
OneSoft Solutions Inc.
OTC:OSSIF
0.50715 (USD) • At close November 17, 2023
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 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 5.75 | 2.28 | 0.714 | 4.307 | 5.008 | 5.172 | 4.392 | 4.701 | 5.555 | 4.302 | 5.497 | 6.453 | 7.23 | 7.422 | 7.211 | 8.236 | 9.455 | 7.877 | 6.953 | 11.293 | 12.144 | 2.635 | 2.002 | 2.815 | 3.508 | 3.648 | 0.519 | 0.946 | 1.469 | 0.079 | 0.525 | 0.621 | 0.806 | 0.766 | 0.482 | 1.144 | 1.729 | 1.365 | 1.917 | 5.297 | 3.482 | 3.303 | 3.516 | 3.873 | 4.113 | 4.317 | 3.402 | 3.828 | 4.453 | 3.936 | 3.963 | 4.387 | 4.031 | 4.111 | 3.273 | 3.811 | 3.319 | 3.427 | 3.11 | 3.488 | 3.041 | 2.974 | 2.225 | 2.485 | 2.612 | 3.117 | 2.895 | 2.176 | 2.345 | 1.566 | 0.439 | 0.932 | 0.84 | 0.653 | 0.932 | 0.433 | 0.662 | 0.597 | 0.625 | 0.584 | 0.289 | 0.38 | 0.141 | 0.159 | 0.208 | 0.216 | 0.268 | 0.245 | 0.399 | 0.457 | 0.672 | 0.69 | 0.739 | 0.523 | 0.553 | 0.292 | 0.315 | 0.287 | 0.299 | 0.309 | 0 | 0.308 | 0.314 | 0.322 |
Short Term Investments
| 5.611 | 5.734 | 4.14 | 3.048 | 2.982 | 3.229 | 3.345 | 3.796 | 3.726 | 4.048 | 5.019 | 5.129 | 0 | 0 | 0 | 0 | 0 | 1.783 | 3.546 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.302 | 0 | 0 | 0 |
Cash and Short Term Investments
| 5.75 | 8.015 | 4.854 | 4.307 | 5.008 | 5.172 | 4.392 | 4.701 | 5.555 | 4.302 | 5.497 | 6.453 | 7.23 | 7.422 | 7.211 | 8.236 | 9.455 | 9.661 | 10.499 | 11.293 | 12.144 | 2.635 | 2.002 | 2.815 | 3.508 | 3.648 | 0.519 | 0.946 | 1.469 | 0.079 | 0.525 | 0.621 | 0.806 | 0.766 | 0.482 | 1.144 | 1.729 | 1.365 | 1.917 | 5.297 | 3.482 | 3.303 | 3.516 | 3.873 | 4.113 | 4.317 | 3.402 | 3.828 | 4.453 | 3.936 | 3.963 | 4.387 | 4.031 | 4.111 | 3.273 | 3.811 | 3.319 | 3.427 | 3.11 | 3.488 | 3.041 | 2.974 | 2.225 | 2.485 | 2.612 | 3.117 | 2.895 | 2.176 | 2.345 | 1.566 | 0.439 | 0.932 | 0.84 | 0.653 | 0.932 | 0.433 | 0.662 | 0.597 | 0.625 | 0.584 | 0.289 | 0.38 | 0.141 | 0.159 | 0.208 | 0.216 | 0.268 | 0.245 | 0.399 | 0.457 | 0.672 | 0.69 | 0.739 | 0.523 | 0.553 | 0.292 | 0.315 | 0.287 | 0.299 | 0.309 | 0.302 | 0.308 | 0.314 | 0.322 |
Net Receivables
| 0.665 | 0.981 | 0.355 | 2.344 | 0.693 | 2.266 | 0.282 | 1.138 | 0.361 | 3.058 | 0.164 | 0.517 | 0.208 | 0.968 | 0.008 | 0.103 | 0.129 | 0.589 | 0.037 | 0.177 | 0.115 | 0.107 | 1.756 | 0.272 | 0.152 | 0.116 | 0.119 | 0.091 | 0.086 | 0.173 | 0.108 | 0.261 | 0.081 | 0.426 | 0.138 | 0.145 | 0.055 | 0.032 | 0.069 | 0.108 | 1.216 | 1.114 | 1.26 | 1.06 | 0.891 | 1.58 | 0.653 | 0.777 | 1.125 | 1.255 | 0.871 | 0.986 | 1.062 | 1.396 | 1.029 | 0.846 | 1.317 | 1.009 | 1.337 | 1.148 | 1.046 | 1.212 | 1.423 | 1.206 | 0.738 | 0.751 | 1.174 | 2.196 | 0.711 | 0.553 | 0.701 | 0.468 | 0.537 | 1.013 | 0.639 | 0.777 | 0.708 | 0.547 | 0.475 | 0.527 | 0.21 | 0.162 | 0.215 | 0.264 | 0.31 | 0.613 | 0.856 | 0.295 | 0.365 | 0.295 | 0.253 | 0.406 | 0.262 | 0.486 | 0.419 | 0.433 | 0.384 | 0.01 | 0.006 | 0.004 | 0.012 | 0.009 | 0.008 | 0.005 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.175 | 0.013 | 0.014 | 0 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0.038 | -0.064 | -0.06 | 0 | 0 | 0 | -0.406 | 0 | 0 | 0 | -0.029 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.149 | 0.094 | 0.103 | 0.09 | 0.129 | 0.15 | 0.109 | 0 | 0.