Resverlogix Corp.
TSX:RVX.TO
0.065 (CAD) • At close October 30, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.095 | 0.075 | 0 | 0.04 | 0.019 | 0.042 | 0.48 | 0.006 | 0.404 | 3.2 | 0.029 | 0.049 | 0.028 | 0.004 | 0.169 | 0.17 | 7.356 | 7.689 | 6.485 | 5.935 | 5.765 | 0.121 | 0.516 | 0.711 | 0.389 | 1.355 | 4.945 | 12.795 | 24.163 | 28.109 | 29.927 | 42.412 | 48.007 | 16.211 | 17.013 | 23.245 | 0.461 | 0.59 | 0.469 | 1.701 | 2.9 | 17.413 | 10.922 | 16.093 | 1.449 | 7.562 | 12.948 | 2.997 | 7.401 | 4.803 | 7.636 | 11.373 | 15.194 | 4.544 | 7.968 | 3.489 | 7.273 | 10.524 | 1.085 | 1.009 | 2.882 | 2.329 | 1.827 | 5.06 | 7.766 | 0.49 | 1.73 | 0.089 | 1.272 | 2.738 | 2.196 | 6.333 | 6.33 | 6.679 | 6.664 | 0.385 | 0.26 | 0.201 | 1.562 | 0.238 | 0.371 | 0.597 | 0.969 | 0.239 | 0.24 | 0.273 |
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 | 0.618 | 3.998 | 10.584 | 15.525 | 20.913 | 21.937 | 22.882 | 10.999 | 13.065 | 2.459 | 3.684 | 4.149 | 5.356 | 2.3 | 2.455 | 2.916 | 3.076 | 1.987 | 1.805 | 2.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 0.095 | 0.075 | 0 | 0.04 | 0.019 | 0.042 | 0.48 | 0.006 | 0.404 | 3.2 | 0.029 | 0.049 | 0.028 | 0.004 | 0.169 | 0.17 | 7.356 | 7.689 | 6.485 | 5.935 | 5.765 | 0.121 | 0.516 | 0.711 | 0.389 | 1.355 | 4.945 | 12.795 | 24.163 | 28.109 | 29.927 | 42.412 | 48.007 | 16.211 | 17.013 | 23.245 | 0.461 | 0.59 | 0.469 | 1.701 | 2.9 | 17.413 | 10.922 | 16.093 | 1.449 | 7.562 | 12.948 | 2.997 | 7.401 | 4.803 | 7.636 | 11.373 | 15.194 | 4.544 | 7.968 | 3.489 | 7.273 | 10.524 | 1.703 | 5.008 | 13.465 | 17.854 | 22.74 | 26.997 | 30.648 | 11.49 | 14.795 | 2.548 | 4.957 | 6.886 | 7.552 | 8.633 | 8.785 | 9.595 | 9.741 | 2.372 | 2.065 | 2.303 | 1.562 | 0.238 | 0.371 | 0.597 | 0.969 | 0.239 | 0.24 | 0.273 |
Net Receivables
| 0.15 | 0.139 | 0 | 0.323 | 0.907 | 0.452 | 0.16 | 0.31 | 0.929 | 0.659 | 0.462 | 0.716 | 0.475 | 0.92 | 1.15 | 1.378 | 1.234 | 0.978 | 0.597 | 0.406 | 0.457 | 0.216 | 0.09 | 0.109 | 0.106 | 0.245 | 0.285 | 0.164 | 0.158 | 5.738 | 5.206 | 2.694 | 2.321 | 1.976 | 1.465 | 1.089 | 0.748 | 0.186 | 0.484 | 0.242 | 0.571 | 0.054 | 0.35 | 0.64 | 0.517 | 0.405 | 0.317 | 0.597 | 0.535 | 0.423 | 0.313 | 0.552 | 0.493 | 0.529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0.017 | 0.063 | 0.08 | 0.036 | 0.009 | 0 | 0 | 0.093 | 0.002 | 0.027 | 0.003 | 0 | 0.013 | 0 |
Inventory
