Ur-Energy Inc.
AMEX:URG
1.65 (USD) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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
| 129.357 | 61.305 | 53.84 | 59.395 | 54.627 | 67.958 | 77.276 | 33.003 | 39.92 | 43.267 | 46.315 | 46.189 | 33.413 | 21.491 | 17.595 | 4.268 | 6.643 | 5.567 | 5.594 | 7.752 | 3.36 | 6.536 | 3.916 | 6.372 | 11.621 | 7.53 | 9.169 | 3.879 | 2.146 | 7.32 | 8.393 | 1.552 | 2.961 | 2.475 | 7.317 | 1.443 | 3.627 | 3.851 | 2.182 | 3.104 | 3.372 | 1.554 | 4.672 | 1.627 | 6.003 | 11.808 | 3.945 | 11.56 | 20.737 | 26.411 | 30.756 | 15.837 | 21.453 | 25.833 | 27.904 | 28.714 | 26.625 | 28.776 | 29.937 | 30.997 | 45.33 | 23.434 | 17.406 | 21.199 | 27.44 | 21.346 | 75.234 | 26.57 | 32.992 | 83.359 | 23.08 | 24.646 | 16.743 | 1.422 | 1.653 |
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 | 1.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.141 | 0 | 0 | 0 | 0.01 | 3.267 | 6.478 | 8.9 | 8.717 | 5.871 | 6.798 | 6.278 | 6.563 | 7.263 | 5.215 | 7.019 | 9.54 | 7.901 | 10.468 | 0.376 | 22.353 | 29.444 | 32.195 | 34.905 | 50.882 | 0 | 50.489 | 50.362 | 0 | 0 | 0 | 5.373 | 6.283 | 9.856 |
Cash and Short Term Investments
| 129.357 | 61.305 | 53.84 | 59.395 | 54.627 | 67.958 | 77.276 | 33.003 | 39.92 | 43.267 | 46.315 | 46.189 | 33.413 | 21.491 | 17.595 | 4.268 | 6.643 | 5.567 | 5.594 | 7.752 | 3.36 | 6.536 | 3.916 | 6.372 | 11.621 | 7.53 | 9.169 | 3.879 | 2.146 | 7.32 | 8.393 | 1.552 | 2.961 | 2.475 | 7.317 | 1.443 | 3.627 | 3.851 | 2.182 | 3.104 | 3.372 | 1.554 | 4.672 | 1.627 | 6.003 | 11.819 | 7.212 | 18.038 | 29.636 | 35.128 | 36.628 | 22.635 | 27.731 | 32.396 | 35.167 | 33.929 | 33.644 | 38.316 | 37.838 | 41.466 | 45.706 | 45.786 | 46.85 | 53.395 | 62.344 | 72.228 | 75.234 | 77.059 | 83.354 | 83.359 | 23.08 | 24.646 | 22.116 | 7.704 | 11.509 |
Net Receivables
| 0.207 | 0.233 | 0.078 | 0.077 | 5.608 | 0.041 | 0.01 | 0 | 0.004 | 0.015 | 0.006 | 0.004 | 0.015 | 0.005 | 0.002 | 0 | 0.014 | 0.007 | 0.006 | 0.022 | 1.142 | 0.027 | 0.027 | 0.031 | 0.044 | 0.037 | 0.051 | 0.033 | 7.897 | 0.014 | 0.018 | 0.016 | 3.298 | 2.531 | 0.012 | 0.009 | 0.005 | 0.012 | 0.013 | 0.028 | 6.089 | 7.243 | 4.314 | 5.802 | 0.079 | 0 | 0 | 0 | 0 | 0.011 | 0.025 | 0.016 | 0.028 | 0.027 | 0.028 | 0.019 | 0.031 | 0.027 | 0.015 | 0.019 | 0.054 | 0.06 | 0.054 | 0.109 | 0.124 | 0.159 | 0.214 | 0.922 | 0.369 | 0.184 | 0.099 | 0.069 | 0.228 | 0.139 | 0.175 |
Inventory
