SANUWAVE Health, Inc.
OTC:SNWV
0.0125 (USD) • At close November 17, 2023
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2.46 | 2.936 | 1.797 | 1.095 | 0.332 | 0.106 | 1.153 | 1.112 | 1.484 | 0.313 | 0.619 | 0.327 | 0.264 | 0.096 | 2.437 | 5.392 | 0.431 | 1.347 | 1.76 | 0.403 | 0.154 | 0.099 | 0.365 | 0.072 | 0.671 | 0.154 | 0.73 | 0.04 | 0.062 | 0.098 | 0.134 | 0.504 | 0.123 | 0.604 | 0.153 | 0.625 | 1.616 | 2.454 | 3.547 | 4.687 | 6.153 | 7.232 | 0.182 | 0.334 | 0.071 | 0.671 | 0.07 | 0.361 | 1.401 | 2.422 | 3.909 | 5.784 | 7.774 | 2.306 | 0.417 | 0.393 | 0.277 | 1.066 | 1.786 | 3.297 | 0 | 0.003 | 0.003 | 0.003 | 0.007 | 0.002 | 0.005 |
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 |
Cash and Short Term Investments
| 2.46 | 2.936 | 1.797 | 1.095 | 0.332 | 0.106 | 1.153 | 1.112 | 1.484 | 0.313 | 0.619 | 0.327 | 0.264 | 0.096 | 2.437 | 5.392 | 0.431 | 1.347 | 1.76 | 0.403 | 0.154 | 0.099 | 0.365 | 0.072 | 0.671 | 0.154 | 0.73 | 0.04 | 0.062 | 0.098 | 0.134 | 0.504 | 0.123 | 0.604 | 0.153 | 0.625 | 1.616 | 2.454 | 3.547 | 4.687 | 6.153 | 7.232 | 0.182 | 0.334 | 0.071 | 0.671 | 0.07 | 0.361 | 1.401 | 2.422 | 3.909 | 5.784 | 7.774 | 2.306 | 0.417 | 0.393 | 0.277 | 1.066 | 1.786 | 3.297 | 0 | 0.003 | 0.003 | 0.003 | 0.007 | 0.002 | 0.005 |
Net Receivables
| 3.154 | 3.008 | 3.314 | 3.231 | 2.818 | 2.969 | 4.029 | 2.403 | 1.749 | 1.73 | 2.415 | 2.417 | 1.888 | 1.727 | 2.355 | 1.396 | 0.111 | 0.104 | 0.076 | 0.056 | 0.175 | 0.143 | 0.236 | 0.153 | 0.184 | 0.207 | 0.153 | 0.172 | 0.192 | 0.451 | 0.461 | 0.141 | 0.097 | 0.046 | 0.074 | 0.032 | 0.049 | 0.067 | 0.086 | 0.095 | 0.06 | 0.062 | 0.14 | 0.066 | 0.077 | 0.093 | 0.088 | 0.078 | 0.059 | 0.126 | 0.109 | 0.219 | 0.2 | 0.324 | 0.141 | 0.125 | 0.221 | 0.272 | 0.176 | 0.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 2.731 | 2.461 | 2.951 | 1.713 | 0.9 | 1.071 | 0.868 | 1.413 | 0.925 | 1.001 | 1.04 | 1.526 | 2.436 | 2.935 | 2.956 | 2.539 | 0.651 | 0.519 | 0.543 | 0.291 | 0.424 | 0.328 | 0.358 | 0.241 | 0.216 | 0.264 | 0.232 | 0.176 | 0.199 | 0.203 | 0.232 | 0.267 | 0.231 | 0.258 | 0.285 | 0.291 | 0.268 | 0.267 | 0.272 | 0.258 | 0.251 | 0.25 | 0.246 | 0.244 | 0.255 | 0.261 | 0.293 | 0.295 | 0.316 | 0.358 | 0.396 | 0.426 | 0.448 | 0.423 | 0.464 | 0.484 | 0.548 | 0.561 | 0.593 | 0.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0.379 | 2.426 | 1.722 | 1.355 | 1.201 | 0.371 | 0.57 | 1.935 | 1.181 | 0.365 | 0.326 | 0.426 | 0.399 | 0.405 | 0.179 | 0.628 | 0.227 | 0.23 | 0.125 | 0.208 | 0.252 | 0.197 | 0.125 | 0.168 | 0.145 | 0.201 | 0.09 | 0.104 | 0.096 | 0.115 | 0.088 | 0.123 | 0.098 | 0.148 | 0.124 | 0.152 | 0.145 | 0.148 | 0.129 | 0.162 | 0.126 | 0.154 | 0.075 | 0.089 | 0.11 | 0.116 | 0.128 | 0.203 | 0.204 | 0.172 | 0.163 | 0.154 | 0.149 | 0.159 | 0.121 | 0.131 | 0.133 | 0.122 | 0.121 | 0.