
Laurion Mineral Exploration Inc.
TSXV:LME.V
0.4 (CAD) • At close March 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2024 Q4 | 2024 Q3 | 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 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 6.053 | 6.237 | 8.836 | 8.673 | 9.045 | 6.96 | 7.334 | 7.439 | 7.474 | 7.56 | 7.911 | 7.799 | 6.858 | 6.24 | 5.248 | 1.291 | 1.547 | 1.432 | 0.758 | 0.825 | 0.673 | 0.382 | 0.832 | 0.009 | 0.065 | 0.395 | 0.069 | 0.186 | 0.018 | 0.039 | 0.012 | 0.016 | 0.021 | 0.011 | 0.025 | 0.077 | 0.105 | 0.139 | 0.194 | 0.109 | 0.048 | 0.161 | 0.27 | 0.317 | 0.391 | 0.476 | 0.152 | 0.353 | 0.562 | 0.431 | 0.508 | 0.885 | 0.528 | 0.831 | 0.684 | 0.325 | 0.293 | 0.344 | 0.607 | 0.935 | 0.162 | 0.281 | 0.239 | 0.333 | 0.389 | 0.652 | 1.019 | 1.907 | 2.768 | 0.089 | 0.207 | 0.3 | 0.443 | 0.95 | 0.889 | 0.962 | 1.073 | 0.168 | 0.076 | 0.204 | 0.122 | 0.291 | 0.384 | 0.591 | 0.736 | 0.018 | 0 | 0 | -0.806 | 0.021 | 0.288 | 0 | -0.415 | -0.047 | -0.268 | -0.199 | -0.047 | 0.008 | 0.025 | 0.061 | 0.075 | 0.088 | 0.105 | 0.138 | 0.121 | 0.175 | 0.261 | 0.379 |
Short Term Investments
| 0.029 | 0 | 0 | 0.029 | 0 | 0 | 0.013 | 0 | 0 | 0.044 | 0.045 | 0.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.003 | 0.005 | 0.013 | 0.019 | 0.019 | 0.014 | 0.023 | 0.014 | 0.036 | 0.099 | 0.134 | 0.116 | 0.181 | 0.331 | 0.382 | 0.571 | 0 | 2.497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 6.082 | 6.237 | 8.836 | 8.702 | 9.045 | 6.96 | 7.347 | 7.439 | 7.474 | 7.604 | 7.956 | 7.892 | 6.858 | 6.24 | 5.248 | 1.291 | 1.547 | 1.432 | 0.758 | 0.825 | 0.673 | 0.382 | 0.832 | 0.009 | 0.065 | 0.395 | 0.069 | 0.186 | 0.018 | 0.039 | 0.012 | 0.016 | 0.021 | 0.011 | 0.025 | 0.077 | 0.105 | 0.139 | 0.194 | 0.111 | 0.053 | 0.174 | 0.288 | 0.335 | 0.405 | 0.499 | 0.166 | 0.389 | 0.661 | 0.565 | 0.624 | 1.067 | 0.859 | 1.212 | 1.254 | 0.325 | 2.79 | 0.344 | 0.607 | 0.935 | 0.162 | 0.281 | 0.239 | 0.333 | 0.389 | 0.652 | 1.019 | 1.907 | 2.768 | 0.089 | 0.207 | 0.3 | 0.443 | 0.95 | 0.889 | 0.962 | 1.073 | 0.168 | 0.076 | 0.204 | 0.122 | 0.291 | 0.384 | 0.591 | 0.736 | 0.018 | 0 | 0 | -0.806 | 0.021 | 0.288 | 0.018 | -0.415 | -0.047 | -0.268 | -0.199 | -0.047 | 0.008 | 0.025 | 0.061 | 0.075 | 0.088 | 0.105 | 0.138 | 0.121 | 0.175 | 0.261 | 0.379 |
Net Receivables
