Molecular Templates, Inc.
NASDAQ:MTEM
0.1072 (USD) • At close December 24, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 9.657 | 6.779 | 11.523 | 15.811 | 4.952 | 38.782 | 32.19 | 22.277 | 26.936 | 19.572 | 24.983 | 27.593 | 43.09 | 98.786 | 25.218 | 33.41 | 27.645 | 34.444 | 85.451 | 15.268 | 16.795 | 37.855 | 87.721 | 78.744 | 41.647 | 49.275 | 58.91 | 68.181 | 16.468 | 11.438 | 10.551 | 15.155 | 12.402 | 11.211 | 9.589 | 13.709 | 10.569 | 21.063 | 8.391 | 11.24 | 6.463 | 6.743 | 7.279 | 4.001 | 4.413 | 20.355 | 11.029 | 8.634 | 8.307 | 25.935 | 5.882 | 6.076 | 10.597 | 29.919 | 8.691 | 3.939 | 3.729 | 6.698 | 8.934 | 4.205 | 5.278 | 12.342 | 15.466 | 22.947 | 11.002 | 12.927 | 11.404 | 15.909 | 16.437 | 21.404 | 28.45 | 38.402 | 46.06 | 53.888 | 74.947 | 33.275 | 39.913 | 44.983 | 14.339 | 16.237 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 2.889 | 28.859 | 57.168 | 77.489 | 104.947 | 118.061 | 141.783 | 154.512 | 103.498 | 68.667 | 82.816 | 63.361 | 70.544 | 39.633 | 36.147 | 55.529 | 45.72 | 10.234 | 0 | 0 | 0 | 0 | 0 | 0.3 | 6.163 | 13 | 12.955 | 21.189 | 26.755 | 39.091 | 42.705 | 56.45 | 57.822 | 50.209 | 56.505 | 56.571 | 65.25 | 58.39 | 87.913 | 93.799 | 83.883 | 59.819 | 57.191 | 58.228 | 23.796 | 14.408 | 19.211 | 20.897 | 8.447 | 6.008 | 16.113 | 22.398 | 25.206 | 28.381 | 4.284 | 7.505 | 4.919 | 6.871 | 3.602 | 2.707 | 4.969 | 11.289 | 13.554 | 18.43 | 20.81 | 24.36 | 25.061 | 30.101 | 33.559 | 24.707 | 12.814 | 14.618 | 16.084 | 14.326 | 12.982 |
Cash and Short Term Investments
| 9.657 | 6.779 | 11.523 | 15.811 | 4.952 | 41.671 | 61.049 | 79.445 | 104.425 | 124.519 | 143.044 | 169.376 | 197.602 | 202.284 | 93.885 | 116.226 | 91.006 | 104.988 | 125.084 | 51.415 | 72.324 | 83.575 | 97.955 | 78.744 | 41.647 | 49.275 | 58.91 | 68.181 | 16.768 | 17.601 | 23.551 | 28.11 | 33.591 | 37.966 | 48.68 | 56.414 | 67.019 | 78.885 | 58.6 | 67.745 | 63.034 | 71.993 | 65.669 | 91.914 | 98.212 | 104.238 | 70.848 | 65.825 | 66.535 | 49.731 | 20.29 | 25.287 | 31.494 | 38.366 | 14.699 | 20.052 | 26.127 | 31.904 | 37.315 | 8.489 | 12.783 | 17.261 | 22.337 | 26.549 | 13.709 | 17.896 | 22.693 | 29.463 | 34.867 | 42.214 | 52.81 | 63.463 | 76.161 | 87.447 | 99.654 | 46.089 | 54.531 | 61.067 | 28.665 | 29.219 |
Net Receivables
