Amerigo Resources Ltd.
TSX:ARG.TO
1.61 (CAD) • At close September 18, 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
| 28.736 | 13.801 | 16.248 | 13.131 | 31.675 | 43.923 | 37.821 | 41.813 | 53.02 | 71.095 | 59.792 | 64.945 | 48.909 | 32.543 | 7.985 | 10.471 | 0.489 | 0.572 | 1.064 | 1.617 | 5.168 | 3.197 | 7.938 | 15.93 | 13.99 | 22.569 | 20.224 | 16.002 | 13.444 | 16.397 | 9.221 | 13.556 | 9.043 | 11.757 | 9.032 | 9.925 | 12.691 | 14.177 | 18.308 | 10.203 | 7.265 | 8.142 | 13.148 | 5.368 | 3.881 | 13.28 | 9.25 | 35.649 | 7.592 | 19.176 | 20.819 | 34.261 | 35.814 | 37.175 | 35.045 | 17.796 | 17.212 | 14.726 | 7.191 | 2.882 | 6.304 | 3.463 | 3.187 | 4.259 | 11.193 | 10.96 | 16.713 | 26.378 | 28.568 | 28.743 | 26.574 | 12.562 | 18.964 | 15.453 | 12.954 | 12.222 | 15.157 | 8.812 | 8.239 | 8.106 | 8.045 | 5.276 | 3.345 | 2.9 | 0.277 | 0.092 | 0.123 | 0.137 | 0.033 |
Short Term Investments
| 0.968 | 0.662 | 0.9 | 1.01 | 1.077 | 1.044 | 1.143 | 1.192 | 0.75 | 0.372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.115 | 0.292 | 0.248 | 0.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.6 | 0.777 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 28.736 | 13.801 | 16.248 | 13.131 | 31.675 | 43.923 | 37.821 | 41.813 | 53.02 | 71.095 | 59.792 | 64.945 | 48.909 | 32.543 | 7.985 | 10.471 | 0.489 | 0.572 | 1.064 | 1.617 | 5.168 | 3.197 | 7.938 | 15.93 | 13.99 | 22.569 | 20.224 | 16.002 | 13.444 | 16.397 | 9.221 | 13.556 | 9.043 | 11.757 | 9.032 | 9.925 | 12.691 | 14.177 | 18.308 | 10.203 | 7.265 | 8.142 | 13.148 | 5.368 | 3.881 | 13.28 | 9.25 | 35.649 | 7.592 | 19.176 | 20.819 | 34.261 | 35.814 | 37.175 | 35.045 | 17.796 | 17.212 | 14.726 | 7.191 | 2.882 | 6.304 | 3.463 | 3.187 | 4.259 | 11.193 | 10.96 | 16.713 | 26.378 | 28.568 | 30.343 | 27.352 | 12.562 | 18.964 | 15.453 | 12.954 | 12.222 | 15.157 | 8.812 | 8.239 | 8.106 | 8.045 | 5.276 | 3.345 | 2.9 | 0.277 | 0.092 | 0.123 | 0.137 | 0.033 |
Net Receivables
| 9.97 | 15.824 | 8.566 | 8.62 | 7.618 | 8.066 | 14.4 | 6.271 | 3.446 | 13.686 | 14.285 | 5.09 | 12.601 | 16.308 | 21.387 | 13.779 | 6.011 | 2.052 | 9.232 | 12.358 | 2.548 | 10.759 | 10.459 | 7.582 | 8.073 | 7.285 | 9.337 | 12.886 | 6.881 | 14.8 | 14.484 | 10.061 | 14.848 | 20.685 | 14.757 | 15.885 | 16.272 | 14.747 | 10.917 | 10.32 | 10.856 | 14.703 | 13.035 | 10.578 | 14.301 | 13.509 | 13.863 | 13.379 | 20.351 | 25.103 | 18.886 | 17.428 | 21.783 | 29.863 | 17.792 | 19.117 | 14.66 | 19.427 | 19.145 | 19.877 | 16.434 | 19.874 | 11.502 | 14.257 | 18.04 | 29.262 | 16.901 | 17.701 | 13.725 | 10.987 | 11.693 | 9.774 | 14.26 | 9.566 | 9.268 | 10.392 | 6.586 | 3.15 | 3.383 | 2.83 | 2.096 | 4.403 | 1.395 | 0.739 | 0.022 | 0.013 | 0.005 | 0.028 | 0.001 |
Inventory
