Moneta Gold Inc.
TSX:ME.TO
0.63 (CAD) • At close February 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1997 Q4 | 1997 Q2 | 1997 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 12.052 | 18.47 | 24.014 | 3.134 | 8.338 | 14.409 | 4.781 | 10.294 | 13.301 | 15.09 | 21.521 | 24.776 | 5.852 | 7.082 | 1.404 | 2.898 | 4.715 | 5.338 | 0.307 | 1.49 | 1.974 | 2.233 | 2.897 | 1.009 | 4.904 | 5.828 | 6.226 | 7.076 | 8.549 | 7.988 | 0.849 | 0.953 | 1.076 | 0.15 | 0.251 | 0.16 | 0.282 | 0.551 | 0.716 | 1.518 | 3.361 | 4.739 | 6.664 | 7.818 | 9.082 | 1.94 | 3.025 | 4.166 | 2.12 | 3.335 | 4.69 | 7.196 | 1.389 | 0 | 0 | 0 | 4.654 | 0.222 | 0.266 | 0.254 | 0.398 | 0.58 | 0.742 | 0.725 | 0.924 | 0.344 | 0.426 | 0.243 | 0.255 | 0.192 | 0.274 | 0.342 | 0.527 | 0.012 | 0.053 | 0.023 | 0.123 | 0.223 | 0.372 | 0.523 | 0.413 | 0.12 | 0.15 | 0.21 | 0.389 | 0.387 | 0.47 | 0.1 | 0.216 | 0 | 0 | 0 | 0.25 | 0 | 0 | 0.022 | 0 | 0 | 0.129 | 0 | 0.035 | 0 | 0 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0.039 | 0.045 | 0.058 | 0.052 | 0.044 | 0.055 | 0.053 | 0.056 | 0 | 0 | 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 | 0.001 | 0 | 0 | 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 | 0 | 0 | 0 | 0.014 | 0.024 | 0.054 | 0.024 | 0.014 | 0.034 | 0.067 | 0.067 | 0 | 0 | 0 | 0.066 | 0 | 0 | 0.02 | 0 | 0 | 0.069 | 0 | 0.169 | 0 | 0 |
Cash and Short Term Investments
| 12.052 | 18.47 | 24.014 | 3.134 | 8.338 | 14.448 | 4.826 | 10.352 | 13.352 | 15.133 | 21.576 | 24.829 | 5.908 | 7.082 | 1.404 | 2.898 | 4.715 | 5.338 | 0.307 | 1.49 | 1.974 | 2.233 | 2.897 | 1.009 | 4.904 | 5.828 | 6.226 | 7.076 | 8.549 | 7.988 | 0.849 | 0.953 | 1.076 | 0.15 | 0.251 | 0.16 | 0.282 | 0.551 | 0.717 | 1.52 | 3.362 | 4.739 | 6.664 | 7.818 | 9.082 | 1.94 | 3.025 | 4.166 | 2.12 | 3.335 | 4.69 | 7.196 | 1.389 | 0 | 0 | 0 | 4.654 | 0.222 | 0.266 | 0.254 | 0.398 | 0.58 | 0.742 | 0.725 | 0.924 | 0.344 | 0.426 | 0.243 | 0.255 | 0.192 | 0.274 | 0.342 | 0.527 | 0.012 | 0.053 | 0.023 | 0.123 | 0.223 | 0.372 | 0.523 | 0.413 | 0.134 | 0.174 | 0.265 | 0.414 | 0.401 | 0.504 | 0.168 | 0.284 | 0 | 0 | 0 | 0.316 | 0 | 0 | 0.042 | 0 | 0 | 0.198 | 0 | 0.204 | 0 | 0 |
Net Receivables
