Nortech Systems Incorporated
NASDAQ:NSYS
11.96 (USD) • At close November 1, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1.542 | 4.028 | 1.675 | 0.699 | 0.781 | 1.267 | 1.027 | 1.3 | 0.944 | 0.841 | 0.643 | 0.444 | 0.661 | 0.384 | 0.352 | 0.328 | 0.345 | 0.73 | 0.351 | 0.16 | 0.399 | 0.31 | 0.48 | 0.397 | 0.437 | 0.466 | 0.473 | 0.531 | 0.191 | 0.205 | 0.268 | 0.061 | 0.014 | 0.741 | 0.001 | 0.012 | 0.069 | 0.047 | 0.066 | 0.203 | 0 | 0.336 | 0 | 0.483 | 0 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 1.417 | 0.256 | 0.231 | 0 | 0.722 | 0 | 0.245 | 0.211 | 0.818 | 0.041 | 0.803 | 0.221 | 0.286 | 0.139 | 0.888 | 0.532 | 0.946 | 0.817 | 0.726 | 0.205 | 0.696 | 0.101 | 0.84 | 0.613 | 0.548 | 0.398 | 0.556 | 0.514 | 0.818 | 0.585 | 0.101 | 0.878 | 0.723 | 0.383 | 0.449 | 0.215 | 0.662 | 0.367 | 0.182 | 0.15 | 0.317 | 0.198 | 0.528 | 0.215 | 0.35 | 0.346 | 0.454 | 0.3 | 0.4 | 0.2 | 0.4 | 0.3 | 0.1 | 0.1 | 0.7 | 0.3 | 0.5 | 1.2 | 1.2 | 0.6 | 0.5 | 0.5 | 0.9 | 0.8 | 0.2 | 0.6 | 0.8 | 0.9 | 0.7 | 0.5 | 0.4 | 0.5 | 0.4 |
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 |
Cash and Short Term Investments
| 1.542 | 4.028 | 1.675 | 0.699 | 0.781 | 1.267 | 1.027 | 1.3 | 0.944 | 0.841 | 0.643 | 0.444 | 0.661 | 0.384 | 0.352 | 0.328 | 0.345 | 0.73 | 0.351 | 0.16 | 0.399 | 0.31 | 0.48 | 0.397 | 0.437 | 0.466 | 0.473 | 0.531 | 0.191 | 0.205 | 0.268 | 0.061 | 0.014 | 0.741 | 0.001 | 0.012 | 0.069 | 0.047 | 0.066 | 0.203 | 0.683 | 0.336 | 0.683 | 0.483 | 0.853 | 0.019 | 0.857 | 0 | 0 | 0 | 0 | 0 | 1.417 | 0.256 | 0.231 | 0 | 0.722 | 0 | 0.245 | 0.211 | 0.818 | 0.041 | 0.803 | 0.221 | 0.286 | 0.139 | 0.888 | 0.532 | 0.946 | 0.817 | 0.726 | 0.205 | 0.696 | 0.101 | 0.84 | 0.613 | 0.548 | 0.398 | 0.556 | 0.514 | 0.818 | 0.585 | 0.101 | 0.878 | 0.723 | 0.383 | 0.449 | 0.215 | 0.662 | 0.367 | 0.182 | 0.15 | 0.317 | 0.198 | 0.528 | 0.215 | 0.35 | 0.346 | 0.454 | 0.3 | 0.4 | 0.2 | 0.4 | 0.3 | 0.1 | 0.1 | 0.7 | 0.3 | 0.5 | 1.2 | 1.2 | 0.6 | 0.5 | 0.5 | 0.9 | 0.8 | 0.2 | 0.6 | 0.8 | 0.9 | 0.7 | 0.5 | 0.4 | 0.5 | 0.4 |
Net Receivables
| 32.534 | 30.245 | 33.76 | 27.702 | 28.991 | 29.659 | 28.607 | 30.592 | 30.747 | 28.018 | 28.455 | 27.285 | 24.845 | 19.184 | 21.524 | 23.353 | 25.618 | 27 | 26.217 | 27.346 | 27.919 | 31.676 | 26.524 | 26.055 | 25.856 | 24.33 | 17.417 | 18.636 | 17.509 | 17.301 | 17.519 | 18.198 | 18.549 | 16.481 | 18.432 | 20.189 | 16.657 | 17.014 | 17.833 | 16.006 | 15.409 | 15.496 | 16.171 | 15.283 | 15.566 | 14.067 | 13.608 | 15.54 | 15.643 | 15.964 | 16.891 | 17.789 | 17.729 | 17.97 | 15.938 | 15.141 | 16.691 | 14.361 | 14.537 | 14.142 | 14.05 | 14.856 | 13.583 | 17.409 | 18.468 | 18.951 | 15.367 | 19.14 | 16.805 | 16.988 | 14.702 | 16.301 | 14.126 | 16.353 | 14.448 | 14 | 14.394 | 12.932 | 13.707 | 12.499 | 11.462 | 10.932 | 11.255 | 9.367 | 6.872 | 6.916 | 7.616 | 8.133 | 7.858 | 9.304 | 9.111 | 8.37 | 8.143 | 8.558 | 8.581 | 7.455 | 7.967 | 6.994 | 5.427 | 5.4 | 5.1 | 5.7 | 5.4 | 5.1 | 5.3 | 5.5 | 5 | 4.6 | 5.1 | 4.5 | 3.7 | 2.8 | 3 | 2.9 | 1.9 | 2.8 | 2.1 | 1.7 | 1.2 | 1.2 | 1.3 | 1.6 | 1.6 | 1.4 | 1.4 |
Inventory
| 22.793 | 22.951 | 21.66 | 21.467 | 21.078 | 21.344 | 22.438 | 23.61 | 22.97 | 21.187 | 19.434 | 20.643 | 18.301 | 17.079 | 13.917 | 14.496 | 15.492 | 15.363 | 14.279 | 16.941 | 16.273 | 15.984 | 17.004 | 15.236 | 13.969 | 13.037 | 18.527 | 21.068 | 21.594 | 21.675 | 20.654 | 21.743 | 21.52 | 21.246 | 20.185 | 20.262 | 20.605 | 19.517 | 18.528 | 20.416 | 19.391 | 18.794 | 17.427 | 18.648 | 18.776 | 19.117 | 17.665 | 17.686 | 18.894 | 19.016 | 19.03 | 21.396 | 21.525 | 20.475 | 16.109 | 18.351 | 17.971 | 17.536 | 15.807 | 15.772 | 16.884 | 17.702 | 20.703 | 21.345 | 20.981 | 21.591 | 18.876 | 19.195 | 19.382 | 18.56 | 15.976 | 17.623 | 17.154 | 17.174 | 15.849 | 14.533 | 15.21 | 15.557 | 14.236 | 14.459 | 14.548 | 13.508 | 11.595 | 12.665 | 12.664 | 12.945 | 12.32 | 12.566 | 11.394 | 11.977 | 12.451 | 13.621 | 13.09 | 13.179 | 11.595 | 10.698 | 10.035 | 9.449 | 8.725 | 7.6 | 7.6 | 9.8 | 9.4 | 10.7 | 10.8 | 10.2 | 9.2 | 8.7 | 7.4 | 7 | 6.7 | 5 | 4.7 | 4.7 | 3.9 | 3.9 | 2.6 | 2 | 1.5 | 1.7 | 1.5 | 1.7 | 1.7 | 1.6 | 1.4 |
