Nighthawk Gold Corp.
TSX:NHK.TO
0.26 (CAD) • At close February 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 12.754 | 7.796 | 13.492 | 18.681 | 23.051 | 31.561 | 11.445 | 13.828 | 17.337 | 7.902 | 5.038 | 8.31 | 12.704 | 5.563 | 7.587 | 9.663 | 11.567 | 19.444 | 13.051 | 13.949 | 16.354 | 19.097 | 25.216 | 26.096 | 27.645 | 34.255 | 37.091 | 0.014 | 4.631 | 8.2 | 0.246 | 0.837 | 0.748 | 1.502 | 2.059 | 2.451 | 3.639 | 7.821 | 1.261 | 1.714 | 2.247 | 2.698 | 3.042 | 4.819 | 5.427 | 6.278 | 11.931 | 2.894 | 0.839 | 3.23 | 7.238 | 0.995 | 0.783 | 0.448 | 1.028 | 0.613 | 0.302 | 0.293 | 3.342 | 3.69 | 1.784 | 2.289 | 2.296 | 2.331 | 0.011 | 0.034 | 0.182 | 0.216 | 0.352 | 0.069 | 0.078 | 0.078 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0.07 | 0.12 | 0.29 | 0.17 | 0.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.503 | 3 | 0.801 | 2.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 12.754 | 7.796 | 13.492 | 18.681 | 23.051 | 31.561 | 11.445 | 13.828 | 17.337 | 7.902 | 5.038 | 8.31 | 12.704 | 5.563 | 7.587 | 9.663 | 11.567 | 19.444 | 13.051 | 14.029 | 16.424 | 19.217 | 25.506 | 26.266 | 27.825 | 34.255 | 37.091 | 0.014 | 4.631 | 8.2 | 0.246 | 0.837 | 0.748 | 1.502 | 2.059 | 2.451 | 3.639 | 7.821 | 1.261 | 1.714 | 2.247 | 2.698 | 3.042 | 4.819 | 5.427 | 6.278 | 11.931 | 2.894 | 0.839 | 3.23 | 7.238 | 0.995 | 0.783 | 0.448 | 2.531 | 3.613 | 1.103 | 2.693 | 3.342 | 3.69 | 1.784 | 2.289 | 2.296 | 2.331 | 0.011 | 0.034 | 0.182 | 0.216 | 0.352 | 0.069 | 0.078 | 0.078 |
Net Receivables
| 0.199 | 0.505 | 0.308 | 0.065 | 0.59 | 0.835 | 0.209 | 0.228 | 1.683 | 0.86 | 0.444 | 0.232 | 0.419 | 0.074 | 0.205 | 0.125 | 0.448 | 0.559 | 0.141 | 0.103 | 0.37 | 0.398 | 0.133 | 0.065 | 0.548 | 0.422 | 0.261 | 0 | 0.485 | 0.267 | 0.144 | 0.091 | 0.364 | 0.245 | 0.034 | 0.051 | 0.247 | 0.145 | 0.037 | 0.037 | 0.046 | 0.035 | 0.059 | 0.254 | 0.187 | 0.538 | 0.235 | 0.015 | 0.819 | 0.48 | 0.934 | 0.092 | 0.045 | 0.242 | 0.164 | 0.075 | 0.155 | 0.078 | 0.198 | 0.178 | 0.183 | 0.166 | 0.164 | 0.172 | 0.158 | 0.162 | 0.011 | 0.022 | 0 | 0.012 | 0.008 | 0.008 |
Inventory
| 1.681 | 1.916 | 1.958 | 0.641 | 1.026 | 1.513 | 1.752 | 1.183 | 0 | 0.917 | 0.794 | 0.895 | 0.788 | 0.861 | 0.785 | 0.702 | 0.821 | 0.77 | 0.817 | 0.616 | 0.688 | 0.883 | 0.706 | 0.615 | 0.629 | 0.705 | 0.587 | 0 | 0.484 | 0.517 | 0.086 | 0.046 | 0.055 | 0.273 | 0.08 | 0.096 | 0.148 | 0.64 | 0.176 | 0.149 | 0.153 | 0.161 | 0.146 | 0.136 | 0 | 0 | 0 | 0 | 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
