Calibre Mining Corp.
TSX:CXB.TO
2.29 (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 | 2002 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 127.582 | 54.385 | 86.16 | 97.293 | 76.869 | 58.312 | 56.492 | 64.026 | 92.323 | 77.321 | 78.454 | 72.862 | 66.301 | 58.221 | 53.175 | 55.684 | 25.106 | 43.052 | 32.861 | 0.982 | 2.108 | 2.644 | 3.495 | 0.755 | 1.245 | 1.642 | 2.306 | 3.122 | 3.672 | 4.302 | 2.663 | 2.979 | 2.736 | 0.366 | 0.622 | 0.763 | 1.659 | 1.414 | 2.37 | 2.946 | 1.038 | 0.632 | 1.044 | 1.031 | 1.753 | 2.383 | 3.602 | 4.6 | 5.278 | 0.958 | 1.905 | 2.73 | 0.835 | 1.18 | 0.662 | 0.869 | 0.967 | 1.396 | 1.659 | 1.266 | 0.546 | 0.707 | 0.68 | 1.13 | 3.2 | 3.881 | 4.805 | 5.553 | 5.771 | 6.184 | 6.594 | 7.495 | 3.789 | 4.104 | 4.344 | 4.554 | 4.657 | 4.96 | 5.151 | 5.083 | 4.986 | 0.766 | 0.355 | 0.013 | 0.016 | 0.02 | 0.021 | 0.13 | 0.035 | 0.038 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.005 | 0.005 | 0.004 | 0.005 | 0.008 | 0.008 | 0.005 | 0.004 | 0.004 | 0.005 | 0.006 | 0.012 | 0.01 | 0.007 | 0.002 | 0.003 | 0.006 | 0.006 | 0.01 | 0.008 | 0.017 | 0.022 | 0.334 | 0.006 | 0.006 | 0.018 | 0.018 | 0.041 | 0.017 | 0.042 | 0.024 | 0 | 0 | 0 | 0 | 0.135 | 0.209 | 0.225 | 0.235 | 0.263 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 127.582 | 54.385 | 86.16 | 97.293 | 76.869 | 58.312 | 56.492 | 64.026 | 92.323 | 77.321 | 78.454 | 72.862 | 66.301 | 58.221 | 53.175 | 55.684 | 25.106 | 43.052 | 32.861 | 0.986 | 2.113 | 2.65 | 3.499 | 0.76 | 1.253 | 1.649 | 2.311 | 3.126 | 3.676 | 4.307 | 2.669 | 2.992 | 2.746 | 0.373 | 0.624 | 0.766 | 1.666 | 1.42 | 2.381 | 2.954 | 1.055 | 0.654 | 1.379 | 1.037 | 1.758 | 2.401 | 3.621 | 4.64 | 5.294 | 1 | 1.928 | 2.73 | 0.835 | 1.18 | 0.662 | 1.004 | 1.176 | 1.621 | 1.894 | 1.529 | 0.546 | 0.707 | 0.68 | 1.13 | 3.2 | 3.881 | 4.805 | 5.553 | 5.771 | 6.184 | 6.594 | 7.495 | 3.789 | 4.104 | 4.344 | 4.554 | 4.657 | 4.96 | 5.151 | 5.083 | 4.986 | 0.766 | 0.355 | 0.013 | 0.016 | 0.02 | 0.021 | 0.13 | 0.035 | 0.038 |
Net Receivables
| 13.03 | 13.091 | 2.506 | 2.945 | 3.258 | 1.681 | 1.922 | 0.907 | 1.971 | 1.94 | 1.683 | 1.963 | 1.859 | 1.519 | 0.987 | 3.16 | 3.214 | 2.178 | 1.824 | 0.069 | 0.039 | 0.027 | 0.009 | 0.031 | 0.032 | 0.024 | 0.158 | 0.039 | 0.035 | 0.04 | 0.01 | 0.015 | 0.041 | 0.057 | 0.123 | 0.008 | 0.123 | 0.495 | 0.036 | 0.014 | 0.012 | 0.22 | 0.013 | 0.234 | 0.075 | 0.315 | 0.101 | 0.102 | 0.269 | 0.589 | 0.205 | 0.173 | 0.165 | 0.298 | 0.124 | 0.165 | 0.781 | 0.268 | 0.344 | 0.013 | 0.013 | 0.008 | 0.027 | 0.073 | 0.024 | 0.035 | 0.052 | 0.063 | 0.07 | 0.054 | 0.048 | 0.058 | 0.051 | 0.029 | 0.015 | 0.028 | 0.024 | 0.029 | 0.082 | 0.027 | 0.02 | 0.009 | 0.001 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 |
