Argonaut Gold Inc.
TSX:AR.TO
0.52 (CAD) • At close July 16, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2.331 | 83.785 | 44.866 | 71.799 | 58.406 | 73.254 | 89.195 | 75.816 | 166.078 | 199.235 | 167.609 | 216.024 | 227.347 | 214.188 | 177.876 | 65.169 | 41.815 | 38.787 | 35.555 | 23.852 | 28.058 | 15.378 | 20.56 | 22.73 | 21.273 | 14.06 | 37.456 | 53.837 | 55.167 | 42.098 | 50.411 | 54.147 | 46.583 | 45.881 | 43.724 | 43.65 | 64.034 | 51.446 | 44.585 | 52.655 | 59.728 | 81.076 | 125.253 | 139.752 | 168.514 | 190.826 | 42.811 | 21.443 | 17.779 | 34.926 | 34.98 | 32.322 | 34.187 | 25.394 | 22.464 | 27.551 | 35.578 | 47.422 | 0.001 | 0.001 | 0.001 | 0.003 | 0.024 | 0.004 | 0.008 | 0.014 | 0.533 | 0.088 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0.08 | 0.067 | 0.094 | 0.159 | 6.049 | 5.74 | 7.315 | 7.4 | 7.998 | 9.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.362 | 0.293 | 0.718 | 1.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.023 | 0.011 | 0.019 | 0.025 | 0.024 | 0.37 | 0.352 | 0.326 | 0.374 | 0.427 | 0.486 | 0.486 | 0.5 | 0 | 0 |
Cash and Short Term Investments
| 2.331 | 83.785 | 44.866 | 71.799 | 58.406 | 73.334 | 89.262 | 75.91 | 166.237 | 205.284 | 173.349 | 223.339 | 234.747 | 222.186 | 187.166 | 65.169 | 41.815 | 38.787 | 35.555 | 23.852 | 28.058 | 15.378 | 20.56 | 22.73 | 21.273 | 14.06 | 37.456 | 53.837 | 55.167 | 42.098 | 50.411 | 54.147 | 46.583 | 45.881 | 43.724 | 43.65 | 64.034 | 51.446 | 44.585 | 52.655 | 59.728 | 81.076 | 125.615 | 140.045 | 169.232 | 191.89 | 42.811 | 21.443 | 17.779 | 34.926 | 34.98 | 32.322 | 34.187 | 25.417 | 22.475 | 27.57 | 35.602 | 47.446 | 0.371 | 0.353 | 0.327 | 0.377 | 0.451 | 0.49 | 0.495 | 0.514 | 0.533 | 0.088 |
Net Receivables
| 4.799 | 18.739 | 16.657 | 19.887 | 20.59 | 25.751 | 36.986 | 0.067 | 25.504 | 32.019 | 26.451 | 26.53 | 28.195 | 28.033 | 21.982 | 14.37 | 16.293 | 22.335 | 19.928 | 23.632 | 23.885 | 23.646 | 19.148 | 19.659 | 21.558 | 19.449 | 19.275 | 17.399 | 17.542 | 13.666 | 12.626 | 14.093 | 13.951 | 13.428 | 13.275 | 20.368 | 19.542 | 23.595 | 30.096 | 34.96 | 34.011 | 30.663 | 21.702 | 18.101 | 13.675 | 10.891 | 8.211 | 7.711 | 9.502 | 6.163 | 2.654 | 4.227 | 4.85 | 3.64 | 3.3 | 5.488 | 2.822 | 5.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 43.472 | 123.068 | 109.87 | 107.895 | 102.678 | 94.242 | 125.851 | 110.697 | 109.164 | 101.514 | 91.67 | 85.657 | 76.266 | 69.836 | 57.409 | 34.992 | 50.901 | 55.885 | 75.565 | 60.868 | 62.52 | 68.689 | 87.146 | 81.255 | 77.936 | 68.911 | 54.964 | 52.502 | 55.864 | 61.17 | 56.96 | 53.787 | 54.968 | 54.543 | 57.97 | 62.747 | 78.507 | 83.617 | 80.255 | 69.784 | 65.911 | 61.106 | 53.809 | 55.332 | 53.504 | 44.767 | 37.695 | 44.577 | 41.198 | 29.944 | 29.822 | 24.813 | 21.509 | 21.207 | 17.663 | 11.844 | 11.233 | 12.