| 0.795 | 0.412 | 0.25 | 0 | 0.274 | 2.838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.234 | 3.791 | 9.067 | 10.741 | 7.508 | 5.591 | 5.16 | 0.295 | 4.34 | 31.163 | 0.663 | 4 | 0 | 0.038 | 4 | 2 | 0 | 0.4 | 0 | 0 | 0 | 4.032 | 3.647 | 1.993 | 7.248 | 4.463 | 0 | 5.192 | 18.094 | 5.545 | 0 | 6.653 | 15.635 | 17.457 | 16.412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 3.887 | 2.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.08 | 9.389 | 7.847 | 8.227 | 6.818 | 6.84 | 2.258 | 2.005 | 2.244 | 2.535 | 1.653 | 1.477 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.564 | 3.499 | 4.999 | 6.889 | 6.597 | 7.115 | 7.249 | 7.74 | 6.753 | 7.866 | 5.171 | 8.068 | 7.677 | 6.897 | 7.205 | 9.638 | 8.007 | 8.469 | 7.307 | 7.14 | 2.356 | 7.09 | 2.339 | 6.92 | 1.844 | 1.621 | 1.504 | 2.726 | 0.093 | 0.119 | 0.743 | 1.022 | 1.294 | 1.88 | 2.599 | 1.785 | 1.5 | 1.226 | 0.832 | 1.888 | 2.845 | 1.311 | 2.246 | 1.819 | 1.913 | 1.162 | 1.167 | 1.149 | 1.652 | 38.307 | 0.254 | 0.83 | 1.08 | 0.943 | 0.944 | 0.765 | 0.882 | 10.528 | 10.342 | 11.135 | 0.386 | 0.396 | 0.518 | 0.527 | 0.802 | 0.619 | 0.516 | 0.671 | 0.896 | 0.996 | 0.547 | 0.766 | 1.045 | 1.092 | 0.563 | 1.417 | 1.324 | 0.966 | 1.689 | 1.659 |
Total Current Assets
| 12.016 | 10.69 | 16.772 | 22.7 | 11.823 | 51.624 | 68.298 | 87.185 | 111.091 | 132.385 | 148.215 | 177.444 | 205.279 | 209.181 | 101.324 | 129.655 | 108.08 | 124.198 | 139.899 | 64.146 | 79.84 | 90.96 | 104.863 | 116.827 | 44.154 | 54.896 | 60.414 | 69.582 | 20.861 | 19.953 | 24.174 | 29.532 | 35.806 | 40.623 | 53.17 | 62.231 | 72.166 | 82.104 | 66.68 | 74.096 | 70.142 | 78.496 | 86.009 | 99.278 | 102.673 | 112.053 | 87.65 | 84.431 | 84.599 | 88.038 | 20.544 | 26.117 | 32.574 | 39.309 | 15.643 | 20.817 | 27.009 | 42.432 | 47.657 | 19.624 | 13.169 | 17.657 | 22.855 | 27.076 | 14.511 | 18.515 | 23.209 | 30.134 | 35.763 | 43.21 | 53.357 | 64.229 | 77.206 | 88.539 | 100.217 | 47.506 | 55.855 | 62.033 | 30.354 | 30.878 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 13.362 | 14.931 | 16.554 | 18.245 | 20.321 | 23.466 | 25.764 | 27.467 | 25.707 | 26.84 | 27.917 | 29.453 | 31.344 | 32.332 | 33.358 | 32.478 | 29.49 | 28.918 | 28.117 | 24.281 | 19.947 | 18.239 | 6.851 | 7.165 | 7.237 | 4.294 | 1.952 | 0.963 | 0.417 | 0.324 | 0.109 | 0.159 | 0.208 | 0.261 | 0.333 | 0.404 | 0.424 | 0.503 | 0.557 | 0.637 | 0.69 | 0.632 | 0.686 | 0.708 | 0.773 | 0.76 | 0.812 | 0.728 | 0.684 | 0.617 | 0.543 | 0.409 | 0.128 | 0.199 | 0.271 | 0.344 | 0.413 | 0.473 | 0.505 | 0.647 | 0.782 | 0.953 | 1.168 | 1.398 | 1.626 | 1.868 | 2.097 | 2.363 | 2.645 | 2.926 | 3.169 | 3.399 | 3.487 | 2.389 | 1.667 | 1.773 | 1.878 | 1.818 | 1.667 | 0.305 |
