Pixelworks, Inc.
NASDAQ:PXLW
0.6652 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 37.824 | 46.193 | 47.544 | 50.318 | 54.477 | 62.841 | 56.821 | 57.615 | 49.568 | 55.162 | 61.587 | 66.559 | 23.624 | 25.437 | 31.257 | 16.062 | 20.417 | 17.933 | 7.257 | 15.596 | 16.746 | 17.346 | 17.944 | 18.057 | 17.443 | 20.611 | 27.523 | 26.329 | 32.246 | 19.64 | 19.622 | 16.58 | 17.75 | 22.935 | 26.591 | 29.024 | 14.432 | 15.591 | 17.926 | 19.315 | 20.905 | 21.92 | 20.805 | 21.477 | 11.231 | 12.647 | 13.404 | 15.566 | 15.097 | 11.647 | 15.092 | 17.017 | 16.818 | 26.704 | 16.872 | 16.378 | 14.643 | 11.022 | 17.797 | 19.944 | 18.795 | 32.539 | 53.149 | 42.78 | 59.394 | 45.314 | 74.572 | 73.643 | 67.489 | 66.607 | 63.095 | 56.635 | 64.142 | 58.084 | 68.604 | 54.054 | 35.234 | 50.542 | 32.585 | 113.921 | 99.982 | 90.244 | 75.165 | 62.072 | 88.76 | 89.471 | 62.152 | 68.062 | 53.36 | 44.077 | 53.288 | 61.941 | 57.224 | 58.007 | 49.681 | 79.025 | 92.035 | 35.41 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 0.735 | 0.992 | 2.484 | 6.975 | 6.682 | 6.575 | 6.566 | 6.069 | 6.069 | 2.726 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.901 | 12.366 | 12.602 | 14.706 | 15.295 | 9.822 | 6.485 | 6.848 | 5.706 | 8.058 | 18.56 | 14.804 | 27.92 | 34.581 | 35.933 | 42.325 | 38.382 | 53.985 | 62.235 | 51.746 | 60.424 | 59.888 | 75.025 | 106.615 | 166.073 | 160.213 | 85.835 | 102.761 | 10.992 | 5.656 | 15.743 | 13.051 | 15.084 | 24.915 | 23.042 | 31.832 | 47.461 | 40.517 | 33.024 | 29.768 | 26.757 | 54.051 | 20.469 | 5.906 | 0 |
Cash and Short Term Investments
| 37.824 | 46.193 | 47.544 | 50.318 | 54.477 | 62.841 | 56.821 | 57.615 | 49.568 | 55.162 | 61.587 | 66.559 | 23.624 | 25.437 | 31.507 | 16.797 | 21.409 | 20.417 | 14.232 | 22.278 | 23.321 | 23.912 | 24.013 | 24.126 | 20.169 | 20.611 | 27.523 | 26.329 | 32.246 | 19.64 | 19.622 | 16.58 | 17.75 | 22.935 | 26.591 | 29.024 | 14.432 | 15.591 | 17.926 | 19.315 | 20.905 | 21.92 | 20.805 | 21.477 | 11.231 | 12.647 | 13.404 | 15.566 | 15.097 | 11.647 | 15.092 | 17.017 | 16.818 | 29.605 | 29.238 | 28.98 | 29.349 | 26.317 | 27.619 | 26.429 | 25.643 | 38.245 | 61.207 | 61.34 | 74.198 | 73.234 | 109.153 | 109.576 | 109.814 | 104.989 | 117.08 | 118.87 | 115.888 | 118.508 | 128.492 | 129.079 | 141.849 | 216.615 | 192.798 | 199.756 | 202.743 | 101.236 | 80.821 | 77.815 | 101.811 | 104.555 | 87.067 | 91.104 | 85.192 | 91.538 | 93.805 | 94.965 | 86.992 | 84.764 | 103.732 | 99.494 | 97.941 | 35.41 |
Net Receivables
| 4.91 | 7.35 | 10.075 | 10.165 | 7.422 | 7.917 | 10.047 | 10.77 | 12.431 | 8.564 | 8.708 | 6.086 | 6.351 | 5.522 | 4.672 | 5.417 | 5.925 | 8.85 | 10.915 | 8.857 | 7.353 | 5.853 | 6.982 | 5.771 | 6.589 | 4.451 | 4.64 | 5.084 | 5.676 | 9.608 | 3.118 | 3.895 | 3.846 | 5.694 | 5.988 | 4.734 | 4.733 | 4.76 | 4.648 | 6.124 | 4.124 | 4.362 | 4.761 | 2.47 | 2.613 | 2.398 | 3.772 | 3.756 | 5.271 | 6.654 | 4.557 | 4.357 | 4.653 | 4.324 | 4.487 | 5.319 | 4.739 | 5.93 | 5.619 | 5.694 | 5.146 | 4.457 | 6.149 | 5.948 | 6.738 | 5.844 | 6.223 | 8.669 | 9.022 | 12.639 | 9.315 | 15.641 | 15.418 | 17.048 | 19.927 | 27.42 | 18.133 | 15.205 | 14.605 | 17.902 | 19.499 | 17.082 | 8.468 | 10.6 | 10.23 | 8.891 | 10.421 | 9.947 | 8.196 | 7.523 | 6.378 | 8.518 | 5.199 | 4.903 | 6.608 | 5.966 | 3.115 | 2.268 |
