Network-1 Technologies, Inc.
AMEX:NTIP
2.17 (USD) • At close November 17, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 14.315 | 19.939 | 18.105 | 16.896 | 20.886 | 16.615 | 9.919 | 13.448 | 21.164 | 25.532 | 42.459 | 44.497 | 43.173 | 39.05 | 24.122 | 25.505 | 24.221 | 20.972 | 26.594 | 22.587 | 16.737 | 18.923 | 21.65 | 18.68 | 27.193 | 32.959 | 56.678 | 53.101 | 52.265 | 51.895 | 48 | 50.918 | 57.759 | 35.369 | 20.739 | 20.608 | 18.012 | 16.751 | 14.112 | 17.662 | 19.193 | 16.579 | 18.362 | 18.938 | 19.584 | 18.103 | 19.811 | 21.983 | 22.213 | 21.279 | 19.996 | 20.661 | 23.072 | 21.822 | 19.587 | 21.348 | 24.322 | 1.95 | 2.269 | 3.022 | 3.45 | 3.869 | 4.013 | 4.484 | 4.788 | 5.14 | 5.511 | 5.928 | 4.973 | 5.145 | 1.086 | 1.797 | 2.129 | 1.756 | 2.042 | 0.938 | 1.257 | 1.473 | 1.725 | 2.177 | 0.333 | 0.454 | 0.66 | 0.984 | 1.344 | 1.55 | 1.576 | 2.029 | 3.043 | 4.156 | 5.701 | 7.121 | 1.246 | 2.535 | 3.638 | 4.425 | 5.896 | 6.339 | 7.524 | 3.023 | 1.3 | 2.7 | 4.6 | 6.423 | 0.2 |
Short Term Investments
| 27.201 | 22.66 | 25.289 | 28.571 | 23.682 | 29.755 | 36.92 | 34.991 | 27.759 | 26.593 | 14.076 | 15.126 | 17.667 | 14.725 | 17.149 | 19.366 | 21.271 | 23.763 | 18.409 | 25.73 | 31.283 | 32.116 | 30.837 | 36.311 | 29.612 | 26.997 | 12.79 | 1.054 | 1.064 | 1.066 | 1.064 | 1.065 | 1.1 | 1.103 | 1.087 | 1.061 | 1.079 | 1.067 | 1.099 | 1.079 | 0.514 | 0.52 | 0.524 | 0.53 | 0.532 | 0.533 | 0.542 | 0.547 | 0.552 | 0.558 | 0.555 | 0.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 41.516 | 42.599 | 43.394 | 45.467 | 44.568 | 46.37 | 46.839 | 48.439 | 48.923 | 25.532 | 56.535 | 59.623 | 60.84 | 53.775 | 41.271 | 44.871 | 45.492 | 44.735 | 45.003 | 48.317 | 48.02 | 51.039 | 21.65 | 54.991 | 27.193 | 59.956 | 69.468 | 54.155 | 53.329 | 52.961 | 49.064 | 51.983 | 58.859 | 36.472 | 21.826 | 21.669 | 19.091 | 17.818 | 15.211 | 18.741 | 19.707 | 17.099 | 18.886 | 19.468 | 20.116 | 18.636 | 20.353 | 22.53 | 22.765 | 21.837 | 20.551 | 21.217 | 23.072 | 21.822 | 19.587 | 21.348 | 24.322 | 1.95 | 2.269 | 3.022 | 3.45 | 3.869 | 4.013 | 4.484 | 4.788 | 5.14 | 5.511 | 5.928 | 4.973 | 5.145 | 1.086 | 1.797 | 2.129 | 1.756 | 2.042 | 0.938 | 1.257 | 1.473 | 1.725 | 2.177 | 0.333 | 0.454 | 0.66 | 0.984 | 1.344 | 1.55 | 1.576 | 2.029 | 3.043 | 4.156 | 5.701 | 7.121 | 1.246 | 2.535 | 3.638 | 4.425 | 5.896 | 6.339 | 7.524 | 3.023 | 1.3 | 2.7 | 4.6 | 6.423 | 0.2 |
