Neonode Inc.
NASDAQ:NEON
7.75 (USD) • At close January 14, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 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 Q3 | 1993 Q2 | 1992 Q3 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q3 | 1988 Q3 | 1987 Q3 | 1986 Q3 | 1985 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 17.599 | 13.107 | 14.274 | 16.155 | 18.471 | 20.291 | 20.981 | 14.816 | 11.302 | 12.426 | 15.126 | 17.383 | 5.496 | 6.611 | 8.145 | 10.473 | 12.212 | 1.773 | 1.187 | 2.357 | 3.025 | 4.638 | 5.822 | 6.555 | 2.689 | 3.693 | 4.907 | 5.796 | 6.872 | 1.408 | 1.706 | 3.476 | 6.278 | 0.633 | 2.94 | 3.082 | 0.95 | 3.159 | 4.453 | 6.129 | 8.844 | 12.048 | 6.192 | 8.815 | 10.568 | 5.354 | 7.582 | 9.097 | 11.246 | 11.275 | 13.307 | 12.94 | 4.146 | 2.559 | 3.821 | 0.911 | 0.271 | 0.191 | 0.426 | 0.028 | 0.309 | 0.007 | 0.153 | 0.017 | 0.055 | 2.096 | 0.656 | 1.147 | 5.758 | 0.407 | 1.239 | 0.443 | 1.147 | 1.362 | 1.643 | 2.764 | 3.632 | 5.001 | 1.221 | 1.564 | 1.849 | 1.497 | 2.389 | 0.985 | 1.378 | 1.99 | 1.655 | 1.53 | 1.582 | 1.463 | 2.484 | 1.802 | 3.644 | 5.124 | 6.869 | 3.697 | 5.311 | 6.953 | 3.221 | 2.1 | 3.3 | 2.5 | 3.3 | 6.4 | 3.4 | 1.3 | 2.3 | 3.2 | 5.6 | 3.6 | 1.6 | 1 | 0.04 | -0.1 | 0.3 | 0.9 | 0.9 | 0.9 | -0.1 | 2 | 2.6 | 3.7 | 3.1 | 2.7 | 2.2 | 2.3 | 0.3 | 1.9 | 1.5 | 2.2 | 1.3 | 2.3 | 1.8 | 0.7 | 0.4 | 0.1 | 0.4 | 0.6 | 0.6 |
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 | 0 | 0 | 0 | 0 | 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
| 17.599 | 13.107 | 14.274 | 16.155 | 18.471 | 20.291 | 20.981 | 14.816 | 11.302 | 12.426 | 15.126 | 17.383 | 5.496 | 6.611 | 8.145 | 10.473 | 12.212 | 1.773 | 1.187 | 2.357 | 3.025 | 4.638 | 5.822 | 6.555 | 2.689 | 3.693 | 4.907 | 5.796 | 6.872 | 1.408 | 1.706 | 3.476 | 6.278 | 0.633 | 2.94 | 3.082 | 0.95 | 3.159 | 4.453 | 6.129 | 8.844 | 12.048 | 6.192 | 8.815 | 10.568 | 5.354 | 7.582 | 9.097 | 11.246 | 11.275 | 13.307 | 12.94 | 4.146 | 2.559 | 3.821 | 0.911 | 0.271 | 0.191 | 0.426 | 0.028 | 0.309 | 0.007 | 0.153 | 0.017 | 0.055 | 2.096 | 0.656 | 1.147 | 5.758 | 0.407 | 1.239 | 0.443 | 1.147 | 1.362 | 1.643 | 2.764 | 3.632 | 5.001 | 1.221 | 1.564 | 1.849 | 1.497 | 2.389 | 0.985 | 1.378 | 1.99 | 1.655 | 1.53 | 1.582 | 1.463 | 2.484 | 1.802 | 3.644 | 5.124 | 6.869 | 3.697 | 5.311 | 6.953 | 3.221 | 2.1 | 3.3 | 2.5 | 3.3 | 6.4 | 3.4 | 1.3 | 2.3 | 3.2 | 5.6 | 3.6 | 1.6 | 1 | 0.04 | -0.1 | 0.3 | 0.9 | 0.9 | 0.9 | -0.1 | 2 | 2.6 | 3.7 | 3.1 | 2.7 | 2.2 | 2.3 | 0.3 | 1.9 | 1.5 | 2.2 | 1.3 | 2.3 | 1.8 | 0.7 | 0.4 | 0.1 | 0.4 | 0.6 | 0.6 |
Net Receivables
| 0.84 | 1.246 | 1.072 | 1.327 | 0.928 | 1.301 | 1.941 | 1.745 | 1.014 | 1.095 | 1.142 | 1.638 | 0.763 | 1.224 | 1.326 | 2.176 | 1.044 | 0.738 | 1.136 | 1.535 | 1.934 | 1.784 | 1.737 | 2.006 | 1.459 | 1.793 | 1.982 | 1.346 | 0.62 | 1.23 | 1.007 | 1.795 | 0.278 | 0.999 | 0.648 | 1.683 | 0.489 | 0.681 | 2.041 | 1.243 | 0.558 | 0.709 | 0.655 | 1.219 | 1.371 | 0.69 | 0.812 | 2.327 | 1.526 | 1.725 | 1.091 | 3.455 | 0.594 | 3.118 | 0.1 | 0.151 | 0.055 | 0.594 | 0.072 | 0 | 0.043 | 0.063 | 0.078 | 0 | 0.008 | 0.089 | 0.336 | 0.868 | 0.431 | 0 | 0.102 | 0.963 | 0.93 | 1.055 | 1.586 | 1.059 | 1.555 | 1.377 | 1.599 | 2.048 | 1.668 | 2.682 | 1.633 | 3.277 | 1.818 | 1.005 | 0.868 | 0.845 | 0.888 | 2.578 | 1.785 | 1.652 | 0.76 | 1.422 | 1.713 | 3.141 | 4.296 | 4.701 | 6.42 | 6.5 | 3.3 | 2.4 | 1.9 | 1.9 | 3.8 | 3.9 | 3.1 | 3.6 | 2.8 | 2.2 | 2.3 | 2.2 | 2 | 1.8 | 1.7 | 2.1 | 3.4 | 4.2 | 3.4 | 3.3 | 3.4 | 2.5 | 2.5 | 2.4 | 3.4 | 2.5 | 3.3 | 3.3 | 2.9 | 2.3 | 2.7 | 2.1 | 2.3 | 2.4 | 2.4 | 2.3 | 1.6 | 1.2 | 0.8 |