Inventory
| 5.021 | 3.357 | 3.968 | 5.905 | 5.53 | 2.307 | 1.76 | 2.716 | 2.198 | 1.794 | 1.469 | 1.601 | 1.577 | 1.67 | 2.445 | 3.895 | 4.767 | 4.54 | 5.401 | 3.133 | 2.842 | 3.018 | 2.954 | 3.041 | 2.89 | 2.589 | 2.846 | 5.058 | 1.954 | 2.478 | 2.803 | 3.084 | 3.345 | 2.197 | 3.266 | 3.511 | 2.875 | 3.295 | 2.898 | 2.428 | 3.019 | 2.027 | 1.663 | 2.269 | 1.909 | 2.424 | 2.702 | 4.729 | 4.163 | 3.139 | 4.107 | 4.683 | 4.745 | 4.662 | 4.858 | 5.466 | 5.655 | 6.136 | 6.158 | 4.847 | 3.72 | 4.165 | 4.981 | 5.257 | 6.271 | 8.253 | 11.265 | 15.512 | 16.869 | 13.892 | 13.809 | 14.714 | 20.212 | 23.579 | 26.577 | 27.809 | 25 | 13.58 | 18.575 | 21.251 | 15.942 | 9.779 | 10.478 | 11.288 | 9.722 | 10.395 | 6.788 | 4.032 | 5.054 | 7.752 | 4.176 | 3.693 | 5.78 | 5.347 | 3.28 | 1.358 | 1.959 | 2.641 |
Other Current Assets
| 2.222 | 2.104 | 3.138 | 2.307 | 2.693 | 2.513 | 3.745 | 1.522 | 2.023 | 3.158 | 2.732 | 2.002 | 1.888 | 1.923 | 1.01 | 1.685 | 1.783 | 2.067 | 1.689 | 1.586 | 2.303 | 2.828 | 1.494 | 1.762 | 2.097 | 3.736 | 1.328 | 2.191 | 1.341 | 5.258 | 0.736 | 0.661 | 0.73 | 0.681 | 0.644 | 0.996 | 1.239 | 0.9 | 0.888 | 1.126 | 1.426 | 1.567 | 2.858 | 1.27 | 1.516 | 1.708 | 1.727 | 2.176 | 5.745 | 2.466 | 2.341 | 2.149 | 2.359 | 2.346 | 2.337 | 2.636 | 2.295 | 2.419 | 2.265 | 2.792 | 3.23 | 2.849 | 3.381 | 3.771 | 3.862 | 4.465 | 3.791 | 2.8 | 5.556 | 5.731 | 6.374 | 4.194 | 5.304 | 6.66 | 7.277 | 14.126 | 7.19 | 5.468 | 4.856 | 5.268 | 4.604 | 3.541 | 4.826 | 7.304 | 4.215 | 3.21 | 3.896 | 3.815 | 4.28 | 3.159 | 3.667 | 3.259 | 2.521 | 0.721 | 0.592 | 0.897 | 0.515 | 0.343 |
Total Current Assets
| 49.977 | 59.004 | 64.725 | 68.695 | 70.122 | 75.578 | 72.373 | 72.623 | 66.22 | 68.678 | 74.496 | 76.248 | 33.44 | 34.552 | 39.634 | 27.794 | 33.884 | 35.874 | 32.237 | 35.854 | 35.819 | 35.611 | 35.443 | 34.7 | 31.745 | 31.387 | 36.337 | 38.662 | 41.217 | 36.984 | 26.279 | 24.22 | 25.671 | 31.507 | 36.489 | 38.265 | 23.279 | 24.546 | 26.36 | 28.993 | 29.474 | 29.876 | 30.087 | 27.486 | 17.269 | 19.177 | 21.605 | 26.227 | 30.276 | 23.906 | 26.097 | 28.206 | 28.575 | 40.937 | 40.92 | 42.401 | 42.038 | 40.802 | 41.661 | 39.762 | 37.739 | 49.716 | 75.718 | 76.316 | 91.069 | 91.796 | 130.432 | 136.557 | 141.261 | 137.251 | 146.578 | 153.419 | 156.822 | 165.795 | 182.273 | 198.434 | 192.172 | 250.868 | 230.834 | 244.177 | 242.788 | 131.638 | 104.593 | 107.007 | 125.978 | 127.051 | 108.172 | 108.898 | 102.722 | 109.972 | 108.026 | 110.435 | 100.492 | 95.735 | 114.212 | 107.715 | 103.53 | 40.662 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 11.598 | 12.585 | 10.722 | 11.927 | 12.831 | 12.915 | 7.963 | 7.512 | 8.415 | 9.552 | 10.445 | 10.927 | 9.913 | 11.009 | 11.709 | 12.574 | 13.462 | 12.778 | 10.042 | 8.823 | 9.99 | 11.067 | 6.151 | 5.062 | 5.299 | 5.871 | 5.605 | 6.271 | 4.636 | 5.528 | 3.793 | 4.269 | 4.927 | 4.32 | 6.543 | 6.852 | 7.03 | 5.762 | 6.402 | 6.737 | 7.082 | 6.172 | 4.084 | 4.592 | 4.544 | 5.316 | 6.283 | 7.019 | 5.987 | 6.606 | 7.366 | 7.585 | 7.887 | 8.212 | 5.83 | 5.809 | 4.536 | 4.61 | 5.121 | 4.725 | 5.07 | 4.331 | 5.187 | 4.839 | 5.747 | 6.188 | 6.148 | 13.254 | 15.667 | 18.46 | 21.931 | 26.187 | 28.422 | 28.705 | 29.029 | 14.806 | 15.328 | 12.243 | 12.444 | 10.309 | 7.476 | 6.255 | 6.561 | 7.196 | 8.502 | 9.16 | 9.073 | 8.712 | 7.215 | 6.194 | 5.463 | 5.289 | 4.242 | 3.874 | 3.66 | 2.76 | 2.614 | 1.972 |
