Orla Mining Ltd.
TSX:OLA.TO
6.59 (CAD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 154.302 | 159.926 | 96.632 | 132.757 | 114.53 | 83.809 | 96.278 | 89.148 | 66.743 | 35.038 | 20.516 | 50.712 | 51.045 | 31.207 | 72.18 | 41.743 | 54.665 | 15.422 | 22.973 | 3.877 | 3.832 | 7.232 | 12.251 | 16.352 | 20.476 | 25.091 | 4.885 | 11.669 | 13.952 | 16.663 | 19.296 | 2.327 | 0.174 | 0.256 | 0.302 | 0.349 | 0.394 | 0.414 | 0.002 | 0.001 | -0.045 | 0.005 | 0.037 | 0.04 | 0.053 | 0.081 | 0.143 | 0.073 | 0.106 | 0.032 | 0.098 | 0.509 | 0.218 | 0.389 | 0.499 | 0.088 | 0.028 | 0.027 | 0.567 | 0.115 | 0.206 | 0.011 | 0.038 | 0.275 | 0.316 | 0.343 | 0.371 | 0.193 | 0.192 |
Short 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 | 0.142 | 0.441 | 0 | 0 | 0 | 0 | 0 | 0.472 | 0.491 | 0.486 | 0.505 | 0 | 0 |
Cash and Short Term Investments
| 154.302 | 159.926 | 96.632 | 132.757 | 114.53 | 83.809 | 96.278 | 89.148 | 66.743 | 35.038 | 20.516 | 50.712 | 51.045 | 31.207 | 72.18 | 41.743 | 54.665 | 15.422 | 22.973 | 3.877 | 3.832 | 7.232 | 12.251 | 16.352 | 20.476 | 25.091 | 4.885 | 11.669 | 13.952 | 16.663 | 19.296 | 2.327 | 0.174 | 0.256 | 0.302 | 0.349 | 0.394 | 0.414 | 0.002 | 0.001 | -0.045 | 0.005 | 0.037 | 0.04 | 0.053 | 0.081 | 0.143 | 0.073 | 0.106 | 0.032 | 0.098 | 0.509 | 0.218 | 0.389 | 0.499 | 0.088 | 0.17 | 0.468 | 0.567 | 0.115 | 0.206 | 0.011 | 0.038 | 0.747 | 0.807 | 0.828 | 0.876 | 0.193 | 0.192 |
Net Receivables
| 7.07 | 0.788 | 15.95 | 7.146 | 7.839 | 8.886 | 9.024 | 5.697 | 12.256 | 19.574 | 17.082 | 0.156 | 0.146 | 0.075 | 0.204 | 0.171 | 0.071 | 0.066 | 0.093 | 0.1 | 0.066 | 0.168 | 0.283 | 0.28 | 0.045 | 0.127 | 0.118 | 0.115 | 0.289 | 0.317 | 0.304 | 0.009 | 0.004 | 0.006 | 0.004 | 0.002 | 0.001 | 0.003 | 0 | 0 | 0.015 | 0.011 | 0.007 | 0.01 | 0.007 | 0.006 | 0.023 | 0.004 | 0.009 | 0.06 | 0.048 | 0.008 | 0.031 | 0.015 | 0.005 | 0.019 | 0.014 | 0.007 | 0.004 | 0.01 | 0.004 | 0.003 | 0.002 | 0.001 | 0.002 | 0.001 | 0.003 | 0.001 | 0 |
Inventory
| 28.659 | 38.856 | 29.451 | 28.571 | 26.998 | 24.878 | 22.446 | 18.256 | 15.405 | 10.629 | 9.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 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
| 3.242 | 25.686 | 3.142 | 5.321 | 4.429 | 3.677 | 5.114 | 4.534 | 2.057 | 2.736 | 1.09 | 3.319 | 3.631 | 4.522 | 0.716 | 0.679 | 0.128 | 0.037 | 0.049 | 0.033 | 0.056 | 0.122 | 0.151 | 0.226 | 0.5 | 0.466 | 0.612 | 0.688 | 0.533 | 0.427 | 0.268 | 0.025 | 0.003 | 0.004 | 0.005 | 0.006 | 0.001 | 0 | -0 | 0 | 0 | 0.006 | 0 | 0.002 | 0 | -0 | 0.001 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0.006 | -0 | 0 | 0 | 0 | 0.468 | 0.433 | 0.599 | 0.617 | 0 | 0 | 0 | 0 | 0.021 | 0.015 |
Total Current Assets