Inventory
| 0 | 0.205 | 0.487 | 0.61 | 4.309 | 3.671 | 3.851 | 3.827 | 4.342 | 4.4 | 3.553 | 2.52 | 2.402 | 2.086 | 1.675 | 1.273 | 1.128 | 1.077 | 0.98 | 1.03 | 1.104 | 1.166 | 1.188 | 1.219 | 1.258 | 1.114 | 1.241 | 1.154 | 2.065 | 2.128 | 1.544 | 0.696 | 0.919 | 0.022 | 0.122 | 0.158 | 1.044 | 0.56 | 0 | 0.161 | 0.651 | 0.573 | 0.655 | 0.736 | 0 | 0 | 0 | 0.132 | 0 | 0 | 0 | 0.095 | 0 | 0 | 0.131 | 0.161 | 0.166 | 0.032 | 0.124 | 0.058 | 0 | 0 | 0 | 10.155 | 1.413 | 6.036 | 11.453 | 6.61 | 0.58 | 0 | 0 | 0.714 | 0.739 | 0.973 | 1.188 | 1.633 | 1.283 | 1.446 | 1.474 | 1.638 | 1.926 | 2.535 | 1.751 | 2.064 | 1.88 | 1.603 | 1.666 | 1.832 | 1.91 | 3.563 | 3.625 | 3.559 | 4.428 | 4.943 | 5.09 | 5.393 | 4.918 | 4.319 | 3.159 | 2.3 | 1.5 | 1.7 | 1.5 | 1.8 | 1.8 | 2 | 2 | 1.2 | 0.9 | 1.1 | 1.3 | 1.7 | 2.7 | 3.2 | 3.3 | 3.4 | 2.6 | 2.7 | 2.5 | 2.2 | 2 | 2.4 | 2.4 | 2.2 | 2.1 | 2.7 | 2.9 | 3 | 2.5 | 2.3 | 2.3 | 2 | 2.3 | 2.4 | 2.2 | 2.8 | 1.3 | 0.9 | 0.7 |
Other Current Assets
| 1.124 | 0.536 | 0.76 | 0.528 | 0.755 | 0.66 | 0.648 | 0.41 | 1.342 | 1.072 | 1.428 | 0.491 | 1.172 | 1.3 | 1.64 | 0.728 | 1.011 | 1.124 | 0.694 | 0.512 | 0.869 | 0.77 | 0.954 | 0.714 | 3.192 | 1.884 | 1.69 | 0.955 | 2.507 | 2.306 | 2.166 | 1.702 | 1.237 | 1.385 | 1.106 | 0.568 | 0.715 | 1.285 | 1.149 | 0.576 | 1.154 | 1.351 | 1.593 | 0.366 | 1.01 | 0.907 | 1.462 | 0.346 | 0.382 | 0.327 | 0.268 | 0.123 | 0.2 | 0.271 | 0.166 | 0.165 | 0.271 | 0.134 | 0.261 | 0.136 | 0.062 | 0.025 | 0.06 | 0.046 | 0.644 | 0.925 | 0.879 | 7.433 | 6.935 | 1.174 | 0.75 | 0.221 | 0.177 | 0.304 | 0.248 | 0.24 | 0.293 | 0.252 | 0.262 | 0.276 | 0.227 | 0.272 | 0.413 | 0.54 | 0.24 | 0.281 | 0.199 | 0.225 | 0.22 | 0.366 | 0.499 | 0.393 | 0.464 | 0.458 | 0.339 | 0.415 | 0.427 | 0.415 | 0.538 | 0.7 | 0.5 | 2.9 | 3.2 | 0.4 | 0.6 | 1 | 1 | 1.2 | 0.6 | 0.5 | 0.7 | 1.1 | 0.5 | 0.5 | 0.5 | 0.7 | 2.4 | 2.5 | 5.6 | 0.7 | 0.8 | 0.5 | 0.6 | 0.6 | 0.5 | 0.5 | 0.3 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.1 | 0.2 | 0.3 | 0 | 0.2 | 0 | 0.1 |
Total Current Assets
| 19.563 | 15.094 | 16.593 | 18.62 | 24.463 | 25.923 | 27.421 | 20.798 | 17.329 | 18.457 | 20.535 | 22.032 | 9.247 | 10.571 | 11.966 | 14.65 | 15.395 | 4.15 | 3.997 | 5.434 | 6.932 | 8.358 | 9.701 | 10.494 | 7.002 | 8.484 | 9.82 | 9.797 | 12.064 | 7.072 | 6.423 | 7.669 | 8.712 | 3.039 | 4.816 | 5.333 | 3.198 | 5.125 | 7.643 | 7.948 | 10.556 | 14.108 | 8.44 | 11.136 | 12.949 | 6.951 | 9.125 | 11.77 | 13.154 | 13.327 | 14.666 | 16.519 | 4.94 | 5.948 | 4.087 | 1.227 | 0.597 | 0.919 | 0.759 | 0.133 | 0.414 | 0.095 | 0.291 | 0.063 | 2.12 | 9.146 | 13.324 | 16.058 | 13.704 | 1.581 | 2.091 | 2.341 | 2.993 | 3.694 | 4.665 | 5.696 | 6.763 | 8.076 | 4.556 | 5.526 | 5.67 | 6.986 | 6.186 | 6.866 | 5.316 | 4.879 | 4.388 | 4.432 | 4.6 | 7.97 | 8.393 | 7.406 | 9.296 | 11.947 | 14.011 | 12.646 | 14.952 | 16.388 | 13.338 | 11.6 | 8.6 | 9.5 | 9.9 | 10.5 | 9.6 | 8.2 | 8.4 | 9.2 | 9.9 | 7.4 | 5.9 | 6 | 5.2 | 5.4 | 5.8 | 7.1 | 9.3 | 10.3 | 11.4 | 8.2 | 8.8 | 9.1 | 8.6 | 7.9 | 8.2 | 8 | 6.8 | 8.3 | 7.1 | 7 | 6.6 | 6.7 | 6.5 | 5.7 | 5.3 | 