Optical Cable Corporation
NASDAQ:OCC
5.19 (USD) • At close February 5, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.244 | 0.797 | 1.09 | 0.221 | 1.469 | 0.193 | 0.325 | 0.186 | 0.216 | 0.192 | 0.239 | 0.138 | 0.132 | 0.121 | 0.361 | 0.452 | 0.141 | 0.999 | 4.295 | 0.694 | 0.537 | 1.1 | 0.311 | 0.418 | 0.177 | 1.037 | 0.278 | 0.529 | 0.891 | 0.529 | 0.797 | 1.246 | 1.879 | 1.773 | 0.661 | 0.539 | 1.083 | 0.556 | 0.668 | 0.689 | 1.09 | 0.47 | 0.291 | 0.727 | 0.75 | 0.55 | 0.783 | 0.506 | 0.591 | 1.206 | 1.031 | 0.455 | 1.092 | 1.19 | 1.355 | 2.374 | 2.522 | 2.058 | 1.105 | 1.121 | 1.948 | 3.99 | 2.889 | 4.568 | 3.91 | 2.514 | 4.106 | 4.067 | 3.139 | 2.432 | 1.888 | 1.889 | 0.555 | 0 | 0.003 | 2.375 | 3.29 | 3.683 | 3.1 | 3.519 | 4.342 | 3.068 | 2.16 | 2.938 | 2.337 | 0 | 0 | 0 | 0.747 | 0 | 0.133 | 2.54 | 2.088 | 0.888 | 1.329 | 0.976 | 1.459 | 0.578 | 0.391 | 3 | 6.8 | 5 | 3 | 5.2 | 1.1 | 0.4 | 0.5 | 2.5 | 1 | 0.3 | 0.3 | 0.3 | 1.7 | 3.1 | 4.1 |
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 | 5.805 | 5.03 | 16.075 | 17.983 | 13.067 | 12.41 | 7.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 0.244 | 0.797 | 1.09 | 0.221 | 1.469 | 0.193 | 0.325 | 0.186 | 0.216 | 0.192 | 0.239 | 0.138 | 0.132 | 0.121 | 0.361 | 0.452 | 0.141 | 0.999 | 4.295 | 0.694 | 0.537 | 1.1 | 0.311 | 0.418 | 0.177 | 1.037 | 0.278 | 0.529 | 0.891 | 0.529 | 0.797 | 1.246 | 1.879 | 1.773 | 0.661 | 0.539 | 1.083 | 0.556 | 0.668 | 0.689 | 1.09 | 0.47 | 0.291 | 0.727 | 0.75 | 0.55 | 0.783 | 0.506 | 0.591 | 1.206 | 1.031 | 0.455 | 1.092 | 1.19 | 1.355 | 2.374 | 2.522 | 2.058 | 1.105 | 1.121 | 1.948 | 3.99 | 2.889 | 4.568 | 3.91 | 2.514 | 4.106 | 4.067 | 3.139 | 2.432 | 1.888 | 1.889 | 0.555 | 0 | 0.003 | 2.375 | 3.29 | 3.683 | 3.1 | 3.519 | 4.342 | 3.068 | 2.16 | 2.938 | 2.337 | 0.95 | 0.52 | 0.592 | 0.747 | 1.032 | 0.133 | 2.54 | 2.088 | 6.693 | 6.359 | 17.051 | 19.442 | 13.645 | 12.802 | 10.5 | 6.8 | 5 | 3 | 5.2 | 1.1 | 0.4 | 0.5 | 2.5 | 1 | 0.3 | 0.3 | 0.3 | 1.7 | 3.1 | 4.1 |
Net Receivables
| 11.012 | 8.71 | 8.298 | 7.951 | 9.207 | 9.386 | 11.38 | 10.052 | 11.001 | 10.173 | 12.735 | 10.576 | 10.58 | 12.758 | 12.104 | 6.286 | 7.609 | 6.911 | 7.879 | 6.851 | 10.348 | 10.001 | 11.767 | 9.906 | 12.895 | 14.647 | 20.705 | 11.331 | 9.013 | 9.343 | 9.537 | 8.583 | 8.987 | 9.118 | 9.285 | 7.982 | 9.189 | 10.81 | 10.089 | 9.054 | 14.076 | 11.901 | 11.5 | 8.705 | 9.952 | 11.899 | 10.716 | 9.447 | 12.936 | 13.618 | 12.734 | 10.422 | 11.743 | 11.375 | 10.678 | 11.011 | 11.639 | 11.325 | 11.617 | 11.911 | 11.808 | 11.979 | 11.355 | 11.209 | 12.966 | 12.202 | 9.184 | 8.762 | 9.257 | 7.623 | 7.247 | 6.014 | 8.413 | 7.661 | 8.467 | 6.51 | 8.333 | 7.449 | 8.178 | 7.725 | 8.294 | 8.152 | 8.151 | 7.068 | 7.872 | 7.653 | 8.591 | 8.321 | 8.081 | 7.985 | 8.42 | 10.746 | 11.05 | 13.094 | 16.312 | 13.978 | 11.722 | 13.538 | 10.865 | 9.2 | 10.5 | 9.9 | 10.6 | 8.8 | 10.3 | 10.9 | 8.7 | 9.3 | 10.4 | 10.7 | 8.4 | 9.3 | 9.7 | 8.2 | 7.7 |
Inventory
