Microbix Biosystems Inc.
TSX:MBX.TO
0.315 (CAD) • At close October 30, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 12.809 | 12.873 | 12.783 | 11.606 | 13.409 | 11.722 | 12.425 | 13.488 | 14.163 | 12.201 | 10.495 | 9.986 | 7.507 | 1.545 | 0.417 | 0.093 | 0.402 | 0.168 | 0.07 | 0.096 | 0.014 | 0.025 | 0.276 | 0.044 | 0.056 | 0.092 | 0.051 | 0.054 | 0.164 | 0.033 | 0.002 | 0.005 | 0.005 | 0.007 | 0.066 | 0.104 | -0.02 | 1.117 | 0.791 | 0.547 | 0.452 | 1.15 | 0.208 | 0.26 | 0.053 | 0.125 | 0.175 | 0.228 | 0.563 | 0.494 | 0.188 | 0.125 | 0.195 | 0.149 | 0.193 | 0.016 | 0.099 | 0.775 | 0.121 | 0.588 | 0.774 | 0.801 | 1.045 | 3.407 | 3.39 | 4.469 | 6.241 | 0.638 | 0.548 | 0.108 | 0.1 | 0.401 | 1.066 | 1.559 | 1.262 | 1.255 | 1.509 | 1.577 | 1.353 | 1.272 | 0.788 | 0.631 | 0.498 | 0.527 | 0.556 | 0.429 | 0.878 | 0.557 | 0.298 | 0.474 | 0.612 | 0.694 | 0.511 | 0.502 | 0.51 | 0.552 | 0.5 | 0.3 | 0.2 | 0.2 | 0.4 | 0.8 | 0.9 | 1.7 | 1.9 | 3 | 5 | 6.1 | 6.3 | 0.3 | 1.1 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 12.809 | 12.873 | 12.783 | 11.606 | 13.409 | 11.722 | 12.425 | 13.488 | 14.163 | 12.201 | 10.495 | 9.986 | 7.507 | 1.545 | 0.417 | 0.093 | 0.402 | 0.168 | 0.07 | 0.096 | 0.014 | 0.025 | 0.276 | 0.044 | 0.056 | 0.092 | 0.051 | 0.054 | 0.164 | 0.033 | 0.002 | 0.005 | 0.005 | 0.007 | 0.066 | 0.104 | -0.02 | 1.117 | 0.791 | 0.547 | 0.452 | 1.15 | 0.208 | 0.26 | 0.053 | 0.125 | 0.175 | 0.228 | 0.563 | 0.494 | 0.188 | 0.125 | 0.195 | 0.149 | 0.193 | 0.016 | 0.099 | 0.775 | 0.121 | 0.588 | 0.774 | 0.801 | 1.045 | 3.407 | 3.39 | 4.469 | 6.241 | 0.638 | 0.548 | 0.108 | 0.1 | 0.401 | 1.066 | 1.559 | 1.262 | 1.255 | 1.509 | 1.577 | 1.353 | 1.272 | 0.788 | 0.631 | 0.498 | 0.527 | 0.556 | 0.429 | 0.878 | 0.557 | 0.298 | 0.474 | 0.612 | 0.694 | 0.511 | 0.502 | 0.51 | 0.552 | 0.5 | 0.3 | 0.2 | 0.2 | 0.4 | 0.8 | 0.9 | 1.7 | 1.9 | 3 | 5 | 6.1 | 6.3 | 0.3 | 1.1 |
Net Receivables
| 4.089 | 4.443 | 3.863 | 4.176 | 3.403 | 3.184 | 2.895 | 3.089 | 2.518 | 4.578 | 5.591 | 4.206 | 4.18 | 2.124 | 1.896 | 1.887 | 1.304 | 2.008 | 1.257 | 1.777 | 1.917 | 1.922 | 1.078 | 1.406 | 2.028 | 1.038 | 1.726 | 1.487 | 1.016 | 1.547 | 1.304 | 2.204 | 2.302 | 1.605 | 0.897 | 1.842 | 2.026 | 2.224 | 1.758 | 2.285 | 1.856 | 1.863 | 1.076 | 1.23 | 1.271 | 1.22 | 0.72 | 1.513 | 0.605 | 1.134 | 0.948 | 1.501 | 1.223 | 1.275 | 0.751 | 1.983 | 0.864 | 0.982 | 0.77 | 1.123 | 0.788 | 1.58 | 1.779 | 1.207 | 1.386 | 1.249 | 0.878 | 0.822 | 0.89 | 0.841 | 0.713 | 0.629 | 0.599 | 0.745 | 0.488 | 0.501 | 0.586 | 0.464 | 0.571 | 0.46 | 0.541 | 0.692 | 0.617 | 0.789 | 0.685 | 0.668 | 0.413 | 0.498 | 0.704 | 0.418 | 0.314 | 0.452 | 0.762 | 0.748 | 0.659 | 0.447 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.8 | 1.1 | 1.9 | 1.2 | 0.5 | 0.7 | 1.1 | 0.8 | 0.4 |
Inventory
