Zynex, Inc.
NASDAQ:ZYXI
8 (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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 37.63 | 30.896 | 32.861 | 44.579 | 42.517 | 58.749 | 16.792 | 20.144 | 23.532 | 26.877 | 39.247 | 42.612 | 35.368 | 32.33 | 33.439 | 39.173 | 41.229 | 16.916 | 14.585 | 14.04 | 11.934 | 10.054 | 9.419 | 10.128 | 8.096 | 6.285 | 4.366 | 5.565 | 2.574 | 0.14 | 0.462 | 0.247 | 0.091 | 0.029 | 0.024 | 0.008 | 0.041 | 0.087 | 0.348 | 0.063 | 0.319 | 0.311 | 0.189 | 0.323 | 0.468 | 0.445 | 0.681 | 0.823 | 0.843 | 0.623 | 0.742 | 0.789 | 0.761 | 0.783 | 0.646 | 0.602 | 0.593 | 0.047 | 1.064 | 0.863 | 0.239 | 0.025 | 0 | 0 | 0 | 0.19 | 0.045 | 0.747 | 0.004 | 0.021 | 0.038 | 0.265 | 0.006 | 0.077 | 0.144 | 0.019 | -0.049 | 0 | -0.056 | 0.003 | 0.283 | 0.762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.32 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 0 | 0 | 0 | 0 | 9.924 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 37.63 | 30.896 | 32.861 | 44.579 | 52.441 | 58.749 | 16.792 | 20.144 | 23.532 | 26.877 | 39.247 | 42.612 | 35.368 | 32.33 | 33.439 | 39.173 | 41.229 | 16.916 | 14.585 | 14.04 | 11.934 | 10.054 | 9.419 | 10.128 | 8.096 | 6.285 | 4.366 | 5.565 | 2.574 | 0.14 | 0.462 | 0.247 | 0.091 | 0.029 | 0.024 | 0.008 | 0.041 | 0.087 | 0.348 | 0.063 | 0.319 | 0.311 | 0.189 | 0.323 | 0.468 | 0.445 | 0.681 | 0.823 | 0.843 | 0.623 | 0.742 | 0.789 | 0.761 | 0.783 | 0.646 | 0.602 | 0.593 | 0.047 | 1.064 | 0.863 | 0.239 | 0.025 | 0.712 | 0.721 | 0.447 | 0.19 | 0.045 | 0.747 | 0.004 | 0.021 | 0.038 | 0.265 | 0.006 | 0.077 | 0.144 | 0.019 | -0.049 | 0.014 | -0.056 | 0.003 | 0.283 | 0.762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.32 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 21.623 | 23.594 | 25.439 | 26.838 | 33.288 | 32.957 | 32.06 | 35.063 | 28.35 | 27.824 | 27.845 | 28.632 | 24.234 | 18.31 | 14.874 | 13.837 | 9.365 | 7.406 | 6.549 | 5.833 | 4.254 | 3.54 | 3.147 | 2.791 | 2.898 | 2.863 | 2.668 | 2.185 | 2.409 | 2.505 | 2.956 | 3.028 | 3.981 | 3.237 | 3.157 | 2.426 | 2.776 | 2.654 | 2.924 | 3.457 | 4.679 | 5.353 | 7.177 | 7.926 | 8.824 | 9.775 | 11.234 | 12.224 | 12.252 | 12.143 | 11.642 | 10.984 | 10.756 | 9.513 | 7.939 | 7.309 | 6.628 | 6.194 | 5.86 | 5.039 | 6.093 | 6.389 | 6.621 | 5.615 | 9.433 | 7.951 | 6.085 | 4.476 | 3.132 | 2.289 | 1.828 | 1.338 | 1.193 | 0.958 | 0.814 | 0.702 | 0.658 | 0.476 | 0.34 | 0.19 | 0.255 | 0.233 | 0.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0.001 | 0.043 | 0.054 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 15.708 | 15.39 | 15.476 | 13.106 | 14.186 | 14.325 | 14.184 | 13.484 | 14.366 | 14.572 | 13.484 | 10.756 | 9.154 | 9.951 | 10.957 | 8.635 | 5.898 | 4.707 | 3.429 | 2.378 | 2.129 | 1.325 | 0.968 | 0.837 | 0.796 | 0.518 | 0.71 | 0.423 | 0.358 | 0.178 | 0.203 | 0.107 | 0.096 | 0.164 | 0.173 | 0.305 | 1.11 | 1.391 | 1.64 | 1.935 | 2.483 | 2.583 | 5.011 | 5.002 | 6.131 | 5.845 | 6.324 | 6.16 | 6.731 | 6.554 | 5.58 | 4.556 | 4.32 | 3.751 | 3.835 | 3.641 | 3.425 | 2.912 | 2.491 | 2.034 | 2.145 | 2.311 | 2.128 | 2.21 | 2.074 | 1.482 | 1.125 | 0.938 | 0.898 | 0.688 | 0.687 | 0.561 | 0.473 | 0.477 | 0.378 | 0.386 | 0.396 | 0.397 | 0.385 | 0.32 | 0.332 | 0.246 | 0.