Yangarra Resources Ltd.
TSX:YGR.TO
0.96 (CAD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0 | 0 | -2.1 | 0 | -9.87 | -10.248 | 3.501 | 0 | -3.582 | -3.577 | -4.08 | -4.725 | -3.696 | -4.178 | -4.661 | -5.129 | -4.824 | -5.292 | -4.779 | -5.194 | -5.905 | -6.103 | -5.437 | -0.057 | 2.801 | -0.088 | -0.068 | -0.037 | -0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | -9.08 | -8.854 | 0 | 0 | 0 | 0 | 0 | 0.451 | 0 | 0 | 0 | 0 | 0 | 0.082 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 2.787 | 0 | 0.004 | 0 | 0.009 | 0.044 | 0.022 | 0.357 | 0.449 | 0.15 | 0.077 | 0.078 | 0.076 | 0 | 0 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.382 | 0 | 0 | 0.21 | 0 | 0 | 0 | 0 | 0.27 | 0.066 | 0 | 0 | 0.114 | 0.131 | 0.176 | 0.137 | 0.074 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 0 | -9.008 | -2.1 | -8.918 | -9.87 | -10.248 | 3.501 | -8.809 | -3.582 | -3.577 | -4.08 | -4.725 | -3.696 | -4.178 | -4.661 | -5.129 | -4.824 | -5.292 | -4.779 | -5.194 | -5.905 | -6.103 | -5.437 | 0.057 | 2.801 | 0.088 | 0.068 | 0.037 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | -9.08 | -8.854 | 0 | 0 | 0 | 0 | 0 | 0.451 | 0 | 0 | 0 | 0 | 0 | 0.082 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 3.04 | 0 | 0.004 | 0 | 0.009 | 0.044 | 0.022 | 0.357 | 0.449 | 0.15 | 0.077 | 0.078 | 0.076 | 0 | 0 |
Net Receivables
| 27.495 | 29.548 | 34.929 | 30.092 | 31.872 | 26.494 | 31.908 | 31.95 | 34.929 | 37.136 | 32.688 | 27.536 | 22.751 | 20.756 | 22.865 | 18.691 | 18.551 | 21.01 | 20.387 | 24.591 | 26.176 | 25.188 | 35.6 | 26.203 | 30.254 | 25.492 | 28.555 | 26.414 | 15.653 | 14.066 | 14.713 | 11.225 | 7.932 | 7.463 | 7.483 | 10.282 | 12.683 | 11.575 | 13.473 | 13.609 | 13.236 | 16.729 | 16.446 | 8.847 | 13.281 | 7.568 | 12.739 | 8.398 | 6.691 | 9.496 | 18.347 | 16.109 | 8.007 | 5.009 | 5.245 | 3.752 | 1.915 | 0.771 | 0.607 | 0.658 | 1.416 | 1.308 | 1.482 | 1.711 | 1.457 | 1.722 | 1.614 | 1.285 | 1.013 | 1.277 | 1.733 | 1.796 | 2.159 | 1.739 | 2.739 | 2.668 | 1.462 | 2.1 | 2.598 | 2.286 | 3.456 | 3.194 | 0.697 | 1.895 | 0.47 | 0 | 0.003 | 0.004 | 0.003 | 0.002 | 0.001 | 0 | 0 | 0.002 | 0.002 | 0.004 | 0 | 0 |
Inventory
| 0 | 9.008 | 9.415 | 8.918 | 9.634 | 8.843 | 7.925 | 8.809 | 3.582 | 3.577 | 4.08 | 4.725 | 3.696 | 4.178 | 4.661 | 5.129 | 4.824 | 5.292 | 4.779 | 5.194 | 5.905 | 6.103 | 5.437 | -0.057 | -0.131 | -0.088 | -0.068 | -0.037 | -0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.531 | 8.854 | 0 | 0 | 0 | 0 | 0 | 0.259 | 0 | 0 | 0 | 0 | 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