| 4.246 | 5.073 | 4.693 | 2.558 | 4.701 | 6.275 | 6.275 | 9.903 | 9.903 | 7.923 | 7.923 | 7.923 | 7.921 | 7.922 | 7.86 | 7.814 | 7.619 | 7.485 | 0.339 | 7.426 | 7.357 | 7.092 | 6.232 | 1.84 | 12.168 | 0 | 6.998 | 4.515 | 1.72 | 7.451 | 5.761 | 4.109 | 3.405 | 4.89 | 5.934 | 3.345 | 4.858 | 3.885 | 4.703 | 5.168 | 3.301 | 2.201 | 3.916 | 2.053 | 1.048 | 0.421 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.305 |
Other Current Assets
| 0 | 1.342 | 1.285 | 1.321 | 1.595 | 1.18 | 1.198 | 1.038 | 1.375 | 2.673 | 2.588 | 2.43 | 2.731 | 3.473 | 0.61 | 0.814 | 0.943 | 0.969 | 0.681 | 0.885 | 1.102 | 1.054 | 0.798 | 0.847 | 0.967 | 0.777 | 0.979 | 0.741 | 0.812 | 0.743 | 1.057 | 0.829 | 0.866 | 0.904 | 1.101 | 0.916 | 0.979 | 0.917 | 1.286 | 1.046 | 0.958 | 0.943 | 0.975 | 0.95 | 0.724 | 1.879 | 0.886 | 0.197 | 0.275 | 0.601 | 0.356 | 0.891 | 0.326 | 0.22 | 0.145 | 0.2 | 0.155 | 0.252 | 0.346 | 0.097 | 0.437 | 0.16 | 0.095 | 0.128 | 0.133 | 0.284 | 0.078 | 0.062 | 0.321 | 0.483 | 0.159 | 0.254 | 0.238 | 0.135 | 0 |
Total Current Assets
| 125.015 | 67.953 | 59.957 | 63.343 | 66.531 | 75.454 | 84.759 | 43.944 | 51.202 | 53.878 | 48.909 | 48.623 | 36.159 | 24.969 | 18.207 | 5.082 | 15.219 | 14.028 | 6.62 | 8.659 | 5.604 | 14.709 | 10.973 | 9.09 | 12.632 | 8.344 | 17.197 | 9.168 | 12.575 | 15.528 | 15.229 | 6.506 | 10.53 | 10.8 | 14.364 | 5.713 | 9.469 | 8.665 | 8.184 | 9.346 | 13.72 | 11.941 | 13.877 | 10.432 | 7.773 | 13.739 | 7.668 | 18.248 | 29.926 | 35.74 | 37.009 | 23.541 | 27.921 | 32.643 | 35.339 | 34.048 | 33.83 | 38.595 | 38.027 | 41.581 | 45.978 | 46.007 | 46.999 | 53.568 | 62.601 | 72.528 | 75.526 | 78.044 | 83.884 | 83.784 | 23.338 | 24.843 | 22.463 | 7.979 | 11.989 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 61.198 | 56.028 | 55.664 | 56.108 | 55.831 | 56.076 | 55.814 | 56.065 | 54.87 | 55.614 | 56.327 | 55.783 | 56.758 | 60.103 | 61.075 | 63.548 | 64.77 | 65.821 | 66.842 | 67.809 | 68.908 | 69.934 | 70.963 | 69.047 | 69.943 | 70.794 | 71.638 | 72.699 | 74.268 | 75.214 | 75.877 | 77.838 | 79.094 | 80.399 | 81.398 | 81.882 | 82.053 | 83.906 | 85.743 | 87.427 | 84.15 | 86.108 | 87.952 | 88.073 | 74.368 | 58.03 | 49.848 | 40.113 | 36.915 | 37.305 | 34.909 | 34.304 | 36.763 | 36.612 | 32.759 | 32.275 | 31.776 | 32.094 | 31.012 | 30.283 | 29.722 | 27.059 | 27.743 | 31.576 | 61.833 | 31.574 | 59.129 | 55.001 | 45.548 | 27.254 | 38.055 | 37.602 | 34.521 | 27.673 |
