United-Guardian, Inc.
NASDAQ:UG
10.495 (USD) • At close January 14, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q1 | 1991 Q1 | 1990 Q1 | 1989 Q1 | 1988 Q1 | 1987 Q1 | 1986 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2.442 | 8.405 | 7.073 | 8.243 | 7.116 | 6.483 | 1.202 | 0.83 | 0.497 | 0.356 | 0.512 | 0.531 | 0.692 | 0.744 | 0.862 | 0.591 | 0.885 | 2.207 | 0.79 | 1.048 | 1.795 | 0.911 | 0.499 | 0.55 | 0.725 | 3.856 | 1.071 | 0.725 | 0.643 | 0.705 | 1.245 | 0.424 | 1.027 | 0.253 | 1.261 | 1.08 | 1.22 | 1.859 | 0.977 | 2.023 | 1.238 | 1.88 | 0.973 | 1.634 | 1.936 | 2.104 | 2.029 | 1.748 | 1.696 | 1.836 | 1.582 | 1.091 | 1.076 | 1.444 | 2.564 | 1.515 | 1.689 | 1.369 | 2.216 | 5.021 | 2.195 | 2.861 | 4.051 | 3.426 | 4.41 | 3.294 | 3.768 | 4.555 | 3.44 | 3.291 | 3.524 | 3.027 | 2.264 | 2.359 | 2.456 | 3.426 | 3.047 | 2.191 | 2.923 | 3.736 | 4.048 | 3.038 | 2.892 | 2.71 | 1.667 | 5.966 | 4.132 | 3.185 | 2.79 | 1.852 | 1.643 | 1.6 | 0.999 | 0.92 | 2.008 | 2.227 | 1.017 | 2.219 | 2.015 | 2 | 1.8 | 1.4 | 2 | 1.3 | 1.2 | 0.7 | 0.8 | 0.8 | 0.9 | 0.8 | 0.6 | 0.8 | 0.5 | 0.3 | 0.5 | 0.3 | 0.2 | 0.3 | 0.4 | 0.5 | 0.4 | 0.5 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.8 | 0.7 | 1 | 1.3 | 1.4 | 2.1 |
Short Term Investments
| 7.054 | 1.454 | 1.536 | 0.851 | 0.929 | 0.94 | 5.77 | 5.654 | 6.657 | 6.41 | 7.284 | 7.635 | 8.893 | 7.878 | 8.211 | 7.591 | 8.142 | 6.991 | 8.055 | 6.868 | 7.745 | 7.692 | 9.449 | 7.622 | 9.217 | 4.821 | 8.884 | 7.722 | 11.607 | 10.272 | 10.403 | 10.218 | 11.074 | 10.622 | 11.417 | 10.719 | 11.757 | 10.254 | 12.342 | 9.39 | 10.059 | 9.08 | 10.485 | 8.863 | 8.698 | 8.58 | 9.528 | 7.744 | 11.186 | 9.474 | 10.884 | 9.296 | 10.658 | 9.6 | 8.684 | 8.314 | 8.826 | 7.801 | 11.549 | 9.454 | 11.212 | 9.552 | 8.802 | 9.052 | 7.54 | 7.754 | 8.429 | 8.021 | 8.173 | 7.945 | 7.959 | 7.874 | 7.396 | 7.464 | 7.763 | 7.766 | 7.435 | 7.783 | 7.376 | 6.654 | 7.125 | 7.609 | 7.791 | 7.715 | 8.286 | 3.246 | 4.609 | 5.034 | 4.903 | 5.504 | 5.355 | 5.309 | 5.632 | 4.79 | 3.514 | 3.008 | 3.466 | 2.296 | 1.577 | 1.3 | 1.1 | 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 |
Cash and Short Term Investments
| 9.496 | 9.859 | 8.61 | 9.094 | 8.045 | 7.422 | 6.972 | 6.484 | 7.153 | 6.766 | 7.796 | 8.167 | 9.585 | 8.622 | 9.073 | 8.183 | 9.027 | 9.198 | 8.845 | 7.916 | 9.539 | 8.603 | 9.948 | 8.172 | 9.943 | 8.677 | 9.955 | 8.446 | 12.251 | 10.977 | 11.648 | 10.642 | 12.101 | 10.875 | 12.678 | 11.8 | 12.977 | 12.113 | 13.32 | 11.413 | 11.297 | 10.96 | 11.458 | 10.497 | 10.634 | 10.683 | 11.558 | 9.492 | 12.881 | 11.31 | 12.466 | 10.387 | 11.735 | 11.044 | 11.248 | 9.829 | 10.515 | 9.17 | 13.765 | 14.475 | 13.407 | 12.413 | 12.853 | 12.478 | 11.95 | 11.048 | 12.198 | 12.577 | 11.613 | 11.236 | 11.482 | 10.902 | 9.66 | 9.823 | 10.219 | 11.192 | 10.482 | 9.974 | 10.299 | 10.39 | 11.173 | 10.647 | 10.683 | 10.425 | 9.952 | 9.213 | 8.741 | 8.219 | 7.693 | 7.356 | 6.998 | 6.909 | 6.631 | 5.71 | 5.521 | 5.235 | 4.482 | 4.514 | 3.593 | 3.3 | 2.9 | 2.5 | 2 | 1.3 | 1.2 | 0.7 | 0.8 | 0.8 | 0.9 | 0.8 | 0.6 | 0.8 | 0.5 | 0.3 | 0.5 | 0.3 | 0.2 | 0.3 | 0.4 | 0.5 | 0.4 | 0.5 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.8 | 0.7 | 1 | 1.3 | 1.4 | 2.1 |
Net Receivables
