Natural Health Trends Corp.
NASDAQ:NHTC
6.53 (USD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 16.471 | 11.125 | 11.881 | 9.184 | 58.412 | 61.567 | 66.61 | 69.667 | 70.663 | 75.633 | 79.382 | 83.843 | 84.64 | 88.114 | 90.214 | 92.367 | 90.789 | 93.206 | 95.393 | 96.035 | 101.113 | 108.106 | 118.699 | 132.653 | 132.206 | 128.27 | 145.095 | 135.311 | 126.953 | 136.261 | 134.672 | 125.921 | 114.5 | 109.649 | 99.631 | 104.914 | 94.565 | 74.422 | 59.866 | 44.816 | 39.748 | 29.622 | 23.334 | 14.55 | 9.131 | 6.695 | 5.173 | 4.207 | 3.651 | 4.637 | 2.758 | 1.617 | 1.727 | 1.437 | 0.958 | 0.648 | 0.7 | 1.1 | 1 | 1.552 | 1.473 | 5.031 | 2.636 | 3.491 | 3.969 | 5.209 | 4.657 | 6.282 | 6.199 | 11.558 | 8.535 | 11.936 | 12.142 | 14.68 | 21.55 | 18.47 | 28.324 | 29.339 | 25.571 | 22.324 | 5.419 | 7.837 | 15.266 | 11.133 | 4.086 | 2.856 | 3.009 | 3.864 | 4.424 | 3.468 | 1.354 | 0.324 | 1.666 | 1.481 | 0.529 | 0.108 | 0.496 | 0.419 | 0.275 | 0.434 | 0.2 | 0.6 | 0.6 | 0.294 | 1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.2 | 0.2 | 0.5 | 0.1 | 0.3 |
Short Term Investments
| 29.857 | 37.539 | 42.552 | 46.994 | 29.762 | 49.508 | 47.528 | 54.69 | 47.627 | 32.305 | 58.933 | 45.851 | 29.015 | 23.8 | 43.668 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.54 | 0.525 | 1.277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.3 | 0.3 |
Cash and Short Term Investments
| 46.328 | 48.664 | 54.433 | 56.178 | 58.412 | 61.567 | 66.61 | 69.667 | 70.663 | 75.633 | 79.382 | 83.843 | 84.64 | 88.114 | 90.214 | 92.367 | 90.789 | 93.206 | 95.393 | 96.035 | 101.113 | 108.106 | 118.699 | 132.653 | 132.206 | 128.27 | 145.095 | 135.311 | 126.953 | 136.261 | 134.672 | 125.921 | 114.5 | 109.649 | 99.631 | 104.914 | 94.565 | 74.422 | 59.866 | 44.816 | 39.748 | 29.622 | 23.334 | 14.55 | 9.131 | 6.695 | 5.173 | 4.207 | 3.651 | 4.637 | 2.758 | 1.617 | 1.727 | 1.437 | 0.958 | 0.648 | 0.7 | 1.1 | 1 | 1.552 | 1.473 | 5.031 | 2.636 | 3.491 | 3.969 | 5.209 | 4.657 | 6.282 | 6.199 | 12.098 | 9.06 | 13.213 | 12.142 | 14.68 | 21.55 | 18.47 | 28.324 | 29.339 | 25.571 | 22.324 | 5.419 | 7.837 | 15.266 | 11.133 | 4.086 | 2.856 | 3.009 | 3.864 | 4.424 | 3.468 | 1.354 | 0.324 | 1.666 | 1.481 | 0.529 | 0.108 | 0.496 | 0.419 | 0.275 | 0.434 | 0.5 | 0.6 | 0.6 | 0.294 | 1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.2 | 0.2 | 0.8 | 0.4 | 0.6 |
Net Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.098 | 0.093 | 0.088 | 0.057 | 0.305 | 0.297 | 0.178 | 0.107 | 0.101 | 0.109 | 0.168 | 0.134 | 0.293 | 0.172 | 0.179 | 0.122 | 0.166 | 0.203 | 0.338 | 0.093 | 0.091 | 0.133 | 0.161 | 0.105 | 0.1 | 0.1 | 0.1 | 0.143 | 0.097 | 0.099 | 0.102 | 0.071 | 0.222 | 0.314 | 0.357 | 0.418 | 0.522 | 0.828 | 0.272 | 0.462 | 0.259 | 0.25 | 0.338 | 0.3 | 0.524 | 0.326 | 0.153 | 0.209 | 0.433 | 0.548 | 0.433 | 0.238 | 1.483 | 1.582 | 0.696 | 0.52 | 0.459 | 0.36 | 0.624 | 0.12 | 0.166 | 0.874 | 0.047 | 0.052 | 0.304 | 0.615 | 0.836 | 0.407 | 0.5 | 0.7 | 0.3 | 0.269 | 0 | 1.8 | 1.9 | 2 | 2.4 | 1.7 | 1.9 | 1.6 | 1.5 | 1.2 |
Inventory
