Fury Gold Mines Limited
AMEX:FURY
0.3324 (USD) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 8.523 | 5.731 | 7.313 | 10.088 | 14.03 | 16.541 | 10.309 | 5.963 | 12.361 | 4.998 | 3.259 | 2.596 | 5.452 | 10.215 | 15.361 | 7.645 | 11.302 | 13.208 | 0.66 | 3.109 | 2.126 | 5.508 | 1.653 | 5.193 | 5.6 | 11.15 | 2.474 | 15.357 | 26.775 | 37.354 | 2.457 | 6.813 | 11.35 | 1.777 | 3.601 | 6.104 | 4.241 | 7.616 | 8.666 | 2.05 | 2.377 | 2.855 | 2.757 | 1.066 | 1.287 | 1.426 | 1.434 | 1.52 | 1.548 | 1.595 | 1.649 | 1.962 | 2 | 2.348 | 0.374 | 0.482 | 0.497 | 0.511 | 0.537 | 0.145 | 0.156 | 0.195 | 0.074 |
Short Term Investments
| 2.834 | 2.62 | 1.166 | 1.673 | 2.034 | 1.395 | 0.582 | 0.366 | 0.439 | 0.65 | 0.605 | 0.536 | 1.933 | 1.743 | 2.675 | 0.385 | 0.412 | 0.186 | 0.346 | 0.226 | 0.239 | 0.186 | 0.186 | 0.173 | 0.266 | 0.253 | 0.425 | 0.332 | 0.452 | 0.585 | 0.625 | 0.651 | 0 | 0 | 1.3 | 0.7 | 1.3 | 0.7 | 0 | 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
| 11.357 | 8.351 | 8.479 | 11.761 | 16.064 | 17.936 | 10.891 | 6.329 | 12.8 | 5.648 | 3.864 | 3.132 | 7.385 | 11.958 | 18.036 | 8.03 | 11.714 | 13.394 | 1.006 | 3.335 | 2.365 | 5.694 | 1.839 | 5.366 | 5.866 | 11.403 | 2.899 | 15.689 | 27.227 | 37.939 | 3.081 | 7.464 | 11.35 | 1.777 | 3.601 | 6.104 | 5.541 | 8.316 | 8.666 | 2.05 | 2.377 | 2.855 | 2.757 | 1.066 | 1.287 | 1.426 | 1.434 | 1.52 | 1.548 | 1.595 | 1.649 | 1.962 | 2 | 2.348 | 0.374 | 0.482 | 0.497 | 0.511 | 0.537 | 0.145 | 0.156 | 0.195 | 0.074 |
Net Receivables
| 0.178 | 0.036 | 0.374 | 0.782 | 0.332 | 0.313 | 0.369 | 0.447 | 0.358 | 0.265 | 0.322 | 0.398 | 0.431 | 0.572 | 0.827 | 0.779 | 0.254 | 0.071 | 0.055 | 0.143 | 0.091 | 0.047 | 0.057 | 0.297 | 0.117 | 0.188 | 0.645 | 0.797 | 0.561 | 0.235 | 0.235 | 0.536 | 0.233 | 0.082 | 0 | 0.306 | 0.217 | 0.084 | 0.115 | 0.063 | 0.052 | 0.036 | 0.029 | 0.016 | 0.006 | 0.01 | 0.018 | 0.011 | 0.038 | 0.029 | 0.018 | 0.03 | 0.023 | 0.015 | 0.012 | 0.007 | 0.003 | 0.003 | 0.003 | 0.007 | 0.007 | 0.003 | 0.002 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.322 | 0.594 | 0.592 | 0.841 | 0.517 | 0.583 | 0.602 | 7.434 | 0.322 | 0.55 | 0.502 | 1.24 | 0.798 | 0.989 | 0.785 | 3.068 | 0.79 | 0.833 | 0.651 | 0.867 | 0.777 | 0.915 | 0.717 | 1.139 | 1.163 | 1.21 | 1.167 | 1.173 | 3.406 | 1.909 | 0.48 | 0.197 | 0.55 | 0.53 | -0.885 | 0.471 | 0.796 | 0.139 | 0.135 | 0.02 | 0.026 | 0.033 | 0.015 | 0.008 | 0.009 | 0.011 | 0.007 | 0.008 | 0.01 | 0.011 | 0.006 | 0.007 | 0.009 | 0.005 | 0.038 | 0.002 | 0.003 | 0.026 | 0.027 | 0 | 0 | 0 | 0.048 |
Total Current Assets
