Oncotelic Therapeutics, Inc.
OTC:OTLC
0.037 (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 | 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 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q2 | 1993 Q4 | 1993 Q3 | 1992 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.072 | 0.209 | 0.19 | 0.268 | 0.182 | 0.19 | 0.241 | 0.254 | 0.4 | 0.098 | 0.569 | 0.078 | 0.461 | 0.831 | 0.474 | 1.362 | 0.661 | 0.183 | 0.082 | 0.016 | 0.084 | 0.2 | 0.629 | 1.058 | 1.966 | 0.233 | 1.115 | 1.908 | 5.004 | 6.041 | 3.535 | 5.167 | 7.939 | 10.276 | 27.285 | 30.251 | 33.093 | 35.735 | 30.031 | 32.887 | 36.271 | 24.735 | 7.005 | 8.797 | 7.752 | 4.582 | 4.946 | 6.323 | 6.922 | 8.146 | 9.972 | 12.664 | 8.46 | 2.705 | 4.602 | 6.454 | 7.237 | 14.014 | 13.932 | 21.883 | 8.045 | 12.219 | 18.275 | 8.755 | 14.682 | 11.492 | 8.527 | 11.828 | 9.373 | 21.876 | 15.687 | 20.21 | 25.709 | 26.663 | 32.344 | 13.378 | 21.347 | 33.763 | 15.988 | 13.414 | 10.284 | 13.655 | 0.878 | 3.501 | 11.643 | 1.684 | 3.752 | 6.475 | 10.802 | 16.525 | 19.03 | 20.749 | 22.802 | 24.525 | 27.063 | 29.259 | 31.143 | 37.481 | 30.448 | 23.8 | 27.5 | 29.9 | 31.8 | 34.8 | 36.3 | 38.6 | 40.1 | 42.2 | 42.2 | 42.7 | 40.5 | 12.4 | 10.7 | 10.5 | 10.4 | 0.3 | 0.5 | 1.2 | 2.5 | 7.5 | 7.5 | 0.2 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0.006 | 0 | 0 | 0 | 2.303 | 8.512 | 11.113 | 11.402 | 12.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.626 | 14.479 | 0.643 | 2.33 | 3.591 | 11.621 | 19.911 | 21.348 | 27.095 | 20.353 | 29.661 | 27.581 | 24.501 | 27.271 | 23.355 | 23.461 | 17.539 | 8.537 | 14.514 | 19.824 | 25.241 | 25.37 | 17.694 | 17.074 | 11.219 | 8.306 | 8.078 | 7.34 | 4.441 | 1.671 | 0 | 0 | 0 | 0.859 | 0.549 | 1.426 | 2.267 | 0 | 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
| 0.072 | 0.209 | 0.19 | 0.268 | 0.182 | 0.19 | 0.241 | 0.254 | 0.4 | 0.098 | 0.569 | 0.078 | 0.461 | 0.831 | 0.474 | 1.362 | 0.661 | 0.183 | 0.082 | 0.016 | 0.084 | 0.2 | 0.629 | 1.058 | 1.966 | 0.233 | 1.115 | 1.908 | 5.004 | 8.344 | 12.047 | 16.28 | 19.341 | 22.886 | 27.285 | 30.251 | 33.093 | 35.735 | 30.031 | 32.887 | 36.271 | 24.735 | 7.005 | 8.797 | 7.752 | 4.582 | 4.946 | 6.323 | 6.922 | 8.146 | 9.972 | 12.664 | 8.46 | 2.705 | 4.602 | 6.454 | 7.237 | 14.014 | 13.932 | 21.883 | 12.626 | 26.698 | 18.918 | 11.085 | 18.273 | 23.113 | 28.438 | 33.176 | 36.468 | 42.229 | 45.348 | 47.791 | 50.21 | 53.934 | 55.699 | 36.839 | 38.886 | 42.3 | 30.502 | 33.238 | 35.525 | 39.025 | 18.572 | 20.575 | 22.862 | 9.99 | 11.831 | 13.815 | 15.243 | 18.196 | 19.03 | 20.749 | 22.802 | 25.384 | 27.612 | 30.685 | 33.41 | 37.481 | 30.448 | 23.8 | 27.5 | 29.9 | 31.8 | 34.8 | 36.3 | 38.6 | 40.1 | 42.2 | 42.2 | 42.7 | 40.5 | 12.4 | 10.7 | 10.5 | 10.4 | 0.3 | 0.5 | 1.2 | 2.5 | 7.5 | 7.5 | 0.2 |
Net Receivables