Net Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.692 | 0 | 0 | 0.128 | 0.144 | 0.343 | 0.493 | 0.641 | 0.774 | 0.444 | 1.861 | 0.448 | 0.424 | 0.575 | 3.57 | 4.397 | 7.02 | 2.879 | 1.414 | 2.975 | 5.202 | 1.537 | 1.7 | 1.841 | 5.602 | 1.249 | 1.319 | 5.137 | 4.52 | 0.814 | 1.127 | 1.867 | 3.909 | 0.775 | 0 | 0 | 0 | 0.76 | 0 | 0 | 0 | 1.339 | 1.715 | 0.137 | 0.108 | 0.12 | 0.121 | 0.071 | 0.015 | 0.078 | 0.065 | 0.028 | 0.035 | 0.023 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.14 | 0.071 | 0.094 | 0.062 | 0.142 | 0.25 | 0.472 | 0.286 | 0.354 | 0.324 | 0.157 | 0.153 | 0.3 | 0.5 | 0.3 | 0.077 | 0.7 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.837 | 0 | 29.612 | 0 | 0 | 0.125 | 0.3 | 0 | 0.241 | 1.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.048 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 0.141 | 0.182 | 0.218 | 0.206 | 0.349 | 0.265 | 0.296 | 0.525 | 0.444 | 0.239 | 0.111 | 0.15 | 0.026 | 0.058 | 0.088 | 0.12 | 0.03 | 0.051 | 0.075 | 0.098 | 0.031 | 0.058 | 0.083 | 0.112 | 0.018 | 0.044 | 0.061 | 0.208 | 0.318 | 0.044 | 0.298 | 1.278 | 0.02 | 0.038 | 0.122 | 0.196 | 0.116 | 0.166 | 0.18 | 0.242 | 0.156 | 0.206 | 0.214 | 0.276 | 0.198 | 0.232 | 0.221 | 0.222 | 1.555 | 2.132 | 4.474 | 0.156 | 1.172 | 2.941 | 4.798 | 0.089 | 0.023 | 0.036 | 0.065 | 0.07 | 0.011 | 0.034 | 0.051 | 0.071 | 0.011 | 0.041 | 0.061 | 0.071 | 0.013 | 0.034 | 0.056 | 0.078 | 0.016 | 0.039 | 0.062 | 0.085 | 0.03 | 0.054 | 0.076 | 0.1 | 0.012 | 0.037 | 0.062 | 0.086 | 0.01 | 0.039 | 0.067 | 0.096 | 0.033 | 0.063 | 0.109 | 0.113 | 0.021 | 0.083 | 0.103 | 0.153 | 0.151 | 0.169 | 0.179 | 0.155 | 0.3 | 0.2 | 0.3 | 0.119 | 0 |
Total Current Assets
| 41.657 | 42.781 | 43.612 | 45.673 | 44.917 | 46.635 | 47.135 | 48.964 | 49.367 | 52.364 | 56.646 | 59.773 | 60.866 | 53.833 | 60.051 | 44.991 | 45.522 | 44.914 | 45.222 | 48.758 | 48.544 | 51.738 | 53.344 | 55.547 | 58.684 | 60.448 | 69.953 | 54.938 | 57.217 | 57.402 | 56.382 | 56.14 | 60.293 | 39.485 | 27.15 | 23.402 | 20.907 | 19.825 | 20.993 | 20.232 | 21.182 | 22.442 | 23.62 | 20.558 | 21.441 | 20.735 | 24.483 | 23.527 | 24.32 | 23.969 | 25.025 | 22.133 | 24.244 | 24.763 | 24.385 | 22.776 | 26.06 | 2.123 | 2.442 | 3.212 | 3.582 | 3.974 | 4.079 | 4.633 | 4.864 | 5.209 | 5.607 | 6.022 | 5.026 | 5.179 | 1.142 | 1.875 | 2.145 | 1.795 | 2.104 | 1.023 | 1.287 | 1.527 | 1.801 | 2.277 | 0.345 | 0.491 | 0.722 | 1.07 | 1.354 | 1.589 | 1.643 | 2.131 | 3.216 | 4.29 | 5.904 | 7.296 | 1.409 | 2.868 | 4.213 | 4.864 | 6.401 | 6.832 | 7.86 | 3.331 | 1.9 | 3.4 | 5.2 | 6.791 | 0.9 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.043 | 0.059 | 0.075 | 0.016 | 0.016 | 0.129 | 0.145 | 0.161 | 0.177 | 0.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.041 | 0.052 | 0.063 | 0.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.009 | 0 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.022 | 0.23 | 0.327 | 0.354 | 0.319 | 0.355 | 0.39 | 0.42 | 0.437 | 0.435 | 0.449 | 0.444 | 0.425 | 0.6 | 0.7 | 0.7 | 0.415 | 0.3 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1.236 | 1.266 | 1.296 | 1.326 | 1.356 | 1.427 | 1.509 | 1.592 | 1.675 | 1.757 | 1.833 | 1.384 | 1.444 | 1.498 | 1.512 | 1.578 | 1.653 | 1.714 | 1.755 | 1.819 | 1.832 | 1.883 | 1.959 | 1.989 | 2.062 | 2.083 | 2.126 | 2.169 | 1.131 | 1.139 | 1.181 | 1.231 | 1.246 | 1.294 | 1.59 | 2.002 | 2.379 | 2.791 | 3.199 | 3.582 | 3.988 | 4.358 | 4.751 | 5.136 | 5.355 | 5.675 | 1.615 | 0.065 | 0.067 | 0 | 0.072 | 0.074 | 0.076 | 0.078 | 0.081 | 0.006 | 0.085 | 0.088 | 0.09 | 0.092 | 0.093 | 0.095 | 0.098 | 0.1 | 0.099 | 0.069 | 0.071 | 0.072 | 0.074 | 0.076 | 0.077 | 0.079 | 0.081 | 0.082 | 0.084 | 0.086 | 0.087 | 0.089 | 0.091 | 0.092 | 0.094 | 0.096 | 0.097 | 0.099 | 0 | 0 | 0 | 0 | 0 | 0.546 | 0 | 0 | 0 | 0 | 0 | 0.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 1.236 | 1.266 | 1.296 | 1.326 | 1.356 | 1.427 | 1.509 | 1.592 | 1.675 | 1.757 | 1.833 | 1.384 | 1.444 | 1.498 | 1.512 | 1.578 | 1.653 | 1.714 | 1.755 | 1.819 | 1.832 | 1.883 | 1.959 | 1.989 | 2.062 | 2.083 | 2.126 | 2.169 | 1.131 | 1.139 | 1.181 | 1.231 | 1.246 | 1.294 | 1.59 | 2.002 | 2.379 | 2.791 | 3.199 | 3.582 | 3.988 | 4.358 | 4.751 | 5.136 | 5.355 | 5.675 | 1.615 | 0.065 | 0.067 | 0.069 | 0.072 | 0.074 | 0.076 | 0.078 | 0.081 | 0.006 | 0.085 | 0.088 | 0.09 | 0.092 | 0.093 | 0.095 | 0.098 | 0.1 | 0.099 | 0.069 | 0.071 | 0.072 | 0.074 | 0.076 | 0.077 | 0.079 | 0.081 | 0.082 | 0.084 | 0.086 | 0.087 | 0.089 | 0.091 | 0.092 | 0.094 | 0.096 | 0.097 | 0.099 | 0 | 0 | 0 | 0 | 0 | 0.546 | 0.581 | 0.561 | 0.772 | 0.735 | 0.688 | 0.625 | 0.615 | 0.576 | 0.538 | 0.5 | 0 | 0 | 0 | 0.925 | 0 |
Long Term Investments
| 3.636 | 3.944 | 4.621 | 5.249 | 5.655 | 6.187 | 6.578 | 7.252 | 7.661 | 2.863 | 3.218 | 3.651 | 4.018 | 4.204 | 4.44 | 3.65 | 3.793 | 3.938 | 4.144 | 4.437 | 4.696 | 3.392 | 2.445 | 2.541 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 0.19 | 0.576 | 0.576 | 0.481 | 0.386 | 0.291 | 0.196 | 0.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | 0 | 0 | 0 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 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 | 0 | 0 |
Tax Assets
| 0 | 0 | -0 | -0 | -7.011 | 0 | 0 | -8.844 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.954 | 0 | 0 | 0 | 0 | 0.204 | 0.271 | 0.233 | 0.168 | 0.168 | 0.168 | 0.168 | 0.168 | 0.168 | 0.168 | 0.168 | 0.207 | 0.415 | 1.874 | 6.396 | 4.958 | 3.815 | 4.077 | 3.987 | 4.743 | 4.128 | 4.093 | 4.948 | 5.659 | 6.002 | 5.878 | 5.579 | 6.194 | 6.194 | 6.335 | 6.483 | 6.903 | 6.86 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.013 | 0.013 | 0.013 | 0.013 | 7.024 | 0.013 | 0.013 | 8.844 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.192 | 0.019 | 0.019 | 0.019 | 0.019 | 0 | 0.019 | 0.019 | 0.006 | 0.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.016 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.008 | 0.021 | 0.016 | 0.008 | 0.089 | 0.089 | 0.089 | 0.081 | 0.128 | 0.171 | 0.184 | 0.34 | 0.9 | 0.9 | 1 | 0.037 | 1.6 |
Total Non-Current Assets