| 11.857 | 8.981 | 9.445 | 13.384 | 16.913 | 18.832 | 11.862 | 14.21 | 13.48 | 6.463 | 4.688 | 4.77 | 8.614 | 13.519 | 19.648 | 11.877 | 12.758 | 14.298 | 1.712 | 4.345 | 3.233 | 6.656 | 2.613 | 6.802 | 7.146 | 12.801 | 4.711 | 17.659 | 31.194 | 40.083 | 3.796 | 8.197 | 12.132 | 2.389 | 4.016 | 6.881 | 6.555 | 8.538 | 8.917 | 2.133 | 2.455 | 2.924 | 2.801 | 1.089 | 1.303 | 1.447 | 1.459 | 1.54 | 1.595 | 1.635 | 1.673 | 1.999 | 2.032 | 2.369 | 0.424 | 0.491 | 0.503 | 0.541 | 0.567 | 0.153 | 0.163 | 0.198 | 0.124 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 146.084 | 146.152 | 143.227 | 144.813 | 145.31 | 145.489 | 146.121 | 145.777 | 144.597 | 144.98 | 161.884 | 161.989 | 161.792 | 161.835 | 161.994 | 45.323 | 41.241 | 41.389 | 40.986 | 41.376 | 40.839 | 40.473 | 40.597 | 40.21 | 40.011 | 39.005 | 97.661 | 93.877 | 72.945 | 64.025 | 60.602 | 58.056 | 32.426 | 27.579 | 26.915 | 26.152 | 2.067 | 0.519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.757 | 0.559 | 0.15 | 0.025 | 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 |
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 |
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 |
Long Term Investments
| 31.153 | 32.782 | 36.392 | 37.096 | 40.296 | 41.848 | 42.43 | 43.092 | 58.7 | 59.99 | 0.13 | 0.165 | 0.165 | 0.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Non-Current Assets
| 0.155 | 0.108 | 0.111 | 0.243 | 0.244 | 0.243 | 0.186 | 0.201 | 0.204 | 0.328 | 0.316 | 0.293 | 0.243 | 0.243 | 0.408 | 0.237 | 0.25 | 0.266 | 0.264 | 0.277 | 0.285 | 0.298 | 0.313 | 0.115 | 0.115 | 0.115 | 0.115 | 0.115 | 0.115 | 0.115 | 0.115 | 0.115 | 0.407 | 0.098 | 0.1 | -0 | 0.175 | 0 | 0 | 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 Assets
| 177.392 | 179.042 | 179.73 | 182.152 | 185.85 | 187.58 | 188.737 | 189.07 | 203.501 | 205.298 | 162.33 | 162.447 | 162.2 | 162.243 | 162.402 | 45.56 | 41.491 | 41.655 | 41.25 | 41.653 | 41.124 | 40.771 | 40.91 | 40.325 | 40.126 | 39.12 | 97.776 | 93.992 | 73.061 | 64.14 | 60.717 | 58.226 | 32.834 | 27.677 | 27.015 | 26.152 | 2.242 | 0.519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.757 | 0.559 | 0.15 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets