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 | 3.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.623 | 26.623 | 26.623 | 26.623 | 26.623 | 26.623 | 28.025 | 28.621 | 1.181 | 1.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.623 | 26.623 | 26.623 | 26.623 | 26.623 | 26.623 | 28.025 | 31.935 | 1.181 | 1.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.815 | 1.315 | 2.315 | 2.315 | 2.489 | 2.489 | 0 | 2.7 | 2.7 | 8.986 | 6.013 | 3.072 | 5.115 | 0 | 2 | 0 | 3.01 | 1.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.201 | 0 | 0.778 | 12.181 | 14.393 | 16.364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -3.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.319 | 0.683 | 0.742 | 0.801 | 1.053 | 0.926 | 3.486 | 3.994 | 1.306 | 1.24 | 7.244 | 5.019 | 5.066 | 5.146 | 5.195 | 5.244 | 4.84 | 4.617 | 4.676 | 4.735 | 4.737 | 4.783 | 1.821 | 1.345 | 1.402 | 1.402 | 0 | 0.057 | 0 | 0 | 0 | 0 | 0.166 | 0.166 | 0.166 | 1.329 | 1.264 | 1.201 | 1.159 | 1.159 | 1.159 | 1.159 | 1.059 | 1.059 | 1.059 | 1.059 | 1.059 | 1.059 | 1.059 | 1.059 | 1.349 | 0.349 | 0.29 | 0.29 | 0.29 | 0.761 | 0.761 | 0.511 | 0.523 | 0.609 | 0.523 | 0.508 | 0.508 | 0.508 | 0.508 | 0.508 | 0.508 | 0.508 | 0.508 | 0.508 | 0.508 | 0.509 | 0.509 | 0.509 | 0.217 | 0.217 | 0.218 | 0.217 | 0.192 | 0.192 |
Total Non-Current Assets
| 14.681 | 16.429 | 18.611 | 21.361 | 23.689 | 26.881 | 29.25 | 31.461 | 29.713 | 30.78 | 44.147 | 40.485 | 39.482 | 42.593 | 38.553 | 39.722 | 34.33 | 36.545 | 34.303 | 29.016 | 51.307 | 49.645 | 35.295 | 35.133 | 35.262 | 32.319 | 29.977 | 32.955 | 1.598 | 1.432 | 0.109 | 0.159 | 0.374 | 0.427 | 0.499 | 1.733 | 1.688 | 5.905 | 1.716 | 2.574 | 14.03 | 16.184 | 18.109 | 1.767 | 1.832 | 1.819 | 1.871 | 1.787 | 1.743 | 1.676 | 1.892 | 0.758 | 0.418 | 0.489 | 0.561 | 1.105 | 1.174 | 0.984 | 1.028 | 1.256 | 1.305 | 1.461 | 1.676 | 1.906 | 2.134 | 2.376 | 2.605 | 2.871 | 3.153 | 3.434 | 3.677 | 3.908 | 3.996 | 2.898 | 1.884 | 1.99 | 2.096 | 2.035 | 1.859 | 0.497 |
Total Assets
| 26.697 | 27.119 | 35.383 | 44.061 | 35.512 | 78.505 | 97.548 | 118.646 | 140.804 | 163.165 | 192.362 | 217.929 | 244.761 | 251.774 | 139.877 | 169.377 | 142.41 | 160.743 | 174.202 | 93.162 | 131.147 | 140.605 | 140.158 | 151.96 | 79.416 | 87.215 | 90.391 | 102.537 | 20.861 | 19.953 | 24.283 | 29.691 | 36.18 | 41.05 | 53.669 | 63.964 | 73.854 | 88.009 | 68.396 | 76.67 | 84.172 | 94.68 | 104.118 | 101.045 | 104.505 | 113.872 | 89.521 | 86.218 | 86.342 | 89.714 | 22.436 | 26.875 | 32.992 | 39.798 | 16.204 | 21.922 | 28.183 | 43.416 | 48.685 | 20.88 | 14.474 | 19.118 | 24.531 | 28.982 | 16.645 | 20.891 | 25.814 | 33.005 | 38.916 | 46.644 | 57.034 | 68.137 | 81.202 | 91.437 | 102.101 | 49.496 | 57.951 | 64.068 | 32.213 | 31.375 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2.773 | 2.681 | 1.523 | 2.583 | 4.669 | 2.718 | 0.504 | 1.085 | 1.641 | -2.533 | 1.612 | 1.311 | 1.907 | 1.804 | 2.35 | 2.565 | 1.66 | 1.77 | 1.465 | 1.414 | 2.577 | 1.582 | 0.78 | 1.63 | 1.283 | 2.859 | 2.517 | 3.823 | 0.319 | 0.328 | 0.951 | 0.699 | 3.076 | 1.563 | 0.725 | 0.436 | 0.635 | 1.809 | 2.074 | 3.414 | 2.891 | 4.006 | 1.689 | 1.375 | 0.884 | 2.354 | 0.908 | 0.739 | 0.995 | 1.307 | 2.389 | 0.305 | 0.478 | 0.604 | 0.252 | 0.471 | 0.475 | 0.611 | 0.284 | 0.517 | 0.474 | 0.228 | 0.84 | 0.355 | 0.603 | 0.615 | 1.022 | 0.78 | 0.719 | 0.501 | 0.619 | 0.746 | 0.778 | 1.56 | 1.237 | 0.932 | 1.112 | 1.041 | 1.55 | 0.835 |
Short Term Debt
| 2.637 | 5.122 | 2.488 | 2.416 | 2.349 | 2.286 | 2.182 | 1.957 | 2.459 | 5.066 | 0 | 2.541 | 2.464 | 0 | 0 | 0 | 0 | 0 | 2.501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.4 | 2.45 | 0.05 | 0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.099 | 0.337 | 0.571 | 0.8 | 0.926 | 0.909 | 0.926 | 0.943 | 0.97 | -5.61 | 0.991 | 0.984 | 0.188 | 0.23 | 0.272 | 0.314 | 0.334 | 0.331 | 0.211 |
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 |
Deferred Revenue
| 0 | 0 | 9.031 | 13.21 | 16.409 | 19.354 | 45.573 | 38.29 | 32.984 | 34.586 | 32.937 | 32.24 | 30.791 | 50.525 | 14.803 | 17.062 | 18.502 | 20.238 | 17.291 | 11.956 | 14.561 | 19.307 | 26.231 | 33.4 | 5.658 | 6.35 | 2.765 | 3.585 | -16.337 | -14.247 | -9.715 | 0 | 0 | 0 | 0 | 14.722 | 14.722 | 14.722 | 14.722 | 14.722 | 14.722 | 14.722 | 14.722 | 12.722 | 12.722 | 12.722 | 8.536 | 7.188 | 7.188 | 7.188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.359 | 0.718 | 1.077 | 1.437 | 1.437 | 1.437 | 1.437 | 1.437 | 1.437 | 1.437 | 1.437 | 1.437 | 1.437 | 4.391 | 1.923 | 1.506 | 1.105 |
Other Current Liabilities