5.2 | 3.5 | 2.7 | 2.2 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.077 | 0.1 | 0.328 | 0.394 | 0.354 | 0.372 | 0.387 | 0.4 | 0.463 | 0.657 | 0.772 | 0.96 | 0.98 | 1.288 | 1.557 | 1.922 | 1.227 | 1.435 | 1.6 | 1.999 | 2.285 | 2.739 | 2.994 | 2.484 | 2.66 | 2.696 | 3.14 | 3.327 | 3.637 | 3.725 | 2.008 | 2.031 | 2.142 | 0.776 | 0.673 | 0.594 | 0.582 | 0.533 | 0.554 | 0.654 | 0.758 | 0.859 | 0.34 | 0.335 | 0.365 | 0.295 | 0.328 | 0.33 | 0.34 | 0.332 | 0.298 | 0.108 | 0.065 | 0.042 | 0.039 | 0.024 | 0.023 | 0.017 | 0.02 | 0.02 | 0.016 | 0.016 | 0.016 | 0.116 | 0.387 | 0.463 | 0.339 | 0 | 0.419 | 0.085 | 0.139 | 0.458 | 0.508 | 0.56 | 0.61 | 0.648 | 0.563 | 0.38 | 0.392 | 0.408 | 0.427 | 0.314 | 0.337 | 0.365 | 0.389 | 0.343 | 0.371 | 0.433 | 0.533 | 0.851 | 1.004 | 1.151 | 1.236 | 1.775 | 1.913 | 2.031 | 2.143 | 1.749 | 1.636 | 1.5 | 1.5 | 1.3 | 1.2 | 1.3 | 1.3 | 1.5 | 1.5 | 1.3 | 1.1 | 1.1 | 1.3 | 1.4 | 2.1 | 2.7 | 3 | 3.2 | 3.3 | 3.6 | 3.6 | 3.1 | 2.8 | 2.7 | 2.7 | 2.8 | 3 | 3.1 | 2.4 | 1.9 | 1.9 | 2 | 2 | 1.7 | 1.7 | 1.7 | 1.7 | 1.6 | 1.2 | 0.5 | 0.3 |
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 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.041 | 0.066 | 0.085 | 0.095 | 0.112 | 0 | 0.939 | 1.126 | 1.314 | 2.645 | 9.163 | 0 | 0 | 12.378 | 0 | 0 | 0 | 0.816 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 0 | 0 | 1 | 0 | 0 | 0.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.041 | 0.066 | 0.085 | 0.095 | 0.112 | 0 | 0.939 | 1.126 | 1.314 | 2.645 | 9.163 | 0 | 0 | 12.378 | 0 | 0 | 0 | 0.816 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 0 | 0 | 1 | 0 | 0 | 0.2 | 0 |
Long Term Investments
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | 0 | -0 | -0 | 0 | -0.372 | -0.387 | -0.4 | -0.463 | -0.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | 0.246 | 0.249 | 0.261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.017 | 0.008 | 0 | 0.069 | 0.067 | 0.068 | 0.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.028 | 0 | 0 | 0 | 0 | 0 | 0.141 | 0.177 | 0.212 | 0.77 | 0 | 0.094 | 0.004 | 0.052 | 0.053 | 0.054 | 0.053 | 10.475 | 11.506 | 0.033 | 0.437 | 0.074 | 0.076 | 0.217 | 1.123 | 1.157 | 1.27 | 0.172 | 0.181 | 0.183 | 0.188 | 0.24 | 0.214 | 0.221 | 0.158 | 0.211 | 0.265 | 0.312 | 0.332 | 0.407 | 0.354 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.5 | 0.4 | 0.6 | 0.6 | 1.3 | 1.4 | 2.3 | 2.4 | 2.1 | 1.6 | 6.7 | 6 | 5.7 | 5.6 | 5.9 | 5.4 | 4.8 | 5.1 | 0.7 | 0.8 | 0.9 | 0.9 | 0 | 0.9 | 1 | 0 | 0.9 | 0.2 | 0 | 0.1 |
Total Non-Current Assets
| 0.077 | 0.1 | 0.328 | 0.394 | 0.354 | 0.372 | 0.387 | 0.4 | 0.463 | 0.657 | 0.772 | 0.96 | 0.98 | 1.288 | 1.557 | 1.922 | 1.23 | 1.438 | 1.603 | 2.002 | 2.578 | 2.988 | 3.246 | 2.748 | 2.663 | 2.699 | 3.143 | 3.33 | 3.64 | 3.728 | 2.011 | 2.034 | 2.145 | 0.779 | 0.673 | 0.594 | 0.582 | 0.533 | 0.554 | 0.654 | 0.758 | 0.876 | 0.348 | 0.335 | 0.434 | 0.362 | 0.396 | 0.398 | 0.34 | 0.332 | 0.298 | 0.108 | 0.065 | 0.042 | 0.039 | 0.024 | 0.023 | 0.017 | 0.048 | 0.02 | 0.016 | 0.016 | 0.016 | 0.116 | 0.569 | 0.706 | 0.636 | 0.865 | 0.531 | 0.179 | 1.082 | 1.636 | 1.875 | 3.259 | 9.826 | 11.123 | 12.069 | 12.791 | 0.829 | 0.482 | 0.503 | 1.347 | 1.46 | 1.522 | 1.659 | 0.515 | 0.552 | 0.616 | 0.721 | 1.091 | 1.218 | 1.372 | 1.394 | 1.986 | 2.178 | 2.343 | 2.475 | 2.156 | 1.99 | 1.9 | 1.9 | 1.7 | 1.5 | 1.5 | 1.6 | 1.7 | 1.8 | 1.6 | 1.4 | 1.6 | 1.7 | 2 | 2.7 | 4 | 4.4 | 5.5 | 5.7 | 5.7 | 5.2 | 9.8 | 8.8 | 8.4 | 8.3 | 8.7 | 8.4 | 7.9 | 7.5 | 2.6 | 2.7 | 2.9 | 2.9 | 2.6 | 2.6 | 2.7 | 2.7 | 2.5 | 1.4 | 0.7 | 0.4 |
