
WidePoint Corporation
AMEX:WYY
1.73 (USD) • At close November 17, 2023
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 3.703 | 6.775 | 5.636 | 4.001 | 5.268 | 6.921 | 8.458 | 7.775 | 4.578 | 7.531 | 5.061 | 7.192 | 7.268 | 6.48 | 18.102 | 14.947 | 17.058 | 15.997 | 11.373 | 7.521 | 9.324 | 6.88 | 7.1 | 5.422 | 4.567 | 2.432 | 3.95 | 5.364 | 7.446 | 5.272 | 6.424 | 5.472 | 7.039 | 9.123 | 5.586 | 8.328 | 6.251 | 7.93 | 10.443 | 9.687 | 11.524 | 13.155 | 3.079 | 4.103 | 10.134 | -0.102 | 2.409 | 2.504 | 2.517 | 1.858 | 2.494 | 0.281 | 1.433 | 2.135 | 5.998 | 5.394 | 6.207 | 5.816 | 3.703 | 2.565 | 3.349 | 6.239 | 3.301 | 2.953 | 4.345 | 4.375 | 6.996 | 4.808 | 2.319 | 1.832 | 2.862 | 3.295 | 2.742 | 2.775 | 2.655 | 2.332 | 1.913 | 2.527 | 0.363 | 0.241 | 0.256 | 0.464 | 0.598 | 0.78 | 0.96 | 0.95 | 1.104 | 1.082 | 1.174 | 1.209 | 1.11 | 1.138 | 1.162 | 1.564 | 1.6 | 1.545 | 1.581 | 1.086 | 1.521 | 2.326 | 3.028 | 4.2 | 4.5 | 4.2 | 3.8 | 4.5 | 4.4 | 4.6 | 5.55 |
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 |
Cash and Short Term Investments
| 3.703 | 6.775 | 5.636 | 4.001 | 5.268 | 6.921 | 8.458 | 7.775 | 4.578 | 7.531 | 5.061 | 7.192 | 7.268 | 6.48 | 18.102 | 14.947 | 17.058 | 15.997 | 11.373 | 7.521 | 9.324 | 6.88 | 7.1 | 5.422 | 4.567 | 2.432 | 3.95 | 5.364 | 7.446 | 5.272 | 6.424 | 5.472 | 7.039 | 9.123 | 5.586 | 8.328 | 6.251 | 7.93 | 10.443 | 9.687 | 11.524 | 13.155 | 3.079 | 4.103 | 10.134 | -0.102 | 2.409 | 2.504 | 2.517 | 1.858 | 2.494 | 0.281 | 1.433 | 2.135 | 5.998 | 5.394 | 6.207 | 5.816 | 3.703 | 2.565 | 3.349 | 6.239 | 3.301 | 2.953 | 4.345 | 4.375 | 6.996 | 4.808 | 2.319 | 1.832 | 2.862 | 3.295 | 2.742 | 2.775 | 2.655 | 2.332 | 1.913 | 2.527 | 0.363 | 0.241 | 0.256 | 0.464 | 0.598 | 0.78 | 0.96 | 0.95 | 1.104 | 1.082 | 1.174 | 1.209 | 1.11 | 1.138 | 1.162 | 1.564 | 1.6 | 1.545 | 1.581 | 1.086 | 1.521 | 2.326 | 3.028 | 4.2 | 4.5 | 4.2 | 3.8 | 4.5 | 4.4 | 4.6 | 5.55 |
Net Receivables
| 45.801 | 43.729 | 33.282 | 36.345 | 29.877 | 24.838 | 18.868 | 22.554 | 22.046 | 19.521 | 21.728 | 21.452 | 20.351 | 23.474 | 20.234 | 21.183 | 29.231 | 49.731 | 46.511 | 48.791 | 32.698 | 28.558 | 20.218 | 19.128 | 19.453 | 20.655 | 15.826 | 14.532 | 14.813 | 16.262 | 14.075 | 14.697 | 13.223 | 13.309 | 18.384 | 13.787 | 16.181 | 17.203 | 16.064 | 17.732 | 15.689 | 14.09 | 12.276 | 9.037 | 6.55 | 9.173 | 8.138 | 6.514 | 7.061 | 9.902 | 8.207 | 9.707 | 9.551 | 10.6 | 6.393 | 6.052 | 6.562 | 10.855 | 11.848 | 10.095 | 8.55 | 8.39 | 7.93 | 7.452 | 7.376 | 7.584 | 5.759 | 6.955 | 7.465 | 4.809 | 3.683 | 2.813 | 3.293 | 6.22 | 2.329 | 4.061 | 2.643 | 3.345 | 2.874 | 2.574 | 2.28 | 3.008 | 0.512 | 0.406 | 0.314 | 0.406 | 0.315 | 0.418 | 0.36 | 0.394 | 0.525 | 0.536 | 0.572 | 0.46 | 0.639 | 0.895 | 1.34 | 1.88 | 2.382 | 3.004 | 3.842 | 5.5 | 5.8 | 4.6 | 3.3 | 2.5 | 2.7 | 2.5 | 1.41 |
Inventory
| 0 | 0.312 | 0 | 0.283 | 0.657 | 0.366 | 0.494 | 0.307 | 0.24 | 0.222 | 0.542 | 0.724 | 0.486 | 0.59 | 1.199 | 1.102 | 0.659 | 0.991 | 0.216 | 0.509 | 0.138 | 0.214 | 0.119 | 0.46 | 0.289 | 0.184 | 0.219 | 0.168 | 0.327 | 0.157 | 0.314 | 0.143 | 0.175 | 0.123 | 0.371 | 0.065 | 0.041 | 0.028 | 0.027 | 0.022 | 0.026 | 0.037 | 0.039 | 0.036 | 0.044 | 0.061 | 0.269 | 0.259 | 0.275 | 0.287 | 0 | 0 | 0 | 0.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.043 | 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 |
Other Current Assets