| 2.27 | 0.778 | 4.279 | 3.303 | 3.51 | 5.542 | 8.823 | 8.89 | 9.291 | 10.438 | 12.121 | 11.305 | 9.546 | 24.247 | 20.4 | 20.77 | 21.239 | 21.828 | 14.544 | 10.728 | 8.555 | 7.211 | 5.498 | 6.701 | 6.335 | 2.898 | 2.76 | 2.271 | 2.111 | 1.85 | 1.665 | 3.02 | 2.713 | 4.012 | 10.103 | 9.1 | 10.171 | 12.444 | 9.178 | 6.839 | 9.684 | 9.454 | 10.605 | 10.78 | 9.06 | 8.714 | 16.543 | 8.262 | 5.238 | 6.719 | 6.202 | 5.082 | 3.992 | 4.028 | 3.262 | 2.865 | 3.317 | 12.63 | 12.59 | 12.713 | 1.629 | 1.368 | 1.386 | 1.653 | 1.399 | 1.87 | 1.957 | 2.831 | 3.206 | 4.513 | 6.605 | 9.09 | 7.699 | 6.661 | 6.658 | 6.415 | 9.391 | 6.923 | 6.506 | 1.245 |
Total Current Liabilities
| 7.68 | 8.581 | 17.321 | 21.512 | 26.937 | 29.9 | 57.082 | 50.222 | 46.613 | 45.024 | 46.67 | 47.397 | 44.708 | 76.576 | 37.553 | 40.397 | 41.401 | 43.836 | 35.801 | 24.098 | 25.693 | 28.1 | 32.509 | 41.731 | 13.276 | 12.107 | 10.442 | 11.307 | 2.48 | 2.21 | 2.616 | 3.719 | 5.789 | 5.575 | 10.828 | 24.258 | 25.528 | 28.975 | 25.974 | 24.975 | 27.297 | 28.182 | 27.016 | 24.877 | 22.666 | 23.79 | 17.451 | 16.189 | 13.421 | 15.214 | 8.591 | 5.387 | 4.47 | 4.632 | 3.514 | 3.336 | 3.792 | 13.241 | 12.874 | 13.23 | 2.103 | 1.695 | 2.563 | 2.938 | 3.52 | 4.488 | 5.325 | 5.974 | 6.305 | 7.421 | 9.658 | 12.264 | 10.898 | 9.846 | 9.562 | 7.619 | 10.817 | 8.298 | 8.387 | 2.291 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 8.39 | 9.075 | 9.742 | 10.396 | 11.029 | 48.037 | 48.399 | 48.362 | 44.119 | 44.746 | 45.055 | 45.535 | 45.965 | 26.617 | 27.139 | 27.65 | 25.492 | 14.12 | 14.622 | 13.574 | 13.782 | 13.929 | 3.254 | 3.155 | 3.063 | 2.999 | 1.078 | 1.794 | 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 | 0.099 | 0.337 | 0.571 | 0.8 | 1.025 | 1.247 | 1.497 | 1.743 | 0.109 | 0.151 | 0.193 | 0.234 | 0.296 | 0.382 | 0.185 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0.019 | 1.156 | 5.904 | 14.641 | 22.662 | 24.252 | 33.35 | 51.302 | 55.13 | 38.703 | 7.644 | 8.72 | 11.577 | 15.878 | 19.385 | 1.236 | 1.664 | 2.065 | 2.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.153 | 54.833 | 58.513 | 62.194 | 65.874 | 69.555 | 73.235 | 76.916 | 69.628 | 72.809 | 75.989 | 53.097 | 46.467 | 48.263 | 50.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.489 | 0.505 | 0.522 | 0.529 | 0.554 | 0 | 0 | 0 | 0 | 0.359 | 0 | 1.077 | 1.436 | 1.796 | 0 | 2.514 | 0 | 3.232 | 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 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.359 | 0 | -1.077 | -1.436 | -1.796 | 0 | -2.514 | 0 | -3.232 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 3.516 | 3.593 | 4.108 | 5.352 | 6.205 | 1.322 | 1.295 | 1.269 | 1.698 | 1.661 | 1.625 | 1.59 | 1.556 | 1.523 | 8.201 | 8.169 | 8.081 | 3.143 | 1.366 | 1.238 | 0.748 | 0.374 | 0.819 | 0.882 | 0.901 | 1.168 | 1.582 | 1.537 | 1.494 | 2.416 | 1.779 | 3.051 | 2.577 | 1.603 | 1.995 | 19.448 | 19.796 | 20.41 | 4.204 | 6.824 | 15.573 | 22.251 | 23.661 | 24.04 | 34.24 | 35.908 | 32.826 | 67.646 | 76.032 | 101.887 | 9.362 | 12.034 | 15.785 | 14.684 | 7.747 | 7.379 | 7.596 | 13.345 | 13.154 | 4.081 | 3.141 | 2.467 | 0 | 0.56 | 0.567 | 0.574 | 0.565 | 0.537 | 0.509 | 0.484 | 0.454 | 0.482 | 0.333 | 0.158 | 3.02 | 0.132 | 0.117 | 0.091 | 49.917 | 49.839 |
Total Non-Current Liabilities
| 11.906 | 12.668 | 13.85 | 15.748 | 17.253 | 50.515 | 55.598 | 64.272 | 68.479 | 70.659 | 80.03 | 98.427 | 102.651 | 66.843 | 42.984 | 44.539 | 45.15 | 33.141 | 35.373 | 16.048 | 16.194 | 16.368 | 6.743 | 4.037 | 3.964 | 4.167 | 2.66 | 3.331 | 1.494 | 2.416 | 1.779 | 3.051 | 2.577 | 1.603 | 1.995 | 70.601 | 74.629 | 78.923 | 66.398 | 72.698 | 85.128 | 95.486 | 100.577 | 93.668 | 107.049 | 111.897 | 85.923 | 114.113 | 124.295 | 151.947 | 9.362 | 12.034 | 15.785 | 14.684 | 7.747 | 7.379 | 7.596 | 13.345 | 13.154 | 4.081 | 3.141 | 2.467 | 0.554 | 0.56 | 0.567 | 0.673 | 0.902 | 1.467 | 2.027 | 2.586 | 3.137 | 3.775 | 4.231 | 2.781 | 3.171 | 3.557 | 0.351 | 0.387 | 50.299 | 50.024 |
Total Liabilities
| 19.586 | 21.249 | 31.171 | 37.26 | 44.19 | 80.415 | 112.68 | 114.494 | 115.092 | 115.683 | 126.7 | 145.824 | 147.359 | 143.419 | 80.537 | 84.936 | 86.551 | 76.977 | 71.174 | 40.146 | 41.887 | 44.468 | 39.252 | 45.768 | 17.24 | 16.274 | 13.102 | 14.638 | 3.974 | 4.626 | 4.395 | 6.77 | 8.366 | 7.178 | 12.823 | 94.859 | 100.157 | 107.898 | 92.372 | 97.673 | 112.425 | 123.668 | 127.593 | 118.545 | 129.715 | 135.687 | 103.374 | 130.302 | 137.716 | 167.161 | 17.953 | 17.421 | 20.255 | 19.316 | 11.261 | 10.715 | 11.388 | 26.586 | 26.028 | 17.311 | 5.244 | 4.162 | 3.117 | 3.498 | 4.087 | 5.161 | 6.227 | 7.441 | 8.332 | 10.007 | 12.795 | 16.039 | 15.129 | 12.627 | 12.733 | 11.176 | 11.168 | 8.685 | 58.686 | 52.315 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 268.991 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.737 | 0.001 | 25.92 | 0 | 0 | 24.332 | 0 | 0.003 | 0.018 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0.009 | 0.002 | 0.003 | 0 | 0 | 0 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.659 | 1.408 | 2.261 | 5.225 | 7.865 | 9.077 | 10.515 | 49.496 | 57.951 | 64.068 | 16.289 | 16.045 |
Common Stock
