PCTEL, Inc.
NASDAQ:PCTI
6.99 (USD) • At close December 15, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 3.546 | 7.057 | 8.717 | 7.736 | 5.858 | 5.797 | 5.107 | 8.192 | 9.772 | 8.425 | 12.796 | 5.761 | 4.429 | 6.458 | 9.662 | 7.094 | 5.647 | 4.066 | 4.455 | 4.329 | 5.377 | 7.603 | 12.452 | 5.559 | 6.527 | 11.875 | 14.96 | 14.855 | 13.105 | 7.305 | 4.451 | 7.055 | 12.887 | 16.184 | 7.917 | 20.432 | 19.345 | 14.123 | 16.475 | 21.79 | 17.42 | 18.33 | 15.594 | 17.559 | 17.061 | 27.79 | 17.84 | 19.418 | 21.655 | 26.678 | 18.929 | 23.998 | 27.051 | 32.698 | 31.129 | 35.543 | 42.596 | 40.189 | 35.891 | 44.766 | 53.681 | 58.157 | 93.047 | 26.632 | 65.898 | 68.644 | 47.762 | 59.148 | 70.442 | 63.611 | 58.622 | 58.966 | 58.36 | 81.864 | 83.769 | 83.887 | 102.085 | 101.451 | 95.996 | 106.007 | 89.587 | 91.195 | 57.513 | 52.986 | 44.049 | 40.529 | 21.665 | 38.393 | 42.112 | 43.269 | 52.681 | 25.397 | 76.488 | 70.172 | 48.498 | 44.7 | 18 | 17.3 |
Short Term Investments
| 29.77 | 26.586 | 21.57 | 22.254 | 22.147 | 22.276 | 22.569 | 22.562 | 22.68 | 25.002 | 24.805 | 30.582 | 33.103 | 29.356 | 28.608 | 32.556 | 32.419 | 32.694 | 30.586 | 30.87 | 31.77 | 28.904 | 22.285 | 32.499 | 29.979 | 22.34 | 18.002 | 18.456 | 18.099 | 21.973 | 23.431 | 24.728 | 21.428 | 25.075 | 30.941 | 39.577 | 39.546 | 39.771 | 39.694 | 36.105 | 37.516 | 33.151 | 36.407 | 33.596 | 30.705 | 37.174 | 46.567 | 42.21 | 41.57 | 32.421 | 34.377 | 37.146 | 38.073 | 36.483 | 28.934 | 27.896 | 25.9 | 27.768 | 27.01 | 17.835 | 13.969 | 11.609 | 9.931 | 38.943 | 0 | 0 | 19.977 | 11.623 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.208 | 0 | 1.861 | 11.156 | 19.177 | 19.037 | 20.228 | 43.235 | 58.405 | 68.157 | 70.52 | 90.166 | 87.235 | 87.205 | 81.965 | 68.758 | 92.983 | 55.211 | 51.107 | 47.926 | 53.6 | 7.1 | 6.3 |
Cash and Short Term Investments
| 33.316 | 33.643 | 30.287 | 29.99 | 28.005 | 28.073 | 27.676 | 30.754 | 32.452 | 33.427 | 37.601 | 36.343 | 37.532 | 35.814 | 38.27 | 39.65 | 38.066 | 36.76 | 35.041 | 35.199 | 37.147 | 36.507 | 34.737 | 38.058 | 36.506 | 34.215 | 32.962 | 33.311 | 31.204 | 29.278 | 27.882 | 31.783 | 34.315 | 41.259 | 38.858 | 60.009 | 58.891 | 53.894 | 56.169 | 57.895 | 54.936 | 51.481 | 52.001 | 51.155 | 47.766 | 64.964 | 64.407 | 61.628 | 63.225 | 59.099 | 53.306 | 61.144 | 65.124 | 69.181 | 60.063 | 63.439 | 68.496 | 67.957 | 62.901 | 62.601 | 67.65 | 69.766 | 102.978 | 65.575 | 65.898 | 68.644 | 67.739 | 70.771 | 70.442 | 63.611 | 58.622 | 58.966 | 58.36 | 81.864 | 83.769 | 84.095 | 102.085 | 103.312 | 107.152 | 125.184 | 108.624 | 111.423 | 100.748 | 111.391 | 112.206 | 111.049 | 111.831 | 125.628 | 129.317 | 125.234 | 121.439 | 118.38 | 131.699 | 121.279 | 96.424 | 98.3 | 25.1 | 23.6 |
Net Receivables
| 13.113 | 12.856 | 15.531 | 18.853 | 20.553 | 19.311 | 17.329 | 18.905 | 15.846 | 16.786 | 14.61 | 16.601 | 13.955 | 15.414 | 13.918 | 17.38 | 17.117 | 16.108 | 16.427 | 15.864 | 13.261 | 17.929 | 19.026 | 18.427 | 18.53 | 17.735 | 18.347 | 19.101 | 17.997 | 18.191 | 16.158 | 21.001 | 20.643 | 21.667 | 24.318 | 23.874 | 20.236 | 20.253 | 17.541 | 18.603 | 17.275 | 18.337 | 17.843 | 18.586 | 21.21 | 14.578 | 12.788 | 14.342 | 13.724 | 13.807 | 14.436 | 13.873 | 12.367 | 12.62 | 12.819 | 9.756 | 11.525 | 9.777 | 9.966 | 14.047 | 15.181 | 13.516 | 12.751 | 16.082 | 14.877 | 15.887 | 17.767 | 14.034 | 13.518 | 19.367 | 13.6 | 13.725 | 13.096 | 13.153 | 10.713 | 10.819 | 6.788 | 7.403 | 5.792 | 3.63 | 6.631 | 5.068 | 5.282 | 5.379 | 4.234 | 2.68 | 2.256 | 2.849 | 3.182 | 15.166 | 17.345 | 24.112 | 18.168 | 19.186 | 11.213 | 6.6 | 6 | 5.5 |