| 7.161 | 7.708 | 7.187 | 6.44 | 8.883 | 10.189 | 10.373 | 8.716 | 8.093 | 9.456 | 7.728 | 7.1 | 8.941 | 8.693 | 7.271 | 8.303 | 8.414 | 10.269 | 10.317 | 8.896 | 12.293 | 13.545 | 8.843 | 5.991 | 8.617 | 6.934 | 7.792 | 10.422 | 8.966 | 8.053 | 9.648 | 7.107 | 6.941 | 7.164 | 7.502 | 8.451 | 8.109 | 8.683 | 8.706 | 8.804 | 10.536 | 10.487 | 11.481 | 11.498 | 10.763 | 10.38 | 11.324 | 13.758 | 13.75 | 8.948 | 9.565 | 11.669 | 10.739 | 6.929 | 5.022 | 7.393 | 5.203 | 4.83 | 4.666 | 6.188 | 6.404 | 5.321 | 4.231 | 5.182 | 4.383 | 5.979 | 4.232 | 4.581 | 3.827 | 3.202 | 2.527 | 2.37 | 2.324 | 2.405 | 2.392 | 1.628 | 1.169 | 1.367 | 1.153 | 1.062 | 0.953 | 0.743 | 0.845 | 0.622 | 0 | 0 | 0.002 | 0 | 0 |
Other Current Assets
| 5.77 | 7.648 | 4.174 | 3.865 | 1.952 | 4.283 | 2.401 | 4.323 | 1.723 | 3.775 | 1.424 | 3.414 | 0.97 | 6.15 | 6.969 | 0.67 | 0.771 | 0.64 | 7.069 | 1.05 | 4.568 | 14.685 | 15.052 | 7.895 | 8.41 | 8.407 | 8.708 | 8.368 | 6.914 | 6.757 | 6.87 | 7.65 | 0.239 | 0.063 | 0.464 | 0.798 | 1.679 | 2.611 | 0.651 | 0.45 | 0.463 | 0.234 | 0.319 | 0.204 | 0.329 | 0.258 | 0.338 | 0.313 | 0.4 | 0.374 | 0.381 | 0 | 0 | 0 | 0.217 | 0.289 | 0.477 | 0.488 | 0.096 | 0.206 | 0.169 | 0.067 | 0.206 | 0.345 | 0.386 | 0.604 | 0.106 | 0.454 | 0.654 | 0.941 | 0.209 | 0.755 | 0.899 | 1.051 | 0.638 | 1.671 | 1.525 | 0.933 | 0.691 | 0.246 | 0.229 | 0.208 | 0 | -0 | 0.001 | 0.004 | 0 | 0 | 0 |
Total Current Assets
| 51.26 | 44.553 | 36.175 | 32.056 | 50.128 | 66.461 | 64.995 | 61.123 | 66.282 | 98.012 | 83.229 | 80.549 | 71.421 | 63.694 | 43.612 | 33.223 | 15.685 | 13.533 | 27.682 | 23.921 | 24.577 | 42.186 | 42.292 | 37.398 | 39.09 | 45.195 | 46.061 | 47.678 | 36.205 | 46.007 | 40.223 | 38.374 | 31.071 | 39.669 | 31.755 | 35.059 | 38.751 | 40.218 | 38.582 | 29.777 | 29.12 | 33.566 | 37.983 | 27.648 | 29.274 | 37.427 | 34.774 | 63.098 | 42.093 | 53.601 | 49.651 | 63.357 | 68.337 | 73.967 | 58.075 | 44.596 | 37.551 | 39.471 | 31.098 | 29.153 | 29.311 | 28.724 | 19.125 | 24.043 | 34.003 | 46.805 | 37.952 | 49.114 | 46.775 | 46.113 | 41.781 | 25.461 | 36.448 | 28.476 | 25.251 | 25.914 | 24.438 | 14.263 | 13.466 | 12.244 | 11.323 | 10.63 | 5.608 | 4.291 | 0.3 | 0.109 | 0.13 | 0.165 | 0.034 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 150.161 | 151.274 | 156.002 | 159.831 | 160.467 | 158.05 | 158.591 | 171.534 | 174.076 | 175.863 | 178.083 | 182.03 | 178.473 | 181.09 | 184.805 | 187.262 | 190.919 | 194.492 | 198.582 | 202.661 | 205.238 | 206.729 | 208.729 | 197.487 | 191.728 | 183.993 | 176.011 | 172.075 | 169.852 | 171.304 | 174.222 | 176.389 | 177.554 | 179.122 | 181.494 | 172.289 | 156.309 | 142.567 | 133.359 | 128.211 | 128.109 | 136.316 | 137.976 | 144.885 | 145.772 | 157.775 | 157.073 | 159.368 | 150.958 | 150.656 | 138.639 | 129.672 | 142.751 | 138.896 | 127.154 | 124.066 | 124.106 | 122.282 | 121.783 | 119.528 | 117.609 | 117.609 | 116.244 | 113.17 | 106.862 | 103.485 | 98.137 | 89.112 | 85.413 | 85.716 | 84.619 | 74.011 | 64.516 | 59.126 | 52.726 | 50.874 | 43.02 | 38.7 | 34.48 | 30.43 | 26.915 | 26.179 | 23.176 | 22.366 | 0.311 | 0.256 | 0.169 | 0.069 | 0.059 |
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