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0.027 | 0.027 | 0.027 | 0.029 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 3.389 | 4.235 | 4.213 | 3.332 | 3.008 | 1.529 | 2.13 | 0.868 | 1.134 | 1.357 | 1.6 | 0.689 | 1.102 | 1.188 | 1.559 | 1.378 | 1.061 | 0.804 | 1.135 | 0.315 | 0.321 | 0.833 | 0.738 | 0.57 | 0.364 | 0.579 | 0.615 | 0.198 | 0.211 | 0.125 | 0.148 | 0.04 | 0.028 | 0.123 | 0.02 | 0.027 | 0.04 | 0.13 | 0.191 | 0.25 | 0.109 | 0.035 | 0.064 | 0.035 | 1.712 | 1.255 | 0.228 | 0.057 | 0.006 | 0.044 | 0.022 | 0.042 | 0.052 | 0.063 | 0.046 | 0.041 | 0.076 | 0.085 | 0.087 | 0.077 | 0.178 | 0.058 | 0.066 | 0.07 | 0.084 | 0.058 | -0.027 | 0.053 | 0.054 | 0.053 | 0.081 | 0.173 | 0.016 | 0.018 | 0.019 | 0.034 | 0.009 | 0.008 | 0.008 | 0.012 | 0.028 | 0.002 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 78.35 | 74.115 | 77.989 | 87.855 | 102.923 | 107.56 | 65.166 | 69.559 | 67.382 | 70.63 | 82.176 | 82.689 | 69.858 | 61.779 | 60.829 | 63.023 | 57.553 | 29.833 | 25.698 | 22.566 | 18.638 | 15.752 | 14.272 | 14.326 | 12.154 | 10.245 | 8.359 | 8.371 | 5.552 | 2.948 | 3.769 | 3.422 | 4.196 | 3.553 | 3.374 | 2.766 | 3.967 | 4.262 | 5.103 | 5.705 | 7.59 | 8.527 | 12.757 | 13.704 | 19.168 | 19.369 | 20.578 | 21.362 | 21.531 | 21.035 | 19.655 | 18.048 | 17.107 | 15.163 | 13.46 | 12.532 | 12.009 | 10.197 | 10.535 | 9.016 | 9.461 | 9.554 | 9.527 | 8.616 | 12.039 | 10.139 | 7.54 | 6.222 | 4.834 | 3.449 | 2.861 | 2.43 | 1.785 | 1.557 | 1.378 | 1.154 | 1.081 | 0.895 | 0.756 | 0.547 | 0.898 | 1.243 | 0.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0 | 0.027 | 0.027 | 0.027 | 0.028 | 0.079 | 0.39 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 13.679 | 15.224 | 15.628 | 16.216 | 15.636 | 13.296 | 14.169 | 15.016 | 15.982 | 16.996 | 17.838 | 18.524 | 19.487 | 20.466 | 7.679 | 7.918 | 5.938 | 6.018 | 6.096 | 4.689 | 4.858 | 5.145 | 3.691 | 0.819 | 0.829 | 0.778 | 0.575 | 0.188 | 0.338 | 0.497 | 0.571 | 0.58 | 0.517 | 0.611 | 0.704 | 0.801 | 0.874 | 0.996 | 1.14 | 1.276 | 1.833 | 2.051 | 3.012 | 2.891 | 3.282 | 3.849 | 3.519 | 3.851 | 3.914 | 3.684 | 3.446 | 3.422 | 3.49 | 3.239 | 3.014 | 2.906 | 2.654 | 2.794 | 2.854 | 2.718 | 2.415 | 2.274 | 2.325 | 2.096 | 1.523 | 1.299 | 1.007 | 0.932 | 0.652 | 0.45 | 0.384 | 0.327 | 0.301 | 0.15 | 0.165 | 0.18 | 0.218 | 0.223 | 0.23 | 0.228 | 0.119 | 0.158 | 0.