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 8.724 | 10.831 | 9.784 | 7.394 | 6.101 | 4.517 | 6.62 | 6.863 | 5.339 | 3.409 | 4.4 | 4.696 | 4.987 | 5.163 | 7.928 | 9.955 | 1.42 | 2.199 | 2.504 | 0.958 | 1.005 | 0.766 | 1.083 | 0.634 | 1.216 | 0.827 | 1.205 | 0.492 | 0.549 | 0.867 | 0.914 | 1.036 | 0.549 | 1.056 | 0.636 | 1.101 | 2.078 | 2.936 | 4.034 | 5.202 | 6.59 | 7.698 | 0.643 | 0.732 | 0.512 | 1.142 | 0.579 | 0.938 | 1.98 | 3.078 | 4.578 | 6.583 | 8.571 | 3.211 | 1.143 | 1.133 | 1.178 | 2.02 | 2.676 | 4.362 | 0 | 0.003 | 0.003 | 0.003 | 0.007 | 0.002 | 0.005 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.947 | 0.975 | 0.938 | 1.079 | 1.05 | 0.758 | 0.75 | 0.673 | 0.535 | 0.574 | 1.012 | 1.091 | 1.231 | 1.216 | 1.266 | 1.422 | 0.834 | 0.875 | 0.836 | 0.656 | 0.484 | 0.529 | 0.078 | 0.073 | 0.06 | 0.063 | 0.06 | 0.059 | 0.065 | 0.071 | 0.077 | 0.009 | 0.003 | 0.003 | 0.004 | 0.005 | 0.006 | 0.007 | 0.008 | 0.009 | 0.007 | 0.01 | 0.013 | 0.018 | 0.023 | 0.028 | 0.033 | 0.038 | 0.045 | 0.047 | 0.051 | 0.037 | 0.022 | 0.007 | 0.013 | 0.021 | 0.037 | 0.062 | 0.089 | 0.137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 7.26 | 7.26 | 7.26 | 7.26 | 7.26 | 7.26 | 7.26 | 7.26 | 7.26 | 7.26 | 7.26 | 7.26 | 7.26 | 7.26 | 7.26 | 7.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.082 | 4.258 | 4.434 | 4.609 | 4.786 | 4.962 | 5.137 | 5.313 | 5.489 | 5.665 | 5.841 | 6.017 | 6.193 | 6.369 | 6.545 | 14.199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.077 | 0.153 | 0.23 | 0.307 | 0.383 | 0.46 | 0.537 | 0.614 | 0.69 | 0.767 | 0.844 | 0.92 | 0.997 | 1.074 | 1.15 | 1.227 | 1.304 | 1.38 | 1.457 | 1.534 | 1.61 | 1.687 | 1.764 | 1.841 | 0 | 0 | 2.071 | 2.147 | 2.224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 11.342 | 11.518 | 11.694 | 11.869 | 12.046 | 12.222 | 12.397 | 12.573 | 12.749 | 12.925 | 13.101 | 13.277 | 13.453 | 13.629 | 13.805 | 21.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.077 | 0.153 | 0.23 | 0.307 | 0.383 | 0.46 | 0.537 | 0.614 | 0.69 | 0.767 | 0.844 | 0.92 | 0.997 | 1.074 | 1.15 | 1.227 | 1.304 | 1.38 | 1.457 | 1.534 | 1.61 | 1.687 | 1.764 | 1.841 | 1.917 | 1.994 | 2.071 | 2.147 | 2.224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | -10.532 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 47.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | -36.744 | -12.948 | -13.096 | -12.98 | 0.106 | -13.246 | -13.284 | 0.106 | 0.106 | 0.118 | 0.07 | 0.271 | 0.029 | 0.031 | 1.153 | 0.043 | 0.042 | 0.03 | 0.024 | 0.024 | 0.016 | 0.016 | 0.018 | 0.017 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.003 | 0 | 0.003 | 0.003 | 0.032 | 0.033 | 0.032 | 0.032 | 0.488 | 0.623 | 0.797 | 0.032 | 0.