| 193.273 | 225.257 | 145.175 | 173.795 | 153.796 | 121.25 | 132.862 | 117.635 | 96.461 | 67.977 | 48.345 | 54.187 | 54.822 | 35.804 | 73.1 | 42.593 | 54.864 | 15.525 | 23.115 | 4.01 | 3.954 | 7.522 | 12.685 | 16.859 | 21.02 | 25.685 | 5.615 | 12.472 | 14.774 | 17.407 | 19.867 | 2.361 | 0.181 | 0.266 | 0.311 | 0.357 | 0.396 | 0.418 | 0.002 | 0.001 | -0.03 | 0.022 | 0.045 | 0.051 | 0.06 | 0.088 | 0.167 | 0.077 | 0.114 | 0.092 | 0.146 | 0.517 | 0.249 | 0.404 | 0.51 | 0.107 | 0.184 | 0.475 | 0.571 | 0.593 | 0.642 | 0.613 | 0.657 | 0.748 | 0.809 | 0.829 | 0.879 | 0.215 | 0.207 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 392.228 | 517.06 | 381.719 | 457.095 | 459.95 | 462.113 | 467.159 | 458.689 | 308.671 | 314.362 | 304.127 | 292.598 | 269.627 | 233.945 | 154.725 | 121.771 | 119.909 | 118.175 | 125.359 | 124.248 | 125.002 | 125.034 | 124.539 | 145.594 | 137.608 | 138.5 | 131.05 | 89.106 | 86.809 | 84.811 | 83.434 | 0.452 | 0.459 | 0.457 | 0.427 | 0.442 | 0.476 | 0.466 | 0.509 | 0.528 | 0.619 | 0.598 | 0.591 | 1.194 | 1.167 | 1.205 | 1.199 | 1.062 | 1.028 | 1.135 | 1.106 | 0.721 | 0.707 | 0.629 | 0.477 | 0.416 | 0.374 | 0.199 | 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 |
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 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | -1.363 | -1.53 | -1.554 | -1.547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 1.369 | 1.333 | 1.363 | 1.53 | 1.554 | 1.547 | 8.898 | 4.8 | 4.761 | 4.648 | 3.551 | 3.483 | 3.417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.766 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 0.002 | 0.001 | 0.004 | 0.009 | 0.015 | 0.007 | 0.02 | 0.02 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 4.376 | 4.568 | 2.708 | 2.405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.555 | 10.96 | 7.551 | 12.468 | 12.54 | 12.04 | 11.39 | 6.349 | 6.828 | 5.893 | 7.775 | 21.368 | 18.767 | 14.6 | 11.37 | 21.951 | 12.224 | 1.726 | 1.844 | 1.538 | 1.38 | 1.183 | 0.774 | 0.153 | 0.15 | 0.15 | 0.15 | 0.151 | 0.15 | 0.15 | 0.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 400.783 | 529.389 | 390.603 | 473.939 | 477.058 | 476.861 | 480.954 | 473.936 | 320.299 | 325.016 | 316.55 | 317.517 | 291.877 | 251.962 | 166.095 | 143.722 | 132.133 | 119.901 | 127.203 | 125.786 | 126.383 | 126.216 | 125.313 | 145.747 | 137.757 | 138.65 | 131.199 | 89.257 | 86.959 | 84.961 | 83.584 | 3.217 | 0.459 | 0.457 | 0.427 | 0.442 | 0.477 | 0.467 | 0.51 | 0.529 | 0.62 | 0.599 | 0.592 | 1.196 | 1.167 | 1.209 | 1.209 | 1.077 | 1.035 | 1.155 | 1.126 | 0.736 | 0.707 | 0.629 | 0.477 | 0.416 | 0.374 | 0.199 | 0.022 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets
| 594.056 | 754.647 | 535.778 | 647.734 | 630.854 | 598.111 | 613.816 | 591.571 | 416.76 | 392.993 | 364.895 | 371.704 | 346.699 | 288.766 | 239.195 | 186.315 | 186.997 | 135.426 | 150.319 | 129.797 | 130.337 | 133.738 | 137.998 | 162.606 | 158.777 | 164.335 | 136.815 | 101.729 | 101.733 | 102.368 | 103.451 | 5.579 | 0.64 | 0.723 | 0.738 | 0.799 | 0.872 | 0.885 | 0.512 | 0.53 | 0.591 | 0.621 | 0.637 | 1.247 | 1.227 | 1.297 | 1.375 | 1.154 | 1.149 | 1.246 | 1.272 | 1.253 | 0.956 | 1.033 | 0.988 | 0.524 | 0.558 | 0.674 | 0.593 | 0.612 | 0.642 | 0.613 | 0.657 | 0.748 | 0.809 | 0.829 | 0.879 | 0.215 | 0.207 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 11.853 | 18.521 | 5.739 | 4.565 | 3.272 | 2.756 | 6.707 | 3.294 | 1.964 | 3.096 | 5.966 | 3.103 | 5.734 | 3.456 | 2.583 | 0.964 | 0.386 | 0.458 | 0.489 | 0.157 | 0.539 | 0.565 | 0.985 | 0.632 | 0.994 | 1.018 | 0.852 | 0.699 | 0.899 | 0.7 | 1.32 | 0.002 | 0.018 | 0.01 | 0.009 | 0.009 | 0 | 0 | 0 | 0.112 | 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 | 0.004 | 0.008 |
Short Term Debt
| 0.682 | 1.146 | 0.915 | 23.758 | 45.885 | 45.878 | 45.846 | 37.827 | 32.499 | 26.395 | 25.665 | 10.322 | 10.228 | 0.236 | 0.131 | 0.025 | 0.085 | 0.196 | 0.024 | 0.023 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 | 0 | 0 | 0 | 0 | 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
| 13.191 | 4.033 | 8.002 | 15.104 | 11.42 | 10.173 | 33.102 | 23.629 | 14.2 | 2.191 | 0 | 0 | 0 | 0 | 0.011 | 0 | 0 | 0 | 0 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 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 | 4.033 | 4.054 | 6.912 | 6.233 | 5.172 | 3.139 | 0 | 0 | 0 | 0 | 14.144 | 0 | 8.329 | 0.011 | 0 | 0 | 0 | 0 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 20.252 | 15.987 | 17.95 | 24.49 | 17.708 | 16.284 | 42.085 | 36.551 | 23.882 | 15.316 | 6.137 | 0.053 | 11.461 | 0.112 | 5.001 | 3.685 | 3.432 | 3.046 | 1.853 | 1.327 | 1.131 | 1.379 | 1.702 | 1.058 | 0.584 | 1.023 | 0.942 | 0.462 | 0.443 | 0.474 | 0.686 | 0.165 | 0.103 | 0.112 | 0.122 | 0.114 | 0.075 | 0.095 | 0.175 | 0.002 | 0.264 | 0.279 | 0.253 | 0.135 | 0.106 | 0.106 | 0.14 | 0.08 | 0.085 | 0.104 | 0.115 | 0.166 | 0.029 | 0.111 | 0.042 | 0.009 | 0.03 | 0.026 | 0.054 | 0.021 | 0.006 | 0.002 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 32.787 | 39.687 | 28.658 | 59.725 | 73.098 | 70.09 | 97.777 | 77.672 | 58.345 | 44.807 | 37.768 | 27.622 | 27.423 | 12.133 | 7.726 | 4.674 | 3.903 | 3.7 | 2.366 | 1.525 | 1.692 | 1.944 | 2.686 | 1.689 | 1.578 | 2.041 | 1.795 | 1.161 | 1.342 | 1.174 | 2.006 | 0.168 | 0.121 | 0.122 | 0.13 | 0.123 | 0.075 | 0.095 | 0.175 | 0.12 | 0.264 | 0.279 | 0.253 | 0.135 | 0.106 | 0.106 | 0.14 | 0.08 | 0.085 | 0.104 | 0.115 | 0.166 | 0.029 | 0.111 | 0.042 | 0.009 | 0.03 | 0.026 | 0.054 | 0.021 | 0.006 | 0.002 | 0.02 | 0.002 | 0.002 | 0.002 | 0.002 | 0.004 | 0.008 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 80.255 | 122.14 | 90.343 | 115.516 | 92.029 | 97.624 | 103.122 | 131.595 | 135.794 | 137.82 | 137.089 | 150.54 | 149.394 | 108.412 | 70.278 | 21.56 | 21.737 | 22.12 | 22.555 | 8.989 | 6.903 | 6.756 | 4.481 | 3.8 | 1.995 | 2.