| 1.681 | 1.916 | 1.958 | 0.641 | 1.026 | 1.513 | 1.752 | 1.183 | 0.796 | 0.917 | 0.794 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0.353 | 0.414 | 0.553 | 0.295 | 0.389 | 0.567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.014 | 0.008 | 0.008 | 0.005 | 0.015 | 0.001 | 0.025 | 0 |
Total Current Assets
| 14.634 | 10.217 | 15.758 | 19.387 | 24.667 | 33.909 | 13.405 | 15.239 | 19.817 | 9.679 | 6.276 | 9.437 | 13.911 | 6.499 | 8.577 | 10.49 | 12.836 | 20.773 | 14.01 | 14.748 | 17.482 | 20.499 | 26.346 | 26.945 | 29.002 | 35.382 | 37.939 | 0.015 | 5.599 | 8.984 | 0.476 | 0.974 | 1.167 | 2.021 | 2.174 | 2.598 | 4.034 | 8.606 | 1.473 | 1.9 | 2.446 | 2.894 | 3.247 | 5.209 | 5.967 | 7.23 | 12.719 | 3.204 | 2.047 | 4.277 | 8.172 | 1.087 | 0.828 | 0.689 | 2.695 | 3.688 | 1.258 | 2.771 | 3.54 | 3.868 | 1.967 | 2.455 | 2.461 | 2.504 | 0.183 | 0.204 | 0.201 | 0.244 | 0.367 | 0.081 | 0.111 | 0.086 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 13.703 | 13.643 | 13.61 | 13.243 | 12.838 | 12.821 | 12.799 | 12.306 | 0.012 | 11.655 | 11.593 | 11.153 | 91.59 | 85.811 | 84.596 | 82.268 | 80.911 | 74.577 | 68.708 | 67.163 | 66.442 | 60.916 | 54.913 | 53.334 | 52.683 | 47.708 | 43.807 | 0.042 | 41.503 | 39.353 | 38.034 | 37.91 | 39.111 | 37.755 | 37.548 | 37.327 | 36.589 | 32.878 | 31.075 | 30.944 | 30.442 | 30.174 | 30.72 | 29.629 | 28.989 | 27.548 | 23.849 | 26.378 | 15.167 | 13.77 | 10.908 | 8.405 | 7.946 | 7.79 | 6.39 | 4.403 | 4.278 | 2.891 | 2.136 | 1.908 | 2.251 | 0.343 | 0.343 | 0.34 | 0.202 | 0.202 | 0.221 | 0.217 | 0.123 | 0.116 | 0.114 | 0.114 |
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 | 0.872 | 0.872 | 0.872 | 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 | 0.388 | 0.46 | 0 | 0.606 | 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 | 0.388 | 0.46 | 0.533 | 0.606 | 0.872 | 0.872 | 0.872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 5.029 | 4.75 | 4.75 | 4.75 | 4.75 | 4.75 | 4.75 | 4.75 | 4.729 | 4.729 | 4.669 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Non-Current Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.667 | 0 | 0 | 4.669 | 4.669 | 4.669 | 4.669 | 4.669 | 4.669 | 4.649 | 4.649 | 4.479 | 4.479 | 4.479 | 4.479 | 4.479 | 4.479 | 4.479 | 4.479 | -0.042 | 4.479 | 4.479 | 4.479 | 4.479 | 4.479 | 4.479 | 4.668 | 4.654 | 4.64 | 4.626 | 4.613 | 4.599 | 4.585 | 4.571 | 4.557 | 5.544 | 5.529 | 5.514 | 5.499 | 0 | 0.401 | 0.401 | 0.401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.047 | 0 | 0 |