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 12.289 | 12.493 | 12.632 | 12.948 | 13.096 | 12.98 | 13.253 | 13.246 | 13.284 | 13.605 | 14.219 | 14.486 | 14.754 | 15.116 | 15.099 | 22.911 | 1.987 | 0.918 | 0.878 | 0.686 | 0.508 | 0.552 | 0.094 | 0.089 | 0.078 | 0.08 | 0.074 | 0.073 | 0.079 | 0.085 | 0.091 | 0.1 | 0.167 | 0.245 | 0.322 | 0.4 | 0.477 | 0.555 | 0.632 | 0.71 | 0.786 | 0.866 | 0.945 | 1.026 | 1.108 | 1.189 | 1.271 | 1.345 | 1.425 | 1.507 | 1.588 | 1.679 | 1.742 | 1.803 | 1.886 | 2.427 | 2.655 | 2.93 | 3.191 | 3.349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets
| 21.013 | 23.324 | 22.416 | 20.342 | 19.197 | 17.497 | 19.873 | 20.109 | 18.623 | 17.014 | 18.619 | 19.182 | 19.741 | 20.279 | 23.028 | 32.866 | 3.407 | 3.117 | 3.382 | 1.644 | 1.513 | 1.319 | 1.178 | 0.724 | 1.294 | 0.907 | 1.279 | 0.565 | 0.627 | 0.952 | 1.005 | 1.135 | 0.716 | 1.301 | 0.958 | 1.501 | 2.555 | 3.491 | 4.666 | 5.913 | 7.375 | 8.564 | 1.588 | 1.759 | 1.62 | 2.332 | 1.851 | 2.282 | 3.405 | 4.585 | 6.166 | 8.263 | 10.313 | 5.015 | 3.029 | 3.56 | 3.833 | 4.95 | 5.867 | 7.711 | 0 | 0.003 | 0.003 | 0.003 | 0.007 | 0.002 | 0.005 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3.891 | 5.062 | 5.705 | 4.623 | 4.859 | 5.264 | 4.4 | 5.055 | 7.083 | 6.696 | 7.644 | 7.069 | 5.929 | 5.728 | 4.454 | 2.322 | 1.8 | 1.116 | 1.439 | 1.697 | 1.457 | 1.78 | 1.593 | 1.561 | 0.951 | 0.823 | 1.497 | 1.435 | 1.188 | 1.033 | 0.713 | 0.376 | 0.458 | 0.356 | 0.509 | 0.316 | 0.286 | 0.204 | 0.232 | 0.403 | 0.399 | 0.564 | 0.935 | 0.39 | 0.661 | 0.359 | 0.556 | 0.402 | 0.45 | 0.604 | 0.757 | 1.161 | 1.608 | 1.562 | 1.83 | 2.111 | 1.817 | 1.454 | 1.069 | 1.234 | 0.012 | 0.013 | 0.034 | 0.032 | 0.037 | 0.047 | 0.048 |
Short Term Debt
| 32.652 | 30.475 | 31.452 | 37.363 | 44.87 | 39.563 | 40.668 | 32.054 | 22.394 | 24.516 | 25.209 | 23.062 | 20.698 | 17.377 | 17.043 | 6.357 | 7.014 | 6.247 | 6.467 | 8.013 | 12.206 | 11.801 | 10.792 | 8.595 | 8.549 | 7.735 | 6.048 | 5.283 | 5.857 | 5.468 | 5.521 | 0.836 | 0.116 | 5.454 | 0 | 0 | 0 | 5.373 | 5.373 | 5.373 | 0.001 | 0.003 | 0.241 | 0.042 | 2.077 | 0.442 | 0.443 | 0.005 | 0.005 | 0.005 | 0.005 | 0 | 0 | 4.407 | 4.247 | 2.511 | 0 | 1.002 | 0 | 0 | 0 | 0 | 0.04 | 0.04 | 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 | 0.086 | 0.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.003 | 0.003 | 0.003 |
Deferred Revenue
| 0.13 | 0.107 | 0.092 | 0.068 | 0.067 | 0.062 | 0.06 | 0 | 0.064 | 0.058 | 0.048 | 0.04 | 0.033 | 0.032 | 0.032 | 0.065 | 0.552 | 0.555 | 0.067 | 0.061 | 0.115 | 0.129 | 0.132 | 0.364 | 0.693 | 0.075 | 0.013 | 0.021 | 0.028 | 0.034 | 0.019 | 0.032 | 0.813 | 0.721 | 0 | 0 | 0 | 0.506 | 0.454 | 0 | -0.001 | -0.003 | -0.004 | 1.344 | 1.191 | 1.08 | 1.338 | 1.363 | 1.212 | 1.046 | 0.905 | 0 | 0 | 1.654 | 1.441 | 5.507 | 0 | 1.131 | 0 | 0 | 0 | 0 | -0.04 | -0.04 | 0 | 0 | 0 |
