
Westell Technologies, Inc.
OTC:WSTL
1.56 (USD) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 22.582 | 18.955 | 17.731 | 19.942 | 19.513 | 16.066 | 13.857 | 10.314 | 3.517 | 2.247 | 5.725 | 14.961 | 16.011 | 17.23 | 17.474 | 16.884 | 14.756 | 21.459 | 21.917 | 20.869 | 21.99 | 21.716 | 24.077 | 25.457 | 27.065 | 28.471 | 24.497 | 24.963 | 21.492 | 19.2 | 23.688 | 21.778 | 23.842 | 20.917 | 15.178 | 19.169 | 33.559 | 32.878 | 20.847 | 14.026 | 17.699 | 27.92 | 33.689 | 35.793 | 69.649 | 68.751 | 62.871 | 88.233 | 89.823 | 96.427 | 108.819 | 120.832 | 121.252 | 89.026 | 102.331 | 86.408 | 85.691 | 70.075 | 61.771 | 61.315 | 58.073 | 53.936 | 49.238 | 46.058 | 43.843 | 50.318 | 59.949 | 65.747 | 67.438 | 66.384 | 69.242 | 70.183 | 65.152 | 66.092 | 44.237 | 40.928 | 45.346 | 43.977 | 30.625 | 26.35 | 21.659 | 17.206 | 9.791 | 11.241 | 10.678 | 10.722 | 13.862 | 11.474 | 6.926 | 8.358 | 7.268 | 6.687 | 6.228 | 1.851 | 0.461 | 0.405 | 20.346 | 8.391 | 12.959 | 27.258 | 10.621 | 13.605 | 14.811 | 6.715 | 9.587 | 21.303 | 31.353 | 43.515 | 36.795 | 39.305 | 24.953 | 28.437 | 45.317 | 59.847 | 73.014 | 21.789 | 21.5 |
Short Term Investments
| 0 | 0 | 2.046 | 2.047 | 0 | 0 | 0 | 2.95 | 3.939 | 6.924 | 5.938 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.346 | 2.779 | 4.537 | 5.011 | 0 | 0 | 0 | 0 | 10.09 | 10.555 | 1.242 | 3.476 | 16.071 | 23.906 | 25.222 | 20.37 | 13.128 | 15.584 | 17.159 | 12.32 | 17.993 | 24.349 | 25.223 | 23.132 | 15.591 | 14.455 | 20.709 | 18.846 | 5.155 | 0.49 | 0.735 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.602 | 2.579 | 2.548 | 2.515 | 1.984 | 1.963 | 1.95 | 1.923 | 1.287 | 1.281 | 1.287 | 1.283 | 0.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.951 | 0 | 0 | 0 | 0 | 5.45 | 4.05 | 0.895 | 0.684 | 10.309 | 5.406 | 7.834 | 10.85 | 0 | 0 | 0 | 3.187 | 0 |
Cash and Short Term Investments
| 22.582 | 18.955 | 19.777 | 21.989 | 19.513 | 16.066 | 13.857 | 13.264 | 7.456 | 9.171 | 11.663 | 14.961 | 16.011 | 17.23 | 17.474 | 16.884 | 14.756 | 21.459 | 21.917 | 20.869 | 21.99 | 21.716 | 24.077 | 25.457 | 27.065 | 28.471 | 25.843 | 27.742 | 26.029 | 24.211 | 23.688 | 21.778 | 23.842 | 20.917 | 25.268 | 29.724 | 34.801 | 36.354 | 36.918 | 37.932 | 42.921 | 48.29 | 46.817 | 51.377 | 86.808 | 81.071 | 80.864 | 112.582 | 115.046 | 119.559 | 124.41 | 135.287 | 141.961 | 107.872 | 107.486 | 86.898 | 86.426 | 70.075 | 61.771 | 61.315 | 58.073 | 53.936 | 49.238 | 46.058 | 43.843 | 50.318 | 59.949 | 68.349 | 70.017 | 68.932 | 71.757 | 72.167 | 67.115 | 68.042 | 46.16 | 42.215 | 46.627 | 45.264 | 31.908 | 26.96 | 21.659 | 17.206 | 9.791 | 11.241 | 10.678 | 10.722 | 13.862 | 11.474 | 6.926 | 8.358 | 7.268 | 6.687 | 6.228 | 1.851 | 0.461 | 0.405 | 20.346 | 8.391 | 12.959 | 29.209 | 10.621 | 13.605 | 14.811 | 6.715 | 15.037 | 25.353 | 32.248 | 44.199 | 47.104 | 44.711 | 32.787 | 39.287 | 45.317 | 59.847 | 73.014 | 21.789 | 21.5 |
Net Receivables
| 6.173 | 8.502 | 6.66 | 4.249 | 5.31 | 8.619 | 8.481 | 6.94 | 11.975 | 8.13 | 7.701 | 6.547 | 6.493 | 5.558 | 4.948 | 4.492 | 4.923 | 4.511 | 4.899 | 4.047 | 4.933 | 5.033 | 5.806 | 6.865 | 6.98 | 6.957 | 10.571 | 8.872 | 11.07 | 11.038 | 10.337 | 12.075 | 11.212 | 13.639 | 10.885 | 16.361 | 12.626 | 17.13 | 14.452 | 11.845 | 7.132 | 11.925 | 16.913 | 15.831 | 12.357 | 21.369 | 12.881 | 6.689 | 4.936 | 5.944 | 6.056 | 5.71 | 5.426 | 17.9 | 19.195 | 24.252 | 21.737 | 24.789 | 17.726 | 17.683 | 17.88 | 18.745 | 22.325 | 20.827 | 18.371 | 19.078 | 18.704 | 19.498 | 16.956 | 24.375 | 23.434 | 25.986 | 27.108 | 22.594 | 27.542 | 30.121 | 22.146 | 27.873 | 33.928 | 30.167 | 28.477 | 29.119 | 22.998 | 23.807 | 22.351 | 23.594 | 23.836 | 22.633 | 21.903 | 28.559 | 28.439 | 25.266 | 33.239 | 36.132 | 37.504 | 34.906 | 57.505 | 77.636 | 78.695 | 42.025 | 18.886 | 17.952 | 16.301 | 14.132 | 13.016 | 13.329 | 13.496 | 12.399 | 13.532 | 12.028 | 10.068 | 12.119 | 10.462 | 12.622 | 12.153 | 10.217 | 15.8 |
