Sono-Tek Corporation
NASDAQ:SOTK
4.3919 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 5.853 | 2.402 | 2.135 | 2.982 | 3.454 | 4.294 | 3.355 | 3.176 | 4.309 | 7.675 | 4.841 | 6.834 | 6.143 | 5.794 | 4.084 | 6.014 | 3.972 | 4.382 | 3.66 | 2.28 | 2.281 | 1.923 | 3.144 | 1.627 | 1.655 | 1.542 | 2.016 | 1.699 | 2.36 | 2.301 | 2.557 | 2.768 | 2.676 | 2.636 | 2.388 | 2.503 | 2.185 | 2.717 | 2.563 | 2.451 | 2.216 | 2.209 | 3.232 | 2.976 | 2.502 | 2.443 | 1.941 | 1.737 | 1.43 | 1.851 | 2.532 | 2.208 | 2.066 | 1.626 | 1.684 | 2.231 | 1.803 | 1.89 | 1.788 | 1.8 | 1.504 | 1.471 | 1.472 | 1.257 | 1.285 | 1.554 | 2.34 | 1.953 | 2.224 | 2.302 | 2.269 | 2.148 | 1.917 | 1.769 | 1.741 | 0.933 | 0.786 | 0.592 | 0.421 | 0.417 | 0.276 | 0.319 | 0.19 | 0.246 | 0.176 | 0.28 | 0.266 | 0.165 | 0.2 | 0.327 | 0.453 | 0.358 | 0.155 | 0.149 | 0.003 | 0.044 | 0.093 | 0.092 | 0.01 | 0.14 | 0.06 | 0.01 | 0.07 | 0.02 | 0.12 | 0.02 | 0.11 | 0.02 | 0.08 | 0.02 | 0.11 | 0.04 | 0.04 | 0.02 | 0.07 | 0.11 | 0.05 | 0.11 | 0.07 | 0.03 | 0.07 | 0.07 | 0.36 | 0.17 | 0.04 | 0.01 | 0.07 | 0.11 | 0.05 | 0.12 | 0.09 | 0.15 | 0.23 | 0.3 | 0.33 | 0.33 | 0.53 | 0.53 |
Short Term Investments
| 5.766 | 9.749 | 9.711 | 9.609 | 8.862 | 7.847 | 8.09 | 8.073 | 6.348 | 3.399 | 5.868 | 3.35 | 3.554 | 3.49 | 4.563 | 3.226 | 3.853 | 3.908 | 4.219 | 3.74 | 3.418 | 3.779 | 2.366 | 4.091 | 4.092 | 4.317 | 4.406 | 4.447 | 3.547 | 2.906 | 2.342 | 2.068 | 1.859 | 1.808 | 1.696 | 1.63 | 1.62 | 1.651 | 1.652 | 1.638 | 1.14 | 1.137 | 0.631 | 0.956 | 0.945 | 0.973 | 0.976 | 0.976 | 0.958 | 0.654 | 0.254 | 0.253 | 0.252 | 0.249 | 0.249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.619 | 12.151 | 11.846 | 12.591 | 12.316 | 12.141 | 11.445 | 11.249 | 10.657 | 11.074 | 10.709 | 10.184 | 9.697 | 9.284 | 8.648 | 9.24 | 7.824 | 8.29 | 7.879 | 6.019 | 5.699 | 5.702 | 5.51 | 5.718 | 5.747 | 5.858 | 6.422 | 6.146 | 5.907 | 5.208 | 4.899 | 4.836 | 4.535 | 4.444 | 4.084 | 4.133 | 3.805 | 4.368 | 4.215 | 4.089 | 3.356 | 3.346 | 3.863 | 3.932 | 3.448 | 3.416 | 2.917 | 2.713 | 2.388 | 2.505 | 2.786 | 2.461 | 2.318 | 1.875 | 1.933 | 2.231 | 1.803 | 1.89 | 1.788 | 1.8 | 1.504 | 1.471 | 1.472 | 1.257 | 1.285 | 1.554 | 2.34 | 1.953 | 2.224 | 2.302 | 2.269 | 2.148 | 1.917 | 1.769 | 1.741 | 0.933 | 0.786 | 0.592 | 0.421 | 0.417 | 0.276 | 0.319 | 0.19 | 0.246 | 0.176 | 0.28 | 0.266 | 0.165 | 0.2 | 0.327 | 0.453 | 0.358 | 0.155 | 0.149 | 0.003 | 0.044 | 0.093 | 0.092 | 0.01 | 0.14 | 0.06 | 0.01 | 0.07 | 0.02 | 0.12 | 0.02 | 0.11 | 0.02 | 0.08 | 0.02 | 0.11 | 0.04 | 0.04 | 0.02 | 0.07 | 0.11 | 0.05 | 0.11 | 0.07 | 0.03 | 0.07 | 0.07 | 0.36 | 0.17 | 0.04 | 0.01 | 0.07 | 0.11 | 0.05 | 0.12 | 0.09 | 0.15 | 0.23 | 0.3 | 0.33 | 0.33 | 0.53 | 0.53 |
Net Receivables
| 1.879 | 1.402 | 1.471 | 1.762 | 1.434 | 1.141 | 1.634 | 1.441 | 1.978 | 1.486 | 1.093 | 1.563 | 1.482 | 1.169 | 1.758 | 1.674 | 1.349 | 1.342 | 0.93 | 1.338 | 1.272 | 1.332 | 1.398 | 1.163 | 1.293 | 0.973 | 0.775 | 0.978 | 0.937 | 1.287 | 1.151 | 1.048 | 0.901 | 0.818 | 1.215 | 0.96 | 1.105 | 0.725 | 1.029 | 0.93 | 1.405 | 0.878 | 0.86 | 0.923 | 1.266 | 0.86 | 0.941 | 1.075 | 1.035 | 1.059 | 0.755 | 0.633 | 0.94 | 1.199 | 0.976 | 0.867 | 0.948 | 0.801 | 0.974 | 1.09 | 0.699 | 0.591 | 0.801 | 0.938 | 0.817 | 0.822 | 0.614 | 0.946 | 0.797 | 0.687 | 0.947 | 0.869 | 1.003 | 1.051 | 0.955 | 1.052 | 0.868 | 1.009 | 0.814 | 0.852 | 0.825 | 0.675 | 0.814 | 0.624 | 0.434 | 0.367 | 0.375 | 0.493 | 0.424 | 0.413 | 0.38 | 0.522 | 0.527 | 0.565 | 0.594 | 1.156 | 1.337 | 0.821 | 0.72 | 0.89 | 0.98 | 0.47 | 0.26 | 0.36 | 0.45 | 0.46 | 0.81 | 0.68 | 0.51 | 0.62 | 0.53 | 0.65 | 0.47 | 0.46 | 0.46 | 0.4 | 0.48 | 0.38 | 0.38 | 0.57 | 0.56 | 0.67 | 0.64 | 0.59 | 0.58 | 0.37 | 0.45 | 0.32 | 0.4 | 0.48 | 0.32 | 0.32 | 0.41 | 0.24 | 0.3 | 0.31 | 0.34 | 0.58 |
Inventory
