Ascot Resources Ltd.
TSX:AOT.TO
0.24 (CAD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 12.71 | 47.028 | 21.974 | 80.814 | 119.324 | 149.261 | 7.474 | 20.012 | 45.077 | 89.403 | 59.129 | 90.037 | 109.251 | 36.426 | 42.08 | 25.411 | 31.197 | 11.329 | 4.418 | 10.682 | 22.244 | 13.031 | 6.53 | 11.003 | 14.171 | 20.511 | 16.517 | 18.801 | 24.309 | 29.09 | 29.055 | 23.31 | 6.503 | 3.986 | 4.355 | 5.258 | 3.351 | 4.522 | 4.751 | 5.968 | 6.058 | 2.966 | 3.008 | 4.471 | 0.503 | 0.966 | 0.787 | 3.762 | 3.955 | 4.832 | 2.865 | 3.893 | 5.711 | 4.049 | 5.063 | 6.888 | 8.24 | 2.816 | 3.467 | 3.819 | 3.448 | 2.963 | 3.395 | 4.513 | 10.239 | 14.61 | 17.284 | 2.663 | 1.217 | 1.487 | 2.818 | 2.726 | 3.02 | 3.005 | 2.297 | 2.47 | 0.881 | 1.287 | 0.425 | 0.762 | 2.267 | 2.348 | 0.975 | 0.991 | 0.565 | 0.511 | 0.745 | 0.379 | 0.483 |
Short Term Investments
| 0 | 0 | 5 | 15.164 | 20.222 | 17 | 6.547 | 23.736 | 52.807 | 33.217 | 46.283 | 51.769 | 51.754 | 0.331 | 1.551 | 1.926 | 1.014 | 0.304 | 0.507 | 0.608 | 1.217 | 1.419 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.71 | 47.028 | 26.974 | 80.814 | 119.324 | 149.261 | 7.474 | 20.012 | 45.077 | 89.403 | 59.129 | 90.037 | 109.251 | 36.757 | 43.631 | 27.337 | 32.211 | 11.633 | 4.925 | 11.29 | 23.461 | 14.45 | 6.53 | 11.003 | 14.171 | 20.511 | 16.517 | 18.801 | 24.309 | 29.09 | 29.055 | 23.31 | 6.503 | 3.986 | 4.355 | 5.258 | 3.351 | 4.522 | 4.751 | 5.968 | 6.058 | 2.966 | 3.008 | 4.471 | 0.503 | 0.966 | 0.787 | 3.762 | 3.955 | 4.832 | 2.865 | 3.893 | 5.711 | 4.049 | 5.063 | 6.888 | 8.24 | 2.816 | 3.467 | 3.819 | 3.448 | 2.963 | 3.395 | 4.513 | 10.239 | 14.61 | 17.284 | 2.663 | 1.217 | 1.487 | 2.818 | 2.726 | 3.02 | 3.005 | 2.297 | 2.47 | 0.881 | 1.287 | 0.425 | 0.762 | 2.267 | 2.348 | 0.975 | 0.991 | 0.565 | 0.511 | 0.745 | 0.379 | 0.483 |
Net Receivables
| 2.24 | 2.698 | 2.146 | 2.307 | 1.562 | 1.99 | 0.84 | 1.607 | 1.554 | 1.32 | 1.397 | 0.949 | 0.405 | 0.23 | 0.365 | 0.349 | 0.192 | 0.176 | 0.579 | 0.935 | 0.381 | 0.44 | 0.186 | 0.248 | 0.41 | 0.217 | 0.198 | 0.358 | 0.432 | 0.366 | 0.22 | 0.224 | 0.186 | 0.044 | 0.117 | 0.062 | 0.063 | 0.285 | 0.04 | 0.063 | 0.048 | 0.638 | 0.062 | 0.071 | 0.029 | 0.066 | 0.241 | 0.137 | 0.175 | 0.065 | 0.114 | 0.201 | 0.348 | 0.369 | 0.097 | 0.228 | 0.069 | 0.037 | 0.125 | 0.181 | 0.187 | 0.279 | 0.304 | 0.531 | 0.677 | 0.373 | 0.156 | 0.622 | 1.627 | 0.171 | 0.17 | 0.068 | 0.053 | 0.027 | 0.022 | 0.029 | 0.066 | 0.041 | 0.017 | 0.014 | 0.015 | 0.01 | 0.003 | 0.004 | 0.012 | 0.145 | 0.02 | 0.014 | 0.003 |