| 1.494 | 1.677 | 2.133 | 1.567 | 1.816 | 1.54 | 1.481 | 1.428 | 1.127 | 2.107 | 2.551 | 1.813 | 1.93 | 1.965 | 1.904 | 1.388 | 1.284 | 1.172 | 2.105 | 2.098 | 1.619 | 1.533 | 1.605 | 1.673 | 1.688 | 2.152 | 1.812 | 1.905 | 1.959 | 2.188 | 1.873 | 1.598 | 1.827 | 1.327 | 1.296 | 0.935 | 2.184 | 2.044 | 2.278 | 1.593 | 1.165 | 1.251 | 2.689 | 1.791 | 2.376 | 1.542 | 1.994 | 1.536 | 1.483 | 2.013 | 1.529 | 1.653 | 1.451 | 1.695 | 1.744 | 1.091 | 1.372 | 2.021 | 1.703 | 1.365 | 1.511 | 1.127 | 1.516 | 1.381 | 1.834 | 1.682 | 1.703 | 1.278 | 1.077 | 1.261 | 2.06 | 1.344 | 1.54 | 1.059 | 1.332 | 1.084 | 1.546 | 1.481 | 2.012 | 0.918 | 1.326 | 1.315 | 1.368 | 1.007 | 1.038 | 1.258 | 1.17 | 0.705 | 0.78 | 0.833 | 0.929 | 0.844 | 0.76 | 1.298 | 1.15 | 0.801 | 0.86 | 1.051 | 1.464 | 1 | 1.1 | 1.5 | 1.5 | 1.3 | 1 | 1.1 | 1.1 | 0.9 | 1.2 | 1 | 1 | 0.9 | 0.8 | 1.1 | 0.9 | 1 | 1 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 1 | 0.7 | 0.9 | 0.8 | 0.5 | 0.8 | 0.7 | 0.7 | 0.9 | 0.9 | 0.7 | 0.8 |
Inventory
| 1.191 | 1.172 | 1.279 | 1.224 | 1.228 | 1.779 | 2.47 | 1.672 | 2.295 | 1.728 | 1.498 | 1.411 | 1.287 | 0.918 | 1.333 | 1.416 | 1.545 | 1.523 | 1.363 | 1.217 | 1.274 | 1.301 | 1.325 | 1.482 | 1.466 | 1.5 | 1.429 | 1.341 | 1.212 | 0.766 | 1.263 | 1.256 | 1.271 | 1.649 | 1.528 | 1.294 | 1.289 | 1.143 | 0.992 | 1.237 | 1.616 | 1.729 | 1.664 | 1.611 | 1.122 | 1.021 | 1.058 | 1.243 | 1.124 | 1.128 | 1.257 | 1.467 | 1.585 | 1.028 | 1.168 | 1.321 | 1.15 | 1.318 | 1.502 | 1.153 | 1.2 | 1.177 | 1.181 | 1.345 | 1.085 | 1.385 | 1.459 | 1.188 | 1.317 | 1.262 | 1.332 | 1.923 | 2.007 | 1.515 | 1.769 | 1.032 | 0.95 | 1.04 | 1.025 | 1.376 | 1.378 | 1.479 | 1.119 | 1.093 | 0.846 | 0.654 | 0.85 | 1.037 | 1.205 | 1.134 | 1.234 | 1.186 | 1.259 | 1.199 | 1.325 | 1.465 | 1.465 | 1.071 | 1.096 | 1.3 | 1.2 | 1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.3 | 1.4 | 1.4 | 1.4 | 1.6 | 1.8 | 2.2 | 2.2 | 2.3 | 2.3 | 2.4 | 2.2 | 2.3 | 2.3 | 2 | 1.9 | 2.1 | 2.2 | 2.1 | 2.1 | 2.3 | 2.1 | 1.8 | 1.7 | 2.4 | 1.9 | 1.2 | 1.1 |
Other Current Assets
| 0.303 | 0.435 | 0.409 | 0.368 | 0.526 | 0.622 | 0.32 | 0.387 | 0.3 | 0.478 | 0.468 | 0.193 | 0.159 | 0.278 | 0.344 | 0.26 | 0.293 | 0.22 | 0.228 | 0.336 | 0.269 | 0.261 | 0.264 | 0.36 | 0.147 | 0.198 | 0.225 | 0.158 | 0.144 | 0.197 | 0.196 | 0.525 | 0.382 | 0.491 | 0.437 | 0.49 | 0.478 | 0.438 | 0.4 | 0.42 | 0.56 | 0.595 | 0.375 | 0.408 | 0.414 | 0.41 | 0.482 | 0.353 | 0.431 | 0.391 | 0.391 | 0.465 | 0.35 | 0.419 | 0.345 | 0.549 | 0.403 | 0.456 | 0.708 | 0.664 | 0.604 | 0.684 | 0.543 | 0.582 | 0.401 | 0.61 | 0.407 | 0.715 | 1.223 | 0.811 | 0.79 | 0.912 | 0.584 | 0.698 | 0.633 | 0.658 | 0.543 | 0.525 | 0.576 | 0.739 | 0.448 | 0.495 | 0.506 | 0.473 | 0.454 | 0.522 | 0.547 | 0.64 | 0.625 | 0.545 | 0.49 | 0.608 | 0.47 | 0.552 | 0.392 | 0.394 | 0.429 | 0.418 | 0.391 | 0.4 | 0.4 | 0.4 | 0.4 | 0.9 | 0.8 | 0.9 | 0.7 | 0.7 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.4 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 | 0.4 | 0.2 | 0.2 | 0.1 | 0.2 | 0.4 | 0.1 |
Total Current Assets