| 3.684 | 4.25 | 4.899 | 4.293 | 4.882 | 4.715 | 4.982 | 4.525 | 4.989 | 5.193 | 4.86 | 5.257 | 4.39 | 3.706 | 3.627 | 3.779 | 4.259 | 4.114 | 5.406 | 6.404 | 7.999 | 10.343 | 12.31 | 12.165 | 11.119 | 10.358 | 7.944 | 8.398 | 10.632 | 9.804 | 9.17 | 11.257 | 14.842 | 12.302 | 10.269 | 10.455 | 6.613 | 5.287 | 4.859 | 3.76 | 4.32 | 4.321 | 3.323 | 1.828 | 1.201 | 1.031 | 0.888 | 0.867 | 1.261 | 1.258 | 1.008 | 1.089 | 1.105 | 1.193 | 0.715 | 0.751 | 0.8 | 1 | 1.2 | 1.006 | 1.804 | 1.607 | 2.057 | 2.141 | 1.974 | 2.875 | 2.827 | 3.585 | 5.048 | 4.219 | 4.361 | 5.857 | 9.881 | 11.228 | 8.732 | 12.36 | 16.918 | 13.409 | 14.317 | 13.991 | 11.793 | 11.973 | 5.767 | 3.58 | 4.102 | 2.974 | 2.953 | 2.921 | 1.834 | 1.141 | 1.11 | 0.925 | 0.86 | 0.504 | 0.343 | 0.197 | 0.821 | 0.801 | 1.117 | 0.847 | 1.1 | 1.1 | 1.2 | 0.314 | 0.4 | 0.8 | 0.8 | 1 | 0.9 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 |
Other Current Assets
| 3.83 | 3.984 | 3.401 | 3.758 | 3.675 | 3.665 | 3.42 | 3.359 | 3.36 | 3.408 | 4.674 | 4.369 | 4.386 | 3.707 | 3.393 | 3.595 | 4.972 | 5.057 | 6.922 | 5.936 | 6.997 | 6.127 | 6.551 | 5.369 | 4.918 | 5.55 | 6.021 | 7.534 | 2.961 | 3.638 | 2.687 | 4.066 | 3.54 | 2.893 | 2.324 | 2.286 | 1.706 | 1.643 | 1.179 | 0.93 | 0.831 | 0.754 | 1.742 | 0.658 | 0.557 | 0.515 | 0.406 | 0.641 | 0.446 | 0.627 | 0.646 | 0.537 | 0.576 | 1.235 | 0.984 | 0.639 | 1.1 | 1.1 | 1.2 | 1.196 | 0.987 | 0.578 | 0.792 | 0.735 | 0.894 | 1.103 | 1.74 | 1.324 | 1.606 | 1.934 | 2.331 | 2.639 | 4.777 | 5.312 | 6.084 | 4.632 | 6.352 | 4.411 | 3.019 | 2.096 | 3.352 | 6.8 | 5.861 | 4.727 | 1.949 | 0.238 | 0.36 | 0.408 | 0.033 | 0.072 | 0.202 | 0.247 | 0.233 | 0.118 | -0 | 0.09 | 0.113 | 0.086 | 0.189 | 0.153 | 0.2 | 0.2 | 0.4 | 0.003 | 0.6 | 0.8 | 0.3 | 0.4 | 0.7 | 0.6 | 0.3 | 0 | 0.3 | 0.2 |
Total Current Assets
| 53.842 | 56.898 | 62.733 | 64.229 | 66.969 | 69.947 | 75.012 | 77.551 | 79.012 | 84.234 | 88.916 | 93.469 | 93.416 | 95.527 | 97.234 | 99.741 | 100.02 | 102.377 | 107.721 | 108.375 | 116.109 | 124.576 | 137.56 | 150.187 | 148.243 | 144.178 | 159.06 | 151.243 | 140.546 | 149.703 | 146.529 | 141.244 | 132.98 | 124.937 | 112.312 | 117.712 | 103.189 | 81.649 | 66.082 | 49.613 | 45 | 34.806 | 28.567 | 17.17 | 11.182 | 8.413 | 6.646 | 5.837 | 5.524 | 6.725 | 4.998 | 3.83 | 3.995 | 4.498 | 3.313 | 2.565 | 2.7 | 3.3 | 3.5 | 4.227 | 4.76 | 7.692 | 5.977 | 6.778 | 7.286 | 9.702 | 9.777 | 11.907 | 13.77 | 19.517 | 16.427 | 22.626 | 27.711 | 32.216 | 38.858 | 37.998 | 54.245 | 49.502 | 45.235 | 41.015 | 20.997 | 27.158 | 27.327 | 19.679 | 11.621 | 7.651 | 7.019 | 7.713 | 6.751 | 5.041 | 3.29 | 1.616 | 2.925 | 2.977 | 0.994 | 0.448 | 1.735 | 1.921 | 2.418 | 1.962 | 2.3 | 2.6 | 2.5 | 0.881 | 2 | 3.5 | 3.3 | 3.5 | 4.1 | 2.8 | 2.7 | 2.7 | 2.4 | 2.2 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2.989 | 3.256 | 3.513 | 3.585 | 3.833 | 3.912 | 4.263 | 4.386 | 4.668 | 2.89 | 3.158 | 3.484 | 3.802 | 4.068 | 4.36 | 4.284 | 4.781 | 3.695 | 3.527 | 3.87 | 4.336 | 4.683 | 4.92 | 0.934 | 0.988 | 1.025 | 1.04 | 1.149 | 1.225 | 1.292 | 1.33 | 1.388 | 1.297 | 1.236 | 1.05 | 0.894 | 0.917 | 0.702 | 0.699 | 0.476 | 0.377 | 0.305 | 0.294 | 0.265 | 0.125 | 0.136 | 0.123 | 0.121 | 0.129 | 0.114 | 0.076 | 0.068 | 0.131 | 0.158 | 0.174 | 0.203 | 0.3 | 0.3 | 0.6 | 0.664 | 0.882 | 1.006 | 1.096 | 1.173 | 1.321 | 1.343 | 1.363 | 1.537 | 1.973 | 1.956 | 2.132 | 2.944 | 3.942 | 4.019 | 3.358 | 3.143 | 2.171 | 1.582 | 0.675 | 0.579 | 0.658 | 0.724 | 0.87 | 0.883 | 0.861 | 0.973 | 0.692 | 0.699 | 0.425 | 0.46 | 0.359 | 0.148 | 0.155 | 0.055 | 0.039 | 0.056 | 0.459 | 0.454 | 0.456 | 0.567 | 0.8 | 0.8 | 0.6 | 0.078 | 0 | 3.5 | 3.5 | 3.5 | 3.2 | 3.2 | 3.2 | 3.1 | 3.1 | 3.2 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.8 | 1.8 | 1.8 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 14.145 | 14.145 | 14.145 | 14.145 | 14.145 | 14.145 | 14.145 | 14.145 | 0 | 0 | 0 | 14.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.207 | 0 | 0 | 0.208 | 0 | 0 | 0 | 0 | 0.691 | 0.688 | 0.683 | 0.683 | 0 | 0 | 0 | 0.829 | 0 | 0 | 0 | 0 | 7 | 1.5 | 1.5 | 0 | 1.5 | 1.5 |