Inventory
| 11.643 | 6.407 | 0.763 | 3.112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0 | 0 | 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
| 3.066 | 3.114 | 2.54 | 0.005 | 4.832 | 4.163 | 1.138 | 7.277 | 17.752 | 2.191 | 1.206 | 0.777 | 1.004 | 0.56 | 0.352 | 0.618 | 0.457 | 0.525 | 0.62 | 0.733 | 0.777 | 0.412 | 0.344 | 0.001 | 0.545 | 0.364 | 0.046 | 0.202 | 0.28 | 0.046 | 0.127 | 0.191 | 0.115 | 0.03 | 0.038 | 0.046 | 0.109 | 0.048 | 0.113 | 0.172 | 0.114 | 0.031 | 0.09 | 0.063 | 0.12 | 0.036 | 0.153 | 0.186 | 0.222 | 0.089 | 0.054 | 0.06 | 0.086 | 0.086 | 0.051 | 0.123 | 0.057 | 0.012 | 0.022 | 0.042 | 0.06 | 0.016 | -0 | 0.039 | 0.061 | 0.077 | 0.018 | 0.02 | 0.029 | 0.009 | 0.021 | 0.025 | 0.029 | 0.014 | 0.019 | 0.021 | 0.024 | 0.024 | 0.009 | 0.006 | 0.006 | 0.006 | 0.012 | 0.009 | 0.009 | 0.009 | 0.002 | 0.008 | 0.016 |
Total Current Assets
| 29.659 | 59.247 | 32.423 | 86.238 | 125.718 | 155.414 | 9.452 | 28.896 | 64.383 | 92.914 | 61.732 | 91.763 | 110.66 | 37.547 | 44.348 | 28.304 | 32.86 | 12.334 | 6.124 | 12.958 | 24.619 | 15.302 | 7.06 | 11.581 | 15.126 | 21.092 | 16.761 | 19.361 | 25.022 | 29.502 | 29.402 | 23.725 | 6.803 | 4.06 | 4.511 | 5.367 | 3.523 | 4.855 | 4.904 | 6.202 | 6.22 | 3.635 | 3.16 | 4.604 | 0.653 | 1.068 | 1.181 | 4.085 | 4.351 | 4.986 | 3.033 | 4.153 | 6.145 | 4.504 | 5.21 | 7.238 | 8.366 | 2.865 | 3.614 | 4.041 | 3.694 | 3.258 | 3.723 | 5.083 | 10.976 | 15.06 | 17.458 | 3.304 | 2.873 | 1.667 | 3.008 | 2.819 | 3.101 | 3.047 | 2.339 | 2.521 | 0.971 | 1.351 | 0.451 | 0.782 | 2.287 | 2.364 | 0.99 | 1.004 | 0.585 | 0.665 | 0.766 | 0.4 | 0.502 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 704.259 | 652.879 | 570.466 | 501.992 | 448.862 | 407.298 | 364.235 | 350.601 | 325.463 | 291.322 | 266.576 | 228.438 | 204.008 | 192.991 | 193.221 | 189.263 | 185.192 | 180.617 | 172.309 | 167.587 | 158.621 | 152.239 | 114.846 | 80.57 | 76.205 | 71.087 | 70.501 | 68.352 | 63.454 | 52.242 | 51.37 | 49.574 | 46.801 | 45.344 | 45.033 | 37.447 | 36.1 | 34.734 | 34.47 | 32.666 | 30.811 | 30.299 | 30.679 | 29.464 | 27.068 | 26.909 | 26.61 | 24.276 | 22.203 | 20.319 | 19.442 | 18.526 | 16.591 | 2.725 | 1.96 | 5.3 | 5.31 | 5.204 | 4.813 | 4.813 | 4.713 | 4.227 | 4.213 | 27.077 | 22.057 | 16.385 | 13.929 | 12.1 | 9.373 | 7.162 | 5.829 | 4.2 | 3.888 | 3.603 | 1.804 | 1.803 | 1.803 | 1.804 | 1.956 | 1.345 | 0.002 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.522 | 0.229 | 0.011 |