Other Current Assets
| 2.291 | 1.892 | 1.698 | 2.304 | 15.091 | 16.739 | 1.333 | 1.851 | 1.563 | 1.996 | 1.66 | 1.763 | 1.773 | 3.127 | 2.032 | 1.274 | 1.785 | 2.119 | 2.128 | 2.019 | 1.776 | 2.133 | 1.381 | 1.38 | 1.259 | 0.984 | 1.045 | 1.044 | 1.024 | 1.156 | 1.048 | 1.129 | 1.228 | 1.276 | 1.756 | 1.225 | 2.655 | 0.969 | 0.817 | 0.975 | 0.711 | 0.8 | 0.634 | 0.902 | 0.623 | 0.678 | 0.562 | 1.667 | 1.697 | 1.569 | 1.377 | 1.386 | 1.353 | 1.372 | 1.19 | 1.324 | 1.317 | 1.303 | 1.296 | 1.691 | 1.75 | 1.916 | 2.103 | 1.628 | 1.571 | 1.556 | 1.487 | 1.475 | 1.455 | 1.434 | 1.348 | 1.589 | 1.518 | 1.571 | 1.378 | 1.198 | 1.273 | 1.179 | 1.217 | 1.303 | 1.418 | 0.414 | 1.388 | 0.113 | 0.252 | 0.414 | 0.484 | 1.981 | 2.083 | 1.703 | 1.798 | 1.713 | 1.488 | 1.422 | 1.469 | 1.342 | 1.61 | 2.076 | 2.063 | 2.8 | 3.5 | 0.9 | 1 | 0.7 | 0.9 | 1 | 1 | 0.6 | 0.5 | 0.7 | 0.7 | 0.5 | 0.7 | 0.6 | 0.5 | 0.4 | 0.7 | 0.6 | 0.6 | 0.3 | 0.5 | 0.5 | 0.5 | 0.3 | 0.4 |
Total Current Assets
| 59.16 | 59.116 | 58.793 | 52.594 | 54.354 | 53.636 | 54.859 | 58.145 | 56.455 | 52.818 | 51.774 | 51.134 | 46.172 | 40.372 | 41.037 | 40.817 | 43.649 | 45.456 | 43.284 | 48.26 | 46.773 | 50.53 | 45.856 | 43.304 | 41.755 | 39.142 | 37.767 | 41.821 | 40.664 | 40.338 | 39.49 | 41.131 | 41.311 | 39.744 | 40.373 | 42.105 | 39.917 | 37.983 | 37.68 | 38.283 | 36.194 | 36.11 | 34.916 | 35.958 | 35.818 | 34.732 | 32.691 | 34.893 | 36.233 | 36.549 | 37.297 | 40.572 | 42.024 | 40.073 | 33.468 | 34.816 | 36.701 | 33.201 | 31.885 | 31.815 | 33.503 | 34.515 | 37.192 | 40.604 | 41.306 | 42.237 | 36.618 | 40.342 | 38.588 | 37.8 | 32.753 | 35.718 | 33.494 | 35.199 | 32.515 | 30.343 | 31.426 | 30.066 | 29.716 | 28.774 | 28.247 | 26.745 | 24.339 | 24.549 | 22.05 | 22.014 | 22.197 | 22.894 | 21.996 | 23.351 | 23.542 | 23.855 | 23.037 | 23.357 | 22.173 | 19.711 | 19.962 | 18.865 | 16.67 | 16.1 | 16.6 | 16.6 | 16.2 | 16.8 | 17.1 | 16.8 | 15.9 | 14.2 | 13.5 | 13.4 | 12.3 | 8.9 | 8.9 | 8.7 | 7.2 | 7.9 | 5.6 | 4.9 | 4.1 | 4.1 | 4 | 4.3 | 4.2 | 3.8 | 3.6 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 14.275 | 13.473 | 13.43 | 13.09 | 13.738 | 14.104 | 14.258 | 14.536 | 14.564 | 14.628 | 14.816 | 14.855 | 15.08 | 15.956 | 15.424 | 15.555 | 13.817 | 13.975 | 14.408 | 14.728 | 14.714 | 15.274 | 10.206 | 10.097 | 10.11 | 10.126 | 10.204 | 10.105 | 9.505 | 9.729 | 10.331 | 10.571 | 10.808 | 10.771 | 16.192 | 10.79 | 11.157 | 11.252 | 11.006 | 11.034 | 10.874 | 11.015 | 11.037 | 11.127 | 11.24 | 11.224 | 11.566 | 9.143 | 9.178 | 9.096 | 9.084 | 8.834 | 8.992 | 9.342 | 7.158 | 7.607 | 7.776 | 7.995 | 8.239 | 8.751 | 8.952 | 9.93 | 10.245 | 8.987 | 9.094 | 8.951 | 8.925 | 8.839 | 8.642 | 8.526 | 8.255 | 8.463 | 8.424 | 6.984 | 6.682 | 6.252 | 6.336 | 6.398 | 6.425 | 6.306 | 6.158 | 6.126 | 6.09 | 6.004 | 5.832 | 5.798 | 5.949 | 6.017 | 6.035 | 5.676 | 5.865 | 6.031 | 6.205 | 6.272 | 6.318 | 6.322 | 6.416 | 6.873 | 6.442 | 6.6 | 6.3 | 6.7 | 6.8 | 6.8 | 7 | 7.1 | 7.3 | 7.8 | 7.8 | 7.9 | 7.9 | 4.1 | 3.9 | 3.9 | 3.8 | 3.8 | 2.3 | 2.2 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.5 | 1.3 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.375 | 2.375 | 2.375 | 2.375 | 2.375 | 2.375 | 2.375 | 2.375 | 2.375 | 2.375 | 2.375 | 2.375 | 3.283 | 3.283 | 3.283 | 3.283 | 3.283 | 3.283 | 3.283 | 3.283 | 3.283 | 0 | 0 | 0.