Inventory
| 10.876 | 8.784 | 9.017 | 8.481 | 9.243 | 9.806 | 11.936 | 13.139 | 13.751 | 14.496 | 13.25 | 11.799 | 8.703 | 6.356 | 4.684 | 4.939 | 5.742 | 7.559 | 7.354 | 6.807 | 7.622 | 8.318 | 9.943 | 9.801 | 10.163 | 10.37 | 9.727 | 9.222 | 9.464 | 9.983 | 12.19 | 12.511 | 12.989 | 12.678 | 13.732 | 13.498 | 14.071 | 12.196 | 14.785 | 16.205 | 22.909 | 22.263 | 23.063 | 24.436 | 20.544 | 17.67 | 17.103 | 12.223 | 11.507 | 9.978 | 10.374 | 9.906 | 11.109 | 11.691 | 11.605 | 12.955 | 20.813 | 17.69 | 21.448 | 21.258 | 18.398 | 17.728 | 16.971 | 20.178 | 21.587 | 26.272 | 16.844 | 17.897 | 23.115 | 23.179 | 19.787 | 18.604 | 17.886 | 24.145 | 25.776 | 23.918 | 26.221 | 18.786 | 23.923 | 26.419 | 28.083 | 23.744 | 18.211 | 16.075 | 12.437 | 11.345 | 12.66 | 11.843 | 12.583 | 13.807 | 15.148 | 18.174 | 34.654 | 44.379 | 58.335 | 73.068 | 94.489 | 90.54 | 43.398 | 30.741 | 13.912 | 11.453 | 11.68 | 10.376 | 10.905 | 8.427 | 9.516 | 9.428 | 8.782 | 7.802 | 9.559 | 10.416 | 9.722 | 12.167 | 11.283 | 10.684 | 13.6 |
Other Current Assets
| 0.682 | 0.583 | 0.934 | 1.124 | 1.246 | 0.747 | 0.862 | 0.904 | 2.112 | 2.123 | 2.141 | 1.985 | 2.3 | 2.097 | 1.481 | 2.704 | 1.922 | 1.53 | 1.832 | 2.596 | 3.406 | 3.678 | 3.346 | 3.412 | 2.338 | 2.262 | 1.283 | 1.632 | 0.864 | 2.068 | 2.362 | 2.818 | 2.814 | 3.846 | 1.78 | 1.9 | 2.519 | 5.97 | 4.381 | 3.549 | 7.377 | 3.989 | 6.383 | 3.665 | 5.026 | 3.569 | 5.133 | 4.304 | 9.3 | 9.673 | 11.485 | 10.766 | 17.252 | 13.624 | 14.857 | 12.985 | 4.65 | 3.899 | 3.546 | 4.276 | 3.613 | 5.017 | 5.95 | 7.487 | 5.517 | 3.547 | 2.329 | 3.005 | 11.11 | 12.908 | 10.962 | 7.828 | 11.012 | 11.038 | 11.077 | 11.147 | 7.339 | 7.6 | 6.525 | 6.786 | 7.161 | 6.83 | 9.305 | 9.54 | 5.055 | 3.851 | 3.299 | 3.832 | 10.734 | 9.269 | 12.658 | 12.051 | 14.431 | 14.579 | 15.052 | 15.604 | 16.697 | 16.061 | 15.446 | 15.05 | 2.528 | 1.696 | 1.877 | 2.168 | 2.175 | 2.486 | 2.492 | 2.708 | 2.912 | 3.922 | 19.483 | 20.11 | 24.698 | 15.373 | 9.917 | 7.488 | 5.3 |
Total Current Assets
| 40.313 | 36.824 | 36.388 | 35.843 | 35.312 | 35.238 | 35.136 | 34.247 | 35.294 | 33.92 | 34.755 | 35.292 | 33.507 | 31.241 | 28.587 | 27.667 | 26.382 | 34.294 | 35.086 | 33.021 | 36.248 | 36.906 | 41.499 | 43.829 | 45.377 | 46.929 | 47.424 | 46.652 | 47.427 | 46.266 | 47.396 | 47.773 | 49.45 | 49.157 | 51.665 | 61.483 | 64.017 | 69.18 | 70.536 | 70.504 | 77.61 | 86.467 | 90.956 | 95.582 | 122.744 | 123.679 | 115.981 | 135.798 | 140.789 | 145.154 | 152.325 | 161.669 | 175.748 | 151.087 | 153.143 | 137.09 | 133.626 | 116.453 | 104.491 | 104.532 | 97.964 | 95.426 | 94.484 | 94.55 | 89.318 | 99.215 | 97.826 | 108.749 | 121.198 | 129.394 | 125.94 | 124.585 | 123.121 | 125.819 | 110.555 | 107.401 | 102.333 | 99.523 | 96.284 | 90.332 | 85.38 | 76.899 | 60.305 | 62.118 | 50.521 | 49.512 | 53.657 | 49.782 | 52.146 | 59.993 | 63.513 | 62.178 | 88.552 | 96.941 | 111.352 | 123.983 | 189.037 | 192.628 | 150.498 | 117.025 | 45.947 | 44.706 | 44.669 | 33.391 | 41.133 | 49.595 | 57.752 | 68.734 | 72.33 | 68.463 | 71.897 | 81.932 | 90.199 | 100.009 | 106.367 | 50.178 | 56.2 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.925 | 1.077 | 0.944 | 1.09 | 1.248 | 1.438 | 1.534 | 1.692 | 1.77 | 1.888 | 1.977 | 2.118 | 2.229 | 2.401 | 2.543 | 3.363 | 3.531 | 3.657 | 3.799 | 1.704 | 1.883 | 1.795 | 2.28 | 1.298 | 1.434 | 1.463 | 1.498 | 1.601 | 1.63 | 1.798 | 1.91 | 1.984 | 2.212 | 2.454 | 2.809 | 3.977 | 4.291 | 4.468 | 3.76 | 3.603 | 2.934 | 2.597 | 2.406 | 1.946 | 1.267 | 1.252 | 1.247 | 1.081 | 1.143 | 1.116 | 1.118 | 1.197 | 1.329 | 3.051 | 3.166 | 3.25 | 3.517 | 3.878 | 4.084 | 4.665 | 5.27 | 6.055 | 6.438 | 6.895 | 7.72 | 8.622 | 8.901 | 8.752 | 8.612 | 8.702 | 11.206 | 12.329 | 12.825 | 13.009 | 13.698 | 14.283 | 14.335 | 14.991 | 15.478 | 16.518 | 15.422 | 14.68 | 15.987 | 17.609 | 17.318 | 17.665 | 18.867 | 20.434 | 22.057 | 24.209 | 26.864 | 29.626 | 32.423 | 35.177 | 37.513 | 36.23 | 35.608 | 34.528 | 30.758 | 26.369 | 12.802 | 11.654 | 12.505 | 13.351 | 13.567 | 14.162 | 14.69 | 13.488 | 13.084 | 13.84 | 14.195 | 14.638 | 13.681 | 11.315 | 11.654 | 11.652 | 11.4 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.783 | 31.682 | 30.697 | 8.025 | 8.025 | 7.971 | 0 | 2.86 | 2.86 | 2.388 | 0.801 | 0.787 | 2.144 | 2.204 | 2.197 | 2.178 | 2.151 | 2.129 | 2.162 | 2.139 | 2.12 | 2.062 | 2.009 | 2.028 | 3.777 | 3.287 | 3.264 | 12.896 | 12.874 | 12.748 | 12.592 | 11.195 | 10.613 | 10.613 | 10.613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.094 | 0.188 | 0.282 | 0.376 | 0.568 | 0.759 | 0.951 | 1.142 | 1.933 | 2.198 | 2.463 | 2.728 | 4.141 | 4.547 | 2.97 | 3.278 | 8.783 | 9.613 | 10.445 | 11.435 | 12.482 | 13.529 | 14.576 | 15.624 | 16.775 | 17.987 | 19.188 | 20.388 | 21.693 | 23.11 | 24.543 | 25.942 | 27.461 | 29.023 | 30.307 | 32.356 | 17.447 | 18.184 | 20.402 | 5.063 | 5.299 | 5.535 | 6.093 | 2.728 | 2.839 | 3.061 | 3.319 | 3.473 | 3.603 | 3.713 | 3.83 | 4.063 | 4.151 | 4.273 | 4.301 | 4.333 | 4.856 | 5.429 | 5.956 | 6.215 | 6.765 | 7.2 | 7.516 | 7.791 | 6.266 | 6.78 | 7.294 | 7.866 | 23.261 | 12.499 | 13.297 | 13.883 | 13.929 | 13.746 | 12.126 | 12.489 | 14.308 | 14.671 | 15.035 | 15.398 | 15.977 | 15.534 | 15.923 | 16.312 | 25.014 | 123.467 | 131.42 | 139.373 | 151.329 | 159.287 | 167.245 | 175.482 | 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 | 0.094 | 0.188 | 0.282 | 0.376 | 0.568 | 0.759 | 0.951 | 1.142 | 1.933 | 2.198 | 2.463 | 2.728 | 4.141 | 4.547 | 2.97 | 3.278 | 8.783 | 9.613 | 10.445 | 11.435 | 12.482 | 13.529 | 14.576 | 15.624 | 16.775 | 17.987 | 19.188 | 20.388 | 21.693 | 23.11 | 24.543 | 25.942 | 27.461 | 49.806 | 61.989 | 63.053 | 25.472 | 26.209 | 28.373 | 5.063 | 8.159 | 8.395 | 8.481 | 3.529 | 3.626 | 5.205 | 5.523 | 5.67 | 5.781 | 5.864 | 5.959 | 6.225 | 6.29 | 6.393 | 6.363 | 6.342 | 6.884 | 9.206 | 9.243 | 9.479 | 19.661 | 20.074 | 20.264 | 20.383 | 17.461 | 17.393 | 17.907 | 18.479 | 23.261 | 12.499 | 13.297 | 13.883 | 13.929 | 13.746 | 12.126 | 12.489 | 14.308 | 14.671 | 15.035 | 15.398 | 15.977 | 15.534 | 15.923 | 16.312 | 25.014 | 123.467 | 131.42 | 139.373 | 151.329 | 159.287 | 167.245 | 175.482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0.117 | 0 | 0 | 0.119 | 0.12 | 0.116 | 0.113 | 0.086 | 0.084 | 0.082 | 0.085 | 0.086 | 0 | 0.079 | 0.079 | 0.08 | 0 | 0.1 | 0.1 | 0.073 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.057 | 0.056 | 0.1 | 0.061 | 0.056 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.074 | 0.093 | 0.088 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.644 | 0 | 0 | 0 | 0 | 0 | 0 | -0.427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50.085 | -49.117 | 0 | 0 | -39.745 | -40.064 | 0 | 0 | -49.733 | -51.959 | -53.975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.084 | -0.082 | -0.085 | -0.086 | 0 | -0.079 | -0.079 | -0.08 | 0 | -0.1 | -0.1 | -0.073 | -0.1 | -0.1 | -0.1 | -0.1 | 0 | -0.057 | -0.056 | -0.1 | -0.061 | -0.056 | 0.007 | -0.1 | 0.03 | 0.024 | 0.012 | -0.1 | 0.075 | 1.03 | 0.958 | -0.1 | 0.875 | 0.899 | 0.899 | -0.1 | 0 | 0 | 0 | 2.735 | 33.719 | 32.016 | 31.001 | 30.74 | 27.629 | 40.091 | 40.383 | 55.119 | 6.107 | 6.137 | 6.258 | 6.412 | 7.739 | 7.032 | 7.643 | 7.777 | 7.664 | 7.793 | 7.645 | 7.248 | 54.665 | 53.697 | 53.291 | 50.053 | 47.285 | 47.604 | 49.993 | 51.65 | 53.846 | 55.949 | 57.955 | 59.357 | 33.73 | 35.982 | 0 | 37.565 | 23.827 | 23.829 | 23.829 | 23.86 | 18.415 | 17.809 | 18.037 | 18.037 | 15.725 | 15.808 | 15.593 | 15.553 | 22.725 | 22.721 | 22.618 | 23.694 | 19.175 | 18.995 | 19.019 | 17.665 | 17.069 | 16.794 | 16.371 | 16.183 | 16.518 | 17.422 | 14.569 | 11.479 | 2.592 | 2.592 | 2.615 | 2.618 | 0 |
Other Non-Current Assets
