First Mining Gold Corp.
TSX:FF.TO
0.135 (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 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 8.045 | 5.462 | 9.999 | 1.949 | 5.234 | 6.907 | 13.558 | 6.587 | 15.641 | 23.724 | 29.516 | 30.348 | 33.762 | 39.174 | 28.901 | 32.477 | 6.475 | 10.497 | 5.902 | 5.687 | 8.396 | 3.059 | 5.115 | 6.95 | 9.585 | 12.289 | 15.4 | 18.291 | 21.957 | 28.078 | 33.157 | 36.323 | 9.632 | 1.541 | 0.684 | 2.288 | 4.583 | 6.822 | 0.146 | 0.16 | 0.261 | 0.309 | 0.321 | 0.328 | 0.352 | 0.37 | 0.382 | 0.398 | 0.415 | 0.011 | 0.003 | 0.01 | 0.012 | 0.043 | 0.048 | 0.062 | 0.069 | 0.1 | 0.104 | 0.116 | 0.127 | 0.16 | 0.174 | 0.191 | 0.217 | 0.227 | 0.242 | 0.047 | 0.019 | 0.016 | 0.05 | 0.004 | 0.026 | 0.015 | 0.49 |
Short Term Investments
| 5.168 | 2.376 | 2.475 | 4.828 | 6.924 | 7.608 | 0.184 | 4.715 | 6.32 | 11.183 | 13.386 | 17.331 | 20.45 | 13.907 | 18.425 | 24.016 | 5.601 | 1.398 | 1.775 | 3.503 | 2.979 | 2.669 | 2.597 | 2.651 | 3.02 | 4.255 | 4.277 | 4.749 | 5.241 | 5.076 | 5.847 | 6.544 | 0.004 | 0.003 | 0.009 | 0.009 | 0.011 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.35 | 0.35 | 0 | 0 |
Cash and Short Term Investments
| 13.213 | 7.838 | 12.474 | 6.777 | 12.158 | 14.515 | 13.742 | 11.302 | 21.961 | 34.907 | 42.902 | 47.679 | 54.212 | 53.081 | 47.326 | 56.493 | 12.076 | 11.895 | 7.677 | 9.19 | 11.375 | 5.728 | 7.712 | 9.601 | 12.605 | 16.544 | 19.676 | 23.04 | 27.198 | 33.155 | 39.004 | 42.867 | 9.636 | 1.544 | 0.692 | 2.297 | 4.594 | 6.833 | 0.146 | 0.16 | 0.261 | 0.309 | 0.321 | 0.328 | 0.352 | 0.37 | 0.382 | 0.398 | 0.415 | 0.011 | 0.003 | 0.01 | 0.012 | 0.043 | 0.048 | 0.062 | 0.069 | 0.1 | 0.104 | 0.116 | 0.127 | 0.16 | 0.174 | 0.191 | 0.217 | 0.227 | 0.242 | 0.047 | 0.019 | 0.016 | 0.05 | 0.354 | 0.376 | 0.015 | 0.49 |
Net Receivables
| 0.585 | 0.599 | 0.5 | 1.126 | 0.629 | 0.5 | 0.499 | 1.891 | 0.94 | 1.181 | 0.604 | 0 | 0.695 | 0.64 | 2.346 | 0.886 | 0.427 | 0.37 | 0.303 | 0.135 | 0.115 | 0.078 | 0.149 | 0.25 | 0.208 | 0.32 | 0.435 | 0.979 | 1.475 | 1.616 | 1.373 | 1.365 | 1.733 | 0.477 | 0.369 | 0.244 | 1.046 | 0.021 | 0.002 | 0 | 0.003 | 0.001 | 0.001 | 0 | 0.001 | 0.006 | 0.005 | 0.005 | 0.004 | 0.003 | 0.001 | 0.001 | 0.003 | 0.002 | 0.001 | 0.002 | 0.002 | 0.003 | 0.002 | 0.004 | 0.003 | 0.002 | 0 | 0.001 | 0 | 0.002 | 0.001 | 0.009 | 0.008 | 0.01 | 0.007 | 0.017 | 0.002 | 0.006 | 0.003 |
Inventory
| 0 | 0 | 0 | -1.126 | 0 | 0 | 0 | -1.891 | -0.94 | -1.181 | 0 | 0 | 0 | -0.64 | 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 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 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
| 0.224 | 0.303 | 0.375 | 1.126 | 0.545 | 0.6 | 0.619 | 1.891 | 0.94 | 1.181 | 0.405 | 0.868 | 23.074 | 0.64 | 0.354 | 0.025 | 0.36 | 0.712 | 0.349 | 0.388 | 0.257 | 0.212 | 0.257 | 0.315 | 0.223 | 0.573 | 0.372 | 0.401 | 0.391 | 0.492 | 0.449 | 0.53 | 0.445 | 0.216 | 0.214 | 0.153 | 0.116 | 0.049 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.25 | 0.25 | 0.25 | 0 | 0.03 | 0.4 | 0 |