| 6.249 | 6.157 | 6.145 | 5.752 | 6.05 | 6.854 | 6.087 | 5.285 | 5.298 | 5.342 | 4.85 | 4.408 | 4.823 | 4.914 | 4.529 | 4.293 | 4.835 | 4.791 | 4.809 | 4.48 | 5.339 | 5.221 | 5.324 | 4.447 | 4.702 | 4.62 | 4.641 | 4.467 | 4.416 | 3.97 | 3.674 | 3.396 | 3.574 | 3.662 | 4.02 | 3.625 | 2.44 | 1.919 | 1.651 | 1.598 | 1.397 | 1.098 | 1.001 | 1.072 | 1.253 | 1.342 | 1.451 | 1.247 | 1.687 | 1.625 | 1.704 | 1.284 | 1.467 | 1.36 | 1.338 | 1.091 | 1.289 | 1.167 | 1.183 | 0.934 | 0.798 | 0.781 | 0.781 | 0.866 | 0.867 | 0.81 | 0.775 | 0.757 | 0.979 | 0.954 | 0.9 | 0.844 | 0.714 | 0.654 | 0.576 | 0.556 | 0.466 | 0.429 | 0.443 | 0.492 | 0.577 | 0.508 | 0.432 | 0.452 | 0.44 | 0.466 | 0.524 | 0.429 | 0.375 | 0.416 | 0.438 | 0.39 | 0.386 | 0.393 | 0.39 | 0.411 | 0.4 | 0.5 | 0.4 | 0.4 | 3.1 | 3.1 | 3.1 | 3.1 | 1.1 | 0.8 | 0.9 | 0.6 | 0.4 | 0.4 | 0 |
Other Current Assets
| 0.77 | 1.209 | 0.911 | 0.767 | 0.636 | 0.55 | 0.715 | 0.546 | 1.496 | 1.005 | 0.612 | 0.495 | 0.295 | 0.256 | 0.293 | 0.22 | 0.159 | 0 | 0.025 | 0.099 | 0.116 | 0.161 | 0.115 | 0.17 | 0.172 | 0.093 | 0.094 | 0.153 | 0.112 | 0.089 | 0.062 | 0.056 | 0.068 | 0.091 | 0.126 | 0.216 | 0.436 | 0.184 | 0 | 0.276 | 0.368 | 0.304 | -0 | 0.076 | 0 | 0.101 | -0 | 0.148 | 0.103 | 0.094 | 0.053 | 0.178 | 0.104 | 0.117 | 0 | 0.1 | 0.092 | 0 | 0.062 | 0.113 | 0.083 | 0 | 0.122 | 0.132 | 0.137 | -0 | 0.063 | 0.078 | 0 | -0 | 0.063 | 0.071 | 0.116 | 0.072 | 0.052 | 0.077 | 0.087 | 0.081 | 0.052 | 0.045 | 0.05 | 0.049 | 0.037 | 0.046 | 0.092 | 0.117 | 0.053 | 0.034 | 0.083 | 0.099 | 0.086 | 0.091 | 0.111 | 0.097 | 0.032 | 0.046 | 0.1 | 0 | 0.1 | 0.1 | 0.5 | 0.6 | 0.6 | 0.5 | 0.6 | 0.5 | 0.6 | 0.6 | 0.3 | 0.5 | 0.4 |
Total Current Assets
| 23.918 | 24.683 | 23.701 | 22.302 | 23.499 | 22.309 | 22.066 | 22.408 | 23.476 | 23.127 | 21.548 | 19.094 | 16.805 | 8.84 | 7.136 | 6.493 | 6.7 | 7.094 | 6.161 | 6.452 | 7.387 | 7.33 | 6.793 | 6.067 | 6.959 | 5.843 | 6.512 | 6.162 | 5.708 | 5.639 | 5.042 | 5.661 | 5.95 | 5.366 | 5.109 | 5.788 | 4.882 | 5.444 | 4.481 | 4.707 | 4.073 | 4.415 | 2.373 | 2.638 | 2.648 | 2.788 | 2.447 | 3.137 | 2.959 | 3.347 | 2.893 | 3.087 | 2.988 | 2.9 | 2.37 | 3.19 | 2.344 | 3.049 | 2.136 | 2.759 | 2.443 | 3.286 | 3.727 | 5.612 | 5.779 | 7.409 | 7.958 | 2.294 | 2.515 | 2.014 | 1.775 | 1.945 | 2.495 | 3.029 | 2.378 | 2.388 | 2.648 | 2.552 | 2.419 | 2.269 | 1.957 | 1.88 | 1.584 | 1.814 | 1.772 | 1.681 | 1.868 | 1.518 | 1.461 | 1.407 | 1.45 | 1.627 | 1.77 | 1.74 | 1.591 | 1.456 | 1.4 | 1.1 | 1 | 1.1 | 4.4 | 4.8 | 5.4 | 6.4 | 5.5 | 5.5 | 7 | 8 | 8.1 | 2 | 1.9 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 9.474 | 9.046 | 8.697 | 8.928 | 9.081 | 9.131 | 8.835 | 8.906 | 8.284 | 8.245 | 8.064 | 8.083 | 7.368 | 7.388 | 7.443 | 7.363 | 7.361 | 7.139 | 7.103 | 6.65 | 6.534 | 6.539 | 6.573 | 6.647 | 13.09 | 12.861 | 12.771 | 12.212 | 12.309 | 12.17 | 12.214 | 12.252 | 12.209 | 12.173 | 12.024 | 11.867 | 12.712 | 11.735 | 9.796 | 8.752 | 7.562 | 6.355 | 5.943 | 5.929 | 5.951 | 6.028 | 6.064 | 6.128 | 6.176 | 6.233 | 6.311 | 6.384 | 6.413 | 6.511 | 6.605 | 6.687 | 6.713 | 6.778 | 6.811 | 6.799 | 6.943 | 6.71 | 6.043 | 4.634 | 4.054 | 1.979 | 1.771 | 1.825 | 1.832 | 1.765 | 1.779 | 1.753 | 1.618 | 1.67 | 1.484 | 1.28 | 1.21 | 1.15 | 1.084 | 1.1 | 1.108 | 1.123 | 1.12 | 1.147 | 1.141 | 1.169 | 1.181 | 1.182 | 1.206 | 1.23 | 1.256 | 1.287 | 1.306 | 1.313 | 1.346 | 1.367 | 1.4 | 1.4 | 1.5 | 1.5 | 1.6 | 1.7 | 1.7 | 1.8 | 1.9 | 2 | 1.4 | 0.8 | 0.7 | 0.5 | 0.6 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 4.341 | 4.193 | 4.308 | 4.423 | 1.383 | 1.422 | 1.46 | 1.498 | 1.537 | 1.575 | 1.613 | 1.652 | 1.69 | 1.729 | 1.707 | 1.742 | 4.855 | 4.89 | 4.924 | 4.959 | 4.912 | 4.947 | 4.982 | 5.016 | 6.551 | 6.582 | 6.571 | 6.484 | 6.606 | 6.606 | 6.347 | 6.204 | 6.016 | 5.893 | 5.779 | 5.361 | 4.181 | 4.048 | 4.068 | 4.053 | 4.384 | 4.225 | 3.875 | 3.899 | 3.923 | 3.947 | 3.971 | 3.994 | 4.018 | 4.042 | 4.066 | 4.09 | 4.113 | 4.137 | 4.161 | 4.185 | 0 | 0 | 0 | 0 | 0 | 0 | 4.334 | 4.358 | 1.611 | 2.157 | 2.197 | 1.682 | 0.241 | 0.246 | 0.252 | 0.257 | 0.262 | 0.268 | 0.273 | 0.279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 4.341 | 4.193 | 4.308 | 4.423 | 1.383 | 1.422 | 1.46 | 1.498 | 1.537 | 1.575 | 1.613 | 1.652 | 1.69 | 1.729 | 1.707 | 1.742 | 4.855 | 4.89 | 4.924 | 4.959 | 4.912 | 4.947 | 4.982 | 5.016 | 6.551 | 6.582 | 6.571 | 6.484 | 6.606 | 6.606 | 6.347 | 6.204 | 6.016 | 5.893 | 5.779 | 5.361 | 4.181 | 4.048 | 4.068 | 4.053 | 4.384 | 4.225 | 3.875 | 3.899 | 3.923 | 3.947 | 3.971 | 3.994 | 4.018 | 4.042 | 4.066 | 4.09 | 4.113 | 4.137 | 4.161 | 4.185 | 4.209 | 4.233 | 4.257 | 4.281 | 4.302 | 4.324 | 4.334 | 4.358 | 1.611 | 2.157 | 2.197 | 1.682 | 0.241 | 0.246 | 0.252 | 0.257 | 0.262 | 0.268 | 0.273 | 0.279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0 | 0 | 0 | 0.1 | 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 | -1.568 | -1.568 | 0 | 0 | 0 | -1.489 | 0 | 0 | 0 | -1.58 | 0 | -1.58 | 0 | 0 | -1.28 | -1.13 | 0 | 0 | 0 | 0 | -0.464 | 0.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.568 | 1.568 | 1.568 | 1.568 | 1.489 | 1.489 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.43 | 1.28 | 1.13 | 0.93 | 0.72 | 0.62 | 0.53 | 0.464 | 0.398 | 0.265 | 0.265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.332 | 0.332 | 0.332 | 0.332 | -9.821 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 1.568 | 1.568 | 0 | -0 | 0 | 1.489 | -0 | -0 | -0 | 1.58 | 0 | 1.58 | 0 | 0 | 1.28 | 1.13 | -0 | -0 | -0 | -0 | 0.464 | -0 | 0.232 | 0.222 | 0 | -0 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 3.45 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0 | -0 | 0 | 0 | 0 | 0 | 1.502 | 0.002 | 0.002 | 0.002 | 0.551 | 0.003 | 0.003 | 0.003 | 0.003 | 0.001 | 0.004 | 0.006 | 0.009 | 0.014 | 0.015 | 0.016 | 0.024 | 0.024 | 0.024 | 0.021 | 0.033 | 0.037 | 0.04 | 0.043 | 0.053 | 0.063 | 0.073 | 0.066 | 0.1 | 0.2 | 0.1 | 0 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 |
Total Non-Current Assets