Inventory
| 16.497 | 16.357 | 17.626 | 18.918 | 16.73 | 14.189 | 12.852 | 13.691 | 12.983 | 12.391 | 9.719 | 9.984 | 10.29 | 11.017 | 11.133 | 11.935 | 13.577 | 13.14 | 12.919 | 12.848 | 12.691 | 13.47 | 12.582 | 12.756 | 12.828 | 13.783 | 12.692 | 14.442 | 14.705 | 15.19 | 17.479 | 17.596 | 17.187 | 17.696 | 17.704 | 16.358 | 16.367 | 16.862 | 15.961 | 14.535 | 15.238 | 16.108 | 16.848 | 17.573 | 16.06 | 13.728 | 13.246 | 13.911 | 13.636 | 12.655 | 11.565 | 10.729 | 10.064 | 9.09 | 8.343 | 8.107 | 8.407 | 9.314 | 10.614 | 10.351 | 9.33 | 9.843 | 9.566 | 9.867 | 8.802 | 9.35 | 8.503 | 7.258 | 6.957 | 8.652 | 9.827 | 9.547 | 11.152 | 8.932 | 8.842 | 8.554 | 3.63 | 3.367 | 3.082 | 1.267 | 1.281 | 1.032 | 2.536 | 1.115 | 1.542 | 1.586 | 1.296 | 2.87 | 4.88 | 5.475 | 7.905 | 13.837 | 8.771 | 8.389 | 5.781 | 5.7 | 4.7 | 3.6 |
Other Current Assets
| 1.372 | 1.372 | 1.594 | 1.861 | 1.374 | 1.774 | 1.956 | 1.747 | 1.282 | 1.583 | 1.543 | 1.685 | 1.207 | 1.32 | 1.568 | 1.842 | 1.087 | 1.412 | 1.541 | 1.416 | 1.185 | 1.285 | 1.874 | 1.605 | 0.966 | 2.059 | 1.219 | 1.548 | 1.3 | 1.448 | 1.726 | 1.586 | 4.719 | 4.28 | 4.422 | 4.038 | 3.747 | 2.971 | 3.293 | 4.795 | 2.788 | 2.648 | 2.704 | 3.644 | 2.45 | 2.184 | 2.255 | 3.173 | 3.132 | 5.067 | 5.495 | 4.913 | 4.783 | 4.475 | 3.861 | 3.565 | 3.843 | 3.864 | 4.103 | 3.723 | 3.789 | 2.788 | 3.484 | 3.391 | 2.03 | 1.936 | 2.067 | 2.059 | 1.62 | 2.429 | 2.615 | 3.317 | 3.155 | 2.968 | 3.147 | 2.969 | 2.448 | 3.769 | 3.485 | 2.207 | 2.503 | 3.398 | 4.747 | 5.491 | 7.094 | 5.56 | 5.835 | 5.455 | 2.11 | 6.764 | 7.264 | 7.691 | 5.284 | 5.942 | 5.737 | 5.6 | 3 | 2.7 |
Total Current Assets
| 64.298 | 64.228 | 65.038 | 69.622 | 66.662 | 63.347 | 59.813 | 65.097 | 62.563 | 64.187 | 63.473 | 64.613 | 62.984 | 63.565 | 64.889 | 70.807 | 69.847 | 67.42 | 65.928 | 65.327 | 64.284 | 69.191 | 68.219 | 70.846 | 68.83 | 67.792 | 65.22 | 68.402 | 65.206 | 64.107 | 63.245 | 71.966 | 76.864 | 84.902 | 85.302 | 104.279 | 99.241 | 93.98 | 92.964 | 95.828 | 90.237 | 88.574 | 89.396 | 90.958 | 87.486 | 95.454 | 92.696 | 93.054 | 93.717 | 90.628 | 84.802 | 90.659 | 92.338 | 95.366 | 85.086 | 84.867 | 92.271 | 90.912 | 87.584 | 90.722 | 95.95 | 95.913 | 128.779 | 94.915 | 91.607 | 95.817 | 96.076 | 94.122 | 92.537 | 94.059 | 84.664 | 85.555 | 85.763 | 106.917 | 106.471 | 106.437 | 114.951 | 117.851 | 119.511 | 132.288 | 119.039 | 120.921 | 113.313 | 123.376 | 125.076 | 120.875 | 121.218 | 136.802 | 139.489 | 152.639 | 153.953 | 164.02 | 163.922 | 154.796 | 119.155 | 116.2 | 38.8 | 35.4 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 9.552 | 9.788 | 9.819 | 10.004 | 10.3 | 10.784 | 11.49 | 11.949 | 12.369 | 12.39 | 12.056 | 12.505 | 12.728 | 12.488 | 12.13 | 11.985 | 11.109 | 11.536 | 11.74 | 12.138 | 12.491 | 12.844 | 12.537 | 12.369 | 12.227 | 12.31 | 13.059 | 12.609 | 13.123 | 13.615 | 13.659 | 13.839 | 14.042 | 14.628 | 14.655 | 14.842 | 14.898 | 14.961 | 14.892 | 14.971 | 14.619 | 14.671 | 14.702 | 14.777 | 14.702 | 14.116 | 13.696 | 13.59 | 13.309 | 13.246 | 12.254 | 11.088 | 11.33 | 11.345 | 11.678 | 12.093 | 12.132 | 12.228 | 12.476 | 12.825 | 12.697 | 12.256 | 12.22 | 12.136 | 12.719 | 12.488 | 12.842 | 12.357 | 11.361 | 11.603 | 11.419 | 11.19 | 11.244 | 9.853 | 10.293 | 9.746 | 4.479 | 4.528 | 4.572 | 1.197 | 1.013 | 1.012 | 1.518 | 1.532 | 2.101 | 2.29 | 2.368 | 2.769 | 3.212 | 4.077 | 4.548 | 4.722 | 4.557 | 4.203 | 3.949 | 3.1 | 1.8 | 1.5 |
