Talon Metals Corp.
TSX:TLO.TO
0.075 (CAD) • At close November 4, 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 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2.087 | 4.507 | 6.986 | 5.254 | 10.295 | 9.336 | 14.986 | 7.47 | 10.934 | 41.647 | 25.066 | 32.655 | 37.463 | 44.059 | 15.356 | 7.145 | 5.28 | 2.953 | 7.271 | 10.892 | 1.994 | 1.127 | 0.223 | 0.649 | 1.155 | 0.338 | 0.7 | 1.256 | 1.554 | 1.975 | 0.677 | 1.01 | 1.361 | 1.329 | 2.014 | 2.593 | 1.483 | 2.456 | 6.111 | 7.439 | 11.295 | 13.971 | 14.853 | 15.98 | 16.496 | 15.358 | 16.486 | 17.046 | 17.917 | 19.633 | 21.57 | 28.31 | 35.344 | 15.128 | 12.346 | 3.83 | 3.005 | 1.854 | 4.307 | 1.684 | 5.576 | 5.555 | 5.596 | 9.089 | 12.843 | 13.734 | 14.6 | 15.341 | 8.04 | 10.579 | 11.439 | 12.714 | 14.588 | 14.784 | 5.887 | 4.133 | 5.637 |
Short Term Investments
| 4.769 | 8.667 | 15.796 | 5.273 | 12.156 | 21.687 | 28.265 | 14.393 | 21.272 | 0 | 4.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.227 | 0.474 | 0.559 | 0.673 | 0.284 | 0.329 | 0.403 | 1.378 | 1.447 | 1.939 | 1.727 | 3.097 | 1.898 | 2.144 | 0.889 | 1.845 | 1.137 | 0.261 | 0 | 3 | 0.528 | 3.109 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 6.856 | 13.174 | 22.782 | 10.528 | 22.451 | 31.023 | 43.252 | 21.863 | 32.206 | 41.647 | 25.066 | 32.655 | 37.463 | 44.059 | 15.356 | 7.145 | 5.28 | 2.953 | 7.271 | 10.892 | 1.994 | 1.127 | 0.223 | 0.649 | 1.155 | 0.338 | 0.7 | 1.256 | 1.554 | 1.975 | 0.677 | 1.01 | 1.361 | 1.329 | 2.014 | 2.593 | 1.483 | 2.456 | 6.338 | 7.913 | 11.854 | 14.644 | 15.137 | 16.309 | 16.899 | 16.737 | 17.933 | 18.985 | 19.644 | 22.729 | 23.469 | 30.454 | 36.233 | 16.973 | 13.483 | 4.091 | 3.005 | 4.854 | 4.835 | 4.793 | 5.576 | 6.556 | 5.596 | 9.089 | 12.843 | 13.734 | 14.6 | 15.341 | 8.04 | 10.579 | 11.439 | 12.714 | 14.588 | 14.784 | 5.887 | 4.133 | 5.637 |
Net Receivables
| 0.005 | 0.108 | 0.001 | 0.006 | 0.006 | 0.008 | 0.001 | 0.037 | 0.001 | 0.004 | 0.005 | 0.001 | 0.001 | 0.001 | 0.001 | 0.005 | 0.018 | 0.037 | 0.002 | 0.002 | 0.001 | 0.005 | 0.002 | 0.003 | 0.001 | 0.005 | 0.002 | 0.002 | 0.002 | 0.003 | 0.01 | 0.006 | 0.021 | 0.024 | 0.026 | 0.011 | 0.014 | 0.011 | 0.016 | 0.015 | 0.016 | 0.016 | 0.009 | 0.014 | 0.036 | 0.041 | 0.052 | 0.079 | 0.067 | 0.146 | 0.23 | 0.28 | 1.574 | 1.319 | 0.673 | 0.887 | 0.676 | 0.505 | 0.044 | 5.602 | 5.65 | 5.038 | 5.083 | 3.153 | 0.101 | 0.079 | 0.082 | 0.049 | 1.729 | 0.067 | 0.171 | 0.066 | 0.15 | 0.055 | 0.071 | 0.102 | 0.047 |
Inventory