| 0.262 | 0.319 | 0.352 | 0.183 | 0.262 | 0.105 | 0.124 | 0.084 | 0.064 | 0.131 | 0.194 | 0.228 | 0.051 | 0.12 | 0.203 | 0.112 | 0 | 0.048 | 0.098 | 0.036 | 0.049 | 0 | 0 | 0.013 | 0 | 0 | 0.061 | 0.01 | 0 | 0.002 | 0.001 | 0.006 | 0.012 | 0.005 | 0 | 0 | 0 | 0.021 | 0.108 | 0 | 0.013 | 0.023 | 0.019 | 0.075 | 0.28 | 0.425 | 0.027 | 0.023 | 0.024 | 0.056 | 0.042 | 0.065 | 0.164 | 0.346 | 0.18 | 0.171 | 0.391 | 0.441 | 0.353 | 0.01 | 0.013 | 0 | 0.007 | 0.004 | 0.069 | 0.059 | 0.118 | 0.152 | 0.07 | 0.07 | 0.01 | 0 | 0.01 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.034 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0.013 | 0.013 | 0.053 | 0.084 | 0.024 | 0.022 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0.786 | 1.095 | 1.401 | 1.633 | 0 | 0.581 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.298 | 1.349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 3.845 | 2.304 | 0.053 | 0.113 | 0.052 | 1.099 | 0.044 | 0.065 | 0.038 | 2.025 | 0.581 | 2.06 | 3.012 | 0.517 | 1.492 | 2.53 | 1.345 | 1.059 | 0.335 | 1.298 | 1.349 | 1.185 | 0.026 | 0.034 | 0.222 | 0.068 | 0.022 | 0.016 | 0 | 0.003 | 0.007 | 0.01 | 0.003 | 0.014 | 0.007 | 0.01 | 0 | 0.006 | 0.012 | 0.011 | 0.001 | 0.005 | 0.009 | 0.01 | 0.012 | 0.009 | 0.013 | 0.011 | 0.019 | 0.021 | 0.019 | 0.026 | 0.205 | 0 | 0 | 0 | 0.04 | 0.007 | 0.025 | 0.02 | 0.01 | 0.018 | 0.012 | 0.009 | 0.011 | 0.007 | 0.012 | 0.036 | 0.016 | 0.011 | 0.021 | 0.01 | 0.019 | 0.005 | 0.005 | 0.008 | 0.011 | 0.047 | 0.051 | 0.053 | 0.056 | 0.048 | 0.051 | 0.055 | 0.057 | 0.045 | 0.045 | 0.048 | 0.05 | 0.111 | 0.029 | 0 | 0.018 | 0 | 0.017 | 0.017 | 0.017 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 |
Total Current Assets
| 10.189 | 8.86 | 9.241 | 8.998 | 9.359 | 8.164 | 8.61 | 8.99 | 9.209 | 9.76 | 8.731 | 10.179 | 9.92 | 6.878 | 6.942 | 3.933 | 2.893 | 2.539 | 1.191 | 2.158 | 2.071 | 1.567 | 0.9 | 0.056 | 0.287 | 0.521 | 0.152 | 0.213 | 0.021 | 0.044 | 0.02 | 0.033 | 0.036 | 0.03 | 0.034 | 0.09 | 0.107 | 0.166 | 0.314 | 0.131 | 0.067 | 0.202 | 0.316 | 0.421 | 0.698 | 0.933 | 0.206 | 0.423 | 0.704 | 0.642 | 0.685 | 1.157 | 1.227 | 1.558 | 1.435 | 0.496 | 3.221 | 0.791 | 0.985 | 0.965 | 0.185 | 0.299 | 0.258 | 0.347 | 0.469 | 0.718 | 1.149 | 2.095 | 2.854 | 0.171 | 0.237 | 0.31 | 0.472 | 1.155 | 1.093 | 1.17 | 1.284 | 0.215 | 0.127 | 0.257 | 0.178 | 0.339 | 0.435 | 0.646 | 0.793 | 0.063 | 0.045 | 0.081 | 0.084 | 0.132 | 0.317 | 0.018 | 0.018 | -0.047 | 0.017 | 0.017 | 0.017 | 0.023 | 0.04 | 0.076 | 0.09 | 0.116 | 0.134 | 0.166 | 0.189 | 0.275 | 0.3 | 0.417 