SPAR Group, Inc.
NASDAQ:SGRP
2.41 (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 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 21.695 | 16.629 | 10.719 | 7.96 | 10.916 | 11.253 | 9.345 | 11.264 | 11.545 | 14.061 | 13.473 | 15.3 | 16.701 | 19.713 | 15.972 | 15.75 | 13.676 | 9.11 | 10.458 | 7.372 | 7.826 | 7.09 | 7.111 | 6.988 | 5.836 | 8.862 | 8.827 | 7.662 | 8.309 | 8.273 | 7.324 | 7.502 | 5.027 | 7.033 | 5.718 | 6.21 | 5.726 | 4.292 | 4.382 | 5.622 | 4.699 | 4.236 | 2.814 | 3.111 | 3.051 | 3.388 | 1.792 | 1.929 | 1.722 | 1.666 | 1.705 | 1.638 | 1.264 | 1.473 | 0.923 | 0.857 | 0.952 | 0.983 | 1.659 | 2.04 | 1.466 | 1.366 | 1.685 | 2.051 | 2.245 | 2.409 | 1.246 | 1.503 | 1.601 | 2.132 | 1.148 | 1.892 | 1.655 | 1.312 | 1.914 | 1.813 | 1.158 | 0.277 | 0.887 | 0.236 | 0 | 0 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.048 | 1.314 | 2.074 | 2.4 | 3.6 | 7.4 | 11.1 | 10.1 | 9.5 | 8.3 | 13 | 13.8 | 17.7 | 21.8 | 19.5 | 17.9 | 20.5 | 23.4 | 0.2 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 21.695 | 16.629 | 10.719 | 7.96 | 10.916 | 11.253 | 9.345 | 11.264 | 11.545 | 14.061 | 13.473 | 15.3 | 16.701 | 19.713 | 15.972 | 15.75 | 13.676 | 9.11 | 10.458 | 7.372 | 7.826 | 7.09 | 7.111 | 6.988 | 5.836 | 8.862 | 8.827 | 7.662 | 8.309 | 8.273 | 7.324 | 7.502 | 5.027 | 7.033 | 5.718 | 6.21 | 5.726 | 4.292 | 4.382 | 5.622 | 4.699 | 4.236 | 2.814 | 3.111 | 3.051 | 3.388 | 1.792 | 1.929 | 1.722 | 1.666 | 1.705 | 1.638 | 1.264 | 1.473 | 0.923 | 0.857 | 0.952 | 0.983 | 1.659 | 2.04 | 1.466 | 1.366 | 1.685 | 2.051 | 2.245 | 2.409 | 1.246 | 1.503 | 1.601 | 2.132 | 1.148 | 1.892 | 1.655 | 1.312 | 1.914 | 1.813 | 1.158 | 0.277 | 0.887 | 0.236 | 0 | 0 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.048 | 1.314 | 2.074 | 2.4 | 3.6 | 7.4 | 11.1 | 10.1 | 9.5 | 8.3 | 13 | 13.8 | 17.7 | 21.8 | 19.5 | 17.9 | 20.5 | 23.4 | 0.2 |
Net Receivables
| 37.963 | 68.728 | 59.776 | 65.65 | 63.018 | 63.645 | 63.714 | 66.499 | 63.636 | 59.997 | 54.171 | 59.234 | 57.232 | 53.025 | 46.914 | 47.366 | 42.911 | 48.321 | 51.095 | 57.186 | 57.462 | 47.419 | 46.142 | 46.783 | 47.546 | 43.051 | 35.964 | 36.824 | 32.435 | 30.124 | 33.669 | 30.782 | 23.786 | 20.285 | 23.203 | 21.306 | 23.354 | 24.895 | 26.245 | 21.844 | 24.476 | 20.627 | 21.734 | 19.037 | 19.709 | 18.489 | 21.414 | 17.713 | 17.344 | 14.673 | 15.461 | 12.696 | 11.985 | 12.24 | 13.999 | 12.981 | 11.804 | 9.939 | 10.231 | 11.807 | 10.751 | 12.504 | 13.11 | 13.968 | 13.521 | 12.991 | 13.748 | 10.046 | 8.507 | 11.5 | 12.982 | 11.258 | 10.483 | 11.577 | 10.656 | 8.758 | 10.526 | 9.851 | 11.307 | 7.966 | 7.743 | 11.401 | 13.942 | 15.002 | 19.504 | 19.005 | 17.415 | 18.37 | 21.084 | 18.381 | 21.144 | 23.34 | 19.239 | 22.141 | 23.207 | 25.247 | 25.25 | 28.444 | 28.858 | 26.6 | 12 | 11.4 | 11.2 | 14.7 | 17.5 | 19.5 | 19 | 21.4 | 17.8 | 18.9 | 22.6 | 20.7 | 15 | 13.4 | 12.2 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.857 | 0.857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.471 | 0.532 | 0.491 | 0.468 | 0.529 | 0.416 | 0.436 | 0.411 | 0.464 | 0.41 | 0.432 | 0.429 | 0.456 | 0.178 | 0.18 | 0.194 | 0.