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.108 | 0.112 | 0.115 | 0.118 | 0.123 | 0.083 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 20.401 | 20.401 | 20.401 | 20.401 | 20.401 | 20.401 | 20.401 | 20.401 | 20.401 | 20.401 | 20.401 | 20.401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.212 | 0.212 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.476 | 7.705 | 7.932 | 8.158 | 8.387 | 8.616 | 8.843 | 9.067 | 9.296 | 9.525 | 9.751 | 9.975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.021 | 0.028 | 0.034 | 0.044 | 0.054 | 0.064 | 0.074 | 0.082 | 0.099 | 0.115 | 0.131 | 0.142 | 0.154 | 0.168 | 0.178 | 0.064 | 0.073 | 0.188 | 0.203 | 0.218 | 0.233 | 0.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 27.877 | 28.106 | 28.333 | 28.559 | 28.788 | 29.017 | 29.244 | 29.468 | 29.697 | 29.926 | 30.152 | 30.376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.021 | 0.028 | 0.034 | 0.044 | 0.054 | 0.064 | 0.074 | 0.082 | 0.099 | 0.115 | 0.131 | 0.142 | 0.154 | 0.168 | 0.178 | 0.276 | 0.285 | 0.439 | 0.454 | 0.469 | 0.484 | 0.484 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 7.705 | -3.866 | -0 | 0 | 0 | 0 | 0 | 0 | -0.774 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.072 | -0.072 | -0.037 | -0.024 | -1.795 | -1.782 | -1.77 | -1.855 | -1.379 | -1.346 | -1.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 4.529 | 4.061 | 3.866 | 8.035 | 3.036 | 1.802 | 1.554 | 1.562 | 1.483 | 1.103 | 0.931 | 0.711 | 0.376 | 0.44 | 0.931 | 0.566 | 0.985 | 0.403 | 0.985 | 0.513 | 0.716 | 0.591 | 0.572 | 0.725 | 0.051 | 0.129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.072 | 0.072 | 0.072 | 0.072 | 1.855 | 1.855 | 1.855 | 1.855 | 1.489 | 1.469 | 1.365 | 1.384 | 1.072 | 0.917 | 0.866 | 0.794 | 1.248 | 0.927 | 1.001 | 0.864 | 0.785 | 0.744 | 0.648 | 0.648 | 0.395 | 0.39 | 0.29 | -0.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.624 | -7.296 | 4.275 | 0.409 | 1.046 | 0.894 | 0.923 | 0.861 | 0.891 | 1.694 | 0.944 | 0.974 | 1.002 | 1.013 | 0.797 | 0.668 | 0.489 | 0.505 | 0.443 | 0.509 | 0.512 | 0.351 | 0.33 | 0.314 | 0.263 | 0.241 | 0.375 | 0.37 | 0.086 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.057 | 0.058 | 0.058 | 0.002 | 0.003 | 0.011 | 0.03 | 0.4 | 0.573 | 0.573 | 0.17 | 0.269 | 0.169 | 0.168 | 0.168 | -1.069 | -0.784 | -0.625 | -0.598 | -0.531 | -0.974 | -0.651 | -0.75 | -0.668 | -0.733 | -0.685 | -0.581 | -0.576 | -0.339 | -0.369 | -0.269 | 0.672 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.014 | 0.017 | 0.017 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 47.709 | 47.8 | 48.236 | 53.219 | 48.506 | 45.009 | 45.89 | 46.907 | 48.053 | 48.945 | 49.865 | 50.585 | 20.865 | 21.919 | 9.407 | 9.152 | 7.412 | 6.926 | 7.524 | 5.711 | 6.086 | 6.087 | 4.593 | 1.858 | 1.143 | 1.148 | 0.95 | 0.558 | 0.432 | 0.573 | 0.654 | 0.669 | 0.616 | 0.72 | 0.823 | 0.93 | 1.013 | 1.153 | 1.313 | 1.409 | 1.978 | 2.216 | 3.245 | 3.517 | 4.191 | 4.78 | 4.213 | 4.574 | 4.662 | 4.459 | 4.233 | 3.737 | 3.778 | 3.531 | 3.282 | 3.169 | 2.928 | 3.07 | 3.105 | 2.914 | 2.467 | 2.333 | 2.392 | 2.168 | 1.58 | 1.321 | 1.028 | 0.954 | 0.663 | 0.461 | 0.395 | 0.338 | 0.312 | 0.161 | 0.176 | 0.191 | 0.229 | 0.234 | 0.241 | 0.243 | 0.136 | 0.175 | 0.157 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0.108 | 0.112 | 0.115 | 0.118 | 0.189 | 0.108 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets
| 126.059 | 121.915 | 126.225 | 141.074 | 151.429 | 152.569 | 111.056 | 116.466 | 115.435 | 119.575 | 132.041 | 133.274 | 90.723 | 83.698 | 70.236 | 72.175 | 64.965 | 36.759 | 33.222 | 28.277 | 24.724 | 21.839 | 18.865 | 16.184 | 13.297 | 11.393 | 9.309 | 8.929 | 5.984 | 3.521 | 4.423 | 4.091 | 4.812 | 4.273 | 4.197 | 3.696 | 4.98 | 5.415 | 6.416 | 7.114 | 9.568 | 10.743 | 16.002 | 17.221 | 23.359 | 24.149 | 24.791 | 25.936 | 26.193 | 25.494 | 23.888 | 21.785 | 20.885 | 18.694 | 16.742 | 15.701 | 14.937 | 13.267 | 13.64 | 11.93 | 11.928 | 11.887 | 11.919 | 10.784 | 13.618 | 11.459 | 8.568 | 7.175 | 5.497 | 3.91 | 3.256 | 2.768 | 2.097 | 1.718 | 1.553 | 1.345 | 1.309 | 1.129 | 0.997 | 0.79 | 1.034 | 1.418 | 0.607 | 0 | 0 | 0 | 0 | 0 | 0 | 0.028 | 0 | 0.135 | 0.138 | 0.142 | 0.146 | 0.268 | 0.497 | 0 | 0 | 0 | 0 | 0 | 0 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 9.282 | 7.882 | 10.325 | 8.433 | 8.05 | 5.93 | 5.65 | 5.601 | 5.139 | 5.236 | 6.541 | 4.739 | 2.669 | 2.652 | 3.338 | 4.717 | 2.627 | 2.201 | 2.292 | 2.133 | 1.945 | 1.829 | 1.561 | 1.552 | 1.842 | 1.631 | 2.112 | 2.243 | 2.092 | 2.447 | 2.521 | 2.879 | 3.09 | 2.947 | 2.75 | 2.477 | 2.487 | 2.493 | 2.7 | 2.544 | 2.745 | 3 | 2.905 | 2.743 | 2.289 | 2.108 | 1.675 | 2.057 | 2.453 | 2.705 | 2.524 | 2.189 | 2.161 | 1.458 | 1.492 | 1.313 | 1.485 | 1.101 | 1.132 | 1.127 | 0.731 | 0.764 | 1.563 | 1.037 | 1.029 | 0.965 | 0.869 | 0.817 | 0.675 | 0.445 | 0.336 | 0.342 | 0.457 | 0.36 | 0.24 | 0.282 | 0.396 | 0.374 | 0.3 | 0.18 | 0.136 | 0.201 | 0.216 | 0.003 | 0.01 | 0.004 | 0.011 | 0.005 | 0.039 | 0.003 | 0.005 | 0.115 | 0.115 | 0.111 | 0.112 | 0.037 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 4.263 | 4.112 | 4.064 | 3.925 | 3.282 | 2.043 | 7.463 | 7.937 | 8.402 | 8.847 | 8.783 | 8.31 | 2.531 | 2.473 | 2.147 | 2.128 | 1.729 | 1.749 | 1.731 | 1.256 | 1.09 | 0.979 | 0.703 | -0.725 | 0.034 | 0.064 | 0.1 | 0.354 | 0.511 | 0.638 | 2.554 | 2.889 | 3.136 | 3.393 | 3.471 | 4.111 | 4.408 | 4.703 | 4.615 | 4.52 | 4.623 | 4.911 | 5.676 | 5.912 | 6.399 | 7.001 | 6.753 | 6.05 | 6.22 | 5.34 | 4.52 | 3.42 | 3.508 | 3.304 | 2.415 | 1.363 | 1.043 | 1.156 | 1.194 | 0.095 | 1.131 | 1.867 | 1.355 | 1.956 | 0.588 | 0.147 | 0.15 | 0.389 | 0.396 | 0.329 | 0.578 | 0.517 | 0.293 | 0.295 | 0.294 | 0.161 | 0.162 | 0.119 | 0.127 | 0.147 | 0.14 | 0.195 | 0.253 | 0.25 | 0 | 0.221 | 0.957 | 0.957 | 0 | 0.002 | 0.776 | 0.275 | 0.275 | 0.275 | 0.275 | 0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0.39 | 0 | 0.637 | 0.633 | 1.996 | 0 | 2.015 | 1.995 | 0.916 | 0.16 | 3.116 | 2.296 | 1.577 | 0.403 | 0.266 | 0.28 | 0.429 | 0 | 0.039 | 0.052 | 0.132 | 0 | 1.321 | 0.688 | 0 | 0 | 0 | 0 | 0 | 0 | 0.103 | 0.094 | 0.079 | 0.079 | 0.079 | 0.079 | 2.487 | 2.493 | 2.7 | 0.079 | 0.078 | 0.091 | 0.094 | 0.096 | 1.046 | 0.891 | 1.003 | 1.43 | 1.308 | 1.739 | 1.614 | 1.567 | 1.245 | 0.911 | 0.842 | 1.103 | 0.541 | 0.36 | 1.083 | 0.905 | 1.176 | 1.037 | 1.139 | 0.67 | 2.233 | 1.985 | 1.135 | 1.441 | 1.094 | 0.546 | 0.246 | 0 | 0.008 | 0.008 | 0.004 | 0 | 0 | 0 | 0 | 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
| -9.282 | 0 | -4.064 | 0.633 | -6.054 | -5.93 | 0 | 1.562 | 0.711 | -3.514 | 0 | 0.711 | 0 | 0 | 0 | 0.566 | 0 | 0 | 0 | 0.513 | 0 | 0 | 1.5 | 0.725 | 0 | 0 | 0 | 0.88 | 0.905 | 0.659 | 0.054 | 0.054 | 0.528 | 0.37 | 0.366 | 0.089 | 0.216 | 0 | 0.014 | 0.112 | 0.109 | 1.296 | 0.948 | 1.022 | 0.75 | 0.364 | 0.39 | 3.965 | 0.352 | 0.334 | 0.315 | 0 | 0.277 | 0.259 | 0.24 | 0.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.804 | 2.039 | 0.953 | 0.92 | 0.713 | 0.482 | 0.275 | 0.296 | 0 | 0.058 | 0.043 | 0 | 0 | 0 | 0.163 | 0.177 | 0 | 0 | 0 | 0.093 | -0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.369 | 0.355 | 0.343 | 0.29 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 15.605 | 6.244 | 11.43 | 5.541 | 14.565 | 12.052 | 7.946 | 5.986 | 5.518 | 8.254 | 7.044 | 9.111 | 5.092 | 3.766 | 3.83 | 2.706 | 2.939 | 2.07 | 1.811 | 1.295 | 1.484 | 1.02 | 0.689 | 4.803 | 1.646 | 1.572 | 1.541 | 0.538 | 0.88 | 0.88 | 1.824 | 1.923 | 1.906 | 1.938 | 1.759 | 0.862 | 0.53 | 0.572 | 0.932 | 0.881 | 0.873 | 0.599 | 0.007 | 0.007 | 2.172 | 2.157 | 2.482 | 0.021 | 3.827 | 4.116 | 3.963 | 4.139 | 3.703 | 3.072 | 2.54 | 2.655 | 2.086 | 1.751 | 2.324 | 2.119 | 2.528 | 2.356 | 2.796 | 0.67 | 2.233 | 1.985 | 1.08 | 1.53 | 1.094 | 0.562 | 0.246 | 0.273 | 0.103 | 0.082 | 0.139 | 0.122 | 0.174 | 0.039 | 0.026 | 0.155 | 0.181 | 0.171 | 0.098 | 0.359 | 0.881 | 0.085 | 0.059 | 0.029 | 0 | 0.009 | 0.152 | 0.05 | 0.05 | 0.05 | 0.05 | 0.016 | 0.239 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 19.868 | 18.238 | 21.755 | 18.532 | 19.843 | 14.095 | 21.059 | 21.086 | 19.77 | 18.823 | 22.368 | 22.871 | 10.292 | 8.891 | 9.315 | 10.117 | 7.295 | 6.02 | 5.834 | 5.197 | 4.519 | 3.828 | 4.453 | 6.355 | 3.522 | 3.267 | 3.753 | 4.015 | 4.388 | 4.624 | 6.953 | 7.745 | 8.66 | 8.648 | 8.346 | 7.539 | 7.641 | 7.768 | 8.261 | 8.057 | 8.35 | 9.806 | 9.536 | 9.684 | 11.61 | 11.63 | 11.3 | 12.093 | 12.852 | 12.495 | 11.322 | 9.748 | 9.649 | 8.093 | 6.687 | 5.552 | 4.614 | 4.009 | 4.65 | 3.341 | 4.391 | 4.986 | 5.713 | 5.467 | 5.889 | 4.05 | 3.019 | 3.449 | 2.646 | 1.611 | 1.456 | 1.132 | 0.911 | 0.78 | 0.674 | 0.565 | 0.731 | 0.695 | 0.63 | 0.482 | 0.457 | 0.567 | 0.66 | 0.362 | 0.891 | 0.31 | 1.027 | 0.991 | 0.039 | 0.015 | 0.934 | 0.808 | 0.795 | 0.778 | 0.726 | 0.193 | 0.259 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 58.32 | 58.078 | 57.839 | 57.605 | 