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 3.503 | 8.396 | 9.866 | 8.418 | 10.341 | 38.605 | 17.586 | 42.534 | 8.018 | 7.517 | 44.42 | 42.09 | 45.55 | 40.368 | 39.3 | 2.024 | 2.135 | 2.921 | 3.37 | 3.302 | 5.623 | 3.044 | 2.755 | 2.241 | 2.842 | 1.802 | 3.101 | 4.39 | 3.892 | 1.6 | 3.467 | 4.444 | 4.055 | 4.232 | 6.425 | 5.721 | 6.47 | 9.542 | 13.868 | 14.354 | 12.45 | 8.484 | 7.276 | 5.931 | 3.615 | 4.969 | 7.646 | 6.037 | 4.316 | 2.193 | 2.567 | 2.801 | 1.91 | 1.569 | 1.992 | 1.935 | 1.133 | 1.004 | 0.009 | 0.008 | 0.007 | 0.007 | 0.008 | 0.006 | 0.004 | 0.005 | 0.002 | 0.003 |
Total Current Assets
| 283.165 | 242.674 | 188.767 | 216.651 | 197.993 | 231.932 | 269.685 | 229.208 | 308.923 | 346.334 | 335.89 | 377.616 | 384.758 | 360.423 | 305.857 | 116.555 | 111.144 | 119.928 | 134.418 | 111.654 | 120.086 | 110.757 | 129.609 | 125.885 | 123.609 | 104.222 | 114.796 | 128.128 | 132.465 | 118.534 | 123.464 | 126.471 | 119.557 | 118.084 | 121.394 | 132.486 | 168.553 | 168.2 | 168.804 | 171.753 | 172.1 | 181.329 | 208.402 | 219.409 | 240.026 | 252.517 | 96.363 | 79.768 | 72.795 | 73.227 | 70.023 | 64.163 | 62.456 | 51.833 | 45.43 | 46.836 | 50.791 | 65.824 | 0.38 | 0.361 | 0.334 | 0.384 | 0.459 | 0.496 | 0.499 | 0.519 | 0.534 | 0.09 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 932.764 | 1,315.727 | 1,235.84 | 1,197.541 | 1,080.213 | 1,018.328 | 1,100.337 | 1,062.081 | 994.919 | 902.239 | 813.021 | 752.431 | 681.575 | 634.967 | 597.523 | 453.381 | 443.969 | 464.086 | 568.292 | 577.374 | 564.603 | 556.054 | 573.608 | 569.449 | 572.878 | 579.395 | 573.816 | 544.697 | 523.804 | 484.094 | 478.133 | 473.135 | 469.955 | 453.765 | 686.045 | 705.499 | 702.426 | 725.043 | 738.151 | 753.35 | 741.135 | 748.442 | 681.786 | 672.246 | 657.039 | 618.23 | 322.765 | 320.15 | 312.965 | 303.721 | 290.09 | 285.122 | 278.502 | 137.8 | 137.274 | 140.705 | 133.346 | 132.293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 6.836 | 7.044 | 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 |
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 | 8.497 | 8.78 | 9.063 | 9.347 | 9.644 | 9.941 | 10.238 | 10.536 | 6.836 | 7.044 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.247 | 0.247 | 0.