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 | -3.562 | -3.598 | -2.965 | 0 | -2.946 | -2.936 | -2.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.135 | 0.132 | 0.131 | 0.108 | 0.113 | 0.083 | 0.079 | 0.058 | 0.048 | 0.05 | 0.056 | 0.047 | 0.053 | 0.021 | 0.025 | 0.031 | 0.038 | 0.042 | 0.028 | 0.034 | 0.04 | 0.038 | 0.037 | 0.035 | 0.04 | 0.048 | 0.057 | 0.07 | 0.085 | 0.101 | 0.117 | 0.139 | 0.165 | 0.155 | 0.188 | 0.217 | 0.253 | 0.288 | 0.322 | 0.365 | 0.403 | 0.438 | 0.482 | 0.238 | 0.228 | 0.171 | 0.206 | 0.201 | 0 | 0 | 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 | 0.135 | 0.132 | 0.131 | 0.108 | 0.113 | 0.083 | 0.079 | 0.058 | 0.048 | 0.05 | 0.056 | 0.047 | 0.053 | 0.021 | 0.025 | 0.031 | 0.038 | 0.042 | 0.028 | 0.034 | 0.04 | 0.038 | 0.037 | 0.035 | 0.04 | 0.048 | 0.057 | 0.07 | 0.085 | 0.101 | 0.117 | 0.139 | 0.165 | 0.155 | 0.188 | -3.345 | -3.345 | -2.677 | 0.322 | -2.581 | -2.533 | -2.509 | 0.482 | 0.238 | 0.228 | 0.171 | 0.206 | 0.201 | 0 | 0 | 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 | 10.755 | 8.632 | 8.505 | 8.394 | 8.309 | 8.228 | 8.133 | 8.008 | 8.039 | 8.006 | 7.955 | 7.849 | 7.86 | 7.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 0.9 | 1.089 | 1.089 | 1.089 | 1.089 | 1.09 | 1.09 | 1.09 | 1.09 | 1.085 | 1.126 | 1.127 | 2.096 | 2.637 | 2.666 | 2.58 | 2.631 | 2.6 | 2.83 | 5.688 | 3.021 | 2.769 | 2.684 | 2.627 | 2.716 | 2.645 | 2.591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | -0.135 | -0.132 | -0.131 | -8.502 | -8.422 | -8.311 | -8.212 | -8.066 | -8.087 | -8.056 | -8.011 | -7.896 | -7.913 | -7.881 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.165 | -0.155 | -0.188 | 3.345 | 3.345 | 3.345 | -0.322 | 3.345 | 3.345 | 3.345 | -0.482 | -0.238 | -0.228 | -0.171 | -0.206 | -0.201 | 0 | 0 | 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
| 76.356 | 0.651 | 0.194 | 0.207 | 8.434 | 8.323 | 8.223 | 8.137 | 8.065 | 8.026 | 15.943 | 15.889 | 15.782 | 15.782 | 15.72 | 15.648 | 7.826 | 7.425 | 14.415 | 14.861 | 14.786 | 9.456 | 16.142 | 20.273 | 19.59 | 17.223 | 7.41 | 7.501 | 7.487 | 7.472 | 7.456 | 7.44 | 7.418 | 7.557 | 7.557 | 7.557 | 7.557 | 7.556 | 7.556 | 8.272 | 6.055 | 5.055 | 5.055 | 5.867 | 11.95 | 8.513 | 6.389 | 3.392 | 3.383 | 1.751 | 3.448 | 3.446 | 2.687 | 0 | 2.635 | 4.402 | 3.835 | 2.752 | 2.766 | 2.789 | 2.827 | 3.087 | 3.082 | 2.119 | 35.496 | 1.692 | 27.796 | 1.523 | 0.951 | 0.527 | 13.612 | 0.143 | 0 | 0.187 | 8.095 |
Total Non-Current Assets