| 12.485 | 13.143 | 12.43 | 12.253 | 11.616 | 11.363 | 11.242 | 9.971 | 10.875 | 11.079 | 12.312 | 11.583 | 12.962 | 11.784 | 12.653 | 11.247 | 12.148 | 12.113 | 12.542 | 11.567 | 12.701 | 11.698 | 13.142 | 11.687 | 13.244 | 12.528 | 13.42 | 11.851 | 15.565 | 14.128 | 14.979 | 13.969 | 15.581 | 14.342 | 15.94 | 14.518 | 16.929 | 15.739 | 16.99 | 14.663 | 14.638 | 14.535 | 16.185 | 14.307 | 14.545 | 13.656 | 15.091 | 12.623 | 15.815 | 14.841 | 15.642 | 13.973 | 15.122 | 14.185 | 14.505 | 12.79 | 13.44 | 12.965 | 17.678 | 17.657 | 16.722 | 15.401 | 16.094 | 15.785 | 15.271 | 14.725 | 15.767 | 15.759 | 15.231 | 14.57 | 15.664 | 14.947 | 13.792 | 13.095 | 13.954 | 13.965 | 13.521 | 13.02 | 13.913 | 13.423 | 14.325 | 13.936 | 13.676 | 12.998 | 12.29 | 11.646 | 11.308 | 10.601 | 10.303 | 9.869 | 9.651 | 9.547 | 9.12 | 8.759 | 8.388 | 7.895 | 7.237 | 7.053 | 6.544 | 6 | 5.6 | 5.4 | 5 | 4.7 | 4.2 | 3.9 | 3.9 | 3.8 | 3.8 | 3.6 | 3.5 | 3.8 | 3.8 | 3.8 | 3.9 | 3.8 | 3.8 | 3.7 | 3.8 | 4 | 3.6 | 3.4 | 3.9 | 3.7 | 3.7 | 3.5 | 3.5 | 3.7 | 3.5 | 3.3 | 4.4 | 4.3 | 3.7 | 4.1 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.668 | 0.659 | 0.617 | 0.619 | 0.557 | 0.514 | 0.537 | 0.559 | 0.616 | 0.603 | 0.629 | 0.659 | 0.664 | 0.642 | 0.667 | 0.674 | 0.696 | 0.71 | 0.745 | 0.781 | 0.814 | 0.783 | 0.803 | 0.828 | 0.864 | 0.882 | 0.911 | 0.943 | 0.972 | 1 | 1.046 | 1.091 | 1.097 | 1.129 | 1.063 | 1.096 | 1.112 | 1.147 | 1.167 | 1.208 | 1.24 | 1.275 | 1.292 | 1.335 | 1.33 | 1.233 | 1.213 | 1.236 | 1.214 | 1.212 | 1.255 | 1.245 | 1.274 | 1.239 | 1.173 | 1.209 | 1.213 | 1.066 | 1.016 | 0.947 | 0.861 | 0.901 | 0.923 | 0.952 | 0.924 | 0.945 | 0.947 | 0.953 | 0.962 | 0.95 | 0.838 | 0.849 | 0.872 | 0.881 | 0.918 | 0.948 | 0.957 | 0.983 | 1.004 | 0.998 | 0.997 | 1.022 | 1.032 | 1.026 | 1.047 | 1.087 | 1.082 | 1.106 | 1.129 | 1.152 | 1.186 | 1.198 | 1.215 | 1.237 | 1.246 | 1.268 | 1.311 | 1.337 | 1.363 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1 | 0.9 |
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 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.009 | 0.022 | 0.035 | 0.048 | 0.061 | 0.074 | 0.087 | 0.1 | 0.113 | 0.126 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.5 | 0.8 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.009 | 0.022 | 0.035 | 0.048 | 0.061 | 0.074 | 0.087 | 0.1 | 0.113 | 0.126 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.5 | 0.8 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | -5.697 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0.102 | 0.034 | 0.02 | 0.487 | 0.048 | 0 | 0.161 | 0.111 | 0.185 | 0.032 | 0.115 | 0.438 | 0.227 | 0.301 | 0.214 | 0 | 0.232 | 0.125 | 0.303 | 0 | 0.235 | 0.209 | 0.264 | 0 | 0.022 | 0.002 | 0.005 | 0 | 0 | 0.075 | 0.042 | 0 | 0.233 | 0.233 | 0.233 | 0 | 0.223 | 0.223 | 0.223 | 0 | 0.229 | 0.229 | 0.201 | 0 | 0.217 | 0.217 | 0.217 | 0 | 0.224 | 0.224 | 0.224 | 0 | 0.218 | 0.218 | 0.218 | 0 | 0.263 | 0.263 | 0.443 | 0 | 0.356 | 0.356 | 0.356 | 0 | 0.223 | 0.223 | 0.