| 18.725 | 19.259 | 21.486 | 23.023 | 23.766 | 24.946 | 23.1 | 22.261 | 19.439 | 18.687 | 18.646 | 17.907 | 16.304 | 15.735 | 16.833 | 17.38 | 17.1 | 17.129 | 17.037 | 17.18 | 18.096 | 18.813 | 20.243 | 19.486 | 17.475 | 17.313 | 18.764 | 17.622 | 16.781 | 18.355 | 17.54 | 16.041 | 15.024 | 14.944 | 16.542 | 17.603 | 17.816 | 18.621 | 18.677 | 18.403 | 17.518 | 17.271 | 18.473 | 19.212 | 18.234 | 18.637 | 19.468 | 19.46 | 18.464 | 19.032 | 17.942 | 17.682 | 16.497 | 15.675 | 15.32 | 14.424 | 14.423 | 13.404 | 13.318 | 13.626 | 12.306 | 11.039 | 12.473 | 13.015 | 13.022 | 11.699 | 8.362 | 8.053 | 7.34 | 7.27 | 7.081 | 8.463 | 8.615 | 9.123 | 10.259 | 9.827 | 8.706 | 9.128 | 8.165 | 7.284 | 6.549 | 6.676 | 6.977 | 6.927 | 6.624 | 8.059 | 8.808 | 8.925 | 9.412 | 10.358 | 11.921 | 13.861 | 14.085 | 14.017 | 8.818 | 7.888 | 7.572 | 7.158 | 8.836 | 8.5 | 8.8 | 8.4 | 9.5 | 9.8 | 10 | 12 | 13.3 | 12.4 | 12 | 12.1 | 10.3 | 9.5 | 10.3 | 8.4 | 6.7 |
Other Current Assets
| 0.619 | 0.424 | 0.579 | 0.646 | 0.595 | 1.979 | 1.978 | 0.61 | 0.54 | 0.696 | 0.449 | 0.944 | 2.754 | 0.634 | 0.731 | 0.369 | 0.473 | 0.259 | 0.231 | 0.426 | 0.399 | 0.876 | 0.866 | 0.464 | 0.5 | 1.002 | 0.576 | 0.453 | 0.418 | 0.468 | 0.557 | 0.446 | 0.432 | 0.451 | 0.487 | 0.53 | 1.058 | 3.051 | 3.664 | 2.747 | 2.693 | 3.569 | 3.511 | 3.269 | 2.873 | 2.065 | 2.368 | 2.581 | 2.774 | 2.478 | 2.516 | 2.302 | 2.192 | 2.009 | 2.26 | 2.451 | 2.083 | 2.027 | 1.851 | 1.819 | 1.64 | 1.506 | 1.843 | 1.999 | 2.024 | 2.108 | 1.312 | 1.233 | 1.079 | 1.136 | 1.145 | 1.025 | 1.164 | 0.565 | 0.461 | 0.499 | 0.43 | 0.579 | 0.435 | 0.649 | 0.612 | 0.766 | 0.548 | 0.64 | 0.994 | 1.369 | 1.253 | 1.531 | 1.544 | 2.285 | 1.53 | 0.537 | 1.59 | 0.995 | 0.397 | 2.433 | 2.235 | 0.356 | 0.918 | 0.5 | 0.4 | 0.3 | 0.5 | 0.4 | 0.3 | 0.4 | 0.3 | 0.2 | 0.3 | 0.4 | 0.4 | 0.3 | 0.2 | 0.3 | 0.3 |
Total Current Assets
| 30.6 | 29.191 | 31.453 | 31.84 | 35.038 | 36.504 | 36.783 | 33.109 | 31.196 | 29.401 | 32.069 | 29.093 | 27.566 | 28.931 | 29.663 | 24.487 | 25.323 | 25.298 | 29.443 | 25.099 | 29.38 | 30.351 | 32.754 | 30.273 | 31.047 | 33.499 | 40.322 | 29.935 | 27.103 | 28.695 | 28.431 | 26.317 | 26.322 | 26.285 | 26.974 | 26.655 | 29.147 | 33.038 | 33.098 | 30.893 | 35.377 | 33.211 | 33.774 | 31.913 | 31.81 | 33.152 | 33.335 | 31.994 | 34.765 | 36.334 | 34.224 | 30.861 | 31.523 | 30.249 | 29.613 | 30.261 | 30.667 | 28.813 | 27.892 | 28.477 | 27.702 | 28.514 | 28.561 | 30.792 | 31.923 | 28.523 | 22.963 | 22.115 | 20.815 | 18.461 | 17.362 | 17.392 | 18.747 | 17.349 | 19.19 | 19.21 | 20.759 | 20.839 | 19.878 | 19.177 | 19.797 | 18.663 | 17.835 | 17.573 | 17.828 | 17.081 | 18.652 | 18.777 | 19.783 | 20.628 | 22.004 | 27.685 | 28.812 | 34.799 | 31.886 | 41.35 | 40.971 | 34.697 | 33.422 | 28.7 | 26.5 | 23.6 | 23.6 | 24.2 | 21.7 | 23.7 | 22.8 | 24.4 | 23.7 | 23.5 | 19.4 | 19.4 | 21.9 | 20 | 18.8 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 6.881 | 6.985 | 7.487 | 7.637 | 7.14 | 7.214 | 7.275 | 7.302 | 7.39 | 7.5 | 7.647 | 7.79 | 7.913 | 8.155 | 8.368 | 8.579 | 8.812 | 9.065 | 9.343 | 9.697 | 10.01 | 10.42 | 10.78 | 11.037 | 11.205 | 11.559 | 11.903 | 11.892 | 12.211 | 12.601 | 12.602 | 12.898 | 13.399 | 13.845 | 14.252 | 14.674 | 13.904 | 13.979 | 12.824 | 12.945 | 13.113 | 13.285 | 12.641 | 12.656 | 12.827 | 13.299 | 12.834 | 12.496 | 11.648 | 11.662 | 11.941 | 12.228 | 12.544 | 12.608 | 12.545 | 12.953 | 13.125 | 13.575 | 14.073 | 14.625 | 14.972 | 15.112 | 15.603 | 15.826 | 16.129 | 16.728 | 12.728 | 12.821 | 12.897 | 13.043 | 13.3 | 13.532 | 13.65 | 13.466 | 13.289 | 12.959 | 12.779 | 12.293 | 11.968 | 11.923 | 11.619 | 11.286 | 11.257 | 11.278 | 11.284 | 11.401 | 11.465 | 11.602 | 11.908 | 11.995 | 12.207 | 12.459 | 12.685 | 12.395 | 12.095 | 11.761 | 11.455 | 11.202 | 11.128 | 11.1 | 10.8 | 10.7 | 10.8 | 10.9 | 11.1 | 11.3 | 11.3 | 11.4 | 11.5 | 11.5 | 11.5 | 10.6 | 9.2 | 6.2 | 6 |
