Taylor Devices, Inc.
NASDAQ:TAYD
43.82 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 Q3 | 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 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1988 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2.163 | 2.831 | 3.056 | 3.161 | 2.889 | 3.575 | 3.384 | 21.013 | 21.687 | 22.517 | 20.252 | 18.648 | 20.147 | 20.582 | 16.085 | 14.994 | 15.419 | 15.16 | 14.138 | 12.121 | 6.731 | 5.072 | 4.291 | 4.964 | 7.121 | 2.858 | 1.301 | 1.713 | 1.837 | 3.325 | 0.775 | 4.016 | 4.97 | 6.086 | 6.788 | 4.498 | 4.499 | 4.896 | 2.372 | 3.161 | 3.502 | 2.794 | 1.045 | 1.327 | 0.074 | 1.998 | 0.355 | 0.033 | 0.278 | 0.074 | 0.641 | 1.928 | 2.872 | 2.194 | 1.499 | 2.173 | 2.348 | 0.198 | 0.216 | 0.059 | 0.033 | 0.045 | 0.181 | 0.011 | 0.133 | 0.111 | 0.062 | 0.135 | 0.247 | 0.023 | 0.046 | 0.042 | 0.292 | 0.06 | 0.083 | 0.053 | 0.034 | 0.063 | 0.032 | 0.116 | 0.468 | 0.088 | 0.072 | 0.133 | 0.122 | 0.417 | 0.441 | 0.258 | 0.129 | 0.224 | 0.287 | 0.297 | 0.136 | 0.06 | 0.054 | 0.694 | 0.357 | 0.314 | 0.403 | 0.5 | 0.7 | 1 | 0.7 | 1.2 | 1.5 | 1.7 | 1.2 | 0.5 | 0.6 | 1.1 | 0.8 | 1.2 | 0.8 | 0.9 | 0.2 | 0.3 | 0.8 | 0.9 | 1 | 0.7 | 0.3 | 0.5 | 0.5 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.2 | 0 | 0 | 0 | 0.2 | 0.3 | 0.2 | 0.2 | 0.3 | 0 | 0.1 | 0.1 |
Short Term Investments
| 24.973 | 28.131 | 21.568 | 31.749 | 27.813 | 24.515 | 19.277 | 1.097 | 1.097 | 1.097 | 1.102 | 1.102 | 1.102 | 1.097 | 1.091 | 1.084 | 1.078 | 1.072 | 1.066 | 1.06 | 1.06 | 1.056 | 1.052 | 1.048 | 1.042 | 1.039 | 1.033 | 1.031 | 1.024 | 1.022 | 1.016 | 1.014 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0 | 0 | 0 | 0.266 | 0 | 0 | 0 | 0.261 | 0.26 | 0.252 | 0.252 | 0.252 | 0 | 0 | 0 | 0.239 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 27.136 | 30.963 | 24.624 | 34.91 | 30.702 | 28.09 | 22.66 | 22.111 | 22.784 | 23.614 | 21.353 | 19.75 | 21.249 | 21.679 | 17.175 | 16.078 | 16.497 | 16.232 | 15.204 | 13.181 | 7.791 | 6.127 | 5.344 | 6.012 | 8.163 | 3.897 | 2.334 | 2.744 | 2.861 | 4.347 | 1.792 | 5.03 | 5.97 | 7.086 | 6.788 | 4.498 | 4.499 | 4.896 | 2.372 | 3.161 | 3.502 | 2.794 | 1.045 | 1.327 | 0.074 | 1.998 | 0.355 | 0.033 | 0.278 | 0.074 | 0.641 | 1.928 | 2.872 | 2.194 | 1.499 | 2.173 | 2.348 | 0.198 | 0.216 | 0.059 | 0.033 | 0.045 | 0.181 | 0.011 | 0.133 | 0.111 | 0.062 | 0.135 | 0.247 | 0.023 | 0.046 | 0.042 | 0.292 | 0.06 | 0.083 | 0.053 | 0.034 | 0.063 | 0.032 | 0.116 | 0.468 | 0.114 | 0.072 | 0.133 | 0.122 | 0.683 | 0.441 | 0.258 | 0.129 | 0.486 | 0.547 | 0.549 | 0.387 | 0.312 | 0.054 | 0.694 | 0.357 | 0.553 | 0.403 | 0.5 | 0.7 | 1.2 | 0.7 | 1.2 | 1.5 | 1.7 | 1.2 | 0.5 | 0.6 | 1.1 | 0.8 | 1.2 | 0.8 | 0.9 | 0.2 | 0.3 | 0.8 | 0.9 | 1 | 0.7 | 0.3 | 0.5 | 0.5 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.2 | 0 | 0 | 0 | 0.2 | 0.3 | 0.2 | 0.2 | 0.3 | 0 | 0.1 | 0.1 |
Net Receivables
| 11.113 | 9.569 | 9.421 | 5.795 | 8.793 | 9.678 | 12.337 | 11.236 | 8.665 | 7.803 | 6.59 | 8.195 | 6.044 | 5.62 | 6.036 | 6.365 | 6.386 | 7.574 | 7.129 | 9.398 | 11.346 | 12.852 | 11.446 | 10.947 | 9.091 | 12.623 | 13.389 | 11.028 | 11.678 | 9.414 | 11.896 | 10.208 | 8.458 | 9.493 | 9.233 | 11.606 | 10.603 | 9.925 | 7.992 | 7.805 | 6.783 | 5.268 | 5.837 | 5.341 | 5.759 | 4.702 | 6.485 | 6.667 | 8.357 | 5.61 | 3.448 | 3.254 | 2.069 | 2.137 | 1.993 | 1.535 | 2.358 | 5.033 | 2.935 | 1.241 | 2.553 | 2.691 | 1.249 | 5.212 | 6.173 | 3.865 | 4.225 | 3.751 | 6.043 | 5.885 | 6.16 | 7.471 | 7.812 | 7.486 | 1.12 | 3.584 | 3.854 | 4.376 | 3.901 | 3.753 | 3.362 | 2.978 | 3.475 | 4.138 | 4.74 | 8.086 | 9.553 | 8.734 | 3.16 | 2.896 | 2.689 | 7.521 | 8.254 | 3.197 | 3.922 | 3.25 | 3.495 | 3.675 | 3.804 | 2.8 | 2.8 | 2.4 | 2.2 | 1.9 | 1.8 | 1.6 | 2.2 | 2.3 | 1.9 | 1.4 | 1.5 | 1 | 0.9 | 1.2 | 1.7 | 1.5 | 1.3 | 0.8 | 1.3 | 1 | 1.1 | 1.2 | 1.2 | 0.9 | 0.7 | 0.8 | 0.7 | 0.7 | 1.1 | 1 | 1.1 | 0.9 | 1.3 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.7 | 0.7 | 1 | 0.9 | 1.1 |
