
Minera Alamos Inc.
OTC:MAIFF
0.221 (USD) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 11.76 | 5.967 | 8.608 | 11.876 | 13.786 | 6.573 | 8.274 | 10.2 | 13.185 | 14.725 | 9.032 | 6.107 | 7.043 | 12.369 | 16.246 | 16.881 | 19.911 | 23.297 | 11.183 | 7.376 | 1.762 | 3.534 | 4.57 | 5.036 | 1.181 | 1.108 | 3.18 | 2.457 | 3.892 | 6.7 | 7.636 | 0.484 | 0.607 | 1.211 | 1.738 | 0.636 | 0.847 | 1.188 | 1.451 | 0.011 | 0.059 | 0.22 | 0.256 | 0.361 | 0.698 | 0.012 | 0.028 | 0.274 | 0.078 | 0.145 | 0.169 | 0.1 | 0.653 | 1.404 | 0.679 | 0.788 | 1.094 | 0.075 | 0.242 | 0.587 | 0.208 | 0.023 | 0.14 | 0.06 | 0.307 | 0.627 | 1.66 | 3.112 | 2.765 | 4.479 | 6.336 | 3.316 | 3.938 | 4.745 | 5.904 | 0.709 | 1.056 | 0.012 | 0.143 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.071 | 2.336 | 2.342 | 2.549 | 4.5 | 3.533 | 3.762 | 4.017 | 2.582 | 3.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.03 | 0.03 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.011 | 0.014 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 11.76 | 5.967 | 8.608 | 11.876 | 13.786 | 6.573 | 8.274 | 10.2 | 13.185 | 14.725 | 9.032 | 8.178 | 9.379 | 14.711 | 18.795 | 21.38 | 23.444 | 27.059 | 15.2 | 9.959 | 4.959 | 3.534 | 4.57 | 5.036 | 1.181 | 1.108 | 3.18 | 2.457 | 3.892 | 6.7 | 7.636 | 0.514 | 0.637 | 1.241 | 1.768 | 0.646 | 0.857 | 1.198 | 1.461 | 0.011 | 0.059 | 0.22 | 0.256 | 0.361 | 0.698 | 0.012 | 0.028 | 0.274 | 0.078 | 0.145 | 0.172 | 0.111 | 0.667 | 1.439 | 0.679 | 0.788 | 1.094 | 0.075 | 0.242 | 0.587 | 0.208 | 0.053 | 0.14 | 0.06 | 0.307 | 0.627 | 1.66 | 3.112 | 2.765 | 4.479 | 6.336 | 3.316 | 3.938 | 4.745 | 5.904 | 0.709 | 1.056 | 0.012 | 0.143 |
Net Receivables
| 1.825 | 1.217 | 0.371 | 0.714 | 0.4 | 0.388 | 0.507 | 0.451 | 0.424 | 1.121 | 1.274 | 1.194 | 1.041 | 1.122 | 0.926 | 0.148 | 0.27 | 0.305 | 0.254 | 0.18 | 0.118 | 0.143 | 0.238 | 0.239 | 0.367 | 0.051 | 0.006 | 0.005 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.026 | 0.033 | 0.045 | 0.317 | 0.232 | 0.189 | 0.166 | 0.132 | 0.097 | 0.073 | 0.074 | 0.035 | 0.03 | 0.05 | 0.064 | 0.081 | 0.151 | 0.284 | 0.657 | 0.478 | 0.627 | 0.648 | 0.692 | 0.417 | 0.344 | 0.201 | 0.113 | 0.068 | 0.053 | 0 | 0 |
Inventory
| 10.306 | 8.921 | 6.473 | 6.728 | 7.52 | 7.692 | 7.276 | 7.831 | 9.147 | 8.182 | 9.453 | 8.418 | 6.635 | 0.031 | 0.974 | 0.031 | 0.159 | -0.424 | -0.345 | -0.283 | -0.326 | -1.282 | -1.332 | -1.23 | -1.415 | -1.024 | -0.994 | -0.421 | -0.33 | -0.274 | -0.198 | -0.142 | -0.264 | -0.247 | -0.364 | -0.066 | -0.062 | -0.076 | -0.092 | -0.018 | -0.018 | -0.047 | -0.036 | -0.014 | -0.037 | -0.011 | 0.011 | -0.026 | 0 | 0 | 0 | 1.631 | 0 | 0 | 0 | 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