Goodwill
| 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 133.739 | 133.731 | 134.022 | 120.603 | 80.836 | 80.836 | 82.007 | 82.007 | 82.548 | 82.548 | 82.548 | 82.548 | 82.548 | 82.548 | 83.533 | 83.533 | 83.533 | 69.162 | 74.352 | 78.711 | 83.069 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0.361 | 0.631 | 0.902 | 1.207 | 1.581 | 1.955 | 2.329 | 2.704 | 3.078 | 3.452 | 3.826 | 4.208 | 4.607 | 5.058 | 5.457 | 5.856 | 6.414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.477 | 1.05 | 1.623 | 2.196 | 2.769 | 3.386 | 4.091 | 4.796 | 5.576 | 6.37 | 7.165 | 7.959 | 8.754 | 9.549 | 10.343 | 11.138 | 11.933 | 171.052 | 173.649 | 163.235 | 83.102 | 83.356 | 84.781 | 85.035 | 85.829 | 86.083 | 86.337 | 87.681 | 82.548 | 82.548 | 83.533 | 83.533 | 83.533 | 0 | 0 | 78.711 | 83.069 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.407 | 18.497 | 18.768 | 19.038 | 19.309 | 19.614 | 19.988 | 20.362 | 20.736 | 21.111 | 21.485 | 21.859 | 22.233 | 22.615 | 23.014 | 23.465 | 23.864 | 24.263 | 24.435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.477 | 1.05 | 1.623 | 2.196 | 2.769 | 3.386 | 4.091 | 4.796 | 5.576 | 6.37 | 7.165 | 7.959 | 8.754 | 9.549 | 10.343 | 11.138 | 145.672 | 171.052 | 173.649 | 163.235 | 83.102 | 83.356 | 84.781 | 85.035 | 85.829 | 86.083 | 86.337 | 87.681 | 82.548 | 82.548 | 83.533 | 83.533 | 83.533 | 69.162 | 74.352 | 78.711 | 83.069 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.603 | 2.265 | 3.51 | 6.38 | 3.24 | 2.42 | 2.55 | 1.92 | 2.11 | 1.49 | 7.495 | 8.177 | 0 | 11.146 | 15.402 | 17.51 | 0 | 12.667 | 10.244 | 12.065 | 0 | 18.297 | 20.831 | 53.407 | 0 | 66.274 | 65.804 | 23.591 | -3.694 | 14.432 | 4.089 | 0 | 0 | 9.482 | 10.99 | 8.997 | 0 | 2.325 | 8.574 | 8.672 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.692 | -1.49 | -7.495 | -8.177 | 0 | -11.146 | -15.402 | -17.51 | 0 | -12.667 | -10.244 | -12.065 | 0 | 13.081 | 28.591 | 4.868 | 4.868 | 6.598 | 6.693 | -23.591 | 3.694 | -14.432 | -4.089 | 0 | 0 | -9.482 | -10.99 | -8.997 | 0 | -2.325 | -8.574 | -8.672 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1.652 | 1.813 | 2.115 | 2.145 | 2.683 | 2.897 | 3.58 | 3.758 | 3.745 | 3.715 | 3.162 | 0.96 | 0.992 | 1.005 | 1.081 | 1.187 | 1.264 | 1.355 | 1.267 | 1.504 | 1.606 | 1.7 | 1.132 | 1.312 | 1.341 | 1.341 | 1.338 | 1.111 | 0.781 | 0.76 | 0.785 | 0.759 | 0.763 | 0.756 | 0.81 | 0.766 | 0.926 | 1.211 | 1.382 | 1.673 | 1.897 | 2.122 | 2.573 | 3.067 | 1.562 | 1.494 | 1.653 | 1.918 | 2.228 | 2.57 | 2.914 | 3.265 | 3.725 | 4.379 | 5.061 | 5.358 | 5.059 | 4.544 | 5.006 | 5.272 | 5.03 | 5.63 | 4.639 | 7.641 | 15.768 | 16.815 | 18.966 | 21.097 | 25.586 | 28.973 | 29.713 | 34.914 | 33.688 | 35.981 | 39.202 | 20.801 | 17.934 | 15.556 | 92.067 | 13.191 | 13.359 | 30.267 | 36.08 | 29.38 | 10.607 | 12.409 | 27.419 | 21.483 | 29.006 | 26.059 | 20.188 | 12.824 | 19.483 | 19.617 | 2.422 | 2.061 | 1.697 | 1.762 |