| 0 | 0 | 0 | 0.105 | 0.096 | 0.096 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.292 | 0 | 0 | 0 | -1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 2.067 | 2.379 | 0.506 | 0.459 | 0.305 | 0.338 | 0.574 | 0.668 | 1.308 | 1.363 | 0.435 | 0.261 | 0.194 | 0.14 | 0.115 | 0.422 | 0.436 | 0.404 | 0.091 | 0.041 | 0.062 | 0.014 | 0.031 | 0.046 | 0.054 | 0.009 | 0.026 | 0.065 | 0.078 | 0.037 | 0.115 | 0.037 | 0.057 | 0.01 | 20.786 | 0.034 | 0.05 | 0.012 | 0.038 | 0.064 | 0.094 | 0.023 | 0.061 | 0.099 | 0.133 | 0.022 | 0.059 | 0.145 | 0.13 | 0.096 | 0.094 | 0.23 | 11.42 | 0.525 | 3.504 | 0.238 | 0.93 | 0.763 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 8.928 | 15.661 | 23.289 | 11.097 | 22.858 | 31.464 | 43.846 | 22.567 | 33.516 | 43.014 | 25.506 | 32.916 | 37.658 | 44.199 | 15.473 | 7.572 | 5.734 | 3.394 | 7.364 | 10.935 | 2.057 | 1.146 | 0.256 | 0.699 | 1.21 | 0.353 | 0.728 | 1.322 | 1.634 | 2.016 | 0.824 | 1.053 | 1.44 | 1.363 | 22.825 | 2.638 | 1.547 | 2.479 | 6.391 | 7.992 | 11.963 | 14.683 | 15.207 | 16.423 | 17.067 | 16.799 | 18.043 | 19.209 | 19.84 | 22.972 | 23.793 | 30.964 | 49.226 | 18.817 | 17.951 | 5.215 | 4.611 | 6.122 | 4.879 | 10.395 | 11.226 | 11.594 | 10.679 | 12.243 | 12.945 | 13.813 | 14.682 | 15.39 | 9.769 | 10.646 | 11.61 | 12.78 | 14.739 | 14.838 | 5.958 | 4.235 | 5.684 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 235.689 | 226.227 | 213.681 | 207.876 | 192.481 | 186.195 | 174.349 | 162.516 | 130.575 | 114.864 | 100.077 | 90.708 | 74.248 | 66.821 | 60.799 | 60.726 | 59.685 | 60.753 | 51.851 | 49.472 | 48.708 | 47.255 | 40.007 | 39.568 | 39.335 | 39.109 | 38.918 | 38.402 | 38.274 | 38.088 | 37.086 | 37.01 | 36.804 | 36.457 | 15.313 | 28.471 | 25.406 | 20.676 | 14.386 | 25.01 | 20.825 | 18.864 | 18.8 | 19.268 | 19.101 | 18.826 | 18.396 | 18.131 | 17.661 | 16.911 | 15.719 | 12.829 | 20.532 | 13.878 | 11.135 | 4.145 | 3.895 | 26.134 | 9.491 | 9.164 | 8.884 | 8.375 | 8.255 | 9.457 | 9.828 | 9.383 | 8.886 | 8.274 | 8.617 | 8.018 | 8.254 | 7.488 | 5.766 | 5.395 | 4.753 | 0 | 2.825 |
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 |
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 |
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 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.996 | 1.729 | 1.88 | 1.647 | 2.362 | 2.877 | 3.021 | 3.236 | 3.28 | 2.725 | 2.88 | 2.803 | 5.56 | 6.107 | 18.593 | 19.094 | 19.343 | 19.616 | 18.471 | 19.118 | 20.836 | 20.937 | 0 | 0 | 0 | 0 | 0.255 | 0.171 | 0.78 | 1.416 | 0 | 0 | 0 | 3.326 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.036 | 0.017 |
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 |
Other Non-Current Assets