Total Assets
| 19.64 | 15.194 | 16.921 | 19.014 | 24.817 | 26.295 | 27.808 | 21.198 | 17.792 | 19.114 | 21.307 | 22.992 | 10.227 | 11.859 | 13.523 | 16.572 | 16.625 | 5.588 | 5.6 | 7.436 | 9.51 | 11.346 | 12.947 | 13.242 | 9.665 | 11.183 | 12.963 | 13.127 | 15.704 | 10.8 | 8.434 | 9.703 | 10.857 | 3.818 | 5.489 | 5.927 | 3.78 | 5.658 | 8.197 | 8.602 | 11.314 | 14.984 | 8.788 | 11.471 | 13.383 | 7.313 | 9.521 | 12.168 | 13.494 | 13.659 | 14.964 | 16.627 | 5.005 | 5.99 | 4.126 | 1.251 | 0.62 | 0.936 | 0.807 | 0.153 | 0.43 | 0.111 | 0.307 | 0.179 | 2.689 | 9.852 | 13.96 | 16.923 | 14.235 | 1.76 | 3.173 | 3.977 | 4.868 | 6.953 | 14.491 | 16.819 | 18.832 | 20.867 | 5.385 | 6.008 | 6.173 | 8.333 | 7.646 | 8.388 | 6.975 | 5.394 | 4.94 | 5.048 | 5.321 | 9.061 | 9.611 | 8.778 | 10.69 | 13.933 | 16.189 | 14.989 | 17.427 | 18.544 | 15.328 | 13.5 | 10.5 | 11.2 | 11.4 | 12 | 11.2 | 9.9 | 10.2 | 10.8 | 11.3 | 9 | 7.6 | 8 | 7.9 | 9.4 | 10.2 | 12.6 | 15 | 16 | 16.6 | 18 | 17.6 | 17.5 | 16.9 | 16.6 | 16.6 | 15.9 | 14.3 | 10.9 | 9.8 | 9.9 | 9.5 | 9.3 | 9.1 | 8.4 | 8 | 7.7 | 4.9 | 3.4 | 2.6 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.212 | 0.321 | 0.491 | 0.44 | 0.51 | 0.508 | 0.314 | 0.334 | 0.357 | 0.279 | 0.804 | 0.776 | 0.635 | 0.754 | 0.491 | 1.084 | 0.917 | 0.476 | 0.515 | 0.555 | 0.498 | 0.401 | 0.547 | 0.501 | 0.523 | 0.719 | 0.722 | 0.509 | 0.759 | 1.583 | 1.355 | 1.286 | 1.074 | 0.799 | 1.232 | 0.965 | 1.121 | 0.884 | 0.735 | 0.566 | 0.651 | 0.509 | 0.425 | 0.479 | 0.426 | 0.319 | 0.321 | 0.539 | 0.498 | 0.351 | 0.319 | 0.447 | 0.307 | 0.297 | 0.126 | 0.442 | 0.509 | 0.536 | 0.843 | 0.699 | 0.68 | 0.73 | 0.581 | 0.688 | 8.318 | 7.13 | 4.454 | 5.065 | 2.14 | 0.114 | 0.091 | 0.622 | 0.557 | 0.56 | 0.917 | 0.933 | 0.743 | 0.456 | 0.854 | 0.526 | 0.856 | 1.065 | 0.577 | 1.417 | 0.696 | 0.305 | 0.151 | 0.33 | 0.488 | 1.063 | 1.348 | 0.606 | 0.545 | 0.854 | 0.684 | 1.59 | 1.094 | 2.234 | 1.895 | 2.5 | 1.1 | 0.9 | 0.5 | 0.8 | 1.4 | 1.1 | 1.3 | 1.6 | 1 | 1.1 | 1 | 1.6 | 1.1 | 1.1 | 0.8 | 0.4 | 0.9 | 1 | 0.7 | 1 | 0.8 | 0.8 | 0.7 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.4 | 0.6 | 0.5 | 0.5 | 0.6 | 0.5 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0.004 | 0.046 | 0.063 | 0.174 | 0.202 | 0.24 | 0.158 | 0.178 | 0.472 | 0.534 | 0.79 | 0.683 | 1.366 | 1.876 | 1.001 | 1.273 | 1.536 | 1.396 | 1.52 | 0.9 | 1.93 | 1.948 | 1.001 | 1.14 | 1.138 | 1.058 | 1.126 | 0.568 | 1.14 | 1.06 | 0.466 | 0.456 | 0.474 | 0.077 | 0.059 | 0.057 | 0.057 | 0.057 | 0.056 | 0.061 | 0.066 | 0.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.662 | 6.19 | 5.865 | 9.49 | 2.303 | 1.555 | 0.762 | 0.307 | 0.139 | 0.065 | 0 | 0.017 | 1.291 | 0.643 | 0.119 | 3.668 | 0.103 | 0 | 0.034 | 0.056 | 0.054 | 0.053 | 0.051 | 0.05 | 0.029 | 0.028 | 0.027 | 0.026 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.6 | 0 | 0 | 0 | 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 | 0.03 | 0 | 0.125 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.025 | 0.051 | 0.082 | 0.01 | 0.028 | 0.022 | 0.031 | 0.036 | 0.092 | 0.112 | 0.103 | 0.106 | 0.134 | 0.13 | 0.12 | 