
Mannatech, Incorporated
NASDAQ:MTEX
9 (USD) • At close June 27, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 9.323 | 11.396 | 12.15 | 9.196 | 8.849 | 8.669 | 7.928 | 9.374 | 13.682 | 13.777 | 15.092 | 20.572 | 23.359 | 24.185 | 27.132 | 25.967 | 23.576 | 22.207 | 21.234 | 20.712 | 24.489 | 24.762 | 25.753 | 25.023 | 19.589 | 21.845 | 25.678 | 28.775 | 37.936 | 37.682 | 35.373 | 35.561 | 29.447 | 28.687 | 38.311 | 36.921 | 33.581 | 31.994 | 35.292 | 30.663 | 28.399 | 27.999 | 32.185 | 26.478 | 20.175 | 20.395 | 19.441 | 17.787 | 15.087 | 14.377 | 12.781 | 12.103 | 12.574 | 18.057 | 20.828 | 17.321 | 17.035 | 21.584 | 21.68 | 20.556 | 14.709 | 17.367 | 22.577 | 23.434 | 26.401 | 30.945 | 34.982 | 41.18 | 57.995 | 47.103 | 34.825 | 38.189 | 39.718 | 45.701 | 39.943 | 51.276 | 54.262 | 56.207 | 49.015 | 55.328 | 51.191 | 44.198 | 28.598 | 35.041 | 26.774 | 28.291 | 15.105 | 12.651 | 17.366 | 17.693 | 11.507 | 13.705 | 12.734 | 9.926 | 5.797 | 3.74 | 3.806 | 5.736 | 7.47 | 10.358 | 8.952 | 11.6 | 18.2 | 14 | 8.4 |
Short Term Investments
| 0 | 0 | 0 | 0.938 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.012 | 1.984 | 1.974 | 3.956 | 2.377 | 2.366 | 0 | 0 | 0 | 2.146 | 0 | 1.997 | 2.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.233 | 0.405 | 0.948 | 1.4 | 1.7 | 0 | 0 |
Cash and Short Term Investments
| 9.323 | 11.396 | 12.15 | 10.134 | 8.849 | 8.669 | 7.928 | 9.374 | 13.682 | 13.777 | 15.092 | 20.572 | 23.359 | 24.185 | 27.132 | 25.967 | 23.576 | 22.207 | 21.234 | 20.712 | 24.489 | 24.762 | 25.753 | 25.023 | 19.589 | 21.845 | 25.678 | 28.775 | 37.936 | 37.682 | 35.373 | 35.561 | 29.447 | 28.687 | 38.311 | 36.921 | 33.581 | 31.994 | 35.292 | 30.663 | 28.399 | 27.999 | 32.185 | 26.478 | 20.175 | 20.395 | 19.441 | 17.787 | 15.087 | 14.377 | 12.781 | 12.103 | 12.574 | 18.057 | 20.828 | 17.321 | 17.035 | 21.584 | 21.68 | 20.556 | 14.709 | 17.367 | 22.577 | 23.434 | 26.401 | 30.945 | 34.982 | 41.18 | 57.995 | 47.103 | 34.825 | 38.189 | 39.718 | 45.701 | 39.943 | 58.288 | 56.246 | 58.181 | 52.971 | 57.705 | 53.557 | 44.198 | 28.598 | 35.041 | 28.92 | 28.291 | 17.102 | 14.774 | 17.366 | 17.693 | 11.507 | 13.705 | 12.734 | 9.926 | 5.797 | 3.74 | 3.806 | 5.736 | 7.703 | 10.763 | 9.9 | 13 | 19.9 | 14 | 8.4 |
Net Receivables
| 0.102 | 0.756 | 0.436 | 0.515 | 0.77 | 0.556 | 0.567 | 1.067 | 0.582 | 0.641 | 0.638 | 0.6 | 0.476 | 0.432 | 0.469 | 0.533 | 0.761 | 1.194 | 0.969 | 1.584 | 1.514 | 1.175 | 0.295 | 0.254 | 0.385 | 0.397 | 0.124 | 0.237 | 0.4 | 1.18 | 3.153 | 0.408 | 0.341 | 1.885 | 0.088 | 0.129 | 0.227 | 0.373 | 0.292 | 0.351 | 0.388 | 0.508 | 0.258 | 0.241 | 0.199 | 0.427 | 0.59 | 0.265 | 1.066 | 1.208 | 1.201 | 1.079 | 1.146 | 1.192 | 1.095 | 1.022 | 1.064 | 1.333 | 1.162 | 0.766 | 9.426 | 8.739 | 3.312 | 7.126 | 5.979 | 3.822 | 6.022 | 7.513 | 4.315 | 2.754 | 1.557 | 2.42 | 1.878 | 3.154 | 2.411 | 1.739 | 3.465 | 0.701 | 1.172 | 1.284 | 5.235 | 4.697 | 0.709 | 0.46 | 0.398 | 0.189 | 0.752 | 0.882 | 0.746 | 1.082 | 0.575 | 1.161 | 1.72 | 0.732 | 2.785 | 2.803 | 3.039 | 3.179 | 1.885 | 0.224 | 0.452 | 0.5 | 0.5 | 0.3 | 0.6 |
Inventory