| 13.815 | 13.239 | 13.005 | 13.351 | 10.796 | 10.885 | 10.628 | 10.737 | 9.821 | 9.82 | 9.678 | 9.735 | 9.059 | 9.116 | 9.151 | 9.105 | 13.785 | 13.598 | 13.595 | 13.177 | 12.935 | 12.975 | 13.135 | 13.243 | 21.221 | 21.023 | 20.922 | 20.276 | 20.495 | 20.206 | 19.841 | 19.586 | 19.156 | 18.785 | 18.424 | 17.759 | 17.357 | 16.564 | 14.361 | 13.292 | 11.945 | 10.58 | 10.069 | 10.078 | 10.124 | 10.225 | 10.284 | 10.372 | 10.444 | 10.525 | 10.626 | 10.724 | 13.976 | 14.098 | 11.016 | 11.122 | 11.172 | 11.261 | 11.318 | 11.33 | 11.495 | 11.284 | 10.377 | 8.991 | 5.665 | 4.136 | 3.968 | 3.508 | 3.575 | 2.014 | 2.034 | 2.012 | 2.431 | 1.941 | 1.76 | 1.562 | 1.214 | 1.151 | 1.087 | 1.106 | 1.117 | 1.137 | 1.135 | 1.164 | 1.165 | 1.193 | 1.205 | 1.203 | 1.24 | 1.267 | 1.296 | 1.331 | 1.359 | 1.376 | 1.419 | 1.45 | 1.5 | 1.6 | 1.6 | 1.6 | 1.8 | 1.8 | 1.9 | 2 | 2.1 | 2.2 | 1.6 | 1.1 | 1 | 0.8 | 0.9 |
Total Assets
| 37.733 | 37.922 | 36.707 | 35.653 | 34.295 | 33.194 | 32.694 | 33.145 | 33.296 | 32.947 | 31.226 | 28.829 | 25.864 | 17.956 | 16.287 | 15.598 | 20.485 | 20.692 | 19.756 | 19.63 | 20.322 | 20.304 | 19.928 | 19.31 | 28.18 | 26.866 | 27.434 | 26.438 | 26.203 | 25.845 | 24.884 | 25.247 | 25.105 | 24.151 | 23.533 | 23.547 | 22.239 | 22.008 | 18.842 | 17.999 | 16.018 | 14.995 | 12.442 | 12.716 | 12.771 | 13.013 | 12.732 | 13.509 | 13.403 | 13.872 | 13.519 | 13.811 | 16.964 | 16.998 | 13.386 | 14.312 | 13.516 | 14.311 | 13.453 | 14.089 | 13.938 | 14.57 | 14.103 | 14.604 | 11.444 | 11.545 | 11.926 | 5.802 | 6.09 | 4.028 | 3.809 | 3.957 | 4.926 | 4.97 | 4.138 | 3.95 | 3.862 | 3.703 | 3.506 | 3.375 | 3.074 | 3.017 | 2.719 | 2.978 | 2.936 | 2.874 | 3.073 | 2.721 | 2.701 | 2.674 | 2.746 | 2.958 | 3.129 | 3.116 | 3.01 | 2.906 | 2.9 | 2.7 | 2.6 | 2.7 | 6.2 | 6.6 | 7.3 | 8.4 | 7.6 | 7.7 | 8.6 | 9.1 | 9.1 | 2.8 | 2.8 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1.863 | 1.883 | 1.789 | 2.08 | 2.517 | 1.732 | 1.783 | 1.829 | 1.52 | 1.495 | 1.812 | 1.795 | 1.736 | 2.212 | 1.599 | 1.488 | 1.378 | 1.355 | 1.581 | 1.463 | 1.58 | 1.594 | 1.61 | 1.767 | 1.913 | 1.456 | 1.81 | 2.842 | 2.348 | 2.149 | 1.965 | 1.899 | 2.153 | 2.078 | 2.042 | 2.488 | 2.09 | 2.177 | 1.302 | 1.826 | 1.546 | 1.297 | 0.827 | 1.354 | 1.461 | 1.565 | 1.63 | 1.915 | 0 | 0 | 0 | 0 | 0 | 1.733 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.243 | 2.232 | 1.017 | 1.188 | 0.97 | 0.85 | 0.826 | 0.76 | 0.671 | 0.951 | 0.785 | 0.662 | 0.561 | 0.51 | 0.484 | 0.361 | 0.348 | 0.469 | 0.47 | 0.35 | 0.488 | 0.564 | 0.498 | 0.342 | 0.452 | 0.258 | 0.285 | 0.281 | 0.36 | 0.354 | 0.396 | 0.401 | 0.425 | 0.393 | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 1.2 | 1 | 0.8 | 0.7 | 0.5 | 0.5 | 0.2 | 0.3 |
Short Term Debt