0.138 | 0.143 | 0.101 | 0.072 | 0.067 | 0.054 | 0.066 | 0.104 | 0.075 | 0.224 | 0.546 | 0.553 | 1.248 | 1.299 | 1.374 | 1.58 | 1.921 | 2.212 | 2.242 | 1.936 | 1.475 | 1.873 | 3.016 | 4.146 | 3.403 | 3.252 | 3.468 | 3.713 | 3.666 | 3.479 | 2.813 | 2.92 | 2.725 | 2.594 | 1.543 | 1.917 | 1.906 | 2.578 | 3.075 | 0.155 | 0.54 | 0.475 | 0.473 | 0.88 | 0.947 | 0.402 | 0.291 | 0 | -2.979 | 0.891 | 2.609 | 2.833 | 2.979 | 0 | 0.359 | 0.303 | 0.299 | 0.432 | 0.376 | 0.211 | 0.178 | 0.138 | 0.123 | 0 | 0 | 0.391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.399 | 1.639 | 1.226 | 1.475 | 1.403 | 1.544 | 1.334 | 1.151 | 0.96 | 1.302 | 0.944 | 1.408 | 0.917 | 0.164 | 1.535 | 1.715 | 0.63 | 3.408 | -0.122 | 1.501 | -0.746 | -0.65 | 1.069 | 0.292 | 0.084 | 0.205 | 0.159 | 1.258 | 0.241 | 4.096 | 0.83 | 0.889 | 1.55 | 1.276 | 1.471 | 1.314 | 1.51 | 1.255 | 1.143 | 0.935 | 0.848 | 1.242 | 1.167 | 0.978 | 0.896 | 0.982 | 0.984 | 2.585 | 0.737 | 0.776 | 0.565 | 0.601 | 0.383 | 0.429 | 0.649 | 0.643 | 13.656 | 17.477 | 6.143 | 5.554 | 4.169 | 3.151 | 3.077 | 0.32 | 20.65 | 21.296 | 15.895 | 8.036 | 13.758 | 0.09 | 0.145 | 0.286 | 0.249 | 0.262 | 0.294 | 0.285 | 0.333 | 0.467 | 0.493 | 0.637 | 0.85 | 0.635 | 0.527 | 0.567 | 0.675 | 0.564 | 0.9 | 0.881 | 0.68 | 0.968 | 0.978 | 0.831 | 1.156 | 0.721 | 0.957 | 0.528 | 2.216 | 2.153 | 1.53 | 0.9 | 0.4 | 0.5 | 0.6 | 0.7 | 0.6 | 0.3 | 0.6 | 0.7 | 1.4 | 0.9 | 0.6 | 0.8 | 1.1 | 1.4 | 1.5 | 0.5 | 0.8 | 0.6 | 0.6 | 0.9 | 0.5 | 0.6 | 0.6 | 0.8 | 1.1 | 0.9 | 1.5 | 0.9 | 0.7 | 0.9 | 0.5 | 0.8 | 0.9 | 0.9 | 1.4 | 2.5 | 1.3 | 0.6 | 0.5 |
Total Current Liabilities
| 1.64 | 1.873 | 1.862 | 1.832 | 1.813 | 1.966 | 1.837 | 1.699 | 1.801 | 2.102 | 2.639 | 2.973 | 3.098 | 3.427 | 3.147 | 4.21 | 3.365 | 4.229 | 2.556 | 3.023 | 2.523 | 2.646 | 2.721 | 2.313 | 2.358 | 2.931 | 2.984 | 3.583 | 3.861 | 6.66 | 4.325 | 4.608 | 5.007 | 4.394 | 4.698 | 3.811 | 4.561 | 5.212 | 6.08 | 4.965 | 4.817 | 5.29 | 5.305 | 5.123 | 4.801 | 4.144 | 4.225 | 4.068 | 3.829 | 2.67 | 2.801 | 2.954 | 10.93 | 9.995 | 6.795 | 11.115 | 16.943 | 20.041 | 7.748 | 4.831 | 4.988 | 3.946 | 3.658 | 1.025 | 31.15 | 31.678 | 23.301 | 19.748 | 16.001 | 0.563 | 0.573 | 1.263 | 1.292 | 1.251 | 1.473 | 1.446 | 1.243 | 1.074 | 1.374 | 1.189 | 1.731 | 1.7 | 1.104 | 1.984 | 1.371 | 0.869 | 1.051 | 1.211 | 1.615 | 2.031 | 2.326 | 1.437 | 1.701 | 1.575 | 1.641 | 2.118 | 3.31 | 4.387 | 3.425 | 3.4 | 1.5 | 1.4 | 1.1 | 1.5 | 2 | 1.4 | 1.9 | 2.3 | 2.4 | 2 | 1.6 | 2.4 | 3.2 | 2.5 | 2.3 | 0.9 | 1.7 | 1.6 | 1.3 | 1.9 | 1.3 | 1.4 | 1.3 | 1.4 | 1.6 | 1.5 | 2.3 | 1.6 | 1.2 | 1.6 | 1.2 | 1.4 | 1.6 | 1.5 | 2 | 2.5 | 1.3 | 0.6 | 0.5 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0.012 | 0.038 | 0.048 | 0.096 | 0.059 | 0.081 | 0.202 | 0.302 | 0.392 | 0.182 | 0.128 | 0.226 | 0.598 | 0.472 | 0.554 | 0.826 | 0.792 | 0.566 | 1.408 | 2.146 | 2.59 | 2.266 | 2.55 | 2.562 | 3.03 | 1.681 | 3.68 | 3.816 | 1.832 | 1.92 | 2.122 | 0.604 | 0.556 | 0.566 | 0.594 | 0.63 | 0.638 | 0.734 | 0.82 | 0.918 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.042 | 0.139 | 0.139 | 0.207 | 0.072 | 0.077 | 0.1 | 0.06 | 0.128 | 0.051 | 0.061 | 0.144 | 0.223 | 0.277 | 0.3 | 0.322 | 0.241 | 0.124 | 0.135 | 0.146 | 0.