Pulse Seismic Inc.
TSX:PSD.TO
2.29 (CAD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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
| 7.414 | 9.392 | 13.765 | 15.948 | 9.821 | 9.686 | 10.455 | 5.822 | 5.811 | 5.91 | 5.276 | -0.5 | -0.799 | -0.988 | -1.175 | -1.358 | 0.282 | 0.327 | 1.036 | 1.356 | 0.814 | 0.464 | 1.302 | 23.016 | 20.568 | 18.04 | 18.232 | 27.422 | 38.686 | 8.263 | 7.647 | 5.847 | 3.949 | 1.849 | 1.005 | 0 | 0.845 | 0 | 0.586 | 0.901 | 1.368 | 0.657 | 0.787 | 1.745 | 2.161 | 2.6 | 1.667 | 20.311 | 23.012 | 18.594 | 12.749 | 17.024 | 15.339 | 18.525 | 16.247 | 16.988 | 13.867 | 21.838 | 19.938 | 14.975 | 16.448 | 14.576 | 17.04 | 13.244 | 8.86 | 11.287 | 8.964 | 6.528 | 11.827 | 8.639 | 9.213 | 2.549 | 15.454 | 17.594 | 20.221 | 11.909 | 7.473 | 3.983 | 5.008 | 3.827 | 4.174 | 1.549 | 2.444 | 9.018 | 4.669 | 2.573 | 9.556 | 6.123 | 1.045 | 1.501 | 2.63 | 7.418 | 5.454 | 5.614 | 6.085 | 6.508 | 0.985 | 0.849 | 4.145 | 4.003 | 0 | 0.876 | 0.886 | 0.894 | 1.113 | 1.468 | 1.396 | 1.982 | 2.601 | 3.304 | 4.205 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.133 | 0.155 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 7.414 | 9.392 | 13.765 | 15.948 | 9.821 | 9.686 | 10.455 | 5.822 | 5.811 | 5.91 | 5.276 | -0.5 | -0.799 | -0.988 | -1.175 | -1.358 | 0.282 | 0.327 | 1.036 | 1.356 | 0.814 | 0.464 | 1.302 | 23.016 | 20.568 | 18.04 | 18.232 | 27.422 | 38.686 | 8.263 | 7.647 | 5.847 | 3.949 | 1.849 | 1.005 | 0 | 0.845 | 0 | 0.586 | 0.901 | 1.368 | 0.657 | 0.787 | 1.745 | 2.161 | 2.6 | 1.667 | 20.311 | 23.012 | 18.594 | 12.749 | 17.024 | 15.339 | 18.525 | 16.247 | 16.988 | 13.867 | 21.838 | 19.938 | 14.975 | 16.448 | 14.576 | 17.04 | 13.244 | 8.86 | 11.287 | 8.964 | 6.528 | 11.827 | 8.639 | 9.213 | 2.549 | 15.454 | 17.594 | 20.221 | 11.909 | 7.473 | 3.983 | 5.008 | 3.827 | 4.174 | 1.549 | 2.444 | 9.018 | 4.669 | 2.573 | 9.556 | 6.123 | 1.045 | 1.501 | 2.63 | 7.418 | 5.454 | 5.614 | 6.085 | 6.508 | 0.985 | 0.849 | 4.145 | 4.003 | 0 | 0.876 | 0.886 | 0.894 | 1.246 | 1.623 | 1.396 | 1.982 | 2.601 | 3.304 | 4.205 |
Net Receivables
| 2.446 | 4.929 | 0.294 | 6.281 | 3.735 | 9.129 | 1.202 | 1.486 | 1.548 | 1.433 | 1.73 | 15.03 | 5.663 | 8.483 | 1.669 | 7.527 | 4.767 | 3.789 | 4.505 | 4.031 | 4.62 | 7.679 | 5.111 | 3.314 | 4.209 | 5.85 | 5.444 | 5.536 | 3.353 | 4.341 | 3.421 | 5.809 | 4.669 | 2.857 | 2.661 | 6.158 | 2.079 | 8.897 | 5.833 | 7.083 | 13.717 | 7.461 | 7.37 | 3.195 | 6.4 | 5.651 | 22.878 | 18.529 | 11.776 | 18.198 | 38.619 | 16.638 | 9.987 | 5.906 | 11.439 | 11.393 | 4.18 | 4.826 | 7.597 | 14.64 | 9 | 10.838 | 4.806 | 16.702 | 15.46 | 15.774 | 13.024 | 14.686 | 12.347 | 9.31 | 8.71 | 16.191 | 11.746 | 11.862 | 15.385 | 20.249 | 16.067 | 14.268 | 11.824 | 12.832 | 10.319 | 9.758 | 10.499 | 15.652 | 11.362 | 11.796 | 20.363 | 17.896 | 7.725 | 15.865 | 19.768 | 5.125 | 3.746 | 7.615 | 0.874 | 4.735 | 1.153 | 1.46 | 3.671 | 0.895 | 0 | 0.012 | 0.011 | 0.01 | 0.609 | 0.532 | 0.117 | 0.009 | 0.01 | 0.008 | 0.006 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.421 | 0 | 0 | 0 | 0.5 | 0.799 | 0.988 | 1.175 | 1.358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.77 | 0.425 | 0.26 | 0.103 | 0.185 | 1.098 | 1.135 | 0.779 | 0.576 | 0.993 | 1.554 | 1.449 | 1.027 | 0.693 | 0.166 | 0 | 0 | 0 | 0.195 | 0.231 | 0.215 | 0 | 0 | 0 | 0.