| 2.371 | 2.371 | 0.002 | 2.371 | 2.382 | 2.426 | 2.426 | 2.453 | 2.544 | 0.619 | 0.584 | 1.168 | 1.218 | 1.553 | 3.033 | 2.444 | 1.369 | 1.156 | 2.11 | 2.286 | 3.083 | 3.056 | 2.433 | 3.016 | 2.96 | 3.343 | 3.312 | 4.484 | 1.708 | 1.849 | 2.468 | 2.047 | 1.953 | 0.322 | 0.328 | 0.064 | 0.223 | 0.23 | 0.301 | 0 | 0 | 0.225 | 0.213 | 0.385 | 0.437 | 0.808 | 0.78 | 0.915 | 1.552 | 0.997 | 1.292 | 1.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0.006 | 0.025 | 0 | 0.008 | 0.006 | 0.037 | 0.038 | 0.017 | 0.023 | 0.022 | 0.017 | 0.23 | 0.288 | 0.365 | 0.374 | 0.986 | 0.274 | 0.213 | 0.395 | 0.095 | 0.13 | 0.157 | 0.31 | 0.293 | 1.032 | 0.216 | 0.135 | 0.029 | 0.03 | 0.042 | 0.078 | 0.049 | 0.043 | 0.076 | 0.024 | 0.036 | 0.161 | 0.16 | 0.069 | 0.286 | 0.368 | 0.707 | 0.1 | 0.1 | 0.1 | 0.1 | 1.802 | 1.892 | 2.327 | 0.165 | 0.163 | 0.056 | 1.235 | 1.271 | 0.78 | 6.601 | 6.914 | 7.199 | 1.171 | 1.085 | 1.346 | 1.436 | 1.662 | 0.729 | 0.542 | 0.769 | 0.431 | 0.205 | 0.281 | 0.22 | 0.045 | 0.043 | 0.034 | 0.024 | 0.016 | 0.011 | 0.022 | 0.026 | 0.02 | 0.028 | 0.015 | 0.008 | 0.018 | 0 | 0 | 0 |
Total Current Assets
| 2.779 | 2.772 | 0.003 | 2.888 | 3.535 | 3.17 | 3.263 | 2.953 | 4.173 | 4.903 | 1.212 | 2.344 | 2.207 | 3.184 | 4.962 | 5.558 | 11.265 | 10.64 | 10.158 | 9.256 | 10.301 | 4.044 | 3.47 | 5.325 | 4.723 | 5.654 | 9.287 | 18.135 | 26.789 | 36.481 | 38.625 | 47.44 | 52.469 | 18.749 | 19.123 | 24.434 | 1.593 | 1.166 | 1.323 | 2.229 | 3.839 | 19.098 | 12.09 | 18.836 | 4.05 | 10.412 | 15.847 | 6.401 | 11.815 | 6.388 | 9.404 | 13.294 | 16.922 | 6.344 | 8.748 | 10.089 | 14.187 | 17.723 | 2.874 | 6.093 | 14.812 | 19.29 | 24.401 | 27.726 | 31.19 | 12.258 | 15.226 | 2.755 | 5.237 | 7.107 | 7.597 | 8.676 | 8.836 | 9.682 | 9.837 | 2.419 | 2.096 | 2.329 | 1.582 | 0.36 | 0.388 | 0.632 | 0.99 | 0.239 | 0.253 | 0.273 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.077 | 0.194 | 0 | 0.426 | 0.542 | 0.658 | 0.849 | 1.039 | 1.229 | 1.42 | 1.611 | 1.583 | 1.772 | 1.96 | 2.149 | 2.339 | 2.53 | 0.35 | 0.378 | 0.408 | 0.439 | 0.468 | 0.501 | 0.536 | 0.572 | 0.628 | 0.667 | 0.694 | 0.787 | 0.83 | 0.868 | 0.91 | 0.947 | 0.982 | 0.876 | 0.891 | 0.935 | 0.911 | 0.427 | 0.43 | 0.438 | 0.462 | 0.434 | 0.354 | 0.374 | 0.393 | 0.569 | 0.61 | 0.664 | 0.681 | 0.706 | 0.612 | 0.627 | 0.652 | 0.623 | 0.623 | 0.624 | 0.593 | 0.611 | 0.669 | 0.819 | 0.886 | 0.964 | 1.125 | 1.088 | 0.849 | 0.823 | 0.887 | 0.76 | 0.688 | 0.666 | 0.67 | 0.59 | 0.432 | 0.405 | 0.396 | 0.367 | 0.365 | 0.373 | 0.463 | 0.477 | 0.443 | 0.153 | 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 |
