Veru Inc.
NASDAQ:VERU
0.7337 (USD) • At close November 4, 2024
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 | 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 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 29.151 | 34.738 | 40.579 | 9.625 | 16.213 | 23.498 | 46.927 | 80.191 | 100.551 | 112.016 | 116.104 | 122.36 | 123.156 | 136.675 | 30.921 | 13.589 | 15.394 | 2.558 | 4.175 | 6.295 | 8.039 | 5.897 | 8.979 | 3.76 | 5.577 | 8.972 | 3.572 | 3.278 | 2.671 | 1.242 | 3.485 | 2.385 | 3.211 | 2.791 | 3.672 | 4.106 | 2.625 | 2.934 | 4.569 | 5.796 | 4.142 | 5.941 | 7.991 | 8.922 | 11.878 | 6.147 | 4.275 | 5.291 | 8.287 | 6.272 | 4.661 | 4.313 | 3.347 | 2.674 | 3.639 | 2.919 | 3.815 | 5.167 | 3.184 | 2.81 | 3.346 | 1.546 | 3.191 | 1.922 | 1.587 | 2.464 | 1.604 | 0.799 | 1.856 | 1.672 | 1.198 | 1.827 | 2.208 | 1.737 | 1.004 | 1.775 | 1.543 | 1.783 | 1.504 | 0.755 | 0.691 | 1.675 | 0.642 | 0.632 | 0.784 | 0.473 | 0.3 | 0.559 | 0.87 | 0.612 | 0.689 | 0.469 | 0.469 | 0.693 | 0.486 | 0.457 | 0.396 | 0.462 | 0.548 | 0.57 | 0.73 | 0.43 | 0.5 | 1.48 | 2.2 | 3.2 | 2.7 | 1.633 | 0.9 | 1.5 | 2.4 | 1.521 | 0.4 | 1.4 | 1.1 | 1.5 | 0.5 | 1.2 | 1.5 | 3.5 | 7.1 | 8.5 | 2.2 | 0 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0 | 0.3 | 1.5 | 0.4 | 1.1 | 3.5 | 0.2 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 29.151 | 34.738 | 40.579 | 9.625 | 16.213 | 23.498 | 46.927 | 80.191 | 100.551 | 112.016 | 116.104 | 122.36 | 123.156 | 136.675 | 30.921 | 13.589 | 15.394 | 2.558 | 4.175 | 6.295 | 8.039 | 5.897 | 8.979 | 3.76 | 5.577 | 8.972 | 3.572 | 3.278 | 2.671 | 1.242 | 3.485 | 2.385 | 3.211 | 2.791 | 3.672 | 4.106 | 2.625 | 2.934 | 4.569 | 5.796 | 4.142 | 5.941 | 7.991 | 8.922 | 11.878 | 6.147 | 4.275 | 5.291 | 8.287 | 6.272 | 4.661 | 4.313 | 3.347 | 2.674 | 3.639 | 2.919 | 3.815 | 5.167 | 3.184 | 2.81 | 3.346 | 1.546 | 3.191 | 1.922 | 1.587 | 2.464 | 1.604 | 0.799 | 1.856 | 1.672 | 1.198 | 1.827 | 2.208 | 1.737 | 1.004 | 1.775 | 1.543 | 1.783 | 1.504 | 0.755 | 0.691 | 1.675 | 0.642 | 0.632 | 0.784 | 0.473 | 0.3 | 0.559 | 0.87 | 0.612 | 0.689 | 0.469 | 0.469 | 0.693 | 0.486 | 0.457 | 0.396 | 0.462 | 0.548 | 0.57 | 0.73 | 0.43 | 0.5 | 1.48 | 2.2 | 3.2 | 2.7 | 1.633 | 0.9 | 1.5 | 2.4 | 1.521 | 0.4 | 1.4 | 1.1 | 1.5 | 0.5 | 1.2 | 1.5 | 3.5 | 7.1 | 8.5 | 2.2 | 0 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0 | 0.3 | 1.5 | 0.4 | 1.1 | 3.5 | 0.2 |
Net Receivables
| 1.642 | 2.785 | 2.383 | 4.507 | 13.619 | 4.206 | 3.864 | 3.551 | 8.303 | 10.635 | 10.572 | 8.794 | 13.314 | 5.149 | 4.156 | 5.227 | 4.144 | 5.802 | 5.97 | 5.021 | 4.767 | 4.027 | 2.487 | 3.973 | 3.669 | 2.969 | 3 | 3.555 | 5.797 | 7.313 | 8.393 | 10.778 | 18.666 | 18.6 | 17.712 | 14.11 | 14.335 | 12.472 | 5.836 | 2.944 | 5.498 | 2.638 | 2.749 | 2.441 | 0.926 | 7.42 | 7.869 | 7.296 | 4.748 | 4.466 | 4.792 | 2.305 | 1.367 | 3.206 | 2.387 | 4.489 | 1.307 | 3.851 | 4.086 | 7.874 | 5.166 | 6.062 | 3.444 | 6.81 | 5.965 | 5.495 | 6.007 | 6.08 | 3.934 | 4.115 | 3.694 | 3.161 | 1.914 | 2.416 | 3.068 | 2.04 | 2.184 | 2.158 | 1.429 | 1.451 | 2.51 | 1.725 | 2.717 | 2.055 | 1.798 | 1.513 | 3.181 | 2.421 | 1.327 | 1.769 | 1.223 | 1.431 | 1.324 | 0.789 | 0.955 | 0.848 | 0.554 | 1.303 | 0.664 | 1.57 | 1.3 | 0.83 | 0.5 | 1.138 | 0.9 | 0.5 | 0.7 | 0.611 | 0.4 | 0.4 | 0.4 | 0.415 | 0.8 | 0.7 | 0.5 | 0.4 | 0.5 | 0.4 | 1.2 | 2.7 | 3.2 | 2.9 | 0.4 | 1.5 | 3.1 | 2.6 | 0.9 | 0.7 | 3 | 3.4 | 0.7 | 0.7 | 4.5 | 2.4 | 0.7 | 2.6 |
Inventory