| 4.83 | 5.479 | 5.222 | 4.253 | 4.008 | 3.755 | 3.243 | 3.26 | 2.774 | 2.893 | 2.373 | 2.8 | 2.924 | 2.612 | 2.611 | 2.447 | 2.462 | 2.512 | 2.382 | 2.979 | 2.579 | 2.379 | 1.658 | 1.743 | 1.651 | 1.425 | 1.354 | 1.503 | 1.566 | 1.314 | 1.341 | 1.718 | 1.849 | 1.918 | 1.945 | 2.394 | 2.435 | 2.255 | 2.059 | 2.152 | 2.006 | 1.791 | 1.675 | 2.047 | 1.99 | 1.703 | 1.829 | 2.295 | 2.427 | 2.533 | 2.559 | 2.853 | 2.667 | 2.18 | 1.868 | 1.894 | 1.899 | 1.861 | 1.757 | 1.809 | 1.674 | 1.602 | 1.664 | 1.725 | 2.039 | 1.822 | 1.603 | 1.582 | 1.566 | 1.553 | 1.406 | 1.519 | 1.648 | 1.685 | 1.52 | 1.424 | 1.409 | 1.417 | 1.338 | 1.355 | 1.296 | 1.108 | 0.905 | 0.869 | 0.861 | 0.805 | 0.795 | 0.77 | 0.744 | 0.727 | 0.769 | 0.659 | 0.653 | 0.698 | 0.797 | 1.24 | 0.983 | 0.957 | 0.64 | 0.91 | 0.86 | 0.85 | 0.79 | 0.84 | 0.79 | 0.79 | 0.62 | 0.52 | 0.54 | 0.45 | 0.47 | 0.47 | 0.49 | 0.54 | 0.48 | 0.49 | 0.5 | 0.48 | 0.49 | 0.64 | 0.61 | 0.52 | 0.43 | 0.43 | 0.44 | 0.5 | 0.44 | 0.4 | 0.35 | 0.31 | 0.33 | 0.35 | 0.29 | 0.3 | 0.27 | 0.28 | 0.29 | 0.27 |
Other Current Assets
| 0.174 | 0.149 | 0.208 | 0.082 | 0.132 | 0.189 | 0.254 | 0.151 | 0.262 | 0.207 | 0.323 | 0.14 | 0.124 | 0.108 | 0.151 | 0.127 | 0.095 | 0.147 | 0.154 | 0.194 | 0.182 | 0.105 | 0.395 | 0.29 | 0.115 | 0.135 | 0.139 | 0.106 | 0.098 | 0.091 | 0.127 | 0.085 | 0.06 | 0.078 | 0.11 | 0.065 | 0.053 | 0.06 | 0.094 | 0.082 | 0.026 | 0.115 | 0.16 | 0.078 | 0.131 | 0.077 | 0.08 | 0.065 | 0.193 | 0.118 | 0.112 | 0.081 | 0.172 | 0.108 | 0.131 | 0.083 | 0.119 | 0.108 | 0.058 | 0.041 | 0.057 | 0.065 | 0.099 | 0.049 | 0.157 | 0.182 | 0.139 | 0 | 0.297 | 0.373 | 0.339 | 0.338 | 0.315 | 0.345 | 0.338 | 0.307 | 0.299 | 0.179 | 0.229 | 0.182 | 0.15 | 0 | 0.201 | 0.084 | 0 | 0.034 | 0.056 | 0.05 | 0.031 | 0.049 | 0.068 | 0.052 | 0.083 | 0.089 | 0.097 | 0.131 | 0.1 | 0.094 | 0.04 | 0.08 | 0.05 | 0.11 | 0.04 | 0.02 | 0.04 | 0.04 | 0.02 | 0.01 | 0.01 | 0.01 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.01 | 0.01 | 0.04 | 0.03 | 0.04 | 0.06 | 0.05 | 0.07 | 0.08 | 0.09 | 0.09 | 0.06 | 0.05 | 0.03 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.05 | 0.07 |
Total Current Assets
| 18.503 | 19.181 | 18.747 | 18.688 | 17.89 | 17.227 | 16.575 | 16.102 | 15.67 | 15.66 | 14.498 | 14.687 | 14.228 | 13.173 | 13.168 | 13.487 | 11.73 | 12.291 | 11.344 | 10.53 | 9.732 | 9.518 | 8.961 | 8.914 | 8.806 | 8.392 | 8.691 | 8.734 | 8.508 | 7.899 | 7.833 | 7.842 | 7.501 | 7.413 | 7.509 | 7.552 | 7.397 | 7.409 | 7.398 | 7.252 | 6.793 | 6.13 | 6.558 | 6.98 | 6.835 | 6.056 | 5.767 | 6.148 | 6.043 | 6.215 | 6.212 | 6.028 | 6.097 | 5.362 | 4.909 | 5.075 | 4.77 | 4.659 | 4.577 | 4.739 | 3.935 | 3.731 | 4.036 | 3.969 | 4.298 | 4.379 | 4.695 | 4.805 | 4.884 | 4.914 | 4.961 | 4.875 | 4.883 | 4.851 | 4.554 | 3.717 | 3.361 | 3.197 | 2.802 | 2.805 | 2.547 | 2.27 | 2.11 | 1.823 | 1.492 | 1.485 | 1.491 | 1.477 | 1.4 | 1.516 | 1.67 | 1.591 | 1.418 | 1.501 | 1.491 | 2.571 | 2.512 | 1.965 | 1.41 | 2.02 | 1.95 | 1.44 | 1.16 | 1.24 | 1.4 | 1.31 | 1.56 | 1.23 | 1.14 | 1.1 | 1.14 | 1.18 | 1.02 | 1.04 | 1.04 | 1.02 | 1.04 | 0.98 | 0.98 | 1.27 | 1.28 | 1.32 | 1.48 | 1.26 | 1.14 | 0.97 | 1.05 | 0.89 | 0.85 | 0.94 | 0.79 | 0.87 | 0.98 | 0.89 | 0.96 | 0.97 | 1.21 | 1.45 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2.942 | 2.959 | 3.082 | 3.1 | 2.843 | 2.893 | 2.875 | 2.873 | 2.83 | 2.763 | 2.811 | 2.866 | 2.833 | 2.883 | 2.9 | 3.006 | 3.101 | 3.163 | 3.117 | 2.899 | 2.92 | 2.829 | 2.784 | 2.797 | 2.552 | 2.582 | 2.556 | 2.64 | 2.596 | 2.691 | 2.749 | 2.81 | 2.916 | 2.976 | 2.987 | 3.016 | 2.955 | 2.905 | 2.927 | 2.887 | 2.885 | 2.959 | 2.959 | 2.892 | 2.932 | 3.042 | 3.104 | 2.98 | 2.993 | 3.025 | 3.097 | 2.856 | 2.904 | 2.915 | 2.944 | 0.442 | 0.435 | 0.485 | 0.515 | 0.434 | 0.498 | 0.619 | 0.588 | 0.676 | 0.496 | 0.52 | 0.537 | 0.339 | 0.3 | 0.299 | 0.301 | 0.367 | 0.3 | 0.256 | 0.257 | 0.217 | 0.213 | 0.199 | 0.14 | 0.066 | 0.057 | 0.055 | 0.058 | 0.064 | 0.07 | 0.077 | 0.085 | 0.101 | 0.117 | 0.132 | 0.142 | 0.157 | 0.174 | 0.186 | 0.21 | 0.32 | 0.323 | 0.315 | 0.14 | 0.18 | 0.16 | 0.12 | 0.13 | 0.11 | 0.12 | 0.11 | 0.12 | 0.05 | 0.05 | 0.05 | 0.06 | 0.07 | 0.08 | 0.09 | 0.1 | 0.12 | 0.13 | 0.14 | 0.15 | 0.18 | 0.19 | 0.2 | 0.14 | 0.11 | 0.15 | 0.16 | 0.17 | 0.19 | 0.21 | 0.22 | 0.23 | 0.23 | 0.25 | 0.27 | 0.28 | 0.29 | 0.29 | 0.27 |