Inventory
| 101.105 | 95.811 | 102.649 | 111.968 | 110.723 | 103.836 | 104.954 | 97.446 | 90.386 | 93.664 | 54.407 | 45.874 | 41.334 | 46.491 | 46.398 | 39.465 | 37.907 | 32.189 | 29.236 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 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
| 161.017 | 200.699 | 14.564 | 16.939 | 9.216 | 10.472 | 12.201 | 12.744 | 12.256 | 13.902 | 6.566 | 8.501 | 8.321 | 5.083 | 0.102 | 0.097 | 0.095 | 0.092 | 0.1 | 0.436 | 0.073 | 0.164 | 0.059 | 0.193 | 0.04 | 0.242 | 0.135 | 0.255 | 0.114 | 0.158 | 0.059 | 0.227 | 0.044 | 0.056 | 0.068 | 0.204 | 0.057 | 0.029 | 0.036 | 0.078 | 0.03 | 0.03 | 0.047 | 0.061 | 0.052 | 0.061 | 0.073 | 0.109 | 0.085 | 0.085 | 0.101 | 0.243 | 0.089 | 0.204 | 0.067 | 0.07 | 0.128 | 0.151 | 0.101 | 0.157 | 0.163 | 0.094 | 0.19 | 0.332 | 0.178 | 0.173 | 0.137 | 0.192 | 0.157 | 0.197 | 0.241 | 0.108 | 0.088 | 0.097 | 0.067 | 0.049 | 0.025 | 0.042 | 0.059 | 0.393 | 0.029 | 0.048 | 0 | 0 | 0.001 | 0 | 0 | -0 | 0 | -0 |
Total Current Assets
| 402.734 | 363.986 | 205.879 | 229.145 | 200.066 | 174.301 | 174.98 | 175.123 | 196.936 | 186.827 | 141.11 | 129.2 | 117.815 | 111.314 | 105.446 | 100.821 | 68.321 | 80.014 | 65.744 | 1.491 | 2.225 | 2.84 | 3.568 | 0.983 | 1.325 | 1.915 | 2.604 | 3.421 | 3.825 | 4.504 | 2.739 | 3.234 | 2.831 | 0.485 | 0.815 | 0.979 | 1.847 | 1.945 | 2.453 | 3.046 | 1.097 | 0.904 | 1.438 | 1.331 | 1.885 | 2.777 | 3.794 | 4.852 | 5.648 | 1.675 | 2.234 | 3.146 | 1.089 | 1.682 | 0.853 | 1.24 | 2.086 | 2.041 | 2.339 | 1.699 | 0.722 | 0.809 | 0.897 | 1.535 | 3.402 | 4.09 | 4.994 | 5.808 | 5.999 | 6.434 | 6.883 | 7.662 | 3.927 | 4.23 | 4.426 | 4.632 | 4.706 | 5.03 | 5.292 | 5.502 | 5.035 | 0.823 | 0.355 | 0.015 | 0.019 | 0.022 | 0.022 | 0.13 | 0.036 | 0.038 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,155.84 | 1,066.621 | 557.062 | 528.852 | 514.089 | 489.042 | 477.18 | 456.65 | 427.559 | 400.12 | 290.087 | 281.767 | 271.533 | 253.037 | 240.939 | 225.628 | 208.144 | 204.61 | 199.047 | 23.861 | 23.673 | 23.418 | 22.167 | 21.254 | 21.144 | 20.547 | 20.325 | 19.516 | 19.081 | 18.381 | 18.106 | 15.523 | 15.118 | 15.22 | 15.084 | 15.133 | 15.127 | 14.8 | 14.921 | 14.911 | 14.869 | 14.675 | 14.585 | 14.454 | 14.018 | 13.739 | 13.198 | 12.595 | 11.478 | 10.5 | 9.768 | 9.843 | 9.694 | 9.306 | 10.766 | 9.244 | 9.189 | 9.784 | 9.674 | 8.541 | 1.493 | 1.383 | 2.261 | 2.59 | 3.558 | 3.611 | 3.429 | 3.017 | 2.314 | 2.562 | 2.075 | 1.456 | 1.31 | 0.948 | 0.884 | 0.887 | 0.825 | 0.699 | 0.681 | 0.359 | 0.038 | 0.017 | 0 | 0.179 | 0.179 | 0.165 | 0.153 | 0.058 | 0.059 | 0.056 |