| 10.289 | 9.585 | 2.1 | 9.49 | 9.64 | 10.167 | 8.294 | 8.833 | 7.681 | 6.947 | 4.846 | 5.213 | 5.023 | 4.414 | 5.338 | 6.053 | 5.484 | 6.661 | 7.17 | 4.045 | 3.732 | 3.196 | 2.518 | 4.967 | 4.929 | 4.349 | 4.071 | 3.398 | 5.299 | 6.074 | 3.939 | 3.365 | 4.51 | 5.09 | 6.715 | 5.791 | 6.734 | 4.154 | 7.678 | 8.494 | 1.692 | 1.357 | 1.508 | 1.493 | 1.535 | 0.469 | 0.29 | 4.29 | 5.38 | 4.679 | 2.455 | 1.782 | 3.893 | 1.005 | 0.463 | 0.706 | 0.006 | 0.108 | 0.158 | 0.153 | 0.396 | 0.135 | 0.101 | 0.438 | 0.077 | 0.209 | 0.197 | 0.227 | 0.144 | 0.408 | 0.042 | 0.115 | 0.289 | 0.065 | 0.239 | 0.143 | 0.12 | 0.141 | 0.171 | 0.17 | 0.033 | 0.026 | 0.063 | 0.059 | 0.056 | 0.01 | 0.013 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 37.784 | 39.133 | 44.344 | 39.582 | 41.512 | 36.661 | 43.703 | 40.783 | 42.61 | 44.083 | 37.534 | 32.749 | 27.774 | 25.17 | 28.203 | 24.744 | 24.035 | 27.671 | 27.557 | 28.636 | 29.908 | 28.384 | 38.118 | 31.17 | 37.984 | 29.841 | 32.626 | 29.812 | 20.952 | 20.14 | 18.652 | 14.59 | 12.442 | 12.553 | 14.198 | 16.073 | 19.416 | 15.729 | 21.151 | 24.87 | 14.928 | 18.086 | 17.954 | 10.34 | 14.815 | 9.34 | 14.38 | 12.688 | 12.071 | 17.551 | 20.802 | 17.891 | 12.712 | 6.868 | 5.968 | 4.47 | 2.184 | 0.879 | 0.765 | 0.811 | 1.813 | 1.907 | 2.035 | 2.149 | 1.743 | 1.931 | 1.811 | 1.512 | 1.399 | 2.394 | 2.086 | 2.16 | 2.745 | 2.037 | 2.978 | 2.892 | 1.582 | 2.241 | 2.77 | 2.459 | 3.488 | 3.219 | 0.76 | 4.994 | 0.527 | 0.015 | 0.016 | 0.026 | 0.046 | 0.024 | 0.358 | 0.449 | 0.15 | 0.078 | 0.08 | 0.08 | 0 | 0 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 775.135 | 766.187 | 802.273 | 759.967 | 778.39 | 762.623 | 751.853 | 701.045 | 708.875 | 680.827 | 662.721 | 650.29 | 629.075 | 611.364 | 597.251 | 585.245 | 579.782 | 576.434 | 580.911 | 563.328 | 551.438 | 533.599 | 527.963 | 470.578 | 440.861 | 400.287 | 378.594 | 348.133 | 321.827 | 306.726 | 304.09 | 284.456 | 277.054 | 269.502 | 269.999 | 250.472 | 241.71 | 237.619 | 232.212 | 225.621 | 209.782 | 194.431 | 177.824 | 159.458 | 139.918 | 134.872 | 134.382 | 125.868 | 126.75 | 125.356 | 126.917 | 123.4 | 105.548 | 87.587 | 80.99 | 61.475 | 46.734 | 44.636 | 41.618 | 38.831 | 35.644 | 40.33 | 41.175 | 41.922 | 41.517 | 41.066 | 40.291 | 40.372 | 40.685 | 44.343 | 45.575 | 46.013 | 44.322 | 43.214 | 43.809 | 42.15 | 25.346 | 25.237 | 23.039 | 21.911 | 17.855 | 15.887 | 10.817 | 9.139 | 3.522 | 0.191 | 0.181 | 0.176 | 0.716 | 0.696 | 0.377 | 0.373 | 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 | 0 | 0 | 0 | 0.396 | 0.396 | 0.396 | 0.396 | 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 | 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 | 0.396 | 0.396 | 0.396 | 0.396 | 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 | 0 | 0.43 | 0 | 0 | 0.322 | 0 | 0 | 0 | 0 | 0.231 | 0.061 | 0 | 0 | 0.226 | 0.552 | 0.393 | 0.358 | 0.285 | 0.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.017 | 0.01 | 0 | 0 | 0 | 0.126 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 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