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.075 | 0.075 | 0.075 | 0.075 | 0.075 | 0.075 | 0.075 | 0.075 | 0.075 | 0.075 | 0.075 | 0.075 | 0.075 | 0.075 | 0.075 | 0 | 0 | 0 | 0.075 | 0 | 0 | 0 | 0.075 | 0 | 0 | 0 | 0.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.183 | 0.223 | 0.263 | 0.303 | 0.342 | 0.382 | 0.422 | 0.433 | 0.471 | 0.465 | 0.501 | 0.524 | 1.13 | 1.172 | 1.173 | 1.21 | 1.237 | 1.297 | 1.343 | 1.397 | 1.439 | 1.469 | 1.523 | 1.578 | 1.633 | 1.687 | 1.739 | 1.779 | 1.855 | 1.911 | 1.862 | 1.909 | 1.957 | 2.005 | 2.052 | 2.1 | 0 | 0 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0.044 | 0.045 | 0.046 | 0.048 | 0.049 | 0.062 | 0.097 | 0.132 | 0.167 | 0.202 | 0.237 | 0.272 | 0.308 | 0.344 | 0.381 | 0.419 | 0.455 | 0.494 | 0.531 | 0.569 | 0.607 | 0.644 | 0.681 | 1.135 | 0.933 | 0.083 | 0.087 | 0.092 | 0.111 | 0.284 | 0.075 | 0.075 | 0.58 | 0.075 | 0.866 | 0.075 | 0.075 | 0.075 | 0.076 | 0.074 | 0.076 | 0.076 | 1.768 | 1.764 | 0.077 | 0.083 | 0.077 | 0.079 | 0 | 0.1 | 0.096 | 0.097 | 0.098 | 0.116 | 0.1 | 0.1 | 1.2 | 1.2 | 0.7 | 0.8 | 0.8 | 0.9 | 0.8 | 0.8 | 0.8 | 1 | 0.8 | 1 | 1 | 1 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0.183 | 0.223 | 0.263 | 0.303 | 0.342 | 0.382 | 0.422 | 0.433 | 0.471 | 0.465 | 0.501 | 0.524 | 1.13 | 1.172 | 1.173 | 3.585 | 3.612 | 3.672 | 3.718 | 3.772 | 3.814 | 3.844 | 3.898 | 3.953 | 4.008 | 4.062 | 4.114 | 5.063 | 5.139 | 5.195 | 5.145 | 5.193 | 5.241 | 5.288 | 5.336 | 5.384 | 0 | 0 | 0.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0.044 | 0.045 | 0.046 | 0.048 | 0.049 | 0.062 | 0.097 | 0.132 | 0.167 | 0.202 | 0.237 | 0.272 | 0.308 | 0.344 | 0.381 | 0.494 | 0.53 | 0.569 | 0.606 | 0.644 | 0.682 | 0.719 | 0.756 | 1.21 | 1.008 | 0.158 | 0.162 | 0.167 | 0.186 | 0.284 | 0.075 | 0.075 | 0.58 | 0.075 | 0.866 | 0.075 | 0.075 | 0.075 | 0.076 | 0.074 | 0.076 | 0.076 | 1.768 | 1.764 | 0.077 | 0.083 | 0.077 | 0.079 | 0.082 | 0.1 | 0.096 | 0.097 | 0.098 | 0.116 | 0.1 | 0.1 | 1.2 | 1.2 | 0.7 | 0.8 | 0.8 | 0.9 | 0.8 | 0.8 | 0.8 | 1 | 0.8 | 1 | 1 | 1 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| -2.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.685 | -416.964 | 0 | 0 | -0.404 | 0 | 0 | 0 | 0 | 0 | 0 | -156 | 0 | -241 | -249 | -223 | 0 | 0 | 0 | -52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.571 | 0 | 0 | -1.492 | 0 | 0 | 0 | -0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.641 | 2.64 | 2.641 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0.528 | 0.543 | 0.543 | 0.543 | 0.308 | 0.308 | 0.342 | 0.341 | 416.964 | 436 | 436 | 0.287 | 683 | 683 | 683 | 0 | 642 | 226 | 156 | 0 | 241 | 249 | 223 | 0 | 0.003 | 0.001 | 52 | 0.219 | 0.114 | 0.21 | 0.312 | 0.348 | 0.033 | 0.136 | 0 | 0 | 0.197 | 0.286 | 0.292 | 0.303 | 0.331 | 0.288 | 0.272 | 0.277 | 0.269 | 0.263 | 0.224 | 0.179 | 0.146 | 0.094 | 0.048 | 0.052 | 0.07 | 0.049 | 0.041 | 0.071 | 0.119 | 0.106 | 0.053 | 0.033 | 1.571 | 0 | 0 | 1.492 | 0.112 | 0.127 | 0.006 | 0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.64 | -0 | -0 | 0 | -14.08 | 1.933 | -14.68 | 0 | -15.035 | 0 | 0 | 0 | 0.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | 0.028 | 0.028 | 0 | 0.027 | 0.028 | 0 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | -436 | -435.884 | 0.008 | -682.882 | -682.88 | -682.879 | 0.122 | -641.876 | -225.875 | 0.138 | 0.212 | 0.339 | 0.339 | 0.339 | 0.339 | 0.514 | 0.514 | 0.514 | 0.514 | 0.314 | 0.314 | 0.314 | 0.314 | 0.51 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.008 | 0.008 | 0.319 | 0.417 | 0.011 | 0.614 | 0.011 | 0.913 | 0.882 | 1.005 | 1.072 | 1.169 | 1.251 | 1.347 | 0.074 | 0.127 | 0.015 | 0.017 | 0.021 | 0.025 | 0.027 | 0.061 | 0.324 | 0.322 | 0.356 | 0.376 | 1.6 | 2 | 0.6 | 0.5 | 0.7 | 0.5 | 0.6 | 0.6 | 1 | 0.9 | 1 | 1 | 1.2 | 1.2 | 1.1 | 1.2 | 1.3 | 1.6 | 1.6 | 1 | 0.8 | 0.8 | 0.7 | 0.8 | 0.6 | 0.6 |