Goodwill
| 5.837 | 5.848 | 5.946 | 5.935 | 5.778 | 5.986 | 6.22 | 6.334 | 6.429 | 6.522 | 3.332 | 3.332 | 3.332 | 3.332 | 3.332 | 3.332 | 3.332 | 3.332 | 3.332 | 3.332 | 3.332 | 3.332 | 3.332 | 3.332 | 3.332 | 3.332 | 3.332 | 3.332 | 3.332 | 3.332 | 3.332 | 3.332 | 3.493 | 4.123 | 5.598 | 0.161 | 0.161 | 0.161 | 0.161 | 0.161 | 0.161 | 0.161 | 0.161 | 0.161 | 9.651 | 0.161 | 0.161 | 0.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.384 | 17.119 | 17.336 | 17.304 | 16.77 | 17.641 | 17.641 | 17.602 | 17.569 | 17.457 | 32.327 | 31.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.772 | 0.384 | 6.334 | 0 | 0 | 20.322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0.772 | 0.853 | 0.968 | 1.045 | 1.058 | 1.231 | 1.429 | 1.579 | 1.727 | 1.873 | 0 | 0 | 0 | 0 | 0 | 0.144 | 0.359 | 0.574 | 0.789 | 1.029 | 1.28 | 1.532 | 1.823 | 2.113 | 2.403 | 2.694 | 2.985 | 3.275 | 4.724 | 5.141 | 10.609 | 11.378 | 12.434 | 12.929 | 13.044 | 2.637 | 3.102 | 3.566 | 4.031 | 4.604 | 5.199 | 5.795 | 6.399 | 7.004 | 11.959 | 7.842 | 8.587 | 9.332 | 9.27 | 9.931 | 10.593 | 8.865 | 10.602 | 11.345 | 12.12 | 9.241 | 4.366 | 4.919 | 5.472 | 5.24 | 5.758 | 6.634 | 7.186 | 4.366 | 4.774 | 5.182 | 6.756 | 7.451 | 8.144 | 15.009 | 15.609 | 47.477 | 48.307 | 23.996 | 24.859 | 25.742 | 20.242 | 21.28 | 21.664 | 9.701 | 8.744 | 9.087 | 9.411 | 1.62 | 1.649 | 1.772 | 0.384 | 0.384 | 1.765 | 18.854 | 0 | 21.662 | 21.408 | 22.761 | 21.928 | 8.6 | 9.2 | 9.7 |
Goodwill and Intangible Assets
| 6.609 | 6.701 | 6.914 | 6.98 | 6.836 | 7.217 | 7.649 | 7.913 | 8.156 | 8.395 | 3.332 | 3.332 | 3.332 | 3.332 | 3.332 | 3.476 | 3.691 | 3.906 | 4.121 | 4.361 | 4.612 | 4.864 | 5.155 | 5.445 | 5.735 | 6.026 | 6.317 | 6.607 | 8.056 | 8.473 | 13.941 | 14.71 | 15.927 | 17.052 | 18.642 | 2.798 | 3.263 | 3.727 | 4.192 | 4.765 | 5.36 | 5.956 | 6.56 | 7.165 | 21.61 | 8.003 | 8.748 | 9.493 | 9.27 | 9.931 | 10.593 | 8.865 | 10.602 | 11.345 | 12.12 | 9.241 | 4.366 | 4.919 | 5.472 | 5.624 | 22.877 | 23.97 | 24.49 | 21.136 | 22.415 | 22.823 | 24.358 | 25.02 | 25.601 | 47.336 | 47.015 | 47.477 | 48.307 | 23.996 | 24.859 | 25.742 | 20.242 | 21.28 | 21.664 | 9.701 | 8.744 | 9.087 | 9.411 | 1.62 | 1.649 | 1.772 | 0.384 | 0.384 | 1.765 | 18.854 | 20.322 | 21.662 | 21.408 | 22.761 | 21.928 | 8.6 | 9.2 | 9.7 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0.25 | 0 | 0 | 0 | 0 | 2.963 | 4.64 | 3.735 | 3.742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.261 | 1.054 | 3.497 | 7.177 | 5.388 | 9.135 | 14.829 | 9.802 | 6.559 | 3.611 | 12.406 | 12.135 | 9.972 | 11.492 | 14.319 | 15 | 13 | 15 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.4 | -0.4 | 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 | 8.685 | 8.213 | 8.068 | 7.734 | 5.344 | 5.647 | 5.399 | 4.558 | 9.264 | 8.949 | 14.566 | 13.155 | 10.348 | 9.71 | 9.71 | 9.71 | 10.685 | 11.692 | 11.915 | 11.827 | 12.441 | 12.989 | 13 | 14.034 | 8.831 | 8.831 | 8.831 | 8.831 | 9.004 | 9.004 | 9.004 | 9.004 | 8.818 | 8.761 | 8.704 | 9.947 | 9.73 | 9.953 | 10.151 | 10.151 | 3.175 | 4.863 | 4.863 | 4.863 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.4 | 0 | 0 | 2.333 | 2.333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 