| 4.942 | 4.805 | 6.912 | 6.697 | 6.49 | 7.665 | 8.733 | 8.619 | 7.723 | 6.415 | 4.9 | 5.574 | 6.946 | 7.795 | 6.666 | 6.704 | 5.194 | 6.016 | 4.595 | 3.647 | 3.131 | 2.998 | 2.698 | 2.302 | 2.654 | 3.589 | 3.067 | 2.768 | 2.765 | 2.538 | 2.522 | 2.493 | 2.337 | 2.192 | 1.562 | 1.745 | 2.546 | 2.809 | 3.465 | 2.983 | 3.029 | 4.125 | 2.533 | 2.459 | 2.816 | 2.48 | 1.823 | 1.458 | 1.33 | 1.118 | 1.202 | 2.027 | 2.128 | 1.539 | 2.842 | 2.194 | 2.551 | 1.025 | 1.744 | 1.203 | 2.115 | 1.576 | 1.817 | 1.323 | 2.161 | 1.967 | 1.785 | 1.373 | 1.627 | 1.481 | 1.361 | 1.012 | 1.291 | 0.962 | 1.051 | 0.884 | 0.88 | 0.843 | 1.489 | 1.413 | 0.913 | 0.787 | 0.923 | 1.092 | 0.983 | 1.314 | 0.904 | 0.913 | 1.169 | 0.727 | 0.536 | 0.604 | 0.368 | 0.538 | 0.492 | 0.491 | 1.174 | 1.252 | 1.267 | 1.02 | 0.82 | 1.24 | 1.5 | 0.925 | 0.8 | 0.8 | 0.6 | 0.947 | 0.5 | 0.7 | 0.9 | 3.193 | 2.2 | 2.9 | 2.9 | 3.2 | 4.5 | 5 | 7.6 | 5 | 2.6 | 2.7 | 2.9 | 2.1 | 2.3 | 2.5 | 2.7 | 2.7 | 3 | 2.8 | 2.4 | 1.7 | 1.6 | 2.2 | 1.9 | 1.4 |
Other Current Assets
| 2.741 | 2.809 | 3.47 | 1.098 | 1.366 | 7.919 | 13.485 | 12.409 | 11.785 | 11.396 | 14.131 | 10.025 | 10.99 | 3.933 | 3.324 | 1.495 | 2.126 | 3.084 | 2.075 | 1.843 | 1.206 | 1.221 | 1.208 | 1.148 | 0.958 | 0.63 | 0.625 | 0.697 | 0.801 | 0.608 | 0.721 | 2.66 | 0.788 | 0.639 | 0.596 | 1.625 | 1.346 | 1.083 | 0.582 | 1.349 | 2.031 | 2.409 | 3.005 | 3.066 | 2.762 | 2.842 | 2.801 | 2.781 | 1.112 | 1.127 | 1.016 | 1.102 | 2.274 | 2.231 | 2.105 | 2.19 | 2.599 | 2.731 | 0.069 | 2.716 | 2.198 | 2.136 | 2.057 | 2.226 | 2.021 | 1.742 | 1.39 | 1.311 | 0.611 | 0.654 | 0.613 | 0.651 | 0.05 | 0.049 | 0.419 | 0.344 | 0.365 | 0.216 | 0.327 | 0.271 | 0.453 | 0.17 | 0.242 | 0.353 | 0.541 | 0.445 | 0.224 | 0.244 | 0.363 | 0.229 | 0.261 | 0.12 | 0.25 | 0.157 | 0.178 | 0.192 | 0.256 | 0.273 | 0.405 | 0.48 | 0.51 | 0.24 | 0.2 | 0.395 | 0.2 | 0.1 | 0.5 | 0.294 | 0.7 | 0.6 | 0.7 | 3.914 | 0.3 | 0.1 | 4.1 | 4.2 | 5.3 | 4.3 | 0.7 | 1.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.4 | 0.4 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 |
Total Current Assets
| 38.476 | 45.137 | 53.345 | 23.506 | 43.221 | 43.288 | 73.009 | 104.769 | 128.361 | 140.461 | 145.707 | 151.753 | 154.406 | 156.052 | 47.567 | 27.015 | 26.859 | 17.46 | 16.816 | 16.807 | 17.143 | 14.143 | 15.373 | 11.183 | 12.858 | 16.16 | 10.265 | 10.298 | 12.035 | 11.701 | 15.122 | 18.315 | 25.002 | 24.223 | 23.542 | 21.586 | 20.853 | 19.298 | 14.451 | 13.073 | 14.701 | 15.113 | 16.278 | 16.889 | 18.383 | 18.89 | 16.768 | 16.826 | 15.476 | 12.983 | 11.672 | 9.747 | 9.116 | 9.651 | 10.973 | 11.791 | 10.341 | 12.774 | 11.668 | 14.603 | 12.824 | 11.32 | 10.509 | 12.281 | 11.734 | 11.669 | 10.787 | 9.563 | 8.027 | 7.922 | 6.866 | 6.651 | 6.124 | 5.573 | 5.542 | 5.044 | 4.972 | 5 | 4.749 | 3.89 | 4.566 | 4.357 | 4.524 | 4.133 | 4.107 | 3.746 | 4.609 | 4.137 | 3.729 | 3.337 | 2.71 | 2.624 | 2.41 | 2.177 | 2.111 | 1.988 | 2.379 | 3.29 | 2.883 | 3.64 | 3.36 | 2.74 | 2.7 | 3.939 | 4.1 | 4.6 | 4.5 | 3.485 | 2.5 | 3.2 | 4.4 | 9.276 | 3.7 | 5.1 | 8.6 | 9.3 | 10.8 | 10.9 | 11 | 12.3 | 13.1 | 14.3 | 5.7 | 3.9 | 5.7 | 5.5 | 3.9 | 3.6 | 6.2 | 6.6 | 3.8 | 4.2 | 6.6 | 5.8 | 6.2 | 4.3 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5.248 | 5.482 | 5.694 | 5.985 | 5.988 | 6.196 | 6.027 | 5.973 | 6.052 | 6.158 | 1.738 | 1.562 | 1.461 | 1.438 | 1.549 | 1.665 | 1.328 | 1.408 | 1.49 | 0.352 | 0.315 | 0.321 | 0.362 | 0.405 | 0.466 | 0.469 | 0.513 | 0.556 | 0.672 | 0.736 | 0.798 | 0.825 | 0.916 | 1.016 | 1.128 | 1.24 | 1.354 | 1.374 | 1.473 | 1.602 | 1.752 | 1.891 | 2.033 | 2.095 | 2.22 | 2.349 | 2.448 | 2.35 | 2.29 | 2.028 | 1.965 | 1.979 | 2.084 | 2.193 | 2.306 | 2.398 | 2.498 | 2.595 | 2.708 | 2.822 | 2.563 | 1.744 | 1.447 | 1.495 | 1.503 | 1.542 | 1.478 | 1.379 | 1.166 | 1.103 | 0.978 | 0.607 | 0.354 | 0.323 | 0.334 | 0.358 | 0.359 | 0.312 | 0.185 | 0.174 | 0.215 | 0.24 | 0.274 | 0.356 | 0.471 | 0.562 | 0.687 | 0.759 | 0.768 | 0.807 | 0.908 | 0.986 | 1.06 | 1.163 | 1.261 | 1.393 | 1.55 | 1.73 | 1.867 | 1.96 | 2.03 | 2.18 | 2.3 | 2.53 | 2.6 | 2.7 | 2.8 | 2.864 | 3.1 | 3.2 | 3.5 | 0.236 | 4 | 3.8 | 0.2 | 0.2 | 0.3 | 0.3 | 2.9 | 2.9 | 2.9 | 2.8 | 2.9 | 2.9 | 3 | 3.1 | 3.1 | 3.2 | 1.7 | 1.7 | 1.7 | 1.5 | 1.1 | 0.8 | 0.7 | 0.7 |
Goodwill