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 13.228 | 4.223 | 4.355 | 4.372 | 4.198 | 22.402 | 0 | 22.457 | 13.01 | 39.814 | 32.425 | 31.998 | 34.725 | 8.796 | 7.143 | 3.697 | 10.906 | 5.958 | 6.314 | 6.388 | 6.789 | 2.657 | 2.656 | 6.38 | 5.911 | 3.596 | 4.335 | 3.815 | 5.225 | 5.251 | 4.364 | 4.533 | 4.374 | 1.453 | 1.435 | 1.541 | 1.179 | 0.668 | 0.511 | 0.834 | 0.71 | 0.154 | 0.132 | 0.226 | 0.939 | 0.236 | 0.267 | 0.153 | 0.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 11.376 | 8.048 | 8.012 | 8.262 | 8.117 | 4.937 | 4.378 | 26.156 | 6.018 | 7.744 | 17.787 | 18.855 | 20.714 | 23.295 | 22.993 | 11.211 | 11.233 | 11.705 | 21.669 | 23.529 | 15.94 | 20.916 | 0.494 | 0.522 | 0.573 | 0.332 | 0.38 | 1.95 | 1.942 | 2.047 | 2.202 | 2.275 | 2.904 | 2.043 | 2.412 | 2.564 | 2.552 | 2.826 | 1.144 | 1.295 | 1.531 | 1.492 | 1.349 | 1.582 | 1.937 | 0.73 | 0.297 | 0.317 | 0.333 | 0.365 | 0.608 | 0.84 | 1.009 | 1.637 | 1.412 | 1.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.044 |
Total Non-Current Assets
| 944.14 | 1,337.003 | 1,248.075 | 1,210.158 | 1,092.702 | 1,027.463 | 1,127.117 | 1,088.237 | 1,023.394 | 922.993 | 870.622 | 803.711 | 734.287 | 692.987 | 629.312 | 471.735 | 458.899 | 486.697 | 595.919 | 607.217 | 586.931 | 583.759 | 576.759 | 572.627 | 579.831 | 585.638 | 577.792 | 550.982 | 529.561 | 491.366 | 485.586 | 479.774 | 477.392 | 460.182 | 698.407 | 718.278 | 715.582 | 738.395 | 749.607 | 765.097 | 753.738 | 761.18 | 690.125 | 681.004 | 659.202 | 619.899 | 323.298 | 320.734 | 313.451 | 304.24 | 290.698 | 285.963 | 279.511 | 139.437 | 138.686 | 142.113 | 133.592 | 132.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.044 |
Total Assets
| 1,227.305 | 1,579.677 | 1,436.842 | 1,426.809 | 1,290.695 | 1,259.395 | 1,396.802 | 1,317.445 | 1,332.317 | 1,269.327 | 1,206.512 | 1,181.327 | 1,119.045 | 1,053.41 | 935.169 | 588.29 | 570.043 | 606.625 | 730.337 | 718.871 | 707.017 | 694.516 | 706.368 | 698.512 | 703.44 | 689.86 | 692.588 | 679.11 | 662.026 | 609.9 | 609.05 | 606.245 | 596.949 | 578.266 | 819.801 | 850.764 | 884.135 | 906.595 | 918.411 | 936.85 | 925.838 | 942.509 | 898.527 | 900.413 | 899.228 | 872.416 | 419.661 | 400.502 | 386.246 | 377.466 | 360.721 | 350.126 | 341.967 | 191.27 | 184.116 | 188.95 | 184.383 | 198.364 | 0.38 | 0.361 | 0.334 | 0.384 | 0.459 | 0.496 | 0.499 | 0.519 | 0.534 | 0.134 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 74.784 | 40.025 | 81.417 | 77.172 | 76.787 | 33.294 | 45.558 | 58.699 | 51.894 | 62.839 | 33.643 | 36.37 | 39.325 | 30.182 | 28.435 | 16.884 | 19.53 | 24.422 | 24.519 | 23.433 | 22.472 | 22.451 | 21.895 | 16.991 | 19.305 | 14.351 | 14.696 | 13.995 | 13.237 | 12.157 | 13.021 | 12.365 | 10.119 | 9.741 | 9.921 | 12.74 | 16.043 | 14.355 | 8.509 | 10.613 | 9.456 | 9.471 | 9.981 | 8.514 | 6.174 | 10.308 | 6.099 | 7.761 | 6.75 | 6.868 | 3.939 | 7.431 | 6.273 | 3.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.051 | 0.03 | 0.022 | 0.011 | 0.02 | 0.026 |