2.689 | 2.802 | 3.085 | 3.269 | 2.636 | 2.314 | 2.346 | 2.438 | 2.479 | 2.573 | 2.425 | 2.441 | 2.492 | 2.579 | 2.748 | 2.969 | 3.22 | 1.291 | 1.531 | 0.045 | 0.052 | 0.058 | 0.064 | 0.072 | 0.069 | 0.083 | 0.035 | 0.036 | 0.038 | 0.038 | 0.039 | 0.04 | 0.036 | 0.036 | 0.038 | 0.04 | 0.039 | 0.037 | 0.039 | 0.041 | 1.796 | 1.727 | 1.729 | 1.636 | 1.584 | 1.501 | 1.568 | 1.319 | 1.204 | 1.378 | 1.358 | 1.147 | 1.062 | 0.955 | 0.981 | 0.935 | 0.899 | 0.795 | 0.929 | 1.184 | 0.496 | 0.786 | 1.338 | 2.829 | 1.091 | 1.183 | 1.252 | 1.221 | 1.687 | 1.807 | 0.227 | 0.283 | 1.178 | 1.797 | 0.167 | 0.18 | 0.186 | 0.07 | 0.06 | 0.055 | 0.378 | 0.635 | 2.929 | 2.898 | 2.856 | 3.159 | 3.083 | 0.228 | 0.276 | 0.227 | 0.223 | 2.552 | 2.705 | 2.649 | 2.636 | 2.7 | 4.9 | 3.9 |
Total Non-Current Assets
| 18.85 | 19.291 | 19.818 | 20.253 | 19.772 | 20.565 | 21.485 | 22.3 | 23.004 | 23.358 | 20.776 | 22.918 | 22.287 | 22.141 | 18.21 | 18.43 | 18.02 | 16.733 | 17.392 | 16.544 | 25.84 | 25.979 | 25.824 | 25.62 | 23.375 | 24.066 | 24.81 | 23.81 | 30.481 | 31.075 | 42.205 | 41.744 | 40.353 | 41.426 | 43.045 | 27.39 | 28.885 | 30.417 | 31.038 | 31.604 | 34.216 | 35.343 | 35.991 | 37.612 | 46.988 | 33.505 | 36.34 | 40.41 | 38.175 | 42.694 | 48.038 | 39.906 | 38.371 | 36.017 | 45.889 | 44.351 | 37.099 | 39.387 | 43.347 | 44.784 | 52.245 | 56.875 | 57.911 | 40.964 | 36.225 | 36.494 | 38.452 | 38.598 | 38.649 | 60.746 | 58.661 | 58.95 | 60.729 | 35.646 | 35.319 | 35.668 | 24.907 | 25.878 | 26.296 | 10.953 | 10.135 | 10.734 | 13.858 | 6.05 | 6.606 | 7.221 | 5.835 | 3.381 | 5.253 | 25.491 | 27.426 | 28.936 | 28.67 | 29.613 | 28.513 | 14.4 | 15.9 | 15.1 |
Total Assets
| 83.148 | 83.519 | 84.856 | 89.875 | 86.434 | 83.912 | 81.298 | 87.397 | 85.567 | 87.545 | 84.249 | 87.531 | 85.271 | 85.706 | 83.099 | 89.237 | 87.867 | 84.153 | 83.32 | 81.871 | 90.124 | 95.17 | 94.043 | 96.466 | 92.205 | 91.858 | 90.03 | 92.212 | 95.687 | 95.182 | 105.45 | 113.71 | 117.217 | 126.328 | 128.347 | 131.669 | 128.126 | 124.397 | 124.002 | 127.432 | 124.453 | 123.917 | 125.387 | 128.57 | 134.474 | 128.959 | 129.036 | 133.464 | 131.892 | 133.322 | 132.84 | 130.565 | 130.709 | 131.383 | 130.975 | 129.218 | 129.37 | 130.299 | 130.931 | 135.506 | 148.195 | 152.788 | 186.69 | 135.879 | 127.832 | 132.311 | 134.528 | 132.72 | 131.186 | 154.805 | 143.325 | 144.505 | 146.492 | 142.563 | 141.79 | 142.105 | 139.858 | 143.729 | 145.807 | 143.241 | 129.174 | 131.655 | 127.171 | 129.426 | 131.682 | 128.096 | 127.053 | 140.183 | 144.742 | 178.13 | 181.379 | 192.956 | 192.592 | 184.409 | 147.668 | 130.6 | 54.7 | 50.5 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 5.039 | 3.618 | 3.52 | 4.648 | 6.194 | 5.63 | 4.013 | 5.36 | 4.615 | 4.723 | 2.297 | 4.43 | 2.279 | 4.242 | 3.984 | 3.19 | 4.992 | 5.881 | 6.881 | 6.083 | 5.392 | 8.219 | 5.226 | 5.471 | 5.185 | 6.009 | 5.284 | 6.073 | 5.307 | 4.719 | 4.729 | 6.735 | 5.631 | 5.811 | 5.895 | 5.495 | 5.436 | 4.473 | 4.244 | 4.44 | 3.842 | 5.752 | 7.142 | 10.643 | 8.028 | 6.278 | 5.963 | 5.651 | 5.128 | 6.381 | 6.348 | 4.253 | 4.745 | 3.29 | 1.999 | 2.192 | 1.443 | 1.378 | 1.141 | 2.479 | 1.437 | 1.984 | 1.49 | 0.956 | 2.442 | 4.774 | 2.456 | 0.885 | 0.95 | 1.874 | 2.109 | 2.251 | 3.062 | 2.7 | 2.247 | 1.085 | 1.34 | 1.613 | 0.859 | 0.333 | 0.894 | 0.557 | 2.494 | 1.498 | 1.006 | 1.216 | 1.582 | 4.944 | 3.093 | 4.246 | 1.93 | 9.142 | 7.634 | 5.491 | 5.158 | 7.1 | 4.2 | 3.6 |
