
Protalix BioTherapeutics, Inc.
AMEX:PLX
1.4 (USD) • At close November 17, 2023
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 19.76 | 27.409 | 23.399 | 27.209 | 23.634 | 20.408 | 48.184 | 33.036 | 17.111 | 10.72 | 12.492 | 16.888 | 38.985 | 10.642 | 33.882 | 19.83 | 18.265 | 13.533 | 4.843 | 14.166 | 17.792 | 21.442 | 25.096 | 30.363 | 37.808 | 41.868 | 28.327 | 41.319 | 51.163 | 33.482 | 34.533 | 48.017 | 63.281 | 51.32 | 54.626 | 66.669 | 76.374 | 34.248 | 43.238 | 47.958 | 54.767 | 60.317 | 71.144 | 77.69 | 86.398 | 91.397 | 33.126 | 41.87 | 52.035 | 50.216 | 59.28 | 45.605 | 27.001 | 34.564 | 44.054 | 50.227 | 35.9 | 44.401 | 54.961 | 69.364 | 81.266 | 22.61 | 29.132 | 34.911 | 42.596 | 46.045 | 53.36 | 57.782 | 61.813 | 20.44 | 22.489 | 24.896 | 15.378 | 0.826 | 0.925 | 0.932 | 0.985 | 0.494 | 0.515 | 0.533 | 0.564 | 0.579 | 0.622 | 0.113 | 0.179 | 0.756 | 0.777 | 0.819 | 0.808 | 0.824 | 0.837 | 0.863 | 0.916 | 0.933 | 0.946 | 0.336 | 0.391 | 0.38 | 0.432 | 0.376 | 0.407 | 1.275 | 0.989 | 0.755 | 1.3 | 1.8 | 2.8 | 0.5 | 0.1 | 0.7 | 0.7 | 0.7 |
Short Term Investments
| 15.07 | 0 | 21.63 | 21.278 | 20.926 | 20.567 | 0 | 0 | 5.069 | 10.091 | 16.082 | 16.029 | 38.985 | 38.017 | 43.058 | 50.6 | 20.28 | 27.76 | 30.147 | 22.509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.555 | 0.552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.217 | 1.11 | 1.092 | 1.075 | 1.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 34.83 | 27.409 | 45.029 | 48.487 | 44.56 | 40.975 | 48.184 | 33.036 | 22.18 | 20.811 | 28.574 | 32.917 | 38.985 | 48.659 | 76.94 | 70.43 | 38.545 | 41.293 | 34.99 | 36.675 | 17.792 | 21.442 | 25.096 | 30.363 | 37.808 | 41.868 | 28.327 | 41.319 | 51.163 | 33.482 | 34.533 | 48.017 | 63.281 | 51.32 | 54.626 | 66.669 | 76.374 | 34.248 | 43.238 | 47.958 | 54.767 | 60.317 | 71.144 | 77.69 | 86.398 | 91.397 | 33.126 | 41.87 | 52.035 | 50.216 | 59.28 | 45.605 | 27.001 | 34.564 | 44.054 | 50.227 | 35.9 | 44.401 | 54.961 | 69.364 | 81.266 | 22.61 | 29.132 | 34.911 | 42.596 | 46.045 | 53.36 | 57.782 | 61.813 | 20.44 | 22.489 | 24.896 | 15.378 | 0.826 | 0.925 | 0.932 | 0.985 | 0.494 | 0.515 | 0.533 | 0.564 | 0.579 | 0.622 | 0.668 | 0.732 | 0.756 | 0.777 | 0.819 | 0.808 | 0.824 | 0.837 | 0.863 | 0.916 | 0.933 | 0.946 | 0.336 | 1.608 | 1.49 | 1.524 | 1.45 | 1.469 | 1.275 | 0.989 | 0.755 | 1.3 | 1.8 | 2.8 | 0.5 | 0.1 | 0.7 | 0.7 | 0.7 |
Net Receivables
| 2.909 | 2.195 | 10.126 | 3.759 | 5.272 | 8.935 | 4.049 | 1.304 | 4.586 | 8.651 | 2.022 | 5.908 | 3.442 | 5.561 | 2.33 | 4.599 | 2 | 3.146 | 5.262 | 8.876 | 4.7 | 8.716 | 7.256 | 8.565 | 4.729 | 4.894 | 5.248 | 4.756 | 1.721 | 7.292 | 3.005 | 2.737 | 0.693 | 2.096 | 1.493 | 0 | 0 | 4.573 | 1.936 | 1.816 | 1.884 | 1.992 | 2.097 | 1.735 | 2.091 | 2.053 | 2.03 | 1.698 | 1.41 | 0 | 0 | 0 | 1.374 | 0 | 0 | 0 | 9.244 | 8.943 | 3.768 | 3.625 | 2.144 | 2.684 | 1.945 | 2.39 | 0.793 | 2.913 | 1.92 | 2.096 | 1.354 | 1.698 | 2.277 | 2.244 | 1.336 | 0 | 0 | 0 | 0.254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.185 | 0.667 | 0.995 | 1.1 | 1.1 | 1 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 21.243 | 17.199 | 20.719 | 22.346 | 19.045 | 21.583 | 19.635 | 20.303 | 16.804 | 14.562 | 16.507 | 16.594 | 17.954 | 14.73 | 13.64 | 13.915 | 13.082 | 13.281 | 11.065 | 9.488 | 8.155 | 7.525 | 6.998 | 6.707 | 8.569 | 7.959 | 6.978 | 7.019 | 7.833 | 7.479 | 7.059 | 7.1 | 5.245 | 4.86 | 6.067 | 5.737 | 5.767 | 6.339 | 6.368 | 6.879 | 6.667 | 6.83 | 7.135 | 6.527 | 7.957 | 7.577 | 7.191 | 5.773 | 4.039 | 2.058 | 1.029 | 0.263 | 0.279 | 0.427 | 0.537 | 1.101 | 1.189 | 5.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.096 | 1.05 | 1.493 | 0.812 | 1.055 | 1.125 | 1.708 | 0.758 | 1.31 | 1.736 | 2.597 | 1.123 | 1.285 | 2.274 | 3.013 | 1.754 | 2.096 | 2.612 | 2.893 | 2.728 | 1.832 | 2.756 | 2.248 | 1.706 | 1.877 | 2.619 | 2.499 | 2.594 | 1.934 | 2.9 | 4.294 | 3.689 | 2.648 | 1.372 | 5.459 | 3.863 | 3.74 | 2.716 | 2.326 | 2.931 | 5.418 | 2.069 | 1.988 | 2.609 | 1.457 | 4.173 | 3.585 | 3.553 | 3.686 | 0 | 5.581 | 3.969 | 3.837 | 0 | 6.604 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.407 | 0 | 0 | 0 | 0.012 | 0.021 | 0.03 | 0.004 | 0.008 | 0.015 | 0.021 | 0.002 | 0.009 | 0.015 | 0.022 | 0.002 | 0.009 | 0.019 | 0.025 | 0.024 | 0.038 | 0.047 | 0 | 0.04 | 0.054 | 0.154 | 1.429 | 0.191 | 0.298 | 0.129 | 0.169 | 0.175 | 0.668 | 0.755 | 0.49 | 0.2 | 1.1 | 0.2 | 6.9 | 0 | 6.8 | 6.7 | 6.6 |
Total Current Assets
| 60.078 | 47.853 | 77.367 | 75.404 | 69.932 | 72.618 | 73.576 | 55.401 | 44.88 | 45.76 | 49.7 | 56.542 | 61.666 | 71.224 | 95.923 | 90.698 | 55.723 | 60.332 | 54.21 | 57.767 | 32.479 | 40.439 | 41.598 | 47.341 | 52.983 | 57.34 | 43.052 | 55.688 | 62.651 | 51.153 | 48.891 | 61.543 | 71.867 | 59.648 | 67.645 | 76.269 | 85.881 | 47.876 | 53.868 | 59.584 | 65.52 | 71.208 | 82.364 | 88.561 | 97.903 | 105.2 | 45.932 | 52.894 | 61.17 | 59.58 | 65.89 | 49.837 | 32.491 | 40.282 | 51.195 | 62.254 | 46.333 | 58.441 | 58.729 | 72.989 | 83.41 | 25.294 | 31.077 | 37.301 | 43.389 | 48.958 | 55.28 | 59.878 | 63.167 | 22.545 | 24.766 | 27.14 | 24.291 | 0.838 | 0.946 | 0.961 | 0.987 | 0.502 | 0.53 | 0.554 | 0.566 | 0.588 | 0.638 | 0.69 | 0.734 | 0.765 | 0.796 | 0.845 | 0.832 | 0.862 | 0.884 | 0.919 | 0.956 | 0.987 | 1.101 | 1.766 | 1.799 | 1.788 | 1.652 | 1.619 | 1.644 | 2.128 | 2.411 | 2.24 | 2.6 | 4 | 4 | 7.4 | 0.1 | 7.5 | 7.4 | 7.3 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 10.021 | 10.293 | 10.339 | 10.66 | 10.882 | 10.599 | 10.443 | 9.906 | 9.64 | 9.531 | 9.537 | 9.797 | 9.922 | 10.31 | 10.397 | 10.318 | 10.412 | 10.339 | 10.47 | 10.725 | 10.95 | 11.337 | 11.773 | 11.902 | 6.39 | 6.628 | 6.94 | 7.311 | 7.676 | 7.986 | 8.158 | 8.472 | 8.703 | 9.14 | 9.48 | 9.31 | 9.744 | 9.957 | 10.392 | 10.839 | 11.282 | 11.846 | 12.438 | 13.098 | 13.711 | 14.34 | 15.001 | 15.705 | 16.31 | 16.664 | 17.342 | 17.507 | 18.271 | 18.51 | 18.944 | 17.654 | 17.454 | 15.841 | 14.734 | 14.674 | 14.537 | 12.112 | 10.458 | 8.383 | 6.841 | 6.273 | 5.914 | 5.404 | 4.506 | 3.763 | 3.248 | 2.898 | 2.404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.108 | 0.264 | 0.353 | 0.54 | 0.8 | 0.8 | 0.8 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 5.025 | 12.505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.043 | 0 | 0 | 1.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.856 | 2.856 | 3.299 | 3.23 | 3.092 | 3.092 | 3.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.074 | 0.074 | 0.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.462 | 0.561 | 0.535 | 0.531 | 0.528 | 1.26 | 1.268 | 1.252 | 1.267 | 1.418 | 1.403 | 2.052 | 2.077 | 1.948 | 1.884 | 1.776 | 1.799 | 1.639 | 2.005 | 1.879 | 1.963 | 1.953 | 1.871 | 1.801 | 1.758 | 3.229 | 1.729 | 1.798 | 1.887 | 1.919 | 1.951 | 1.837 | 1.677 | 1.686 | 1.739 | 1.731 | 1.628 | 1.659 | 1.694 | 1.625 | 1.668 | 1.741 | 1.849 | 1.757 | 1.719 | 1.616 | 1.373 | 1.343 | 1.247 | 1.134 | 1.072 | 1.12 | 0 | 2.037 | 1.749 | 0 | 0.942 | 0.866 | 0.767 | 0.778 | 0.724 | 0.714 | 0.65 | 0.554 | 0.581 | 0.657 | 0.626 | 0.544 | 0.464 | 0.402 | 0.346 | 0.32 | 0.293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.043 | 0.049 | 0.055 | 0.061 | 0.067 | 0.075 | 0.007 | 0.013 | 0.105 | 0.12 | 0.245 | 0.351 | 0.512 | 0.471 | 0.623 | 1.446 | 1.4 | 0.4 | 0.3 | 0.1 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 13.339 | 13.71 | 14.173 | 14.421 | 14.502 | 14.951 | 14.841 | 11.158 | 10.907 | 10.949 | 10.94 | 11.849 | 11.999 | 12.258 | 12.281 | 12.094 | 12.211 | 11.978 | 17.5 | 25.109 | 12.913 | 13.29 | 13.644 | 13.703 | 8.148 | 9.857 | 8.669 | 9.109 | 9.563 | 9.905 | 10.109 | 10.309 | 10.38 | 10.826 | 11.219 | 11.041 | 11.372 | 11.616 | 12.086 | 12.464 | 12.95 | 13.587 | 14.287 | 14.855 | 15.43 | 15.956 | 16.374 | 17.048 | 17.557 | 17.798 | 18.414 | 18.627 | 19.314 | 20.547 | 20.693 | 18.669 | 18.396 | 16.707 | 15.501 | 15.452 | 15.261 | 12.826 | 11.108 | 8.937 | 7.422 | 6.93 | 6.54 | 5.948 | 4.97 | 4.165 | 3.594 | 3.218 | 2.697 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.043 | 0.049 | 0.055 | 0.061 | 0.067 | 0.149 | 0.081 | 0.086 | 0.105 | 0.12 | 0.245 | 0.351 | 0.404 | 0.735 | 0.976 | 1.987 | 2.2 | 1.2 | 1.1 | 0.1 | 0 | 0 | 0 | 0 |
Total Assets
| 73.417 | 61.563 | 91.54 | 89.825 | 84.434 | 87.569 | 88.417 | 66.559 | 55.787 | 56.709 | 60.64 | 68.391 | 73.665 | 83.482 | 108.204 | 102.792 | 67.934 | 72.31 | 71.71 | 82.876 | 45.392 | 53.729 | 55.242 | 61.044 | 61.131 | 67.197 | 51.721 | 64.797 | 72.214 | 61.058 | 59 | 71.852 | 82.247 | 70.474 | 78.864 | 87.31 | 97.253 | 59.492 | 65.954 | 72.048 | 78.47 | 84.795 | 96.651 | 103.416 | 113.333 | 121.156 | 62.306 | 69.942 | 78.727 | 77.378 | 84.304 | 68.464 | 51.805 | 60.829 | 71.888 | 80.923 | 