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0.384 | 0.435 | 0.257 | 0.228 | 0.222 | 0.26 | 0.137 | 0.142 | 0.205 | 0.226 | 0.201 | 0.193 | 0.188 | 0.163 | 0.247 | 0.069 | 0.09 | 0.114 | 0.079 | 0.072 | 0.088 | 0.083 | 0.071 | 0.075 | 0.085 | 0.065 | 0.047 | 0.051 | 0.059 | 0.108 | 0.04 | 0.029 | 0.063 | 0.446 | 0.027 | 0.046 | 0.025 | 0.08 | 0.034 | 0.04 | 1.48 | 1.338 | 1.225 | 1.237 | 1.122 | 1.222 | 0.992 | 0.895 | 0.834 | 0.897 | 0.083 | 0.087 | 0.086 | 0.752 | 0.073 | 0.092 | 0.124 | 0.093 | 0.052 | 0.062 | 0.069 | 0.06 | 0.039 | 0.105 | 0.106 | 0.117 | 0.122 | 0.165 | 0.154 | 0.149 | 0.096 | 0.104 | 0.092 | 0.168 | 0.175 | 0.134 | 0.135 | 0.112 | 0.02 | 0.027 | 0.015 | 0.219 | 0.206 | 0.214 | 0.217 | 0.218 | 0.21 | 0.201 | 0.201 | 0.202 | 0.004 | 0.005 | 0.008 | 0.002 | 0.025 | 0.025 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 |
Total Current Assets
| 6.798 | 9.43 | 5.467 | 6.898 | 5.941 | 7.698 | 4.821 | 5.981 | 6.12 | 7.585 | 5.875 | 7.176 | 7.637 | 8.565 | 7.478 | 8.422 | 9.687 | 10.378 | 10.629 | 11.542 | 12.347 | 2.825 | 3.829 | 3.161 | 3.745 | 3.841 | 0.685 | 1.126 | 1.677 | 0.374 | 0.673 | 0.911 | 1.067 | 1.232 | 0.648 | 1.334 | 1.809 | 1.489 | 2.02 | 5.444 | 6.178 | 5.77 | 6.001 | 6.17 | 6.126 | 7.135 | 5.046 | 5.499 | 6.412 | 6.088 | 4.918 | 5.459 | 5.179 | 5.617 | 4.374 | 4.749 | 4.759 | 4.529 | 4.499 | 4.698 | 4.156 | 4.247 | 3.687 | 3.797 | 3.456 | 3.986 | 4.191 | 4.538 | 3.211 | 2.269 | 1.236 | 1.504 | 1.469 | 1.834 | 1.745 | 1.343 | 1.505 | 1.256 | 1.12 | 1.138 | 0.513 | 0.761 | 0.562 | 0.637 | 0.735 | 1.048 | 1.334 | 0.74 | 0.966 | 0.954 | 0.93 | 1.101 | 1.009 | 1.011 | 0.997 | 0.75 | 0.714 | 0.297 | 0.305 | 0.312 | 0.315 | 0.317 | 0.323 | 0.328 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.036 | 0.032 | 0.031 | 0.035 | 0.034 | 0.032 | 0.038 | 0.033 | 0.031 | 0.024 | 0.023 | 0.021 | 0.022 | 0.019 | 0.022 | 0.02 | 0.022 | 0.02 | 0.019 | 0.021 | 0.021 | 0.024 | 0.021 | 0.025 | 0.029 | 0.023 | 0.031 | 0.028 | 0.022 | 0.025 | 0.023 | 0.022 | 0.019 | 0.018 | 0.015 | 0.017 | 0.009 | 0.009 | 0.01 | 0.003 | 0.07 | 0.079 | 0.086 | 0.095 | 0.099 | 0.096 | 0.09 | 0.09 | 0.1 | 0.101 | 0.122 | 0.111 | 0.09 | 0.092 | 0.112 | 0.12 | 0.126 | 0.134 | 0.122 | 0.128 | 0.139 | 0.145 | 0.155 | 0.175 | 0.178 | 0.16 | 0.162 | 0.135 | 0.154 | 0.17 | 0.197 | 0.184 | 0.188 | 0.178 | 0.167 | 0.165 | 0.166 | 0.119 | 0.126 | 0.134 | 0.106 | 0.114 | 0.124 | 0.135 | 0.147 | 0.15 | 0.147 | 0.035 | 0.038 | 0.041 | 0.045 | 0.048 | 0.051 | 0.056 | 0.057 | 0.063 | 0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 0.478 | 0.478 | 0.478 | 0.478 | 0.478 | 0.478 | 0.478 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.156 | 0.208 | 0.208 | 0.208 | 0.208 | 0.208 | 0.208 | 0.208 | 0.