| 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 6.879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.76 | 0.16 | 0.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.006 | 0.024 | 0.042 | 3.96 | 3.977 | 3.995 | 4.013 | 4.031 | 4.049 | 4.067 | 4.085 | 4.102 | 5.752 | 19.931 | 20.01 | 20.089 | 20.168 | 20.246 | 20.323 | 20.4 | 20.478 | 20.547 | 20.615 | 20.684 | 20.753 | 20.793 | 20.833 | 20.873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0.044 | 0.078 | 0.117 | 0.154 | 0.179 | 0.213 | 0.25 | 0 | 0.288 | 0.317 | 0.332 | 0.373 | 0 | 0 | 0.408 | 0.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.7 | 0 | 0 | 0 | 0.3 | 0.2 | 1.3 | 1.3 | 0 | 0 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0 | 0.8 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 6.879 | 6.879 | 6.879 | 6.885 | 6.903 | 6.921 | 10.838 | 10.856 | 10.874 | 10.892 | 10.91 | 10.928 | 10.946 | 10.963 | 10.981 | 12.631 | 26.81 | 26.889 | 26.968 | 27.047 | 27.125 | 27.202 | 27.279 | 27.357 | 27.425 | 27.494 | 27.563 | 27.632 | 27.672 | 27.712 | 27.752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0.044 | 0.078 | 0.117 | 0.154 | 0.179 | 0.213 | 0.25 | 0 | 0.288 | 0.317 | 0.332 | 0.373 | 0 | 0 | 0.408 | 0.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.76 | 0.16 | 0.83 | 0 | 0.924 | 0.9 | 0 | 0 | 0.996 | 0 | 0 | 0 | 0 | 2.7 | 0 | 0 | 0 | 0.3 | 0.2 | 1.3 | 1.3 | 0 | 0 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0 | 0.8 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0.229 | 0.346 | 0.538 | 0 | 4.438 | 0 | 0 | 0.714 | 1.428 | 1.428 | 0 | -1.562 | 0 | -1.438 | -1.549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.423 | 7.838 | 7.838 | 7.838 | 7.838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.479 | 12.636 | 12.789 | 12.707 | 13.098 | 13.07 | 13.052 | 12.966 | 13.006 | 13.019 | 12.931 | 13.025 | 12.38 | 9.436 | 9.429 | 9.467 | 8.628 | 8.633 | 8.586 | 8.434 | 8.574 | 8.57 | 8.547 | 8.544 | 12.194 | 13.481 | 12.124 | 8.827 | 9.027 | 9.013 | 8.873 | 11.457 | 14.509 | 14.509 | 14.509 | 14.509 | 14.806 | 15.073 | 16.832 | 16.832 | 16.048 | 16.048 | 16.048 | 16.048 | 11.148 | 11.148 | 11.148 | 11.148 | 7.6 | 7.6 | 7.6 | 7.6 | 4 | 4 | 4 | 4 | 1.028 | 1.028 | 1.028 | 1.028 | 1,600 | 0 | 1,600 | 2.008 | 0 | 1,202 | 825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.32 | 1.32 | 1.322 | 1.512 | 1.548 | 0.779 | 0.856 | 0.848 | 0.857 | 0.866 | 0.878 | 2.441 | 0.881 | 4.7 | 4.811 | 0.766 | 1.562 | 1.486 | 0.676 | 0.989 | 0.684 | 0.776 | 0.774 | 0.965 | 0.527 | 0.591 | 0.16 | 0.156 | 0.183 | 0.179 | 0.179 | 8.027 | 0.191 | 0.142 | 0.138 | 0.137 | 0.151 | 0.149 | 0.157 | 0.166 | 0.175 | 0.158 | 0.147 | 0.138 | 0.127 | 0.127 | 0.122 | 0.122 | 0.118 | 0.122 | 0.118 | 0.116 | 0.12 | 0.121 | 0.117 | 0.179 | 0.169 | 0.102 | 0.089 | 0.088 | -1,599.943 | 0.057 | -1,599.944 | -1.953 | 0.249 | -1,201.752 | -824.753 | 0.252 | 0.196 | 0.192 | 0.191 | 0.188 | 0.187 | 0.187 | 0.229 | 0.234 | 0.232 | 0.231 | 0.233 | 0.252 | 0.251 | 0.253 | 0.52 | 0.259 | 0.258 | 0.253 | 0.25 | 0.667 | 0.677 | 0.256 | 0.258 | 0.722 | 0.625 | 0.69 | 0.697 | 0.739 | 0.793 | 0.857 | 0.891 | 0.15 | 0.77 | 0.15 | 1.1 | 0.166 | 0.1 | 1.2 | 2 | 0.994 | 2 | 2.2 | 2.2 | 4.227 | -0.1 | 2.6 | 5.6 | 4.3 | 3.9 | 4 | 2 | 2.1 | 3.2 | 3.1 | 2.6 | 2.6 | 2.4 | 2.5 | 2.5 | 3.3 | 2.5 | 2.4 | 2.4 | 2.5 | 2.6 | 2.5 | 1.3 | 1.4 |
Total Non-Current Assets