Intangible Assets
| 0 | 0 | 0.002 | 2.205 | 0 | 0 | 0 | 3.428 | 0 | 0 | 0 | 0 | 0 | 2.786 | 0 | 0 | 0 | 2.564 | 0 | 0 | 0 | 2.181 | 2.047 | 1.951 | 2.201 | 2.136 | 2.034 | 1.935 | 1.856 | 1.753 | 1.464 | 1.338 | 1.25 | 1.097 | 0.946 | 0.862 | 0.777 | 0.621 | 1.059 | 0.989 | 0 | 0.936 | 0 | 0 | 0 | 1.216 | 1.115 | 0 | 0 | 1.03 | 0 | 0 | 0 | 0 | 0.812 | 0.749 | 0.719 | 0.589 | 0 | 0.506 | 0.586 | 0.533 | 0.58 | 0.594 | 0.506 | 0.468 | 0.475 | 0.459 | 0.372 | 0.265 | 0.193 | 0.101 | 0.088 | 0.083 | 0.081 | 0.058 | 0.009 | 0.001 | 0.001 | 0.001 | 0 | 0.001 | 0.001 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 2.374 | 2.325 | 0.002 | 2.205 | 3.557 | 3.506 | 3.487 | 3.428 | 3.394 | 3.37 | 3.381 | 2.825 | 2.759 | 2.786 | 2.736 | 2.705 | 2.606 | 2.564 | 2.36 | 2.282 | 2.216 | 2.181 | 2.047 | 1.951 | 2.201 | 2.136 | 2.034 | 1.935 | 1.856 | 1.753 | 1.464 | 1.338 | 1.25 | 1.097 | 0.946 | 0.862 | 0.777 | 0.621 | 1.059 | 0.989 | 0.961 | 0.936 | 1.334 | 1.271 | 1.25 | 1.216 | 1.115 | 1.157 | 1.002 | 1.03 | 0.939 | 0.91 | 0.872 | 0.865 | 0.812 | 0.749 | 0.719 | 0.589 | 0.518 | 0.506 | 0.586 | 0.533 | 0.58 | 0.594 | 0.506 | 0.468 | 0.475 | 0.459 | 0.372 | 0.265 | 0.193 | 0.101 | 0.088 | 0.083 | 0.081 | 0.058 | 0.009 | 0.001 | 0.001 | 0.001 | 0 | 0.001 | 0.001 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 2.596 | 2.596 | -0.003 | 2.596 | 2.647 | 2.696 | 2.7 | 2.562 | 2.494 | 4.41 | 4.416 | 3.772 | 3.784 | 3.448 | 2.282 | 2.769 | 3.471 | 2.733 | 1.507 | 0.665 | 1.389 | 1.585 | 2.545 | 1.958 | 2.068 | 2.449 | 1.523 | 0.501 | 2.621 | 1.033 | 0.524 | 0.249 | 0.315 | 0.328 | 0.318 | 0.46 | 0.359 | 0.328 | 0.328 | 0.385 | 0.328 | 0 | 0.155 | 0.287 | 0.357 | 0.35 | 0.35 | 0.511 | 0.504 | 0.327 | 0.01 | 0.163 | 0.057 | 0.572 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.422 | 4.453 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0.001 | 0.006 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 5.047 | 5.115 | 0.003 | 5.227 | 6.746 | 6.86 | 7.036 | 7.029 | 7.117 | 9.2 | 9.408 | 8.18 | 8.315 | 8.194 | 7.167 | 7.813 | 8.607 | 5.647 | 4.245 | 3.355 | 4.044 | 4.234 | 5.093 | 4.445 | 4.841 | 5.213 | 4.224 | 3.13 | 5.264 | 3.616 | 2.856 | 2.497 | 2.512 | 2.407 | 2.14 | 2.213 | 2.071 | 1.86 | 1.814 | 1.804 | 1.727 | 1.398 | 1.923 | 1.912 | 1.981 | 1.959 | 2.034 | 2.278 | 2.17 | 2.038 | 1.654 | 1.686 | 1.556 | 2.089 | 1.435 | 1.373 | 1.343 | 1.183 | 1.129 | 1.175 | 1.405 | 1.419 | 1.544 | 1.72 | 1.593 | 2.739 | 5.751 | 1.346 | 1.132 | 0.954 | 0.859 | 0.772 | 0.679 | 0.516 | 0.486 | 0.454 | 0.376 | 0.365 | 0.373 | 0.464 | 0.478 | 0.45 | 0.153 | 0 | 0 | 0 |