| 4.928 | 5.282 | 6.005 | 6.604 | 7.04 | 7.756 | 8.245 | 9.005 | 9.526 | 4.827 | 5.064 | 5.048 | 5.475 | 5.715 | 5.965 | 6.203 | 5.467 | 5.673 | 5.929 | 6.318 | 6.805 | 5.63 | 4.753 | 4.719 | 2.251 | 2.27 | 2.313 | 2.356 | 1.318 | 1.326 | 1.368 | 1.457 | 1.68 | 3.187 | 8.005 | 6.979 | 6.403 | 7.077 | 7.781 | 8.92 | 8.616 | 8.856 | 10.009 | 11.01 | 11.572 | 11.572 | 7.386 | 6.278 | 6.28 | 6.423 | 6.574 | 6.996 | 6.955 | 7.097 | 0.087 | 0.089 | 0.091 | 0.094 | 0.096 | 0.098 | 0.099 | 0.101 | 0.104 | 0.106 | 0.105 | 0.075 | 0.077 | 0.078 | 0.088 | 0.091 | 0.093 | 0.096 | 0.087 | 0.088 | 0.09 | 0.092 | 0.093 | 0.095 | 0.091 | 0.092 | 0.094 | 0.096 | 0.097 | 0.099 | 0 | 0 | 0 | 0.03 | 0.238 | 0.894 | 0.951 | 0.888 | 1.216 | 1.214 | 1.197 | 1.143 | 1.178 | 1.196 | 1.166 | 1.265 | 1.5 | 1.6 | 1.7 | 1.377 | 1.9 |
Total Assets
| 46.585 | 48.063 | 49.617 | 52.277 | 51.957 | 54.391 | 55.38 | 57.969 | 58.893 | 57.191 | 61.71 | 64.821 | 66.341 | 59.548 | 66.016 | 51.194 | 50.989 | 50.587 | 51.151 | 55.076 | 55.349 | 57.368 | 58.097 | 60.266 | 60.935 | 62.718 | 72.266 | 57.294 | 58.535 | 58.728 | 57.75 | 57.597 | 61.973 | 42.672 | 35.155 | 30.381 | 27.31 | 26.902 | 28.774 | 29.152 | 29.798 | 31.298 | 33.629 | 31.568 | 33.013 | 32.307 | 31.869 | 29.805 | 30.6 | 30.392 | 31.599 | 29.129 | 31.199 | 31.86 | 24.472 | 22.865 | 26.151 | 2.217 | 2.538 | 3.31 | 3.681 | 4.075 | 4.183 | 4.739 | 4.969 | 5.284 | 5.684 | 6.1 | 5.114 | 5.27 | 1.235 | 1.971 | 2.232 | 1.883 | 2.194 | 1.115 | 1.38 | 1.622 | 1.892 | 2.369 | 0.439 | 0.587 | 0.819 | 1.169 | 1.354 | 1.589 | 1.643 | 2.161 | 3.454 | 5.184 | 6.855 | 8.184 | 2.625 | 4.082 | 5.41 | 6.007 | 7.579 | 8.028 | 9.026 | 4.596 | 3.4 | 5 | 6.9 | 8.168 | 2.8 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.371 | 0.206 | 0.306 | 0.125 | 0.25 | 0.375 | 0.601 | 0.507 | 0.348 | 0.527 | 0.49 | 0.459 | 0.399 | 0.397 | 0.363 | 0.597 | 0.07 | 0.038 | 0.214 | 0.421 | 0.245 | 0.2 | 0.395 | 0.067 | 0.159 | 0.234 | 0.429 | 0.244 | 0.07 | 0.156 | 0.245 | 0.171 | 0.462 | 0.147 | 0.263 | 0.139 | 0.173 | 0.236 | 0.23 | 0.338 | 0.088 | 0.086 | 0.107 | 0.136 | 0.107 | 0.16 | 0.359 | 0.232 | 0.149 | 0.067 | 0.085 | 0.18 | 0.03 | 0.096 | 0.089 | 0.078 | 0.175 | 0.626 | 0.323 | 0.324 | 0.128 | 0.079 | 0.106 | 0.086 | 0.039 | 0.042 | 0.113 | 0.103 | 0.083 | 0.181 | 0.332 | 0.35 | 0.122 | 0.072 | 0.128 | 0.162 | 0.083 | 0.088 | 0.12 | 0.437 | 0.045 | 0.049 | 0.033 | 0.078 | 0.052 | 0.05 | 0.021 | 0.193 | 0.453 | 0.211 | 0.307 | 0.405 | 0.344 | 0.428 | 0.195 | 0.224 | 0.253 | 0.205 | 0.2 | 0.32 | 0.2 | 0.5 | 0.6 | 0.42 | 1 |
Short Term Debt
| 0.08 | 0.114 | 0.057 | 0.046 | 0.046 | 0.079 | 0.158 | 0.079 | 0.144 | 0.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0.041 | 0.106 | 0.128 | 0.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 0.013 | 0.359 | 0.353 | 0 | 0 | 0 | 0.526 | 0 | 0 | 0 | 0 | 2.8 |