| 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.07 | 0.156 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0 | 0.105 | 0.147 | 0.234 | 0.278 | 0.486 | 0.391 | 0.352 | 9.25 | 0.5 | 0.4 | 0.3 | 0.2 | 0.6 | 0.5 | 0.3 | 0.3 | 0.6 | 0.4 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0 | 0 | 0 | 3.6 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.382 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.169 | 0.155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.103 | 0.298 | 0 | 0.668 | 0.111 | 0.432 | 0 | 0 | 0 | 0 | 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
| 0.101 | 0.003 | 0.062 | 0.117 | 0.081 | 0.023 | 0.042 | 0.038 | 0.044 | 0.041 | 0.039 | 0.041 | 0.077 | 0.105 | 0.122 | 0.108 | 0.205 | 0.142 | 0.083 | 0.11 | 0.21 | 0.14 | 0.17 | 0.182 | 0.1 | 0.171 | 0.022 | 0.772 | 1.162 | 1.542 | 1.946 | 0.934 | 1.035 | 1.297 | 0.105 | 0.416 | 0.471 | 0.755 | 0.322 | 0.28 | 0.468 | 0.409 | 0.16 | 0.301 | 0.403 | 0.423 | 0.297 | 0.306 | 0.546 | 0.465 | 0.675 | 0.269 | 0.522 | 0.616 | 0.406 | 0.623 | 0.781 | 0.992 | 0.892 | 1.501 | 0.833 | 0.836 | 0.628 | 1.039 | 0.746 | 0.635 | 0.426 | 0.817 | 1.093 | 0.582 | 0.641 | 0.627 | 0.384 | 0.447 | 0.256 | 0.349 | 0.284 | 0.236 | 0.105 | 0.138 | 0.392 | 0.641 | 0.413 | 0.458 | 0.176 | 0.043 | 0.04 | 0.1 | 0.119 | 0.312 | 0.47 | 0.765 | 0.176 | 0.503 | 0.348 | 0.237 | 0.358 | 0.513 | 1.316 | 0.3 | 0.4 | 0.7 | 0.7 | 0.3 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | 0.2 | 0.3 | 0.1 | 0.1 | 0.2 | 0.6 | 2.6 | 3.4 | 3.5 | 0.4 | 0 | 0 | 0 |
Total Current Assets
| 0.192 | 0.231 | 0.272 | 0.366 | 0.282 | 0.233 | 0.303 | 0.312 | 0.463 | 0.158 | 0.627 | 0.189 | 0.694 | 0.955 | 0.616 | 1.49 | 0.783 | 0.274 | 0.273 | 0.071 | 0.189 | 0.34 | 0.799 | 1.149 | 2.066 | 0.404 | 1.137 | 2.938 | 6.49 | 10.134 | 14.07 | 17.214 | 20.376 | 24.183 | 27.39 | 30.667 | 33.639 | 36.555 | 30.353 | 33.166 | 36.721 | 25.103 | 7.165 | 8.969 | 8.122 | 4.919 | 5.243 | 6.543 | 7.382 | 8.611 | 10.647 | 12.859 | 8.982 | 3.258 | 5.008 | 7.004 | 8.018 | 15.006 | 14.824 | 23.384 | 21.504 | 27.534 | 34.086 | 12.124 | 19.019 | 23.748 | 28.864 | 33.993 | 37.561 | 42.811 | 45.989 | 48.418 | 50.594 | 54.381 | 55.955 | 37.188 | 39.17 | 42.536 | 30.607 | 33.376 | 35.917 | 39.666 | 18.985 | 21.033 | 23.038 | 10.033 | 11.87 | 13.915 | 15.363 | 18.509 | 19.5 | 21.619 | 23.125 | 26.121 | 28.238 | 31.408 | 34.159 | 38.346 | 41.014 | 24.6 | 28.3 | 30.9 | 32.7 | 35.7 | 37.3 | 39.3 | 40.8 | 43.2 | 43.1 | 43.1 | 41.1 | 12.7 | 10.9 | 10.8 | 11.2 | 2.9 | 3.9 | 4.7 | 6.5 | 7.5 | 7.5 | 0.2 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.005 | 0.008 | 0.01 | 0.019 | 0.029 | 0.038 | 0.048 | 0 | 0 | 0.051 | 0 | 0 | 0 | 0 | 0.002 | 0.004 | 0.006 | 0.008 | 0.011 | 0.014 | 0.019 | 0.025 | 0.03 | 0.036 | 0.042 | 0.032 | 0.037 | 0.03 | 0.028 | 0.032 | 0.036 | 0.005 | 0.008 | 0.01 | 0.013 | 0.023 | 0.028 | 0.027 | 0.034 | 0.043 | 0.055 | 0.07 | 0.087 | 0.106 | 0.128 | 0.155 | 0.183 | 0.203 | 0.233 | 0.184 | 0.201 | 0.193 | 0.208 | 0.207 | 0.221 | 0.241 | 0.244 | 0.22 | 0.241 | 0.231 | 0.239 | 