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.02 | -0 | -0.048 | -0.514 | 5.697 | 0 | 0 | -0.032 | -0.115 | -0.438 | -0.227 | -0.301 | -0.214 | 0 | -0.228 | -0.117 | -0.292 | 0 | -0.216 | -0.186 | -0.238 | 0.03 | 0.011 | 0.035 | 0.035 | 0.059 | 0.048 | -0.023 | 0.013 | 0.059 | -0.17 | -0.167 | -0.163 | 0.074 | -0.152 | -0.153 | -0.145 | 0.068 | -0.176 | -0.18 | -0.162 | 0.009 | -0.212 | -0.217 | -0.217 | -1.236 | -0.214 | -0.205 | -0.195 | 0.038 | -0.171 | -0.162 | -0.152 | 0.075 | -0.179 | -0.126 | -0.339 | 0.113 | 0.004 | 0.029 | 0.141 | 0.546 | 0.28 | 0.282 | 0.314 | 0.323 | 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.108 | 0.109 | 0.109 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.148 | 0.148 | 0.144 | 0.349 | 0.349 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.1 | 0.3 | 0.9 | 0.9 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.7 | 0.7 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.5 | 0.5 | 0.7 | 0.5 | 0.5 | 0.6 |
Total Non-Current Assets
| 0.77 | 0.692 | 0.617 | 1.106 | 0.557 | 0.514 | 0.698 | 0.67 | 0.801 | 0.603 | 0.629 | 0.659 | 0.664 | 0.642 | 0.667 | 0.674 | 0.699 | 0.717 | 0.756 | 0.796 | 0.833 | 0.805 | 0.828 | 0.858 | 0.897 | 0.919 | 0.952 | 1.002 | 1.02 | 1.052 | 1.102 | 1.15 | 1.16 | 1.196 | 1.133 | 1.17 | 1.183 | 1.217 | 1.246 | 1.276 | 1.293 | 1.324 | 1.331 | 1.344 | 1.334 | 1.233 | 1.213 | 1.236 | 1.223 | 1.231 | 1.283 | 1.283 | 1.321 | 1.295 | 1.239 | 1.285 | 1.297 | 1.204 | 1.12 | 1.06 | 1.22 | 1.285 | 1.466 | 1.498 | 1.427 | 1.45 | 1.415 | 1.276 | 1.111 | 1.098 | 0.987 | 0.997 | 1.02 | 1.029 | 1.026 | 1.057 | 1.066 | 0.983 | 1.005 | 0.998 | 0.998 | 1.023 | 1.033 | 1.027 | 1.047 | 1.088 | 1.083 | 1.107 | 1.13 | 1.162 | 1.209 | 1.235 | 1.264 | 1.299 | 1.468 | 1.503 | 1.556 | 1.799 | 1.838 | 1.9 | 1.9 | 1.9 | 2 | 2.1 | 2.3 | 2.3 | 2.4 | 2.3 | 2.4 | 2.4 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2 | 2 | 2.1 | 2.1 | 2.2 | 2.1 | 2.1 | 2.1 | 2.1 | 1.9 | 1.9 | 2 | 1.9 | 1.6 | 1.5 |
Total Assets
| 13.254 | 13.835 | 13.047 | 13.359 | 12.173 | 11.877 | 11.94 | 10.64 | 11.676 | 11.681 | 12.941 | 12.242 | 13.626 | 12.426 | 13.32 | 11.92 | 12.847 | 12.83 | 13.298 | 12.363 | 13.534 | 12.503 | 13.97 | 12.545 | 14.141 | 13.447 | 14.372 | 12.853 | 16.585 | 15.18 | 16.081 | 15.119 | 16.741 | 15.538 | 17.073 | 15.688 | 18.112 | 16.956 | 18.236 | 15.939 | 15.93 | 15.859 | 17.516 | 15.651 | 15.88 | 14.889 | 16.304 | 13.859 | 17.038 | 16.072 | 16.926 | 15.256 | 16.442 | 15.481 | 15.744 | 14.075 | 14.737 | 14.169 | 18.798 | 18.716 | 17.942 | 16.686 | 17.559 | 17.284 | 16.698 | 16.174 | 17.182 | 17.034 | 16.342 | 15.668 | 16.651 | 15.944 | 14.812 | 14.124 | 14.98 | 15.022 | 14.587 | 14.003 | 14.917 | 14.421 | 15.323 | 14.959 | 14.709 | 14.025 | 13.338 | 12.734 | 12.391 | 11.707 | 11.432 | 11.031 | 10.86 | 10.782 | 10.384 | 10.058 | 9.856 | 9.397 | 8.792 | 8.852 | 8.382 | 7.9 | 7.5 | 7.3 | 7 | 6.8 | 6.5 | 6.2 | 6.3 | 6.1 | 6.2 | 6 | 5.6 | 5.9 | 5.9 | 5.9 | 6 | 5.9 | 5.9 | 5.8 | 5.9 | 6 | 5.6 | 5.5 | 6 | 5.9 | 5.8 | 5.6 | 5.6 | 5.8 | 5.4 | 5.2 | 6.4 | 6.2 | 5.3 | 5.6 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.513 | 0.337 | 0.419 | 0.134 | 0.166 | 0.156 | 0.442 | 0.03 | 0.097 | 0.416 | 0.368 | 0.411 | 0.087 | 0.026 | 0.058 | 0.032 | 0.041 | 0.095 | 0.032 | 0.071 | 0.308 | 0.09 | 0.142 | 0.187 | 0.123 | 0.473 | 0.285 | 0.354 | 0.348 | 0.085 | 0.124 | 0.083 | 0.11 | 0.096 | 0.348 | 0.097 | 0.537 | 0.178 | 0.208 | 0.141 | 0.198 | 0.105 | 0.209 | 0.386 | 0.136 | 0.162 | 0.142 | 0.151 | 0.163 | 0.126 | 0.128 | 0.4 | 0.267 | 0.558 | 0.389 | 0.208 | 0.092 | 0.259 | 0.375 | 0.322 | 0.206 | 0.137 | 0.335 | 0.188 | 0.231 | 0.219 | 0.534 | 0.123 | 0.214 | 0.17 | 0.169 | 0.19 | 0.243 | 0.19 | 0.442 | 0.148 | 0.207 | 0.201 | 0.358 | 0.172 | 0.199 | 0.476 | 0.605 | 0.31 | 0.22 | 0.19 | 0.324 | 0.189 | 0.341 | 0.174 | 0.263 | 0.214 | 0.218 | 0.197 | 0.236 | 0.178 | 0.18 | 0.224 | 0.243 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.5 | 0.3 | 0.2 | 0.2 | 0.3 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.5 | 0.2 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 |