| 5.803 | 4.501 | 2.02 | 1.245 | 0.967 | 0.718 | 0.909 | 0.797 | 0.7 | 0.714 | 1.242 | 0.921 | 0.995 | 2.604 | 1.226 | 0.792 | 1.034 | 0.773 | 0.884 | 0.889 | 0.677 | 0.881 | 0.738 | 0.794 | 0.911 | 0.903 | 0.745 | 0.627 | 0.707 | 0.611 | 1.153 | 1.174 | 0.492 | 0.428 | 0.84 | 0.44 | 0.547 | 0.466 | 0.418 | 0.625 | 0.592 | 0.471 | 0.415 | 0.55 | 0.966 | 0.534 | 0.815 | 1.202 | 0.875 | 0.956 | 2.083 | 1.225 | 1.19 | 1.088 | 0.891 | 0.957 | 1.18 | 0.886 | 0.343 | 0.364 | 0.376 | 0.36 | 0.367 | 0.278 | 0.215 | 0.268 | 0.224 | 0.811 | 0.698 | 0.329 | 0.324 | 0.46 | 0.553 | 0.463 | 0.375 | 0.308 | 0.183 | 0.233 | 0.147 | 0.279 | 0.158 | 0.203 | 0.042 | 0.094 | 0.034 | 0.05 | 0.036 | 0.048 | 0.043 | 0.066 | 0.15 | 0.077 | 0.041 | 0.048 | 0.044 | 0.123 | 0.134 | 0.174 | 0.284 | 0.36 | 0.33 | 0.5 | 0.3 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.05 |
Total Current Assets
| 55.308 | 55.318 | 40.939 | 41.874 | 36.77 | 32.843 | 28.729 | 31.434 | 27.563 | 27.988 | 28.573 | 30.289 | 29.1 | 33.148 | 40.762 | 38.024 | 47.983 | 67.492 | 58.984 | 57.71 | 42.836 | 36.532 | 28.174 | 25.804 | 25.22 | 24.174 | 20.74 | 20.692 | 23.294 | 22.303 | 21.389 | 20.899 | 20.929 | 22.99 | 24.783 | 22.62 | 23.02 | 25.628 | 26.952 | 28.067 | 27.832 | 27.753 | 15.809 | 13.726 | 17.693 | 9.769 | 11.631 | 10.114 | 10.838 | 13.141 | 11.979 | 11.212 | 12.174 | 13.992 | 13.282 | 12.404 | 13.949 | 17.557 | 15.894 | 13.024 | 12.275 | 14.988 | 11.598 | 10.683 | 11.935 | 12.227 | 12.978 | 12.574 | 10.481 | 6.969 | 6.868 | 6.568 | 6.588 | 9.459 | 5.359 | 6.701 | 4.739 | 6.105 | 3.384 | 3.094 | 2.693 | 3.674 | 1.152 | 1.28 | 1.309 | 1.405 | 1.456 | 1.548 | 1.577 | 1.669 | 1.785 | 1.75 | 1.774 | 2.071 | 2.283 | 2.562 | 3.055 | 3.14 | 4.187 | 5.69 | 7.2 | 10.2 | 10.6 | 9.2 | 7.3 | 7.2 | 7.3 | 7.3 | 7.01 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5.026 | 4.728 | 4.125 | 4.325 | 4.571 | 4.826 | 5.073 | 5.275 | 5.535 | 5.702 | 5.955 | 6.212 | 6.488 | 7.114 | 6.404 | 6.598 | 6.483 | 6.668 | 6.919 | 6.196 | 6.363 | 6.614 | 6.272 | 6.486 | 6.708 | 1.013 | 1.059 | 1.129 | 1.213 | 1.318 | 0.97 | 0.977 | 0.778 | 0.737 | 1.322 | 1.343 | 1.44 | 1.513 | 1.544 | 1.551 | 1.556 | 1.614 | 1.711 | 1.837 | 1.466 | 1.546 | 1.428 | 1.475 | 1.444 | 1.428 | 1.509 | 1.549 | 1.481 | 1.336 | 1.307 | 1.303 | 1.295 | 1.242 | 0.473 | 0.457 | 0.52 | 0.539 | 0.444 | 0.397 | 0.382 | 0.431 | 0.433 | 0.459 | 0.473 | 0.436 | 0.268 | 0.295 | 0.203 | 0.205 | 0.068 | 0.056 | 0.059 | 0.056 | 0.063 | 0.068 | 0.075 | 0.081 | 0.008 | 0.005 | 0.005 | 0.007 | 0.01 | 0.013 | 0.015 | 0.012 | 0.017 | 0.027 | 0.042 | 0.064 | 0.167 | 0.227 | 0.291 | 0.336 | 0.565 | 0.711 | 0.691 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.3 | 0.3 | 0.3 |
Goodwill
| 5.812 | 5.812 | 5.812 | 5.812 | 5.812 | 5.812 | 5.812 | 5.812 | 5.812 | 5.812 | 5.812 | 5.812 | 22.089 | 22.089 | 18.556 | 18.556 | 18.556 | 18.556 | 18.556 | 18.556 | 18.556 | 18.556 | 18.556 | 18.556 | 18.556 | 18.556 | 18.556 | 18.556 | 18.556 | 18.556 | 18.556 | 18.556 | 18.556 | 18.556 | 18.556 | 18.556 | 18.556 | 18.556 | 18.556 | 18.556 | 18.556 | 18.556 | 20.839 | 20.839 | 16.618 | 16.618 | 16.618 | 16.618 | 16.618 | 16.618 | 18.15 | 18.15 | 18.194 | 18.194 | 11.33 | 11.33 | 11.33 | 11.33 | 10.476 | 10.476 | 10.4 | 9.771 | 8.562 | 8.579 | 8.576 | 8.576 | 7.357 | 7.357 | 7.357 | 2.526 | 2.526 | 2.526 | 2.526 | 2.526 | 2.526 | 2.526 | 2.526 | 2.526 | 2.513 | 2.508 | 2.806 | 2,806.44 | 0 | 0 | 0 | 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