Total Non-Current Assets
| 17.099 | 16.336 | 16.334 | 13.393 | 14.08 | 16.419 | 14.68 | 14.969 | 15.035 | 15.093 | 15.317 | 15.379 | 16.64 | 17.128 | 16.597 | 19.14 | 17.429 | 17.647 | 18.126 | 18.519 | 18.556 | 19.146 | 14.104 | 14.077 | 14.146 | 14.188 | 14.318 | 15.703 | 15.194 | 15.474 | 16.027 | 16.08 | 16.364 | 16.408 | 16.192 | 16.181 | 11.157 | 11.368 | 11.006 | 11.152 | 10.993 | 11.136 | 11.16 | 11.25 | 11.365 | 11.406 | 11.824 | 9.529 | 9.565 | 9.484 | 9.485 | 9.448 | 9.639 | 10.023 | 8.093 | 8.272 | 8.572 | 8.928 | 9.244 | 9.676 | 10.017 | 10.895 | 11.249 | 10.225 | 10.459 | 10.36 | 10.382 | 10.362 | 10.575 | 10.242 | 9.125 | 9.329 | 9.289 | 7.402 | 7.153 | 6.792 | 6.922 | 7.036 | 7.166 | 7.252 | 7.195 | 7.124 | 7.241 | 7.271 | 7.181 | 7.178 | 7.405 | 7.859 | 7.926 | 5.767 | 5.965 | 6.241 | 6.435 | 6.386 | 6.48 | 6.742 | 6.835 | 7.326 | 6.934 | 8.3 | 8.4 | 8.5 | 8.5 | 8.2 | 8.3 | 8.5 | 8.8 | 9.6 | 9.5 | 9.7 | 9.9 | 6.1 | 6.1 | 6 | 6 | 5.6 | 3.9 | 3.8 | 2.5 | 2.3 | 2.3 | 2.3 | 2.4 | 2.1 | 1.9 |
Total Assets
| 76.259 | 75.452 | 75.127 | 65.987 | 68.434 | 70.055 | 69.54 | 73.114 | 71.49 | 67.911 | 67.091 | 66.513 | 62.812 | 57.5 | 57.634 | 59.957 | 61.078 | 63.103 | 61.41 | 66.779 | 65.329 | 69.676 | 59.96 | 57.381 | 55.901 | 53.33 | 52.085 | 57.524 | 55.858 | 55.812 | 55.517 | 57.21 | 57.675 | 56.153 | 56.565 | 58.286 | 51.074 | 49.351 | 48.686 | 49.436 | 47.187 | 47.246 | 46.075 | 47.208 | 47.183 | 46.138 | 44.515 | 44.421 | 45.798 | 46.033 | 46.782 | 50.02 | 51.664 | 50.096 | 41.561 | 43.088 | 45.273 | 42.129 | 41.129 | 41.491 | 43.52 | 45.411 | 48.441 | 50.829 | 51.764 | 52.597 | 47 | 50.704 | 49.163 | 48.042 | 41.878 | 45.047 | 42.783 | 42.6 | 39.669 | 37.136 | 38.348 | 37.102 | 36.882 | 36.026 | 35.442 | 33.869 | 31.581 | 31.82 | 29.23 | 29.192 | 29.602 | 30.753 | 29.922 | 29.118 | 29.508 | 30.096 | 29.473 | 29.743 | 28.653 | 26.453 | 26.797 | 26.191 | 23.604 | 24.4 | 25 | 25.1 | 24.7 | 25 | 25.4 | 25.3 | 24.7 | 23.8 | 23 | 23.1 | 22.2 | 15 | 15 | 14.7 | 13.2 | 13.5 | 9.5 | 8.7 | 6.6 | 6.4 | 6.3 | 6.6 | 6.6 | 5.9 | 5.5 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 12.728 | 15.217 | 15.924 | 13.099 | 15.343 | 13.082 | 14.792 | 14.701 | 14.108 | 14.012 | 12.71 | 14.14 | 12.815 | 13.006 | 11.239 | 11.213 | 13.523 | 16.369 | 14.014 | 18.384 | 16.845 | 21.14 | 18.142 | 16.887 | 15.676 | 12.056 | 11.699 | 14.801 | 15.317 | 15.331 | 13.826 | 14.875 | 14.165 | 12.198 | 13.041 | 14.296 | 11.017 | 8.823 | 9.008 | 9.346 | 9.535 | 8.632 | 8.185 | 8.459 | 8.474 | 9.221 | 9.052 | 8.428 | 10.074 | 11.711 | 11.333 | 13.721 | 11.508 | 12.699 | 10.728 | 10.481 | 10.976 | 10.584 | 9.051 | 7.296 | 7.816 | 7.385 | 10.746 | 10.024 | 10.928 | 13.293 | 10.627 | 10.016 | 11.538 | 10.909 | 10.018 | 11.161 | 9.769 | 10.721 | 9.903 | 5.678 | 7.493 | 6.65 | 5.603 | 5.72 | 5.199 | 4.922 | 4.068 | 3.6 | 2.93 | 3.405 | 3.298 | 4.23 | 5.319 | 5.092 | 4.866 | 5.445 | 5.552 | 5.941 | 5.744 | 4.739 | 5.841 | 5.192 | 4.102 | 2.4 | 2.4 | 2.8 | 3.2 | 2.8 | 3 | 2.9 | 3 | 2.5 | 2.1 | 1.5 | 1.6 | 1.3 | 1.7 | 2.1 | 1.1 | 1.5 | 1.2 | 1.1 | 0.6 | 0.5 | 0.4 | 0.8 | 1 | 1 | 0.9 |
Short Term Debt