Short 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.007 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.003 | 0.006 | 0.009 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.8 | 1.1 | 0.6 | 1.2 | 0.7 | 0.7 | 0.5 |
Tax Payables
| 0.164 | 0 | 0 | 0.176 | 0 | 0.396 | 0.097 | 0 | 0.151 | 0.231 | -0.212 | 0.089 | 0.058 | 0 | 0 | 0 | 0 | 0.317 | 0.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0.366 | 0.056 | 0.197 | 0.104 | 0.205 | 0 | 0.337 | 0.072 | 0.142 | 0 | 0.03 | 0.182 | 0.652 | 0 | 0.012 | 0.008 | 0.605 | 0.132 | 0.1 | 0.097 | 0.753 | 0.004 | 0.087 | 0.064 | 0.502 | 0.079 | 0.23 | 0.063 | 0.377 | -0.142 | 0.157 | 0.036 | 0.505 | 0.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0.015 | 0 | 0 | 0.141 | 0 | 0 | 0.032 | 0.089 | 0.19 | 0.129 | 0.19 | 0.19 | 0.152 | 0 | 0 | 0 | 0.387 | 0 | 0 | 0 | 0.254 | 0 | 0 | 0 | 0.034 | 0 | 0 | 0 | 0.252 | 0 | 0 | 0 | 0.118 | 0 | 0 | 0 | 0.227 | 0 | 0 | 0.01 | 0.17 | 0 | 0 | 0 | 0.217 | 0 | 0 | 0 | 0.224 | 0 | 0 | 0 | 0.083 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.356 | 0 | 0 | 1.08 | 0.14 | 0.643 | 0.893 | 0.725 | 0.645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.198 | 1.376 | 1.444 | 1.208 | 1.307 | 0.802 | 1.239 | 1.343 | 1.417 | 1.336 | 1.766 | 1.648 | 1.434 | 1.234 | 1.323 | 1.382 | 1.177 | 1.612 | 1.413 | 1.272 | 1.222 | 1.504 | 1.416 | 1.179 | 1.128 | 1.405 | 1.26 | 1.012 | 1.037 | 1.135 | 1.168 | 0.963 | 1.009 | 1.073 | 1.207 | 0.892 | 0.884 | 1.003 | 0.852 | 0.834 | 0.714 | 1.077 | 0.861 | 0.728 | 0.704 | 1.037 | 0.787 | 0.673 | 0.687 | 1.047 | 0.794 | 0.598 | 0.767 | 1.003 | 0.748 | 0.958 | 0.599 | 1.344 | 0.987 | 2.511 | 1.065 | 1.141 | 1.325 | 2.354 | 0.933 | 1.117 | 0.939 | 2.227 | 0.813 | 1.008 | 1.32 | 1.765 | 0.456 | 0.605 | 0.586 | 1.535 | 0.363 | 0.55 | 0.726 | 1.283 | 1.669 | 0.499 | 0.734 | 1.089 | 0.417 | 0.406 | 0.682 | 0.834 | 0.372 | 0.374 | 0.419 | 0.831 | 0.36 | 0.471 | 0.604 | 0.828 | 0.188 | 0.362 | 0.474 | 0.6 | 0.2 | 0.3 | 0.3 | 0.5 | 0 | 0.1 | 0.4 | 0.5 | 0.3 | 0.3 | 0.1 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.8 | 0.7 | 0.6 | 1.3 | 0.4 | 0.3 |
Total Current Liabilities
| 1.875 | 1.713 | 1.862 | 1.534 | 1.474 | 1.354 | 1.918 | 1.374 | 1.664 | 1.983 | 2.01 | 2.338 | 1.707 | 1.45 | 1.571 | 1.414 | 1.218 | 2.025 | 1.572 | 1.343 | 1.529 | 1.595 | 1.558 | 1.366 | 1.251 | 1.893 | 1.91 | 1.422 | 1.583 | 1.324 | 1.497 | 1.046 | 1.456 | 1.241 | 1.697 | 0.988 | 1.45 | 1.363 | 1.713 | 0.975 | 0.924 | 1.191 | 1.685 | 1.245 | 0.94 | 1.297 | 1.682 | 0.828 | 0.937 | 1.238 | 1.423 | 1.077 | 1.265 | 1.624 | 1.514 | 1.024 | 0.848 | 1.639 | 1.867 | 2.921 | 1.27 | 1.278 | 1.664 | 2.549 | 1.171 | 1.344 | 1.626 | 2.358 | 1.035 | 1.186 | 1.497 | 1.963 | 0.699 | 0.795 | 1.028 | 1.683 | 0.57 | 0.752 | 1.084 | 1.455 | 1.868 | 0.975 | 1.339 | 1.398 | 0.637 | 0.596 | 1.006 | 1.022 | 0.713 | 0.547 | 0.682 | 1.045 | 0.578 | 0.669 | 0.843 | 1.012 | 0.377 | 0.596 | 0.726 | 0.9 | 0.4 | 0.5 | 0.6 | 0.8 | 0.3 | 0.3 | 0.6 | 0.8 | 0.8 | 0.7 | 0.4 | 0.8 | 0.7 | 0.7 | 0.9 | 0.9 | 0.9 | 0.8 | 1 | 1.2 | 0.9 | 0.7 | 1.2 | 1.3 | 1.2 | 1.1 | 1.2 | 1.6 | 1.9 | 1.3 | 1.8 | 2 | 1.1 | 0.8 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.003 | 0 | 0.007 | 0.009 | 0.011 | 0.013 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.4 | 0.5 | 0.5 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 1 | 1 | 1 | 1 | 1.1 | 1.2 | 1.3 | 1.4 | 1 | 0.8 | 0.9 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0.02 | 0.436 | 0.048 | 0.04 | 0 | 0 | 0 | 0.032 | 0.198 | 0.083 | 0.227 | 0.301 | 0.214 | 0.152 | 0.232 | 0.125 | 0.303 | 0.387 | 0.235 | 0.209 | 0.264 | 0.254 | 0.022 | 0.002 | 0.005 | 0.034 | 0.094 | 0.075 | 0.042 | 0.252 | 0.242 | 0.211 | 0.169 | 0.118 | 0.154 | 0.212 | 0.261 | 0.227 | 0.225 | 0.25 | 0.201 | 0.17 | 0.154 | 0.129 | 0.203 | 0.194 | 0.174 | 0 | 0.098 | 0.065 | 0.011 | 0.028 | 0.008 | 0.004 | 0.058 | 0.018 | 0.152 | 0.138 | 0.143 | 0.079 | 0.03 | 0.029 | 0.038 | 0.111 | 0.154 | 0.14 | 0.034 | 0.034 | 0.034 | 0.034 | 0.06 | 0.06 | 0.06 | 0.06 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | -0.436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0.648 | 0.676 | 0.704 | 0.706 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | -0.1 | 0 | 0 | -0.2 | -0.2 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.2 |
Total Non-Current Liabilities
| 0 | 0 | 0.02 | 0.436 | 0.048 | 0.04 | 0.582 | 0 | 0.097 | 0.032 | 0.198 | 0.083 | 0.227 | 0.301 | 0.214 | 0.152 | 0.232 | 0.125 | 0.303 | 0.387 | 0.235 | 0.209 | 0.264 | 0.254 | 0.022 | 0.002 | 0.005 | 0.034 | 0.094 | 0.075 | 0.042 | 0.252 | 0.242 | 0.211 | 0.169 | 0.15 | 0.154 | 0.212 | 0.261 | 0.227 | 0.225 | 0.25 | 0.201 | 0.17 | 0.154 | 0.129 | 0.203 | 0.194 | 0.174 | 0.122 | 0.098 | 0.065 | 0.011 | 0.028 | 0.008 | 0.004 | 0.058 | 0.018 | 0.152 | 0.138 | 0.143 | 0.079 | 0.03 | 0.029 | 0.038 | 0.114 | 0.159 | 0.147 | 0.691 | 0.721 | 0.751 | 0.755 | 0.06 | 0.06 | 0.06 | 0.06 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.011 | 0.013 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.1 | 0.02 | 0.1 | 0.02 | 0.03 | 0.1 | 0.5 | 0.6 | 0.6 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.8 | 0.8 | 1 | 1 | 0.9 | 1 | 1 | 1 | 1.2 | 1.2 | 1.3 | 1.4 | 1 | 0.8 | 1.1 |
Total Liabilities
| 1.875 | 1.713 | 1.882 | 1.97 | 1.522 | 1.394 | 1.918 | 1.374 | 1.664 | 2.015 | 2.208 | 2.421 | 1.934 | 1.752 | 1.785 | 1.566 | 1.45 | 2.15 | 1.874 | 1.73 | 1.764 | 1.803 | 1.823 | 1.62 | 1.273 | 1.895 | 1.916 | 1.456 | 1.677 | 1.4 | 1.539 | 1.298 | 1.697 | 1.453 | 1.866 | 1.139 | 1.604 | 1.575 | 1.974 | 1.202 | 1.149 | 1.441 | 1.886 | 1.415 | 1.094 | 1.425 | 1.885 | 1.021 | 1.111 | 1.36 | 1.521 | 1.142 | 1.276 | 1.652 | 1.522 | 1.028 | 0.906 | 1.657 | 2.019 | 3.059 | 1.413 | 1.358 | 1.694 | 2.577 | 1.209 | 1.458 | 1.785 | 2.504 | 1.726 | 1.907 | 2.247 | 2.718 | 0.759 | 0.855 | 1.088 | 1.743 | 0.58 | 0.762 | 1.094 | 1.465 | 1.878 | 0.985 | 1.349 | 1.408 | 0.647 | 0.606 | 1.016 | 1.032 | 0.723 | 0.557 | 0.692 | 1.055 | 0.588 | 0.679 | 0.853 | 1.022 | 0.387 | 0.607 | 0.74 | 0.9 | 0.4 | 0.5 | 0.6 | 0.8 | 0.4 | 0.3 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 1.4 | 1.3 | 1.4 | 1.7 | 1.7 | 1.7 | 1.7 | 1.9 | 2 | 1.7 | 1.7 | 2.2 | 2.2 | 2.2 | 2.1 | 2.2 | 2.8 | 3.1 | 2.6 | 3.2 | 3 | 1.9 | 1.9 |