Goodwill
| -42.434 | 0 | 0 | 0 | 0 | -53.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -93.758 | -97.901 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.22 | 1.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 42.476 | 0.045 | 0.048 | 0.052 | 0.056 | 53.193 | 0.057 | 0.062 | 0.067 | 0.071 | 0.076 | 0.081 | 0.086 | 0.091 | 0.095 | 93.852 | 97.999 | 0.102 | 0.106 | 0.11 | 0.115 | 0.119 | 0.123 | 0.126 | 0.127 | 0.137 | 0.137 | 0.141 | 0.145 | 0.149 | 0.153 | 0.16 | 0.165 | 0.169 | 0.174 | 0.176 | 0.175 | 0.172 | 0.175 | 0.179 | 0.18 | 0.187 | 0.172 | 0.116 | 0.118 | 0.106 | 0.106 | 0.108 | 0.111 | 0.105 | 0.083 | 0.083 | 0.08 | 0.079 | 0.079 | 0.081 | 0.08 | 0.081 | 0.077 | 0.07 | 0.063 | 0.061 | 0.058 | 0.057 | 0.05 | 0.046 | 0.034 | 0.028 | 0.029 | 0.03 | 0.031 | 0.032 | 0.032 | 0.031 | 0.03 | 0.029 | 0.021 | 0.022 | 0.023 | 0.024 | 0.027 | 0.029 | 0.031 | 0.033 | 0.035 | 0.038 | 0.041 | 0.041 | 0.043 | 0.053 | 0.039 | 0.042 | 0.045 | 0.048 | 0.051 | 1.329 | 1.218 | 1.272 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.07 | 0.08 | 0.07 | 0.08 | 0.11 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.13 | 0.14 | 0.11 | 0.12 | 0.12 | 0.12 | 0.13 | 0.12 | 0.12 |
Goodwill and Intangible Assets
| 0.042 | 0.045 | 0.048 | 0.052 | 0.056 | 0.053 | 0.057 | 0.062 | 0.067 | 0.071 | 0.076 | 0.081 | 0.086 | 0.091 | 0.095 | 0.094 | 0.098 | 0.102 | 0.106 | 0.11 | 0.115 | 0.119 | 0.123 | 0.126 | 0.127 | 0.131 | 0.137 | 0.141 | 0.145 | 0.149 | 0.153 | 0.16 | 0.165 | 0.169 | 0.174 | 0.176 | 0.175 | 0.172 | 0.175 | 0.179 | 0.18 | 0.187 | 0.172 | 0.116 | 0.118 | 0.111 | 0.106 | 0.108 | 0.111 | 0.105 | 0.083 | 0.083 | 0.08 | 0.079 | 0.079 | 0.081 | 0.08 | 0.081 | 0.077 | 0.07 | 0.063 | 0.061 | 0.058 | 0.057 | 0.05 | 0.046 | 0.034 | 0.028 | 0.029 | 0.03 | 0.031 | 0.032 | 0.032 | 0.031 | 0.03 | 0.029 | 0.021 | 0.022 | 0.023 | 0.024 | 0.027 | 0.029 | 0.031 | 0.033 | 0.035 | 0.038 | 0.041 | 0.041 | 0.043 | 0.053 | 0.039 | 0.042 | 0.045 | 0.048 | 0.051 | 1.329 | 1.218 | 1.272 | 0.03 | 1.25 | 1.28 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.07 | 0.08 | 0.07 | 0.08 | 0.11 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.13 | 0.14 | 0.11 | 0.12 | 0.12 | 0.12 | 0.13 | 0.12 | 0.12 |
Long Term Investments
| -2.942 | -2.959 | -3,129.674 | -3.1 | -2.843 | 7,839.161 | 8,081.91 | -2.873 | -2.83 | -2.763 | -3.052 | -2.866 | -2.833 | -2.883 | -3.16 | -3,006.214 | -3,100.998 | -3.163 | -3.293 | -2.899 | -2.92 | -2.829 | -3.116 | -2.797 | -2.552 | -2.556 | -2.952 | -2.64 | -2.596 | -2.749 | 0 | -2.81 | -2.916 | -2.987 | 0 | -3.016 | -2.955 | -0.09 | 0 | -2.887 | -2.885 | -0.09 | -0.09 | -2.892 | -2.932 | -3.104 | -3.194 | -2.98 | -2.993 | 0 | -3.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.429 | 1.369 | 1.256 | 0.842 | 0.855 | 0.727 | 0.667 | 0.448 | 0.23 | 0.255 | 0.241 | 0.236 | 0.236 | 0.236 | 0.26 | 0.223 | 0.176 | 0.176 | 0.176 | 0.332 | 0.332 | 0.332 | 0.332 | 0.396 | 0.396 | 0.396 | 0.396 | 0.315 | 0.315 | 0.315 | 0 | 0.155 | 0.155 | 0.155 | 0 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.086 | 0.086 | 0.086 | 0.