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0.22 | 0.285 | 0.36 | 0.292 | 0.217 | 0.32 | 0.386 | 0.43 | 0.249 | 0.292 | 0.375 | 0.363 | 0.258 | 0.318 | 0.291 | 0.248 | 0.308 | 0.378 | 0.413 | 0.347 | 0.384 | 0.633 | 0.689 | 0.281 | 0.192 | 0.277 | 0.323 | 0.262 | 0.271 | 0.363 | 0.393 | 0.364 | 0.326 | 0.404 | 0.4 | 0.292 | 0.192 | 0.283 | 0.325 | 0.275 | 0.268 | 0.337 | 0.325 | 0.333 | 0.26 | 0.31 | 0.289 | 0.245 | 0.273 | 0.314 | 0.391 | 0.359 | 0.256 | 0.357 | 0.348 | 0.434 | 0.257 | 0.268 | 0.35 | 0.4 | 0.132 | 0.139 | 0.161 | 0.15 | 0.38 | 0.347 | 5.494 | 5.851 | 4.303 | 4.496 | 3.007 | 2.944 | 0.321 | 1.511 | 0.718 | 2.065 | 1.138 | 0.167 | 0.217 | 0.234 | 0.317 | 0.373 | 0.27 | 0.234 | 0.648 | 1.516 | 0.684 | 0.21 | 0.194 | 0.209 | 0.789 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.183 | 0.183 | 0 | 0 | 0 | 0 | 0.541 |
Total Current Assets
| 10.08 | 14.606 | 14.419 | 22.521 | 13.773 | 19.135 | 12.043 | 7.738 | 7.608 | 7.635 | 8.001 | 15.393 | 5.921 | 8.801 | 1.96 | 7.775 | 5.357 | 4.494 | 5.954 | 5.946 | 5.818 | 8.776 | 8.292 | 27.647 | 24.969 | 24.167 | 23.999 | 33.22 | 42.31 | 12.967 | 11.461 | 12.02 | 8.944 | 5.11 | 4.066 | 6.45 | 3.116 | 9.18 | 6.744 | 8.259 | 15.353 | 8.455 | 8.482 | 8.87 | 8.821 | 8.561 | 24.834 | 39.21 | 35.061 | 37.106 | 51.759 | 34.021 | 25.582 | 24.788 | 28.034 | 28.815 | 18.304 | 26.932 | 27.885 | 30.015 | 25.58 | 25.553 | 22.007 | 30.096 | 24.7 | 27.408 | 27.482 | 27.065 | 28.477 | 22.445 | 20.93 | 22.415 | 28.656 | 31.746 | 36.9 | 33.812 | 26.232 | 19.867 | 18.076 | 17.586 | 14.976 | 11.68 | 13.213 | 24.904 | 16.679 | 15.885 | 30.603 | 24.229 | 8.964 | 17.575 | 23.187 | 12.543 | 9.2 | 13.229 | 6.959 | 11.243 | 2.138 | 2.309 | 9.848 | 4.898 | 0 | 0.888 | 0.897 | 0.904 | 2.039 | 2.339 | 1.513 | 1.991 | 2.611 | 3.312 | 4.752 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.312 | 0.29 | 0.31 | 0.33 | 0.351 | 0.356 | 0.016 | 0.032 | 0.06 | 0.085 | 0.14 | 0.278 | 0.45 | 0.609 | 0.773 | 0.939 | 1.104 | 1.271 | 1.43 | 1.598 | 1.723 | 1.887 | 2.005 | 0.103 | 0.112 | 0.143 | 0.159 | 0.174 | 0.192 | 0.219 | 0.335 | 0.343 | 0.388 | 0.423 | 0.459 | 0.489 | 0.535 | 0.583 | 0.623 | 0.663 | 0.682 | 0.742 | 0.796 | 0.849 | 0.97 | 1.043 | 1.05 | 1.053 | 0.606 | 0.632 | 0.524 | 0.567 | 1.358 | 0.675 | 3.599 | 3.077 | 2.048 | 0.657 | 0.655 | 0.707 | 3.879 | 0.886 | 0.935 | 0.938 | 0.998 | 1.026 | 0.952 | 0.663 | 0.697 | 0.943 | 0.907 | 5.179 | 5.222 | 5.286 | 12.132 | 13.859 | 14.41 | 14.929 | 14.875 | 15.042 | 15.305 | 15.744 | 0.92 | 0.968 | 0.884 | 0.99 | 1.11 | 1.204 | 1.316 | 1.521 | 1.693 | 0.761 | 0.824 | 14.166 | 0.884 | 9.331 | 6.372 | 5.622 | 2.414 | 0.033 | 0 | 0 | 0 | 0 | 0.205 | 0.599 | 1.296 | 1.141 | 13.511 | 13.102 | 11.987 |
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 |
Intangible Assets