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 |
Common Stock
| 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.501 | 0.501 | 0.501 | 0.501 | 0.501 | 0.501 | 0.501 | 0.501 | 0.501 | 0.501 | 0.501 | 0.501 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.499 | 0.499 | 0.499 | 0.499 | 0.499 | 0.498 | 0.497 | 0.497 | 0.494 | 0.494 | 0.494 | 0.494 | 0.493 | 0.493 | 0.493 | 0.493 | 0.491 | 0.49 | 0.49 | 0.49 | 0.489 | 0.5 | 0.5 | 0.5 | 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 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 10.92 | 11.662 | 10.706 | 10.929 | 10.192 | 10.024 | 9.563 | 8.807 | 9.552 | 9.207 | 10.273 | 9.362 | 11.232 | 10.215 | 11.076 | 9.895 | 10.938 | 10.221 | 10.964 | 10.173 | 11.31 | 10.24 | 11.688 | 10.466 | 12.409 | 11.093 | 11.997 | 10.471 | 14.085 | 12.994 | 13.82 | 13.185 | 14.273 | 13.372 | 14.575 | 14.018 | 15.93 | 14.69 | 15.478 | 14.017 | 14.086 | 13.675 | 14.98 | 13.644 | 14.223 | 12.946 | 13.764 | 12.199 | 15.227 | 14.111 | 14.848 | 13.62 | 14.686 | 13.316 | 13.747 | 12.58 | 13.262 | 12.018 | 13.139 | 12.043 | 12.739 | 11.657 | 12.287 | 11.132 | 11.841 | 10.929 | 11.529 | 10.689 | 11.202 | 10.418 | 11.019 | 9.859 | 10.192 | 9.481 | 10.066 | 9.444 | 10.156 | 9.38 | 10.002 | 9.146 | 9.64 | 10.173 | 9.501 | 8.791 | 8.929 | 8.396 | 7.761 | 7.058 | 7.112 | 6.854 | 6.562 | 6.124 | 6.234 | 5.8 | 5.356 | 4.72 | 4.733 | 4.371 | 3.776 | 3.2 | 3.3 | 3 | 2.6 | 2.2 | 2.3 | 2.1 | 1.8 | 1.5 | 1.6 | 1.4 | 1.1 | 1 | 1.1 | 0.9 | 0.8 | 0.7 | 0.7 | 0.6 | 0.4 | 0.4 | 0.3 | 0.2 | 0.3 | 0.1 | 0 | 0 | -0.2 | -0.5 | -1.2 | -0.9 | -0.4 | -0.4 | -0.1 | 0.2 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.72 | -6.684 | -6.647 | -6.61 | -6.567 | -6.526 | -6.487 | 0 | -6.404 | -6.36 | 0 | 0.466 | 0.364 | 0.326 | 0.263 | 0.176 | 0.312 | 0.254 | 0.172 | 0.072 | 0.118 | 0.231 | 0.325 | 0.26 | 0.236 | 0.283 | 0.191 | 0.132 | 0.103 | 0.058 | 0.196 | 0.179 | 0.241 | 0.142 | 0.097 | 0.035 | 0.021 | 0.053 | 0.015 | 0.007 | 0.11 | 0.034 | -0.32 | -0.346 | -0.171 | -0.29 | -0.383 | -0.386 | -0.313 | -0.174 | -0.093 | -0.12 | -0.533 | -0.605 | -0.549 | -0.566 | -0.072 | -0.145 | -0.107 | -0.084 | -0.065 | -0.041 | -0.076 | -0.087 | -0.075 | -0.08 | -0.021 | -0.031 | -0.026 | -0.042 | -0.059 | -0.056 | -0.064 | -0.042 | -0.024 | -0.024 | -0.036 | -0.013 | -0.022 | -0.003 | 0.015 | 0.016 | 0.021 | -3.3 | -3.2 | -3.2 | -3.1 | -3 | -3 | -2.9 | -2.9 | -2.8 | -2.8 | -2.7 | -2.6 | -2.6 | -2.5 | -2.5 | -2.4 | -2.4 | -2.3 | -2.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.599 | 15.503 | 16.199 | 15.117 | 15.747 | 14.592 | 15.301 | 14.389 | 3.46 | 3.46 | 14.648 | 3.447 | 3.434 | 3.433 | 3.433 | 3.433 | 3.433 | 3.419 | 3.417 | 3.403 | 3.397 | 3.397 | 3.381 | 3.381 | 3.381 | 3.358 | 3.29 | 3.277 | 3.179 | 3.179 | 3.168 | 3.168 | 3.137 | 3.133 | 3.105 | 3.1 | 3.178 | 3.168 | 3.167 | 3.367 | 3.355 | 6.6 | 6.5 | 6.5 | 6.9 | 6.3 | 6.8 | 6.7 | 6.7 | 6.6 | 6.6 | 6.5 | 6.2 | 6.1 | 6 | 6.1 | 5.9 | 5.9 | 5.8 | 5.8 | 3.6 | 3.6 | 3.6 | 3.6 | 3.5 | 3.6 | 3.6 | 3.5 | 3.6 | 3.5 | 3.5 | 3.5 | 3.6 | 3.6 | 3.5 | 3.5 |
Total Shareholders Equity
