Uranium Energy Corp.
AMEX:UEC
6.36 (USD) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q4 | 2024 Q3 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 87.533 | 87.726 | 82.287 | 50.24 | 45.614 | 17.463 | 32.613 | 20.965 | 32.536 | 23.754 | 22.663 | 96.304 | 44.313 | 43.93 | 8.713 | 6.701 | 5.148 | 7.407 | 10.272 | 13.112 | 6.058 | 6.093 | 3.991 | 9.545 | 6.927 | 11.223 | 3.64 | 9.952 | 12.576 | 9.332 | 27.735 | 4.328 | 7.143 | 10.087 | 2.406 | 5.353 | 10.092 | 1.423 | 4.363 | 4.413 | 8.84 | 13.306 | 9.034 | 14.699 | 14.172 | 8.981 | 12.314 | 17.187 | 25.015 | 26.201 | 16.852 | 23.705 | 30.724 | 33.24 | 33.68 | 38.686 | 21.068 | 25.87 | 18.045 | 21.937 | 24.266 | 5.694 | 7.482 | 9.632 | 13.137 | 2.655 | 6.789 | 4.425 | 10.006 | 13.934 | 13.581 | 2.404 | 4.038 | 0.103 | 0.107 | 0.284 |
Short Term Investments
| 68.731 | 0 | 0 | -53.347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 4 | 10 | 0 | 0 | 0 | 0 | 11.832 | 14.858 | 18.026 | 15 | 0 | 1 | 12.184 | 8.604 | 10 | 16.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.005 | 0.005 | 0.005 | 0.012 | 0.016 | 0.018 | 0.038 | 0.038 | 0.041 | 0.042 | 0.08 | 0.065 | 0.065 | 0.079 | 0.155 | 0.112 | 0.073 | 0.051 | 0.039 | 0.074 | 0.094 | 0.043 | 0.054 | 0 | 0 | 0 | 0.102 | 0.426 | 0.649 | 0.783 | 0.642 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 156.264 | 87.726 | 82.287 | 50.24 | 45.614 | 17.463 | 32.613 | 20.965 | 32.536 | 23.754 | 22.663 | 96.304 | 44.313 | 47.93 | 12.713 | 16.701 | 5.148 | 7.407 | 10.272 | 13.112 | 17.89 | 20.951 | 22.017 | 24.545 | 6.927 | 12.223 | 15.824 | 18.556 | 22.576 | 25.333 | 27.735 | 4.328 | 7.143 | 10.087 | 2.406 | 5.353 | 10.092 | 1.423 | 4.366 | 4.418 | 8.845 | 13.311 | 9.046 | 14.715 | 14.19 | 9.018 | 12.352 | 17.229 | 25.057 | 26.28 | 16.917 | 23.77 | 30.803 | 33.395 | 33.792 | 38.76 | 21.119 | 25.909 | 18.119 | 22.031 | 24.309 | 5.748 | 7.482 | 9.632 | 13.137 | 2.756 | 7.215 | 5.074 | 10.788 | 14.576 | 13.581 | 2.404 | 4.038 | 0.103 | 0.107 | 0.284 |
Net Receivables
| 2.453 | 0 | 0 | 0.542 | 2.682 | 1.708 | 0.87 | 3.564 | 2.871 | 9.171 | 2.552 | 1.777 | 1.434 | 1.961 | 1.4 | 1.119 | 1.111 | 1.358 | 1.46 | 1.429 | 1.343 | 1.61 | 1.348 | 1.503 | 1.023 | 1.249 | 1.146 | 1.305 | 0.686 | 1.231 | 0.929 | 1.006 | 0.534 | 0.752 | 0.613 | 0.565 | 0.445 | 0.669 | 0.015 | 0.015 | 0.015 | 0.054 | 0.05 | 0.05 | 0.046 | 0.069 | 0.304 | 0.326 | 0.274 | 0.195 | 0.082 | 0.106 | 0.091 | 0.07 | 0.067 | 0.06 | 0.046 | 0.026 | 0.028 | 0.03 | 0.027 | 0.01 | 0.004 | 0.057 | 0.059 | 0.049 | 0.034 | 0.001 | 0.013 | 0.003 | 0.255 | 0.251 | 0 | 0 | 0 | 0 |
Inventory