| 76.356 | 72.604 | 64.854 | 64.376 | 64.542 | 64.154 | 64.299 | 63.951 | 64.13 | 62.896 | 71.557 | 72.216 | 71.565 | 72.54 | 75.823 | 76.748 | 71.405 | 72.233 | 80.278 | 81.731 | 82.629 | 78.404 | 86.114 | 91.273 | 88.672 | 87.206 | 78.252 | 79.196 | 80.256 | 81.825 | 82.771 | 83.434 | 85.395 | 87.551 | 88.856 | 90.044 | 90.528 | 90.698 | 93.219 | 95.105 | 95.336 | 91.107 | 93.089 | 94.904 | 101.148 | 84.008 | 66.515 | 55.877 | 46.162 | 41.246 | 43.384 | 40.955 | 39.821 | 42.451 | 42.268 | 39.93 | 38.794 | 37.155 | 37.575 | 36.446 | 35.701 | 32.809 | 30.141 | 29.862 | 67.071 | 63.524 | 59.369 | 60.652 | 55.953 | 46.074 | 40.866 | 38.198 | 37.602 | 34.709 | 35.768 |
Total Assets
| 201.371 | 140.557 | 124.811 | 127.719 | 131.073 | 139.608 | 149.058 | 107.895 | 115.332 | 116.774 | 120.466 | 120.839 | 107.724 | 97.509 | 94.03 | 81.83 | 86.624 | 86.261 | 86.898 | 90.39 | 88.233 | 93.113 | 97.087 | 100.363 | 101.304 | 95.55 | 95.449 | 88.364 | 92.831 | 97.353 | 98 | 89.94 | 95.925 | 98.351 | 103.22 | 95.757 | 99.997 | 99.363 | 101.403 | 104.451 | 109.056 | 103.048 | 106.966 | 105.336 | 108.921 | 97.747 | 74.183 | 74.125 | 76.088 | 76.986 | 80.393 | 64.496 | 67.742 | 75.094 | 77.607 | 73.978 | 72.624 | 75.75 | 75.602 | 78.027 | 81.678 | 78.816 | 77.14 | 83.43 | 129.673 | 136.053 | 134.896 | 138.696 | 139.836 | 129.858 | 64.204 | 63.04 | 60.066 | 42.688 | 47.757 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 3.027 | 3.663 | 1.68 | 2.372 | 1.151 | 1.129 | 0.66 | 1.275 | 1.429 | 1.367 | 0.854 | 0.195 | 0.652 | 0.376 | 0.396 | 0.653 | 0.598 | 0.439 | 0.523 | 0.646 | 0.58 | 0.608 | 0.62 | 0.919 | 0.642 | 1.088 | 0.84 | 0.862 | 1.074 | 0.933 | 0.725 | 1.188 | 1.096 | 2.51 | 1.402 | 1.356 | 1.045 | 1.669 | 1.503 | 2.532 | 1.253 | 1.012 | 0.826 | 5.205 | 7.675 | 4.068 | 1.906 | 0.77 | 0.572 | 0.59 | 0.301 | 0.769 | 0.564 | 0 | 0.58 | 0 | 0 | 0 | 0.725 | 0 | 0 | 0 | 1.861 | 1.19 | 1.384 | 0.576 | 1.447 | 1.915 | 1.013 | 0.571 | 0.546 | 0.754 | 0.252 | 0.403 |
Short Term Debt
| 0.281 | 0.222 | 0.169 | 5.988 | 5.726 | 5.593 | 5.502 | 5.366 | 5.29 | 3.928 | 2.585 | 1.262 | 0 | 0 | 0.761 | 0.459 | 0.479 | 1.683 | 0 | 0 | 5.216 | 5.214 | 5.173 | 5.062 | 4.988 | 4.916 | 4.844 | 4.774 | 4.704 | 4.635 | 4.568 | 4.502 | 5.508 | 6.514 | 7.52 | 8.527 | 8.2 | 10.008 | 10.934 | 40.567 | 7.316 | 6.278 | 5.331 | 5.153 | -4.779 | 5.118 | 0.115 | 0.114 | 0.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.01 | 5.003 | 4.989 | 5.027 | 5.85 |
Tax Payables