64.729 | 75.148 | 74.23 | 88.441 | 98.671 | 38.12 | 42.185 | 46.238 | 50.811 | 55.888 | 61.82 | 65.826 | 68.137 | 26.71 | 28.36 | 30.358 | 26.988 | 0.838 | 0.946 | 0.961 | 0.987 | 0.502 | 0.53 | 0.554 | 0.566 | 0.588 | 0.638 | 0.69 | 0.734 | 0.765 | 0.796 | 0.845 | 0.875 | 0.911 | 0.939 | 0.98 | 1.023 | 1.136 | 1.182 | 1.852 | 1.904 | 1.908 | 1.897 | 1.971 | 2.048 | 2.863 | 3.387 | 4.226 | 4.8 | 5.2 | 5.1 | 7.5 | 0.1 | 7.5 | 7.4 | 7.3 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 4.533 | 3.135 | 4.064 | 3.146 | 4.32 | 3.114 | 3.304 | 5.105 | 5.862 | 5.639 | 6.991 | 7.873 | 6.986 | 8.436 | 6.128 | 6.376 | 7.221 | 8.351 | 6.707 | 9.43 | 6.495 | 7.755 | 6.728 | 5.87 | 5.211 | 4.388 | 6.001 | 4.872 | 7.521 | 8.691 | 7.852 | 5.999 | 4.007 | 3.989 | 3.819 | 3.89 | 3.629 | 4.057 | 4.275 | 5.195 | 3.836 | 3.578 | 3.592 | 4.639 | 5.254 | 3.313 | 3.944 | 3.762 | 5.267 | 4.427 | 4.512 | 4.568 | 5.032 | 12.681 | 5.847 | 7.533 | 6.272 | 0 | 4.431 | 5.429 | 3.406 | 1.891 | 1.982 | 1.707 | 2.235 | 2.067 | 1.714 | 1.057 | 0.899 | 1.359 | 0.867 | 0.788 | 0.892 | 0.012 | 0.013 | 0 | 0.426 | 0 | 0 | 0.004 | 0.004 | 0.004 | 0.067 | 0.062 | 0.079 | 0.063 | 0.062 | 0.081 | 0.079 | 0.065 | 0.061 | 0.07 | 0.077 | 0.06 | 0.058 | 0.607 | 0.487 | 0.295 | 0.262 | 0.291 | 0.328 | 0.373 | 0.398 | 0.532 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 1.5 | 1.508 | 23.32 | 21.873 | 23.069 | 22.818 | 2.52 | 2.298 | 1.118 | 2 | 2.166 | 2.486 | 1.207 | 5.709 | 58.825 | 58.144 | 59.933 | 5.477 | 5.446 | 5.427 | 5.44 | 2.444 | 2.454 | 2.514 | 0 | 0 | 0 | 5.93 | 5.921 | 5.911 | 0 | 0 | 53.872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.023 | 0.058 | 0.058 | 0.058 | 0.021 | 0.017 | 0.017 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 |
Tax Payables
| 3.476 | 3.04 | 2.876 | 2.876 | 2.876 | 3.257 | 3.163 | 0 | 0.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 12.695 | 11.039 | 2.876 | -3.114 | 0 | 11.79 | 13.178 | 14.793 | 10.223 | 11.801 | 8.55 | 15.16 | 18.109 | 2.56 | 5.394 | 16.72 | 18.352 | 19.014 | 16.335 | 11.612 | 7.542 | 9.429 | 9.868 | 61.78 | 31.885 | 29.03 | 26.851 | 0 | 1.925 | 1.925 | 0.837 | 0.504 | 0.504 | 0.504 | 0.504 | 6.85 | 6.928 | 7.072 | 6.763 | 6.62 | 7.282 | 7.609 | 9.369 | 9.513 | 9.003 | 8.591 | 9.437 | 4.564 | 4.858 | 4.858 | 6.121 | 5.633 | 6.146 | 4.563 | 4.563 | 4.563 | 4.563 | 4.563 | 4.563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.112 | 16.537 | 15.017 | 15.894 | 15.265 | 14.17 | 14.122 | 12.322 | 11.741 | 11.87 | 11.58 | 13.171 | 16.433 | 13.459 | 13.185 | 13.781 | 13.926 | 30.067 | 11.91 | 13.757 | 11.905 | 11.508 | 9.269 | 9.223 | 10.274 | 10.163 | 9.071 | 10.697 | 9.31 | 11.989 | 9.339 | 12.365 | 7.496 | 5.84 | 7.137 | 4.885 | 7.102 | 11.946 | 14.316 | 14.282 | 22.374 | 14.186 | 16.305 | 14.533 | 12.073 | 12.4 | 13.681 | 12.055 | 11.051 | 11.444 | 11.962 | 8.298 | 7.54 | 0 | 8.289 | 8.034 | 8.068 | 15.924 | 6.752 | 9.824 | 13.561 | 5.009 | 4.232 | 3.986 | 3.292 | 2.332 | 2.626 | 3.148 | 2.863 | 2.254 | 1.832 | 1.442 | 1.376 | 0 | 0 | 0.058 | -0.353 | 0.062 | 0.058 | 0.065 | 0.066 | 0.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.074 | 0.074 | 0.074 | 0.074 | 0.074 | 0.074 | 0.074 | 0.074 | 0.141 | 0.267 | 0.61 | 0.9 | 1.2 | 1.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 |