| 75.833 | 63.387 | 63.401 | 42.939 | 6.207 | 26.637 | 21.037 | 29.165 | 66.57 | 57.411 | 40.232 | 36.217 | 29.172 | 26.405 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.275 | 0.252 | 0.252 | 0.252 | 0.252 | 2.194 | 2.102 | 2.012 | 1.896 | 1.816 | 1.789 | 1.401 | 0.976 | 1.237 | 1.305 | 1.598 | 1.876 | 4.281 | 3.044 | 3.394 | 2.776 | 1.533 | 0.711 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.43 | 0 | 0 | 0.005 | 0.138 | 0.136 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0.694 | 4.361 | 3.893 | 10.449 | 0.702 | 2.473 | 3.053 | 1.201 | 0.214 | 0.26 | 0.213 | 0.128 | 0.126 | 0.133 | 0.113 | 0.113 | 0.119 | 0.134 | 0.124 | 0.137 | 0.265 | 0.197 | 0.26 | 0.189 | 0.179 | 0.118 | 0.127 | 0.102 | 0.118 | 0.086 | 0.032 | 0.031 | 0.049 | 0.025 | 0.019 | 0.017 | 0.019 | 0.016 | 0.667 | 0.604 | 0.811 | 0.896 | 1.252 | 1.268 | 1.316 | 0.89 | 0.89 | 0.854 | 0.717 | 0.601 | 0.591 | 0.453 | 0.267 | 0.427 | 0.461 | 0.354 | 0.17 | 0.395 | 0.231 | 0.161 | 0.161 | 0.17 | 0.245 | 0.384 | 0.419 | 0.01 | 0.409 | 0.375 | 0.534 | 0.176 | 0.02 | 0.013 | 0.022 | 0 | 0 | 0.003 |
Total Current Assets
| 235.244 | 155.474 | 149.581 | 104.17 | 55.205 | 48.281 | 57.573 | 54.895 | 102.191 | 92.802 | 65.66 | 134.427 | 75.045 | 76.431 | 14.438 | 18.144 | 6.59 | 9.111 | 12.068 | 14.889 | 19.71 | 22.97 | 23.836 | 26.449 | 8.341 | 13.802 | 17.309 | 20.174 | 23.591 | 26.862 | 28.908 | 5.576 | 8.001 | 11.115 | 3.29 | 6.187 | 10.808 | 4.302 | 7.149 | 7.049 | 11.567 | 16.076 | 12.137 | 17.433 | 16.528 | 11.214 | 14.851 | 20.006 | 27.924 | 31.358 | 20.635 | 27.723 | 33.937 | 35.425 | 35.031 | 39.174 | 21.335 | 26.33 | 18.378 | 22.222 | 24.496 | 5.928 | 7.732 | 10.073 | 13.615 | 3.246 | 7.658 | 5.45 | 11.34 | 14.893 | 13.993 | 2.667 | 4.06 | 0.124 | 0.107 | 0.287 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 578.048 | 578.395 | 583.66 | 576.485 | 585.288 | 579.228 | 582.845 | 578.482 | 202.182 | 195.661 | 194.999 | 71.328 | 71.142 | 71.134 | 71.181 | 70.63 | 70.675 | 71.356 | 70.628 | 70.578 | 70.579 | 70.876 | 70.847 | 78.248 | 78.224 | 72.245 | 71.729 | 71.675 | 45.723 | 44.474 | 44.499 | 44.727 | 44.916 | 45.184 | 44.986 | 45.238 | 45.387 | 46.246 | 46.544 | 46.964 | 47.494 | 48.19 | 49.052 | 50.072 | 50.481 | 50.673 | 51.299 | 51.132 | 51.676 | 51.372 | 37.152 | 36.08 | 26.543 | 24.662 | 24.859 | 23.383 | 23.478 | 23.092 | 25.708 | 12.955 | 13.011 | 13.072 | 14.426 | 14.541 | 14.504 | 14.27 | 1.066 | 0.759 | 0.51 | 0.283 | 0.205 | 0.178 | 0.026 | 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 | 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 | 0.962 | 1.032 | 1.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.034 | 1.104 | 0.84 | 0.9 | 0.951 | 0.042 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| -2.026 | 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 | 0 | -1.263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.962 | 1.032 | 1.