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 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 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
| 29.482 | 27.458 | 20.497 | 13.357 | 16.554 | 14.293 | 2.447 | 2.447 | 2.447 | 2.447 | 2.447 | 2.447 | 2.447 | 4.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0.017 | 0.02 | 0.008 | 0.009 | 0.017 | 0.017 | 0.026 | 0.034 | 0.06 | 0.068 | 0.102 | 0.191 | 0.136 | 0.094 | 0.255 | 0.357 | 0.595 | 0.85 | 0.986 | 1.197 | 1.146 | 1.367 | 1.894 | 2.285 | 1.333 | 1.359 | 1.469 | 1.563 | 1.51 | 1.46 | 3.411 | 3.208 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.774 | 6.774 | 7.002 | 1.37 | 1.337 | 1.3 | 2.962 | 7.459 | 7.4 | 8.357 | 8.291 | 8.277 | 8.203 | 8.28 | 12.413 | 5.358 | 5.034 | 4.886 | 4.893 | 4.893 | 2.954 | 4.052 | 2.954 | 2.876 | 0.357 | 0.357 | 0.357 | 0.357 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.33 | 0.33 | 0.33 | 0 | 0 | 0 | 12.094 | 11.42 | 29.486 | 27.246 | 25.771 | 25.491 | 25.08 | 23.857 | 23.535 | 23.488 | 3.624 | 4.741 | 2.945 | 4.127 | 4.828 | 5.835 | 0.182 | 0.095 | 0.095 | 0.038 | 0.038 | 1.693 | 1.449 | 1.088 | 0.75 | 0 | 0 | 0 | 0.132 | 0.417 | 0.466 | 0.168 | 0.246 | 0 | 0.185 | 0.344 |
Total Non-Current Assets
| 740.515 | 687.111 | 597.965 | 516.719 | 466.753 | 422.891 | 369.644 | 360.507 | 335.31 | 302.126 | 277.314 | 239.162 | 214.658 | 205.655 | 205.634 | 194.621 | 190.226 | 185.503 | 177.202 | 172.48 | 161.575 | 156.291 | 117.8 | 83.446 | 76.562 | 71.444 | 70.858 | 68.709 | 63.794 | 52.582 | 51.725 | 49.931 | 47.16 | 45.692 | 45.381 | 37.804 | 36.457 | 35.099 | 34.844 | 33.066 | 31.219 | 30.741 | 31.21 | 29.94 | 27.501 | 27.504 | 27.307 | 25.201 | 23.383 | 21.635 | 20.639 | 19.672 | 17.958 | 16.713 | 15.665 | 36.119 | 33.915 | 32.444 | 31.866 | 31.402 | 30.029 | 31.173 | 30.908 | 30.701 | 26.798 | 19.33 | 18.055 | 16.927 | 15.207 | 7.344 | 5.924 | 4.295 | 3.926 | 3.641 | 3.496 | 3.251 | 2.89 | 2.554 | 1.956 | 1.345 | 0.002 | 0.135 | 0.42 | 0.469 | 0.172 | 0.249 | 0.522 | 0.414 | 0.356 |
Total Assets