Total Current Liabilities
| 25.621 | 24.22 | 57.972 | 54.828 | 45.53 | 43.359 | 23.109 | 31.515 | 32.429 | 34.302 | 30.96 | 35.331 | 33.176 | 42.764 | 96.247 | 80.861 | 86.474 | 43.895 | 42.415 | 47.628 | 40.175 | 33.319 | 25.993 | 27.036 | 25.353 | 14.551 | 15.072 | 21.499 | 22.752 | 26.591 | 19.116 | 20.289 | 66.212 | 10.333 | 11.46 | 9.279 | 11.235 | 22.853 | 25.519 | 26.549 | 26.21 | 24.384 | 27.179 | 26.781 | 26.696 | 25.226 | 26.628 | 24.408 | 25.755 | 20.435 | 21.332 | 17.724 | 18.693 | 18.314 | 20.282 | 20.13 | 18.903 | 20.487 | 15.746 | 19.816 | 21.53 | 6.9 | 6.214 | 5.693 | 5.527 | 4.399 | 4.34 | 4.205 | 3.762 | 3.613 | 2.699 | 2.23 | 2.268 | 0.012 | 0.013 | 0.058 | 0.073 | 0.062 | 0.058 | 0.069 | 0.07 | 0.061 | 0.067 | 0.062 | 0.079 | 0.063 | 0.062 | 0.081 | 0.079 | 0.065 | 0.061 | 0.07 | 0.077 | 0.134 | 0.131 | 0.681 | 0.561 | 0.391 | 0.393 | 0.423 | 0.459 | 0.536 | 0.682 | 1.159 | 1.4 | 1.2 | 1.1 | 0.1 | 0.6 | 0.1 | 0.1 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 4.026 | 4.176 | 4.282 | 4.499 | 4.621 | 4.502 | 24.709 | 32.419 | 32.356 | 32.142 | 31.926 | 32.155 | 32.263 | 32.257 | 4.507 | 4.319 | 4.467 | 58.063 | 57.148 | 56.258 | 55.485 | 54.695 | 53.967 | 53.168 | 47.966 | 47.32 | 46.742 | 46.108 | 46.267 | 57.926 | 57.881 | 117.505 | 23.644 | 72.43 | 72.318 | 72.207 | 72.097 | 67.774 | 67.67 | 67.566 | 67.351 | 67.359 | 67.255 | 67.151 | 67.048 | 66.944 | 0 | 0 | 0 | 0 | 4.68 | 0 | 0 | 0 | 4.452 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.037 | 0.041 | 0.041 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.895 | 5.895 | 11.79 | 5.895 | 1.269 | 0.858 | 1.716 | 1.533 | 4.122 | 7.13 | 16.98 | 28.586 | 34.911 | 32.979 | 33.027 | 61.78 | 31.885 | 29.03 | 26.851 | 0 | 0 | 0 | 0 | 0.453 | 0.617 | 0.744 | 0.744 | 35.127 | 35.614 | 36.89 | 37.232 | 38.373 | 39.514 | 40.655 | 41.796 | 43.419 | 45.115 | 46.994 | 48.888 | 47.499 | 48.64 | 49.781 | 50.923 | 53.425 | 54.052 | 54.345 | 55.486 | 56.627 | 57.767 | 58.908 | 60.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.302 | 2.224 | 2.263 | 2.088 | 2.665 | 2.531 | 2.565 | 2.606 | 2.508 | 2.426 | 2.374 | 2.386 | 2.335 | 2.427 | 2.586 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.253 | 0 | 0 | 0 | 2.368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.559 | 0.73 | 0.705 | 0.712 | 0.714 | 1.461 | 1.598 | 1.617 | 1.642 | 1.779 | 1.748 | 2.496 | 2.472 | 2.353 | 2.34 | 2.25 | 2.314 | 2.134 | 2.789 | 2.741 | 3.074 | 7.978 | 7.856 | 7.716 | 7.666 | 70.32 | 39.478 | 7.599 | 34.488 | 2.612 | 2.671 | 2.528 | 2.348 | 2.361 | 2.445 | 2.43 | 2.304 | 2.249 | 2.288 | 2.197 | 3.278 | 2.373 | 2.493 | 2.407 | 4.739 | 2.273 | 2.549 | 4.823 | 7.441 | 4.672 | 1.789 | 7.416 | 8.266 | 6.443 | 1.805 | 1.743 | 1.663 | 1.575 | 2.271 | 1.503 | 1.209 | 1.143 | 1.056 | 0.917 | 0.937 | 0.994 | 0.967 | 0.872 | 0.69 | 0.629 | 0.563 | 0.51 | 0.436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.4 | 0.3 | 7.4 | 7.3 | 7.3 |
Total Non-Current Liabilities
| 4.585 | 4.906 | 4.987 | 5.211 | 5.335 | 5.963 | 26.307 | 34.036 | 33.998 | 33.921 | 39.569 | 40.546 | 46.525 | 40.505 | 8.116 | 7.427 | 8.497 | 61.73 | 64.059 | 66.129 | 75.539 | 91.259 | 96.734 | 93.863 | 88.659 | 117.64 | 86.22 | 82.737 | 80.755 | 60.538 | 60.552 | 120.033 | 25.992 | 75.244 | 75.38 | 75.381 | 75.145 | 105.15 | 105.572 | 106.653 | 107.861 | 108.105 | 109.262 | 110.213 | 113.583 | 112.636 | 47.664 | 51.817 | 56.329 | 52.171 | 55.109 | 57.197 | 59.189 | 59.868 | 60.309 | 56.088 | 57.149 | 58.202 | 60.038 | 60.411 | 61.258 | 1.143 | 1.056 | 0.917 | 0.937 | 0.994 | 0.967 | 0.872 | 0.69 | 0.629 | 0.563 | 0.51 | 0.436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.037 | 0.041 | 0.041 | 0 | 0.1 | 0.1 | 7.4 | 0.3 | 7.4 | 7.3 | 7.3 |
Total Liabilities
| 30.206 | 29.126 | 62.959 | 60.039 | 50.865 | 49.322 | 49.416 | 65.551 | 66.427 | 68.223 | 70.529 | 75.877 | 79.701 | 83.269 | 104.363 | 88.288 | 94.971 | 105.625 | 106.474 | 113.757 | 115.714 | 124.578 | 122.727 | 120.899 | 114.012 | 132.191 | 101.292 | 104.236 | 103.507 | 87.129 | 79.668 | 140.322 | 92.204 | 85.577 | 86.84 | 84.66 | 86.38 | 128.003 | 131.091 | 133.202 | 134.071 | 132.489 | 136.441 | 136.994 | 140.279 | 137.862 | 74.292 | 76.225 | 82.084 | 72.606 | 76.441 | 74.921 | 77.882 | 78.182 | 80.591 | 76.218 | 76.052 | 78.689 | 75.784 | 80.227 | 82.788 | 8.043 | 7.27 | 6.61 | 6.464 | 5.393 | 5.307 | 5.077 | 4.452 | 4.242 | 3.262 | 2.74 | 2.704 | 0.012 | 0.013 | 0.058 | 0.073 | 0.062 | 0.058 | 0.069 | 0.07 | 0.061 | 0.067 | 0.062 | 0.079 | 0.063 | 0.062 | 0.081 | 0.079 | 0.065 | 0.061 | 0.07 | 0.077 | 0.134 | 0.131 | 0.681 | 0.561 | 0.391 | 0.393 | 0.423 | 0.459 | 0.572 | 0.723 | 1.2 | 1.4 | 1.2 | 1.1 | 7.5 | 0.9 | 7.5 | 7.4 | 7.3 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 368.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 303.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.108 | 0.108 | 0 | 0 | 0.028 | 0 | 0.041 | 0.1 | 0.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.076 | 0 | 0.073 | 0.073 | 0.073 | 0.073 | 0.072 | 0.062 | 0.054 | 0.05 | 0.049 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.035 | 0.033 | 0.033 | 0.033 | 0.015 | 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.146 | 0.144 | 0.134 | 0.129 | 0.125 | 0.124 | 0.1 | 0.1 | 0.1 | 0.1 | 0.094 | 0.094 | 0.094 | 0.094 | 0.094 | 0.094 | 0.094 | 0.093 | 0.094 | 0.094 | 0.094 | 0.093 | 0.093 | 0.092 | 0.091 | 