Tax Payables
| 0 | 0 | 0 | 0 | 0.026 | 0.115 | 0.115 | 0.115 | 0.004 | 0.119 | 2.952 | 2.952 | 3.036 | 0.71 | 0.89 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0.197 | 0.197 | 0.197 | 0.744 | 1.164 | 2.319 | 0 | 0.93 | 0.64 | 0 | 0 | 4.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.009 | 0.027 | 0 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | -2.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0.094 | 0.096 | 0 | 0.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.009 | -0.041 | -0.053 | -0.064 | -0.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.954 | 1.064 | 1.047 | 1.067 | 0 | 0 | 0 | -0.526 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 0.148 | 0.092 | 0.182 | 0.652 | 0.328 | 0.182 | 0.359 | 0.904 | 0.316 | 0.295 | 0.569 | 0.697 | 0.18 | 1.115 | 6.527 | 1.435 | 0.274 | 0.287 | 0.235 | 1.057 | 0.287 | 0.46 | 0.318 | 1.797 | 1.293 | 0.986 | 7.9 | 2.638 | 2.116 | 1.998 | 2.317 | 4.554 | 5.572 | 1.684 | 2.329 | 1.552 | 0.79 | 0.65 | 1.837 | 1.873 | 0.562 | 1.705 | 1.531 | 0.628 | 0.46 | 0.651 | 1.326 | 0.593 | 0.519 | 0.639 | 2.497 | 1.551 | 0 | 2.504 | 1.884 | 2.092 | 2.58 | 0.16 | 0.101 | 0.261 | 0.07 | 0.111 | 0.085 | 3.249 | 0.085 | 0.084 | 0.084 | 0.264 | 0.098 | 0.089 | 0.089 | 0.219 | 0.129 | 0.079 | 0.088 | 0.201 | 0.516 | 0.479 | 0.505 | 0.505 | 0.57 | 0.47 | 0.521 | 0.52 | 0.422 | 0.436 | 0.799 | 0.828 | 1.066 | 1.123 | 1.08 | 0.92 | 1.074 | 1.218 | 1.271 | 1.248 | 0.877 | 0.661 | 0.767 | 0.078 | 0.8 | 0.8 | 0.7 | 0.509 | 0.6 |
Total Current Liabilities
| 0.599 | 0.412 | 0.545 | 0.823 | 0.65 | 0.751 | 1.233 | 1.605 | 0.812 | 1.073 | 4.011 | 4.108 | 3.615 | 2.222 | 7.78 | 2.032 | 0.344 | 0.325 | 0.467 | 1.569 | 0.638 | 0.985 | 1.086 | 2.061 | 2.196 | 2.384 | 10.648 | 2.882 | 3.116 | 2.794 | 2.562 | 4.725 | 10.114 | 1.831 | 2.592 | 1.691 | 0.963 | 0.886 | 2.067 | 2.211 | 0.65 | 1.791 | 1.638 | 0.764 | 0.567 | 0.811 | 1.685 | 0.825 | 0.668 | 0.706 | 2.582 | 1.731 | 1.955 | 2.609 | 2 | 2.17 | 2.79 | 0.786 | 0.424 | 0.585 | 0.198 | 0.19 | 0.191 | 0.337 | 0.124 | 0.126 | 0.197 | 0.367 | 0.181 | 0.27 | 0.421 | 0.569 | 0.251 | 0.151 | 0.216 | 0.363 | 0.599 | 0.567 | 0.625 | 0.942 | 0.615 | 0.519 | 0.554 | 0.598 | 0.474 | 0.486 | 0.82 | 1.021 | 1.519 | 1.334 | 1.387 | 1.325 | 1.432 | 1.659 | 1.825 | 1.825 | 1.13 | 0.866 | 0.967 | 0.924 | 1 | 1.3 | 1.3 | 0.929 | 4.4 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0.024 | 0 | 0 | 0.06 | 0.077 | 0.094 | 0.111 | 0.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.843 | 0.827 | 1.533 | 1.503 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | -0.615 | 0 | 0 | -0.914 | -1.008 | -1.161 | -0.976 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.407 | 0.478 | 0.615 | 0.762 | 0.883 | 0.914 | 1.008 | 1.161 | 0.976 | 0 | 0.102 | 0.554 | 0.68 | 0.717 | 0.