| 11.705 | 13.983 | 16.262 | 18.307 | 20.577 | 22.85 | 25.124 | 27.41 | 29.826 | 32.27 | 34.713 | 37.228 | 39.665 | 42.078 | 44.496 | 46.888 | 49.285 | 51.678 | 54.433 | 57.853 | 61.353 | 64.91 | 68.487 | 11.024 | 12.835 | 14.647 | 16.483 | 18.299 | 18.807 | 23.446 | 28.024 | 32.594 | 37.187 | 41.723 | 46.364 | 47.623 | 52.789 | 58.06 | 63.363 | 66.504 | 71.564 | 76.935 | 82.593 | 88.242 | 94.341 | 101.124 | 122.606 | 121.635 | 90.229 | 0 | 102.737 | 0 | 105.792 | 112.784 | 117.783 | 122.49 | 128.12 | 57.51 | 62.269 | 67.441 | 70.251 | 74.766 | 79.656 | 79.612 | 76.619 | 79.865 | 84.414 | 91.06 | 94.838 | 88.113 | 94.4 | 101.039 | 74.558 | 75.273 | 75.439 | 80.448 | 80.967 | 86.209 | 74.972 | 75.01 | 76.171 | 76.055 | 0 | 79.419 | 70.033 | 70.858 | 76.093 | 66.322 | 68.372 | 67.067 | 68.076 | 14.486 | 14.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 11.705 | 13.983 | 16.262 | 18.307 | 20.577 | 22.85 | 25.124 | 27.41 | 29.826 | 32.27 | 34.713 | 37.228 | 39.665 | 42.078 | 44.496 | 46.888 | 49.285 | 51.678 | 54.433 | 57.853 | 61.353 | 64.91 | 68.487 | 11.024 | 12.835 | 14.647 | 16.483 | 18.299 | 18.807 | 23.446 | 28.024 | 32.594 | 37.187 | 41.723 | 46.364 | 47.623 | 52.789 | 58.06 | 63.363 | 66.504 | 71.564 | 76.935 | 82.593 | 88.242 | 94.341 | 101.124 | 122.606 | 121.635 | 90.229 | 96.2 | 102.737 | 99.208 | 105.792 | 112.784 | 117.783 | 122.49 | 128.12 | 57.51 | 62.269 | 67.441 | 70.251 | 74.766 | 79.656 | 79.612 | 76.619 | 79.865 | 84.414 | 91.06 | 94.838 | 88.113 | 94.4 | 101.039 | 74.558 | 75.273 | 75.439 | 80.448 | 80.967 | 86.209 | 74.972 | 75.01 | 76.171 | 76.055 | 0 | 79.419 | 70.033 | 70.858 | 76.093 | 66.322 | 68.372 | 67.067 | 68.076 | 14.486 | 14.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | -0.305 | -16.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.277 | 0.305 | 0.131 | 0.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.267 | 2.059 | 2.207 | 2.246 | 4.48 | 5.68 | 6.588 | 7.073 | 6.962 | 2.367 | 2.719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -0 | 0.305 | 16.262 | -0 | 0.026 | 0.031 | 0.037 | 0.042 | 0.058 | 0.074 | 0.09 | 0 | 0 | 0 | 0.848 | 1.14 | 1.155 | 1.733 | 2.021 | 4.41 | 2.1 | 2.1 | 0 | 0.073 | 0 | 0.289 | 0.577 | 0 | 0 | 0 | 0.053 | 0 | 0.263 | 0 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.556 | 9.257 | 0.698 | 0.706 | 16.882 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 1.737 | 8.317 | 0.879 | 5.877 | 5.685 | 10.966 | 10.495 | 10.445 | 0.961 | 0.518 | 0.623 | 1.755 | 1.45 | 1.719 | 0.63 | 0.553 | 0.788 | 0.681 | 0.688 | 79.903 | 0.986 | 1.067 | 1.358 | 1.369 | 1.504 | 1.376 | 1.54 | 1.658 | 0.407 | 0 | 3.289 | 22.658 | 7.383 | 8.489 | 8.686 | 9.159 | 9.427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 12.294 | 14.578 | 16.703 | 19.261 | 20.954 | 23.237 | 25.177 | 27.484 | 29.944 | 32.429 | 34.943 | 37.506 | 40.115 | 42.687 | 46.117 | 48.967 | 51.544 | 54.682 | 57.884 | 63.861 | 65.176 | 68.897 | 70.492 | 11.2 | 12.947 | 15.079 | 17.219 | 18.473 | 18.999 | 23.665 | 28.412 | 32.937 | 37.838 | 42.146 | 46.879 | 48.168 | 53.38 | 58.699 | 64.042 | 67.223 | 72.302 | 77.733 | 83.445 | 89.147 | 95.367 | 102.223 | 123.712 | 123.244 | 100.092 | 97.53 | 103.967 | 116.657 | 107.206 | 113.515 | 121.438 | 125.623 | 130.224 | 58.223 | 62.98 | 68.204 | 74.186 | 75.708 | 80.647 | 82.287 | 85.934 | 81.77 | 91.243 | 97.408 | 106.501 | 99.551 | 105.752 | 107.179 | 80.298 | 81.182 | 89.326 | 95.757 | 97.096 | 101.768 | 90.4 | 90.84 | 92.157 | 92.487 | 81.09 | 83.432 | 74.191 | 75.452 | 83.052 | 74.71 | 77.652 | 77.201 | 78.389 | 18.021 | 17.662 | 17.455 | 23.542 | 16.714 | 14.861 | 14.308 | 11.572 | 9.46 | 0 | 0 | 0 | 0 | 0.205 | 0.599 | 1.296 | 1.141 | 13.511 | 13.102 | 11.987 |