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.419 | 11.228 | 8.176 | 8.053 | 7.5 | 7.809 | 7.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.888 | 3.219 | 0.193 | 7.321 | 8.129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.879 | 11.915 | 7.867 | 0.409 | 0.276 | 8.104 | 8.433 | 8.105 | 5.226 | 5.585 | 5.621 | 4.757 | 3.243 | 3.369 | 0.61 | 0.953 | 0.944 | 0.933 | 0.831 | 0.545 | 0.55 | 0.55 | 0.547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0.028 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 105.441 | 148.502 | 106.579 | 131.299 | 107.934 | 113.537 | 119.055 | 139.7 | 141.02 | 143.405 | 142.71 | 155.297 | 152.637 | 111.781 | 70.888 | 22.513 | 22.681 | 23.053 | 23.386 | 9.534 | 7.453 | 7.306 | 5.028 | 3.8 | 1.995 | 2.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0.028 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Total Liabilities
| 138.228 | 188.189 | 135.237 | 191.024 | 181.032 | 183.627 | 216.832 | 217.372 | 199.365 | 188.212 | 180.478 | 182.919 | 180.06 | 123.914 | 78.614 | 27.187 | 26.584 | 26.753 | 25.753 | 11.059 | 9.145 | 9.25 | 7.714 | 5.49 | 3.574 | 4.147 | 1.795 | 1.161 | 1.342 | 1.174 | 2.006 | 0.168 | 0.121 | 0.122 | 0.13 | 0.123 | 0.075 | 0.095 | 0.175 | 0.12 | 0.264 | 0.279 | 0.253 | 0.135 | 0.106 | 0.106 | 0.145 | 0.08 | 0.085 | 0.104 | 0.115 | 0.166 | 0.057 | 0.148 | 0.042 | 0.009 | 0.03 | 0.026 | 0.054 | 0.021 | 0.006 | 0.002 | 0.02 | 0.002 | 0.002 | 0.002 | 0.002 | 0.004 | 0.008 |
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 |
Common Stock
| 489.476 | 643.194 | 474.361 | 473.518 | 470.616 | 449.647 | 445.316 | 438.633 | 289.167 | 270.214 | 269.198 | 269.016 | 234.942 | 234.792 | 217.948 | 219.169 | 214.958 | 159.629 | 159.374 | 155.657 | 153.774 | 150.757 | 147.63 | 155.622 | 152.878 | 155.437 | 138.716 | 104.327 | 99.373 | 96.894 | 95.335 | 5.305 | 1.735 | 1.729 | 1.607 | 1.738 | 1.879 | 1.742 | 1.686 | 1.883 | 1.804 | 1.741 | 1.807 | 1.865 | 1.829 | 1.891 | 1.904 | 0 | 0 | 0 | 1.657 | 0 | 0 | 0 | 1.463 | 0 | 0 | 0 | 0.799 | 0 | 0 | 0 | 0.688 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -56.018 | -108.747 | -97.768 | -39.326 | -44.696 | -57.523 | -70.758 | -89.448 | -98.343 | -97.746 | -116.528 | -111.51 | -101.956 | -101.057 | -90.25 | -83.152 | -75.501 | -73.292 | -64.138 | -58.155 | -53.205 | -48.25 | -39.929 | -16.524 | -14.654 | -12.994 | -11.916 | -9.775 | -7.559 | -4.774 | -3.764 | -2.108 | -1.95 | -1.806 | -1.563 | -1.487 | -1.532 | -1.491 | -1.624 | -1.677 | -1.69 | -1.604 | -1.637 | -0.98 | -0.929 | -0.93 | -0.883 | -0.931 | -0.877 | -0.825 | -0.768 | -0.726 | -0.753 | -0.722 | -0.696 | -0.635 | -0.583 | -0.5 | -0.392 | -0.321 | -0.204 | -0.162 | -0.165 | -0.174 | 0 | 0 | 0 | -0.01 | -0.008 |