| 770.174 | 746.358 | 630.388 | 602.957 | 592.471 | 578.305 | 379.096 | 389.403 | 399.693 | 395.04 | 339.046 | 330.925 | 325.318 | 243.202 | 249.982 | 222.925 | 223.086 | 197.837 | 183.326 | 185.438 | 186.194 | 171.593 | 124.86 | 95.027 | 91.688 | 92.536 | 87.619 | 88.07 | 88.815 | 82.084 | 81.127 | 73.657 | 53.964 | 49.752 | 49.892 | 43.17 | 39.98 | 39.954 | 39.748 | 39.268 | 37.439 | 34.376 | 34.37 | 34.543 | 28.154 | 28.571 | 28.488 | 29.286 | 27.734 | 26.621 | 23.672 | 23.825 | 24.103 | 21.217 | 20.875 | 43.358 | 42.281 | 35.309 | 35.48 | 35.444 | 33.723 | 34.431 | 34.631 | 35.784 | 37.774 | 34.389 | 35.514 | 20.232 | 18.081 | 9.011 | 8.932 | 7.114 | 7.027 | 6.687 | 5.835 | 5.772 | 3.861 | 3.905 | 2.407 | 2.127 | 2.289 | 2.498 | 1.409 | 1.473 | 0.757 | 0.914 | 1.288 | 0.815 | 0.858 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 43.592 | 31.447 | 33.117 | 29.945 | 16.137 | 17.515 | 6.504 | 12.936 | 23.165 | 13.352 | 14.045 | 12.033 | 5.028 | 2.412 | 2.796 | 3.742 | 1.939 | 2.155 | 2.44 | 4.18 | 4.259 | 3.161 | 1.113 | 1.803 | 0.219 | 0.33 | 0.503 | 0.347 | 0.423 | 0.575 | 0.214 | 0.287 | 0.314 | 0.202 | 0.156 | 0.168 | 0.298 | 0.191 | 0.041 | 0.207 | 0.21 | 0.138 | 0.059 | 0.224 | 0.079 | 0.125 | 0.106 | 0.581 | 0.366 | 0.236 | 0.152 | 0.286 | 0.533 | 0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.931 | 1.544 | 0.578 | 0.33 | 0.298 | 1.835 | 0.366 | 0.328 | 0.187 | 0.081 | 0.052 | 0.099 | 0.146 | 0.106 | 0.483 | 0.057 | 0.054 | 0.161 | 0.011 | 0.002 | 0.001 | 0.001 | 0.038 | 0.011 | 0.07 | 0.041 |
Short Term Debt
| 36.398 | 37.519 | 3.707 | 1.547 | 0.544 | 15.61 | 22.953 | 0.446 | 0.443 | 0.442 | 0.338 | 0.217 | 0.217 | 38.826 | 43.308 | 13.64 | 14.066 | 13.474 | 0.217 | 0.112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.046 | 0.055 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 24.011 | 23.024 | 12.255 | 8.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.396 | 0.396 | 0.396 | 0.396 | 0.396 | 0.418 | 0.941 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.371 | 0.287 | 1.681 | 4.602 | 5.89 | 5.853 | 0.86 | 1.75 | 2.92 | 4.107 | 0.348 | 0.076 | 0.264 | 0.071 | 0.084 | 0.426 | 1.289 | 1.435 | 0.464 | 0.031 | 0.163 | 0.567 | 0.202 | 0.596 | 0.512 | 1.171 | 0 | 0 | 1.014 | 1.75 | 1.045 | 0.08 | 0.229 | 0 | 0 | 0 | 0 | 0.025 | 0.033 | 0.08 | 0.174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 0.063 | 0.242 | 0.687 | 0 | 0.149 | 0.619 | 0.307 | 0.104 | 1.486 | 0.275 | 1.509 | 0.042 | 