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 | 0.2 | 0.4 | 0.6 | 0.8 | 1 | 1.2 | 1.4 | 1.6 | 1.8 | 2 | 2.2 | 2.4 | 2.6 | 2.8 | 3 | 3.2 | 3.4 | 3.811 | 4.05 | 4.29 | 4.529 | 18.914 | 19.153 | 19.392 | 19.619 | 13.971 | 19.98 | 12.756 | 0.208 | 0.208 | 0.208 | 0.208 | 0.208 | 0 | 0 | 0.208 | 0 | 0 | 0 | 0 | 0 | 7.884 | 7.97 | 7.873 | 7.913 | 11.4 | 2.1 | 11.2 | 0 | 5.6 | 1.2 | 6.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | -0 | -0 | -0 | -0.037 | -0.038 | -0.038 | -0.079 | -0.069 | -0.078 | -0.082 | -0.522 | -0.524 | -0.523 | -0.522 | 0 | 0 | 0 | 0 | 0 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.764 | 1.964 | 2.2 | 2.4 | 2.6 | 2.764 | 2.964 | 3.164 | 3.364 | 3.564 | 3.764 | 3.964 | 4.164 | 4.364 | 16.945 | 17.145 | 17.345 | 17.545 | 17.956 | 18.195 | 18.435 | 18.674 | 18.914 | 19.153 | 19.392 | 19.619 | 13.971 | 19.98 | 12.756 | 0.208 | 0.208 | 0.208 | 0.208 | 0.208 | 0.207 | 0 | 0.208 | 0.208 | 0 | 0 | 0 | 0 | 8.574 | 8.659 | 8.556 | 8.595 | 11.4 | 2.1 | 11.2 | 0.829 | 5.6 | 1.2 | 6.2 | 0 | 7 | 1.5 | 1.5 | 0 | 1.5 | 1.5 |
Long Term Investments
| 0.038 | 0.036 | 0.037 | 0.039 | 0.037 | 0.038 | 0.038 | 0.079 | 0.069 | 0.078 | 0.082 | 0.522 | 0.524 | 0.523 | 0.522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.307 | 0.345 | 0.397 | 0.369 | 0.303 | 0.273 | 0.253 | 0.195 | 0.293 | 0.289 | 0.318 | 0.309 | 0.66 | 0.702 | 0.721 | 0.731 | 1.069 | 1.163 | 1.162 | 2.039 | 1.21 | 1.21 | 1.207 | 1.207 | 1.435 | 1.435 | 1.435 | 1.435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.164 | 0.187 | 0.196 | 0.208 | 0.213 | 0.211 | 0.205 | 0.208 | 0 | 0 | 0 | 0 | 0.43 | 0.434 | 0.434 | 0.434 | 1.649 | 1.309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.115 | 0.956 | 0.959 | 0.869 | 0.716 | 0.684 | 0.654 | 0.685 | 0.622 | 0.619 | 0.65 | 1.093 | 1.098 | 1.109 | 1.17 | 1.186 | 1.218 | 1.242 | 1.259 | 4.213 | 3.688 | 3.858 | 3.897 | 3.829 | 3.862 | 3.965 | 4.088 | 3.963 | 3.864 | 3.807 | 3.768 | 3.655 | 3.813 | 3.717 | 3.81 | 3.782 | 3.841 | 4.189 | 0.903 | 0.687 | 0.646 | 0.663 | 0.619 | 0.628 | 0.621 | 0.472 | 0.486 | 0.497 | 0.483 | 0.468 | 0.466 | 0.461 | 0.454 | 0.573 | 0.552 | 0.631 | 0.6 | 0.7 | 1.1 | 1.205 | 1.298 | 1.451 | 4.437 | 5.11 | 5.335 | 5.768 | 6.56 | 6.68 | 5.863 | 5.779 | 5.604 | 5.262 | 5.26 | 5.031 | 3.573 | 3.5 | 1.05 | 1.166 | 0.669 | 0.458 | 6.515 | 0.842 | 6.466 | 1.288 | 1.743 | 2.61 | 1.751 | 0.715 | 1.143 | 0.669 | 0.182 | 0.525 | 0.608 | 0.134 | 0.035 | 0.087 | 0.324 | 0.283 | 0.291 | 0.13 | 1.5 | 10.3 | 0.6 | 5.064 | 0.3 | 5.1 | 0.2 | 6.8 | 0 | 2.4 | 0.1 | 1.7 | 0.1 | 0.1 |
Total Non-Current Assets
| 4.449 | 4.593 | 4.906 | 4.862 | 4.852 | 4.869 | 5.17 | 5.266 | 5.583 | 3.798 | 4.126 | 4.886 | 5.56 | 5.879 | 6.251 | 6.201 | 7.068 | 6.1 | 5.948 | 10.122 | 10.998 | 11.515 | 11.788 | 7.734 | 8.049 | 8.189 | 8.327 | 8.311 | 6.853 | 6.863 | 6.862 | 6.807 | 6.874 | 6.717 | 6.624 | 6.44 | 6.522 | 6.655 | 3.366 | 2.927 | 2.787 | 2.732 | 2.677 | 2.657 | 2.51 | 2.372 | 2.373 | 2.382 | 2.376 | 2.346 | 2.306 | 2.293 | 2.349 | 2.495 | 2.49 | 2.798 | 3.1 | 3.4 | 4.3 | 4.633 | 5.144 | 5.621 | 8.897 | 9.847 | 10.584 | 11.262 | 12.283 | 12.789 | 24.994 | 25.091 | 25.286 | 25.959 | 27.158 | 27.245 | 25.366 | 25.317 | 22.565 | 22.335 | 21.17 | 21.09 | 22.793 | 22.856 | 20.092 | 2.378 | 2.812 | 3.79 | 2.65 | 1.622 | 1.775 | 1.129 | 0.749 | 0.881 | 0.763 | 0.189 | 0.074 | 0.143 | 9.358 | 9.395 | 9.304 | 9.292 | 13.7 | 13.2 | 12.4 | 5.971 | 5.9 | 9.8 | 9.9 | 10.3 | 10.2 | 7.1 | 4.8 | 4.8 | 4.7 | 4.8 |