| 0.262 | 0.268 | 0.267 | 0.265 | 0.264 | 0.263 | 0.224 | 0.267 | 0.281 | 0.786 | 1.271 | 2.656 | 1.367 | 1.331 | 1.296 | 1.286 | 1.3 | 1.311 | 2.43 | 2.663 | 2.697 | 2.224 | 1.872 | 1.464 | 1.742 | 1.439 | 1.406 | 2.529 | 2.599 | 2.514 | 2.163 | 2.667 | 2.64 | 2.539 | 1.883 | 1.458 | 0.856 | 0.904 | 0.82 | 0.814 | 0.127 | 0.12 | 0.276 | 0.12 | 0.523 | 0.619 | 0.517 | 0.617 | 0.128 | 0.289 | 0.321 | 0.274 | 0.633 | 0.571 | 0.073 | 0.405 | 0.078 | 0.081 | 0.082 | 0.085 | 0.019 | 0.026 | 0.033 | 0.034 | 0.064 | 0.076 | 0.084 | 0.092 | 0.097 | 0.101 | 0.098 | 0.078 | 0.071 | 0.07 | 0.067 | 0.02 | 0 | 0 | 0.025 | 0.063 | 0.088 | 0.088 | 0.1 | 0.138 | 0.138 | 0.15 | 0.113 | 0.295 | 0.36 | 0.375 | 0.39 | 0.405 | 0.21 | 0.435 | 0.45 | 0.45 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0 | 0.5 | 0.4 | 0.5 | 0.5 | 0.1 | 0 |
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 |
Deferred Revenue
| 1.491 | 1.567 | 0.722 | 2.004 | 2.57 | 1.554 | 1.482 | 0.555 | 1.192 | 1.285 | 1.064 | 0.743 | 1.078 | 1.197 | 1.501 | 1.316 | 1.418 | 1.156 | 0.856 | 0.64 | 1.075 | 1.244 | 1.507 | 0.931 | 1.346 | 0.902 | 0.877 | 1.145 | 1.106 | 1.123 | 0.908 | 0.683 | 1.169 | 0.424 | 0.198 | 0.19 | -2.09 | -2.177 | -1.302 | -1.826 | -1.546 | -1.297 | -0.827 | -1.354 | -1.461 | -1.565 | -1.63 | -1.915 | 0 | 0 | 0 | 0.053 | 0.055 | 0.107 | 0.159 | 0.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 0.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.09 | 2.177 | 1.302 | 1.826 | 1.546 | 1.297 | 0.827 | 1.354 | 1.461 | 1.565 | 1.63 | 2.056 | 1.791 | 1.832 | 2.018 | 2.075 | 1.821 | 0.003 | 1.348 | 1.921 | 1.736 | 1.441 | 1.564 | 1.577 | 1.78 | 2.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.1 | -0.1 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0.2 | 0.1 | 0 | 0.1 | 0 |
Total Current Liabilities
| 3.615 | 3.719 | 2.778 | 4.35 | 5.351 | 3.549 | 3.489 | 2.651 | 2.993 | 3.566 | 4.146 | 5.194 | 4.18 | 4.74 | 4.396 | 4.09 | 4.096 | 3.822 | 4.868 | 4.766 | 5.353 | 5.062 | 4.989 | 4.161 | 5.001 | 3.797 | 4.093 | 6.516 | 6.052 | 5.786 | 5.036 | 5.249 | 5.962 | 5.041 | 4.123 | 4.135 | 2.946 | 3.081 | 2.122 | 2.64 | 1.672 | 1.417 | 1.103 | 1.473 | 1.984 | 2.184 | 2.147 | 2.672 | 1.919 | 2.121 | 2.339 | 2.403 | 2.508 | 2.413 | 1.581 | 2.538 | 1.814 | 1.522 | 1.646 | 1.662 | 1.799 | 2.078 | 2.276 | 2.266 | 1.082 | 1.264 | 1.054 | 0.942 | 0.923 | 0.862 | 0.769 | 1.028 | 0.856 | 0.731 | 0.628 | 0.53 | 0.484 | 0.492 | 0.452 | 0.532 | 0.762 | 0.438 | 0.588 | 0.702 | 0.635 | 0.492 | 0.565 | 0.553 | 0.645 | 0.656 | 0.75 | 0.759 | 0.606 | 0.837 | 0.875 | 0.843 | 0.3 | 0.5 | 0.4 | 0.5 | 0.7 | 0.7 | 0.7 | 1.4 | 1.1 | 1.4 | 1.3 | 1.1 | 1 | 0.4 | 0.3 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 5.507 | 5.826 | 5.751 | 6.38 | 6.301 | 6.28 | 5.743 | 5.556 | 5.558 | 5.567 | 4.882 | 5.079 | 4.969 | 5.001 | 4.847 | 4.888 | 4.835 | 4.921 | 4.909 | 4.326 | 4.428 | 4.55 | 4.671 | 4.795 | 4.698 | 4.758 | 4.905 | 4.747 | 4.29 | 4.469 | 4.567 | 4.707 | 4.799 | 4.896 | 5.455 | 5.735 | 5.759 | 5.626 | 5.694 | 5.105 | 6.112 | 6.077 | 5.089 | 5.109 | 6.478 | 6.417 | 6.361 | 6.3 | 5.897 | 5.824 | 5.767 | 5.719 | 5.682 | 5.72 | 5.69 | 5.596 | 5.642 | 5.624 | 5.592 | 5.494 | 5.466 | 5.137 | 3.895 | 3.872 | 3.363 | 1.85 | 1.849 | 1.853 | 1.793 | 1.801 | 1.517 | 1.21 | 1.116 | 1.115 | 0.733 | 0.62 | 0.584 | 0.575 | 0.567 | 0.56 | 0.552 | 0.545 | 0.292 | 0.289 | 0.5 | 0.5 | 0.55 | 0.05 | 0.088 | 0.125 | 0.138 | 0.15 | 0.398 | 0.225 | 0.263 | 0.3 | 0.6 | 0.7 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.5 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | -0.413 | 0 | -0.413 | -0.413 | 0 | 0 | -0.413 | -0.413 | 0 | 0 | 0 | 5.182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.588 | 0.621 | 0.952 | 0.299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0.413 | 0 | 0.413 | 0.413 | -0 | -0 | 0.413 | 0.413 | -0 | -0 | -0 | -5.182 | 0.138 | 0.135 | 0.132 | 0.129 | 0.126 | 0.124 | 0.121 | 0.118 | 0.116 | 0.114 | 0.111 | 0.109 | 0.161 | 0.171 | 0.884 | 0.845 | 0.81 | 0.778 | 0.75 | 0.724 | 0.294 | 0.274 | 0.256 | 0.24 | 0.033 | 0.033 | 0.032 | 0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 |
Total Non-Current Liabilities
| 6.095 | 6.447 | 6.703 | 6.679 | 6.301 | 6.28 | 5.743 | 5.556 | 5.558 | 5.567 | 4.882 | 5.079 | 4.969 | 5.001 | 4.847 | 4.888 | 4.835 | 4.921 | 4.909 | 4.326 | 4.428 | 4.55 | 4.671 | 4.795 | 4.698 | 4.758 | 4.905 | 4.747 | 4.29 | 4.469 | 4.567 | 4.707 | 4.799 | 4.896 | 5.455 | 5.735 | 6.172 | 6.039 | 6.107 | 5.517 | 6.525 | 6.49 | 5.502 | 5.521 | 6.891 | 6.829 | 6.773 | 6.713 | 6.447 | 6.372 | 6.312 | 6.261 | 6.221 | 6.257 | 6.224 | 6.127 | 6.171 | 6.15 | 6.116 | 6.015 | 6.04 | 5.72 | 4.779 | 4.717 | 4.173 | 2.628 | 2.599 | 2.577 | 2.087 | 2.075 | 1.774 | 1.451 | 1.15 | 1.148 | 0.765 | 0.652 | 0.584 | 0.575 | 0.567 | 0.56 | 0.552 | 0.545 | 0.292 | 0.289 | 0.5 | 0.5 | 0.55 | 0.05 | 0.088 | 0.125 | 0.138 | 0.15 | 0.398 | 0.225 | 0.263 | 0.3 | 0.7 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0 | 0 | -0.1 | 0 | 0.1 | 0.5 | 0.6 |
Total Liabilities
| 9.71 | 10.166 | 9.481 | 11.029 | 11.652 | 9.829 | 9.232 | 8.207 | 8.551 | 9.133 | 9.028 | 10.273 | 9.15 | 9.741 | 9.243 | 8.979 | 8.931 | 8.744 | 9.776 | 9.092 | 9.781 | 9.612 | 9.66 | 8.957 | 9.699 | 8.556 | 8.998 | 11.263 | 10.343 | 10.256 | 9.603 | 9.956 | 10.76 | 9.937 | 9.578 | 9.87 | 9.118 | 9.12 | 8.229 | 8.157 | 8.197 | 7.907 | 6.604 | 6.995 | 8.875 | 9.014 | 8.92 | 9.385 | 8.366 | 8.493 | 8.652 | 8.664 | 8.729 | 8.67 | 7.804 | 8.665 | 7.985 | 7.672 | 7.763 | 7.677 | 7.839 | 7.799 | 7.055 | 6.983 | 5.254 | 3.892 | 3.653 | 3.519 | 3.009 | 2.937 | 2.543 | 2.479 | 2.006 | 1.879 | 1.393 | 1.182 | 1.068 | 1.067 | 1.019 | 1.091 | 1.314 | 0.983 | 0.881 | 0.99 | 1.135 | 0.992 | 1.115 | 0.603 | 0.732 | 0.781 | 0.887 | 0.909 | 1.003 | 1.062 | 1.138 | 1.143 | 1 | 1.2 | 0.9 | 1 | 1.2 | 1.2 | 1.3 | 2 | 1.1 | 1.4 | 1.2 | 1.1 | 1.1 | 0.9 | 0.9 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 49.066 | 49.238 | 48.994 | 49.044 | 49.097 | 49.341 | 49.655 | 49.919 | 49.127 | 48.948 | 47.465 | 43.61 | 42.216 | 