| 1.383 | 1.531 | 1.389 | 1.397 | 1.453 | 1.524 | 1.545 | 1.503 | 1.546 | 1.588 | 1.644 | 10.843 | 12.37 | 3.607 | 2.552 | 1.71 | 1.878 | 1.88 | 1.415 | 1.761 | 2.068 | 1.756 | 1.117 | 1.221 | 1.36 | 1.332 | 1.298 | 1.16 | 1.065 | 1.571 | 1.565 | 1.56 | 1.509 | 1.454 | 1.496 | 1.4 | 0.857 | 0.783 | 0.733 | 0.738 | 0.682 | 8.307 | 7.867 | 8.548 | 9.238 | 7.565 | 8.377 | 8.314 | 8.639 | 7.758 | 10.655 | 11.391 | 14.992 | 11.846 | 6.457 | 7.338 | 7.87 | 5.953 | 6.505 | 8.087 | 7.382 | 12.2 | 5.319 | 9.103 | 9.132 | 9.025 | 6.811 | 12.528 | 9.602 | 10.245 | 6.219 | 8.879 | 7.975 | 9.531 | 6.636 | 9.391 | 8.992 | 9.129 | 9.471 | 7.445 | 8.142 | 1.364 | 1.361 | 1.324 | 1.33 | 1.336 | 1.642 | 0.868 | 0.87 | 0.57 | 0.502 | 3.079 | 3.079 | 3.28 | 3.333 | 0.678 | 0.652 | 0.652 | 0.86 | 0.9 | 0.6 | 0.7 | 0.8 | 1.5 | 1.6 | 1.6 | 1.5 | 0.7 | 1.3 | 0.8 | 1.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.9 | 0.2 | 0.1 | 0.2 | 0.6 | 0.6 | 0.6 | 0.8 | 0.5 | 0.5 |
Tax Payables
| 0 | 0 | 0 | 0.027 | 0.347 | 0.837 | 0 | 0 | 0 | 0 | 0 | 0.168 | 0 | 0 | 0 | 0.398 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.006 | 0.044 | 0.026 | 0 | 0 | 0.054 | -0.021 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.061 | 0 | 0.058 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.062 | 0.025 | 0.26 | 0.219 | 0 | 0.116 | 0.04 | 0 | 0 | 0.113 | 0.331 | 0.317 | 0.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.063 | 0.173 | 0.341 | 0.539 | 0.127 | 0.228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.453 | 3.139 | 4.068 | 3.861 | 3.321 | 4.83 | 3.407 | 3.87 | 0 | 0 | 0 | 0.168 | 0 | -9.688 | -10.189 | 0.631 | -1.434 | -1.436 | 0 | -1.317 | 5.085 | 4.437 | -1.117 | -0.35 | -0.346 | -1.332 | -1.298 | -0.169 | 0 | 0 | 0 | 0 | 0 | 0 | -1.496 | 0 | -0.857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.105 | 5.034 | 4.335 | 4.148 | 0 | 4.054 | 3.085 | 0 | 0 | 3.497 | 3.05 | 3.445 | 2.983 | 0 | 0 | 0 | 2.935 | 2.255 | 2.468 | 1.937 | 2.348 | 1.932 | 2.107 | 2.641 | 2.862 | 2.311 | 2.322 | 0 | 2.215 | 1.935 | 2.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.732 | 5.834 | 5.201 | 2.579 | 4.282 | 4.524 | 3.258 | 6.496 | 8.636 | 9.113 | 7.952 | 7.73 | 6.247 | 6.081 | 7.637 | 4.692 | 7.916 | 6.974 | 6.803 | 6.788 | 0.826 | 0.811 | 6.75 | 5.351 | 5.961 | 6.388 | 6.346 | 5.146 | 5.046 | 3.925 | 4.915 | 4.263 | 5.005 | 5.352 | 6.63 | 6.297 | 4.218 | 3.663 | 3.629 | 4.222 | 2.958 | 3.425 | 3.314 | 3.932 | 3.502 | 3.413 | 2.703 | 3.576 | 3.44 | 4.068 | 3.024 | 3.643 | 4.032 | 3.378 | 3.219 | 4.174 | 4.372 | 3.169 | 3.114 | 3.04 | 4.19 | 4.551 | 5.349 | 0.062 | 0.525 | 0.26 | 0.219 | 4.008 | 0.116 | 0.04 | 3.804 | 3.503 | 0.342 | 0.331 | 0.317 | 0.095 | 3.251 | 2.56 | 2.892 | 0.988 | 1.568 | 0.725 | 0.25 | 1 | 0.9 | 0.35 | 0.35 | 1.628 | 0.807 | 0.861 | 3.715 | 1.519 | 1.399 | 1.517 | 3.463 | 3.552 | 2.777 | 2.98 | 2.016 | 5.3 | 3.6 | 2 | 1.2 | 1.5 | 1.5 | 1.5 | 1.7 | 1.3 | 0.8 | 1.9 | 1 | 1 | 0.8 | 0.6 | 0.5 | 0.7 | 0.6 | 0.3 | 0.4 | 0.2 | 0.4 | 0.5 | 0.3 | 0.4 | 0.3 |
Total Current Liabilities
| 23.296 | 25.721 | 26.582 | 20.936 | 24.399 | 23.96 | 23.002 | 26.57 | 24.29 | 24.713 | 22.306 | 32.881 | 31.432 | 13.006 | 11.239 | 18.246 | 21.883 | 23.787 | 22.232 | 25.616 | 24.824 | 28.144 | 24.892 | 23.109 | 22.651 | 18.444 | 18.045 | 20.938 | 21.427 | 20.827 | 20.306 | 20.698 | 20.678 | 19.004 | 19.672 | 21.993 | 15.235 | 13.269 | 13.37 | 14.306 | 13.175 | 20.364 | 19.367 | 20.939 | 21.214 | 20.199 | 20.131 | 20.317 | 22.153 | 23.536 | 25.012 | 28.755 | 30.533 | 27.923 | 20.404 | 21.993 | 23.217 | 19.706 | 18.669 | 18.423 | 19.388 | 24.135 | 21.414 | 24.293 | 25.619 | 26.913 | 21.806 | 26.552 | 25.31 | 24.278 | 20.041 | 23.543 | 21.584 | 23.633 | 20.301 | 18.147 | 19.736 | 18.338 | 17.966 | 17.088 | 17.164 | 9.478 | 7.616 | 8.272 | 7.092 | 7.198 | 7.931 | 9.588 | 9.306 | 8.844 | 9.083 | 12.259 | 11.964 | 12.785 | 12.54 | 8.969 | 9.27 | 8.824 | 6.978 | 8.6 | 6.6 | 5.5 | 5.2 | 5.8 | 6.1 | 6 | 6.2 | 4.5 | 4.2 | 4.2 | 3.8 | 2.5 | 2.8 | 3 | 1.9 | 3.1 | 2 | 1.5 | 1.2 | 1.3 | 1.4 | 1.9 | 2.1 | 1.9 | 1.7 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 