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0.003 | 0.003 | 0.004 | 0.004 | 3.6 | 3.56 | 3.483 | 3.467 | 3.42 | 4.06 | 3.992 | 3.821 | 3.759 | 4.412 | 4.352 | 4.287 | 4.587 | 4.653 | 4.072 | 3.864 | 4.754 | 0.003 | 4.08 | 0.238 | 0.397 | 0.47 | 0.367 | 0.43 | 0.431 | 0.432 | 0.433 | 0.434 | 0.683 | 0.684 | 0.65 | 0.65 | 2.082 | 0.338 | 0.321 | 0.323 | 0.324 | 1.363 | 1.275 | 1.277 | 0.259 | 0.26 | 0.162 | 0.164 | 0.166 | 0.173 | 0.175 | 0.177 | 0.231 | 0.238 | 0.3 | 0.312 | 0.462 | 0.114 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.471 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.471 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.408 | 0 | 3.27 | 4.209 | 3.16 | 0 | 0 | 0.045 | 0.033 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current 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 | -0.001 | 0 | 4.564 | 0 | 3.619 | 2.726 | 2.373 | 2.752 | 2.795 | 2.766 | 2.744 | 2.733 | 2.722 | 3.432 | 3.162 | 2.446 | 1.968 | 0.17 | 0.18 | 1.815 | 1.734 | 1.436 | 0.264 | 0.264 | 0.264 | 3.463 | 3.481 | 3.473 | 3.614 | 3.618 | 3.628 | 3.625 | 3.659 | 3.73 | 3.657 | 3.657 | 3.678 | 3.393 | 3.396 | 3.337 | 3.337 | 3.268 | 3.389 | 3.332 | 3.268 | 3.405 | 3.405 | 3.405 | 3.405 | 3.405 | 3.405 | 3.405 | 3.405 | 3.405 | 3.405 | 3.405 |
Total Non-Current 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 | 0.002 | 0.002 | 0.002 | 0.002 | 0.003 | 0.003 | 0.004 | 0.004 | 3.6 | 3.56 | 3.483 | 3.467 | 3.42 | 4.06 | 3.992 | 3.821 | 3.759 | 4.412 | 4.352 | 4.287 | 4.587 | 4.653 | 4.072 | 3.864 | 4.755 | 4.567 | 5.488 | 3.858 | 6.393 | 7.052 | 6.279 | 3.225 | 3.197 | 3.221 | 3.198 | 3.189 | 4.115 | 3.846 | 3.096 | 2.618 | 2.252 | 1.989 | 2.136 | 2.058 | 1.76 | 1.627 | 1.539 | 1.541 | 3.721 | 3.741 | 3.635 | 3.778 | 3.783 | 3.8 | 3.8 | 3.836 | 3.961 | 3.895 | 3.957 | 3.991 | 3.855 | 3.51 | 3.399 | 3.399 | 3.33 | 3.451 | 3.394 | 3.33 | 3.406 | 3.406 | 3.406 | 3.406 | 3.406 | 3.406 | 3.406 | 3.406 | 3.406 | 3.406 | 3.406 |
Total Assets
| 10.189 | 8.86 | 9.241 | 8.998 | 9.359 | 8.164 | 8.61 | 8.99 | 9.209 | 9.76 | 8.731 | 10.179 | 9.92 | 6.878 | 6.942 | 3.933 | 2.893 | 2.539 | 1.191 | 2.158 | 2.071 | 1.567 | 0.9 | 0.056 | 0.287 | 0.521 | 0.152 | 0.213 | 0.021 | 0.046 | 0.022 | 0.035 | 0.039 | 0.033 | 0.038 | 0.094 | 0.111 | 3.766 | 3.874 | 3.614 | 3.534 | 3.622 | 4.376 | 4.413 | 4.518 | 4.691 | 4.618 | 4.776 | 4.991 | 5.229 | 5.338 | 5.229 | 5.091 | 6.313 | 6.002 | 5.985 | 7.079 | 7.184 | 8.037 | 