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 | 6.246 | 6.289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.527 | 0.539 | 0.553 | 0.566 | 0.58 | 0.593 | 0.607 | 0.618 | 0.63 | 0.635 | 0.643 | 0.647 | 0.654 | 0.658 | 0.67 | 0.666 | 0.665 | 0.662 | 0.67 | 0.659 | 0.664 | 0.665 | 0.652 | 0.635 | 0.62 | 0.619 | 0.643 | 0.624 | 0.612 | 0.586 | 0.567 | 0.575 | 0.59 | 0.571 | 0.537 | 0.524 | 0.517 | 0.504 | 0.462 | 0.439 | 0.42 | 0.392 | 0.353 | 0.341 | 0.323 | 0.274 | 0.259 | 0.246 | 0.259 | 0.273 | 0.296 | 0.296 | 0.408 | 0.509 | 0.601 | 0.696 | 0.829 | 0.971 | 1.111 | 1.272 | 1.434 | 1.832 | 2.042 | 2.25 | 2.472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0.514 | 0.527 | 0.539 | 0.553 | 0.566 | 0.58 | 0.593 | 0.607 | 0.618 | 0.63 | 0.635 | 0.643 | 0.647 | 0.654 | 0.658 | 0.67 | 0.666 | 0.665 | 0.662 | 0.67 | 0.659 | 0.664 | 0.665 | 0.652 | 0.635 | 0.62 | 0.619 | 0.643 | 0.624 | 0.612 | 0.586 | 0.567 | 0.575 | 0.59 | 0.571 | 0.537 | 0.524 | 0.517 | 0.504 | 0.462 | 0.439 | 0.42 | 0.392 | 0.353 | 0.341 | 0.323 | 0.274 | 0.259 | 0.246 | 0.259 | 0.273 | 0.296 | 0.296 | 0.408 | 0.509 | 0.601 | 0.696 | 0.829 | 0.971 | 7.357 | 7.56 | 1.434 | 1.832 | 2.042 | 2.25 | 2.472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long 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 | -2.747 | 0 | 0 | -1.665 | 0 | -13.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,198.044 | 0 | -1.03 | -1,229.532 | -1,396.748 | 0 | -1.309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.212 | 2.747 | 0.297 | 0.321 | 1.665 | 0.245 | 0.15 | 0.161 | 1.039 | 0.867 | 0.738 | 0.514 | 0.527 | 0.456 | 0.463 | 0.427 | 0.686 | 0.719 | 0.639 | 0.626 | 0.867 | 0.731 | 1,198.044 | 0 | 1.03 | 1,229.532 | 1,396.748 | 0 | 1.309 | 0.861 | 0.73 | 0 | 0.635 | 0.641 | 0.603 | 0 | 0.707 | 0.568 | 0.296 | 0.359 | 0.41 | 0.377 | 0.513 | 0.642 | 0.734 | 0.797 | 0.892 | 0.901 | 0.855 | 0.811 | 0.724 | 0.722 | 0.953 | 0.84 | 0.897 | 0.934 | 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
| 2.362 | 0.896 | 0.405 | 0.464 | 1.135 | 1.256 | 1.325 | 1.483 | 1.354 | 1.477 | 1.428 | 1.577 | 1.791 | 1.683 | 1.788 | 1.629 | 1.757 | 1.886 | 1.523 | 1.198 | 0.057 | 0.084 | 0.143 | 0.206 | 0.211 | 0.135 | 0.163 | 0.141 | 0.201 | 0.181 | 0.369 | 0.334 | 0.37 | 0.393 | 0.399 | 0.294 | 1.454 | 1.286 | 1.89 | 1.433 | 0.789 | 0.397 | 0.478 | 13.397 | 0.276 | 0.103 | 0.484 | 0.791 | 0.59 | 0.225 | 0.126 | 0.131 | 0.155 | 0.392 | 0.343 | 0.083 | 0.177 | 0.196 | 0.103 | 0.086 | 0.092 | 4.773 | 4.552 | 4.516 | 4.535 | 4.425 | 3.644 | 3.116 | 3.57 | 2.647 | 2.321 | 2.094 | 2.394 | 2.194 | 1.444 | 1.207 | 1.048 | 0.611 | 0.283 | 0.025 | 0.055 | 0.084 | 0.114 | 0.143 | 0.173 | 0.202 | 0.298 | 0.276 | 0.261 | 0.279 | 0.271 | 0 | 0.367 | 0.471 | 0.316 | 0.289 | 0.262 | 0.239 | 0.221 | 0.2 | 0.2 | 0.2 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 |
Total Non-Current Assets