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.007 | 0.158 | 0.158 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.5 | 0.5 | 0.5 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0.9 | 0.9 | 0 | 0 | 0.3 | 0.3 | 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 | -0.019 | -0.024 | -0.048 | 0 | 0 | -0.101 | -0.151 | -0.196 | 0 | -0.064 | -0.113 | -0.299 | 0 | -0.277 | -0.413 | -0.396 | 0 | -0.704 | -1.073 | -1.295 | -1.133 | -1.275 | -1.281 | -1.515 | 0 | -1.84 | -1.908 | -0.916 | -0.96 | -1.061 | -0.302 | -0.278 | -0.283 | -0.297 | -0.315 | -0.319 | -0.367 | -0.41 | -0.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.088 | 0.032 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.003 | 0.093 | 0.217 | 0 | 0 | 0.009 | 0.01 | 4.524 | 4.587 | 4.423 | 4.87 | 0.24 | 5.126 | 0.265 | 0.281 | 0.443 | 0.314 | 0.2 | 0.3 | 0.5 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 1.3 | 1.4 | 0.4 | 0.3 | 0.6 | 0.5 | 0.2 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0 | 0.2 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0.1 |
Total Non-Current Liabilities
| 0 | 0 | 0.012 | 0.019 | 0.024 | 0.048 | 0.059 | 0.081 | 0.101 | 0.151 | 0.196 | 0.182 | 0.064 | 0.113 | 0.299 | 0.472 | 0.277 | 0.413 | 0.396 | 0.566 | 0.704 | 1.073 | 1.295 | 1.133 | 1.275 | 1.281 | 1.515 | 1.681 | 1.84 | 1.908 | 0.916 | 0.96 | 1.061 | 0.302 | 0.278 | 0.283 | 0.297 | 0.315 | 0.319 | 0.367 | 0.41 | 0.459 | 4.138 | 4.145 | 3.905 | 3.132 | 3.241 | 3.264 | 3.092 | 1.894 | 2.236 | 2.353 | 10.547 | 9.562 | 6.146 | 10.472 | 3.287 | 2.564 | 1.605 | 1.026 | 0.042 | 0.139 | 0.139 | 0.207 | 0.072 | 0.077 | 0.1 | 0.06 | 0.128 | 0.051 | 0.061 | 0.232 | 0.255 | 0.277 | 0.299 | 0.322 | 0.241 | 0.124 | 0.135 | 0.146 | 0.139 | 0.001 | 0.003 | 0.093 | 0.217 | 0.305 | 0.151 | 0.009 | 0.01 | 4.524 | 4.587 | 4.423 | 4.87 | 5.11 | 5.126 | 0.272 | 0.288 | 0.601 | 0.472 | 0.4 | 0.5 | 0.7 | 0.6 | 0.7 | 0.7 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.7 | 1.3 | 1.4 | 1.3 | 1.2 | 0.6 | 0.5 | 0.5 | 0.4 | 0.1 | 0.1 | 0.6 | 0.1 | 0.6 | 0.8 | 0.2 | 0.2 | 0.2 | 0.4 | 0.2 | 0.2 | 0.2 | 0.3 | 0.1 | -0.1 | 0 | 0.1 |
Total Liabilities
| 1.64 | 1.873 | 1.874 | 1.851 | 1.837 | 2.014 | 1.896 | 1.78 | 1.902 | 2.253 | 2.835 | 3.155 | 3.162 | 3.54 | 3.446 | 4.682 | 3.642 | 4.642 | 2.952 | 3.589 | 3.227 | 3.719 | 4.016 | 3.446 | 3.633 | 4.212 | 4.499 | 5.264 | 5.701 | 8.568 | 5.241 | 5.568 | 6.068 | 4.696 | 4.976 | 4.094 | 4.858 | 5.527 | 6.399 | 5.332 | 5.227 | 5.749 | 5.305 | 5.123 | 4.801 | 4.144 | 4.225 | 4.068 | 3.829 | 2.67 | 2.801 | 2.954 | 10.93 | 9.995 | 6.795 | 11.115 | 16.943 | 20.041 | 7.748 | 4.831 | 5.03 | 4.085 | 3.797 | 1.232 | 31.222 | 31.755 | 23.401 | 19.808 | 16.129 | 0.614 | 0.634 | 1.495 | 1.547 | 1.528 | 1.772 | 1.768 | 1.484 | 1.198 | 1.509 | 1.335 | 1.87 | 1.701 | 1.107 | 2.077 | 1.588 | 0.869 | 1.051 | 1.22 | 1.625 | 6.555 | 6.913 | 5.86 | 6.571 | 6.685 | 6.767 | 2.39 | 3.598 | 4.988 | 3.897 | 3.8 | 2 | 2.1 | 1.7 | 2.2 | 2.7 | 2.3 | 2.8 | 3.2 | 3.3 | 2.8 | 2.4 | 3.2 | 3.9 | 3.8 | 3.7 | 2.2 | 2.9 | 2.2 | 1.8 | 2.4 | 1.7 | 1.5 | 1.4 | 1.4 | 1.7 | 1.5 | 2.3 | 1.8 | 1.4 | 1.8 | 1.6 | 1.6 | 1.8 | 1.7 | 2.3 | 2.6 | 1.2 | 0.6 | 0.6 |
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 | 0.035 | 0.186 | 0.664 | 0.88 | 0.88 | 1.062 | 3.533 | 3.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 0 | 0 | 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