Total Assets
| 22.374 | 29.184 | 31.122 | 41.782 | 34.727 | 42.372 | 37.22 | 35.222 | 37.552 | 40.064 | 42.944 | 52.899 | 46.036 | 51.488 | 48.077 | 56.742 | 56.901 | 59.176 | 63.838 | 69.807 | 70.994 | 77.673 | 78.784 | 38.847 | 37.916 | 39.246 | 41.218 | 51.693 | 61.309 | 36.632 | 39.873 | 44.957 | 46.782 | 47.256 | 50.945 | 54.618 | 56.496 | 67.879 | 70.786 | 75.482 | 87.655 | 86.188 | 91.927 | 98.017 | 104.188 | 110.784 | 148.546 | 162.454 | 135.153 | 134.636 | 155.726 | 150.678 | 132.788 | 138.303 | 149.472 | 154.438 | 148.528 | 85.155 | 90.865 | 98.219 | 99.766 | 101.261 | 102.654 | 112.383 | 110.634 | 109.178 | 118.725 | 124.473 | 134.978 | 121.996 | 126.682 | 129.594 | 108.954 | 112.928 | 126.226 | 129.569 | 123.328 | 121.635 | 108.476 | 108.426 | 107.133 | 104.167 | 94.303 | 108.336 | 90.87 | 91.337 | 113.655 | 98.939 | 86.616 | 94.776 | 101.576 | 30.564 | 26.862 | 30.684 | 30.501 | 27.957 | 17 | 16.617 | 21.421 | 14.358 | 0 | 0.888 | 0.897 | 0.904 | 2.243 | 2.938 | 2.809 | 3.133 | 16.122 | 16.414 | 16.739 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1.117 | 1.492 | 1.499 | 2.643 | 0.024 | 1.706 | 0.292 | 0.765 | 0.32 | 0.321 | 0.378 | 2.593 | 1.068 | 1.122 | 0.829 | 0.718 | 0.804 | 0.673 | 0.675 | 0.999 | 0.747 | 5.548 | 1.543 | 0.868 | 0.653 | 0.531 | 0.333 | 2.324 | 1.216 | 0.755 | 0.374 | 0.475 | 0.437 | 0.529 | 0.588 | 0.711 | 0.362 | -1.459 | 1.546 | 1.577 | 1.627 | 1.208 | 1.377 | 0.956 | 1.789 | 1.666 | 9.613 | 23.394 | 9.615 | 0 | 10.136 | 13.996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.954 | 6.214 | 3.139 | 1.276 | 2.178 | 6.613 | 1.944 | 3.799 | 4.002 | 4.75 | 5.052 | 6.199 | 6.7 | 2.432 | 3.234 | 6.264 | 4.466 | 6.367 | 5.008 | 7.189 | 14.841 | 3.526 | 3.984 | 19.429 | 10.999 | 4.328 | 11.105 | 18.28 | 3.91 | 2.922 | 8.07 | 5.907 | 7.7 | 1.021 | 1.114 | 7.996 | 1.244 | 0 | 0.012 | 0.013 | 0.013 | 0.168 | 0.136 | 0.077 | 0.203 | 0.154 | 0.251 | 0.393 |
Short Term Debt
| 0.069 | 0.067 | 0.066 | 0.065 | 0.064 | 0.05 | 0 | 0.021 | 0.088 | 0.177 | 0.302 | 0.479 | 0.654 | 0.74 | 0.815 | 0.815 | 2.315 | 2.315 | 2.315 | 2.315 | 2.315 | 2.315 | 3.753 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.222 | 0 | 2.478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.998 | 12.998 | 12.998 | 12.998 | 12.998 | 12.998 | 12.998 | 12.998 | 12.998 | 12.998 | 6.998 | 6.998 | 6.998 | 6.998 | 6.998 | 6.998 | 6.798 | 8.004 | 8.004 | 8.004 | 8.004 | 8.004 | 8.004 | 8.004 | 8.004 | 5.832 | 5.868 | 5.942 | 6.068 | 6.091 | 5.594 | 5.867 | 5.662 | 5.457 | 5.253 | 4.445 | 4.172 | 3.844 | 3.562 | 3.281 | 3 | 3.157 | 8.758 | 7.66 | 0.299 | 0.466 | 0.619 | 0.675 | 0.675 | 0.675 | 0.675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0.926 | 0.876 | 0.419 | 0.91 | 1.952 | 0.036 | 0 | 0 | 0 | 0 | 2.527 | 1.446 | 2.517 | 0.665 | 0.215 | 0 | 0 | 0 | 0 | 0.12 | 0.577 | 0 | 0 | 0 | 0 | 0 | 7.485 | 6.878 | 0 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.761 | 0.749 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.449 | 1.125 | 1.399 | 1.399 | 