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.117 | 7.837 | 5.614 | 6.163 | 4.779 | 6.821 | 7.861 | 7.688 | 5.769 | 5.75 | 4.382 | 5.32 | 4.392 | 2.941 | 3.631 | 4.212 | 1.871 | 2.47 | 2.404 | 3.382 | 2.461 | 2.935 | 1.879 | 2.964 | 2.706 | 2.721 | 2.031 | 1.629 | 1.857 | 0.535 | 1.299 | 0.898 | 0.861 | 0.734 | 0.661 | 0.605 | 0.765 | 0.597 | 0.868 | 0.509 | 0.437 | 0.432 | 0.642 | 0.71 | 0.577 | 1.261 | 0.596 | 0.896 | 0.701 | 0.86 | 0.801 | 0.772 | 0.928 | 0.814 | 1.283 | 1.225 | 2.533 | 1.005 | 1.182 | 1.504 | 1.048 | 0.822 | 1.446 | 0.939 | 0.929 | 1.177 | 0.975 | 0.677 | 0.638 | 0.522 | 0.553 | 0.732 | 0.523 | 0.565 | 0.702 | 0.662 | 0.423 | 0.4 | 0.657 | 1.267 | 0.31 | 2.837 | 1.72 | 1.762 | 1.915 | 1.892 | 1.686 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.14 | 8.349 | 4.108 | 4.246 | 4.621 | 7.4 | 0.4 | 0.7 | 0.8 | 0.7 | 0.8 | 0.9 | 0.8 | 1.5 | 3.1 | 2.1 | 1.3 | 1.3 | 1.9 | 1.4 | 1.1 |
Total Current Assets
| 61.775 | 93.194 | 76.109 | 79.773 | 78.713 | 81.719 | 80.92 | 86.308 | 81.807 | 79.808 | 72.026 | 79.854 | 78.325 | 75.679 | 66.517 | 67.328 | 58.458 | 59.901 | 63.957 | 67.94 | 67.749 | 57.444 | 55.132 | 56.735 | 56.088 | 54.634 | 46.822 | 46.115 | 42.601 | 38.932 | 42.763 | 39.714 | 30.165 | 28.52 | 30.111 | 28.537 | 30.281 | 30.195 | 31.959 | 28.385 | 30.044 | 25.724 | 25.646 | 23.036 | 23.517 | 23.332 | 23.996 | 20.538 | 19.767 | 17.199 | 17.967 | 15.106 | 14.177 | 14.527 | 16.205 | 15.063 | 15.289 | 11.927 | 13.072 | 15.351 | 13.265 | 14.692 | 16.241 | 16.958 | 16.695 | 16.577 | 15.969 | 12.226 | 10.746 | 14.154 | 14.683 | 13.882 | 12.661 | 13.454 | 13.272 | 11.233 | 12.107 | 10.528 | 12.851 | 9.469 | 8.053 | 14.238 | 15.662 | 16.764 | 21.419 | 20.897 | 19.101 | 22.316 | 24.771 | 22.179 | 24.825 | 28.831 | 24.459 | 29.651 | 29.347 | 33.596 | 30.406 | 34.004 | 35.553 | 36.4 | 16 | 19.5 | 23.1 | 25.5 | 27.8 | 28.7 | 32.8 | 36.7 | 38.6 | 42.8 | 43.4 | 39.9 | 37.4 | 38.2 | 13.5 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3.621 | 4.325 | 5.194 | 5.117 | 5.028 | 4.341 | 4.23 | 4.162 | 4.22 | 4.544 | 4.71 | 5.157 | 5 | 5.213 | 5.695 | 5.588 | 6.281 | 7.046 | 7.796 | 7.41 | 7.855 | 8.358 | 2.95 | 2.902 | 2.894 | 2.819 | 2.712 | 2.551 | 2.487 | 2.523 | 2.536 | 2.556 | 2.468 | 2.459 | 2.443 | 2.45 | 2.446 | 2.456 | 2.175 | 2.238 | 2.131 | 2.105 | 2.032 | 2.039 | 1.991 | 1.861 | 1.777 | 1.725 | 1.724 | 1.771 | 1.523 | 1.527 | 1.489 | 1.4 | 1.452 | 1.588 | 1.424 | 1.619 | 1.55 | 1.544 | 1.641 | 1.727 | 1.803 | 1.95 | 1.532 | 1.466 | 1.528 | 1.411 | 1.297 | 1.296 | 0.901 | 0.929 | 0.94 | 1.018 | 1.131 | 1.112 | 1.242 | 1.363 | 1.536 | 1.686 | 1.751 | 2.038 | 2.099 | 2.166 | 2.267 | 2.015 | 1.972 | 1.658 | 1.926 | 2.321 | 2.644 | 3.12 | 3.588 | 3.345 | 3.561 | 3.62 | 3.656 | 3.528 | 3.459 | 3 | 1.5 | 1.8 | 2 | 2.1 | 2.2 | 2.3 | 2.4 | 2.5 | 3.7 | 1.8 | 1.8 | 2 | 2 | 2 | 2.1 |
Goodwill
| 1.238 | 0.942 | 1.382 | 1.712 | 1.715 | 1.711 | 1.708 | 4.169 | 4.171 | 4.179 | 4.166 | 4.168 | 3.763 | 3.752 | 3.76 | 3.753 | 3.756 | 3.76 | 3.784 | 3.779 | 3.788 | 3.787 | 3.788 | 3.783 | 3.215 | 3.173 | 1.836 | 1.841 | 1.836 | 1.851 | 1.847 | 2.257 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.792 | 1.792 | 1.792 | 1.792 | 1.348 | 1.148 | 1.148 | 1.148 | 0.848 | 0.848 | 0.848 | 0.848 | 0 | 0 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0.718 | 0.865 | 1.18 | 1.295 | 1.501 | 1.73 | 2.04 | 2.109 | 2.289 | 2.488 | 2.295 | 2.43 | 1.996 | 2.123 | 2.255 | 2.381 | 2.512 | 2.644 | 2.796 | 2.925 | 3.067 | 3.197 | 3.332 | 3.449 | 3.599 | 4.189 | 1.634 | 1.9 | 2.037 | 2.201 | 2.34 | 2.154 | 2.286 | 2.418 | 2.551 | 2.693 | 2.837 | 2.981 | 3.149 | 3.339 | 2.003 | 2.128 | 2.259 | 2.41 | 2.539 | 2.698 | 1.468 | 1.365 | 0.637 | 0.677 | 0.705 | 0.99 | 0.333 | 0.351 | 0.362 | 1.212 | 1.209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 9.201 | 8.749 | 8.157 | 8.1 | 7.858 | 7.858 | 8.357 | 8.357 | 8.357 | 8.357 | 19.962 | 20.37 | 0 | 21.485 | 24.62 | 23.01 | 23.419 | 23.767 | 22.9 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 1.956 | 1.807 | 2.562 | 3.007 | 3.216 | 3.441 | 3.748 | 6.278 | 6.46 | 6.667 | 6.461 | 6.598 | 5.759 | 5.875 | 6.015 | 6.134 | 6.268 | 6.404 | 6.58 | 6.704 | 6.855 | 6.984 | 7.12 | 7.232 | 6.814 | 7.362 | 3.47 | 3.741 | 3.873 | 4.052 | 4.187 | 4.411 | 4.086 | 4.218 | 4.351 | 4.493 | 4.637 | 4.781 | 4.949 | 5.139 | 3.803 | 3.928 | 4.059 | 4.202 | 4.331 | 4.49 | 3.26 | 2.713 | 1.785 | 1.825 | 1.853 | 1.838 | 1.181 | 1.199 | 1.21 | 1.212 | 1.209 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 0.798 | 9.201 | 8.749 | 8.157 | 8.1 | 7.858 | 7.858 | 8.357 | 8.357 | 8.357 | 8.357 | 19.962 | 20.37 | 21.077 | 21.485 | 24.62 | 23.01 | 23.419 | 23.767 | 22.9 | 0 | 0 | 0.3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 1.029 | 3.074 | 5.57 | 3.859 | 4.1 | 4.027 | 3.766 | 5.256 | 5.803 | 5.511 | 4.468 | 4.162 | 4.359 | 4.142 | 4.201 | 1.388 | 1.644 | 1.663 | 1.883 | 2.675 | 2.687 | 2.665 | 2.568 | 2.562 | 2.96 | 3.063 | 3.055 | 4.468 | 4.869 | 4.753 | 6.612 | 6.513 | 6.513 | 6.513 | 5.89 | 5.579 | 5.507 | 5.134 | 5.134 | 1.9 | 1.9 | 1.9 | 1.9 | 0.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.434 | 0.434 | 0.648 | 0.648 | 0.705 | 0.705 | 0.389 | 0.389 | 0.389 | 0.389 | 1.082 | 1.082 | 1.082 | 1.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1.644 | 2.131 | 1.729 | 2.259 | 2.019 | 1.816 | 1.934 | 2.2 | 1.927 | 1.694 | 1.351 | 1.94 | 1.537 | 1.484 | 1.601 | 2.033 | 1.259 | 1.152 | 1.115 | 2.365 | 1.734 | 1.593 | 1.325 | 1.736 | 1.733 | 1.422 | 1.929 | 1.683 | 1.832 | 1.791 | 1.142 | 2.29 | 1.871 | 0.857 | 0.611 | 0.522 | 0.213 | 0.031 | 0.353 | 0.493 | 0.97 | 0.552 | 0.641 | 0.651 | 0.34 | 0.324 | 0.237 | 0.681 | 0.261 | 0.195 | 0.178 | 0.419 | 0.164 | 0.205 | 0.226 | 0.241 | 0.124 | 1.949 | 1.931 | 1.874 | 1.908 | 1.829 | 1.806 | 1.758 | 1.724 | 1.679 | 1.648 | 1.597 | 1.557 | 1.446 | 1.695 | 0.206 | 0.209 | 0.172 | 0.216 | 0.089 | 0.198 | 0.541 | 0.636 | 0.431 | 0.448 | 0.63 | 0.926 | 0.664 | 0.667 | 0.333 | 0.121 | 0.084 | 0.374 | 4.852 | 4.94 | 0.223 | 0.223 | 0.143 | 1.225 | 0.217 | 0.277 | 0.309 | 0.308 | 1.2 | 1 | 0.9 | 0.7 | 1.1 | 1.1 | 1.3 | 1.3 | 1.2 | 1.1 | 2.7 | 2.5 | 0.9 | 0.5 | 0.3 | 0.5 |
Total Non-Current Assets
| 8.25 | 11.337 | 15.055 | 14.242 | 14.363 | 13.625 | 13.678 | 17.896 | 18.41 | 18.416 | 16.99 | 17.857 | 16.655 | 16.714 | 17.512 | 15.143 | 15.452 | 16.265 | 17.374 | 19.154 | 19.131 | 19.6 | 13.963 | 14.432 | 14.401 | 14.666 | 11.166 | 12.443 | 13.061 | 13.119 | 14.477 | 15.77 | 14.938 | 14.047 | 13.295 | 13.044 | 12.803 | 12.402 | 12.611 | 9.77 | 8.804 | 8.485 | 8.632 | 6.892 | 6.662 | 6.675 | 5.274 | 5.119 | 3.77 | 3.791 | 3.554 | 3.784 | 2.834 | 2.804 | 2.888 | 3.041 | 2.757 | 4.366 | 4.279 | 4.216 | 4.347 | 4.354 | 4.407 | 4.506 | 4.054 | 3.943 | 3.974 | 3.806 | 3.652 | 3.54 | 3.394 | 1.933 | 1.947 | 1.988 | 2.145 | 1.999 | 2.238 | 2.702 | 2.97 | 2.915 | 2.997 | 12.303 | 12.208 | 11.635 | 11.682 | 10.911 | 10.656 | 10.488 | 11.046 | 15.919 | 16.33 | 24.387 | 25.263 | 25.647 | 26.271 | 28.457 | 26.943 | 27.256 | 27.534 | 27.1 | 2.5 | 2.7 | 3 | 3.2 | 3.3 | 3.6 | 3.7 | 3.7 | 4.8 | 4.5 | 4.3 | 2.9 | 2.5 | 2.3 | 2.6 |