| 2.763 | 2.961 | 3.472 | 4.09 | 6.293 | 9.061 | 8.837 | 5.577 | 4.855 | 2.513 | 2.047 | 1.683 | 1.258 | 1.031 | 1.293 | 0.319 | 0.267 | 0.656 | 0.169 | 0.467 | 0.268 | 1.2 | 1.17 | 1.082 | 1.228 | 1.155 | 1.08 | 0.514 | 0.406 | 0.365 | 0.277 | 0.047 | 0.33 | 0.043 | 0.042 | 0.013 | 0.016 | 0.005 | 0.007 | 0.02 | 0.015 | 0.014 | 0.015 | 0.054 | 0.022 | 0.031 | 0.03 | 0.021 | 0.013 | 0.019 | 0.015 | 1.645 | 1.644 | 0.299 | 0.007 | 0.007 | 0.012 | 0 | 0 | 0.005 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0 | 0.032 | 0.024 |
Total Current Assets
| 26.654 | 19.066 | 18.924 | 23.376 | 27.967 | 23.714 | 24.894 | 24.059 | 27.58 | 26.542 | 21.806 | 19.473 | 11.679 | 16.865 | 21.014 | 21.848 | 23.98 | 28.02 | 15.622 | 10.606 | 5.345 | 4.878 | 5.977 | 6.357 | 2.777 | 2.314 | 4.266 | 2.976 | 4.303 | 7.065 | 7.914 | 0.703 | 0.937 | 1.531 | 2.174 | 0.726 | 0.936 | 1.279 | 1.56 | 0.049 | 0.1 | 0.28 | 0.307 | 0.429 | 0.757 | 0.053 | 0.044 | 0.32 | 0.117 | 0.196 | 0.232 | 2.074 | 2.543 | 1.927 | 0.852 | 0.926 | 1.204 | 0.148 | 0.316 | 0.627 | 0.245 | 0.103 | 0.204 | 0.141 | 0.458 | 0.911 | 2.316 | 3.59 | 3.392 | 5.127 | 7.028 | 3.733 | 4.282 | 4.946 | 6.017 | 0.802 | 1.108 | 0.043 | 0.166 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 19.556 | 19.574 | 21.541 | 23.162 | 22.282 | 20.015 | 20.469 | 20.012 | 19.996 | 17.13 | 14.977 | 14.66 | 20.41 | 14.625 | 11.174 | 9.383 | 7.353 | 3.728 | 2.616 | 0.828 | 0.859 | 0.672 | 0.68 | 0.636 | 0.643 | 0.577 | 0.586 | 0.545 | 0.549 | 0.548 | 0.526 | 0.518 | 0.811 | 0.788 | 0.769 | 0.02 | 0.022 | 0.023 | 0.018 | 0.019 | 0.02 | 0.022 | 0.023 | 0.024 | 0.026 | 20.181 | 20.234 | 20.143 | 20.126 | 19.997 | 19.926 | 19.725 | 19.543 | 17.93 | 17.822 | 17.723 | 17.566 | 0.039 | 17.369 | 0.066 | 17.317 | 0.083 | 0.093 | 0.113 | 17.046 | 16.808 | 15.9 | 14.871 | 13.871 | 12.701 | 11.227 | 6.546 | 5.806 | 0.092 | 4.887 | 0.035 | 0.037 | 0.004 | 0.004 |
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 |
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 |
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 |
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 | 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 |
Other Non-Current Assets
| 1.221 | 1.251 | 1.428 | 1.428 | 1.371 | 1.269 | 3.674 | 6.416 | 5.707 | 6.27 | 5.198 | 4.442 | 4.327 | 3.501 | 2.963 | 2.473 | 2.026 | 1.484 | 1.206 | 1.076 | 1.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.26 | 0 | 17.283 | 0 | 17.188 | 17.152 | 17.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.177 | 0 | 0.746 | 0.605 | 0.118 | 0.081 |
Total Non-Current Assets