3.64 | 0.047 | 0.047 | 0.047 | 0.047 | 0.045 | 0.04 | 0.045 | 0.045 | 0.15 | 0.052 | 0.15 | 0.189 | 0.242 | 1.845 | 1.897 | 1.798 | 2.618 | 2.438 | 0.867 | 0.876 | 0.899 | 0.933 | 0.925 | 0.901 | 0.206 | 0.421 | 0.788 | 0.423 | 0.423 | 0.423 | 0.423 | 0.664 | 0.718 | 0.848 | 1.191 | 1.169 | 1.399 | 1.086 | 1.146 | 2.561 | 2.295 | 2.562 | 1.519 | 2.591 | 1.9 | 2.115 | 2.01 | 3.654 | 1.534 | 2.463 | 2.741 | 2.147 | 1.649 | 1.75 | 1.21 | 1.443 | 1.45 | 1.747 | 3.98 | 0 | 3.944 | 2.24 | 2.897 | 3.902 | 2.162 | 2.476 | 3.786 | 4.637 | 4.151 | 4.684 | 4 | 5.905 | 3.314 | 2.68 | 3.613 | 7.312 | 1.476 | 1.645 | 9.551 | 3.806 | 3.406 | 10.757 | 4.354 | 2.479 | 1.689 | 3.274 | 1.541 | 0.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 0.985 | 0 | 0 | 10.527 | 1.315 | 0 | 0.532 | 0.312 | 0.556 | 0.57 | 0.403 | 0 | 0 | 0 | 0 | 0.276 | 0.042 | 0.054 | 0.079 | 0.139 | 0.259 | -0.128 | 1.294 | 0.108 | 0.149 | 0.151 | 0.517 | 0 | 0 | 0.195 | 0.169 | 0.083 | 0.076 | 0.073 | 0.534 | 0.521 | 0.766 | 3.196 | 3.336 | 1.386 | 1.33 | 1.556 | 2.273 | 0.292 | 0.176 | 2.295 | 1.219 | 0 | 0 | 3.335 | 0.802 | 0 | 2.91 | 1.401 | 2.215 | 5.198 | 1.885 | 0.74 | 1.046 | 2.511 | 3.346 | 1.608 | 2.274 | 0 | 3.158 | 0 | 4.179 | 1.727 | 0.957 | 2.336 | 1.032 | 0.947 | 0 | 0.277 | 0 | 0.2 | 0 | 2.377 | 1.593 | 0 | 0 | 0 | 0 | 0.054 | 0 | 0 | 0 | 1.303 | 1.749 | 1.908 | 1.61 | 0.155 | 0.155 | 0.579 | 3.015 | 0.273 | 0.08 | 0.136 | 0.102 | 0.124 | 0 | 0.013 | 0.008 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 2.62 | 3.61 | 3.84 | 15.053 | 5.953 | 3.755 | 0.907 | 1.145 | 1.011 | 1.113 | 1.123 | 5.644 | 3.213 | 4.529 | 2.361 | 2.174 | 3.35 | 3.284 | 4.914 | 5.35 | 5.239 | 11.058 | 9.028 | 1.843 | 1.678 | 1.581 | 1.783 | 10.734 | 8.995 | 1.156 | 1.034 | 1.346 | 0.936 | 1.025 | 1.122 | 1.454 | 1.128 | 4.215 | 4.882 | 2.963 | 2.957 | 2.764 | 3.65 | 2.394 | 4.526 | 3.961 | 13.394 | 40.672 | 25.953 | 18.233 | 26.051 | 29.004 | 19.562 | 15.933 | 17.676 | 20.937 | 17.03 | 9.387 | 9.794 | 10.719 | 11.787 | 10.056 | 11.019 | 15.732 | 17.376 | 15.087 | 15.699 | 14.806 | 19.476 | 14.446 | 15.311 | 16.734 | 15.219 | 15.348 | 16.825 | 16.816 | 14.428 | 14.519 | 16.404 | 13.741 | 19.136 | 11.737 | 13.279 | 28.618 | 11.176 | 10.952 | 33.467 | 19.656 | 11.713 | 23.46 | 30.824 | 5.905 | 4.503 | 9.268 | 9.597 | 8.648 | 1.776 | 1.924 | 8.098 | 1.367 | 0 | 0.025 | 0.022 | 0.022 | 0.168 | 0.136 | 0.077 | 0.203 | 0.154 | 0.251 | 0.393 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.172 | 0.212 | 0.208 | 0.204 | 0.241 | 0.277 | 0 | 0 | 0 | 0 | 0 | 2.286 | 3.262 | 10.604 | 19.336 | 28.258 | 27.64 | 28.138 | 28.744 | 31.257 | 31.769 | 29.777 | 35.383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.389 | 0 | 1.456 | 5.426 | 5.397 | 5.367 | 11.338 | 15.808 | 18.279 | 21.85 | 20.82 | 20.791 | 25.707 | 13.69 | 16.916 | 20.137 | 30.353 | 33.564 | 36.769 | 41.968 | 45.196 | 48.388 | 51.573 | 14.259 | 15.934 | 20.409 | 22.073 | 23.734 | 25.386 | 26.188 | 17.333 | 19.305 | 21.574 | 23.543 | 25.514 | 27.478 | 29.447 | 31.996 | 14.151 | 17.872 | 19.322 | 20.772 | 22.303 | 23.881 | 9.558 | 11.203 | 12.631 | 14.088 | 14.956 | 16.269 | 17.398 | 18.429 | 20.025 | 20.492 | 17.554 | 15.921 | 17.025 | 0.074 | 0.079 | 0 | 0.112 | 0.281 | 0.45 | 0.619 | 5.677 | 5.848 | 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 | -1.563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.533 | 0.074 | 0.17 | 0.275 | 0.264 | 0.337 | 0.363 | 0.477 | 0.572 | 0.685 | 0.735 | 0.859 | 0.962 | 0.954 | 0.9 | 0.971 | 1.107 | 1.207 | 1.283 | 1.392 | 1.674 | 1.942 | 2.262 | 2.546 | 2.941 | 3.064 | 3.049 | 3.854 | 4.873 | 5.366 | 5.506 | 6.389 | 7.699 | 7.43 | 8.002 | 7.566 | 8.574 | 8.411 | 6.705 | 6.867 | 7.466 | 7.617 | 7.547 | 11.78 | 11.316 | 8.756 | 9.685 | 9.039 | 5.037 | 1.766 | 2.388 | 3.731 | 3.286 | 1.983 | 2.344 | 3.254 | 3.746 | 3.102 | 3.499 | 3.182 | 4.175 | 4.427 | 3.41 | 6.536 | 6.95 | 8.013 | 7.816 | 8.284 | 5.507 | 4.105 | 4.135 | 8.865 | 9.549 | 7.43 | 4.306 | 4.698 | 5.975 | 2.964 | 3.692 | 0 | 0 | 0 | 0 | 0 | 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
| 0.231 | 0.185 | 0.531 | 0.87 | 0.234 | 0.144 | 0.359 | 0.317 | 0.24 | 0.188 | 0.399 | 0.256 | 0.166 | 0.136 | 0.165 | 0.082 | 0.048 | 0.049 | 0.075 | 0.12 | 0.105 | 0.08 | 0.181 | 0.092 | 0.113 | 0.098 | 0.233 | 0.208 | 0.144 | 0.089 | 0.142 | 0.092 | 0.074 | 0.058 | 0.093 | 7.775 | 7.516 | 8.07 | 7.711 | 8.751 | 8.578 | 6.845 | 7.118 | 7.811 | 7.895 | 7.777 | 12.127 | 0.226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 0 | 0 | 0 | 0.269 | 0.283 | 0.324 | 0.073 | 0.096 | 0.405 | 0.823 | 1.516 | 0.493 | 1.102 | 2.12 | 2.299 | 2.399 | 3.964 | 4.661 | 5.179 | 5.377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 0.403 | 0.397 | 0.739 | 1.074 | 0.549 | 0.591 | 0.634 | 0.581 | 0.577 | 0.551 | 0.876 | 3.114 | 4.113 | 11.475 | 20.36 | 29.302 | 28.642 | 29.087 | 29.79 | 32.484 | 33.081 | 31.14 | 36.956 | 1.766 | 2.055 | 2.36 | 2.779 | 3.149 | 3.208 | 3.138 | 3.996 | 4.965 | 5.44 | 5.564 | 6.482 | 7.775 | 8.972 | 13.496 | 13.108 | 14.118 | 19.916 | 22.653 | 25.397 | 29.661 | 28.715 | 28.568 | 37.834 | 25.232 | 25.672 | 29.822 | 39.392 | 38.601 | 38.535 | 44.356 | 48.927 | 51.674 | 53.556 | 16.603 | 19.188 | 24.155 | 25.175 | 27.233 | 28.568 | 30.363 | 21.76 | 22.715 | 28.11 | 30.493 | 33.527 | 35.294 | 37.731 | 37.503 | 18.256 | 22.007 | 28.187 | 30.321 | 29.733 | 28.437 | 14.256 | 17.178 | 15.595 | 18.049 | 15.239 | 16.593 | 17.471 | 18.525 | 20.43 | 21.315 | 19.07 | 16.414 | 18.127 | 2.194 | 2.378 | 2.399 | 4.076 | 4.942 | 5.629 | 5.996 | 5.677 | 5.848 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 3.023 | 4.007 | 4.579 | 16.127 | 6.502 | 4.346 | 1.541 | 1.726 | 1.588 | 1.664 | 1.999 | 8.758 | 7.326 | 16.004 | 22.721 | 31.476 | 31.992 | 32.371 | 34.704 | 37.834 | 38.32 | 42.198 | 45.984 | 3.609 | 3.733 | 3.941 | 4.562 | 13.883 | 12.203 | 4.294 | 5.03 | 6.311 | 6.376 | 6.589 | 7.604 | 9.229 | 10.1 | 17.711 | 17.99 | 17.081 | 22.873 | 25.417 | 29.047 | 32.055 | 33.241 | 32.529 | 51.228 | 65.904 | 51.625 | 48.055 | 65.443 | 67.605 | 58.097 | 60.289 | 66.603 | 72.611 | 70.586 | 25.99 | 28.982 | 34.874 | 36.962 | 37.289 | 39.587 | 46.095 | 39.136 | 37.802 | 43.809 | 45.299 | 53.003 | 49.74 | 53.042 | 54.237 | 33.475 | 37.355 | 45.012 | 47.137 | 44.161 | 42.956 | 30.66 | 30.919 | 34.731 | 29.786 | 28.518 | 45.211 | 28.647 | 29.477 | 53.897 | 40.971 | 30.783 | 39.874 | 48.951 | 8.099 | 6.881 | 