Other Current Liabilities
| 23.292 | 34.54 | 27.506 | 43.38 | 29.481 | 25.762 | 15.059 | 15.356 | 21.758 | 21.961 | 23.362 | 17.134 | 16.874 | 12.251 | 14.644 | 10.971 | 5.462 | 4.977 | 4.442 | 4.773 | 3.751 | 2.944 | 3.971 | 3.645 | 5.585 | 6.137 | 3.602 | 2.849 | 1.746 | 1.686 | 1.663 | 0.147 | 0.12 | 0.123 | 0.979 | 0.969 | 1.128 | 0.104 | 0.16 | 0.559 | 0.556 | 0.915 | 1.171 | 0.655 | 4.064 | 6.392 | 0.655 | 0.655 | 0.655 | 0.655 | 0.655 | 1.391 | 1.19 | 0.655 | 0.655 | 0.655 | 3.359 | 0.655 | 1.794 | 1.518 | 0.052 | 0.047 | 0.042 | 0.043 | 0.034 | 0.003 | 0.003 |
Total Current Liabilities
| 59.965 | 70.184 | 64.755 | 85.434 | 79.277 | 70.651 | 60.187 | 52.465 | 51.299 | 53.231 | 56.263 | 47.305 | 43.534 | 35.388 | 36.174 | 19.716 | 14.827 | 12.895 | 12.415 | 14.545 | 17.529 | 16.654 | 16.487 | 14.165 | 15.777 | 14.769 | 11.16 | 9.589 | 8.82 | 8.221 | 7.916 | 1.392 | 1.507 | 6.655 | 1.488 | 1.285 | 1.414 | 6.187 | 6.218 | 6.334 | 0.955 | 1.479 | 2.343 | 2.431 | 7.992 | 8.273 | 2.993 | 2.425 | 2.321 | 2.31 | 2.321 | 2.552 | 2.798 | 8.278 | 8.173 | 10.784 | 5.176 | 4.242 | 2.863 | 2.752 | 0.063 | 0.06 | 0.076 | 0.075 | 0.07 | 0.051 | 0.052 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.304 | 0.395 | 0.492 | 0.55 | 0.515 | 0.384 | 0.438 | 0.263 | 0.801 | 0.841 | 0.993 | 1.123 | 1.256 | 1.352 | 0.535 | 11.098 | 0.898 | 0.472 | 0.457 | 0.357 | 0.272 | 0.316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.357 | 5.334 | 0 | 5.348 | 5.342 | 5.337 | 0 | 0 | 0 | 5.373 | 5.373 | 5.373 | 5.373 | 0.001 | 0.003 | 0.004 | 0.005 | 0.006 | 0.008 | 0.009 | 5.373 | 5.373 | 5.373 | 5.373 | 0 | 0 | 0 | 8.888 | 8.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0.35 | 0.34 | 0.347 | 0.284 | 0.215 | 0.225 | 0.23 | 0.205 | 0.295 | 0.303 | 0.293 | 0.23 | 0.181 | 0.156 | 0.038 | 0.046 | 0.054 | 0.062 | 0.573 | 0.061 | 0.067 | 0.043 | 0.047 | 0.026 | 0.077 | 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 |
Deferred Tax Liabilities Non-Current
| -0.35 | -0.34 | -0.18 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.022 | 0.016 | -0.037 | -0.507 | -0.427 | -0.472 | -0.457 | -0.357 | -0.272 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.35 | 0.34 | 0.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.037 | 3.387 | 2.877 | 2.722 | 0.457 | 0.357 | 0.272 | -0.035 | 0 | 0 | 0 | 0 | 0 | 2.87 | 2.162 | 1.719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.61 | 0 | 0 | 0 | 0 | 0 | 0 | 5.373 | 5.373 | 5.373 | 5.373 | 5.373 | 5.373 | 5.373 | 0 | 0 | 0 | 0 | 5.373 | 9.33 | 9.