| 20.778 | 20.825 | 22.969 | 24.59 | 23.653 | 21.284 | 24.143 | 26.428 | 25.703 | 23.4 | 20.175 | 19.102 | 24.737 | 18.126 | 14.137 | 11.856 | 9.379 | 5.212 | 3.822 | 1.904 | 2 | 0.672 | 0.68 | 0.636 | 0.643 | 0.577 | 0.586 | 0.545 | 0.549 | 0.548 | 0.526 | 0.518 | 0.811 | 0.788 | 0.769 | 0.02 | 0.022 | 0.023 | 0.018 | 0.019 | 0.02 | 0.022 | 0.023 | 0.024 | 0.026 | 20.181 | 20.234 | 20.143 | 20.126 | 19.997 | 19.926 | 19.725 | 19.543 | 17.93 | 17.822 | 17.723 | 17.566 | 17.299 | 17.369 | 17.348 | 17.317 | 17.271 | 17.245 | 17.192 | 17.046 | 16.808 | 15.9 | 14.871 | 13.871 | 12.701 | 11.227 | 6.546 | 5.806 | 5.269 | 4.887 | 0.78 | 0.642 | 0.122 | 0.085 |
Total Assets
| 47.432 | 39.891 | 41.893 | 47.965 | 51.62 | 44.998 | 49.037 | 50.487 | 53.283 | 49.942 | 41.981 | 38.575 | 36.416 | 34.991 | 35.151 | 33.704 | 33.359 | 33.232 | 19.444 | 12.51 | 7.345 | 5.55 | 6.657 | 6.993 | 3.419 | 2.891 | 4.853 | 3.521 | 4.852 | 7.613 | 8.44 | 1.22 | 1.747 | 2.319 | 2.943 | 0.746 | 0.957 | 1.302 | 1.578 | 0.068 | 0.12 | 0.302 | 0.33 | 0.453 | 0.782 | 20.234 | 20.28 | 20.463 | 20.243 | 20.193 | 20.158 | 21.8 | 22.086 | 19.857 | 18.675 | 18.649 | 18.77 | 17.447 | 17.685 | 17.976 | 17.562 | 17.374 | 17.449 | 17.334 | 17.503 | 17.719 | 18.216 | 18.461 | 17.263 | 17.828 | 18.255 | 10.279 | 10.088 | 10.215 | 10.903 | 1.582 | 1.75 | 0.165 | 0.252 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 2.752 | 2.265 | 4.163 | 2.457 | 2.354 | 1.593 | 3.563 | 3.881 | 3.899 | 3.701 | 3.733 | 1.924 | 1.041 | 0.954 | 1.188 | 0.732 | 0.737 | 0.817 | 0.9 | 0.661 | 0.599 | 0.933 | 0.992 | 0.794 | 1.382 | 0.739 | 0.857 | 0.796 | 0.502 | 0.438 | 0.74 | 0.379 | 0.298 | 0.491 | 0.424 | 0.42 | 0.482 | 0.838 | 0.691 | 0.698 | 0.6 | 0.527 | 0.83 | 0.573 | 0.496 | 0.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.178 | 0.313 | 0.235 | 0.294 | 0.456 | 0.552 | 0.288 | 0.196 | 0.511 | 0.641 | 0.064 | 0.12 | 0.045 | 0.091 |
Short Term Debt
| 4.192 | 6.555 | 1.207 | 1.078 | 0.942 | 0.088 | 0.086 | 0.085 | 0.083 | 0.087 | 0.087 | 0.078 | 0.069 | 0.019 | 0.047 | 0.074 | 0.101 | 2.514 | 2.441 | 2.38 | 2.548 | 2.587 | 2.535 | 2.427 | 2.38 | 0 | 0 | 0 | 0.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.765 | 0.806 | 0.792 | 1.3 | 1.278 | 1.257 | 1.235 | 0.1 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 1.861 | 3.454 | 0 | 1.32 | 2.419 | 1.393 | 1.763 | 2.461 | 5.514 | -4.19 | -4.211 | -3.701 | -3.733 | -1.924 | -1.041 | -0.954 | -1.188 | -0.732 | -0.737 | -0.817 | -0.9 | -0.661 | -0.599 | -0.933 | -0.992 | 0 | 0 | 0 | -1.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.6 | -0.527 | -0.83 | -0.573 | -0.496 | -0.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.09 | 3.546 | 0.485 | 1.784 | 2.894 | 1.501 | 1.835 | 0.03 | 5.65 | 0.309 | 0.312 | 0.238 | 0.247 | 0.228 | 0.138 | 0.138 | 0.138 | 0.418 | 0.499 | 0.845 | 0.657 | 0.568 | 0.568 | 0.568 | 0.568 | 0.646 | 0.646 | 0.646 | 0.344 | 0.129 | 0.129 | 0.473 | 0.344 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0.409 | 0.39 | 0.32 | 0.228 | 0.114 | 0.221 | 0 | 0.019 | 0.077 | 0.546 | 0.488 | 0.507 | 1.894 | 1.886 | 0.388 | 0.272 | 0.244 | 0.271 | 0.45 | 0.357 | 0.589 | 0.563 | 0.42 | 0.29 | 0.369 | 0.315 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.054 | 0.054 | 0.054 | 0 | 0 |