| 0.663 | 0.618 | 0.431 | 0.528 | 0.65 | 1.471 | 0.768 | 0.389 | 0.498 | 0.542 | 0.387 | 0.567 | 0.15 | 0 | 0 | 0 | 0 | 0.216 | 0 | 0 | 0 | 0 | 0 | 0.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.033 | 0 | 0.224 | 0 | 0.253 | 0 | 0 | 0 | 0 | 0.122 | 0.044 | 0.234 | 0.329 | 0.932 | 0.727 | 0.501 | 0.341 | 0.063 | 0.044 | 0.097 | 0.058 | 0.131 | 0.02 | 0.025 | 0.057 | 0.051 | 0.066 | 0.091 | 0.044 | 0.021 | 0.017 | 0.023 | 0.032 | 0.041 | 0.02 | 0.048 | 0.029 | 0.015 | 0.019 | 0.032 | 0.031 | 0.013 | 0.03 | 0.086 | 0.114 | 0.003 | 0.008 | 0.012 | 0.034 | 0.013 | 0.013 | 0.015 | 0.017 | 0 | 0 | 0 | 0.032 | 0 | 0 | 0.089 | 0 | 0 | 0.135 | 0 | 0.113 | 0 | 0 |
Inventory
| 0.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0 | 0.043 | 0 | 0 |
Other Current Assets
| 0.22 | 0.184 | 0.201 | 0.192 | 0.125 | 0.182 | 0.147 | 0.149 | 0.078 | 0.067 | 0.106 | 0.155 | 0.023 | 0.126 | 0.356 | 0.183 | 0.175 | 0.029 | 0.182 | 0.117 | 0.129 | 0.224 | 0.203 | 0.027 | 0.555 | 0.348 | 0.288 | 0.342 | 0.186 | 0.076 | 0.04 | 0.044 | 0.041 | 0.032 | 0.031 | 0.03 | 0.018 | 0.031 | 0.014 | 0.359 | 0.018 | 0.386 | 0.317 | 0.253 | 0.185 | 0.028 | 0.016 | 0.023 | 0.017 | 0.034 | 0.023 | 0.035 | 0.026 | 1.306 | 2.459 | 3.011 | 4.675 | 1.798 | 0.149 | 0.26 | 0.29 | 0.457 | 1.001 | 1.188 | 1.411 | 0.107 | 0.127 | 0.157 | 0.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Current Assets
| 13.073 | 19.272 | 24.647 | 3.854 | 9.113 | 16.101 | 5.742 | 10.89 | 13.929 | 15.742 | 22.069 | 25.551 | 6.081 | 7.208 | 1.759 | 3.081 | 4.891 | 5.582 | 0.489 | 1.607 | 2.103 | 2.457 | 3.099 | 1.574 | 5.459 | 6.176 | 6.514 | 7.419 | 8.736 | 8.063 | 0.889 | 0.997 | 1.117 | 0.182 | 0.281 | 0.19 | 0.333 | 0.583 | 0.955 | 1.879 | 3.633 | 5.125 | 6.981 | 8.071 | 9.266 | 2.09 | 3.086 | 4.423 | 2.466 | 4.301 | 5.44 | 7.731 | 1.756 | 1.369 | 2.503 | 3.108 | 4.733 | 2.151 | 0.435 | 0.54 | 0.745 | 1.089 | 1.809 | 2.004 | 2.379 | 0.472 | 0.569 | 0.424 | 0.595 | 0.233 | 0.294 | 0.39 | 0.557 | 0.027 | 0.072 | 0.054 | 0.155 | 0.236 | 0.402 | 0.609 | 0.527 | 0.137 | 0.182 | 0.276 | 0.447 | 0.414 | 0.517 | 0.183 | 0.301 | 0 | 0 | 0 | 0.348 | 0 | 0 | 0.131 | 0 | 0 | 0.348 | 0 | 0.36 | 0 | 0 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 55.659 | 56.051 | 55.987 | 55.343 | 0.903 | 55.022 | 55.001 | 54.796 | 54.699 | 53.282 | 52.689 | 52.587 | 2.104 | 2.097 | 2.097 | 2.088 | 2.073 | 2.098 | 2.098 | 2.08 | 2.057 | 2.023 | 2.02 | 2.003 | 1.981 | 1.969 | 1.96 | 1.959 | 1.937 | 1.931 | 1.928 | 1.923 | 1.899 | 1.892 | 1.864 | 1.887 | 1.853 | 1.772 | 1.765 | 1.76 | 1.744 | 1.731 | 1.716 | 1.712 | 1.683 | 1.675 | 1.669 | 1.669 | 1.65 | 1.649 | 1.644 | 1.642 | 14.008 | 12.679 | 11.58 | 10.786 | 9.127 | 7.524 | 7.318 | 7.178 | 7.079 | 6.505 | 6.159 | 5.972 | 5.77 | 5.103 | 5.068 | 5.104 | 4.932 | 5.039 | 4.963 | 4.894 | 4.784 | 4.764 | 4.763 | 4.595 | 4.529 | 4.6 | 4.477 | 4.42 | 4.307 | 4.268 | 4.257 | 4.299 | 4.176 | 4.807 | 4.76 | 4.736 | 4.686 | 0 | 0 | 0 | 5.164 | 0 | 0 | 6.33 | 0 | 0 | 10.094 | 0 | 9.699 | 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 |
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 | 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 | 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 | 0.192 | 0.192 | 0.192 | 0.192 | 0.192 | 0.192 | 0.192 | 0.192 | 0.161 | 0.161 | 0.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.002 | 0.001 | 0.002 | 0.002 | 0.002 | 0.002 | 0.005 | 0.006 | 0.01 | 0.011 | 0.016 | 0.016 | 0.036 | 0.071 | 0.032 | 0.022 | 0.027 | 0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Non-Current Assets
| 0.192 | 0 | 0 | 0 | 54.439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.085 | 0 | 0.076 | 0 | 0 |
Total Non-Current Assets
| 55.851 | 56.243 | 56.179 | 55.535 | 55.534 | 55.215 | 55.193 | 54.988 | 54.891 | 53.443 | 52.85 | 52.748 | 2.104 | 2.097 | 2.097 | 2.088 | 2.073 | 2.098 | 2.098 | 2.08 | 2.057 | 2.023 | 2.02 | 2.003 | 1.981 | 1.969 | 1.96 | 1.959 | 1.937 | 1.931 | 1.928 | 1.923 | 1.899 | 1.892 | 1.864 | 1.887 | 1.853 | 1.772 | 1.765 | 1.76 | 1.744 | 1.732 | 1.717 | 1.714 | 1.685 | 1.677 | 1.671 | 1.671 | 1.652 | 1.654 | 1.65 | 1.652 | 14.019 | 12.695 | 11.595 | 10.822 | 9.198 | 7.556 | 7.339 | 7.205 | 7.111 | 6.559 | 6.159 | 5.972 | 5.77 | 5.103 | 5.068 | 5.104 | 4.932 | 5.039 | 4.963 | 4.894 | 4.784 | 4.764 | 4.763 | 4.595 | 4.529 | 4.6 | 4.477 | 4.42 | 4.307 | 4.268 | 4.257 | 4.299 | 4.176 | 4.807 | 4.76 | 4.736 | 4.686 | 0 | 0 | 0 | 5.164 | 0 | 0 | 6.33 | 0 | 0 | 10.179 | 0 | 9.775 | 0 | 0 |
Total Assets
| 68.924 | 75.515 | 80.826 | 59.389 | 64.648 | 71.316 | 60.934 | 65.878 | 68.82 | 69.185 | 74.919 | 78.3 | 8.184 | 9.305 | 3.856 | 5.169 | 6.964 | 7.681 | 2.587 | 3.687 | 4.16 | 4.48 | 5.12 | 3.578 | 7.44 | 8.146 | 8.474 | 9.377 | 10.672 | 9.994 | 2.816 | 2.92 | 3.016 | 2.074 | 2.145 | 2.078 | 2.186 | 2.354 | 2.72 | 3.639 | 5.377 | 6.856 | 8.698 | 9.785 | 10.951 | 3.766 | 4.756 | 6.094 | 4.118 | 5.955 | 7.09 | 9.383 | 15.775 | 14.063 | 14.098 | 13.93 | 13.932 | 9.707 | 7.774 | 7.745 | 7.855 | 7.648 | 7.968 | 7.977 | 8.149 | 5.576 | 5.637 | 5.528 | 5.526 | 5.272 | 5.257 | 5.284 | 5.34 | 4.792 | 4.836 | 4.65 | 4.683 | 4.835 | 4.879 | 5.029 | 4.833 | 4.405 | 4.439 | 4.576 | 4.623 | 5.221 | 5.277 | 4.919 | 4.988 | 0 | 0 | 0 | 5.512 | 0 | 0 | 6.461 | 0 | 0 | 10.527 | 0 | 10.134 | 0 | 0 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0.003 | 0.003 | 0.003 | 0.004 | 0.003 | 0.001 | 0.001 | 0.001 | 0.002 | 0.004 | 0.001 | 0.001 | 0 | 0.001 | 0.001 | 0 | 0 | 0.377 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.071 | 0.099 | 0.107 | 0.118 | 0.003 | 0.022 | 0.143 | 0.091 | 0.128 | 0.08 | 0.103 | 0.093 | 0.085 | 0.087 | 0.112 | 0.072 | 0.013 | 0.013 | 0.09 | 0.026 | 0.033 | 0.022 | 0.065 | 0.007 | 0.125 | 0.118 | 0.125 | 0.164 | 0 | 0 | 0 | 0.181 | 0 | 0 | 0.045 | 0 | 0 | 0.059 | 0 | 0.191 | 0 | 0 |
Short Term Debt
| 0 | 0.06 | 0.06 | 0.06 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 0.034 | 0.067 | 0.067 | 0 | 0 | 0 | 0.066 | 0 | 0 | 0.085 | 0 | 0 | 0.09 | 0 | 0.169 | 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 |
Deferred Revenue
| 0 | 0 | -0.003 | -0.003 | -0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.065 | 0 | 0 | -0.02 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 0 | 10.271 | 8.811 | 2.538 | 7.526 | 8.908 | 3.429 | 1.276 | 5.523 | 5.245 | 6.653 | 7.789 | 2.487 | 1.946 | 0.17 | 0.579 | 2.058 | 1.516 | 0.423 | 0 | 0.744 | 0.261 | 0.124 | 0.2 | 3.401 | 0.206 | 0.059 | 0.568 | 2.163 | 2.109 | 0.136 | 0.105 | 0.109 | 0.118 | 0.092 | 0.148 | 0.152 | 0.024 | 0.201 | 0.313 | 0.916 | 0.514 | 0.635 | 0.423 | 1.995 | 0.177 | 0.464 | 0.622 | 1.984 | 2.781 | 2.264 | 2.894 | 0.537 | 0.722 | 0.661 | 0.523 | 0.484 | 0.35 | 0.296 | 0.154 | 0.135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.014 | -0.034 | -0.067 | -0.067 | 0 | 0 | 0 | -0.066 | 0 | 0 | 0.065 | 0 | 0 | 0.02 | 0 | -0.169 | 0 | 0 |
Total Current Liabilities