Short Term Debt
| 0.576 | 0.562 | 0.584 | 0.578 | 0.553 | 0.575 | 0.548 | 0.537 | 0.524 | 0.525 | 0.418 | 0.337 | 0.248 | 0.178 | 0.297 | 0.359 | 0.559 | 0.764 | 0.956 | 0.091 | 0.102 | 0.105 | 0.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.111 | 0.107 | 1.092 | 0.77 | 1.071 | 0.869 | 1.245 | 0.959 | 6.388 | 6.368 | 6.578 | 7.845 | 9.747 | 10.151 | 8.671 | 8.546 | 9.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1.8 |
Tax Payables
| 0.352 | 0.449 | 1.051 | 0.994 | 0.433 | 0.434 | 0.628 | 0.571 | 0.393 | 0.39 | 0.377 | 0.34 | 0.298 | 0.301 | 0.39 | 0.285 | 0.254 | 0.25 | 0.426 | 0.334 | 0.234 | 0.191 | 0.364 | 0.391 | 0.466 | 0.373 | 0.6 | 0.698 | 0.557 | 0.628 | 0.569 | 0.542 | 0.278 | 0.265 | 0.44 | 0.447 | 0.281 | 0.401 | 0.466 | 0.319 | 0.132 | 0.234 | 0.32 | 0.326 | 0.137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.177 | 22.81 | 0 | 0 | 0 | 0 | 0.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.852 | 5.559 | 5.573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0.522 | 0.559 | 0.513 | 0.495 | 0.441 | 0.41 | 0.625 | 0.538 | 0.324 | 0.305 | 0.249 | 0.242 | 0.255 | 0.259 | 0.279 | 0.241 | 0.152 | 0.109 | 0.126 | 0.149 | 0.146 | 0.204 | 0.203 | 0.223 | 0.244 | 0.149 | 0.222 | 0.104 | 0.076 | 0.105 | 0.074 | 0.065 | 0.218 | 0.208 | 0.094 | 1.262 | 0.161 | 0.151 | 0.136 | 0.199 | 0 | 0 | 0 | 0.059 | 0.132 | 0.116 | 0.056 | 0.078 | 0.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.353 | 0.049 | 1.074 | 1.399 | 2.017 | 1.025 | 1.338 | 1.814 | 1.893 | 1.944 | 2.888 | 2.679 | 1.839 | 1.738 | 2.118 | 1.832 | 2.37 | 0 | 0 | 0 | 0 | 0 | 0 | 10.779 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 5.912 | 6.064 | 6.854 | 10.538 | 9.191 | 8.448 | 7.152 | 9.471 | 9.028 | 8.234 | 7.001 | 6.397 | 6.293 | 5.598 | 4.804 | 8.497 | 7.462 | 6.261 | 5.16 | 5.227 | 4.587 | 4.913 | 5.122 | 6.67 | 6.024 | 5.778 | 4.799 | 6.375 | 4.909 | 5.059 | 4.64 | 5.583 | 5.934 | 6.488 | 6.284 | 8.502 | 8.053 | 7.408 | 6.646 | 7.285 | 6.445 | 5.517 | 5.699 | 5.531 | 6.305 | 4.084 | 3.85 | 7.014 | 6.483 | 5.505 | 5.646 | 7.546 | 5.997 | 6.012 | 6.025 | 3.786 | 4.063 | 4.123 | 4.428 | 6.197 | 5.22 | 5.744 | 0.383 | 8.354 | 6.411 | 6.941 | 5.389 | 6.905 | 10.146 | 12.685 | 5.256 | 5.297 | 5.439 | 5.453 | 5.635 | 5.692 | 5.574 | 5.456 | 5.456 | 19.266 | 13.812 | 14.822 | 14.987 | 15.26 | 9.582 | 0 | 10.529 | 27.337 | 29.775 | 21.814 | 20.458 | 23.967 | 25.259 | 24.934 | 21.647 | 19.2 | 15.8 | 13.6 |
Total Current Liabilities
| 12.401 | 11.252 | 12.522 | 17.253 | 16.812 | 15.497 | 12.966 | 16.477 | 14.884 | 14.177 | 10.342 | 11.746 | 9.373 | 10.578 | 9.754 | 12.572 | 13.419 | 13.265 | 13.549 | 11.884 | 10.461 | 13.632 | 11.013 | 12.755 | 11.919 | 12.309 | 10.905 | 13.25 | 10.849 | 10.511 | 10.012 | 12.925 | 12.061 | 12.772 | 12.713 | 15.706 | 13.931 | 12.461 | 11.492 | 12.243 | 10.419 | 11.503 | 13.161 | 16.559 | 14.602 | 10.478 | 9.869 | 12.743 | 11.706 | 11.886 | 11.994 | 11.799 | 10.742 | 9.302 | 8.024 | 5.978 | 5.506 | 5.501 | 5.569 | 8.676 | 6.657 | 19.905 | 29.147 | 9.466 | 11.019 | 13.884 | 10.933 | 9.743 | 13.679 | 17.332 | 15.646 | 15.86 | 17.967 | 18.677 | 19.468 | 18.666 | 17.703 | 17.447 | 18.405 | 19.599 | 14.706 | 15.379 | 17.481 | 16.758 | 17.44 | 17.57 | 17.684 | 32.281 | 32.868 | 26.06 | 22.388 | 33.109 | 32.893 | 30.425 | 26.805 | 26.3 | 22 | 19 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 3.06 | 3.088 | 3.234 | 3.4 | 3.312 | 3.443 | 3.544 | 3.692 | 3.795 | 3.927 | 3.942 | 4.045 | 4.139 | 4.2 | 4.165 | 3.185 | 2.734 | 0.573 | 0.679 | 0.132 | 0.147 | 0.17 | 0.155 | 0.18 | 0.196 | 0.22 | 0.244 | 0.157 | 0.174 | 0.182 | 0.098 | 0.107 | 0.128 | 0.131 | 0.143 | 0.135 | 0.123 | 0.123 | 0 | 0 | 0 | 0.001 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.317 | 2.214 | 2.27 | 0 | 1.692 | 1.597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.049 | 0.063 | 0 | 0.141 | 0.