| 9.758 | 8.408 | 8.432 | 8.654 | 8.841 | 9.05 | 9.193 | 9.392 | 9.362 | 9.607 | 9.71 | 10.01 | 10.351 | 10.493 | 10.814 | 10.878 | 11.235 | 11.615 | 11.528 | 11.566 | 10.727 | 11.168 | 11.587 | 11.894 | 12.051 | 12.314 | 12.686 | 12.676 | 13.036 | 13.394 | 13.557 | 13.799 | 14.344 | 14.828 | 15.221 | 15.505 | 15.882 | 15.994 | 15.218 | 15.137 | 14.662 | 14.101 | 13.757 | 13.397 | 13.605 | 14.764 | 14.46 | 14.284 | 12.998 | 12.674 | 12.796 | 13.119 | 13.422 | 14.094 | 14.117 | 14.276 | 14.624 | 15.467 | 15.878 | 22.068 | 22.624 | 21.32 | 21.986 | 22.384 | 22.914 | 23.625 | 17.233 | 16.666 | 16.466 | 16.325 | 16.263 | 16.229 | 16.044 | 16.367 | 15.301 | 14.462 | 14.186 | 13.313 | 12.627 | 12.46 | 12.316 | 12.105 | 12.168 | 12.313 | 12.357 | 12.458 | 12.573 | 12.601 | 12.891 | 13.227 | 13.318 | 13.356 | 13.986 | 12.866 | 12.411 | 12.05 | 11.717 | 11.441 | 11.349 | 11.3 | 11 | 10.9 | 10.9 | 10.9 | 11.1 | 11.3 | 11.3 | 11.5 | 11.5 | 11.5 | 11.5 | 10.7 | 9.2 | 6.2 | 6 |
Total Assets
| 40.358 | 37.599 | 39.885 | 40.494 | 43.879 | 45.554 | 45.976 | 42.501 | 40.558 | 39.008 | 41.779 | 39.103 | 37.917 | 39.424 | 40.477 | 35.365 | 36.558 | 36.913 | 40.971 | 36.665 | 40.107 | 41.518 | 44.341 | 42.167 | 43.098 | 45.812 | 53.008 | 42.611 | 40.139 | 42.089 | 41.988 | 40.116 | 40.666 | 41.113 | 42.195 | 42.16 | 45.029 | 49.033 | 48.316 | 46.03 | 50.039 | 47.313 | 47.531 | 45.31 | 45.415 | 47.916 | 47.795 | 46.279 | 47.762 | 49.008 | 47.02 | 43.98 | 44.945 | 44.343 | 43.729 | 44.537 | 45.291 | 44.28 | 43.771 | 50.544 | 50.327 | 49.833 | 50.547 | 53.176 | 54.837 | 52.148 | 40.196 | 38.781 | 37.281 | 34.786 | 33.624 | 33.621 | 34.791 | 33.717 | 34.491 | 33.672 | 34.944 | 34.152 | 32.505 | 31.637 | 32.113 | 30.768 | 30.003 | 29.886 | 30.185 | 29.539 | 31.226 | 31.378 | 32.674 | 33.855 | 35.322 | 41.041 | 42.798 | 47.665 | 44.297 | 53.4 | 52.688 | 46.138 | 44.771 | 40 | 37.5 | 34.5 | 34.5 | 35.1 | 32.8 | 35 | 34.1 | 35.9 | 35.2 | 35 | 30.9 | 30.1 | 31.1 | 26.2 | 24.8 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 5.179 | 4.983 | 4.965 | 4.638 | 5.311 | 5.18 | 4.758 | 5.07 | 4.888 | 4.692 | 5.751 | 4.309 | 3.781 | 3.176 | 3.881 | 3.715 | 2.444 | 2.984 | 4.556 | 4.308 | 5.324 | 5.653 | 8.071 | 4.766 | 3.076 | 3.895 | 9.693 | 4.856 | 2.41 | 4.161 | 4.435 | 2.983 | 2.566 | 2.838 | 4.143 | 3.374 | 3.987 | 5.555 | 4.671 | 3.554 | 5.339 | 4.172 | 4.654 | 3.814 | 3.078 | 4.227 | 4.587 | 4.313 | 4.192 | 5.629 | 5.023 | 4.665 | 5.426 | 4.916 | 5.398 | 4.73 | 5.34 | 0 | 0 | 0 | 6.117 | 0 | 0 | 0 | 5.219 | 5.009 | 3.803 | 3.619 | 2.969 | 1.946 | 1.691 | 1.897 | 2 | 2.392 | 3.682 | 2.559 | 2.975 | 2.844 | 2.273 | 2.083 | 2.343 | 2.178 | 2.361 | 2.528 | 2.538 | 2.421 | 3.299 | 3.16 | 2.912 | 3.01 | 3.02 | 5.134 | 5.537 | 5.008 | 3.29 | 3.524 | 2.479 | 2.444 | 3.486 | 2.9 | 3.37 | 2.9 | 2.8 | 3 | 2 | 3.2 | 3.3 | 2.7 | 2.6 | 4.1 | 3 | 1.8 | 5.5 | 2.4 | 3.4 |
Short Term Debt
| 8.379 | 0.056 | 0.412 | 0.47 | 0.053 | 4.718 | 0.777 | 0.765 | 0.338 | 0.748 | 0.331 | 0.755 | 0.744 | 0.322 | 5.274 | 3.612 | 1.928 | 2.778 | 7.942 | 6.15 | 6.389 | 6.418 | 0.266 | 0.264 | 0.261 | 0.258 | 1.937 | 0.253 | 0.251 | 0.248 | 0.251 | 0.31 | 0.294 | 0.691 | 0.788 | 0.284 | 0.281 | 0.278 | 0.275 | 0.273 | 0.27 | 0.267 | 0.264 | 0.261 | 0.259 | 0.256 | 0.253 | 0.25 | 0.248 | 0.201 | 0.198 | 0.193 | 0.191 | 0.188 | 0.184 | 0.18 | 0.177 | 0.175 | 0.172 | 0.919 | 0.167 | 0.488 | 0.429 | 0.345 | 0.262 | 0.155 | 0 | 0 | 0 | 0 | 0 | 0 | 0.991 | 0.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.563 | 8.271 | 0.841 | 0 | 0 | 0 | 0.15 | 0.494 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0.9 | 0.4 | 0.7 | 1.1 | 1.1 | 1.3 |
