Dragon Mining Limited
HKEX:1712.HK
1.43 (HKD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
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 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q2 | 2005 Q2 | 2004 Q2 | 2003 Q2 | 2002 Q2 | 2001 Q2 | 2000 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 21.831 | 21.831 | 19.484 | 22.168 | 22.094 | 22.094 | 10.169 | 17.671 | 14.053 | 14.053 | 7.737 | 14.37 | 17.556 | 17.556 | 14.352 | 14.352 | 11.745 | 11.745 | 8.182 | 8.182 | 8.458 | 8.458 | 10.905 | 10.905 | 2.926 | 2.926 | 6.609 | 6.609 | 6.738 | 6.738 | 15.407 | 15.407 | 13.013 | 13.013 | 13.896 | 13.896 | 21.805 | 21.805 | 15.051 | 15.051 | 10.675 | 10.675 | 5.895 | 5.895 | 6.874 | 6.874 | 5.546 | 5.546 | 15.955 | 23.478 | 4.397 | 8.534 | 7.975 | 12.627 | 2.497 | 10.518 | 0.514 | 0.344 | 0.4 | 0.156 |
Short Term Investments
| 1.702 | 1.702 | 1.406 | 1.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.917 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 23.533 | 23.533 | 20.89 | 23.574 | 22.094 | 22.094 | 10.169 | 17.671 | 14.053 | 14.053 | 7.737 | 14.37 | 17.556 | 17.556 | 14.352 | 14.352 | 11.745 | 11.745 | 8.182 | 8.182 | 8.458 | 8.458 | 10.905 | 10.905 | 2.926 | 2.926 | 6.609 | 6.609 | 6.738 | 6.738 | 15.407 | 15.407 | 13.013 | 13.013 | 13.896 | 13.896 | 21.805 | 21.805 | 15.051 | 15.051 | 10.675 | 10.675 | 5.895 | 5.895 | 6.874 | 6.874 | 5.546 | 5.546 | 15.955 | 23.478 | 4.397 | 8.534 | 7.975 | 14.544 | 2.497 | 10.518 | 0.514 | 0.344 | 0.4 | 0.156 |
Net Receivables
| 2.694 | 2.694 | 2.826 | 2.826 | 1.64 | 1.64 | 2.362 | 2.362 | 1.408 | 1.408 | 5.225 | 3.15 | 1.924 | 1.924 | 5.019 | 5.019 | 2.961 | 2.961 | 4.281 | 4.281 | 2.23 | 2.23 | 2.843 | 2.843 | 1.622 | 1.622 | 1.556 | 1.556 | 0.498 | 0.498 | 3.229 | 3.229 | 1.026 | 1.026 | 8.59 | 8.59 | 9.504 | 9.504 | 9.358 | 9.358 | 7.3 | 7.3 | 8.709 | 8.709 | 7.1 | 7.1 | 8.663 | 5.773 | 0 | 0 | 0 | 0 | 5.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 18.027 | 18.027 | 19.631 | 19.631 | 17.97 | 17.97 | 19.991 | 19.991 | 23.67 | 23.67 | 19.679 | 19.679 | 16.137 | 16.137 | 16.114 | 16.114 | 14.846 | 14.846 | 16.684 | 16.684 | 15.945 | 15.945 | 10.057 | 10.057 | 8.14 | 8.14 | 9.11 | 9.11 | 9.302 | 9.302 | 6.752 | 6.752 | 7.886 | 7.886 | 7.128 | 7.128 | 5.688 | 5.688 | 5.222 | 5.222 | 6.287 | 6.287 | 17.462 | 10.518 | 18.247 | 18.247 | 13.752 | 13.752 | 5.213 | 5.411 | 7.035 | 6.156 | 4.174 | 2.778 | 1.683 | 0.232 | 0 | 0 | 0 | 0 |
Other Current Assets
| 3.099 | 3.099 | 1.661 | 1.661 | 2.229 | 2.229 | 1.727 | 1.727 | 2.325 | 2.325 | 2.9 | 2.9 | 2.568 | 2.568 | 1.468 | 1.468 | 1.722 | 1.722 | 1.831 | 1.831 | 2.336 | 2.336 | 1.576 | 1.576 | 3.43 | 3.43 | 2.753 | 2.753 | 2.41 | 2.41 | 0.647 | 0.647 | 4.983 | 4.983 | 0.821 | 0.821 | 0.35 | 0.35 | 11.768 | 2.41 | 2.309 | 2.309 | 1.398 | 1.398 | 0.969 | 0.969 | 9.588 | 3.815 | 8.509 | 9.246 | 9.629 | 10.316 | 5.147 | 4.109 | 1.897 | 1.862 | 0.039 | 0.032 | 0.088 | 2.631 |