73.004 | 69.307 | 16.911 | 19.022 | 20.778 | 22.143 | 24.355 | 26.778 | 17.048 | 17.507 | 4.768 | 5.203 | 3.448 | 3.782 | 4.08 | 3.427 | 3.813 | 3.944 | 2.794 | 2.977 | 0 | 0 | 0 | 0 | 0.034 | 0.073 | 0.248 | 0.136 | 0.165 | 0.181 | 0.196 | 0.216 | 0.256 | 0.273 | 0.298 | 0.311 | 0.078 | 0.121 | 0.136 | 0.15 | 0.121 | 0.135 | 0.144 | 0.114 | 0.149 | 0.187 | 0.223 | 0.258 | 0.292 | 0.274 | 0.3 | 0.327 | 0.261 | 0.28 | 0.182 | 0.02 | 0.091 | 0.099 | 0.107 | 0.115 | 0.001 | 0.005 | 0.019 | 0.039 | 0.108 | 0.185 | 0.22 | 0.294 | 0.352 | 0.417 | 0.484 | 0.339 | 0.08 | 0.087 | 0.108 | 0.105 | 0.05 | 0.055 | 0.06 | 0 | 0 | 0.192 | 0 | 0 | 0 | 0 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.884 | 0 | 0 | 0 | -4.806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.845 | 2.832 | 2.811 | 2.454 | 1.439 | 1.47 | 0.673 | 0.785 | 0.877 | 0.97 | 1.062 | 0 | 1.23 | 1.303 | 1.378 | 1.452 | 0 | 0 | 0 | -0.539 | 0 | 0 | 0 | -0.428 | 0 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4.17 | 0 | 0 | 0 | 3.884 | 0 | 0 | 0 | 4.806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.051 | 0.129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.072 | 0.072 | 0.072 | 0.072 | 0.786 | 0.786 | 0.786 | 0.786 | 0.538 | 0.511 | 0.483 | 0.483 | 0.25 | 0.23 | 0.209 | 0.188 | 0.592 | 0.247 | 0.501 | 0.539 | 0.393 | 0.401 | 0.44 | 0.428 | 0.037 | 0.075 | 0.115 | 0.069 | 0.069 | 0.061 | 0.052 | 0.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.098 | 12.783 | 13.531 | 14.638 | 0 | 6.9 | 8.6 | 10 | 9.7 | 9.6 | 9.5 | 9.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.446 | 0.571 | 0.455 | 0.341 | 0.012 | 0.012 | 0.478 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.013 | 0.013 | 0.013 | 0.012 | 0.012 | 0.012 | 0.013 | 0.036 | 0.041 | 0.107 | 0.103 | 0.148 | 0.14 | 0.134 | 1.156 | 0 | 0 | 0 | 0 | 1.39 | 1.108 | 0.826 | 1.083 | 0 | 0.241 | 0.308 | 0.428 | 0 | 0.004 | -0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0.962 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 70.418 | 70.861 | 71.37 | 76.413 | 73.004 | 76.207 | 25.511 | 29.022 | 30.478 | 31.743 | 33.855 | 36.478 | 17.048 | 17.507 | 4.768 | 5.203 | 3.448 | 3.782 | 4.08 | 3.427 | 3.813 | 3.944 | 2.794 | 0.531 | 0.622 | 0.584 | 0.341 | 0.012 | 0.046 | 0.551 | 0.26 | 0.148 | 0.177 | 0.193 | 0.208 | 0.228 | 0.268 | 0.286 | 0.311 | 0.324 | 3.007 | 3.037 | 3.031 | 2.689 | 2.382 | 2.432 | 1.71 | 1.788 | 1.712 | 1.808 | 1.902 | 1.897 | 1.772 | 1.807 | 1.887 | 1.967 | 2.243 | 1.635 | 1.509 | 1.103 | 0.484 | 0.742 | 0.855 | 0.543 | 0.038 | 0.08 | 0.109 | 0.108 | 0.177 | 0.246 | 0.272 | 0.349 | 0.352 | 0.417 | 0.484 | 0.339 | 0.08 | 0.087 | 0.108 | 0.105 | 0.05 | 0.055 | 0.06 | 0.003 | 0.01 | 0.192 | 0.969 | 0.962 | 0.039 | 0.006 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.02 | 0 | 0 | -0.025 | 0 | 0 | 0 |
Total Liabilities