Total Assets
| 70.025 | 104.531 | 91.164 | 94.015 | 93.076 | 95.344 | 94.598 | 104.204 | 100.217 | 98.224 | 89.016 | 97.711 | 94.98 | 92.393 | 84.029 | 82.471 | 73.91 | 76.166 | 81.331 | 87.094 | 86.88 | 77.044 | 69.095 | 71.167 | 70.489 | 69.3 | 57.988 | 58.558 | 55.662 | 52.051 | 57.24 | 55.484 | 45.103 | 42.567 | 43.406 | 41.581 | 43.084 | 42.597 | 44.57 | 38.155 | 38.848 | 34.209 | 34.278 | 29.928 | 30.179 | 30.007 | 29.27 | 25.657 | 23.537 | 20.99 | 21.521 | 18.89 | 17.011 | 17.331 | 19.093 | 18.104 | 18.046 | 16.293 | 17.351 | 19.567 | 17.612 | 19.046 | 20.648 | 21.464 | 20.749 | 20.52 | 19.943 | 16.032 | 14.398 | 17.694 | 18.077 | 15.815 | 14.608 | 15.442 | 15.417 | 13.232 | 14.345 | 13.23 | 15.821 | 12.384 | 11.05 | 26.541 | 27.87 | 28.399 | 33.101 | 31.808 | 29.757 | 32.804 | 35.817 | 38.098 | 41.155 | 53.218 | 49.722 | 55.298 | 55.618 | 62.053 | 57.349 | 61.26 | 63.087 | 63.5 | 18.5 | 22.2 | 26.1 | 28.7 | 31.1 | 32.3 | 36.5 | 40.4 | 43.4 | 47.3 | 47.7 | 42.8 | 39.9 | 40.5 | 16.1 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 7.211 | 11.001 | 9.488 | 10.533 | 9.334 | 10.493 | 10.588 | 12.64 | 10.345 | 8.787 | 8.943 | 10.156 | 11.117 | 9.232 | 7.859 | 8.377 | 6.841 | 8.789 | 11.049 | 11.524 | 10.338 | 9.984 | 8.668 | 9.542 | 8.621 | 7.868 | 7.341 | 7.783 | 5.696 | 7.133 | 5.567 | 5.007 | 3.401 | 4.024 | 2.984 | 3.608 | 3.911 | 3.753 | 4.011 | 3.695 | 3.934 | 3.891 | 4.267 | 4.024 | 5.006 | 4.603 | 4.177 | 2.699 | 3.22 | 3.401 | 1.819 | 1.541 | 1.779 | 1.538 | 1.804 | 2.316 | 2.637 | 3.173 | 3.819 | 5.387 | 4.454 | 5.206 | 4.491 | 6.18 | 4.439 | 4.654 | 3.631 | 3.83 | 2.558 | 3.32 | 2.551 | 2.726 | 2.012 | 1.697 | 1.597 | 1.592 | 1.533 | 1.346 | 2.158 | 1.593 | 2.083 | 2.596 | 1.445 | 1.219 | 0.958 | 0.695 | 0.422 | 1.159 | 0.747 | 0.877 | 0.44 | 3.108 | 3.972 | 7.766 | 5.849 | 8.552 | 4.85 | 8.825 | 7.419 | 6.5 | 0.9 | 1 | 1.2 | 2.1 | 0.3 | 0.9 | 3.4 | 1.7 | 0.5 | 0.8 | 0.8 | 0.7 | 0.7 | 0.4 | 1.8 |
Short Term Debt
| 19.547 | 18.849 | 21.898 | 20.269 | 16.783 | 19.042 | 18.343 | 19.414 | 19.136 | 16.645 | 12.061 | 14.876 | 12.35 | 13.9 | 10.727 | 13.249 | 9.882 | 12.537 | 11.76 | 11.713 | 14.025 | 11.449 | 10.414 | 9.635 | 3.581 | 2.414 | 6.839 | 6.222 | 8.802 | 6.535 | 9.778 | 8.181 | 0.506 | 0.304 | 0.476 | 0.884 | 0.666 | 0.679 | 0.658 | 0.503 | 0.558 | 0.096 | 4.42 | 2.329 | 2.399 | 1.235 | 2.393 | 0.954 | 1.246 | 0.972 | 3.641 | 4.155 | 3.196 | 3.408 | 5.263 | 5.535 | 5.764 | 4.304 | 4.862 | 4.369 | 3.825 | 3.997 | 5.494 | 4.713 | 5.129 | 5.055 | 6.119 | 3.021 | 2.426 | 3.609 | 5.318 | 3.249 | 2.967 | 2.687 | 2.969 | 2.418 | 2.449 | 2.124 | 4.956 | 2.809 | 1.856 | 3.889 | 4.084 | 4.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0.057 | 0.38 | 0.928 | 1.195 | 1.211 | 1.225 | 4.897 | 2.372 | 3.049 | 18.8 | 0 | 9.6 | 4.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 1.598 | 0 | 0 | 0 | 2.66 | 0 | 0 | 0 | 2.397 | 0 | 0 | 0 | 6.053 | 0 | 0 | 0 | 2.788 | 0 | 0 | 0 | 2.961 | 0 | 0 | 0 | 2.304 | 0 | 0 | 0 | 2.167 | 0 | 0 | 0 | 1.737 | 0 | 0 | 0 | 2.34 | 0 | 0 | 0 | 1.846 | 0.878 | 1.434 | 1.376 | 1.46 | 1.085 | 0 | 0 | 0.572 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 0 | 0 | 0 | 1.