| 35.668 | 35.668 | 0 | 35.668 | 0 | 0 | 0 | 26.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.338 | -126.75 | 0 | 0 | 0 | 0 | 0 | 0.64 | 0 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0.05 | 0.087 | 0 | 0.149 | 0.125 | 0 | 0.109 | 0.109 | 0.109 | 0.109 | 0.109 | 0.109 | 0.109 | 0.109 | 0.109 | 0.177 | 0.177 | 0.177 | 0.177 | 0.177 | 0.177 | 0.177 | 0.177 | 0.401 | 0.401 | 0.401 | 0.401 | 0.583 | 0.465 | 0.465 | 0.465 | 0 | 0 |
Total Non-Current Assets
| 810.803 | 801.855 | 802.273 | 795.635 | 778.39 | 762.623 | 751.853 | 727.275 | 708.875 | 680.827 | 662.721 | 650.72 | 629.075 | 611.364 | 597.573 | 585.245 | 579.782 | 576.434 | 580.911 | 563.559 | 551.518 | 533.602 | 527.963 | 470.804 | 441.413 | 400.679 | 378.953 | 348.42 | 322.031 | 306.726 | 304.09 | 284.456 | 277.054 | 269.502 | 269.999 | 250.472 | 242.095 | 237.619 | 232.212 | 225.621 | 209.782 | 194.431 | 177.824 | 159.458 | 139.958 | 135.013 | 134.382 | 126.206 | 126.75 | 125.356 | 126.917 | 123.4 | 105.548 | 87.587 | 81.63 | 61.475 | 47.134 | 44.636 | 41.618 | 38.831 | 35.644 | 40.33 | 41.192 | 41.933 | 41.542 | 41.116 | 40.377 | 40.497 | 40.834 | 44.468 | 45.575 | 46.122 | 44.827 | 43.719 | 44.314 | 42.656 | 25.456 | 25.346 | 23.149 | 22.02 | 18.031 | 16.064 | 10.994 | 9.316 | 3.698 | 0.368 | 0.358 | 0.353 | 1.117 | 1.097 | 0.778 | 0.775 | 0.583 | 0.465 | 0.465 | 0.465 | 0 | 0 |
Total Assets
| 848.587 | 840.988 | 846.617 | 835.217 | 819.902 | 799.284 | 795.556 | 768.058 | 751.485 | 724.91 | 700.255 | 683.469 | 656.849 | 636.534 | 625.776 | 609.989 | 603.817 | 604.105 | 608.468 | 592.195 | 581.426 | 561.986 | 566.081 | 501.974 | 479.397 | 430.52 | 411.579 | 378.231 | 342.984 | 326.865 | 322.742 | 299.046 | 289.496 | 282.055 | 284.197 | 266.545 | 261.511 | 253.348 | 253.363 | 250.491 | 224.71 | 212.513 | 195.778 | 169.798 | 154.773 | 144.353 | 148.762 | 138.894 | 138.821 | 142.907 | 147.719 | 141.291 | 118.261 | 94.455 | 87.598 | 65.946 | 49.317 | 45.515 | 42.383 | 39.641 | 37.457 | 42.237 | 43.227 | 44.081 | 43.285 | 43.046 | 42.189 | 42.01 | 42.233 | 46.862 | 47.661 | 48.282 | 47.573 | 45.756 | 47.293 | 45.548 | 27.038 | 27.588 | 25.918 | 24.479 | 21.52 | 19.283 | 11.753 | 14.31 | 4.225 | 0.383 | 0.374 | 0.379 | 1.164 | 1.121 | 1.136 | 1.224 | 0.734 | 0.544 | 0.546 | 0.545 | 0 | 0 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 20.675 | 17.247 | 36.155 | 36.599 | 31.357 | 22.885 | 35.899 | 35.718 | 35.925 | 34.892 | 25.048 | 33.93 | 30.253 | 28.358 | 25.902 | 20.833 | 14.061 | 23.26 | 34.522 | 25.869 | 24.242 | 28.013 | 55.196 | 51.851 | 54.055 | 39.269 | 45.793 | 38.422 | 21.04 | 10.89 | 23.981 | 14.448 | 9.705 | 3.618 | 5.243 | 12.316 | 12.953 | 5.617 | 14.135 | 20.535 | 15.528 | 18.738 | 22.319 | 15.014 | 13.194 | 7.916 | 16.077 | 14.78 | 9.