Total Current Assets
| 14.022 | 8.74 | 13.349 | 7.903 | 13.332 | 15.615 | 14.86 | 13.193 | 22.901 | 36.088 | 43.911 | 48.547 | 77.981 | 53.721 | 50.026 | 57.379 | 12.863 | 12.977 | 8.329 | 9.713 | 11.747 | 6.018 | 8.118 | 10.166 | 13.036 | 17.437 | 20.482 | 24.42 | 29.064 | 35.263 | 40.826 | 44.762 | 11.814 | 2.236 | 1.274 | 2.694 | 5.756 | 6.903 | 0.149 | 0.16 | 0.264 | 0.311 | 0.323 | 0.328 | 0.353 | 0.375 | 0.387 | 0.403 | 0.418 | 0.014 | 0.004 | 0.01 | 0.016 | 0.046 | 0.049 | 0.064 | 0.071 | 0.103 | 0.105 | 0.119 | 0.129 | 0.162 | 0.174 | 0.191 | 0.218 | 0.229 | 0.243 | 0.256 | 0.277 | 0.276 | 0.306 | 0.371 | 0.408 | 0.421 | 0.493 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 243.027 | 237.884 | 246.335 | 241.673 | 236.985 | 230.862 | 222.52 | 220.587 | 186.893 | 182.375 | 171.103 | 165.923 | 161.21 | 187.625 | 179.999 | 168.724 | 160.768 | 257.853 | 254.071 | 249.128 | 247.021 | 245.82 | 244.791 | 247.36 | 245.934 | 244.648 | 240.644 | 238.176 | 234.634 | 230.3 | 224.132 | 227.137 | 230.741 | 108.372 | 107.663 | 26.653 | 7.637 | 7.676 | 0.007 | 0.006 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
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 |
Long Term Investments
| 21.527 | 24.561 | 26.202 | 26.309 | 28.755 | 29.118 | 29.283 | 30.45 | 37.121 | 48.557 | 44.896 | 45.609 | 60.095 | 45.893 | 70.538 | 69.557 | 6.3 | 5.733 | 5.398 | 4.417 | 4.417 | 4.417 | 4.417 | 4.417 | 4.417 | 4.417 | 4.417 | 4.417 | 4.417 | 4.417 | 4.417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Non-Current Assets
| 0.323 | 0.343 | 0.181 | 0.213 | 0.205 | 0.236 | 0.27 | 0.303 | 0.334 | 0.365 | 0.399 | 0.431 | 0.464 | 0.617 | 0.65 | 0.683 | 78.113 | 0.213 | 0.222 | 0.212 | 0.196 | 0.208 | 0.206 | 0.203 | 0.199 | 0.202 | 0.193 | 0.195 | 0.192 | 0.19 | 0.183 | 0.881 | 0.894 | 1.036 | 0.331 | 0.402 | 0.704 | 0.189 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0.002 | 0 | 0 | 0 | 0 | 0.013 | 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 Assets
| 264.877 | 262.788 | 272.718 | 268.195 | 265.945 | 260.216 | 252.073 | 251.34 | 224.348 | 231.297 | 216.398 | 211.963 | 221.769 | 234.135 | 251.187 | 238.964 | 245.181 | 263.799 | 259.691 | 253.757 | 251.634 | 250.445 | 249.414 | 251.98 | 250.55 | 249.267 | 245.254 | 242.788 | 239.243 | 234.906 | 228.733 | 228.017 | 231.635 | 109.408 | 107.994 | 27.055 | 8.34 | 7.864 | 0.007 | 0.007 | 0 | -0 | 0.002 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets