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 | 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 | 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 | 0 |
Long Term Investments
| 0 | 12.397 | 42.341 | 8.239 | 5.813 | 5.538 | 5.723 | 5.878 | 2.38 | 2.473 | 3.496 | 4.051 | 4.436 | 2.813 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 |
Other Non-Current Assets
| 12.703 | 19.895 | 14.291 | 6.323 | 6.819 | 6.678 | 6.375 | 6.178 | 5.492 | 5.533 | 2.837 | 1.698 | 1.79 | 2.156 | 4.798 | 0.532 | 0.74 | 0.017 | 0.393 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 1,168.543 | 1,098.913 | 613.694 | 543.414 | 526.721 | 501.258 | 489.278 | 468.706 | 435.431 | 408.126 | 296.42 | 287.516 | 277.759 | 258.006 | 245.737 | 226.16 | 208.884 | 204.627 | 199.44 | 23.861 | 23.673 | 23.418 | 22.167 | 21.254 | 21.144 | 20.547 | 20.325 | 19.516 | 19.081 | 18.381 | 18.106 | 15.523 | 15.118 | 15.22 | 15.084 | 15.133 | 15.127 | 14.8 | 14.921 | 14.911 | 14.869 | 14.675 | 14.585 | 14.454 | 14.018 | 13.739 | 13.198 | 12.595 | 11.478 | 10.5 | 9.768 | 9.843 | 9.694 | 9.306 | 10.766 | 9.244 | 9.189 | 9.784 | 9.674 | 8.541 | 1.493 | 1.383 | 2.261 | 2.59 | 3.558 | 3.611 | 3.429 | 3.017 | 2.314 | 2.562 | 2.075 | 1.456 | 1.31 | 0.948 | 0.884 | 0.887 | 0.825 | 0.699 | 0.681 | 0.359 | 0.318 | 0.017 | 0 | 0.179 | 0.179 | 0.165 | 0.153 | 0.058 | 0.059 | 0.056 |
Total Assets
| 1,571.277 | 1,462.899 | 819.573 | 772.559 | 726.787 | 675.559 | 664.258 | 643.83 | 632.367 | 594.953 | 437.529 | 416.716 | 395.574 | 369.32 | 351.183 | 326.981 | 277.205 | 284.641 | 265.184 | 25.352 | 25.898 | 26.258 | 25.735 | 22.237 | 22.469 | 22.462 | 22.93 | 22.937 | 22.906 | 22.885 | 20.845 | 18.757 | 17.949 | 15.706 | 15.899 | 16.111 | 16.973 | 16.745 | 17.374 | 17.957 | 15.966 | 15.578 | 16.024 | 15.785 | 15.903 | 16.516 | 16.993 | 17.447 | 17.126 | 12.174 | 12.002 | 12.989 | 10.783 | 10.988 | 11.619 | 10.483 | 11.275 | 11.825 | 12.013 | 10.24 | 2.215 | 2.192 | 3.157 | 4.125 | 6.96 | 7.7 | 8.423 | 8.825 | 8.312 | 8.997 | 8.958 | 9.118 | 5.238 | 5.178 | 5.311 | 5.519 | 5.532 | 5.73 | 5.973 | 5.861 | 5.352 | 0.839 | 0.355 | 0.194 | 0.198 | 0.187 | 0.175 | 0.188 | 0.095 | 0.094 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 91.04 | 95.044 | 53.27 | 46.722 | 38.612 | 36.034 | 42.203 | 40.817 | 42.996 | 30.842 | 21.042 | 24.108 | 25.069 | 19.901 | 24.272 | 18.624 | 13.133 | 18.174 | 15.131 | 1.175 | 0.268 | 0.207 | 0.688 | 0.286 | 0.535 | 0.455 | 0.782 | 0.457 | 0.581 | 0.541 | 0.412 | 0.309 | 0.255 | 0.191 | 0.251 | 0.132 | 0.459 | 0.367 | 0.279 | 0.282 | 0.062 | 0.046 | 0.11 | 0.11 | 0.087 | 0.221 | 0 | 0.157 | 0.161 | 0.356 | 0.435 | 0.209 | 0.433 | 0.