| 0 | 0.323 | 0.348 | 0.108 | 0.164 | 0.122 | 0.179 | 0.059 | 0.118 | 0.175 | 0.258 | 0.083 | 0.165 | 0.199 | 0.32 | 0.157 | 0.1 | 0.094 | 0.203 | 0.205 | 0.306 | 0.333 | 0.554 | 0.505 | 0.74 | 0.695 | 1.101 | 0.975 | 1.328 | 1.272 | 1.789 | 0 | 2.166 | 0 | 0 | 0.043 | 2.235 | 1.686 | 1.665 | 1.947 | 1.274 | 1.065 | 1 | 0.682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -368.445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 1.013 | 0.668 | 0 | 0 | 0 | 0 | 0 | 2.081 | 0 | 0 | 2.139 | 2 | 1.802 | 0.094 | 0 | -12.022 | 0.306 | 0.333 | 0.554 | 0.505 | 0.74 | 0.695 | 1.101 | 2.199 | 2.529 | 2.656 | 4.221 | 2.9 | 2.498 | 5.085 | 5.085 | 3.208 | 3.908 | 3.15 | 3.13 | 3.345 | 1.274 | 1.254 | 2.508 | 3.345 | 0 | 0.374 | 0.78 | 0 | 0 | 0 | 0 | 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
| 7.17 | 0.764 | 0.894 | 2.258 | 3.388 | 1.238 | 1.992 | 0.518 | 1.922 | 3.036 | 5.117 | 4.025 | 6.069 | 4.926 | 3.798 | 2.572 | 1.99 | 1.638 | 1.614 | 1.555 | 1.6 | 1.615 | 2.593 | 1.295 | 1.253 | 1.389 | 2.293 | 1.296 | 1.28 | 1.463 | 2.517 | 2.985 | 1.484 | 3.507 | 3.255 | 3.251 | 1.758 | 1.549 | 1.55 | -32.026 | 1.343 | 1.097 | 1.869 | 1.505 | 1.25 | 1.517 | 1.325 | 0.658 | 0.307 | 0.763 | 0.815 | 1.273 | 1.843 | 2.163 | 1.613 | 0.754 | 1.947 | 1.306 | 0.908 | 369.201 | 1.116 | 0.643 | 1.071 | 0.815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
Total Current Liabilities
| 7.451 | 4.335 | 5.069 | 9.983 | 11.65 | 8.104 | 8.802 | 6.603 | 8.605 | 8.568 | 9.327 | 6.224 | 6.429 | 5.777 | 5.255 | 3.584 | 3.222 | 4.013 | 2.256 | 2.283 | 7.768 | 7.742 | 8.928 | 7.482 | 7.9 | 7.642 | 9.326 | 7.885 | 8.174 | 8.444 | 9.807 | 8.212 | 12.844 | 16.202 | 18.37 | 13.223 | 13.549 | 14.288 | 15.818 | 11.991 | 12.465 | 9.693 | 9.212 | 8.166 | 6.659 | 14.311 | 5.509 | 2.608 | 1.19 | 1.334 | 1.406 | 1.574 | 2.612 | 2.728 | 1.613 | 1.334 | 1.947 | 1.306 | 0.908 | 1.481 | 1.116 | 0.643 | 1.071 | 1.861 | 1.19 | 1.384 | 0.576 | 1.447 | 1.915 | 1.013 | 5.581 | 5.549 | 5.743 | 5.278 | 6.253 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0.822 | 0.64 | 0.687 | 2.019 | 3.229 | 4.607 | 5.71 | 7.072 | 8.425 | 9.761 | 11.078 | 12.333 | 12.316 | 12.463 | 12.77 | 12.754 | 11.53 | 12.316 | 12.227 | 6.996 | 6.967 | 8.299 | 9.6 | 10.893 | 12.167 | 13.424 | 14.662 | 15.881 | 17.084 | 18.268 | 19.435 | 20.585 | 21.719 | 22.836 | 23.937 | 26.092 | 26.09 | 27.812 | 0 | 35.059 | 33.41 | 35.246 | 34 | 31.229 | 15.159 | 0.182 | 0.211 | 0.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.01 | 7.62 | 7.23 | 6.942 | 13.331 |