8.314 | 6.17 | 5.815 | 13.104 | 14.451 | 15.131 | 16.512 | 18.262 | 20.197 | 16.761 | 18.57 | 12.49 | 13.638 | 21.031 | 21.786 | 19.428 | 19.056 | 19.113 | 19.202 | 21.41 | 21.14 | 20.484 | 13.978 | 12.83 | 12.09 | 14.104 | 14.215 | 13.896 | 11.547 | 12.048 | 12.207 | 13.453 | 14.001 | 13.896 | 14.622 | 12.998 | 13.572 | 13.149 | 12.071 | 11.975 | 11.232 | 4.289 | 4.247 | 4.149 | 4.061 | 4.316 | 2.866 | 2.86 | 2.51 | 1.519 | 0.813 | 0.837 | 0.908 | 2.04 | 1.731 | 1.831 | 2.931 | 3.423 | 3.572 | 4.081 | 4.311 | 0 | 4.386 | 4.181 | 4.314 | 4.61 | 4.841 | 4.39 | 4.586 | 4.924 | 3.509 | 3.698 | 3.919 | 2.049 | 2.714 | 2.964 | 2.837 | 3.148 | 3.399 | 3.628 | 3.494 | 9.705 | 9.643 | 9.087 | 8.419 | 8.509 | 8.581 | 8.607 | 8.651 | 9.027 | 9.792 | 8.232 | 8.268 | 8.015 | 7.666 | 9.675 | 10.287 | 10.575 | 10.247 | 10.4 | 10.8 | 11 | 11.1 | 10.6 | 10.9 | 11 | 10.4 | 11.4 | 11 | 11.3 | 10.9 | 4.8 | 4.6 | 4 | 3.8 | 3.7 | 1 | 1 | 0.7 | 0.8 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 |
Deferred Revenue Non-Current
| 0 | 0 | 6.972 | -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 | -0.281 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.607 | -8.651 | -9.027 | -9.792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.24 | 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 | 0.186 | 0.149 | 0.149 | 0.149 | 0.334 | 0.334 | 0.282 | 0.282 | 0.183 | 0.226 | 0.156 | 0.227 | 0.241 | 0.249 | 0.223 | 0.271 | 0 | 0 | 0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.032 | 0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 0.146 | 0.026 | 0.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.504 | 7.555 | 0.174 | 1.239 | 0.095 | 2.059 | 1.946 | 0.099 | 0.1 | 0.102 | 0.104 | 0.106 | 0.329 | 6.312 | 5.891 | 0.157 | 0.116 | 0.112 | 0 | 0.118 | 0.118 | 0.118 | 0 | 0.159 | 0.151 | 0 | 0 | 0.356 | 0.594 | 0.64 | 0.689 | 0.861 | 0.86 | 0.917 | 0 | 0.962 | 0.132 | 0.145 | 0.268 | 0.197 | 0.163 | 0.282 | 0.245 | 0.246 | 0.214 | 0.186 | 0.155 | 0.143 | 0.131 | 0.126 | 0.18 | 0.161 | 0.146 | 0.158 | 0.137 | 0.129 | 0.129 | 0.157 | 0.161 | 0.161 | 0.203 | 0.096 | 0.154 | 0.033 | 0.04 | 0.056 | 0.043 | 0.029 | 0.014 | 0.028 | 0.026 | 0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.607 | 8.651 | 9.027 | 9.792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.3 | 0 | -0.3 | -0.4 | 0 | -0.1 | 0.3 | 0 | -0.1 | 0 | 1 | 1 | -0.1 | -0.1 | 1.2 | 0 | 0 | -0.1 | 0 | -0.1 | 0 | 0.1 | 0 | 0 |
Total Non-Current Liabilities
| 16.818 | 13.725 | 13.201 | 14.343 | 14.546 | 17.19 | 18.458 | 18.361 | 20.297 | 16.863 | 18.674 | 12.596 | 13.967 | 27.343 | 27.677 | 19.585 | 19.172 | 19.225 | 19.202 | 21.528 | 21.258 | 20.602 | 13.978 | 12.989 | 12.241 | 14.104 | 14.215 | 14.252 | 12.141 | 12.688 | 12.896 | 14.314 | 14.861 | 14.813 | 14.622 | 14.146 | 13.572 | 13.443 | 12.488 | 12.506 | 11.729 | 4.853 | 4.773 | 4.578 | 4.5 | 4.658 | 3.248 | 3.244 | 2.891 | 1.868 | 1.264 | 0.997 | 1.054 | 2.25 | 1.869 | 1.961 | 3.06 | 3.58 | 3.733 | 4.242 | 4.514 | 0.128 | 4.609 | 4.214 | 4.353 | 4.666 | 4.884 | 4.42 | 4.601 | 4.953 | 3.535 | 3.725 | 3.919 | 2.049 | 2.714 | 2.964 | 2.837 | 3.148 | 3.399 | 3.628 | 3.494 | 9.705 | 9.643 | 9.087 | 8.419 | 8.509 | 8.581 | 8.767 | 8.797 | 9.053 | 9.853 | 8.232 | 8.268 | 8.015 | 7.666 | 9.675 | 10.287 | 10.575 | 10.247 | 10.4 | 10.7 | 10.7 | 11.1 | 10.3 | 10.5 | 11 | 10.3 | 11.7 | 11 | 11.2 | 10.9 | 5.8 | 5.6 | 3.9 | 3.7 | 4.9 | 1 | 1 | 0.6 | 0.8 | 0.8 | 0.9 | 1 | 0.8 | 0.8 |
Total Liabilities