| 3.016 | 3.072 | 3.128 | 3.184 | 3.24 | 3.295 | 3.351 | 3.407 | 3.463 | 3.519 | 3.575 | 3.631 | 3.686 | 3.742 | 3.798 | 3.854 | 3.91 | 3.966 | 4.022 | 4.078 | 4.133 | 4.189 | 4.245 | 4.321 | 4.384 | 4.447 | 4.509 | 4.576 | 4.64 | 4.703 | 4.767 | 4.837 | 4.9 | 4.962 | 5.025 | 5.055 | 5.111 | 5.166 | 5.222 | 5.442 | 5.638 | 5.713 | 5.903 | 6.375 | 6.567 | 7.289 | 7.402 | 7.739 | 7.521 | 7.975 | 0 | 7.845 | 8.889 | 8.896 | 0 | 6.207 | 6.306 | 6.386 | 6.476 | 6.588 | 6.701 | 6.834 | 6.951 | 7.078 | 7.206 | 7.326 | 7.438 | 7.561 | 7.667 | 0 | 7.88 | 7.982 | 8.068 | 10.324 | 8.305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 3.016 | 3.072 | 3.128 | 3.184 | 3.24 | 3.295 | 3.351 | 3.407 | 3.463 | 3.519 | 3.575 | 3.631 | 3.686 | 3.742 | 3.798 | 3.854 | 3.91 | 3.966 | 4.022 | 4.078 | 4.133 | 4.189 | 4.245 | 4.321 | 4.384 | 4.447 | 4.509 | 4.576 | 4.64 | 4.703 | 4.767 | 4.837 | 4.9 | 4.962 | 5.025 | 5.055 | 5.111 | 5.166 | 5.222 | 5.442 | 5.638 | 5.713 | 5.903 | 6.375 | 6.567 | 7.289 | 7.402 | 7.739 | 7.521 | 7.975 | 7.726 | 7.845 | 8.889 | 8.896 | 6.107 | 6.207 | 6.306 | 6.386 | 6.476 | 6.588 | 6.701 | 6.834 | 6.951 | 7.078 | 7.206 | 7.326 | 7.438 | 7.561 | 7.667 | 7.778 | 7.88 | 7.982 | 8.068 | 10.324 | 8.305 | 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 | 4.401 | 2.681 | 2.119 | 1.356 | 2.534 | 2.477 | 2.301 | 1.738 | 1.433 | 1.995 | 2.155 | 2.482 | 3.014 | 3.015 | 1.975 | 1.809 | 1.518 | 1.699 | 1.645 | 1.33 | 0.992 | 0.843 | 1.698 | 1.592 | 2.011 | 2.57 | 3.505 | 3.096 | 3.207 | 3.148 | 2.91 | 4.757 | 4.149 | 5.901 | 5.9 | 9.596 | 8.723 | 8.415 | 0 | 15.644 | 25.584 | 8.396 | 5.982 | 7.886 | 6.755 | 5.497 | 5.712 | 3.723 | 0 | 8.479 | 0 | 0 | 21.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.477 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.216 | 0.193 | 0.22 | 0.193 | 0.177 | 0.188 | 0.161 | 0.153 | 0.008 | 0.007 | 0.004 | 0.001 | 0.004 | 0.006 | 0.002 | 0.009 | 0.037 | 0.04 | 0.044 | 0.023 | 0.052 | 0.05 | 0.051 | 0.05 | 0.048 | 0.052 | 0.05 | 0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.592 | 0.913 | 1.348 | 2.4 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.751 | 0.738 | 4.254 | 4.25 | 4.267 | 4.256 | 4.242 | 4.248 | 4.25 | 4.261 | 4.265 | 4.276 | 4.291 | 0.797 | 0.806 | 0.814 | 0.829 | 0.825 | 0.841 | 0.896 | 0.91 | 0.91 | 0.905 | 0.916 | 0.919 | 0.935 | 0.931 | 0.923 | 0.908 | 0.908 | 0.906 | 0.91 | 0.909 | 0.905 | 0.895 | 0.9 | 0.966 | 0.972 | 0.981 | 1.084 | 1.108 | 1.04 | 1.04 | 0.973 | 0.965 | 1.04 | 1.018 | 0.68 | 0.641 | 0.629 | 0.591 | 0.157 | 11.097 | 0.18 | 0.1 | 0.08 | 0.067 | 0.062 | 0.083 | 0.075 | 0.054 | 0.083 | 1.939 | 0.048 | 17.929 | 16.834 | 0.041 | 13.966 | 10.61 | 0.023 | 0.024 | 13.723 | 12.282 | 9.12 | 0.957 | 0.944 | 0.943 | 0.517 | 0.047 | 0.049 | 0.051 | 0.02 | 0.033 | 0.03 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 153.928 | 155.084 | 163.384 | 167.265 | 167.974 | 165.601 | 166.184 | 179.405 | 181.982 | 183.863 | 186.116 | 190.114 | 186.638 | 185.79 | 193.963 | 194.619 | 197.784 | 200.643 | 205.98 | 210.116 | 212.588 | 213.568 | 215.321 | 204.756 | 199.226 | 191.901 | 184.488 | 180.641 | 177.425 | 178.775 | 181.463 | 183.883 | 185.06 | 186.369 | 188.455 | 179.087 | 164.084 | 150.297 | 141.573 | 137.307 | 138.36 | 146.165 | 148.126 | 155.381 | 156.214 | 170.861 | 169.643 | 173.688 | 165.021 | 168.856 | 155.679 | 146.088 | 162.737 | 163.615 | 158.945 | 138.749 | 136.461 | 136.617 | 135.097 | 131.688 | 130.075 | 128.249 | 125.134 | 128.775 | 131.996 | 127.644 | 126.787 | 110.638 | 103.69 | 93.517 | 92.523 | 95.716 | 84.865 | 78.57 | 61.988 | 51.818 | 43.963 | 39.217 | 35.004 | 30.479 | 27.558 | 27.113 | 24.558 | 24.796 | 0.311 | 0.256 | 0.169 | 0.069 | 0.059 |
Total Assets
| 205.188 | 199.637 | 199.559 | 199.321 | 218.102 | 232.062 | 231.179 | 240.528 | 248.264 | 281.875 | 269.345 | 270.663 | 258.059 | 249.484 | 237.575 | 227.842 | 213.469 | 214.176 | 233.662 | 234.037 | 237.165 | 255.754 | 257.613 | 242.154 | 238.316 | 237.096 | 230.549 | 228.319 | 213.63 | 224.782 | 221.686 | 222.257 | 216.131 | 226.038 | 220.21 | 214.146 | 202.835 | 190.515 | 180.155 | 167.084 | 167.48 | 179.731 | 186.109 | 183.029 | 185.488 | 208.288 | 204.416 | 236.786 | 207.114 | 222.457 | 205.33 | 209.446 | 231.074 | 237.582 | 217.02 | 183.345 | 174.012 | 176.088 | 166.195 | 160.841 | 159.386 | 156.973 | 144.259 | 152.819 | 165.999 | 174.449 | 164.739 | 159.752 | 150.465 | 139.63 | 134.304 | 121.177 | 121.313 | 107.046 | 87.239 | 77.732 | 68.401 | 53.48 | 48.47 | 42.723 | 38.881 | 37.743 | 30.166 | 29.087 | 0.61 | 0.365 | 0.3 | 0.234 | 0.093 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 18.532 | 19.486 | 19.41 | 23.891 | 29.559 | 18.848 | 26.346 | 21.409 | 18.942 | 17.005 | 17.983 | 17.535 | 15.642 | 15.912 | 14.579 | 21.544 | 20.363 | 17.953 | 19.837 | 21.244 | 19.81 | 18.135 | 19.462 | 12.607 | 15.93 | 14.2 | 13.052 | 13.719 | 12.365 | 16.191 | 15.819 | 15.51 | 12.568 | 14.337 | 14.543 | 12.331 | 12.677 | 18.288 | 17.882 | 12.402 | 15.356 | 17.712 | 20.493 | 12.028 | 16.559 | 18.3 | 20.633 | 57.413 | 33.2 | 35.622 | 30.862 | 26.581 | 26.196 | 29.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.091 | 20.578 | 12.576 | 23.818 | 0 | 17.233 | 12.655 | 11.055 | 13.066 | 9.833 | 10.804 | 9.711 | 9.907 | 7.682 | 3.391 | 2.687 | 4.835 | 1.637 | 1.587 | 1.994 | 1.668 | 1.396 | 0.099 | 0.017 | 0.016 | 0.022 | 0.039 |
Short Term Debt
| 8.03 | 8.498 | 10.303 | 7.517 | 7 | 9.682 | 9.262 | 8.622 | 8.045 | 8.612 | 8.206 | 10.502 | 12.18 | 16.453 | 18.702 | 15.737 | 11.368 | 10.829 | 11.739 | 11.085 | 27.514 | 25.584 | 23.521 | 17.67 | 18.89 | 18.111 | 20.81 | 24.379 | 22.733 | 11.38 | 10.733 | 11.423 | 10.733 | 16.674 | 17.964 | 12.234 | 7.294 | 0.974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.999 | 1.483 | 2.501 | 3.366 | 4.068 | 3.855 | 4.746 | 6.537 | 6.869 | 7.964 | 9.253 | 10.577 | 11.746 | 15.912 | 13.09 | 16.278 | 14.309 | 12.551 | 4.553 | 4.625 | 5.763 | 0 | 0 | 0 | 0 | 0 | 3.751 | 7.643 | 3.889 | 3.843 | 3.796 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.032 | 0.032 | 0.065 |