0.364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 105.372 | 92.277 | 50.76 | 44.212 | 22.571 | 38.978 | 30.317 | 15.132 | 26.528 | 17.901 | 14.731 | 12.722 | 5.905 | 41.705 | 46.584 | 18.204 | 17.712 | 18.005 | 3.121 | 4.323 | 4.422 | 3.728 | 1.315 | 2.399 | 0.731 | 1.501 | 0.503 | 0.347 | 1.437 | 2.325 | 1.259 | 0.367 | 0.543 | 0.202 | 0.156 | 0.168 | 0.298 | 0.215 | 0.074 | 0.287 | 0.384 | 0.138 | 0.059 | 0.224 | 0.079 | 0.125 | 0.106 | 0.581 | 0.366 | 0.249 | 0.214 | 0.528 | 1.219 | 0.062 | 0.149 | 0.619 | 0.307 | 0.104 | 1.486 | 0.275 | 1.509 | 0.042 | 0.364 | 0.931 | 1.544 | 0.578 | 0.33 | 0.298 | 1.835 | 0.366 | 0.328 | 0.187 | 0.081 | 0.052 | 0.099 | 0.146 | 0.106 | 0.483 | 0.057 | 0.054 | 0.161 | 0.011 | 0.002 | 0.001 | 0.001 | 0.038 | 0.011 | 0.07 | 0.041 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 14.551 | 16.241 | 17.266 | 12.886 | 17.488 | 0.284 | 22.264 | 44.275 | 40.205 | 41.426 | 41.768 | 41.967 | 41.101 | 0.516 | 0.558 | 0.598 | 0.635 | 0.674 | 12.934 | 12.455 | 11.836 | 12.572 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Current
| 198.33 | 193.467 | 163.302 | 162.571 | 165.963 | 160.991 | 0 | 0 | 0 | 0 | 0 | -30.008 | -36.147 | 40.431 | 45.255 | 16.47 | 14.769 | 14.354 | -10.878 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.4 | 1.4 | 1.155 | 0.009 | 0.009 | 0.009 | 0.009 | 0.065 | 0.065 | 0.065 | 0.065 | 0.291 | 0.291 | 0.291 | 0.291 | 0.314 | 0.601 | 0.601 | 0.601 | 0 | 0 | 0 | 0 | 11.744 | 11.15 | 9.856 | 9.295 | 9.224 | 8.087 | 7.147 | 7.104 | 6.434 | 5.767 | 5.735 | 5.735 | 5.735 | 5.523 | 5.187 | 5.146 | 4.924 | 4.478 | 4.358 | 4.32 | 4.022 | 3.682 | 3.67 | 3.609 | 3.364 | 3.153 | 3.136 | 3.075 | 2.85 | 2.295 | 2.25 | 1.625 | 1.625 | 1.625 | 1.625 | 0 | 1.175 | 0 | 1.175 | 1.222 | 1.222 | 1.222 | 1.222 | 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
| 66.06 | 66.809 | 47.147 | 36.444 | 38.514 | 33.74 | 17.567 | 18.696 | 19.79 | 22.029 | 25.277 | 49.686 | 56.672 | -20.59 | -20.354 | 9.373 | 12.433 | 9.919 | 29.38 | 17.729 | 17.613 | 17.453 | 15.575 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.397 | 0.271 | 0.269 | 0.267 | 0.265 | 0.263 | 0.261 | 0.259 | 0.257 | 0.255 | 0.253 | 0.251 | 0.249 | 0.247 | 0.245 | 0.243 | 0.241 | 0.239 | 0.237 | 0.235 | 0.233 | 0.231 | 0.229 | 0.23 | 0.277 | 0.266 | 0.263 | 0.26 | 0.257 | 0 | 0.267 | 0 | 0.258 | 0.253 | 0.249 | 0.244 | 0.24 | 0.236 | 0.231 | 0.227 | 0.222 | 0.328 | 0.187 | 0.081 | 0.052 | 0.099 | 0.146 | 0.106 | 0.483 | 0.057 | 0.054 | -0 | 0.011 | 0.002 | 0.001 | 0.001 | 0.038 | 0.011 | 0.07 | 0.041 |