Short Term Debt
| 232.238 | 61.651 | 65.011 | 56.022 | 44.809 | 20.798 | 20.286 | 0 | 20.641 | 17.477 | 16.434 | 11.178 | 10.117 | 10.128 | 32.413 | 7 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.461 | 0.916 | 1.496 | 2.328 | 2.687 | 3.037 | 3.436 | 3.385 | 3.579 | 3.848 | 4.061 | 4.506 | 3.486 | 5.956 | 6.87 | 7.777 | 8.173 | 0 | 0 | 6 | 6.199 | 6.09 | 5.962 | 6.423 | 0 | 1.552 | 0 | 0 | 0.022 | 0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0.001 | 4.622 | 5.267 | 3.53 | 3.333 | 4.014 | 8.369 | 0 | 14.811 | 30.51 | 26.034 | 24.729 | 17.455 | 17.095 | 15.505 | 9.654 | 4.061 | 2.229 | 8.117 | 3.614 | 3.188 | 1.724 | 2.749 | 2.888 | 2.923 | 0.758 | 1.311 | 1.113 | 0.747 | 2.28 | 1.199 | 0.932 | 0.165 | 1.373 | 0.753 | 0.938 | 1.41 | 1.888 | 0.71 | 0.219 | 1.255 | 0.275 | 0.022 | 0.591 | 4.344 | 5.101 | 5.203 | 1.522 | 4.769 | 3.012 | 3.517 | 3.41 | 2.232 | 1.552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 20.87 | 20.452 | 22.275 | 3.036 | 0 | 0 | 0 | 0 | 0 | 88.084 | 79.435 | 77.004 | 48.03 | 39.568 | 35.656 | 18.806 | 13.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.747 | 2.28 | 8.089 | 7.513 | 0.165 | 1.373 | 0.753 | 0.938 | 1.41 | 1.888 | 0.71 | 0.219 | 1.255 | 0.275 | 0.022 | 0.591 | 4.344 | 0 | 0 | 6.494 | 4.769 | 0 | 3.517 | 0 | 0 | 1.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 134.307 | 62.315 | 26.953 | 22.864 | 26.858 | 90.295 | 88.887 | 106.714 | 95.788 | 1.42 | 3.241 | 6.883 | 7.941 | 14.531 | 13.412 | 7.818 | 1.269 | 16.6 | 20.119 | 14.967 | 14.315 | 14.061 | 11.913 | 9.105 | 11.412 | 9.84 | 22.084 | 20.549 | 18.693 | 7.799 | 0.277 | 0.633 | 4.521 | 6.168 | 5.945 | 5.467 | 24.383 | 26.423 | 26.443 | 26.638 | 15.006 | 16.197 | 4.657 | 5.834 | 4.902 | 10.2 | 8.256 | 1.522 | 1.376 | 3.012 | 1.864 | 3.41 | 2.232 | 4.155 | 6.226 | 11.701 | 6.591 | 10.71 | 0.018 | 0.019 | 0.012 | 0.043 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 462.199 | 184.443 | 195.656 | 159.094 | 148.454 | 144.387 | 154.731 | 165.413 | 168.323 | 169.82 | 132.753 | 131.435 | 105.413 | 94.409 | 109.916 | 50.508 | 40.893 | 41.022 | 44.638 | 38.4 | 36.787 | 36.512 | 33.808 | 26.096 | 30.717 | 24.191 | 36.78 | 34.544 | 33.138 | 23.152 | 22.883 | 22.839 | 17.492 | 20.319 | 20.055 | 22.53 | 45.415 | 46.514 | 39.723 | 41.976 | 29.203 | 31.899 | 21.53 | 22.716 | 23.593 | 20.508 | 14.355 | 21.777 | 19.094 | 15.971 | 15.283 | 17.263 | 8.505 | 11.299 | 6.226 | 11.701 | 6.614 | 