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.541 | 5.113 | 1.905 | 1.771 | 2.327 | 2.182 | 2.399 | 2.761 | 2.88 | 3.132 | 3.901 | 3.306 | 3.706 | 4.295 | 1.799 | 1.052 | 0.416 | 0.074 | 0.594 | 0.908 | 0.968 | 0.702 | 0.62 | 0.499 | 0.687 | 1.427 | 1.539 | 1.587 | 1.528 | 1.481 | 1.305 | 0.955 | 0.679 | 0.583 | 0.503 | 0.721 | 0.582 | 0.557 | 0.659 | 0.49 | 0.766 | 0.391 | 0.673 | 0.627 | 0.445 | 0.715 | 0.263 | 0.423 | 0.424 | 0.217 | 0.183 | 0.157 | 0.294 | 0.614 | 4.308 | 0.402 | 3.978 | 0.555 | 0.477 | 0.672 | 0.538 | 0.49 | 0.582 | 0.414 | 0.651 | 0.747 | 0.58 | 0.694 | 0.677 | 0.55 | 0.56 | 0.655 | 0.722 | 3.289 | 3.829 | 3.405 | 3.753 | 3.547 | 3.378 | 3.083 | 2.488 | 3.796 | 5.363 | 4.328 | 0 | 0 | 0 | 0 | 0 | 0 | 5.868 | 4.684 | 4.839 | 7.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 5.643 | 20.06 | 15.274 | 19.673 | 23.044 | 21.881 | 23.225 | 26.762 | 26.571 | 26.387 | 25.301 | 26.085 | 25.244 | 23.845 | 22.52 | 24.661 | 24.058 | 22.969 | 23.138 | 27.194 | 27.103 | 23.087 | 22.813 | 22.892 | 19.426 | 20.036 | 16.607 | 17.606 | 14.755 | 13.475 | 15.504 | 16.183 | 9.837 | 9.758 | 9.314 | 9.001 | 9.735 | 9.388 | 10.176 | 8.878 | 8.141 | 7.593 | 6.305 | 7.463 | 7.417 | 8.282 | 7.435 | 8.258 | 6.635 | 4.974 | 5.131 | 3.735 | 3.019 | 3.81 | 0.471 | 4.064 | 0.512 | 3.671 | 3.662 | 4.908 | 4.883 | 5.755 | 6.309 | 6.444 | 6.94 | 6.543 | 6.088 | 6.529 | 5.5 | 5.494 | 4.616 | 4.094 | 2.557 | 1.606 | 1.757 | 1.622 | 1.415 | 1.128 | 1.397 | 1.077 | 0.932 | 0.685 | 0.685 | 0.772 | 7.536 | 9.681 | 12.36 | 9.911 | 10.894 | 16.035 | 9.984 | 14.92 | 14.756 | 14.185 | 24.469 | 25.505 | 21.605 | 22.999 | 25.724 | 25.8 | 8.5 | 0.1 | 8 | 8.8 | 12.6 | 13.4 | 13.4 | 12.4 | 11.9 | 10.5 | 9.8 | 6.7 | 5.2 | 6.2 | 4.6 |
Total Current Liabilities
| 36.942 | 55.023 | 48.565 | 52.246 | 51.488 | 53.598 | 54.555 | 61.577 | 58.932 | 54.951 | 50.206 | 54.423 | 52.417 | 51.272 | 42.905 | 47.339 | 41.197 | 44.369 | 46.541 | 51.339 | 52.434 | 45.222 | 42.515 | 42.568 | 32.315 | 31.745 | 32.326 | 33.198 | 30.781 | 28.624 | 32.154 | 30.326 | 14.423 | 14.669 | 13.277 | 14.214 | 14.894 | 14.377 | 15.504 | 13.566 | 13.399 | 11.971 | 15.665 | 14.443 | 15.267 | 14.835 | 14.268 | 12.334 | 11.525 | 9.564 | 10.774 | 9.588 | 8.288 | 9.37 | 11.846 | 12.317 | 12.891 | 11.703 | 12.82 | 15.336 | 13.7 | 15.448 | 16.876 | 17.751 | 17.159 | 16.999 | 16.418 | 14.074 | 11.161 | 12.973 | 13.045 | 10.724 | 8.258 | 9.279 | 10.152 | 9.037 | 9.15 | 8.145 | 11.889 | 8.562 | 7.359 | 10.966 | 11.577 | 10.992 | 8.494 | 10.376 | 12.782 | 11.07 | 11.641 | 16.912 | 16.349 | 23.092 | 24.495 | 30.716 | 31.529 | 35.282 | 31.352 | 34.196 | 36.192 | 51.1 | 9.4 | 10.7 | 9.2 | 10.9 | 12.9 | 14.3 | 16.8 | 14.1 | 12.4 | 11.3 | 10.6 | 7.4 | 5.9 | 6.6 | 6.4 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1.711 | 8.292 | 0.31 | 1.999 | 2.011 | 1.887 | 1.982 | 2.767 | 1.343 | 1.425 | 1.462 | 2.066 | 2.154 | 2.519 | 2.502 | 2.897 | 3.009 | 3.389 | 3.42 | 5.561 | 5.561 | 5.85 | 1.806 | 3.22 | 11.723 | 8.996 | 0.107 | 0.033 | 0.04 | 0.046 | 0.004 | 0.012 | 6.322 | 4.027 | 5.731 | 5.138 | 5.142 | 5.4 | 5.855 | 4.12 | 5.889 | 3.679 | 0.057 | 0.129 | 0.15 | 0.215 | 0.268 | 0.329 | 0.375 | 0.438 | 0.334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.053 | 