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 13.6 |
Deferred Revenue Non-Current
| 0.173 | 0.167 | 0.182 | 0.181 | 0.19 | 0.19 | 0.183 | 0.181 | 0.086 | 0.065 | 0.063 | 0.076 | 0.083 | 0.1 | 0.116 | 0.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.042 | 0.043 | 0.035 | 0.018 | 0.008 | 0.009 | 0.016 | 0.023 | 0.031 | 0.039 | 0.047 | 0.048 | 0.055 | 0.061 | 0.071 | 0.079 | 0.086 | 0.043 | 0.054 | 0.078 | 0.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.243 | 0.243 | 0.243 | 0.243 | 0.318 | 0.138 | -4.281 | -3.304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.222 | 0.107 | 0.125 | 0.141 | -0.165 | -0.183 | -0.198 | -0.121 | -0.138 | -0.167 | -0.178 | -0.191 | -0.19 | -0.184 | -0.194 | 0 | 0 | 0 | -0.055 | -0.08 | -0.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.033 | 0.024 | 0.015 | 0.043 | 0.031 | 0.099 | 0.093 | 0.126 | 0.114 | 0.11 | 0.014 | 0.023 | 0.017 | 0.011 | 4.289 | 3.315 | 0.236 | 0.186 | 0.189 | 0.249 | 0.236 | 0.283 | 0.33 | 0.392 | 0.084 | 0.092 | 0.086 | 0.391 | 0.447 | 0.473 | 0.415 | 0.388 | 0.93 | 1.426 | 0.437 | 0.448 | 0.551 | 1.345 | 1.147 | 3.051 | 2.862 | 2.781 | 2.782 | 3.866 | 3.842 | 3.209 | 4.105 | 3.875 | 2.967 | 3.169 | 2.2 | 2.111 | 0 | 0 | 0 | 2.172 | 0 | 0 | 1.482 | 1.512 | 1.035 | 1.119 | 1.05 | 1.846 | 2.705 | 2.355 | 2.308 | 2.284 | 2.266 | 2.623 | 4.411 | 4.618 | 5.42 | 1.431 | 0.693 | 0.516 | 0.343 | 0.366 | 0.736 | 0.736 | 0.784 | 0.889 | 0.388 | 0.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 |
Total Non-Current Liabilities
| 3.266 | 3.279 | 3.431 | 3.624 | 3.533 | 3.732 | 3.82 | 3.999 | 4.238 | 4.345 | 4.262 | 4.387 | 4.557 | 4.449 | 4.289 | 3.315 | 2.97 | 0.759 | 0.868 | 0.381 | 0.383 | 0.453 | 0.485 | 0.392 | 0.43 | 0.472 | 0.489 | 0.391 | 0.447 | 0.473 | 0.415 | 0.388 | 0.93 | 1.426 | 0.437 | 0.448 | 0.551 | 1.345 | 1.226 | 3.137 | 2.905 | 2.781 | 2.782 | 3.866 | 3.842 | 3.209 | 4.105 | 3.875 | 2.967 | 3.169 | 2.2 | 2.111 | 2.317 | 2.214 | 2.27 | 2.172 | 1.692 | 1.597 | 1.482 | 1.512 | 1.035 | 1.119 | 1.05 | 1.846 | 2.705 | 2.355 | 2.308 | 2.284 | 2.266 | 2.623 | 4.411 | 4.618 | 5.42 | 1.431 | 0.693 | 0.516 | 0.343 | 0.366 | 0.736 | 0.736 | 0.784 | 0.889 | 0.388 | 0.115 | 0.049 | 0.063 | 0 | 0.141 | 0.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.1 | 13.6 |
Total Liabilities
| 15.667 | 14.531 | 15.953 | 20.877 | 20.345 | 19.229 | 16.786 | 20.476 | 19.122 | 18.522 | 14.604 | 16.133 | 13.93 | 15.027 | 14.043 | 15.887 | 16.389 | 14.024 | 14.417 | 12.265 | 10.844 | 14.085 | 11.498 | 13.147 | 12.349 | 12.781 | 11.394 | 13.641 | 11.296 | 10.984 | 10.427 | 13.313 | 12.991 | 14.198 | 13.15 | 16.154 | 14.482 | 13.806 | 12.718 | 15.38 | 13.324 | 14.284 | 15.943 | 20.425 | 18.444 | 13.687 | 13.974 | 16.618 | 14.673 | 15.055 | 14.194 | 13.91 | 13.059 | 11.516 | 10.294 | 8.15 | 7.198 | 7.098 | 7.051 | 10.188 | 7.692 | 21.024 | 30.197 | 11.312 | 13.724 | 16.239 | 13.241 | 12.027 | 15.945 | 19.955 | 20.057 | 20.478 | 23.387 | 20.108 | 20.161 | 19.182 | 18.046 | 17.813 | 19.141 | 20.335 | 15.49 | 16.268 | 17.869 | 16.873 | 17.489 | 17.633 | 17.684 | 32.422 | 33.069 | 26.06 | 22.388 | 33.109 | 32.893 | 30.425 | 26.805 | 26.3 | 35.1 | 32.6 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.179 | 0.214 | 0.379 | 0.204 | 0 | 4.146 | 4.805 | 4.725 | 5.785 | 2.721 | 2.755 | 2.665 | 2.927 | 0.