311 | 0.309 | 0.306 | 0.304 | 0.301 | 0.297 | 0.242 | 0.24 | 0.238 | 0.237 | 0.236 | 0.234 | 0.232 | 0.229 | 0.227 | 0.234 | 0.262 | 0.289 | 0.335 | 0.335 | 0.333 | 0.332 | 0.327 | 0.326 | 0.326 | 0.324 | 0.3 | 1.1 | 0 | 1.3 | 1.3 | 1.4 | 1 | 1.1 | 1.1 | 1.2 | 1.3 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 0.9 | 1 | 1 | 1 | 0.9 | 0.9 | 0.8 | 0.7 | 0.6 | 0.6 | 0.6 | 0.4 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | -0.295 | 0 | 1.031 | 0 | 0 | 0 | 1.014 | -0.184 | -0.188 | -0.176 | 3.791 | -0.314 | -0.304 | 3.682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.028 | 0.045 | 0.061 | 0.067 | 0.068 | 0.024 | 0.049 | 0.074 | 0.056 | 0.027 | 0.039 | 0.044 | 0.054 | 0.024 | 0.034 | 0.046 | 0.06 | 0.091 | 0.186 | 0.2 | 0.148 | 0.271 | 0.034 | 0.044 | 0.054 | 0.024 | 0.034 | 0.044 | 0.054 | 0.017 | 0.017 | 16.826 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.852 | 0 | 0 | 0 | 0 | 0.785 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.06 | 0.943 | 0.896 | 3.238 | 1.047 | 0.634 | 0.477 | 1.67 | 0.807 | 0.901 | 0.831 | 1.427 | 0.372 | 0.692 | 0.694 | 0.696 | 0.545 | 0.517 | 0.547 | 4.399 | 3.993 | 3.923 | 3.682 | 4.13 | 0.363 | 0.388 | 0.379 | 0.45 | 0.486 | 0.667 | 0.518 | 0.271 | 1.373 | 6.286 | 4.852 | -2,908.383 | 5.751 | 4.734 | 3.4 | -4,695.459 | 2.683 | 2.673 | 2.278 | 4.99 | 2.332 | 1.946 | 2.047 | 4.593 | 2.828 | 3.292 | 3.382 | 5.193 | 3.756 | 3.076 | 2.943 | 4.139 | 3.102 | 3.995 | 3.533 | 5.291 | 3.922 | 4.647 | 4.064 | 3.682 | 3.171 | 3.709 | 3.194 | 3.837 | 3.357 | 2.763 | 3.063 | 3.306 | 1.857 | 2.07 | 2.119 | 2.602 | 2.003 | 2.031 | 1.69 | 2.561 | 1.978 | 1.847 | 1.682 | 1.83 | 0.636 | 0.7 | 0.444 | 0.588 | 0.859 | 0.881 | 0.662 | 0.499 | 1.562 | 1.954 | 2.166 | 2.618 | 0.574 | 0.915 | 1.108 | 2.905 | 0 | 0 | 1.5 | 2.5 | 0 | 1.7 | 0.1 | 0 | 1.8 | 0 | 3.1 | 4.2 | 1.7 | 1.8 | 0.2 | 4.3 | 1.6 | 1.7 | 1.4 | 2.3 | 0.1 | -0.1 | 0 | 1.7 | 0 | 1.1 | 1 | 0.7 |
Total Current Liabilities
| 1.371 | 1.341 | 1.183 | 3.786 | 1.491 | 1.324 | 1.233 | 2.069 | 1.65 | 1.724 | 1.675 | 1.984 | 1.395 | 1.204 | 1.275 | 1.345 | 0.919 | 0.851 | 0.927 | 4.826 | 4.589 | 4.406 | 4.429 | 4.76 | 0.557 | 0.58 | 0.468 | 0.528 | 0.507 | 0.768 | 0.818 | 0.783 | 3.471 | 10.475 | 7.201 | 9.83 | 9.635 | 9.619 | 9.211 | 11.497 | 7.869 | 8.296 | 8.37 | 9.132 | 8.062 | 7.822 | 3.742 | 5.097 | 4.053 | 4.277 | 4.547 | 5.653 | 5.467 | 4.686 | 4.385 | 5.528 | 4.636 | 4.925 | 4.967 | 6.53 | 5.661 | 6.163 | 5.266 | 5.318 | 4.84 | 4.869 | 4.222 | 5.848 | 5.098 | 3.637 | 3.991 | 4.15 | 2.708 | 3.631 | 3.153 | 3.548 | 2.859 | 2.759 | 2.788 | 3.383 | 3.513 | 2.618 | 2.406 | 2.522 | 1.254 | 1.432 | 1.117 | 1.159 | 1.412 | 1.407 | 1.242 | 1.367 | 2.065 | 2.826 | 2.737 | 3.476 | 1.136 | 1.386 | 1.556 | 3.861 | 2.1 | 2.9 | 3.5 | 5.5 | 4.3 | 7.2 | 4.1 | 5.2 | 8.2 | 5.3 | 8.1 | 7.3 | 6 | 5.5 | 4.3 | 6 | 5.9 | 6.3 | 5.7 | 3.9 | 3.1 | 2.7 | 2.9 | 3.1 | 1.9 | 2.3 | 2.1 | 1.6 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.029 | 0.038 | 0.017 | 0.04 | 0.039 | 0.092 | 0.127 | 0.179 | 0.226 | 0.278 | 0.386 | 0.402 | 0.436 | 0.543 | 0.565 | 0.626 | 0.629 | 0.667 | 0.693 | 0.76 | 0.131 | 0.188 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.245 | 0.076 | 0 | 0.001 | 0.013 | 0.435 | 8.933 | 8.937 | 9.286 | 10.343 | 12.062 | 11.125 | 12.121 | 9.274 | 9.9 | 7.003 | 0.082 | 0.138 | 0.193 | -5.076 | -12.735 | 0.331 | 0.371 | -1.335 | -4.303 | 0.54 | 0.604 | 0.666 | 0.726 | 0.785 | -3.22 | -3.467 | -3.741 | 0.867 | 0.82 | 0.895 | 0.965 | 1.034 | 1.075 | 1.115 | 1.113 | 1.145 | 1.178 | 1.221 | 1.286 | 1.351 | 1.416 | 1.494 | 1.57 | 1.646 | 1.668 | 1.73 | 1.79 | 1.85 | 1.91 | 1.969 | 2.028 | 2.087 | 2.145 | 2.203 | 2.26 | 2.316 | 2.354 | 2.438 | 2.521 | 2.605 | 2.693 | 2.775 | 2.855 | 2.937 | 3.1 | 3.1 | 3.2 | 3.8 | 4.1 | 4.7 | 3.9 | 4.1 | 7.5 | 7.6 | 7.8 | 8.2 | 7.3 | 5.8 | 5.2 | 5.4 | 5.2 | 5.3 | 5.4 | 5.6 | 3.7 | 3.5 | 3.2 | 3.4 | 3.7 | 3.8 | 3.9 | 0.7 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.017 | 0.021 | 0.025 | 0.029 | 0.033 | 0.038 | 0.042 | 0.046 | 0.05 | 0.054 | 0.059 | 0.063 | 0.067 | 0.071 | 0.076 | 0.08 | 0.084 | 0.088 | 0.092 | 0.097 | 0.101 | 0.105 | 0.109 | 0.113 | 0.118 | 0.122 | 0.126 | 0.181 | 0.159 | 0.226 | 0.143 | 0.147 | 0.151 | 0.155 | 0.16 | 163.865 | 0.168 | 0.172 | 0.176 | 180.691 | 0.228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | 7.746 | 0.742 | 2.272 | 2.728 | 3.743 | 1.639 | 3.962 | 10.298 | 7.651 | 0.118 | 10.214 | 10.031 | 10.44 | 10.655 | 15.857 | 5.077 | 12.735 | 8.118 | -0.3 | 1.334 | 4.304 | 1.991 | 2.335 | 2.532 | 2.829 | 3.057 | 3.322 | 3.584 | 3.841 | 4.183 | -0.151 | -0.155 | -0.16 | -163.865 | -0.168 | -0.172 | -0.176 | -180.691 | -0.228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.505 | 0.514 | 0.515 | 0.528 | 0.539 | 0.538 | 0.725 | 0.813 | 0.778 | 0.716 | 17.032 | 11.288 | 0.399 | 0.399 | 5.057 | 4.67 | 7.043 | 1.13 | 0.972 | 8.016 | 0.512 | 0.368 | 0.216 | 0.216 | 0.246 | 1.916 | 0.282 | 0.282 | 2.546 | 2.904 | 2.926 | 6.948 | 4.951 | 6.186 | 8.627 | 10.143 | 9.72 | 11.551 | 11.662 | 8.906 | 4.958 | 5.324 | 5.587 | 6.188 | 6.262 | 6.834 | 6.614 | 7.186 | 7.429 | 7.392 | 7.491 | 7.564 | 6.794 | 6.679 | 5.733 | 5.648 | 5.012 | 4.08 | 4.261 | 4.452 | 3.529 | 3.35 | 4.74 | 4.296 | 5.376 | 4.604 | 4.594 | 3.913 | 0.993 | 0.911 | 0.787 | 0.732 | 0.677 | 0.622 | 0.567 | 0.528 | 5.8 | 5.8 | 5.7 | 5.7 | 5.2 | 5.2 | 0 | 0 | 6.4 | 6.8 | 7.5 | 8.2 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 |