| 90.286 | 89.099 | 93.125 | 94.945 | 92.847 | 90.302 | 46.57 | 50.108 | 50.248 | 50.566 | 56.223 | 59.349 | 27.34 | 26.398 | 14.083 | 15.32 | 10.743 | 9.802 | 9.914 | 8.624 | 8.332 | 7.772 | 7.247 | 6.886 | 4.144 | 3.851 | 4.094 | 4.027 | 4.434 | 5.175 | 7.213 | 7.893 | 8.837 | 8.841 | 8.554 | 7.767 | 7.909 | 8.054 | 8.572 | 8.381 | 11.357 | 12.843 | 12.567 | 12.373 | 13.992 | 14.062 | 13.01 | 13.881 | 14.564 | 14.303 | 13.224 | 11.645 | 11.421 | 9.9 | 8.574 | 7.519 | 6.857 | 5.644 | 6.16 | 4.444 | 4.875 | 5.728 | 6.569 | 6.01 | 5.927 | 4.13 | 3.128 | 3.558 | 2.823 | 1.857 | 1.728 | 1.481 | 1.262 | 1.197 | 1.157 | 0.904 | 0.812 | 0.782 | 0.738 | 0.587 | 0.508 | 0.622 | 0.719 | 0.362 | 0.891 | 0.502 | 1.027 | 0.991 | 0.039 | 0.015 | 0.949 | 0.823 | 0.81 | 0.793 | 0.741 | 0.208 | 0.259 | 0 | 0 | -0.025 | 0 | 0 | 0 |
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 |
Common Stock
| 0.032 | 0.032 | 0.032 | 0.033 | 0.034 | 0.036 | 0.039 | 0.039 | 0.039 | 0.04 | 0.041 | 0.041 | 0.037 | 0.037 | 0.037 | 0.036 | 0.035 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.033 | 0.033 | 0.033 | 0.033 | 0.032 | 0.032 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.029 | 0.029 | 0.027 | 0.027 | 0.027 | 0.026 | 0.026 | 0.024 | 0.024 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.022 | 0.011 | 0.001 | 0.025 | 0.02 | 0.02 | 0.047 | 0 | 0.005 | 0.014 | 0.014 | 0.014 | 0.014 | 0.013 | 0.01 | 0.025 | 0.025 | 0.025 | 0 | 0 | 0.132 |
Retained Earnings
| 30.389 | 28.007 | 26.79 | 26.78 | 25.565 | 21.971 | 18.617 | 17.048 | 9.596 | 4.723 | 1.377 | 0 | 31.639 | 25.532 | 22.724 | 23.43 | 21.643 | 20.31 | 17.293 | 14.356 | 11.409 | 9.376 | 7.214 | 4.871 | 4.519 | 1.928 | -0.49 | -2.411 | -5.718 | -7.919 | -9.297 | -9.776 | -9.985 | -10.516 | -10.289 | -9.845 | -8.645 | -8.323 | -7.83 | -6.934 | -7.459 | -7.718 | -2.165 | -0.735 | 3.808 | 4.546 | 6.262 | 6.566 | 6.164 | 5.806 | 5.333 | 5.013 | 4.414 | 3.823 | 3.339 | 3.449 | 3.429 | 3.062 | 3.032 | 3.099 | 2.835 | 2.376 | 1.667 | 1.068 | 4.208 | 4.002 | 2.15 | 0.957 | 0.023 | -0.591 | -0.943 | -1.175 | -0.947 | -1.11 | -1.112 | -1.047 | -0.895 | -1.024 | -1.099 | -1.155 | -0.832 | -0.548 | -0.376 | -3.405 | -3.393 | -3.362 | -3.334 | -3.297 | -3.182 | 0.007 | -3.143 | -1.719 | -1.703 | -1.683 | -1.626 | -0.971 | -0.552 | -1.864 | -1.864 | -1.838 | -1.838 | -1.838 | -1.838 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 5.352 | 4.777 | 6.278 | 19.316 | 32.983 | 40.26 | 45.83 | 49.271 | 55.552 | 64.246 | 74.4 | 73.884 | 31.707 | 31.731 | 33.392 | 33.389 | 32.633 | 6.702 | 6.07 | 5.352 | 5.038 | 4.746 | 4.459 | 4.482 | 4.689 | 5.67 | 5.761 | 7.369 | 7.324 | 6.322 | 6.564 | 6.032 | 6.018 | 6.006 | 5.99 | 5.832 | 5.769 | 5.735 | 5.717 | 5.702 | 5.683 | 5.641 | 5.617 | 5.586 | 5.551 | 5.522 | 5.489 | 5.453 | 5.434 | 5.354 | 5.3 | 5.096 | 5.019 | 4.94 | 4.798 | 4.702 | 4.62 | 4.531 | 4.417 | 4.357 | 4.188 | 3.752 | 3.653 | 3.677 | 3.454 | 3.299 | 3.261 | 2.634 | 2.624 | 2.617 | 2.444 | 2.436 | 1.757 | 1.608 | 1.485 | 1.465 | 1.369 | 1.348 | 1.335 | 1.335 | 1.335 | 1.291 | 0.162 | 3.032 | 2.501 | 2.835 | 2.286 | 2.286 | 3.096 | 0.005 | 2.189 | 1.016 | 1.017 | 1.017 | 1.017 | 1.018 | 0.781 | 1.838 | 1.838 | 1.838 | 1.838 | 1.838 | 1.706 |
