U.S. Gold Corp.
NASDAQ:USAU
6.25 (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 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1992 Q4 | 1991 Q4 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 3.381 | 5.574 | 2.637 | 3.964 | 6.014 | 7.823 | 5.283 | 4.204 | 6.318 | 9.112 | 3.678 | 7.138 | 10.772 | 13.645 | 13.993 | 7.307 | 1.737 | 2.75 | 1.206 | 1.919 | 3.539 | 2.197 | 3.194 | 4.055 | 6.194 | 7.646 | 8.374 | 5.428 | 4.347 | 0.155 | 0.043 | 0.063 | 0.149 | 0.056 | 0.701 | 0.617 | 0.543 | 0.327 | 0.446 | 0.033 | 0.135 | 0.258 | 0 | 0.603 | 0.108 | 0.324 | 0.759 | 0.741 | 1.123 | 3.275 | 0.739 | 0.544 | 0.747 | 0.345 | 0.466 | 0.614 | 0.786 | 2.507 | 2.373 | 4.485 | 7.272 | 12.525 | 15.136 | 16.021 | 16.352 | 17.642 | 18.156 | 16.926 | 15.661 | 14.138 | 13.881 | 13.563 | 12.88 | 14.044 | 14.979 | 12.71 | 10.458 | 9.281 | 8.222 | 6.699 | 5.601 | 6.806 | 3.937 | 4.258 | 2.068 | 2.5 | 3.097 | 2.591 | 4.371 | 3.656 | 2.838 | 15.006 | 11.871 | 10.236 | 20.823 | 17.915 | 16.253 | 13.65 | 12.4 | 8.4 | 9.5 | 8.1 | 9.9 | 9.2 | 10.7 | 7.5 | 6.7 | 7.4 | 6.7 | 6.8 | 6.7 | 7.7 | 8.9 | 8.5 | 0.4 | 0.5 | 0.5 | 0.7 | 0.1 | 0.4 | 0.7 | 3.4 | 2.7 | 3 | 4.3 | 4.3 | 4.9 | 10.9 | 10.1 | 11 | 10.9 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.381 | 5.574 | 2.637 | 3.964 | 6.014 | 7.823 | 5.283 | 4.204 | 6.318 | 9.112 | 3.678 | 7.138 | 10.772 | 13.645 | 13.993 | 7.307 | 1.737 | 2.75 | 1.206 | 1.919 | 3.539 | 2.197 | 3.194 | 4.055 | 6.194 | 7.646 | 8.374 | 5.428 | 4.347 | 0.155 | 0.043 | 0.063 | 0.149 | 0.056 | 0.701 | 0.617 | 0.543 | 0.327 | 0.446 | 0.033 | 0.135 | 0.258 | 0 | 0.603 | 0.108 | 0.324 | 0.759 | 0.741 | 1.123 | 3.275 | 0.739 | 0.544 | 0.747 | 0.345 | 0.466 | 0.614 | 0.786 | 2.507 | 2.373 | 4.485 | 7.272 | 12.525 | 15.136 | 16.021 | 16.352 | 17.642 | 18.156 | 16.926 | 15.661 | 14.138 | 13.881 | 13.563 | 12.88 | 14.044 | 14.979 | 12.71 | 10.458 | 9.281 | 8.222 | 6.699 | 5.601 | 6.806 | 3.937 | 4.258 | 2.068 | 2.5 | 3.097 | 2.591 | 4.371 | 3.656 | 2.838 | 15.006 | 11.871 | 10.236 | 20.823 | 17.915 | 16.253 | 13.65 | 12.4 | 8.4 | 9.5 | 8.1 | 9.9 | 9.2 | 10.7 | 7.5 | 6.7 | 7.4 | 6.7 | 6.8 | 6.7 | 7.7 | 8.9 | 8.5 | 0.4 | 0.5 | 0.5 | 0.7 | 0.1 | 0.4 | 0.7 | 3.4 | 2.7 | 3 | 4.3 | 4.3 | 4.9 | 10.9 | 10.1 | 11 | 10.9 |
Net Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.219 | 0.219 | 0.219 | 0.219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.816 | 1.258 | 1.392 | 1.617 | 2.746 | 3.376 | 3.292 | 2.672 | 2.171 | 2.865 | 2.961 | 3.315 | 3.663 | 2.659 | 3.014 | 3.21 | 3.16 | 2.308 | 2.651 | 3.015 | 2.605 | 2.763 | 4.09 | 3.838 | 4.63 | 3.573 | 4.867 | 5.495 | 5.344 | 5.974 | 5.069 | 5.07 | 3.381 | 2.571 | 3.51 | 3.789 | 4.047 | 2.629 | 4.376 | 4.567 | 6.254 | 5.846 | 7.12 | 6.207 | 6.43 | 5.708 | 5.052 | 6.879 | 8.397 | 7.927 | 12.237 | 7.828 | 8.846 | 7.37 | 5.661 | 7.988 | 9.43 | 7.032 | 7.611 | 6.941 | 12.177 | 11.521 | 9.372 | 11.369 | 17.641 | 12.248 | 17.66 | 18.045 | 16.241 | 11.1 | 17 | 9.8 | 12 | 7.8 | 8.2 | 7.6 | 10.1 | 9.5 | 9.8 | 8.8 | 8.5 | 8.7 | 9.4 | 9.3 | 12.1 | 15.4 | 19.4 | 13.8 | 15.8 | 14.4 | 14.4 | 11.2 | 12.6 | 13.7 | 9.9 | 8.9 | 5.5 | 4.4 | 2.9 | 3.1 | 2.6 | 2.1 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.945 | 0.987 | 1.329 | 1.269 | 1.336 | 1.557 | 1.391 | 1.865 | 