Total Non-Current Assets
| 18.733 | 18.392 | 18.36 | 17.992 | 17.588 | 17.57 | 17.548 | 17.056 | 16.408 | 16.384 | 16.262 | 15.822 | 96.26 | 90.481 | 89.265 | 86.937 | 85.58 | 79.225 | 73.356 | 71.642 | 70.921 | 65.395 | 59.392 | 57.813 | 57.162 | 52.187 | 48.286 | 0.042 | 45.982 | 43.832 | 42.513 | 42.389 | 43.59 | 42.234 | 42.215 | 41.981 | 41.23 | 37.505 | 35.687 | 35.544 | 35.027 | 34.745 | 35.278 | 35.173 | 34.518 | 33.062 | 29.348 | 26.378 | 15.568 | 14.171 | 11.309 | 8.405 | 7.946 | 7.79 | 6.778 | 4.863 | 4.811 | 3.496 | 3.008 | 2.78 | 3.124 | 0.343 | 0.343 | 0.34 | 0.202 | 0.202 | 0.221 | 0.217 | 0.123 | 0.164 | 0.114 | 0.114 |
Total Assets
| 33.367 | 28.609 | 34.118 | 37.38 | 42.255 | 51.479 | 30.954 | 32.294 | 36.224 | 26.063 | 22.539 | 25.259 | 110.17 | 96.98 | 97.841 | 97.427 | 98.416 | 99.998 | 87.366 | 86.39 | 88.403 | 85.894 | 85.737 | 84.758 | 86.164 | 87.569 | 86.225 | 0.061 | 51.581 | 52.816 | 42.989 | 43.363 | 44.757 | 44.255 | 44.39 | 44.58 | 45.263 | 46.11 | 37.161 | 37.444 | 37.473 | 37.64 | 38.525 | 40.382 | 40.485 | 40.292 | 42.067 | 29.582 | 17.616 | 18.448 | 19.481 | 9.492 | 8.775 | 8.479 | 9.472 | 8.551 | 6.069 | 6.267 | 6.549 | 6.648 | 5.091 | 2.798 | 2.804 | 2.844 | 0.385 | 0.406 | 0.422 | 0.461 | 0.49 | 0.245 | 0.225 | 0.2 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0.005 | 0.003 | 0.002 | 0.005 | 0.004 | 0.002 | 0.001 | 0.007 | 0.007 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0 | 0.001 | 0.003 | 0.002 | 0 | 0.002 | 0.002 | 0.001 | 0 | 0.001 | 0.002 | 0.001 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.127 | 0.303 | 0 | 0.071 | 0.049 | 0.033 | 0.024 | 0.025 | 0.035 | 0.072 | 0.059 | 0.02 | 0.016 | 0.012 | 0.073 | 0.05 | 0.025 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.63 | 7.261 | 6.91 | 0 | 0 | 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 |
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 | 0 | 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 |
Other Current Liabilities