0.18 | 0.135 | 0.104 | 0.057 | 0.064 | 0.067 | 0.073 | 0.048 | 0.052 | 0.044 | 0.03 | 0.219 | 0.449 | 0.487 | 0.523 | 0.558 | 0.592 | 0.63 | 0.67 | 0.697 | 0.732 | 0.654 | 0.194 | 0.175 | 0.102 | 0.107 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 5.988 | 5.988 | 5.988 | 5.988 | 5.988 | 12.071 | 12.071 | 16.182 | 16.182 | 21.062 | 21.062 | 21.062 | 21.062 | 21.062 | 21.062 | 21.062 | 21.062 | 21.062 | 21.062 | 4.751 | 4.751 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.102 | 1.102 | 1.102 | 1.102 | 1.102 | 1.102 | 1.102 | 1.102 | 1.102 | 1.911 | 1.924 | 1.936 | 1.949 | 1.962 | 1.975 | 2.057 | 2.138 | 2.22 | 2.302 | 0.937 | 0.95 | 0 | 0.976 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.023 | 0.047 | 0.07 | 0.093 | 0.118 | 0.142 | 0.167 | 0.191 | 0.215 | 0.24 | 0.264 | 0.289 | 0.313 | 0.337 | 0.362 | 0.386 | 0.411 | 0.435 | 0.46 | 0.484 | 0.508 | 0.532 | 0.557 | 0.581 | 0.606 | 0.63 | 0.654 | 0.679 | 0.703 | 0.727 | 0.752 | 0.777 | 0.801 | 0.825 | 0.849 | 0.873 | 0.898 | 0.923 | 0.947 | 0.971 | 0.996 | 1.02 | 1.044 | 1.069 | 1.093 | 0 | 1.142 | 1.166 | 1.191 | 1.215 | 1.24 | 1.939 | 2.013 | 2.088 | 2.162 | 2.236 | 2.311 | 1.41 | 1.435 | 1.459 | 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
| 7.09 | 7.09 | 7.09 | 7.09 | 7.09 | 13.173 | 13.173 | 17.284 | 17.284 | 22.973 | 22.986 | 22.999 | 23.012 | 23.025 | 23.037 | 23.119 | 23.201 | 23.283 | 23.364 | 5.688 | 5.701 | 0 | 0.976 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.023 | 0.047 | 0.07 | 0.093 | 0.118 | 0.142 | 0.167 | 0.191 | 0.215 | 0.24 | 0.264 | 0.289 | 0.313 | 0.337 | 0.362 | 0.386 | 0.411 | 0.435 | 0.46 | 0.484 | 0.508 | 0.532 | 0.557 | 0.581 | 0.606 | 0.63 | 0.654 | 0.679 | 0.703 | 0.727 | 0.752 | 0.777 | 0.801 | 0.825 | 0.849 | 0.873 | 0.898 | 0.923 | 0.947 | 0.971 | 0.996 | 1.02 | 1.044 | 1.069 | 1.093 | 0 | 1.142 | 1.166 | 1.191 | 1.215 | 1.24 | 1.939 | 2.013 | 2.088 | 2.162 | 2.236 | 2.311 | 1.41 | 1.435 | 1.459 | 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
| 22.653 | 22.653 | 22.653 | 22.641 | 22.641 | 22.641 | 22.641 | 22.641 | 22.641 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.769 | 1.769 | 0 | 1.769 | 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 | 0.71 | 1.46 | 1.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.71 | -1.46 | -1.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.034 | 0.051 | 0.041 | 0 | 0.129 | 0.033 | 0.086 | 0 | 0.086 | 0.086 | 0.086 | 0.086 | 0.16 | 0.086 | 0.161 | 0.086 | 0.159 | 0.088 | 0.112 | 0.126 | 0.172 | 0.175 | 0.163 | 0.163 | 0.188 | 0.171 | 0.171 | 0.3 | 0.555 | 2.123 | 0.149 | 0.635 | 0.854 | 1.604 | 1.601 | 3.305 | 0.149 | 0.145 | 0.112 | 0.112 | 0.112 | 0.112 | 0.118 | 0.107 | 0.124 | 1.193 | 0.074 | 0.074 | 0.074 | 0.077 | 0.077 | 0.085 | 0.086 | 0.085 | 0.084 | 0.102 | 0.102 | 1.153 | 0.153 | 0.08 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 29.743 | 29.743 | 29.743 | 29.731 | 29.731 | 35.814 | 