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 | 25.287 | 23.699 | 23.571 | 3.345 | 0 | 1.254 | 2.508 | 2.508 | 5.141 | 5.145 | 5.145 | 0 | 0 | 0 | 0 | 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 | 3.345 | 3.345 | 3.345 | 3.345 | 3.345 | 3.345 | 3.345 | 3.345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.447 | 0.412 | 0.379 | 0.393 | 0.415 | 0.431 | 1.134 | 1.178 | 2.204 | 2.055 | 1.897 | 1.877 | 1.06 | 1.091 | 1.348 |
Other Non-Current Liabilities
| 41.006 | 42.662 | 42.236 | 42.785 | 44.185 | 38.864 | 39.093 | 33.083 | 33.112 | 33.136 | 36.213 | 34.151 | 37.077 | 37.822 | 36.183 | 31.38 | 31.772 | 31.758 | 31.373 | 31.547 | 31.5 | 32.416 | 32.132 | 31.434 | 29.147 | 27.322 | 27.162 | 27.036 | 26.91 | 27.142 | 26.806 | 26.061 | 26.61 | 26.481 | 26.349 | 26.096 | 28.664 | 27.229 | 27.339 | 60.359 | 27.21 | 22.754 | 24.763 | 24.506 | 6.952 | 2.705 | 2.153 | 1.036 | 0.501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.487 | 0 | 0.503 | 0.48 | 0.477 | -0.393 | 0.265 | 0.268 | 0.183 | 0.183 | 0.185 | 0.098 | 0 | 0 | 0 | -0 | 0 |
Total Non-Current Liabilities
| 41.006 | 43.478 | 42.876 | 43.25 | 46.204 | 42.093 | 43.7 | 38.793 | 40.184 | 41.561 | 45.974 | 45.229 | 49.41 | 50.138 | 48.646 | 44.15 | 44.526 | 43.288 | 43.689 | 43.774 | 38.496 | 39.383 | 40.431 | 41.034 | 40.04 | 39.489 | 40.586 | 41.698 | 42.791 | 44.226 | 45.074 | 45.496 | 47.195 | 48.2 | 49.185 | 50.033 | 54.756 | 53.319 | 55.151 | 60.359 | 62.269 | 56.164 | 60.009 | 58.506 | 43.321 | 23.009 | 7.48 | 1.247 | 0.741 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.487 | 0 | 0.95 | 0.892 | 0.856 | 0.815 | 0.68 | 0.7 | 1.317 | 1.362 | 2.389 | 2.153 | 9.907 | 9.497 | 8.29 | 8.032 | 14.679 |
Total Liabilities
| 48.457 | 47.813 | 47.945 | 53.232 | 57.854 | 50.197 | 52.502 | 45.396 | 48.789 | 50.129 | 55.301 | 51.453 | 55.839 | 55.915 | 53.901 | 47.734 | 47.748 | 47.301 | 45.945 | 46.057 | 46.264 | 47.125 | 49.359 | 48.516 | 47.94 | 47.131 | 49.912 | 49.583 | 50.965 | 52.67 | 54.881 | 53.708 | 60.039 | 64.402 | 67.555 | 63.256 | 68.305 | 67.607 | 70.969 | 72.35 | 74.734 | 65.857 | 69.221 | 66.672 | 49.98 | 37.32 | 12.989 | 3.854 | 1.931 | 1.334 | 1.406 | 1.574 | 2.612 | 2.728 | 1.613 | 1.334 | 1.947 | 1.306 | 1.394 | 1.481 | 2.066 | 1.535 | 1.927 | 2.676 | 1.87 | 2.084 | 1.893 | 2.809 | 4.304 | 3.166 | 15.488 | 15.046 | 14.033 | 13.31 | 20.932 |
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 |
Common Stock
