Mawson Gold Limited
TSX:MAW.TO
0.345 (CAD) • At close January 3, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 7.619 | 10.782 | 14.68 | 18.048 | 20.795 | 9.671 | 12.141 | 8.849 | 3.484 | 5.375 | 7.386 | 11.392 | 14.168 | 16.779 | 18.907 | 5.95 | 7.635 | 0.713 | 1.84 | 6.261 | 8.06 | 9.913 | 11.398 | 15.125 | 3.543 | 4.075 | 4.922 | 7.86 | 3.185 | 3.697 | 4.087 | 5.266 | 4.681 | 4.199 | 4.371 | 5.087 | 6.142 | 4.565 | 5.376 | 6.372 | 7.062 | 6.81 | 5.21 | 6.853 | 3.906 | 5.825 | 7.351 | 2.711 | 3.717 | 0.448 | 12.967 | 12.762 | 3.055 | 3.854 | 7.533 | 10.154 | 10.662 | 11.126 | 11.532 | 11.149 | 11.48 | 12.015 | 12.322 | 13.894 | 14.838 | 15.673 | 16.357 | 17.231 | 8.002 | 8.605 | 8.978 | 2.193 | 2.232 | 0.276 | 0.658 | 0.84 |
Short Term Investments
| 0 | 0 | -2.131 | 0 | 0 | 0 | -2.546 | -2.261 | -3.004 | -3.714 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.497 | 0 | 0 | 6.862 | 6.837 | 11.404 | 0 | 0 | 10.238 | 4.862 | 2 | 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
| 7.619 | 10.782 | 14.68 | 18.048 | 20.795 | 9.671 | 12.141 | 8.849 | 3.484 | 5.375 | 7.386 | 11.392 | 14.168 | 16.779 | 18.907 | 5.95 | 7.635 | 0.713 | 1.84 | 6.261 | 8.06 | 9.913 | 11.398 | 15.125 | 3.543 | 4.075 | 4.922 | 7.86 | 3.185 | 3.697 | 4.087 | 5.266 | 4.681 | 4.199 | 4.371 | 5.087 | 6.142 | 4.565 | 5.376 | 6.372 | 7.062 | 6.81 | 5.21 | 6.853 | 8.404 | 5.825 | 7.351 | 9.572 | 10.555 | 11.852 | 12.967 | 12.762 | 13.293 | 8.716 | 9.533 | 10.154 | 10.662 | 11.126 | 11.532 | 11.149 | 11.48 | 12.015 | 12.322 | 13.894 | 14.838 | 15.673 | 16.357 | 17.231 | 8.002 | 8.605 | 8.978 | 2.193 | 2.232 | 0.276 | 0.658 | 0.84 |
Net Receivables
| 0.231 | 0.163 | 0.22 | 0.321 | 0.303 | 0.114 | 0.13 | 0.244 | 0.164 | 0.09 | 0.125 | 0.438 | 0.18 | 0.134 | 0.144 | 0.413 | 0.075 | 0.109 | 0.321 | 0.28 | 0.044 | 0.108 | 0.386 | 0.256 | 0.022 | 0.05 | 0.499 | 0.125 | 0.036 | 0.038 | 0.04 | 0.09 | 0.064 | 0.063 | 0.06 | 0.062 | 0.149 | 0.089 | 0.09 | 0.055 | 0.17 | 0.095 | 0.077 | 0.166 | 0.089 | 0.084 | 0.153 | 0.081 | 0.134 | 0.2 | 0.178 | 0.062 | 0.114 | 0.07 | 0.128 | 0.078 | 0.067 | 0.068 | 0.121 | 0.054 | 0.107 | 0.186 | 0.383 | 0.262 | 0.223 | 0.2 | 0.256 | 0.225 | 0.141 | 0.114 | 0.075 | 0.046 | 0.074 | 0.039 | 0.038 | 0.014 |
Inventory
| 0 | 0.053 | 0.091 | 0.074 | 0.116 | 0.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0.142 | 0.059 | 0.109 | 0.154 | 0.155 | 0.326 | 0.456 | 0.679 | 0.141 | 0.252 | 0.067 | 0.1 | 0.141 | 0.142 | 0.099 | 0.139 | 0.152 | 0.262 | 0.122 | 0.105 | 0.142 | 0.158 | 0.072 | 0.08 | 0.109 | 0.039 | 0.037 | 0.038 | 0.045 | 0.03 | 0.018 | 0.045 | 0.042 | 0.054 | 0.029 | 0.064 | 0.071 | 0.056 | 0.094 | 0.057 | 0.083 | 0.574 | 0.035 | 0.038 | 0.065 | 0.041 | 0.065 | 0.029 | 0.021 | 0.008 | 0.02 | 0.027 | 0.019 | 0.015 | 0.006 | 0.029 | 1.63 | 0.011 | 0.082 | 0.075 | 0.016 | 0.006 | 0.009 | 0.015 | 0.011 | 0.022 | 0.009 | 0.009 | 0.011 | 0.002 |