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.265 | 0.294 | 0.117 | 0.081 | 0.111 | 0.054 | 0.001 | 0.009 | 0.014 | 0.055 | 0.292 | 0.416 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.503 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 0.407 | 0.478 | 0.639 | 0.762 | 0.883 | 0.974 | 1.085 | 1.255 | 1.087 | 0.128 | 0.102 | 0.554 | 0.68 | 0.717 | 0.769 | 1.435 | 0 | 0 | 0 | 1.098 | 0 | 0 | 0.008 | 1.797 | 1.293 | 0.986 | 7.9 | 2.638 | 2.116 | 1.998 | 2.317 | 4.554 | 5.572 | 1.684 | 2.329 | 0 | 0.79 | 0.65 | 1.837 | 0 | 0.562 | 1.705 | 1.531 | 0.628 | 0.46 | 0.651 | 1.326 | 0 | 0.519 | 0.639 | 2.497 | 0 | 1.919 | 2.504 | 1 | 0 | 0 | 0 | 0 | 0.261 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.265 | 0.294 | 0.117 | 0.081 | 0.111 | 0.054 | 0.001 | 0.009 | 0.014 | 0.055 | 0.292 | 0.416 | 0 | 0 | 0 | 0 | 0 | 0 | 0.843 | 0.827 | 1.533 | 1.503 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 1.006 | 0.89 | 1.184 | 1.585 | 1.533 | 1.725 | 2.318 | 2.86 | 1.899 | 1.201 | 4.113 | 4.662 | 4.295 | 2.939 | 8.549 | 2.032 | 0.344 | 0.325 | 0.467 | 1.569 | 0.638 | 0.985 | 1.094 | 2.061 | 2.196 | 2.384 | 10.648 | 2.882 | 3.116 | 2.794 | 2.562 | 4.725 | 10.114 | 1.831 | 2.592 | 1.691 | 0.963 | 0.886 | 2.067 | 2.211 | 0.65 | 1.791 | 1.638 | 0.764 | 0.567 | 0.811 | 1.685 | 0.825 | 0.668 | 0.706 | 2.582 | 1.731 | 1.955 | 2.609 | 3 | 2.17 | 2.79 | 0.786 | 0.424 | 0.585 | 0.198 | 0.19 | 0.19 | 0.337 | 0.124 | 0.126 | 0.197 | 0.367 | 0.181 | 0.27 | 0.421 | 0.569 | 0.251 | 0.151 | 0.216 | 0.363 | 0.599 | 0.567 | 0.89 | 1.236 | 0.732 | 0.6 | 0.665 | 0.652 | 0.475 | 0.495 | 0.834 | 1.076 | 1.811 | 1.75 | 1.387 | 1.325 | 1.432 | 1.659 | 1.825 | 1.825 | 1.973 | 1.693 | 2.5 | 2.427 | 1 | 1.3 | 1.3 | 0.929 | 4.4 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.104 | 0 | 0 | 0 | 0 | 0.081 | 0.081 | 0.076 | 0.067 | 0.042 | 0.032 | 0.03 | 0.032 | 0.031 | 0 | 0 | 0.008 | 0.035 | 0.017 | 0.029 | 0 | 0.017 | 0.046 | 0.041 | 0.037 | 0.031 | 0.029 | 0.028 | 0.019 | 0.014 | 0.009 | 0.003 | 0.006 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0.027 | 0.002 | 0.002 | 0.027 | 0.002 | 0 | 0 | 0 | 0.034 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0.006 | 0 |
Common Stock
| 0.231 | 0.232 | 0.235 | 0.235 | 0.236 | 0.238 | 0.239 | 0.239 | 0.237 | 0.238 | 0.239 | 0.238 | 0.241 | 0.241 | 0.241 | 0.241 | 0.24 | 0.239 | 0.239 | 0.24 | 0.241 | 0.241 | 0.238 | 0.237 | 0.237 | 0.236 | 0.238 | 0.238 | 0.241 | 0.242 | 0.243 | 0.238 | 0.233 | 0.233 | 0.233 | 0.232 | 0.232 | 0.233 | 0.234 | 0.243 | 0.248 | 0.25 | 0.258 | 0.259 | 0.261 | 0.256 | 0.251 | 0.254 | 0.26 | 0.26 | 0.257 | 0.25 | 0.258 | 0.26 | 0.26 | 0.259 | 0.246 | 0.244 | 0.241 | 0.241 | 0.241 | 0.241 | 0.241 | 0.241 | 0.241 | 0.241 | 0.241 | 0.241 | 0.232 | 0.232 | 0.198 | 0.197 | 0.197 | 0.19 | 0.19 | 0.177 | 0.177 | 0.177 | 0.177 | 0.171 | 0.15 | 0.15 | 0.083 | 0.083 | 0.083 | 0.083 | 0.083 | 0.083 | 0.078 | 0.077 | 0.077 | 0.068 | 0.065 | 0.065 | 0.065 | 0.065 | 0.064 | 0.062 | 0.059 | 0.05 | 0.1 | 0 | 0 | 0.044 | 0 |