| 4.583 | 5.513 | 5.555 | 6.099 | 6.752 | 7.779 | 7.134 | 6.673 | 7.179 | 7.398 | 6.638 | 6.36 | 6.222 | 6.229 | 2.588 | 2.287 | 2.134 | 2.188 | 2.076 | 2.197 | 2.321 | 2.451 | 2.64 | 2.826 | 2.959 | 3.104 | 3.285 | 3.395 | 3.51 | 3.672 | 3.9 | 3.989 | 4.043 | 4.299 | 4.761 | 4.801 | 4.835 | 5.102 | 5.376 | 5.649 | 5.725 | 5.993 | 3.729 | 4.081 | 3.45 | 3.613 | 3.944 | 4.28 | 4.617 | 4.969 | 4.251 | 4.641 | 5.031 | 5.422 | 1.039 | 1.086 | 0.992 | 1.105 | 1.197 | 1.375 | 1.574 | 1.382 | 1.576 | 1.791 | 2.019 | 2.237 | 3.011 | 2.751 | 2.964 | 1.165 | 1.119 | 1.22 | 1.257 | 1.358 | 1.459 | 1.56 | 1.662 | 1.763 | 4.377 | 5.855 | 6.067 | 5.997 | 1.54 | 1.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.929 | 6.005 | 6.081 | 6.156 | 6.231 | 9.778 | 9.946 | 10.1 | 8.6 | 8.9 | 9.2 | 9.7 | 3.2 | 3.5 | 3.74 |
Goodwill and Intangible Assets
| 10.395 | 11.324 | 11.367 | 11.91 | 12.564 | 13.591 | 12.945 | 12.484 | 12.991 | 13.21 | 12.449 | 12.172 | 28.311 | 28.317 | 21.144 | 20.842 | 20.69 | 20.743 | 20.632 | 20.752 | 20.877 | 21.006 | 21.196 | 21.382 | 21.515 | 21.659 | 21.84 | 21.951 | 22.066 | 22.227 | 22.456 | 22.544 | 22.598 | 22.854 | 23.317 | 23.357 | 23.39 | 23.657 | 23.931 | 24.204 | 24.28 | 24.549 | 24.567 | 24.92 | 20.068 | 20.232 | 20.562 | 20.899 | 21.236 | 21.588 | 22.401 | 22.791 | 23.225 | 23.615 | 12.369 | 12.416 | 12.322 | 12.434 | 11.673 | 11.851 | 11.974 | 11.152 | 10.139 | 10.371 | 10.595 | 10.812 | 10.368 | 10.109 | 10.322 | 3.692 | 3.645 | 3.746 | 3.783 | 3.884 | 3.985 | 4.087 | 4.188 | 4.289 | 4.377 | 5.855 | 6.067 | 5.997 | 1.54 | 1.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.929 | 6.005 | 6.081 | 6.156 | 6.231 | 9.778 | 9.946 | 10.1 | 8.6 | 8.9 | 9.2 | 9.7 | 3.2 | 3.5 | 3.74 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 7.336 | 0 | 0 | 0 | 0.068 | 0 | 0 | 0 | 0.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.38 | -0.386 | -0.343 | 0 | -0.044 | -0.039 | -0.036 | 0 | 0 | -0.013 | -0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.265 | 0 | 0 | 0 | 0 | -0.431 | -0.392 | -0.353 | 0 | -0.275 | -0.235 | -0.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.111 | -0.111 | -0.111 | -221.959 | 0 | 0 | 0 | 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
| 0.031 | 0 | 0 | 0 | 0 | 2.501 | 0.086 | 0.088 | 0.088 | 0.087 | 8.289 | 8.296 | 5.125 | 5.127 | 5.62 | 5.623 | 5.621 | 5.606 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.38 | 0.386 | 0.394 | 0 | 0.044 | 0.039 | 0.036 | 0 | 0.014 | 0.013 | 0.031 | 0 | 0.699 | 5.498 | 4.408 | 4.408 | 3.949 | 3.595 | 3.526 | 3.347 | 3.408 | 3.557 | 3.265 | 3.265 | 3.117 | 3.117 | 3.117 | 3.117 | 0.431 | 0.392 | 0.353 | 0 | 0.275 | 0.235 | 0.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.111 | 0.111 | 0.111 | 221.959 | 0 | 0 | 0 | 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
| 0.605 | 0.659 | 0.49 | 0.49 | 0.49 | -7.296 | 1.557 | 2.425 | 2.212 | 1.958 | 2.932 | 2.787 | 2.207 | 1.687 | 1.504 | 1.331 | 1.312 | 0.815 | 0.875 | 0.641 | 0.463 | 0.14 | 0.142 | 0.143 | 0.233 | 0.209 | 0.145 | 0.147 | 0.122 | 0.045 | 0.085 | 0.094 | 0.594 | 0.647 | 0.054 | 0.062 | 0.056 | 0.06 | 0.137 | 0.139 | 0.142 | 0.162 | 0.123 | 0.118 | 0.119 | 0.12 | 0.071 | 0.074 | 0.077 | 0.076 | 0.078 | 0.083 | 0.088 | 3.347 | 0.055 | 0.056 | 0.056 | 0.046 | 0.062 | 0.063 | 0.065 | 0.076 | 0.104 | 0.104 | 0.107 | 0.111 | 0.142 | 0.239 | 0.166 | 0.167 | 0.107 | 0.057 | 0.056 | 0.056 | 0.054 | 0.191 | 0.192 | 0.227 | 0.231 | 0.271 | 0.212 | 0.161 | 0.072 | 0.066 | 0.057 | 0.054 | 0.18 | 0.245 | 0.243 | 0.241 | 0.177 | 0.055 | 0.069 | 0.058 | 0.057 | 0.057 | 0.057 | 0.059 | 0.122 | 0.074 | 0.074 | 0 | 0 | 0 | 0.1 | 0 | -0.1 | -0.1 | 0.01 |
Total Non-Current Assets