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.616 | 0.616 | 0.616 | 0.446 | 0.446 | 0.446 | 0.411 | 0.315 | 0.315 | 0.315 | 0.315 | 0.315 | 0.315 | 0.468 | 0.468 | 0.468 | 0 | 0.468 | 0.468 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.942 | 2.959 | 3,129.674 | 3.1 | 2.843 | -7,839.161 | -8,081.91 | 2.873 | 2.83 | 2.763 | 3.052 | 2.866 | 2.833 | 2.883 | 3.16 | 3,006.214 | 3,100.998 | 3.163 | 3.293 | 2.899 | 2.92 | 2.829 | 3.116 | 2.797 | 2.552 | 2.556 | 2.952 | 2.64 | 2.596 | 2.749 | 0 | 2.655 | 2.761 | 2.832 | 0 | 3.016 | 2.955 | 0.09 | 0 | 2.887 | 2.885 | 0.09 | 0.09 | 2.892 | 2.932 | 3.104 | 3.194 | 2.98 | 2.993 | 0 | 3.183 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.475 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.008 | 0.008 | 0.008 | 0.008 | 0.007 | 0.007 | 0.536 | 0.461 | 0.028 | 0.04 | 0.032 | 1.2 | 0.06 | 0.02 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.01 | 0 | 0.01 | 0 | 0 | 0.01 | 0 | 0 | 0.02 | 0.01 | 0.02 | 0.01 | 0.02 | 0.02 | 0.03 | 0.02 | 0.01 | 0.02 | 0.03 | 0.03 | 0.03 |
Total Non-Current Assets
| 4.413 | 4.373 | 4.386 | 3.994 | 3.755 | 3.673 | 3.599 | 3.382 | 3.126 | 3.089 | 3.128 | 3.183 | 3.155 | 3.21 | 3.256 | 3.323 | 3.375 | 3.442 | 3.399 | 3.342 | 3.367 | 3.279 | 3.239 | 3.319 | 3.075 | 3.109 | 3.089 | 3.096 | 3.057 | 3.156 | 2.903 | 2.97 | 3.081 | 3.145 | 3.161 | 3.282 | 3.219 | 3.167 | 3.192 | 3.155 | 3.155 | 3.236 | 3.221 | 3.098 | 3.14 | 3.243 | 3.3 | 3.174 | 3.19 | 3.216 | 3.266 | 2.946 | 2.99 | 3.001 | 3.03 | 0.529 | 0.522 | 0.574 | 0.599 | 0.512 | 0.568 | 0.687 | 0.653 | 0.74 | 1.169 | 1.189 | 1.194 | 0.82 | 0.782 | 0.782 | 0.751 | 0.72 | 0.655 | 0.609 | 0.609 | 0.568 | 0.556 | 0.696 | 0.638 | 0.565 | 0.559 | 0.559 | 0.563 | 0.103 | 0.111 | 0.122 | 0.132 | 0.15 | 0.169 | 0.193 | 0.188 | 0.205 | 0.225 | 0.771 | 0.721 | 1.678 | 1.582 | 1.619 | 1.39 | 1.49 | 1.46 | 0.16 | 0.18 | 0.16 | 0.17 | 0.16 | 0.17 | 0.1 | 0.1 | 0.1 | 0.11 | 0.12 | 0.14 | 0.15 | 0.16 | 0.2 | 0.21 | 0.22 | 0.23 | 0.3 | 0.31 | 0.32 | 0.27 | 0.24 | 0.28 | 0.31 | 0.32 | 0.35 | 0.36 | 0.37 | 0.39 | 0.37 | 0.39 | 0.4 | 0.42 | 0.45 | 0.44 | 0.42 |
Total Assets
| 22.916 | 23.554 | 23.132 | 22.682 | 21.645 | 20.9 | 20.175 | 19.484 | 18.796 | 18.75 | 17.626 | 17.87 | 17.383 | 16.383 | 16.423 | 16.81 | 15.105 | 15.733 | 14.743 | 13.872 | 13.099 | 12.798 | 12.2 | 12.233 | 11.881 | 11.501 | 11.779 | 11.83 | 11.565 | 11.054 | 10.736 | 10.812 | 10.581 | 10.558 | 10.67 | 10.834 | 10.617 | 10.576 | 10.591 | 10.408 | 9.948 | 9.366 | 9.779 | 10.078 | 9.975 | 9.3 | 9.066 | 9.322 | 9.233 | 9.432 | 9.478 | 8.974 | 9.087 | 8.362 | 7.939 | 5.604 | 5.292 | 5.232 | 5.176 | 5.251 | 4.503 | 4.417 | 4.689 | 4.709 | 5.466 | 5.569 | 5.889 | 5.625 | 5.666 | 5.696 | 5.712 | 5.595 | 5.538 | 5.46 | 5.164 | 4.284 | 3.917 | 3.893 | 3.44 | 3.37 | 3.106 | 2.829 | 2.673 | 1.926 | 1.603 | 1.607 | 1.624 | 1.627 | 1.569 | 1.709 | 1.858 | 1.796 | 1.643 | 2.272 | 2.212 | 4.249 | 4.093 | 3.584 | 2.8 | 3.51 | 3.41 | 1.6 | 1.34 | 1.4 | 1.57 | 1.47 | 1.73 | 1.33 | 1.24 | 1.2 | 1.25 | 1.3 | 1.16 | 1.19 | 1.2 | 1.22 | 1.25 | 1.2 | 1.21 | 1.57 | 1.59 | 1.64 | 1.75 | 1.5 | 1.42 | 1.28 | 1.37 | 1.24 | 1.21 | 1.31 | 1.18 | 1.24 | 1.37 | 1.29 | 1.38 | 1.42 | 1.65 | 1.87 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.691 | 1.021 | 1.05 | 1.504 | 1.071 | 0.934 | 0.811 | 1.153 | 0.968 | 0.983 | 0.685 | 0.876 | 1.08 | 1.188 | 1.294 | 0.918 | 0.713 | 1.008 | 0.669 | 0.919 | 0.798 | 1.014 | 0.586 | 0.818 | 0.871 | 0.583 | 0.653 | 0.565 | 0.602 | 0.613 | 0.337 | 0.381 | 0.394 | 0.49 | 0.475 | 0.618 | 0.575 | 0.638 | 0.585 | 0.688 | 0.584 | 0.471 | 0.556 | 0.529 | 0.637 | 0.349 | 0.409 | 0.466 | 0.313 | 0.464 | 0.553 | 0.516 | 0.779 | 0.71 | 0.643 | 0.557 | 0.361 | 0.38 | 0.595 | 0.446 | 0.406 | 0.435 | 0.386 | 0.294 | 0.339 | 0.288 | 0.413 | 0.23 | 0.225 | 0.145 | 0.209 | 0.148 | 0.173 | 0.396 | 0.331 | 0.172 | 0.108 | 0.245 | 0.293 | 0.376 | 0.348 | 0.281 | 0.246 | 0.204 | 0.165 | 0.118 | 0.15 | 0.205 | 0.193 | 0.201 | 0.281 | 0.276 | 0.428 | 0.611 | 0.841 | 0.976 | 1.066 | 0.699 | 0.48 | 0.46 | 0.7 | 0.49 | 0.