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.912 | 1.925 | 1.623 | 2.32 | 1.404 | 2.877 | 3.786 | 4.198 | 3.247 | 1.825 | 5.424 | 5.625 | 2.496 | 4.362 | 3.784 | 3.775 | 3.562 | 1.928 | 2.25 | 5.5 | 2.173 | 0.194 | 0.184 | 0.189 | 0.013 | 0.012 | 0.009 | 0.072 | 0.01 | 0.021 | 0.016 | 0.011 | 0 | 0 |
Short Term Debt
| 0.979 | 1.066 | 1.133 | 2.208 | 8.453 | 9.019 | 131.031 | 141.497 | 2.189 | 2.159 | 2.256 | 2.353 | 1.9 | 1.96 | 2.018 | 2.077 | 1.93 | 1.916 | 1.607 | 1.624 | 1.624 | 1.627 | 1.605 | 0 | 0 | 0 | 0.011 | 0.068 | 78.559 | 78.889 | 71.587 | 65.141 | 60.586 | 59.306 | 68.906 | 62.131 | 56.489 | 54.439 | 62.328 | 55.602 | 50.63 | 40.363 | 51.449 | 32.112 | 44.202 | 41.399 | 40.756 | 32.139 | 35.687 | 38.611 | 35.595 | 26.246 | 14.565 | 4.853 | 2.726 | 5.559 | 5.011 | 3.41 | 4.773 | 8.195 | 12.799 | 13.24 | 13.501 | 13.519 | 12.923 | 12.363 | 12.894 | 12.026 | 13.285 | 15.35 | 16.086 | 15.58 | 15.132 | 13.971 | 11.384 | 9.45 | 7.819 | 7.232 | 5.974 | 4.6 | 5.846 | 5.276 | 0.603 | 0 | 0.152 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0.03 | 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 | 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 | -36.155 | 0 | -31.357 | -22.885 | -35.899 | 0 | -35.925 | -34.892 | -25.048 | -33.93 | -30.253 | -28.358 | -25.902 | -20.833 | -14.061 | -23.26 | -34.522 | -25.869 | -24.242 | -28.013 | -55.196 | 0 | 0 | 0 | -45.804 | -38.49 | -21.04 | -10.89 | -23.981 | -14.448 | -9.705 | -3.618 | -5.243 | -12.316 | -12.953 | -5.617 | -14.135 | -20.535 | -15.528 | -18.738 | -22.319 | -15.014 | -13.194 | -7.916 | -16.077 | -14.78 | -9.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -19.725 | -16.119 | 1.852 | -35.089 | 2.186 | 1.632 | 4.115 | -35.23 | 0.243 | 1.059 | 1.553 | 0.195 | 1.567 | 1.519 | 1.939 | 1.828 | 1.422 | 0.314 | 0.706 | 0.237 | 1.095 | 5.416 | 0.016 | -51.757 | -46.598 | -30.097 | 5.678 | 2.6 | 0.423 | 0.225 | 0.317 | 1.186 | 0.373 | 1.008 | 0.29 | 0.474 | 0.661 | 0.281 | 0.198 | 0.133 | 2.561 | 7.479 | 6.738 | 3.992 | 1.384 | 0.015 | 0.016 | 0.011 | 0 | 7.719 | 22.438 | 28.666 | 15.299 | 7.973 | 14.842 | 10.384 | 4.863 | 3 | 1.491 | 0.579 | 2.725 | 1.967 | 1.923 | 2.229 | -1.912 | -0.723 | -1.109 | -2.32 | -1.404 | -2.877 | -3.786 | -4.198 | -3.247 | -1.825 | -5.424 | -5.625 | -2.496 | -4.362 | -3.784 | -3.775 | -3.562 | -1.928 | -2.25 | -5.5 | -2.173 | -0.119 | -0.129 | -0.134 | 0.042 | -0.012 | 0.426 | 0.348 | -0.01 | 0.059 | 0.05 | 0.045 | 0 | 0 |