| 16.056 | 16.263 | 15.981 | 16.725 | 17.624 | 20.958 | 19.662 | 20.272 | 20.826 | 21.025 | 29.626 | 29.467 | 42.131 | 42.341 | 34.672 | 34.394 | 34.107 | 33.833 | 28.426 | 27.59 | 27.703 | 27.761 | 27.61 | 28.011 | 28.456 | 22.881 | 23.044 | 23.227 | 23.401 | 23.59 | 23.511 | 23.615 | 24.022 | 24.238 | 24.692 | 24.761 | 24.886 | 25.231 | 25.626 | 25.894 | 25.979 | 26.325 | 27.101 | 32.373 | 26.061 | 26.305 | 26.01 | 26.043 | 26.283 | 26.439 | 27.396 | 27.981 | 28.059 | 28.298 | 16.847 | 16.892 | 16.789 | 16.839 | 12.208 | 12.37 | 12.559 | 11.767 | 10.687 | 10.871 | 11.084 | 11.354 | 10.943 | 10.807 | 10.961 | 4.295 | 4.019 | 4.098 | 4.043 | 4.146 | 4.108 | 4.334 | 4.438 | 4.572 | 4.67 | 6.195 | 6.355 | 6.239 | 1.62 | 1.611 | 0.062 | 0.061 | 0.19 | 0.258 | 0.258 | 0.253 | 0.194 | 0.082 | 0.111 | 0.122 | 6.153 | 6.29 | 6.429 | 6.551 | 6.917 | 10.564 | 10.711 | 10.8 | 9.3 | 9.5 | 9.8 | 10.2 | 3.4 | 3.7 | 4.05 |
Total Assets
| 71.364 | 71.581 | 56.92 | 58.599 | 54.394 | 53.801 | 48.391 | 51.706 | 48.389 | 49.013 | 58.199 | 59.756 | 71.23 | 75.489 | 75.433 | 72.419 | 82.089 | 101.324 | 87.41 | 85.299 | 70.538 | 64.293 | 55.783 | 53.815 | 53.676 | 47.055 | 43.784 | 43.918 | 46.694 | 45.893 | 44.899 | 44.513 | 44.95 | 47.228 | 49.475 | 47.381 | 47.906 | 50.858 | 52.578 | 53.961 | 53.811 | 54.078 | 42.91 | 46.099 | 43.754 | 36.075 | 37.642 | 36.158 | 37.121 | 39.58 | 39.375 | 39.193 | 40.233 | 42.29 | 30.129 | 29.295 | 30.739 | 34.396 | 28.102 | 25.394 | 24.835 | 26.755 | 22.284 | 21.554 | 23.019 | 23.582 | 23.922 | 23.381 | 21.442 | 11.264 | 10.888 | 10.667 | 10.631 | 13.604 | 9.466 | 11.034 | 9.177 | 10.677 | 8.054 | 9.289 | 9.047 | 9.913 | 2.772 | 2.891 | 1.371 | 1.466 | 1.646 | 1.806 | 1.834 | 1.922 | 1.979 | 1.833 | 1.885 | 2.193 | 8.437 | 8.852 | 9.484 | 9.69 | 11.105 | 16.254 | 17.91 | 21 | 19.9 | 18.7 | 17.1 | 17.4 | 10.7 | 11 | 11.06 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 15.948 | 16.525 | 9.991 | 14.034 | 12.061 | 12.634 | 13.855 | 13.376 | 13.584 | 12.515 | 15.103 | 12.62 | 12.779 | 10.263 | 10.798 | 9.018 | 19.587 | 36.222 | 30.954 | 20.108 | 12.219 | 13.582 | 6.108 | 6.575 | 9.374 | 7.364 | 6.081 | 6.09 | 10.531 | 7.266 | 7.827 | 7.066 | 6.089 | 8.665 | 9.027 | 7.434 | 2.887 | 7.812 | 6.449 | 8.66 | 7.21 | 6.165 | 6.072 | 3.55 | 3.218 | 3.229 | 5.413 | 3.738 | 4.187 | 5.555 | 5.423 | 6.279 | 6.185 | 8.419 | 4.937 | 4.303 | 5.224 | 7.726 | 6.546 | 6.13 | 4.798 | 7.12 | 4.469 | 4.038 | 5.431 | 2.465 | 4.234 | 4.669 | 5.157 | 2.715 | 1.987 | 1.6 | 1.621 | 4.365 | 1.059 | 2.749 | 0.905 | 2.09 | 1.543 | 1.1 | 0.996 | 1.343 | 0.094 | 0.117 | 0.034 | 0.052 | 0.018 | 0.064 | 0.054 | 0.078 | 0.071 | 0.073 | 0.063 | 0.11 | 0.509 | 0.8 | 1.155 | 1.238 | 1.974 | 1.745 | 1.856 | 3.2 | 2.3 | 2.1 | 1.5 | 1.6 | 0.9 | 1.2 | 0 |
Short Term Debt
| 0.842 | 0 | 1.187 | 1.202 | 0.62 | 1.277 | 1.254 | 1.232 | 1.212 | 1.193 | 1.29 | 1.269 | 1.248 | 1.588 | 1.207 | 1.185 | 1.164 | 0.578 | 1.161 | 0.567 | 0.581 | 0.6 | 0.562 | 0.457 | 0.57 | 0.253 | 0.168 | 0.194 | 0.18 | 0.235 | 0.627 | 0.053 | 0.12 | 0.231 | 0.427 | 0.649 | 1.36 | 1.054 | 2.99 | 1.063 | 2.341 | 2.398 | 2.66 | 2.275 | 1.053 | 2.277 | 0.244 | 0.502 | 1.021 | 1.259 | 0.395 | 2.279 | 0.878 | 0.922 | 0.269 | 0.449 | 0.572 | 0.712 | 0.633 | 0.672 | 0.625 | 0.79 | 0.66 | 0.662 | 0.647 | 2.831 | 2.688 | 2.651 | 1.886 | 0.118 | 0.053 | 0 | 0 | 0.045 | 0 | 0 | 0 | 0 | 0.102 | 1.03 | 1.383 | 1.592 | 0.002 | 0 | 0 | 0 | 0 | 0.001 | 0.003 | 0.006 | 0.038 | 0.069 | 0.017 | 0.018 | 0.022 | 0.025 | 0.028 | 0.03 | 0.029 | 0.941 | 1.028 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 2.21 | 0 | 2.16 | 2.011 | 1.681 | 1.768 | 1.595 | 1.671 | 1.712 | 2.1 | 1.883 | 2.381 | 2.219 | 1.781 | 1.56 | 2.164 | 2.782 | 2.738 | 2.277 | 1.88 | 1.832 | 1.387 | 1.251 | 1.258 | 1.326 | 1.253 | 1.256 | 1.281 | 1.266 | 0.058 | 0.052 | 0.052 | 0.005 | 0.049 | 0.057 | 0.06 | 0.038 | 0.094 | 0.039 | 0.004 | 0.013 | 0.108 | 0.021 | 0 | 0.218 | 0.074 | 0.076 | 0 | 0 | 0 | 0 | 0.015 | 0 | 0 | 0 | 0.128 | 0.