| 0 | 0.126 | 0.118 | 0 | 0 | 0 | 0 | 0 | 0.084 | 0.082 | 0.085 | 0.086 | 0.083 | 0.079 | 0.079 | 0.08 | 0.079 | 0.111 | 0.114 | 0.073 | 0.257 | 0.431 | 0.484 | 0.492 | 0.76 | 0.77 | 0.771 | 0.771 | 0.777 | 0.087 | 0.046 | 0.16 | 0.06 | 0.044 | 0.061 | 0.183 | -0.067 | -0.99 | -0.874 | 0.258 | -0.699 | -0.679 | -0.637 | 0.393 | 0.435 | 0.478 | 0.441 | 0.495 | 0.509 | 0.559 | 0.675 | 0.291 | 20.644 | 0.174 | 0.248 | 0.258 | 0 | 0 | 0 | 0.427 | 0 | 0 | 37.207 | 24.612 | 11.04 | 0 | 0 | 0 | 50.085 | 49.117 | 0 | 0 | 39.745 | 40.064 | 0 | 0 | 49.733 | 51.959 | 53.975 | 0 | 0 | 0 | 37.467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 |
Total Non-Current Assets
| 1.042 | 1.203 | 1.062 | 1.209 | 1.368 | 1.554 | 1.647 | 1.778 | 1.948 | 2.158 | 2.344 | 2.58 | 2.88 | 3.239 | 3.573 | 4.585 | 5.543 | 5.966 | 6.376 | 4.505 | 6.281 | 6.773 | 5.734 | 5.068 | 10.977 | 11.846 | 12.714 | 13.807 | 14.889 | 15.414 | 16.639 | 17.768 | 19.177 | 20.609 | 22.17 | 24.548 | 26.092 | 27.718 | 28.487 | 29.803 | 30.645 | 52.716 | 64.745 | 65.392 | 27.174 | 27.939 | 30.061 | 9.374 | 43.53 | 42.086 | 41.275 | 35.757 | 32.584 | 48.521 | 49.32 | 64.297 | 15.405 | 15.879 | 16.301 | 17.302 | 19.299 | 19.48 | 57.651 | 45.626 | 33.308 | 25.621 | 25.789 | 25.479 | 82.938 | 82.473 | 84.761 | 82.765 | 77.571 | 78.006 | 81.598 | 84.412 | 91.442 | 83.439 | 86.73 | 89.758 | 63.081 | 64.408 | 65.58 | 67.663 | 55.453 | 56.165 | 57.731 | 59.692 | 56.449 | 57.552 | 60.824 | 63.975 | 73.162 | 174.452 | 184.526 | 191.156 | 209.662 | 216.536 | 220.621 | 225.545 | 31.977 | 30.649 | 31.524 | 31.016 | 30.636 | 30.956 | 31.061 | 29.671 | 29.602 | 31.262 | 28.764 | 26.117 | 16.273 | 13.908 | 14.269 | 14.27 | 11.5 |
Total Assets
| 41.355 | 38.027 | 37.45 | 37.052 | 36.68 | 36.792 | 36.783 | 36.025 | 37.242 | 36.078 | 37.099 | 37.872 | 36.387 | 34.48 | 32.16 | 32.252 | 31.925 | 40.26 | 41.462 | 37.526 | 42.529 | 43.679 | 47.233 | 48.897 | 56.354 | 58.775 | 60.138 | 60.459 | 62.316 | 61.68 | 64.035 | 65.541 | 68.627 | 69.766 | 73.835 | 86.031 | 90.109 | 96.898 | 99.023 | 100.307 | 108.255 | 139.183 | 155.701 | 160.974 | 149.918 | 151.618 | 146.042 | 145.172 | 184.319 | 187.24 | 193.6 | 197.426 | 208.332 | 199.608 | 202.463 | 201.387 | 149.031 | 132.332 | 120.792 | 121.834 | 117.263 | 114.906 | 152.135 | 140.176 | 122.626 | 124.836 | 123.615 | 134.228 | 204.136 | 211.867 | 210.701 | 207.35 | 200.692 | 203.825 | 192.153 | 191.813 | 193.775 | 182.962 | 183.014 | 180.09 | 148.461 | 141.307 | 125.885 | 129.781 | 105.974 | 105.677 | 111.388 | 109.474 | 108.595 | 117.545 | 124.337 | 126.153 | 161.714 | 271.393 | 295.878 | 315.139 | 398.699 | 409.164 | 371.119 | 342.57 | 77.924 | 75.355 | 76.193 | 64.407 | 71.769 | 80.551 | 88.813 | 98.405 | 101.932 | 99.725 | 100.661 | 108.049 | 106.472 | 113.917 | 120.636 | 64.448 | 67.7 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 4.81 | 2.54 | 2.639 | 1.857 | 1.167 | 1.363 | 2.158 | 1.685 | 3.496 | 3.273 | 4.435 | 4.839 | 3.9 | 2.993 | 1.969 | 1.92 | 1.379 | 2.214 | 2.247 | 1.065 | 2.821 | 2.742 | 2.25 | 2.313 | 2.936 | 2.822 | 2.256 | 1.903 | 2.494 | 3.21 | 5.027 | 4.163 | 6.417 | 4.619 | 5.087 | 7.856 | 7.288 | 7.643 | 7.004 | 4.011 | 4.536 | 6.598 | 8.205 | 7.508 | 6.471 | 10.502 | 6.906 | 4.126 | 4.116 | 2.998 | 3.033 | 3.142 | 4.063 | 10.258 | 9.508 | 23.664 | 28.147 | 17.359 | 13.42 | 15.195 | 13.137 | 13.722 | 15.4 | 17.883 | 14.489 | 16.029 | 13.182 | 10.145 | 9.862 | 12.757 | 16.198 | 15.287 | 12.084 | 18.151 | 14.247 | 14.88 | 20.715 | 14.437 | 18.788 | 19.671 | 23.458 | 21.321 | 11.152 | 14.163 | 13.94 | 11.324 | 11.677 | 11.802 | 12.013 | 13.893 | 12.583 | 15.702 | 36.526 | 47.428 | 50.639 | 57.577 | 73.469 | 81.811 | 53.556 | 21.528 | 9.168 | 5.456 | 6.13 | 7.616 | 8.272 | 8.196 | 7.886 | 7.472 | 5.453 | 6.435 | 5.029 | 7.111 | 6.529 | 6.95 | 6.466 | 7.643 | 7.9 |
Short Term Debt