| 0 | 344.248 | 321.881 | 300.636 | 294.869 | 293.601 | 293.611 | 258.646 | 256.797 | 252.182 | 250.946 | 248.319 | 230.024 | 211.128 | 203.037 | 189.62 | 189.25 | 185.754 | 185.754 | 185.754 | 185.424 | 185.411 | 185.221 | 185.221 | 184.859 | 177.221 | 177.122 | 177.063 | 176.653 | 176.62 | 176.62 | 174.902 | 174.866 | 174.897 | 174.874 | 168.911 | 168.911 | 168.907 | 168.749 | 168.118 | 168.038 | 167.393 | 167.325 | 165.974 | 173.016 | 169.504 | 174.52 | 178.059 | 179.779 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 141.128 | 141.312 | 452.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -284.038 | -275.996 | -269.174 | -249.627 | -245.439 | -228.252 | -220.968 | -220.255 | -215.358 | -210.396 | -210.043 | -203.115 | -203.536 | -194.428 | -187.549 | -180.177 | -174.956 | -171.26 | -169.033 | -165.392 | -167.507 | -163.307 | -161.276 | -156.974 | -155.308 | -152.499 | -155.09 | -161.508 | -158.082 | -155.079 | -156.395 | -161.584 | -161.688 | -163.491 | -161.563 | -158.574 | -159.165 | -158.878 | -159.903 | -157.779 | -155.282 | -151.782 | -150.978 | -149.03 | -128.551 | -122.985 | -123.317 | -123.025 | -120.65 | -112.339 | -111.976 | -107.077 | -101.556 | -105.544 | -100.498 | -93.977 | -87.297 | -80.01 | -80.698 | -74.084 | -67.765 | -58.817 | -49.763 | -48.349 | -18.944 | -16.504 | -13.882 | -13.208 | -11.675 | -8.138 | -6.507 | -5.163 | -3.934 | -2.666 | -2.053 |
Accumulated Other Comprehensive Income/Loss
| 4.076 | 4.098 | 3.997 | 3.699 | 3.975 | 3.831 | 3.948 | 4.265 | 4.279 | 4.192 | 4.034 | 4.142 | 4.179 | 3.96 | 3.926 | 3.707 | 3.721 | 3.685 | 3.681 | 3.654 | 3.662 | 3.647 | 3.671 | 3.67 | 3.641 | 3.63 | 3.642 | 3.663 | 3.67 | 3.622 | 3.593 | 3.604 | 3.608 | 3.606 | 3.609 | 3.357 | 3.357 | 3.355 | 3.363 | 3.337 | 3.321 | 3.3 | 3.333 | 3.298 | -4.021 | -2.726 | -4.81 | -2.734 | -2.555 | -2.381 | -2.32 | -2.162 | -2.013 | -2.039 | -1.914 | -1.739 | -1.556 | -1.354 | -1.304 | -1.173 | -1.058 | -0.872 | -0.694 | -0.595 | -0.525 | -0.432 | -0.204 | -0.212 | -0.147 | -0.086 | -0.047 | 0.039 | 0.891 | 1.098 | 2.235 |
Other Total Stockholders Equity
| 432.876 | 20.397 | 20.184 | 19.881 | 19.814 | 20.231 | 19.965 | 19.843 | 20.825 | 20.667 | 20.228 | 20.04 | 21.218 | 20.934 | 20.715 | 20.946 | 20.861 | 20.781 | 20.551 | 20.317 | 20.39 | 20.237 | 20.112 | 19.93 | 20.172 | 20.067 | 19.863 | 15.454 | 19.625 | 15.411 | 19.301 | 15.201 | 19.1 | 18.937 | 18.745 | 14.632 | 18.589 | 18.372 | 18.225 | 14.25 | 18.245 | 18.28 | 18.065 | 14.247 | 18.852 | 16.81 | 14.853 | 18.383 | 197.362 | 190.372 | 193.283 | 12.865 | 168.701 | 179.948 | 178.406 | 168.359 | 159.529 | 13.325 | 13.594 | 151.803 | 148.435 | 136.97 | 125.671 | 129.697 | 147.272 | 150.905 | 147.089 | 149.307 | 147.355 | 134.917 | 55.271 | 53.118 | 49.075 | 30.945 | 26.645 |