Tax Payables
| 1.586 | 1.581 | 0.035 | 0.03 | 1.873 | 0.012 | 0.073 | 0.05 | 0.018 | 0.013 | 0.017 | 0.025 | 0.013 | 0.008 | 0.018 | 0.017 | 0.014 | 0.012 | 0.021 | 0.019 | 0.015 | 0.021 | 0.025 | 0.02 | 0.022 | 0.028 | 0.061 | 0.017 | 0.015 | 0.022 | 0.021 | 0.014 | 0.016 | 0.025 | 0.034 | 0.045 | 0.022 | 0.025 | 0.09 | 0.019 | 0.698 | 1.203 | 1.078 | 0.886 | 0 | 0.336 | 0.139 | 0.137 | 0.023 | 0.438 | 0.584 | 0.019 | 0 | 0.66 | 0.654 | 0.11 | 0.064 | 168.893 | 1,441.146 | 2,459.707 | 0 | 1.801 | 1,205.691 | 609.018 | 0 | 0.035 | 0.149 | 0.493 | 0 | 0.361 | 0.469 | 0.327 | 0 | 0.764 | 0.452 | 0.345 | 0 | 0.522 | 0.437 | 0.414 | 0 | 0.021 | 0.1 | 0.007 | 0 | 0.392 | 0.704 | 0.909 | 0 | 0 | 0 | 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 | 0.035 | 0.03 | 0 | 0 | 0 | 0.051 | 0.018 | 0.013 | -0.5 | 0.025 | 0.014 | 0.008 | 0.018 | 0.017 | 0.014 | 0.012 | 0.021 | 0.02 | -0 | 0 | 0 | -0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | -3.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.762 | 0 | 0 | 0 | 0 | 0 | 0 | 2.283 | 0 | 0 | 0 | 0 | 0 | 0 | 0.762 | 0.923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.668 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 0 | 0.356 | 1.723 | 1.591 | 0.532 | 1.906 | 2.056 | 1.829 | 2.238 | 1.623 | 2.33 | 1.743 | 1.629 | 1.978 | 2.311 | 2.019 | 1.881 | 1.818 | 1.808 | 1.44 | 1.899 | 2.043 | 1.831 | 2.661 | 3.669 | 3.233 | 2.69 | 1.847 | 1.521 | 1.48 | 1.45 | 1.271 | 1.25 | 1.299 | 1.223 | 1.141 | 1.353 | 1.746 | 1.496 | 1.752 | 2.995 | 1.157 | 1.032 | 0.82 | 1.488 | 1.156 | 1.409 | 1.251 | 3.464 | 2.87 | 2.404 | 2.231 | 2.58 | 1.18 | 0.899 | 2.507 | 2.181 | -161.412 | -1,434.43 | -2,453.062 | 1.348 | 2.8 | -1,201.072 | -601.855 | 2.677 | 2.283 | 1.799 | 1.211 | 1.909 | 1.071 | 0.631 | 0.867 | 1.316 | 0.923 | 0.797 | 1.518 | 2.624 | 1.772 | 1.309 | 1.127 | 2.094 | 1.286 | 0.665 | 0.59 | 1.013 | 0.279 | 0.974 | 0.207 | 1.392 | 1.279 | 0.585 | 0.548 | 0.798 | 3.181 | 2.299 | 7.554 | 6.506 | 1.301 | 1.125 | 1.3 | 1.13 | 0.8 | 0.7 | 1.2 | 0.7 | 0.9 | 0.6 | 1.6 | 1.2 | 1 | 0.5 | 1.9 | 0.9 | 1.6 | 0.8 |
Total Current Liabilities
| 15.144 | 6.976 | 7.134 | 6.729 | 7.768 | 11.816 | 7.664 | 7.714 | 7.483 | 7.076 | 8.43 | 6.833 | 6.168 | 5.484 | 11.483 | 9.363 | 6.266 | 7.591 | 14.327 | 11.918 | 13.627 | 14.136 | 10.192 | 7.711 | 7.028 | 7.414 | 14.381 | 6.974 | 4.197 | 5.91 | 6.157 | 4.577 | 4.126 | 4.853 | 6.188 | 4.844 | 5.643 | 7.603 | 6.531 | 5.598 | 9.302 | 6.8 | 7.028 | 5.782 | 4.824 | 5.974 | 6.388 | 5.952 | 7.927 | 9.137 | 8.208 | 7.108 | 8.197 | 6.943 | 7.134 | 7.527 | 7.762 | 7.656 | 7.65 | 7.564 | 7.632 | 5.089 | 5.048 | 7.508 | 8.158 | 7.481 | 5.751 | 5.323 | 4.878 | 3.377 | 2.791 | 3.09 | 4.306 | 4.228 | 4.932 | 4.422 | 5.599 | 5.138 | 4.019 | 3.624 | 4.437 | 3.485 | 3.126 | 3.124 | 3.551 | 3.092 | 4.977 | 4.276 | 4.304 | 4.289 | 3.605 | 12.244 | 14.607 | 9.03 | 5.588 | 11.078 | 8.985 | 3.895 | 5.105 | 4.2 | 4.5 | 3.7 | 3.5 | 4.2 | 2.7 | 4.5 | 3.9 | 4.3 | 3.8 | 6 | 3.9 | 4.4 | 7.5 | 5.1 | 5.5 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2.571 | 10.022 | 10.841 | 10.321 | 11.268 | 7.752 | 12.463 | 11.469 | 10.696 | 10.64 | 11.932 | 10.605 | 8.724 | 11.069 | 11.555 | 12.251 | 14.155 | 13.053 | 9.471 | 5.994 | 5.17 | 5.456 | 