Nobility Homes, Inc.
OTC:NOBH
29.25 (USD) • At close November 10, 2023
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 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 13.052 | 10.66 | 15.142 | 13.879 | 12.974 | 15.167 | 17.849 | 16.653 | 20.437 | 26.53 | 38.932 | 36.126 | 33.72 | 33.228 | 32.964 | 30.306 | 20.911 | 16.976 | 19.287 | 22.534 | 21.147 | 23.066 | 28.019 | 28.365 | 30.489 | 29.738 | 27.26 | 27.911 | 25.607 | 25.637 | 25.367 | 24.563 | 22.309 | 20.179 | 16.77 | 16.769 | 14.625 | 14.377 | 14.731 | 14.116 | 12.459 | 12.276 | 11.628 | 10.468 | 9.855 | 9.918 | 8.544 | 7.352 | 8.28 | 7.756 | 6.988 | 6.206 | 6.118 | 6.831 | 6.677 | 8.225 | 5.743 | 5.248 | 2.906 | 3.995 | 2.997 | 3.387 | 4.042 | 8.65 | 6.637 | 6.246 | 3.027 | 13.697 | 11.655 | 10.943 | 8.363 | 12.381 | 11.97 | 11.008 | 12.382 | 14.368 | 10.978 | 11.694 | 11.959 | 14.588 | 8.111 | 9.907 | 10.306 | 10.642 | 9.507 | 10.931 | 12.095 | 12.482 | 10.694 | 10.763 | 10.62 | 11.005 | 10.185 | 8.996 | 7.86 | 9.828 | 9.077 | 8.467 | 7.5 | 8 | 5.4 | 5 | 4.6 | 5.9 | 7.6 | 7.1 | 6.4 | 6.3 | 2.7 | 1.7 | 1.1 | 2 | 1.1 | 1.3 | 0.3 | 0.9 | 1.4 | 0.4 | 1.1 | 1.7 | 2.7 | 1.1 | 0.4 | 1.1 | 1.1 | 0.2 | 0.1 | 0.5 | 0 | 0.2 | 0.2 | 0.4 | 0.1 | 0.5 | 0.1 | 2.3 | 0.5 | 1.3 | 1.4 | 1.2 |
Short Term Investments
| 13.507 | 12.869 | 12.291 | 10.732 | 7.889 | 8.321 | 6.425 | 4.493 | 2.488 | 0.598 | 0.618 | 2.715 | 2.653 | 2.652 | 3.521 | 4.961 | 8.548 | 10.55 | 10.681 | 10.675 | 10.615 | 8.657 | 6.589 | 6.572 | 2.564 | 0.564 | 0.658 | 0.627 | 0.631 | 0.61 | 0.596 | 0.481 | 0.422 | 0.435 | 0.393 | 0.463 | 0.495 | 0.467 | 0.425 | 0.496 | 0.481 | 0.46 | 0.473 | 0.455 | 0.462 | 0.366 | 0.33 | 0.321 | 0.292 | 0.297 | 0.336 | 0.799 | 2.01 | 2.061 | 2.062 | 2.026 | 2.484 | 2.529 | 3.867 | 3.856 | 2.152 | 0.158 | 0.144 | 0.168 | 0.389 | 0.435 | 0.478 | 0.544 | 0.478 | 0.564 | 0.506 | 0.44 | 0.406 | 0.439 | 0.418 | 0.415 | 0.364 | 0.333 | 0.815 | 0.777 | 0.886 | 0.872 | 0.37 | 0.343 | 3.696 | 1.418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 26.559 | 23.528 | 27.433 | 24.612 | 20.863 | 23.489 | 24.274 | 21.146 | 22.925 | 27.128 | 39.55 | 38.841 | 36.373 | 35.879 | 36.485 | 35.267 | 29.459 | 27.526 | 29.968 | 33.209 | 31.762 | 31.724 | 34.608 | 34.937 | 33.053 | 30.302 | 27.918 | 28.538 | 26.238 | 26.246 | 25.963 | 25.044 | 22.731 | 20.614 | 17.163 | 17.232 | 15.121 | 14.844 | 15.156 | 14.613 | 12.94 | 12.736 | 12.101 | 10.924 | 10.317 | 10.283 | 8.874 | 7.673 | 8.571 | 8.052 | 7.324 | 7.006 | 8.127 | 8.892 | 8.739 | 10.251 | 8.227 | 7.777 | 6.773 | 7.851 | 5.149 | 3.545 | 4.187 | 8.818 | 7.025 | 6.682 | 3.506 | 14.241 | 12.133 | 11.507 | 8.87 | 12.821 | 12.375 | 11.447 | 12.801 | 14.783 | 11.343 | 12.026 | 12.774 | 15.365 | 8.997 | 10.779 | 10.675 | 10.984 | 13.203 | 12.35 | 12.095 | 12.482 | 10.694 | 10.763 | 10.62 | 11.005 | 10.185 | 8.996 | 7.86 | 9.828 | 9.077 | 8.467 | 7.5 | 8 | 5.4 | 5 | 4.6 | 5.9 | 7.6 | 7.1 | 6.4 | 6.3 | 2.7 | 1.7 | 1.1 | 2 | 1.1 | 1.3 | 0.3 | 0.9 | 1.4 | 0.4 | 1.1 | 1.7 | 2.7 | 1.1 | 0.4 | 1.1 | 1.1 | 0.2 | 0.1 | 0.5 | 0 | 0.2 | 0.2 | 0.4 | 0.1 | 0.5 | 0.1 | 2.3 | 0.5 | 1.3 | 1.4 | 1.2 |
Net Receivables
| 2.057 | 2.084 | 2.274 | 2.869 | 2.759 | 1.017 | 1.951 | 1.329 | 0.815 | 0.898 | 0.541 | 0.736 | 1.28 | 1.87 | 1.107 | 0.952 | 0.782 | 0.582 | 1.931 | 1.453 | 2.078 | 2.182 | 1.966 | 1.845 | 1.707 | 1.797 | 4.074 | 3.448 | 3.115 | 2.746 | 2.378 | 3.151 | 3.586 | 2.921 | 2.321 | 2.948 | 2.985 | 2.49 | 1.273 | 2.155 | 1.404 | 0.871 | 0.939 | 2.706 | 1.313 | 1.12 | 1.7 | 2.854 | 1.273 | 0.776 | 1.202 | 1.179 | 1.51 | 1.498 | 1.199 | 0.543 | 1.51 | 2.279 | 2.027 | 1.939 | 1.497 | 1.342 | 1.084 | 0.655 | 0.829 | 1.196 | 1.512 | 0.847 | 0.279 | 0.274 | 0.248 | 0.379 | 0.862 | 1.671 | 0.431 | 0.25 | 1.383 | 1.294 | 1.417 | 1.869 | 1.993 | 1.508 | 0.815 | 2.096 | 1.723 | 0.844 | 0.929 | 1.074 | 1.146 | 1.27 | 0.544 | 0.374 | 1.026 | 0.571 | 0.942 | 0.491 | 0.132 | 0.354 | 0.5 | 0.2 | 0.7 | 0.6 | 0.6 | 0.5 | 1.4 | 1.3 | 1 | 0.4 | 1.6 | 1.4 | 2.1 | 1 | 1.4 | 1.6 | 2.1 | 1.5 | 2.4 | 2.3 | 1.7 | 1.2 | 2 | 3.5 | 4.2 | 2.9 | 2.2 | 2.1 | 2.2 | 1.4 | 3 | 3 | 2.6 | 1.7 | 1 | 0.9 | 0.9 | 0.4 | 1.1 | 2.2 | 2.7 | 2.9 |