Total Assets
| 58.291 | 61.491 | 67.639 | 69.091 | 71.821 | 74.816 | 80.182 | 82.817 | 84.595 | 88.032 | 93.042 | 98.355 | 98.976 | 101.406 | 103.485 | 105.942 | 107.088 | 108.477 | 113.669 | 118.497 | 127.107 | 136.091 | 149.348 | 157.921 | 156.292 | 152.367 | 167.387 | 159.554 | 147.399 | 156.566 | 153.391 | 148.051 | 139.854 | 131.654 | 118.936 | 124.152 | 109.711 | 88.304 | 69.448 | 52.54 | 47.787 | 37.538 | 31.244 | 19.827 | 13.692 | 10.785 | 9.019 | 8.219 | 7.9 | 9.071 | 7.304 | 6.123 | 6.344 | 6.993 | 5.803 | 5.363 | 5.8 | 6.7 | 7.8 | 8.86 | 9.904 | 13.313 | 14.874 | 16.625 | 17.87 | 20.964 | 22.06 | 24.696 | 38.764 | 44.608 | 41.713 | 48.585 | 54.869 | 59.461 | 64.224 | 63.315 | 76.81 | 71.837 | 66.405 | 62.105 | 43.79 | 50.014 | 47.418 | 22.057 | 14.433 | 11.44 | 9.669 | 9.334 | 8.525 | 6.169 | 4.039 | 2.497 | 3.688 | 3.166 | 1.068 | 0.591 | 11.093 | 11.317 | 11.722 | 11.254 | 16 | 15.8 | 14.9 | 6.853 | 7.9 | 13.3 | 13.2 | 13.8 | 14.3 | 9.9 | 7.5 | 7.5 | 7.1 | 7 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.548 | 0.653 | 0.749 | 0.99 | 0.666 | 0.725 | 1.147 | 0.81 | 0.983 | 0.758 | 0.824 | 0.761 | 0.879 | 1.027 | 0.756 | 0.58 | 0.887 | 1.084 | 0.848 | 0.68 | 0.627 | 0.675 | 1.456 | 1.631 | 2.715 | 2.995 | 2.669 | 1.751 | 1.023 | 2.371 | 2.085 | 2.145 | 3.114 | 3.525 | 2.019 | 2.862 | 4.371 | 3.082 | 2.543 | 2.232 | 4.411 | 4.641 | 4.438 | 3.058 | 2.068 | 1.626 | 1.811 | 1.385 | 1.795 | 2.48 | 1.997 | 2.208 | 2.452 | 2.614 | 3.13 | 3.115 | 3.3 | 3.4 | 3.1 | 2.478 | 2.394 | 2.585 | 2.722 | 1.746 | 1.387 | 1.472 | 1.879 | 2.168 | 3.389 | 2.658 | 3.01 | 3.424 | 1.023 | 1.73 | 1.896 | 2.023 | 2.418 | 1.726 | 2.945 | 2.248 | 3.869 | 4.651 | 2.83 | 3.82 | 2.31 | 3.364 | 3.366 | 4.849 | 3.169 | 1.767 | 3.991 | 4.036 | 1.544 | 1.386 | 3.447 | 3.047 | 5.206 | 4.827 | 4.709 | 4.512 | 4 | 3.4 | 2.9 | 1.685 | 1 | 1.7 | 1.9 | 3 | 2.3 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 |
Short Term Debt
| 1.191 | 1.21 | 1.199 | 1.146 | 1.182 | 1.054 | 1.158 | 1.135 | 1.165 | 1.131 | 1.174 | 1.239 | 1.304 | 1.219 | 1.252 | 1.163 | 1.217 | 1.247 | 1.549 | 1.655 | 1.689 | 1.741 | 1.762 | 18.91 | 20.634 | 18.813 | 18.618 | 19.084 | 20.052 | 28.003 | 27.708 | 29.263 | 37.778 | 37.143 | 37.42 | 36.776 | 35.592 | 25.477 | 15.577 | 15.929 | 13.984 | 11.042 | 8.439 | 7.241 | 4.824 | 3.954 | 3.029 | 3.098 | 3.051 | 3.476 | 3.229 | 2.807 | 2.619 | 2.982 | 2.892 | 3.023 | 0 | 0 | 0 | 2.637 | 4.639 | 1.863 | 1.687 | 1.534 | 1.339 | 0.876 | 0.503 | 0.203 | 6.927 | 9.513 | 8.787 | 9.107 | 9.496 | 0.086 | 0.089 | 0.109 | 0.278 | 0.4 | 0.573 | 0.796 | 2.641 | 2.728 | 2.969 | 0.314 | 0.365 | 0.444 | 0.532 | 0.606 | 0.352 | 0.337 | 0.839 | 0.729 | 0.576 | 0.96 | 0.5 | 0.452 | 1.292 | 0.532 | 0.591 | 1.6 | 1 | 0.7 | 1.4 | 0.315 | 0.6 | 2.1 | 2.1 | 0.2 | 0.1 | 0 | 0.2 | 0 | 0.6 | 0.4 |
Tax Payables