Total Current Assets
| 47.353 | 47.353 | 47.692 | 47.692 | 43.933 | 43.933 | 41.751 | 41.751 | 41.456 | 41.456 | 40.099 | 40.099 | 38.185 | 38.185 | 36.953 | 36.953 | 31.274 | 31.274 | 30.978 | 30.978 | 28.969 | 28.969 | 25.381 | 25.381 | 16.118 | 16.118 | 20.028 | 20.028 | 18.948 | 18.948 | 26.035 | 26.035 | 26.908 | 26.908 | 30.435 | 30.435 | 37.347 | 37.347 | 32.041 | 32.041 | 26.571 | 26.571 | 33.464 | 26.52 | 33.19 | 33.19 | 28.886 | 28.886 | 29.677 | 38.135 | 21.061 | 25.006 | 17.296 | 21.43 | 6.077 | 12.613 | 0.553 | 0.377 | 0.488 | 2.787 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 47.629 | 47.629 | 50.819 | 50.819 | 53.686 | 53.686 | 58.2 | 58.2 | 56.371 | 56.371 | 49.914 | 49.914 | 47.053 | 47.053 | 42.9 | 42.9 | 43.091 | 43.091 | 42.366 | 42.366 | 34.799 | 34.799 | 31.889 | 31.889 | 30.285 | 30.285 | 24.906 | 24.906 | 20.994 | 20.994 | 19.091 | 19.091 | 19.493 | 19.493 | 14.858 | 14.858 | 11.251 | 11.251 | 8.714 | 8.714 | 8.339 | 8.339 | 11.611 | 11.611 | 26.801 | 26.801 | 37.371 | 37.371 | 33.275 | 42.627 | 43.381 | 50.455 | 55.994 | 52.426 | 51.376 | 40.668 | 8.29 | 7.611 | 6.689 | 4.77 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 8.398 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.213 | 0.213 | 0.18 | 0.18 | 0.126 | 0.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.53 | 2.012 | 0.326 | 0 | 0 | 0 | 1.878 | 0.029 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 0 | 0 | 0 | 0.099 | 0 | 1.277 | 0.554 | 3.314 | 4.857 | 5.147 | 0 | 3.858 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 9.587 | 9.587 | 1.406 | 9.804 | 4.863 | 4.863 | 4.927 | 4.927 | 4.925 | 4.925 | 5.287 | 5.287 | 5.423 | 5.423 | 5.544 | 5.544 | 5.4 | 5.4 | 0 | 5.289 | 5.298 | 5.298 | 5.48 | 5.48 | 5.25 | 5.25 | 5.415 | 5.415 | 5.354 | 5.354 | 5.306 | 5.306 | 5.548 | 5.548 | 5.786 | 5.786 | 5.529 | 5.529 | 5.46 | 5.46 | 5.291 | 5.291 | 5.789 | 5.978 | 5.344 | 5.344 | 7.801 | -37.371 | 6.337 | 4.144 | 3.978 | 4.603 | 3.378 | 2.434 | 2.288 | 2.338 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 57.216 | 57.216 | 60.623 | 60.623 | 58.549 | 58.549 | 63.127 | 63.127 | 61.296 | 61.296 | 55.201 | 55.201 | 52.476 | 52.476 | 48.444 | 48.444 | 48.491 | 48.491 | 47.655 | 47.655 | 40.097 | 40.097 | 37.369 | 37.369 | 35.535 | 35.535 | 30.321 | 30.321 | 26.348 | 26.348 | 24.397 | 24.397 | 25.041 | 25.041 | 20.857 | 20.857 | 16.96 | 16.96 | 14.3 | 14.3 | 13.63 | 13.63 | 17.59 | 17.589 | 32.145 | 32.145 | 45.271 | 37.371 | 41.419 | 49.337 | 50.999 | 59.915 | 64.519 | 54.861 | 59.401 | 43.035 | 8.29 | 7.611 | 6.689 | 4.77 |
Total Assets