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.212 | 0.093 | 0.087 | 0.117 | 0.059 | 0.11 | 0.212 | 0.016 | 0 | 0.016 | 0.068 | 0.03 | 0.044 | 0.023 | 0.009 | 0.012 | 0.03 | 0.018 | 0.03 | 0.014 | 0.055 | 0.049 | 0.035 | 0.026 | 0.018 | 0.005 | 0.006 |
Short Term Debt
| 16.201 | 16.806 | 9.884 | 8.786 | 6.694 | 5.864 | 4.455 | 3.993 | 0.248 | 0.53 | 0.043 | 0.072 | 0.101 | 0.126 | 0.121 | 0.115 | 0.113 | 0.108 | 0.116 | 0.114 | 0.042 | 0.06 | 0 | 0.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.054 | 0.054 | 0.049 | 0.046 | 0.058 | 0.033 | 0.031 |
Tax Payables
| 8.461 | 9.803 | 24.831 | 20.174 | 13.756 | 6.848 | 13.479 | 15.07 | 12.817 | 6.524 | 13.502 | 12.924 | 9.209 | 7.637 | 6.27 | 4.165 | 0.486 | 1.803 | 1.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 49.271 | 40.134 | 29.41 | 0 | 20.742 | 0 | 0 | 0 | 0 | 0 | 18.893 | 17.818 | 9.209 | 7.637 | 6.27 | 4.165 | 0.486 | 1.803 | 1.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0.058 | -0.033 | -0.031 |
Other Current Liabilities
| 16.397 | 16.25 | 0.72 | 26.917 | 0.001 | 13.97 | 19.9 | 21.859 | 20.379 | 15.056 | 3.44 | 2.749 | 4.138 | 4.693 | 4.827 | 19.179 | 18.714 | 18.654 | 18.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.187 | 0.326 | 0 | 0 | 0 | 0 | 0 | 0.174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.212 | 0.132 | 0.748 | 0.178 | 0.293 | 0.146 | 0.084 | 0.031 | 0.249 | 0 | 0 | 0 | 0 | 0.045 | 0.091 | 0.16 | 0.275 | 0.048 | 0.028 | 0.028 | 0.023 | 0.016 | 0.038 | 0.094 | 0.025 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0.058 | 0.033 | 0.031 |
Total Current Liabilities
| 172.909 | 168.234 | 93.284 | 82.425 | 66.049 | 55.868 | 66.558 | 66.669 | 63.623 | 46.428 | 43.418 | 44.747 | 38.517 | 32.357 | 35.49 | 42.083 | 32.446 | 38.739 | 34.817 | 1.289 | 0.31 | 0.267 | 0.688 | 0.596 | 0.535 | 0.455 | 0.782 | 0.457 | 0.581 | 0.541 | 0.412 | 0.309 | 0.255 | 0.191 | 0.251 | 0.132 | 0.459 | 0.367 | 0.279 | 0.47 | 0.388 | 0.046 | 0.11 | 0.11 | 0.087 | 0.221 | 0.174 | 0.157 | 0.161 | 0.356 | 0.435 | 0.209 | 0.433 | 0.163 | 0.212 | 0.132 | 0.748 | 0.178 | 0.293 | 0.146 | 0.084 | 0.031 | 0.249 | 0.212 | 0.093 | 0.087 | 0.117 | 0.104 | 0.201 | 