Inventory
| 20.387 | 21.205 | 20.062 | 21.518 | 22.743 | 23.33 | 23.319 | 23.457 | 21.048 | 16.801 | 11.885 | 10.936 | 10.107 | 10.731 | 10.994 | 9.737 | 10.891 | 10.761 | 10.892 | 10.948 | 9.57 | 9.05 | 8.922 | 8.204 | 8.197 | 8.749 | 7.667 | 8.648 | 9.051 | 9.276 | 9.191 | 8.265 | 7.526 | 7.985 | 7.712 | 7.387 | 7.876 | 8.06 | 8.007 | 8.356 | 8.887 | 8.85 | 8.089 | 7.231 | 7.28 | 7.538 | 7.885 | 8.285 | 8.178 | 8.228 | 8.543 | 8.704 | 6.397 | 16.938 | 17.473 | 16.569 | 16.225 | 15.864 | 16.439 | 15.68 | 15.316 | 15.048 | 14.801 | 12.051 | 12.217 | 12.373 | 12.6 | 12.696 | 13.095 | 12.964 | 13.176 | 12.414 | 12.266 | 12.005 | 11.39 | 9.549 | 9.415 | 8.782 | 8.404 | 6.909 | 7.854 | 7.708 | 7.432 | 6.558 | 7.467 | 7.891 | 7.172 | 6.589 | 7.666 | 7.368 | 7.231 | 7.607 | 6.87 | 7.356 | 7.216 | 7.037 | 7.649 | 8.212 | 8.4 | 9.1 | 10.4 | 11.4 | 11.3 | 10.4 | 8 | 8.2 | 8 | 8 | 8.8 | 9 | 8.2 | 7.8 | 7.6 | 8.2 | 7.9 | 6.8 | 7.1 | 5.8 | 5.3 | 4.6 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.4 | 0.5 | 0.9 | 0.5 | 0.4 | 0.5 | 0.5 | 0.6 | 0.5 | 0.6 | 0.6 | 1 | 1 | 1.4 | 1.4 |
Other Current Assets
| 1.646 | 1.689 | 1.662 | 1.733 | 1.821 | 1.724 | 1.926 | 2.173 | 2.315 | 2.284 | 1.619 | 1.821 | 1.37 | 1.638 | 1.553 | 1.015 | 1.062 | 0 | 1.215 | 1.4 | 1.238 | 1.574 | 1.335 | 1.09 | 1.113 | 1.408 | 1.237 | 0.82 | 0.578 | 0.52 | 0.646 | 0.636 | 0.496 | 1.039 | 0.768 | 0.826 | 0.979 | 0.944 | 0.675 | 0.287 | 0.434 | 0.473 | 0.46 | 0.32 | 0.789 | 0.362 | 0.587 | 1.16 | 1.3 | 1.303 | 1.318 | 1.304 | 2.276 | 0.683 | 0.685 | 0.498 | 0.627 | 0.505 | 0.819 | 0.642 | 0.662 | 0.726 | 1.109 | 1.17 | 1.11 | 1.087 | 1.446 | 0.887 | 1.253 | 1.198 | 1.954 | 1.882 | 1.152 | 0.998 | 1.092 | 0.958 | 1.109 | 1.056 | 1.188 | 0.79 | 0.95 | 1.029 | 1.307 | 0.987 | 1.158 | 1.049 | 1.176 | 0.977 | 1.181 | 1.097 | 1.261 | 0.971 | 0.76 | 0.829 | 0.75 | 0.573 | 0.527 | 0.574 | 0.6 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.7 | 0.6 | 0.6 | 0.5 | 0.4 | 0.2 | 0.4 | 1.4 | 1 | 1.4 | 1.7 | 0.4 | 0.4 | 0 | 0 | 0.1 | 0.5 | 0.4 | 1.3 | 0.8 | 0.8 | 0.7 | 1.4 | 2.3 | 1.9 | 2.1 | 0.3 | 0.1 | 0.2 | 0.2 | 0.4 |
Total Current Assets
| 50.65 | 48.507 | 51.431 | 50.732 | 48.185 | 49.559 | 51.47 | 48.105 | 47.103 | 47.111 | 53.594 | 52.334 | 49.131 | 50.119 | 50.139 | 46.971 | 42.194 | 39.944 | 44.006 | 47.009 | 44.649 | 44.529 | 46.831 | 46.076 | 44.069 | 42.256 | 40.896 | 42.063 | 39.687 | 39.496 | 38.835 | 37.867 | 34.953 | 33.05 | 28.666 | 29.048 | 27.537 | 26.899 | 25.643 | 25.919 | 24.189 | 23.487 | 22.178 | 21.837 | 20.272 | 19.931 | 19.696 | 19.972 | 19.322 | 18.359 | 18.387 | 18.192 | 19.064 | 28.011 | 28.096 | 27.862 | 26.589 | 26.425 | 26.058 | 26.112 | 22.623 | 20.661 | 21.181 | 22.694 | 21.182 | 21.337 | 19.063 | 28.671 | 26.76 | 25.943 | 24.248 | 27.496 | 26.655 | 26.122 | 25.713 | 25.541 | 23.249 | 23.158 | 23.783 | 24.933 | 19.795 | 21.024 | 20.228 | 20.625 | 23.551 | 22.134 | 21.372 | 21.122 | 20.687 | 20.498 | 19.656 | 19.957 | 18.84 | 17.752 | 16.769 | 17.93 | 17.384 | 17.607 | 17 | 17.8 | 16.9 | 17.5 | 17 | 17.3 | 17.4 | 16.9 | 15.7 | 15 | 13.5 | 12.8 | 12 | 11.4 | 10.6 | 11.5 | 10.5 | 9.6 | 12.3 | 9.5 | 9.5 | 9.2 | 5.6 | 5.5 | 5.2 | 4.6 | 4 | 3.2 | 3.2 | 4.1 | 4.3 | 4.4 | 4 | 4 | 4 | 3.8 | 3.7 | 