35.814 | 39.925 | 39.925 | 22.973 | 22.986 | 23.001 | 23.017 | 23.032 | 23.048 | 23.139 | 23.231 | 23.322 | 23.412 | 7.458 | 7.471 | 0.051 | 2.745 | 0 | 0.033 | 0.033 | 0.035 | 0.037 | 0.039 | 0.041 | 0.044 | 0.047 | 0.052 | 0.058 | 0.063 | 0.069 | 0.075 | 0.065 | 0.07 | 0.087 | 0.126 | 0.143 | 0.129 | 0.252 | 0.183 | 0.263 | 0.204 | 0.324 | 0.354 | 0.377 | 0.409 | 0.516 | 0.478 | 0.593 | 0.559 | 0.676 | 0.651 | 0.727 | 0.793 | 0.883 | 0.94 | 0.904 | 0.945 | 0.987 | 1.009 | 1.032 | 1.2 | 1.499 | 3.094 | 1.121 | 1.653 | 1.886 | 2.668 | 2.63 | 4.313 | 1.151 | 1.125 | 1.123 | 1.15 | 1.181 | 1.18 | 1.214 | 1.22 | 1.247 | 1.412 | 1.665 | 1.728 | 1.788 | 1.85 | 1.909 | 2.653 | 2.769 | 2.87 | 2.978 | 2.992 | 2.607 | 2.738 | 1.69 | 1.646 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0 |
Total Assets
| 29.935 | 29.974 | 30.015 | 30.096 | 30.012 | 36.046 | 36.117 | 40.237 | 40.388 | 23.132 | 23.613 | 23.19 | 23.711 | 23.987 | 23.663 | 24.629 | 24.014 | 23.597 | 23.685 | 7.529 | 7.66 | 0.391 | 0.799 | 1.149 | 2.099 | 0.437 | 1.172 | 2.975 | 6.529 | 10.175 | 14.114 | 17.261 | 20.428 | 24.241 | 27.453 | 30.736 | 33.639 | 36.555 | 30.423 | 33.253 | 36.847 | 25.246 | 7.294 | 9.221 | 8.305 | 5.182 | 5.447 | 6.867 | 7.736 | 8.988 | 11.056 | 13.375 | 9.46 | 3.851 | 5.567 | 7.68 | 8.669 | 15.733 | 15.617 | 24.267 | 22.444 | 28.438 | 35.031 | 13.111 | 20.028 | 24.78 | 30.064 | 35.492 | 40.655 | 43.932 | 47.642 | 50.304 | 53.262 | 57.011 | 60.268 | 38.339 | 40.295 | 43.659 | 31.757 | 34.557 | 37.097 | 40.88 | 20.205 | 22.28 | 24.45 | 11.698 | 13.598 | 15.703 | 17.213 | 20.418 | 22.153 | 24.388 | 25.995 | 29.099 | 31.229 | 34.015 | 36.897 | 40.036 | 42.66 | 24.8 | 28.6 | 31.2 | 33 | 36 | 37.6 | 39.8 | 41.2 | 43.5 | 43.3 | 43.3 | 41.2 | 12.8 | 10.9 | 10.8 | 11.2 | 2.9 | 3.9 | 4.8 | 6.5 | 7.6 | 7.6 | 0.2 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1.686 | 1.653 | 1.657 | 1.668 | 1.683 | 1.769 | 1.736 | 1.784 | 1.871 | 1.946 | 1.928 | 3.36 | 3.31 | 2.782 | 1.937 | 2.024 | 1.743 | 1.74 | 1.793 | 1.365 | 1.184 | 0.901 | 0.915 | 0.772 | 1.221 | 1.164 | 0.788 | 0.312 | 0.401 | 0.312 | 0.31 | 0.532 | 0.501 | 0.475 | 0.287 | 0.317 | 0.178 | 0.189 | 0.335 | 0.365 | 0.849 | 0.432 | 0.476 | 0.733 | 0.43 | 0.445 | 0.416 | 0.509 | 0.535 | 0.138 | 0.261 | 0.473 | 0.44 | 0.689 | 0.458 | 0.426 | 0.911 | 1.83 | 1.181 | 0.935 | 2.159 | 2.022 | 1.744 | 0.967 | 1.718 | 1.273 | 1.37 | 1.043 | 1.109 | 0.673 | 0.683 | 0.648 | 0.415 | 0.392 | 0.693 | 0.861 | 0.202 | 0.407 | 0.494 | 1.246 | 1.045 | 1.435 | 1.546 | 0.933 | 0.312 | 1.058 | 0.29 | 1.702 | 1.028 | 0.273 | 1.138 | 0.256 | 0.255 | 0.268 | 0.251 | 0.271 | 0.757 | 1.238 | 0.225 | 1.7 | 2.4 | 2.8 | 2.2 | 4.3 | 2.2 | 1.4 | 0.8 | 1.2 | 0.9 | 0.7 | 0.4 | 0 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0 | 0.2 |
Short Term Debt