Total Non-Current Liabilities
| 280.341 | 277.917 | 228.87 | 211.91 | 221.974 | 195.024 | 39.84 | 63.036 | 60.06 | 63.52 | 67.11 | 61.936 | 61.917 | 20.648 | 25.75 | 26.755 | 28.438 | 25.548 | 32.037 | 30.184 | 29.449 | 30.025 | 15.575 | 12.174 | 11.58 | 10.286 | 9.725 | 9.654 | 8.517 | 7.544 | 7.375 | 6.703 | 6.034 | 6 | 5.998 | 5.996 | 5.782 | 5.444 | 5.402 | 5.177 | 4.729 | 4.607 | 4.567 | 4.267 | 3.926 | 3.911 | 3.849 | 3.601 | 3.388 | 3.369 | 3.306 | 3.079 | 2.525 | 2.527 | 1.891 | 1.888 | 1.885 | 1.882 | 0 | 1.442 | 0 | 1.433 | 1.475 | 1.471 | 1.466 | 1.462 | 0.236 | 0.231 | 0.227 | 0.222 | 0.328 | 0.187 | 0.081 | 0.052 | 0.099 | 0.146 | 0.106 | 0.483 | 0.057 | 0.054 | -0 | 0.011 | 0.002 | 0.001 | 0.001 | 0.038 | 0.011 | 0.07 | 0.041 |
Total Liabilities
| 385.713 | 370.194 | 279.63 | 256.122 | 244.545 | 234.002 | 70.157 | 78.168 | 86.588 | 81.421 | 81.841 | 74.658 | 67.822 | 62.353 | 72.334 | 44.959 | 46.15 | 43.553 | 35.158 | 34.507 | 33.871 | 33.753 | 16.89 | 14.573 | 12.311 | 11.787 | 10.228 | 10.001 | 9.954 | 9.868 | 8.634 | 7.07 | 6.578 | 6.202 | 6.154 | 6.164 | 6.08 | 5.659 | 5.475 | 5.464 | 5.113 | 4.745 | 4.625 | 4.49 | 4.004 | 4.036 | 3.955 | 4.183 | 3.754 | 3.619 | 3.521 | 3.608 | 3.744 | 2.589 | 2.04 | 2.507 | 2.192 | 1.985 | 1.486 | 1.717 | 1.509 | 1.474 | 1.839 | 2.402 | 3.011 | 2.04 | 0.566 | 0.529 | 2.062 | 0.588 | 0.328 | 0.187 | 0.081 | 0.052 | 0.099 | 0.146 | 0.106 | 0.483 | 0.057 | 0.054 | 0.161 | 0.011 | 0.002 | 0.001 | 0.001 | 0.038 | 0.011 | 0.07 | 0.041 |
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 |
Common Stock
| 434.097 | 429.078 | 400.825 | 400.731 | 400.702 | 394.214 | 351.337 | 351.184 | 351.099 | 351.111 | 298.733 | 297.907 | 297.908 | 217.928 | 217.928 | 215.29 | 215.294 | 191.966 | 183.289 | 183.289 | 182.773 | 169.218 | 138.699 | 121.477 | 119.107 | 119.046 | 114.01 | 113.699 | 113.632 | 106.196 | 105.847 | 98.536 | 79.688 | 75.63 | 75.571 | 68.82 | 65.293 | 65.166 | 64.639 | 63.724 | 61.486 | 58.53 | 58.157 | 58.064 | 51.722 | 51.722 | 51.364 | 51.281 | 49.514 | 47.924 | 0.045 | 0 | 43.223 | 40.033 | 40.205 | 0 | 39.113 | 32.864 | 33.229 | 33.06 | 31.457 | 31.