| 104.569 | 104.569 | 108.315 | 108.315 | 102.482 | 102.482 | 104.878 | 104.878 | 102.752 | 102.752 | 95.3 | 95.3 | 90.661 | 90.661 | 85.397 | 85.397 | 79.765 | 79.765 | 78.633 | 78.633 | 69.066 | 69.066 | 62.75 | 62.75 | 51.653 | 51.653 | 50.349 | 50.349 | 45.296 | 45.296 | 50.432 | 50.432 | 51.949 | 51.949 | 51.292 | 51.292 | 54.307 | 54.307 | 46.341 | 46.341 | 40.201 | 40.201 | 51.054 | 44.109 | 65.335 | 65.335 | 74.157 | 74.157 | 71.096 | 87.472 | 72.06 | 84.921 | 81.815 | 76.291 | 65.478 | 55.648 | 8.844 | 7.987 | 7.177 | 7.557 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 4.524 | 4.524 | 7.967 | 7.967 | 7.666 | 7.666 | 8.101 | 8.101 | 3.959 | 3.959 | 5.496 | 5.496 | 4.368 | 4.368 | 6.548 | 6.548 | 5.956 | 5.956 | 7.049 | 7.049 | 6.561 | 6.561 | 6.409 | 6.409 | 5.919 | 5.919 | 5.84 | 5.84 | 4.163 | 4.163 | 6.806 | 6.806 | 6.37 | 6.37 | 6.766 | 6.766 | 7.666 | 7.666 | 3.865 | 3.865 | 5.931 | 5.931 | 5.919 | 5.919 | 7.382 | 7.382 | 9.611 | 9.611 | 9.066 | 6.753 | 6.624 | 9.827 | 6.101 | 6.993 | 4.695 | 4.191 | 0.173 | 0.165 | 0.233 | 0.252 |
Short Term Debt
| 0.151 | 0.151 | 0.603 | 0.603 | 0.623 | 0.623 | 0.572 | 0.572 | 0.716 | 0.716 | 0.622 | 0.622 | 0.183 | 0.183 | 0.147 | 0.147 | 0.224 | 0.112 | -2.198 | 0.065 | 6.3 | 6.3 | 0.007 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.521 | 1.521 | 2.131 | 2.131 | 2.351 | 2.351 | 1.865 | 0 | 5.9 | 0.001 | 3.205 | 1.129 | 0.025 | 0.251 | 7.301 | 14.846 | 0 | 1 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 3.559 | 0 | 3.419 | 0 | 0 | 0 | 0 | 0 | 4.811 | 0 | 2.598 | 0 | 2.654 | 0 | 1.815 | 0 | 2.263 | 0 | 2.177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.237 | 0 | 0 | 0 | 2.71 | 0 | 0 | 0 | 0 | 0 | 0 | 35.525 | 0.572 | 0.443 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 4.404 | 4.404 | 3.644 | 3.644 | 3.523 | 3.523 | 5.487 | 5.487 | 6.993 | 6.993 | 4.933 | 4.933 | 2.894 | 2.894 | 2.975 | 2.975 | 0.187 | 2.114 | 0.226 | 2.489 | 2.317 | 2.317 | 1.992 | 1.992 | 2.122 | 2.122 | 2.316 | 2.316 | 2.464 | 2.464 | 2.228 | 2.228 | 2.717 | 2.717 | 2.262 | 2.262 | 3.607 | 3.607 | 5.23 | 5.23 | 5.071 | 5.071 | 1.104 | 5.342 | 6.851 | 6.851 | 0.754 | 5.329 | 7.232 | 3.067 | 1.288 | 4.688 | 5.727 | 0.088 | 0.31 | 0.735 | 0.046 | 0.042 | 0.029 | 0.008 |
Total Current Liabilities
| 9.079 | 9.079 | 12.214 | 12.214 | 11.812 | 11.812 | 14.16 | 14.16 | 11.668 | 11.668 | 11.051 | 11.051 | 7.445 | 7.445 | 9.67 | 9.67 | 8.182 | 8.182 | 9.603 | 9.603 | 15.178 | 15.178 | 8.408 | 8.408 | 8.041 | 8.041 | 8.156 | 8.156 | 6.627 | 6.627 | 9.034 | 9.034 | 9.087 | 9.087 | 9.028 | 9.028 | 11.273 | 11.273 | 9.095 | 9.095 | 12.523 | 12.523 | 13.391 | 13.392 | 16.584 | 16.584 | 14.94 | 14.94 | 22.198 | 9.821 | 11.117 | 15.644 | 11.853 | 42.857 | 12.879 | 20.214 | 0.218 | 1.207 | 0.262 | 0.259 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.074 | 0.074 | 1.394 | 0.697 | 0.688 | 0.688 | 0.877 | 0.877 | 1.108 | 1.108 | 2.782 | 1.391 | 0.136 | 0.136 | 3.217 | 3.217 | 3.466 | 3.233 | 6.535 | 6.535 | 0 | 0 | 4.278 | 4.278 | 5.1 | 5.