| 11.82 | 10.405 | 11.66 | 13.155 | 13.679 | 14.935 | 15.332 | 15.838 | 15.32 | 14.726 | 15.251 | 13.884 | 12.591 | 12.02 | 13.853 | 13.492 | 13.625 | 12.827 | 13.512 | 13.319 | 11.545 | 10.152 | 12.162 | 13.336 | 12.848 | 12.821 | 12.711 | 10.277 | 9.048 | 9.385 | 10.625 | 10.868 | 13.416 | 11.961 | 10.394 | 11.714 | 11.228 | 9.199 | 11.398 | 14.247 | 13.484 | 10.591 | 12.467 | 13.519 | 13.955 | 13.988 | 14.733 | 14.165 | 13.651 | 15.154 | 18.088 | 18.185 | 17.616 | 17.786 | 19.878 | 18.778 | 21.84 | 24.07 | 25.389 | 28.135 | 30.944 | 31.29 | 29.427 | 31.088 | 30.216 | 31.313 | 28.956 | 27.719 | 26.055 | 23.706 | 25.475 | 22.171 | 25.057 | 23.923 | 20.145 | 19.036 | 17.051 | 19.811 | 20.351 | 18.538 | 14.034 | 13.157 | 12.857 | 9.134 | 9.034 | 7.861 | 6.896 | 5.975 | 5.902 | 5.515 | 5.5 | 5.301 | 5.937 | 8.386 | 10.302 | 12.446 | 13.301 | 13.326 | 14.231 | 14.687 | 14.283 | 13.3 | 8.4 | 7.9 | 8 |
Other Current Assets
| 5.3 | 3.564 | 4.454 | 2.214 | 3.146 | 6.281 | 4.757 | 4.973 | 6.871 | 5.809 | 5.461 | 6.903 | 7.845 | 6.201 | 6.111 | 6.57 | 6.809 | 6.249 | 5.188 | 5.715 | 5.679 | 4.94 | 5.745 | 6.786 | 7.736 | 7.324 | 8.208 | 8.119 | 9.258 | 8.001 | 8.229 | 7.406 | 8.35 | 8.222 | 8.201 | 8.722 | 9.91 | 8.319 | 9.729 | 9.519 | 9.593 | 10.265 | 12.33 | 11.669 | 10.185 | 8.864 | 8.028 | 5.136 | 4.843 | 5.125 | 4.656 | 4.669 | 5.681 | 4.696 | 5.513 | 9.289 | 8.424 | 8.228 | 7.62 | 8.304 | 7.693 | 7.089 | 10.94 | 11.55 | 11.377 | 11.442 | 9.61 | 12.281 | 9.67 | 8.182 | 9.8 | 9.724 | 8.872 | 8.052 | 7.809 | 5.422 | 9.655 | 6.919 | 5.563 | 4.493 | 4.183 | 5.431 | 8.028 | 4.204 | 5.32 | 6.587 | 5.329 | 4.01 | 4.272 | 1.772 | 2.696 | 2.343 | 2.716 | 2.599 | 2.647 | 2.456 | 2.089 | 1.946 | 1.659 | 1.642 | 1.648 | 1.2 | 1.4 | 2.7 | 0.8 |
Total Current Assets
| 26.545 | 26.121 | 28.7 | 26.018 | 26.444 | 25.534 | 28.584 | 31.252 | 36.455 | 34.953 | 36.442 | 41.959 | 44.271 | 42.838 | 47.565 | 46.562 | 44.771 | 42.477 | 40.903 | 41.33 | 43.227 | 41.029 | 43.955 | 45.399 | 40.558 | 42.387 | 46.721 | 47.408 | 56.642 | 56.248 | 57.38 | 54.243 | 51.554 | 50.762 | 56.994 | 57.486 | 54.946 | 49.885 | 56.711 | 54.78 | 51.864 | 49.363 | 57.24 | 51.907 | 44.514 | 43.674 | 42.792 | 37.353 | 34.647 | 35.302 | 36.726 | 36.036 | 37.017 | 41.731 | 47.314 | 46.41 | 48.363 | 55.215 | 55.851 | 57.761 | 62.772 | 64.485 | 66.256 | 73.198 | 73.973 | 77.522 | 79.57 | 88.693 | 98.035 | 81.745 | 71.657 | 72.504 | 75.525 | 80.83 | 70.308 | 84.485 | 86.417 | 85.612 | 80.057 | 82.02 | 77.009 | 67.483 | 50.192 | 48.839 | 43.672 | 42.928 | 30.079 | 25.641 | 28.395 | 26.062 | 20.278 | 22.51 | 23.107 | 21.643 | 21.531 | 21.445 | 22.235 | 24.187 | 25.478 | 27.316 | 26.283 | 28 | 30.2 | 24.9 | 17.8 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 6.033 | 6.052 | 6.91 | 6.11 | 6.873 | 7.462 | 4.326 | 10.189 | 10.354 | 3.759 | 3.896 | 4.142 | 10.998 | 4.239 | 9.582 | 12.322 | 4.925 | 5.358 | 12.378 | 5.587 | 12.973 | 6.126 | 6.393 | 6.615 | 6.579 | 6.764 | 6.869 | 6.529 | 5.462 | 4.314 | 4.498 | 4.528 | 4.681 | 4.623 | 4.596 | 5.214 | 4.979 | 4.687 | 4.752 | 4.873 | 4.674 | 4.103 | 4.057 | 4.423 | 2.894 | 3.239 | 3.644 | 3.832 | 4.279 | 4.833 | 5.453 | 6.377 | 7.251 | 9.566 | 11.523 | 14.242 | 16.792 | 18.973 | 21.47 | 22.636 | 25.002 | 27.461 | 30.177 | 32.735 | 34.521 | 37.042 | 38.974 | 38.696 | 44.565 | 44.412 | 44.922 | 46.19 | 46.308 | 41.248 | 36.136 | 30.403 | 23.987 | 19.108 | 16.305 | 14.165 | 11.891 | 10.013 | 8.36 | 5.772 | 5.278 | 5.515 | 6.054 | 6.327 | 7.002 | 7.467 | 8.381 | 9.181 | 9.745 | 10.448 | 11.294 | 11.874 | 12.308 | 13.324 | 14.558 | 14.827 | 14.763 | 14.1 | 13.3 | 13.2 | 13.8 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | -1.