Inventory
| 8.154 | 7.512 | 6.678 | 6.857 | 6.83 | 5.941 | 5.68 | 5.596 | 5.903 | 5.855 | 5.932 | 5.807 | 5.468 | 5.836 | 8.55 | 8.868 | 9.55 | 10.107 | 10.49 | 10.804 | 11.262 | 11.239 | 12.092 | 12.082 | 12.76 | 11.318 | 11.451 | 11.79 | 11.252 | 11.489 | 11.456 | 10.576 | 10.204 | 9.605 | 10.277 | 9.743 | 9.199 | 8.662 | 9.271 | 8.728 | 8.753 | 8.978 | 8.966 | 9.016 | 8.786 | 9.124 | 9.007 | 9.033 | 8.938 | 8.373 | 8.029 | 7.286 | 6.875 | 5.352 | 6.72 | 6.169 | 6.614 | 6.474 | 6.823 | 7.141 | 6.587 | 6.722 | 6.787 | 7.058 | 6.722 | 6.625 | 6.786 | 6.214 | 5.792 | 5.093 | 4.878 | 4.992 | 4.736 | 4.217 | 4.443 | 4.469 | 4.577 | 4.771 | 5.23 | 5.211 | 4.756 | 4.561 | 4.297 | 4.207 | 4.455 | 4.794 | 5.362 | 5.627 | 5.268 | 5.419 | 6.576 | 5.756 | 4.601 | 3.785 | 3.393 | 3.606 | 3.447 | 3.099 | 2.826 | 3.1 | 2.9 | 3 | 3.1 | 3.1 | 3.1 | 3 | 2.4 | 2.3 | 2.3 | 2.4 | 2.3 | 2.2 | 2.4 | 2.4 | 2.3 | 2.3 | 2 | 2.1 | 2.1 | 2 | 1.8 | 1.6 | 1.6 | 1.7 | 1.8 | 1.7 | 2.6 | 2.7 | 2.8 | 2.6 | 2.8 | 2.3 | 2.5 | 2.6 | 2.4 | 2.3 | 2.4 | 2.3 | 2.4 | 2.4 | 2.4 | 2.2 | 2.3 |
Other Current Assets
| 5.951 | 0.726 | 0.465 | 0.397 | 0.439 | 0.669 | 0.818 | 0.891 | 0.419 | 0.704 | 0.868 | 0.623 | 0.913 | 0.978 | 0.931 | 0.533 | 0.514 | 0.51 | 0.469 | 0.313 | 0.506 | 0.549 | 0.68 | 0.482 | 0.306 | 0.447 | 0.36 | 0.309 | 0.318 | 0.427 | 1.377 | 1.273 | 1.45 | 1.437 | 1.16 | 1.15 | 1.218 | 1.249 | 1.552 | 1.662 | 1.531 | 1.522 | 1.455 | 1.425 | 1.6 | 1.52 | 1.294 | 3.616 | 5.164 | 5.492 | 6.929 | 6.036 | 5.44 | 4.19 | 4.46 | 3.798 | 2.428 | 1.051 | 3.729 | 5.134 | 4.504 | 1.995 | 3.211 | 1.178 | 1.074 | 1.361 | 1.193 | 1.174 | 0.933 | 0.954 | 0.858 | 0.898 | 1.103 | -0.004 | 5.396 | 0.903 | 0.852 | 0.921 | 0.948 | 1.076 | 1.074 | 0.744 | 1.038 | 1.23 | 2.218 | 0.599 | 0.909 | 0.962 | 6.825 | 5.823 | 5.236 | 0.381 | -0 | 3.096 | 0.37 | 0.294 | 0.27 | 0.412 | 0.174 | 0.3 | 0.2 | 0.4 | 0.1 | 0 | 0.1 | 0.3 | 0.1 | 0 | 0.1 | 0.3 | 0 | 0.2 | 0 | 0.3 | 0.1 | 0.3 | 0.4 | 0.9 | 0.1 | 0 | 0.1 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.1 | 0.3 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0 | 0.1 | 0 | 0.1 |
Total Current Assets
| 48.021 | 48.769 | 41.188 | 47.959 | 46.764 | 44.378 | 41.496 | 39.833 | 37.771 | 37.977 | 34.743 | 34.374 | 33.673 | 34.112 | 32.693 | 31.843 | 32.947 | 34.424 | 33.291 | 33.696 | 30.904 | 30.768 | 29.562 | 29.523 | 30.32 | 28.285 | 27.534 | 25.871 | 26.109 | 25.678 | 26.521 | 27.088 | 26.083 | 27.621 | 27.458 | 26.997 | 25.52 | 24.732 | 21.187 | 21.355 | 20.569 | 18.562 | 17.303 | 17.109 | 16.219 | 17.344 | 17.141 | 19.349 | 22.738 | 20.982 | 19.047 | 18.505 | 17.255 | 15.47 | 14.671 | 13.675 | 13.748 | 14.241 | 13.703 | 13.575 | 13.677 | 12.798 | 11.428 | 13.457 | 14.102 | 11.962 | 12.266 | 11.274 | 13.015 | 11.955 | 11.942 | 13.403 | 13.943 | 12.816 | 11.042 | 9.009 | 9.316 | 10.131 | 10.112 | 10.156 | 9.66 | 8.396 | 8.882 | 9.709 | 11.535 | 14.162 | 16.265 | 15.579 | 15.382 | 15.703 | 15.048 | 14.207 | 13.642 | 10.931 | 7.738 | 7.844 | 7.57 | 7.739 | 7.207 | 6.7 | 6.6 | 7 | 6.1 | 6.2 | 6.5 | 6.6 | 5.9 | 5.1 | 4.9 | 5.2 | 4.6 | 4.6 | 4.1 | 4.8 | 4.3 | 4.4 | 4.5 | 4.7 | 4.5 | 3.7 | 3.3 | 3.6 | 3.6 | 3.3 | 3.2 | 3.2 | 3.5 | 3.8 | 4 | 3.8 | 4 | 3.5 | 3.9 | 3.5 | 3.4 | 3.5 | 3.7 | 3.6 | 3.4 | 3.4 | 3.5 | 3.2 | 3.6 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 11.048 | 11.181 | 11.136 | 11.356 | 11.694 | 11.722 | 11.233 | 10.61 | 10.37 | 9.855 | 9.558 | 9.739 | 9.965 | 9.817 | 9.558 | 9.538 | 9.362 | 9.407 | 9.469 | 9.074 | 9.11 | 9.317 | 9.562 | 