| 0 | 4.953 | 3.758 | 3.716 | 4.092 | 3.939 | 3.012 | 2.972 | 2.995 | 2.987 | 1.397 | 1.345 | 1.844 | 1.721 | 1.547 | 1.481 | 13.748 | 13.748 | 15.365 | 15.365 | 15.365 | 15.365 | 16.982 | 0.287 | 0.168 | 0.257 | 0.042 | 0.309 | 1.064 | 4.971 | 2.464 | 0.663 | 0.655 | 0.862 | 3.002 | 0.379 | 0.458 | 0.323 | 0.208 | 0.268 | 0.166 | 0.111 | 0.053 | 0.025 | 0.058 | 0.037 | 0.022 | 0.01 | 0.079 | 0.066 | 0.022 | 0.011 | 0.325 | 0.376 | 0.341 | 0.33 | 0 | 0 | 0 | 0.35 | 0.252 | 0.211 | 0.281 | 0.187 | 0.376 | 0.391 | 0.412 | 0.363 | 0.163 | 0.217 | -0.022 | 0.281 | 0.215 | -0.04 | 0.072 | 1.308 | 0 | 0 | 0 | 1.797 | 1.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.668 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 6.832 | 7.587 | 7.174 | 6.166 | 6.248 | 6.851 | 5.617 | 5.597 | 5.254 | 6.692 | 8.049 | 8.536 | 6.038 | 5.713 | 4.169 | 3.091 | 3.477 | 2.645 | 3.994 | 4.506 | 3.302 | 3.39 | 3.754 | 6.795 | 4.462 | 3.831 | 4.112 | 4.455 | 3.568 | 3.994 | 4.301 | 4.948 | 4.236 | 8.832 | 6.469 | 4.011 | 4.515 | 8.151 | 10.371 | 2.687 | 2.901 | 3.171 | 7.881 | 2.569 | 1.539 | 1.12 | 1.136 | 0.836 | 0.768 | 1.627 | 1.335 | 0.967 | 1.458 | 2.696 | 1.633 | 1.029 | 0 | 0 | 0 | 2.586 | 2.397 | 1.065 | 1.098 | 2.841 | 2.116 | 2.598 | 2.57 | 3.496 | 4.272 | 4.883 | 4.317 | 5.641 | 8.113 | 9.028 | 10.751 | 9.897 | 13.511 | 13.707 | 9.667 | 9.551 | 6.592 | 16.401 | 5.38 | 6.634 | 2.049 | 1.458 | 1.226 | 1.153 | 0.004 | 2.511 | 0.194 | 0.266 | 0.014 | 0.039 | 0.066 | 0.119 | 0.028 | 1.927 | 1.794 | 1.545 | 0 | 0 | 0 | 0.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 12.541 | 12.679 | 11.74 | 11.682 | 12.682 | 12.908 | 12.103 | 12.896 | 12.837 | 14.163 | 12.151 | 14.12 | 14.646 | 15.181 | 15.212 | 16.672 | 15.73 | 17.752 | 18.41 | 19.461 | 21.468 | 25.722 | 29.358 | 15.748 | 16.102 | 16.348 | 16.379 | 16.631 | 17.883 | 20.335 | 22.215 | 20.798 | 21.053 | 19.877 | 18.05 | 17.924 | 15.009 | 10.229 | 6.679 | 3.577 | 1.309 | 1.03 | 0.923 | 0.882 | 0.793 | 0.979 | 0.856 | 0.991 | 0.896 | 0.903 | 0.974 | 0.95 | 1.169 | 1.256 | 1.334 | 1.017 | 4.9 | 4.8 | 5.4 | 1.076 | 1.053 | 5.787 | 5.434 | 4.718 | 7.437 | 8.245 | 8.481 | 9.234 | 3.573 | 3.662 | 3.581 | 3.416 | 4.527 | 14.766 | 15.036 | 14.673 | 17.433 | 16.044 | 11.74 | 10.901 | 7.925 | 8.198 | 10.939 | 5.072 | 4.505 | 0.698 | 0.349 | 0.353 | 4.38 | 2.79 | 1.419 | 0.107 | 3.991 | 4.654 | 2.619 | 2.695 | 2.714 | 0.882 | 0.848 | 0.76 | 3.2 | 3.3 | 2.7 | 0.758 | 1.5 | 2.9 | 2.9 | 5.3 | 4.2 | 1.5 | 1.6 | 1.6 | 1 | 0.8 |
Total Current Liabilities
| 21.112 | 22.129 | 20.862 | 19.984 | 20.778 | 21.538 | 20.025 | 20.438 | 20.239 | 22.744 | 22.198 | 24.656 | 22.867 | 23.14 | 21.389 | 21.506 | 21.311 | 22.728 | 24.801 | 26.302 | 27.086 | 31.528 | 36.33 | 43.084 | 43.913 | 41.987 | 41.778 | 41.921 | 42.526 | 54.703 | 56.309 | 57.154 | 66.181 | 69.377 | 63.958 | 61.573 | 59.487 | 46.939 | 35.17 | 24.425 | 22.605 | 19.884 | 21.681 | 13.75 | 9.224 | 7.679 | 6.832 | 6.31 | 6.51 | 8.486 | 7.535 | 6.932 | 7.698 | 9.548 | 8.989 | 8.184 | 8.2 | 8.2 | 8.5 | 8.777 | 10.483 | 11.3 | 10.941 | 10.839 | 12.279 | 13.191 | 13.433 | 15.101 | 18.161 | 20.716 | 19.695 | 21.588 | 23.159 | 25.61 | 27.772 | 26.702 | 33.64 | 31.877 | 24.925 | 23.496 | 21.027 | 31.978 | 22.117 | 15.84 | 9.229 | 5.964 | 5.472 | 6.961 | 7.905 | 7.405 | 6.443 | 5.138 | 6.125 | 7.039 | 6.632 | 6.313 | 9.24 | 8.168 | 7.941 | 8.417 | 8.2 | 7.4 | 7 | 2.898 | 3.1 | 6.7 | 6.9 | 8.5 | 6.6 | 2 | 2.2 | 2 | 2 | 1.7 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 1.977 | 2.219 | 2.318 | 2.539 | 2.659 | 2.869 | 2.989 | 3.197 | 1.489 | 1.691 | 1.928 | 2.209 | 2.488 | 2.756 | 2.775 | 3.15 | 1.963 | 1.403 | 1.564 | 1.903 | 2.128 | 2.345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0.011 | 0.015 | 0.022 | 0.015 | 0.326 | 0.525 | 0.031 | 0.04 | 0.042 | 0.059 | 0.078 | 0.429 | 0.626 | 0.295 | 0.292 | 0 | 0 | 0.002 | 0.016 | 0.045 | 0.043 | 0.065 | 0.053 | 0.1 | 0.1 | 0 | 0 | 0 | 2.2 | 2.2 | 2.4 | 2.8 | 2.9 | 1.8 | 1.9 | 2 | 2 |