36.109 | 35.667 | 35.357 | 35.357 | 35.357 | 33.912 | 33.912 | 33.912 | 33.912 | 33.912 | 33.912 | 34.02 | 33.965 | 33.965 | 31.299 | 31.299 | 31.299 | 31.299 | 31.299 | 31.522 | 31.522 | 31.522 | 30.99 | 30.99 | 30.99 | 28.398 | 27.662 | 25.532 | 24.987 | 24.3 | 24.3 | 24.3 | 24.3 | 24.3 | 24.034 | 0 | 0 | 22.571 | 0 | 0 | 21.381 | 21.264 | 20.702 | 20.711 | 20.704 | 19.457 | 19.425 | 18.804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -33.832 | -34.078 | -34.456 | -36.911 | -38.909 | -38.14 | -38.171 | -36.872 | -36.408 | -37.046 | -37.78 | -38.661 | -39.44 | -40.956 | -41.763 | -41.894 | -36.911 | -36.471 | -36.252 | -35.666 | -35.618 | -35.426 | -35.818 | -35.698 | -27.513 | -27.513 | -27.171 | -27.077 | -26.067 | -26.256 | -26.513 | -23.297 | -24.16 | -24.208 | -24.384 | -24.045 | -24.448 | -24.53 | -24.657 | -24.659 | -24.308 | -24.518 | -24.712 | -24.828 | -26.582 | -26.48 | -26.65 | -25.948 | -25.493 | -24.533 | -23.923 | -23.406 | -22.9 | -22.155 | -21.526 | -20.792 | -20.821 | -19.57 | -18.993 | -18.253 | -17.538 | -16.865 | -16.352 | -15.769 | -15.329 | -14.444 | -13.114 | -12.101 | -11.287 | -10.346 | -9.871 | -9.389 | -7.913 | -7.68 | -7.403 | -7.297 | -7.184 | -7.25 | -7.383 | -6.814 | -7.31 | -7.034 | -6.978 | -6.828 | -6.808 | -6.706 | -6.628 | -6.464 | -6.614 | -6.69 | -6.724 | -6.534 | -6.512 | -6.583 | -6.689 | -6.775 | -6.6 | -6.7 | -6.3 | -6.3 | -3 | -2.7 | -2.1 | -1.7 | -1.6 | -1.3 | -0.2 | 0.4 | 0.5 | 0.5 | 0.4 |
Accumulated Other Comprehensive Income/Loss
| 2.273 | 2.273 | 2.273 | 2.273 | 2.273 | 2.273 | 2.273 | 2.273 | 2.273 | 2.273 | 2.904 | 2.904 | 2.904 | 46.267 | 2.904 | 2.904 | 2.904 | 2.904 | 2.904 | 2.904 | 2.904 | 2.904 | 2.904 | 2.904 | 2.904 | 2.904 | 2.904 | 2.904 | 2.904 | 2.904 | 2.904 | 2.351 | 2.351 | 2.351 | 2.351 | 2.351 | 2.351 | 2.351 | 2.351 | 2.351 | 3.203 | 3.204 | 2.699 | 2.699 | 2.699 | 2.699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.172 | 3.172 | 1.353 | 1.353 | 1.353 | 1.353 | 1.421 | 1.421 | 1.197 | 0.974 | 1.004 | 1.004 | 1.31 | 1.228 | 1.247 | 1.181 | 1.181 | 0.505 | 0.479 | 0.479 | 0.228 | 0.228 | 0.021 | 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 | 0.1 | 0.1 | 0 |
Other Total Stockholders Equity
| 10.516 | 10.324 | 10.415 | 10.219 | 10.182 | 9.892 | 9.705 | 9.619 | 9.754 | 9.64 | 9.609 | 10.703 | 11.034 | -33.205 | 10.237 | 10.253 | 10.204 | 10.158 | 9.415 | 9.388 | 9.342 | 9.302 | 9.269 | 9.236 | 9.069 | 8.954 | 8.739 | 8.048 | 7.724 | 7.642 | 7.591 | 4.938 | 4.631 | 4.548 | 4.465 | 4.38 | 4.228 | 4.077 | 4.522 | 4.488 | 3.393 | 3.416 | 3.551 | 3.551 | 3.48 | 3.48 | 6.161 | 6.038 | 30.531 | 29.912 | 6.22 | 28.553 | 27.935 | 5.903 | 5.844 | 5.736 | 5.642 | 5.504 | 5.227 | 5.241 | 4.833 | 23.637 | 20.229 | 20.218 | 20.166 | 20.743 | 20.033 | 13.03 | 12.947 | 10.017 | 9.94 | 9.894 | 9.831 | 9.768 | 8.838 | 8.837 | 8.731 | 8.705 | 8.689 | 8.592 | 8.591 | 8.589 | 8.589 | 8.588 | 8.588 | 8.588 | 8.586 | 8.583 | 8.583 | 8.583 | 8.583 | 8.583 | 8.638 | 8.638 | 8.561 | 8.538 | 8.5 | 8.2 | 8 | 8 | 8 | 8.1 | 8.1 | 8.1 | 8.1 | 7.5 | 7.5 | 7.5 | 7.4 | 1.3 | 1.5 |