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.2 | 0.237 | 0.237 | 0.237 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 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 | 0 | 0 | 0 | 0 | 0 | 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 | 0.2 | 0.237 | 0.237 | 0.237 | 0.2 | -0.821 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.95 | -25.375 | -25.375 | -25.375 | 0 | -25.375 | -20.375 | -15.375 | 0 | -13.375 | -14.942 | -14.933 | 0 | -17.088 | -17.065 | -13.006 | 0 | 0 | -11.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 1.3 | 2.177 | 0.676 | 0.693 | 0.718 | 0.821 | 2.2 | 0.465 | 0.476 | 0.435 | 0.47 | 0.503 | 0.503 | 1.127 | 2.5 | 3.126 | -0.2 | -0.2 | -0.2 | 2.3 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.95 | 25.375 | 25.375 | 25.375 | 0 | 25.375 | 20.375 | 15.375 | 0 | 13.375 | 14.942 | 14.933 | 0 | 17.088 | 17.065 | 13.006 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 1.826 | 1.77 | 1.913 | 1.69 | 1.605 | 3.401 | 1.198 | 1.164 | 1.064 | 1.501 | 2.97 | 2.793 | 2.74 | 2.825 | 1.055 | 1.091 | 1.053 | 1.178 | 0.963 | 0.991 | 1.013 | 0.881 | 0.929 | 1.475 | 1.728 | 1.928 | 4.455 | 5.634 | 5.362 | 4.239 | 6.261 | 5.595 | 5.603 | 5.361 | 4.708 | 3.986 | 3.766 | 3.725 | 3.468 | 3.462 | 3.553 | 3.32 | 3.23 | 1.193 | 1.574 | 1.303 | 0.633 | 0.621 | 0.444 | 0.502 | 0.81 | 0.846 | 0.823 | 0.772 | 0.688 | 0.25 | 0.643 | 0.649 | 0.693 | 0.578 | 0.555 | 0.652 | 0.516 | 0.506 | 0.462 | 0.459 | 0.183 | 0.4 | 0.143 | 0.151 | 0.068 | 0.053 | 0.304 | 0.278 | 0.144 | 0.126 | 0.114 | 0.103 | 0.094 | 1.001 | 1.013 | 1.003 | 0.632 | 0.644 | 0.645 | 0 | 0 | 1.018 | 1.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 2.265 | 0.569 | 0.635 | 3.274 | 5.206 | 5.681 | 8.098 | 0.46 | 2.2 | 8.239 | 8.557 | 9.117 | 2.4 | 9.02 | 4.345 | 1.179 | 10.666 | 16.323 | 8.801 | 16.228 | 5.027 | 14.887 | 15.529 | 13.778 | 16.574 | 11.119 | 11.096 | 11.069 | 11.542 | 11.441 | 10.391 | 10.393 | 10.85 | 10.442 | 11.491 | 10.351 | 10.619 | 10.345 | 10.402 | 11.33 | 11.065 | 10.612 | 11.112 | 8.335 | 7.919 | 7.845 | 7.973 | 7.173 | 6.717 | 6.923 | 6.884 | 6.583 | 6.794 | 6.201 | 6.146 | 6.581 | 6.838 | 6.586 | 7.794 | 8.381 | 8.507 | 9.704 | 9.591 | 9.266 | 7.93 | 9.035 | 9.254 | 13.177 | 12.182 | 26.146 | 33.847 | 32.788 | 30.657 | 29.879 | 29.016 | 23.441 | 18.03 | 17.972 | 18.305 | 17.006 | 17.609 | 19.847 | 19.592 | 19.146 | 13.969 | 11.58 | 11.29 | 11.258 | 0.23 | 1.287 | 1.27 | 1.285 | 1.2 | 1.052 | 1.186 | 1.172 | 1.2 | 1.391 | 1.773 | 2.178 | 2.263 | 2.7 | 1.4 | 1.4 | 1.4 |
Total Non-Current Assets
| 10.124 | 9.891 | 11.872 | 11.987 | 14.614 | 17.462 | 13.622 | 14.213 | 14.283 | 14.175 | 16.058 | 16.722 | 16.841 | 16.787 | 16.309 | 17.292 | 19.97 | 22.859 | 22.142 | 22.806 | 21.513 | 21.894 | 22.851 | 21.868 | 24.881 | 19.811 | 22.42 | 23.232 | 22.366 | 19.994 | 21.15 | 20.516 | 21.134 | 20.426 | 20.795 | 19.551 | 19.364 | 18.757 | 18.622 | 19.665 | 19.292 | 18.035 | 18.399 | 13.951 | 12.387 | 12.387 | 12.25 | 11.626 | 11.44 | 12.258 | 13.147 | 13.806 | 14.868 | 16.539 | 18.357 | 21.073 | 24.273 | 26.208 | 29.957 | 31.595 | 34.064 | 37.817 | 40.284 | 42.507 | 42.913 | 46.536 | 48.411 | 52.273 | 56.89 | 70.709 | 78.837 | 79.031 | 77.269 | 71.405 | 65.296 | 53.97 | 42.131 | 37.183 | 34.704 | 32.172 | 30.513 | 30.863 | 28.584 | 25.562 | 19.892 | 17.095 | 17.344 | 17.585 | 8.247 | 8.754 | 9.651 | 10.466 | 10.945 | 11.5 | 12.48 | 13.046 | 13.508 | 14.715 | 16.331 | 17.005 | 17.026 | 16.8 | 14.7 | 14.6 | 15.2 |