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0.121 | 0.124 | 0.119 | 0.118 | 0.116 | 0.115 | 0.111 | 0.11 | 0.115 | 0.111 | 0.114 | 0.11 | 0.108 | 0.109 | 0.149 | 0.149 | 0.149 | 0.149 | 0.149 | 0.149 | 0.149 | 0.149 | 0.149 | 0.149 | 0.149 | 0.149 | 0.149 | 0.149 | 0.149 | 0.149 | 0.149 | 0.149 | 0.149 | 0.149 | 0.149 | 0 | 0 | 0.149 | 0 | 0 | 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
| 1.22 | 1.198 | 1.167 | 1.202 | 1.245 | 1.313 | 1.374 | 0.898 | 0.873 | 0.862 | 0.848 | 0.805 | 0.842 | 0.897 | 0.79 | 0.893 | 0.942 | 1.042 | 1.141 | 1.244 | 1.284 | 1.33 | 1.425 | 1.362 | 1.21 | 1.102 | 1.236 | 1.285 | 1.415 | 1.236 | 1.302 | 1.102 | 0.905 | 0.647 | 0.716 | 0.76 | 0 | 0 | 0 | 0 | 0.223 | 0.266 | 0.727 | 0.763 | 0.77 | 0.758 | 0.699 | 0.69 | 0.722 | 0.692 | 0.556 | 0.595 | 0.654 | 0.722 | 0.47 | 0.543 | 0.594 | 0.659 | 0.799 | 0.698 | 0.63 | 0.663 | 0.81 | 0.957 | 1.103 | 1.25 | 1.409 | 1.555 | 1.647 | 1.719 | 1.738 | 1.76 | 1.806 | 1.829 | 1.897 | 1.753 | 1.764 | 1.863 | 1.395 | 1.395 | 0 | 0 | 0 | 0 | 0 | 0 | 1.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 1.698 | 1.675 | 1.644 | 1.68 | 1.723 | 1.79 | 1.851 | 1.053 | 1.028 | 1.018 | 1.003 | 0.961 | 0.998 | 1.053 | 0.946 | 1.048 | 1.097 | 1.197 | 1.297 | 1.399 | 1.44 | 1.486 | 1.58 | 1.517 | 1.366 | 1.258 | 1.443 | 1.493 | 1.623 | 1.444 | 1.51 | 1.309 | 1.113 | 0.854 | 0.716 | 0.76 | 0 | 0 | 0 | 0 | 0.344 | 0.39 | 0.846 | 0.881 | 0.886 | 0.873 | 0.81 | 0.8 | 0.837 | 0.803 | 0.67 | 0.704 | 0.762 | 0.831 | 0.619 | 0.692 | 0.742 | 0.807 | 0.947 | 0.847 | 0.779 | 0.812 | 0.959 | 1.105 | 1.252 | 1.399 | 1.557 | 1.704 | 1.796 | 1.868 | 1.886 | 1.909 | 1.955 | 1.978 | 2.046 | 1.753 | 1.764 | 1.863 | 1.395 | 1.395 | 0 | 0 | 0 | 0 | 0 | 0 | 1.76 | 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 | 0.864 | 0.864 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.056 | -0.056 | -0.056 | -0.056 | -0.17 | -0.17 | -0.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0 | 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 | -0.864 | -0.864 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.056 | 0.056 | 0.056 | 0.056 | 0.17 | 0.17 | 0.17 | 0.17 | 0.341 | 0.341 | 0.341 | 0.293 | 0.149 | 0.149 | 0.149 | 0.149 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0 | 0 | 0 | 0.05 | 0.05 | 0.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0.105 | 0.107 | 0.206 | 0.107 | 0.138 | 0.138 | 0.138 | 0.136 | 0.155 | 0.082 | 0.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.864 | 0.864 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.056 | 0.056 | 0.056 | 0.056 | 0.17 | 0.17 | 0.