7.245 | 3.41 | 3.496 | 3.479 | 3.545 | 3.658 | 4.833 | 4.995 | 5.191 | 5.472 | 2.423 | 2.226 | 2.446 | 2.529 | 2.915 | 2.72 | 2.709 | 2.825 | 3.936 | 3.868 | 3.892 | 3.956 | 4.123 | 4.235 | 4.446 | 4.63 | 4.024 | 3.94 | 4.038 | 4.075 | 3.987 | 3.827 | 3.417 | 3.417 | 3.33 | 3.468 | 3.411 | 3.347 | 3.429 | 3.445 | 3.482 | 3.496 | 3.522 | 3.539 | 3.572 | 3.595 | 3.68 | 3.706 | 3.823 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.241 | 0 | 0 | 0 | 0.189 | 0 | 0 | 0.325 | 0.164 | 0.287 | 0.383 | 0.244 | 0.128 | 0.129 | 0.091 | 0.098 | 0.1 | 0.282 | 0.081 | 0.121 | 0.111 | 0.146 | 0.091 | 0.127 | 0.172 | 0.126 | 0.075 | 0.14 | 0.133 | 0.132 | 0.315 | 0.307 | 0.263 | 0.272 | 0.278 | 0.206 | 0.245 | 0.703 | 0.445 | 0.616 | 0.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.489 | 0.39 | 0.49 | 0.55 | 0.536 | 0.419 | 0.401 | 0.446 | 0.666 | 0.312 | 0.297 | 0.359 | 0.299 | 0.376 | 0.386 | 0.625 | 0.601 | 0.642 | 0.644 | 0.698 | 1.565 | 1.326 | 1.13 | 1.006 | 2.436 | 2.442 | 2.442 | 0.273 | 0.339 | 0.356 | 0.288 | 0.288 | 0.259 | 0.259 | 0.275 | 0.275 | 0.237 | 0.231 | 0.233 | 0.229 | 0 | 0 | 0.015 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.079 | 0.078 | 0.077 | 0.152 | 0.152 | 0.152 | 0.152 | 0.73 | 0.535 | 0.535 | 1.619 | 0.584 | 0 | 0 | 0.831 | 0.094 | 0.535 | 0.397 | 0.094 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.623 | 0.433 | 0.311 | 0.478 | 0.487 | 0.212 | 0.228 | 0.204 | 0.108 | 0.217 | 0.034 | 0.33 | 0.199 | 0.484 | 0.538 | 0.215 | 0.082 | 0.17 | 0.208 | 0.178 | 0 | 0.266 | 0.389 | 0 | 0.176 | 0.192 | 0.213 | 0.692 | 0.727 | 0.673 | 0.618 | 0.565 | 0.497 | 0.357 | 0.312 | 0.312 | 0.312 | 1.174 | 1.096 | 1.269 | 0.96 | 0.908 | 0.847 | 0.833 | 0.778 | 0.742 | 0.563 | 0.532 | 0.509 | 0.492 | 0.499 | 0.477 | 0.476 | 0.2 | 0 | 0 | 0.461 | 0.558 | 0.479 | 0.501 | 0.58 | 0.457 | 0.466 | 0.489 | 0.499 | 0 | 0 | 0 | 0 | 0 | 0.093 | 0.093 | 0.093 | 0.093 | 0.093 | 0.093 | 0.185 | 0.185 | 0.185 | 0.185 | 0.185 | 0.185 | 0.185 | 0.185 | 0.185 | 0 | 0.185 | 0.273 | -0.806 | 0 | 0.554 | 0.506 | -0.415 | -0.047 | -0.268 | -0.199 | -0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 0.623 | 0.433 | 0.471 | 0.478 | 0.487 | 0.212 | 0.228 | 0.204 | 0.108 | 0.217 | 0.034 | 0.33 | 0.199 | 0.484 | 0.538 | 0.215 | 0.323 | 0.17 | 0.208 | 0.178 | 0.189 | 0.266 | 0.413 | 0.349 | 0.364 | 0.502 | 0.62 | 0.961 | 0.879 | 0.826 | 0.733 | 0.671 | 0.596 | 0.639 | 0.393 | 0.434 | 0.423 | 1.32 | 