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.199 | 0.19 | 0.191 | 79.177 | 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 |
Deferred Revenue
| 5.954 | 4.771 | 2.656 | 2.27 | 1.851 | 2.009 | 2.21 | 2.726 | 1.579 | 1.705 | 1.934 | 1.963 | 1.912 | 2.281 | 3.517 | 1.788 | 1.875 | 2.016 | 2.271 | 1.892 | 2.052 | 2.265 | 2.186 | 2.065 | 1.691 | 2.072 | 2.689 | 2.244 | 2.137 | 2.349 | 1.506 | 1.262 | 1.306 | 1.191 | 1.182 | 1.133 | 1.254 | 2.008 | 1.953 | 1.768 | 0.858 | 0.71 | 0.754 | 0.829 | 0.038 | 0.041 | 0.281 | 0.236 | 0.352 | 0.174 | 0.053 | 0.147 | 0.194 | 0.391 | 0.027 | 0.107 | 0.363 | 0.295 | 0.409 | 0.276 | 0.65 | 0.769 | 0.964 | 1.241 | 1.5 | 1.668 | 1.888 | 0.071 | 0.371 | 0.097 | 0.176 | 0.472 | 0.521 | 0.568 | 0.524 | 0.469 | 0.315 | 0.178 | 0.053 | 0.829 | 0.78 | 0.859 | 0 | 0 | 0 | 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
| 14.447 | 28.641 | 24.47 | 19.833 | 18.583 | 13.856 | 8.23 | 11.634 | 8.376 | 9.019 | 5.803 | 9.364 | 6.064 | 9.689 | 8.818 | 10.295 | 8.608 | 12.844 | 14.03 | 26.289 | 20.27 | 13.25 | 13.141 | 11.119 | 8.419 | 9.437 | 7.919 | 8.216 | 6.594 | 8.6 | 8.563 | 9.406 | 9.208 | 9.104 | 7.102 | 6.349 | 9.679 | 8.695 | 6.491 | 5.945 | 5.935 | 6.7 | 4.614 | 4.994 | 3.648 | 5.182 | 3.219 | 3.005 | 2.786 | 3.591 | 2.49 | 1.466 | 2.17 | 1.888 | 1.713 | 1.522 | 1.808 | 2.664 | 2.819 | 1.677 | 2.514 | 2.305 | 1.293 | 1.23 | 1.31 | 2.548 | 1.443 | 1.909 | 1.593 | 0.708 | 0.909 | 1.028 | 0.948 | 0.79 | 0.517 | 0.557 | 0.611 | 0.815 | 3.608 | 5.852 | 6.436 | -74.453 | 0.3 | 0.294 | 0.244 | 0.239 | 0.228 | 0.268 | 0.248 | 0.244 | 0.222 | 0.224 | 0.285 | 0.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0 | 0.3 | 0.7 | 2.17 |
Total Current Liabilities
| 53.139 | 52.882 | 38.303 | 39.499 | 35.126 | 31.457 | 27.317 | 30.563 | 26.422 | 26.144 | 26.231 | 27.1 | 24.384 | 26.041 | 26.12 | 23.846 | 33.398 | 54.442 | 51.153 | 51.133 | 37.002 | 31.528 | 23.321 | 21.467 | 21.311 | 20.452 | 18.047 | 17.999 | 20.722 | 19.716 | 18.581 | 17.839 | 16.775 | 18.005 | 17.787 | 15.621 | 15.24 | 17.599 | 17.976 | 17.475 | 16.347 | 15.275 | 14.208 | 11.67 | 7.957 | 10.906 | 9.23 | 7.557 | 8.345 | 10.579 | 8.361 | 10.171 | 9.441 | 11.62 | 6.946 | 6.381 | 8.095 | 11.541 | 10.408 | 8.755 | 8.587 | 10.984 | 7.386 | 7.171 | 8.888 | 9.512 | 10.253 | 9.299 | 9.008 | 3.638 | 3.125 | 3.1 | 3.089 | 5.764 | 2.101 | 3.775 | 1.831 | 3.082 | 5.505 | 8.172 | 9.006 | 7.659 | 0.397 | 0.41 | 0.278 | 0.291 | 0.245 | 0.332 | 0.305 | 0.328 | 0.33 | 0.366 | 0.365 | 0.576 | 0.531 | 0.826 | 1.182 | 1.268 | 2.003 | 2.686 | 2.884 | 4.3 | 2.3 | 2.1 | 1.6 | 1.6 | 1.2 | 1.9 | 2.17 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 4.471 | 4.2 | 3.699 | 3.874 | 3.996 | 4.115 | 4.298 | 4.477 | 4.61 | 4.746 | 4.86 | 5.015 | 5.173 | 6.026 | 5.481 | 5.632 | 5.785 | 5.932 | 6.098 | 5.332 | 5.467 | 5.594 | 5.339 | 5.534 | 5.595 | 0 | 0.151 | 0.185 | 0.416 | 0.232 | 0.057 | 0.061 | 0.465 | 0.412 | 0.417 | 0.425 | 0.432 | 0.444 | 0.675 | 0.935 | 1.14 | 1.364 | 1.628 | 1.83 | 2.568 | 2.624 | 3.762 | 4.523 | 4.79 | 5.021 | 7.914 | 6.175 | 7.712 | 6.919 | 0.503 | 0.512 | 0.525 | 0.587 | 0.225 | 0.377 | 0.525 | 0.672 | 0.828 | 0.917 | 1.066 | 1.212 | 1.328 | 1.472 | 3.648 | 0.163 | 0.038 | 0.052 | 0.057 | 0.