| 0.017 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.012 | 0.012 | 0.012 | 0.012 | 0.011 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.006 | 0.059 | 0.059 | 0.059 | 0.059 | 0.049 | 0.049 | 0.049 | 0.049 | 0.044 | 0.044 | 0.044 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.038 | 0.038 | 0.038 | 0.034 | 0.034 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.028 | 0.028 | 0.028 | 0.022 | 0.483 | 0.451 | 0.427 | 0.416 | 0.412 | 0.324 | 0.037 | 0.035 | 0.03 | 0.03 | 0.257 | 6.209 | 55.293 | 35.986 | 35.638 | 35.476 | 0 | 34.705 | 34.157 | 33.46 | 35.431 | 35.373 | 16.175 | 16.068 | 15.755 | 15.745 | 15.731 | 15.557 | 15.302 | 15.232 | 14.737 | 14.726 | 14.711 | 14.62 | 14.634 | 13.893 | 13.877 | 13.878 | 13.85 | 13.931 | 13.855 | 13.801 | 11.172 | 11 | 10.9 | 10.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -222.48 | -221.393 | -219.698 | -217.614 | -211.689 | -210.423 | -208.916 | -207.491 | -206.336 | -205.536 | -203.988 | -202.608 | -201.104 | -199.383 | -197.726 | -196.158 | -194.813 | -193.142 | -191.53 | -190.52 | -188.145 | -187.059 | -185.795 | -185.222 | -184.629 | -183.819 | -182.855 | -183.745 | -182.026 | -180.911 | -179.913 | -179.04 | -178.609 | -176.447 | -175.116 | -173.749 | -171.161 | -169.793 | -168.001 | -165.929 | -162.822 | -159.577 | -155.703 | -151.695 | -148.648 | -145.305 | -142.185 | -138.615 | -136.487 | -134.343 | -130.916 | -129.328 | -126.556 | -124.626 | -121.904 | -112.183 | -105.146 | -96.6 | -82.801 | -76.85 | -78.209 | -74.554 | -72.45 | -64.602 | -90.422 | -82.705 | -70.107 | -58.668 | -57.498 | -34.84 | -33.099 | -32.994 | -31.865 | -29.28 | -21.438 | -18.409 | -15.682 | -13.156 | -12.211 | -11.395 | -11.452 | -9.113 | -9.192 | -9.246 | -9.773 | -10.053 | -10.194 | -10.244 | -10.336 | -10.961 | -10.783 | -9.822 | -8.605 | -5.477 | -3.234 | -0.021 | 1.291 | 1.107 | 1.412 | -0.3 | -1.3 | -0.9 | -0.4 | -0.3 | -1.5 | -2.4 | -2.6 | -2.3 | -1.9 | -3.2 | -4 | -4.4 | -5.2 | -3.6 | -1.5 | 2.4 | 4.4 | 6.4 | 7.6 | 8.7 | 9 | 8.9 | 8.5 | 7.9 | 7.7 | 7.2 | 5.2 | 2.6 | 2 | 1.7 | 1.6 | 1.3 | 1 | 0.3 | -0.6 | -1.2 | -2.2 | -3 | -3.8 |
Accumulated Other Comprehensive Income/Loss
| -0.492 | -0.462 | -0.43 | -0.396 | -0.494 | -0.446 | -0.305 | -0.34 | -0.304 | -0.334 | -0.375 | -0.408 | -0.551 | -0.514 | -0.57 | -0.404 | -0.89 | -0.662 | -0.726 | -0.639 | -0.756 | -0.611 | -0.637 | -0.456 | -0.516 | -0.529 | -0.193 | -0.099 | 0.034 | -0.049 | -0.164 | -0.171 | -0.056 | -0.02 | 0.011 | 0.046 | 0.082 | 0.102 | 0.151 | 0.149 | -0.006 | 0.076 | 0.046 | 0.011 | 0.013 | 0.059 | 0.018 | 0.005 | 0.052 | -0.015 | 0.057 | 0.013 | -0.079 | -0.045 | -0.024 | -0.063 | -0.17 | -0.08 | -0.091 | -0.092 | -0.085 | 0 | -0.012 | -1.035 | 1.253 | 0.311 | 0.319 | 0 | 0.311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.401 | -2.548 | -0.088 | -4.683 | -4.683 | -4.489 | -4.489 | -4.489 | -0.142 | -0.245 | -0.245 | -0.245 | -0.27 | -0.744 | -0.744 | -0.744 | -0.744 | -0.744 | -0.785 | -0.902 | -0.908 | -0.948 | -0.744 | -0.7 | -0.7 | -0.7 | -5.8 | -5.8 | -5.8 | -5.1 | -5.1 | -5.1 | -5.1 | -6.5 | -6.5 | -6.5 | -6.5 | -3.7 | -3.7 | -3.7 | -3.7 | -3.