Total Assets
| 36.669 | 36.056 | 40.572 | 39.915 | 41.058 | 42.996 | 42.206 | 45.399 | 50.72 | 49.128 | 52.5 | 58.681 | 61.14 | 59.625 | 63.874 | 63.854 | 64.741 | 65.336 | 63.045 | 64.136 | 64.711 | 62.923 | 66.806 | 67.267 | 65.439 | 62.198 | 69.141 | 70.64 | 79.008 | 76.242 | 78.53 | 74.759 | 72.688 | 71.188 | 77.789 | 77.037 | 74.31 | 68.642 | 75.333 | 74.445 | 71.156 | 67.398 | 75.639 | 65.858 | 56.901 | 56.061 | 55.042 | 48.979 | 46.087 | 47.56 | 49.873 | 49.842 | 51.885 | 58.27 | 65.671 | 67.483 | 72.636 | 81.423 | 85.808 | 89.356 | 96.836 | 102.302 | 106.54 | 115.705 | 116.886 | 124.058 | 127.981 | 140.966 | 154.925 | 152.454 | 150.494 | 151.535 | 152.794 | 152.235 | 135.604 | 138.455 | 128.548 | 122.795 | 114.761 | 114.192 | 107.522 | 98.346 | 78.776 | 74.401 | 63.564 | 60.023 | 47.423 | 43.226 | 36.642 | 34.816 | 29.929 | 32.976 | 34.052 | 33.143 | 34.011 | 34.491 | 35.743 | 38.902 | 41.809 | 44.321 | 43.309 | 44.8 | 44.9 | 39.5 | 33 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 4.373 | 2.07 | 3.58 | 3.454 | 4.882 | 4.01 | 3.879 | 5.825 | 5.663 | 4.361 | 4.581 | 5.137 | 5.122 | 3.969 | 4.731 | 5.108 | 4.836 | 4.797 | 4.763 | 5.971 | 4.929 | 3.526 | 4.675 | 5.961 | 5.88 | 6.724 | 6.402 | 6.414 | 5.453 | 6.008 | 6.05 | 6.13 | 5.912 | 5.223 | 5.188 | 6.427 | 5.617 | 2.683 | 4.339 | 6.398 | 7.375 | 4.252 | 4.8 | 4.979 | 5.342 | 4.996 | 6.784 | 5.719 | 4.101 | 4.154 | 4.899 | 6.733 | 6.092 | 4.825 | 7.041 | 5.037 | 5.682 | 5.534 | 5.309 | 6.359 | 7.526 | 11.319 | 6.695 | 6.185 | 5.781 | 5.067 | 2.982 | 4.224 | 5.127 | 3.637 | 2.782 | 3.778 | 7.956 | 3.339 | 4.742 | 3.294 | 3.499 | 5.476 | 3.895 | 1.236 | 0.932 | 2.227 | 1.684 | 2.301 | 2.263 | 2.687 | 1.349 | 1.401 | 1.273 | 1.846 | 1.989 | 0.522 | 0.425 | 0.509 | 0.453 | 1.593 | 1.729 | 4.309 | 0.919 | 3.378 | 1.813 | 1.9 | 0.7 | 0.9 | 1.7 |
Short Term Debt
| 0 | 1.537 | 1.987 | 2.315 | 2.478 | 2.17 | 0.575 | 2.485 | 2.568 | 1.924 | 6.288 | 2.084 | 2.168 | 1.766 | 2.033 | 2.483 | 0.844 | 2.696 | 2.693 | 0.973 | 2.505 | 2.448 | 0.814 | 0.938 | 1.056 | 0.777 | 0.876 | 1.117 | 1.068 | 1.043 | 1.087 | 1.235 | 1.366 | 1.158 | 1.184 | 1.256 | 1.389 | 1.16 | 0.446 | 0.761 | 1.257 | 0.901 | 0.902 | 0.928 | 1.226 | 0.704 | 0.653 | 0.906 | 1.118 | 0.218 | 0.636 | 0.714 | 0.843 | 0.852 | 0.726 | 1.196 | 1.169 | 1.328 | 1.197 | 1.066 | 1.162 | 0.847 | 0.843 | 0.811 | 0.128 | 0.262 | 0.114 | 0.112 | 0.111 | 0.11 | 0.096 | 0.095 | 0.094 | 0.092 | 0.076 | 0.093 | 0.021 | 0.023 | 0.027 | 0.009 | 0.008 | 0.008 | 0 | 0.01 | 0 | 0 | 0.008 | 0.008 | 0.04 | 0.136 | 0.262 | 0.139 | 0.301 | 0.315 | 0.526 | 0.21 | 0.331 | 0.301 | 0.476 | 0.603 | 0.697 | 0.7 | 0.8 | 0.8 | 0.8 |
Tax Payables