| 10.773 | 10.681 | 11.099 | 11.484 | 12.134 | 11.86 | 11.257 | 10.081 | 9.802 | 9.77 | 8.993 | 7.343 | 7.028 | 6.442 | 5.43 | 2.771 | 2.221 | 1.115 | 0.961 | 0.488 | 0.228 | 0.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.155 | 0 | 0 | 0 | 0 | 0.284 | 0.279 | 0 | 0.27 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.116 | 0.776 | 0 | 0 | 0 | 0 | 0 | 1.568 | 1.472 | 1.163 | 1.178 | 1.19 | 1.092 | 1.377 | 1.226 | 0.864 | 0.61 | 0.401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.921 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.745 | 4.178 | 3.75 | 3.96 | 4.269 | 3.968 | 3.931 | 4.346 | 4.435 | 5.093 | 4.534 | 4.097 | 3.788 | 3.803 | 3.815 | 3.968 | 4.253 | 5.629 | 4.029 | 0.875 | 0.632 | 0.218 | 0.246 | 0.319 | 0.34 | 0.36 | 0.861 | 0.899 | 1.024 | 1.081 | 1.304 | 0.953 | 1.116 | 1.549 | 1.816 | 1.381 | 0.988 | 0.84 | 1.063 | 1.309 | 1.099 | 0.963 | 0.775 | 0.782 | 0.461 | 0.388 | 0.485 | 0.742 | 1.082 | 1.332 | 1.992 | 2.496 | 1.75 | 2.097 | 2.753 | 3.128 | 8.93 | 8.814 | 7.287 | 7.001 | 5.388 | 3.485 | 4.022 | 5.056 | 4.336 | 3.706 | 3.614 | 3.911 | 4.338 | 3.234 | 3.539 | 3.375 | 3.628 | 2.954 | 3.041 | 2.972 | 2.261 | 2.377 | 2.128 | 2.024 | 2.094 | 2.306 | 2.034 | 2.372 | 2.694 | 1.872 | 3.134 | 1.59 | 2.096 | 3.07 | 1.783 | 1.85 | 1.188 | 1.339 | 1.68 | 1.219 | 0.629 | 0.796 | 2.403 | 0 | 0 | 0 | 0.6 | 0.1 | 0 | 0 | 0.2 | 0 | 0 | 0.7 | 0.3 | 0.5 | 0.7 | 1.3 | 0.6 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0 |
Total Current Liabilities
| 16.204 | 16.512 | 16.505 | 17.111 | 18.086 | 17.597 | 16.923 | 16.21 | 16.108 | 16.809 | 15.455 | 14.801 | 14.126 | 13.027 | 11.182 | 8.764 | 8.216 | 8.484 | 6.783 | 2.728 | 2.043 | 1.174 | 1.161 | 1.091 | 1.561 | 1.524 | 1.649 | 1.211 | 1.425 | 1.393 | 1.614 | 1.485 | 1.617 | 2.024 | 2.103 | 1.698 | 1.166 | 1.029 | 1.419 | 1.674 | 1.948 | 1.395 | 1.251 | 1.515 | 0.891 | 0.833 | 0.901 | 1.251 | 1.617 | 1.47 | 2.253 | 2.969 | 2.19 | 2.786 | 3.211 | 3.554 | 9.841 | 10.644 | 8.468 | 7.936 | 7.547 | 5.507 | 5.766 | 6.023 | 6.054 | 4.979 | 4.984 | 4.954 | 5.447 | 3.907 | 4.222 | 4.023 | 4.043 | 3.346 | 3.734 | 3.833 | 2.463 | 2.784 | 2.622 | 3.27 | 3.139 | 3.741 | 3.735 | 3.305 | 3.006 | 2.93 | 3.424 | 3.576 | 3.403 | 3.343 | 3.191 | 2.106 | 1.443 | 1.607 | 1.931 | 1.49 | 1.386 | 2.034 | 2.627 | 1.7 | 2.4 | 2.8 | 2.8 | 4.4 | 2.2 | 1.4 | 1 | 1.2 | 0.9 | 1.4 | 0.7 | 0.5 | 0.8 | 1.5 | 0.7 | 0.2 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2.227 | 2.213 | 1.898 | 0.899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.446 | 0 | 0 | 0 | 0.309 | 0.303 | 0 | 0.442 | 0 | 0 | 0 | 0 | 0.825 | 0.803 | 0 | 0.952 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.001 | 0.005 | 0 | 0.009 | 0.048 | 0.017 | 7.611 | 11.681 | 1.82 | 10.864 | 1.35 | 3.36 | 0.266 | 0.523 | 0.526 | 0.072 | 0.077 | 0.088 | 0.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.158 | 0.155 | 0 | 0 | 0.454 | 0 | 7.639 | 7.755 | 8.019 | 8.152 | 7.578 | 7.711 | 8.822 | 7.978 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 |
Total Non-Current Liabilities