| 0.395 | 0.543 | 0.543 | 0.527 | 0 | 0.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0.464 | 0.461 | 0.458 | 0.45 | 1.578 | 1.385 | 1.098 | 0.339 | 0.566 | 0.641 | 0.785 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.083 | 0.054 | 0.038 | 0 | 0 | 0 | 0 | 0.005 | 0.018 | 0.033 | 0.042 | 0.051 | 0.05 | 0.079 | 0.174 | 0.318 | 0.49 | 0.562 | 0.654 | 3.416 | 5.893 | 8.71 | 10.934 | 17.057 | 31.641 | 38.389 | 42.837 | 11.186 | 26.734 | 20.954 | 26.431 | 0.103 | 44.598 | 28.598 | 9.633 | 1.633 | 1.619 | 1.627 | 1.853 | 2.189 | 1.854 | 1.407 | 1.407 | 1.407 | 2.147 | 2.317 | 2.487 | 2.121 | 1.518 | 1.518 | 1.591 | 1.591 | 1.6 |
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 | 3.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0 | 0 | 0 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.356 | 0.311 | 0.469 | 0.328 | 0.535 | 0.476 | 0.338 | 0.139 | 0.361 | 0.752 | 0.921 | 0.18 | 0.31 | 0.657 | 0.874 | 1.089 | 0.529 | 0.955 | 1.099 | 1.314 | 0.624 | 0.95 | 1.217 | 0.679 | 1.095 | 1.516 | 1.79 | 1.931 | 1.055 | 1.776 | 2.359 | 2.276 | 1.318 | 0.989 | 1.601 | 1.199 | 1.217 | 1.859 | 2.415 | 0.519 | 0.92 | 1.395 | 1.774 | 0.236 | 1.116 | 0.859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.215 | 0.232 | 0.325 | 1.16 | 0.912 | 0.86 | 0.462 | 0.029 | 2.141 | 2.119 | 0.237 | 2.772 | 0.116 | 0.307 | 0.982 | 0.707 | 0.78 | 0.879 | 1.097 | 0.745 | 0.734 | 0.722 | 0.832 | 0.903 | 1.076 | 1.234 | 0 | 0 | 0 | 0 | 10.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0.413 | 0.414 | 0.429 | 0.413 | 0.413 | 0.413 | 0.531 | 0.526 | 0.476 | 2.341 | 0 |
Other Current Liabilities
| 2.133 | 1.423 | 1.186 | 1.612 | 2.554 | 1.662 | 1.977 | 2.567 | 2.595 | 2.289 | 2.049 | 3.977 | 3.432 | 3.063 | 2.709 | 2.915 | 2.78 | 2.668 | 2.653 | 2.797 | 2.856 | 3.521 | 3.261 | 3.567 | 2.854 | 3.235 | 3.067 | 3.391 | 3.694 | 4.238 | 4.416 | 5.444 | 5.791 | 7.918 | 6.562 | 7.78 | 7.743 | 8.325 | 6.371 | 6.476 | 4.769 | 5.911 | 6.7 | 9.098 | 7.322 | 6.649 | 5.282 | 3.953 | 4.552 | 4.054 | 3.697 | 3.328 | 5.932 | 7.189 | 6.525 | 10.491 | 9.278 | 8.184 | 6.063 | 9.203 | 8.872 | 8.487 | 8.25 | 9.479 | 9.858 | 11.363 | 10.543 | 19.233 | 19.927 | 23.066 | 18.491 | 19.983 | 16.322 | 16.304 | 12.746 | 15.206 | 14.114 | 13.31 | 11.34 | 14.589 | 15.182 | 13.998 | 12.572 | 16.913 | 15.928 | 16.407 | 15.598 | 15.262 | 13.719 | 13.821 | 15.343 | 18.479 | 25.601 | 29.368 | 27.36 | 27.525 | 20.676 | 19.252 | 19.238 | 29.529 | 10.886 | 10.327 | 7.897 | 10.96 | 10.323 | 10.998 | 8.85 | 11.96 | 10.663 | 8.344 | 6.305 | 7.182 | 4.989 | 4.944 | 9.498 | 9.862 | 14.2 |
Total Current Liabilities
| 7.338 | 4.862 | 4.679 | 4.465 | 3.721 | 4.1 | 4.611 | 4.59 | 6.091 | 5.923 | 7.236 | 9.737 | 7.976 | 6.517 | 5.793 | 6.159 | 6.826 | 6.796 | 6.953 | 5.3 | 7.557 | 7.528 | 7.246 | 7.097 | 6.469 | 7.152 | 6.839 | 7.084 | 8.119 | 8.503 | 11.219 | 11.966 | 14.484 | 13.855 | 12.638 | 17.237 | 16.23 | 17.185 | 15.234 | 12.902 | 9.824 | 13.429 | 16.3 | 18.38 | 14.029 | 18.267 | 13.047 | 8.079 | 8.668 | 7.052 | 6.73 | 6.47 | 9.995 | 17.447 | 19.301 | 34.387 | 37.75 | 26.703 | 20.395 | 25.258 | 22.471 | 22.238 | 25.791 | 29.481 | 24.667 | 30.218 | 23.906 | 29.685 | 30.771 | 36.53 | 35.487 | 36.154 | 29.523 | 35.233 | 27.769 | 30.859 | 35.711 | 28.729 | 31.378 | 35.812 | 39.13 | 35.881 | 24.378 | 34.492 | 35.761 | 36.441 | 38.209 | 44.121 | 57.373 | 66.103 | 70.763 | 45.367 | 88.861 | 97.75 | 104.43 | 85.205 | 138.743 | 129.661 | 82.427 | 52.69 | 22.086 | 17.823 | 16.293 | 21.178 | 20.862 | 21.014 | 18.556 | 21.253 | 18.692 | 17.509 | 14.234 | 16.827 | 13.567 | 13.938 | 18.031 | 21.437 | 23.7 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.13 | 0.137 | 0.141 | 0.546 | 0.822 | 0.559 | 1.41 | 1.708 | 2 | 2.29 | 2.57 | 2.844 | 1.515 | 3.28 | 3.405 | 3.533 | 2.533 | 2.751 | 3.143 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.073 | 0.112 | 0.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.01 | 0.024 | 0 | 0 | 0 | 0 | 0.095 | 0.216 | 0.326 | 0.498 | 6.503 | 17.268 | 17.76 | 5.633 | 7.852 | 11.919 | 39.469 | 0.821 | 0.961 | 0.706 | 28.451 | 2.993 | 0 | 4.809 | 7.728 | 19.853 | 20.958 | 21.291 | 2.625 | 2.76 | 2.177 | 2.473 | 3.013 | 3.212 | 3.633 | 4.048 | 4.366 | 1.657 | 2.057 | 2.363 | 2.836 | 3.2 |