| 8.406 | 10.331 | 8.874 | 2.6 | 7.589 | 8.912 | 3.433 | 1.277 | 5.525 | 5.246 | 6.656 | 7.793 | 2.488 | 1.947 | 0.17 | 0.58 | 2.059 | 1.516 | 0.424 | 0.377 | 0.745 | 0.261 | 0.124 | 0.2 | 3.404 | 0.206 | 0.059 | 0.568 | 2.164 | 2.11 | 0.136 | 0.105 | 0.109 | 0.118 | 0.093 | 0.148 | 0.152 | 0.024 | 0.201 | 0.314 | 0.917 | 0.515 | 0.635 | 0.423 | 1.996 | 0.177 | 0.464 | 0.622 | 1.984 | 2.781 | 2.264 | 2.894 | 0.537 | 0.722 | 0.661 | 0.523 | 0.484 | 0.35 | 0.296 | 0.154 | 0.135 | 0.071 | 0.099 | 0.107 | 0.118 | 0.003 | 0.022 | 0.143 | 0.091 | 0.128 | 0.08 | 0.103 | 0.093 | 0.085 | 0.087 | 0.112 | 0.072 | 0.013 | 0.013 | 0.09 | 0.026 | 0.033 | 0.022 | 0.065 | 0.007 | 0.125 | 0.118 | 0.125 | 0.164 | 0 | 0 | 0 | 0.181 | 0 | 0 | 0.13 | 0 | 0 | 0.148 | 0 | 0.191 | 0 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Deferred Tax Liabilities Non-Current
| 0 | 0.691 | 0.691 | 0.691 | 0.691 | 0.691 | 0.691 | 0.691 | 0.691 | 0.691 | 0.691 | 0.691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.852 | 0.845 | 0.839 | 0.832 | 0.814 | 0.811 | 0.809 | 0.806 | 0.6 | 0.6 | 0.599 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.764 | 1.543 | 1.536 | 1.53 | 1.523 | 1.565 | 1.562 | 1.56 | 1.557 | 1.351 | 1.351 | 1.35 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.17 | 11.874 | 10.41 | 4.13 | 9.113 | 10.477 | 4.995 | 2.837 | 7.081 | 6.598 | 8.006 | 9.143 | 2.548 | 1.947 | 0.17 | 0.58 | 2.059 | 1.516 | 0.424 | 0.377 | 0.745 | 0.261 | 0.124 | 0.2 | 3.404 | 0.206 | 0.059 | 0.568 | 2.164 | 2.11 | 0.136 | 0.105 | 0.109 | 0.118 | 0.093 | 0.148 | 0.152 | 0.024 | 0.201 | 0.314 | 0.917 | 0.515 | 0.635 | 0.423 | 1.996 | 0.177 | 0.464 | 0.622 | 1.984 | 2.781 | 2.264 | 2.894 | 0.537 | 0.722 | 0.661 | 0.523 | 0.484 | 0.35 | 0.296 | 0.154 | 0.135 | 0.071 | 0.099 | 0.107 | 0.118 | 0.003 | 0.022 | 0.143 | 0.091 | 0.128 | 0.08 | 0.103 | 0.093 | 0.085 | 0.087 | 0.112 | 0.072 | 0.013 | 0.013 | 0.09 | 0.026 | 0.033 | 0.022 | 0.065 | 0.007 | 0.125 | 0.118 | 0.125 | 0.164 | 0 | 0 | 0 | 0.181 | 0 | 0 | 0.13 | 0 | 0 | 0.148 | 0 | 0.191 | 0 | 0 |
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 |
Common Stock
| 162.874 | 162.874 | 162.874 | 144.14 | 144.14 | 143.831 | 133.497 | 133.197 | 132.863 | 130.291 | 129.691 | 128.499 | 62.921 | 62.894 | 58.395 | 58.342 | 58.342 | 58.417 | 53.786 | 53.786 | 53.786 | 53.819 | 53.819 | 50.512 | 50.512 | 50.512 | 50.512 | 50.512 | 50.503 | 48.618 | 45.207 | 45.207 | 45.207 | 44.422 | 44.422 | 44.193 | 44.193 | 44.193 | 44.193 | 44.193 | 44.193 | 44.193 | 44.193 | 44.193 | 44.129 | 0.038 | 38.136 | 38.167 | 35.423 | 36.746 | 0 | 0 | 0 | 0 | 0 | 0 | 28.924 | 26.151 | 24.385 | 24.385 | 24.