Total Non-Current Assets
| 31.657 | 32.805 | 31.244 | 32.479 | 33.921 | 34.219 | 29.95 | 29.677 | 30.567 | 31.674 | 32.104 | 30.655 | 29.943 | 31.323 | 32.404 | 33.749 | 35.088 | 34.869 | 32.42 | 31.812 | 33.455 | 35 | 29.898 | 29.388 | 30.105 | 31.076 | 31.206 | 31.817 | 5.417 | 6.288 | 4.578 | 5.028 | 5.69 | 5.076 | 7.353 | 7.618 | 7.956 | 6.973 | 7.784 | 8.41 | 8.979 | 8.294 | 6.657 | 7.659 | 6.106 | 6.81 | 7.936 | 8.937 | 8.215 | 9.176 | 10.28 | 10.85 | 11.612 | 12.591 | 11.494 | 13.432 | 13.105 | 16.011 | 14.417 | 14.04 | 14.846 | 14.65 | 16.014 | 16.571 | 26.311 | 28.579 | 31.484 | 41.516 | 49.212 | 56.187 | 61.193 | 71.444 | 73.248 | 210.358 | 239.283 | 240.634 | 245.919 | 169.176 | 192.735 | 181.153 | 178.367 | 122.351 | 128.724 | 122.913 | 106.79 | 104.117 | 119.04 | 113.728 | 119.754 | 115.786 | 94.813 | 92.465 | 102.436 | 106.56 | 6.082 | 4.821 | 4.311 | 3.734 |
Total Assets
| 81.634 | 91.809 | 95.969 | 101.174 | 104.043 | 109.797 | 102.323 | 102.3 | 96.787 | 100.352 | 106.6 | 106.903 | 63.383 | 65.875 | 72.038 | 61.543 | 68.972 | 70.743 | 64.657 | 67.666 | 69.274 | 70.611 | 65.341 | 64.088 | 61.85 | 62.463 | 67.543 | 70.479 | 46.634 | 43.272 | 30.857 | 29.248 | 31.361 | 36.583 | 43.842 | 45.883 | 31.235 | 31.519 | 34.144 | 37.403 | 38.453 | 38.17 | 36.744 | 35.145 | 23.375 | 25.987 | 29.541 | 35.164 | 38.491 | 33.082 | 36.377 | 39.056 | 40.187 | 53.528 | 52.414 | 55.833 | 55.143 | 56.813 | 56.078 | 53.802 | 52.585 | 64.366 | 91.732 | 92.887 | 117.38 | 120.375 | 161.916 | 178.073 | 190.473 | 193.438 | 207.771 | 224.863 | 230.07 | 376.153 | 421.556 | 439.068 | 438.091 | 420.044 | 423.569 | 425.33 | 421.155 | 253.989 | 233.317 | 229.92 | 232.768 | 231.168 | 227.212 | 222.626 | 222.476 | 225.758 | 202.839 | 202.9 | 202.928 | 202.295 | 120.294 | 112.536 | 107.841 | 44.396 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2.5 | 3.821 | 2.416 | 4.356 | 1.431 | 2.203 | 3.143 | 2.354 | 3.581 | 3.702 | 2.747 | 2.765 | 2.664 | 1.726 | 0.995 | 0.687 | 1.071 | 2.297 | 0.818 | 2.318 | 2.183 | 2.647 | 2.116 | 2.187 | 2.932 | 3.092 | 1.436 | 2.611 | 2.516 | 1.225 | 1.734 | 1.98 | 2.836 | 1.179 | 2.944 | 3.181 | 4.004 | 2.289 | 3.154 | 3.202 | 2.484 | 1.564 | 1.327 | 2.499 | 1.861 | 2.195 | 2.224 | 4.347 | 4.655 | 2.58 | 4.428 | 5.629 | 5.288 | 5.059 | 4.804 | 6.547 | 6.354 | 6.302 | 7.68 | 6.484 | 4.489 | 2.674 | 4.215 | 4.541 | 3.658 | 3.751 | 3.992 | 7.159 | 12.984 | 9.357 | 5.738 | 6.863 | 1.969 | 3.796 | 7.206 | 8.852 | 7.526 | 4.861 | 5.946 | 7.646 | 10.872 | 9.224 | 4.33 | 7.382 | 7.03 | 6.743 | 5.084 | 4.237 | 2.755 | 6.909 | 2.391 | 6.36 | 7.06 | 6.57 | 9.12 | 4.899 | 2.863 | 1.323 |
Short Term Debt