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.011 | 0.011 | 0.013 | 0.318 | 0.235 | 0.116 | 0.146 | 0.176 | 0.206 | 0.236 | 0.274 | 0.42 | 0.461 | 0.54 | 0.478 | 0.188 | 0.107 | 0.225 | 0.665 | 0.675 | 0.714 | 0.672 | 0.58 | 0.514 | 0.445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 1.734 | 1.707 | 1.675 | 1.715 | 1.756 | 1.822 | 1.89 | 1.951 | 1.924 | 1.042 | 1.027 | 0.981 | 1.02 | 1.072 | 0.968 | 1.069 | 1.119 | 1.217 | 1.316 | 1.421 | 1.461 | 1.509 | 1.601 | 1.542 | 1.395 | 1.281 | 1.474 | 1.521 | 1.645 | 1.469 | 1.533 | 1.332 | 1.132 | 0.873 | 0.73 | 0.777 | 0.009 | 0.009 | 0.01 | 0.003 | 0.414 | 0.469 | 0.988 | 1.032 | 1.041 | 1.025 | 1.071 | 1.06 | 1.108 | 1.074 | 1.133 | 1.156 | 1.193 | 1.215 | 0.88 | 0.962 | 1.017 | 1.09 | 1.119 | 1.025 | 0.968 | 1.007 | 1.163 | 1.33 | 1.48 | 1.608 | 1.769 | 1.888 | 2 | 2.087 | 2.133 | 2.152 | 2.204 | 2.217 | 2.225 | 2.237 | 2.165 | 2.098 | 1.717 | 1.779 | 0.312 | 0.35 | 0.398 | 0.555 | 0.608 | 0.69 | 2.49 | 0.329 | 0.351 | 0.373 | 0.848 | 0.862 | 0.903 | 0.865 | 0.792 | 0.659 | 0.59 | 0.021 | 0.023 | 0.025 | 0.026 | 0.028 | 0.03 | 0.033 |
Total Assets
| 8.532 | 11.137 | 7.142 | 8.613 | 7.697 | 9.52 | 6.711 | 7.931 | 8.044 | 8.627 | 6.901 | 8.157 | 8.657 | 9.637 | 8.446 | 9.491 | 10.806 | 11.595 | 11.944 | 12.962 | 13.808 | 4.334 | 5.431 | 4.703 | 5.14 | 5.123 | 2.159 | 2.647 | 3.322 | 1.843 | 2.206 | 2.243 | 2.199 | 2.105 | 1.379 | 2.111 | 1.818 | 1.498 | 2.03 | 5.447 | 6.592 | 6.239 | 6.989 | 7.202 | 7.167 | 8.16 | 6.117 | 6.56 | 7.52 | 7.162 | 6.05 | 6.616 | 6.372 | 6.833 | 5.254 | 5.71 | 5.777 | 5.62 | 5.619 | 5.723 | 5.124 | 5.254 | 4.85 | 5.127 | 4.936 | 5.594 | 5.96 | 6.426 | 5.211 | 4.356 | 3.369 | 3.656 | 3.673 | 4.051 | 3.971 | 3.58 | 3.67 | 3.353 | 2.837 | 2.917 | 0.825 | 1.111 | 0.959 | 1.192 | 1.343 | 1.738 | 3.824 | 1.07 | 1.317 | 1.326 | 1.777 | 1.963 | 1.912 | 1.875 | 1.79 | 1.409 | 1.304 | 0.319 | 0.328 | 0.337 | 0.341 | 0.346 | 0.353 | 0.361 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1.376 | 1.68 | 1.271 | 1.185 | 0.821 | 1.108 | 0.704 | 0.89 | 0.62 | 0.746 | 0.659 | 0.616 | 0.495 | 0.585 | 0.681 | 0.546 | 0.454 | 0.685 | 0.6 | 0.526 | 0.567 | 0.58 | 0.707 | 0.287 | 0.357 | 0.279 | 0.254 | 0.246 | 0.305 | 0.304 | 0.19 | 0.275 | 0.379 | 0.322 | 0.316 | 0.338 | 0.223 | 0.056 | 0.052 | 0.34 | 2.468 | 1.345 | 2.007 | 1.632 | 1.595 | 1.517 | 1.257 | 1.413 | 2.114 | 0.877 | 1.287 | 1.679 | 1.291 | 1.198 | 0 | 1.33 | 0 | 0 | 0 | 0 | 0 | -0.012 | 0.986 | 0.86 | 0.886 | 1.002 | 0.899 | 0.817 | 0.858 | 1.057 | 0.607 | 0.444 | 0.448 | 0.596 | 0.614 | 0.422 | 0.541 | 0.527 | 0.575 | 0.414 | 0.306 | 0.326 | 0.272 | 0.317 | 0.351 | 0.378 | 0.283 | 0.131 | 0.308 | 0.319 | 0.198 | 0.245 | 0.215 | 0.187 | 0.198 | 0.103 | 0.053 | 0.004 | 0.004 | 0.003 | 0.003 | 0.002 | 0.002 | 0.005 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.009 | 0.004 | 0.004 | 0.004 | 0.004 | 0.008 | 0 | 0.001 | 0.002 | 0.02 | 0.016 | 0.004 | -0.686 | 0.016 | 0.005 | 0.016 | 0.016 | 0.004 | 0.005 | 0.005 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.169 | 0.165 | 0.169 | 0.301 | 0.386 | 0.447 | 0.542 | 0.493 | 0.459 | 0.076 | 0.051 | 0.093 | 0.301 | 0.368 | 0.317 | 0.333 | 0.133 | 0.347 | 0.36 | 0.332 | 0.33 | 0.291 | 0.378 | 0.314 | 0.289 | 0.218 | 0.194 | 0.