2.089 | 2.268 | 2.072 | 2.021 | 2.291 | 2.272 | 2.182 | 2.722 | 2.903 | 2.913 | 3.818 | 3.801 | 2.932 | 3.324 | 4.608 | 5.333 | 5.462 | 5.109 | 5.295 | 5.748 | 6.872 | 5.973 | 5.587 | 4.485 | 2.201 | 1.634 | 1.97 | 2.183 | 1.977 | 1.71 | 1.743 | 2.292 | 2.121 | 2.538 | 4.111 | 3.537 | 2.189 | 1.874 | 1.98 | 2.303 | 2.369 | 2.579 | 3.038 | 4.512 | 2.537 | 3.562 | 2.407 | 2.631 | 2.855 | 2.913 | 3.4 | 4.466 | 5.435 | 6.568 | 3.371 | 4.374 | 5.925 | 4.366 | 6.776 | 6.244 | 4.651 | 4 | 4.4 | 4.3 | 3.3 | 3.5 | 3.7 | 2.4 | 2.9 | 3.5 | 3.2 | 3 | 4.4 | 2.4 | 2.2 | 1.6 | 2.3 | 5.5 | 12.9 | 7.6 | 8.1 | 15.5 | 11.8 | 11 | 7.8 | 6.9 | 7 | 4.7 | 3.5 | 3.2 | 2.2 | 1.2 | 1 | 1.2 |
Other Current Assets
| 0.748 | 0.949 | 0.395 | 0.519 | 0.504 | 0.61 | 0.464 | 0.584 | 0.87 | 0.788 | 0.401 | 0.743 | 0.835 | 0.43 | 0.368 | 0.511 | 0.389 | 0.213 | 0.546 | 0.469 | 0.628 | 0.613 | 0.213 | 0.269 | 0.814 | 0.632 | 0.603 | 0.553 | 0.775 | 0.442 | 0.415 | 0.212 | 0.216 | 0.123 | 0.057 | 0.073 | 0.083 | 0.069 | 0.207 | 0.169 | 0.127 | 0.007 | 0.066 | 0.199 | 0.141 | 0.081 | 0.116 | 0.19 | 0.501 | 0.116 | 0.096 | 0.155 | 0.162 | 0.127 | 0.328 | 0.252 | 0.209 | 0.087 | 0.189 | 0.213 | 0.254 | 0.126 | 0.195 | 0.372 | 0.357 | 0.098 | 0.207 | 0.429 | 0.428 | 0.231 | 0.285 | 0.315 | 0.371 | 0.08 | 0.148 | 0.33 | 0.372 | 0.13 | 0.18 | 0.225 | 0.306 | 0.092 | 0.201 | 0.381 | 0.347 | 0.111 | 0.721 | 0.758 | 0.486 | 0.456 | 1.052 | 1.388 | 1.125 | 0.386 | 1.381 | 0.912 | 0.698 | 0.585 | 1 | 0.6 | 0.6 | 0.5 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.6 | 0.7 | 0.6 | 0.6 | 0.5 | 0.4 | 0.8 | 0.8 | 0.6 | 0.9 | 0.4 | 1 | 0.5 | 1.4 | 0.5 | 0.5 | 0.4 | 0.6 | 0.3 | 0.2 | 0 | 0.2 | 0.1 | 0.2 |
Total Current Assets
| 4.129 | 6.523 | 3.032 | 4.482 | 6.518 | 8.433 | 5.747 | 4.788 | 7.188 | 9.899 | 4.079 | 7.882 | 11.607 | 14.076 | 14.58 | 8.037 | 2.345 | 3.182 | 1.752 | 2.388 | 4.167 | 2.81 | 3.406 | 4.324 | 7.008 | 8.278 | 8.976 | 6.353 | 8.672 | 3.358 | 2.702 | 2.996 | 3.251 | 4.261 | 5.691 | 5.372 | 5.163 | 4.656 | 5.787 | 5.235 | 5.598 | 6.219 | 4.997 | 5.997 | 6.181 | 6.468 | 6.096 | 7.4 | 8.44 | 8.928 | 6.922 | 9.396 | 10.08 | 10.564 | 9.475 | 11.029 | 12.238 | 14.81 | 14.833 | 15.865 | 17.385 | 18.533 | 19.805 | 22.077 | 23.814 | 24.865 | 23.836 | 24.623 | 24.097 | 23.893 | 23.916 | 26.473 | 24.436 | 24.108 | 24.171 | 22.263 | 23.271 | 23.435 | 19.631 | 22.922 | 18.97 | 19.004 | 15.891 | 13.529 | 13.757 | 15.619 | 13.763 | 14.361 | 16.265 | 21.8 | 22.537 | 29.138 | 28.739 | 34.69 | 38.818 | 43.262 | 41.239 | 35.127 | 28.5 | 30.4 | 24.2 | 23.9 | 21.9 | 21.8 | 21.3 | 21 | 20.2 | 21 | 19.2 | 20.3 | 18.4 | 19.8 | 20.2 | 23.7 | 22.1 | 33.4 | 22.8 | 25 | 31 | 27.1 | 24.3 | 24.3 | 23.8 | 20.3 | 18.5 | 13.6 | 12.7 | 16 | 14.6 | 14.7 | 14.4 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 14.877 | 14.899 | 14.921 | 14.922 | 14.871 | 14.893 | 14.915 | 16.725 | 16.747 | 16.771 | 16.795 | 16.642 | 16.558 | 16.529 | 16.53 | 16.59 | 6.293 | 6.297 | 6.232 | 6.234 | 4.249 | 4.252 | 4.254 | 4.256 | 4.235 | 4.177 | 4.177 | 4.177 | 4.121 | 0.016 | 0.016 | 0.028 | 0.04 | 0.051 | 0.071 | 0.095 | 0.097 | 0.121 | 0.161 | 0.165 | 0.192 | 0.219 | 0.242 | 0.284 | 0.374 | 0.425 | 0.499 | 0.566 | 0.638 | 0.698 | 0.783 | 0.911 | 1.03 | 0.963 | 0.787 | 0.831 | 0.942 | 