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.003 | 0.006 | 0.01 | 0.014 | 0.019 | 0.024 | 0.032 | 1.941 | 1.924 | 1.9 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0.907 | 0 | 1.06 | 1 | 1.028 | 1.208 | 0.4 | 0.376 | 0.365 | 0.371 | 0.368 | 0.39 | 0.4 | 0.432 | 0.43 | 0.438 | 0.398 | 0.383 | 0.354 | 0.363 | 0.364 | 0.367 | 0.381 | 0.351 | 0.467 | 0.41 | 0.692 | 0.411 | 0.264 | 0.013 | 0.013 | 0.013 | 0 | 0 | 0 | 0.006 | 0.025 | 0.037 | 0.042 | 0.05 | 0.057 | 0.063 | 0.069 | 0.076 | 0.082 | 0.021 | 0.023 | 0.025 | 0.025 | 0.028 | 0.113 | 0.128 | 0 | 0.075 | 0.084 | 0.093 | 0.099 | 0.102 | 0.083 | 0.022 | 0.007 | 0.072 | 0.042 | 0.006 | 0.157 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.011 | 0.119 | 0.138 | 0.065 | 2.518 | 0 | 0 | 0 | 2.19 | 0 | 0 | 0 | 5.093 | 0 | 0 | 0 | -0.398 | 2.1 | 2.097 | 2.05 | 1.869 | 1.608 | 1.581 | 1.558 | 1.524 | 0.394 | 0.394 | 0.391 | 0.392 | 0.38 | 0.386 | 0.394 | 0.448 | 0.448 | 0.448 | 0.448 | 0.448 | 0.448 | 0.448 | 0.448 | 0.448 | 0.701 | 0.701 | 0.701 | 0.701 | 0.07 | 0 | 0.002 | 0.016 | 0.029 | 0 | 0 | 0 | 3.117 | 3.117 | 3.117 | 3.117 | 0.431 | 0.392 | 0.353 | 0.314 | 0.275 | 0.235 | 0.196 | 0.157 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.111 | 0.111 | 0.111 | 0.222 | 0 | 0 | 0 | 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
| 0.788 | 0 | 0.951 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.387 | 0.38 | 0.585 | 1.347 | 0.246 | 0.246 | 0.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.074 | 0.064 | 0.066 | -0.284 | 0.078 | 0.1 | 0.1 | 0.072 | 0.086 | 0.138 | 0.137 | 0.145 | 0.152 | 0.159 | 0.157 | 0.156 | 0.155 | 0.157 | 0.02 | 0.012 | -0.053 | 0.072 | -0.1 | 0.004 | 0.018 | 0.031 | 0.045 | 0.058 | 0.915 | 0.153 | 0.153 | 0.153 | 0.153 | 0.834 | 0.775 | 0.675 | 0 | 0 | 0 | 0 | -0.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.004 | 0.115 | 0.116 | 0.117 | 0.007 | 0.008 | 0.008 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 |
Total Non-Current Liabilities
| 5.259 | 5.119 | 4.769 | 5.079 | 5.067 | 7.667 | 5.513 | 4.884 | 4.993 | 5.118 | 5.618 | 5.763 | 6.148 | 7.773 | 6.159 | 6.308 | 6.468 | 6.33 | 8.581 | 7.783 | 7.879 | 7.826 | 7.314 | 7.496 | 7.504 | 2.186 | 1.019 | 1.336 | 1.075 | 0.967 | 0.55 | 0.561 | 0.944 | 0.946 | 1.003 | 1.01 | 1.031 | 1.068 | 1.319 | 1.582 | 1.794 | 2.024 | 1.848 | 1.919 | 2.656 | 2.653 | 3.854 | 4.447 | 4.819 | 5.064 | 7.973 | 6.29 | 7.843 | 7.834 | 0.73 | 0.75 | 0.771 | 0.839 | 1.059 | 1.152 | 1.2 | 0.993 | 1.174 | 1.194 | 1.268 | 1.369 | 1.328 | 1.472 | 3.648 | 0.163 | 0.038 | 0.052 | 0.057 | 0.068 | 0 | 0 | 0.002 | 0.004 | 0.115 | 0.116 | 0.117 | 0.229 | 0.008 | 0.008 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.003 | 0.006 | 0.01 | 0.014 | 0.019 | 0.024 | 0.032 | 1.941 | 1.924 | 1.9 | 0.1 | 0.1 | 0.04 | 0.04 | -0.1 | 0 | 0 |
Total Liabilities
| 58.398 | 58.001 | 43.072 | 44.578 | 40.193 | 39.124 | 32.83 | 35.447 | 31.416 | 31.261 | 31.849 | 32.862 | 30.532 | 33.813 | 32.28 | 30.154 | 39.866 | 60.773 | 59.735 | 58.916 | 44.881 | 39.354 | 30.635 | 28.964 | 28.815 | 22.638 | 19.066 | 19.336 | 21.797 | 20.683 | 19.131 | 18.4 | 17.719 | 18.951 | 18.79 | 16.631 | 16.271 | 18.668 | 19.295 | 19.057 | 18.141 | 17.299 | 16.056 | 13.589 | 10.613 | 13.559 | 13.085 | 12.004 | 13.165 | 15.643 | 16.334 | 16.461 | 17.284 | 19.454 | 7.676 | 7.131 | 8.865 | 12.38 | 11.467 | 9.907 | 9.787 | 11.976 | 8.559 | 8.365 | 10.156 | 10.882 | 11.581 | 10.771 | 12.656 | 3.801 | 3.163 | 3.152 | 3.146 | 5.832 | 2.101 | 3.775 | 1.833 | 3.087 | 5.62 | 8.288 | 9.123 | 7.888 | 0.404 | 0.419 | 0.284 | 0.291 | 0.245 | 0.332 | 0.305 | 0.328 | 0.33 | 0.366 | 0.368 | 0.582 | 0.541 | 0.84 | 1.202 | 1.292 | 2.036 | 4.627 | 4.808 | 6.2 | 2.4 | 2.2 | 1.6 | 1.6 | 1.1 | 1.9 | 2.17 |