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.089 | 0.264 | 0.332 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.274 | 6.2 | 2.366 | 4.152 | 3.774 | 4.976 | 2.104 | 2.841 | 2.955 | 3.565 | 0.882 | 1.559 | 1.904 | 2.037 | 0.414 | 1.019 | 1.537 | 0.931 | 1.64 | 1.952 | 2.236 | 0.552 | 0.703 | 2.34 | 2.184 | 2.153 | 0.064 | 0.031 | 0 | 0 | 0.078 | 0.144 | 0.002 | 0.01 | 0.027 | 0.044 | 0.013 | 0.022 | 0.02 | 0.015 | 3.931 | 3.661 | 3.208 | 3.357 | 3.127 | 3.121 | 2.706 | 2.763 | 2.848 | 2.675 | 1.826 | 1.889 | 1.721 | 2.515 | 2.321 | 2.582 | 2.391 | 2.297 | 2.494 | 2.632 | 2.363 | 2.513 | 2.44 | 2.448 | 2.146 | 2.129 | 2.057 | 2.31 | 2.191 | 2.189 | 1.706 | 1.633 | 1.76 | 1.748 | 1.648 | 1.556 | 1.56 | 1.376 | 1.332 | 1.38 | 0.567 | 0.448 | 0.241 | 0.291 | 0.255 | 0.094 | 0.099 | 0.038 | 0.056 | 0.013 | 0.05 | 0.088 | 0.069 | 0.047 | 0.048 | 0.05 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 0.252 | 6.642 | 0.308 | 4.399 | 4.257 | 5.432 | 2.688 | 3.205 | 0.172 | 3.629 | 1.061 | 1.569 | 1.914 | 2.047 | 0.572 | 1.029 | 1.547 | 1.098 | 1.808 | 1.962 | 2.241 | 0.557 | 0 | 0 | 0 | 2.239 | 0.094 | 0.047 | 0.015 | 0.027 | 0.095 | 0.159 | 0.002 | 0.009 | 0.009 | 0.006 | 0.036 | 0.179 | 0.302 | 2.902 | 4.624 | 5.223 | 4.091 | 4.226 | 4.027 | 4.748 | 3.498 | 0.84 | 0.866 | 1.716 | 0.856 | 0.878 | 1.297 | 1.067 | 1.391 | 0.012 | 1.595 | 1.598 | 1.387 | 1.533 | 1.63 | 1.497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.004 | 0.009 | 0.023 | 0.122 | 0.131 | 0.05 | 0 | 0.127 | 0 | 0 | 0 | 0 | 0 | 0.082 | 0.076 | 0.471 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 5.902 | 8.321 | 3.945 | 5.584 | 5.077 | 6.54 | 3.392 | 4.095 | 3.913 | 4.376 | 1.72 | 2.185 | 2.409 | 2.632 | 1.253 | 1.575 | 2.001 | 1.784 | 2.408 | 2.489 | 2.808 | 1.137 | 1.41 | 2.627 | 2.54 | 2.519 | 0.348 | 0.293 | 0.319 | 0.332 | 0.285 | 0.434 | 0.381 | 0.34 | 0.352 | 0.388 | 0.273 | 0.325 | 0.619 | 3.574 | 7.097 | 6.577 | 6.103 | 5.863 | 5.626 | 6.269 | 4.763 | 5.016 | 5.829 | 5.27 | 3.989 | 4.461 | 4.313 | 4.633 | 3.728 | 3.927 | 4.003 | 3.912 | 3.886 | 4.17 | 3.997 | 4.01 | 3.426 | 3.308 | 3.031 | 3.132 | 2.956 | 3.126 | 3.049 | 3.417 | 2.482 | 2.255 | 2.532 | 2.852 | 2.839 | 2.571 | 2.594 | 2.478 | 1.982 | 1.846 | 0.966 | 1.075 | 0.88 | 1.008 | 1.015 | 1.076 | 0.729 | 0.529 | 0.696 | 0.661 | 0.539 | 0.71 | 0.598 | 0.523 | 0.464 | 0.347 | 0.35 | 0.004 | 0.004 | 0.003 | 0.003 | 0.002 | 0.002 | 0.005 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.005 | 0.003 | 0.004 | 0.005 | 0.011 | 0.031 | 