| 1.707 | 4.833 | 2.924 | 2.185 | 5.271 | 4.401 | 2.373 | 1.011 | 7.021 | 6.974 | 2.117 | 1.582 | 2.298 | 0.557 | 1.434 | 0.469 | 1.399 | 2.882 | 1.682 | 0.419 | 1.963 | 2.009 | 1.268 | 0.195 | 1.202 | 2.464 | 1.271 | 0 | 0.233 | 1.486 | 0.155 | 0.353 | 0.732 | 0.132 | 0.029 | 0.106 | 0.961 | 1.631 | 0.111 | 0.162 | 0.14 | 0.126 | 0.095 | 0.2 | 0.938 | 2.18 | 2.27 | 0.724 | 1.48 | 1.132 | 2.626 | 0.94 | 1.007 | 1.528 | 2.406 | 1.224 | 0.19 | 0.486 | 0.557 | 0.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 1.707 | 4.838 | 2.927 | 2.187 | 5.277 | 4.405 | 2.375 | 1.012 | 7.028 | 6.981 | 2.119 | 1.584 | 2.301 | 0.557 | 1.435 | 0.469 | 1.4 | 2.885 | 1.684 | 0.419 | 1.965 | 2.011 | 1.269 | 0.195 | 1.203 | 2.466 | 1.272 | 0 | 0.233 | 1.486 | 0.156 | 0.353 | 0.732 | 0.132 | 0.029 | 0.106 | 0.962 | 1.633 | 0.111 | 0.162 | 0.14 | 0.127 | 0.095 | 7.83 | 8.199 | 9.091 | 2.272 | 0.724 | 1.48 | 1.132 | 2.626 | 0.94 | 1.007 | 1.528 | 2.406 | 1.351 | 0.493 | 0.486 | 0.628 | 0.605 | 0.033 | 0.024 | 0.025 | 0.035 | 0.072 | 0.059 | 0.02 | 0.016 | 0.012 | 0.073 | 0.05 | 0.025 |
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 | 0.001 | 0.001 | 0.836 | 0.798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0 | 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 | -0.001 | -0.001 | -1.348 | -1.309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.007 | 0 | 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 | 10.616 | 9.893 | 9.812 | 9.362 | 9.157 | 7.564 | 6.839 | 6.903 | 8.217 | 6.183 | 4.507 | 4.507 | 4.739 | 4.175 | 2.841 | 0 | 2.288 | 2.288 | 0.512 | 0.512 | 1.039 | 1.039 | 1.198 | 1.198 | 1.198 | 1.198 | 1.94 | 1.94 | 1.94 | 1.94 | 1.994 | 2.095 | 1.505 | 1.505 | 1.418 | 1.729 | 0.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.064 | 0.064 | 0.064 | 0.064 | 0 | 0 |
Other Non-Current Liabilities
| 5.221 | 4.61 | 5.64 | 6.602 | 6.38 | 9.069 | 4.976 | 5.435 | 4.862 | 3.475 | 3.941 | 4.542 | 5.41 | 3.413 | 3.413 | 3.413 | 3.413 | 3.622 | 3.413 | 3.413 | 3.413 | 4.031 | 5.509 | 5.867 | 6.022 | 7.099 | 8 | 0 | 4.663 | 4.663 | 4.761 | 4.723 | 3.413 | 3.413 | 3.413 | 3.413 | 3.413 | 3.425 | 3.437 | 3.44 | 3.443 | 3.445 | 3.494 | 3.541 | 3.648 | 3.928 | 11.582 | 11.599 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.127 | 0.303 | 0 | 0.071 | 0.049 | 0.033 | 0.024 | 0.025 | 0.035 | 0.072 | 0.059 | 0 | 0 | 0 | 0 | 0.05 | 0.025 |
Total Non-Current Liabilities
| 5.221 | 4.61 | 5.64 | 6.602 | 6.38 | 9.069 | 4.976 | 5.435 | 4.862 | 3.475 | 3.941 | 4.542 | 16.026 | 13.306 | 13.225 | 12.775 | 12.571 | 11.187 | 10.252 | 10.317 | 11.63 | 10.214 | 10.016 | 10.374 | 10.761 | 11.274 | 10.841 | 0 | 6.952 | 6.952 | 4.761 | 4.723 | 4.452 | 4.452 | 4.612 | 4.612 | 4.612 | 4.623 | 5.377 | 5.381 | 5.383 | 5.385 | 5.488 | 5.637 | 5.153 | 5.432 | 13.007 | 13.328 | 0.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0.127 | 0.303 | 0 | 0.071 | 0.049 | 0.033 | 0.024 | 0.025 | 0.035 | 0.072 | 0.059 | 0.064 | 0.064 | 0.064 | 0.064 | 0.05 | 0.025 |