| 1.549 | 1.945 | 1.361 | 1.743 | 1.922 | 1.521 | 1.311 | 1.738 | 1.98 | 3.281 | 1.908 | 1.535 | 1.756 | 2.154 | 2.167 | 1.906 | 1.251 | 1.4 | 1.08 | 1.609 | 1.944 | 2.187 | 3.099 | 2.581 | 2.538 | 2.655 | 3.925 | 3.296 | 3.086 | 2.404 | 2.839 | 1.528 | 0.711 | 2.486 | 0.538 | 1.301 | 1.489 | 3.059 | 1.822 | 2.538 | 2.074 | 3.771 | 7.304 | 3.043 | 1.472 | 2.028 | 1.972 | 3.684 | 4.715 | 3.901 | 2.33 | 3.261 | 3.576 | 3.364 | 2.109 | 2.005 | 2.392 | 3.721 | 3.265 | 4.069 | 2.16 | 2.577 | 1.699 | 2.872 | 0.028 | 0.873 | 0.374 | 2.237 | 3.714 | 6.198 | 3.741 | 2.823 | 2.435 | 3.556 | 1.865 | 4.035 | 3.427 | 5.773 | 5.676 | 4.354 | 0 | 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
| 2.322 | 3.507 | 3.018 | 4.152 | 4.235 | 4.786 | 3.949 | 4.33 | 5.504 | 5.106 | 5.952 | 5.992 | 6.617 | 4.867 | 5.809 | 6.08 | 5.788 | 5.472 | 5.034 | 4.801 | 5.223 | 4.416 | 5.702 | 5.783 | 5.393 | 5.274 | 6.96 | 7.287 | 8.605 | 8.561 | 8.768 | 8.326 | 8.355 | 8.293 | 9.64 | 10.698 | 9.926 | 8.83 | 10.459 | 9.77 | 11.387 | 11.101 | 12.84 | 14.561 | 9.718 | 6.623 | 5.284 | 1.504 | 1.253 | 1.486 | 2.187 | 1.813 | 1.475 | 1.569 | 2.666 | 1.922 | 1.775 | 1.93 | 2.881 | 2.365 | 2.325 | 2.807 | 3.892 | 2.816 | 3.315 | 3.476 | 3.842 | 3.911 | 5.085 | 4.769 | 3.52 | 3.074 | 0.275 | 2.697 | 3.954 | 5.434 | 4.53 | 3.712 | 4.763 | 5.575 | 6.637 | 2.256 | 3.498 | 4.4 | 5.037 | 3.142 | 16.736 | 17.972 | 14.817 | 13.739 | 9.048 | 13.759 | 14.065 | 13.165 | 0 | 11.363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 8.41 | 11.837 | 13.011 | 12.297 | 12.057 | 13.293 | 25.649 | 13.864 | 25.786 | 15.166 | 18.408 | 17.31 | 16.536 | 17.342 | 29.12 | 18.357 | 30.977 | 17.622 | 29.306 | 28.124 | 25.653 | 16.315 | 30.863 | 29.343 | 29.598 | 18.184 | 29.595 | 26.511 | 27.104 | 15.429 | 27.172 | 24.497 | 23.223 | 12.958 | 16.474 | 14.273 | 12.411 | 10.647 | 17.763 | 15.55 | 12.688 | 12.983 | 17.58 | 15.886 | 12.926 | 15.707 | 17.084 | 13.917 | 12.481 | 13.732 | 14.38 | 12.883 | 13.43 | 18.729 | 17.632 | 17.636 | 17.164 | 19.727 | 20.791 | 22.23 | 25.948 | 25.129 | 36.159 | 38.015 | 35.318 | 35.969 | 43.288 | 50.12 | 47.398 | 41.454 | 35.509 | 36.642 | 35.604 | 42.352 | 30.182 | 38.583 | 35.873 | 32.529 | 31.169 | 39.03 | 37.781 | 35.412 | 28.371 | 27.777 | 21.914 | 20.909 | 17.833 | 18.792 | 15.382 | 14.549 | 9.895 | 14.618 | 15.686 | 14.897 | 14.746 | 13.123 | 12.565 | 12.288 | 14.804 | 12.704 | 12.573 | 13.7 | 17.2 | 14.8 | 11.1 |
Total Current Liabilities
| 22.576 | 20.896 | 22.952 | 23.961 | 26.147 | 25.78 | 26.312 | 28.242 | 31.253 | 29.838 | 28.735 | 32.058 | 32.199 | 30.098 | 33.09 | 33.934 | 31.892 | 31.987 | 29.273 | 31.497 | 30.021 | 28.892 | 34.818 | 33.915 | 33.386 | 33.614 | 36.269 | 34.535 | 34.626 | 33.445 | 35.13 | 32.037 | 30.451 | 29.981 | 33.024 | 33.955 | 30.832 | 26.379 | 34.829 | 35.017 | 34.781 | 33.008 | 43.426 | 39.397 | 30.684 | 30.058 | 31.777 | 25.73 | 23.668 | 24.221 | 24.432 | 25.404 | 25.416 | 29.876 | 30.174 | 27.796 | 28.182 | 32.24 | 33.443 | 36.089 | 39.121 | 42.679 | 49.288 | 50.699 | 44.57 | 45.516 | 50.6 | 60.604 | 61.435 | 56.168 | 45.648 | 46.412 | 46.364 | 52.036 | 40.819 | 51.439 | 47.35 | 47.513 | 45.53 | 50.204 | 45.358 | 39.903 | 33.553 | 34.488 | 29.214 | 26.738 | 19.19 | 20.201 | 16.695 | 16.531 | 12.146 | 15.279 | 16.412 | 15.721 | 15.725 | 14.926 | 14.625 | 16.898 | 16.199 | 16.685 | 15.083 | 16.3 | 18.7 | 16.5 | 13.6 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 5.057 | 5.156 | 6.138 | 6.395 | 3.13 | 3.556 | 1.022 | 4.615 | 1.04 | 4.288 | 0.102 | 4.657 | 4.455 | 0.066 | 4.636 | 5.295 | 0.111 | 0.129 | 6.531 | 0.27 | 5.424 | 0.539 | 0.696 | 0.848 | 0.829 | 0.955 | 1.101 | 0.935 | 0.127 | 0.144 | 0.306 | 0.468 | 0.703 | 0.828 | 1.052 | 1.273 | 1.497 | 1.681 | 0.699 | 1.26 | 1.343 | 0.852 | 0.97 | 0.247 | 0.33 | 0.45 | 0.583 | 0.7 | 0.819 | 0.938 | 1.006 | 1.112 | 1.226 | 1.358 | 1.104 | 0.98 | 1.255 | 1.204 | 1.402 | 0.839 | 0.777 | 1.068 | 1.272 | 3.328 | 2.047 | 0.155 | 0.175 | 0.204 | 0.233 | 0.261 | 0.266 | 0.29 | 0.314 | 0.349 | 0.302 | 0.322 | 0 | 0 | 0 | 0.02 | 0.023 | 0.026 | 0.026 | 0.028 | 0.034 | 0.032 | 0.002 | 0.004 | 0.007 | 0.008 | 0.011 | 0.013 | 0.015 | 0 | 0 | 0.009 | 0.021 | 0.027 | 0.038 | 0.096 | 0.182 | 0.3 | 0.5 | 0.7 | 0.9 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | -0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | 0 | 0.6 | 0 | 0 | 0 | 0 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.23 | -1.193 | -1.574 | -1.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 1.103 | 1.098 | 1.153 | 1.147 | 0.031 | 0.03 | 0.03 | 0.029 | 0.026 | 0.026 | 0.006 | 0.024 | 0.064 | 0.069 | 0.001 | 0.026 | 3.23 | 1.193 | 1.574 | 1.303 | 0.01 | 0.007 | 0.003 | 0.002 | 0.002 | 0.001 | 0.002 | 0.001 | 0.152 | 1.55 | 1.383 | 1.903 | 1.736 | 2.423 | 3.07 | 3.923 | 0.004 | 2.113 | 5.246 | 6.075 | 5.83 | 6.538 | 7.035 | 5.165 | 8.427 | 7.864 | 7.986 | 7.444 | 6.155 | 4.571 | 2.075 | 1.086 | 0.2 | 0.004 | 0.004 | 0.004 | 0.015 | 0.012 | 0.013 | 0 | 0.083 | 0.083 | 0.079 | 0.077 | 0.383 | 0.384 | 0.382 | 0.38 | 0.917 | 0 | 1.749 | 1.752 | 0.823 | 0.821 | 0.817 | 0.8 | 1.4 | 1.4 | 1.4 |
Other Non-Current Liabilities
| 1.451 | 1.39 | 1.483 | 1.36 | 1.336 | 1.386 | 4.172 | 0.9 | 4.575 | 0.826 | 5.052 | 0.688 | 0.756 | 5.049 | 0.992 | 0.89 | 6.392 | 7.245 | 0.994 | 7.727 | 0.928 | 6.214 | 6.644 | 5.256 | 5.575 | 2.302 | 2.796 | 2.81 | 2.85 | 1.265 | 1.385 | 1.413 | 1.448 | 1.465 | 1.648 | 2.11 | 2.009 | 2.018 | 3.191 | 2.236 | 2.138 | 2.162 | 2.184 | 2.227 | 1.961 | 2.101 | 1.716 | 1.686 | 1.726 | 2.178 | 4.8 | 5.767 | 5.747 | 5.382 | 5.873 | 5.862 | 5.396 | 4.996 | 5.189 | 5.061 | 5.11 | 3.348 | 7.058 | 1.998 | 1.654 | 3.583 | 3.489 | 4.018 | 4.044 | 4.005 | 3.866 | 4.942 | 5.181 | 3.609 | 3.62 | 3.709 | 5.75 | 4.861 | 3.979 | 4.103 | 3.251 | 2.188 | 1.15 | 0.574 | 0.517 | 0.465 | 0.722 | 0.789 | 0.328 | 0.15 | 0.225 | 0.3 | 0.625 | 0.95 | 1.1 | 3.517 | 1.167 | 1.5 | 1 | 0 | 0 | 0.1 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 6.508 | 6.546 | 7.621 | 7.755 | 4.466 | 6.732 | 5.194 | 5.515 | 5.615 | 5.114 | 5.154 | 5.345 | 5.211 | 5.115 | 5.631 | 6.188 | 6.506 | 7.377 | 7.528 | 8 | 6.355 | 6.756 | 7.343 | 6.107 | 6.407 | 3.26 | 5 | 4.843 | 4.13 | 2.556 | 1.722 | 1.911 | 2.181 | 2.322 | 2.726 | 3.383 | 3.506 | 3.699 | 3.89 | 3.496 | 3.481 | 3.014 | 3.154 | 2.474 | 2.291 | 2.551 | 2.299 | 2.386 | 2.545 | 3.118 | 5.808 | 6.88 | 6.975 | 6.741 | 7.129 | 8.392 | 8.034 | 8.103 | 8.327 | 8.323 | 8.957 | 8.339 | 8.334 | 7.439 | 8.947 | 9.813 | 9.494 | 10.76 | 11.312 | 9.431 | 12.559 | 13.096 | 13.481 | 11.402 | 10.077 | 8.602 | 5.864 | 4.964 | 4.179 | 4.127 | 3.278 | 2.218 | 1.191 | 0.614 | 0.564 | 0.497 | 0.807 | 0.876 | 0.414 | 0.235 | 0.619 | 0.697 | 1.022 | 1.33 | 2.017 | 3.526 | 2.937 | 3.279 | 1.861 | 0.917 | 0.999 | 1.2 | 1.9 | 2.1 | 2.3 |
Total Liabilities