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.821 | 0 | 1.557 | 0 | 0.932 | 1.837 | 2.866 | 0 | 0 | 0 |
Common Stock
| 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.018 | 0.018 | 0.018 | 0.019 | 0.019 | 0.018 | 0.019 | 0.019 | 0.018 | 0.019 | 0.019 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.017 | 0.017 | 0.017 | 0.017 | 0.018 | 0.018 | 0.019 | 0.019 | 0.019 | 0.019 | 0.018 | 0.019 | 0.019 | 0.019 | 0.018 | 0.018 | 0.019 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.019 | 0.019 | 0.018 | 0.018 | 0.019 | 0.019 | 0.018 | 0.019 | 0.019 | 0.021 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.018 | 0.017 | 0 | 0 | 0 |
Retained Earnings
| -58.867 | -57.698 | -57.647 | -57.941 | -55.916 | -57.888 | -58.299 | -56.735 | -57.055 | -57.719 | -57.55 | -56.907 | -58.759 | -59.801 | -60.993 | -60.305 | -62.103 | -63.431 | -64.372 | -64.055 | -54.92 | -53.25 | -52.024 | -51.258 | -54.508 | -55.463 | -55.11 | -55.544 | -50.263 | -49.572 | -37.646 | -35.32 | -33.619 | -31.646 | -31.063 | -30.101 | -31.355 | -32.835 | -32.635 | -31.748 | -31.57 | -31.675 | -31.194 | -32.41 | -23.533 | -23.251 | -22.368 | -20.941 | -20.942 | -21.943 | -21.863 | -20.578 | -19.874 | -18.946 | -17.917 | -17.122 | -16.55 | -15.72 | -14.153 | -12.639 | -1.986 | -13.05 | -3.472 | -40.64 | -49.996 | -50.636 | -47.429 | -46.671 | -53.27 | -32.523 | -38.85 | -36.652 | -36.496 | -35.578 | -35.256 | -32.939 | -34.003 | -31.377 | -30.669 | -30.201 | -38.223 | -35.905 | -37.009 | -36.079 | -38.694 | -41.908 | -41.77 | -42.232 | -36.129 | 5.307 | 13.091 | 15.987 | 17.746 | 14.368 | 11.577 | 9.8 | 8.8 | 7.1 |
Accumulated Other Comprehensive Income/Loss
| -1.91 | -1.866 | -1.407 | -1.45 | -1.978 | -1.292 | -0.586 | -0.36 | -0.22 | -0.068 | 0.002 | 0.018 | -0.186 | -0.392 | -0.407 | -0.318 | -0.472 | -0.211 | -0.063 | -0.216 | -0.273 | -0.05 | 0.298 | 0.054 | -0.095 | -0.226 | -0.331 | -0.382 | -0.141 | -0.127 | 0.009 | -0.015 | 0.059 | 0.141 | 0.131 | 0.135 | 0.176 | 0.164 | 0.158 | 0.209 | 0.184 | 0.168 | 0.143 | 0.148 | 0.129 | 0.109 | 0.124 | 0.121 | 0.102 | 0.09 | 0.074 | 0.061 | 0.047 | 0.026 | 0.02 | 0.031 | 0.151 | 0.322 | 0.056 | 0.009 | 0.031 | 0.069 | 0.128 | 0.077 | 0.062 | 0.032 | 1.821 | 1.786 | 1.621 | 1.796 | 0.425 | -7.172 | -7.474 | -6.93 | -7.749 | -4.339 | -4.66 | -4.57 | -4.832 | -2.461 | -2.628 | -2.051 | -3.482 | -3.66 | -0.399 | -0.585 | -0.941 | -0.346 | -1.821 | -1.406 | -1.557 | -2.62 | -3.353 | -3.823 | -4.458 | -5 | -5.2 | -0.8 |
Other Total Stockholders Equity