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -85.552 | -88.502 | -82.294 | -83.999 | -82.526 | -79.453 | -71.864 | -65.876 | -63.48 | -62.426 | -61.056 | -60.886 | -59.186 | -55.435 | -58.108 | -53.672 | -54.354 | -53.165 | -49.681 | -46.724 | -44.509 | -45.223 | -43.887 | -54.547 | -56.49 | -54.503 | -52.037 | -47.025 | -46.182 | -45.563 | -47.715 | -46.106 | -41.83 | -41.61 | -41.396 | -41.236 | -40.851 | -40.36 | -40.05 | -39.688 | -39.045 | -36.567 | -36.287 | -35.854 | -33.278 | -33.034 | -32.768 | -32.343 | -31.872 | -31.581 | -30.007 | -29.634 | -28.878 | -27.812 | -27.768 | -4.92 | -4.693 | -4.528 | -4.259 | -4.38 | -4.14 | -5.348 | -5.057 | -4.883 | -4.736 | -5.31 | -4.498 | -4.585 | -3.652 | -4.782 | -4.418 | -5.767 | -5.747 | -6.021 | -6.779 | -6.871 | -8.742 | -9.075 | -10.122 | -9.981 | -9.888 | -9.476 | -10.285 | -10.19 | -10.906 | -10.787 | -10.088 | -10.621 | -10.185 |
Accumulated Other Comprehensive Income/Loss
| 35.916 | 0 | 0.032 | 0.03 | 0.03 | 0.03 | 0.029 | 25.927 | 25.486 | 24.934 | 19.528 | 19.246 | 18.774 | 18.356 | 17.828 | 14.899 | 14.577 | 15.483 | 14.56 | 14.366 | 14.059 | 13.845 | 13.158 | 13.524 | 16.76 | 16.206 | 15.391 | 11.395 | 11.41 | 11.582 | 0.059 | 0.061 | 0.063 | 0.053 | 0.053 | 0.061 | 0.061 | 0.068 | 0.076 | 0.098 | 0.106 | 0.135 | 0.213 | 0.165 | 0.128 | 0.269 | 0.358 | 0.567 | 0.79 | 0.909 | 0.805 | 0.76 | 0.953 | 1.415 | 1.757 | 0.924 | 0.946 | 1.043 | 1.232 | 1.18 | 1.13 | 3.081 | 2.873 | 3.289 | 4.524 | 2.763 | 3.93 | 4.631 | 5.627 | 0 | 0 | 0 | 0 | 0 | 0 | 0.721 | 0.721 | 0.721 | 0.721 | 0.303 | 0.303 | 0.303 | 0.303 | 0.291 | 0.291 | 0.291 | 0 | 0 | 0.437 |
Other Total Stockholders Equity
| 0 | 35.588 | 32.195 | 30.073 | 29.72 | 29.512 | 29.437 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.449 | 1.419 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.026 | 0 | 0 | 0 | 14.302 | 14.096 | 9.464 | 9.478 | 9.51 | 9.361 | 9.397 | 9.421 | 9.608 | 9.67 | 9.78 | 7.532 | 7.662 | 7.678 | 5.578 | 5.578 | 5.578 | 5.599 | 5.549 | 5.751 | 49.309 | 49.091 | 5.06 | 4.992 | 4.642 | 44.847 | 4.723 | 3.945 | 3.792 | 3.867 | 3.767 | 3.767 | 34.976 | 34.976 | 34.976 | 34.896 | 35.516 | 19.656 | 14.043 | 13.204 | 13.022 | 12.693 | 12.693 | 12.656 | 12.515 | 11.777 | 11.777 | 11.777 | 11.751 | 11.751 | 11.713 | 11.659 | 11.388 | 11.372 | 11.372 | 11.372 | 11.364 | 11.366 | 10.564 |
Total Shareholders Equity