Accumulated Other Comprehensive Income/Loss
| 22.37 | 32.01 | 23.948 | 22.518 | 23.902 | 22.36 | 22.426 | 25.014 | 26.571 | 32.313 | 31.747 | 31.279 | 33.653 | 31.117 | 32.883 | 23.111 | 20.956 | 22.336 | 29.329 | 21.236 | 20.622 | 21.981 | 22.582 | 18.017 | 16.979 | 17.745 | 8.22 | 6.016 | 8.578 | 9.073 | 9.874 | 2.214 | 0.734 | 0.678 | 0.564 | 0.426 | 0.45 | 0.539 | -0.011 | -0.012 | -0.012 | -0.012 | -0.011 | 0 | 0 | 0 | -0.005 | 0 | 0 | 0 | 0.268 | 0 | 0 | 0 | 0.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | -0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0.286 | 0.215 | 0.225 | 0.217 | 0.225 | 0.226 | 0.222 | 0.23 | 0.215 | 2.006 | 1.941 | 1.967 | 0 | 1.813 | 1.652 | 1.607 | -0 | 1.15 | 1.111 | 1.149 | 0.132 | 0.912 | 0.84 | 0.772 | 0.113 | 0.921 | 0.807 | 0.828 | 0.877 | 0.222 | 0.207 |
Total Shareholders Equity
| 455.828 | 566.458 | 400.541 | 456.71 | 449.822 | 414.484 | 396.984 | 374.199 | 217.395 | 204.781 | 184.417 | 188.785 | 166.639 | 164.852 | 160.581 | 159.128 | 160.413 | 108.673 | 124.566 | 118.738 | 121.192 | 124.488 | 130.283 | 157.116 | 155.204 | 160.188 | 135.02 | 100.568 | 100.391 | 101.193 | 101.445 | 5.411 | 0.519 | 0.601 | 0.608 | 0.676 | 0.797 | 0.79 | 0.337 | 0.409 | 0.327 | 0.342 | 0.384 | 1.111 | 1.121 | 1.191 | 1.23 | 1.075 | 1.064 | 1.142 | 1.156 | 1.087 | 0.899 | 0.885 | 0.946 | 0.514 | 0.528 | 0.649 | 0.539 | 0.591 | 0.636 | 0.61 | 0.637 | 0.747 | 0.807 | 0.828 | 0.877 | 0.211 | 0.199 |
Total Equity
| 455.828 | 566.458 | 400.541 | 456.71 | 449.822 | 414.484 | 396.984 | 374.199 | 217.395 | 204.781 | 184.417 | 188.785 | 166.639 | 164.852 | 160.581 | 159.128 | 160.413 | 108.673 | 124.566 | 118.738 | 121.192 | 124.488 | 130.283 | 157.116 | 155.204 | 160.188 | 135.02 | 100.568 | 100.391 | 101.193 | 101.445 | 5.411 | 0.519 | 0.601 | 0.608 | 0.676 | 0.797 | 0.79 | 0.337 | 0.409 | 0.327 | 0.342 | 0.384 | 1.111 | 1.121 | 1.191 | 1.23 | 1.075 | 1.064 | 1.142 | 1.156 | 1.087 | 0.899 | 0.885 | 0.946 | 0.514 | 0.528 | 0.649 | 0.539 | 0.591 | 0.636 | 0.61 | 0.637 | 0.747 | 0.807 | 0.828 | 0.877 | 0.211 | 0.199 |
Total Liabilities & Shareholders Equity
| 594.056 | 754.647 | 535.778 | 647.734 | 630.854 | 598.111 | 613.816 | 591.571 | 416.76 | 392.993 | 364.895 | 371.704 | 346.699 | 288.766 | 239.195 | 186.315 | 186.997 | 135.426 | 150.319 | 129.797 | 130.337 | 133.738 | 137.998 | 162.606 | 158.777 | 164.335 | 136.815 | 101.729 | 101.733 | 102.368 | 103.451 | 5.579 | 0.64 | 0.723 | 0.738 | 0.799 | 0.872 | 0.885 | 0.512 | 0.53 | 0.591 | 0.621 | 0.637 | 1.247 | 1.227 | 1.297 | 1.375 | 1.154 | 1.149 | 1.246 | 1.272 | 1.253 | 0.956 | 1.033 | 0.988 | 0.524 | 0.558 | 0.674 | 0.593 | 0.612 | 0.642 | 0.613 | 0.657 | 0.748 | 0.809 | 0.829 | 0.879 | 0.215 | 0.207 |