Deferred Revenue Non-Current
| 0 | 0.317 | 0.308 | 0.332 | 0.283 | 0.278 | 0.3 | 0.171 | 0.16 | 0.175 | 0.166 | 0.142 | 0.145 | 0.088 | 0.085 | 0.105 | 0.129 | 0.155 | 0.185 | 0.221 | 0.268 | 0.33 | 0.393 | 0.444 | 0.514 | 0.557 | 0.599 | 0.846 | 0.912 | 0.929 | 1.008 | 1.102 | 1.247 | 1.388 | 1.4 | 1.236 | 1.154 | 1.104 | 1.032 | 0.751 | 0.772 | 0.999 | 0.74 | 0.787 | 0.738 | 0.669 | 0.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.151 | 0.137 | 0.145 | 0.174 | 0.628 | 0.938 | 38.587 | 25.258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.643 | 1.768 | 0 | 0 | 0 | 0 | -0.25 | -0.264 | 0 | -0.336 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0 | 0.03 | 0.024 | 0.012 | 0.01 | 0.075 | 1.133 | 1.114 | 1.019 | 1.045 | 1.045 | 1.072 | 1.072 | 0 | 0 | 0 | 0.305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0.15 | 0.15 | 0.15 | 0.2 |
Other Non-Current Liabilities
| 0.414 | 0.106 | 0.107 | 0.168 | 0.012 | 0.14 | -0.267 | -0.548 | -0.702 | -0.83 | -0.981 | -1.139 | 0.125 | 0.314 | 0.305 | 0.296 | 0.293 | 0.35 | 0.225 | 0.094 | 0.379 | 0.102 | 0.5 | 0.176 | 0.232 | 0.241 | 0.229 | 0.234 | 0.341 | 0.317 | 0.243 | 0.299 | 0.368 | 0.441 | 0.559 | 0.874 | 1.235 | 1.451 | 1.917 | 3.424 | 1.338 | 1.168 | 0.962 | 0.552 | 1.893 | 2.329 | 4.057 | 6.016 | 6.673 | 6.817 | 7.044 | 4.592 | 5.205 | 5.264 | 7.461 | 7.719 | 7.866 | 7.847 | 8.068 | 8.671 | 9.386 | 9.408 | 9.31 | 33.791 | 19.594 | 7.738 | 7.738 | 7.738 | 4.399 | 4.398 | 4.429 | 0.807 | 0.829 | 0.829 | 0.828 | 0.829 | 0.809 | 0.809 | 2.089 | 2.08 | 1.63 | 1.505 | 1.979 | 1.201 | 4.1 | 4.145 | 4.127 | 4.1 | 5.952 | 6.151 | 5.018 | 5.044 | 3.939 | 3.829 | 3.74 | 3.658 | 0 | 2.85 | 3.007 | 2.489 | 1.732 | 1.709 | 1.694 | 1.48 | 1.131 | 1.083 | 1.046 | 0.998 | 0.836 | 0.765 | 0.706 | 0.668 | 0.646 | 0.593 | 1.079 | 1.04 | 1.1 |
Total Non-Current Liabilities
| 0.544 | 0.56 | 0.556 | 0.714 | 0.834 | 0.977 | 1.143 | 1.16 | 1.298 | 1.46 | 1.589 | 1.705 | 1.785 | 3.682 | 3.795 | 3.934 | 2.955 | 3.256 | 3.553 | 0.565 | 0.647 | 0.432 | 0.893 | 0.62 | 0.746 | 0.798 | 0.828 | 1.08 | 1.253 | 1.246 | 1.258 | 1.401 | 1.645 | 1.853 | 1.959 | 2.11 | 2.389 | 3.688 | 4.063 | 4.221 | 3.155 | 3.212 | 2.774 | 2.961 | 2.631 | 2.998 | 4.57 | 6.016 | 6.673 | 6.817 | 7.044 | 4.592 | 5.205 | 5.264 | 7.461 | 7.719 | 8.017 | 7.984 | 8.213 | 8.845 | 10.014 | 10.346 | 47.897 | 34.337 | 19.667 | 8.24 | 7.825 | 7.738 | 4.399 | 4.398 | 4.429 | 0.807 | 0.828 | 0.829 | 0.833 | 0.839 | 0.833 | 0.809 | 2.089 | 2.08 | 1.63 | 1.6 | 2.195 | 1.527 | 4.598 | 10.648 | 21.395 | 21.86 | 11.585 | 14.003 | 16.937 | 44.513 | 4.76 | 4.79 | 4.446 | 32.109 | 2.993 | 2.85 | 7.816 | 10.217 | 21.585 | 22.667 | 22.985 | 4.105 | 3.891 | 3.26 | 3.519 | 4.011 | 4.048 | 4.398 | 4.754 | 5.034 | 2.453 | 2.8 | 3.592 | 4.026 | 4.5 |
Total Liabilities
| 7.882 | 5.422 | 5.235 | 5.179 | 4.555 | 5.077 | 5.754 | 5.75 | 7.389 | 7.383 | 8.825 | 11.442 | 9.761 | 10.199 | 9.588 | 10.093 | 9.781 | 10.052 | 10.506 | 5.865 | 8.204 | 7.96 | 8.139 | 7.717 | 7.215 | 7.95 | 7.667 | 8.164 | 9.372 | 9.749 | 12.477 | 13.367 | 16.129 | 15.708 | 14.597 | 19.347 | 18.619 | 20.873 | 19.297 | 17.123 | 12.979 | 16.641 | 19.074 | 21.341 | 16.66 | 21.265 | 17.617 | 14.095 | 15.341 | 13.869 | 13.774 | 11.062 | 15.2 | 22.711 | 26.762 | 42.106 | 45.767 | 34.687 | 28.608 | 34.103 | 32.485 | 32.584 | 73.688 | 63.818 | 44.334 | 38.458 | 31.731 | 37.423 | 35.17 | 40.928 | 39.916 | 36.961 | 30.351 | 36.062 | 28.602 | 31.698 | 36.544 | 29.538 | 33.467 | 37.892 | 40.76 | 37.481 | 26.573 | 36.019 | 40.359 | 47.089 | 59.604 | 65.981 | 68.958 | 80.106 | 87.7 | 89.88 | 93.621 | 102.54 | 108.876 | 117.314 | 141.736 | 132.511 | 90.243 | 62.907 | 43.671 | 40.49 | 39.278 | 25.283 | 24.753 | 24.274 | 22.075 | 25.264 | 22.74 | 21.907 | 18.988 | 21.861 | 16.02 | 16.738 | 21.623 | 25.463 | 28.2 |