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -114.245 | -109.905 | -102.557 | -98.593 | -98.032 | -92.058 | -86.156 | -78.45 | -79.238 | -76.563 | -71.685 | -68.323 | -65.694 | -63.681 | -62.644 | -61.701 | -61.381 | -60.028 | -59.336 | -58.186 | -58.039 | -57.189 | -56.393 | -54.844 | -54.163 | -50.085 | -49.572 | -49.124 | -49.409 | -47.021 | -46.697 | -46.562 | -46.47 | -46.073 | -45.976 | -45.87 | -45.765 | -45.402 | -45.208 | -44.368 | -43.219 | -41.334 | -39.602 | -38.283 | -38.629 | -37.687 | -36.947 | -35.794 | -36.384 | -34.741 | -33.075 | -30.19 | -17.705 | -17.493 | -17.353 | -16.931 | -18.325 | -18.486 | -18.078 | -17.966 | -17.806 | -17.729 | -17.558 | -17.558 | -17.396 | -17.432 | -17.389 | -17.286 | -17.235 | -16.615 | -16.581 | -16.527 | -16.44 | -16.359 | -16.317 | -16.259 | -16.186 | -15.977 | -15.933 | -15.861 | -15.787 | -15.607 | -15.564 | -15.469 | -15.364 | -14.507 | -14.444 | -14.361 | -14.332 | 0 | 0 | 0 | -13.574 | 0 | 0 | -12.279 | 0 | 0 | -8.231 | 0 | -7.707 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | 173.546 | 172.973 | 153.852 | 153.567 | 152.896 | 142.096 | 141.491 | 140.977 | 139.15 | 138.598 | 137.481 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.624 | 0.267 | 0.267 | 0.267 | 0.267 | 0.267 | 0.267 | 0.267 | 0.267 | 0.267 | 0.267 | 0.267 | 0.267 | 0.267 | 0.267 | 0.267 | 0.267 | 0 | 0 | 0 | 0.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 11.125 | -162.874 | -162.874 | -144.14 | -144.14 | -143.831 | -133.496 | -133.197 | -132.863 | -130.291 | -129.691 | -128.499 | 8.409 | 8.145 | 7.935 | 7.948 | 7.944 | 7.776 | 7.713 | 7.71 | 7.668 | 7.588 | 7.569 | 7.71 | 7.688 | 7.513 | 7.477 | 7.421 | 7.415 | 6.288 | 4.171 | 4.17 | 4.17 | 3.608 | 3.607 | 3.606 | 3.606 | 3.539 | 3.535 | 3.501 | 3.486 | 3.483 | 3.471 | 3.451 | 3.455 | 3.144 | 3.104 | 3.099 | 3.094 | 1.169 | 37.901 | 36.679 | 32.944 | 30.834 | 30.79 | 30.338 | 2.848 | 1.691 | 1.171 | 1.171 | 1.101 | 25.306 | 25.427 | 25.427 | 25.227 | 23.005 | 23.005 | 22.67 | 22.67 | 21.759 | 21.759 | 21.708 | 21.064 | 20.798 | 20.798 | 20.529 | 20.529 | 20.532 | 20.532 | 20.532 | 20.327 | 19.712 | 19.712 | 19.712 | 19.712 | 19.335 | 19.335 | 18.888 | 18.888 | 0 | 0 | 0 | 18.638 | 0 | 0 | 18.61 | 0 | 0 | 18.61 | 0 | 17.65 | 0 | 0 |
Total Shareholders Equity