| 26.156 | 26.663 | 27.222 | 27.09 | 31.974 | 26.965 | 30.774 | 31.357 | 32.217 | 32.364 | 26.458 | 26.393 | 25.668 | 25.1 | 25.221 | 24.529 | 38.329 | 38.416 | 37.72 | 36.822 | 36.698 | 36.869 | 36.962 | 37.27 | 40.613 | 42.035 | 40.783 | 45.008 | 45.392 | 45.477 | 45.439 | 20.309 | 15.616 | 15.667 | 15.775 | 15.886 | 16.312 | 16.596 | 18.462 | 18.6 | 17.975 | 18.097 | 18.228 | 18.281 | 13.495 | 13.625 | 13.718 | 13.62 | 10.008 | 9.75 | 9.682 | 9.696 | 6.204 | 6.313 | 6.424 | 6.577 | 3.696 | 3.726 | 3.825 | 3.937 | 2.62 | 1.801 | 1.503 | 1.55 | 1.752 | 1.79 | 1.725 | 1.63 | 1.361 | 1.295 | 1.17 | 0.795 | 0.541 | 0.51 | 0.574 | 0.636 | 0.669 | 0.66 | 0.572 | 0.605 | 0.679 | 0.743 | 0.793 | 0.903 | 1.046 | 1.146 | 1.31 | 1.425 | 1.445 | 1.472 | 1.608 | 1.707 | 1.685 | 1.852 | 1.958 | 2.132 | 2.343 | 2.587 | 2.758 | 2.87 | 2.96 | 3.16 | 3.4 | 3.62 | 3.6 | 3.9 | 4.8 | 4.854 | 5.1 | 5.4 | 5.7 | 4.463 | 6.6 | 6.4 | 5.8 | 4.5 | 4.5 | 4.5 | 6.2 | 6.3 | 6.1 | 5.9 | 6.2 | 6.2 | 6.2 | 6.4 | 6.4 | 6.5 | 5 | 5 | 4.1 | 4 | 3.7 | 3.3 | 2 | 2.1 |
Total Assets
| 64.632 | 71.8 | 80.567 | 50.596 | 75.195 | 70.254 | 103.782 | 136.126 | 160.577 | 172.825 | 172.165 | 178.147 | 180.073 | 181.151 | 72.788 | 51.544 | 65.188 | 55.876 | 54.536 | 53.629 | 53.841 | 51.012 | 52.335 | 48.453 | 53.471 | 58.195 | 51.048 | 55.306 | 57.427 | 57.178 | 60.561 | 38.624 | 40.618 | 39.89 | 39.317 | 37.472 | 37.165 | 35.894 | 32.913 | 31.673 | 32.675 | 33.211 | 34.506 | 35.17 | 31.878 | 32.514 | 30.486 | 30.446 | 25.484 | 22.733 | 21.354 | 19.443 | 15.32 | 15.964 | 17.397 | 18.368 | 14.037 | 16.499 | 15.493 | 18.54 | 15.444 | 13.121 | 12.012 | 13.831 | 13.486 | 13.459 | 12.511 | 11.194 | 9.388 | 9.217 | 8.036 | 7.446 | 6.665 | 6.082 | 6.116 | 5.679 | 5.641 | 5.66 | 5.321 | 4.495 | 5.245 | 5.101 | 5.317 | 5.036 | 5.152 | 4.892 | 5.919 | 5.563 | 5.175 | 4.808 | 4.318 | 4.331 | 4.096 | 4.03 | 4.069 | 4.121 | 4.722 | 5.877 | 5.641 | 6.51 | 6.32 | 5.9 | 6.1 | 7.559 | 7.7 | 8.5 | 9.3 | 8.339 | 7.6 | 8.6 | 10.1 | 13.739 | 10.3 | 11.5 | 14.4 | 13.8 | 15.3 | 15.4 | 17.2 | 18.6 | 19.2 | 20.2 | 11.9 | 10.1 | 11.9 | 11.9 | 10.3 | 10.1 | 11.2 | 11.6 | 7.9 | 8.2 | 10.3 | 9.1 | 8.2 | 6.4 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3.018 | 2.464 | 10.518 | 14.577 | 18.119 | 17.237 | 10.567 | 22.003 | 6.936 | 7.518 | 4.088 | 3.41 | 4.928 | 5.722 | 3.275 | 2.813 | 3.773 | 4.236 | 3.828 | 3.125 | 3.135 | 2.525 | 2.104 | 3.226 | 3.462 | 3.54 | 2.517 | 2.686 | 1.916 | 1.435 | 1.266 | 0.701 | 1.059 | 1.021 | 1.148 | 1.077 | 0.931 | 1.478 | 1.153 | 1.125 | 1.213 | 1.496 | 1.176 | 0.904 | 1.378 | 1.711 | 1.499 | 1.775 | 1.879 | 0.749 | 0.956 | 1.077 | 0.573 | 0.325 | 0.86 | 0.587 | 0.617 | 0.576 | 0.625 | 0.602 | 1.158 | 0.937 | 1.047 | 0.621 | 1.073 | 0.628 | 1.13 | 0.806 | 0.698 | 1.083 | 0.89 | 0.599 | 0.456 | 0.564 | 0.893 | 0.559 | 0.351 | 0.318 | 0.327 | 0.399 | 0.591 | 0.302 | 0.639 | 0.372 | 0.382 | 0.412 | 0.905 | 0.525 | 0.581 | 0.707 | 0.418 | 0.459 | 0.333 | 0.515 | 0.73 | 0.428 | 0.503 | 1.319 | 0.519 | 0.61 | 0.5 | 0.52 | 0.4 | 0.474 | 0.3 | 0.4 | 0.6 | 0.875 | 0.8 | 0.8 | 1.6 | 1.122 | 1.1 | 1.1 | 1.2 | 1.1 | 1.1 | 1.2 | 2.8 | 1.7 | 1.5 | 1.5 | 0.6 | 0.9 | 1.8 | 1.6 | 0.8 | 1.2 | 1.7 | 2.3 | 0.9 | 0.5 | 2.1 | 1.7 | 1 | 0 |
Short Term Debt
| 2.025 | 1.994 | 1.869 | 1.901 | 2.119 | 1.355 | 1.689 | 1.169 | 4.002 | 4.672 | 4.067 | 3.237 | 5.101 | 7.274 | 7.271 | 7.529 | 7.381 | 7.061 | 6.977 | 5.386 | 4.661 | 5.837 | 4.944 | 6.693 | 6.429 | 3.913 | 0 | 0 | 0 | 0 | 0 | -2,025 | 0 | 0 | 0 | -1,016 | 0 | 0 | 0 | -711 | 0 | -45.403 | -51.611 | -2,552 | -64.027 | 0 | -76.442 | 0 | -88.858 | 0 | -101.273 | 0 | 0 | -119.896 | -126.104 | -1,900 | -137.392 | 0 | -149.973 | 3.018 | -169.486 | 0 | -160.008 | 0 | 0 | -240.243 | -245.689 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.011 | 0.017 | 0.475 | 0.024 | 1.78 | 2.718 | 2.259 | 0.806 | 0.762 | 0.947 | 0.877 | 0.805 | 0.739 | 0.974 | 0.945 | 1.282 | 3.002 | 2.698 | 2.61 | 2.522 | 2.445 | 2.33 | 1.19 | 1.11 | 1.05 | 1 | 0.626 | 1.4 | 1.3 | 1 | 0.044 | 0.8 | 0.8 | 1.1 | 0.166 | 4.5 | 4.3 | 1.2 | 0.1 | 0.3 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 2 | 2.4 | 1.2 | 1.3 | 2.7 | 1.8 | 0.1 | 0.1 | 0.5 | 0.7 | 0.6 | 2.3 |