| 40.114 | 39.446 | 39.783 | 35.279 | 38.945 | 41.15 | 41.46 | 44.931 | 44.587 | 41.576 | 40.98 | 45.477 | 45.399 | 40.349 | 38.916 | 37.831 | 41.055 | 43.012 | 41.434 | 47.144 | 46.082 | 48.746 | 38.87 | 36.098 | 34.892 | 32.548 | 32.26 | 35.191 | 33.568 | 33.515 | 33.202 | 35.012 | 35.54 | 33.817 | 34.293 | 36.139 | 28.806 | 26.712 | 25.858 | 26.812 | 24.904 | 25.217 | 24.14 | 25.517 | 25.714 | 24.857 | 23.38 | 23.561 | 25.043 | 25.404 | 26.276 | 29.752 | 31.587 | 30.173 | 22.272 | 23.954 | 26.277 | 23.287 | 22.402 | 22.665 | 23.902 | 24.263 | 26.023 | 28.507 | 29.972 | 31.579 | 26.69 | 30.972 | 29.91 | 29.231 | 23.576 | 27.269 | 25.503 | 25.683 | 23.015 | 21.111 | 22.573 | 21.487 | 21.365 | 20.716 | 20.658 | 19.183 | 17.26 | 17.359 | 15.51 | 15.707 | 16.512 | 18.355 | 18.104 | 17.898 | 18.936 | 20.49 | 20.232 | 20.8 | 20.205 | 18.644 | 19.556 | 19.399 | 17.225 | 19 | 17.3 | 16.2 | 16.3 | 16.1 | 16.6 | 17 | 16.5 | 16.2 | 15.2 | 15.4 | 14.7 | 8.3 | 8.4 | 6.9 | 5.6 | 8 | 3 | 2.5 | 1.8 | 2.1 | 2.2 | 2.8 | 3.1 | 2.7 | 2.5 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 0.3 |
Common Stock
| 0.028 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.025 | 0.025 | 0.025 | 0.025 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0 | 0 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 19.592 | 19.435 | 18.67 | 14.318 | 13.111 | 12.477 | 11.826 | 12.207 | 10.673 | 9.954 | 9.816 | 4.85 | 1.287 | 1.108 | 2.662 | 6.193 | 4.222 | 4.345 | 4.208 | 3.934 | 3.521 | 5.073 | 5.436 | 5.632 | 5.268 | 4.88 | 3.889 | 6.348 | 6.305 | 6.32 | 6.335 | 6.237 | 6.174 | 6.354 | 6.291 | 6.168 | 6.292 | 6.67 | 6.863 | 6.648 | 6.316 | 6.069 | 5.983 | 5.742 | 5.524 | 5.336 | 5.195 | 4.92 | 4.815 | 4.689 | 4.566 | 4.331 | 4.148 | 4.002 | 3.376 | 3.239 | 3.112 | 2.964 | 2.869 | 3.015 | 3.868 | 5.415 | 6.704 | 6.627 | 6.128 | 5.576 | 4.95 | 4.446 | 4.026 | 3.658 | 3.403 | 2.969 | 2.664 | 2.356 | 2.092 | 1.661 | 1.401 | 1.262 | 1.163 | 0.96 | -0.034 | 0.619 | 0.576 | 0.731 | 0.29 | 0.064 | -0.058 | -0.237 | -0.789 | -1.263 | -1.881 | -2.827 | -3.192 | -3.49 | -3.984 | -4.623 | -5.166 | -5.617 | -6.028 | -7 | -4.9 | -3.8 | -4 | -3.8 | -3.9 | -4.1 | -4.4 | -4.6 | -4.7 | -4.8 | -5 | -4.8 | -5 | -5.3 | -5.5 | -6.1 | -6.2 | -6.6 | -6.8 | -7.2 | -7.4 | -7.7 | -7.9 | -8.3 | -8.5 |
Accumulated Other Comprehensive Income/Loss
| -0.89 | -0.715 | -0.532 | -0.688 | -0.611 | -0.33 | -0.37 | -0.548 | -0.183 | 0.061 | 0.056 | -0.017 | -0.013 | -0.071 | -0.037 | -0.203 | -0.299 | -0.318 | -0.257 | -0.289 | -0.233 | -0.177 | -0.233 | -0.238 | -0.155 | -0.029 | -0.101 | -0.048 | -0.048 | -0.048 | -0.044 | -0.063 | -0.063 | -0.063 | -0.063 | -0.063 | -0.063 | -0.063 | -0.063 | -0.063 | -0.063 | -0.063 | -0.063 | -0.063 | -0.063 | -0.063 | -0.063 | -0.063 | -0.063 | -0.063 | -0.063 | -0.063 | -0.063 | -0.063 | -0.063 | -0.073 | -0.075 | -0.074 | -0.074 | -0.086 | -0.116 | -0.102 | -0.09 | -0.032 | 0.004 | -0.014 | -0.028 | -0.028 | -0.022 | -0.033 | -0.023 | -0.021 | -0.041 | -0.03 | -0.021 | -0.032 | -0.021 | -0.041 | -0.041 | -0.045 | 0.724 | -0.027 | -0.027 | -0.019 | -0.019 | -0.027 | -7.085 | -6.943 | -6.646 | -6.291 | -0.25 | -0.25 | -0.25 | 0 | -4.988 | -4.794 | -4.517 | -4.26 | -4.005 | -4.7 | -4.4 | -5 | -4.8 | -4.5 | -4.3 | -4.1 | -3.9 | -3.7 | -3.4 | -3.2 | -2.9 | -2.7 | -2.5 | -2.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 17.165 | 17.009 | 16.929 | 16.801 | 16.712 | 16.481 | 16.347 | 16.247 | 16.136 | 16.043 | 15.962 | 15.926 | 15.862 | 15.837 | 15.816 | 15.859 | 15.823 | 15.787 | 15.748 | 15.713 | 15.682 | 15.757 | 15.61 | 15.612 | 15.619 | 15.654 | 15.76 | 15.756 | 15.755 | 15.747 | 15.747 | 15.747 | 15.747 | 15.767 | 15.766 | 15.764 | 15.762 | 15.755 | 15.751 | 15.761 | 15.753 | 15.746 | 15.738 | 15.735 | 15.731 | 15.729 | 15.725 | 15.725 | 15.725 | 15.725 | 15.725 | 15.722 | 15.714 | 15.706 | 15.698 | 15.69 | 15.682 | 15.675 | 15.654 | 15.62 | 15.589 | 15.557 | 15.526 | 15.449 | 15.382 | 15.178 | 15.111 | 15.037 | 14.972 | 14.908 | 14.645 | 14.554 | 14.381 | 14.316 | 14.307 | 14.12 | 14.119 | 14.119 | 14.119 | 14.118 | 13.819 | 13.819 | 13.497 | 13.474 | 13.174 | 13.173 | 19.958 | 19.304 | 18.979 | 18.501 | 12.429 | 12.409 | 12.409 | 12.159 | 17.146 | 16.952 | 16.65 | 16.396 | 16.137 | 16.776 | 16.7 | 17.4 | 16.876 | 16.9 | 16.7 | 16.2 | 16.2 | 15.6 | 15.6 | 15.4 | 15.1 | 13.9 | 13.8 | 15.1 | 12.8 | 11.3 | 12.4 | 12.5 | 11.3 | 11.2 | 11.2 | 11.2 | 11.1 | 11.5 | 11.2 |