11.175 | 10.892 | 9.159 | 11.991 | 13.29 | 12.256 | 12.12 | 11.883 | 11.446 | 11.165 | 11.652 | 12.226 | 12.3 | 12.874 | 12.946 | 12.017 | 11.588 | 10.158 | 9.727 | 10.295 | 10.363 | 9.431 | 9.997 | 11.312 | 10.627 | 9.693 | 8.756 | 7.848 | 7.899 | 7.952 | 8 | 8.048 | 8.097 | 8.147 | 8.892 | 9.348 | 9.393 | 8.327 | 8.369 | 10.321 | 10.446 | 10.571 | 10.691 | 8.575 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.244 | 1.082 | 2.077 | 0 | 1.524 | 2.97 | 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 Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.848 | 0 | 0 | 0 | 0 | -9.522 | 0 | 0 | 0 | 0 | 0 | -0.527 | -0.456 | -0.463 | 0 | -0.686 | -0.719 | -0.639 | 0 | -866.72 | -731.479 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.062 | 0.26 | 0.058 | 0.026 | 0.166 | 0.133 | 0.09 | 0.083 | 0.031 | 0.038 | 0.048 | 0 | 0.527 | 0.456 | 0.463 | 0 | 0.686 | 0.719 | 0.639 | 0 | 866.72 | 731.479 | 0.598 | 0.15 | 0.939 | 0.634 | 0.933 | 0.947 | 1.198 | 0.36 | 0.406 | 0.425 | 0.49 | 0.074 | 0.072 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.195 | 0.195 | 0.248 | 0.195 | 0.141 | 0.191 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.1 |
Other Non-Current Liabilities
| 1.802 | 0.247 | 0.071 | 0.096 | 0.12 | 0.145 | 0.282 | 0.314 | 0.22 | 0.409 | 0.242 | 0.376 | 0.819 | 0.776 | 0.793 | 0.592 | 0.877 | 0.643 | 0.154 | 0.072 | 0.071 | 0.07 | 0.069 | 0.068 | 0.101 | 0.108 | 0.129 | 0.125 | 0.133 | 0.132 | 0.155 | 0.103 | 0.123 | 0.121 | 0.119 | 0.118 | 0.551 | 0.608 | 0.539 | 0.591 | 0.704 | 0.661 | 1.022 | 0.974 | 1.034 | 0.977 | 0.987 | 1.019 | 1.045 | 1.809 | 1.327 | 0.533 | 1.025 | 1.29 | 0.218 | 0.405 | 1.057 | 0.974 | 0.911 | 0.981 | 0.919 | 0.241 | 0.239 | 0.22 | 0.209 | 0.163 | 0.113 | 0.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.166 | 0.165 | 0.163 | 0.327 | 0.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | -0.1 | -0.1 |
Total Non-Current Liabilities
| 4.373 | 10.268 | 10.912 | 10.416 | 11.389 | 7.897 | 12.745 | 11.783 | 10.915 | 11.049 | 12.174 | 10.98 | 9.543 | 11.846 | 12.348 | 12.843 | 15.032 | 13.696 | 9.625 | 6.066 | 5.241 | 5.526 | 11.244 | 10.961 | 9.259 | 12.099 | 13.419 | 12.38 | 12.253 | 12.014 | 11.601 | 11.268 | 11.775 | 12.347 | 12.42 | 12.992 | 13.497 | 12.625 | 12.387 | 10.749 | 10.431 | 11.122 | 11.385 | 10.406 | 11.031 | 12.289 | 11.614 | 10.76 | 9.801 | 10.184 | 9.683 | 8.948 | 9.025 | 10.024 | 9.034 | 9.191 | 9.949 | 10.322 | 10.304 | 9.906 | 9.438 | 11.501 | 11.319 | 11.724 | 11.847 | 9.936 | 0.473 | 0.482 | 0.425 | 0.49 | 0.074 | 0.072 | 0.05 | 0 | 0.427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.244 | 1.082 | 2.077 | 0.166 | 1.689 | 3.133 | 0.327 | 0.327 | 0.195 | 0.195 | 0.248 | 0.195 | 0.141 | 0.191 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.07 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.1 |
Total Liabilities
| 19.516 | 17.245 | 18.047 | 17.146 | 19.157 | 19.713 | 20.409 | 19.497 | 18.398 | 18.124 | 20.604 | 17.813 | 15.711 | 17.33 | 23.831 | 22.206 | 21.298 | 21.287 | 23.952 | 17.984 | 18.868 | 19.662 | 21.436 | 18.672 | 16.287 | 19.513 | 27.8 | 19.354 | 16.45 | 17.925 | 17.758 | 15.845 | 15.901 | 17.2 | 18.608 | 17.836 | 19.14 | 20.228 | 18.918 | 16.348 | 19.732 | 17.922 | 18.413 | 16.188 | 15.855 | 18.263 | 18.002 | 16.712 | 17.727 | 19.321 | 17.891 | 16.056 | 17.222 | 16.968 | 16.168 | 16.718 | 17.711 | 17.977 | 17.954 | 17.47 | 17.07 | 16.59 | 16.368 | 19.232 | 20.005 | 17.417 | 6.224 | 5.805 | 5.303 | 3.867 | 2.865 | 3.163 | 4.356 | 4.228 | 5.359 | 4.422 | 5.599 | 5.138 | 4.019 | 3.624 | 4.437 | 3.485 | 3.126 | 3.124 | 3.551 | 3.336 | 6.059 | 6.353 | 4.47 | 5.978 | 6.739 | 12.571 | 14.933 | 9.225 | 5.783 | 11.326 | 9.18 | 4.036 | 5.296 | 4.4 | 4.7 | 3.8 | 3.7 | 4.4 | 2.8 | 4.7 | 4 | 4.4 | 3.8 | 6 | 3.9 | 4.4 | 7.5 | 5.1 | 5.5 |