Tax Payables
| 5.303 | 1.779 | 0.641 | 0.539 | 1.981 | 3.761 | 1.593 | 7.932 | 8.235 | 13.563 | 8.311 | 6.509 | 2.921 | 0.012 | 0.097 | 0.006 | 0.03 | 0.137 | 0.055 | 0.019 | 0.01 | 3.267 | 3.292 | 1.728 | 1.446 | 4.009 | 3.368 | 1.907 | 0.015 | 0.081 | 0.076 | 0.15 | 0.153 | 0.123 | 0.087 | 0.185 | 0.317 | 0.327 | 0.112 | 0.338 | 0.233 | 1.055 | 0.721 | 1.09 | 0.707 | 1.342 | 0.335 | 0.04 | 0.806 | 0.804 | 0.668 | 1.066 | 1.416 | 1.807 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 5.303 | 1.779 | 0.641 | 0.539 | 1.981 | 0 | 0 | 0 | 0 | 0 | 8.311 | 6.509 | 2.921 | 0.012 | 0.097 | 0.006 | 0.03 | 0.137 | 0.055 | 0.019 | 0.01 | 3.267 | 3.292 | 1.728 | 1.446 | 4.009 | 3.368 | 1.907 | 0.015 | 0.081 | 0.076 | 0.15 | 0.153 | 0.123 | 0.087 | 3.038 | 5.046 | 4.637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.598 | 16.833 | 0 | 0 | 0 | 0 | 0 | 1.416 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 20.869 | 18.977 | 18.126 | 12.829 | 16.487 | 25.323 | 19.417 | 24.242 | 28.393 | 37.901 | 24.097 | 24.438 | 22.872 | 19.829 | 16.377 | 14.11 | 10.643 | 12.232 | 11.168 | 11.852 | 10.523 | 10.07 | 12.933 | 12.417 | 12.509 | 12.546 | 13.331 | 12.73 | 13.776 | 14.173 | 12.966 | 12.43 | 11.554 | 8.412 | 5.16 | 0.971 | 0.909 | 0.993 | 17.895 | 11.623 | 9.41 | 11.051 | 14.518 | 11.717 | 11.415 | 0.735 | 0.732 | 0.649 | 1.413 | 1.438 | 1.314 | 1.639 | 0.559 | 1.807 | 27.657 | 21.377 | 17.563 | 17.479 | 21.54 | 23.531 | 23.351 | 22.511 | 2.599 | 0 | 4.949 | 5.531 | 22.44 | 4.788 | 5.274 | 8.267 | 3.667 | 3.299 | 3.528 | 6.679 | 3.265 | 2.751 | 1.8 | 1.459 | 0.046 | 1.465 | 1.123 | 1.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 52.734 | 48.74 | 48.48 | 44.776 | 55.027 | 53.853 | 55.025 | 54.273 | 55.38 | 63.518 | 58.597 | 58.984 | 53.615 | 52.206 | 49.755 | 51.397 | 42.404 | 41.151 | 42.799 | 44.2 | 57.857 | 57.056 | 59.208 | 44.422 | 48.775 | 48.866 | 50.561 | 52.735 | 48.889 | 41.825 | 39.594 | 39.513 | 35.008 | 39.546 | 37.754 | 28.574 | 25.926 | 24.892 | 35.777 | 24.025 | 24.766 | 28.763 | 35.011 | 23.745 | 27.974 | 37.632 | 39.68 | 60.563 | 37.979 | 41.128 | 36.031 | 32.966 | 34.708 | 38.206 | 35.621 | 30.63 | 28.14 | 29.225 | 37.452 | 36.622 | 39.629 | 36.819 | 33.241 | 25.132 | 22.15 | 35.111 | 22.44 | 22.021 | 17.929 | 19.322 | 16.733 | 16.884 | 21.976 | 20.28 | 17.015 | 14.23 | 5.191 | 4.146 | 4.882 | 3.102 | 2.711 | 3.267 | 1.668 | 1.396 | 0.099 | 0.017 | 0.048 | 0.054 | 0.104 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 6.404 | 10.519 | 10.41 | 12.816 | 12.723 | 16.705 | 16.644 | 21.124 | 21.17 | 25.551 | 25.641 | 29.478 | 30.112 | 35.767 | 40.8 | 43.086 | 45.492 | 45.615 | 51.236 | 51.739 | 38.816 | 50.257 | 42.691 | 53.691 | 46.671 | 47.936 | 42.257 | 41.791 | 40.634 | 59.562 | 59.114 | 63.035 | 59.63 | 61.653 | 54.681 | 50.85 | 36.01 | 22.