| 29.084 | 27.442 | 30.573 | 31.716 | 30.613 | 32.512 | 31.506 | 33.757 | 36.868 | 34.952 | 33.889 | 37.403 | 37.41 | 35.213 | 38.721 | 40.122 | 38.398 | 39.364 | 36.801 | 39.497 | 36.376 | 35.648 | 42.161 | 40.022 | 39.793 | 36.874 | 41.269 | 39.378 | 38.756 | 36.001 | 36.852 | 33.948 | 32.632 | 32.303 | 35.75 | 37.338 | 34.338 | 30.078 | 38.719 | 38.513 | 38.262 | 36.022 | 46.58 | 41.871 | 32.975 | 32.609 | 34.076 | 28.116 | 26.213 | 27.339 | 30.24 | 32.284 | 32.391 | 36.617 | 37.303 | 36.188 | 36.216 | 40.343 | 41.77 | 44.412 | 48.078 | 51.018 | 57.622 | 58.138 | 53.517 | 55.329 | 60.094 | 71.364 | 72.747 | 65.599 | 58.207 | 59.508 | 59.845 | 63.438 | 50.896 | 60.041 | 53.214 | 52.477 | 49.709 | 54.331 | 48.636 | 42.121 | 34.744 | 35.102 | 29.778 | 27.235 | 19.997 | 21.077 | 17.109 | 16.766 | 12.765 | 15.976 | 17.434 | 17.051 | 17.742 | 18.452 | 17.562 | 20.177 | 18.06 | 17.602 | 16.082 | 17.5 | 20.6 | 18.6 | 15.9 |
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 |
Common 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 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 |
Retained Earnings
| -0.341 | 1.189 | -1.073 | -0.745 | -0.121 | -1.301 | 0.455 | 0.437 | 1.915 | 1.686 | 8.567 | 7.756 | 7.452 | 7.708 | 8.419 | 5.873 | 4.074 | 2.213 | 3.908 | 2.628 | 1.797 | -0.69 | -2.499 | -0.71 | -2.397 | -2.782 | -0.003 | 2.862 | 3.586 | 4.19 | 8.014 | 7.202 | 5.747 | 7.331 | 8.798 | 7.849 | 9.18 | 8.589 | 7.06 | 6.992 | 3.849 | 2.75 | 0.898 | -4.21 | -3.518 | -3.746 | -6.293 | -5.492 | -6.276 | -6.92 | -7.174 | -9.387 | -6.932 | -5.532 | 1.436 | 5.099 | 10.349 | 15.127 | 17.869 | 19.147 | 22.962 | 25.743 | 23.593 | 32.799 | 38.866 | 44.17 | 44.079 | 45.038 | 57.947 | 62.62 | 68.57 | 69.205 | 70.059 | 66.393 | 62.459 | 52.771 | 46.266 | 42.505 | 35.212 | 28.363 | 24.434 | 21.672 | 19.516 | 15.327 | 9.752 | 9.271 | 5.953 | 3.071 | 1.9 | 0.481 | -0.355 | -0.584 | -0.811 | -1.407 | -0.436 | 0.414 | 2.488 | 2.798 | 7.53 | 9.053 | 9.643 | 10.1 | 7.6 | 4.4 | 2.3 |
Accumulated Other Comprehensive Income/Loss
| -5.428 | -5.666 | -1.997 | -4.102 | -2.446 | -1.015 | -2.547 | -1.658 | -1.007 | -0.208 | -3.053 | -0.492 | 1.669 | 2.342 | 2.612 | 3.866 | 3.794 | 5.15 | 3.35 | 2.671 | 2.123 | 3.757 | 2.944 | 3.707 | 3.896 | 4.337 | 4.227 | 4.292 | 6.318 | 5.984 | 3.562 | 3.482 | 4.213 | 1.834 | 3.597 | 2.19 | 1.273 | 0.686 | 0.323 | -0.141 | 0.133 | -0.109 | -0.288 | -0.115 | -0.68 | -0.743 | -0.646 | -1.475 | -1.621 | -0.677 | -0.969 | -0.788 | -1.233 | -0.427 | -0.604 | -1.267 | -1.287 | -1.308 | -0.977 | -1.276 | -1.088 | -1.113 | -1.13 | -1.496 | -1.588 | -1.406 | -2.147 | -1.228 | -1.359 | -1.123 | -1.381 | -2.1 | -1.614 | -1.749 | -1.613 | -0.82 | -0.992 | -1.098 | -0.788 | -0.489 | -0.206 | 0.195 | -0.629 | -0.499 | -0.255 | -0.422 | -0.175 | -0.505 | -0.463 | -0.502 | -0.551 | -0.519 | -0.665 | -0.608 | -1.247 | -0.551 | -0.555 | -0.488 | -0.412 | -7.896 | -6.987 | -6.2 | -5.5 | -4.7 | -4.1 |
Other Total Stockholders Equity
| 13.354 | 13.091 | 13.069 | 13.046 | 13.012 | 12.8 | 12.792 | 12.863 | 12.944 | 12.698 | 13.097 | 14.014 | 14.609 | 14.362 | 14.122 | 13.993 | 18.475 | 18.609 | 18.986 | 19.34 | 24.415 | 24.208 | 24.2 | 24.248 | 24.147 | 23.769 | 23.648 | 24.108 | 30.348 | 30.067 | 30.102 | 30.127 | 30.096 | 29.72 | 29.644 | 29.66 | 29.519 | 29.289 | 29.231 | 29.081 | 28.912 | 28.735 | 28.449 | 28.312 | 28.124 | 27.941 | 27.905 | 27.83 | 27.771 | 27.818 | 27.776 | 27.733 | 27.659 | 27.612 | 27.533 | 27.46 | 27.355 | 27.261 | 27.143 | 27.07 | 26.881 | 26.651 | 26.452 | 26.261 | 26.088 | 25.962 | 25.952 | 25.789 | 25.587 | 25.355 | 25.095 | 24.919 | 24.501 | 24.15 | 23.859 | 26.46 | 30.057 | 28.908 | 30.625 | 31.984 | 34.655 | 34.355 | 25.142 | 24.468 | 24.286 | 23.936 | 21.645 | 19.58 | 18.093 | 18.068 | 18.067 | 18.1 | 18.091 | 18.104 | 17.949 | 16.173 | 16.245 | 16.412 | 16.629 | 25.56 | 17.582 | 17.2 | 16.7 | 21.2 | 18.9 |