| 189.249 | 188.023 | 189.175 | 195.536 | 202.763 | 206.412 | 200.599 | 203.28 | 216.981 | 211.761 | 167.018 | 167.217 | 170.814 | 175.762 | 182.05 | 57.437 | 54.249 | 55.953 | 42.962 | 45.998 | 44.357 | 47.427 | 43.523 | 47.127 | 47.272 | 51.921 | 102.487 | 111.651 | 104.255 | 104.224 | 64.512 | 66.423 | 44.966 | 30.065 | 31.031 | 33.033 | 8.797 | 9.057 | 8.917 | 2.133 | 2.455 | 2.924 | 2.801 | 1.089 | 1.303 | 1.447 | 1.459 | 1.54 | 1.595 | 1.635 | 1.673 | 2.757 | 2.591 | 2.519 | 0.449 | 0.491 | 0.503 | 0.541 | 0.567 | 0.153 | 0.163 | 0.198 | 0.124 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.906 | 0.696 | 0.931 | 0.002 | 0.001 | 0.001 | 0.001 | 0.002 | 0.002 | 1.193 | 1.746 | 5.048 | 1.968 | 2.33 | 3.171 | 0.78 | 1.144 | 0.713 | 0.832 | 1.695 | 1.045 | 0.985 | 0.836 | 2.563 | 1.065 | 1.413 | 1.053 | 0.327 | 3.195 | 1.709 | 0.818 | 2.319 | 1.446 | 0.317 | 0.394 | 0.25 | 0.134 | 0.075 | 0 | 0 | 0.134 | 0.116 | 0.083 | 0.136 | 0.14 | 0.04 | 0.005 | 0.019 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.024 |
Short Term Debt
| 0.151 | 0.171 | 0.154 | 0.154 | 0.146 | 0.15 | 0.16 | 0.17 | 0.18 | 0.11 | 0.104 | 0.099 | 0.092 | 0.087 | 0.055 | 0 | 3.111 | 2.986 | 2.931 | 2.807 | 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 | 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 | 0 | 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
| -0.906 | -0.696 | -0.001 | -0.002 | -0.001 | -0.001 | -0.001 | -0.002 | -0.002 | -1.193 | -1.746 | -5.048 | -1.968 | -2.33 | -3.171 | 0 | -1.144 | -0.713 | -0.832 | -1.695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.743 | 0.696 | 0.648 | 4.018 | 4.296 | 4.784 | 1.148 | 1.862 | 3.604 | 3.987 | 5.012 | 10.937 | 7.407 | 9.091 | 11.24 | 1.393 | 1.28 | 1.426 | 1.074 | 1.726 | 0.207 | 0.285 | 0.317 | 0.428 | 0.307 | 0.766 | 0.185 | 9.432 | 3.644 | 5.546 | 0 | 0 | 1.652 | 0 | 0.12 | 1.374 | 0.279 | 0.579 | 0.134 | 0.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0 | 0.023 | 0.022 | 0.302 | 0.199 | 0.046 | 0.014 | 0.043 | 0.022 | 0.016 | 0.03 | 0.013 | 0.015 | 0 | 0 |
Total Current Liabilities
| 2.894 | 0.867 | 1.732 | 4.172 | 4.442 | 4.934 | 1.308 | 2.032 | 3.784 | 4.097 | 5.116 | 11.036 | 7.499 | 9.178 | 11.295 | 2.173 | 4.391 | 3.699 | 4.005 | 4.533 | 1.252 | 1.27 | 1.153 | 2.991 | 1.372 | 2.179 | 1.238 | 9.759 | 6.838 | 7.255 | 0.818 | 2.319 | 3.098 | 0.317 | 0.514 | 1.624 | 0.413 | 0.654 | 0.134 | 0.075 | 0.134 | 0.116 | 0.083 | 0.136 | 0.14 | 0.04 | 0.005 | 0.031 | 0.03 | 0.023 | 0.022 | 0.302 | 0.199 | 0.046 | 0.014 | 0.043 | 0.022 | 0.016 | 0.03 | 0.013 | 0.015 | 0.004 | 0.024 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0.02 | 0.074 | 0.109 | 0.15 | 0.189 | 0.227 | 0.262 | 0.284 | 0.326 | 0.357 | 0.385 | 0.411 | 0.436 | 0.193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Deferred Tax Liabilities 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 |
Other Non-Current Liabilities