10.738 | 0.018 | 0.019 | 0.012 | 0.043 | 0.051 | 0.03 | 0.022 | 0.011 | 0.02 | 0.026 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 79.85 | 262.226 | 272.2 | 280.28 | 203.2 | 159.5 | 163.995 | 164.615 | 168.21 | 162.11 | 78.956 | 73.402 | 70.885 | 65.391 | 25.318 | 0 | 0 | 10 | 14 | 14 | 14 | 13 | 8 | 8 | 8 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0.462 | 0.916 | 1.637 | 2.513 | 3.38 | 4.23 | 5.071 | 5.9 | 2.674 | 8.125 | 9.305 | 10.703 | 12.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.373 | 6.194 | 7.036 | 6.912 | 7.11 | 6.905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 66.646 | 65.864 | 35.883 | 35.738 | 35.729 | 37.549 | 0 | 0 | 0 | 94.469 | 69.421 | 70.132 | 65.811 | 75.188 | 56.468 | 0 | 0 | 19.135 | 17.383 | 17.038 | 16.919 | 16.801 | 9.573 | 9.519 | 9.476 | 9.434 | 0 | 0 | 0 | 0 | 0 | 0 | 8.573 | 8.529 | 7.668 | 7.623 | 7.562 | 7.521 | 7.376 | 7.33 | 26.498 | 26.3 | 0 | 0 | 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
| 39.937 | 3.806 | 3.224 | 4.591 | 3.811 | 3.271 | 17.529 | 0 | 13.908 | 6.317 | 52.134 | 41.385 | 42.182 | 41.799 | 12.266 | 4.6 | 3.457 | 1.864 | 17.344 | 17.204 | 17.953 | 16.581 | 14.769 | 16.531 | 13.102 | 13.033 | 12.913 | 13.513 | 11.835 | 16.361 | 14.432 | 10.581 | 8.08 | 7.392 | 59.608 | 58.603 | 62.981 | 61.346 | 52.393 | 51.981 | 51.377 | 50.901 | 34.01 | 33.612 | 32.068 | 31.593 | 32.203 | 33.595 | 33.68 | 36.32 | 34.554 | 33.236 | 34.064 | 34.287 | 35.858 | 35.925 | 37.959 | 36.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.166 | 95.904 | 69.554 | 71.823 | 72.71 | 78.419 | 87.557 | 106.624 | 99.845 | 4.981 | 5.286 | 5.088 | 4.573 | 4.445 | 2.578 | 28.532 | 22.874 | 3.688 | 3.158 | 3.405 | 3.256 | 2.597 | 2.582 | 2.589 | 2.738 | 2.756 | 14.573 | 13.947 | 12.878 | 13.139 | 9.385 | 9.319 | 0.73 | 0.695 | 0.418 | 0.579 | 0.666 | 0.647 | 0.831 | 0.757 | 0.639 | 0.512 | 7.914 | 7.86 | 7.819 | 7.777 | 3.963 | 3.93 | 3.897 | 3.865 | 3.28 | 3.24 | 3.2 | 1.996 | 1.937 | 1.894 | 1.851 | 1.808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 186.599 | 427.8 | 380.861 | 392.432 | 315.45 | 278.739 | 269.081 | 271.239 | 281.963 | 267.877 | 205.797 | 190.007 | 183.451 | 186.823 | 96.63 | 33.132 | 26.331 | 34.687 | 51.885 | 51.647 | 52.128 | 48.979 | 34.924 | 36.639 | 33.316 | 33.223 | 27.486 | 27.46 | 24.713 | 29.5 | 23.817 | 19.9 | 17.845 | 17.532 | 69.331 | 69.318 | 74.589 | 73.744 | 65.671 | 65.968 | 81.188 | 85.838 | 51.229 | 52.175 | 52.52 | 39.37 | 36.166 | 37.525 | 37.577 | 40.185 | 37.834 | 36.476 | 43.637 | 42.477 | 44.832 | 44.731 | 46.92 | 44.843 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 