9.705 | 9.749 | 9.936 | 9.977 | 10.224 | 10.354 | 9.995 | 9.929 | 9.778 | 9.448 | 8.995 | 8.328 | 8.333 | 7.979 | 7.874 | 7.765 | 7.786 | 7.792 | 7.868 | 7.982 | 7.928 | 7.7 | 7.211 | 6.23 | 5.839 | 4.883 | 4.482 | 3.97 | 3.612 | 3.696 | 3.413 | 3.415 | 3.396 | 3.435 | 3.425 | 3.528 | 3.591 | 3.656 | 3.688 | 3.719 | 3.565 | 3.453 | 3.426 | 3.518 | 3.545 | 3.471 | 3.35 | 3.383 | 3.391 | 3.371 | 3.419 | 3.36 | 3.355 | 3.413 | 3.478 | 3.55 | 3.62 | 3.663 | 3.68 | 3.722 | 3.782 | 3.846 | 3.916 | 3.997 | 4.032 | 4.095 | 4.149 | 4.35 | 4.069 | 4.075 | 3.689 | 2.868 | 2.705 | 2.686 | 2.679 | 2.602 | 2.6 | 2.6 | 2.7 | 2.9 | 2.9 | 2.9 | 2.9 | 3 | 2.8 | 2.5 | 2.6 | 2.5 | 2.4 | 2.4 | 2.4 | 2.3 | 2.2 | 2.4 | 2 | 1.5 | 1.3 | 0.9 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.2 | 0.5 | 0.5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.287 | 0.293 | 0.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.136 | 0.138 | 0.138 | 0.008 | 0.14 | 0.141 | 0.141 | 0.016 | 0.148 | 0.154 | 0.16 | 0.046 | 0.166 | 0.167 | 0.168 | 0.054 | 0.191 | 0.169 | 0.171 | 0.084 | 0.178 | 0.179 | 0.177 | 0.095 | 0.373 | 0.377 | 0.382 | 0.104 | 0.366 | 0.37 | 0.047 | 0.049 | 0 | 0 | 0 | 0.055 | 0 | 0 | 0 | 0.1 | 0.2 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 |
Goodwill and Intangible Assets
| 0.287 | 0.293 | 0.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.136 | 0.138 | 0.138 | 0.008 | 0.14 | 0.141 | 0.141 | 0.016 | 0.148 | 0.154 | 0.16 | 0.046 | 0.166 | 0.167 | 0.168 | 0.054 | 0.191 | 0.169 | 0.171 | 0.084 | 0.178 | 0.179 | 0.177 | 0.095 | 0.373 | 0.377 | 0.382 | 0.104 | 0.366 | 0.37 | 0.047 | 0.049 | 0 | 0 | 0 | 0.055 | 0 | 0 | 0 | 0.1 | 0.2 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 |
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 | -0.691 | 0 | 0 | 0 | -0.669 | 0 | 0 | 0 | -0.635 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.013 | 2.176 | 0.569 | 0.569 | 0.569 | 0.569 | 0.075 | 0.075 | 0.075 | 0.075 | 0.19 | 0.19 | 0.19 | 0.19 | 0.17 | 0.17 | 0.17 | 0.17 | 0.189 | 0.189 | 0.189 | 0.189 | 0.219 | 0.219 | 0.219 | 0.219 | 0.265 | 0.429 | 0.429 | 0.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.819 | 0 | 0 | 0 | 0.834 | 0 | 0 | 0 | 0.882 | 0 | 0 | 0 | 0.691 | 0 | 0 | 0 | 0.669 | 0 | 0 | 0 | 0.635 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.527 | 1.822 | 1.602 | 1.552 | 1.244 | 1.213 | 1.077 | 1.18 | 1.208 | 1.313 | 1.682 | 1.756 | 1.795 | 1.813 | 1.442 | 1.328 | 1.288 | 1.075 | 1.079 | 0.947 | 0.938 | 0.923 | 0.905 | 1.059 | 1.113 | 1.071 | 1.004 | 1.025 | 0.999 | 1.059 | 0.852 | 0.788 | 0.874 | 0.872 | 0.837 | 0.918 | 1.001 | 1.06 | 0.814 | 0.943 | 0.896 | 1.001 | 1.073 | 1.203 | 1.064 | 0.001 | 1.238 | 1.127 | 1.111 | 0.998 | 0.961 | 0.954 | 0.939 | 0.175 | 0.966 | 0.981 | 0.896 | 0.099 | 0.853 | 0.889 | 0.87 | 0.063 | 0.834 | 0.845 | 0.861 | 1.019 | 1.37 | 1.399 | 1.426 | 1.331 | 1.022 | 1.084 | 0.976 | 1.103 | 1.033 | 1.243 | 1.067 | 1.228 | 0.959 | 0.966 | 0.966 | 0.989 | 0.878 | 0.994 | 0.985 | 1.273 | 0.4 | 0.393 | 0.389 | 0.662 | 0.369 | 0.359 | 0.672 | 0.664 | 0.664 | 0.659 | 0.661 | 0.608 | 0.625 | 0.8 | 0.6 | 0.6 | 0.5 | 0.7 | 0.7 | 0.5 | 0.6 | 0.6 | 0.7 | 0.4 | 0.8 | 0.6 | 0.7 | 0.5 | 0.8 | 0.7 | 0.7 | 0.4 | 0.6 | 0.5 | 0.6 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.2 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0 |
Total Non-Current Assets