| 278.899 | 271.528 | 286.067 | 276.098 | 279.277 | 275.831 | 266.933 | 264.533 | 247.249 | 267.385 | 260.309 | 260.51 | 299.75 | 287.856 | 301.213 | 296.343 | 258.044 | 276.776 | 268.02 | 263.47 | 263.381 | 256.463 | 257.532 | 262.146 | 263.586 | 266.704 | 265.736 | 267.208 | 268.307 | 270.169 | 269.558 | 272.78 | 243.449 | 111.644 | 109.269 | 29.749 | 14.097 | 14.767 | 0.149 | 0.16 | 0.264 | 0.311 | 0.323 | 0.328 | 0.353 | 0.375 | 0.387 | 0.403 | 0.418 | 0.014 | 0.004 | 0.01 | 0.029 | 0.046 | 0.049 | 0.064 | 0.071 | 0.103 | 0.105 | 0.119 | 0.129 | 0.162 | 0.174 | 0.191 | 0.218 | 0.229 | 0.243 | 0.256 | 0.277 | 0.276 | 0.306 | 0.371 | 0.408 | 0.421 | 0.493 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1.392 | 2.069 | 1.844 | 0.546 | 1.073 | 0.905 | 0.75 | 0.004 | 0.003 | 0.007 | 2.437 | 2.258 | 0.001 | 0.002 | 0.837 | 1.301 | 0.478 | 0.98 | 0.768 | 0.633 | 0.304 | 0.214 | 0.341 | 0.26 | 0.335 | 1.078 | 0.84 | 0.828 | 0.565 | 1.31 | 0.561 | 0.462 | 2.253 | 0.726 | 2.38 | 1.742 | 0.348 | 0.279 | 0.001 | 0.001 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0.038 | 0.039 | 0.036 | 0.009 | 0.034 | 0.024 | 0.046 | 0.074 | 0.019 | 0.004 | 0.016 |
Short Term Debt
| 0.082 | 0.114 | 0.158 | 0.154 | 0.15 | 0.147 | 0.143 | 0.167 | 0.167 | 0.131 | 0.127 | 0.123 | 0.115 | 0.116 | 0.112 | 0.11 | 0.107 | 0.104 | 0.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.222 | 0.455 | 0.666 | 1.514 | 1.801 | 1.868 | 1.474 | 1.343 | 1.343 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.392 | -4.279 | -0.002 | 3.266 | 2.856 | 0 | 0 | -0.004 | -0.003 | -0.007 | 3.044 | -0.002 | -0.001 | -0.002 | 35.466 | 39.006 | 1.592 | 1.523 | 1.346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.143 | -0.002 | -0.002 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.997 | 12.523 | 9.187 | 6.986 | 7.464 | 9.197 | 8.355 | 11.022 | 8.459 | 12.096 | 4.347 | 5.059 | 42.968 | 31.491 | 4.41 | 2.638 | 2.09 | 0.424 | 0.341 | 0.72 | 0.816 | 0.313 | 0.241 | 0.218 | 0.238 | 0.343 | 0.243 | 0.181 | 0.036 | 0.146 | 0.209 | 0.582 | 0.617 | 0.139 | 0.46 | 0.15 | 0.152 | 0.066 | 0.036 | 0.005 | 0.056 | 0.039 | 0.03 | 0.008 | 0.02 | 0.016 | 0.018 | 0.011 | 0.011 | 0.065 | 0.026 | 0.033 | 0.029 | 0.046 | 0.032 | 0.032 | 0.028 | 0.037 | 0.029 | 0.027 | 0.015 | 0.03 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 12.079 | 10.427 | 11.187 | 10.952 | 11.543 | 10.249 | 9.248 | 11.189 | 8.626 | 12.227 | 9.955 | 7.438 | 43.083 | 31.607 | 40.825 | 43.055 | 4.267 | 3.031 | 2.549 | 1.353 | 1.12 | 0.527 | 0.582 | 0.478 | 0.573 | 1.421 | 1.083 | 1.009 | 0.601 | 1.679 | 1.224 | 1.709 | 4.384 | 2.666 | 4.708 | 3.367 | 1.843 | 1.831 | 0.036 | 0.005 | 0.056 | 0.039 | 0.03 | 0.008 | 0.02 | 0.016 | 0.018 | 0.011 | 0.011 | 0.065 | 0.026 | 0.033 | 0.029 | 0.046 | 0.032 | 0.032 | 0.028 | 0.037 | 0.029 | 0.027 | 0.015 | 0.03 | 0.021 | 0.021 | 0.038 | 0.039 | 0.036 | 0.009 | 0.034 | 0.024 | 0.046 | 0.074 | 0.019 | 0.004 | 0.016 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.21 | 0.212 | 0.014 | 0.055 | 0.095 | 0.134 | 0.172 | 0.181 | 0.213 | 0.281 | 0.315 | 0.348 | 0.384 | 0.411 | 0.442 | 0.471 | 0.499 | 0.527 | 0.554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.106 | 2.106 | 2.106 | 2.