Total Shareholders Equity
| 152.914 | 92.744 | 76.867 | 74.487 | 73.219 | 89.411 | 96.556 | 62.499 | 66.543 | 66.645 | 65.165 | 69.386 | 51.885 | 41.594 | 40.129 | 34.096 | 38.876 | 38.96 | 40.953 | 44.333 | 41.969 | 45.988 | 47.728 | 51.847 | 53.364 | 48.419 | 45.537 | 38.781 | 41.866 | 44.683 | 43.119 | 36.232 | 35.886 | 33.949 | 35.665 | 32.501 | 31.692 | 31.756 | 30.434 | 32.101 | 34.322 | 37.191 | 37.745 | 38.664 | 58.942 | 60.427 | 61.194 | 70.271 | 74.157 | 75.652 | 78.987 | 62.922 | 65.131 | 72.366 | 75.994 | 72.644 | 70.677 | 74.444 | 74.208 | 76.546 | 79.612 | 77.281 | 75.214 | 80.754 | 127.803 | 133.969 | 133.003 | 135.888 | 135.533 | 126.692 | 48.716 | 47.994 | 46.032 | 29.377 | 26.826 |
Total Equity
| 152.914 | 92.744 | 76.867 | 74.487 | 73.219 | 89.411 | 96.556 | 62.499 | 66.543 | 66.645 | 65.165 | 69.386 | 51.885 | 41.594 | 40.129 | 34.096 | 38.876 | 38.96 | 40.953 | 44.333 | 41.969 | 45.988 | 47.728 | 51.847 | 53.364 | 48.419 | 45.537 | 38.781 | 41.866 | 44.683 | 43.119 | 36.232 | 35.886 | 33.949 | 35.665 | 32.501 | 31.692 | 31.756 | 30.434 | 32.101 | 34.322 | 37.191 | 37.745 | 38.664 | 58.942 | 60.427 | 61.194 | 70.271 | 74.157 | 75.652 | 78.987 | 62.922 | 65.131 | 72.366 | 75.994 | 72.644 | 70.677 | 74.444 | 74.208 | 76.546 | 79.612 | 77.281 | 75.214 | 80.754 | 127.803 | 133.969 | 133.003 | 135.888 | 135.533 | 126.692 | 48.716 | 47.994 | 46.032 | 29.377 | 26.826 |
Total Liabilities & Shareholders Equity
| 201.371 | 140.557 | 124.811 | 127.719 | 131.073 | 139.608 | 149.058 | 107.895 | 115.332 | 116.774 | 120.466 | 120.839 | 107.724 | 97.509 | 94.03 | 81.83 | 86.624 | 86.261 | 86.898 | 90.39 | 88.233 | 93.113 | 97.087 | 100.363 | 101.304 | 95.55 | 95.449 | 88.364 | 92.831 | 97.353 | 98 | 89.94 | 95.925 | 98.351 | 103.22 | 95.757 | 99.997 | 99.363 | 101.403 | 104.451 | 109.056 | 103.048 | 106.966 | 105.336 | 108.921 | 97.747 | 74.183 | 74.125 | 76.088 | 76.986 | 80.393 | 64.496 | 67.742 | 75.094 | 77.607 | 73.978 | 72.624 | 75.75 | 75.602 | 78.027 | 81.678 | 78.816 | 77.14 | 83.43 | 129.673 | 136.053 | 134.896 | 138.696 | 139.836 | 129.858 | 64.204 | 63.04 | 60.066 | 42.688 | 47.757 |