Total Liabilities
| 6.927 | 9.448 | 8.567 | 8.789 | 11.657 | 13.474 | 7.351 | 6.448 | 11.89 | 10.456 | 6.059 | 6.126 | 18.326 | 13.863 | 14.661 | 13.244 | 13.971 | 14.072 | 11.936 | 10.736 | 13.596 | 12.225 | 11.285 | 10.57 | 11.964 | 13.74 | 12.113 | 0 | 7.185 | 8.438 | 4.917 | 5.076 | 5.184 | 4.584 | 4.641 | 4.717 | 5.573 | 6.256 | 5.489 | 5.543 | 5.523 | 5.512 | 5.583 | 13.467 | 13.352 | 14.523 | 15.279 | 14.052 | 1.833 | 1.132 | 2.626 | 0.94 | 1.007 | 1.528 | 2.406 | 1.351 | 0.493 | 0.486 | 0.628 | 0.605 | 0.033 | 0.024 | 0.025 | 0.035 | 0.072 | 0.059 | 0.084 | 0.08 | 0.075 | 0.137 | 0.05 | 0.025 |
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 |
Common Stock
| 164.898 | 155.489 | 155.489 | 155.156 | 155.107 | 155.056 | 134.168 | 133.839 | 129.859 | 111.684 | 104.377 | 104.003 | 103.789 | 95.11 | 94.828 | 94.828 | 94.435 | 94.146 | 82.256 | 82.256 | 82.212 | 80.119 | 80.119 | 80.094 | 80.094 | 79.893 | 79.077 | 0.062 | 53.46 | 53.169 | 39.256 | 39.256 | 39.256 | 39.256 | 39.256 | 39.256 | 39.117 | 39.117 | 32.832 | 32.832 | 32.717 | 32.717 | 32.717 | 26.269 | 0.026 | 0.024 | 0.026 | 0 | 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
| -167.419 | -165.213 | -158.699 | -155.202 | -152.566 | -144.417 | -135.846 | -132.83 | -129.295 | -116.878 | -107.229 | -103.954 | -30.754 | -30.249 | -29.853 | -28.801 | -27.439 | -25.788 | -24.393 | -24.169 | -24.991 | -22.88 | -22.096 | -22.34 | -22.328 | -22.532 | -21.651 | -0.019 | -19.055 | -18.802 | -10.43 | -10.215 | -8.829 | -8.731 | -8.652 | -8.539 | -7.826 | -7.662 | -8.063 | -7.833 | -7.462 | -7.284 | -6.164 | -5.675 | -5.457 | -5.075 | -6.039 | -5.723 | -4.682 | -4.347 | -4.515 | -3.109 | -2.863 | -2.48 | -1.954 | -1.811 | -1.587 | -1.381 | -1.045 | -0.876 | -0.459 | -0.423 | -0.442 | -0.245 | -0.202 | -0.165 | -0.135 | -0.087 | -0.049 | -0.037 | -0.026 | -0.026 |
Accumulated Other Comprehensive Income/Loss
| 164.898 | 155.489 | 155.489 | 155.156 | 155.107 | 155.056 | 134.168 | 133.839 | 129.859 | 111.684 | 104.377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.666 | 0.666 | 0.328 | 0 | 0.193 | 0.194 | 0.199 | 0.199 | 0.199 | 0.098 | 0 | 0 |
Other Total Stockholders Equity