| 128.239 | 128.533 | 127.938 | 128.37 | 123.964 | 123.844 | 123.379 | 123.998 | 123.702 | 126.791 | 127.174 | 128.25 | 130.267 | 130.853 | 130.438 | 133.954 | 134.034 | 133.753 | 133.32 | 133.859 | 134.455 | 134.367 | 134.253 | 134.505 | 134.441 | 134.748 | 134.059 | 134.48 | 134.778 | 133.88 | 132.643 | 135.714 | 137.768 | 143.616 | 146.11 | 145.462 | 144.804 | 143.244 | 143.742 | 143.572 | 142.496 | 141.122 | 140.477 | 140.388 | 139.416 | 137.865 | 136.949 | 137.117 | 136.461 | 137.768 | 137.048 | 137.154 | 137.459 | 138.768 | 138.559 | 138.141 | 138.553 | 138.58 | 137.958 | 137.93 | 142.439 | 144.726 | 159.816 | 165.108 | 164.02 | 166.654 | 166.694 | 165.342 | 166.489 | 165.351 | 161.671 | 163.683 | 162.248 | 160.217 | 158.828 | 157.459 | 157.699 | 159.177 | 159.219 | 154.992 | 154.515 | 153.323 | 149.773 | 152.272 | 153.266 | 152.936 | 152.06 | 150.319 | 147.783 | 148.15 | 145.881 | 146.461 | 144.355 | 141.584 | 110.861 | 99.5 | 16 | 11.6 |
Total Shareholders Equity
| 67.481 | 68.988 | 68.903 | 68.998 | 66.089 | 64.683 | 64.512 | 66.921 | 66.445 | 69.023 | 69.645 | 71.398 | 71.341 | 70.679 | 69.056 | 73.35 | 71.478 | 70.129 | 68.903 | 69.606 | 79.28 | 81.085 | 82.545 | 83.319 | 79.856 | 79.077 | 78.636 | 78.571 | 84.391 | 84.198 | 95.023 | 100.397 | 104.226 | 112.13 | 115.197 | 115.515 | 113.644 | 110.591 | 111.284 | 112.052 | 111.129 | 109.633 | 109.444 | 108.145 | 116.03 | 114.741 | 114.723 | 116.315 | 115.639 | 115.933 | 115.277 | 116.655 | 117.65 | 119.867 | 120.681 | 121.068 | 122.172 | 123.201 | 123.88 | 125.318 | 140.503 | 131.764 | 156.493 | 124.567 | 114.108 | 116.072 | 121.287 | 120.693 | 115.241 | 134.85 | 123.268 | 124.027 | 123.105 | 122.455 | 121.629 | 122.923 | 121.812 | 125.916 | 126.666 | 122.906 | 113.684 | 115.387 | 109.302 | 112.553 | 114.193 | 110.463 | 109.369 | 107.761 | 111.673 | 152.07 | 158.991 | 159.847 | 159.699 | 153.984 | 120.863 | 104.3 | 19.6 | 17.9 |
Total Equity
| 67.481 | 68.988 | 68.903 | 68.998 | 66.089 | 64.683 | 64.512 | 66.921 | 66.445 | 69.023 | 69.645 | 71.398 | 71.341 | 70.679 | 69.056 | 73.35 | 71.478 | 70.129 | 68.903 | 69.606 | 79.28 | 81.085 | 82.545 | 83.319 | 79.856 | 79.077 | 78.636 | 78.571 | 84.391 | 84.198 | 95.023 | 100.397 | 104.226 | 112.13 | 115.197 | 115.515 | 113.644 | 110.591 | 111.284 | 112.052 | 111.129 | 109.633 | 109.444 | 108.145 | 116.03 | 115.272 | 115.062 | 116.846 | 117.219 | 118.267 | 118.646 | 116.655 | 117.65 | 119.867 | 120.681 | 121.068 | 122.172 | 123.201 | 123.88 | 125.318 | 140.503 | 131.764 | 156.493 | 124.567 | 114.108 | 116.072 | 121.287 | 120.693 | 115.241 | 134.85 | 123.268 | 124.027 | 123.105 | 122.455 | 121.629 | 122.923 | 121.812 | 125.916 | 126.666 | 122.906 | 113.684 | 115.387 | 109.302 | 112.553 | 114.193 | 110.463 | 109.369 | 107.761 | 111.673 | 152.07 | 158.991 | 159.847 | 159.699 | 153.984 | 120.863 | 104.3 | 19.6 | 17.9 |
Total Liabilities & Shareholders Equity
| 83.148 | 83.519 | 84.856 | 89.875 | 86.434 | 83.912 | 81.298 | 87.397 | 85.567 | 87.545 | 84.249 | 87.531 | 85.271 | 85.706 | 83.099 | 89.237 | 87.867 | 84.153 | 83.32 | 81.871 | 90.124 | 95.17 | 94.043 | 96.466 | 92.205 | 91.858 | 90.03 | 92.212 | 95.687 | 95.182 | 105.45 | 113.71 | 117.217 | 126.328 | 128.347 | 131.669 | 128.126 | 124.397 | 124.002 | 127.432 | 124.453 | 123.917 | 125.387 | 128.57 | 134.474 | 128.959 | 129.036 | 133.464 | 131.892 | 133.322 | 132.84 | 130.565 | 130.709 | 131.383 | 130.975 | 129.218 | 129.37 | 130.299 | 130.931 | 135.506 | 148.195 | 152.788 | 186.69 | 135.879 | 127.832 | 132.311 | 134.528 | 132.72 | 131.186 | 154.805 | 143.325 | 144.505 | 146.492 | 142.563 | 141.79 | 142.105 | 139.858 | 143.729 | 145.807 | 143.241 | 129.174 | 131.655 | 127.171 | 129.426 | 131.682 | 128.096 | 127.053 | 140.183 | 144.742 | 178.13 | 181.379 | 192.956 | 192.592 | 184.409 | 147.668 | 130.6 | 54.7 | 50.5 |