Total Non-Current Liabilities
| 0.029 | 0.038 | 0.017 | 0.04 | 0.039 | 0.092 | 0.127 | 0.179 | 0.226 | 0.278 | 0.386 | 0.402 | 0.436 | 0.543 | 0.565 | 0.626 | 0.629 | 0.667 | 0.693 | 0.76 | 0.131 | 0.188 | 0.25 | 0.008 | 0.505 | 0.514 | 0.515 | 0.528 | 0.539 | 0.538 | 0.97 | 0.889 | 0.795 | 0.738 | 17.07 | 11.723 | 11.638 | 12.102 | 14.385 | 15.059 | 19.156 | 22.607 | 20.803 | 17.471 | 20.693 | 17.473 | 10.814 | 11.089 | 16.38 | 7.312 | 13.391 | 8.827 | 3.018 | 4.773 | 7.815 | 9.593 | 8.007 | 9.507 | 12.308 | 14.165 | 14.044 | 16.261 | 16.567 | 14.103 | 5.778 | 6.219 | 6.552 | 7.222 | 7.337 | 7.949 | 7.904 | 8.331 | 8.835 | 8.613 | 8.778 | 8.915 | 8.211 | 8.173 | 7.303 | 7.295 | 6.68 | 5.81 | 6.05 | 6.301 | 5.438 | 5.319 | 6.768 | 6.382 | 7.522 | 6.807 | 6.853 | 6.229 | 3.347 | 3.349 | 3.308 | 3.337 | 3.369 | 3.397 | 3.422 | 3.465 | 8.9 | 8.9 | 8.9 | 9.5 | 9.3 | 9.9 | 3.9 | 4.1 | 13.9 | 14.4 | 15.3 | 16.4 | 7.3 | 5.8 | 5.2 | 5.4 | 5.3 | 5.3 | 5.4 | 5.7 | 3.7 | 3.5 | 3.2 | 3.4 | 3.8 | 3.8 | 3.9 | 0.8 |
Total Liabilities
| 1.4 | 1.379 | 1.2 | 3.826 | 1.53 | 1.416 | 1.36 | 2.248 | 1.876 | 2.002 | 2.061 | 2.386 | 1.831 | 1.747 | 1.84 | 1.971 | 1.548 | 1.518 | 1.62 | 5.586 | 4.72 | 4.594 | 4.679 | 4.768 | 1.062 | 1.094 | 0.983 | 1.056 | 1.046 | 1.306 | 1.788 | 1.672 | 4.266 | 11.213 | 24.271 | 21.553 | 21.273 | 21.721 | 23.595 | 26.556 | 27.025 | 30.903 | 29.172 | 26.603 | 28.756 | 25.294 | 14.556 | 16.186 | 20.434 | 11.589 | 17.938 | 14.48 | 8.485 | 9.459 | 12.2 | 15.121 | 12.644 | 14.431 | 17.274 | 20.695 | 19.705 | 22.424 | 21.833 | 19.421 | 10.619 | 11.088 | 10.774 | 13.071 | 12.435 | 11.586 | 11.895 | 12.481 | 11.543 | 12.244 | 11.931 | 12.463 | 11.07 | 10.932 | 10.091 | 10.678 | 10.193 | 8.428 | 8.457 | 8.823 | 6.693 | 6.751 | 7.884 | 7.541 | 8.934 | 8.214 | 8.095 | 7.595 | 5.412 | 6.175 | 6.045 | 6.813 | 4.505 | 4.783 | 4.979 | 7.326 | 11 | 11.8 | 12.4 | 15 | 13.6 | 17.1 | 8 | 9.3 | 22.1 | 19.7 | 23.4 | 23.7 | 13.3 | 11.3 | 9.5 | 11.4 | 11.2 | 11.6 | 11.1 | 9.6 | 6.8 | 6.2 | 6.1 | 6.5 | 5.7 | 6.1 | 6 | 2.4 |