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 |
Common Stock
| 0.114 | 0.115 | 0.115 | 0.115 | 0.115 | 0.115 | 0.116 | 0.115 | 0.115 | 0.115 | 0.115 | 0.112 | 0.112 | 0.112 | 0.111 | 0.11 | 0.11 | 0.159 | 0.158 | 0.157 | 0.157 | 0.157 | 0.156 | 0.154 | 0.155 | 0.157 | 0.157 | 0.156 | 0.156 | 0.156 | 0.155 | 0.62 | 0.616 | 0.616 | 0.612 | 0.611 | 0.61 | 0.61 | 0.608 | 0.607 | 0.603 | 0.601 | 0.6 | 0.598 | 0.593 | 0.591 | 0.59 | 0.589 | 0.589 | 0.601 | 0.623 | 0.643 | 0.665 | 0.682 | 0.69 | 0.687 | 0.687 | 0.675 | 0.674 | 0.675 | 0.674 | 0.687 | 0.687 | 0.686 | 0.689 | 0.7 | 0.715 | 0.714 | 0.705 | 0.714 | 0.714 | 0.712 | 0.706 | 0.704 | 0.704 | 0.703 | 0.702 | 0.702 | 0.696 | 0.689 | 0.684 | 0.683 | 0.683 | 0.679 | 0.676 | 0.671 | 0.667 | 0.65 | 0.649 | 0.649 | 0.649 | 0.649 | 0.649 | 0.649 | 0.648 | 0.615 | 0.614 | 0.614 | 0.632 | 0.592 | 0.367 | 0.366 | 0.364 | 0.364 | 0.364 | 0.364 | 0.364 | 0.364 | 0.363 | 0.363 | 0.363 | 0.363 | 0.363 | 0.363 | 0.363 | 0.346 | 0 |
Retained Earnings
| -342.282 | -343.135 | -343.538 | -344.051 | -343.834 | -344.202 | -344.998 | -345.845 | -346.231 | -347.365 | -347.753 | -349.661 | -349.383 | -351.575 | -353.148 | -353.534 | -353.444 | -352.51 | -351.625 | -350.8 | -347.96 | -346.416 | -342.855 | -340.698 | -332.652 | -331.096 | -329.355 | -329.645 | -328.729 | -329.528 | -330.248 | -329.676 | -329.12 | -327.313 | -321.503 | -313.735 | -308.572 | -303.775 | -299.857 | -295.991 | -282.991 | -255.215 | -240.648 | -237.543 | -242.421 | -244.346 | -245.674 | -242.91 | -204.752 | -202.787 | -200.612 | -198.872 | -196.424 | -216.225 | -219.723 | -240.854 | -296.487 | -299.424 | -304.188 | -309.043 | -311.769 | -314.505 | -317.909 | -319.46 | -317.467 | -313.406 | -308.297 | -302.776 | -230.632 | -228.13 | -227.462 | -226.546 | -225.909 | -227.747 | -231.354 | -234.031 | -236.541 | -239.706 | -242.729 | -246.878 | -275.252 | -278.915 | -283.285 | -286.572 | -306.164 | -311.914 | -316.853 | -321.449 | -325.21 | -327.468 | -328.264 | -328.723 | -297.063 | -196.25 | -178.13 | -161.294 | -102.106 | -82.128 | -73.854 | -67.438 | -67.042 | -65.747 | -62.688 | -59.256 | -50.79 | -41.137 | -30.896 | -24.264 | -17.897 | -19.33 | -14.813 | -10.293 | -5.957 | 0.791 | 2.718 | 4.413 | 5 |
Accumulated Other Comprehensive Income/Loss
| -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | 375.693 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 0.608 | 0.608 | 0.607 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.608 | 0.532 | 0.619 | 0.534 | 0.532 | 1.04 | 0.965 | 0.738 | 0.607 | 0.301 | 0.645 | 0.597 | 0.515 | 0.142 | -0.206 | -0.166 | 0.776 | 0.995 | 0.926 | 1.17 | 1.109 | 0.64 | 0.086 | 0.024 | -0.07 | -0.11 | -1.992 | -2.044 | -2.39 | -2.682 | -3.148 | -0.718 | -0.45 | -0.436 | -0.485 | -0.426 | -0.281 | -0.273 | -0.122 | -0.121 | -0.061 | -0.067 | 0.028 | 0.865 | 0.848 | 0.886 | 0.82 | 1.773 | 0.961 | 1.226 | 1.024 | 0.078 | 0.703 | 0.545 | 0.455 | -0.066 | -0.418 | -0.156 | -0.213 | -0.101 | 0.045 | -0.255 | -0.167 | -0.155 | -0.065 | -0.065 | -0.059 | 0 |
Other Total Stockholders Equity
| 375.641 | 375.625 | 375.638 | 375.809 | 375.844 | 375.802 | 375.911 | 376.005 | 375.969 | 375.945 | 375.912 | 375.979 | 375.897 | 375.744 | 375.609 | 375.583 | 375.478 | 382.559 | 382.423 | 382.304 | 382.128 | 381.978 | 381.793 | 381.724 | 381.636 | 381.764 | 381.669 | 381.784 | 381.517 | 381.303 | 381.043 | 380.622 | 380.395 | 380.147 | 379.521 | 379.2 | 378.844 | 378.582 | 378.367 | 376.515 | 377.056 | 376.548 | 376.067 | 374.979 | 374.478 | 373.5 | 372.901 | 372.79 | 372.533 | 374.949 | 379.283 | 383.974 | 388.357 | 391.908 | 393.694 | 398.483 | 398.326 | 395.787 | 395.397 | 395.454 | 395.276 | 395.625 | 395.527 | 395.338 | 395.236 | 394.955 | 395.125 | 394.631 | 394.523 | 394.084 | 393.779 | 393.087 | 392.528 | 391.923 | 391.406 | 392.596 | 392.381 | 392.131 | 391.634 | 388.995 | 380.64 | 380.272 | 380.234 | 378.143 | 371.529 | 370.112 | 368.243 | 364.414 | 364.319 | 364.319 | 364.319 | 364.319 | 363.642 | 363.606 | 363.598 | 357.684 | 356.682 | 357.206 | 352.872 | 345.485 | 100.85 | 99.543 | 98.694 | 97.561 | 97.508 | 97.468 | 97.426 | 97.254 | 96.827 | 96.74 | 96.378 | 96.285 | 96.201 | 96.09 | 95.997 | 34.285 | 34.5 |