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 | 69.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.517 | 0.392 | 0.105 | -1.057 | 0.335 | 13.052 | 0.342 | 0.312 | 0.452 | 0.038 | 0.498 | 0.699 | 0.567 | 0.623 | 9,466.8 | 5.863 | 0 | 0 | 8,543.758 | 0 | 0 | 0.049 | 0.202 | 0.761 | 0.872 | 0.99 | 1.015 | 0.964 | 0 | 0 | 2,025 | 0 | 0 | 0 | 1,016 | 0 | 0 | 0 | 711 | 0 | 45.403 | 51.611 | 2,552 | 64.027 | 0 | 76.442 | 0 | 88.858 | 0 | 101.273 | 0 | 0 | 119.896 | 126.104 | 1,900 | 138.52 | 0 | 150.935 | 0.658 | 169.486 | 0 | 161.382 | 0 | 0 | 242.407 | 247.567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.205 | 0.562 | 0.732 | 0.522 | 0.645 | 0.432 | 0.479 | 0.625 | 0.649 | 0.636 | 0.678 | 0.692 | 1.733 | 0.261 | 0.277 | 0.382 | 0.495 | 0.558 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.049 | 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
| 5.577 | 4.592 | 3.846 | 3.696 | 8.506 | 20.333 | 14.773 | 17.923 | 16.559 | 8.54 | 5.748 | 8.622 | 6.484 | 5.305 | 5.894 | -9,462.414 | 0.356 | 5.523 | 6.103 | -8,538.248 | 3.868 | 2.91 | 2.646 | 3.432 | 2.069 | 2.263 | 2.722 | 1.787 | 1.991 | 1.973 | 3.108 | 2.645 | 3.928 | 3.895 | 3.328 | 3.148 | 3.674 | 3.168 | 2.294 | 2.253 | 2.175 | 3.63 | 3.711 | 2.503 | 3.44 | 4.576 | 4.15 | 4.085 | 3.247 | 4.249 | 2.971 | 1.216 | 0.93 | 1.033 | 0.834 | 1.352 | 0.028 | 3.757 | 1.364 | 1.117 | 2.687 | 1.779 | 0.025 | 2.411 | 2.309 | 0.051 | 0.049 | 1.608 | 1.465 | 1.475 | 0.991 | 0.982 | 0.858 | 0.65 | 0.99 | 0.676 | 0.655 | 0.01 | 0.007 | 0.011 | 0.009 | 0.006 | 0.034 | 0.011 | 0.009 | 0.007 | 0.01 | 0.134 | 0.101 | 0.068 | 0.035 | 0.134 | 0.101 | 0.068 | 0.395 | 0.376 | 0.507 | 0.386 | 0.414 | 1.31 | 1.07 | 1.11 | 0.9 | 1.6 | 0.5 | 0.7 | 0.5 | 1.254 | 0.6 | 0.5 | 0.7 | 4.761 | 0.7 | 0.4 | 4.8 | 4.9 | 4.8 | 4 | 3.3 | 2.5 | 1.6 | 1.5 | 4 | 2.9 | 0.6 | 0.5 | 0.4 | 0.3 | 0.3 | 0.6 | 2.1 | 2.3 | 0.4 | 0.3 | 0.1 | 2.9 |
Total Current Liabilities
| 10.62 | 9.566 | 16.625 | 20.279 | 27.686 | 39.26 | 40.08 | 41.438 | 27.809 | 21.181 | 13.941 | 15.767 | 17.212 | 18.867 | 17.063 | 14.727 | 17.373 | 16.82 | 16.909 | 14.02 | 11.663 | 11.272 | 9.742 | 13.553 | 12.72 | 10.588 | 6.229 | 5.488 | 4.871 | 3.408 | 4.374 | 3.346 | 4.987 | 4.916 | 4.477 | 4.225 | 4.606 | 4.645 | 3.447 | 3.378 | 3.388 | 5.126 | 4.887 | 3.407 | 4.818 | 6.287 | 5.649 | 5.86 | 5.126 | 4.998 | 3.927 | 2.293 | 1.503 | 1.359 | 1.694 | 1.938 | 1.774 | 4.332 | 2.951 | 5.394 | 3.845 | 2.717 | 2.446 | 3.032 | 3.383 | 2.843 | 3.056 | 2.415 | 2.163 | 2.558 | 1.88 | 1.581 | 1.314 | 1.215 | 1.883 | 1.235 | 1.22 | 0.901 | 1.084 | 1.408 | 1.268 | 2.52 | 3.871 | 3.267 | 1.846 | 1.817 | 2.541 | 2.228 | 3.219 | 1.774 | 1.705 | 1.921 | 2.211 | 4.143 | 3.822 | 3.414 | 3.532 | 4.15 | 3.263 | 3.11 | 2.68 | 2.68 | 2.3 | 2.7 | 2.2 | 2.4 | 2.1 | 2.173 | 2.2 | 2.1 | 3.4 | 6.098 | 6.3 | 5.8 | 7.2 | 6.1 | 6.2 | 5.3 | 6.3 | 4.3 | 3.2 | 3.1 | 4.7 | 3.9 | 4.4 | 4.5 | 2.4 | 2.8 | 4.7 | 4.7 | 3.1 | 2.9 | 3 | 2.7 | 1.7 | 5.2 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 8.577 | 8.775 | 8.883 | 12.504 | 13.082 | 14.245 | 14.514 | 13.75 | 15.822 | 15.567 | 10.141 | 9.397 | 7.803 | 5.912 | 5.986 | 6.608 | 6.215 | 7.613 | 7.653 | 6.732 | 6.314 | 5.059 | 4.699 | 4.455 | 4.792 | 6.195 | 0 | 0 | 0 | 0 | 0 | -110.069 | 0 | 0 | 0 | -97.273 | 0 | 0 | 0 | -189.579 | 0 | 0 | 0 | -57.15 | 0 | 0 | 0 | 0 | -185.249 | 0 | -282.52 | 0 | 0 | 0.005 | 0.009 | 0.013 | 0.016 | 0.02 | 0.027 | 0.034 | 0.051 | 0.023 | 0.031 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.933 | 0.013 | 0.017 | 0.021 | 1.279 | 1.162 | 1.315 | 1.43 | 1.08 | 1.39 | 1.264 | 1.107 | 1.