0.021 | 0 | 0 | 0.028 | 0 | 0.001 | 0.002 | 0.013 | 0.005 | 0.021 | 0.025 | 0.007 | 0.007 | 0.009 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.058 | 0.066 | 0.118 | 0.099 | 0.099 | 0.099 | 0.099 | 0.099 | 0.13 | 0.13 | 0.139 | 0.139 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.088 | 0.164 | 0.239 | 0.302 | 0.379 | 0.442 | 0.524 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0 | -0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.179 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.035 | 0.035 | 0.035 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.243 | 0.243 | 0.243 | 0.243 | 0.012 | 0.012 | 0.012 | 0.012 | 0.004 | 0.004 | 0.016 | 0.053 | 0.085 | 0.122 | 0.159 | 0.195 | 0.232 | 0.268 | 0.305 | 0.341 | 0.378 | 0.415 | 0.451 | 0.488 | 0.475 | 0.511 | 0.548 | 0.585 | 0 | 0 | 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 | 0.119 | 0.116 | 0.117 | 0.114 | 0.235 | 0.233 | 0.279 | 0.179 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.497 | 0.465 | 0.431 | 0.339 | 0.361 | 0.377 | 0.389 | 0.381 | 0.409 | 0.445 | 0.246 | 0.211 | 0.211 | 0 | 0 | 0 | 0 | 0.007 | 0.009 | 0.014 | 0.017 | 0.019 | 0.016 | 0 | 0 | 0.03 | 0.027 | 0 | 0.013 | 0.004 | 0.007 | 0 | 0.012 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.397 | 0.447 | 0.604 | 0.678 | 0.661 | 0.662 | 0.637 | 0.687 | 0.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0.038 | 0.038 | 0.038 | 0.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 0 | 0.119 | 0.116 | 0.117 | 0.114 | 0.235 | 0.233 | 0.279 | 0.344 | 0.239 | 0.302 | 0.379 | 0.442 | 0.524 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.497 | 0.465 | 0.431 | 0.339 | 0.361 | 0.377 | 0.389 | 0.381 | 0.409 | 0.445 | 0.246 | 0.211 | 0.211 | 0 | 0 | 0 | 0 | 0.009 | 0.014 | 0.017 | 0.021 | 0.024 | 0.027 | 0.032 | 0.022 | 0.032 | 0.028 | 0.271 | 0.256 | 0.248 | 0.252 | 0.025 | 0.029 | 0.033 | 0.037 | 0.011 | 0.011 | 0.025 | 0.053 | 0.085 | 0.122 | 0.159 | 0.195 | 0.232 | 0.268 | 0.305 | 0.341 | 0.378 | 0.415 | 0.451 | 0.488 | 0.475 | 0.511 | 0.548 | 0.585 | 0.397 | 0.48 | 0.637 | 0.711 | 0.694 | 0.695 | 0.695 | 0.753 | 0.864 | 0.099 | 0.099 | 0.099 | 0.099 | 0.099 | 0.13 | 0.168 | 0.177 | 0.177 | 0.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 5.902 | 8.441 | 4.061 | 5.701 | 5.191 | 6.775 | 3.625 | 4.374 | 4.257 | 4.615 | 2.022 | 2.564 | 2.851 | 3.156 | 1.253 | 1.575 | 2.001 | 1.784 | 2.408 | 2.489 | 2.808 | 1.137 | 1.41 | 3.123 | 3.006 | 2.949 | 0.687 | 0.654 | 0.696 | 0.721 | 0.666 | 0.843 | 0.826 | 0.586 | 0.563 | 0.599 | 0.273 | 0.325 | 0.619 | 3.574 | 7.106 | 6.591 | 6.12 | 5.884 | 5.65 | 6.296 | 4.795 | 5.038 | 5.861 | 5.298 | 4.26 | 4.717 | 4.561 | 4.885 | 3.753 | 3.956 | 4.035 | 3.949 | 3.897 | 4.182 | 4.022 | 4.063 | 3.511 | 3.43 | 3.19 | 3.327 | 3.188 | 3.395 | 3.354 | 3.758 | 2.86 | 2.67 | 2.984 | 3.34 | 3.314 | 3.082 | 3.142 | 3.062 | 2.379 | 2.325 | 1.604 | 1.787 | 1.575 | 1.703 | 1.71 | 1.829 | 1.593 | 0.628 | 0.795 | 0.76 | 0.638 | 0.809 | 0.728 | 0.691 | 0.641 | 0.524 | 0.402 | 0.004 | 0.004 | 0.003 | 0.003 | 0.002 | 0.002 | 0.005 |