Total Current Liabilities
| 22.604 | 19.441 | 39.14 | 40.317 | 41.996 | 33.536 | 171.045 | 177.703 | 38.357 | 38.11 | 28.857 | 36.478 | 33.72 | 31.837 | 29.859 | 24.738 | 17.413 | 25.49 | 36.835 | 27.73 | 26.961 | 35.056 | 56.817 | 51.945 | 61.512 | 48.441 | 51.471 | 41.022 | 100.022 | 90.005 | 95.885 | 80.775 | 70.664 | 63.932 | 74.44 | 74.921 | 70.104 | 60.337 | 76.66 | 76.27 | 68.719 | 66.58 | 80.506 | 51.118 | 58.78 | 49.33 | 56.849 | 46.93 | 44.914 | 46.33 | 58.033 | 54.911 | 29.864 | 12.826 | 17.568 | 15.943 | 9.875 | 6.41 | 6.264 | 8.774 | 15.524 | 15.207 | 15.425 | 15.748 | 14.836 | 15.49 | 15.031 | 14.347 | 14.689 | 18.227 | 19.873 | 19.778 | 18.38 | 15.795 | 16.807 | 15.075 | 10.315 | 11.594 | 9.758 | 8.375 | 9.409 | 7.204 | 2.854 | 5.5 | 2.325 | 0.269 | 0.242 | 0.244 | 0.068 | 0.012 | 0.444 | 0.522 | 0.01 | 0.1 | 0.082 | 0.067 | 0 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 115.655 | 117.321 | 119.257 | 120 | 122.369 | 126.229 | 1.3 | 2.021 | 155.252 | 165.98 | 192.808 | 197.794 | 201.128 | 201.692 | 203.912 | 203.325 | 206.691 | 199.371 | 193.927 | 193.861 | 194.253 | 176.861 | 174.283 | 134.489 | 119.471 | 105.541 | 94.451 | 84.886 | 0.18 | 0.191 | 0.202 | 0.212 | 0.222 | 0.232 | 0.242 | 0.252 | 0.262 | 0.702 | 0.711 | 0.721 | 0.73 | 0.74 | 0.749 | 7.787 | 0.767 | 0.776 | 0.785 | 0.794 | 0.373 | 0.382 | 0.41 | 0.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.177 | 0.127 | 0 | 0 | 0 | 0 | 0 | 0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.701 | 1.147 | 0 | 1.231 | 0 | 14.662 | 0 | -1.018 | 0 | 0 | 0 | 13.869 | 13.108 | 0 | 0 | 15.05 | 19.241 | 19.596 | 17.288 | 14.838 | 14.82 | 14.48 | 14.036 | 12.706 | 16.484 | 14.907 | 11.933 | 11.052 | -0.18 | -0.191 | -0.202 | -0.212 | -0.222 | -0.232 | -0.242 | -0.252 | -0.262 | -0.702 | -0.711 | -0.721 | -0.73 | -0.74 | -0.749 | 6.901 | -0.767 | -0.776 | -0.785 | -0.794 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 128.06 | 126.875 | 123.711 | 120.649 | 116.978 | 112.78 | 105.425 | 101.167 | 95.163 | 86.906 | 76.648 | 69.78 | 63.877 | 59.72 | 57.383 | 54.581 | 53.103 | 52.949 | 53.081 | 52.039 | 49.654 | 47.46 | 52.247 | 47.374 | 41.847 | 36.492 | 35.534 | 33.145 | 31.229 | 29.693 | 27.41 | 25.285 | 23.596 | 22.801 | 24.607 | 20.016 | 19.643 | 18.173 | 17.521 | 17.099 | 11.489 | 8.789 | 8.157 | 7.65 | 6.918 | 6.89 | 6.05 | 6.183 | 9.01 | 9.923 | 6.752 | 4.445 | 5.432 | 3.962 | 2.331 | 0 | 0.819 | 0.738 | 0.738 | 0.837 | 0.332 | 1.587 | 1.745 | 1.757 | 2.058 | 2.056 | 1.996 | 1.865 | 2.477 | 3.065 | 3.073 | 3.056 | 3.082 | 3.432 | 4.011 | 4.09 | 2.049 | 2.457 | 2.292 | 2.359 | 1.401 | 1.458 | 1.464 | 1.