0.372 | 0.292 | 0.048 | 0.045 | 0.095 | 0.053 | 0.06 | 0.062 | 0.103 | 0.037 | 0.03 | 0.018 | 0.03 | 0.014 | 0.109 | 0.103 | 0.085 | 0.072 | 0.077 | 0.038 | 0.037 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 337.247 | 336.885 | 10.849 | 11.262 | 9.44 | 10.016 | 8.625 | 7.005 | 0.633 | 0 | 0 | 1.748 | 0 | 0 | 0.029 | 0.051 | 0.072 | 0.087 | 0.119 | 0.137 | 0.232 | 0.224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 94.058 | 93.295 | 86.241 | 77.158 | 76.708 | 0 | 0 | 0 | 0 | 0 | 0 | -1.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 74.986 | 72.367 | 69.434 | 69.622 | 69.196 | 64.074 | 63.055 | 55.7 | 55.223 | 54.248 | 38.674 | 38.437 | 36.81 | 33.38 | 30.183 | 28.42 | 26.072 | 24.344 | 21.377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.77 | 0.897 | 1.013 | 1.396 | 1.531 | 0.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.069 | 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
| 3.289 | 1.983 | 2.551 | 1.955 | 0.674 | 76.777 | 75.277 | 79.482 | 78.895 | 78.355 | 65.985 | 57.604 | 55.901 | 55.515 | 55.333 | 54.162 | 54.418 | 54.401 | 54.217 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Current Liabilities
| 509.58 | 504.53 | 169.075 | 159.997 | 156.018 | 150.867 | 146.957 | 142.187 | 134.751 | 132.603 | 104.659 | 96.041 | 92.711 | 88.895 | 85.545 | 82.633 | 80.562 | 78.832 | 75.713 | 0.137 | 0.232 | 0.224 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.77 | 0.897 | 1.013 | 1.396 | 1.531 | 0.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 682.489 | 672.764 | 262.359 | 242.422 | 222.067 | 206.735 | 213.515 | 208.856 | 198.374 | 179.031 | 148.077 | 140.788 | 131.228 | 121.252 | 121.035 | 124.716 | 113.008 | 117.571 | 110.53 | 1.426 | 0.542 | 0.491 | 0.688 | 0.596 | 0.535 | 0.455 | 0.782 | 0.457 | 0.581 | 0.541 | 0.412 | 0.309 | 0.255 | 0.191 | 0.251 | 0.132 | 0.459 | 0.367 | 0.279 | 0.47 | 0.388 | 0.046 | 0.11 | 0.11 | 0.087 | 0.221 | 0.174 | 0.157 | 0.161 | 0.356 | 0.435 | 0.209 | 0.433 | 0.163 | 1.982 | 1.029 | 1.761 | 1.574 | 1.823 | 0.679 | 0.084 | 0.031 | 0.249 | 0.212 | 0.093 | 0.087 | 0.117 | 0.173 | 0.201 | 0.372 | 0.292 | 0.048 | 0.045 | 0.095 | 0.053 | 0.06 | 0.062 | 0.103 | 0.037 | 0.03 | 0.018 | 0.03 | 0.014 | 0.109 | 0.103 | 0.085 | 0.072 | 0.077 | 0.038 | 0.037 |
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 |
Common Stock