Total Shareholders Equity
| 36.145 | 36.006 | 35.344 | 30.708 | 29.489 | 28.905 | 28.08 | 28.183 | 26.903 | 26.335 | 26.111 | 21.036 | 17.413 | 17.151 | 18.718 | 22.126 | 20.023 | 20.091 | 19.976 | 19.635 | 19.247 | 20.93 | 21.09 | 21.283 | 21.009 | 20.782 | 19.826 | 22.334 | 22.29 | 22.297 | 22.315 | 22.199 | 22.135 | 22.336 | 22.272 | 22.147 | 22.268 | 22.639 | 22.828 | 22.623 | 22.283 | 22.029 | 21.935 | 21.691 | 21.469 | 21.28 | 21.135 | 20.86 | 20.755 | 20.629 | 20.506 | 20.268 | 20.077 | 19.923 | 19.289 | 19.134 | 18.996 | 18.842 | 18.727 | 18.826 | 19.618 | 21.147 | 22.418 | 22.322 | 21.792 | 21.018 | 20.311 | 19.732 | 19.253 | 18.811 | 18.302 | 17.778 | 17.28 | 16.918 | 16.653 | 16.025 | 15.775 | 15.616 | 15.517 | 15.31 | 14.784 | 14.686 | 14.321 | 14.461 | 13.72 | 13.485 | 13.09 | 12.399 | 11.819 | 11.221 | 10.572 | 9.606 | 9.241 | 8.943 | 8.448 | 7.809 | 7.24 | 6.792 | 6.378 | 5.4 | 7.7 | 8.9 | 8.4 | 8.9 | 8.8 | 8.3 | 8.2 | 7.6 | 7.8 | 7.7 | 7.5 | 6.7 | 6.6 | 7.8 | 7.6 | 5.5 | 6.5 | 6.2 | 4.8 | 4.3 | 4.1 | 3.8 | 3.5 | 3.2 | 3 |
Total Equity
| 36.145 | 36.006 | 35.344 | 30.708 | 29.489 | 28.905 | 28.08 | 28.183 | 26.903 | 26.335 | 26.111 | 21.036 | 17.413 | 17.151 | 18.718 | 22.126 | 20.023 | 20.091 | 19.976 | 19.635 | 19.247 | 20.93 | 21.09 | 21.283 | 21.009 | 20.782 | 19.826 | 22.334 | 22.29 | 22.297 | 22.315 | 22.199 | 22.135 | 22.336 | 22.272 | 22.147 | 22.268 | 22.639 | 22.828 | 22.623 | 22.283 | 22.029 | 21.935 | 21.691 | 21.469 | 21.28 | 21.135 | 20.86 | 20.755 | 20.629 | 20.506 | 20.268 | 20.077 | 19.923 | 19.289 | 19.134 | 18.996 | 18.842 | 18.727 | 18.826 | 19.618 | 21.147 | 22.418 | 22.322 | 21.792 | 21.018 | 20.311 | 19.732 | 19.253 | 18.811 | 18.302 | 17.778 | 17.28 | 16.918 | 16.653 | 16.025 | 15.775 | 15.616 | 15.517 | 15.31 | 14.784 | 14.686 | 14.321 | 14.461 | 13.72 | 13.485 | 13.09 | 12.399 | 11.819 | 11.221 | 10.572 | 9.606 | 9.241 | 8.943 | 8.448 | 7.809 | 7.24 | 6.792 | 6.378 | 5.4 | 7.7 | 8.9 | 8.4 | 8.9 | 8.8 | 8.3 | 8.2 | 7.6 | 7.8 | 7.7 | 7.5 | 6.7 | 6.6 | 7.8 | 7.6 | 5.5 | 6.5 | 6.2 | 4.8 | 4.3 | 4.1 | 3.8 | 3.5 | 3.2 | 3 |
Total Liabilities & Shareholders Equity
| 76.259 | 75.452 | 75.127 | 65.987 | 68.434 | 70.055 | 69.54 | 73.114 | 71.49 | 67.911 | 67.091 | 66.513 | 62.812 | 57.5 | 57.634 | 59.957 | 61.078 | 63.103 | 61.41 | 66.779 | 65.329 | 69.676 | 59.96 | 57.381 | 55.901 | 53.33 | 52.085 | 57.524 | 55.858 | 55.812 | 55.517 | 57.21 | 57.675 | 56.153 | 56.565 | 58.286 | 51.074 | 49.351 | 48.686 | 49.436 | 47.187 | 47.246 | 46.075 | 47.208 | 47.183 | 46.138 | 44.515 | 44.421 | 45.798 | 46.033 | 46.782 | 50.02 | 51.664 | 50.096 | 41.561 | 43.088 | 45.273 | 42.129 | 41.129 | 41.491 | 43.52 | 45.411 | 48.441 | 50.829 | 51.764 | 52.597 | 47 | 50.704 | 49.163 | 48.042 | 41.878 | 45.047 | 42.783 | 42.6 | 39.669 | 37.136 | 38.348 | 37.102 | 36.882 | 36.026 | 35.442 | 33.869 | 31.581 | 31.82 | 29.23 | 29.192 | 29.602 | 30.753 | 29.922 | 29.118 | 29.508 | 30.096 | 29.473 | 29.743 | 28.653 | 26.453 | 26.797 | 26.191 | 23.604 | 24.4 | 25 | 25.1 | 24.7 | 25 | 25.4 | 25.3 | 24.7 | 23.8 | 23 | 23.1 | 22.2 | 15 | 15 | 14.7 | 13.2 | 13.5 | 9.5 | 8.7 | 6.6 | 6.4 | 6.3 | 6.6 | 6.6 | 5.9 | 5.5 |