Total Current Assets
| 7.948 | 10.998 | 14.993 | 18.444 | 21.214 | 9.987 | 12.413 | 9.152 | 3.756 | 5.619 | 7.666 | 12.155 | 14.803 | 17.593 | 19.191 | 6.615 | 7.777 | 0.922 | 2.302 | 6.683 | 8.203 | 10.16 | 11.936 | 15.643 | 3.686 | 4.23 | 5.563 | 8.143 | 3.293 | 3.815 | 4.236 | 5.394 | 4.783 | 4.3 | 4.476 | 5.179 | 6.308 | 4.699 | 5.509 | 6.481 | 7.261 | 6.968 | 5.358 | 7.076 | 8.587 | 5.966 | 7.588 | 10.227 | 10.724 | 12.089 | 13.21 | 12.866 | 13.472 | 8.814 | 9.682 | 10.239 | 10.749 | 11.221 | 11.672 | 11.218 | 11.593 | 12.23 | 14.364 | 14.167 | 15.143 | 15.949 | 16.629 | 17.463 | 8.152 | 8.734 | 9.064 | 2.26 | 2.315 | 0.324 | 0.706 | 0.856 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 26.883 | 61.947 | 59.098 | 55.917 | 55.136 | 52.427 | 51.579 | 50.152 | 46.647 | 45.175 | 44.195 | 41.456 | 37.98 | 35.667 | 35.091 | 32.962 | 31.014 | 30.824 | 30.386 | 27.467 | 25.893 | 24.447 | 23.374 | 20.918 | 19.187 | 18.418 | 17.955 | 15.695 | 14.846 | 14.355 | 14.12 | 13.625 | 12.722 | 12.193 | 12.206 | 11.973 | 11.485 | 10.761 | 10.277 | 9.845 | 9.474 | 8.862 | 8.544 | 7.656 | 6.652 | 5.851 | 5.166 | 5.437 | 9.766 | 8.913 | 8.13 | 7.789 | 7.139 | 6.427 | 5.794 | 4.385 | 4.269 | 5.001 | 5.457 | 5.262 | 5.38 | 5.109 | 4.792 | 5.911 | 5.163 | 4.596 | 4.038 | 3.301 | 2.879 | 2.281 | 1.927 | 1.656 | 1.438 | 1.118 | 0.878 | 0.666 |
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 |
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 |
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 |
Long Term Investments
| 1.723 | 1.641 | 2.133 | 2.823 | 3.476 | 3.094 | 2.548 | 2.264 | 3.008 | 3.718 | 2.986 | 2.705 | 2.338 | 2.441 | 3.016 | 0.017 | 0.019 | 0.02 | 0.04 | 0.042 | 0.033 | 0.03 | 0.03 | 0.036 | 0.028 | 0.029 | 0.035 | 0.049 | 0.039 | 0.137 | 0.096 | 0.084 | 0.069 | 0.078 | 0.066 | 0.088 | 0.088 | 0.108 | 0.125 | 0.18 | 0.078 | 0.115 | 0.115 | 0.206 | 0.314 | 0.453 | 0.358 | 5.16 | 0.497 | 0.511 | 0.702 | 0.732 | 0.703 | 0.521 | 0.664 | 0.648 | 1.205 | 0.648 | 1.312 | 0.619 | 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 |
Other Non-Current Assets
| 0 | 0 | 0 | 0 | 0.216 | 0.228 | 0 | 0.24 | 0.273 | 0.237 | 0.115 | 0.121 | 0.122 | 0.121 | 0.129 | 0 | 0 | 0 | 0 | 0.043 | 0.043 | 0 | 0 | 0 | 0.017 | 0 | 0 | 0 | 0.003 | 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 | 0 | 0 | 0 | 0 | 0 | 0.228 | 1.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 28.606 | 63.588 | 61.231 | 58.74 | 58.828 | 55.749 | 54.127 | 52.657 | 49.927 | 49.13 | 47.296 | 44.281 | 40.44 | 38.23 | 38.236 | 32.979 | 31.033 | 30.843 | 30.427 | 27.552 | 25.969 | 24.477 | 23.404 | 20.954 | 19.232 | 18.447 | 17.99 | 15.743 | 14.888 | 14.491 | 14.216 | 13.709 | 12.805 | 12.271 | 12.272 | 12.061 | 11.573 | 10.869 | 10.402 | 10.024 | 9.552 | 8.977 | 8.658 | 7.862 | 6.966 | 6.303 | 5.524 | 10.596 | 10.263 | 9.424 | 8.832 | 8.52 | 7.843 | 6.948 | 6.458 | 5.033 | 5.473 | 5.649 | 6.769 | 5.88 | 5.609 | 6.189 | 4.792 | 5.911 | 5.163 | 4.596 | 4.038 | 3.301 | 2.879 | 2.281 | 1.927 | 1.656 | 1.438 | 1.118 | 0.878 | 0.666 |