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 16.965 | 16.721 | 15.555 | 16.422 | 15.161 | 0.952 | 15.343 | 14.611 | 14.573 | 14.066 | 13.961 | 0.589 | 0.619 | 13.246 | 12.838 | 0.035 | 0.047 | 0.061 | 0.072 | 0.084 | 0.093 | 0.102 | 0.114 | 0.124 | 0.137 | 0.148 | 0.159 | 0.17 | 9.295 | 9.888 | 9.131 | -861.128 | 11.609 | 11.476 | 11.715 | 10.475 | 10.852 | 11.946 | 10.215 | 9.284 | 9.676 | 10.501 | 10.09 | 0.758 | 7.053 | 6.307 | 6.433 | 6.091 | 5.175 | 5.147 | 4.91 | 4.898 | 4.589 | 4.001 | 3.676 | 2.621 | 3.307 | 3.245 | 3.242 | 3.182 | 2.214 | 2.177 | 2.16 | 2.124 | 1.949 | 1.917 | 2.021 | 1.74 | 1.544 | 2.457 | 1.551 | 1.509 | 1.409 | 1.345 | 1.3 | 1.238 | 0.448 | 0.429 | 0.402 | 0.395 | 0.228 | 0.225 | 0.221 | 0.013 | 0.012 | 0.012 | 0.012 | 0.012 | 0 | 0 | 0 | -0.42 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 261.381 | 262.064 | 258.523 | 258.302 | 254.508 | 254.623 | 122.068 | 116.781 | 264.988 | 266.952 | 283.417 | 282.032 | 278.732 | 274.658 | 274.133 | 272.991 | 279.082 | 271.977 | 264.368 | 260.822 | 258.82 | 238.903 | 240.68 | 194.693 | 177.939 | 157.088 | 142.077 | 129.253 | 40.524 | 39.58 | 36.541 | -835.843 | 35.205 | 34.277 | 36.323 | 30.491 | 30.495 | 30.119 | 27.736 | 26.383 | 21.165 | 19.289 | 18.247 | 23.097 | 13.971 | 13.197 | 12.482 | 12.275 | 14.558 | 15.452 | 12.072 | 9.753 | 10.021 | 7.963 | 6.006 | 2.621 | 4.125 | 3.984 | 3.979 | 4.019 | 2.723 | 3.891 | 3.905 | 3.881 | 4.008 | 3.972 | 4.017 | 3.65 | 4.021 | 5.522 | 4.623 | 4.565 | 4.491 | 4.777 | 5.311 | 5.328 | 2.496 | 2.886 | 2.694 | 2.754 | 1.629 | 1.683 | 1.685 | 1.542 | 0.012 | 0.012 | 0.012 | 0.012 | 0 | 0 | 0 | -0.42 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 283.985 | 281.505 | 297.663 | 298.619 | 296.504 | 288.159 | 293.113 | 294.484 | 303.345 | 305.062 | 312.274 | 318.51 | 312.452 | 306.495 | 303.992 | 297.729 | 296.495 | 297.467 | 301.203 | 288.552 | 285.781 | 273.959 | 297.497 | 246.638 | 239.451 | 205.529 | 193.548 | 170.275 | 140.546 | 129.585 | 132.427 | -755.068 | 105.869 | 98.209 | 110.762 | 105.412 | 100.598 | 90.456 | 104.396 | 102.653 | 89.884 | 85.869 | 98.753 | 74.214 | 72.751 | 62.527 | 69.331 | 59.204 | 59.472 | 61.782 | 70.105 | 64.664 | 39.885 | 20.79 | 23.574 | 18.563 | 14 | 10.394 | 10.243 | 12.793 | 18.247 | 19.098 | 19.33 | 19.629 | 18.843 | 19.463 | 19.048 | 17.997 | 18.71 | 23.749 | 24.496 | 24.342 | 22.87 | 20.573 | 22.118 | 20.403 | 12.812 | 14.48 | 12.452 | 11.129 | 11.038 | 8.887 | 4.539 | 7.043 | 2.337 | 0.281 | 0.254 | 0.256 | 0.068 | 0.012 | 0.444 | 0.102 | 0.01 | 0.1 | 0.082 | 0.067 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 197.013 | 197.013 | 197.013 | 192.715 | 192.715 | 192.719 | 192.701 | 179.688 | 179.634 | 179.634 | 178.29 | 178.11 | 177.282 | 