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 | 0.001 | 0 | 0.001 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 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
| 0.01 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.085 | 0.084 | 0.084 | 0.084 | 0.085 | 0.085 | 0.084 | 0.084 | 0.084 | 0.083 | 0.083 | 0.083 | 0.083 | 0.083 | 0.083 | 0.083 | 0.083 | 0.083 | 0.083 | 0.083 | 0.083 | 0.082 | 0.082 | 0.082 | 0.073 | 0.073 | 0.073 | 0.064 | 0.064 | 0.064 | 0.064 | 0.064 | 0.064 | 0.064 | 0.063 | 0.063 | 0.063 | 0.063 | 0.063 | 0.063 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.058 | 0.058 | 0.058 | 0.058 | 0.058 | 0.054 | 0.053 | 0.053 | 0.053 | 0.053 | 0.05 | 0.049 | 0.047 | 0.04 | 0.037 | 0.033 | 0.026 | 0.021 | 0.021 | 0.02 | 0.017 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 |
Retained Earnings
| -89.806 | -89.082 | -88.726 | -88.301 | -87.801 | -87.148 | -85.816 | -84.895 | -84.053 | -83.101 | -74.209 | -73.668 | -59.909 | -59.516 | -58.942 | -59.477 | -59.272 | -59.857 | -68.141 | -69.208 | -69.697 | -70.181 | -70.147 | -70.331 | -70.023 | -70.407 | -69.995 | -69.885 | -69.413 | -68.951 | -68.186 | -67.871 | -66.571 | -65.417 | -62.987 | -62.839 | -61.942 | -61.283 | -60.147 | -58.384 | -56.974 | -55.816 | -54.913 | -49.012 | -48.342 | -47.416 | -45.322 | -45.617 | -45.756 | -45.721 | -46.555 | -46.798 | -46.496 | -46.554 | -46.686 | -46.904 | -47.118 | -46.801 | -51.414 | -52.53 | -52.942 | -53.182 | -53.697 | -54.212 | -54.463 | -54.592 | -54.877 | -54.542 | -54.364 | -53.502 | -53.183 | -53.361 | -53.36 | -52.984 | -53.23 | -53.038 | -52.808 | -52.55 | -46.404 | -44.131 | -43.537 | -41.447 | -41.206 | -41.101 | -40.918 | -40.824 | -40.725 | -40.653 | -40.597 | -40.533 | -40.617 | -40.618 | -40.567 | -40.473 | -34.189 | -34.073 | -33.802 | -33.686 | -33.087 | -30.512 | -29.019 | -27.1 | -24.2 | -25.2 | -26.2 | -26 | -25.7 | -26.2 | -26.4 |
Accumulated Other Comprehensive Income/Loss
| -0.425 | -0.451 | -0.314 | -0.364 | -0.357 | -0.335 | -0.358 | -0.281 | -0.313 | -0.35 | -0.5 | -0.381 | -0.246 | -0.242 | -0.19 | -0.14 | -0.16 | -0.105 | -0.187 | -0.252 | -0.28 | -0.243 | -0.252 | -0.202 | -0.216 | -0.186 | -0.185 | -0.158 | -0.12 | -0.122 | -0.136 | -0.181 | -0.256 | -0.309 | -0.224 | -0.239 | -0.204 | -0.27 | -0.223 | -0.244 | -0.262 | -0.148 | -0.108 | -0.035 | -1.872 | -1.773 | -1.667 | -1.567 | -1.467 | -1.378 | -1.283 | -1.269 | -1.275 | -1.184 | -1.101 | -1.084 | -0.996 | -0.918 | 0 | 0 | -0.718 | -0.656 | -0.587 | -0.524 | -0.485 | -0.436 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.037 | 0.031 | 0.027 | 0.022 | -0.047 | -0.047 | -0.047 | -0.067 | -0.121 | -0.121 | -0.121 | -0.128 | -0.032 | -0.032 | -0.032 | -0.032 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.212 | 0.194 | 0.177 | 0.2 | -0.1 | -0.9 | -0.2 | -0.2 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 103.187 | 103.104 | 102.879 | 102.676 | 102.35 | 102.151 | 101.726 | 101.426 | 101.331 | 101.194 | 101.05 | 100.935 | 100.845 | 101.425 | 102.276 | 101.872 | 101.645 | 100.505 | 95.919 | 95.759 | 95.55 | 95.279 | 95.463 | 95.299 | 95.016 | 94.927 | 94.815 | 94.543 | 94.347 | 94.2 | 94.007 | 94.083 | 93.976 | 93.92 | 93.814 | 93.745 | 93.699 | 93.661 | 93.57 | 93.449 | 92.824 | 92.661 | 81.801 | 81.484 | 81.411 | 69.867 | 69.815 | 69.707 | 69.648 | 69.594 | 69.532 | 69.466 | 69.382 | 69.327 | 69.075 | 69.005 | 68.929 | 68.754 | 67.988 | 67.956 | 67.928 | 67.899 | 67.361 | 67.344 | 67.268 | 67.233 | 67.12 | 67.056 | 63.058 | 60.873 | 60.816 | 60.785 | 60.754 | 60.667 | 60.51 | 60.218 | 60.084 | 60.081 | 48.851 | 45.151 | 43.508 | 42.717 | 43.674 | 43.677 | 42.111 | 42.111 | 42.111 | 42.111 | 42.111 | 42.111 | 42.111 | 41.931 | 41.931 | 41.931 | 41.931 | 41.931 | 41.931 | 41.931 | 41.931 | 41.931 | 41.931 | 41.7 | 41.7 | 41.7 | 41.9 | 41.1 | 35.3 | 35.3 | 35.29 |
Total Shareholders Equity
| 12.966 | 13.58 | 13.848 | 14.021 | 14.201 | 14.677 | 15.561 | 16.259 | 16.973 | 17.751 | 26.35 | 26.894 | 40.699 | 41.676 | 43.154 | 42.264 | 42.223 | 40.552 | 27.675 | 26.383 | 25.657 | 24.939 | 25.148 | 24.851 | 24.861 | 24.417 | 24.718 | 24.583 | 24.897 | 25.21 | 25.769 | 26.114 | 27.232 | 28.277 | 30.685 | 30.75 | 31.635 | 32.191 | 33.283 | 34.904 | 35.67 | 36.779 | 26.853 | 32.511 | 33.142 | 22.516 | 24.557 | 24.154 | 23.956 | 23.937 | 23.041 | 22.732 | 22.949 | 22.836 | 22.452 | 22.165 | 21.874 | 22.016 | 16.635 | 15.487 | 15.047 | 14.779 | 13.725 | 13.19 | 12.863 | 12.7 | 12.34 | 12.61 | 8.786 | 7.463 | 7.725 | 7.515 | 7.485 | 7.772 | 7.366 | 7.259 | 7.344 | 7.59 | 2.434 | 1.001 | -0.075 | 2.025 | 2.368 | 2.472 | 1.087 | 1.174 | 1.401 | 1.474 | 1.529 | 1.593 | 1.649 | 1.466 | 1.518 | 1.611 | 7.896 | 8.012 | 8.282 | 8.398 | 9.069 | 11.627 | 13.103 | 14.8 | 17.5 | 16.5 | 15.5 | 15.8 | 9.6 | 9.1 | 8.9 |
Total Equity
| 0 | 13.58 | 13.848 | 14.021 | 14.201 | 14.677 | 15.561 | 16.259 | 16.973 | 17.751 | 26.35 | 26.894 | 40.699 | 41.676 | 43.154 | 42.264 | 42.223 | 40.552 | 27.675 | 26.383 | 25.657 | 24.939 | 25.148 | 24.851 | 24.861 | 24.417 | 24.718 | 24.583 | 24.897 | 25.21 | 25.769 | 26.114 | 27.232 | 28.277 | 30.685 | 30.75 | 31.635 | 32.191 | 33.283 | 34.904 | 35.67 | 36.779 | 26.853 | 32.511 | 33.142 | 22.516 | 24.557 | 24.154 | 23.956 | 23.937 | 23.041 | 22.732 | 22.949 | 22.836 | 22.452 | 22.165 | 21.874 | 22.016 | 16.635 | 15.487 | 15.047 | 14.779 | 13.725 | 13.19 | 12.863 | 12.7 | 12.34 | 12.61 | 8.786 | 7.463 | 7.725 | 7.515 | 7.485 | 7.772 | 7.366 | 7.259 | 7.344 | 7.59 | 2.434 | 1.001 | -0.075 | 2.025 | 2.368 | 2.472 | 1.087 | 1.174 | 1.401 | 1.474 | 1.529 | 1.593 | 1.649 | 1.466 | 1.518 | 1.611 | 7.896 | 8.012 | 8.282 | 8.398 | 9.069 | 11.627 | 13.103 | 14.8 | 17.5 | 16.5 | 15.5 | 15.8 | 9.6 | 9.1 | 8.9 |
Total Liabilities & Shareholders Equity
| 71.364 | 71.581 | 56.92 | 58.599 | 54.394 | 53.801 | 48.391 | 51.706 | 48.389 | 49.013 | 58.199 | 59.756 | 71.23 | 75.489 | 75.433 | 72.419 | 82.089 | 101.324 | 87.41 | 85.299 | 70.538 | 64.293 | 55.783 | 53.815 | 53.676 | 47.055 | 43.784 | 43.918 | 46.694 | 45.893 | 44.899 | 44.513 | 44.95 | 47.228 | 49.475 | 47.381 | 47.906 | 50.858 | 52.578 | 53.961 | 53.811 | 54.078 | 42.91 | 46.099 | 43.754 | 36.075 | 37.642 | 36.158 | 37.121 | 39.58 | 39.375 | 39.193 | 40.233 | 42.29 | 30.129 | 29.295 | 30.739 | 34.396 | 28.102 | 25.394 | 24.835 | 26.755 | 22.284 | 21.554 | 23.019 | 23.582 | 23.922 | 23.381 | 21.442 | 11.264 | 10.888 | 10.667 | 10.631 | 13.604 | 9.466 | 11.034 | 9.177 | 10.677 | 8.054 | 9.289 | 9.047 | 9.913 | 2.772 | 2.891 | 1.371 | 1.466 | 1.646 | 1.806 | 1.834 | 1.922 | 1.979 | 1.833 | 1.885 | 2.193 | 8.437 | 8.852 | 9.484 | 9.69 | 11.105 | 16.254 | 17.91 | 21 | 19.9 | 18.7 | 17.1 | 17.4 | 10.7 | 11 | 11.07 |