3.6 | 2.7 | 4.7 | 5.7 | 5.9 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 8.322 | 8.334 | 8.352 | 8.269 | 8.308 | 8.237 | 8.103 | 7.916 | 7.569 | 7.305 | 6.923 | 6.849 | 7.601 | 7.613 | 6.069 | 5.858 | 5.884 | 5.909 | 5.939 | 4.824 | 4.901 | 4.844 | 4.919 | 4.764 | 4.812 | 4.715 | 4.661 | 4.305 | 4.257 | 4.17 | 4.096 | 4.064 | 4.703 | 4.654 | 4.685 | 3.965 | 3.929 | 3.931 | 3.955 | 3.957 | 3.988 | 3.809 | 3.763 | 3.731 | 3.715 | 3.741 | 3.771 | 3.802 | 3.817 | 3.797 | 3.831 | 3.86 | 3.871 | 3.911 | 3.947 | 3.989 | 3.982 | 4.036 | 4.089 | 4.138 | 4.144 | 4.224 | 4.32 | 4.342 | 4.405 | 4.482 | 4.551 | 3.867 | 3.838 | 3.897 | 3.889 | 3.912 | 3.943 | 3.95 | 3.869 | 3.792 | 3.801 | 3.778 | 3.655 | 3.265 | 3.34 | 3.344 | 3.283 | 3.137 | 3.137 | 2.966 | 2.953 | 2.948 | 2.99 | 2.907 | 2.932 | 2.626 | 2.631 | 2.57 | 2.581 | 2.58 | 2.532 | 2.536 | 1.9 | 2 | 2 | 2 | 2.1 | 2 | 1.8 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1 | 1 | 1 | 1 | 0.9 | 0.7 | 0.8 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 |
Goodwill
| 0 | 0 | 0 | 0 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0 | 0 | 0.156 | 0 | 0 | 0 | 0.156 | 0 | 0 | 0 | 0.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.013 | 0 | 0 | 0 | 0 | 0 | 0.135 | 0 | 0.098 | 0.053 | 0.077 | 0.078 | 0.084 | 0.097 | 0.107 | 0.12 | -0.008 | 0.11 | 0.115 | 0.126 | 0.134 | 0.133 | 1.347 | 0 | 0.714 | 0 | 1.17 | 0 | 1.463 | 2.067 | 0.021 | 0.021 | 0.023 | 0 | 0 | 0.025 | 0 | 0 | 0 | 0.027 | 0 | 0 | 0 | 0.278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0.143 | 0.143 | 0.143 | 0.143 | 0.143 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.291 | 0.156 | 0.255 | 0.209 | 0.233 | 0.234 | 0.24 | 0.254 | 0.263 | 0.276 | 0.149 | 0.266 | 0.271 | 0.283 | 0.29 | 0.289 | 1.503 | 0.156 | 0.87 | 0.156 | 1.327 | 0.156 | 1.62 | 2.223 | 0.177 | 0.178 | 0.179 | 0.179 | 0.18 | 0.181 | 0.182 | 0.182 | 0.183 | 0.184 | 0.433 | 0.433 | 0.434 | 0.435 | 0.438 | 0.438 | 0.439 | 0.437 | 2.357 | 0.19 | 0.19 | 0.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.158 | -9.979 | -10.005 | -10.64 | 0 | -11.712 | -11.712 | -11.876 | 0.299 | -11.965 | -11.987 | -12.025 | 0 | 0 | 0 | 0 | 0.299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0.42 | 0.538 | 0.517 | 1.953 | 1.925 | 1.897 | 1.872 | 1.849 | 1.829 | 1.814 | 1.801 | 1.788 | 1.775 | 1.755 | 1.743 | 1.729 | 1.71 | 1.69 | 1.669 | 1.649 | 1.632 | 1.612 | 1.591 | 1.571 | 1.55 | 1.521 | 1.494 | 1.471 | 1.448 | 1.424 | 1.396 | 1.367 | 1.341 | 1.313 | 2.277 | 2.244 | 2.211 | 2.763 | 2.78 | 2.752 | 2.813 | 2.875 | 2.931 | 2.938 | 2.973 | 3.037 | 3.078 | 3.107 | 3.15 | 3.24 | 3.28 | 3.347 | 3.377 | 6.063 | 6.135 | 6.16 | 8.016 | 8.372 | 8.573 | 8.852 | 12.838 | 14.797 | 15.237 | 13.158 | 9.979 | 10.005 | 10.64 | 0 | 11.498 | 11.53 | 11.672 | 0 | 11.737 | 11.769 | 11.801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.114 | 0.114 | 0.09 | 0.09 | 0.038 | 0.126 | 0.044 | 0.044 | 0.065 | -0.156 | 0.1 | -0.156 | 0.086 | 0.016 | 0.004 | 0.004 | 0.027 | 0.054 | 0.054 | 0.08 | 0.127 | 0.028 | 0.04 | 0.04 | 0.01 | 0.059 | 0.415 | -0.156 | 0.491 | -0.156 | 0.444 | -0.156 | 0.614 | 0.49 | 0.811 | 1.211 | 1.42 | 1.436 | 1.464 | 1.487 | 1.474 | 1.438 | 1.407 | 1.34 | 1.344 | 1.29 | 1.267 | 1.237 | 1.253 | 1.181 | 1.076 | 1.033 | 1.576 | 1.078 | 1.054 | 1.033 | 0.95 | 0.803 | 0.703 | 0.572 | 0.454 | 0.436 | 0.352 | 0.334 | 0.24 | 0.24 | 0.267 | 0.049 | 0.214 | 0.182 | 0.203 | 0 | 0.228 | 0.218 | 0.224 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0.015 | 0.015 | 0.015 | 0.023 | 0.023 | 0.023 | 0.023 | 0.034 | 0.034 | 0.034 | 0.034 | 0.453 | 0.453 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.685 | 4.46 | 4.416 | 4.515 | 4.458 | 