| 3.37 | 3.375 | 3.571 | 2.423 | 2.182 | 1.991 | 1.391 | 1.589 | 2.104 | 2.33 | 2.439 | 2.44 | 2.402 | 2.331 | 2.039 | 3.954 | 6.269 | 5.157 | 1.545 | 1.789 | 2.037 | 2.213 | 11.522 | 11.594 | 11.508 | 10.326 | 13.295 | 12.673 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 8.157 | 3.5 | 2.3 | -0.073 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 3 | 15.779 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Payables
| 0.22 | 0.182 | 0.189 | 0.138 | 0.431 | 0.385 | 0.519 | 0.148 | 0.181 | 0.19 | 0.128 | 0.457 | 0.14 | 0.155 | 0.147 | 0.005 | 0.219 | 0.2 | 0.164 | 0.327 | 0.578 | 0.44 | 0.263 | 0.251 | 0.379 | 0.355 | 0.445 | 0.763 | 0.989 | 0.46 | 0.14 | 0.152 | 0.199 | 0.164 | 0.221 | 0.172 | 0.187 | 0.168 | 0.197 | 0.267 | 0.241 | 0.138 | 0.092 | 0.147 | 0.183 | 0.15 | 0.207 | 0.129 | 0.176 | 0.165 | 0.212 | 0.097 | 0.168 | 0.201 | 0.282 | 3.738 | 0.158 | 0.109 | 0.109 | 0.096 | 0.216 | 0.157 | 0.137 | 10.866 | 0.281 | 0.208 | 0.232 | 0.681 | 0.293 | 0.522 | 10.997 | 9.809 | 9.773 | 9.686 | 9.507 | 0 | 0.314 | 0.853 | 2.393 | 5.976 | 3.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0.13 | 0.182 | 0.146 | 0.4 | 0.175 | 0.185 | 0.23 | 0.26 | 0.205 | 0.22 | 0.05 | 0.02 | 0.068 | 0.12 | 0.179 | 0.01 | 0.076 | 0.186 | 0.146 | 0.132 | 0.156 | 0.186 | 0.096 | 0.134 | 0.255 | 0.342 | 0.418 | 0.458 | 0 | 0 | 0 | 0 | 0 | 10.548 | 7.904 | 7.404 | 0.153 | 0.099 | 0.03 | 0.182 | 0.197 | 0.318 | 1.271 | 2.224 | 7.958 | 6.884 | 0.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.868 | 4.972 | 6.164 | 7.518 | 7.092 | 6.463 | 7.747 | 8.369 | 8.445 | 7.411 | 11.202 | 13.072 | 6.415 | 6.227 | 7.381 | 9.644 | 9.175 | 9.426 | 7.165 | 7.184 | 7.543 | 11.821 | 3.468 | 2.337 | 2.142 | 2.261 | 3.119 | 3.831 | 14.23 | 14.647 | 8 | 7.716 | 8.674 | 1.087 | 0.845 | 0.934 | 9.219 | 9.198 | 8.706 | 10.271 | 11.312 | 10.514 | 9.326 | 1.291 | 1.29 | 1.603 | 8.873 | 9.312 | 12.58 | 8.362 | 8.459 | 8.642 | 9.151 | 25.332 | 25.044 | 9.679 | 25.47 | 8.101 | 8.622 | 7.895 | 7.674 | 6.973 | 9.556 | 7.396 | 10.269 | 12.072 | 14.08 | 16.787 | 17.31 | 15.42 | 32.671 | 33.366 | 34.034 | 33.726 | 35.776 | 23.57 | 19.125 | 12.565 | 15.235 | 18.251 | 16.235 | 11.722 | 8.682 | 8.262 | 9.154 | 8.562 | 7.312 | 6.732 | 6.511 | 7.257 | 6.815 | 4.025 | 3.484 | 2.813 | 4.721 | 4.201 | 4.251 | 4.059 |
Total Current Liabilities
| 11.868 | 12.35 | 12.297 | 14.697 | 10.88 | 10.842 | 12.511 | 12.572 | 14.335 | 13.663 | 16.438 | 18.297 | 11.549 | 10.404 | 10.594 | 14.295 | 16.591 | 17.066 | 9.674 | 11.423 | 11.919 | 16.867 | 17.202 | 16.252 | 16.837 | 16.021 | 18.268 | 19.573 | 16.746 | 15.872 | 9.734 | 9.696 | 11.51 | 15.814 | 14.693 | 14.519 | 16.376 | 14.586 | 14.89 | 16.655 | 16.993 | 15.396 | 14.924 | 14.171 | 14.609 | 12.982 | 11.097 | 13.659 | 17.235 | 10.942 | 12.887 | 14.271 | 14.439 | 34.391 | 32.848 | 32.005 | 31.824 | 14.403 | 16.302 | 14.379 | 12.163 | 9.647 | 13.771 | 11.937 | 13.927 | 15.823 | 18.072 | 23.946 | 30.294 | 24.777 | 38.409 | 40.229 | 36.003 | 37.522 | 42.982 | 32.422 | 26.651 | 17.426 | 21.181 | 25.897 | 27.107 | 20.946 | 13.012 | 15.644 | 16.184 | 15.305 | 12.396 | 10.969 | 9.266 | 14.166 | 9.206 | 10.385 | 10.544 | 9.383 | 13.841 | 9.1 | 7.114 | 5.382 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.673 | 0.97 | 1.373 | 3.043 | 3.588 | 3.716 | 2.148 | 2.254 | 2.039 | 2.335 | 2.853 | 3.468 | 4.178 | 4.791 | 5.088 | 5.304 | 5.47 | 5.567 | 4.212 | 3.222 | 3.595 | 3.9 | 0 | 0 | 0 | 0 | 6.069 | 5.761 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 0 | 3.5 | 2.