Retained Earnings
| -22.409 | -20.713 | -19.362 | -16.989 | -17.138 | -14.763 | -14.262 | -12.055 | -9.996 | -10.825 | -9.042 | -6.428 | -4.496 | -9.872 | -8.958 | -17.193 | -15.664 | -16.029 | -15.347 | -12.636 | -11.31 | -9.464 | -8.558 | -7.102 | -6.452 | -4.742 | -3.243 | -10.219 | -8.931 | -8.182 | -8.688 | -9.702 | -9.918 | -20.751 | -28.981 | -32.756 | -35.086 | -35.337 | -34.605 | -34.262 | -31.913 | -31.495 | -29.385 | -30.553 | -28.832 | -28.46 | -28.758 | -29.306 | -29.825 | -30.019 | -30.117 | -30.575 | -28.561 | -28.498 | -35.164 | -36.83 | -33.482 | -55.288 | -54.131 | -53.473 | -52.611 | -52.158 | -51.849 | -50.895 | -50.381 | -49.998 | -49.596 | -49.277 | -48.846 | -48.676 | -47.339 | -46.279 | -45.377 | -44.937 | -44.637 | -44.321 | -44.269 | -43.949 | -43.72 | -42.989 | -41.897 | -41.617 | -41.399 | -41.036 | -40.633 | -40.418 | -40.698 | -40.422 | -39.865 | -38.075 | -36.041 | -34.517 | -30.538 | -29.215 | -27.494 | -26.482 | -24.565 | -23.451 | -20.833 | -21.693 | -18.3 | -17 | -15.1 | -13.247 | -10.6 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | -0 | 0 | 0 | -0.014 | -0.014 | -0.014 | -0.014 | -0.016 | -0.015 | -0.012 | -0.006 | -0.002 | 0.001 | -0.01 | 0.004 | 0.071 | -0.104 | 0.079 | 0.102 | 0.082 | 0.029 | -0.081 | -0.081 | -0.076 | -0.067 | -0.042 | -0.032 | -0.03 | -0.032 | -0.031 | 0.004 | 0.008 | -0.008 | -0.035 | -0.017 | -0.029 | 0.003 | -0.017 | -0.046 | -0.041 | -0.037 | -0.031 | -0.029 | -0.028 | -0.019 | -0.014 | -0.009 | -0.003 | -0.006 | -0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.034 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | -0.005 | -0.7 | -0.6 | -0.5 | -0.006 | 0 |
Other Total Stockholders Equity
| 67.757 | 67.654 | 67.56 | 67.446 | 67.326 | 67.205 | 67.099 | 66.939 | 66.767 | 66.593 | 66.415 | 66.361 | 66.307 | 66.242 | 66.183 | 66.124 | 66.065 | 65.981 | 65.896 | 65.824 | 65.678 | 65.524 | 65.294 | 65.151 | 65.035 | 64.916 | 64.69 | 64.435 | 64.141 | 63.904 | 63.665 | 62.367 | 61.54 | 61.351 | 61.319 | 61.249 | 61.218 | 61.149 | 61.075 | 60.977 | 60.859 | 60.793 | 61.155 | 61.129 | 61.046 | 59.728 | 58.71 | 58.046 | 59.506 | 59.448 | 58.883 | 57.728 | 57.547 | 57.489 | 56.376 | 57.266 | 56.597 | 56.475 | 56.004 | 55.957 | 55.853 | 55.802 | 55.601 | 55.056 | 54.985 | 54.915 | 54.842 | 54.769 | 53.511 | 53.444 | 47.955 | 47.484 | 47.161 | 46.479 | 46.425 | 44.896 | 44.873 | 44.827 | 44.545 | 43.951 | 41.454 | 41.454 | 41.443 | 41.443 | 41.427 | 41.427 | 41.397 | 41.397 | 41.43 | 41.432 | 41.432 | 41.306 | 31.666 | 31.573 | 31.014 | 30.598 | 30.107 | 29.724 | 27.3 | 23.807 | 20.6 | 20.8 | 21.2 | 20.436 | 9 |