| -135.938 | -126.605 | -126.729 | -126.52 | -127.051 | -127.689 | -108.887 | -109.002 | -106.09 | -90.883 | -85.046 | 19.084 | 18.809 | 18.255 | 18.205 | 18.155 | 17.449 | 17.567 | 17.567 | 17.567 | 17.586 | 16.43 | 16.43 | 16.435 | 3.986 | 16.469 | 16.686 | 0.01 | 9.991 | 10.012 | 9.246 | 9.246 | 9.146 | 9.146 | 9.146 | 9.146 | 1.497 | 8.4 | 6.903 | 6.903 | 6.696 | 6.696 | 6.389 | 6.322 | 26.242 | 30.82 | 32.801 | 21.252 | 20.465 | 21.663 | 21.37 | 11.661 | 10.63 | 9.43 | 9.02 | 9.011 | 7.163 | 7.163 | 6.965 | 6.918 | 4.851 | 2.531 | 2.892 | 3.054 | 0.322 | 0.318 | 0.274 | 0.269 | 0.265 | 0.048 | 0.2 | 0.2 |
Total Shareholders Equity
| 26.439 | 19.161 | 25.551 | 28.59 | 30.598 | 38.006 | 23.603 | 25.846 | 24.334 | 15.607 | 16.479 | 19.133 | 91.844 | 83.116 | 83.181 | 84.183 | 84.445 | 85.926 | 75.43 | 75.654 | 74.807 | 73.669 | 74.452 | 74.189 | 74.201 | 73.829 | 74.112 | 0.053 | 44.396 | 44.378 | 38.072 | 38.287 | 39.572 | 39.671 | 39.749 | 39.862 | 39.69 | 39.855 | 31.672 | 31.901 | 31.95 | 32.128 | 32.942 | 26.916 | 27.133 | 25.769 | 26.788 | 15.53 | 15.783 | 17.316 | 16.855 | 8.552 | 7.767 | 6.951 | 7.066 | 7.2 | 5.575 | 5.782 | 5.921 | 6.042 | 5.058 | 2.774 | 2.779 | 2.809 | 0.313 | 0.347 | 0.338 | 0.381 | 0.415 | 0.108 | 0.175 | 0.175 |
Total Equity
| 26.439 | 19.161 | 25.551 | 28.59 | 30.598 | 38.006 | 23.603 | 25.846 | 24.334 | 15.607 | 16.479 | 19.133 | 91.844 | 83.116 | 83.181 | 84.183 | 84.445 | 85.926 | 75.43 | 75.654 | 74.807 | 73.669 | 74.452 | 74.189 | 74.201 | 73.829 | 74.112 | 0.053 | 44.396 | 44.378 | 38.072 | 38.287 | 39.572 | 39.671 | 39.749 | 39.862 | 39.69 | 39.855 | 31.672 | 31.901 | 31.95 | 32.128 | 32.942 | 26.916 | 27.133 | 25.769 | 26.788 | 15.53 | 15.783 | 17.316 | 16.855 | 8.552 | 7.767 | 6.951 | 7.066 | 7.2 | 5.575 | 5.782 | 5.921 | 6.042 | 5.058 | 2.774 | 2.779 | 2.809 | 0.313 | 0.347 | 0.338 | 0.381 | 0.415 | 0.108 | 0.175 | 0.175 |
Total Liabilities & Shareholders Equity
| 33.367 | 28.609 | 34.118 | 37.38 | 42.255 | 51.479 | 30.954 | 32.294 | 36.224 | 26.063 | 22.539 | 25.259 | 110.17 | 96.98 | 97.841 | 97.427 | 98.416 | 99.998 | 87.366 | 86.39 | 88.403 | 85.894 | 85.737 | 84.758 | 86.164 | 87.569 | 86.225 | 0 | 51.581 | 52.816 | 42.989 | 43.363 | 44.757 | 44.255 | 44.39 | 44.58 | 45.263 | 46.11 | 37.161 | 37.444 | 37.473 | 37.64 | 38.525 | 40.382 | 40.485 | 40.292 | 42.067 | 29.582 | 17.616 | 18.448 | 19.481 | 9.492 | 8.775 | 8.479 | 9.472 | 8.551 | 6.069 | 6.267 | 6.549 | 6.648 | 5.091 | 2.798 | 2.804 | 2.844 | 0.385 | 0.406 | 0.422 | 0.461 | 0.49 | 0.245 | 0.225 | 0.2 |