| 619.245 | 538.882 | 302.406 | 298.64 | 296.57 | 293.159 | 291.607 | 291.01 | 290.455 | 288.351 | 175.712 | 175.673 | 174.774 | 171.568 | 170.591 | 168.616 | 165.367 | 165.134 | 165.134 | 39.189 | 37.638 | 37.007 | 35.367 | 34.904 | 34.228 | 34.858 | 35.798 | 36.479 | 34.796 | 33.934 | 32 | 30.574 | 29.744 | 28.059 | 26.247 | 27.13 | 29.342 | 28.729 | 31.375 | 32.631 | 32.158 | 31.038 | 32.222 | 33.259 | 32.608 | 33.721 | 34.487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.171 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 237.244 | 216.482 | 220.118 | 208.117 | 184.705 | 151.502 | 135.092 | 120.591 | 118.878 | 103.45 | 91.749 | 77.1 | 62.08 | 50.195 | 33.55 | 10.295 | -22.635 | -17.346 | -29.863 | -32.993 | -28.684 | -27.734 | -26.84 | -28.005 | -27.152 | -27.535 | -28.107 | -28.26 | -26.547 | -25.528 | -24.903 | -25.421 | -25.71 | -25.471 | -23.561 | -24.215 | -25.981 | -25.248 | -27.193 | -27.772 | -28.857 | -27.642 | -28.416 | -29.658 | -28.673 | -29.293 | -29.641 | -29.478 | -28.023 | -28.03 | -26.257 | -24.329 | -25.809 | -25.103 | -23.573 | -22.507 | 1.858 | -21.844 | -20.915 | -19.827 | -17.896 | -16.25 | -15.78 | -17.535 | -15.351 | -14.249 | -14.312 | -13.788 | -12.367 | -10.019 | -9.391 | -9.591 | -9.256 | -8.229 | -8.017 | -7.652 | -6.832 | -6.541 | -6.203 | -5.686 | -5.209 | -4.98 | -4.439 | -4.06 | -4.066 | -3.717 | -3.458 | -3.421 | -3.562 | -3.384 |
Accumulated Other Comprehensive Income/Loss
| 5.464 | 8.072 | 12.677 | 0.938 | 1.534 | 1.773 | 1.574 | 1.552 | 3.321 | 2.904 | 2.932 | 3.97 | 4.001 | 3.933 | 3.74 | 1.162 | 1.022 | 0.475 | 2.082 | 1.647 | 2.322 | 2.702 | 3.074 | 1.989 | 2.355 | 1.995 | 1.511 | 1.451 | 2.05 | 2.454 | 2.574 | 2.287 | 2.141 | 2.102 | 2.886 | 2.712 | 2.085 | 2.161 | 1.383 | 1.053 | 0.559 | 0.91 | 0.454 | 0.05 | 0.126 | 0.031 | -0.024 | -0.002 | -0.007 | 0.018 | 0 | 0 | 0 | 0 | 0 | -0.065 | 0.012 | 0.022 | 0.037 | 0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.264 | 1.089 | 0 | 0 | 0 | 0 | 0.566 | 0.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 26.835 | 26.699 | 22.013 | 22.442 | 21.911 | 22.39 | 22.47 | 21.821 | 21.339 | 21.217 | 19.059 | 19.185 | 23.491 | 22.372 | 22.267 | 22.192 | 20.443 | 18.807 | 17.301 | 16.083 | 14.081 | 13.793 | 13.447 | 12.753 | 12.503 | 12.689 | 12.945 | 12.81 | 12.026 | 11.484 | 10.762 | 11.007 | 11.52 | 10.824 | 10.077 | 10.352 | 11.068 | 10.737 | 11.53 | 11.575 | 11.718 | 11.226 | 11.654 | 12.026 | 11.755 | 11.837 | 11.996 | 46.77 | 44.995 | 39.83 | 37.824 | 37.11 | 36.159 | 35.928 | 33.21 | 32.027 | 7.644 | 32.073 | 31.068 | 7.147 | 20.027 | 18.411 | 18.689 | 21.448 | 22.218 | 21.862 | 22.618 | 22.44 | 20.478 | 18.604 | 18.017 | 18.626 | 14.41 | 13.297 | 13.258 | 11.847 | 11.213 | 12.167 | 12.139 | 11.517 | 10.544 | 5.223 | 4.323 | 4.145 | 4.161 | 3.819 | 3.561 | 3.532 | 3.619 | 3.441 |