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 |
Common Stock
| 15.464 | 15.35 | 15.277 | 15.186 | 15.134 | 14.986 | 14.812 | 14.673 | 14.639 | 14.551 | 14.471 | 14.357 | 14.338 | 14.22 | 14.144 | 14.043 | 14.002 | 13.962 | 13.921 | 13.894 | 13.853 | 13.814 | 13.777 | 13.75 | 13.816 | 12.953 | 12.3 | 11.74 | 11.762 | 11.647 | 11.417 | 11.218 | 11.081 | 10.95 | 10.812 | 10.566 | 10.363 | 10.163 | 10.046 | 9.681 | 9.544 | 9.297 | 9.107 | 8.817 | 8.679 | 8.526 | 8.39 | 8.114 | 8.025 | 7.667 | 7.313 | 6.914 | 0 | 6.542 | 6.39 | 5.98 | 0 | 5,804.419 | 5,621.828 | 5,362.391 | 0 | 4.962 | 4,765.813 | 4,541.172 | 0 | 4.214 | 3.937 | 3.819 | 0 | 3.237 | 3.075 | 2.839 | 0 | 2.475 | 2.247 | 2.055 | 1.931 | 1.795 | 1.658 | 1.549 | 1.433 | 1.372 | 1.284 | 1.226 | 1.142 | 1.116 | 0.008 | 0 | 0.055 | 0.055 | 0.005 | 0 | 0 | 2.941 | 3.889 | 3.859 | 5.179 | 4.956 | 4.755 | 4.5 | 4.1 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 5.378 | 5.004 | 6.561 | 8.162 | 9.588 | 10.855 | 10.754 | 8.331 | 7.521 | 6.333 | 6.705 | 6.933 | 7.868 | 7.874 | 2.501 | -0.884 | 1.258 | 1.664 | 3.098 | 4.787 | 7.386 | 8.042 | 9.128 | 9.745 | 12.995 | 13.347 | 12.908 | 11.517 | 11.928 | 12.517 | 12.813 | 13.053 | 13.684 | 12.963 | 12.775 | 14.523 | 16.268 | 19.374 | 20.094 | 20.726 | 21.463 | 20.792 | 20.694 | 20.976 | 21.519 | 21.741 | 21.998 | 22.08 | 22.62 | 22.582 | 22.384 | 21.536 | 21.438 | 21.265 | 21.559 | 22.179 | 21.87 | 20.654 | 20.309 | 27.775 | 28.091 | 28.281 | 29.414 | 29.403 | 30.47 | 30.517 | 30.035 | 29.157 | 28.295 | 27.682 | 27.684 | 27.619 | 27.765 | 27.013 | 26.885 | 27.194 | 27.414 | 27.219 | 26.828 | 26.465 | 26.242 | 25.911 | 25.593 | 25.536 | 25.492 | 25.087 | 25.158 | 25.025 | 28.149 | 27.822 | 28.578 | 28.47 | 27.865 | 33.717 | 32.842 | 36.5 | 36.614 | 35.49 | 33.09 | 30.4 | 28.4 | 25.3 | 23.5 | 21.5 | 20.1 | 18.3 | 16.3 | 14.6 | 12.8 | 10.4 | 8.4 | 7.1 | 5 | 2.5 | 0.6 |
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 | -30.017 | -0 | 0 | 0 | -28.63 | 0 | 0 | 0 | -27.543 | 0 | 0 | 0 | -26.148 | 0 | 0 | 0 | -24.651 | -0 | -0 | 0 | -23.266 | 0 | 0 | 0 | -21.727 | 0 | 0 | 0 | -20.166 | 0 | 0 | 0 | -18.857 | 0 | 0 | 0 | -17.624 | 0 | 0 | 0 | -15.682 | 0 | 0 | 0 | -13.533 | -11.786 | -11.786 | -11.786 | -11.786 | -11.293 | -11.293 | -11.293 | -11.293 | -10.722 | -10.722 | -10.722 | -10.722 | -9.913 | -9.913 | -9.913 | -9.913 | -8.983 | -8.983 | -8.983 | -8.983 | -7.981 | -7.981 | 0 | -7.981 | -6.893 | -6.893 | -6.893 | -6.893 | -5.835 | 0 | -5.835 | -5.835 | -5.67 | -5.472 | -5.3 | -5.1 | -15.7 | -4.8 | -4.6 | -4.4 | -4.2 | -3.7 | -3.9 | -3.7 | -3.3 | -3.3 | -3.1 | -3 | -2.7 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 20.166 | 7.667 | 7.313 | 6.914 | 6.772 | 6.542 | 6.39 | 5.98 | 5.988 | 5.804 | 5.622 | 5.362 | 5.166 | 4.962 | 4.766 | 4.541 | 4.362 | 4.214 | 3.937 | 3.819 | 3.684 | 3.237 | 3.075 | 2.839 | 2.67 | 2.475 | 2.247 | 0 | 1.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.981 | 0 | 0 | 0 | 0 | 0 | 0 | 1.783 | 1.783 | 1.714 | 1.714 | 1.655 | 1.63 | 0.7 | 0.312 | 0.4 | 12.1 | 13.8 | 14.3 | 16.2 | 17.5 | 20.8 | 22.3 | 21.9 | 21.9 | 21.7 | 21.6 | 21.3 | 18.7 |