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 96.395 | 0.618 | 414.807 | 0 | 0.464 | 262.571 | 0 | 0 | 0 | 0 | 0 | 0 | 0.202 | 0.137 | 0.054 | 0.896 | 0.726 | 0.556 | 0.17 | 0.168 | 0.166 | 0.164 | 0.163 | 0.161 | 0.159 | 0.158 | 0.156 | 0.154 | 0.153 | 0.138 | 0.15 | 0.138 | 0.138 | 0.138 | 0.143 | 0.138 | 0.138 | 0.143 | 0.158 | 0.172 | 0.186 | 0.194 | 0.191 | 0.129 | 0.128 | 0.127 | 0.126 | 0.124 | 0.124 | 0.122 | 0.12 | 0.12 | 0.119 | 0.06 | 0.062 | 0.006 | 0.36 | 0.363 | 0.366 | 0.368 | 0.27 | 0.272 | 0.274 | 0.273 | 0.018 | 0.021 | 0.024 | 0.027 | 0.028 | 0.028 | 0.027 | 0.027 | 0.027 | 0.026 | 0.025 | 0.019 | 0.007 | 0.007 | 0.35 | 0.8 | 0.354 | 0.525 | 0.636 | 0.616 | 0.555 | 0.675 | 0.57 | 0.824 | 0.774 | 0.693 | 0.632 | 0.76 | 0.972 | 0.847 | 0.908 | 0.906 | 0.847 | 0.7 | 0.67 | 0.47 | 0.52 | 0.42 | 0.29 | 0.15 | 0.15 | 0.05 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.39 | 0.36 | 0.37 | 0.41 | 0.39 | 0.19 | 0.3 | 0.4 | 0.4 | 0.3 | 0.15 | 0 | 0 | 0 | 0 |
Tax Payables
| 0.096 | 0.618 | 0.415 | 0.248 | 0.464 | 0.263 | 0.381 | 0.204 | 0.063 | 0.13 | 0.059 | 0.143 | 0.202 | 0.137 | 0.054 | 0.285 | 0.064 | 0.113 | 0.071 | 0.025 | 0.015 | 0.013 | 0.006 | 0.011 | 0.008 | 0.102 | 0.085 | 0.052 | 0.012 | 0.027 | 0.015 | 0.045 | 0.079 | 0.081 | 0.088 | 0.147 | 0.107 | 0.055 | 0.23 | 0.167 | 0.091 | 0.017 | 0.129 | 0.179 | 0.086 | 0.027 | 0.006 | 0.049 | 0.036 | 0.006 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.225 | 3.34 | 3.42 | 3.143 | 3.394 | 3.611 | 2.838 | 1.749 | 1.779 | 1.665 | 1.168 | 1.896 | 1.917 | 1.247 | 1.167 | 1.782 | 0.988 | 1.326 | 1.649 | 1.954 | 1.584 | 1.334 | 1.15 | 0.964 | 0.431 | 0.347 | 0.344 | 0.653 | 0.612 | 0.347 | 0.079 | 0.44 | 0.227 | 0.178 | 0.201 | 0.359 | 0.412 | 0.427 | 0.462 | 0.327 | 0.401 | 0.134 | 0.363 | 0.391 | 0.51 | 0.198 | 0.069 | 0.123 | 0.195 | 0.271 | 0.316 | 0.406 | 0.542 | 0.374 | 0.374 | 0.499 | 0.368 | 0.347 | 0 | 0.401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -94.755 | 1.712 | -412.653 | 1.968 | 1.392 | -260.969 | 1.809 | 1.898 | 1.563 | 1.818 | 1.863 | 1.876 | 1.398 | 1.389 | 1.751 | 1.843 | 1.383 | 1.522 | 1.684 | 0.793 | 0.788 | 0.627 | 0.639 | 0.639 | 0.755 | 0.775 | 0.978 | 0.879 | 0.836 | 0.641 | 0.883 | 0.817 | 0.795 | 0.648 | 0.834 | 0.78 | 0.775 | 0.773 | 0.922 | 0.952 | 0.688 | 0.563 | 0.695 | 0.782 | 0.595 | 0.6 | 0.483 | 0.612 | 0.63 | 0.653 | 0.567 | 0.561 | 0.453 | 0.63 | 0.508 | 0.395 | 0.285 | 0.361 | 0.541 | 0.449 | 0.385 | 0.32 | 0.478 | 0.383 | 0.352 | 0.359 | 0.469 | 0.322 | 0.392 | 0.518 | 0.492 | 0.607 | 0.645 | 0.584 | 0.499 | 0.448 | 0 | 0.464 | 0.492 | 0.514 | 0.539 | 0.405 | 0.441 | 0.433 | 0.203 | 0.248 | 0.244 | 0.238 | 0.233 | 0.286 | 0.258 | 0.363 | 0.39 | 0.357 | 0.369 | 0.737 | 0.691 | 0.75 | 0.29 | 0.58 | 0.61 | 0.24 | 0.28 | 0.59 | 0.65 | 0.66 | 0.81 | 0.61 | 0.61 | 0.61 | 0.72 | 1.36 | 0.69 | 0.7 | 0.73 | 0.7 | 0.82 | 0.75 | 0.78 | 0.88 | 0.8 | 0.74 | 0.83 | 0.91 | 0.91 | 0.92 | 0.74 | 0.59 | 0.57 | 0.56 | 0.55 | 0.41 | 0.33 | 0.31 | 0.27 | 0.18 | 0.23 | 0.22 |
Total Current Liabilities
| 5.557 | 6.69 | 6.624 | 6.616 | 6.322 | 6.146 | 5.458 | 4.799 | 4.309 | 4.466 | 3.715 | 4.648 | 4.598 | 3.961 | 4.266 | 5.439 | 3.81 | 4.411 | 4.171 | 3.834 | 3.336 | 3.14 | 2.537 | 2.583 | 2.216 | 1.863 | 2.131 | 2.251 | 2.203 | 1.739 | 1.449 | 1.775 | 1.554 | 1.453 | 1.654 | 1.895 | 1.899 | 1.982 | 2.127 | 2.14 | 1.859 | 1.363 | 1.805 | 1.831 | 1.87 | 1.274 | 1.087 | 1.324 | 1.262 | 1.51 | 1.557 | 1.604 | 1.894 | 1.773 | 1.587 | 1.458 | 1.374 | 1.451 | 1.502 | 1.663 | 1.061 | 1.026 | 1.138 | 0.951 | 0.709 | 0.668 | 0.906 | 0.578 | 0.646 | 0.69 | 0.729 | 0.782 | 0.845 | 1.007 | 0.855 | 0.638 | 0.571 | 0.717 | 1.135 | 1.69 | 1.241 | 1.212 | 1.323 | 1.253 | 0.922 | 1.04 | 0.964 | 1.266 | 1.2 | 1.18 | 1.17 | 1.399 | 1.791 | 1.815 | 2.118 | 2.618 | 2.604 | 2.148 | 1.44 | 1.51 | 1.83 | 1.15 | 0.89 | 0.74 | 0.8 | 0.71 | 0.86 | 0.61 | 