Total Shareholders Equity
| 888.788 | 790.135 | 557.214 | 530.137 | 504.72 | 468.824 | 450.743 | 434.974 | 433.993 | 415.922 | 289.452 | 275.928 | 264.346 | 248.068 | 230.148 | 202.265 | 164.197 | 167.07 | 154.654 | 23.926 | 25.356 | 25.768 | 25.048 | 21.641 | 21.934 | 22.007 | 22.148 | 22.48 | 22.324 | 22.344 | 20.434 | 18.448 | 17.694 | 15.515 | 15.648 | 15.979 | 16.514 | 16.378 | 17.095 | 17.487 | 15.578 | 15.533 | 15.914 | 15.676 | 15.816 | 16.295 | 16.819 | 17.29 | 16.965 | 11.819 | 11.567 | 12.78 | 10.35 | 10.825 | 9.637 | 9.454 | 9.514 | 10.251 | 10.19 | 9.561 | 2.131 | 2.161 | 2.909 | 3.913 | 6.867 | 7.613 | 8.306 | 8.652 | 8.111 | 8.584 | 8.626 | 9.035 | 5.154 | 5.068 | 5.241 | 5.459 | 5.47 | 5.627 | 5.936 | 5.831 | 5.334 | 0.81 | 0.341 | 0.085 | 0.095 | 0.102 | 0.103 | 0.111 | 0.057 | 0.057 |
Total Equity
| 888.788 | 790.135 | 557.214 | 530.137 | 504.72 | 468.824 | 450.743 | 434.974 | 433.993 | 415.922 | 289.452 | 275.928 | 264.346 | 248.068 | 230.148 | 202.265 | 164.197 | 167.07 | 154.654 | 23.926 | 25.356 | 25.768 | 25.048 | 21.641 | 21.934 | 22.007 | 22.148 | 22.48 | 22.324 | 22.344 | 20.434 | 18.448 | 17.694 | 15.515 | 15.648 | 15.979 | 16.514 | 16.378 | 17.095 | 17.487 | 15.578 | 15.533 | 15.914 | 15.676 | 15.816 | 16.295 | 16.819 | 17.29 | 16.965 | 11.819 | 11.567 | 12.78 | 10.35 | 10.825 | 9.637 | 9.454 | 9.514 | 10.251 | 10.19 | 9.561 | 2.131 | 2.161 | 2.909 | 3.913 | 6.867 | 7.613 | 8.306 | 8.652 | 8.111 | 8.624 | 8.666 | 9.07 | 5.193 | 5.083 | 5.258 | 5.459 | 5.47 | 5.627 | 5.936 | 5.831 | 5.334 | 0.81 | 0.341 | 0.085 | 0.095 | 0.102 | 0.103 | 0.111 | 0.057 | 0.057 |
Total Liabilities & Shareholders Equity
| 1,571.277 | 1,462.899 | 819.573 | 772.559 | 726.787 | 675.559 | 664.258 | 643.83 | 632.367 | 594.953 | 437.529 | 416.716 | 395.574 | 369.32 | 351.183 | 326.981 | 277.205 | 284.641 | 265.184 | 25.352 | 25.898 | 26.258 | 25.735 | 22.237 | 22.469 | 22.462 | 22.93 | 22.937 | 22.906 | 22.885 | 20.845 | 18.757 | 17.949 | 15.706 | 15.899 | 16.111 | 16.973 | 16.745 | 17.374 | 17.957 | 15.966 | 15.578 | 16.024 | 15.785 | 15.903 | 16.516 | 16.993 | 17.447 | 17.126 | 12.174 | 12.002 | 12.989 | 10.783 | 10.988 | 11.619 | 10.483 | 11.275 | 11.825 | 12.013 | 10.24 | 2.215 | 2.192 | 3.157 | 4.125 | 6.96 | 7.7 | 8.423 | 8.825 | 8.312 | 8.997 | 8.958 | 9.118 | 5.238 | 5.178 | 5.311 | 5.519 | 5.532 | 5.73 | 5.973 | 5.861 | 5.352 | 0.839 | 0.355 | 0.194 | 0.198 | 0.187 | 0.175 | 0.188 | 0.095 | 0.094 |