| 2.227 | 2.213 | 1.898 | 0.899 | 0 | 12.203 | 12.993 | 11.865 | 11.673 | 12.605 | 11.325 | 11.129 | 10.661 | 9.589 | 7.759 | 5.432 | 4.859 | 5.397 | 3.896 | 2.464 | 1.813 | 0.956 | 0.915 | 0.772 | 1.221 | 1.164 | 0.788 | 0.312 | 0.401 | 0.312 | 0.31 | 0.532 | 0.501 | 0.475 | 0.287 | 0.317 | 0.178 | 0.189 | 0.356 | 0.365 | 0.849 | 0.432 | 0.476 | 0.733 | 0.43 | 0.445 | 0.416 | 0.509 | 0.001 | 0.005 | 0.006 | 0.009 | 0.048 | 0.017 | 7.611 | 11.681 | 1.82 | 10.864 | 1.35 | 3.36 | 0.266 | 0.523 | 0.526 | 0.072 | 0.077 | 0.088 | 0.223 | 1.043 | 1.109 | 0.673 | 0.683 | 0.648 | 0.415 | 0.392 | 0.693 | 0.861 | 0.202 | 0.407 | 0.494 | 1.246 | 1.045 | 1.435 | 1.701 | 0.446 | 0.312 | 0.158 | 0.155 | 0.309 | 0.303 | 0.454 | 0.442 | 7.639 | 7.755 | 8.019 | 8.152 | 8.403 | 8.514 | 8.822 | 8.93 | 1.7 | 2.4 | 0.1 | 2.2 | 4.3 | 2.2 | 0.2 | 0.8 | 1.2 | 0.9 | 0.7 | 0.4 | 0 | 0.1 | 0.2 | -0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 |
Total Liabilities
| 18.432 | 18.725 | 18.403 | 18.011 | 18.086 | 17.597 | 16.923 | 16.21 | 16.108 | 16.809 | 15.455 | 14.801 | 14.126 | 13.027 | 11.182 | 8.764 | 8.216 | 8.484 | 6.783 | 2.728 | 2.043 | 1.174 | 1.161 | 1.091 | 1.561 | 1.524 | 1.649 | 1.211 | 1.425 | 1.393 | 1.614 | 1.485 | 1.617 | 2.024 | 2.103 | 1.698 | 1.166 | 1.029 | 1.419 | 1.674 | 1.948 | 1.395 | 1.251 | 1.515 | 0.891 | 0.833 | 0.901 | 1.251 | 1.618 | 1.475 | 2.259 | 2.978 | 2.238 | 2.803 | 10.822 | 15.235 | 11.661 | 21.508 | 9.818 | 11.296 | 7.813 | 6.03 | 6.292 | 6.095 | 6.131 | 5.067 | 5.207 | 4.954 | 5.447 | 3.907 | 4.222 | 4.023 | 4.043 | 3.346 | 3.734 | 3.833 | 2.463 | 2.784 | 2.622 | 3.27 | 3.139 | 3.741 | 3.735 | 3.751 | 3.006 | 3.088 | 3.578 | 3.885 | 3.706 | 3.797 | 3.634 | 9.745 | 9.198 | 9.626 | 10.083 | 9.893 | 9.9 | 10.856 | 11.557 | 1.7 | 2.4 | 2.9 | 2.8 | 4.4 | 2.2 | 1.6 | 1 | 1.2 | 0.9 | 1.4 | 0.7 | 0.5 | 0.8 | 1.5 | 0.6 | 0.2 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0.483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 4.073 | 3.997 | 3.992 | 3.982 | 3.975 | 3.929 | 3.918 | 3.902 | 3.86 | 3.786 | 3.753 | 3.726 | 3.701 | 3.694 | 0.906 | 0.896 | 0.886 | 0.88 | 0.841 | 0.835 | 0.835 | 0.414 | 0.414 | 0.414 | 0.414 | 0.265 | 0.265 | 0.265 | 0.265 | 0.265 | 0.265 | 0.265 | 0.265 | 0.265 | 0.265 | 0.265 | 0.265 | 0.265 | 0.207 | 0.207 | 0.207 | 0.153 | 0.056 | 0.03 | 0.023 | 0.021 | 0.017 | 0.198 | 0.175 | 0.162 | 0.152 | 0.148 | 0.117 | 0.077 | 0.055 | 0.972 | 0.696 | 0.695 | 0.627 | 0.625 | 0.462 | 0.461 | 0.463 | 0.292 | 0.292 | 0.285 | 0.285 | 0.285 | 0.285 | 0.284 | 0.282 | 0.281 | 0.28 | 0.28 | 0.28 | 0.206 | 0.2 | 0.2 | 0.167 | 0.167 | 0.167 | 0.167 | 0.14 | 0.141 | 0.142 | 0.127 | 0.127 | 0.123 | 0.123 | 0.123 | 0.114 | 0.114 | 0.114 | 0.114 | 0.114 | 0.114 | 0.113 | 0.113 | 0.113 | 0.1 | 0.1 | 0 | 0.102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -34.135 | -33.925 | -33.517 | -32.781 | -32.896 | -26.139 | -25.926 | -20.637 | -19.859 | -35.871 | -31.021 | -29.227 | -27.664 | -24.433 | -21.63 | -18.19 | -16.203 | -16.785 | -12.127 | -8.646 | -7.655 | -295.645 | -295.012 | -294.386 | -293.711 | -293.069 | -292.275 | -289.841 | -286.305 | -282.421 | -278.463 | -275.01 | -271.775 | -268.134 | -264.809 | -260.843 | -257.251 | -253.927 | -251.155 | -248.517 | -245.067 | -241.138 | -238.508 | -236.411 | -228.966 | -227.312 | -225.432 | -223.757 | -221.51 | -219.244 | -217.353 | -215.008 | -211.495 | -208.563 | -207.7 | -205.957 | -192.421 | -194.958 | -183.93 | -176.5 | -170.025 | -164.753 | -159.202 | -157.401 | -150.293 | -143.246 | -137.801 | -132.004 | -126.73 | -121.36 | -117.412 | -114.017 | -110.287 | -105.291 | -101.955 | -98.576 | -95.132 | -92.074 | -90.046 | -87.796 | -84.887 | -82.084 | -80.022 | -78.334 | -74.976 | -73.13 | -71.654 | -69.216 | -67.552 | -64.811 | -60.641 | -64.424 | -62.384 | -58.645 | -56.502 | -54.418 | -51.685 | -50.189 | -47.414 | -44.5 | -41.3 | -38.8 | -37 | -33.5 | -30.1 | -27.3 | -25.5 | -23 | -21.5 | -19 | -17.4 | -16 | -14.8 | -12.9 | -11.4 | -9.5 | -8.7 | -7.7 | -6 | -4.8 | -4.3 | -2.8 |
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 | 0 | 2.465 | -0 | 0 | 0 | -0.483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.053 | -0.11 | -0.212 | 0.008 | 0.012 | 0.015 | 0.004 | -0.014 | -0.008 | -0.019 | -0.228 | -0.29 | -0.285 | -2.676 | -2.594 | -0.301 | -0.475 | -0.513 | -0.17 | -0.886 | -0.551 | -1.322 | -1.406 | -1.324 | -1.763 | -1.917 | -2.621 | -2.578 | -2.758 | -3.339 | -3.504 | -3.046 | -4.094 | -4.45 | -3.842 | -2.637 | -2.328 | -3.152 | -1.4 | -1.4 | 0 | -1.345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 42.219 | 41.763 | 41.655 | 41.348 | 41.236 | 40.956 | 41.417 | 40.922 | 40.358 | 38.445 | 35.224 | 33.511 | 32.876 | 30.69 | 32.493 | 32.176 | 31.112 | 31.015 | 28.186 | 12.609 | 12.434 | 294.448 | 294.236 | 294.03 | 293.835 | 291.717 | 291.533 | 291.34 | 291.144 | 290.938 | 290.698 | 290.521 | 290.321 | 290.086 | 289.894 | 289.616 | 289.459 | 289.188 | 279.952 | 279.889 | 279.759 | 264.836 | 244.495 | 244.087 | 236.357 | 231.64 | 229.961 | 229.175 | 227.453 | 226.595 | 226.137 | 225.257 | 218.6 | 209.534 | 202.39 | 197.43 | 188.733 | 188.488 | 189.698 | 188.846 | 178.479 | 178.344 | 178.156 | 164.337 | 163.89 | 162.662 | 162.358 | 162.253 | 161.667 | 161.109 | 160.569 | 160.245 | 159.516 | 158.961 | 160.885 | 135.47 | 133.065 | 133.224 | 119.527 | 118.746 | 119.564 | 119.607 | 97.674 | 98.128 | 97.602 | 83.376 | 83.464 | 83.532 | 83.514 | 84.067 | 82.385 | 82.457 | 82.113 | 82.098 | 81.985 | 82.268 | 81.206 | 81.584 | 81.556 | 68.9 | 68.8 | 67.1 | 68.409 | 65.1 | 65.5 | 65.5 | 65.7 | 65.3 | 63.9 | 60.9 | 57.9 | 28.3 | 24.9 | 22.2 | 22 | 12.2 | 12.2 | 12.2 | 12.2 | 12 | 11.6 | 0 |
Total Shareholders Equity