4.406 | 4.341 | 4.291 | 4.386 | 4.593 | 4.166 | 5.213 | 4.802 | 5.078 | 5.343 | 5.029 | 5.19 | 5.185 | 4.992 | 4.582 | 4.523 | 4.355 | 4.265 | 4.281 | 4.295 | 4.414 | 4.968 | 6.31 | 5.114 | 6.719 | 4.821 | 7.614 | 5.49 | 5.896 | 6.012 | 5.796 | 5.865 | 5.864 | 5.229 | 4.632 | 5.25 | 5.559 | 6.302 | 7.121 | 7.642 | 7.568 | 7.179 | 7.118 | 7.526 | 8.368 | 8.762 | 9.125 | 9.854 | 3.026 | 2.616 | 2.525 | 2.442 | 2.428 | 2.413 | 2.398 | 2.383 | 2.368 | 2.413 | 17.76 | 19.807 | 19.836 | 21.264 | 14.864 | 15.611 | 15.544 | 15.79 | 15.429 | 16.006 | 15.806 | 15.712 | 15.724 | 15.649 | 15.564 | 13.204 | 11.479 | 11.794 | 9.976 | 8.912 | 8.929 | 3.607 | 3.544 | 3.44 | 3.403 | 3.347 | 3.3 | 3.246 | 3.125 | 3.105 | 3.03 | 3.433 | 3.334 | 3.651 | 3.578 | 3.5 | 3.3 | 3.7 | 3.7 | 3.5 | 3.5 | 2.6 | 2.7 | 2.6 | 2.6 | 2.6 | 2.3 | 2.3 | 2.3 | 2.2 | 2.2 | 2.2 | 2.2 | 1.3 | 1.2 | 1.2 | 1.3 | 1.9 | 0.5 | 0.4 | 0.3 | 0.3 | 0.5 | 0.7 | 0.5 | 1.4 | 1.8 | 1.7 | 1.7 | 1.4 | 0.5 | 0.5 | 0.4 | 1.4 | 1.3 | 0.6 | 1.2 |
Total Non-Current Assets
| 13.684 | 13.588 | 13.518 | 14.97 | 14.872 | 14.823 | 14.516 | 14.256 | 14.006 | 13.712 | 13.281 | 13.851 | 14.52 | 14.671 | 13.392 | 12.855 | 13.052 | 13.091 | 12.918 | 11.412 | 11.331 | 11.105 | 11.086 | 10.938 | 10.958 | 10.998 | 13.04 | 12.085 | 12.18 | 12.313 | 12.084 | 13.046 | 13.767 | 14.577 | 13.962 | 13.393 | 13.604 | 14.173 | 13.607 | 13.009 | 13.706 | 13.864 | 14.586 | 15.314 | 16.106 | 16.07 | 15.729 | 15.699 | 16.185 | 17.024 | 17.388 | 17.801 | 21.035 | 14.268 | 13.943 | 13.898 | 15.391 | 15.638 | 15.777 | 15.96 | 19.819 | 21.826 | 22.322 | 22.437 | 24.452 | 24.558 | 26.082 | 18.781 | 19.449 | 19.441 | 19.68 | 19.639 | 19.949 | 19.755 | 19.581 | 19.516 | 19.45 | 19.342 | 16.859 | 15.042 | 15.149 | 13.335 | 12.21 | 12.08 | 6.767 | 6.532 | 6.416 | 6.374 | 6.37 | 6.24 | 6.211 | 5.785 | 6.189 | 6.053 | 6.014 | 5.914 | 6.182 | 6.113 | 5.4 | 5.3 | 5.7 | 5.7 | 5.6 | 5.5 | 4.4 | 4 | 3.9 | 3.9 | 3.9 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.3 | 2.4 | 2.2 | 2.2 | 2.2 | 2.6 | 1.3 | 1.2 | 1 | 1 | 1.3 | 1.4 | 1.3 | 2.2 | 2.6 | 2.6 | 2.6 | 2.3 | 1.4 | 1.6 | 1.5 | 2.5 | 2.4 | 1.7 | 2.4 |
Total Assets
| 64.334 | 62.095 | 64.949 | 65.702 | 63.057 | 64.382 | 65.986 | 62.361 | 61.108 | 60.823 | 66.876 | 66.185 | 63.65 | 64.79 | 63.53 | 59.825 | 55.246 | 53.034 | 56.924 | 58.421 | 55.98 | 55.634 | 57.916 | 57.015 | 55.027 | 53.254 | 53.936 | 54.148 | 51.867 | 51.809 | 50.919 | 50.912 | 48.72 | 47.627 | 42.627 | 42.441 | 41.141 | 41.072 | 39.25 | 38.928 | 37.894 | 37.351 | 36.764 | 37.151 | 36.378 | 36.001 | 35.425 | 35.671 | 35.507 | 35.383 | 35.775 | 35.993 | 40.099 | 42.278 | 42.038 | 41.76 | 41.98 | 42.063 | 41.835 | 42.073 | 42.442 | 42.487 | 43.503 | 45.131 | 45.633 | 45.895 | 45.145 | 47.452 | 46.209 | 45.384 | 43.928 | 47.135 | 46.604 | 45.877 | 45.294 | 45.057 | 42.699 | 42.5 | 40.642 | 39.975 | 34.943 | 34.359 | 32.438 | 32.705 | 30.318 | 28.666 | 27.788 | 27.496 | 27.057 | 26.739 | 25.867 | 25.741 | 25.029 | 23.805 | 22.782 | 23.843 | 23.566 | 23.72 | 22.4 | 23.1 | 22.6 | 23.2 | 22.6 | 22.8 | 21.8 | 20.9 | 19.6 | 18.9 | 17.4 | 16.3 | 15.5 | 14.9 | 14.1 | 15 | 14 | 12.9 | 14.7 | 11.7 | 11.7 | 11.4 | 8.2 | 6.8 | 6.4 | 5.6 | 5 | 4.5 | 4.6 | 5.4 | 6.5 | 7 | 6.6 | 6.6 | 6.3 | 5.2 | 5.3 | 5.1 | 5.2 | 7.1 | 7.4 | 8.3 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.839 | 1.049 | 0.684 | 0.819 | 1.145 | 1.234 | 0.799 | 1.119 | 1.329 | 1.819 | 1.014 | 0.94 | 0.818 | 1.286 | 1.1 | 0.928 | 0.653 | 0.753 | 0.573 | 1.111 | 0.934 | 1.053 | 1.038 | 1.085 | 0.764 | 0.964 | 0.737 | 0.85 | 0.669 | 0.81 | 0.771 | 0.835 | 0.413 | 0.625 | 0.534 | 0.704 | 0.59 | 1.099 | 0.405 | 0.502 | 0.281 | 0.376 | 0.447 | 0.646 | 