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.229 | 0.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| 50.884 | 40.296 | 36.472 | 29.418 | 33.259 | 33.917 | 29.843 | 17.407 | 18.706 | 25.693 | 26.114 | 23.768 | 31.471 | 32.111 | 16.393 | 14.861 | 1.46 | 1.55 | 1.639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 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
| 51.094 | 40.508 | 36.486 | 29.473 | 33.354 | 34.051 | 30.015 | 17.588 | 18.919 | 25.974 | 26.429 | 24.116 | 31.855 | 32.522 | 16.835 | 15.332 | 1.959 | 3.306 | 3.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.106 | 2.106 | 2.106 | 2.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 63.173 | 50.935 | 47.673 | 40.425 | 44.897 | 44.3 | 39.263 | 28.777 | 27.545 | 38.201 | 36.384 | 31.554 | 74.938 | 64.129 | 57.66 | 58.387 | 6.226 | 6.337 | 5.688 | 1.353 | 1.12 | 0.527 | 0.582 | 0.478 | 0.573 | 1.421 | 1.083 | 1.009 | 0.601 | 3.785 | 3.331 | 3.816 | 6.491 | 2.666 | 4.708 | 3.367 | 1.843 | 1.831 | 0.036 | 0.005 | 0.056 | 0.039 | 0.03 | 0.008 | 0.02 | 0.016 | 0.018 | 0.011 | 0.011 | 0.065 | 0.026 | 0.033 | 0.042 | 0.046 | 0.032 | 0.032 | 0.028 | 0.037 | 0.029 | 0.027 | 0.015 | 0.03 | 0.021 | 0.021 | 0.038 | 0.039 | 0.036 | 0.009 | 0.034 | 0.024 | 0.046 | 0.074 | 0.019 | 0.004 | 0.016 |
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 |
Common Stock
| 360.507 | 355.268 | 354.913 | 345.54 | 345.237 | 342.149 | 340.963 | 340.942 | 321.684 | 321.524 | 318.499 | 318.434 | 317.648 | 317.226 | 317.167 | 315.151 | 290.8 | 290.591 | 282.666 | 280.974 | 280.974 | 275.068 | 275.068 | 274.898 | 274.898 | 274.679 | 272.501 | 272.285 | 271.834 | 266.028 | 262.876 | 262.237 | 232.493 | 113.013 | 104.895 | 31.458 | 19.187 | 19.596 | 1.124 | 1.124 | 1.124 | 1.124 | 1.124 | 1.124 | 1.124 | 1.124 | 1.124 | 0.004 | 0 | 0 | 0.537 | 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
| -194.446 | -183.881 | -165.581 | -157.543 | -158.167 | -157.018 | -158.545 | -150.414 | -147.746 | -143.039 | -142.266 | -135.783 | -140.187 | -137.58 | -116.87 | -83.36 | -71.008 | -51.477 | -50.015 | -47.742 | -46.098 | -44.783 | -43.056 | -37.398 | -36.461 | -35.163 | -31.411 | -30.174 | -28.878 | -26.88 | -21.299 | -17.746 | -17.881 | -11.434 | -10.144 | -8.266 | -8.062 | -7.812 | -1.011 | -0.968 | -0.915 | -0.852 | -0.831 | -0.803 | -0.79 | -0.764 | -0.755 | -0.646 | -0.63 | -0.588 | -0.559 | -0.56 | -0.55 | -0.537 | -0.52 | -0.505 | -0.495 | -0.471 | -0.461 | -0.445 | -0.423 | -0.405 | -0.383 | -0.367 | -0.357 | -0.347 | -0.33 | -0.291 | -0.294 | -0.285 | -0.277 | -0.24 | -0.149 | -0.119 | -0.065 |
Accumulated Other Comprehensive Income/Loss