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0.6 | 0.539 | 0.5 | 2.7 | 1.3 | 0.089 | 0.5 | 0.6 | 0.1 | 0.1 | 0.1 | 0.1 | 1.7 | 1.7 | 1.6 | 1.6 | 1.7 | 1.8 | 1.7 | 1.7 | 1.9 | 1.9 | 0.1 | 0.1 | 0.1 | 0.6 | 0.6 | 0.4 | 0.5 | 1.2 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | -0.451 | -0.309 | 0 | 0.063 | 0 | 0 | 0 | 0 | -0.063 | 0 | -0.075 | -0.075 | 74.724 | 0 | 0 | 0 | 844.758 | 0.201 | 0.211 | 0.086 | 844.758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 110.069 | 0 | 0 | 0 | 98.252 | 0 | 0 | 0 | 190.513 | 0 | 0 | 0 | 57.819 | 0 | 0 | 0 | 0.174 | 0.185 | 0.197 | 0.283 | 0.209 | 0.204 | 0.179 | 0.699 | 132.312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.767 | 0 | 0 | 0 | 1.768 | 0 | 0 | 0 | 0 | 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 | 0.451 | 0.309 | 0 | 0.063 | 0.081 | 0.063 | 0.063 | 0.063 | 0.063 | 0.075 | 0.075 | 0.075 | 0.075 | 0.293 | 0.297 | 0.297 | 0.297 | 0.896 | 0.896 | 0.896 | 0.845 | 0 | 0 | 0 | 0 | 0.466 | 0.976 | 1.709 | 0.11 | 0.116 | 0.118 | 0.108 | 0.098 | 0.165 | 0.168 | 0.178 | 0.191 | 0.234 | 0.235 | 0.232 | 0.235 | 0.19 | 0.192 | 0.193 | 0.194 | 0.188 | 0.196 | 0.189 | 0.188 | 0.152 | 0.152 | 0.152 | 152.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 7.814 | 8.249 | 3.456 | 0.03 | 0.04 | 0.033 | -0.038 | 0.019 | 0.015 | 0.015 | 0.015 | 0.688 | 0.015 | 0.876 | 0.992 | -74.701 | 0.027 | 0.032 | 0.036 | -844.511 | 0.03 | 0.03 | 0.03 | -844.64 | 0.089 | 0.081 | 0.068 | 1.366 | 19.277 | 19.26 | 19.238 | 1.234 | 0.005 | 0.008 | 0.012 | -0.964 | 0.018 | 0.025 | 0.032 | -0.895 | 0.085 | 0.099 | 0.112 | -0.544 | 0.137 | 0.149 | 0.161 | 0 | 185.249 | 0 | 282.52 | 0 | 0 | 0 | -0.573 | -284.254 | 0.139 | 0.145 | 0.151 | 0.157 | 0.875 | 0.779 | 0.828 | 1.04 | 1.199 | 1.232 | 1.265 | 1.332 | 1.086 | 1.093 | 1.116 | 1.093 | 1.106 | 1.065 | 1.027 | 1.134 | 1.175 | 1.264 | 1.31 | 1.262 | 1.291 | 1.336 | 1.321 | 1.254 | 1.271 | 1.237 | 1.283 | 1.274 | 1.709 | 1.194 | 1.238 | 1.251 | 1.255 | 1.309 | 1.336 | 1.4 | 1.484 | 1.587 | 1.645 | 1.67 | 1.7 | 1.76 | 1.84 | 0.153 | 1.96 | 2.02 | 2.05 | 0.305 | 2.09 | 2.19 | 2.38 | 0 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 16.391 | 17.024 | 12.34 | 12.534 | 13.122 | 14.278 | 14.603 | 13.85 | 15.9 | 15.645 | 10.22 | 10.085 | 7.893 | 6.788 | 6.978 | 6.705 | 6.536 | 7.941 | 7.985 | 7.276 | 7.441 | 6.196 | 5.711 | 5.418 | 4.881 | 6.276 | 0.068 | 1.366 | 19.743 | 20.236 | 20.947 | 1.344 | 0.12 | 0.127 | 0.12 | 0.114 | 0.184 | 0.193 | 0.21 | 0.23 | 0.319 | 0.333 | 0.344 | 0.36 | 0.327 | 0.342 | 0.354 | 0.368 | 0.373 | 0.393 | 0.471 | 0.397 | 0.356 | 0.336 | 0.287 | 0.298 | 0.155 | 0.165 | 0.178 | 0.192 | 0.926 | 0.802 | 0.858 | 1.09 | 1.199 | 1.232 | 1.265 | 1.332 | 1.086 | 1.093 | 1.116 | 1.093 | 1.106 | 1.065 | 1.027 | 1.134 | 1.175 | 1.264 | 1.31 | 1.262 | 2.223 | 1.349 | 1.339 | 1.276 | 2.55 | 2.399 | 2.598 | 2.705 | 2.789 | 2.584 | 2.502 | 2.358 | 2.303 | 1.309 | 1.336 | 1.4 | 1.484 | 1.587 | 1.645 | 1.67 | 1.7 | 1.76 | 1.84 | 1.925 | 1.96 | 2.02 | 2.65 | 2.612 | 2.59 | 4.89 | 3.68 | 0.089 | 0.47 | 0.6 | 0.1 | 0.1 | 0.1 | 0.1 | 1.7 | 1.7 | 1.6 | 1.6 | 1.7 | 1.8 | 1.7 | 1.7 | 1.9 | 1.9 | 0.1 | 0.1 | 0.1 | 0.6 | 0.6 | 0.4 | 0.5 | 1.2 |
Total Liabilities
| 27.011 | 26.591 | 28.965 | 32.813 | 40.808 | 53.538 | 54.684 | 55.287 | 43.71 | 36.827 | 24.16 | 25.853 | 25.105 | 25.655 | 24.04 | 21.432 | 23.909 | 24.762 | 24.894 | 21.296 | 19.105 | 17.468 | 15.453 | 18.971 | 17.601 | 16.864 | 6.298 | 6.853 | 24.614 | 23.644 | 25.321 | 4.69 | 5.108 | 5.042 | 4.597 | 4.339 | 4.789 | 4.838 | 3.657 | 3.608 | 3.708 | 5.459 | 5.231 | 3.767 | 5.145 | 6.628 | 6.003 | 6.228 | 5.498 | 5.391 | 4.398 | 2.69 | 1.859 | 1.695 | 1.981 | 2.236 | 1.928 | 4.497 | 3.129 | 5.586 | 4.771 | 3.519 | 3.304 | 4.122 | 4.582 | 4.075 | 4.321 | 3.746 | 3.248 | 3.651 | 2.996 | 2.673 | 2.42 | 2.28 | 2.91 | 2.369 | 2.395 | 2.165 | 2.394 | 2.67 | 3.492 | 3.869 | 5.209 | 4.542 | 4.396 | 4.216 | 5.139 | 4.933 | 6.008 | 4.358 | 4.207 | 4.278 | 4.514 | 5.452 | 5.159 | 4.814 | 5.016 | 5.737 | 4.908 | 4.78 | 4.38 | 4.44 | 4.2 | 4.624 | 4.2 | 4.5 | 4.8 | 4.785 | 4.8 | 7 | 7.1 | 6.187 | 6.7 | 6.4 | 7.3 | 6.2 | 6.3 | 5.4 | 8 | 5.9 | 4.8 | 4.7 | 6.4 | 5.8 | 6.1 | 6.2 | 4.3 | 4.6 | 4.8 | 4.8 | 3.1 | 3.5 | 3.5 | 3 | 2.2 | 6.5 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 274.166 | 0 | 0 | 234.562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,981.883 | 17.982 | 17,981.883 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0 | 0 | 0 | 0 | 0.007 | 0 | 0 | 0 | 0.007 | 0 | 0 | 0 | 0 | 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