0.252 | 0.339 | 0.319 | 0.405 | 0.285 | 0.392 | 0.319 | 0.388 | 0.292 | 0.319 | 0.339 | 0.221 | 0.099 | 0.173 | 0.106 | 0.092 | 0.097 | 0.042 | 0.164 | 0.186 | 0.511 | 0.593 | 0.629 | 0.642 | 0.496 | 0.943 | 0.699 | 0.88 | 1.312 | 1.815 | 1.77 | 1.39 | 1.309 | 1.386 | 1.523 | 1.494 | 0.919 | 1.436 | 1.078 | 1.485 | 0.915 | 0.929 | 0.979 | 1.178 | 0.914 | 0.992 | 0.937 | 1.114 | 1.052 | 0.88 | 0.763 | 1.025 | 0.923 | 1.173 | 0.7 | 1.2 | 1 | 1.5 | 1.3 | 1.8 | 1.1 | 1.5 | 1.3 | 1.6 | 1.1 | 1.1 | 0.9 | 1.4 | 1 | 1.2 | 1 | 1.5 | 1.1 | 1.1 | 1.4 | 1.1 | 0.8 | 0.5 | 0.7 | 0.6 | 0.7 | 0.3 | 0.4 | 0.7 | 0.3 | 0.8 | 0.4 | 0.4 | 0.3 | 0.3 | 0.5 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0.848 | -5.273 | -4.881 | -8.042 | 0 | 0 | 0 | 0 | 0 | 0 | -0.015 | 0.002 | 0.033 | 0.03 | 0.027 | 0.024 | 0.021 | 0.019 | 0.016 | 4.821 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.276 | 0 | 0.424 | 0 | 0 | 0 | 0 | 0 | -0.555 | -0.703 | -0.454 | 0.62 | 0 | 0.115 | 0.096 | -0.151 | -0.718 | 0.015 | -0.382 | -0.634 | -403.492 | -0.666 | -0.442 | -0.792 | 36.825 | -2.135 | -1.56 | -2.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0.1 | 0.5 | 0.1 | 0.1 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 0.1 | 1.6 | 0.1 |
Tax Payables
| 0.848 | 0.696 | 0.771 | 0.661 | 0 | 0.995 | 1.161 | 0.229 | 0.157 | 0 | 0.458 | 0.089 | 0 | 0.219 | 0.23 | 0.371 | 0 | 0.032 | 0.408 | 2.016 | 0.852 | 0.618 | 0.521 | 0.58 | 0.526 | 0.448 | 0 | 0.26 | 0.402 | 0.822 | 0.305 | 0.891 | 0.675 | 0.414 | 0 | 0.261 | 0 | 0 | 0 | 0.216 | 0 | 0 | 0 | 0.235 | 0 | 0 | 0 | 0.159 | 0 | 0 | 0 | 0.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.041 | 0 | 0.078 | 0.37 | 0.031 | 13.232 | 0.182 | 0.334 | 0.742 | -799.709 | 0.229 | 0.028 | 0.374 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.948 | 5.969 | 5.653 | 8.703 | 9.147 | 8.774 | 10.083 | 10.214 | 11.984 | 13.285 | 12.793 | 13.671 | 12.35 | 10.146 | 7.8 | 5.099 | 3.092 | 1.649 | 2.493 | 3.023 | 3.108 | 3.069 | 3.87 | 4.064 | 4.463 | 3.745 | 2.601 | 2.797 | 1.904 | 1.681 | 2.124 | 1.707 | 1.205 | 1.26 | 1.415 | 1.324 | 1.265 | 1.331 | 0.957 | 1.029 | 1.008 | 0.687 | 0.48 | 0.537 | 0.877 | 0.645 | 0.264 | 0.351 | 0.501 | 0.136 | 0.336 | 0.458 | 0.371 | 0.437 | 0.506 | 0.555 | 0.917 | 0.738 | 0.62 | 0.411 | 0.279 | 0.26 | 0.542 | 0.718 | 0.727 | 1.045 | 1.251 | 404.776 | 1.842 | 1.652 | 1.785 | -35.016 | 3.716 | 3.557 | 3.898 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.207 | 8.09 | 8.406 | 11.505 | 2.393 | 3.905 | 4.089 | 3.104 | 2.561 | 2.405 | 2.487 | 2.158 | 1.87 | 2.411 | 1.791 | 2.054 | 1.625 | 1.921 | 2.59 | -0 | 3.565 | 3.161 | 2.422 | 2.799 | 2.327 | 2.248 | 1.471 | 2.013 | 1.875 | 2.468 | 1.691 | 2.566 | 1.981 | 1.738 | 1.076 | 1.317 | 1.033 | 1.068 | 0.952 | 0.847 | 0.708 | 0.687 | 0.518 | 0.784 | 0.73 | 0.72 | 0.537 | 0.351 | 0.58 | 0.136 | 0.854 | 0.98 | 0.711 | 0.499 | 0.52 | 0.879 | 0.917 | 0.738 | -0.495 | 0.303 | 0.279 | 0.26 | 0.542 | 1.274 | 0.727 | 1.415 | 1.281 | 1.601 | 1.842 | 1.652 | 1.785 | 2.764 | 3.716 | 3.585 | 4.272 | 6.595 | 6.435 | 7.897 | 7.295 | 6.955 | 4.308 | 4.447 | 4.135 | 4.404 | 3.834 | 2.813 | 2.473 | 2.539 | 2.947 | 2.823 | 2.777 | 2.903 | 2.736 | 2.386 | 1.775 | 1.793 | 1.86 | 1.6 | 1.1 | 1.5 | 1.5 | 1.9 | 1.9 | 2.3 | 2.6 | 2.3 | 2.3 | 2 | 2 | 1.7 | 1.8 | 1.2 | 1.5 | 1.5 | 2 | 1.3 | 3.9 | 2.1 | 2.5 | 2.9 | 1.8 | 1.8 | 1.6 | 1.3 | 1.1 | 0.9 | 0.8 | 1.4 | 0.9 | 1 | 0.9 | 1 | 0.7 | 0.5 | 0.5 | 0 | 1.1 | 1.4 | 0.9 | 2 |
Total Current Liabilities