| 13.874 | 15.472 | 13.604 | 13.476 | 13.506 | 13.504 | 12.385 | 11.865 | 11.653 | 11.242 | 11.43 | 11.686 | 11.949 | 11.82 | 11.171 | 11.035 | 10.82 | 10.652 | 10.737 | 10.21 | 10.237 | 10.429 | 10.687 | 10.983 | 11.081 | 11.226 | 11.246 | 11.679 | 11.782 | 11.483 | 10.781 | 10.565 | 10.321 | 9.867 | 9.165 | 9.251 | 8.98 | 8.933 | 8.579 | 8.729 | 8.689 | 8.869 | 9.056 | 9.131 | 8.764 | 8.275 | 7.468 | 6.966 | 5.993 | 5.48 | 4.931 | 4.566 | 4.635 | 4.408 | 4.381 | 4.377 | 4.331 | 4.359 | 4.381 | 4.48 | 4.527 | 4.633 | 4.688 | 4.548 | 4.452 | 4.453 | 5.028 | 5.085 | 5.039 | 4.697 | 4.554 | 4.629 | 4.506 | 4.568 | 4.559 | 4.765 | 4.648 | 4.759 | 4.701 | 4.754 | 4.8 | 4.754 | 4.778 | 4.955 | 5.007 | 5.285 | 4.769 | 4.802 | 4.865 | 4.914 | 5.085 | 4.799 | 4.794 | 4.402 | 3.532 | 3.363 | 3.347 | 3.342 | 3.187 | 3.4 | 3.2 | 3.4 | 3.6 | 3.6 | 3.6 | 3.5 | 3.6 | 3.4 | 3.2 | 3.1 | 3.3 | 3 | 3.1 | 3 | 3.1 | 2.9 | 3.1 | 2.5 | 2.1 | 1.8 | 1.5 | 1.1 | 1 | 1.1 | 1 | 1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 0.6 | 0.8 | 0.7 | 0.5 | 0.6 | 0.5 | 0.5 | 0.6 | 0.7 | 0.7 | 0.7 | 0.8 |
Total Assets
| 61.895 | 64.241 | 54.792 | 61.435 | 60.271 | 57.881 | 53.881 | 51.698 | 49.424 | 49.219 | 46.173 | 46.06 | 45.623 | 45.932 | 43.863 | 42.879 | 43.767 | 45.076 | 44.028 | 43.906 | 41.141 | 41.197 | 40.249 | 40.507 | 41.401 | 39.511 | 38.78 | 37.55 | 37.891 | 37.161 | 37.302 | 37.653 | 36.405 | 37.488 | 36.623 | 36.248 | 34.499 | 33.665 | 29.766 | 30.084 | 29.257 | 27.431 | 26.358 | 26.24 | 24.983 | 25.619 | 24.609 | 26.315 | 28.731 | 26.462 | 23.978 | 23.071 | 21.89 | 19.878 | 19.052 | 18.052 | 18.078 | 18.6 | 18.084 | 18.055 | 18.204 | 17.431 | 16.116 | 18.005 | 18.555 | 16.415 | 17.295 | 16.359 | 18.054 | 16.652 | 16.496 | 18.032 | 18.449 | 17.385 | 15.601 | 13.774 | 13.964 | 14.891 | 14.812 | 14.911 | 14.46 | 13.15 | 13.66 | 14.664 | 16.543 | 19.447 | 21.034 | 20.381 | 20.247 | 20.617 | 20.134 | 19.005 | 18.436 | 15.333 | 11.27 | 11.208 | 10.917 | 11.081 | 10.394 | 10.1 | 9.8 | 10.4 | 9.7 | 9.8 | 10.1 | 10.1 | 9.5 | 8.5 | 8.1 | 8.3 | 7.9 | 7.6 | 7.2 | 7.8 | 7.4 | 7.3 | 7.6 | 7.2 | 6.6 | 5.5 | 4.8 | 4.7 | 4.6 | 4.4 | 4.2 | 4.2 | 4.6 | 4.9 | 5.1 | 4.9 | 5.2 | 4.1 | 4.7 | 4.2 | 3.9 | 4.1 | 4.2 | 4.1 | 4 | 4.1 | 4.2 | 3.9 | 4.4 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1.848 | 1.439 | 0.956 | 1.168 | 1.051 | 1.718 | 1.467 | 1.537 | 1.449 | 1.427 | 1.17 | 1.503 | 1.946 | 1.787 | 1.206 | 0.879 | 1.127 | 1.37 | 1.609 | 1.931 | 1.406 | 1.403 | 1.579 | 2.12 | 1.898 | 1.46 | 1.46 | 1.341 | 1.559 | 1.329 | 1.485 | 2.042 | 1.611 | 1.767 | 2.087 | 1.977 | 2.507 | 2.703 | 2.079 | 1.727 | 1.787 | 1.166 | 1.057 | 1.186 | 1.065 | 1.21 | 1.248 | 1.51 | 1.843 | 3.362 | 2.571 | 1.687 | 1.639 | 1.292 | 1.47 | 0.965 | 1.069 | 1.096 | 1.179 | 0.746 | 0 | 0.887 | 0 | 1.245 | 1.126 | 1.186 | 1.357 | 1.536 | 1.739 | 1.012 | 1.131 | 1.078 | 1.404 | 1.411 | 1.117 | 0.9 | 0.709 | 0.77 | 0.729 | 0.784 | 0.732 | 0.904 | 0.851 | 0.996 | 1.904 | 1.931 | 1.961 | 1.742 | 2.045 | 2.325 | 2.128 | 1.588 | 1.315 | 1.916 | 0.839 | 0.519 | 1.036 | 1.021 | 0.945 | 0.9 | 0.9 | 0.9 | 1.1 | 1.1 | 1.1 | 1.3 | 0.9 | 1.3 | 1 | 1.1 | 0.9 | 1.1 | 0.9 | 1.1 | 0.9 | 1 | 0.7 | 1.2 | 1.1 | 1 | 0.8 | 0.9 | 0.8 | 0.6 | 0.6 | 0.6 | 0.4 | 0.6 | 0.8 | 0.6 | 0.8 | 0.3 | 0.7 | 0.6 | 0.4 | 0.3 | 0.5 | 0 | 0.4 | 0.3 | 0.6 | 0 | 0 |
Short Term Debt
| -3.013 | 0.126 | 0 | -3.37 | -5.181 | 0 | 0 | 0 | 0 | -2.47 | 0 | 0.527 | 0.46 | 0 | 0.402 | 0.326 | 1.462 | 1.462 | 0.515 | 0.847 | 0 | 0 | 0 | 0.97 | 0 | 0 | 1.106 | 1.105 | 0.907 | 0 | 0.887 | 0.899 | 0.684 | 0 | 0.508 | 0.606 | 0.723 | 0 | 0.448 | 0.494 | 0.453 | 0.085 | 0.379 | 0.452 | 0.516 | 0 | 0.491 | 1.452 | 3.74 | 0.262 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.293 | 0.444 | 0.578 | 1.094 | 0.111 | 1.975 | 2.921 | 1.017 | 1.808 | 1.115 | 2.54 | 1.866 | 1.965 | 3.538 | 4.015 | 3.259 | 1.987 | 0.237 | 1.167 | 1.621 | 1.977 | 1.993 | 1.687 | 0.364 | 0.937 | 0.406 | 2.039 | 4.535 | 5.818 | 5.557 | 5.393 | 5.106 | 4.725 | 3.829 | 4.113 | 2.135 | 1.063 | 1.017 | 0.672 | 0.328 | 0.32 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.6 | 0.3 | 0.7 | 0.6 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 1.1 | 1.1 | 1.1 | 1.1 | 0.9 | 0.9 | 0.8 | 0.9 | 1 | 0.9 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 1.1 |