| 49.665 | 49.206 | 49.062 | -4.408 | -4.303 | -3.866 | -4.337 | -4.049 | -3.167 | 2.364 | 0.41 | 46.305 | 0.948 | -1.747 | -1.392 | -1.207 | -3.268 | -3.627 | -3.649 | -4.14 | -5.189 | -5.304 | -5.292 | -5.503 | -5.056 | -3.914 | -4.042 | -3.591 | -2.927 | -1.63 | 0.709 | 0.613 | 1.479 | 1.528 | 2.092 | 1.637 | 0.001 | 0.001 | 0.004 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Total Stockholders Equity
| 0 | 0 | 0 | 52.084 | 51.613 | 50.266 | 49.589 | 49.277 | 48.933 | 48.335 | 47.282 | 0 | 46.403 | 45.828 | 44.648 | 7.372 | 35.294 | 34.952 | 33.33 | 33.025 | 32.574 | 30.955 | 30.23 | 29.671 | 29.632 | 29.681 | 27.606 | 27.68 | 27.678 | 28.867 | 23.942 | 23.86 | 20.866 | 5.873 | 7.717 | 1.552 | 1.127 | 1.151 | -0.004 | -0 | 0 | -0.001 | -0 | 0 | 0 | 0 | 0 | 1.033 | 1.037 | 0.537 | 0 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.542 |
Total Shareholders Equity
| 215.726 | 220.593 | 238.394 | 235.673 | 234.38 | 231.531 | 227.67 | 235.756 | 219.704 | 229.184 | 223.925 | 228.956 | 224.812 | 223.727 | 243.553 | 237.956 | 251.818 | 270.439 | 262.332 | 262.117 | 262.261 | 255.936 | 256.95 | 261.668 | 263.013 | 265.283 | 264.653 | 266.199 | 267.706 | 266.384 | 266.228 | 268.964 | 236.958 | 108.978 | 104.56 | 26.382 | 12.254 | 12.936 | 0.113 | 0.155 | 0.208 | 0.271 | 0.293 | 0.32 | 0.333 | 0.359 | 0.369 | 0.391 | 0.407 | -0.051 | -0.022 | -0.023 | -0.013 | 0 | 0.017 | 0.033 | 0.043 | 0.066 | 0.076 | 0.092 | 0.114 | 0.132 | 0.154 | 0.17 | 0.18 | 0.19 | 0.207 | 0.247 | 0.243 | 0.252 | 0.26 | 0.297 | 0.388 | 0.418 | 0.477 |
Total Equity
| 215.726 | 220.593 | 238.394 | 235.673 | 234.38 | 231.531 | 227.67 | 235.756 | 219.704 | 229.184 | 223.925 | 228.956 | 224.812 | 223.727 | 243.553 | 237.956 | 251.818 | 270.439 | 262.332 | 262.117 | 262.261 | 255.936 | 256.95 | 261.668 | 263.013 | 265.283 | 264.653 | 266.199 | 267.706 | 266.384 | 266.228 | 268.964 | 236.958 | 108.978 | 104.56 | 26.382 | 12.254 | 12.936 | 0.113 | 0.155 | 0.208 | 0.271 | 0.293 | 0.32 | 0.333 | 0.359 | 0.369 | 0.391 | 0.407 | -0.051 | -0.022 | -0.023 | -0.013 | 0 | 0.017 | 0.033 | 0.043 | 0.066 | 0.076 | 0.092 | 0.114 | 0.132 | 0.154 | 0.17 | 0.18 | 0.19 | 0.207 | 0.247 | 0.243 | 0.252 | 0.26 | 0.297 | 0.388 | 0.418 | 0.477 |
Total Liabilities & Shareholders Equity
| 278.899 | 271.528 | 286.067 | 276.098 | 279.277 | 275.831 | 266.933 | 264.533 | 247.249 | 267.385 | 260.309 | 260.51 | 299.75 | 287.856 | 301.213 | 296.343 | 258.044 | 276.776 | 268.02 | 263.47 | 263.381 | 256.463 | 257.532 | 262.146 | 263.586 | 266.704 | 265.736 | 267.208 | 268.307 | 270.169 | 269.558 | 272.78 | 243.449 | 111.644 | 109.269 | 29.749 | 14.097 | 14.767 | 0.149 | 0.16 | 0.264 | 0.311 | 0.323 | 0.328 | 0.353 | 0.375 | 0.387 | 0.403 | 0.418 | 0.014 | 0.004 | 0.01 | 0.029 | 0.046 | 0.049 | 0.064 | 0.071 | 0.103 | 0.105 | 0.119 | 0.129 | 0.162 | 0.174 | 0.191 | 0.218 | 0.229 | 0.243 | 0.256 | 0.277 | 0.276 | 0.306 | 0.371 | 0.408 | 0.421 | 0.493 |