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 0.654 | 0.735 | 0.839 | 0.862 | 0.758 | 0.637 | 0.696 | 0.496 | 1.124 | 1.172 | 1.314 | 1.381 | 1.459 | 1.524 | 0.572 | 14.024 | 3.402 | 2.784 | 1.03 | 0.418 | 0.34 | 0.358 | 0.047 | 0.026 | 0.077 | 0.073 | 0 | 2.87 | 2.162 | 1.719 | 0 | 5.357 | 5.334 | 0 | 5.348 | 5.342 | 5.337 | 0.61 | 0 | 0 | 5.373 | 5.373 | 5.373 | 5.373 | 5.374 | 5.375 | 5.377 | 5.378 | 5.379 | 5.38 | 5.382 | 5.373 | 5.373 | 5.373 | 5.373 | 5.373 | 9.33 | 9.105 | 8.888 | 8.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 60.619 | 70.919 | 65.594 | 86.296 | 80.035 | 71.288 | 60.883 | 52.961 | 52.423 | 54.403 | 57.577 | 48.686 | 44.993 | 36.912 | 36.746 | 33.739 | 18.229 | 15.679 | 13.446 | 14.962 | 17.869 | 17.013 | 16.534 | 14.191 | 15.854 | 14.843 | 11.16 | 9.589 | 8.82 | 8.221 | 7.916 | 6.749 | 6.841 | 6.655 | 6.836 | 6.627 | 6.751 | 6.187 | 6.218 | 6.334 | 6.328 | 6.852 | 7.716 | 7.803 | 13.366 | 13.648 | 8.37 | 7.803 | 7.701 | 7.69 | 7.703 | 7.925 | 8.171 | 13.65 | 13.546 | 16.157 | 14.506 | 13.347 | 11.751 | 11.412 | 0.063 | 0.06 | 0.076 | 0.075 | 0.07 | 0.051 | 0.052 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.064 | 0.057 | 0 | 0.05 | 0.064 | 0.065 | 0 | 0.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.038 | 0.036 | 0.03 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.074 | 0.068 | 0.062 | 0 | 0.053 | 0 | 0 |
Common Stock
| 1.182 | 1.14 | 1.14 | 1.026 | 0.562 | 0.556 | 0.549 | 0.549 | 0.529 | 0.517 | 0.482 | 0.482 | 0.482 | 0.482 | 0.471 | 0.466 | 0.302 | 0.298 | 0.294 | 0.246 | 0.189 | 0.16 | 0.156 | 0.155 | 0.152 | 0.141 | 0.139 | 0.139 | 0.139 | 0.139 | 0.137 | 0.137 | 0.104 | 0.096 | 0.063 | 0.063 | 0.063 | 0.063 | 0.061 | 0.051 | 0.051 | 0.047 | 0.038 | 0.037 | 0.022 | 0.022 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.017 | 0.015 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 |
Retained Earnings
| -218.016 | -224.577 | -220.049 | -238.284 | -214.584 | -207.322 | -194.242 | -186.084 | -185.671 | -188.372 | -183.949 | -174.494 | -170.242 | -161.627 | -156.69 | -138.399 | -132.387 | -128.754 | -125.753 | -123.003 | -120.255 | -117.52 | -116.603 | -114.541 | -113.716 | -110.828 | -104.971 | -102.194 | -101.343 | -99.927 | -99.433 | -96.981 | -95.841 | -94.719 | -92.994 | -91.892 | -90.865 | -89.343 | -88.184 | -87.961 | -86.468 | -84.774 | -82.21 | -81.535 | -77.098 | -76.28 | -70.91 | -69.216 | -67.769 | -66.344 | -64.509 | -62.097 | -60.026 | -56.453 | -54.27 | -47.045 | -44.382 | -41.655 | -38.66 | -35.958 | 0.04 | 0.04 | 0.04 | -0.021 | 0.04 | 0.002 | 0.004 |
Accumulated Other Comprehensive Income/Loss
| 0.01 | 0 | -0.111 | -0.073 | -0.08 | -0.071 | -0.067 | -0.067 | -0.067 | -0.067 | -0.073 | -0.074 | -0.074 | -0.07 | -0.062 | -0.061 | -0.064 | -0.057 | -0.062 | -0.05 | -0.064 | -0.065 | -0.063 | -0.061 | -0.055 | -0.043 | -0.044 | -0.045 | -0.066 | -0.05 | -0.052 | -0.038 | -0.036 | -0.03 | -0.033 | -0.026 | -0.026 | -0.025 | -0.012 | -0.009 | 0.002 | 0.005 | 0.007 | 0.007 | 0.009 | 0.006 | 0.013 | 0.014 | 0.009 | 0.015 | 0.01 | 0.041 | 0.024 | 0.022 | 0.011 | 0.005 | 0.018 | 0.021 | 0.022 | -0.004 | -0.074 | -0.068 | -0.062 | 0 | -0.053 | 0 | 0 |