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.987 | 19.928 | 23.575 | 28.138 | 11.5 | 2.042 | 1 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.896 | 0 | 0 | 0 | 1.56 | 0 | 0 | 0 | 0.574 | 0 | 0.116 | 0.539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 25.985 | 25.985 | 25.949 | 26.646 | 27.698 | 27.698 | 29.245 | 29.245 | 28.459 | 28.459 | 21.498 | 22.889 | 23.26 | 23.26 | 19.032 | 19.032 | 17.994 | 18.227 | 19.131 | 19.131 | 13.69 | 0 | 12.617 | 12.617 | 11.998 | 11.998 | 10.834 | 0 | 0 | 0 | 10.583 | 0 | 0 | 0 | 15.421 | 0 | 0 | 0 | 14.136 | 0 | 0 | 0 | 14.077 | 0 | 0 | 0 | 7.919 | 0 | 8.497 | 6.063 | 5.035 | 5.186 | 4.558 | 4.539 | 3.461 | 3.311 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 26.059 | 26.059 | 27.343 | 27.343 | 28.386 | 28.386 | 30.122 | 30.122 | 29.567 | 29.567 | 24.28 | 24.28 | 23.396 | 23.396 | 22.249 | 22.249 | 21.46 | 21.46 | 25.666 | 25.666 | 13.69 | 0 | 16.895 | 16.895 | 17.098 | 17.098 | 10.834 | 0 | 0 | 0 | 10.583 | 0 | 0 | 0 | 15.421 | 0 | 0 | 0 | 14.136 | 0 | 0 | 0 | 14.077 | 0 | 0 | 0 | 8.493 | 0 | 8.613 | 6.602 | 17.022 | 25.114 | 28.133 | 32.676 | 14.961 | 5.353 | 1 | 1.165 | 0.233 | 0.252 |
Total Liabilities
| 35.138 | 35.138 | 39.557 | 39.557 | 40.198 | 40.198 | 44.282 | 44.282 | 41.235 | 41.235 | 35.331 | 35.331 | 30.841 | 30.841 | 31.919 | 31.919 | 29.642 | 29.642 | 35.269 | 35.269 | 28.868 | 15.178 | 25.303 | 25.303 | 25.139 | 25.139 | 18.99 | 8.156 | 6.627 | 6.627 | 19.617 | 9.034 | 9.087 | 9.087 | 24.449 | 9.028 | 11.273 | 11.273 | 23.231 | 9.095 | 12.523 | 12.523 | 27.468 | 13.392 | 16.584 | 16.584 | 23.433 | 14.94 | 30.811 | 16.423 | 28.139 | 40.758 | 39.986 | 75.533 | 27.84 | 25.567 | 1.218 | 1.207 | 0.262 | 0.259 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0.914 | 0.914 | 2.581 | 0 | 2.797 | 0 | 0.726 | 0 | 0.516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 140.408 | 140.408 | 140.408 | 140.408 | 140.408 | 140.408 | 140.42 | 140.42 | 140.42 | 140.42 | 140.454 | 140.454 | 140.619 | 140.619 | 133.991 | 133.991 | 133.991 | 133.991 | 133.991 | 133.991 | 133.991 | 133.991 | 133.991 | 133.991 | 119.992 | 119.992 | 119.992 | 119.992 | 119.992 | 119.992 | 119.992 | 119.992 | 119.992 | 119.992 | 119.992 | 119.992 | 119.992 | 119.992 | 119.992 | 119.992 | 119.992 | 119.992 | 119.992 | 119.992 | 119.992 | 119.992 | 119.992 | 119.992 | 105.621 | 103.565 | 103.488 | 103.488 | 103.488 | 71.677 | 65.793 | 45.331 | 19.246 | 17.877 | 16.967 | 16.967 |
Retained Earnings
| -70.076 | -70.076 | -72.047 | -72.047 | -77.21 | -77.21 | -77.236 | -77.236 | -76.106 | -76.106 | -79.725 | -79.725 | -80.283 | -80.283 | -80.017 | -80.017 | -83.952 | -83.952 | -90.21 | -90.21 | -93.821 | -93.821 | -96.521 | -96.521 | -92.291 | -92.291 | -86.99 | -86.99 | -89.205 | -89.205 | -86.407 | -86.407 | -85.883 | -85.883 | -91.77 | -91.77 | -89.201 | -89.201 | -96.196 | -96.196 | -103.954 | -103.954 | -97.617 | -103.952 | -86.703 | -86.703 | -81.782 | -81.782 | -77.519 | -42.047 | -63.408 | -55.431 | -62.97 | -69.183 | -28.162 | -15.253 | -11.616 | -11.097 | -10.055 | -9.687 |