648.798 | 612.243 | 576.517 | 551.526 | 463.904 | 423.126 | 423.812 | 436.652 | 450.286 | 437.697 | 338.55 | 321.442 | 288.864 | 281.232 | 206.546 | 83.64 | 67.224 | 75.709 | 96.523 | 90.047 | 88.915 | 85.491 | 68.732 | 62.735 | 64.033 | 57.414 | 64.266 | 62.004 | 57.851 | 52.652 | 46.7 | 42.739 | 35.337 | 37.851 | 89.386 | 91.848 | 120.004 | 120.258 | 105.394 | 107.944 | 110.391 | 117.737 | 72.759 | 74.891 | 76.113 | 59.878 | 50.521 | 59.302 | 56.671 | 56.156 | 53.116 | 53.739 | 52.142 | 53.776 | 51.058 | 56.432 | 53.534 | 55.581 | 0.018 | 0.019 | 0.012 | 0.043 | 0.051 | 0.03 | 0.022 | 0.011 | 0.02 | 0.026 |
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 |
Common Stock
| 1,302.732 | 1,301.568 | 1,241.015 | 1,240.949 | 1,230.377 | 1,229.392 | 1,209.393 | 1,067.963 | 1,067.782 | 1,031.827 | 1,031.807 | 1,030.535 | 1,029.082 | 1,002.448 | 993.285 | 791.256 | 791.235 | 789.425 | 789.404 | 787.41 | 787.25 | 786.2 | 786.197 | 786.178 | 785.952 | 784.447 | 784.429 | 783.917 | 783.769 | 750.472 | 750.472 | 750.435 | 747.648 | 746.259 | 746.259 | 746.245 | 746.099 | 744.913 | 744.894 | 744.741 | 744.686 | 743.511 | 718.07 | 717.941 | 717.613 | 714.316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -655.91 | -265.249 | -293.18 | -292.709 | -313.895 | -303.519 | -128.582 | -127.287 | -145.699 | -151.317 | -114.065 | -129.061 | -150.839 | -177.846 | -195.853 | -209.288 | -201.586 | -192.057 | -84.598 | -89.462 | -94.902 | -98.965 | -81.42 | -78.734 | -79.115 | -91.344 | -96.531 | -96.971 | -103.172 | -115.196 | -115.729 | -115.95 | -115.277 | -119.527 | 63.01 | 74.188 | 84.692 | 83.186 | 100.53 | 102.353 | 100.331 | 97.515 | 112.189 | 105.612 | 99.118 | 87.503 | 68.433 | 41.221 | 29.907 | 22.647 | 13.524 | 7.484 | 2.306 | -4.712 | -8.875 | -9.22 | -10.465 | -0.534 | -0.179 | -0.155 | -0.135 | -0.134 | -0.138 | -0.101 | -0.085 | -0.076 | -0.031 | -0.009 |
Accumulated Other Comprehensive Income/Loss
| -92.015 | -92.015 | -110.032 | -94.597 | -110.64 | -111.21 | -128.549 | -80.035 | -59.552 | -69.379 | -71.025 | -62.153 | -68.705 | -73.337 | -90.002 | -95.307 | -104.17 | -84.456 | -88.969 | -86.354 | -90.909 | -95.347 | -83.749 | -87.661 | -82.84 | -76.757 | -75.176 | -85.118 | -91.328 | -93.672 | -87.78 | -85.655 | -84.885 | -101.128 | -93.053 | -75.063 | -79.653 | -55.142 | -45.125 | -30.353 | -41.179 | -28.122 | -15.961 | -8.657 | -3.598 | 0.049 | 0.672 | 0.703 | 0.876 | 0.424 | -0.22 | 1.791 | 1.617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.112 | 0 |
Other Total Stockholders Equity