Total Shareholders Equity
| 33.473 | 32.605 | 32.215 | 31.873 | 32.125 | 31.715 | 31.029 | 30.275 | 29.853 | 28.695 | 28.274 | 26.43 | 26.626 | 24.281 | 22.572 | 22.159 | 22.144 | 30.208 | 30.956 | 31.661 | 34.325 | 35.719 | 39.094 | 41.18 | 49.139 | 50.825 | 52.471 | 52.295 | 52.944 | 51.931 | 51.558 | 52.174 | 52.498 | 54.058 | 59.238 | 66.684 | 71.49 | 76.025 | 79.726 | 83.184 | 95.276 | 122.542 | 136.627 | 139.633 | 133.258 | 130.353 | 128.425 | 131.077 | 168.978 | 173.371 | 179.826 | 186.364 | 193.132 | 176.897 | 175.701 | 159.281 | 103.264 | 97.645 | 92.184 | 87.731 | 84.778 | 82.322 | 78.447 | 76.358 | 78.292 | 83.025 | 88.538 | 93.495 | 165.766 | 167.777 | 167.671 | 167.339 | 167.349 | 164.81 | 160.646 | 157.276 | 154.498 | 150.737 | 146.919 | 139.658 | 105.354 | 101.59 | 97.196 | 91.765 | 65.615 | 58.588 | 51.784 | 43.493 | 39.637 | 37.439 | 36.637 | 36.273 | 68.093 | 168.853 | 187.002 | 197.825 | 256.963 | 276.653 | 280.876 | 279.663 | 34.253 | 34.865 | 36.915 | 39.124 | 47.016 | 56.277 | 66.738 | 73.141 | 79.192 | 77.818 | 81.673 | 86.188 | 90.452 | 97.179 | 99.013 | 38.985 | 39.5 |
Total Equity
| 33.473 | 32.605 | 32.215 | 31.873 | 32.125 | 31.715 | 31.029 | 30.275 | 29.853 | 28.695 | 28.274 | 26.43 | 26.626 | 24.281 | 22.572 | 22.159 | 22.144 | 30.208 | 30.956 | 31.661 | 34.325 | 35.719 | 39.094 | 41.18 | 49.139 | 50.825 | 52.471 | 52.295 | 52.944 | 51.931 | 51.558 | 52.174 | 52.498 | 54.058 | 59.238 | 66.684 | 71.49 | 76.025 | 79.726 | 83.184 | 95.276 | 122.542 | 136.627 | 139.633 | 133.258 | 130.353 | 128.425 | 131.077 | 168.978 | 173.371 | 179.826 | 186.364 | 193.132 | 176.897 | 175.701 | 159.281 | 103.264 | 97.645 | 92.184 | 87.731 | 84.778 | 82.322 | 78.447 | 76.358 | 78.292 | 86.378 | 91.884 | 96.805 | 168.966 | 170.939 | 170.785 | 170.389 | 170.341 | 167.763 | 163.551 | 160.115 | 157.231 | 153.424 | 149.547 | 142.198 | 107.701 | 103.826 | 99.312 | 93.762 | 65.615 | 58.588 | 51.784 | 43.493 | 39.637 | 37.439 | 36.637 | 36.273 | 68.093 | 168.853 | 187.002 | 197.825 | 256.963 | 276.653 | 280.876 | 279.663 | 34.253 | 34.865 | 36.915 | 39.124 | 47.016 | 56.277 | 66.738 | 73.141 | 79.192 | 77.818 | 81.673 | 86.188 | 90.452 | 97.179 | 99.013 | 38.985 | 39.5 |
Total Liabilities & Shareholders Equity
| 41.355 | 38.027 | 37.45 | 37.052 | 36.68 | 36.792 | 36.783 | 36.025 | 37.242 | 36.078 | 37.099 | 37.872 | 36.387 | 34.48 | 32.16 | 32.252 | 31.925 | 40.26 | 41.462 | 37.526 | 42.529 | 43.679 | 47.233 | 48.897 | 56.354 | 58.775 | 60.138 | 60.459 | 62.316 | 61.68 | 64.035 | 65.541 | 68.627 | 69.766 | 73.835 | 86.031 | 90.109 | 96.898 | 99.023 | 100.307 | 108.255 | 139.183 | 155.701 | 160.974 | 149.918 | 151.618 | 146.042 | 145.172 | 184.319 | 187.24 | 193.6 | 197.426 | 208.332 | 199.608 | 202.463 | 201.387 | 149.031 | 132.332 | 120.792 | 121.834 | 117.263 | 114.906 | 152.135 | 140.176 | 122.626 | 124.836 | 123.615 | 134.228 | 204.136 | 211.867 | 210.701 | 207.35 | 200.692 | 203.825 | 192.153 | 191.813 | 193.775 | 182.962 | 183.014 | 180.09 | 148.461 | 141.307 | 125.885 | 129.781 | 105.974 | 105.677 | 111.388 | 109.474 | 108.595 | 117.545 | 124.337 | 126.153 | 161.714 | 271.393 | 295.878 | 315.139 | 398.699 | 409.164 | 371.119 | 342.57 | 77.924 | 75.355 | 76.193 | 64.407 | 71.769 | 80.551 | 88.813 | 98.405 | 101.932 | 99.725 | 100.661 | 108.049 | 106.472 | 113.917 | 120.636 | 64.448 | 67.7 |