Total Assets
| 36.554 | 74.586 | 76.224 | 77.184 | 80.042 | 65.736 | 66.54 | 61.809 | 53.683 | 54.749 | 54.962 | 56.437 | 55.243 | 55.823 | 57.427 | 39.594 | 38.809 | 31.765 | 32.729 | 34.234 | 34.172 | 34.637 | 35.34 | 36.597 | 22.918 | 22.678 | 23.553 | 23.886 | 18.181 | 18.306 | 18.452 | 19.103 | 17.587 | 16.571 | 16.748 | 17.24 | 17.881 | 15.568 | 15.91 | 16.506 | 16.813 | 15.946 | 14.016 | 14.938 | 15.553 | 12.269 | 13.111 | 20.823 | 20.987 | 21.513 | 22.042 | 21.386 | 21.314 | 15.763 | 16.14 | 15.272 | 16.222 | 16.87 | 18.442 | 17.098 | 17.201 | 18.419 | 19.156 | 20.078 | 20.306 | 20.544 | 20.667 | 20.764 | 11.032 | 11.016 | 10.991 | 3.916 | 3.752 | 1.442 | 1.584 | 1.521 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0.002 | 0.002 | 0.001 | 0.002 | 0.001 | 0.001 | 0.001 | 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 | 0 | 0 | 0.503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.221 | 0.234 | 0.473 | 0.187 | 0.273 | 0.254 | 0.287 | 0.252 | 0.237 | 0.245 | 0.139 | 0.056 | 0.162 | 0.075 | 0.172 | 0.02 |
Short Term Debt
| 0.176 | 0.142 | 0.14 | 0.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Deferred Revenue
| 0 | -0.002 | 1.738 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.406 | 1.756 | -0.001 | 1.227 | 1.675 | 0.705 | 1.023 | 2.918 | 0.888 | 0.599 | 0.972 | 2.137 | 0.786 | 0.676 | 1.16 | 2.659 | 0.543 | 0.322 | 0.83 | 1.8 | 0.812 | 0.652 | 0.927 | 1.499 | 0.406 | 0.367 | 0.843 | 0.754 | 0.286 | 0.334 | 0.246 | 0.581 | 0.362 | 0.305 | 0.326 | 0.431 | 0.658 | 0.596 | 0.459 | 0.434 | 0.387 | 0.511 | 0.41 | 0.77 | 0.64 | 0.431 | 0.78 | 0.1 | 0.375 | 0.297 | 0.198 | 0.252 | 0.217 | 0.249 | 0.212 | 0.144 | 0.136 | 0.093 | 0.246 | 0.127 | -0.221 | -0.234 | -0.473 | -0.187 | -0.273 | -0.254 | -0.287 | -0.252 | -0.237 | -0.245 | -0.139 | -0.056 | -0.162 | -0.075 | -0.172 | -0.02 |
Total Current Liabilities
| 2.582 | 1.9 | 1.879 | 1.286 | 1.678 | 0.707 | 1.025 | 2.92 | 0.889 | 0.6 | 0.972 | 2.137 | 0.786 | 0.676 | 1.16 | 2.659 | 0.543 | 0.322 | 0.83 | 1.8 | 0.812 | 0.652 | 0.927 | 1.499 | 0.406 | 0.367 | 0.843 | 0.754 | 0.286 | 0.334 | 0.246 | 0.581 | 0.362 | 0.305 | 0.326 | 0.431 | 0.658 | 0.596 | 0.459 | 0.434 | 0.387 | 0.511 | 0.41 | 0.77 | 0.64 | 0.431 | 0.78 | 1.106 | 0.375 | 0.297 | 0.198 | 0.252 | 0.217 | 0.249 | 0.212 | 0.144 | 0.136 | 0.093 | 0.246 | 0.127 | 0.221 | 0.234 | 0.473 | 0.187 | 0.273 | 0.254 | 0.287 | 0.252 | 0.237 | 0.245 | 0.139 | 0.056 | 0.162 | 0.075 | 0.172 | 0.02 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.665 | 0.666 | 0.71 | 0.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