176.675 | 176.522 | 176.349 | 176.349 | 176.349 | 176.349 | 176.349 | 176.334 | 176.334 | 176.334 | 176.286 | 176.26 | 176.26 | 171.281 | 166.386 | 166.05 | 165.194 | 163.94 | 163.053 | 162.301 | 162.302 | 151.346 | 151.346 | 151.349 | 151.35 | 134.407 | 134.407 | 134.407 | 134.37 | 107.888 | 107.591 | 94.78 | 94.718 | 94.718 | 94.718 | 94.718 | 0 | 0 | 90.895 | 0 | 0 | 0 | 65.91 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 334.073 | 330.109 | 320.759 | 311.729 | 299.294 | 287.807 | 279.974 | 265.065 | 239.994 | 212.058 | 181.427 | 158.707 | 139.063 | 125.563 | 117.81 | 108.693 | 104.417 | 103.88 | 106.681 | 103.846 | 96.826 | 90.266 | 72.047 | 60.533 | 47.218 | 34.271 | 32.625 | 26.967 | 22.285 | 18.309 | 12.698 | 877.482 | 7.821 | 8.292 | 9.191 | -2.687 | -2.517 | -0.164 | 3.039 | 2.094 | -10.74 | -18.707 | -21.558 | -22.278 | -23.029 | -23.04 | -25.123 | -24.863 | -25.204 | -23.131 | -26.436 | -24.646 | -22.49 | -26.596 | -28.262 | -23.531 | -21.858 | -21.692 | -20.054 | -19.484 | -17.686 | -13.378 | -12.621 | -12.216 | -11.641 | -12.513 | -11.436 | -10.391 | -10.455 | -10.021 | -9.988 | -9.107 | -8.222 | -7.548 | -7.439 | -7.143 | -6.446 | -6.769 | -6.119 | -6.046 | -6.034 | -5.595 | -5.376 | -5.254 | -5.741 | -5.66 | -5.638 | -5.638 | -4.93 | -4.916 | -4.899 | -4.889 | -4.866 | -4.947 | -4.927 | -4.912 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | -0 | 536.598 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0.242 | 0.242 | 0.242 | 0.242 | 0.242 | 0.242 | 0.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.062 | 0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.159 | 1.077 | 0.786 | 0.786 | 1.083 | 0.586 | 0.586 | 0.586 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.42 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 33.516 | 32.361 | -505.416 | 32.154 | 31.389 | 30.599 | 29.768 | 28.821 | 28.512 | 28.156 | 28.264 | 28.142 | 28.052 | 27.801 | 27.452 | 27.218 | 26.556 | 26.409 | 24.235 | 23.448 | 22.485 | 21.427 | 20.203 | 18.517 | 16.468 | 14.46 | 14.125 | 14.604 | 14.103 | 13.777 | 13.677 | 13.58 | 13.505 | 13.253 | 12.897 | 12.475 | 12.082 | 11.706 | 11.521 | 11.338 | 10.918 | 10.74 | 10.453 | 10.029 | 10.029 | 9.907 | 9.594 | 9.835 | 9.835 | 104.256 | 104.05 | 10.378 | 100.865 | 100.262 | 92.285 | 5.003 | 57.175 | 56.813 | 52.194 | 46.332 | 36.896 | 36.518 | 36.518 | 36.668 | 36.082 | 36.096 | 34.515 | 34.341 | 33.977 | 33.134 | 33.153 | 33.046 | 32.924 | 32.731 | 32.613 | 32.288 | 19.513 | 18.8 | 18.8 | 18.61 | 15.434 | 15.406 | 12.005 | 11.934 | 7.628 | 5.761 | 5.759 | 5.761 | 6.026 | 6.026 | 5.591 | 5.591 | 5.591 | 5.391 | 5.391 | 5.391 | 0 | 0 |
Total Shareholders Equity