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.326 | 0.765 | 1.723 | 5.046 | 6.341 | 4.884 | 4.461 | 5.106 | 7.121 | 5.338 | 7.38 | 0 | 8.233 | 5.897 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.553 | 4.254 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 5.612 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| -27.369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -32.269 | -33.573 | -33.257 | -33.109 | -28.358 | -34.428 | -38.111 | -44.72 | -44.832 | -17.547 | -34.87 | 10.634 | 11.66 | 11.9 | 12.395 | 12.023 | 11.312 | 11.344 | 9.409 | 8.319 | 8.696 | 9.378 | 10.254 | 9.308 | 12.083 | 12.087 | 13.348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.768 | 18.921 | 14.467 | 0 | 0 | 8.595 | 0.179 | 0.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 27.369 | 28.086 | 29.078 | 29.941 | 30.291 | 31.849 | 33.962 | 32.627 | 33.089 | 36.18 | 35.834 | 30.828 | 31.283 | 29.855 | 25.59 | 22.553 | 20.667 | 21.278 | 25.06 | 25.422 | 26.055 | 28.332 | 28.484 | 28.059 | 27.775 | 27.464 | 26.876 | 26.558 | 25.807 | 25.442 | 25.539 | 25.351 | 24.81 | 23.982 | 23.523 | 23.393 | 23.162 | 22.041 | 21.391 | 20.878 | 14.947 | 14.115 | 14.229 | 15.25 | 15.21 | 16.294 | 16.026 | 17.638 | 14.264 | 16.596 | 15.031 | 15.137 | 16.91 | 18.427 | 17.368 | 11.938 | 9.409 | 9.429 | 9.293 | 7.506 | 7.235 | 5.99 | 4.957 | 6.228 | 6.835 | 7.398 | 6.181 | 5.598 | 4.995 | 4.557 | 4.27 | 4.137 | 3.965 | 3.889 | 4.169 | 1.095 | 0.884 | 0.457 | 0.264 | 0.174 | 0 | 0 | 0 | 1.225 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 33.933 | 6.46 | 6.738 | 6.145 | 6.431 | 7.143 | 6.845 | 8.178 | 8.688 | 9.746 | 10.48 | 42.458 | 44.097 | 44.093 | 43.857 | 38.223 | 44.257 | 46.137 | 56.655 | 55.59 | 28.502 | 46.338 | 7.386 | 0.1 | 0.368 | 0.42 | 0.656 | 0.989 | 1.095 | 1.245 | 1.243 | 0.733 | 0.007 | 0.007 | 0.05 | 0.05 | 0.054 | 0.055 | 11.494 | 12.455 | 13.66 | 15.325 | 15.13 | 15.363 | 15.355 | 15.987 | 16.512 | 15.048 | 14.735 | -8.564 | -4.4 | 0.033 | 12.037 | 12.095 | 0.036 | 7.21 | 6.936 | 6.83 | 6.915 | 6.687 | 13.105 | 6.308 | 6.127 | 6.36 | 5.911 | 6.047 | 5.791 | 3.157 | 3.097 | 3.042 | 2.933 | 3.01 | 2.884 | 2.862 | 2.763 | 2.156 | 2.119 | 2.584 | 1.349 | 2.442 | 2.391 | 2.372 | 2.729 | 0.361 | 0.099 | 0.017 | 0.048 | 0.054 | 0.104 |
Total Non-Current Liabilities
| 40.337 | 45.065 | 46.226 | 48.902 | 49.445 | 55.697 | 57.451 | 61.929 | 62.947 | 71.477 | 71.955 | 70.495 | 71.919 | 76.458 | 77.138 | 75.504 | 75.988 | 74.919 | 88.231 | 87.919 | 75.826 | 90.057 | 89.195 | 93.51 | 86.714 | 88.215 | 81.812 | 80.65 | 78.88 | 95.658 | 94.215 | 97.815 | 93.825 | 95.896 | 87.562 | 86.376 | 71.313 | 58.064 | 32.885 | 33.333 | 28.607 | 29.44 | 29.359 | 30.613 | 30.565 | 32.281 | 32.538 | 32.686 | 28.999 | 31.126 | 30.317 | 31.36 | 33.993 | 36.863 | 30.882 | 23.788 | 21.634 | 23.38 | 21.546 | 21.573 | 20.34 | 20.53 | 16.981 | 12.588 | 12.746 | 13.444 | 11.971 | 8.755 | 8.092 | 7.599 | 7.204 | 7.147 | 6.849 | 6.752 | 6.932 | 3.805 | 7.257 | 6.441 | 6.184 | 6.016 | 5.791 | 5.772 | 6.129 | 7.199 | 0.099 | 0.017 | 0.048 | 0.054 | 0.104 |
Total Liabilities