1.117 | 1.25 | 1.305 | 1.126 | 1.1 | 0.928 | 0.857 | 0.878 | 0.686 | 0.588 | 0.593 | 0.666 | 0.784 | 0.831 | 0.891 | 0.861 | 0.847 | 0.765 | 1.784 | 1.934 | 2.028 | 2.246 | 2.471 | 2.68 | 2.858 | 3.235 | 3.745 | 4.131 | 4.564 | 6.841 | 7.46 | 8.329 | 9.21 | 10.336 | 11.425 | 12.499 | 13.226 | 6.438 | 6.183 | 5.347 | 5.007 | 3.8 | 3.6 | 3.7 | 3.5 | 3.4 | 3.5 | 3.6 | 3.4 | 3.2 | 3 | 2.7 | 2.3 | 2 | 2 | 2.1 | 2.2 | 2.4 | 2.5 | 2.6 | 2.6 | 3 | 3.1 | 3.2 | 3.1 | 3 | 3 | 2.8 | 2.3 | 1.4 | 1.4 | 1.3 | 1.3 | 1.4 |
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 | 1.083 | 1.084 | 1.084 | 1.084 | 1.083 | 1.084 | 1.084 | 1.084 | 1.083 | 1.084 | 1.084 | 1.084 | 1.083 | 1.083 | 1.084 | 1.084 | 1.083 | 1.521 | 1.456 | 1.453 | 1.453 | 1.453 | 1.453 | 1.299 | 1.242 | 1.186 | 1.124 | 1.021 | 0.754 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.144 | 11.144 | 11.144 | 11.144 | 0 | 0 | 0 | 9.957 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 6.164 | 6.164 | 4.177 | 4.177 | 0 | 0 | 0 | 4.177 | 0 | 4.177 | 4.121 | 0.274 | 0.287 | 0.3 | 0.313 | 0.326 | 0.339 | 0.345 | 0.365 | 0.365 | 0.365 | 0.365 | 0.142 | 0 | 0.011 | 0.051 | 0.092 | 0.133 | 0.174 | 0.215 | 0.256 | 0.297 | 0.337 | 2.766 | 2.532 | 1.94 | 1.313 | 0.653 | 0.76 | 0.867 | 1.012 | 1.176 | 1.34 | 1.504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.144 | 16.407 | 16.703 | 7.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.164 | 6.164 | 4.177 | 4.177 | 0 | 0 | 0 | 4.177 | 0 | 4.177 | 4.121 | 1.357 | 1.371 | 1.384 | 1.397 | 1.409 | 1.423 | 1.429 | 1.449 | 1.448 | 1.449 | 1.449 | 1.226 | 1.083 | 1.094 | 1.135 | 1.176 | 1.216 | 1.695 | 1.671 | 1.709 | 1.75 | 1.791 | 4.219 | 3.831 | 3.182 | 2.499 | 1.776 | 1.78 | 1.621 | 1.012 | 1.176 | 1.34 | 1.504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.144 | 11.144 | 11.144 | 11.144 | 11.144 | 16.407 | 16.703 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 1.134 | 1.159 | 0.909 | 0.845 | 0.845 | 0.858 | 0.833 | 0.833 | 0.833 | 0.833 | 0.833 | 0.833 | 0.833 | 0.719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.438 | 0.438 | 0.438 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.445 | 4.73 | 3.892 | 3.282 | 2.64 | 1.909 | 0.782 | 0.48 | 0.675 | 0.707 | 0.958 | 1.123 | 0.685 | 0.53 | 1.126 | 1.176 | 1.13 | 1.13 | 0.188 | 0.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.39 | 0.39 | 0.378 | 0.356 | -5.808 | -5.808 | -3.821 | -3.838 | 0.347 | 0.412 | 0.093 | 0.093 | 0.082 | -4.095 | -4.036 | 0.034 | 0.034 | 0.034 | 0.034 | 0.03 | 0.029 | 0.029 | 0.049 | 0.05 | 0.049 | 0.049 | 0.052 | 0.051 | 0.049 | 0.049 | 0.056 | 0.056 | 0.806 | 0.806 | 0.456 | 0.054 | 0.082 | 0.097 | 0.097 | 0.111 | 0.083 | 0.086 | 0.1 | 0.105 | 0.112 | 0.118 | 0.126 | 0.136 | 0.127 | 0.135 | 0.143 | 0.079 | 0.079 | 0.079 | 0.082 | 0.105 | 0.105 | 0.105 | 0.105 | 0.105 | 0.105 | 0.06 | 0.06 | 0.054 | 0.054 | 0.054 | 0.054 | 0.05 | 0.05 | 0.05 | 0.046 | 0.024 | 0.481 | 0.443 | 0.439 | 0.408 | 0.385 | 0.409 | 0.397 | 0.365 | 0.018 | 0.018 | 0.017 | 0.017 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 16.011 | 16.058 | 15.83 | 15.767 | 15.717 | 15.751 | 15.747 | 17.557 | 17.579 | 17.603 | 17.628 | 17.475 | 17.391 | 17.248 | 16.92 | 16.979 | 6.67 | 6.652 | 6.587 | 6.59 | 4.605 | 4.591 | 4.601 | 5.107 | 4.766 | 4.708 | 4.259 | 4.259 | 4.205 | 1.407 | 1.421 | 1.446 | 1.471 | 1.49 | 1.523 | 1.553 | 1.595 | 1.619 | 1.659 | 1.663 | 1.47 | 1.353 | 1.385 | 1.468 | 1.605 | 1.697 | 3 | 3.043 | 2.804 | 2.502 | 2.656 | 5.226 | 4.958 | 4.256 | 3.369 | 2.693 | 2.822 | 2.843 | 7.819 | 7.329 | 6.483 | 6.022 | 3.696 | 2.902 | 1.803 | 1.245 | 1.342 | 1.378 | 1.705 | 2.012 | 1.621 | 1.526 | 2.092 | 2.128 | 2 | 2.974 | 2.183 | 2.712 | 2.3 | 2.525 | 2.734 | 2.908 | 3.285 | 3.795 | 4.177 | 4.588 | 18.466 | 19.047 | 19.912 | 20.762 | 21.865 | 28.24 | 29.599 | 30.591 | 6.457 | 6.201 | 5.365 | 5.024 | 3.8 | 3.7 | 3.7 | 3.5 | 3.4 | 3.5 | 3.7 | 3.5 | 3.2 | 3 | 2.7 | 2.2 | 2 | 2 | 2.1 | 2.2 | 2.4 | 2.4 | 2.6 | 2.7 | 3 | 3.1 | 3.2 | 3.2 | 3.1 | 3 | 2.8 | 2.3 | 1.4 | 1.4 | 1.3 | 1.3 | 1.4 |
Total Assets
| 20.14 | 22.581 | 18.862 | 20.249 | 22.235 | 24.184 | 21.494 | 22.346 | 24.767 | 27.503 | 21.706 | 25.356 | 28.998 | 31.323 | 31.5 | 25.016 | 9.015 | 9.834 | 8.339 | 8.978 | 8.772 | 7.402 | 8.008 | 9.43 | 11.774 | 12.986 | 13.235 | 10.612 | 12.877 | 4.765 | 4.123 | 4.442 | 4.722 | 5.751 | 7.214 | 6.926 | 6.758 | 6.275 | 7.446 | 6.898 | 7.068 | 7.572 | 6.382 | 7.465 | 7.786 | 8.165 | 9.096 | 10.443 | 11.244 | 11.43 | 9.577 | 14.623 | 15.038 | 14.82 | 12.844 | 13.722 | 15.06 | 17.653 | 22.652 | 23.194 | 23.868 | 24.555 | 23.501 | 24.979 | 25.617 | 26.11 | 25.178 | 26.001 | 25.803 | 25.905 | 25.537 | 27.999 | 26.527 | 26.236 | 26.171 | 25.237 | 25.453 | 26.147 | 21.931 | 25.447 | 21.704 | 21.912 | 19.176 | 17.324 | 17.934 | 20.207 | 32.229 | 33.407 | 36.176 | 42.562 | 44.401 | 57.378 | 58.338 | 65.281 | 45.274 | 49.463 | 46.604 | 40.151 | 32.3 | 34.1 | 27.9 | 27.4 | 25.3 | 25.3 | 25 | 24.5 | 23.4 | 24 | 21.9 | 22.5 | 20.4 | 21.8 | 22.3 | 25.9 | 24.5 | 35.8 | 25.4 | 27.7 | 34 | 30.2 | 27.5 | 27.5 | 26.9 | 23.3 | 21.3 | 15.9 | 14.1 | 17.4 | 15.9 | 16 | 15.8 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.408 | 0.336 | 0 | 0.442 | 1.128 | 0.347 | 0 | 0.001 | 0.001 | 1.08 | 0.001 | 0.002 | 1.314 | 0.619 | 0.572 | 1.15 | 0.186 | 0.154 | 0.06 | 0.221 | 0.269 | 0.112 | 0.196 | 0.221 | 0.345 | 0.263 | 0.179 | 0.323 | 0.29 | 1.002 | 0.884 | 0.521 | 0.971 | 0.737 | 0.684 | 0.913 | 0.614 | 0.88 | 1.274 | 2.249 | 1.479 | 1.438 | 1.098 | 1.306 | 1.199 | 0.948 | 0.631 | 0.829 | 1.172 | 1.017 | 0.706 | 1.691 | 1.935 | 2.945 | 2.699 | 1.351 | 2.015 | 3.523 | 2.781 | 2.496 | 1.727 | 1.386 | 0.649 | 1.285 | 1.476 | 1.789 | 0.757 | 1.319 | 1.489 | 1.597 | 1.18 | 2.979 | 2.814 | 2.057 | 1.422 | 1.404 | 1.63 | 2.528 | 1.699 | 5.323 | 3.096 | 3.862 | 3.53 | 2.694 | 2.678 | 3.208 | 2.72 | 2.518 | 3.507 | 6.6 | 6.547 | 3.678 | 2.926 | 7.219 | 4.69 | 10.471 | 11.276 | 9.538 | 5.7 | 10.1 | 4.2 | 4.3 | 2.8 | 3.2 | 3.2 | 4.7 | 3.4 | 5.6 | 3.2 | 4.1 | 1.8 | 3 | 3.5 | 5.9 | 5.2 | 14.2 | 7.3 | 8.8 | 9.9 | 10 | 5.7 | 5.5 | 4.5 | 3.4 | 3.3 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0.053 | 0.057 | 0.057 | 0.045 | 0.018 | 0.032 | 0.04 | 0.039 | 0.043 | 0.056 | 0.052 | 0.052 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.67 | 0.95 | 1.068 | 1.129 | 1.856 | 2.774 | 2.803 | 2.964 | 2.817 | 3.211 | 3.366 | 2.557 | 2.97 | 1.742 | 1.706 | 2.342 | 1.876 | 1.472 | 1.739 | 0.951 | 0.121 | 1.471 | 1.732 | 1.025 | 2.154 | 1.367 | 2.533 | 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 | 3.018 | 2.978 | 2.978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.408 | -0.336 | -0 | -0.442 | -1.128 | -0.347 | -0 | -0.001 | -0.001 | -1.136 | -0.001 | -0.002 | -1.