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 |
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 |
Total Non-Current Liabilities
| 0.665 | 0.666 | 0.71 | 0.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.247 | 2.566 | 2.59 | 1.456 | 1.678 | 0.707 | 1.025 | 2.92 | 0.889 | 0.6 | 0.972 | 2.137 | 0.786 | 0.676 | 1.16 | 2.659 | 0.543 | 0.322 | 0.83 | 1.8 | 0.812 | 0.652 | 0.927 | 1.499 | 0.406 | 0.367 | 0.843 | 0.754 | 0.286 | 0.334 | 0.246 | 0.581 | 0.362 | 0.305 | 0.326 | 0.431 | 0.658 | 0.596 | 0.459 | 0.434 | 0.387 | 0.511 | 0.41 | 0.77 | 0.64 | 0.431 | 0.78 | 1.106 | 0.375 | 0.297 | 0.198 | 0.252 | 0.217 | 0.249 | 0.212 | 0.144 | 0.136 | 0.093 | 0.246 | 0.127 | 0.221 | 0.234 | 0.473 | 0.187 | 0.273 | 0.254 | 0.287 | 0.252 | 0.237 | 0.245 | 0.139 | 0.056 | 0.162 | 0.075 | 0.172 | 0.02 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 18.994 | 0 | 0 | 0 | 12.288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 95.175 | 94.016 | 93.994 | 93.763 | 93.723 | 93.723 | 93.723 | 93.639 | 88.899 | 88.721 | 88.721 | 88.721 | 88.701 | 88.398 | 88.123 | 69.782 | 69.713 | 62.499 | 62.499 | 62.499 | 62.283 | 62.283 | 62.283 | 62.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.719 | 0 | 23.391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -94.592 | -53.925 | -52.75 | -52.286 | -48.53 | -47.691 | -47.797 | -46.515 | -45.369 | -43.815 | -43.913 | -43.592 | -43.389 | -42.454 | -40.972 | -41.588 | -39.508 | -39.027 | -38.571 | -38.035 | -36.073 | -35.424 | -34.965 | -34.258 | -33.353 | -33 | -32.523 | -32.064 | -31.594 | -29.746 | -29.471 | -29.156 | -28.701 | -28.289 | -28.122 | -27.757 | -27.343 | -26.569 | -26.107 | -25.558 | -25.102 | -23.67 | -22.956 | -22.376 | -21.741 | -21.125 | -20.498 | -17.31 | -16.273 | -15.622 | -14.828 | -14.133 | -13.547 | -11.876 | -11.58 | -10.89 | -10.414 | -9.216 | -8.377 | -8.1 | -7.692 | -7.39 | -7.186 | -5.966 | -5.676 | -5.307 | -5.13 | -3.194 | -2.725 | -2.617 | -2.07 | -1.834 | -0.908 | -0.631 | -0.586 | -0.464 |
Accumulated Other Comprehensive Income/Loss
| -0.222 | -0.596 | -0.432 | 0.223 | 0.054 | -0.3 | 0.016 | 0 | 0 | 0 | 0 | -0.303 | -0.301 | -0.298 | -0.294 | -0.293 | -0.298 | -0.292 | 0 | 0 | 0 | 0 | -0.032 | -0.026 | 6.999 | 7.009 | 6.932 | 6.896 | 6.886 | 5.391 | 5.35 | 5.338 | 5.322 | 5.331 | 5.318 | 5.34 | 5.34 | 5.307 | 5.324 | 5.396 | 5.294 | 4.475 | 4.475 | 4.51 | 4.64 | 4.771 | 4.653 | 4.822 | 4.92 | -0.303 | -0.148 | -0.775 | -0.841 | -1.015 | -0.898 | -0.929 | -0.445 | -0.951 | -0.369 | -0.811 | -1.202 | -0.3 | -0.061 | -0.045 | -0.023 | -0.019 | -0.011 | -0.007 | -0.006 | -0.004 | -0.003 | -0.002 | 0.377 | 0.264 | 0.264 | 0.232 |