| 11.379 | 12.122 | 11.165 | 11.389 | 10.651 | 10.484 | 10.023 | 9.267 | 10.012 | 9.666 | 10.733 | 9.821 | 11.691 | 10.675 | 11.536 | 10.354 | 11.398 | 10.68 | 11.423 | 10.633 | 11.769 | 10.7 | 12.148 | 10.925 | 12.869 | 11.552 | 12.457 | 11.397 | 14.908 | 13.78 | 14.542 | 13.82 | 15.044 | 14.085 | 15.207 | 14.549 | 16.507 | 15.381 | 16.263 | 14.737 | 14.782 | 14.418 | 15.63 | 14.236 | 14.786 | 13.464 | 14.419 | 12.838 | 15.927 | 14.713 | 15.405 | 14.114 | 15.166 | 13.829 | 14.222 | 13.047 | 13.831 | 12.512 | 16.78 | 15.658 | 16.529 | 15.328 | 15.865 | 14.706 | 15.488 | 14.716 | 15.397 | 14.53 | 14.616 | 13.761 | 14.404 | 13.226 | 14.053 | 13.269 | 13.892 | 13.279 | 14.007 | 13.242 | 13.823 | 12.956 | 13.445 | 13.974 | 13.36 | 12.617 | 12.69 | 12.128 | 11.375 | 10.675 | 10.71 | 10.473 | 10.169 | 9.726 | 9.796 | 9.379 | 9.003 | 8.376 | 8.406 | 8.245 | 7.642 | 7 | 7.1 | 6.8 | 6.4 | 6 | 6.1 | 5.9 | 5.6 | 5.3 | 5.4 | 5.2 | 4.7 | 4.5 | 4.6 | 4.5 | 4.3 | 4.2 | 4.2 | 4.1 | 4 | 4 | 3.9 | 3.8 | 3.8 | 3.7 | 3.6 | 3.5 | 3.4 | 3 | 2.3 | 2.6 | 3.2 | 3.2 | 3.4 | 3.7 |
Total Equity
| 11.379 | 12.122 | 11.165 | 11.389 | 10.651 | 10.484 | 10.023 | 9.267 | 10.012 | 9.666 | 10.733 | 9.821 | 11.691 | 10.675 | 11.536 | 10.354 | 11.398 | 10.68 | 11.423 | 10.633 | 11.769 | 10.7 | 12.148 | 10.925 | 12.869 | 11.552 | 12.457 | 11.397 | 14.908 | 13.78 | 14.542 | 13.82 | 15.044 | 14.085 | 15.207 | 14.549 | 16.507 | 15.381 | 16.263 | 14.737 | 14.782 | 14.418 | 15.63 | 14.236 | 14.786 | 13.464 | 14.419 | 12.838 | 15.927 | 14.713 | 15.405 | 14.114 | 15.166 | 13.829 | 14.222 | 13.047 | 13.831 | 12.512 | 16.78 | 15.658 | 16.529 | 15.328 | 15.865 | 14.706 | 15.488 | 14.716 | 15.397 | 14.53 | 14.616 | 13.761 | 14.404 | 13.226 | 14.053 | 13.269 | 13.892 | 13.279 | 14.007 | 13.242 | 13.823 | 12.956 | 13.445 | 13.974 | 13.36 | 12.617 | 12.69 | 12.128 | 11.375 | 10.675 | 10.71 | 10.473 | 10.169 | 9.726 | 9.796 | 9.379 | 9.003 | 8.376 | 8.406 | 8.245 | 7.642 | 7 | 7.1 | 6.8 | 6.4 | 6 | 6.1 | 5.9 | 5.6 | 5.3 | 5.4 | 5.2 | 4.7 | 4.5 | 4.6 | 4.5 | 4.3 | 4.2 | 4.2 | 4.1 | 4 | 4 | 3.9 | 3.8 | 3.8 | 3.7 | 3.6 | 3.5 | 3.4 | 3 | 2.3 | 2.6 | 3.2 | 3.2 | 3.4 | 3.7 |
Total Liabilities & Shareholders Equity
| 13.254 | 13.835 | 13.047 | 13.359 | 12.173 | 11.877 | 11.94 | 10.64 | 11.676 | 11.681 | 12.941 | 12.242 | 13.626 | 12.426 | 13.32 | 11.92 | 12.847 | 12.83 | 13.298 | 12.363 | 13.534 | 12.503 | 13.97 | 12.545 | 14.141 | 13.447 | 14.372 | 12.853 | 16.585 | 15.18 | 16.081 | 15.119 | 16.741 | 15.538 | 17.073 | 15.688 | 18.112 | 16.956 | 18.236 | 15.939 | 15.93 | 15.859 | 17.516 | 15.651 | 15.88 | 14.889 | 16.304 | 13.859 | 17.038 | 16.072 | 16.926 | 15.256 | 16.442 | 15.481 | 15.744 | 14.075 | 14.737 | 14.169 | 18.798 | 18.716 | 17.942 | 16.686 | 17.559 | 17.284 | 16.698 | 16.174 | 17.182 | 17.034 | 16.342 | 15.668 | 16.651 | 15.944 | 14.812 | 14.124 | 14.98 | 15.022 | 14.587 | 14.003 | 14.917 | 14.421 | 15.323 | 14.959 | 14.709 | 14.025 | 13.338 | 12.734 | 12.391 | 11.707 | 11.432 | 11.031 | 10.86 | 10.782 | 10.384 | 10.058 | 9.856 | 9.397 | 8.792 | 8.852 | 8.382 | 7.9 | 7.5 | 7.3 | 7 | 6.8 | 6.5 | 6.2 | 6.3 | 6.1 | 6.2 | 6 | 5.6 | 5.9 | 5.9 | 5.9 | 6 | 5.9 | 5.9 | 5.8 | 5.9 | 6 | 5.6 | 5.5 | 6 | 5.9 | 5.8 | 5.6 | 5.6 | 5.8 | 5.4 | 5.2 | 6.4 | 6.2 | 5.3 | 5.6 |