Tax Payables
| 0.742 | 0.126 | 0 | 0 | 0 | 0.229 | 0 | 0 | 0 | 0.236 | 0 | 0 | 0 | 0.455 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0.237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.085 | 0 | 0 | 0 | 0.157 | 0 | 0 | 0 | 0.141 | 0 | 0 | 0 | 0.239 | 0 | 0 | 0 | 0.366 | 0 | 0 | 0 | 0.136 | 0 | 0 | 0 | 0.098 | 0 | 0 | 0 | 0.33 | 0 | 0 | 0 | 0.225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.248 | 0 | 0 | 0 | 0.018 | -0.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.013 | 5.601 | 1.96 | 3.37 | 5.181 | 2.36 | 1.77 | 2.044 | 1.614 | 2.47 | 0.708 | 0.716 | 0.967 | 1.362 | 0.633 | 0.381 | 0.11 | 0.737 | 2.004 | 2.321 | 0.235 | 0.634 | 0.664 | 0.794 | 1.846 | 2.043 | 1.999 | 0.793 | 1.265 | 1.296 | 1.481 | 0.838 | 0.941 | 1.464 | 2.38 | 3.621 | 2.463 | 2.723 | 1.614 | 2.43 | 1.389 | 0.851 | 0.736 | 0.655 | 0.168 | 0.172 | 0.072 | 0.748 | 0.7 | 2.889 | 0.692 | 0.941 | 0.333 | 1.763 | 0.371 | 0.254 | 0.197 | 0.38 | 0.461 | 0.663 | 0 | 0.734 | 0 | 0.877 | 0.527 | 0.393 | 0.648 | 0.574 | 0.658 | 0.666 | 0.811 | 1.246 | 1.071 | 0 | 0.881 | 0.637 | 0.516 | 0.963 | 0.474 | 0.422 | 0.436 | 0 | 0.567 | 1.283 | 1.271 | 0 | 0 | 0 | 0 | 1.701 | 0 | 0 | 0.038 | 0.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.123 | 4.664 | 4.04 | 6.039 | 7.276 | 3.71 | 2.947 | 2.133 | 2.068 | 4.537 | 2.634 | 1.54 | 1.266 | 1.984 | 1.02 | 0.876 | 1.302 | 1.97 | 1.462 | 1.153 | 2.767 | 2.842 | 2.751 | 1.818 | 3.231 | 2.396 | 0.842 | 0.919 | 0.826 | 1.679 | 0.886 | 1.656 | 1.894 | 3.417 | 2.122 | 1.703 | 1.587 | 2.159 | 0.596 | 0.846 | 1.555 | 1.689 | 1.18 | 1.169 | 0.766 | 2.173 | 1.473 | 1.906 | 2.521 | 0.669 | 2.505 | 2.834 | 2.861 | 0.153 | 1.359 | 1.292 | 1.388 | 1.916 | 1.47 | 1.849 | 3.777 | 1.137 | 2.894 | 0.843 | 0.967 | 0.935 | 0.983 | 0.952 | 1.007 | 1.259 | 0.863 | 0.601 | 0.486 | 1.381 | 0.509 | 0.813 | 0.459 | 0.288 | 0.616 | 0.781 | 0.604 | 0.878 | 0.432 | 1.249 | 1.285 | 2.711 | 2.642 | 2.595 | 2.538 | 1.566 | 3.014 | 3.615 | 3.637 | 2.341 | 0.872 | 1.504 | 1.085 | 1.613 | 1.359 | 1.3 | 1 | 1.6 | 1 | 1.2 | 1.2 | 1.5 | 0.9 | 0.6 | 0.7 | 0.9 | 0.9 | 0.5 | 0.4 | 0.8 | 0.8 | 0.8 | 1.3 | 0.7 | 0.7 | 0.1 | 0.2 | 0.2 | 0 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.5 | 0.5 | 0.3 | 0.2 | 0.2 | 0.4 | 0.4 | 0.9 | 0.4 | 0.4 | 0.4 | 0.8 | 1.1 |
Total Current Liabilities
| 7.971 | 11.831 | 6.956 | 7.207 | 8.327 | 7.788 | 6.185 | 5.715 | 5.131 | 5.964 | 4.513 | 4.286 | 4.639 | 5.134 | 3.261 | 2.463 | 4 | 5.538 | 5.59 | 6.253 | 4.409 | 4.878 | 4.993 | 5.701 | 6.975 | 5.899 | 5.407 | 4.159 | 4.557 | 4.304 | 4.74 | 5.435 | 5.131 | 6.648 | 7.096 | 7.908 | 7.28 | 7.585 | 4.738 | 5.497 | 5.183 | 3.79 | 3.353 | 3.462 | 2.514 | 3.555 | 3.285 | 5.616 | 8.804 | 7.181 | 5.773 | 5.467 | 4.838 | 3.213 | 3.206 | 2.516 | 2.659 | 3.399 | 3.404 | 3.703 | 4.356 | 3.852 | 3.005 | 4.94 | 5.542 | 3.53 | 4.795 | 4.177 | 5.943 | 4.803 | 4.771 | 6.463 | 6.976 | 6.05 | 4.494 | 2.587 | 2.851 | 3.643 | 3.796 | 3.979 | 3.459 | 2.147 | 2.787 | 3.934 | 6.499 | 9.177 | 10.421 | 9.894 | 9.976 | 10.698 | 9.867 | 9.031 | 9.104 | 6.434 | 2.773 | 3.041 | 2.793 | 2.962 | 2.624 | 2.5 | 2.2 | 2.8 | 2.4 | 2.6 | 2.9 | 3.1 | 2.5 | 2.5 | 2 | 2.4 | 2.2 | 2 | 1.7 | 2.3 | 2 | 2.1 | 2.3 | 2.2 | 2.2 | 1.5 | 1.2 | 1.3 | 1.1 | 0.9 | 1 | 0.9 | 0.8 | 1.9 | 2.2 | 2 | 2.4 | 1.7 | 1.9 | 1.6 | 1.5 | 1.7 | 1.8 | 1.7 | 1.6 | 1.6 | 1.9 | 1.7 | 2.2 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0.009 | 0 | 0 | 0 | 0.088 | 0 | 0 | 0 | 0.145 | 0 | 0 | 0 | 0.283 | 0 | 0 | 0 | 0.515 | 0 | 0.864 | 0.917 | 0.756 | 1.041 | 1.092 | 1.142 | 0.987 | 1.268 | 0 | 0 | 1.209 | 0 | 0 | 0 | 1.414 | 4.725 | 3.829 | 0.987 | 0.995 | 1.03 | 1.07 | 1.11 | 1.302 | 1.391 | 1.4 | 1.5 | 1.6 | 1.7 | 1.8 | 2 | 2 | 2.1 | 1.3 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.8 | 1.8 | 1.9 | 2 | 2 | 1.4 | 1.2 | 1 | 1 | 1.2 | 1.2 | 1.4 | 1.3 | 1 | 0.5 | 0.4 | 0.5 | 0.5 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 |