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.072 | 0 | 0 | 0 | 0.072 | 0 | 0 | 0 | 0.072 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.52 | 0.395 | 0.232 | 0.442 | 1.128 | 0.347 | 0.475 | 0.548 | 1.044 | 1.136 | 1.362 | 1.631 | 1.314 | 0 | 0 | 0 | 0.034 | 0.003 | 0.018 | 0.038 | 0.024 | 0.048 | 0.046 | 0.027 | 0.027 | 0.023 | 0.021 | 0.518 | 4.328 | 0.03 | 0.098 | 0.144 | 0.132 | 0.087 | 0.146 | 0.175 | 0.307 | 0.21 | 0.252 | 0.59 | 0.819 | 0.929 | 1.413 | 1.382 | 0.949 | 1.084 | 1.043 | 1.069 | 1.012 | 1.099 | 1.092 | 2.571 | 2.404 | 2.34 | 0.705 | 1.087 | 1.734 | 1.738 | 1.297 | 1.624 | 1.499 | 1.689 | 0.74 | 0.696 | 0.88 | 0.702 | 0.734 | 0.771 | 0.735 | 0.976 | 0.625 | 0.621 | 0.619 | 0.653 | 0.833 | 0.933 | 1.104 | 1.438 | 0.606 | 0.7 | 0.765 | 1.646 | 0.884 | 0.601 | 1.064 | 2.978 | 1.398 | 1.599 | 2.249 | 1.687 | 1.943 | 0.453 | 3.82 | 3.96 | 2.482 | 2.748 | 3.12 | 2.878 | 2 | 2.2 | 1.5 | 2.1 | 1.9 | 1.8 | 2.4 | 1.8 | 1.3 | 0.6 | 1 | 1.1 | 1.2 | 1.3 | 0.9 | 1 | 0.9 | 1.1 | 0.9 | 2.2 | 1.3 | 1.5 | 2.5 | 1.8 | 2.6 | 1.4 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 0.573 | 0.453 | 0.289 | 0.488 | 1.147 | 0.379 | 0.515 | 0.587 | 1.087 | 1.136 | 1.414 | 1.683 | 1.332 | 0.619 | 0.572 | 1.15 | 0.22 | 0.158 | 0.078 | 0.259 | 0.293 | 0.16 | 0.242 | 0.249 | 0.372 | 0.286 | 0.2 | 0.841 | 4.619 | 2.774 | 1.932 | 1.733 | 2.233 | 2.752 | 3.603 | 3.89 | 3.885 | 3.979 | 4.737 | 6.205 | 4.855 | 5.337 | 4.253 | 4.394 | 4.49 | 3.908 | 3.146 | 3.637 | 3.136 | 2.237 | 3.269 | 5.993 | 5.364 | 7.439 | 4.77 | 4.97 | 4.749 | 6.261 | 4.078 | 4.121 | 3.225 | 3.075 | 1.389 | 1.981 | 2.356 | 2.491 | 1.491 | 2.089 | 2.224 | 2.573 | 1.805 | 3.6 | 3.433 | 2.71 | 2.255 | 2.337 | 2.734 | 3.966 | 2.305 | 6.023 | 3.861 | 5.508 | 4.414 | 3.294 | 3.742 | 6.186 | 4.117 | 4.117 | 5.757 | 8.287 | 8.49 | 10.024 | 9.724 | 14.157 | 7.172 | 13.22 | 14.396 | 12.416 | 7.7 | 12.3 | 5.7 | 6.4 | 4.7 | 5 | 5.6 | 6.5 | 4.7 | 6.2 | 4.2 | 5.2 | 3 | 4.3 | 4.4 | 6.9 | 6.1 | 15.3 | 8.2 | 11 | 11.2 | 11.5 | 8.2 | 7.3 | 7.1 | 4.8 | 4.6 | 2.7 | 2.6 | 1.3 | 1.5 | 1.4 | 2.1 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.003 | 0.013 | 0.028 | 0.031 | 0 | 0 | 0.005 | 0 | 0.009 | 0.009 | 0.027 | 0.04 | 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 | 0 | 0 | 0 | 0 | 0 | 0.5 | 1.5 | 3.8 | 3.9 | 10.687 | 11.32 | 12.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.9 | 0 | 0 | 3.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.687 | -3.82 | -4.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.646 | 0.646 | 0.646 | 0.647 | 0.948 | 0.948 | 0.948 | 0.948 | 0.841 | 0.841 | 0.841 | 0.841 | 0.9 | 0.9 | 0.9 | 0.9 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.2 | 0.2 | 0.8 | 0.8 | 0.9 | 0.9 | 1.1 | 1.1 | 1.1 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
Other Non-Current Liabilities