0.056 | 0.015 | 0.012 | 0 | 0 | 0 | 0 | 0 | 6.648 | 3.617 | 0.148 | 6.06 | 11.1 | 9.269 | 13.287 | 15.562 | 10.779 | 10.529 | 10.253 | 15.226 | 14.552 | 15.762 | 16.009 | 1.8 | 0 | 0.1 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.4 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0.648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.883 | 0 | 0 | 0 | 0.728 | 0 | 0 | 0 | 1.629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.389 | 2.566 | 2.566 | 2.566 | 2.154 | 1.822 | 1.882 | 1.54 | 1.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
Other Non-Current Liabilities
| 0.672 | 1.16 | 1.16 | 0 | 0 | 0 | -1.376 | 0 | 0 | 0 | -1.629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.389 | -2.566 | -2.566 | -2.566 | -2.154 | -1.822 | -1.882 | -1.54 | -1.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0.391 | 0.413 | 0.337 | 0.45 | 0.603 | 0 | 0 | 0 | 0.005 | 0.024 | 0.045 | 0.593 | 0.13 | 0.231 | 0.266 | 0.975 | 0.244 | 0.215 | 0.252 | 0.504 | 0.502 | 0.008 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0.593 | 0.513 | 0.275 | 0.27 | 0 | 0 | 0 | 0.235 | 1.703 | 0.578 | 0.497 | 0.585 | 0.751 | 1.212 | 1.136 | 1.596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 2.383 | 9.452 | 2.353 | 1.999 | 2.011 | 1.887 | 1.982 | 2.767 | 1.343 | 1.425 | 1.462 | 2.066 | 2.154 | 2.519 | 2.502 | 2.897 | 3.009 | 3.389 | 3.42 | 5.561 | 5.561 | 5.85 | 1.806 | 3.22 | 11.723 | 8.996 | 0.107 | 0.033 | 0.04 | 0.046 | 0.004 | 0.012 | 6.322 | 4.027 | 5.731 | 5.138 | 5.142 | 5.4 | 5.855 | 4.12 | 5.889 | 3.679 | 0.057 | 0.129 | 0.15 | 0.215 | 0.267 | 0.329 | 0.375 | 0.438 | 0.334 | 0.391 | 0.413 | 0.337 | 0.45 | 0.603 | 0 | 0 | 0 | 0.005 | 0.024 | 0.045 | 0.593 | 0.13 | 0.231 | 0.266 | 0.975 | 0.244 | 0.215 | 0.252 | 0.504 | 0.502 | 0.008 | 0.01 | 0.01 | 0.053 | 0.056 | 0.015 | 0.012 | 0.593 | 0.513 | 0.275 | 0.27 | 0 | 6.648 | 3.617 | 0.383 | 7.763 | 11.678 | 9.766 | 13.872 | 16.313 | 11.991 | 11.665 | 11.849 | 15.226 | 14.552 | 15.762 | 16.009 | 1.8 | 0.2 | 0.1 | 2.2 | 0.2 | 0.2 | 0.3 | 1 | 1.1 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 3.7 |
Total Liabilities
| 39.325 | 64.475 | 50.918 | 54.245 | 53.499 | 55.485 | 56.537 | 64.344 | 60.275 | 56.376 | 51.668 | 56.489 | 54.571 | 53.791 | 45.407 | 50.236 | 44.206 | 47.758 | 49.961 | 56.9 | 57.995 | 51.072 | 44.321 | 45.788 | 44.038 | 40.741 | 32.433 | 33.231 | 30.821 | 28.67 | 32.158 | 30.338 | 20.745 | 18.696 | 19.008 | 19.352 | 20.036 | 19.777 | 21.359 | 17.686 | 19.288 | 15.65 | 15.722 | 14.572 | 15.417 | 15.05 | 14.535 | 12.663 | 11.9 | 10.002 | 11.108 | 9.979 | 8.701 | 9.707 | 11.846 | 12.317 | 12.891 | 11.703 | 12.82 | 15.341 | 13.724 | 15.493 | 16.876 | 17.881 | 17.39 | 17.265 | 16.418 | 14.318 | 11.376 | 13.225 | 13.045 | 10.724 | 8.266 | 9.289 | 10.162 | 9.09 | 9.206 | 8.16 | 11.901 | 9.155 | 7.872 | 11.241 | 11.847 | 10.992 | 15.142 | 13.993 | 13.165 | 18.833 | 23.319 | 26.678 | 30.221 | 39.405 | 36.486 | 42.381 | 43.378 | 50.508 | 45.904 | 49.958 | 52.201 | 52.9 | 9.6 | 10.8 | 11.4 | 11.1 | 13.1 | 14.6 | 17.8 | 15.2 | 12.7 | 11.7 | 11 | 7.8 | 6.2 | 6.9 | 10.1 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0.007 | 0.007 | 0.007 | 0.007 | 0.009 | 0.011 | 0.017 | 0.017 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.106 | 0.072 | 0 | 0.006 | 0 | 0 | 0 | 3.518 | 2.065 | 1.69 | 0 | 2.06 | 2.021 | 2.341 | 0 | 3.364 | 3.57 | 3.357 | 0 | 2.969 | 2.306 | 2.22 | 0 | 1.409 | 0.986 | 1.