1.187 | 1.396 | 1.132 | 1.034 | 0.922 | 0.973 | 0.91 | 0.873 | 0.877 | 0.839 | 0.772 | 0.763 | 0.777 | 0.683 | 0.721 | 0.903 | 0.445 | 0.616 | 0.639 | 0.558 | 0.479 | 0.501 | 0.58 | 0.457 | 0.466 | 0.489 | 0.499 | 0.489 | 0.39 | 0.49 | 0.55 | 0.536 | 0.511 | 0.493 | 0.538 | 0.758 | 0.404 | 0.39 | 0.543 | 0.484 | 0.64 | 0.649 | 0.886 | 0.938 | 0.979 | 0.98 | 1.035 | 2.295 | 2.046 | 1.938 | 1.819 | 3.02 | 2.996 | 2.948 | 0.689 | 0.386 | 0.623 | 0.487 | 0.335 | 0.259 | 0.259 | 0.275 | 0.275 | 0.237 | 0.231 | 0.233 | 0.229 | 0 | 0 | 0.015 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| 0.623 | 0.433 | 0.471 | 0.478 | 0.487 | 0.212 | 0.228 | 0.204 | 0.108 | 0.217 | 0.034 | 0.33 | 0.199 | 0.484 | 0.538 | 0.215 | 0.323 | 0.17 | 0.208 | 0.178 | 0.189 | 0.266 | 0.413 | 0.349 | 0.364 | 0.502 | 0.62 | 0.96 | 0.879 | 0.826 | 0.733 | 0.671 | 0.596 | 0.639 | 0.393 | 0.434 | 0.423 | 1.32 | 1.187 | 1.396 | 1.132 | 1.034 | 0.922 | 0.973 | 0.91 | 0.873 | 0.877 | 0.839 | 0.772 | 0.763 | 0.777 | 0.683 | 0.721 | 0.903 | 0.445 | 0.616 | 0.639 | 0.558 | 0.479 | 0.501 | 0.58 | 0.457 | 0.466 | 0.489 | 0.499 | 0.489 | 0.39 | 0.49 | 0.55 | 0.536 | 0.511 | 0.493 | 0.538 | 0.758 | 0.404 | 0.39 | 0.543 | 0.484 | 0.64 | 0.649 | 0.886 | 0.938 | 0.979 | 0.98 | 1.035 | 2.295 | 2.046 | 1.938 | 1.819 | 3.02 | 2.996 | 2.948 | 0.689 | 0.386 | 0.623 | 0.487 | 0.335 | 0.259 | 0.259 | 0.275 | 0.275 | 0.237 | 0.231 | 0.233 | 0.229 | 0 | 0 | 0.015 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 45.309 | 43.221 | 43.061 | 41.639 | 41.639 | 39.114 | 38.707 | 38.654 | 38.603 | 37.951 | 36.129 | 35.468 | 34.167 | 30.527 | 28.877 | 23.292 | 21.876 | 20.828 | 17.73 | 17.615 | 16.928 | 15.875 | 15.199 | 14.677 | 14.66 | 15.049 | 14.816 | 13.922 | 13.891 | 13.891 | 13.891 | 13.891 | 13.891 | 13.788 | 13.788 | 13.788 | 13.788 | 13.788 | 13.788 | 13.788 | 13.788 | 13.788 | 13.827 | 13.827 | 13.827 | 13.827 | 13.751 | 13.751 | 13.751 | 0 | 0 | 0 | 13.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.57 | 11.57 | 11.57 | 0 | 11.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -42.545 | -41.585 | -41.13 | -39.978 | -39.629 | -38.006 | -37.386 | -36.934 | -36.542 | -35.817 | -34.708 | -33.026 | -31.889 | -31.382 | -30.121 | -28.605 | -28.152 | -27.198 | -26.473 | -25.278 | -24.845 | -24.123 | -23.178 | -22.836 | -22.59 | -22.672 | -22.03 | -21.255 | -21.155 | -21.076 | -21.006 | -20.927 | -20.848 | -20.775 | -20.524 | -20.507 | -20.478 | -17.716 | -17.473 | -17.938 | -17.751 | -17.555 | -16.687 | -16.695 | -16.52 | -16.288 | -16.165 | -15.955 | -15.659 | -15.368 | -15.246 | -14.982 | -14.772 | -11.634 | 0 | -12.653 | -11.501 | -10.692 | -9.759 | -10.479 | -14.388 | -13.742 | -13.768 | -13.725 | -13.623 | -12.202 | -11.941 | -11.824 | -12.425 | -12.011 | -11.942 | -11.678 | -11.617 | -11.348 | -11.188 | -11.151 | -11.393 | -10.842 | -10.785 | -10.696 | -10.601 | -10.54 | -10.468 | -10.141 | -9.996 | -10.011 | -9.846 | -9.64 | -9.485 | -10.651 | -10.787 | -10.696 | -8.437 | -8.221 | -8.32 | -8.241 | -8.153 | -7.997 | -7.978 | -7.958 | -7.943 | -7.88 | -7.856 | -7.826 | -7.799 | -7.484 | -7.459 | -7.357 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 2.432 | 2.432 | 2.432 | 2.432 | 2.543 | 2.543 | 2.543 | 2.931 | 2.82 | 2.93 | 3.012 | 2.85 | 3.324 | 4.718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.146 | 4.124 | 7.641 | 6.745 | 6.586 | 6.405 | 6.404 | 6.403 | 6.399 | 6.399 | 6.381 | 6.38 | 6.379 | 6.378 | 6.375 | 6.372 | 3.957 | 3.954 | 3.944 | 3.902 | 3.895 | 3.889 | 6.279 | 6.155 | 6.141 | 6.127 | 6.083 | 6.064 | 0 | 5.9 | 0 | 0 | 5.541 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.947 | 0.947 | 0.947 | 0.947 | 0.695 | 0.678 | 0.678 | 0.678 | 0.787 | 0.787 | 0.787 | 0.787 | 1.24 | 1.16 | 1.16 | 0.892 | 1.217 | 1.156 | 1.113 | 1.851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 6.801 | 6.791 | 4.407 | 4.427 | 4.429 | 4.412 | 4.518 | 4.523 | 4.498 | 4.478 | 4.456 | 4.478 | 4.432 | 4.399 | 4.324 | 4.313 | 4.215 | 4.247 | 4.32 | 4.199 | 4.145 | 9.549 | 8.465 | 3.72 | 4.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 2.412 | 5.877 | 0 | 2.412 | 2.412 | 0 | 0 | 0 | 0 | 2.31 | 13.751 | 13.743 | 19.528 | 0 | 17.043 | 5.557 | 12.481 | 17.979 | 17.318 | 17.317 | 17.223 | 17.219 | 5.211 | 5.211 | 16.781 | 5.211 | 15.599 | 15.599 | 15.577 | 16.401 | 13.203 | 12.979 | 12.953 | 12.93 | 12.718 | 12.718 | 12.683 | 12.887 | 13.054 | 12.854 | 12.779 | 12.779 | 12.508 | 12.568 | 12.494 | 11.74 | 11.74 | 11.74 | 11.74 | 11.74 | 11.618 | 11.618 | 11.165 | 11.165 | 11.165 | 11.165 | 11.165 | 11.165 | 11.165 | 11.165 | 11.165 | 11.165 | 11.165 | 11.165 | 11.165 | 11.165 | 11.165 | 11.165 | 11.165 |
Total Shareholders Equity