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 3 | 0 | 5.689 | 21.502 | 26.703 | 15.779 | 26.812 | 35.266 | 60.634 | 60.634 | 89.752 | 89.752 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 0 | 8.682 | 8.262 | 0 | 0 | 0 | 6.732 | 6.511 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -3 | 0 | 0 | 0 | -10.924 | 0 | 0 | 0 | 0.617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.256 | 3.574 | 0 | 0 | 0 | 9.462 | 0 | 0 | 0 | 1.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 17.567 | 17.441 | 17.287 | 15.823 | 16.026 | 16.805 | 15.414 | 14.811 | 15.456 | 16.084 | 16.183 | 12.48 | 3.242 | 3.39 | 3.486 | 4.35 | 4.456 | 3.839 | 3.242 | 2.824 | 3.009 | 3.042 | 3.316 | 3.183 | 3.311 | 3.526 | 3.769 | 4.45 | 3.075 | 3.084 | 2.074 | 2.324 | 2.425 | -0.511 | -0.227 | -0.253 | -0.002 | 0.285 | 0.57 | 0.801 | 0.772 | 1.005 | -0.122 | 3.322 | -0.517 | 0.653 | 3.776 | 3.868 | 4.06 | 4.332 | 5.69 | 5.567 | 6.085 | 3.018 | 2.061 | 6.349 | 0 | 0 | 1.462 | 10.886 | 0 | 8.868 | 10.856 | 12.367 | 12.243 | 11.973 | 11.871 | 12.223 | 14.395 | 16.637 | 7.414 | 9.522 | 10.977 | 12.031 | 13.357 | 3.372 | 3.674 | 0.297 | 0.365 | 1.098 | 0.827 | 0 | -8.582 | -8.262 | 0 | 0 | 0 | -6.725 | -6.504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.006 |
Total Non-Current Liabilities
| 18.24 | 18.411 | 18.66 | 18.866 | 19.614 | 20.521 | 17.562 | 17.065 | 17.495 | 18.419 | 19.036 | 15.948 | 7.42 | 8.181 | 8.574 | 9.654 | 9.926 | 9.406 | 7.454 | 6.046 | 6.604 | 6.942 | 3.316 | 3.183 | 3.311 | 3.526 | 9.838 | 10.211 | 3.075 | 3.084 | 2.074 | 2.324 | 2.425 | 2.489 | 2.773 | 2.747 | 2.998 | 3.285 | 3.57 | 3.801 | 3.772 | 4.005 | 2.878 | 3.322 | 2.983 | 2.953 | 3.776 | 3.868 | 4.06 | 4.332 | 5.69 | 5.567 | 6.085 | 6.274 | 5.635 | 6.349 | 5.689 | 21.502 | 26.703 | 26.665 | 26.812 | 44.134 | 73.25 | 73.001 | 101.995 | 101.725 | 151.871 | 152.223 | 154.395 | 156.637 | 147.414 | 149.522 | 150.977 | 152.031 | 163.357 | 153.372 | 153.674 | 150.297 | 150.365 | 151.098 | 150.827 | 0 | 0.1 | 0.513 | 0 | 0 | 0 | 0.007 | 0.007 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.006 |
Total Liabilities
| 30.108 | 30.761 | 30.957 | 33.563 | 30.494 | 31.363 | 30.073 | 29.637 | 31.83 | 32.082 | 35.474 | 34.245 | 18.969 | 18.585 | 19.168 | 23.949 | 26.517 | 26.472 | 17.128 | 17.469 | 18.523 | 23.809 | 20.518 | 19.435 | 20.148 | 19.547 | 28.106 | 29.784 | 19.821 | 18.956 | 11.808 | 12.02 | 13.935 | 18.303 | 17.466 | 17.266 | 19.374 | 17.871 | 18.46 | 20.456 | 20.765 | 19.401 | 17.802 | 17.493 | 17.592 | 15.935 | 14.873 | 17.527 | 21.295 | 15.274 | 18.577 | 19.838 | 20.524 | 40.665 | 38.483 | 38.354 | 37.513 | 35.905 | 43.005 | 41.044 | 38.975 | 53.781 | 87.021 | 84.938 | 115.922 | 117.548 | 169.943 | 176.169 | 184.689 | 181.414 | 185.823 | 189.751 | 186.98 | 189.553 | 206.339 | 185.794 | 180.325 | 167.723 | 171.546 | 176.995 | 177.934 | 20.946 | 13.012 | 16.157 | 16.184 | 15.305 | 12.396 | 10.969 | 9.266 | 14.213 | 9.206 | 10.385 | 10.544 | 9.383 | 13.841 | 9.1 | 7.12 | 5.388 |