11.667 | 13.673 | 13.59 | 7.405 | 7.92 | 13.775 | 7.216 | 0 | 0.025 | 0.022 | 0.022 | 0.168 | 0.136 | 0.077 | 0.203 | 0.154 | 0.251 | 0.393 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.114 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 70.619 | 71.339 | 72.087 | 72.957 | 73.039 | 74.222 | 74.283 | 74.35 | 74.36 | 74.48 | 74.497 | 74.569 | 74.581 | 74.581 | 74.581 | 74.581 | 74.581 | 74.581 | 74.581 | 74.581 | 74.581 | 74.581 | 74.581 | 74.581 | 74.581 | 74.661 | 74.661 | 74.896 | 75.69 | 76.722 | 76.722 | 77.531 | 77.864 | 77.864 | 77.929 | 76.504 | 77.55 | 78.161 | 78.32 | 78.782 | 81.625 | 81.625 | 81.625 | 81.673 | 82.138 | 83.086 | 83.84 | 83.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 91.463 | 71.589 | 71.636 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -54.237 | -48.993 | -49.085 | -50.736 | -47.761 | -38.945 | -41.592 | -43.812 | -41.191 | -38.797 | -36.352 | -33.13 | -38.459 | -41.623 | -51.782 | -51.815 | -52.102 | -50.165 | -47.856 | -45.029 | -44.27 | -41.409 | -44.289 | -41.728 | -42.752 | -41.651 | -40.635 | -39.64 | -29.008 | -46.627 | -44.201 | -41.102 | -39.627 | -39.325 | -36.841 | -33.299 | -33.285 | -30.063 | -27.783 | -22.78 | -19.084 | -22.984 | -21.186 | -18.11 | -13.536 | -6.931 | 10.542 | 10.535 | -2.114 | 0.265 | 1.362 | -8.717 | -17.549 | -14.661 | -10.31 | -11.564 | -15.567 | -14.445 | -11.727 | -10.194 | -10.699 | -9.499 | -10.374 | -7.398 | -2.711 | -2.517 | 0.816 | 5.203 | 8.175 | 15.368 | 17.219 | 19.165 | 19.622 | 20.952 | 27.834 | 29.545 | 26.687 | 26.784 | 26.678 | 26.527 | 21.794 | 23.952 | 23.469 | 21.027 | 20.291 | 19.93 | 17.829 | 16.039 | 13.904 | 12.973 | 10.786 | 7.801 | 7.525 | 6.561 | 4.372 | 2.361 | 2.147 | 1.708 | -30.121 | -30.625 | 0 | -30.797 | -30.785 | -30.778 | -30.789 | -30.063 | -30.125 | -29.927 | -16.889 | -16.694 | -16.51 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0.124 | -0 | -0.853 | -0.728 | -0.604 | -0.48 | -0.355 | -0.231 | -0.107 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | -3.947 | 0 | 0 | 0 | -3.711 | 0 | 0 | 0 | -3.476 | 0 | 0 | 0 | -3.216 | -2.933 | -2.933 | -2.933 | -2.933 | 0 | 0 | 0 | -16.728 | -6.802 | -6.802 | -6.802 | -6.802 | 0.865 | 0.787 | 0.607 | 0.449 | 0.287 | 0.126 | 0.057 | -2.52 | -2.16 | -2.16 | -2.16 | -2.16 | -0.27 | -0.27 | -0.27 | -0.27 | 0.393 | 0.393 | 0.393 | 0.393 | 0.393 | -0.004 | 0.393 | 0.393 | 0 | 0.909 | 0.909 | 0.909 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2.969 | 2.831 | 3.541 | 3.434 | 2.947 | 2.749 | 2.988 | 2.958 | 2.795 | 2.717 | 2.8 | 2.702 | 2.588 | 2.526 | 2.557 | 2.5 | 2.43 | 2.389 | 2.409 | 2.421 | 2.363 | 2.303 | 2.508 | 2.385 | 2.354 | 2.295 | 2.63 | 2.554 | 2.424 | 2.243 | 2.322 | 2.217 | 2.169 | 2.128 | 2.253 | 2.184 | 2.131 | 2.07 | 2.259 | 2.399 | 2.241 | 2.13 | 2.441 | 2.399 | 2.345 | 2.1 | 2.936 | 2.854 | 85.642 | 86.316 | 88.921 | 91.79 | 92.24 | 92.675 | 93.179 | 93.354 | 2.046 | 2.021 | 1.974 | 73.539 | 73.503 | 73.471 | 73.441 | 73.686 | 74.209 | 73.893 | 74.1 | 73.971 | 73.8 | 56.888 | 56.421 | 56.192 | 55.857 | 54.621 | 53.38 | 52.887 | 51.615 | 51.108 | 50.531 | 50.531 | 50.321 | 50.303 | 42.259 | 42.098 | 41.932 | 41.93 | 41.929 | 41.929 | 41.929 | 41.929 | 41.839 | 14.664 | 12.063 | 12.063 | 12.063 | 11.613 | 7.055 | 6.989 | 37.375 | 37.375 | 0 | 30.751 | 30.751 | 30.751 | 30.751 | 32.865 | 32.857 | 32.857 | 32.857 | 32.857 | 32.857 |