Total Current Liabilities
| 11.143 | 13.555 | 4.443 | 5.127 | 7.999 | 4.046 | 4.276 | 4.168 | 9.296 | 4.277 | 4.298 | 4.017 | 4.048 | 2.171 | 1.226 | 1.167 | 1.428 | 3.664 | 3.678 | 4.042 | 4.105 | 3.816 | 3.702 | 3.928 | 3.94 | 1.44 | 2.028 | 1.385 | 1.422 | 0.925 | 0.631 | 0.911 | 1.084 | 0.379 | 0.298 | 0.495 | 0.424 | 0.42 | 0.482 | 1.247 | 1.081 | 1.018 | 1.593 | 1.446 | 1.843 | 1.873 | 1.794 | 1.893 | 1.781 | 0.588 | 0.507 | 1.894 | 1.886 | 0.388 | 0.272 | 0.244 | 0.271 | 0.45 | 0.357 | 0.589 | 0.563 | 0.42 | 0.29 | 0.369 | 0.315 | 0.178 | 0.313 | 0.235 | 0.294 | 0.456 | 0.552 | 0.288 | 0.196 | 0.511 | 0.696 | 0.118 | 0.174 | 0.045 | 0.091 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2.193 | 0.125 | 5.459 | 5.44 | 5.329 | 0.222 | 0.245 | 0.267 | 0.289 | 0.304 | 0.324 | 0.352 | 0.372 | 0 | 0 | 0 | 0 | 0.019 | 0.047 | 0.074 | 0.101 | 0 | 0 | 0.245 | 0.245 | 0 | 0 | 0 | 0.935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.674 | 0.664 | 0.694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.969 | 0.952 | 0.936 | 0.921 | 0 | 0 | 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 |
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 | 0.768 | 0.768 | 0.768 | 0.768 | 0.834 | 0.834 | 0.834 | 0.834 | 0 | 0 | 0 | 2.766 | 0 | 0 | 0 | 2.592 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.67 | 0.582 | 0.615 | 0.645 | 0.604 | 0.582 | 0.567 | 0.539 | 0.491 | 0.226 | 0.137 | 0.137 | 0.048 | 0.048 | 0.048 | 0.048 | 0.048 | 0.048 | 0.048 | 0.048 | 0.048 | 0.048 | 0.048 | 0.048 | 0.048 | 1.076 | 1.076 | 0.996 | 0 | 1.443 | 1.443 | 1.157 | 1.107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.857 | 0.218 | 0.093 | -0.676 | 0.086 | 0.086 | 0.088 | -0.752 | 0.086 | 0.093 | 0.092 | 0.091 | 0.093 | 0.092 | 0.093 | -2.502 | 0.265 | 0.278 | 0.302 | 0.176 | 0.208 | 0.234 | 0.185 | 0.181 | 0 | 0 | 0 | 0 | 0 | 0.371 | 0.407 | 0.407 | 0 | 0 |
Total Non-Current Liabilities
| 2.863 | 0.707 | 6.074 | 6.084 | 5.933 | 0.805 | 0.812 | 0.806 | 0.78 | 0.531 | 0.461 | 0.489 | 0.42 | 0.048 | 0.048 | 0.048 | 0.048 | 0.067 | 0.095 | 0.123 | 0.15 | 0.048 | 0.048 | 0.293 | 0.293 | 1.076 | -0.25 | 0.996 | 0.935 | 1.443 | 1.443 | 1.157 | 1.107 | 0 | 0 | 0 | 0 | 0 | 0 | 0.674 | 0.664 | 0.694 | 0 | 0 | 0 | 0.857 | 0.986 | 0.862 | 0.861 | 1.889 | 1.872 | 1.858 | 1.837 | 0.086 | 0.093 | 0.092 | 2.857 | 0.093 | 0.092 | 0.093 | 0.09 | 0.265 | 0.278 | 0.302 | 0.176 | 0.208 | 0.234 | 0.185 | 0.181 | 0 | 0 | 0 | 0 | 0 | 0.371 | 0.407 | 0.407 | 0 | 0 |