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 | -1.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.164 | 0 | 0 | 0 | 1.014 | 0 | 0 | 0 | 0.801 | 0 | 0 | 0 | 0.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.683 | 0 | 0 | 0 | 0.629 | 0 | 0 | 0 | 0.558 | 0 | 0 | 0 | 0.398 | 0 | 0 | 0 | 0.284 | 0 | 0 | 0 | 0.278 | 0 | 0 | 0 | 0.304 | 0 | 0 | 0 | 0.307 | 0 | 0.277 | 0 | 0.19 | 0 | 0 | 0 | 0.282 | 0 | 0 | 0 | 0.246 | 0 | 0 | 0 | 0.243 | 0.6 | 0 | 0 | 0.234 | 0 | 0 | 0 | 0.232 | 0 | 0 | 0 | 0.181 | 0 | 0 | 0.057 | 0.057 | 0.079 | 0.079 | 0.079 | 0.079 | 0.054 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 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 | 0.034 | 3.237 | 3.581 | 0 | 0 | 1.878 | 2.219 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.683 | 0.683 | 0.683 | 0 | 0.629 | 0.629 | 0.629 | 0 | 0.58 | 0.558 | 0.558 | 0 | 0.398 | 0.398 | 0.398 | 0 | 0.284 | 0.284 | 0.284 | 0 | 0.278 | 0.279 | 0.281 | 0 | 0.255 | 0.311 | 0.312 | 0 | 0.318 | 0.319 | 0.321 | 0 | 0.287 | 0 | 0.284 | 0 | 0.477 | 0.543 | 0.6 | 0.175 | 0.758 | 0.854 | 0.907 | 0.253 | 1.109 | 0.418 | 0.421 | 0.59 | 1.124 | 0.665 | 0.718 | 0.776 | 0.859 | 2.105 | 1.366 | 0 | 1.442 | 1.494 | 1.528 | 0 | -3.208 | -2.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0.3 | 0.3 | 0.3 | 0.1 | 0.2 | 0.3 | -0.1 | 0.1 | 0.3 | 0 | 0 | 0 | -0.1 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 |
Total Non-Current Liabilities
| 0 | 1.164 | 0 | 0 | 0 | 1.048 | 3.237 | 3.581 | 0 | 0.801 | 1.878 | 2.219 | 0 | 0.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.683 | 0.683 | 0.683 | 0.683 | 0.629 | 0.629 | 0.629 | 0.629 | 0.58 | 0.558 | 0.558 | 0.558 | 0.398 | 0.398 | 0.398 | 0.398 | 0.284 | 0.284 | 0.284 | 0.284 | 0.278 | 0.279 | 0.281 | 0.282 | 0.255 | 0.311 | 0.312 | 0.314 | 0.318 | 0.319 | 0.321 | 0.395 | 0.287 | 0.277 | 0.284 | 0.335 | 0.477 | 0.543 | 0.6 | 0.739 | 0.758 | 0.854 | 0.907 | 1.014 | 1.109 | 1.282 | 1.338 | 1.589 | 1.641 | 1.757 | 1.86 | 1.997 | 2.127 | 2.105 | 1.366 | 1.441 | 1.442 | 1.494 | 1.528 | 1.595 | 1.517 | 1.558 | 1.044 | 1.051 | 1.109 | 1.149 | 1.189 | 1.381 | 1.445 | 1.5 | 1.6 | 1.7 | 1.7 | 1.8 | 1.9 | 1.9 | 2 | 1.2 | 1.4 | 1.4 | 1.5 | 1.6 | 1.6 | 1.8 | 1.9 | 1.9 | 2.1 | 2 | 1.7 | 1.5 | 1.3 | 1.2 | 1.4 | 1.5 | 1.3 | 1.4 | 1.3 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 |
Total Liabilities
| 7.971 | 12.994 | 6.956 | 7.207 | 8.327 | 7.788 | 6.185 | 5.715 | 5.131 | 5.964 | 4.513 | 4.286 | 4.639 | 5.134 | 3.261 | 2.463 | 4 | 5.538 | 5.59 | 6.253 | 4.409 | 4.878 | 4.993 | 5.701 | 6.975 | 5.899 | 5.407 | 4.159 | 4.557 | 4.304 | 5.422 | 6.118 | 5.814 | 7.331 | 7.725 | 8.536 | 7.909 | 8.214 | 5.318 | 6.056 | 5.742 | 4.349 | 3.751 | 3.86 | 2.913 | 3.953 | 3.569 | 5.9 | 9.088 | 7.465 | 6.052 | 5.746 | 5.119 | 3.495 | 3.46 | 2.827 | 2.971 | 3.712 | 3.722 | 4.022 | 4.676 | 4.247 | 3.292 | 5.217 | 5.825 | 3.866 | 5.272 | 4.72 | 6.543 | 5.542 | 5.529 | 7.317 | 7.883 | 7.064 | 5.603 | 3.869 | 4.188 | 5.231 | 5.437 | 5.736 | 5.319 | 4.143 | 4.913 | 6.039 | 7.865 | 10.618 | 11.863 | 11.389 | 11.503 | 12.293 | 11.383 | 10.589 | 10.148 | 7.485 | 3.882 | 4.19 | 3.982 | 4.343 | 4.069 | 4 | 3.8 | 4.5 | 4.1 | 4.4 | 4.8 | 5 | 4.5 | 3.7 | 3.4 | 3.8 | 3.7 | 3.6 | 3.3 | 4.1 | 3.9 | 4 | 4.4 | 4.2 | 3.9 | 3 | 2.5 | 2.5 | 2.5 | 2.4 | 2.3 | 2.3 | 2.1 | 2.4 | 2.6 | 2.5 | 2.8 | 2.1 | 2.4 | 2 | 1.9 | 2.1 | 2.2 | 2.1 | 2 | 2.1 | 2.3 | 2.1 | 2.6 |