Other Total Stockholders Equity
| 177.218 | 175.842 | 175.842 | 171.377 | 153.264 | 153.046 | 152.75 | 152.75 | 151.409 | 150.533 | 144.582 | 144.582 | 144.582 | 144.582 | 142.563 | 137.121 | 117.262 | 115.894 | 115.458 | 109.439 | 103.711 | 101.666 | 101.154 | 100.919 | 99.059 | 96.794 | 94.995 | 93.077 | 93.077 | 92.57 | 92.437 | 91.231 | 89.612 | 89.269 | 87.054 | 86.729 | 86.632 | 86.61 | 86.584 | 87.497 | 87.463 | 86.434 | 76.037 | 75.446 | 65.32 | 64.935 | 64.357 | 63.661 | 63.443 | 63.203 | 62.941 | 62.373 | 62.122 | 47.779 | 43.728 | 34.431 | 33.679 | 33.225 | 32.742 | 32.249 | -0.143 | -0.138 | -0.153 | -0.091 | -0.144 | -0.091 | -0.091 |
Total Shareholders Equity
| -39.606 | -47.595 | -43.178 | -65.954 | -60.838 | -53.791 | -41.01 | -32.852 | -33.8 | -37.389 | -38.958 | -29.504 | -25.252 | -16.633 | -13.719 | -0.873 | -14.823 | -12.562 | -10.064 | -13.318 | -16.356 | -15.694 | -15.356 | -13.468 | -14.56 | -13.935 | -9.881 | -9.023 | -8.193 | -7.269 | -6.912 | -5.614 | -6.125 | -5.354 | -5.878 | -5.126 | -4.195 | -2.695 | -1.551 | -0.422 | 1.048 | 1.712 | -6.128 | -6.045 | -11.746 | -11.316 | -6.519 | -5.52 | -4.295 | -3.105 | -1.536 | 0.338 | 2.142 | -8.636 | -10.516 | -12.596 | -10.673 | -8.396 | -5.884 | -3.7 | -0.063 | -0.057 | -0.073 | -0.071 | -0.063 | -0.048 | -0.046 |
Total Equity
| -39.606 | -47.595 | -43.178 | -65.954 | -60.838 | -53.791 | -41.01 | -32.852 | -33.8 | -37.389 | -38.958 | -29.504 | -25.252 | -16.633 | -13.719 | -0.873 | -14.823 | -12.562 | -10.064 | -13.318 | -16.356 | -15.694 | -15.356 | -13.468 | -14.56 | -13.935 | -9.881 | -9.023 | -8.193 | -7.269 | -6.912 | -5.614 | -6.125 | -5.354 | -5.878 | -5.126 | -4.195 | -2.695 | -1.551 | -0.422 | 1.048 | 1.712 | -6.128 | -6.045 | -11.746 | -11.316 | -6.519 | -5.52 | -4.295 | -3.105 | -1.536 | 0.338 | 2.142 | -8.636 | -10.516 | -12.596 | -10.673 | -8.396 | -5.884 | -3.7 | -0.063 | -0.057 | -0.073 | -0.071 | -0.063 | -0.048 | -0.046 |
Total Liabilities & Shareholders Equity
| 21.013 | 23.324 | 22.416 | 20.342 | 19.197 | 17.497 | 19.873 | 20.109 | 18.623 | 17.014 | 18.619 | 19.182 | 19.741 | 20.279 | 23.028 | 32.866 | 3.407 | 3.117 | 3.382 | 1.644 | 1.513 | 1.319 | 1.178 | 0.724 | 1.294 | 0.907 | 1.279 | 0.565 | 0.627 | 0.952 | 1.005 | 1.135 | 0.716 | 1.301 | 0.958 | 1.501 | 2.555 | 3.491 | 4.666 | 5.913 | 7.375 | 8.564 | 1.588 | 1.759 | 1.62 | 2.332 | 1.851 | 2.282 | 3.405 | 4.585 | 6.166 | 8.263 | 10.313 | 5.015 | 3.029 | 3.56 | 3.833 | 4.95 | 5.867 | 7.711 | 0 | 0.003 | 0.003 | 0.003 | 0.007 | 0.002 | 0.005 |