Total Liabilities
| 14.006 | 14.262 | 10.517 | 11.211 | 13.931 | 4.851 | 5.088 | 4.975 | 10.076 | 4.808 | 4.759 | 4.506 | 4.468 | 2.22 | 1.274 | 1.215 | 1.476 | 3.731 | 3.773 | 4.165 | 4.255 | 3.865 | 3.75 | 4.221 | 4.233 | 2.516 | 1.778 | 2.381 | 2.357 | 2.369 | 2.075 | 2.068 | 2.191 | 0.379 | 0.298 | 0.495 | 0.424 | 0.42 | 0.482 | 1.921 | 1.744 | 1.711 | 1.593 | 1.446 | 1.843 | 2.73 | 2.78 | 2.755 | 2.641 | 2.477 | 2.379 | 3.753 | 3.723 | 0.475 | 0.365 | 0.336 | 3.129 | 0.543 | 0.449 | 0.682 | 0.653 | 0.686 | 0.567 | 0.67 | 0.492 | 0.386 | 0.547 | 0.42 | 0.474 | 0.456 | 0.552 | 0.288 | 0.196 | 0.511 | 1.066 | 0.525 | 0.58 | 0.045 | 0.091 |
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 |
Common Stock
| 114.846 | 107.124 | 105.177 | 105.152 | 105.152 | 105.034 | 104.864 | 104.864 | 104.864 | 103.562 | 98.985 | 98.745 | 98.184 | 98.172 | 96.643 | 96.517 | 96.188 | 95.95 | 80.367 | 79.719 | 73.488 | 73.523 | 73.231 | 69.872 | 65.37 | 65.385 | 65.385 | 44.919 | 44.738 | 44.566 | 44.373 | 36.829 | 36.525 | 36.525 | 36.511 | 33.942 | 33.947 | 33.947 | 33.901 | 32.319 | 32.319 | 32.319 | 32.21 | 32.21 | 31.839 | 31.839 | 31.772 | 31.772 | 31.5 | 0 | 0 | 0 | 31.146 | 0 | 0 | 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
| -87.7 | -89.394 | -76.639 | -69.604 | -70.132 | -69.637 | -64.663 | -65.791 | -67.277 | -65.888 | -68.928 | -71.658 | -73.192 | -71.447 | -72.762 | -74.08 | -71.29 | -73.562 | -71.268 | -78.253 | -77.397 | -78.853 | -76.625 | -77.679 | -76.588 | -75.17 | -72.444 | -52.452 | -50.968 | -47.478 | -46.252 | -45.329 | -44.705 | -42.321 | -40.828 | -39.183 | -38.906 | -38.556 | -38.181 | -37.569 | -37.339 | -37.13 | -36.788 | -36.508 | -36.201 | -17.6 | -17.484 | -17.271 | -16.908 | -16.513 | -16.196 | -15.861 | -15.53 | -14.291 | -14.013 | -13.696 | -16.242 | -13.325 | -12.993 | -12.9 | -12.681 | -12.517 | -12.165 | -12.271 | -11.771 | -11.396 | -11.072 | -10.641 | -10.01 | -9.314 | -8.675 | -7.756 | -7.371 | -7.04 | -6.635 | -5.958 | -5.841 | -5.767 | -5.716 |
Accumulated Other Comprehensive Income/Loss
| 0.225 | 0.496 | -4.965 | -2.603 | -1.139 | -3.447 | -3.889 | -0.639 | 1.85 | 3.749 | 3.453 | 3.27 | 3.243 | 2.335 | 6.283 | 6.34 | 3.273 | 3.401 | 2.86 | 3.167 | 3.288 | 3.304 | 2.588 | 6.866 | 6.692 | 6.448 | 6.422 | 4.96 | 5.013 | 4.444 | 1.237 | 1.117 | 1.117 | 1.117 | 0.338 | 0.338 | 0.338 | 0.338 | 0.338 | 0.098 | 0.111 | 0.231 | 0.292 | 0.292 | 0.324 | 0.71 | 0.704 | 0.701 | 0.81 | 0 | 0 | 0 | 0.55 | 0 | 0 | 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