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 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.104 | 0.104 | 0.103 | 0.102 | 11.068 | 0.102 | 10.604 | 10.496 | 10.365 | 0.101 | 10.25 | 10.246 | 10.116 | 0.101 | 9.947 | 9.943 | 9.939 | 0.101 | 9.705 | 9.702 | 9.698 | 0.101 | 9.559 | 9.554 | 9.55 | 0.1 | 9.357 | 9.351 | 9.346 | 0.1 | 9.009 | 9.003 | 8.88 | 0.099 | 8.449 | 8.445 | 8.203 | 0.098 | 7.857 | 7.829 | 7.82 | 0.097 | 7.706 | 7.701 | 7.698 | 0.096 | 7.417 | 7.414 | 7.411 | 0.096 | 7.08 | 6.977 | 6.75 | 0.093 | 6.652 | 0 | 6.646 | 0.093 | 0 | 0 | 0 | 0.093 | 6.465 | 6.461 | 6.457 | 0.093 | 4.889 | 4.877 | 4.873 | 0.085 | 4.784 | 4.78 | 0 | 0.085 | 4.397 | 4.392 | 4.391 | 0.084 | 4.273 | 4.037 | 0 | 0.081 | 3.926 | 3.864 | 3.803 | 0.079 | 3.697 | 3.647 | 0 | 0.077 | 3.44 | 3.249 | 0.074 | 0.073 | 0.073 | 0.073 | 0.072 | 0.072 | 0.072 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 53.794 | 51.127 | 48.654 | 45.957 | 43.976 | 42.128 | 40.062 | 38.403 | 36.843 | 35.841 | 34.326 | 34.443 | 33.783 | 33.601 | 33.542 | 33.36 | 32.715 | 32.539 | 31.563 | 30.78 | 29.863 | 29.509 | 28.526 | 28.08 | 27.705 | 26.959 | 26.846 | 26.87 | 26.817 | 26.516 | 25.671 | 25.333 | 24.395 | 24.185 | 23.093 | 21.911 | 20.987 | 19.977 | 19.09 | 18.699 | 18.194 | 17.802 | 17.401 | 17.178 | 16.872 | 16.671 | 16.123 | 15.5 | 14.731 | 14.123 | 13.26 | 12.746 | 12.332 | 11.924 | 11.201 | 10.815 | 10.692 | 10.508 | 10.068 | 9.743 | 9.241 | 8.921 | 8.584 | 8.553 | 8.497 | 8.349 | 7.642 | 7.277 | 7.164 | 6.815 | 6.729 | 6.49 | 6.352 | 6.196 | 6.019 | 5.94 | 5.82 | 5.71 | 5.553 | 5.595 | 5.582 | 5.508 | 5.304 | 5.248 | 5.366 | 5.567 | 5.939 | 5.803 | 5.578 | 5.216 | 5.724 | 5.446 | 5.274 | 4.883 | 4.456 | 4.115 | 3.999 | 3.84 | 3.452 | 3.2 | 3.1 | 3 | 2.6 | 2.5 | 2.4 | 2.3 | 2.2 | 2 | 1.9 | 1.8 | 1.6 | 1.4 | 1.3 | 1.3 | 1.1 | 0.9 | 0.8 | 0.7 | 0.5 | 0.4 | 0.2 | 0.1 | 0 | 0 | -0.1 | -0.2 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 0.1 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | -0.1 | -0.1 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | -14.177 | 0 | 0 | 0 | -13.066 | 0 | 0 | 0 | -12.097 | 0 | 0 | 0 | -11.101 | 0 | -0 | -0 | -10.325 | 0 | 0 | 0 | -9.578 | -0 | 0 | 0 | -8.837 | -0 | 0 | 0 | -8.138 | 0 | 0 | 0 | -7.599 | 0 | 0 | 0 | -7.117 | 0 | 0 | 0 | -6.67 | 0 | 0 | 0 | -6.251 | 0 | -5.873 | -5.873 | -5.873 | -5.657 | -5.657 | -5.657 | -5.657 | -5.348 | -5.348 | -5.348 | -5.348 | -5.073 | -5.073 | -5.073 | -5.073 | -4.731 | -4.731 | -4.731 | -4.731 | -4.399 | -4.399 | -4.399 | -4.399 | -4.099 | -4.099 | -4.099 | -4.099 | -3.806 | -3.806 | -3.806 | -3.806 | -3.584 | -3.653 | -3.653 | -3.584 | -3.3 | -3.3 | -3.4 | -3.3 | -3.3 | -3.2 | -3.2 | -3.2 | -3.1 | -3 | -2.9 | -2.9 | -2.7 | -2.7 | -2.7 | -2.7 | -2.5 | -2.5 | 0 | 0 | 0 | 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
| 0.027 | 0.016 | -0.922 | 8.169 | -3.101 | 7.862 | -2.97 | -2.915 | -2.915 | 7.313 | -2.915 | -2.915 | -2.915 | 7.095 | -2.887 | -2.887 | -2.887 | 21.075 | -2.829 | -2.829 | -2.829 | 19.776 | -2.829 | -2.829 | -2.829 | 18.65 | -2.829 | -2.829 | -2.829 | 17.342 | -2.801 | -2.801 | -2.684 | 16.199 | -2.644 | -2.644 | -2.599 | 14.954 | -2.499 | -2.499 | -2.499 | 14.02 | -2.499 | -2.499 | -2.499 | 13.037 | -2.499 | -2.499 | -2.499 | 12.376 | -2.413 | -2.398 | -2.311 | 11.482 | -2.262 | 4.41 | -2.231 | 10.958 | 4.294 | 4.29 | 4.286 | 10.421 | -2.225 | 3.647 | 3.647 | 9.98 | 4.601 | 4.601 | 4.601 | 9.346 | 4.292 | 4.292 | 9.069 | 8.903 | 4.18 | 4.18 | 4.18 | 8.488 | 3.838 | 3.838 | 7.864 | 7.73 | 3.506 | 3.506 | 3.506 | 7.186 | 3.246 | 3.257 | 6.886 | 6.757 | 3.035 | 3.175 | 6.396 | 6.352 | 6.101 | 6.148 | 6.186 | 6.086 | 5.792 | 5.8 | 5.9 | 5.8 | 6 | 5.8 | 5.8 | 5.7 | 5.6 | 5.5 | 5.4 | 5.4 | 5.1 | 5.1 | 5.1 | 4.9 | 4.7 | 4.7 | 2.2 | 2.1 | 2 | 1.9 | 1.9 | 1.9 | 0 | 0 | 1.8 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.8 | 1.8 | 1.8 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 0 | 1.9 | 1.9 |