| 9.565 | 8.427 | 8.77 | 8.52 | 8.872 | 7.952 | 8.382 | 8.786 | 9.101 | 9.544 | 8.697 | 9.849 | 9.721 | 6.394 | 6.404 | 3.718 | 2.57 | 2.369 | 0.983 | 1.981 | 1.882 | 1.301 | 0.487 | -0.293 | -0.077 | 0.018 | -0.468 | -0.748 | -0.858 | -0.78 | -0.711 | -0.636 | -0.558 | -0.606 | -0.356 | -0.34 | -0.312 | 2.447 | 2.687 | 2.219 | 2.402 | 2.588 | 3.454 | 3.44 | 3.608 | 3.818 | 3.741 | 3.937 | 4.219 | 4.466 | 4.561 | 4.546 | 4.37 | 5.409 | 5.557 | 5.369 | 6.44 | 6.626 | 7.558 | 6.744 | 2.83 | 3.039 | 3.013 | 3.056 | 3.158 | 4.344 | 4.605 | 4.701 | 4.923 | 1.887 | 1.715 | 1.953 | 1.991 | 2.157 | 2.316 | 2.319 | 2.281 | 3.452 | 3.228 | 3.242 | 3.07 | 3.185 | 3.256 | 3.466 | 3.595 | 1.729 | 1.895 | 2.101 | 2.255 | 0.967 | 0.831 | 0.468 | 2.728 | 2.943 | 2.845 | 2.924 | 3.012 | 3.17 | 3.186 | 3.207 | 3.221 | 3.284 | 3.309 | 3.339 | 3.366 | 3.68 | 3.706 | 3.807 |
Total Equity
| 9.565 | 8.427 | 8.77 | 8.52 | 8.872 | 7.952 | 8.382 | 8.786 | 9.101 | 9.544 | 8.697 | 9.849 | 9.721 | 6.394 | 6.404 | 3.718 | 2.57 | 2.369 | 0.983 | 1.981 | 1.882 | 1.301 | 0.487 | -0.293 | -0.077 | 0.018 | -0.468 | -0.748 | -0.858 | -0.78 | -0.711 | -0.636 | -0.558 | -0.606 | -0.356 | -0.34 | -0.312 | 2.447 | 2.687 | 2.219 | 2.402 | 2.588 | 3.454 | 3.44 | 3.608 | 3.818 | 3.741 | 3.937 | 4.219 | 4.466 | 4.561 | 4.546 | 4.37 | 5.409 | 5.557 | 5.369 | 6.44 | 6.626 | 7.558 | 6.744 | 2.83 | 3.039 | 3.013 | 3.056 | 3.158 | 4.344 | 4.605 | 4.701 | 4.923 | 1.887 | 1.715 | 1.953 | 1.991 | 2.157 | 2.316 | 2.319 | 2.281 | 3.452 | 3.228 | 3.242 | 3.07 | 3.185 | 3.256 | 3.466 | 3.595 | 1.729 | 1.895 | 2.101 | 2.255 | 0.967 | 0.831 | 0.468 | 2.728 | 2.943 | 2.845 | 2.924 | 3.012 | 3.17 | 3.186 | 3.207 | 3.221 | 3.284 | 3.309 | 3.339 | 3.366 | 3.68 | 3.706 | 3.807 |
Total Liabilities & Shareholders Equity
| 10.189 | 8.86 | 9.241 | 8.998 | 9.359 | 8.164 | 8.61 | 8.99 | 9.209 | 9.76 | 8.731 | 10.179 | 9.92 | 6.878 | 6.942 | 3.933 | 2.893 | 2.539 | 1.191 | 2.158 | 2.071 | 1.567 | 0.9 | 0.056 | 0.287 | 0.521 | 0.152 | 0.213 | 0.021 | 0.046 | 0.022 | 0.035 | 0.039 | 0.033 | 0.038 | 0.094 | 0.111 | 3.766 | 3.874 | 3.614 | 3.534 | 3.622 | 4.376 | 4.413 | 4.518 | 4.691 | 4.618 | 4.776 | 4.991 | 5.229 | 5.338 | 5.229 | 5.091 | 6.313 | 6.002 | 5.985 | 7.079 | 7.184 | 8.037 | 7.245 | 3.41 | 3.496 | 3.479 | 3.545 | 3.658 | 4.833 | 4.995 | 5.191 | 5.472 | 2.423 | 2.226 | 2.446 | 2.529 | 2.915 | 2.72 | 2.709 | 2.825 | 3.936 | 3.868 | 3.892 | 3.956 | 4.123 | 4.235 | 4.446 | 4.63 | 4.024 | 3.94 | 4.038 | 4.075 | 3.987 | 3.827 | 3.417 | 3.417 | 3.33 | 3.468 | 3.411 | 3.347 | 3.429 | 3.445 | 3.482 | 3.496 | 3.522 | 3.539 | 3.572 | 3.595 | 3.68 | 3.706 | 3.823 |