| 93.071 | 93.805 | 94.706 | 93.678 | 104.472 | 109.55 | 112.476 | 116.202 | 118.327 | 134.995 | 130.552 | 129.479 | 125.534 | 128.664 | 126.893 | 126.901 | 118.392 | 116.07 | 131.03 | 132.119 | 133.683 | 147.113 | 148.403 | 137.932 | 135.489 | 137.081 | 132.373 | 133.385 | 127.769 | 137.483 | 133.809 | 137.328 | 128.833 | 135.442 | 125.316 | 114.95 | 97.239 | 82.956 | 68.662 | 57.358 | 53.373 | 58.203 | 64.37 | 54.358 | 58.539 | 69.913 | 72.218 | 93.248 | 66.979 | 72.254 | 66.348 | 64.326 | 68.701 | 75.069 | 66.503 | 54.418 | 49.774 | 52.605 | 58.998 | 58.195 | 59.969 | 57.349 | 50.222 | 37.719 | 34.896 | 48.556 | 34.411 | 30.776 | 26.021 | 26.921 | 23.937 | 24.032 | 28.825 | 27.031 | 23.948 | 18.034 | 12.449 | 10.587 | 11.066 | 9.118 | 8.502 | 9.039 | 7.797 | 8.595 | 0.099 | 0.017 | 0.048 | 0.054 | 0.104 |
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 | 124.768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 75.132 | 74.874 | 73.699 | 73.693 | 73.693 | 73.955 | 73.437 | 73.431 | 73.431 | 76.347 | 76.795 | 80.387 | 80.357 | 80.357 | 80.461 | 80.461 | 80.461 | 80.461 | 80.3 | 80.3 | 80.3 | 79.482 | 79.296 | 79.278 | 79.278 | 79.258 | 78.954 | 78.881 | 78.445 | 78.445 | 78.168 | 78.168 | 78.168 | 78.168 | 78.057 | 78.057 | 78.057 | 78.057 | 78.057 | 78.057 | 78.057 | 77.645 | 77.514 | 77.514 | 77.514 | 77.514 | 77.514 | 77.514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 25.554 | 19.415 | 18.796 | 18.554 | 28 | 35.986 | 31.738 | 37.056 | 45.283 | 60.298 | 51.321 | 50.375 | 41.955 | 30.369 | 19.444 | 11.137 | 5.749 | 9.351 | 13.38 | 12.747 | 14.83 | 21.394 | 22.793 | 17.673 | 16.235 | 13.515 | 12.298 | 9.2 | 1.346 | 2.999 | 4.309 | 1.325 | 3.87 | 7.483 | 11.84 | 16.513 | 22.674 | 24.71 | 28.773 | 27.071 | 30.796 | 39.086 | 39.475 | 41.922 | 40.883 | 41.72 | 38.483 | 47.254 | 51.443 | 55.83 | 53.52 | 58.385 | 59.579 | 61.252 | 50.714 | 43.216 | 40.934 | 38.901 | 35.325 | 31.413 | 28.175 | 30.5 | 35.279 | 56.46 | 73.179 | 67.128 | 67.071 | 65.5 | 64.721 | 54.388 | 53.758 | 40.405 | 35.984 | 23.628 | 22.643 | 22.225 | 15.722 | 11.086 | 9.441 | 6.096 | 3.135 | 1.51 | -1.538 | -2.49 | -3.493 | -3.068 | -2.874 | -2.933 | -2.946 |
Accumulated Other Comprehensive Income/Loss
| 11.431 | 11.543 | 12.358 | 13.396 | 11.937 | 12.571 | 13.528 | 13.839 | 11.223 | 10.235 | 10.677 | 10.422 | 10.213 | 10.094 | 10.777 | 9.343 | 8.867 | 8.294 | 8.952 | 8.871 | 8.352 | 7.765 | 7.121 | 7.271 | 7.314 | 7.242 | 6.924 | 6.853 | 6.07 | 5.855 | 5.4 | 5.436 | 5.26 | 4.945 | 4.997 | 4.626 | 4.865 | 4.792 | 4.663 | 4.598 | 5.254 | 4.797 | 4.75 | 9.235 | 8.552 | 19.141 | 16.202 | 18.77 | 11.179 | 16.859 | 7.948 | 9.221 | 20.278 | 19.742 | 18.831 | 5.041 | 3.108 | 4.673 | 3.671 | 3.701 | 3.916 | 1.85 | 2.411 | -0.022 | 1.185 | 1.939 | 4.374 | 4.336 | 0.942 | 1.385 | 1.581 | 1.348 | 1.105 | 0.893 | 1.197 | -1.945 | 1.348 | 1.348 | 0 | 0.498 | 0.498 | 0.457 | -0.105 | 0.316 | 0.002 | 0.002 | 0 | 0 | 0.033 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -124.768 | 77.514 | 77.514 | 77.514 | 77.514 | 82.516 | 81.518 | 80.971 | 80.669 | 80.195 | 79.908 | 68.2 | 67.531 | 67.324 | 67.273 | 56.345 | 58.66 | 56.738 | 56.825 | 58.882 | 59.138 | 58.78 | 56.934 | 55.027 | 55.391 | 55.398 | 55.493 | 39.451 | 39.416 | 38.882 | 30.458 | 27.962 | 27.01 | 26.745 | 26.736 | 24.012 | 22.665 | 4.001 | 3.415 | 3.126 | 3.113 | 2.902 |