| 0.184 | 0.096 | 0.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.012 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 | 0.1 | 0.1 | 0.008 | 0.008 | 0.262 | 0.262 | 0.262 | 0.262 | 0.262 | 1.715 | 1.398 | 2.7 | 4.16 | 3.915 | 23.508 | 24.95 | 4.275 | 5 | 0 | 0 | 0 | 0 | 1.31 | 4.435 | 2.972 | 0 | 4.304 | 9.863 | 10.52 | 0 | 0 | 0 | -0 | 0 | 3.96 | 0 |
Total Non-Current Assets
| 235.873 | 226.322 | 213.777 | 207.876 | 192.481 | 186.195 | 174.349 | 162.516 | 130.575 | 114.864 | 100.077 | 90.708 | 74.248 | 66.821 | 60.799 | 60.726 | 59.685 | 60.753 | 51.851 | 49.472 | 48.708 | 47.255 | 40.007 | 39.568 | 39.335 | 39.109 | 38.918 | 38.402 | 38.274 | 38.088 | 37.086 | 37.01 | 36.804 | 37.453 | 17.041 | 30.352 | 27.053 | 23.038 | 17.264 | 28.131 | 24.16 | 22.244 | 21.625 | 22.156 | 21.912 | 24.649 | 24.766 | 36.987 | 37.017 | 36.516 | 37.05 | 32.699 | 42.349 | 38.874 | 35.988 | 27.653 | 28.844 | 30.409 | 14.491 | 9.419 | 9.055 | 9.155 | 9.671 | 10.766 | 14.262 | 12.355 | 12.211 | 12.577 | 18.48 | 18.538 | 8.254 | 7.488 | 5.766 | 5.395 | 4.753 | 3.997 | 2.842 |
Total Assets
| 244.801 | 241.983 | 237.066 | 218.973 | 215.338 | 217.659 | 218.195 | 185.083 | 164.09 | 157.879 | 125.582 | 123.624 | 111.906 | 111.021 | 76.272 | 68.298 | 65.419 | 64.147 | 59.215 | 60.407 | 50.765 | 48.401 | 40.262 | 40.267 | 40.546 | 39.461 | 39.646 | 39.724 | 39.909 | 40.104 | 37.91 | 38.063 | 38.243 | 38.816 | 39.867 | 32.989 | 28.6 | 25.517 | 23.655 | 36.123 | 36.124 | 36.928 | 36.832 | 38.579 | 38.98 | 41.448 | 42.809 | 56.196 | 56.858 | 59.488 | 60.843 | 63.663 | 91.575 | 57.691 | 53.939 | 32.868 | 33.456 | 36.531 | 19.37 | 19.814 | 20.281 | 20.749 | 20.35 | 23.009 | 27.207 | 26.168 | 26.893 | 27.967 | 28.249 | 29.183 | 19.864 | 20.268 | 20.505 | 20.233 | 10.711 | 8.232 | 8.527 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3.198 | 3.171 | 4.389 | 0.003 | 0.004 | 0.003 | 4.168 | 3.872 | 2.515 | 2.379 | 1.837 | 1.436 | 0.881 | 1.292 | 1.272 | 1.071 | 0.618 | 1.235 | 1.141 | 2.925 | 2.036 | 0.481 | 0.401 | 0.19 | 0.169 | 0 | 0 | 0 | 0.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0.325 | 0.419 | 0 | 0.305 | 1.247 | 0.001 | 0 | 0.435 | 0.001 | 0 | 0.001 | 0.556 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.066 | 0.115 | 0.141 | 0.3 | 0.058 | 0.302 | 0.152 | 0.28 | 0.07 | 0.114 | 0.143 | 0.487 | 0 | 0 |
Short Term Debt