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 |
Common Stock
| 21.396 | 21.254 | 21.238 | 21.199 | 20.377 | 20.329 | 19.985 | 19.988 | 19.924 | 19.312 | 19.305 | 19.074 | 18.465 | 18.447 | 18.212 | 18.015 | 18.011 | 17.813 | 17.646 | 17.499 | 17.48 | 9.261 | 0 | 8.651 | 8.651 | 7.888 | 5.969 | 5.943 | 5.943 | 3.67 | 3.565 | 3.536 | 3.129 | 3.009 | 2.605 | 2.607 | 2.001 | 1.255 | 1.255 | 1.256 | 4.489 | 4.489 | 4.493 | 4.557 | 4.568 | 4.617 | 4.634 | 4.67 | 4.718 | 4.756 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -22.485 | -21.87 | -21.167 | -20.892 | -21.011 | -20.452 | -19.823 | -19.332 | -19.137 | -18.153 | -17.089 | -16.133 | -15.428 | -14.297 | -13.302 | -12.363 | -11.364 | -10.019 | -10.046 | -8.921 | -8.262 | -7.355 | -6.44 | -8.251 | -7.523 | -6.756 | -5.791 | -5.162 | -4.376 | -3.875 | -3.155 | -3.176 | -2.816 | -2.412 | -2.092 | -1.374 | -0.701 | -0.081 | 0.156 | 0.618 | -5.561 | -5.351 | -4.216 | -3.832 | -3.643 | -3.326 | -4.662 | -4.471 | -4.305 | -4.126 | -4.173 | -4.07 | -4.127 | -3.884 | -4.294 | -3.953 | -3.955 | -3.967 | -3.813 | -3.967 | -4.38 | -4.265 | -4.09 | -3.704 | -3.624 | -3.073 | -2.43 | -2.107 | -3.132 | -2.837 | -2.879 | -2.372 | -2.654 | -2.599 | -2.59 | -2.743 | -2.687 | -2.917 | -2.833 | -2.697 | -2.676 | -2.283 | -2.223 | -2.118 | -1.975 | -1.699 | -0.899 | -0.687 | -0.608 | -0.563 | 0.01 | 0.024 | 0.055 | 0.111 | 0.075 | 0.104 | 0.121 | -0.05 | -0.04 | -0.031 | -0.062 | -0.021 | -0.015 | -0.009 |
Accumulated Other Comprehensive Income/Loss
| -0.103 | -0.072 | 0.048 | -0.004 | 0.03 | -0.018 | -0.022 | -0.077 | 0.018 | 0.04 | 0.026 | 0.012 | 0.051 | -0.01 | -0.002 | 0.003 | -0 | 0.005 | 0.021 | 0.013 | 0.018 | -0.053 | 0 | 0 | 0 | 0.121 | 0.464 | 0.47 | 0.47 | 0.839 | 0.851 | 0.858 | 0.923 | 0.801 | 0.218 | 0.218 | 0.218 | -0 | -0 | 0 | -0.048 | -0.079 | -0.003 | 0.014 | 0.032 | 0.035 | 0.079 | 0.086 | 0.044 | 0.078 | 0.055 | 0.074 | 0.079 | 0.09 | 0.084 | 0.045 | 0.067 | 0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.268 | 0.243 | 0.236 | 0.312 | 0.301 | 0.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.035 | -0.035 | -0.035 | 0 | -0.035 | -0.035 | -0.035 |
Other Total Stockholders Equity
| 3.821 | 3.385 | 2.963 | 2.607 | 3.11 | 2.885 | 2.947 | 2.979 | 2.981 | 2.813 | 2.637 | 2.64 | 2.718 | 2.341 | 2.285 | 2.261 | 2.159 | 1.877 | 1.78 | 1.747 | 1.628 | 1.343 | 10.461 | 1.181 | 1.006 | 0.92 | 0.831 | 0.742 | 0.589 | 0.487 | 0.278 | 0.182 | 0.136 | 0.121 | 0.085 | 0.062 | 0.027 | 0 | 0 | 0 | 0.605 | 0.589 | 0.596 | 0.58 | 0.561 | 0.538 | 5.905 | 5.907 | 5.921 | 1.156 | 5.908 | 5.894 | 5.859 | 5.819 | 5.712 | 5.662 | 5.63 | 5.586 | 5.535 | 5.508 | 5.482 | 5.456 | 5.429 | 5.401 | 5.37 | 5.34 | 5.202 | 5.138 | 4.989 | 3.436 | 3.388 | 3.359 | 3.344 | 3.311 | 3.247 | 2.972 | 2.972 | 2.972 | 2.979 | 2.988 | 1.608 | 1.608 | 1.608 | 1.608 | 1.608 | 1.608 | 3.13 | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 | 1.074 | 1.074 | 0.781 | 0.842 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