| 5.981 | 4.225 | 3.44 | 3.015 | 4.502 | 4.517 | 1.954 | 1.559 | 1.766 | 2.7 | 0.254 | 0.248 | 0.21 | 0.205 | 0.195 | 0.19 | 0.172 | 0.168 | 0.095 | 0.093 | 0.091 | 0.089 | 0.087 | 0.085 | 0.061 | 0.023 | 0.021 | 0.518 | 0.024 | 0.035 | 0.054 | 0.072 | 0.096 | 0.107 | 0.125 | 0.143 | 0.161 | 0.179 | 0.197 | 0.215 | 0.233 | 0.25 | 0.467 | 0.567 | 1.167 | 1.267 | 1.366 | 1.467 | 1.6 | 1.667 | 1.767 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.219 | 0.381 | 0.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 3.687 | 3.82 | 4.133 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | -0.1 | 0.1 | 0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | -0.1 | 0.1 |
Total Non-Current Liabilities
| 6.415 | 4.668 | 3.898 | 3.476 | 4.933 | 4.947 | 1.96 | 1.559 | 1.775 | 2.709 | 0.282 | 0.288 | 0.225 | 0.205 | 0.195 | 0.19 | 0.172 | 0.168 | 0.095 | 0.093 | 0.091 | 0.089 | 0.087 | 0.085 | 0.061 | 0.023 | 0.021 | 0.518 | 0.024 | 0.035 | 0.054 | 0.072 | 0.096 | 0.107 | 0.125 | 0.143 | 0.161 | 0.179 | 0.197 | 0.215 | 0.233 | 0.25 | 0.467 | 0.567 | 1.167 | 1.267 | 1.366 | 1.467 | 1.6 | 1.667 | 1.767 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.219 | 0.381 | 0.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0.646 | 1.146 | 2.146 | 4.447 | 4.848 | 11.635 | 12.268 | 13.081 | 0.841 | 0.841 | 0.841 | 0.841 | 0.9 | 1 | 0.9 | 1 | 1 | 1 | 1 | 1 | 1 | 0.9 | 1 | 1 | 0.9 | 1 | 0.9 | 0.9 | 0.8 | 2.6 | 0.3 | 0.3 | 4.6 | 0.8 | 0.8 | 0.9 | 1.1 | 1.1 | 1.1 | 1 | 0.8 | 0.9 | 0.8 | 0.7 | 0.9 |
Total Liabilities
| 6.988 | 5.121 | 4.187 | 3.964 | 6.079 | 5.326 | 2.475 | 2.146 | 2.862 | 3.845 | 1.696 | 1.972 | 1.557 | 0.824 | 0.767 | 1.34 | 0.393 | 0.326 | 0.173 | 0.352 | 0.384 | 0.249 | 0.329 | 0.333 | 0.433 | 0.286 | 0.2 | 0.841 | 4.643 | 2.809 | 1.986 | 1.805 | 2.328 | 2.859 | 3.729 | 4.034 | 4.046 | 4.158 | 4.934 | 6.42 | 5.088 | 5.587 | 4.72 | 4.961 | 5.656 | 5.175 | 4.512 | 5.104 | 4.736 | 3.904 | 5.035 | 5.993 | 5.364 | 7.439 | 4.77 | 4.97 | 4.749 | 6.261 | 4.078 | 4.34 | 3.606 | 3.456 | 1.389 | 1.981 | 2.356 | 2.491 | 1.491 | 2.089 | 2.224 | 2.573 | 1.805 | 3.6 | 3.433 | 2.71 | 2.255 | 2.337 | 2.734 | 3.966 | 2.305 | 6.022 | 3.861 | 5.508 | 4.414 | 3.294 | 3.742 | 6.185 | 4.763 | 5.263 | 7.903 | 12.734 | 13.338 | 21.659 | 21.992 | 27.238 | 8.013 | 14.061 | 15.237 | 13.257 | 8.6 | 13.3 | 6.6 | 7.4 | 5.7 | 6 | 6.6 | 7.5 | 5.7 | 7.1 | 5.2 | 6.2 | 3.9 | 5.3 | 5.3 | 7.8 | 6.9 | 17.9 | 8.5 | 11.3 | 15.8 | 12.3 | 9 | 8.2 | 8.2 | 5.9 | 5.7 | 3.7 | 3.4 | 2.2 | 2.3 | 2.1 | 3 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.503 | 1.1 | 0.63 | 4.045 | 4.082 | 1.635 | 1.857 | 1.857 | 1.777 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.011 | 0.011 | 0.009 | 0.009 | 0.009 | 0.009 | 0.008 | 0.008 | 0.008 | 0.008 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.004 | 0.003 | 0.003 | 0.024 | 0.024 | 0.021 | 0.02 | 0.019 | 0.018 | 0.018 | 0.018 | 0.016 | 0.014 | 0.012 | 0.001 | 0.004 | 0.004 | 0.004 | 0.002 | 0.005 | 3.926 | 3.301 | 2.776 | 2.593 | 2.411 | 2.411 | 2.411 | 2.105 | 2.105 | 1.755 | 1.755 | 1.756 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 8.929 | 8.928 | 8.918 | 8.918 | 8.918 | 8.918 | 8.869 | 8.869 | 8.869 | 8.869 | 8.869 | 8.869 | 8.869 | 8.869 | 8.846 | 8.77 | 8.688 | 8.59 | 8.576 | 8.493 | 8.487 | 8.475 | 8.465 | 8.413 | 8.361 | 8.656 | 8.603 | 8.588 | 8.527 | 8.497 | 8.497 | 8.497 | 8.497 | 8.505 | 8.53 | 8.465 | 8.494 | 8.454 | 8.454 | 8.538 | 8.492 | 8.48 | 8.565 | 8.548 | 8.278 | 8 | 7.6 | 5.2 | 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 |