0.61 | 0.61 | 0.72 | 1.36 | 0.69 | 0.7 | 0.73 | 0.7 | 0.82 | 0.75 | 0.78 | 0.88 | 0.8 | 0.74 | 0.88 | 1.3 | 1.27 | 1.29 | 1.15 | 0.98 | 0.76 | 0.86 | 0.95 | 0.81 | 0.63 | 0.46 | 0.27 | 0.18 | 0.23 | 0.22 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.002 | 0.687 | 0.9 | 1.111 | 0.538 | 0.581 | 0.624 | 0.666 | 0.708 | 0.749 | 0.79 | 0.83 | 0.871 | 0.91 | 0.949 | 1.002 | 1.027 | 1.075 | 1.111 | 1.147 | 1.176 | 1.217 | 1.251 | 1.285 | 1.32 | 1.355 | 1.389 | 1.428 | 1.479 | 1.89 | 1.923 | 1.955 | 1.987 | 2.021 | 2.051 | 2.083 | 2.114 | 2.144 | 2.174 | 2.021 | 2.036 | 0 | 0 | 0.002 | 0.004 | 0.007 | 0.011 | 0.015 | 0.019 | 0.025 | 0.019 | 0.023 | 0.028 | 0.032 | 0.037 | 0.044 | 0.052 | 0.058 | 0.065 | 0.072 | 0.079 | 0.051 | 0.032 | 0.034 | 0 | 0.15 | 0.603 | 0.658 | 0.575 | 0.968 | 1.046 | 0.938 | 1.041 | 0.785 | 0.832 | 0.914 | 1.016 | 0.81 | 0.598 | 0.717 | 0.605 | 0.67 | 0.73 | 0.761 | 0.56 | 0.81 | 0.48 | 0.03 | 0.04 | 0.57 | 0.57 | 0.58 | 0.58 | 0.53 | 0.53 | 0.55 | 0.58 | 0.06 | 0.62 | 0.66 | 0.66 | 0.74 | 0.7 | 0.76 | 0.75 | 0.79 | 0.82 | 0.84 | 0.79 | 0.04 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.206 | -0.209 | -0.252 | -0.252 | -0.252 | -0.371 | -0.371 | -0.371 | -0.371 | -0.385 | -0.385 | -0.385 | -0.385 | -0.338 | -0.338 | -0.338 | -0.338 | -0.172 | -0.172 | -0.172 | -0.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.312 | 0.2 | 0.23 | 0 | 0 | 0.018 | 0.083 | 0.198 | 0.166 | 0.167 | 0.169 | 0.183 | 0.183 | 0.183 | 0.206 | 0.209 | 0.252 | 0.252 | 0.252 | 0.371 | 0.371 | 0.371 | 0.371 | 0.385 | 0.385 | 0.385 | 0.385 | 0.338 | 0.338 | 0.338 | 0.338 | 0.172 | 0.172 | 0.172 | 0.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.058 | 0.058 | 0.058 | 0.08 | 0.08 | 0.08 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.206 | 0.209 | 0.252 | 0.252 | 0.252 | 0.371 | 0.371 | 0.371 | 0.371 | 0.385 | 0.385 | 0.385 | 0.385 | 0.338 | 0.338 | 0.338 | 0.338 | 0.172 | 0.172 | 0.172 | 0.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0.188 | 0.188 | 0.188 | 0.188 | 0.257 | 0.257 | 0.257 | 0.257 | 0.283 | 0.283 | 0.363 | 0.454 | 0.502 | 0.654 | 1.196 | 0.094 | 0.077 | 0.077 | 0.077 | 0.07 | 0.08 | 0.06 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0.01 | 0.01 | 0 | 0.01 | -0.01 | 0.01 | 0 | 0 | 0 | 0.01 | 0.02 | 0.01 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 0.312 | 0.2 | 0.23 | 0 | 0 | 0.018 | 0.083 | 0.198 | 0.166 | 0.167 | 0.169 | 0.183 | 0.183 | 0.183 | 1.207 | 0.896 | 1.151 | 1.363 | 0.79 | 0.952 | 0.994 | 1.037 | 1.078 | 1.134 | 1.175 | 1.216 | 1.256 | 1.248 | 1.287 | 1.339 | 1.364 | 1.247 | 1.283 | 1.318 | 1.348 | 1.217 | 1.251 | 1.285 | 1.32 | 1.355 | 1.389 | 1.428 | 1.479 | 1.89 | 1.923 | 1.955 | 1.987 | 2.021 | 2.051 | 2.083 | 2.114 | 2.144 | 2.174 | 2.021 | 2.036 | 0 | 0 | 0.002 | 0.004 | 0.007 | 0.011 | 0.015 | 0.019 | 0.025 | 0.077 | 0.081 | 0.086 | 0.112 | 0.117 | 0.124 | 0.132 | 0.058 | 0.065 | 0.072 | 0.079 | 0.051 | 0.032 | 0.034 | 0 | 0.338 | 0.791 | 0.846 | 0.763 | 1.225 | 1.303 | 1.195 | 1.299 | 1.068 | 1.115 | 1.278 | 1.47 | 1.312 | 1.252 | 1.912 | 0.699 | 0.747 | 0.807 | 0.838 | 0.63 | 0.89 | 0.54 | 0.04 | 0.05 | 0.58 | 0.58 | 0.58 | 0.59 | 0.54 | 0.53 | 0.56 | 0.57 | 0.07 | 0.62 | 0.66 | 0.66 | 0.75 | 0.72 | 0.77 | 0.78 | 0.81 | 0.84 | 0.86 | 0.82 | 0.07 | 0.05 | 0.04 | 0.03 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 | 0 |
Total Liabilities