Total Shareholders Equity
| 45.579 | 47.173 | 48.433 | 50.692 | 50.424 | 52.666 | 53.062 | 55.109 | 56.994 | 55.99 | 57.597 | 60.159 | 62.046 | 56.609 | 57.467 | 49.162 | 50.645 | 50.262 | 50.684 | 53.507 | 54.711 | 56.383 | 57.003 | 58.205 | 58.739 | 60.334 | 61.618 | 54.412 | 55.419 | 55.934 | 55.188 | 52.872 | 51.859 | 40.841 | 32.563 | 28.69 | 26.347 | 26.016 | 26.707 | 26.941 | 29.148 | 29.507 | 31.991 | 30.804 | 32.446 | 31.496 | 30.184 | 28.98 | 29.932 | 29.686 | 29.017 | 27.398 | 29.244 | 29.251 | 21.472 | 20.695 | 23.361 | 1.431 | 2.114 | 2.725 | 3.483 | 3.885 | 3.993 | 4.402 | 4.845 | 5.158 | 5.487 | 5.733 | 4.933 | 5 | 0.814 | 1.402 | 1.981 | 1.732 | 1.978 | 0.752 | 0.781 | 1.055 | 1.002 | 1.133 | -0.293 | -0.013 | 0.154 | 0.517 | 0.879 | 1.094 | 0.809 | 1.085 | 1.643 | 3.434 | 5.468 | 6.859 | 1.193 | 2.423 | 3.585 | 4.182 | 5.606 | 6.335 | 6.526 | 2.169 | 2.4 | 3.8 | 5.6 | 7.239 | -1.6 |
Total Equity
| 45.579 | 47.173 | 48.433 | 50.692 | 50.424 | 52.666 | 53.062 | 55.109 | 56.994 | 55.99 | 57.597 | 60.159 | 62.046 | 56.609 | 57.467 | 49.162 | 50.645 | 50.262 | 50.684 | 53.507 | 54.711 | 56.383 | 57.003 | 58.205 | 58.739 | 60.334 | 61.618 | 54.412 | 55.419 | 55.934 | 55.188 | 52.872 | 51.859 | 40.841 | 32.563 | 28.69 | 26.347 | 26.016 | 26.707 | 26.941 | 29.148 | 29.507 | 31.991 | 30.804 | 32.446 | 31.496 | 30.184 | 28.98 | 29.932 | 29.686 | 29.017 | 27.398 | 29.244 | 29.251 | 21.472 | 20.695 | 23.361 | 1.431 | 2.114 | 2.725 | 3.483 | 3.885 | 3.993 | 4.402 | 4.845 | 5.158 | 5.487 | 5.733 | 4.933 | 5 | 0.814 | 1.402 | 1.981 | 1.732 | 1.978 | 0.752 | 0.781 | 1.055 | 1.002 | 1.133 | -0.293 | -0.013 | 0.154 | 0.517 | 0.879 | 1.094 | 0.809 | 1.085 | 1.643 | 3.434 | 5.468 | 6.859 | 1.193 | 2.423 | 3.585 | 4.182 | 5.606 | 6.335 | 6.526 | 2.169 | 2.4 | 3.8 | 5.6 | 7.239 | -1.6 |
Total Liabilities & Shareholders Equity
| 46.585 | 48.063 | 49.617 | 52.277 | 51.957 | 54.391 | 55.38 | 57.969 | 58.893 | 57.191 | 61.71 | 64.821 | 66.341 | 59.548 | 66.016 | 51.194 | 50.989 | 50.587 | 51.151 | 55.076 | 55.349 | 57.368 | 58.097 | 60.266 | 60.935 | 62.718 | 72.266 | 57.294 | 58.535 | 58.728 | 57.75 | 57.597 | 61.973 | 42.672 | 35.155 | 30.381 | 27.31 | 26.902 | 28.774 | 29.152 | 29.798 | 31.298 | 33.629 | 31.568 | 33.013 | 32.307 | 31.869 | 29.805 | 30.6 | 30.392 | 31.599 | 29.129 | 31.199 | 31.86 | 24.472 | 22.865 | 26.151 | 2.217 | 2.538 | 3.31 | 3.681 | 4.075 | 4.183 | 4.739 | 4.969 | 5.284 | 5.684 | 6.1 | 5.114 | 5.27 | 1.235 | 1.971 | 2.232 | 1.883 | 2.194 | 1.115 | 1.38 | 1.622 | 1.892 | 2.369 | 0.439 | 0.587 | 0.819 | 1.169 | 1.354 | 1.589 | 1.643 | 2.161 | 3.454 | 5.184 | 6.855 | 8.184 | 2.625 | 4.082 | 5.41 | 6.007 | 7.579 | 8.028 | 9.026 | 4.596 | 3.4 | 5 | 6.9 | 8.168 | 2.8 |