Deferred Revenue Non-Current
| 0 | -0.135 | -0.134 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.797 | 5.255 | 3.205 | 1.843 | 2.228 | 2.81 | 4.785 | 5.075 | 3.529 | 3.491 | 4.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.135 | 0.135 | 0.134 | 0.135 | 0.14 | 0.14 | 0.14 | 0.141 | 0.152 | 0.153 | 0.153 | 0.153 | 0.215 | 0.216 | 0.216 | 0.216 | 0.203 | 0.203 | 0.203 | 0.202 | 0.186 | 0.187 | 0.186 | 0.186 | 0.075 | 0.075 | 0.055 | 0.056 | 0.285 | 0.285 | 0.266 | 0.268 | 0.06 | 0.06 | 0.06 | 0.06 | 0.065 | 0.065 | 0.065 | 0.065 | 0.108 | 0.108 | 0.108 | 0.108 | 0.092 | 0.092 | 0.092 | 0.092 | 0.148 | 0.148 | 0.148 | 0.148 | 0.177 | 0.177 | 0.177 | 0.178 | 0 | 0 | 0 | 0 | 0.351 | 0.351 | 0.351 | 0.351 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.739 | 0.135 | 5.188 | 5.054 | 5.054 | 5.054 | 9.098 | 9.098 | 9.098 | 9.098 | 12.13 | 12.13 | 6.333 | 6.875 | 10.543 | 11.905 | 11.52 | 10.938 | 10.58 | 10.29 | 11.836 | 19.405 | 20.191 | 24.79 | 24.086 | 24.737 | 26.648 | 26.956 | 6.73 | 7.179 | 7.72 | 8.19 | 4.885 | 5.204 | 5.59 | 5.71 | 1.371 | 1.459 | 1.538 | 1.6 | 7.204 | 7.704 | 12.211 | 5.519 | 3.515 | 2.654 | 2.855 | 2.129 | 2.415 | 3.959 | 3.184 | 3.027 | 3.733 | 5.133 | 4.586 | 3.966 | -0.1 | 3.4 | 3.1 | 0 | 4.44 | 5.162 | 5.156 | 5.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.065 | 0 | 0 | 0 | 0 | 0 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.4 | 0.38 | 0.5 | 0 | 0.4 | 0.5 | 0.8 | 0.5 | 0.6 | 0.4 | 0 | 0 |
Total Non-Current Liabilities
| 1.874 | 2.112 | 7.407 | 7.507 | 7.733 | 7.853 | 12.107 | 12.228 | 12.447 | 10.74 | 13.974 | 14.211 | 14.554 | 14.834 | 16.72 | 16.739 | 17.101 | 15.914 | 16.971 | 17.131 | 17.454 | 25.211 | 27.163 | 24.976 | 24.161 | 24.812 | 26.703 | 27.012 | 7.015 | 7.464 | 7.986 | 8.458 | 4.945 | 5.264 | 5.65 | 5.77 | 1.436 | 1.524 | 1.603 | 1.665 | 7.312 | 7.812 | 12.319 | 5.627 | 3.607 | 2.746 | 2.947 | 2.221 | 2.563 | 4.107 | 3.332 | 3.175 | 3.91 | 5.31 | 4.763 | 4.144 | -0.1 | 3.4 | 3.1 | 5.064 | 4.791 | 5.513 | 5.507 | 6.121 | 4.842 | 4.946 | 4.952 | 5.867 | 7.661 | 7.541 | 7.327 | 9.065 | 9.136 | 10.844 | 12.736 | 12.029 | 0.011 | 0.971 | 0.975 | 0.982 | 0.975 | 1.286 | 1.485 | 0.031 | 0.04 | 0.042 | 0.059 | 0.078 | 0.429 | 0.626 | 0.295 | 0.292 | 2.134 | 2.386 | 0.002 | 0.016 | 0.045 | 0.043 | 0.065 | 0.053 | 0.1 | 0.6 | 0.4 | 0.38 | 0.5 | 2.2 | 2.6 | 2.9 | 3.6 | 3.4 | 2.4 | 2.3 | 2 | 2 |
Total Liabilities
| 22.986 | 24.241 | 28.269 | 27.491 | 28.511 | 29.391 | 32.132 | 32.666 | 32.686 | 33.484 | 36.172 | 38.867 | 37.421 | 37.974 | 38.109 | 38.245 | 38.412 | 38.642 | 41.772 | 43.433 | 44.54 | 56.739 | 63.493 | 68.06 | 68.074 | 66.799 | 68.481 | 68.933 | 49.541 | 62.167 | 64.295 | 65.612 | 71.126 | 74.641 | 69.608 | 67.343 | 60.923 | 48.463 | 36.773 | 26.09 | 22.605 | 19.884 | 21.681 | 13.75 | 9.224 | 7.679 | 6.832 | 6.31 | 6.51 | 8.486 | 7.535 | 6.932 | 7.698 | 9.548 | 8.989 | 8.184 | 8.1 | 8.2 | 8.5 | 8.777 | 10.483 | 11.3 | 10.941 | 10.839 | 12.279 | 13.191 | 13.433 | 15.101 | 18.161 | 20.716 | 19.695 | 21.588 | 23.159 | 25.61 | 27.772 | 26.702 | 33.651 | 32.848 | 25.9 | 24.478 | 22.002 | 33.264 | 23.602 | 15.871 | 9.269 | 6.006 | 5.532 | 7.039 | 8.335 | 8.031 | 6.737 | 5.43 | 6.125 | 7.039 | 6.635 | 6.328 | 9.285 | 8.211 | 8.006 | 8.47 | 8.3 | 8 | 7.4 | 3.278 | 3.6 | 8.9 | 9.5 | 11.4 | 10.2 | 5.4 | 4.6 | 4.3 | 4 | 3.7 |