| 5.868 | 6.89 | 6.853 | 6.616 | 6.322 | 6.164 | 5.541 | 4.997 | 4.475 | 4.633 | 3.884 | 4.831 | 4.781 | 4.144 | 5.473 | 6.335 | 4.961 | 5.774 | 4.961 | 4.786 | 4.33 | 4.176 | 3.616 | 3.717 | 3.392 | 3.078 | 3.387 | 3.499 | 3.49 | 3.078 | 2.813 | 3.022 | 2.836 | 2.771 | 3.002 | 3.112 | 3.151 | 3.267 | 3.447 | 3.494 | 3.248 | 2.791 | 3.284 | 3.721 | 3.793 | 3.229 | 3.074 | 3.344 | 3.313 | 3.593 | 3.671 | 3.747 | 4.068 | 3.794 | 3.622 | 1.458 | 1.374 | 1.453 | 1.505 | 1.671 | 1.072 | 1.041 | 1.157 | 0.976 | 0.786 | 0.749 | 0.991 | 0.69 | 0.763 | 0.815 | 0.86 | 0.84 | 0.91 | 1.079 | 0.934 | 0.69 | 0.603 | 0.751 | 1.135 | 2.029 | 2.032 | 2.058 | 2.086 | 2.478 | 2.226 | 2.236 | 2.263 | 2.334 | 2.315 | 2.458 | 2.641 | 2.711 | 3.042 | 3.727 | 2.817 | 3.365 | 3.412 | 2.987 | 2.07 | 2.4 | 2.37 | 1.19 | 0.94 | 1.32 | 1.38 | 1.29 | 1.45 | 1.15 | 1.14 | 1.17 | 1.29 | 1.43 | 1.31 | 1.36 | 1.39 | 1.45 | 1.54 | 1.52 | 1.56 | 1.69 | 1.64 | 1.6 | 1.7 | 1.37 | 1.32 | 1.33 | 1.18 | 1.01 | 0.78 | 0.88 | 0.96 | 0.82 | 0.64 | 0.47 | 0.27 | 0.18 | 0.23 | 0.22 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.158 | 0.158 | 0.158 | 0.157 | 0.157 | 0.157 | 0.157 | 0.157 | 0.157 | 0.157 | 0.157 | 0.157 | 0.155 | 0.155 | 0.155 | 0.154 | 0.154 | 0.154 | 0.153 | 0.153 | 0.153 | 0.153 | 0.152 | 0.152 | 0.152 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.149 | 0.149 | 0.149 | 0.149 | 0.147 | 0.147 | 0.147 | 0.147 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.142 | 0.142 | 0.142 | 0.138 | 0.114 | 0.113 | 0.11 | 0.105 | 0.092 | 0.092 | 0.092 | 0.092 | 0.092 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.06 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
Retained Earnings
| 7.023 | 6.682 | 6.351 | 6.194 | 5.504 | 4.963 | 4.91 | 4.846 | 4.741 | 4.579 | 4.274 | 3.718 | 3.342 | 2.998 | 1.731 | 1.277 | 0.956 | 0.778 | 0.611 | -0.077 | -0.357 | -0.472 | -0.497 | -0.558 | -0.578 | -0.637 | -0.76 | -0.863 | -1.058 | -1.112 | -1.128 | -1.196 | -1.258 | -1.168 | -1.224 | -1.231 | -1.474 | -1.618 | -1.772 | -1.994 | -2.196 | -2.311 | -2.378 | -2.512 | -2.683 | -2.789 | -2.862 | -2.899 | -2.924 | -2.984 | -2.995 | -3.555 | -3.751 | -4.188 | -4.427 | -4.586 | -4.8 | -4.926 | -5.021 | -5.096 | -5.231 | -5.272 | -5.103 | -4.874 | -3.897 | -3.72 | -3.59 | -3.545 | -3.569 | -3.581 | -3.601 | -3.672 | -3.786 | -4.02 | -4.145 | -4.522 | -4.802 | -4.959 | -5.188 | -5.393 | -5.642 | -5.849 | -5.984 | -6.683 | -6.752 | -6.758 | -6.769 | -6.833 | -6.853 | -6.856 | -6.89 | -7.017 | -7.499 | -7.115 | -6.703 | -5.188 | -5.252 | -5.337 | -5.07 | -4.43 | -4.43 | -4.49 | -4.4 | -3.79 | -3.68 | -3.69 | -3.59 | -3.68 | -3.77 | -3.83 | -3.84 | -3.93 | -3.95 | -3.97 | -3.99 | -4.03 | -4.08 | -4.12 | -4.15 | -3.83 | -3.75 | -3.67 | -3.65 | -3.57 | -3.59 | -3.76 | -3.47 | -3.38 | -3.18 | -3.18 | -3.39 | -3.19 | -2.88 | -2.79 | -2.5 | -2.37 | -2.18 | -1.99 |
Accumulated Other Comprehensive Income/Loss
| 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | -5.484 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | 0.102 | 0.102 | 0.153 | 0.102 | 0.069 | 0.042 | -0.009 | 0.022 | -0.014 | -0.07 | -0 | 0 | 0 | -3.167 | 0 | 0 | 0 | -2.8 | 0 | -0 | 0 | -2.496 | 0 | -2.226 | 0 | -2.156 | 0 | -1.947 | 0 | -1.835 | -1.772 | -1.691 | -1.62 | -1.552 | -1.473 | -1.41 | -1.354 | -1.275 | -1.184 | -1.127 | -1.075 | -1.046 | -1 | -0.963 | -0.928 | -0.897 | -0.016 | -0.016 | -0.016 | -0.016 | -0.016 | -0.016 | -0.016 | -0.016 | -0.7 | -0.692 | -0.684 | -0.676 | -0.666 | -0.658 | -0.648 | -0.638 | -0.622 | -0.606 | -0.574 | -0.574 | -0.559 | -0.511 | -0.511 | -0.509 | -0.533 | -0.507 | -0.485 | -0.45 | -0.45 | -0.43 | -0.42 | -0.41 | -0.4 | -0.39 | -0.38 | -0.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.867 | 9.825 | 9.77 | 9.714 | 9.662 | 9.615 | 9.567 | 9.483 | 9.423 | 9.38 | 9.31 | 9.164 | 9.105 | 9.086 | 14.549 | 9.044 | 9.034 | 9.026 | 9.018 | 9.01 | 8.972 | 8.94 | 8.93 | 8.922 | 8.916 | 8.808 | 8.901 | 8.891 | 8.881 | 8.87 | 8.859 | 8.846 | 8.831 | 8.82 | 8.812 | 8.803 | 8.791 | 8.777 | 11.933 | 8.76 | 8.749 | 8.739 | 11.526 | 8.724 | 8.719 | 8.714 | 11.206 | 8.731 | 10.925 | 8.677 | 10.814 | 8.637 | 10.572 | 8.612 | 10.434 | 10.36 | 10.265 | 10.181 | 10.098 | 10.005 | 9.928 | 9.857 | 9.765 | 9.646 | 9.561 | 9.47 | 9.39 | 9.337 | 9.291 | 9.247 | 9.205 | 8.3 | 8.286 | 8.273 | 8.247 | 7.99 | 7.99 | 7.975 | 7.371 | 7.321 | 7.295 | 7.193 | 7.141 | 6.705 | 6.695 | 6.685 | 6.676 | 6.655 | 6.622 | 6.59 | 6.59 | 6.571 | 6.52 | 6.08 | 6.516 | 6.513 | 6.351 | 6.329 | 6.16 | 5.91 | 5.82 | 5.26 | 5.15 | 4.23 | 4.22 | 4.21 | 4.2 | 3.82 | 3.83 | 3.83 | 3.76 | 3.76 | 3.76 | 3.76 | 3.76 | 3.76 | 3.76 | 3.76 | 3.76 | 3.66 | 3.66 | 3.66 | 3.66 | 3.66 | 3.66 | 3.66 | 3.62 | 3.57 | 3.57 | 3.57 | 3.56 | 3.56 | 3.56 | 3.57 | 3.57 | 3.57 | 3.56 | 3.6 |