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 | 0.035 | 0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.084 | 0 | 0 | 0.313 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,829.78 | 1,659.813 | 2,979.687 | 0 | 0 | 0 | 0 | 0.615 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 0 | 116.819 | 0 | 0 | 0 | 0 | 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 |
Common Stock
| 0.168 | 0.161 | 0.145 | 0.118 | 0.118 | 0.118 | 0.083 | 0.08 | 0.072 | 0.072 | 0.072 | 0.072 | 0.072 | 0.072 | 0.072 | 0.072 | 0.072 | 0.071 | 0.071 | 0.072 | 0.043 | 0.043 | 0.043 | 0.031 | 0.03 | 0.437 | 0.421 | 0.406 | 0.37 | 0.344 | 0.273 | 0.266 | 0.163 | 0.117 | 0.116 | 1.113 | 1.086 | 1.081 | 0.693 | 0.687 | 0.687 | 0.57 | 0.554 | 0.551 | 0.42 | 0.413 | 0.389 | 0.375 | 1.599 | 1.502 | 1.483 | 1.473 | 1.391 | 1.387 | 1.377 | 1.273 | 1.27 | 1.272 | 1.196 | 1.183 | 1.083 | 1.067 | 0.989 | 0.949 | 0.811 | 0.809 | 0.808 | 0.807 | 0.801 | 0.801 | 0.786 | 0.78 | 0.778 | 0.778 | 0.66 | 0.654 | 0.644 | 0.635 | 0.624 | 0.621 | 0.543 | 0.542 | 0.41 | 0.41 | 0.339 | 0.338 | 0.27 | 0.269 | 0.258 | 0.247 | 0.242 | 0.242 | 0.235 | 0.219 | 0.215 | 0.21 | 0.209 | 0.195 | 0.194 | 0.186 | 0.2 | 0.2 | 0 | 0 | 0 | 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
| -87.552 | -84.337 | -81.872 | -79.501 | -76.347 | -73.901 | -71.614 | -68.761 | -65.763 | -62.295 | -58.782 | -55.593 | -51.734 | -49.179 | -46.668 | -44.28 | -41.643 | -39.171 | -37.316 | -35.111 | -33.241 | -31.367 | -29.825 | -27.864 | -25.735 | -23.986 | -22.093 | -20.624 | -19.037 | -17.85 | -14.342 | -13.035 | -467.98 | -463.733 | -466.248 | -456.687 | -447.727 | -438.084 | -429.622 | -420.272 | -410.023 | -407.266 | -395.151 | -387.53 | -380.568 | -373.376 | -367.508 | -361.091 | -358.333 | -341.996 | -342.829 | -332.6 | -325.388 | -321.054 | -317.019 | -311.271 | -302.315 | -296.762 | -292.152 | -286.028 | -280.794 | -275.649 | -268.283 | -259.002 | -248.919 | -243.175 | -236.46 | -229.915 | -222.089 | -214.936 | -209.512 | -204.892 | -198.989 | -194.126 | -190.137 | -185.944 | -181.616 | -181.522 | -177.654 | -174.205 | -169.286 | -164.948 | -161.646 | -158.875 | -152.26 | -149.83 | -147.071 | -144.661 | -142.703 | -139.978 | -136.755 | -133.945 | -130.422 | -128.635 | -130.23 | -130.498 | -124.238 | -121.699 | -121.167 | -119.373 | -114.1 | -107.4 | -105.6 | -103.7 | -101.5 | -98.6 | -94.6 | -91 | -89.9 | -77.8 | -77.1 | -72.9 | -68.5 | -64.9 | -62.2 | -59.2 | -53.8 | -51.3 | -48.4 | -50.3 | -45.7 | -40.9 | -36.5 | -33.8 | -28.4 | -24.7 | -21.3 | -11.3 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | -0.145 | 0 | 0 | 0 | -0.132 | 0 | 0 | 0 | -0.078 | 0 | 0 | -0.07 | -0.064 | 0.047 | 