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.034 | 1.104 | 0.84 | 0.9 | 0.951 | 0.042 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 65.342 | 141.142 | 142.287 | 106.711 | 86.766 | 84.247 | 82.703 | 51.739 | 39.011 | 24.829 | 23.01 | 23.626 | 20.73 | 13.325 | 11.961 | 10.874 | 11.515 | 11.2 | 10.995 | 8.33 | 8.68 | 9.059 | 10.092 | 1.081 | 0.694 | 0.243 | 0.253 | 0.26 | 0.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.962 | -1.032 | -1.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.741 | 2.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 2.026 | 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 | 0 | 1.263 | 0 | 0.618 | 0.626 | 0.635 | 0 | 0.653 | 0.662 | 0.668 | 0 | 0.684 | 0.688 | 0.69 | 0 | 0.781 | 0.781 | 0.781 | 0 | 0.792 | 0.792 | 0.792 | 0 | 0.95 | 0 | 0 | 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
| 11.194 | 3.257 | 3.35 | 10.763 | 10.33 | 10.392 | 10.194 | 10.371 | 10.863 | 17.5 | 18.548 | 3.338 | 2.624 | 2.687 | 2.562 | 2.566 | 2.609 | 1.98 | 2.823 | 2.899 | 2.071 | 2.152 | 2.184 | 2.268 | 2.353 | 2.668 | 2.756 | 2.414 | 2.711 | 2.993 | 2.633 | 2.624 | 3.259 | 2.606 | 1.044 | 1.038 | 1.706 | 1.127 | 1.144 | 5.136 | 5.846 | 5.449 | 5.352 | 5.406 | 6.241 | 5.248 | 5.247 | 4.753 | 5.543 | 4.578 | 5.18 | 4.85 | 4.91 | 4.914 | 4.618 | 4.623 | 0 | 0 | 2.746 | 0.15 | 0 | 0 | 0 | 0 | 0.97 | 1.022 | 0 | 0 | -12 | 0 | 0 | 0.146 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 654.584 | 722.794 | 729.297 | 693.959 | 682.384 | 673.867 | 675.742 | 640.592 | 252.056 | 237.991 | 236.557 | 98.292 | 94.496 | 87.145 | 85.705 | 84.07 | 84.8 | 84.536 | 84.446 | 81.807 | 81.33 | 82.086 | 83.122 | 81.597 | 81.271 | 75.156 | 74.738 | 74.35 | 48.586 | 48.085 | 47.758 | 47.986 | 48.176 | 48.443 | 46.692 | 46.944 | 47.093 | 48.057 | 48.376 | 52.79 | 53.34 | 54.421 | 55.184 | 56.259 | 56.722 | 56.713 | 57.338 | 56.677 | 57.219 | 56.9 | 42.332 | 40.93 | 31.454 | 29.576 | 29.476 | 28.006 | 26.22 | 25.838 | 28.454 | 14.139 | 14.115 | 13.912 | 15.326 | 15.492 | 15.516 | 15.292 | 1.066 | 0.759 | 0.51 | 0.283 | 0.205 | 0.325 | 0.026 | 0 | 0 | 0 |
Total Assets
| 889.828 | 878.268 | 878.878 | 798.129 | 737.589 | 722.148 | 733.315 | 695.487 | 354.247 | 330.793 | 302.217 | 232.719 | 169.541 | 163.575 | 100.143 | 102.214 | 91.39 | 93.647 | 96.514 | 96.696 | 101.04 | 105.056 | 106.958 | 108.046 | 89.611 | 88.958 | 92.047 | 94.524 | 72.177 | 74.947 | 76.666 | 53.562 | 56.176 | 59.558 | 49.982 | 53.13 | 57.9 | 52.36 | 55.525 | 59.839 | 64.907 | 70.497 | 67.321 | 73.692 | 73.25 | 67.927 | 72.188 | 76.682 | 85.143 | 88.259 | 62.967 | 68.653 | 65.391 | 65.001 | 64.507 | 67.18 | 47.555 | 52.168 | 46.832 | 36.361 | 38.612 | 19.84 | 23.058 | 25.565 | 29.131 | 18.537 | 8.724 | 6.209 | 11.85 | 15.175 | 14.198 | 2.992 | 4.086 | 0.124 | 0.107 | 0.287 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 15.863 | 4.486 | 5.038 | 17.581 | 5.576 | 7.983 | 9.975 | 14.214 | 2.019 | 4.146 | 3.36 | 2.173 | 2.763 | 2.104 | 1.576 | 1.703 | 1.858 | 1.78 | 1.918 | 1.642 | 3.003 | 1.445 | 1.473 | 1.449 | 2.315 | 1.437 | 2.188 | 1.542 | 2.447 | 2.741 | 2.335 | 1.957 | 1.822 | 2.113 | 1.903 | 1.819 | 2.539 | 1.574 | 1.133 | 1.763 | 2.088 | 2.08 | 2.938 | 2.733 | 3.979 | 3.51 | 4.003 | 3.659 | 5.271 | 4.204 | 3.816 | 3.677 | 3.232 | 0 | 0 | 0 | 0 | 1.078 | 0 | 0 | 0 | 0 | 0 | 0.73 | 0.865 | 0.826 | 0.551 | 0.529 | 0.592 | 0.522 | 0.306 | 0.184 | 0.162 | 0.147 | 0.114 | 0.025 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.244 | 0.35 | 0.384 | 10.836 | 10.267 | 10.089 | 17.743 | 2.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0.028 | 15 | 10 | 5 | 0.001 | 0.003 | -0.609 | 0.001 | 0.012 | 0 | 0 | 0 | 11.667 | 6.667 | 1.667 | 0.031 | 0.005 | 0.006 | -0.711 | 0.009 | 5.833 | 3.333 | 0.833 | 0.025 | 0 | 0 | -0.792 | 0 | 0.178 | 0 | 0 | 0 | 0.901 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | -0.244 | 0 | 0 | -2.173 | 0.001 | 0 | 0.017 | 0.017 | 0 | 0 | 0 | 0 | 0 | 0 | -0.028 | 0 | 0 | 0 | -0.001 | -0.003 | 0.609 | -0.001 | -0.012 | 0 | 0.644 | 0 | 0 | 0 | 0.676 | -0.031 | -0.005 | -0.006 | 0.711 | -0.009 | 0.02 | 0.844 | 0.781 | -0.025 | 0 | 0 | 0.792 | 0 | 0 | 0 | 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
| 13.359 | 9.826 | 16.804 | 13.021 | 6.618 | 1.612 | 2.929 | 3.394 | 6.479 | 0.135 | 0.183 | 2.183 | 0.239 | 0.009 | 0.131 | 0.009 | 0.179 | 0.176 | 0.23 | 0.2 | 0.069 | 0.049 | 0.028 | 0.013 | 0.001 | 0.001 | 0.001 | 0.003 | 0.001 | 0.001 | 0.012 | 0 | -0.644 | 0.001 | 0.062 | 0.005 | -0.321 | 0.371 | 0.346 | 0.29 | 0.21 | 0.566 | 0.269 | 0.232 | 0.064 | 0.079 | 0.083 | 0.111 | 0.181 | 0.795 | 0.913 | 1.026 | 0.684 | 2.267 | 1.181 | 4.39 | 5.091 | 0.008 | 1.152 | 0.817 | 0.762 | 0.565 | 0.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.226 | 0 | 0 | 0.077 | 0.209 | 0.047 |
Total Current Liabilities
| 29.222 | 14.312 | 21.842 | 30.602 | 12.194 | 9.595 | 12.904 | 17.608 | 8.498 | 4.631 | 3.927 | 13.019 | 13.269 | 12.202 | 19.468 | 3.822 | 2.037 | 1.956 | 2.148 | 1.841 | 3.071 | 1.494 | 1.502 | 16.462 | 12.316 | 6.438 | 2.19 | 1.545 | 2.448 | 2.742 | 2.347 | 1.957 | 1.822 | 2.114 | 13.632 | 8.49 | 4.561 | 1.946 | 1.478 | 2.053 | 2.298 | 2.645 | 9.06 | 7.142 | 5.658 | 3.589 | 4.086 | 3.77 | 5.452 | 4.998 | 4.907 | 4.703 | 3.916 | 2.267 | 2.082 | 4.39 | 5.091 | 1.086 | 1.152 | 0.817 | 0.762 | 0.565 | 0.559 | 0.73 | 0.865 | 0.826 | 0.551 | 0.529 | 