Total Shareholders Equity
| 28.022 | 27.756 | 27.226 | 24.624 | 22.643 | 23.365 | 23.461 | 24.939 | 24.745 | 23.814 | 22.198 | 18.556 | 16.714 | 8.215 | 7.044 | 6.619 | 11.554 | 11.948 | 9.98 | 10.537 | 10.54 | 10.692 | 10.268 | 10.354 | 18.481 | 18.31 | 18.437 | 15.175 | 15.86 | 15.589 | 15.28 | 15.292 | 14.345 | 14.214 | 13.955 | 13.677 | 13.121 | 12.888 | 10.614 | 9.842 | 7.821 | 7.089 | 5.838 | 5.721 | 3.897 | 3.999 | 3.811 | 4.124 | 5.037 | 5.379 | 4.868 | 5.148 | 5.035 | 5.128 | 5.581 | 5.647 | 5.531 | 6.639 | 5.691 | 6.412 | 6.099 | 6.771 | 7.048 | 7.621 | 6.19 | 7.653 | 8.273 | 2.283 | 3.081 | 1.091 | 1.266 | 1.478 | 2.921 | 3.091 | 2.745 | 2.768 | 2.794 | 2.636 | 2.487 | 2.284 | 1.76 | 2.034 | 1.838 | 1.988 | 1.801 | 1.882 | 1.958 | 2.118 | 1.968 | 1.892 | 1.859 | 2.049 | 2.126 | 2.055 | 1.872 | 1.763 | 1.9 | 1.5 | 1.7 | 1.7 | 5 | 5.4 | 6 | 6.4 | 6.5 | 6.3 | 7.4 | 8 | 8 | 1.9 | 1.9 |
Total Equity
| 28.022 | 27.756 | 27.226 | 24.624 | 22.643 | 23.365 | 23.461 | 24.939 | 24.745 | 23.814 | 22.198 | 18.556 | 16.714 | 8.215 | 7.044 | 6.619 | 11.554 | 11.948 | 9.98 | 10.537 | 10.54 | 10.692 | 10.268 | 10.354 | 18.481 | 18.31 | 18.437 | 15.175 | 15.86 | 15.589 | 15.28 | 15.292 | 14.345 | 14.214 | 13.955 | 13.677 | 13.121 | 12.888 | 10.614 | 9.842 | 7.821 | 7.089 | 5.838 | 5.721 | 3.897 | 3.999 | 3.811 | 4.124 | 5.037 | 5.379 | 4.868 | 5.148 | 8.235 | 8.328 | 5.581 | 5.647 | 5.531 | 6.639 | 5.691 | 6.412 | 6.099 | 6.771 | 7.048 | 7.621 | 6.19 | 7.653 | 8.273 | 2.283 | 3.081 | 1.091 | 1.266 | 1.478 | 2.921 | 3.091 | 2.745 | 2.768 | 2.794 | 2.636 | 2.487 | 2.284 | 1.76 | 2.034 | 1.838 | 1.988 | 1.801 | 1.882 | 1.958 | 2.118 | 1.968 | 1.892 | 1.859 | 2.049 | 2.126 | 2.055 | 1.872 | 1.763 | 1.9 | 1.5 | 1.7 | 1.7 | 5 | 5.4 | 6 | 6.4 | 6.5 | 6.3 | 7.4 | 8 | 8 | 1.9 | 1.9 |
Total Liabilities & Shareholders Equity
| 37.733 | 37.922 | 36.707 | 35.653 | 34.295 | 33.194 | 32.694 | 33.145 | 33.296 | 32.947 | 31.226 | 28.829 | 25.864 | 17.956 | 16.287 | 15.598 | 20.485 | 20.692 | 19.756 | 19.63 | 20.322 | 20.304 | 19.928 | 19.31 | 28.18 | 26.866 | 27.434 | 26.438 | 26.203 | 25.845 | 24.884 | 25.247 | 25.105 | 24.151 | 23.533 | 23.547 | 22.239 | 22.008 | 18.842 | 17.999 | 16.018 | 14.995 | 12.442 | 12.716 | 12.771 | 13.013 | 12.732 | 13.509 | 13.403 | 13.872 | 13.519 | 13.811 | 16.964 | 16.998 | 13.386 | 14.312 | 13.516 | 14.311 | 13.453 | 14.089 | 13.938 | 14.57 | 14.103 | 14.604 | 11.444 | 11.545 | 11.926 | 5.802 | 6.09 | 4.028 | 3.809 | 3.957 | 4.926 | 4.97 | 4.138 | 3.95 | 3.862 | 3.703 | 3.506 | 3.375 | 3.074 | 3.017 | 2.719 | 2.978 | 2.936 | 2.874 | 3.073 | 2.721 | 2.701 | 2.674 | 2.746 | 2.958 | 3.129 | 3.116 | 3.01 | 2.906 | 2.9 | 2.7 | 2.6 | 2.7 | 6.2 | 6.6 | 7.3 | 8.4 | 7.6 | 7.7 | 8.6 | 9.1 | 9.1 | 2.8 | 2.8 |