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.234 | 0.242 | 0.232 | 0.232 | 0.233 | 0.233 | 0.229 | 0.227 | 0.218 | 0.218 | 0.213 | 0.213 | 0.213 | 0.212 | 0.211 | 0.211 | 0.211 | 0.211 | 0.211 | 0.21 | 0.209 | 0.208 | 0.208 | 0.208 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.206 | 0.205 | 0.205 | 0.205 | 0.204 | 0.201 | 0.201 | 0.201 | 0.201 | 0.201 | 0.2 | 0.193 | 0.193 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.189 | 0.189 | 0.189 | 0.189 | 0.189 | 0.189 | 0.189 | 0.189 | 0.189 | 0.189 | 0.189 | 0.189 | 0.189 | 0.189 | 0.189 | 0.189 | 0.189 | 0.189 | 0.188 | 0.188 | 0.188 | 0.186 | 0.186 | 0.186 | 0.182 | 0.182 | 0.182 | 0.182 | 0.182 | 0.182 | 0.182 | 0.182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 20.151 | 16.524 | 10.609 | 8.471 | 8.212 | 7.573 | 6.707 | 9.228 | 9.26 | 8.113 | 7.439 | 11.829 | 10.649 | 10.135 | 9.218 | 7.188 | 6.044 | 6.149 | 5.833 | 6.459 | 5.553 | 4.033 | 3.432 | 3.945 | 3.325 | 5.101 | 4.977 | 6.246 | 5.999 | 5.591 | 5.835 | 5.746 | 5.805 | 5.523 | 5.662 | 4.633 | 4.724 | 4.696 | 4.77 | 2.244 | 1.862 | 1.285 | 1.654 | -1.452 | -1.783 | -1.652 | -1.696 | -3.023 | -3.601 | -4.319 | -4.626 | -5.83 | -6.046 | -6.555 | -6.808 | -8.002 | -8.327 | -8.939 | -8.975 | -9.279 | -9.436 | -9.672 | -9.477 | -9.943 | -9.826 | -9.829 | -9.579 | -11.029 | -9.282 | -7.689 | -7.035 | -6.93 | -5.537 | -5.637 | -6.414 | -7.148 | -6.007 | -6.123 | -7.292 | -7.779 | -7.992 | 4.186 | 4.976 | 7.056 | 7.401 | 6.793 | 5.515 | 2.98 | 1.768 | 0.699 | 0.217 | 3.504 | 2.927 | 2.608 | 1.931 | 1.239 | 1.138 | 1.025 | 0.609 | 0.3 | -21.9 | -19.4 | -16.1 | -13.1 | -12.8 | -12.8 | -11.8 | -5.3 | 0.2 | 2.1 | 3.3 | 2.4 | 1.1 | 0 | -0.5 |
Accumulated Other Comprehensive Income/Loss
| -2.268 | -4.659 | -3.341 | -4.871 | -4.525 | -4.856 | -4.941 | -6.174 | -5.663 | -3.426 | -5.028 | -4.591 | -3.888 | -4.111 | -3.913 | -5.06 | -5.106 | -5.072 | -3.598 | -4.006 | -3.556 | -3.54 | -3.638 | -3.518 | -2.065 | -1.69 | -1.69 | -2.06 | -2.021 | -2.341 | -3.995 | -3.364 | -3.57 | -3.357 | -2.869 | -2.969 | -2.306 | -2.22 | -1.556 | -1.409 | -0.986 | -1.078 | -1.031 | -0.887 | -0.943 | -0.58 | -0.382 | -0.209 | -0.367 | -0.214 | -0.172 | -0.28 | -0.117 | -0.119 | -0.142 | -0.216 | -0.291 | -0.181 | -0.22 | -0.299 | -0.236 | -0.367 | -0.361 | -0.386 | -0.069 | -0.046 | -0.043 | -0.032 | -0.047 | -0.114 | -0.109 | -0.036 | -0.028 | -0.019 | 0.017 | -0.184 | -0.175 | -0.146 | -0.086 | -0.056 | -0.003 | -0.008 | -0.007 | -6.128 | -6.128 | -6.128 | -6.128 | 0 | 0 | 0 | 0 | 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 Total Stockholders Equity
| 11.263 | 20.846 | 20.719 | 20.643 | 20.56 | 20.599 | 20.423 | 20.666 | 20.567 | 20.525 | 17.127 | 16.921 | 16.855 | 16.676 | 16.643 | 16.559 | 16.498 | 16.462 | 16.509 | 16.427 | 16.395 | 16.345 | 16.296 | 12.731 | 14.155 | 14.515 | 16.156 | 14.047 | 14.126 | 13.763 | 16.042 | 12.619 | 12.318 | 12.433 | 15.702 | 12.588 | 13.227 | 13.22 | 15.336 | 13.992 | 14.372 | 14.175 | 14.983 | 15.015 | 14.907 | 14.846 | 14.712 | 14.585 | 14.225 | 14.098 | 13.94 | 13.777 | 13.796 | 13.618 | 13.548 | 13.203 | 13.206 | 13.134 | 13.098 | 12.968 | 12.917 | 12.873 | 12.82 | 12.69 | 12.23 | 12.198 | 11.981 | 11.934 | 11.648 | 11.541 | 11.483 | 11.366 | 11.267 | 11.199 | 11.058 | 11.076 | 11.015 | 10.933 | 10.903 | 10.875 | 10.984 | 10.933 | 10.865 | 16.29 | 16.497 | 16.962 | 17.017 | 10.803 | 10.544 | 10.535 | 10.531 | 10.127 | 10.127 | 10.127 | 10.127 | 10.124 | 10.125 | 10.095 | 10.095 | 10.3 | 30.8 | 30.8 | 30.8 | 30.7 | 30.8 | 30.5 | 30.5 | 30.5 | 30.5 | 33.5 | 33.4 | 32.6 | 32.6 | 0 | 6.5 |