0.592 | 0.522 | 0.532 | 0.184 | 0.162 | 0.223 | 0.323 | 0.072 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 1.521 | 1.589 | 1.509 | 1.283 | 0 | 1.005 | 1.015 | 0 | 0.988 | 1.013 | 0.258 | 0.066 | 0.569 | 0.163 | 19.064 | 20.177 | 19.473 | 19.045 | 20.032 | 19.65 | 19.186 | 18.801 | 4.843 | 9.535 | 14.238 | 19.861 | 19.552 | 19.255 | 18.968 | 19.8 | 19.494 | 19.198 | 18.913 | 7.874 | 12.526 | 18.091 | 19.637 | 19.322 | 19.008 | 18.705 | 18.414 | 2.021 | 4.055 | 6.124 | 0 | 0 | 0 | 0 | 0 | 0 | 1.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | -1.521 | -1.589 | -1.509 | -1.283 | 0 | -1.005 | -1.015 | 0 | 17.054 | 16.831 | 3.99 | 3.939 | 3.888 | 3.836 | 3.785 | 3.734 | 3.686 | 3.638 | 3.589 | -0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.915 | 3.859 | 3.803 | 3.746 | 3.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 64.347 | 65.902 | 68.655 | 66.419 | 71.08 | 68.273 | 69.226 | 68.826 | 0.536 | 0.537 | 0.538 | 0.54 | 0.541 | 0.542 | 0.543 | 0.544 | 0.545 | 0.546 | 0.547 | 0.549 | 0.551 | 0.552 | 0.553 | 0.56 | 0.565 | 1.004 | 1.016 | 1.263 | 0.609 | 0.618 | 0.626 | 0.635 | 0.644 | 0.653 | 0.662 | 0.668 | 0.676 | 0.684 | 0.688 | 0.69 | 0.711 | 0.781 | 0.781 | 0.781 | 0.781 | 0.792 | 0.792 | 0.792 | 0.792 | 0.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 18.146 | 19.414 | 19.231 | 18.903 | 22.488 | 22.442 | 26.517 | 27.614 | 18.304 | 0.059 | 0.064 | 0.03 | 0.271 | 0.035 | 0.486 | 0.039 | 0.48 | 0.526 | 0.552 | 0.593 | 3.591 | 4.192 | 4.135 | 4.078 | 4.02 | 3.966 | 3.912 | 3.858 | 3.73 | 0.316 | 0.316 | 0.316 | 0.316 | 0.316 | 3.874 | 4.005 | 3.586 | 3.792 | 3.71 | 3.752 | 3.769 | 3.89 | 3.813 | 3.301 | 3.242 | 3.563 | 3.508 | 3.025 | 2.979 | 2.026 | 1.722 | 2.044 | 2.352 | 2.127 | 2.09 | 0.443 | 0.427 | 2.792 | 3.245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 82.493 | 85.316 | 87.886 | 85.322 | 93.568 | 90.715 | 95.743 | 96.44 | 18.84 | 18.637 | 18.447 | 4.818 | 4.817 | 5.033 | 5.028 | 23.433 | 24.936 | 24.231 | 23.781 | 24.763 | 23.742 | 23.93 | 23.489 | 9.48 | 14.12 | 19.209 | 24.789 | 24.673 | 23.594 | 23.816 | 24.601 | 24.247 | 23.904 | 23.814 | 12.41 | 17.199 | 22.353 | 24.113 | 23.72 | 23.45 | 23.185 | 23.085 | 6.615 | 8.137 | 10.147 | 4.355 | 4.3 | 3.817 | 3.771 | 2.975 | 1.722 | 3.056 | 2.352 | 2.127 | 2.09 | 0.443 | 0.427 | 2.792 | 3.245 | 0 | 0 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 111.715 | 99.628 | 109.728 | 115.924 | 105.762 | 100.31 | 108.647 | 114.048 | 27.338 | 23.269 | 22.374 | 17.837 | 18.086 | 17.235 | 24.496 | 27.255 | 26.973 | 26.187 | 25.93 | 26.604 | 26.813 | 25.423 | 24.991 | 25.942 | 26.436 | 25.647 | 26.978 | 26.219 | 26.042 | 26.559 | 26.948 | 26.204 | 25.726 | 25.928 | 26.042 | 25.69 | 26.914 | 26.058 | 25.198 | 25.502 | 25.484 | 25.73 | 15.675 | 15.279 | 15.805 | 7.944 | 8.387 | 7.587 | 9.223 | 7.974 | 6.629 | 7.759 | 6.268 | 4.394 | 4.172 | 4.833 | 5.518 | 3.878 | 4.398 | 0.817 | 0.762 | 0.578 | 0.559 | 0.73 | 0.865 | 0.826 | 0.551 | 0.529 | 0.592 | 0.522 | 0.532 | 0.184 | 0.162 | 0.223 | 0.323 | 0.072 |