Total Shareholders Equity
| 53.924 | 51.247 | 47.836 | 54.228 | 51.943 | 50.093 | 47.696 | 45.983 | 44.293 | 43.255 | 41.661 | 41.774 | 40.984 | 40.798 | 40.602 | 40.416 | 39.767 | 39.538 | 38.439 | 37.653 | 36.732 | 36.319 | 35.255 | 34.805 | 34.426 | 33.612 | 33.373 | 33.391 | 33.334 | 32.856 | 31.879 | 31.535 | 30.59 | 30.157 | 28.898 | 27.712 | 26.59 | 25.451 | 24.448 | 24.028 | 23.516 | 23.082 | 22.608 | 22.38 | 22.071 | 21.666 | 21.041 | 20.415 | 19.643 | 18.997 | 17.927 | 17.325 | 16.771 | 16.383 | 15.592 | 15.225 | 15.107 | 14.888 | 14.362 | 14.033 | 13.528 | 13.184 | 12.824 | 12.788 | 12.729 | 12.549 | 11.475 | 11.098 | 10.98 | 10.59 | 10.456 | 10.214 | 10.072 | 9.836 | 9.523 | 9.44 | 9.318 | 9.208 | 8.933 | 8.739 | 8.715 | 8.588 | 8.337 | 8.219 | 8.276 | 8.432 | 8.784 | 8.609 | 8.365 | 7.951 | 8.392 | 8.063 | 7.937 | 7.502 | 7.046 | 6.683 | 6.605 | 6.414 | 6.016 | 5.8 | 5.7 | 5.6 | 5.3 | 5.1 | 5 | 4.8 | 4.7 | 4.5 | 4.4 | 4.3 | 4 | 3.8 | 3.7 | 3.5 | 3.3 | 3.1 | 3 | 2.8 | 2.5 | 2.3 | 2.1 | 2 | 1.9 | 1.8 | 1.7 | 1.7 | 2.5 | 2.4 | 2.4 | 2.3 | 2.3 | 2 | 2.1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1.9 | 1.8 | 1.8 |
Total Equity
| 53.924 | 51.247 | 47.836 | 54.228 | 51.943 | 50.093 | 47.696 | 45.983 | 44.293 | 43.255 | 41.661 | 41.774 | 40.984 | 40.798 | 40.602 | 40.416 | 39.767 | 39.538 | 38.439 | 37.653 | 36.732 | 36.319 | 35.255 | 34.805 | 34.426 | 33.612 | 33.373 | 33.391 | 33.334 | 32.856 | 31.879 | 31.535 | 30.59 | 30.157 | 28.898 | 27.712 | 26.59 | 25.451 | 24.448 | 24.028 | 23.516 | 23.082 | 22.608 | 22.38 | 22.071 | 21.666 | 21.041 | 20.415 | 19.643 | 18.997 | 17.927 | 17.325 | 16.771 | 16.383 | 15.592 | 15.225 | 15.107 | 14.888 | 14.362 | 14.033 | 13.528 | 13.184 | 12.824 | 12.788 | 12.729 | 12.549 | 12.022 | 11.639 | 11.51 | 11.11 | 10.967 | 10.715 | 10.567 | 10.32 | 9.998 | 9.905 | 9.776 | 9.659 | 9.375 | 9.175 | 9.141 | 9.007 | 8.747 | 8.625 | 8.678 | 8.829 | 9.171 | 8.993 | 8.743 | 8.324 | 8.751 | 8.417 | 8.288 | 7.848 | 7.388 | 7.018 | 6.935 | 6.738 | 6.325 | 6.1 | 6 | 5.9 | 5.6 | 5.4 | 5.3 | 5.1 | 5 | 4.8 | 4.7 | 4.5 | 4.2 | 4 | 3.9 | 3.7 | 3.5 | 3.3 | 3.2 | 3 | 2.7 | 2.5 | 2.3 | 2.2 | 2.1 | 2 | 1.9 | 1.9 | 2.5 | 2.5 | 2.5 | 2.4 | 2.4 | 2 | 2.3 | 2.2 | 2 | 2 | 2 | 2 | 2 | 2 | 1.9 | 1.8 | 1.8 |
Total Liabilities & Shareholders Equity
| 61.895 | 64.241 | 54.792 | 61.435 | 60.271 | 57.881 | 53.881 | 51.698 | 49.424 | 49.219 | 46.173 | 46.06 | 45.623 | 45.932 | 43.863 | 42.879 | 43.767 | 45.076 | 44.028 | 43.906 | 41.141 | 41.197 | 40.249 | 40.507 | 41.401 | 39.511 | 38.78 | 37.55 | 37.891 | 37.161 | 37.302 | 37.653 | 36.405 | 37.488 | 36.623 | 36.248 | 34.499 | 33.665 | 29.766 | 30.084 | 29.257 | 27.431 | 26.358 | 26.24 | 24.983 | 25.619 | 24.609 | 26.315 | 28.731 | 26.462 | 23.978 | 23.071 | 21.89 | 19.878 | 19.052 | 18.052 | 18.078 | 18.6 | 18.084 | 18.055 | 18.204 | 17.431 | 16.116 | 18.005 | 18.555 | 16.415 | 17.295 | 16.359 | 18.054 | 16.652 | 16.496 | 18.032 | 18.449 | 17.385 | 15.601 | 13.774 | 13.964 | 14.891 | 14.812 | 14.911 | 14.46 | 13.15 | 13.66 | 14.664 | 16.543 | 19.447 | 21.034 | 20.381 | 20.247 | 20.617 | 20.134 | 19.005 | 18.436 | 15.333 | 11.27 | 11.208 | 10.917 | 11.081 | 10.394 | 10.1 | 9.8 | 10.4 | 9.7 | 9.8 | 10.1 | 10.1 | 9.5 | 8.5 | 8.1 | 8.3 | 7.9 | 7.6 | 7.2 | 7.8 | 7.4 | 7.3 | 7.6 | 7.2 | 6.6 | 5.5 | 4.8 | 4.7 | 4.6 | 4.4 | 4.2 | 4.2 | 4.6 | 4.9 | 5.1 | 4.9 | 5.2 | 4.1 | 4.7 | 4.2 | 3.9 | 4.1 | 4.2 | 4.1 | 4 | 4.1 | 4.2 | 3.9 | 4.4 |