Total Shareholders Equity
| 29.38 | 32.953 | 28.226 | 24.482 | 24.487 | 23.556 | 22.427 | 23.958 | 24.399 | 25.447 | 19.751 | 24.372 | 23.829 | 22.912 | 22.159 | 18.958 | 17.753 | 17.822 | 18.955 | 19.096 | 18.601 | 17.046 | 16.298 | 16.884 | 17.687 | 19.823 | 19.65 | 20.5 | 20.332 | 19.561 | 18.089 | 18.572 | 18.33 | 18.163 | 18.702 | 17.428 | 18.158 | 18.123 | 18.757 | 16.443 | 16.441 | 15.667 | 15.813 | 12.882 | 12.386 | 12.819 | 12.839 | 11.557 | 10.458 | 9.766 | 9.343 | 7.868 | 7.834 | 7.144 | 6.797 | 5.184 | 4.785 | 4.211 | 4.1 | 3.587 | 3.442 | 3.031 | 3.179 | 2.558 | 2.527 | 2.514 | 2.55 | 1.062 | 2.508 | 3.927 | 4.528 | 4.589 | 5.891 | 5.732 | 4.85 | 3.933 | 5.022 | 4.853 | 3.714 | 3.229 | 3.178 | 15.3 | 16.023 | 17.407 | 17.959 | 17.815 | 16.592 | 13.971 | 12.498 | 11.42 | 10.934 | 13.813 | 13.236 | 12.917 | 12.24 | 11.545 | 11.445 | 11.302 | 10.886 | 10.6 | 8.9 | 11.4 | 14.7 | 17.6 | 18 | 17.7 | 18.7 | 25.2 | 30.7 | 35.6 | 36.7 | 35 | 33.7 | 33.6 | 6 |
Total Equity
| 30.7 | 40.056 | 40.246 | 39.77 | 39.577 | 39.859 | 38.061 | 39.86 | 39.942 | 41.848 | 37.348 | 41.222 | 40.409 | 38.602 | 38.622 | 32.235 | 29.704 | 28.408 | 31.37 | 30.194 | 28.885 | 25.972 | 24.774 | 25.379 | 26.451 | 28.559 | 25.555 | 25.327 | 24.841 | 23.381 | 25.082 | 25.146 | 24.358 | 23.871 | 24.398 | 22.229 | 23.048 | 22.82 | 23.211 | 20.469 | 19.56 | 18.559 | 18.556 | 15.356 | 14.762 | 14.957 | 14.735 | 12.994 | 11.637 | 10.988 | 10.413 | 8.911 | 8.31 | 7.624 | 7.247 | 5.787 | 5.155 | 4.59 | 4.531 | 4.226 | 3.888 | 3.553 | 3.772 | 3.583 | 3.359 | 3.255 | 3.525 | 1.714 | 3.022 | 4.469 | 5.032 | 5.091 | 6.342 | 6.153 | 5.255 | 4.142 | 5.139 | 5.07 | 3.92 | 3.229 | 3.178 | 15.3 | 16.023 | 17.407 | 17.959 | 17.815 | 16.592 | 13.971 | 12.498 | 11.42 | 10.934 | 13.813 | 13.236 | 12.917 | 12.24 | 11.545 | 11.445 | 11.302 | 10.886 | 10.6 | 8.9 | 11.4 | 14.7 | 17.6 | 18 | 17.7 | 18.7 | 25.2 | 30.7 | 35.6 | 36.7 | 35 | 33.7 | 33.6 | 6 |
Total Liabilities & Shareholders Equity
| 70.025 | 104.531 | 91.164 | 94.015 | 93.076 | 95.344 | 94.598 | 104.204 | 100.217 | 98.224 | 89.016 | 97.711 | 94.98 | 92.393 | 84.029 | 82.471 | 73.91 | 76.166 | 81.331 | 87.094 | 86.88 | 77.044 | 69.095 | 71.167 | 70.489 | 69.3 | 57.988 | 58.558 | 55.662 | 52.051 | 57.24 | 55.484 | 45.103 | 42.567 | 43.406 | 41.581 | 43.084 | 42.597 | 44.57 | 38.155 | 38.848 | 34.209 | 34.278 | 29.928 | 30.179 | 30.007 | 29.27 | 25.657 | 23.537 | 20.99 | 21.521 | 18.89 | 17.011 | 17.331 | 19.093 | 18.104 | 18.046 | 16.293 | 17.351 | 19.567 | 17.612 | 19.046 | 20.648 | 21.464 | 20.749 | 20.52 | 19.943 | 16.032 | 14.398 | 17.694 | 18.077 | 15.815 | 14.608 | 15.442 | 15.417 | 13.232 | 14.345 | 13.23 | 15.821 | 12.384 | 11.05 | 26.541 | 27.87 | 28.399 | 33.101 | 31.808 | 29.757 | 32.804 | 35.817 | 38.098 | 41.155 | 53.218 | 49.722 | 55.298 | 55.618 | 62.053 | 57.349 | 61.26 | 63.087 | 63.5 | 18.5 | 22.2 | 26.1 | 28.7 | 31.1 | 32.3 | 36.5 | 40.4 | 43.4 | 47.3 | 47.7 | 42.8 | 39.9 | 40.5 | 16.1 |