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 | 0.113 | 17.704 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120.294 | 112.536 | 107.841 | 65.077 |
Common Stock
| 488.449 | 487.524 | 486.324 | 485.205 | 483.81 | 482.551 | 481.229 | 480.069 | 478.605 | 476.91 | 475.644 | 474.067 | 471.958 | 470.452 | 467.957 | 446.278 | 442.998 | 438.269 | 436.122 | 434.325 | 432.572 | 430.907 | 428.903 | 427.09 | 424.369 | 422.968 | 418.891 | 416.607 | 398.019 | 396.786 | 394.296 | 392.816 | 391.772 | 391.066 | 390.52 | 389.589 | 371.59 | 370.581 | 369.253 | 367.838 | 366.279 | 364.978 | 362.644 | 361.335 | 350.975 | 350.32 | 349.531 | 348.897 | 348.056 | 347.569 | 346.923 | 346.381 | 345.743 | 336.887 | 336.254 | 335.892 | 335.465 | 335.163 | 334.849 | 334.609 | 334.404 | 334.189 | 333.974 | 334.127 | 334.386 | 333.776 | 333.934 | 336.676 | 335.33 | 333.869 | 331.567 | 324.541 | 327.116 | 319.227 | 316.257 | 316.148 | 315.278 | 306.216 | 304.996 | 305.958 | 305.825 | 298.507 | 294.235 | 290.985 | 289.986 | 289.255 | 287.566 | 279.856 | 278.529 | 282.188 | 259.363 | 259.374 | 258.817 | 258.437 | 126.26 | 126.14 | 125.831 | 0 |
Retained Earnings
| -492.376 | -482.227 | -477.161 | -473.417 | -466.418 | -460.381 | -450.985 | -449.051 | -444.555 | -439.547 | -434.955 | -431.664 | -427.591 | -423.209 | -415.134 | -408.695 | -400.556 | -394.004 | -388.605 | -384.149 | -381.843 | -384.124 | -384.095 | -382.454 | -382.685 | -380.072 | -379.474 | -375.922 | -371.216 | -372.48 | -375.257 | -375.594 | -374.352 | -372.792 | -364.15 | -360.983 | -359.74 | -356.944 | -353.58 | -350.809 | -348.509 | -346.127 | -343.62 | -343.57 | -345.079 | -340.155 | -334.75 | -331.193 | -330.793 | -329.694 | -329.056 | -327.099 | -326.016 | -323.96 | -322.49 | -319.269 | -319.276 | -318.261 | -322.863 | -322.092 | -321.202 | -323.421 | -329.318 | -324.194 | -332.413 | -331.163 | -337.296 | -330.847 | -326.418 | -318.798 | -306.376 | -290.926 | -280.822 | -135.253 | -102.198 | -66.284 | -61.027 | -58.752 | -59.588 | -63.608 | -69.057 | -74.816 | -81.369 | -84.312 | -80.171 | -80.591 | -80.839 | -81.519 | -62.534 | -63.894 | -59.988 | -58.002 | -54.962 | -51.514 | -17.429 | -19.653 | -21.431 | -22.021 |
Accumulated Other Comprehensive Income/Loss
| 4.413 | 4.153 | 3.378 | 4.439 | 4.198 | 1.845 | 2.178 | 2.705 | 1.048 | -0.62 | -0.468 | -0.033 | 0.047 | 0.047 | 0.047 | 0.011 | 0.013 | 0.006 | 0.012 | 0.021 | 0.022 | 0.019 | 0.015 | 0.017 | 0.018 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.006 | 0.006 | 0.006 | 0.006 | 0.011 | 0.011 | 0.011 | 0.011 | -0.082 | -0.082 | -0.082 | -0.082 | -0.113 | -0.113 | -0.113 | -0.113 | -0.067 | -0.067 | -0.067 | -0.067 | -0.064 | -0.064 | -0.064 | 0.167 | 0.856 | 1.441 | 4.006 | 1.087 | 0.241 | 0.408 | -0.183 | 0.055 | -1.984 | -0.515 | 0.214 | -4.665 | -3.925 | -3.128 | -3.047 | -3.693 | 1.497 | 1.988 | 2.626 | 1.931 | 3.41 | 3.515 | 4.857 | 6.615 | 5.985 | 6.453 | 9.352 | 7.439 | 7.09 | 6.769 | 7.199 | 8.089 | 13.32 | -2.869 | -6.749 | -5.742 | -8.857 | -11.471 | -14.011 | -2.378 | -3.051 | -3.679 | -4.048 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0.113 | -17.704 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.45 | 0 | -5.192 | 0 | -0.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.084 | 0 | 0 | 0 | 0 | 0 | -120.294 | -112.536 | -107.841 | 0 |