Total Shareholders Equity
| 35.773 | 32.816 | 33.1 | 46.129 | 58.582 | 62.267 | 64.486 | 66.358 | 65.187 | 69.009 | 75.818 | 73.925 | 63.383 | 57.3 | 56.153 | 56.855 | 54.311 | 27.046 | 23.397 | 19.742 | 16.481 | 14.156 | 11.707 | 9.387 | 9.242 | 7.631 | 5.304 | 4.991 | 1.639 | -1.565 | -2.701 | -3.713 | -3.936 | -4.479 | -4.268 | -3.982 | -2.845 | -2.557 | -2.082 | -1.201 | -1.745 | -2.046 | 3.483 | 4.882 | 9.39 | 10.099 | 11.782 | 12.05 | 11.629 | 11.191 | 10.664 | 10.14 | 9.464 | 8.794 | 8.168 | 8.182 | 8.08 | 7.624 | 7.48 | 7.486 | 7.053 | 6.158 | 5.35 | 4.774 | 7.691 | 7.33 | 5.44 | 3.618 | 2.673 | 2.052 | 1.528 | 1.287 | 0.835 | 0.521 | 0.396 | 0.441 | 0.498 | 0.347 | 0.259 | 0.203 | 0.526 | 0.796 | -0.112 | -0.362 | -0.891 | -0.502 | -1.027 | -0.991 | -0.039 | 0.013 | -0.949 | -0.689 | -0.671 | -0.652 | -0.595 | 0.06 | 0.239 | 0 | 0 | 0.025 | 0 | 0 | 0 |
Total Equity
| 35.773 | 32.816 | 33.1 | 46.129 | 58.582 | 62.267 | 64.486 | 66.358 | 65.187 | 69.009 | 75.818 | 73.925 | 63.383 | 57.3 | 56.153 | 56.855 | 54.222 | 26.957 | 23.308 | 19.653 | 16.392 | 14.067 | 11.618 | 9.298 | 9.153 | 7.542 | 5.215 | 4.902 | 1.55 | -1.654 | -2.79 | -3.802 | -4.025 | -4.568 | -4.357 | -4.071 | -2.929 | -2.639 | -2.156 | -1.267 | -1.789 | -2.1 | 3.435 | 4.848 | 9.367 | 10.087 | 11.781 | 12.055 | 11.629 | 11.191 | 10.664 | 10.14 | 9.464 | 8.794 | 8.168 | 8.182 | 8.08 | 7.624 | 7.48 | 7.486 | 7.053 | 6.158 | 5.35 | 4.774 | 7.691 | 7.33 | 5.44 | 3.618 | 2.673 | 2.052 | 1.528 | 1.287 | 0.835 | 0.521 | 0.396 | 0.441 | 0.498 | 0.347 | 0.259 | 0.203 | 0.526 | 0.796 | -0.112 | -0.362 | -0.891 | -0.502 | -1.027 | -0.991 | -0.039 | 0.014 | -0.949 | -0.689 | -0.671 | -0.652 | -0.595 | 0.06 | 0.239 | 0 | 0 | 0.025 | 0 | 0 | 0 |
Total Liabilities & Shareholders Equity
| 126.059 | 121.915 | 126.225 | 141.074 | 151.429 | 152.569 | 111.056 | 116.466 | 115.435 | 119.575 | 132.041 | 133.274 | 90.723 | 83.698 | 70.236 | 72.175 | 64.965 | 36.759 | 33.222 | 28.277 | 24.724 | 21.839 | 18.865 | 16.184 | 13.297 | 11.393 | 9.309 | 8.929 | 5.984 | 3.521 | 4.423 | 4.091 | 4.812 | 4.273 | 4.197 | 3.696 | 4.98 | 5.415 | 6.416 | 7.114 | 9.568 | 10.743 | 16.002 | 17.221 | 23.359 | 24.149 | 24.791 | 25.936 | 26.193 | 25.494 | 23.888 | 21.785 | 20.885 | 18.694 | 16.742 | 15.701 | 14.937 | 13.267 | 13.64 | 11.93 | 11.928 | 11.887 | 11.919 | 10.784 | 13.618 | 11.459 | 8.568 | 7.175 | 5.497 | 3.91 | 3.256 | 2.768 | 2.097 | 1.718 | 1.553 | 1.345 | 1.309 | 1.129 | 0.997 | 0.79 | 1.034 | 1.418 | 0.607 | 0 | 0 | 0 | 0 | 0 | 0 | 0.028 | 0 | 0.135 | 0.138 | 0.142 | 0.146 | 0.268 | 0.497 | 0 | 0 | 0 | 0 | 0 | 0 |