Total Assets
| 7.826 | 7.887 | 0.008 | 8.115 | 10.281 | 10.03 | 10.299 | 9.982 | 11.29 | 14.103 | 10.62 | 10.524 | 10.522 | 11.378 | 12.129 | 13.371 | 19.872 | 16.287 | 14.403 | 12.611 | 14.345 | 8.278 | 8.563 | 9.77 | 9.564 | 10.867 | 13.511 | 21.265 | 32.053 | 40.097 | 41.481 | 49.937 | 54.981 | 21.156 | 21.263 | 26.647 | 3.664 | 3.026 | 3.137 | 4.033 | 5.566 | 20.496 | 14.013 | 20.748 | 6.031 | 12.371 | 17.881 | 8.679 | 13.985 | 8.427 | 11.058 | 14.981 | 18.478 | 8.433 | 10.183 | 11.462 | 15.53 | 18.905 | 4.003 | 7.267 | 16.217 | 20.709 | 25.945 | 29.445 | 32.783 | 14.997 | 20.977 | 4.101 | 6.369 | 8.06 | 8.456 | 9.448 | 9.515 | 10.198 | 10.323 | 2.873 | 2.472 | 2.695 | 1.955 | 0.824 | 0.866 | 1.082 | 1.143 | 0.239 | 0.253 | 0.273 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 14.611 | 14.143 | 0.015 | 14.095 | 13.446 | 13.487 | 11.617 | 8.703 | 6.009 | 3.795 | 7.582 | 6.311 | 7.039 | 7.88 | 8.995 | 9.511 | 7.832 | 8.19 | 7.285 | 6.827 | 7.933 | 22.204 | 15.703 | 12.143 | 12.745 | 12.155 | 5.435 | 3.885 | 4.689 | 4.466 | 2.392 | 3.653 | 2.321 | 0.891 | 0.794 | 1.009 | 1.409 | 0.995 | 2.006 | 1.646 | 5.012 | 2.157 | 3.7 | 2.6 | 5.069 | 2.258 | 2.756 | 4.502 | 2.757 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.802 | 2.159 | 3.49 | 2.382 | 1.778 | 2.402 | 2.111 | 1.662 | 2.202 | 2.315 | 1.361 | 1.058 | 0.564 | 0.579 | 0.217 | 0.377 | 0.358 | 0.327 | 0.155 | 0.121 | 0.12 | 0.052 | 0.049 | 0.043 | 0.068 | 0.093 | 0.049 | 0.005 | 0.01 | 0.016 |
Short Term Debt
| 6.772 | 6.848 | 0 | 6.491 | 6.05 | 6.248 | 6.698 | 6.598 | 6.577 | 6.573 | 0.983 | 0.816 | 0.886 | 12.159 | 11.758 | 11.368 | 16.069 | 14.773 | 14.484 | 18.764 | 28.643 | 0.708 | 0 | 53.32 | 54.775 | 48.637 | 49.708 | 47.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.816 | 4.796 | 4.832 | 5.128 | 5.224 | 10.584 | 15.525 | 20.913 | 21.937 | 22.882 | 10.999 | 13.065 | 2.459 | 3.684 | 4.149 | 0.007 | 0.014 | 0.02 | 0.026 | 0.026 | 0.026 | 0.023 | 0.022 | 0.022 | 0.021 | 0.02 | 0.014 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 3.815 | 2.866 | 0 | 0 | 0 | 0 | 0 | 0.383 | 0.232 | 0.081 | 0 | 0 | 1.019 | 0.717 | 0.421 | 0.118 | 0.123 | 0.12 | 6.09 | 6.077 | 6.151 | 6.23 | 6.505 | 6.2 | 2.158 | 1.429 | 0.957 | 0.392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | -10.999 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 4.605 | 0.93 | 0.01 | 2.148 | 2.619 | 2.265 | 2.922 | 1.736 | 1.947 | 3.945 | 2.523 | 8.526 | 5.739 | 7.937 | 11.575 | 11.792 | 45.924 | 63.526 | 46.302 | 46.643 | 26.61 | 8.813 | 15.731 | 10.347 | 6.918 | 7.515 | 8.69 | 8.644 | 6.859 | 10.144 | 9.602 | 10.908 | 14.886 | 21.455 | 4.541 | 5.571 | 5.093 | 4.778 | 5.463 | 3.961 | 5.507 | 21.186 | 13.088 | 8.832 | 5.548 | 7.372 | 6.199 | 4.698 | 7.66 | 4.127 | 2.036 | 2.262 | 2.054 | 3.97 | 2.103 | 1.838 | 0.105 | 0.306 | 0.079 | 0.048 | -10.401 | -14.761 | -20.7 | -21.407 | -22.459 | 0.437 | -12.965 | -2.459 | -3.684 | -4.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0.002 | -0 | 0.025 | 0 | 0 | 0 |
Total Current Liabilities
| 25.988 | 24.787 | 0.024 | 22.734 | 22.115 | 22 | 21.237 | 17.42 | 14.765 | 14.394 | 11.088 | 15.653 | 14.683 | 28.693 | 32.749 | 32.789 | 69.948 | 86.609 | 74.161 | 78.311 | 69.337 | 37.955 | 37.939 | 82.01 | 76.596 | 69.736 | 64.79 | 59.978 | 11.548 | 14.61 | 11.994 | 14.561 | 17.207 | 22.346 | 5.335 | 6.58 | 6.502 | 5.773 | 7.469 | 5.607 | 10.519 | 23.343 | 16.788 | 11.432 | 10.617 | 9.63 | 8.955 | 9.2 | 10.417 | 4.127 | 2.036 | 2.262 | 2.054 | 3.97 | 2.103 | 6.653 | 6.703 | 7.297 | 8.698 | 7.654 | 1.96 | 3.167 | 2.324 | 2.192 | 2.625 | 2.752 | 1.461 | 1.058 | 0.564 | 0.579 | 0.224 | 0.391 | 0.379 | 0.353 | 0.181 | 0.147 | 0.143 | 0.074 | 0.071 | 0.064 | 0.09 | 0.108 | 0.074 | 0.005 | 0.01 | 0.016 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0.047 | 0 | 0.112 | 0.227 | 0.341 | 0.442 | 0.545 | 0.66 | 0.835 | 0.863 | 11.092 | 0.997 | 1.21 | 1.373 | 1.525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47.111 | 47.716 | 41.476 | 43.525 | 42.57 | 44.737 | 41.264 | 45.878 | 27.168 | 26.468 | 25.586 | 26.747 | 26.594 | 26.657 | 17.441 | 17.135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.789 | 12.102 | 13.258 | 15.998 | 23.53 | 13.266 | 15.669 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.014 | 0.019 | 0.024 | 0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 53.369 | 50.332 | -0.047 | 44.662 | 48.269 | 47.819 | 49.343 | 51.99 | 39.5 | 37.7 | 37.9 | 46.8 | 50.811 | 45.8 | 53 | 61.3 | 142.7 | 137.4 | 96.7 | 90.1 | 77.9 | 54 | 49.1 | 46.6 | 44.2 | 42.7 | 39.2 | 39 | 36 | 34.2 | 35.1 | 30.3 | 30.1 | 27.8 | 29.7 | 27.6 | 24 | 34 | 34.5 | 52 | 52 | 0 | 0 | 0 | 5.069 | 2.258 | 2.756 | 4.502 | 2.757 | 0 | 0 | 0 | 0 | 0 | 0 | 4.816 | 6.598 | 6.991 | 8.618 | 7.606 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.517 | 4.248 | 4.728 | 0.224 | 0.391 | 0.379 | 0.353 | 0 | 0 | 0 | 0 | 0 | 0.037 | 0.04 | 0.032 | 0.049 | 0.005 | 0.01 | 0.016 |
Total Non-Current Liabilities
| 53.369 | 50.332 | 0.047 | 44.662 | 48.381 | 48.046 | 49.684 | 52.432 | 40.045 | 38.36 | 38.735 | 47.663 | 61.903 | 46.797 | 54.21 | 62.673 | 144.225 | 137.4 | 96.7 | 90.1 | 77.9 | 54 | 49.1 | 46.6 | 44.2 | 42.7 | 39.2 | 39 | 83.111 | 81.916 | 76.576 | 73.825 | 72.67 | 72.537 | 70.964 | 73.478 | 51.168 | 60.468 | 60.086 | 78.747 | 78.594 | 26.657 | 17.441 | 17.135 | 5.069 | 2.258 | 2.756 | 4.502 | 2.757 | 0 | 0 | 0 | 0 | 0 | 0 | 4.816 | 6.598 | 6.991 | 8.618 | 7.606 | 11.789 | 12.102 | 13.258 | 15.998 | 23.53 | 13.266 | 15.669 | 3.517 | 4.248 | 4.728 | 0.224 | 0.391 | 0.379 | 0.353 | 0.007 | 0.014 | 0.019 | 0.024 | 0.031 | 0.037 | 0.04 | 0.032 | 0.049 | 0.005 | 0.01 | 0.016 |
Total Liabilities
| 79.357 | 75.119 | 0.072 | 67.396 | 70.496 | 70.046 | 70.921 | 69.852 | 54.81 | 52.754 | 49.823 | 63.316 | 76.586 | 75.49 | 86.959 | 95.462 | 214.173 | 224.009 | 170.861 | 168.411 | 147.237 | 91.955 | 87.039 | 128.61 | 120.796 | 112.436 | 103.99 | 98.978 | 94.659 | 96.526 | 88.57 | 88.386 | 89.877 | 94.883 | 76.299 | 80.058 | 57.67 | 66.241 | 67.555 | 84.354 | 89.113 | 50 | 34.229 | 28.567 | 10.617 | 9.63 | 8.955 | 9.2 | 10.417 | 4.127 | 2.036 | 2.262 | 2.054 | 3.97 | 2.103 | 6.653 | 6.703 | 7.297 | 8.698 | 7.654 | 13.749 | 15.268 | 15.583 | 18.19 | 26.155 | 16.017 | 17.131 | 1.058 | 0.564 | 0.579 | 0.224 | 0.391 | 0.379 | 0.353 | 0.188 | 0.161 | 0.162 | 0.098 | 0.102 | 0.101 | 0.129 | 0.14 | 0.074 | 0.005 | 0.01 | 0.016 |
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 | 0.042 | 0.041 | 0.04 | 0.04 | 0.041 | 0.038 | 0.036 | 0.038 | 0.038 | 0.036 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 333.65 | 333.155 | 0.332 | 331.422 | 330.966 | 328.409 | 327.958 | 326.885 | 326.55 | 325.391 | 322.889 | 321.549 | 306.441 | 305.637 | 304.908 | 304.539 | 293.661 | 284.905 | 276.593 | 265.108 | 250.073 | 249.589 | 246.803 | 183.44 | 180.273 | 172.853 | 172.641 | 172.648 | 172.359 | 172.346 | 172.346 | 172.299 | 