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 240.955 | 235.161 | 235.16 | 235.158 | 235.148 | 235.135 | 235.118 | 227.235 | 226.957 | 226.964 | 226.919 | 226.88 | 212.347 | 211.708 | 211.686 | 211.663 | 211.587 | 197.543 | 197.543 | 197.543 | 197.507 | 197.507 | 197.507 | 197.507 | 192.891 | 192.838 | 192.82 | 192.861 | 192.795 | 183.706 | 183.687 | 183.667 | 183.634 | 175.674 | 175.618 | 175.504 | 169.958 | 169.782 | 169.608 | 169.01 | 168.875 | 168.696 | 159.102 | 157.994 | 157.179 | 148.381 | 147.429 | 146.677 | 146.067 | 145.314 | 142.989 | 142.955 | 120.71 | 120.638 | 119.231 | 102.36 | 105.281 | 77.389 | 75.524 | 75.975 | 73.282 | 70.272 | 68.972 | 62.051 | 61.889 | 60.772 | 60.09 | 49.574 | 0 | 0 | 35.638 | 35.476 | 35.186 | 34.705 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.409 | -0.409 | -0.409 | -0.409 | -0.409 | -0.409 | -0.409 | -0.409 | -0.409 | -0.409 | -0.409 | -0.409 | -0.404 | -0.409 | -0.3 | -1.9 | -0.2 | 15.9 | 15.9 | 15.8 | 15.1 | 15.1 | 15 | 15 | 15.9 | 15.7 | 15.7 | 14.9 | 12.9 | 11.7 | 11.7 | 11.4 | 11.1 | 7.2 | 6.9 | 6.9 | 7.1 | 7 | 7.3 | 7.2 | 7.2 | 6.8 | 6.5 | 6.4 | 6.4 | 6.3 | 6.4 | 6.3 | 6.4 | 6.3 | 6.3 | 5.9 | 5.8 | 5.8 |
Total Shareholders Equity
| 18 | 13.321 | 15.047 | 17.163 | 22.98 | 24.281 | 25.912 | 19.418 | 20.331 | 21.108 | 22.57 | 23.878 | 10.704 | 11.823 | 13.402 | 15.113 | 15.895 | 3.748 | 5.296 | 6.393 | 8.615 | 9.846 | 11.084 | 11.838 | 7.752 | 8.549 | 9.831 | 9.023 | 10.862 | 2.795 | 3.659 | 4.505 | 5.018 | -0.749 | 0.557 | 1.845 | -1.081 | 0.131 | 1.798 | 3.27 | 6.087 | 9.235 | 3.483 | 6.348 | 8.582 | 3.169 | 5.296 | 8.1 | 9.665 | 10.989 | 12.163 | 13.673 | -5.925 | -4.005 | -2.669 | -9.864 | -16.323 | -19.105 | -6.941 | -4.678 | -4.6 | -3.974 | -3.49 | -1.053 | -28.533 | -21.903 | -9.441 | -2.885 | -1.894 | 1.146 | 2.539 | 2.482 | 3.321 | 5.425 | 12.719 | 15.051 | 17.348 | 19.669 | 3.876 | 4.673 | 4.303 | 6.632 | 6.539 | 6.311 | 5.387 | 4.525 | 3.889 | 3.828 | 3.696 | 2.506 | 2.698 | 2.918 | 4.119 | 7.248 | 9.422 | 12.599 | 13.829 | 13.556 | 11.431 | 9.7 | 8.5 | 9.1 | 9.7 | 9.8 | 8.5 | 7.6 | 7.4 | 7.6 | 8 | 6.2 | 5.2 | 4.8 | 4 | 5.6 | 6.5 | 10.4 | 12.1 | 13.8 | 14.8 | 15.6 | 15.9 | 16 | 15.5 | 15.2 | 14.9 | 14.4 | 12 | 9.1 | 8.4 | 8.1 | 7.9 | 7.7 | 7.3 | 6.7 | 5.7 | 5.1 | 3.7 | 2.8 | 2 |
Total Equity
| 18 | 13.321 | 15.047 | 17.163 | 22.98 | 24.281 | 25.912 | 19.418 | 15.89 | 16.861 | 18.472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities & Shareholders Equity
| 19.64 | 15.194 | 16.921 | 19.014 | 24.817 | 26.295 | 27.808 | 21.198 | 17.792 | 19.114 | 21.307 | 22.992 | 10.227 | 11.859 | 13.523 | 16.572 | 16.625 | 5.588 | 5.6 | 7.436 | 9.51 | 11.346 | 12.947 | 13.242 | 9.665 | 11.183 | 12.963 | 13.127 | 15.704 | 10.8 | 8.434 | 9.703 | 10.857 | 3.818 | 5.489 | 5.927 | 3.78 | 5.658 | 8.197 | 8.602 | 11.314 | 14.984 | 8.788 | 11.471 | 13.383 | 7.313 | 9.521 | 12.168 | 13.494 | 13.659 | 14.964 | 16.627 | 5.005 | 5.99 | 4.126 | 1.251 | 0.62 | 0.936 | 0.807 | 0.153 | 0.43 | 0.111 | 0.307 | 0.179 | 2.689 | 9.852 | 13.96 | 16.923 | 14.235 | 1.76 | 3.173 | 3.977 | 4.868 | 6.953 | 14.491 | 16.819 | 18.832 | 20.867 | 5.385 | 6.008 | 6.173 | 8.333 | 7.646 | 8.388 | 6.975 | 5.394 | 4.94 | 5.048 | 5.321 | 9.061 | 9.611 | 8.778 | 10.69 | 13.933 | 16.189 | 14.989 | 17.427 | 18.544 | 15.328 | 13.5 | 10.5 | 11.2 | 11.4 | 12 | 11.2 | 9.9 | 10.2 | 10.8 | 11.3 | 9 | 7.6 | 8 | 7.9 | 9.4 | 10.2 | 12.6 | 15 | 16 | 16.6 | 18 | 17.6 | 17.5 | 16.9 | 16.6 | 16.6 | 15.9 | 14.3 | 10.9 | 9.8 | 9.9 | 9.5 | 9.3 | 9.1 | 8.4 | 8 | 7.7 | 4.9 | 3.4 | 2.6 |