| 564.602 | 559.483 | 548.954 | 536.598 | 523.398 | 511.125 | 502.443 | 473.574 | 448.14 | 419.848 | 387.981 | 364.959 | 344.397 | 330.039 | 321.784 | 312.26 | 307.322 | 306.638 | 307.265 | 303.643 | 295.645 | 288.027 | 268.584 | 255.336 | 239.946 | 224.991 | 218.031 | 207.957 | 202.438 | 197.281 | 190.315 | 1,054.114 | 183.627 | 183.846 | 173.434 | 161.133 | 160.913 | 162.892 | 148.967 | 147.838 | 134.827 | 126.644 | 97.025 | 95.584 | 82.022 | 81.826 | 79.43 | 79.69 | 79.349 | 81.125 | 77.613 | 76.627 | 78.375 | 73.666 | 64.023 | 47.382 | 35.317 | 35.121 | 32.14 | 26.848 | 19.21 | 23.139 | 23.897 | 24.452 | 24.441 | 23.583 | 23.141 | 24.013 | 23.522 | 23.113 | 23.165 | 23.94 | 24.702 | 25.184 | 25.174 | 25.145 | 14.226 | 13.108 | 13.467 | 13.35 | 10.482 | 10.397 | 7.215 | 7.267 | 1.888 | 0.102 | 0.12 | 0.123 | 1.096 | 1.109 | 0.691 | 1.122 | 0.724 | 0.444 | 0.463 | 0.478 | 0 | 0 |
Total Equity
| 564.602 | 559.483 | 548.954 | 536.598 | 523.398 | 511.125 | 502.443 | 473.574 | 448.14 | 419.848 | 387.981 | 364.959 | 344.397 | 330.039 | 321.784 | 312.26 | 307.322 | 306.638 | 307.265 | 303.643 | 295.645 | 288.027 | 268.584 | 255.336 | 239.946 | 224.991 | 218.031 | 207.957 | 202.438 | 197.281 | 190.315 | 1,054.114 | 183.627 | 183.846 | 173.434 | 161.133 | 160.913 | 162.892 | 148.967 | 147.838 | 134.827 | 126.644 | 97.025 | 95.584 | 82.022 | 81.826 | 79.43 | 79.69 | 79.349 | 81.125 | 77.613 | 76.627 | 78.375 | 73.666 | 64.023 | 47.382 | 35.317 | 35.121 | 32.14 | 26.848 | 19.21 | 23.139 | 23.897 | 24.452 | 24.441 | 23.583 | 23.141 | 24.013 | 23.522 | 23.113 | 23.165 | 23.94 | 24.702 | 25.184 | 25.174 | 25.145 | 14.226 | 13.108 | 13.467 | 13.35 | 10.482 | 10.397 | 7.215 | 7.267 | 1.888 | 0.102 | 0.12 | 0.123 | 1.096 | 1.109 | 0.691 | 1.122 | 0.724 | 0.444 | 0.463 | 0.478 | 0 | 0 |
Total Liabilities & Shareholders Equity
| 848.587 | 840.988 | 846.617 | 835.217 | 819.902 | 799.284 | 795.556 | 768.058 | 751.485 | 724.91 | 700.255 | 683.469 | 656.849 | 636.534 | 625.776 | 609.989 | 603.817 | 604.105 | 608.468 | 592.195 | 581.426 | 561.986 | 566.081 | 501.974 | 479.397 | 430.52 | 411.579 | 378.231 | 342.984 | 326.865 | 322.742 | 299.046 | 289.496 | 282.055 | 284.197 | 266.545 | 261.511 | 253.348 | 253.363 | 250.491 | 224.71 | 212.513 | 195.778 | 169.798 | 154.773 | 144.353 | 148.762 | 138.894 | 138.821 | 142.907 | 147.719 | 141.291 | 118.261 | 94.455 | 87.598 | 65.946 | 49.317 | 45.515 | 42.383 | 39.641 | 37.457 | 42.237 | 43.227 | 44.081 | 43.285 | 43.046 | 42.189 | 42.01 | 42.233 | 46.862 | 47.661 | 48.282 | 47.573 | 45.756 | 47.293 | 45.548 | 27.038 | 27.588 | 25.918 | 24.479 | 21.52 | 19.283 | 11.753 | 14.31 | 4.225 | 0.383 | 0.374 | 0.379 | 1.164 | 1.121 | 1.136 | 1.224 | 0.734 | 0.544 | 0.546 | 0.545 | 0 | 0 |