| 59.754 | 63.641 | 70.416 | 55.259 | 55.535 | 60.839 | 55.939 | 63.041 | 61.738 | 62.588 | 66.913 | 69.157 | 5.636 | 7.358 | 3.686 | 4.589 | 4.906 | 6.164 | 2.163 | 3.31 | 3.415 | 4.218 | 4.995 | 3.378 | 4.036 | 7.94 | 8.416 | 8.809 | 8.508 | 7.885 | 2.681 | 2.815 | 2.907 | 1.956 | 2.053 | 1.929 | 2.034 | 2.33 | 2.519 | 3.325 | 4.46 | 6.342 | 8.062 | 9.361 | 8.955 | 3.59 | 4.293 | 5.472 | 2.134 | 3.174 | 4.826 | 6.489 | 15.238 | 13.342 | 13.437 | 13.407 | 13.447 | 9.357 | 7.479 | 7.591 | 7.72 | 7.577 | 7.869 | 7.869 | 8.031 | 5.572 | 5.615 | 5.385 | 5.435 | 5.144 | 5.177 | 5.181 | 5.248 | 4.707 | 4.748 | 4.538 | 4.611 | 4.823 | 4.867 | 4.939 | 4.807 | 4.372 | 4.416 | 4.511 | 4.616 | 5.096 | 5.159 | 4.794 | 4.823 | 0 | 0 | 0 | 5.331 | 0 | 0 | 6.331 | 0 | 0 | 10.379 | 0 | 9.943 | 0 | 0 |
Total Equity
| 59.754 | 63.641 | 70.416 | 55.259 | 55.535 | 60.839 | 55.939 | 63.041 | 61.738 | 62.588 | 66.913 | 69.157 | 5.636 | 7.358 | 3.686 | 4.589 | 4.906 | 6.164 | 2.163 | 3.31 | 3.415 | 4.218 | 4.995 | 3.378 | 4.036 | 7.94 | 8.416 | 8.809 | 8.508 | 7.885 | 2.681 | 2.815 | 2.907 | 1.956 | 2.053 | 1.929 | 2.034 | 2.33 | 2.519 | 3.325 | 4.46 | 6.342 | 8.062 | 9.361 | 8.955 | 3.59 | 4.293 | 5.472 | 2.134 | 3.174 | 4.826 | 6.489 | 15.238 | 13.342 | 13.437 | 13.407 | 13.447 | 9.357 | 7.479 | 7.591 | 7.72 | 7.577 | 7.869 | 7.869 | 8.031 | 5.572 | 5.615 | 5.385 | 5.435 | 5.144 | 5.177 | 5.181 | 5.248 | 4.707 | 4.748 | 4.538 | 4.611 | 4.823 | 4.867 | 4.939 | 4.807 | 4.372 | 4.416 | 4.511 | 4.616 | 5.096 | 5.159 | 4.794 | 4.823 | 0 | 0 | 0 | 5.331 | 0 | 0 | 6.331 | 0 | 0 | 10.379 | 0 | 9.943 | 0 | 0 |
Total Liabilities & Shareholders Equity
| 68.924 | 75.515 | 80.826 | 59.389 | 64.648 | 71.316 | 60.934 | 65.878 | 68.82 | 69.185 | 74.919 | 78.3 | 8.184 | 9.305 | 3.856 | 5.169 | 6.964 | 7.681 | 2.587 | 3.687 | 4.16 | 4.48 | 5.12 | 3.578 | 7.44 | 8.146 | 8.474 | 9.377 | 10.672 | 9.994 | 2.816 | 2.92 | 3.016 | 2.074 | 2.145 | 2.078 | 2.186 | 2.354 | 2.72 | 3.639 | 5.377 | 6.856 | 8.698 | 9.785 | 10.951 | 3.766 | 4.756 | 6.094 | 4.118 | 5.955 | 7.09 | 9.383 | 15.775 | 14.063 | 14.098 | 13.93 | 13.932 | 9.707 | 7.774 | 7.745 | 7.855 | 7.648 | 7.968 | 7.977 | 8.149 | 5.576 | 5.637 | 5.528 | 5.526 | 5.272 | 5.257 | 5.284 | 5.34 | 4.792 | 4.836 | 4.65 | 4.683 | 4.835 | 4.879 | 5.029 | 4.833 | 4.405 | 4.439 | 4.576 | 4.623 | 5.221 | 5.277 | 4.919 | 4.988 | 0 | 0 | 0 | 5.512 | 0 | 0 | 6.461 | 0 | 0 | 10.527 | 0 | 10.134 | 0 | 0 |