0.047 | 0.047 | 0.047 | 0.047 | 0.05 | 0.033 | 0.065 | 0.18 | 0.363 | 0.266 | 0.252 | 0.171 | -0.035 | -0.039 | 0.193 | 0.17 | 0.07 | 0.139 | 0.041 | 0.062 | 0.201 | 0.296 | 0.12 | 0.204 | -0.084 | 0.044 | 0.395 | -0.313 | -0.1 | 0.043 | -0.008 | -1.976 | -1.703 | -1.146 | -0.284 | -0.433 | 0.004 | 0.336 | 3.188 | -3.037 | -1.977 | -1.554 | -0.254 | -0.154 | -0.699 | -0.783 | -0.886 | -0.868 | -0.893 | -0.925 | -0.978 | -1.004 | -1.052 | -1.006 | -1.058 | -1.035 | -1.226 | -1.493 | -2.27 | -1.843 | -3.625 | 6.368 | 13.621 | 24.957 | 18.083 | -1.181 | -120.598 | -1.3 | -1.4 | -8.1 | -8.1 | -6.3 | -7.1 | -6.3 | -6.3 | -8.3 | -7.8 | -7.4 | -6.9 | -6.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 91.192 | 90.231 | 87.894 | 83.884 | 83.587 | 83.251 | 76.379 | 75.97 | 71.224 | 70.763 | 70.331 | 69.902 | 69.532 | 69.225 | 68.926 | 68.516 | 68.047 | 67.489 | 66.923 | 66.579 | 39.601 | 39.305 | 39.01 | 29.155 | 31.771 | 31.047 | 30.583 | 30.182 | 29.915 | 29.919 | 17.958 | 14.465 | 465.649 | 458.68 | 459.232 | -1,772.27 | 453.703 | 452.213 | 426.55 | 425.39 | 424.902 | 403.79 | 401.989 | 401.681 | 383.538 | 381.757 | 377.366 | 374.508 | 365.788 | 345.788 | 343.213 | 343.06 | 337.91 | 336.328 | 335.392 | 325.359 | 324.156 | 323.537 | 316.636 | 314.945 | 305.244 | 301.33 | 287.582 | 279.869 | 267.948 | 266.767 | 265.614 | 264.604 | 262.415 | 261.556 | 257.486 | 255.3 | 254.158 | 253.375 | 219.245 | 217.919 | 215.512 | 213.6 | 211.89 | 211.419 | 189.022 | 189.042 | 170.466 | 170.406 | 157.354 | 157.43 | 149.016 | 149.238 | 148.47 | 147.999 | 147.819 | 149.18 | 144.27 | 141.8 | 137.609 | 138.15 | 134.699 | 129.526 | 129.511 | 243.29 | 123.4 | 123 | 129.9 | 122.9 | 127.7 | 128.2 | 132.6 | 132.3 | 126.1 | 117.2 | 115.9 | 114.5 | 112.5 | 105.5 | 105.3 | 104.6 | 104.1 | 83 | 73 | 72.9 | 72.5 | 72.4 | 68.5 | 68.3 | 50.6 | 50.6 | 50.5 | 26.1 |
Total Shareholders Equity
| 3.808 | 6.055 | 6.167 | 4.501 | 7.358 | 9.468 | 4.848 | 7.289 | 5.533 | 8.54 | 11.621 | 14.381 | 17.87 | 20.118 | 22.33 | 24.308 | 26.476 | 28.389 | 29.678 | 31.54 | 6.403 | 7.981 | 9.228 | 1.322 | 6.066 | 7.498 | 8.911 | 9.964 | 11.248 | 12.413 | 3.889 | 1.696 | -2.122 | -4.888 | -6.853 | -0.334 | 7.109 | 15.26 | -2.346 | 5.871 | 15.745 | -2.543 | 7.658 | 14.954 | 3.561 | 8.758 | 10.208 | 13.985 | 9.224 | 5.365 | 2.006 | 10.725 | 13.975 | 16.862 | 20.047 | 15.481 | 23.315 | 27.962 | 25.724 | 30.495 | 25.22 | 26.648 | 20.33 | 21.809 | 17.865 | 22.697 | 28.816 | 35.212 | 40.694 | 47.425 | 49.097 | 54.376 | 52.91 | 58.05 | 28.213 | 32.376 | 34.386 | 32.014 | 34.077 | 36.95 | 19.411 | 23.743 | 8.306 | 10.964 | 4.429 | 6.886 | 1.209 | 3.788 | 4.99 | 7.042 | 9.813 | 13.208 | 13.739 | 11.259 | 15.462 | 22.982 | 37.126 | 27.606 | 7.357 | 8.755 | 8.2 | 14.4 | 16.2 | 17.9 | 19.9 | 22.5 | 31.7 | 35 | 27.9 | 31.6 | 31.4 | 34.7 | 37.4 | 40.6 | 43.1 | 45.4 | 50.3 | 31.7 | 24.6 | 22.6 | 26.8 | 31.5 | 32 | 34.5 | 22.2 | 25.9 | 29.2 | 14.9 |
Total Equity
| 3.808 | 6.055 | 6.167 | 4.501 | 7.358 | 9.468 | 4.848 | 7.289 | 5.533 | 8.54 | 11.621 | 14.381 | 17.87 | 20.118 | 22.33 | 24.308 | 26.476 | 28.389 | 29.678 | 31.54 | 6.403 | 7.981 | 9.228 | 1.322 | 6.066 | 7.498 | 8.911 | 9.964 | 11.248 | 12.413 | 3.889 | 1.696 | -2.122 | -4.888 | -6.853 | -0.334 | 7.109 | 15.26 | -2.346 | 5.871 | 15.745 | -2.543 | 7.658 | 14.954 | 3.561 | 8.758 | 10.208 | 13.985 | 9.224 | 5.365 | 2.006 | 10.725 | 13.975 | 16.862 | 20.047 | 15.481 | 23.315 | 27.962 | 25.724 | 30.495 | 25.22 | 26.648 | 20.33 | 21.809 | 17.865 | 22.697 | 28.816 | 35.212 | 40.694 | 47.425 | 49.097 | 54.376 | 52.91 | 58.05 | 28.213 | 32.376 | 34.386 | 32.014 | 34.077 | 36.95 | 19.411 | 23.743 | 8.306 | 10.964 | 4.429 | 6.886 | 1.209 | 3.788 | 4.99 | 7.042 | 9.813 | 13.208 | 13.739 | 11.259 | 15.462 | 22.982 | 37.126 | 27.606 | 7.357 | 8.755 | 8.2 | 14.4 | 16.2 | 17.9 | 19.9 | 22.5 | 31.7 | 35 | 27.9 | 31.6 | 31.4 | 34.7 | 37.4 | 40.6 | 43.1 | 45.4 | 50.3 | 31.7 | 24.6 | 22.6 | 26.8 | 31.5 | 32 | 34.5 | 22.2 | 25.9 | 29.2 | 14.9 |
Total Liabilities & Shareholders Equity
| 5.208 | 7.434 | 7.367 | 8.327 | 8.888 | 10.884 | 6.208 | 9.537 | 7.409 | 10.542 | 13.682 | 16.767 | 19.701 | 21.865 | 24.17 | 26.279 | 28.024 | 29.907 | 31.298 | 37.126 | 11.123 | 12.575 | 13.907 | 6.09 | 7.128 | 8.592 | 9.894 | 11.02 | 12.294 | 13.719 | 5.677 | 3.368 | 2.144 | 6.325 | 17.418 | 21.219 | 28.382 | 36.981 | 21.249 | 32.427 | 42.77 | 28.36 | 36.83 | 41.557 | 32.317 | 34.052 | 24.764 | 30.17 | 29.657 | 16.954 | 19.944 | 25.205 | 22.46 | 26.321 | 32.247 | 30.602 | 35.959 | 42.394 | 42.999 | 51.19 | 44.925 | 49.072 | 42.163 | 41.23 | 28.483 | 33.784 | 39.59 | 48.283 | 53.129 | 59.01 | 60.992 | 66.857 | 64.453 | 70.294 | 40.144 | 44.839 | 45.456 | 42.946 | 44.168 | 47.627 | 29.604 | 32.172 | 16.762 | 19.786 | 11.121 | 13.637 | 9.093 | 11.329 | 13.924 | 15.256 | 17.908 | 20.803 | 19.151 | 17.434 | 21.507 | 29.795 | 41.632 | 32.388 | 12.336 | 16.081 | 19.2 | 26.2 | 28.6 | 32.9 | 33.5 | 39.6 | 39.7 | 44.3 | 50 | 51.3 | 54.8 | 58.4 | 50.7 | 51.9 | 52.6 | 56.8 | 61.5 | 43.3 | 35.7 | 32.2 | 33.6 | 37.7 | 38.1 | 41 | 27.9 | 32 | 35.2 | 17.3 |