| 4.552 | 4.78 | 4.495 | 4.005 | 4.374 | 4.435 | 4.271 | 3.535 | 3.508 | 3.848 | 4.19 | 3.867 | 3.932 | 3.872 | 4.29 | 2.298 | 2.337 | 2.25 | 2.134 | 2.157 | 2.061 | 1.902 | 1.891 | 1.88 | 1.681 | 1.671 | 1.662 | 1.712 | 1.795 | 1.756 | 1.747 | 1.119 | 1.113 | 1.106 | 0 | 1.094 | 0 | 0 | 0 | 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
| 4.552 | 4.8 | 4.569 | 4.114 | 4.524 | 4.624 | 4.498 | 3.797 | 3.792 | 4.174 | 4.547 | 4.252 | 4.343 | 4.308 | 4.483 | 2.298 | 2.337 | 2.25 | 2.134 | 2.157 | 2.061 | 1.902 | 1.891 | 1.88 | 1.681 | 1.671 | 1.662 | 1.712 | 1.795 | 1.756 | 1.747 | 1.119 | 1.113 | 1.106 | 0 | 1.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.005 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.024 |
Total Liabilities
| 7.446 | 5.667 | 6.301 | 8.286 | 8.966 | 9.558 | 5.806 | 5.829 | 7.576 | 8.271 | 9.663 | 15.288 | 11.842 | 13.486 | 15.778 | 4.471 | 6.728 | 5.949 | 6.139 | 6.69 | 3.313 | 3.172 | 3.044 | 4.871 | 3.053 | 3.85 | 2.9 | 11.471 | 8.633 | 9.012 | 2.565 | 3.438 | 4.211 | 1.423 | 0.514 | 2.718 | 0.413 | 0.654 | 0.134 | 0.075 | 0.134 | 0.116 | 0.083 | 0.136 | 0.14 | 0.04 | 0.005 | 0.031 | 0.03 | 0.023 | 0.022 | 0.302 | 0.199 | 0.046 | 0.014 | 0.043 | 0.022 | 0.016 | 0.03 | 0.013 | 0.015 | 0.004 | 0.024 |
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 |
Common Stock
| 312.82 | 310.277 | 310.277 | 310.277 | 310.365 | 310.365 | 306.328 | 306.328 | 306.328 | 295.464 | 295.464 | 295.168 | 294.875 | 294.727 | 294.71 | 155.582 | 144.441 | 144.34 | 129.413 | 129.297 | 128.042 | 127.981 | 121.988 | 121.705 | 116.516 | 116.424 | 105.87 | 105.478 | 101.743 | 101.073 | 67.553 | 66.778 | 44.489 | 32.87 | 32.547 | 32.546 | 12.705 | 12.704 | 12.688 | 5.503 | 5.503 | 5.503 | 4.934 | 2.769 | 2.769 | 2.769 | 2.769 | 2.769 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -153.482 | -149.988 | -149.054 | -144.447 | -137.796 | -134.502 | -131.841 | -128.97 | -116.69 | -111.113 | -156.749 | -156.451 | -148.944 | -144.884 | -139.959 | -111.551 | -107.735 | -105.16 | -102.604 | -99.56 | -95.642 | -90.597 | -88.671 | -86.32 | -78.832 | -74.46 | -12.073 | -11.1 | -12.941 | -12.556 | -11.743 | -9.48 | -9.625 | -8.604 | -7.488 | -6.302 | -5.628 | -5.06 | -4.624 | -4.089 | -3.705 | -3.024 | -2.235 | -1.835 | -1.625 | -1.382 | -1.334 | -1.28 | -1.206 | -1.158 | -1.119 | -0.362 | -0.32 | -0.248 | -0.202 | -0.178 | -0.146 | -0.112 | -0.097 | -0.081 | -0.072 | -0.006 | 0 |
Accumulated Other Comprehensive Income/Loss