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 | 10.963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.41 | 0.406 | 0.401 | 0.39 | 0.378 | 0.377 | 0.373 | 0.366 | 0.289 | 0.284 | 0.278 | 0.259 | 0.237 | 0.232 | 0.2 | 0.197 | 0.185 | 0.184 | 0.184 | 0.181 | 0.181 | 0.181 | 0.178 | 0.176 | 0.161 | 0.158 | 0.156 | 0.156 | 0.14 | 0.138 | 0.136 | 0.117 | 0.117 | 0.116 | 0.1 | 0.099 | 0.098 | 0.092 | 0.092 | 0.092 | 0.091 | 0.09 | 0.09 | 0.09 | 0.086 | 0.086 | 0.085 | 0.085 | 0.085 | 0.085 | 0.076 | 0.075 | 0.073 | 0.072 | 0.07 | 0.069 | 0.061 | 0.061 | 0.06 | 0.057 | 0.056 | 0.047 | 0.046 | 0.046 | 0.046 | 0.04 | 0.04 | 0.038 | 0.038 | 0.036 | 0.034 | 0.028 | 0.028 | 0.023 | 0.02 | 0.012 |
Retained Earnings
| -318.901 | -303.786 | -284.109 | -286.359 | -289.68 | -290.197 | -279.237 | -290.129 | -286.373 | -291.828 | -299.173 | -293.699 | -291.625 | -289.826 | -285.236 | -281.775 | -276.811 | -272.406 | -269.132 | -267.243 | -262.201 | -255.867 | -250.849 | -248.499 | -245.152 | -240.381 | -236.235 | -231.881 | -227.325 | -221.738 | -217.939 | -213.607 | -209.354 | -205.577 | -201.898 | -197.096 | -192.024 | -186.612 | -181.264 | -175.388 | -168.662 | -162.443 | -155.746 | -148.567 | -142.687 | -137.61 | -133.71 | -128.122 | -120.824 | -116.07 | -107.846 | -101.299 | -95.74 | -90.177 | -83.931 | -77.284 | -68.382 | -61.205 | -64.582 | -60.201 | -53.903 | -50.566 | -46.928 | -44.117 | -40.4 | -35.61 | -42.952 | -38.016 | -32.201 | -21.741 | -16.97 | -12.252 | -9.622 | -3.391 | -2.151 | -0.684 |
Accumulated Other Comprehensive Income/Loss
| -13.829 | -12.775 | -6.408 | -14.657 | -3.608 | -9.926 | -6.337 | -10.954 | -0.186 | -0.121 | 0.019 | 0.636 | 0.493 | 0.922 | 0.429 | -0.057 | -0.12 | -0.516 | -0.037 | 0.003 | 0.012 | -0.122 | 0.038 | 0 | 0.104 | -0.014 | -0.015 | -0.014 | -0.015 | -0.015 | -0.015 | -0.015 | -0.015 | -0.015 | -0.015 | -0.015 | -0.015 | -0.015 | -0.015 | -0.014 | -0.014 | -0.014 | -0.006 | -0.002 | 0 | -0.027 | -0.026 | -0.023 | -0.022 | 0.015 | 0.016 | 0.016 | 0.031 | 0.106 | 0.066 | 0.027 | 0.005 | 0.007 | 0.041 | 0.061 | 0.011 | 0.023 | -0.416 | -0.344 | 0 | 0.049 | 0.114 | 0.246 | 0.548 | 1.022 | 0.996 | 0.293 | -0.647 | -1.801 | -0.65 | 0 |
Other Total Stockholders Equity