| 0.021 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.056 | 29.929 | 28.519 | 24.981 | 23.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.155 | 3.727 | 2.638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.167 | 0.168 | 0.175 | 0.292 | 0.199 | 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 | 0.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.198 | -3.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.401 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.475 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.225 | 3.202 | 0.03 | 3.389 | 4.225 | 2.789 | 0.028 | 0.028 | 0.027 | 0.029 | 0.57 | 0.69 | 0.143 | 0.207 | 0.101 | 0.098 | 0.984 | 0.113 | 0.134 | 0.132 | 0.804 | 1.399 | 0.628 | 0.208 | 0.221 | 0.442 | 0.474 | 0.442 | 0.254 | 0.431 | 0.545 | 0.262 | 0.281 | 0.382 | 0.489 | 3.427 | 3.127 | 0.43 | 0.302 | 0.378 | 0.98 | 0.84 | 0.4 | 0.984 | 0.935 | 1.098 | 0.516 | 0.953 | 0.9 | 1.306 | 1.1 | 2.182 | 2.615 | 1.62 | 2.14 | 2.055 | 1.675 | 1.61 | 0.92 | 0.853 | 0.085 | 0.13 | 0.328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.067 | 0.28 |
Total Current Liabilities
| 3.247 | 3.223 | 4.419 | 3.392 | 4.229 | 2.791 | 4.196 | 3.901 | 2.542 | 2.409 | 2.407 | 2.126 | 1.024 | 1.5 | 1.374 | 1.169 | 1.601 | 1.348 | 1.275 | 3.057 | 2.84 | 1.88 | 33.684 | 30.327 | 28.908 | 25.423 | 23.628 | 0.442 | 0.417 | 0.431 | 0.545 | 0.262 | 0.281 | 0.382 | 0.489 | 10.382 | 7.272 | 3.068 | 0.607 | 1.625 | 0.981 | 0.84 | 0.835 | 0.985 | 0.935 | 1.099 | 1.072 | 0.954 | 0.9 | 1.306 | 1.1 | 2.182 | 2.615 | 1.62 | 2.14 | 2.055 | 1.675 | 1.61 | 0.92 | 0.853 | 0.085 | 0.13 | 0.328 | 0.066 | 0.115 | 0.141 | 0.3 | 0.058 | 0.302 | 0.152 | 0.28 | 0.238 | 0.282 | 0.318 | 0.778 | 0.266 | 0.28 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.165 | 0.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.452 | 23.918 | 22.423 | 18.621 | 17.876 | 18.15 | 16.577 | 19.388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.785 | 0.613 |
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 |
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 | 0 |
Other Non-Current Liabilities
| 1.472 | 1.438 | 1.372 | 1.277 | 1.294 | 1.304 | 1.179 | 1.112 | 1.058 | 1.025 | 1.158 | 1.126 | 1.431 | 1.3 | 1.753 | 2.415 | 2.367 | 2.458 | 2.094 | 2.027 | 2.103 | 2.097 | 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 | 0.533 | 0.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 1.637 | 1.603 | 1.372 | 1.277 | 1.294 | 1.304 | 1.179 | 1.112 | 1.058 | 1.025 | 1.158 | 1.126 | 1.431 | 1.3 | 1.753 | 2.415 | 2.367 | 2.458 | 2.094 | 2.027 | 2.103 | 2.097 | 0 | 0 | 0 | 0 | 0 | 24.452 | 23.918 | 22.423 | 18.623 | 17.876 | 18.15 | 16.577 | 19.388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.533 | 0.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.785 | 0.613 |
Total Liabilities