| 12.157 | 11.834 | 12.13 | 12.549 | 12.315 | 18.746 | 19.409 | 24.187 | 24.359 | 6.36 | 7.956 | 8.01 | 8.913 | 9.951 | 11.772 | 14.885 | 15.798 | 15.112 | 16.902 | 4.8 | 5.616 | -0.783 | -0.362 | 0.058 | 0.538 | -1.087 | -0.477 | 1.764 | 5.104 | 8.782 | 12.5 | 15.776 | 18.811 | 22.217 | 25.35 | 29.038 | 32.473 | 35.526 | 29.004 | 31.579 | 34.899 | 23.851 | 6.043 | 7.706 | 7.414 | 4.349 | 4.546 | 5.616 | 6.118 | 7.513 | 8.797 | 10.397 | 7.222 | 1.048 | -5.255 | -7.555 | -2.992 | -5.775 | 5.799 | 12.971 | 8.916 | 13.999 | 19.307 | 7.016 | 13.897 | 19.713 | 24.857 | 30.538 | 35.208 | 40.025 | 43.42 | 46.281 | 49.219 | 53.665 | 56.534 | 34.506 | 37.832 | 40.875 | 29.135 | 31.287 | 33.958 | 37.139 | 16.47 | 18.529 | 21.444 | 8.61 | 10.02 | 11.818 | 13.507 | 16.621 | 18.52 | 14.643 | 16.797 | 19.473 | 21.146 | 24.122 | 26.997 | 29.18 | 31.103 | 23.1 | 26.2 | 28.3 | 30.2 | 31.6 | 35.4 | 38.2 | 40.2 | 42.3 | 42.4 | 41.9 | 40.5 | 12.3 | 10.1 | 9.3 | 10.6 | 2.7 | 3.5 | 4.5 | 6.2 | 7.2 | 7.3 | -2.8 |
Total Equity
| 11.504 | 11.249 | 11.612 | 12.086 | 11.926 | 18.45 | 19.193 | 24.026 | 24.28 | 6.323 | 8.158 | 8.39 | 9.585 | 10.961 | 12.481 | 15.865 | 15.798 | 15.112 | 16.902 | 4.8 | 5.616 | -0.783 | -0.362 | 0.058 | 0.538 | -1.087 | -0.477 | 1.764 | 5.104 | 8.782 | 12.5 | 15.776 | 18.811 | 22.217 | 25.35 | 29.038 | 32.473 | 35.526 | 29.004 | 31.579 | 34.899 | 23.851 | 6.043 | 7.706 | 7.414 | 4.349 | 4.546 | 5.616 | 6.118 | 7.513 | 8.797 | 10.397 | 7.222 | 1.048 | -5.255 | -7.555 | -2.992 | -5.775 | 5.799 | 12.971 | 14.631 | 22.408 | 28.739 | 7.016 | 13.897 | 19.713 | 24.857 | 30.538 | 35.208 | 40.025 | 43.42 | 46.281 | 49.219 | 53.665 | 56.534 | 34.506 | 37.832 | 40.875 | 29.135 | 31.287 | 33.958 | 37.139 | 16.47 | 18.529 | 21.444 | 8.61 | 10.02 | 11.818 | 13.507 | 16.621 | 18.52 | 14.643 | 16.797 | 19.473 | 21.146 | 24.122 | 26.997 | 29.18 | 31.103 | 23.1 | 26.2 | 28.3 | 30.2 | 31.6 | 35.4 | 38.2 | 40.2 | 42.3 | 42.4 | 41.9 | 40.5 | 12.3 | 10.1 | 9.3 | 10.6 | 2.7 | 3.5 | 4.5 | 6.2 | 7.2 | 7.3 | -2.8 |
Total Liabilities & Shareholders Equity
| 29.935 | 29.974 | 30.015 | 30.096 | 30.012 | 36.046 | 36.117 | 40.237 | 40.388 | 23.132 | 23.613 | 23.19 | 23.711 | 23.987 | 23.663 | 24.629 | 24.014 | 23.597 | 23.685 | 7.529 | 7.66 | 0.391 | 0.799 | 1.149 | 2.099 | 0.437 | 1.172 | 2.975 | 6.529 | 10.175 | 14.114 | 17.261 | 20.428 | 24.241 | 27.453 | 30.736 | 33.639 | 36.555 | 30.423 | 33.253 | 36.847 | 25.246 | 7.294 | 9.221 | 8.305 | 5.182 | 5.447 | 6.867 | 7.736 | 8.988 | 11.056 | 13.375 | 9.46 | 3.851 | 5.567 | 7.68 | 8.669 | 15.733 | 15.617 | 24.267 | 22.444 | 28.438 | 35.031 | 13.111 | 20.028 | 24.78 | 30.064 | 35.492 | 40.655 | 43.932 | 47.642 | 50.304 | 53.262 | 57.011 | 60.268 | 38.339 | 40.295 | 43.659 | 31.757 | 34.557 | 37.097 | 40.88 | 20.205 | 22.28 | 24.45 | 11.698 | 13.598 | 15.703 | 17.213 | 20.418 | 22.153 | 24.388 | 25.995 | 29.099 | 31.229 | 34.015 | 36.897 | 40.036 | 42.66 | 24.8 | 28.6 | 31.2 | 33 | 36 | 37.6 | 39.8 | 41.2 | 43.5 | 43.3 | 43.3 | 41.2 | 12.8 | 10.9 | 10.8 | 11.2 | 2.9 | 3.9 | 4.8 | 6.5 | 7.6 | 7.6 | 0.2 |