Total Shareholders Equity
| 2.63 | 2.697 | 3.081 | 2.912 | 2.506 | 2.745 | 3.086 | 3.558 | 3.787 | 4.012 | 4.879 | 5.593 | 5.806 | 6.481 | 7.194 | 7.916 | 8.805 | 9.811 | 9.537 | 10.474 | 11 | 3.197 | 4.021 | 1.58 | 2.135 | 2.174 | 1.472 | 1.993 | 2.625 | 1.122 | 1.54 | 1.4 | 1.372 | 1.519 | 0.815 | 1.513 | 1.545 | 1.174 | 1.411 | 1.873 | -0.514 | -0.351 | 0.869 | 1.318 | 1.517 | 1.864 | 1.322 | 1.522 | 1.659 | 1.864 | 1.79 | 1.899 | 1.811 | 1.948 | 1.502 | 1.754 | 1.741 | 1.671 | 1.722 | 1.541 | 1.103 | 1.191 | 1.339 | 1.697 | 1.746 | 2.267 | 2.772 | 3.031 | 1.857 | 0.598 | 0.509 | 0.987 | 0.69 | 0.711 | 0.657 | 0.498 | 0.528 | 0.291 | 0.458 | 0.592 | -0.779 | -0.676 | -0.616 | -0.511 | -0.368 | -0.091 | 2.231 | 0.442 | 0.521 | 0.566 | 1.14 | 1.154 | 1.185 | 1.184 | 1.149 | 0.885 | 0.901 | 0.315 | 0.325 | 0.334 | 0.338 | 0.344 | 0.35 | 0.356 |
Total Equity
| 2.63 | 2.697 | 3.081 | 2.912 | 2.506 | 2.745 | 3.086 | 3.558 | 3.787 | 4.012 | 4.879 | 5.593 | 5.806 | 6.481 | 7.194 | 7.916 | 8.805 | 9.811 | 9.537 | 10.474 | 11 | 3.197 | 4.021 | 1.58 | 2.135 | 2.174 | 1.472 | 1.993 | 2.625 | 1.122 | 1.54 | 1.4 | 1.372 | 1.519 | 0.815 | 1.513 | 1.545 | 1.174 | 1.411 | 1.873 | -0.514 | -0.351 | 0.869 | 1.318 | 1.517 | 1.864 | 1.322 | 1.522 | 1.659 | 1.864 | 1.79 | 1.899 | 1.811 | 1.948 | 1.502 | 1.754 | 1.741 | 1.671 | 1.722 | 1.541 | 1.103 | 1.191 | 1.339 | 1.697 | 1.746 | 2.267 | 2.772 | 3.031 | 1.857 | 0.598 | 0.509 | 0.987 | 0.69 | 0.711 | 0.657 | 0.498 | 0.528 | 0.291 | 0.458 | 0.592 | -0.779 | -0.676 | -0.616 | -0.511 | -0.368 | -0.091 | 2.231 | 0.442 | 0.521 | 0.566 | 1.14 | 1.154 | 1.185 | 1.184 | 1.149 | 0.885 | 0.901 | 0.315 | 0.325 | 0.334 | 0.338 | 0.344 | 0.35 | 0.356 |
Total Liabilities & Shareholders Equity
| 8.532 | 11.137 | 7.142 | 8.613 | 7.697 | 9.52 | 6.711 | 7.931 | 8.044 | 8.627 | 6.901 | 8.157 | 8.657 | 9.637 | 8.446 | 9.491 | 10.806 | 11.595 | 11.944 | 12.962 | 13.808 | 4.334 | 5.431 | 4.703 | 5.14 | 5.123 | 2.159 | 2.647 | 3.322 | 1.843 | 2.206 | 2.243 | 2.199 | 2.105 | 1.379 | 2.111 | 1.818 | 1.498 | 2.03 | 5.447 | 6.592 | 6.239 | 6.989 | 7.202 | 7.167 | 8.16 | 6.117 | 6.56 | 7.52 | 7.162 | 6.05 | 6.616 | 6.372 | 6.833 | 5.254 | 5.71 | 5.777 | 5.62 | 5.619 | 5.723 | 5.124 | 5.254 | 4.85 | 5.127 | 4.936 | 5.594 | 5.96 | 6.426 | 5.211 | 4.356 | 3.369 | 3.656 | 3.673 | 4.051 | 3.971 | 3.58 | 3.67 | 3.353 | 2.837 | 2.917 | 0.825 | 1.111 | 0.959 | 1.192 | 1.343 | 1.738 | 3.824 | 1.07 | 1.317 | 1.326 | 1.777 | 1.963 | 1.912 | 1.875 | 1.79 | 1.409 | 1.304 | 0.319 | 0.328 | 0.337 | 0.341 | 0.346 | 0.353 | 0.361 |