Total Shareholders Equity
| 112.117 | 105.832 | 104.853 | 105.643 | 113.63 | 122.512 | 118.703 | 124.326 | 129.937 | 146.88 | 138.793 | 141.184 | 132.525 | 120.82 | 110.682 | 100.941 | 95.077 | 98.106 | 102.632 | 101.918 | 103.482 | 108.641 | 109.21 | 104.222 | 102.827 | 100.015 | 98.176 | 94.934 | 85.861 | 87.299 | 87.877 | 84.929 | 87.298 | 90.596 | 94.894 | 99.196 | 105.596 | 107.559 | 111.493 | 109.726 | 114.107 | 121.528 | 121.739 | 128.671 | 126.949 | 138.375 | 132.198 | 143.537 | 140.135 | 150.203 | 138.982 | 145.119 | 162.373 | 162.513 | 150.516 | 128.926 | 124.237 | 123.482 | 107.196 | 102.645 | 99.416 | 99.623 | 94.036 | 115.098 | 131.102 | 125.892 | 130.326 | 128.975 | 124.443 | 112.707 | 110.366 | 97.144 | 92.487 | 80.014 | 63.291 | 59.696 | 55.951 | 42.892 | 37.403 | 33.604 | 30.378 | 28.703 | 22.368 | 20.491 | 0.511 | 0.349 | 0.252 | 0.18 | -0.011 |
Total Equity
| 112.117 | 105.832 | 104.853 | 105.643 | 113.63 | 122.512 | 118.703 | 124.326 | 129.937 | 146.88 | 138.793 | 141.184 | 132.525 | 120.82 | 110.682 | 100.941 | 95.077 | 98.106 | 102.632 | 101.918 | 103.482 | 108.641 | 109.21 | 104.222 | 102.827 | 100.015 | 98.176 | 94.934 | 85.861 | 87.299 | 87.877 | 84.929 | 87.298 | 90.596 | 94.894 | 99.196 | 105.596 | 107.559 | 111.493 | 109.726 | 114.107 | 121.528 | 121.739 | 128.671 | 126.949 | 138.375 | 132.198 | 143.537 | 140.135 | 150.203 | 138.982 | 145.119 | 162.373 | 162.513 | 150.517 | 128.927 | 124.238 | 123.483 | 107.197 | 102.646 | 99.417 | 99.624 | 94.037 | 115.099 | 131.102 | 125.893 | 130.327 | 128.976 | 124.443 | 112.707 | 110.367 | 97.145 | 92.488 | 80.015 | 63.292 | 59.697 | 55.952 | 42.893 | 37.404 | 33.605 | 30.379 | 28.704 | 22.369 | 20.492 | 0.511 | 0.349 | 0.252 | 0.18 | -0.011 |
Total Liabilities & Shareholders Equity
| 205.188 | 199.637 | 199.559 | 199.321 | 218.102 | 232.062 | 231.179 | 240.528 | 248.264 | 281.875 | 269.345 | 270.663 | 258.059 | 249.484 | 237.575 | 227.842 | 213.469 | 214.176 | 233.662 | 234.037 | 237.165 | 255.754 | 257.613 | 242.154 | 238.316 | 237.096 | 230.549 | 228.319 | 213.63 | 224.782 | 221.686 | 222.257 | 216.131 | 226.038 | 220.21 | 214.146 | 202.835 | 190.515 | 180.155 | 167.084 | 167.48 | 179.731 | 186.109 | 183.029 | 185.488 | 208.288 | 204.416 | 236.786 | 207.114 | 222.457 | 205.33 | 209.446 | 231.074 | 237.582 | 217.02 | 183.345 | 174.012 | 176.088 | 166.195 | 160.841 | 159.386 | 156.973 | 144.259 | 152.819 | 165.999 | 174.449 | 164.739 | 159.752 | 150.465 | 139.63 | 134.304 | 121.177 | 121.313 | 107.046 | 87.239 | 77.732 | 68.401 | 53.48 | 48.47 | 42.723 | 38.881 | 37.743 | 30.166 | 29.087 | 0.61 | 0.365 | 0.3 | 0.234 | 0.093 |