Retained Earnings
| -77.173 | -72.848 | -70.789 | -69.104 | -68.845 | -65.951 | -63.642 | -61.748 | -59.851 | -57.906 | -56.153 | -51.818 | -47.525 | -43.975 | -41.09 | -37.39 | -32.545 | -31.588 | -30.772 | -29.811 | -29.606 | -26.275 | -24.784 | -22.71 | -19.71 | -18.229 | -17.048 | -15.276 | -13.848 | -27.626 | -27.398 | -26.898 | -26.638 | -25.711 | -25.037 | -24.587 | -24.608 | -24.491 | -23.597 | -22.928 | -21.421 | -20.662 | -20.119 | -19.272 | -18.934 | -18.053 | -16.433 | -15.651 | -14.403 | -13.428 | -16.384 | -12.202 | -11.023 | -10.17 | -9.328 | -8.489 | -6.774 | -5.535 | -3.924 | 2.614 | 4.23 | 5.207 | 6.32 | 7.344 | 7.737 | 8.342 | 8.474 | 8.773 | 8.732 | 8.848 | 9.673 | 10.485 | 9.553 | 10.133 | 10.559 | 9.577 | 9.646 | 9.254 | 6.041 | 5.894 | 4.368 | 3.201 | 1.671 | 0.939 | 1.101 | 0.93 | 13.683 | 14.532 | 14.92 | 16.83 | 18.546 | 23.329 | 23.611 | 25.403 | 24.768 | 23.566 | 20.514 | 17.635 | 15.1 | 13.2 | 15.8 | 14.8 | 15.5 | 14.1 | 13.5 | 12.1 | 12.3 | 11.6 | 11.2 | 10.8 | 10.7 | 10.5 | 11.8 | 10.8 | 10.4 | 10.6 | 9.9 | 9.4 | 11.3 | 11 | 11.6 | 12.4 | 11.8 | 10.4 | 8.7 | 8.7 | 7.3 | 10 | 8.5 | 8.5 | 7.5 |
Accumulated Other Comprehensive Income/Loss
| 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0.041 | 0 | -0.027 | -0.022 | -0.018 | -0.014 | -0.011 | -0.009 | -0.007 | -0.005 | -0.003 | -0.001 | 0 | 0 | 0 | 0 | -1.094 | 0 | 0 | 2.868 | -26 | -1.039 | -1.015 | -0.991 | -0.967 | -0.927 | -0.894 | -0.867 | -0.84 | -0.817 | -0.775 | -11.967 | -11.916 | -11.841 | -12.017 | -11.945 | -11.886 | -11.792 | -11.665 | -12.345 | 9 | -13.876 | -13.734 | -13.591 | -13.418 | -13.276 | -13.138 | -13.005 | -12.886 | -12.748 | -12.652 | -12.566 | -12.492 | -12.437 | -12.373 | -12.277 | -12.205 | -12.156 | -12.045 | -11.934 | -11.822 | -11.666 | -11.472 | -11.262 | -11.052 | -10.856 | -10.532 | -10.208 | -9.951 | -9.695 | -9.179 | -9.006 | -8.887 | 0.691 | 0.485 | 0.48 | 0.099 | -0.208 | -0.248 | -0.003 | 0.083 | -5.034 | -4.727 | -4.302 | -3.878 | -3.5 | -3.2 | -2.9 | -2.6 | -7.2 | -6.9 | -6.6 | -6.2 | -6 | -5.7 | -5.6 | -5.5 | -5.3 | -5.2 | -5 | -4.9 | -4.7 | -4.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 90.315 | 90.298 | 85.455 | 85.38 | 84.991 | 84.799 | 82.644 | 81.939 | 81.747 | 81.555 | 76.157 | 75.196 | 74.959 | 74.508 | 71.816 | 61.088 | 41.186 | 41.111 | 38.927 | 38.424 | 37.983 | 33.415 | 32.448 | 31.792 | 31.035 | 30.911 | 30.067 | 25.032 | 22.07 | 30.675 | 29.028 | 28.432 | 25.53 | 50.556 | 25.475 | 22.933 | 23.153 | 22.942 | 22.665 | 21.89 | 21.858 | 21.076 | 20.493 | 20.447 | 31.276 | 31.204 | 31.102 | 22.305 | 22.153 | 22.137 | 22.015 | 21.792 | 22.338 | -0.378 | 22.35 | 22.056 | 21.758 | 21.427 | 21.086 | 20.508 | 20.167 | 19.909 | 19.671 | 19.437 | 19.221 | 18.9 | 18.78 | 18.665 | 18.354 | 18.001 | 17.626 | 17.384 | 16.982 | 16.728 | 16.548 | 16.33 | 15.923 | 15.618 | 15.786 | 15.46 | 15.095 | 14.627 | 14.289 | 13.773 | 13.6 | 13.482 | 4.587 | 4.598 | 4.408 | 4.405 | 4.271 | 4.184 | 4.2 | 4.065 | 9.046 | 7.998 | 6.607 | 4.859 | 4.1 | 3.2 | 3.2 | 7.8 | 11.3 | 12.1 | 11.5 | 11.1 | 11.4 | 11 | 11.1 | 11 | 11.1 | 11.2 | 10.2 | 12.2 | 11.9 | 11.8 | 7 | 7 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 7 | 6.9 | 3.5 | 3.4 | 5.2 | 5.1 | 5.4 | 5.3 |