Total Shareholders Equity
| 7.585 | 8.614 | 9.999 | 8.199 | 10.445 | 10.484 | 10.7 | 11.642 | 13.852 | 14.176 | 18.611 | 21.278 | 23.73 | 24.412 | 25.153 | 23.732 | 26.343 | 25.972 | 26.244 | 24.639 | 28.335 | 27.275 | 24.645 | 27.245 | 25.646 | 25.324 | 27.872 | 31.262 | 40.252 | 40.241 | 41.678 | 40.811 | 40.056 | 38.885 | 42.039 | 39.699 | 39.972 | 38.564 | 36.614 | 35.932 | 32.894 | 31.376 | 29.059 | 23.987 | 23.926 | 23.452 | 20.966 | 20.863 | 19.874 | 20.221 | 19.633 | 17.558 | 19.494 | 21.653 | 28.368 | 31.295 | 36.42 | 41.08 | 44.038 | 44.944 | 48.758 | 51.284 | 48.918 | 57.567 | 63.369 | 68.729 | 67.887 | 69.602 | 82.178 | 86.855 | 92.287 | 92.027 | 92.949 | 88.797 | 84.708 | 78.414 | 75.334 | 70.318 | 65.052 | 59.861 | 58.886 | 56.225 | 44.032 | 39.299 | 33.786 | 32.788 | 27.426 | 22.149 | 19.533 | 18.05 | 17.164 | 17 | 16.618 | 16.092 | 16.269 | 16.039 | 18.181 | 18.725 | 23.749 | 26.719 | 27.227 | 27.3 | 24.3 | 20.9 | 17.1 |
Total Equity
| 0 | 8.614 | 9.999 | 8.199 | 10.445 | 10.484 | 10.7 | 11.642 | 13.852 | 14.176 | 18.611 | 21.278 | 23.73 | 24.412 | 25.153 | 23.732 | 26.343 | 25.972 | 26.244 | 24.639 | 28.335 | 27.275 | 24.645 | 27.245 | 25.646 | 25.324 | 27.872 | 31.262 | 40.252 | 40.241 | 41.678 | 40.811 | 40.056 | 38.885 | 42.039 | 39.699 | 39.972 | 38.564 | 36.614 | 35.932 | 32.894 | 31.376 | 29.059 | 23.987 | 23.926 | 23.452 | 20.966 | 20.863 | 19.874 | 20.221 | 19.633 | 17.558 | 19.494 | 21.653 | 28.368 | 31.295 | 36.42 | 41.08 | 44.038 | 44.944 | 48.758 | 51.284 | 48.918 | 57.567 | 63.369 | 68.729 | 67.887 | 69.602 | 82.178 | 86.855 | 92.287 | 92.027 | 92.949 | 88.797 | 84.708 | 78.414 | 75.334 | 70.318 | 65.052 | 59.861 | 58.886 | 56.225 | 44.032 | 39.299 | 33.786 | 32.788 | 27.426 | 22.149 | 19.533 | 18.05 | 17.164 | 17 | 16.618 | 16.092 | 16.269 | 16.039 | 18.181 | 18.725 | 23.749 | 26.719 | 27.227 | 27.3 | 24.3 | 20.9 | 17.1 |
Total Liabilities & Shareholders Equity
| 36.669 | 36.056 | 40.572 | 39.915 | 41.058 | 42.996 | 42.206 | 45.399 | 50.72 | 49.128 | 52.5 | 58.681 | 61.14 | 59.625 | 63.874 | 63.854 | 64.741 | 65.336 | 63.045 | 64.136 | 64.711 | 62.923 | 66.806 | 67.267 | 65.439 | 62.198 | 69.141 | 70.64 | 79.008 | 76.242 | 78.53 | 74.759 | 72.688 | 71.188 | 77.789 | 77.037 | 74.31 | 68.642 | 75.333 | 74.445 | 71.156 | 67.398 | 75.639 | 65.858 | 56.901 | 56.061 | 55.042 | 48.979 | 46.087 | 47.56 | 49.873 | 49.842 | 51.885 | 58.27 | 65.671 | 67.483 | 72.636 | 81.423 | 85.808 | 89.356 | 96.836 | 102.302 | 106.54 | 115.705 | 116.886 | 124.058 | 127.981 | 140.966 | 154.925 | 152.454 | 150.494 | 151.535 | 152.794 | 152.235 | 135.604 | 138.455 | 128.548 | 122.795 | 114.761 | 114.192 | 107.522 | 98.346 | 78.776 | 74.401 | 63.564 | 60.023 | 47.423 | 43.226 | 36.642 | 34.816 | 29.929 | 32.976 | 34.052 | 33.143 | 34.011 | 34.491 | 35.743 | 38.902 | 41.809 | 44.321 | 43.309 | 44.8 | 44.9 | 39.5 | 33 |