| 4.883 | 4.826 | 5.792 | 4.67 | 5.523 | 4.096 | 5.375 | 5.012 | 3.6 | 3.434 | 3.566 | 3.252 | 2.455 | 2.8 | 3.126 | 3.583 | 3.969 | 3.805 | 3.368 | 5.084 | 4.944 | 3.977 | 33.684 | 30.327 | 28.908 | 25.423 | 23.628 | 24.894 | 24.335 | 22.854 | 19.168 | 18.138 | 18.431 | 16.959 | 19.877 | 10.382 | 7.272 | 3.068 | 0.607 | 1.625 | 0.981 | 0.84 | 0.835 | 0.985 | 0.935 | 1.099 | 1.072 | 0.954 | 0.9 | 1.306 | 1.1 | 2.182 | 2.615 | 1.62 | 2.14 | 2.055 | 2.208 | 2.144 | 0.92 | 0.853 | 0.085 | 0.13 | 0.328 | 0.066 | 0.115 | 0.141 | 0.3 | 0.058 | 0.302 | 0.152 | 0.28 | 0.238 | 0.282 | 0.318 | 0.778 | 1.051 | 0.893 |
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 |
Common Stock
| 292.434 | 292.434 | 292.369 | 270.302 | 270.284 | 270.284 | 270.238 | 235.704 | 227.371 | 227.007 | 193.344 | 192.122 | 186.094 | 185.513 | 152.85 | 138.353 | 133.727 | 129.972 | 129.972 | 129.972 | 120.169 | 118.545 | 80.182 | 80.182 | 80.182 | 80.182 | 80.182 | 80.182 | 80.182 | 80.182 | 80.182 | 80.182 | 80.182 | 80.108 | 80.108 | 77.513 | 77.513 | 77.513 | 77.513 | 74.107 | 74.107 | 74.107 | 74.107 | 74.107 | 74.107 | 74.107 | 74.107 | 0.069 | 0 | 0 | 68.501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.32 | 0 | 0 | 0 | 22.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.896 | 9.896 |
Retained Earnings
| -107.811 | -107.137 | -106.852 | -106.156 | -105.701 | -105.065 | -104.504 | -103.885 | -104.345 | -104.235 | -103.006 | -101.911 | -100.431 | -98.278 | -97.46 | -96.071 | -95.578 | -95.256 | -94.728 | -94.954 | -94.428 | -93.58 | -90.749 | -87.388 | -85.69 | -83.289 | -81.31 | -82.497 | -81.754 | -80.077 | -78.158 | -76.975 | -77.088 | -74.945 | -76.791 | -71.181 | -72.441 | -71.122 | -70.488 | -55.067 | -54.201 | -53.219 | -53.238 | -50.353 | -49.768 | -47.363 | -46.069 | -32.215 | -31.414 | -28.697 | -27.158 | -25.167 | -21.554 | -15.636 | -12.763 | -14.914 | -14.479 | -9.399 | -9.134 | -8.623 | -7.381 | -6.712 | -7.292 | -4.35 | -0.165 | -1.188 | -0.459 | 1.264 | 1.255 | 2.234 | -7.212 | -6.415 | -6.2 | -5.232 | -4.399 | -3.648 | -3.195 |
Accumulated Other Comprehensive Income/Loss
| 9.911 | 7.633 | 2.453 | 7.175 | 3.072 | 7.17 | 7.341 | 9.286 | -0.126 | -3.778 | -2.097 | -1.647 | -3.855 | -2.906 | -2.089 | 0.714 | 1.882 | 4.245 | -0.638 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 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 | -1.195 | -1.195 | -1.195 | -0.874 | -0.814 | -0.652 | -0.713 | -0.723 | -0.362 | -0.036 | -0.038 | -0.038 | 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