| 1.486 | 1.486 | 1.486 | 0.94 | 0.914 | 0.848 | 0.828 | 0.827 | 0.823 | 0.823 | 0.822 | 0.822 | 0.82 | 0.819 | 0.741 | 0.72 | 0.72 | 0.679 | 0.672 | 0.672 | 0.67 | 0.65 | 0.648 | 0.575 | 0.569 | 0.557 | 0.557 | 0.554 | 0.335 | 0.335 | 0.335 | 0.313 | 0.312 | 0.312 | 0.312 | 0.312 | 0.31 | 0.31 | 0.31 | 0.31 | 0.309 | 0.309 | 0.308 | 0.307 | 0.307 | 0.307 | 0.307 | 0.306 | 0.298 | 0.298 | 0.298 | 0.296 | 0.296 | 0.296 | 0.296 | 0.294 | 0.294 | 0.293 | 0.284 | 0.284 | 0.274 | 0.274 | 0.273 | 0.271 | 0.269 | 0.269 | 0.267 | 0.264 | 0.264 | 0.246 | 0.244 | 0.243 | 0.242 | 0.239 | 0.236 | 0.235 | 0.234 | 0.233 | 0.231 | 0.207 | 0.201 | 0.199 | 0.196 | 0.195 | 0.192 | 0.192 | 0.186 | 0.18 | 0.161 | 0.16 | 0.16 | 0.157 | 0.147 | 0.146 | 0.143 | 0.138 | 0.133 | 0.125 | 0.149 | 0.12 | 0.11 | 0.11 | 0 | 0.104 | 0 | 0 | 0 | 0.095 | 0 | 0 | 0 | 0.064 | 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
| -286.039 | -275.07 | -265.044 | -258.663 | -234.895 | -241.209 | -202.416 | -165.574 | -124.552 | -102.356 | -88.178 | -81.798 | -77.504 | -74.811 | -71.965 | -89.193 | -77.36 | -74.335 | -73.524 | -70.219 | -67.159 | -64.384 | -60.35 | -58.202 | -50.282 | -42.352 | -38.52 | -34.263 | -31.584 | -30.794 | -29.017 | -27.651 | -25.9 | -26.471 | -26.506 | -27.996 | -28.699 | -29.869 | -31.537 | -32.342 | -31.776 | -32.935 | -31.284 | -28.715 | -33.294 | -34.021 | -35.505 | -35.594 | -42.064 | -44.614 | -44.836 | -44.697 | -47.82 | -46.845 | -45.534 | -44.544 | -48.68 | -48.756 | -47.842 | -47.143 | -49.412 | -50.038 | -51.99 | -53.599 | -55.939 | -56.448 | -57.614 | -58.428 | -59.553 | -59.87 | -60.05 | -59.823 | -59.876 | -59.848 | -59.884 | -59.944 | -59.807 | -59.589 | -59.651 | -58.427 | -57.75 | -57.691 | -56.957 | -56.301 | -55.557 | -55.305 | -54.406 | -53.92 | -53.545 | -50.711 | -50.696 | -50.307 | -50.079 | -50.09 | -49.655 | -49.002 | -48.405 | -47.54 | -46.521 | -45.18 | -44.34 | -43.3 | -42.3 | -41.296 | -40.6 | -39.7 | -37.3 | -36.209 | -35.3 | -34.3 | -32.2 | -21.924 | -26.3 | -24.4 | -22.4 | -21.9 | -20.5 | -19.4 | -17 | -13.5 | -11.3 | -10.2 | -9.3 | -10.5 | -8 | -8 | -7.5 | -6.8 | -5.9 | -2.5 | -2.9 | -2.5 | -0.4 | -1.1 | -1.2 | -0.8 |
Accumulated Other Comprehensive Income/Loss
| -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.553 | -1.45 | -1.453 | -0.163 | 0.865 | 0.839 | 0.833 | 1.051 | 0.942 | 0.819 | 0.789 | 0.088 | -0.049 | 0.001 | -0.144 | 0.21 | 0.099 | 0.303 | 0.126 | 0.372 | 0.533 | 0.469 | 0.303 | 0.209 | 0.148 | -0.171 | -0.322 | -0.589 | 0.066 | -0.129 | -0.09 | -0.037 | -0.087 | -0.129 | -0.056 | -0.035 | 0.016 | -0.032 | 0.037 | -0.02 | -0.04 | 0.06 | -1.7 | -1.585 | -1.4 | -1.3 | -1.2 | -1 | -0.9 | -0.7 | -0.6 | -0.116 | -0.3 | -0.2 | -0.1 | -0.1 | -0.1 | -0.1 | -2.2 | -2.1 | -2 | -1.9 | -1.8 | -1.7 | -1.6 | -1.6 | -1.5 | -1.4 | -1.3 | -1.2 | -1.1 | -1.1 | -1 | -1 | -0.9 | -0.9 |
Other Total Stockholders Equity
| 322.755 | 45.21 | 315.742 | 276.088 | 34.387 | 257.659 | 251.269 | 246.167 | 241.178 | 238.113 | 235.942 | 233.852 | 232.233 | 230.07 | 120.554 | 119.165 | 118.5 | 105.352 | 103.076 | 102.461 | 101.806 | 97.86 | 97.166 | 87.69 | 86.164 | 83.707 | 83.296 | 82.744 | -17,917.24 | 46.592 | -17,917.379 | 61.853 | 61.68 | 61.587 | 61.495 | 61.399 | 61.345 | 61.197 | 61.064 | 60.679 | 61.016 | 60.959 | 60.831 | 60.393 | 60.302 | 60.182 | 60.263 | 60.089 | 62.332 | 62.239 | 62.076 | 61.735 | 61.566 | 61.399 | 61.235 | 60.964 | 61.076 | 61.046 | 60.503 | 60.395 | 60.36 | 60.814 | 61.875 | 63.197 | 63.706 | 64.719 | 64.699 | 64.555 | 64.481 | 64.366 | 64.052 | 64.259 | 63.923 | 63.406 | 62.993 | 62.804 | 62.715 | 62.541 | 62.216 | 59.668 | 58.764 | 58.25 | 56.565 | 56.389 | 55.972 | 55.96 | 55.322 | 54.958 | 52.478 | 51.124 | 50.731 | 50.233 | 49.594 | 48.644 | 48.47 | 48.2 | 47.956 | 47.58 | 47.062 | 46.8 | 46.22 | 44.59 | 45.9 | 45.704 | 45.5 | 45 | 43 | 40.661 | 39 | 36.6 | 35.8 | 29.527 | 30.2 | 29.7 | 29.6 | 29.6 | 29.6 | 29.5 | 28.4 | 28.3 | 27.7 | 27.6 | 16.6 | 16.5 | 15.4 | 15.3 | 15 | 13.7 | 13.6 | 10.5 | 8.8 | 8.3 | 8.2 | 8.2 | 8.1 | 1.6 |