| 6.055 | 7.403 | 7.803 | 3.809 | 3.809 | 3.77 | 3.77 | 3.77 | 3.77 | 3.712 | 3.712 | 3.712 | 3.712 | 3.712 | 3.712 | 3.712 | 3.712 | 3.712 | 3.712 | 3.712 | 3.712 | 3.712 | 6.3 | 3.712 | 3.712 | 3.712 | 5.039 | 3.712 | 3.712 | 3.712 | 7.007 | 6.535 | 6.62 | 3.428 | 3.428 | 5.154 | 3.428 | 3.428 | 3.381 | 3.298 | 3.285 | 3.171 | 3.023 | 3.013 | 3 | 2.198 | 2.508 | 2.506 | 2.2 | 34.229 | 33.976 | 33.908 | 2.196 | 33.673 | 32.322 | 32.01 | 31.883 | 30.228 | 30.228 | 30.193 | 32.182 | 29.205 | 29.046 | 28.934 | 28.783 | 28.729 | 28.742 | 28.682 | 26.799 | 26.686 | 26.378 | 17.746 | 17.262 | 16.744 | 16.472 | 7.015 | 7.011 | 5.887 | 5.877 |
Total Shareholders Equity
| 33.426 | 25.629 | 31.376 | 36.754 | 37.689 | 40.148 | 43.949 | 45.513 | 43.207 | 45.134 | 37.222 | 34.069 | 31.947 | 32.772 | 33.877 | 32.489 | 31.883 | 29.501 | 15.671 | 8.345 | 3.091 | 1.685 | 2.907 | 2.771 | -0.814 | 0.375 | 3.075 | 1.14 | 2.495 | 5.244 | 6.365 | -0.848 | -0.444 | 1.941 | 2.645 | 0.251 | 0.533 | 0.882 | 1.096 | -1.853 | -1.624 | -1.409 | -1.264 | -0.993 | -1.061 | 17.504 | 17.5 | 17.709 | 17.601 | 17.716 | 17.78 | 18.047 | 18.363 | 19.382 | 18.31 | 18.314 | 15.641 | 16.904 | 17.235 | 17.293 | 16.909 | 16.688 | 16.882 | 16.664 | 17.012 | 17.333 | 17.669 | 18.041 | 16.789 | 17.372 | 17.703 | 9.99 | 9.891 | 9.704 | 9.837 | 1.057 | 1.17 | 0.12 | 0.161 |
Total Equity
| 33.426 | 25.629 | 31.376 | 36.754 | 37.689 | 40.148 | 43.949 | 45.513 | 43.207 | 45.134 | 37.222 | 34.069 | 31.947 | 32.772 | 33.877 | 32.489 | 31.883 | 29.501 | 15.671 | 8.345 | 3.091 | 1.685 | 2.907 | 2.771 | -0.814 | 0.375 | 3.075 | 1.14 | 2.495 | 5.244 | 6.365 | -0.848 | -0.444 | 1.941 | 2.645 | 0.251 | 0.533 | 0.882 | 1.096 | -1.853 | -1.624 | -1.409 | -1.264 | -0.993 | -1.061 | 17.504 | 17.5 | 17.709 | 17.601 | 17.716 | 17.78 | 18.047 | 18.363 | 19.382 | 18.31 | 18.314 | 15.641 | 16.904 | 17.235 | 17.293 | 16.909 | 16.688 | 16.882 | 16.664 | 17.012 | 17.333 | 17.669 | 18.041 | 16.789 | 17.372 | 17.703 | 9.99 | 9.891 | 9.704 | 9.837 | 1.057 | 1.17 | 0.12 | 0.161 |
Total Liabilities & Shareholders Equity
| 47.432 | 39.891 | 41.893 | 47.965 | 51.62 | 44.998 | 49.037 | 50.487 | 53.283 | 49.942 | 41.981 | 38.575 | 36.416 | 34.991 | 35.151 | 33.704 | 33.359 | 33.232 | 19.444 | 12.51 | 7.345 | 5.55 | 6.657 | 6.993 | 3.419 | 2.891 | 4.853 | 3.521 | 4.852 | 7.613 | 8.44 | 1.22 | 1.747 | 2.319 | 2.943 | 0.746 | 0.957 | 1.302 | 1.578 | 0.068 | 0.12 | 0.302 | 0.33 | 0.453 | 0.782 | 20.234 | 20.28 | 20.463 | 20.243 | 20.193 | 20.158 | 21.8 | 22.086 | 19.857 | 18.675 | 18.649 | 18.77 | 17.447 | 17.685 | 17.976 | 17.562 | 17.374 | 17.449 | 17.334 | 17.503 | 17.719 | 18.216 | 18.461 | 17.263 | 17.828 | 18.255 | 10.279 | 10.088 | 10.215 | 10.903 | 1.582 | 1.75 | 0.165 | 0.252 |