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 | 0.055 | 0.082 | 0.093 | 0.111 | 0.111 | 0.111 | 0.124 | 0.124 | 0.124 | 0.124 | 0.124 | 0.124 | 0.124 | 0.124 | 0.124 | 0.124 | 0 | 0 | 0 | 0.124 | 0.124 | 0.124 | 0.124 | 0.124 | 0.124 | 0.124 | 0.124 | 0.124 | 1.28 | 1.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0.016 | 0.768 | 0.903 | 0.953 | 2.324 | 2.276 | 3.32 | 5.344 | 5.752 | 5.775 | 5.805 | 5.805 | 5.164 | 0 | 0 | 0 | 1.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.012 | 0.012 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0 | 0 | 0 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.01 | 0.01 | 0.01 | 0.01 | 0.009 | 0.009 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.004 | 0.345 | 0.298 | 0.291 | 0.221 | 0.212 | 0.144 | 0.049 | 0.016 | 0.009 | 0.01 | 0.008 | 0.008 | 0 | 0 | 0 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -24.216 | -21.948 | -19.818 | -17.703 | -15.757 | -13.626 | -11.103 | -9.056 | -6.961 | -4.723 | -2.621 | -0.231 | 1.82 | 3.634 | 5.69 | 7.822 | 9.358 | 11.008 | 13.259 | 16.117 | 23.567 | 40.169 | 39.772 | 44.431 | 42.74 | 39.662 | 52.253 | 44.908 | 52.457 | 49.198 | 43.992 | 38.548 | 24.342 | 12.572 | 1.057 | -9.647 | -22.617 | -36.549 | -48.359 | -54.799 | -60.399 | -65.658 | -71.706 | -74.619 | -76.196 | -77.517 | -78.421 | -78.708 | -79.238 | -79.985 | -80.831 | -81.338 | -81.813 | -83.446 | -84.115 | -83.643 | -83.3 | -82.5 | -82 | -81.195 | -81.774 | -78.946 | -76.597 | -74.853 | -75.082 | -72.766 | -71.697 | -70.989 | -55.696 | -52.2 | -49.166 | -44.128 | -39.092 | -36.617 | -33.802 | -33.301 | -27.044 | -27.163 | -25.004 | -27.799 | -26.997 | -32.026 | -25.279 | -28.389 | -28.308 | -27.962 | -29.283 | -30.247 | -32.051 | -33.647 | -34.291 | -34.279 | -33.385 | -34.069 | -35.198 | -35.212 | -24.769 | -24.267 | -23.823 | -23.166 | -17.5 | -16.6 | -15.7 | -14.37 | -13.6 | -12.6 | -10.3 | -11.1 | -7.7 | -3.6 | -3.3 | -2.6 | -2.3 | -2.1 |
Accumulated Other Comprehensive Income/Loss
| -0.96 | -1.249 | -1.221 | -1.069 | -1.267 | -1.245 | -1.104 | -1.004 | -1.341 | -0.94 | -0.72 | -0.492 | -0.476 | -0.413 | -0.525 | -0.336 | -0.893 | -1.384 | -1.573 | -1.264 | -1.764 | -1.192 | -0.974 | -1.25 | -1.202 | -0.774 | -0.027 | -0.413 | -0.716 | -0.907 | -0.996 | -0.807 | -0.302 | -0.237 | -0.041 | -0.101 | 0.017 | 0.135 | 0.199 | 0.062 | -0.089 | -0.066 | -0.108 | -0.081 | -0.105 | -0.128 | -0.13 | -0.102 | -0.06 | -0.098 | -0.048 | -0.099 | -0.039 | 0.427 | 0.469 | 0.366 | 1 | 1.2 | 1.8 | 0.911 | 0.902 | 0.734 | 0.562 | 0.759 | 0.926 | 0.917 | 0.831 | 1.259 | 1.323 | 1.319 | 1.032 | 1.053 | 0.849 | 0.64 | 0.551 | 0.413 | 0.032 | -0.028 | 0.014 | -0.112 | -0.504 | -0.555 | -0.461 | -0.147 | 0.047 | -0.005 | -0.063 | -0.156 | -0.06 | -0.224 | -0.345 | -0.418 | -0.586 | -0.026 | -0 | -0.037 | -0.626 | -0.585 | -0.64 | 0 | -0.1 | 0 | -0.2 | 0 | 0 | -0.6 | -0.5 | 0 | 0 | -0.2 | -0.2 | -0.2 | 0 | 0 |
Other Total Stockholders Equity