Total Shareholders Equity
| 17.048 | 16.664 | 16.279 | 16.066 | 15.323 | 14.736 | 14.634 | 14.487 | 14.321 | 14.116 | 13.741 | 13.039 | 12.602 | 12.239 | 10.951 | 10.476 | 10.144 | 9.958 | 9.782 | 9.086 | 8.768 | 8.621 | 8.585 | 8.516 | 8.489 | 8.423 | 8.393 | 8.331 | 8.075 | 7.976 | 7.923 | 7.791 | 7.745 | 7.787 | 7.668 | 7.722 | 7.466 | 7.309 | 7.144 | 6.913 | 6.7 | 6.575 | 6.495 | 6.357 | 6.181 | 6.07 | 5.992 | 5.978 | 5.92 | 5.839 | 5.808 | 5.226 | 5.019 | 4.568 | 4.317 | 4.147 | 3.918 | 3.78 | 3.67 | 3.58 | 3.43 | 3.376 | 3.532 | 3.733 | 4.68 | 4.819 | 4.898 | 4.935 | 4.903 | 4.882 | 4.851 | 4.755 | 4.628 | 4.381 | 4.23 | 3.595 | 3.314 | 3.142 | 2.306 | 1.342 | 1.075 | 0.771 | 0.587 | -0.553 | -0.623 | -0.628 | -0.639 | -0.708 | -0.746 | -0.749 | -0.783 | -0.915 | -1.4 | -1.455 | -0.605 | 0.883 | 0.682 | 0.597 | 0.73 | 1.11 | 1.04 | 0.41 | 0.4 | 0.08 | 0.19 | 0.18 | 0.28 | 0.18 | 0.1 | 0.04 | -0.04 | -0.13 | -0.15 | -0.17 | -0.19 | -0.23 | -0.28 | -0.32 | -0.35 | -0.13 | -0.05 | 0.03 | 0.05 | 0.13 | 0.11 | -0.06 | 0.19 | 0.23 | 0.43 | 0.43 | 0.21 | 0.41 | 0.72 | 0.82 | 1.11 | 1.24 | 1.42 | 1.65 |
Total Equity
| 17.048 | 16.664 | 16.279 | 16.066 | 15.323 | 14.736 | 14.634 | 14.487 | 14.321 | 14.116 | 13.741 | 13.039 | 12.602 | 12.239 | 10.951 | 10.476 | 10.144 | 9.958 | 9.782 | 9.086 | 8.768 | 8.621 | 8.585 | 8.516 | 8.489 | 8.423 | 8.393 | 8.331 | 8.075 | 7.976 | 7.923 | 7.791 | 7.745 | 7.787 | 7.668 | 7.722 | 7.466 | 7.309 | 7.144 | 6.913 | 6.7 | 6.575 | 6.495 | 6.357 | 6.181 | 6.07 | 5.992 | 5.978 | 5.92 | 5.839 | 5.808 | 5.226 | 5.019 | 4.568 | 4.317 | 4.147 | 3.918 | 3.78 | 3.67 | 3.58 | 3.43 | 3.376 | 3.532 | 3.733 | 4.68 | 4.819 | 4.898 | 4.935 | 4.903 | 4.882 | 4.851 | 4.755 | 4.628 | 4.381 | 4.23 | 3.595 | 3.314 | 3.142 | 2.306 | 1.342 | 1.075 | 0.771 | 0.587 | -0.553 | -0.623 | -0.628 | -0.639 | -0.708 | -0.746 | -0.749 | -0.783 | -0.915 | -1.4 | -1.455 | -0.605 | 0.883 | 0.682 | 0.597 | 0.73 | 1.11 | 1.04 | 0.41 | 0.4 | 0.08 | 0.19 | 0.18 | 0.28 | 0.18 | 0.1 | 0.04 | -0.04 | -0.13 | -0.15 | -0.17 | -0.19 | -0.23 | -0.28 | -0.32 | -0.35 | -0.13 | -0.05 | 0.03 | 0.05 | 0.13 | 0.11 | -0.06 | 0.19 | 0.23 | 0.43 | 0.43 | 0.21 | 0.41 | 0.72 | 0.82 | 1.11 | 1.24 | 1.42 | 1.65 |
Total Liabilities & Shareholders Equity
| 22.916 | 23.554 | 23.132 | 22.682 | 21.645 | 20.9 | 20.175 | 19.484 | 18.796 | 18.75 | 17.626 | 17.87 | 17.383 | 16.383 | 16.423 | 16.81 | 15.105 | 15.733 | 14.743 | 13.872 | 13.099 | 12.798 | 12.2 | 12.233 | 11.881 | 11.501 | 11.779 | 11.83 | 11.565 | 11.054 | 10.736 | 10.812 | 10.581 | 10.558 | 10.67 | 10.834 | 10.617 | 10.576 | 10.591 | 10.408 | 9.948 | 9.366 | 9.779 | 10.078 | 9.975 | 9.3 | 9.066 | 9.322 | 9.233 | 9.432 | 9.478 | 8.974 | 9.087 | 8.362 | 7.939 | 5.604 | 5.292 | 5.232 | 5.176 | 5.251 | 4.503 | 4.417 | 4.689 | 4.709 | 5.466 | 5.569 | 5.889 | 5.625 | 5.666 | 5.696 | 5.712 | 5.595 | 5.538 | 5.46 | 5.164 | 4.284 | 3.917 | 3.893 | 3.44 | 3.37 | 3.106 | 2.829 | 2.673 | 1.926 | 1.603 | 1.607 | 1.624 | 1.627 | 1.569 | 1.709 | 1.858 | 1.796 | 1.643 | 2.272 | 2.212 | 4.249 | 4.093 | 3.584 | 2.8 | 3.51 | 3.41 | 1.6 | 1.34 | 1.4 | 1.57 | 1.47 | 1.73 | 1.33 | 1.24 | 1.21 | 1.25 | 1.3 | 1.16 | 1.19 | 1.2 | 1.22 | 1.26 | 1.2 | 1.21 | 1.56 | 1.59 | 1.63 | 1.75 | 1.5 | 1.43 | 1.27 | 1.37 | 1.24 | 1.21 | 1.31 | 1.17 | 1.23 | 1.36 | 1.29 | 1.38 | 1.42 | 1.65 | 1.87 |