| 9.842 | 9.836 | 9.861 | 12.985 | 12.684 | 13.913 | 14.971 | 14.438 | 15.874 | 17.509 | 16.279 | 16.771 | 15.071 | 13.872 | 10.718 | 8.105 | 5.391 | 4.343 | 5.672 | 8.955 | 7.606 | 7.283 | 7.33 | 7.948 | 7.553 | 6.957 | 4.809 | 5.659 | 4.448 | 4.958 | 4.587 | 5.237 | 3.599 | 3.623 | 3.025 | 3.345 | 2.889 | 3.499 | 2.315 | 2.378 | 1.997 | 1.75 | 1.445 | 1.967 | 1.858 | 1.704 | 1.119 | 1.382 | 1.366 | 1.09 | 1.508 | 1.826 | 1.373 | 1.255 | 1.365 | 1.1 | 1.229 | 1.195 | 0.851 | 0.805 | 0.77 | 0.658 | 1.097 | 1.461 | 1.981 | 2.671 | 2.526 | 3.527 | 3.514 | 3.805 | 3.476 | 5.452 | 6.609 | 7.397 | 7.935 | 7.985 | 7.743 | 9.283 | 8.818 | 8.449 | 5.227 | 5.883 | 5.212 | 5.889 | 4.749 | 3.742 | 3.452 | 3.717 | 3.861 | 3.815 | 3.714 | 4.017 | 3.789 | 3.265 | 2.538 | 2.819 | 2.783 | 2.773 | 1.8 | 2.7 | 2.5 | 3.4 | 3.2 | 4.1 | 3.7 | 3.8 | 3.6 | 3.6 | 3.1 | 2.8 | 2.7 | 2.6 | 2.5 | 3.4 | 3 | 2.8 | 5.1 | 3.7 | 4 | 4.1 | 3.2 | 2.3 | 2.3 | 1.9 | 1.8 | 1.2 | 1.2 | 2.1 | 1.2 | 1.8 | 1.3 | 1.4 | 1 | 0.8 | 1 | 0.9 | 1.9 | 1.5 | 2.5 | 2.1 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.752 | 0.761 | 0.77 | 0.779 | 0.788 | 0.791 | 0.795 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.065 | 0 | 0 | 0.1 | -0.086 | -0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.075 | 0 | 0 | 0 | 1.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.706 | 0.46 | 0.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.065 | 0.051 | 0.1 | 0.1 | 0.086 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0.127 | 0.028 | 0 | 0 | 0 | 0.059 | 0.768 | 1.075 | 0.83 | 0.831 | 0.834 | 1.141 | 0.967 | 0.681 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.056 | 0.056 | 0.053 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0.153 | 0.153 | 0.153 | 0.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 10.881 | 11.333 | -0.065 | 0 | 0 | -0.101 | 0.086 | 0.016 | 0 | 0 | 0 | 0 | 0 | 4.134 | 0 | 0 | 4.908 | 5.149 | 5.226 | 0 | 0 | -1.075 | 0 | 0 | 0 | -1.141 | 0 | 0 | 1.949 | 2.028 | 1.856 | 2.43 | 1.363 | 1.531 | 1.289 | 1.063 | 0.927 | 1.183 | 1.128 | 0.984 | 0.582 | 0.405 | 0.786 | 0.392 | 0.655 | 0.846 | 1.707 | 0 | 0 | 0.221 | 0.099 | 0.173 | 0.726 | 0.502 | 0.097 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.642 | 0.496 | 0.943 | 0.699 | 0.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.919 | 1.436 | 1.078 | 1.485 | 0.915 | 0.929 | 0.979 | 1.178 | 0.914 | 0.992 | 0.937 | 1.114 | 1.052 | 0.88 | 0.763 | 1.025 | 0.923 | 1.173 | 0.1 | 1.2 | 1 | -0.1 | 1.3 | 1.8 | 1.1 | 1.5 | -0.1 | 1.6 | 1.1 | 1.1 | 0.9 | 1.4 | 1 | -0.1 | 0 | -0.1 | 0 | 0 | 0.1 | 0 | 0.4 | 0.2 | 0.3 | 0.2 | 0.1 | 0.5 | 0.6 | 0.4 | 0.8 | 0 | 0.9 | 0.9 | 1.2 | 0 | 0.4 | 0 | 0.1 | 0 | 1.6 | 0.1 |
Total Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 10.881 | 11.333 | 0.065 | 0.051 | 0.1 | 0.1 | 0.839 | 0.777 | 0.77 | 0.779 | 0.788 | 0.791 | 0.795 | 4.134 | 0.127 | 0.028 | 4.908 | 5.149 | 5.226 | 0.059 | 0.768 | 1.075 | 0.83 | 0.831 | 0.834 | 1.141 | 0.967 | 0.681 | 1.949 | 2.028 | 1.856 | 2.43 | 1.363 | 1.531 | 1.289 | 1.063 | 0.927 | 1.183 | 1.128 | 0.984 | 0.582 | 0.405 | 0.786 | 0.392 | 0.655 | 0.846 | 2.414 | 0.46 | 0.066 | 0.221 | 0.099 | 0.173 | 0.726 | 0.502 | 0.097 | 0.275 | 0.275 | 0.275 | 0.331 | 0.331 | 0.328 | 0.642 | 0.496 | 0.943 | 0.699 | 0.88 | 0.002 | 0.002 | 0.002 | 0.002 | 0.153 | 0.153 | 0.153 | 0.153 | 0.919 | 1.436 | 1.078 | 1.485 | 0.915 | 0.929 | 0.979 | 1.178 | 0.914 | 0.992 | 0.937 | 1.114 | 1.052 | 0.88 | 0.763 | 1.025 | 0.923 | 1.173 | 0.1 | 1.2 | 1 | -0.1 | 1.3 | 1.8 | 1.1 | 1.5 | -0.1 | 1.6 | 1.1 | 1.1 | 0.9 | 1.4 | 1 | 0.6 | 0.7 | 0.6 | 0.7 | 0.7 | 0.8 | 0.8 | 0.4 | 0.2 | 0.3 | 0.2 | 0.1 | 0.5 | 0.6 | 0.4 | 0.8 | 0.8 | 0.9 | 0.9 | 1.2 | 0.3 | 0.4 | 0.4 | 0.1 | 0.8 | 1.6 | 0.1 |
Total Liabilities