| 23.7 | 23.13 | 22.522 | 21.64 | 20.949 | 21.606 | 20.728 | 20.152 | 19.5 | 20.499 | 21.245 | 20.564 | 20.643 | 20.913 | 21.193 | 17.989 | 17.34 | 18.004 | 17.977 | 17.23 | 16.663 | 17.137 | 16.608 | 15.994 | 15.41 | 16.1 | 15.6 | 15.278 | 14.906 | 15.644 | 15.387 | 14.676 | 14.126 | 14.811 | 14.199 | 13.546 | 12.993 | 13.38 | 12.718 | 12.165 | 11.609 | 11.868 | 11.47 | 10.626 | 9.982 | 10.67 | 300.035 | 299.276 | 298.792 | 298.24 | 294.301 | 287.112 | 285.902 | 142.206 | 141.933 | 141.738 | 141.315 | 140.849 | 0.541 | 0.498 | 0.458 | 0.475 | 0.546 | 0.568 | 0.561 | 0.583 | 0.657 | 0.117 |
Total Shareholders Equity
| 578.507 | 967.434 | 860.325 | 875.283 | 826.791 | 836.269 | 972.99 | 880.793 | 882.031 | 831.63 | 867.962 | 859.885 | 830.181 | 772.178 | 728.623 | 504.65 | 502.819 | 530.916 | 633.814 | 628.824 | 618.102 | 609.025 | 637.636 | 635.777 | 639.407 | 632.446 | 628.322 | 617.106 | 604.175 | 557.248 | 562.35 | 563.506 | 561.612 | 540.415 | 730.415 | 758.916 | 764.131 | 786.337 | 813.017 | 828.906 | 815.447 | 824.772 | 825.768 | 825.522 | 823.115 | 812.538 | 369.14 | 341.2 | 329.575 | 321.311 | 307.605 | 296.387 | 289.825 | 137.494 | 133.058 | 132.518 | 130.849 | 140.314 | 0.362 | 0.343 | 0.322 | 0.341 | 0.408 | 0.467 | 0.477 | 0.508 | 0.515 | 0.108 |
Total Equity
| 578.507 | 967.434 | 860.325 | 875.283 | 826.791 | 836.269 | 972.99 | 880.793 | 882.031 | 831.63 | 867.962 | 859.885 | 830.181 | 772.178 | 728.623 | 504.65 | 502.819 | 530.916 | 633.814 | 628.824 | 618.102 | 609.025 | 637.636 | 635.777 | 639.407 | 632.446 | 628.322 | 617.106 | 604.175 | 557.248 | 562.35 | 563.506 | 561.612 | 540.415 | 730.415 | 758.916 | 764.131 | 786.337 | 813.017 | 828.906 | 815.447 | 824.772 | 825.768 | 825.522 | 823.115 | 812.538 | 369.14 | 341.2 | 329.575 | 321.311 | 307.605 | 296.387 | 289.825 | 137.494 | 133.058 | 132.518 | 130.849 | 140.314 | 0.362 | 0.343 | 0.322 | 0.341 | 0.408 | 0.467 | 0.477 | 0.508 | 0.515 | 0.108 |
Total Liabilities & Shareholders Equity
| 1,227.305 | 1,579.677 | 1,436.842 | 1,426.809 | 1,290.695 | 1,259.395 | 1,396.802 | 1,317.445 | 1,332.317 | 1,269.327 | 1,206.512 | 1,181.327 | 1,119.045 | 1,053.41 | 935.169 | 588.29 | 570.043 | 606.625 | 730.337 | 718.871 | 707.017 | 694.516 | 706.368 | 698.512 | 703.44 | 689.86 | 692.588 | 679.11 | 662.026 | 609.9 | 609.05 | 606.245 | 596.949 | 578.266 | 819.801 | 850.764 | 884.135 | 906.595 | 918.411 | 936.85 | 925.838 | 942.509 | 898.527 | 900.413 | 899.228 | 872.416 | 419.661 | 400.502 | 386.246 | 377.466 | 360.721 | 350.126 | 341.967 | 191.27 | 184.116 | 188.95 | 184.383 | 198.364 | 0.38 | 0.361 | 0.334 | 0.384 | 0.459 | 0.496 | 0.499 | 0.519 | 0.534 | 0.134 |