| 384.461 | 376.164 | 350.758 | 346.835 | 347.926 | 344.303 | 308.939 | 311.235 | 313.105 | 313.619 | 257.205 | 256.267 | 257.496 | 180.849 | 177.648 | 177.966 | 176.936 | 154.284 | 148.168 | 150.931 | 152.323 | 137.84 | 107.97 | 80.454 | 79.377 | 80.749 | 77.39 | 78.069 | 78.861 | 72.215 | 72.493 | 66.587 | 47.386 | 43.55 | 43.738 | 37.007 | 33.9 | 34.295 | 34.272 | 33.803 | 32.326 | 29.63 | 29.744 | 30.053 | 24.15 | 24.535 | 24.533 | 25.103 | 23.98 | 23.003 | 20.151 | 20.217 | 20.359 | 18.628 | 18.836 | 40.851 | 40.089 | 33.324 | 33.994 | 33.727 | 32.214 | 32.957 | 32.792 | 33.382 | 34.763 | 32.349 | 34.948 | 19.702 | 16.018 | 8.423 | 8.604 | 6.927 | 6.946 | 6.635 | 5.736 | 5.626 | 3.755 | 3.422 | 2.35 | 2.073 | 2.128 | 2.487 | 1.407 | 1.472 | 0.757 | 0.876 | 1.277 | 0.745 | 0.816 |
Total Equity
| 384.461 | 376.164 | 350.758 | 346.835 | 347.926 | 344.303 | 308.939 | 311.235 | 313.105 | 313.619 | 257.205 | 256.267 | 257.496 | 180.849 | 177.648 | 177.966 | 176.936 | 154.284 | 148.168 | 150.931 | 152.323 | 137.84 | 107.97 | 80.454 | 79.377 | 80.749 | 77.39 | 78.069 | 78.861 | 72.215 | 72.493 | 66.587 | 47.386 | 43.55 | 43.738 | 37.007 | 33.9 | 34.295 | 34.272 | 33.803 | 32.326 | 29.63 | 29.744 | 30.053 | 24.15 | 24.535 | 24.533 | 25.103 | 23.98 | 23.003 | 20.151 | 20.217 | 20.359 | 18.628 | 18.836 | 40.851 | 40.089 | 33.324 | 33.994 | 33.727 | 32.214 | 32.957 | 32.792 | 33.382 | 34.763 | 32.349 | 34.948 | 19.702 | 16.018 | 8.423 | 8.604 | 6.927 | 6.946 | 6.635 | 5.736 | 5.626 | 3.755 | 3.422 | 2.35 | 2.073 | 2.128 | 2.487 | 1.407 | 1.472 | 0.757 | 0.876 | 1.277 | 0.745 | 0.816 |
Total Liabilities & Shareholders Equity
| 770.174 | 746.358 | 630.388 | 602.957 | 592.471 | 578.305 | 379.096 | 389.403 | 399.693 | 395.04 | 339.046 | 330.925 | 325.318 | 243.202 | 249.982 | 222.925 | 223.086 | 197.837 | 183.326 | 185.438 | 186.194 | 171.593 | 124.86 | 95.027 | 91.688 | 92.536 | 87.619 | 88.07 | 88.815 | 82.084 | 81.127 | 73.657 | 53.964 | 49.752 | 49.892 | 43.17 | 39.98 | 39.954 | 39.748 | 39.268 | 37.439 | 34.376 | 34.37 | 34.543 | 28.154 | 28.571 | 28.488 | 29.286 | 27.734 | 26.621 | 23.672 | 23.825 | 24.103 | 21.217 | 20.875 | 43.358 | 42.281 | 35.309 | 35.48 | 35.444 | 33.723 | 34.431 | 34.631 | 35.784 | 37.774 | 34.389 | 35.514 | 20.232 | 18.081 | 9.011 | 8.932 | 7.114 | 7.027 | 6.687 | 5.835 | 5.772 | 3.861 | 3.905 | 2.407 | 2.127 | 2.289 | 2.498 | 1.409 | 1.473 | 0.757 | 0.914 | 1.288 | 0.815 | 0.858 |