Other Total Stockholders Equity
| 18.563 | 18.945 | -0.041 | 17.661 | 16.364 | 12.242 | -0.046 | 9.403 | 9.264 | 9.243 | 9.183 | 9.473 | 9.446 | 9.502 | 9.41 | 9.034 | 8.359 | 8.262 | 7.97 | 7.97 | 7.149 | 7.125 | 7.125 | 7.125 | 48.867 | 48.301 | 48.301 | 48.301 | 42.603 | 42.327 | 42.327 | 42.34 | 40.604 | 39.225 | 39.225 | 39.225 | 39.225 | 36.234 | 36.234 | 36.234 | 36.234 | 34.63 | 32.086 | 32.033 | 32.013 | 28.191 | 28.177 | 32.204 | 31.965 | 37.14 | 36.82 | 36.041 | 35.485 | 3.686 | 28.405 | 3.557 | 26.946 | 26.944 | 26.942 | 25.882 | 25.875 | 25.875 | 25.929 | 25.902 | 25.732 | 25.616 | 25.521 | 23.712 | 13.526 | 13.392 | 12.926 | 5.697 | 4.122 | 1.733 | 1.733 | 1.733 |
Total Shareholders Equity
| 18.924 | 58.441 | 59.764 | 59.361 | 61.61 | 57.975 | 58.185 | 56.527 | 52.794 | 54.148 | 53.99 | 54.299 | 54.457 | 55.148 | 56.267 | 36.935 | 38.266 | 31.443 | 31.899 | 32.434 | 33.36 | 33.985 | 34.412 | 35.097 | 22.512 | 22.31 | 22.709 | 23.132 | 17.895 | 17.972 | 18.206 | 18.522 | 17.225 | 16.267 | 16.422 | 16.808 | 17.223 | 14.972 | 15.451 | 16.071 | 16.426 | 15.434 | 13.606 | 14.167 | 14.912 | 11.838 | 12.332 | 19.717 | 20.612 | 21.216 | 21.844 | 21.134 | 21.097 | 15.514 | 15.928 | 15.128 | 16.087 | 16.777 | 18.196 | 16.971 | 16.98 | 18.185 | 18.683 | 19.891 | 20.033 | 20.29 | 20.38 | 20.512 | 10.795 | 10.77 | 10.853 | 3.86 | 3.59 | 1.367 | 1.412 | 1.501 |
Total Equity
| 33.307 | 72.02 | 73.634 | 75.728 | 78.364 | 65.029 | 65.514 | 58.889 | 52.794 | 54.148 | 53.99 | 54.299 | 54.457 | 55.148 | 56.267 | 36.935 | 38.266 | 31.443 | 31.899 | 32.434 | 33.36 | 33.985 | 34.412 | 35.097 | 22.512 | 22.31 | 22.709 | 23.132 | 17.895 | 17.972 | 18.206 | 18.522 | 17.225 | 16.267 | 16.422 | 16.808 | 17.223 | 14.972 | 15.451 | 16.071 | 16.426 | 15.434 | 13.606 | 14.167 | 14.912 | 11.838 | 12.332 | 19.717 | 20.612 | 21.216 | 21.844 | 21.134 | 21.097 | 15.514 | 15.928 | 15.128 | 16.087 | 16.777 | 18.196 | 16.971 | 16.98 | 18.185 | 18.683 | 19.891 | 20.033 | 20.29 | 20.38 | 20.512 | 10.795 | 10.77 | 10.853 | 3.86 | 3.59 | 1.367 | 1.412 | 1.501 |
Total Liabilities & Shareholders Equity
| 36.554 | 74.586 | 76.224 | 77.184 | 80.042 | 65.736 | 66.54 | 61.809 | 53.683 | 54.749 | 54.962 | 56.437 | 55.243 | 55.823 | 57.427 | 39.594 | 38.809 | 31.765 | 32.729 | 34.234 | 34.172 | 34.637 | 35.34 | 36.597 | 22.918 | 22.678 | 23.553 | 23.886 | 18.181 | 18.306 | 18.452 | 19.103 | 17.587 | 16.571 | 16.748 | 17.24 | 17.881 | 15.568 | 15.91 | 16.506 | 16.813 | 15.946 | 14.016 | 14.938 | 15.553 | 12.269 | 13.111 | 20.823 | 20.987 | 21.513 | 22.042 | 21.386 | 21.314 | 15.763 | 16.14 | 15.272 | 16.222 | 16.87 | 18.442 | 17.098 | 17.201 | 18.419 | 19.156 | 20.078 | 20.306 | 20.544 | 20.667 | 20.764 | 11.032 | 11.016 | 10.991 | 3.916 | 3.752 | 1.442 | 1.584 | 1.521 |