| 45.383 | 44.228 | 43.305 | 42.983 | 42.16 | 41.175 | 39.743 | 38.965 | 37.59 | 35.451 | 33.775 | 31.808 | 27.644 | 23.893 | 19.844 | 21.719 | 21.419 | 21.381 | 21.24 | 20.304 | 20.08 | 19.458 | 17.145 | 17.145 | 17.145 | 17.145 | 17.145 | 17.144 | 17.144 | 17.144 | 16.718 | 16.718 | 16.718 | 16.693 | 16.672 | 16.274 | 16.256 | 16.058 | 16.022 | 15.459 | 15.237 | 15.2 | 15.129 | 15.035 | 14.901 | 14.8 | 14.573 | 88.202 | 88.024 | 87.591 | 19.124 | 87.009 | 96.312 | 57.391 | 51.245 | 45.727 | 45.727 | 43.786 | 5.264 | 27.584 | 27.578 | 27.331 | 4.994 | 27.293 | 27.257 | 27.216 | 27.052 | 26.645 | 26.691 | 26.797 | 26.797 | 26.445 | 26.424 | 25.147 | 14.332 | 0.932 | 0.932 |
Total Shareholders Equity
| 239.917 | 237.158 | 231.274 | 214.304 | 209.815 | 213.564 | 212.82 | 180.071 | 160.49 | 154.445 | 122.017 | 120.372 | 109.451 | 108.221 | 73.146 | 64.715 | 61.45 | 60.342 | 55.847 | 55.323 | 45.821 | 44.424 | 6.578 | 9.939 | 11.637 | 14.038 | 16.018 | 14.83 | 15.574 | 17.25 | 18.742 | 19.925 | 19.812 | 21.857 | 19.989 | 22.607 | 21.328 | 22.449 | 23.048 | 34.498 | 35.143 | 36.088 | 35.997 | 37.594 | 38.044 | 40.349 | 41.737 | 55.241 | 55.958 | 58.182 | 59.743 | 61.481 | 74.722 | 41.717 | 38.443 | 30.813 | 31.248 | 34.387 | 18.45 | 18.961 | 20.197 | 20.619 | 20.022 | 22.943 | 27.092 | 26.027 | 26.593 | 27.909 | 27.947 | 29.031 | 19.584 | 20.031 | 20.223 | 19.915 | 9.933 | 7.181 | 7.634 |
Total Equity
| 239.917 | 237.158 | 231.274 | 214.304 | 209.815 | 213.564 | 212.82 | 180.071 | 160.49 | 154.445 | 122.017 | 120.372 | 109.451 | 108.221 | 73.146 | 64.715 | 61.45 | 60.342 | 55.847 | 55.323 | 45.821 | 44.424 | 6.578 | 9.939 | 11.637 | 14.038 | 16.018 | 14.83 | 15.574 | 17.25 | 18.742 | 19.925 | 19.812 | 21.857 | 19.989 | 22.607 | 21.328 | 22.449 | 23.048 | 34.498 | 35.143 | 36.088 | 35.997 | 37.594 | 38.044 | 40.349 | 41.737 | 55.241 | 55.958 | 58.182 | 59.743 | 61.481 | 88.961 | 56.071 | 51.799 | 30.813 | 31.248 | 34.387 | 18.45 | 18.961 | 20.197 | 20.619 | 20.022 | 22.943 | 27.092 | 26.027 | 26.593 | 27.909 | 27.947 | 29.031 | 19.584 | 20.031 | 20.223 | 19.915 | 9.933 | 7.181 | 7.634 |
Total Liabilities & Shareholders Equity
| 244.801 | 241.983 | 237.066 | 218.973 | 215.338 | 217.659 | 218.195 | 185.083 | 164.09 | 157.879 | 125.582 | 123.624 | 111.906 | 111.021 | 76.272 | 68.298 | 65.419 | 64.147 | 59.215 | 60.407 | 50.765 | 48.401 | 40.262 | 40.267 | 40.546 | 39.461 | 39.646 | 39.724 | 39.909 | 40.104 | 37.91 | 38.063 | 38.243 | 38.816 | 39.867 | 32.989 | 28.6 | 25.517 | 23.655 | 36.123 | 36.124 | 36.928 | 36.832 | 38.579 | 38.98 | 41.448 | 42.809 | 56.196 | 56.858 | 59.488 | 60.843 | 63.663 | 91.575 | 57.691 | 53.939 | 32.868 | 33.456 | 36.531 | 19.37 | 19.814 | 20.281 | 20.749 | 20.35 | 23.009 | 27.207 | 26.168 | 26.893 | 27.967 | 28.249 | 29.183 | 19.864 | 20.268 | 20.505 | 20.233 | 10.711 | 8.232 | 8.527 |