| 9.842 | 9.836 | 9.861 | 12.985 | 12.684 | 13.913 | 14.971 | 14.438 | 15.94 | 17.56 | 16.378 | 16.87 | 15.91 | 14.649 | 11.488 | 8.884 | 6.179 | 5.134 | 6.467 | 8.955 | 7.733 | 7.311 | 7.33 | 7.948 | 7.553 | 7.016 | 5.577 | 6.734 | 5.279 | 5.79 | 5.421 | 6.377 | 4.566 | 4.304 | 3.025 | 3.345 | 2.889 | 3.499 | 2.315 | 2.378 | 1.997 | 1.75 | 1.445 | 1.967 | 1.858 | 1.704 | 1.119 | 1.382 | 1.366 | 1.09 | 1.508 | 1.826 | 3.787 | 1.715 | 1.431 | 1.1 | 1.229 | 1.195 | 0.851 | 0.805 | 0.77 | 0.933 | 1.372 | 1.736 | 2.312 | 3.002 | 2.854 | 3.527 | 3.514 | 3.805 | 3.476 | 5.452 | 6.611 | 7.399 | 7.937 | 7.987 | 7.896 | 9.436 | 8.971 | 8.602 | 5.227 | 5.883 | 5.212 | 5.889 | 4.749 | 3.742 | 3.452 | 3.717 | 3.861 | 3.815 | 3.714 | 4.017 | 3.789 | 3.265 | 2.538 | 2.819 | 2.783 | 2.773 | 1.9 | 2.7 | 2.5 | 3.3 | 3.2 | 4.1 | 3.7 | 3.8 | 3.5 | 3.6 | 3.1 | 2.8 | 2.7 | 2.6 | 2.5 | 4 | 3.7 | 3.4 | 5.8 | 4.4 | 4.8 | 4.9 | 3.6 | 2.5 | 2.6 | 2.1 | 1.9 | 1.7 | 1.8 | 2.5 | 2 | 2.6 | 2.2 | 2.3 | 2.2 | 1.1 | 1.4 | 1.3 | 2 | 2.3 | 2.5 | 2.1 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.536 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 72.616 | 70.431 | 73.308 | 70.97 | 68.653 | 65.987 | 66.499 | 63.442 | 60.708 | 58.824 | 60.9 | 59.743 | 58.185 | 57.135 | 59.042 | 57.976 | 56.103 | 54.942 | 57.023 | 55.299 | 52.387 | 49.844 | 51.888 | 50.353 | 48.789 | 47.541 | 47.184 | 46.168 | 45.338 | 44.668 | 44.162 | 43.327 | 42.738 | 41.843 | 38.171 | 37.493 | 36.485 | 35.738 | 35.057 | 34.578 | 33.96 | 33.708 | 33.423 | 33.32 | 32.652 | 32.531 | 32.578 | 32.573 | 32.464 | 32.621 | 32.565 | 32.525 | 34.685 | 38.929 | 38.986 | 39.103 | 39.226 | 39.359 | 39.561 | 39.898 | 40.342 | 40.32 | 40.827 | 41.968 | 41.753 | 41.355 | 40.767 | 42.39 | 41.263 | 40.11 | 39.04 | 40.349 | 38.963 | 37.288 | 35.369 | 35.096 | 33.19 | 31.689 | 29.997 | 29.732 | 28.257 | 27.037 | 25.883 | 25.5 | 24.333 | 23.7 | 23.022 | 22.422 | 21.38 | 20.651 | 19.88 | 19.287 | 18.47 | 17.769 | 17.19 | 16.809 | 16.057 | 15.452 | 14.9 | 14.5 | 13.8 | 13.4 | 12.5 | 18.2 | 17.1 | 16.1 | 15.1 | 14.3 | 13.3 | 12.5 | 11.8 | 11.2 | 10.6 | 10 | 9.3 | 8.9 | 8.3 | 6.8 | 6.3 | 5.9 | 3.9 | 4.5 | 4.1 | 3.8 | 3.3 | 3 | 3.1 | 3.1 | 4.7 | 4.6 | 4.6 | 4.5 | 4.1 | 4 | 3.8 | 3.8 | 3 | 4.3 | 4.2 | 5.4 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0.389 | 0.35 | 0.446 | 0.374 | 0.39 | 0.362 | 0.367 | 0.435 | 0.412 | 0.416 | 0.395 | 0.381 | 0.266 | 0.207 | 0.22 | 0.178 | 0.248 | 0.281 | 0.253 | 0.211 | 0.282 | 0.267 | 0.245 | 0.258 | 0.24 | 0.247 | 0.151 | 0.115 | 0.106 | 0.077 | 0.082 | 0.121 | 0.078 | 0.084 | 0.118 | 0.115 | 0.09 | 0.096 | 0.118 | 0.07 | 0.053 | 0.053 | -0.006 | -0.015 | 0 | 0.138 | 0.167 | 0.194 | 0.235 | 0.193 | 0.247 | 0.211 | 0.17 | 0.168 | 0.191 | 0.177 | 0.174 | 0.139 | 0.117 | 0.104 | 0.078 | 0.067 | 0.056 | 0.055 | 0.036 | 0.139 | 0.127 | -2.094 | -2.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Total Stockholders Equity
| -18.661 | -18.708 | -18.757 | -18.79 | -18.816 | -16.054 | -16.02 | -16.055 | -16.076 | -16.098 | -10.939 | -10.965 | -10.981 | -7.53 | -7.536 | -7.571 | -7.572 | -7.579 | -7.103 | -6.758 | -5.027 | -2.504 | -2.212 | -2.213 | -2.213 | -2.206 | 0.204 | 0.298 | 0.298 | 0.419 | 0.419 | 0.406 | 0.673 | 0.722 | 0.717 | 0.818 | 0.95 | 1.046 | 1.131 | 1.154 | 1.134 | 1.111 | 1.102 | 1.087 | 1.084 | 1.08 | 1.077 | 1.073 | 1.064 | 1.054 | 1.044 | 1.028 | 1.006 | 0.979 | 0.969 | 0.931 | 0.893 | 0.855 | 0.817 | 0.779 | 0.741 | 0.703 | 0.783 | 0.89 | 0.895 | 0.835 | 0.793 | 0.764 | 0.701 | 0.685 | 0.664 | 0.628 | 0.326 | 0.463 | 1.274 | 1.262 | 0.938 | 0.722 | 1.033 | 1.027 | 0.857 | 0.846 | 0.752 | 0.744 | 0.56 | 0.56 | 2.87 | 2.914 | 1.28 | 1.737 | 1.737 | 1.9 | 2.234 | 2.234 | 2.517 | 3.679 | 4.189 | 4.959 | 5.1 | 5.4 | 5.8 | 6.5 | 6.9 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1.1 | 1 | 1 | 1 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 0.7 | -0.2 | -0.3 | -0.3 | -0.2 | -0.2 | -0.3 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | 0 | 0.1 | 0.1 | 0 | 0.2 | 0.5 | 0.7 | 0.8 |