Total Shareholders Equity
| 19.351 | 25.177 | 26.543 | 25.655 | 28.225 | 38.026 | 35.679 | 33.496 | 35.964 | 38.4 | 40.945 | 44.141 | 38.71 | 35.484 | 25.356 | 25.266 | 24.909 | 26.805 | 29.134 | 31.973 | 32.674 | 35.475 | 32.8 | 35.238 | 34.183 | 35.305 | 36.656 | 37.81 | 49.106 | 32.338 | 34.843 | 38.646 | 40.406 | 40.667 | 43.341 | 45.389 | 46.396 | 50.168 | 52.796 | 58.401 | 64.782 | 60.771 | 62.88 | 65.962 | 70.947 | 78.255 | 97.318 | 96.55 | 83.528 | 86.581 | 90.283 | 83.073 | 74.691 | 78.014 | 82.869 | 81.827 | 77.942 | 59.165 | 61.883 | 63.345 | 62.804 | 63.972 | 63.067 | 66.288 | 71.498 | 71.376 | 74.916 | 79.174 | 81.975 | 72.256 | 73.64 | 75.357 | 75.479 | 75.573 | 81.214 | 82.432 | 79.167 | 78.679 | 77.816 | 77.507 | 72.402 | 74.381 | 65.785 | 63.125 | 62.223 | 61.86 | 59.758 | 57.968 | 55.833 | 54.902 | 52.625 | 22.465 | 19.981 | 19.017 | 16.828 | 14.367 | 9.595 | 8.697 | 7.646 | 7.142 | 0 | 0.863 | 0.875 | 0.882 | 2.075 | 2.802 | 2.732 | 2.929 | 15.968 | 16.163 | 16.346 |
Total Equity
| 19.351 | 25.177 | 26.543 | 25.655 | 28.225 | 38.026 | 35.679 | 33.496 | 35.964 | 38.4 | 40.945 | 44.141 | 38.71 | 35.484 | 25.356 | 25.266 | 24.909 | 26.805 | 29.134 | 31.973 | 32.674 | 35.475 | 32.8 | 35.238 | 34.183 | 35.305 | 36.656 | 37.81 | 49.106 | 32.338 | 34.843 | 38.646 | 40.406 | 40.667 | 43.341 | 45.389 | 46.396 | 50.168 | 52.796 | 58.401 | 64.782 | 60.771 | 62.88 | 65.962 | 70.947 | 78.255 | 97.318 | 96.55 | 83.528 | 86.581 | 90.283 | 83.073 | 74.691 | 78.014 | 82.869 | 81.827 | 77.942 | 59.165 | 61.883 | 63.345 | 62.804 | 63.972 | 63.067 | 66.288 | 71.498 | 71.376 | 74.916 | 79.174 | 81.975 | 72.256 | 73.64 | 75.357 | 75.479 | 75.573 | 81.214 | 82.432 | 79.167 | 78.679 | 77.816 | 77.507 | 72.402 | 74.381 | 65.785 | 63.125 | 62.223 | 61.86 | 59.758 | 57.968 | 55.833 | 54.902 | 52.625 | 22.465 | 19.981 | 19.017 | 16.828 | 14.367 | 9.595 | 8.697 | 7.646 | 7.142 | 0 | 0.863 | 0.875 | 0.882 | 2.075 | 2.802 | 2.732 | 2.929 | 15.968 | 16.163 | 16.346 |
Total Liabilities & Shareholders Equity
| 22.374 | 29.184 | 31.122 | 41.782 | 34.727 | 42.372 | 37.22 | 35.222 | 37.552 | 40.064 | 42.944 | 52.899 | 46.036 | 51.488 | 48.077 | 56.742 | 56.901 | 59.176 | 63.838 | 69.807 | 70.994 | 77.673 | 78.784 | 38.847 | 37.916 | 39.246 | 41.218 | 51.693 | 61.309 | 36.632 | 39.873 | 44.957 | 46.782 | 47.256 | 50.945 | 54.618 | 56.496 | 67.879 | 70.786 | 75.482 | 87.655 | 86.188 | 91.927 | 98.017 | 104.188 | 110.784 | 148.546 | 162.454 | 135.153 | 134.636 | 155.726 | 150.678 | 132.788 | 138.303 | 149.472 | 154.438 | 148.528 | 85.155 | 90.865 | 98.219 | 99.766 | 101.261 | 102.654 | 112.383 | 110.634 | 109.178 | 118.725 | 124.473 | 134.978 | 121.996 | 126.682 | 129.594 | 108.954 | 112.928 | 126.226 | 129.569 | 123.328 | 121.635 | 108.476 | 108.426 | 107.133 | 104.167 | 94.303 | 108.336 | 90.87 | 91.337 | 113.655 | 98.939 | 86.616 | 94.776 | 101.576 | 30.564 | 26.862 | 30.684 | 30.501 | 27.957 | 17 | 16.617 | 21.421 | 14.358 | 0 | 0.888 | 0.897 | 0.904 | 2.243 | 2.938 | 2.809 | 3.133 | 16.122 | 16.414 | 16.739 |