172.284 | 136.499 | 135.459 | 134.716 | 134.537 | 132.337 | 132.303 | 132.145 | 127.32 | 126.119 | 123.938 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.308 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -459.303 | -454.855 | -0.451 | -445.686 | -446.487 | -444.811 | -444.408 | -442.076 | -425.18 | -419.894 | -417.285 | -428.576 | -425.156 | -418.948 | -427.669 | -432.348 | -533.014 | -536.973 | -476.275 | -462.869 | -423.666 | -374.175 | -365.968 | -342.096 | -331.221 | -314.096 | -302.526 | -289.53 | -274.365 | -267.886 | -258.207 | -249.332 | -245.528 | -248.171 | -228.222 | -226.565 | -223.226 | -229.848 | -230.218 | -245.498 | -243.573 | -187.865 | -175.586 | -162.767 | -152.464 | -144.51 | -137.668 | -131.016 | -126.641 | -159.057 | -144.453 | -137.799 | -131.192 | -128.891 | -112.972 | -116.576 | -112.669 | -97.035 | -84.656 | -81.133 | -81.672 | -77.857 | -54.306 | -50.763 | -37.892 | -30.121 | -21 | -18.001 | -14.692 | -12.871 | -10.608 | -8.935 | -6.922 | -5.257 | -4.383 | -3.528 | -2.735 | -2.225 | -1.524 | -1.296 | -1.081 | -0.779 | -0.486 | -0.087 | -0.073 | -0.048 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.486 | -0.504 | -0.336 | -0.168 | -0.727 | 0 | 0 | 0 | -0.609 | 0 | 0 | 0 | -0.514 | 0 | 0 | 0 | -0.381 | 0 | 0 | 0 | -0.23 | 0 | 0 | 0 | -0.11 | 0 | 0 | 0 | -0.811 | 0 | 0 | 0 | -0.771 | 0 | 0 | 0 | -1.258 | 0 | 0 | 0 | -1.626 | -1.528 | -1.473 | -1.441 | -1.265 | -1.186 | 21.852 | 24.524 | 25.43 | 10.908 | 12.236 | 12.972 | 4.467 | 4.337 | -0.595 | -0.521 | 0.075 | 0.103 | 1.46 | 1.103 | 1.094 | 1.317 | 0.906 | 0.992 | 0.997 | 0.449 | 0.45 | 0.421 | 0.412 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 54.122 | 54.468 | 0.118 | 54.983 | 55.306 | 56.386 | 55.828 | 55.321 | 55.11 | 55.852 | 55.193 | 54.235 | 52.651 | 50.685 | 48.435 | 46.054 | 45.22 | 45.073 | 43.224 | 41.961 | 40.701 | 41.518 | 40.689 | 39.816 | 39.716 | 40.188 | 39.406 | 39.169 | 39.4 | 39.492 | 38.772 | 38.584 | 38.348 | 38.175 | 37.727 | 38.438 | 34.683 | 34.406 | 33.497 | 33.032 | 32.706 | 33.053 | 31.432 | 154.948 | 147.878 | 148.022 | 146.594 | 130.495 | 130.209 | 164.614 | 153.475 | 150.519 | 147.617 | 134.98 | 122.58 | 122.858 | 122.937 | 109.908 | 81.148 | 58.894 | 59.615 | 57.868 | 53.761 | 49.783 | 31.549 | 24.634 | 20.509 | 21.638 | 21.019 | 20.278 | 1.429 | 16.489 | 14.915 | 13.968 | 13.161 | 5.293 | 4.015 | 3.788 | 2.89 | 1.532 | 1.361 | 1.309 | 1.555 | 0.321 | 0.316 | 0.306 |