Total Shareholders Equity
| 37.62 | 45.21 | 51.602 | 17.783 | 34.387 | 16.716 | 49.099 | 80.839 | 116.868 | 135.998 | 148.004 | 152.294 | 154.968 | 155.496 | 48.748 | 30.111 | 41.279 | 31.115 | 29.643 | 32.333 | 34.736 | 33.544 | 36.882 | 29.481 | 35.87 | 41.331 | 44.751 | 48.453 | 32.813 | 33.534 | 35.24 | 33.933 | 35.511 | 34.847 | 34.72 | 33.133 | 32.375 | 31.056 | 29.256 | 28.065 | 28.968 | 27.751 | 29.274 | 31.403 | 26.733 | 25.886 | 24.483 | 24.218 | 19.985 | 17.343 | 16.956 | 16.753 | 13.461 | 14.269 | 15.416 | 16.132 | 12.108 | 12.002 | 12.364 | 12.954 | 10.673 | 9.603 | 8.708 | 9.709 | 8.904 | 9.384 | 8.19 | 7.447 | 6.14 | 5.566 | 5.04 | 4.772 | 4.245 | 3.803 | 3.206 | 3.31 | 3.246 | 3.495 | 2.927 | 1.825 | 1.754 | 1.232 | 0.108 | 0.493 | 0.756 | 0.676 | 0.779 | 0.63 | -0.834 | 0.451 | 0.111 | 0.052 | -0.418 | -1.422 | -1.09 | -0.693 | -0.294 | 0.14 | 0.734 | 1.72 | 1.95 | 1.46 | 1.9 | 2.935 | 3.5 | 4 | 4.5 | 3.555 | 2.8 | 1.6 | 3 | 7.551 | 3.6 | 5.1 | 7.1 | 7.6 | 9 | 10 | 9.2 | 12.7 | 14.4 | 15.5 | 5.5 | 4.3 | 5.8 | 5.7 | 6 | 5.5 | 6.4 | 6.8 | 4.8 | 4.7 | 6.8 | 6.1 | 6 | -0.1 |
Total Equity
| 37.62 | 45.21 | 51.602 | 17.783 | 34.387 | 16.716 | 49.099 | 80.839 | 116.868 | 135.998 | 148.004 | 152.294 | 154.968 | 155.496 | 48.748 | 30.111 | 41.279 | 31.115 | 29.643 | 32.333 | 34.736 | 33.544 | 36.882 | 29.481 | 35.87 | 41.331 | 44.751 | 48.453 | 32.813 | 33.534 | 35.24 | 33.933 | 35.511 | 34.847 | 34.72 | 33.133 | 32.375 | 31.056 | 29.256 | 28.065 | 28.968 | 27.751 | 29.274 | 31.403 | 26.733 | 25.886 | 24.483 | 24.218 | 19.985 | 17.343 | 16.956 | 16.753 | 13.461 | 14.269 | 15.416 | 16.132 | 12.108 | 12.002 | 12.364 | 12.954 | 10.673 | 9.603 | 8.708 | 9.709 | 8.904 | 9.384 | 8.19 | 7.447 | 6.14 | 5.566 | 5.04 | 4.772 | 4.245 | 3.803 | 3.206 | 3.31 | 3.246 | 3.495 | 2.927 | 1.825 | 1.754 | 1.232 | 0.108 | 0.493 | 0.756 | 0.676 | 0.779 | 0.63 | -0.834 | 0.451 | 0.111 | 0.052 | -0.418 | -1.422 | -1.09 | -0.693 | -0.294 | 0.14 | 0.734 | 1.72 | 1.95 | 1.46 | 1.9 | 2.935 | 3.5 | 4 | 4.5 | 3.555 | 2.8 | 1.6 | 3 | 7.551 | 3.6 | 5.1 | 7.1 | 7.6 | 9 | 10 | 9.2 | 12.7 | 14.4 | 15.5 | 5.5 | 4.3 | 5.8 | 5.7 | 6 | 5.5 | 6.4 | 6.8 | 4.8 | 4.7 | 6.8 | 6.1 | 6 | -0.1 |
Total Liabilities & Shareholders Equity
| 64.632 | 71.8 | 80.567 | 50.596 | 75.195 | 70.254 | 103.782 | 136.126 | 160.577 | 172.825 | 172.165 | 178.147 | 180.073 | 181.151 | 72.788 | 51.544 | 65.188 | 55.876 | 54.536 | 53.629 | 53.841 | 51.012 | 52.335 | 48.453 | 53.471 | 58.195 | 51.048 | 55.306 | 57.427 | 57.178 | 60.561 | 38.624 | 40.618 | 39.89 | 39.317 | 37.472 | 37.165 | 35.894 | 32.913 | 31.673 | 32.675 | 33.211 | 34.506 | 35.17 | 31.878 | 32.514 | 30.486 | 30.446 | 25.484 | 22.733 | 21.354 | 19.443 | 15.32 | 15.964 | 17.397 | 18.368 | 14.037 | 16.499 | 15.493 | 18.54 | 15.444 | 13.121 | 12.012 | 13.831 | 13.486 | 13.459 | 12.511 | 11.194 | 9.388 | 9.217 | 8.036 | 7.446 | 6.665 | 6.082 | 6.116 | 5.679 | 5.641 | 5.66 | 5.321 | 4.495 | 5.245 | 5.101 | 5.317 | 5.036 | 5.152 | 4.892 | 5.919 | 5.563 | 5.175 | 4.808 | 4.318 | 4.331 | 4.096 | 4.03 | 4.069 | 4.121 | 4.722 | 5.877 | 5.641 | 6.5 | 6.33 | 5.9 | 6.1 | 7.559 | 7.7 | 8.5 | 9.3 | 8.339 | 7.6 | 8.6 | 10.1 | 13.739 | 10.3 | 11.5 | 14.4 | 13.8 | 15.3 | 15.4 | 17.2 | 18.6 | 19.2 | 20.2 | 11.9 | 10.1 | 11.9 | 11.9 | 10.3 | 10.1 | 11.2 | 11.6 | 7.9 | 8.2 | 10.3 | 9.1 | 8.2 | 6.4 |