| 22.465 | 22.067 | 21.651 | -0.006 | -0.007 | -0.004 | -0.003 | -0.002 | 19.767 | 19.139 | 18.64 | 13.212 | 13.041 | 12.433 | 11.521 | 0.207 | 0.226 | 0.407 | 0.022 | 0.104 | 0.057 | 0.151 | 0.225 | 0.04 | 0.097 | 0.006 | -0.256 | -0.255 | -0.088 | 0.022 | 0.029 | -0.003 | 0.001 | 4.376 | 4.358 | 0.759 | 0.522 | 0.643 | 0 | 0 | 0.523 | 0.328 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.002 | -0.019 | -0.018 | 0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 21.426 | 21.235 | 20.995 | 20.309 | 20.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.728 | 10.589 | 10.417 | 9.992 | 9.467 | 8.587 | 6.72 | 6.937 | 6.831 | 6.438 | 6.101 | 6.046 | 6.057 | 6.908 | 6.673 | 6.108 | 5.69 | 5.891 | 0 | 0 | 3.312 | 0.785 | 0.116 | 0.719 | 0.643 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.766 | 2.786 | 2.789 | 2.789 | 2.713 | 2.72 | 0.637 | 0.626 | 0.626 | 0.637 | 0.634 | 0.22 | 0.22 | 0.2 | 0.1 |
Total Shareholders Equity
| 181.803 | 182.356 | 182.874 | 187.25 | 193.797 | 196.854 | 194.793 | 197.451 | 209.405 | 203.49 | 157.355 | 151.929 | 158.972 | 162.276 | 166.272 | 52.966 | 47.521 | 50.004 | 36.823 | 39.308 | 41.044 | 44.255 | 40.479 | 42.256 | 44.219 | 48.071 | 99.587 | 100.18 | 95.621 | 95.212 | 61.948 | 62.985 | 40.755 | 28.642 | 29.417 | 30.315 | 8.385 | 8.403 | 8.783 | 2.058 | 2.321 | 2.808 | 2.719 | 0.953 | 1.163 | 1.406 | 1.454 | 1.509 | 1.565 | 1.611 | 1.651 | 2.455 | 2.392 | 2.473 | 0.435 | 0.449 | 0.481 | 0.525 | 0.537 | 0.139 | 0.148 | 0.194 | 0.1 |
Total Equity
| 181.803 | 182.356 | 182.874 | 187.25 | 193.797 | 196.854 | 194.793 | 197.451 | 209.405 | 203.49 | 157.355 | 151.929 | 158.972 | 162.276 | 166.272 | 52.966 | 47.521 | 50.004 | 36.823 | 39.308 | 41.044 | 44.255 | 40.479 | 42.256 | 44.219 | 48.071 | 99.587 | 100.18 | 95.621 | 95.212 | 61.948 | 62.985 | 40.755 | 28.642 | 29.417 | 30.315 | 8.385 | 8.403 | 8.783 | 2.058 | 2.321 | 2.808 | 2.719 | 0.953 | 1.163 | 1.406 | 1.454 | 1.509 | 1.565 | 1.611 | 1.651 | 2.455 | 2.392 | 2.473 | 0.435 | 0.449 | 0.481 | 0.525 | 0.537 | 0.139 | 0.148 | 0.194 | 0.1 |
Total Liabilities & Shareholders Equity
| 189.249 | 188.023 | 189.175 | 195.536 | 202.763 | 206.412 | 200.599 | 203.28 | 216.981 | 211.761 | 167.018 | 167.217 | 170.814 | 175.762 | 182.05 | 57.437 | 54.249 | 55.953 | 42.962 | 45.998 | 44.357 | 47.427 | 43.523 | 47.127 | 47.272 | 51.921 | 102.487 | 111.651 | 104.255 | 104.224 | 64.512 | 66.423 | 44.966 | 30.065 | 29.931 | 33.033 | 8.797 | 9.057 | 8.917 | 2.133 | 2.455 | 2.924 | 2.801 | 1.089 | 1.303 | 1.447 | 1.459 | 1.54 | 1.595 | 1.635 | 1.673 | 2.757 | 2.591 | 2.519 | 0.449 | 0.491 | 0.503 | 0.541 | 0.567 | 0.153 | 0.163 | 0.198 | 0.124 |