Accumulated Other Comprehensive Income/Loss
| -0.901 | -0.901 | 0.397 | 0.397 | -0.914 | -0.914 | -2.581 | -2.581 | -2.797 | -2.797 | -0.726 | -0.726 | -0.516 | -0.516 | -137.88 | -0.496 | -134.808 | 0.084 | -128.772 | -0.417 | -126.491 | 0.028 | -0.023 | -0.023 | -1.187 | -1.187 | -115.999 | -1.643 | -2.376 | -2.376 | -108.582 | -2.77 | -1.94 | -1.94 | -110.158 | -1.379 | -1.616 | -1.616 | -102.042 | -0.686 | -1.02 | -1.02 | -101.863 | 0.6 | 7.312 | 7.312 | -55.116 | 0 | -20.136 | -18.839 | -18.196 | -17.484 | 0 | -7.786 | -2.494 | -0.636 | -0.033 | -0.099 | -0.094 | -0.084 |
Other Total Stockholders Equity
| -0 | -0 | -1.069 | 0 | -2.897 | -0.914 | -6.238 | -0.007 | -5.594 | -0 | -2.555 | -0.034 | -1.032 | 0 | -0.496 | 0 | 134.892 | 0 | -0.417 | 0 | 126.519 | 0 | 0 | 0 | 0 | 0 | -1.643 | 0 | 0 | 0 | -2.77 | 0 | -0 | -0 | -1.379 | 0 | 0 | 0 | -0.686 | 0 | 0 | 0 | 103.074 | 0 | 0 | 0 | 67.63 | 12.514 | 32.319 | 24.941 | 22.037 | 13.581 | 1.303 | 6.049 | 0 | 0 | 0 | 0 | 0 | 0.096 |
Total Shareholders Equity
| 69.431 | 69.431 | 67.689 | 68.758 | 61.215 | 62.284 | 59.527 | 60.596 | 61.517 | 61.517 | 59.969 | 59.969 | 59.82 | 59.82 | 53.478 | 53.478 | 50.123 | 50.123 | 43.364 | 43.364 | 40.198 | 40.198 | 37.447 | 37.447 | 26.514 | 26.514 | 31.359 | 31.359 | 28.411 | 28.411 | 30.815 | 30.815 | 32.169 | 32.169 | 26.843 | 26.843 | 29.175 | 29.175 | 23.11 | 23.11 | 15.018 | 15.018 | 23.586 | 16.64 | 40.601 | 40.601 | 50.724 | 50.724 | 40.285 | 67.62 | 43.921 | 44.154 | 41.821 | 0.757 | 37.631 | 30.078 | 7.63 | 6.78 | 6.911 | 7.292 |
Total Equity
| 69.431 | 69.431 | 68.758 | 68.758 | 62.284 | 62.284 | 60.596 | 60.596 | 61.517 | 61.517 | 59.969 | 59.969 | 59.82 | 59.82 | 53.478 | 53.478 | 50.123 | 50.123 | 43.364 | 43.364 | 40.198 | 40.198 | 37.447 | 37.447 | 26.514 | 26.514 | 31.359 | 31.359 | 28.411 | 28.411 | 30.815 | 30.815 | 32.169 | 32.169 | 26.843 | 26.843 | 29.175 | 29.175 | 23.11 | 23.11 | 15.018 | 15.018 | 23.586 | 16.64 | 40.601 | 40.601 | 50.724 | 50.724 | 40.285 | 71.049 | 43.921 | 44.163 | 41.829 | 0.758 | 37.639 | 30.081 | 7.625 | 6.78 | 6.915 | 7.298 |
Total Liabilities & Shareholders Equity
| 104.569 | 104.569 | 108.315 | 108.315 | 102.482 | 102.482 | 104.878 | 104.878 | 102.752 | 102.752 | 95.3 | 95.3 | 90.661 | 90.661 | 85.397 | 85.397 | 79.765 | 79.765 | 78.633 | 78.633 | 69.066 | 55.376 | 62.75 | 62.75 | 51.653 | 51.653 | 50.349 | 39.515 | 35.038 | 35.038 | 50.432 | 39.849 | 41.256 | 41.256 | 51.292 | 35.871 | 40.448 | 40.448 | 46.341 | 32.205 | 27.541 | 27.541 | 51.054 | 30.032 | 57.185 | 57.185 | 74.157 | 0 | 71.096 | 87.472 | 72.06 | 84.921 | 81.815 | 76.291 | 65.478 | 55.648 | 8.844 | 7.987 | 7.177 | 7.557 |