Total Shareholders Equity
| 20.842 | 20.354 | 21.838 | 23.348 | 24.722 | 25.841 | 25.567 | 23.004 | 22.16 | 20.884 | 21.175 | 21.29 | 22.206 | 22.094 | 16.646 | 13.159 | 15.26 | 15.626 | 17.019 | 18.681 | 21.239 | 21.856 | 22.905 | 23.495 | 26.811 | 26.3 | 25.208 | 23.257 | 23.689 | 24.165 | 24.23 | 24.271 | 24.765 | 23.913 | 23.587 | 25.088 | 26.631 | 29.537 | 30.14 | 30.406 | 31.007 | 30.089 | 29.801 | 29.793 | 30.199 | 30.268 | 30.388 | 30.195 | 30.644 | 30.25 | 29.697 | 28.45 | 28.209 | 27.807 | 27.948 | 28.159 | 27.857 | 26.458 | 25.931 | 33.137 | 33.257 | 33.243 | 34.179 | 33.944 | 34.832 | 34.731 | 33.972 | 32.976 | 31.978 | 30.918 | 30.759 | 30.458 | 30.435 | 29.488 | 29.133 | 29.25 | 29.345 | 29.014 | 28.487 | 28.014 | 27.675 | 27.283 | 26.877 | 26.762 | 26.634 | 26.203 | 25.167 | 25.025 | 28.204 | 27.877 | 28.583 | 28.47 | 27.865 | 38.44 | 38.514 | 42.073 | 43.508 | 42.101 | 39.475 | 35.6 | 32.8 | 30.7 | 30.8 | 30.7 | 30 | 30.3 | 30.1 | 31.5 | 31.4 | 29 | 27 | 25.7 | 23.6 | 21.1 | 19.3 |
Total Equity
| 20.842 | 20.354 | 21.838 | 23.348 | 24.722 | 25.841 | 25.567 | 23.004 | 22.16 | 20.884 | 21.175 | 21.29 | 22.206 | 22.094 | 16.646 | 13.159 | 15.26 | 15.626 | 17.019 | 18.681 | 21.239 | 21.856 | 22.905 | 23.495 | 26.811 | 26.3 | 25.208 | 23.257 | 23.689 | 24.165 | 24.23 | 24.271 | 24.765 | 23.913 | 23.587 | 24.324 | 25.889 | 28.805 | 29.398 | 29.682 | 30.306 | 29.391 | 29.118 | 29.122 | 29.56 | 29.653 | 29.793 | 29.567 | 30.035 | 29.687 | 29.129 | 27.924 | 27.723 | 27.375 | 27.561 | 27.819 | 27.58 | 26.303 | 25.817 | 33.075 | 33.257 | 33.243 | 34.179 | 33.944 | 34.832 | 34.731 | 33.972 | 32.976 | 31.978 | 30.918 | 30.759 | 30.458 | 30.435 | 29.488 | 29.133 | 29.25 | 29.345 | 29.014 | 28.487 | 28.014 | 27.675 | 27.283 | 26.877 | 26.762 | 26.634 | 26.203 | 25.167 | 25.025 | 28.204 | 27.877 | 28.583 | 28.47 | 27.865 | 38.44 | 38.514 | 42.073 | 43.508 | 42.101 | 39.475 | 35.6 | 32.8 | 30.7 | 30.8 | 30.7 | 30 | 30.3 | 30.1 | 31.5 | 31.4 | 29 | 27 | 25.7 | 23.6 | 21.1 | 19.3 |
Total Liabilities & Shareholders Equity
| 40.358 | 37.599 | 39.885 | 40.494 | 43.879 | 45.554 | 45.976 | 42.501 | 40.558 | 39.008 | 41.779 | 39.103 | 37.917 | 39.424 | 40.477 | 35.365 | 36.558 | 36.913 | 40.971 | 36.665 | 40.107 | 41.518 | 44.341 | 42.167 | 43.098 | 45.812 | 53.008 | 42.611 | 40.139 | 42.089 | 41.988 | 40.116 | 40.666 | 41.113 | 42.195 | 42.16 | 45.029 | 49.033 | 48.316 | 46.03 | 50.039 | 47.313 | 47.531 | 45.31 | 45.415 | 47.916 | 47.795 | 46.279 | 47.762 | 49.008 | 47.02 | 43.98 | 44.945 | 44.343 | 43.729 | 44.537 | 45.291 | 44.28 | 43.771 | 50.544 | 50.327 | 49.833 | 50.547 | 53.176 | 54.837 | 52.148 | 40.196 | 38.781 | 37.281 | 34.786 | 33.624 | 33.621 | 34.791 | 33.717 | 34.491 | 33.672 | 34.944 | 34.152 | 32.505 | 31.637 | 32.113 | 30.768 | 30.003 | 29.886 | 30.185 | 29.539 | 31.226 | 31.378 | 32.674 | 33.855 | 35.322 | 41.041 | 42.798 | 47.665 | 44.297 | 53.4 | 52.688 | 46.138 | 44.771 | 40 | 37.5 | 34.5 | 34.5 | 35.1 | 32.8 | 35 | 34.1 | 35.9 | 35.2 | 35 | 30.9 | 30.1 | 31.1 | 26.2 | 24.8 |