Total Shareholders Equity
| 54.491 | 52.26 | 55.088 | 52.716 | 50.374 | 50.469 | 51.015 | 47.924 | 45.169 | 43.263 | 50.497 | 49.314 | 47.741 | 50.141 | 52.043 | 50.941 | 49.067 | 47.9 | 50.457 | 49.466 | 48.247 | 48.323 | 50.587 | 49.067 | 47.474 | 46.238 | 48.359 | 47.414 | 46.588 | 46.019 | 45.498 | 44.535 | 44.154 | 43.322 | 39.603 | 39.096 | 38.252 | 37.573 | 36.935 | 36.55 | 35.897 | 35.601 | 35.32 | 35.184 | 34.519 | 34.298 | 34.306 | 34.289 | 34.141 | 34.293 | 34.267 | 34.167 | 36.312 | 40.563 | 40.607 | 40.66 | 40.751 | 40.868 | 40.985 | 41.267 | 41.672 | 41.554 | 42.132 | 43.395 | 43.321 | 42.893 | 42.291 | 43.925 | 42.694 | 41.579 | 40.452 | 41.683 | 39.994 | 38.478 | 37.357 | 37.069 | 34.803 | 33.065 | 31.671 | 31.374 | 29.716 | 28.475 | 27.226 | 26.816 | 25.569 | 24.924 | 24.336 | 23.779 | 23.196 | 22.924 | 22.153 | 21.724 | 21.24 | 20.54 | 20.244 | 21.025 | 20.783 | 20.947 | 20.5 | 20.4 | 20.1 | 19.9 | 19.4 | 18.7 | 18.1 | 17.1 | 16.1 | 15.3 | 14.3 | 13.5 | 12.8 | 12.3 | 11.6 | 11 | 10.3 | 9.5 | 8.9 | 7.3 | 6.9 | 6.5 | 4.6 | 4.3 | 3.8 | 3.5 | 3.1 | 2.8 | 2.8 | 2.9 | 4.5 | 4.4 | 4.4 | 4.3 | 4.1 | 4.1 | 3.9 | 3.8 | 3.2 | 4.8 | 4.9 | 6.2 |
Total Equity
| 54.491 | 52.26 | 55.088 | 52.716 | 50.374 | 50.469 | 51.015 | 47.924 | 45.169 | 43.263 | 50.497 | 49.314 | 47.741 | 50.141 | 52.043 | 50.941 | 49.067 | 47.9 | 50.457 | 49.466 | 48.247 | 48.323 | 50.587 | 49.067 | 47.474 | 46.238 | 48.359 | 47.414 | 46.588 | 46.019 | 45.498 | 44.535 | 44.154 | 43.322 | 39.603 | 39.096 | 38.252 | 37.573 | 36.935 | 36.55 | 35.897 | 35.601 | 35.32 | 35.184 | 34.519 | 34.298 | 34.306 | 34.289 | 34.141 | 34.293 | 34.267 | 34.167 | 36.312 | 40.563 | 40.607 | 40.66 | 40.751 | 40.868 | 40.985 | 41.267 | 41.672 | 41.554 | 42.132 | 43.395 | 43.321 | 42.893 | 42.291 | 43.925 | 42.694 | 41.579 | 40.452 | 41.683 | 39.994 | 38.478 | 37.357 | 37.069 | 34.803 | 33.065 | 31.671 | 31.374 | 29.716 | 28.475 | 27.226 | 26.816 | 25.569 | 24.924 | 24.336 | 23.779 | 23.196 | 22.924 | 22.153 | 21.724 | 21.24 | 20.54 | 20.244 | 21.025 | 20.783 | 20.947 | 20.5 | 20.4 | 20.1 | 19.9 | 19.4 | 18.7 | 18.1 | 17.1 | 16.1 | 15.3 | 14.3 | 13.5 | 12.8 | 12.3 | 11.6 | 11 | 10.3 | 9.5 | 8.9 | 7.3 | 6.9 | 6.5 | 4.6 | 4.3 | 3.8 | 3.5 | 3.1 | 2.8 | 2.8 | 2.9 | 4.5 | 4.4 | 4.4 | 4.3 | 4.1 | 4.1 | 3.9 | 3.8 | 3.2 | 4.8 | 4.9 | 6.2 |
Total Liabilities & Shareholders Equity
| 64.334 | 62.095 | 64.949 | 65.702 | 63.057 | 64.382 | 65.986 | 62.361 | 61.108 | 60.823 | 66.876 | 66.185 | 63.65 | 64.79 | 63.53 | 59.825 | 55.246 | 53.034 | 56.924 | 58.421 | 55.98 | 55.634 | 57.916 | 57.015 | 55.027 | 53.254 | 53.936 | 54.148 | 51.867 | 51.809 | 50.919 | 50.912 | 48.72 | 47.627 | 42.627 | 42.441 | 41.141 | 41.072 | 39.25 | 38.928 | 37.894 | 37.351 | 36.764 | 37.151 | 36.378 | 36.001 | 35.425 | 35.671 | 35.507 | 35.383 | 35.775 | 35.993 | 40.099 | 42.278 | 42.038 | 41.76 | 41.98 | 42.063 | 41.835 | 42.073 | 42.442 | 42.487 | 43.503 | 45.131 | 45.633 | 45.895 | 45.145 | 47.452 | 46.209 | 45.384 | 43.928 | 47.135 | 46.604 | 45.877 | 45.294 | 45.057 | 42.699 | 42.5 | 40.642 | 39.975 | 34.943 | 34.359 | 32.438 | 32.705 | 30.318 | 28.666 | 27.788 | 27.496 | 27.057 | 26.739 | 25.867 | 25.741 | 25.029 | 23.805 | 22.782 | 23.843 | 23.566 | 23.72 | 22.4 | 23.1 | 22.6 | 23.2 | 22.6 | 22.8 | 21.8 | 20.9 | 19.6 | 18.9 | 17.4 | 16.3 | 15.5 | 14.9 | 14.1 | 15 | 14 | 12.9 | 14.7 | 11.7 | 11.7 | 11.4 | 8.2 | 6.8 | 6.4 | 5.6 | 5 | 4.5 | 4.6 | 5.4 | 6.5 | 7 | 6.6 | 6.6 | 6.3 | 5.2 | 5.3 | 5.1 | 5.2 | 7.1 | 7.4 | 8.3 |