| 60.468 | 60.434 | 60.396 | 60.359 | 60.321 | 60.283 | 60.244 | 60.198 | 60.198 | 60.198 | 60.198 | 60.198 | 60.198 | 60.198 | 60.198 | 60.198 | 60.198 | 60.198 | 60.198 | 60.198 | 60.751 | 40.362 | 47.044 | 46.667 | 46.667 | 46.667 | 46.667 | 46.113 | 46.104 | 46.095 | 46.087 | 44.685 | 44.675 | 44.665 | 48.299 | 66.544 | 71.375 | 76.242 | 80.822 | 81.174 | 85.602 | 83.284 | 81.272 | 80.655 | 80.647 | 80.629 | 80.603 | 80.584 | 80.553 | 80.533 | 80.513 | 80.493 | 80.471 | 80.449 | 80.428 | 80.414 | 80 | 79.8 | 79.5 | 80.239 | 80.158 | 80.077 | 79.822 | 79.711 | 79.579 | 79.451 | 79.322 | 79.158 | 73.656 | 73.168 | 70.121 | 70.042 | 69.902 | 69.735 | 69.611 | 69.417 | 69.428 | 65.512 | 64.873 | 64.933 | 48.835 | 48.802 | 48.923 | 34.007 | 32.648 | 32.648 | 32.631 | 31.951 | 30.998 | 30.612 | 30.547 | 29.219 | 29.046 | 26.758 | 24.239 | 23.744 | 21.419 | 22.143 | 22.365 | 20.778 | 25.3 | 24.4 | 23.4 | 16.499 | 17.9 | 17.6 | 14.5 | 13.5 | 11.8 | 8.3 | 6.4 | 6 | 5.5 | 5.5 |
Total Shareholders Equity
| 35.305 | 37.25 | 39.37 | 41.6 | 43.31 | 45.425 | 48.05 | 50.151 | 51.909 | 54.548 | 56.87 | 59.488 | 61.555 | 63.432 | 65.376 | 67.697 | 68.676 | 69.835 | 71.897 | 75.064 | 82.567 | 79.352 | 85.855 | 89.861 | 88.218 | 85.568 | 98.906 | 90.621 | 97.858 | 94.399 | 89.096 | 82.439 | 68.728 | 57.013 | 49.328 | 56.809 | 48.788 | 39.841 | 32.675 | 26.45 | 25.182 | 17.654 | 9.563 | 6.077 | 4.468 | 3.106 | 2.187 | 1.909 | 1.39 | 0.585 | -0.231 | -0.809 | -1.246 | -2.435 | -3.083 | -2.728 | -2.3 | -1.5 | -0.7 | 0.09 | -0.579 | 2 | 3.922 | 5.752 | 5.557 | 7.736 | 8.59 | 9.562 | 20.572 | 23.87 | 21.995 | 26.975 | 31.667 | 33.766 | 36.368 | 36.536 | 42.423 | 38.328 | 39.89 | 37.029 | 21.339 | 16.227 | 23.189 | 5.476 | 4.392 | 4.685 | 3.305 | 1.568 | -0.001 | -2.058 | -2.846 | -2.933 | -2.437 | -3.873 | -5.566 | -5.737 | 1.808 | 3.106 | 3.715 | 2.784 | 7.7 | 7.8 | 7.5 | 3.575 | 4.3 | 4.4 | 3.7 | 2.4 | 4.1 | 4.5 | 2.9 | 3.2 | 3.2 | 3.4 |
Total Equity
| 35.305 | 37.25 | 39.37 | 41.6 | 43.31 | 45.425 | 48.05 | 50.151 | 51.909 | 54.548 | 56.87 | 59.488 | 61.555 | 63.432 | 65.376 | 67.697 | 68.676 | 69.835 | 71.897 | 75.064 | 82.567 | 79.352 | 85.855 | 89.861 | 88.218 | 85.568 | 98.906 | 90.621 | 97.858 | 94.399 | 89.096 | 82.439 | 68.728 | 57.013 | 49.328 | 56.809 | 48.788 | 39.841 | 32.675 | 26.45 | 25.182 | 17.654 | 9.563 | 6.077 | 4.468 | 3.106 | 2.187 | 1.909 | 1.39 | 0.585 | -0.231 | -0.809 | -1.354 | -2.555 | -3.186 | -2.821 | -2.3 | -1.5 | -0.7 | 0.083 | -0.579 | 2.013 | 3.933 | 5.786 | 5.591 | 7.773 | 8.627 | 9.595 | 20.603 | 23.892 | 22.018 | 26.997 | 31.71 | 33.851 | 36.452 | 36.613 | 43.159 | 38.989 | 40.505 | 37.627 | 21.788 | 16.75 | 23.816 | 6.187 | 5.164 | 5.435 | 4.138 | 2.295 | 0.191 | -1.862 | -2.699 | -2.933 | -2.437 | -3.873 | -5.566 | -5.737 | 1.808 | 3.106 | 3.715 | 2.784 | 7.7 | 7.8 | 7.5 | 3.575 | 4.3 | 4.4 | 3.7 | 2.4 | 4.1 | 4.5 | 2.9 | 3.2 | 3.2 | 3.4 |
Total Liabilities & Shareholders Equity
| 58.291 | 61.491 | 67.639 | 69.091 | 71.821 | 74.816 | 80.182 | 82.817 | 84.595 | 88.032 | 93.042 | 98.355 | 98.976 | 101.406 | 103.485 | 105.942 | 107.088 | 108.477 | 113.669 | 118.497 | 127.107 | 136.091 | 149.348 | 157.921 | 156.292 | 152.367 | 167.387 | 159.554 | 147.399 | 156.566 | 153.391 | 148.051 | 139.854 | 131.654 | 118.936 | 124.152 | 109.711 | 88.304 | 69.448 | 52.54 | 47.787 | 37.538 | 31.244 | 19.827 | 13.692 | 10.785 | 9.019 | 8.219 | 7.9 | 9.071 | 7.304 | 6.123 | 6.344 | 6.993 | 5.803 | 5.363 | 5.8 | 6.7 | 7.8 | 8.86 | 9.904 | 13.313 | 14.874 | 16.625 | 17.87 | 20.964 | 22.06 | 24.696 | 38.764 | 44.608 | 41.713 | 48.585 | 54.869 | 59.461 | 64.224 | 63.315 | 76.81 | 71.837 | 66.405 | 62.105 | 43.79 | 50.014 | 47.418 | 22.057 | 14.433 | 11.44 | 9.669 | 9.334 | 8.525 | 6.169 | 4.039 | 2.497 | 3.688 | 3.166 | 1.068 | 0.591 | 11.093 | 11.317 | 11.722 | 11.254 | 16 | 15.8 | 14.9 | 6.853 | 7.9 | 13.3 | 13.2 | 13.8 | 14.3 | 9.9 | 7.5 | 7.5 | 7.2 | 7.1 |