Total Shareholders Equity
| 0.486 | 9.45 | 12.541 | 16.227 | 21.59 | 24.015 | 32.422 | 33.723 | 35.098 | 36.743 | 40.221 | 42.37 | 44.414 | 47.29 | 52.87 | 37.594 | 42.455 | 44.271 | 47.529 | 50.197 | 50.751 | 46.802 | 44.823 | 44.653 | 41.702 | 42.916 | 39.437 | 40.695 | 26.813 | 24.316 | 19.049 | 17.228 | 17.426 | 18.28 | 26.376 | 28.617 | 11.861 | 13.648 | 15.684 | 16.947 | 17.688 | 18.769 | 18.942 | 17.652 | 5.783 | 10.052 | 14.668 | 17.637 | 17.196 | 17.808 | 17.8 | 19.218 | 19.663 | 12.863 | 13.931 | 17.479 | 17.63 | 20.908 | 13.073 | 12.758 | 13.61 | 10.585 | 4.711 | 7.949 | 1.458 | 2.827 | -8.027 | 1.904 | 5.784 | 12.024 | 21.948 | 35.112 | 43.09 | 186.6 | 215.217 | 253.274 | 257.766 | 252.321 | 252.023 | 248.335 | 243.221 | 233.043 | 220.305 | 213.763 | 216.584 | 215.863 | 214.816 | 211.657 | 213.21 | 211.545 | 193.633 | 192.515 | 192.384 | 192.912 | 106.453 | 103.436 | 100.721 | 39.008 |
Total Equity
| 51.526 | 61.048 | 65.012 | 67.611 | 73.549 | 78.434 | 72.25 | 72.663 | 64.957 | 68.27 | 71.126 | 72.658 | 44.414 | 47.29 | 52.87 | 37.594 | 42.455 | 44.271 | 47.529 | 50.197 | 50.751 | 46.802 | 44.823 | 44.653 | 41.702 | 42.916 | 39.437 | 40.695 | 26.813 | 24.316 | 19.049 | 17.228 | 17.426 | 18.28 | 26.376 | 28.617 | 11.861 | 13.648 | 15.684 | 16.947 | 17.688 | 18.769 | 18.942 | 17.652 | 5.783 | 10.052 | 14.668 | 17.637 | 17.196 | 17.808 | 17.8 | 19.218 | 19.663 | 12.863 | 13.931 | 17.479 | 17.63 | 20.908 | 13.073 | 12.758 | 13.61 | 10.585 | 4.711 | 7.949 | 1.458 | 2.827 | -8.027 | 1.904 | 5.784 | 12.024 | 21.948 | 35.112 | 43.09 | 186.6 | 215.217 | 253.274 | 257.766 | 252.321 | 252.023 | 248.335 | 243.221 | 233.043 | 220.305 | 213.763 | 216.584 | 215.863 | 214.816 | 211.657 | 213.21 | 211.545 | 193.633 | 192.515 | 192.384 | 192.912 | 106.453 | 103.436 | 100.721 | 39.008 |
Total Liabilities & Shareholders Equity
| 81.634 | 91.809 | 95.969 | 101.174 | 104.043 | 109.797 | 102.323 | 102.3 | 96.787 | 100.352 | 106.6 | 106.903 | 63.383 | 65.875 | 72.038 | 61.543 | 68.972 | 70.743 | 64.657 | 67.666 | 69.274 | 70.611 | 65.341 | 64.088 | 61.85 | 62.463 | 67.543 | 70.479 | 46.634 | 43.272 | 30.857 | 29.248 | 31.361 | 36.583 | 43.842 | 45.883 | 31.235 | 31.519 | 34.144 | 37.403 | 38.453 | 38.17 | 36.744 | 35.145 | 23.375 | 25.987 | 29.541 | 35.164 | 38.491 | 33.082 | 36.377 | 39.056 | 40.187 | 53.528 | 52.414 | 55.833 | 55.143 | 56.813 | 56.078 | 53.802 | 52.585 | 64.366 | 91.732 | 92.887 | 117.38 | 120.375 | 161.916 | 178.073 | 190.473 | 193.438 | 207.771 | 224.863 | 230.07 | 376.153 | 421.556 | 439.068 | 438.091 | 420.044 | 423.569 | 425.33 | 421.155 | 253.989 | 233.317 | 229.92 | 232.768 | 231.168 | 227.212 | 222.626 | 222.476 | 225.758 | 202.839 | 202.9 | 202.928 | 202.295 | 120.294 | 112.536 | 107.841 | 44.396 |