| 1,110.433 | 1,094.795 | 1,059.266 | 982.831 | 924.737 | 921.584 | 909.869 | 882.156 | 613.179 | 599.19 | 578.72 | 507.685 | 442.35 | 435.012 | 360.254 | 356.594 | 341.164 | 340.199 | 339.57 | 337.152 | 336.235 | 335.44 | 332.601 | 330.427 | 308.062 | 303.549 | 301.161 | 300.044 | 273.335 | 270.003 | 267.536 | 240.863 | 239.702 | 239.106 | 225.753 | 224.453 | 222.928 | 212.835 | 211.514 | 209.647 | 208.008 | 207.133 | 207.309 | 206.893 | 200.046 | 197.534 | 197.452 | 197.155 | 196.682 | 196.255 | 164.091 | 162.101 | 154.759 | 150.605 | 144.13 | 139.534 | 110.353 | 109.427 | 106.915 | 95.627 | 91.686 | 69.758 | 69.797 | 69.249 | 68.619 | 53.232 | 50.972 | 43.412 | 31.91 | 35.337 | 29.605 | 14.739 | 14.165 | 5.069 | 2.565 | 0.887 |
Total Shareholders Equity
| 778.113 | 778.64 | 769.15 | 682.205 | 631.827 | 621.838 | 624.668 | 581.439 | 326.909 | 307.524 | 279.844 | 214.882 | 151.455 | 146.34 | 75.647 | 74.959 | 64.417 | 67.461 | 70.585 | 70.092 | 74.227 | 79.633 | 81.967 | 82.104 | 63.176 | 63.312 | 65.069 | 68.305 | 46.135 | 48.388 | 49.718 | 27.359 | 30.45 | 33.63 | 23.941 | 27.441 | 30.987 | 26.301 | 30.327 | 34.336 | 39.424 | 44.767 | 51.646 | 58.413 | 57.445 | 59.983 | 63.802 | 69.096 | 75.92 | 80.285 | 56.338 | 60.894 | 59.123 | 60.607 | 60.336 | 62.347 | 42.036 | 48.29 | 42.435 | 35.544 | 37.85 | 19.261 | 22.499 | 24.834 | 28.266 | 17.711 | 8.173 | 5.68 | 11.257 | 14.653 | 13.666 | 2.808 | 3.925 | -0.1 | -0.216 | 0.216 |
Total Equity
| 778.113 | 778.64 | 769.15 | 682.205 | 631.827 | 621.838 | 624.668 | 581.439 | 326.909 | 307.524 | 279.844 | 214.882 | 151.455 | 146.34 | 75.647 | 74.959 | 64.417 | 67.461 | 70.585 | 70.092 | 74.227 | 79.633 | 81.967 | 82.104 | 63.176 | 63.312 | 65.069 | 68.305 | 46.135 | 48.388 | 49.718 | 27.359 | 30.45 | 33.63 | 23.941 | 27.441 | 30.987 | 26.301 | 30.327 | 34.336 | 39.424 | 44.767 | 51.646 | 58.413 | 57.445 | 59.983 | 63.802 | 69.096 | 75.92 | 80.285 | 56.338 | 60.894 | 59.123 | 60.607 | 60.336 | 62.347 | 42.036 | 48.29 | 42.435 | 35.544 | 37.85 | 19.261 | 22.499 | 24.834 | 28.266 | 17.711 | 8.173 | 5.68 | 11.257 | 14.653 | 13.666 | 2.808 | 3.925 | -0.1 | -0.216 | 0.216 |
Total Liabilities & Shareholders Equity
| 889.828 | 878.268 | 878.878 | 798.129 | 737.589 | 722.148 | 733.315 | 695.487 | 354.247 | 330.793 | 302.217 | 232.719 | 169.541 | 163.575 | 100.143 | 102.214 | 91.39 | 93.647 | 96.514 | 96.696 | 101.04 | 105.056 | 106.958 | 108.046 | 89.611 | 88.958 | 92.047 | 94.524 | 72.177 | 74.947 | 76.666 | 53.562 | 56.176 | 59.558 | 49.982 | 53.13 | 57.9 | 52.36 | 55.525 | 59.839 | 64.907 | 70.497 | 67.321 | 73.692 | 73.25 | 67.927 | 72.188 | 76.682 | 85.143 | 88.259 | 62.967 | 68.653 | 65.391 | 65.001 | 64.507 | 67.18 | 47.555 | 52.168 | 46.832 | 36.361 | 38.612 | 19.84 | 23.058 | 25.565 | 29.131 | 18.537 | 8.724 | 6.209 | 11.85 | 15.175 | 14.198 | 2.992 | 4.086 | 0.124 | 0.107 | 0.287 |