0.086 | 0.086 | 0.086 | 0.086 | 0.081 | 0.081 | 0.081 | 0.081 | 0.081 | 0 | 0 | 0.076 | 0.076 | 0.076 | 0.076 | 0.076 | 0.076 | 0.066 | 0.066 | 0.066 | 0.062 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -378.393 | -384.887 | -388.123 | -385.92 | -381.549 | -375.505 | -373.653 | -392.992 | -389.861 | -386.121 | -382.554 | -377.22 | -374.934 | -368.267 | -364.068 | -352.827 | -347.352 | -347.749 | -343.312 | -339.162 | -340.829 | -341.12 | -337.447 | -329.817 | -322.553 | -334.17 | -318.626 | -303.335 | -297.932 | -282.791 | -271.354 | -271.804 | -212.656 | -210.032 | -202.742 | -191.889 | -183.291 | -256.191 | -252.371 | -247.3 | -241.328 | -232.859 | -224.849 | -218.73 | -211.385 | -200.5 | -194.753 | -187.916 | -183.595 | -173.718 | -168.239 | -177.881 | -171.977 | -163.064 | -154.189 | -140.5 | -135.448 | -126.92 | -124.446 | -114.405 | -106.45 | 0 | 0 | 0 | -75.01 | -58.831 | -52.335 | -48.106 | -42.993 | -37.862 | -33.116 | -23.962 | -20.512 | -3.902 | -3.795 | -3.824 | -3.813 | -3.793 | -3.761 | -3.748 | -3.738 | -3.706 | -3.663 | -3.604 | -3.578 | -3.531 | -3.499 | -3.469 | -3.437 | -3.387 | -3.355 | -3.323 | -3.287 | -3.231 | -3.183 | -3.13 | -2.958 | -2.893 | -2.906 | -2.894 | -2.852 | -2.475 | -2.264 | -2.227 | -1.9 | -1 | -1 | 0 | -0.7 | 0 | 0 | 0 |
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 | -30.704 | 0 | 0 | 0 | -29.116 | 0 | 0 | -0 | -27.465 | 0 | 0 | 0 | -25.601 | 0 | 0 | 0 | -23.803 | -0 | 0 | 0 | -21.454 | 0 | 0 | 0 | -18.319 | 0 | -0 | 0 | -14.786 | 0 | 0 | 0 | -11.148 | 0 | 0 | 0 | -7.589 | 0 | 0 | 0 | -4.695 | 0 | 0 | -80.193 | -2.911 | -1.62 | -1.62 | -1.62 | -1.62 | -0.977 | -0.977 | -0.977 | 0.355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.108 | -0.108 | 0 | 0 | -0.028 | -0.087 | -0.145 | -0.241 | -0.355 | -0.8 | -0.8 | -1 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 421.528 | 417.324 | 416.631 | 415.633 | 415.045 | 413.679 | 0 | 393.938 | 379.167 | 374.557 | 372.616 | 369.688 | 368.852 | 368.434 | 367.863 | 367.285 | 320.28 | 314.401 | 308.515 | 308.248 | 270.492 | 270.123 | 269.814 | 269.814 | 269.524 | 269.028 | 268.907 | 263.75 | 266.495 | 256.586 | 250.557 | 203.209 | 228.176 | 194.829 | 194.766 | 194.439 | 194.064 | 187.586 | 187.14 | 186.052 | 185.633 | 185.071 | 184.965 | 185.058 | 184.346 | 183.7 | 182.673 | 181.539 | 180.145 | 178.397 | 176.01 | 171.424 | 157.048 | 145.711 | 145.486 | 145.119 | 131.633 | 202.068 | 198.676 | 122.538 | 122.252 | 30.077 | 34.915 | 119.745 | 119.281 | 109.25 | 108.772 | 108.779 | 106.602 | 60.264 | 58.148 | 51.514 | 44.379 | 4.727 | 4.727 | 4.727 | 16.17 | 4.233 | 4.233 | 4.233 | 4.233 | 4.233 | 4.233 | 4.233 | 4.233 | 4.233 | 4.233 | 4.233 | 4.233 | 4.233 | 4.233 | 4.233 | 4.233 | 4.233 | 4.233 | 4.41 | 4.41 | 4.41 | 4.41 | 4.469 | 4.527 | 4.91 | 5.169 | 5.607 | 6.1 | 5.8 | 6 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 43.211 | 32.437 | 28.581 | 29.786 | 33.569 | 38.247 | 39.001 | 1.008 | -10.64 | -11.514 | -9.889 | -7.486 | -6.036 | 0.213 | 3.841 | 14.504 | -27.037 | -33.315 | -34.764 | -30.881 | -70.322 | -70.849 | -67.485 | -59.855 | -52.881 | -64.994 | -49.571 | -39.439 | -31.293 | -26.071 | -20.668 | -68.47 | -9.957 | -15.103 | -7.976 | 2.65 | 10.873 | -68.511 | -65.137 | -61.154 | -55.601 | -47.694 | -39.79 | -33.578 | -26.946 | -16.706 | -11.986 | -6.283 | -3.357 | 4.772 | 7.863 | -6.457 | -26.077 | -17.353 | -8.703 | 4.705 | -11.323 | -3.541 | -1.554 | 8.214 | 15.883 | 30.077 | 34.915 | 39.628 | 44.347 | 50.495 | 56.513 | 60.749 | 63.685 | 22.468 | 25.098 | 27.618 | 24.284 | 0.825 | 0.932 | 0.903 | 0.914 | 0.44 | 0.472 | 0.485 | 0.495 | 0.527 | 0.57 | 0.629 | 0.655 | 0.702 | 0.734 | 0.764 | 0.796 | 0.846 | 0.878 | 0.91 | 0.946 | 1.002 | 1.05 | 1.172 | 1.344 | 1.516 | 1.504 | 1.548 | 1.589 | 2.291 | 2.664 | 3.026 | 3.4 | 4 | 4 | 0 | -0.7 | 0 | 0 | 0 |
Total Equity
| 43.211 | 32.437 | 28.581 | 29.786 | 33.569 | 38.247 | 39.001 | 1.008 | -10.64 | -11.514 | -9.889 | -7.486 | -6.036 | 0.213 | 3.841 | 14.504 | -27.037 | -33.315 | -34.764 | -30.881 | -70.322 | -70.849 | -67.485 | -59.855 | -52.881 | -64.994 | -49.571 | -39.439 | -31.293 | -26.071 | -20.668 | -68.47 | -9.957 | -15.103 | -7.976 | 2.65 | 10.873 | -68.511 | -65.137 | -61.154 | -55.601 | -47.694 | -39.79 | -33.578 | -26.946 | -16.706 | -11.986 | -6.283 | -3.357 | 4.772 | 7.863 | -6.457 | -26.077 | -17.353 | -8.703 | 4.705 | -11.323 | -3.541 | -1.554 | 8.214 | 15.883 | 30.077 | 34.915 | 39.628 | 44.347 | 50.495 | 56.513 | 60.749 | 63.685 | 22.468 | 25.098 | 27.618 | 24.284 | 0.825 | 0.932 | 0.903 | 0.914 | 0.44 | 0.472 | 0.485 | 0.495 | 0.527 | 0.57 | 0.629 | 0.655 | 0.702 | 0.734 | 0.764 | 0.796 | 0.846 | 0.878 | 0.91 | 0.946 | 1.002 | 1.05 | 1.172 | 1.344 | 1.516 | 1.504 | 1.548 | 1.589 | 2.291 | 2.664 | 3.026 | 3.4 | 4 | 4 | 0 | -0.7 | 0 | 0 | 0 |
Total Liabilities & Shareholders Equity
| 73.417 | 61.563 | 91.54 | 89.825 | 84.434 | 87.569 | 88.417 | 66.559 | 55.787 | 56.709 | 60.64 | 68.391 | 73.665 | 83.482 | 108.204 | 102.792 | 67.934 | 72.31 | 71.71 | 82.876 | 45.392 | 53.729 | 55.242 | 61.044 | 61.131 | 67.197 | 51.721 | 64.797 | 72.214 | 61.058 | 59 | 71.852 | 82.247 | 70.474 | 78.864 | 87.31 | 97.253 | 59.492 | 65.954 | 72.048 | 78.47 | 84.795 | 96.651 | 103.416 | 113.333 | 121.156 | 62.306 | 69.942 | 78.727 | 77.378 | 84.304 | 68.464 | 51.805 | 60.829 | 71.888 | 80.923 | 64.729 | 75.148 | 74.23 | 88.441 | 98.671 | 38.12 | 42.185 | 46.238 | 50.811 | 55.888 | 61.82 | 65.826 | 68.137 | 26.71 | 28.36 | 30.358 | 26.988 | 0.838 | 0.946 | 0.961 | 0.987 | 0.502 | 0.53 | 0.554 | 0.566 | 0.588 | 0.638 | 0.69 | 0.734 | 0.765 | 0.796 | 0.845 | 0.875 | 0.911 | 0.939 | 0.98 | 1.023 | 1.136 | 1.182 | 1.852 | 1.904 | 1.908 | 1.897 | 1.971 | 2.048 | 2.863 | 3.387 | 4.226 | 4.8 | 5.2 | 5.1 | 7.5 | 0.2 | 7.5 | 7.4 | 7.3 |