Total Shareholders Equity
| 13.152 | 17.46 | 14.675 | 16.285 | 16.155 | 18.858 | 19.019 | 20.2 | 21.904 | 23.658 | 20.01 | 23.385 | 27.441 | 30.5 | 30.733 | 23.676 | 8.622 | 9.508 | 8.166 | 8.626 | 8.388 | 7.153 | 7.679 | 9.097 | 11.341 | 12.7 | 13.035 | 9.771 | 8.234 | 1.956 | 2.137 | 2.637 | 2.394 | 2.892 | 3.485 | 2.892 | 2.712 | 2.117 | 2.511 | 0.478 | 1.98 | 1.985 | 1.662 | 2.505 | 2.13 | 2.99 | 4.584 | 5.339 | 6.508 | 7.526 | 4.542 | 8.629 | 9.673 | 7.381 | 8.074 | 8.752 | 10.311 | 11.392 | 18.574 | 18.854 | 20.261 | 21.099 | 22.112 | 22.998 | 23.261 | 23.619 | 23.686 | 23.912 | 23.579 | 23.332 | 23.733 | 24.399 | 23.095 | 23.526 | 23.916 | 22.9 | 22.719 | 22.181 | 19.627 | 19.425 | 17.843 | 16.404 | 14.762 | 14.03 | 14.193 | 14.022 | 27.465 | 28.144 | 28.274 | 29.828 | 31.063 | 35.719 | 36.346 | 38.043 | 37.261 | 35.402 | 31.366 | 26.894 | 23.7 | 20.8 | 21.3 | 20 | 19.6 | 19.3 | 18.4 | 17 | 17.7 | 16.9 | 16.7 | 16.3 | 16.5 | 16.5 | 17 | 18.1 | 17.6 | 17.9 | 16.9 | 16.4 | 18.2 | 17.9 | 18.5 | 19.3 | 18.7 | 17.4 | 15.6 | 12.2 | 10.7 | 15.2 | 13.6 | 13.9 | 12.8 |
Total Equity
| 13.152 | 17.46 | 14.675 | 16.285 | 16.155 | 18.858 | 19.019 | 20.2 | 21.904 | 23.658 | 20.01 | 23.385 | 27.441 | 30.5 | 30.733 | 23.676 | 8.622 | 9.508 | 8.166 | 8.626 | 8.388 | 7.153 | 7.679 | 9.097 | 11.341 | 12.7 | 13.035 | 9.771 | 8.234 | 1.956 | 2.137 | 2.637 | 2.394 | 2.892 | 3.485 | 2.892 | 2.712 | 2.117 | 2.511 | 0.478 | 1.98 | 1.985 | 1.662 | 2.505 | 2.13 | 2.99 | 4.584 | 5.339 | 6.508 | 7.526 | 4.542 | 8.629 | 9.673 | 7.381 | 8.074 | 8.752 | 10.311 | 11.392 | 18.574 | 18.854 | 20.261 | 21.099 | 22.112 | 22.998 | 23.261 | 23.619 | 23.686 | 23.912 | 23.579 | 23.332 | 23.733 | 24.399 | 23.095 | 23.526 | 23.916 | 22.9 | 22.719 | 22.181 | 19.627 | 19.425 | 17.843 | 16.404 | 14.762 | 14.03 | 14.193 | 14.022 | 27.465 | 28.144 | 28.274 | 29.828 | 31.063 | 35.719 | 36.346 | 38.043 | 37.261 | 35.402 | 31.366 | 26.894 | 23.7 | 20.8 | 21.3 | 20 | 19.6 | 19.3 | 18.4 | 17 | 17.7 | 16.9 | 16.7 | 16.3 | 16.5 | 16.5 | 17 | 18.1 | 17.6 | 17.9 | 16.9 | 16.4 | 18.2 | 17.9 | 18.5 | 19.3 | 18.7 | 17.4 | 15.6 | 12.2 | 10.7 | 15.2 | 13.6 | 13.9 | 12.8 |
Total Liabilities & Shareholders Equity
| 20.14 | 22.581 | 18.862 | 20.249 | 22.235 | 24.184 | 21.494 | 22.346 | 24.767 | 27.503 | 21.706 | 25.356 | 28.998 | 31.323 | 31.5 | 25.016 | 9.015 | 9.834 | 8.339 | 8.978 | 8.772 | 7.402 | 8.008 | 9.43 | 11.774 | 12.986 | 13.235 | 10.612 | 12.877 | 4.765 | 4.123 | 4.442 | 4.722 | 5.751 | 7.214 | 6.926 | 6.758 | 6.275 | 7.446 | 6.898 | 7.068 | 7.572 | 6.382 | 7.465 | 7.786 | 8.165 | 9.096 | 10.443 | 11.244 | 11.43 | 9.577 | 14.623 | 15.038 | 14.82 | 12.844 | 13.722 | 15.06 | 17.653 | 22.652 | 23.194 | 23.868 | 24.555 | 23.501 | 24.979 | 25.617 | 26.11 | 25.178 | 26.001 | 25.803 | 25.905 | 25.537 | 27.999 | 26.527 | 26.236 | 26.171 | 25.237 | 25.453 | 26.147 | 21.931 | 25.447 | 21.704 | 21.912 | 19.176 | 17.324 | 17.934 | 20.207 | 32.229 | 33.407 | 36.176 | 42.562 | 44.401 | 57.378 | 58.338 | 65.281 | 45.274 | 49.463 | 46.604 | 40.151 | 32.3 | 34.1 | 27.9 | 27.4 | 25.3 | 25.3 | 25 | 24.5 | 23.4 | 24 | 21.9 | 22.5 | 20.4 | 21.8 | 22.3 | 25.9 | 24.5 | 35.8 | 25.4 | 27.7 | 34 | 30.2 | 27.5 | 27.5 | 26.9 | 23.3 | 21.3 | 15.9 | 14.1 | 17.4 | 15.9 | 16 | 15.8 |