Total Shareholders Equity
| -71.531 | -67.232 | -0.118 | -59.281 | -60.215 | -60.016 | -60.622 | -59.87 | -43.52 | -38.651 | -39.203 | -52.792 | -66.064 | -64.112 | -74.83 | -82.091 | -194.301 | -207.722 | -156.458 | -155.8 | -132.892 | -83.677 | -78.476 | -118.84 | -111.232 | -101.569 | -90.479 | -77.713 | -62.606 | -56.429 | -47.089 | -38.449 | -34.896 | -73.727 | -55.036 | -53.411 | -54.006 | -63.215 | -64.418 | -80.321 | -83.547 | -29.504 | -20.216 | -7.819 | -4.586 | 2.741 | 8.926 | -0.521 | 3.568 | 4.3 | 9.022 | 12.719 | 16.425 | 4.463 | 8.08 | 4.808 | 8.827 | 11.608 | -4.695 | -0.387 | 2.467 | 5.441 | 10.363 | 11.256 | 6.628 | -1.021 | 3.846 | 3.043 | 5.805 | 7.481 | 8.231 | 9.057 | 9.137 | 9.844 | 10.135 | 2.712 | 2.31 | 2.597 | 1.854 | 0.723 | 0.737 | 0.942 | 1.069 | 0.234 | 0.243 | 0.258 |
Total Equity
| -71.531 | -67.232 | -0.118 | -59.281 | -60.215 | -60.016 | -60.622 | -59.87 | -43.52 | -38.651 | -39.203 | -52.792 | -66.064 | -64.112 | -74.83 | -82.091 | -194.301 | -207.722 | -156.458 | -155.8 | -132.892 | -83.677 | -78.476 | -118.84 | -111.232 | -101.569 | -90.479 | -77.713 | -62.606 | -56.429 | -47.089 | -38.449 | -34.896 | -73.727 | -55.036 | -53.411 | -54.006 | -63.215 | -64.418 | -80.321 | -83.547 | -29.504 | -20.216 | -7.819 | -4.586 | 2.741 | 8.926 | -0.521 | 3.568 | 4.3 | 9.022 | 12.719 | 16.425 | 4.463 | 8.08 | 4.808 | 8.827 | 11.608 | -4.695 | -0.387 | 2.467 | 5.441 | 10.363 | 11.256 | 6.628 | -1.021 | 3.846 | 3.043 | 5.805 | 7.481 | 8.231 | 9.057 | 9.137 | 9.844 | 10.135 | 2.712 | 2.31 | 2.597 | 1.854 | 0.723 | 0.737 | 0.942 | 1.069 | 0.234 | 0.243 | 0.258 |
Total Liabilities & Shareholders Equity
| 7.826 | 7.887 | 0 | 8.115 | 10.281 | 10.03 | 10.299 | 9.982 | 11.29 | 14.103 | 10.62 | 10.524 | 10.522 | 11.378 | 12.129 | 13.371 | 19.872 | 16.287 | 14.403 | 12.611 | 14.345 | 8.278 | 8.563 | 9.77 | 9.564 | 10.867 | 13.511 | 21.265 | 32.053 | 40.097 | 41.481 | 49.937 | 54.981 | 21.156 | 21.263 | 26.647 | 3.664 | 3.026 | 3.137 | 4.033 | 5.566 | 20.496 | 14.013 | 20.748 | 6.031 | 12.371 | 17.881 | 8.679 | 13.985 | 8.427 | 11.058 | 14.981 | 18.478 | 8.433 | 10.183 | 11.462 | 15.53 | 18.905 | 4.003 | 7.267 | 16.217 | 20.709 | 25.945 | 29.445 | 32.783 | 14.997 | 20.977 | 4.101 | 6.369 | 8.06 | 8.456 | 9.448 | 9.515 | 10.198 | 10.323 | 2.873 | 2.472 | 2.695 | 1.955 | 0.824 | 0.866 | 1.082 | 1.143 | 0.239 | 0.253 | 0.273 |