| 0.007 | 0.005 | 0.005 | 0.005 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.05 | 0.05 | 0.046 | 0.046 | 0.046 | 0.037 | 0.037 | 0.037 | 0.037 | 0.036 | 0.027 | 0.027 | 0.027 | 0.027 | 0.072 | 0.072 | 0.072 | 0.072 | 0.072 | 0.072 | 0.071 | 0.071 | 0.071 | 0.071 | 0.063 | 0.062 | 0.059 | 0.059 | 0.059 | 0.059 | 0.058 | 0.056 | 0.056 | 0.056 | 0.055 | 0.054 | 0.049 | 0.049 | 0.049 | 0.049 | 0.034 | 0.034 | 0.034 | 0.034 | 0.033 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.037 | 0.037 | 0.037 | 0.037 | 0.037 | 0.037 | 0.037 | 0.037 | 0.037 | 0.037 | 0.037 | 0.031 | 0.031 | 0.031 | 0.004 | 0.003 |
Retained Earnings
| -460.417 | -452.32 | -452.892 | -448.944 | -444.791 | -433.923 | -444.768 | -422.719 | -398.406 | -373.661 | -352.05 | -341.807 | -311.42 | -295.819 | -269.041 | -240.596 | -217.371 | -186.143 | -164.125 | -148.244 | -110.025 | -100.872 | -94.704 | -88.07 | -82.826 | -73.13 | -64.471 | -57.556 | -357.463 | -358.608 | -353.534 | -349.852 | -344.156 | -337.292 | -329.44 | -399.153 | -392.722 | -384.416 | -373.262 | -367.298 | -359.553 | -358.787 | -351.678 | -344.089 | -345.265 | -332.477 | -323.263 | -351.651 | -350.66 | -367.661 | -252.128 | -246.853 | -242.728 | -234.805 | -226.475 | -219.921 | -214.013 | -213.752 | -207.793 | -203.06 | -196.907 | -190.688 | -183.613 | -178.819 | -174.261 | -170.296 | -165.321 | -157.913 | -151.354 | -143.716 | -134.657 | -125.037 | -108.324 | -92.797 | -78.971 | -63.815 | -52.289 | -42.103 | -34.563 | -26.7 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | -0.066 | -0.227 | -0.33 | -0.299 | -0.048 | -0.001 | 0.008 | 0.002 | 0.017 | 0.073 | 0.172 | 0.282 | 0.018 | 0.02 | 0.025 | -0 | -1.333 | -0 | 0 | -0 | -0.412 | 0 | -26.737 | -0.001 | -0.002 | 0.002 | 0.005 | 0.001 | -0.021 | -0.003 | -0.018 | -0.015 | -0.013 | 0.004 | 0.017 | 0.013 | 0.028 | 0.038 | -0.027 | 0.006 | 0.011 | 0.014 | -0.013 | 0.001 | -0.001 | -0.009 | -0.002 | -0.003 | 0.001 | 0.004 | 0.002 | -0.008 | -0.024 | 0.002 | 0.002 | 0.002 | 0.019 | -0.088 | -0.166 | -0.312 | -0.831 | -1.621 | -2.38 | -3.129 | -3.982 | -6.042 | -8.682 | -9.894 | -11.332 | -12.66 | -16.284 | -17.722 | -16.533 | -16.146 |
Other Total Stockholders Equity
| 467.521 | 458.185 | 457.099 | 455.739 | 436.056 | 431.956 | 429.702 | 427.042 | 424.392 | 421.386 | 417.704 | 413.857 | 408.758 | 404.116 | 328.314 | 324.914 | 273.012 | 269.581 | 267.089 | 201.203 | 199.223 | 196.972 | 195.573 | 194.226 | 144.975 | 144.044 | 141.733 | 145.428 | 374.278 | 373.864 | 373.352 | 372.699 | 371.893 | 371.091 | 370.236 | 368.19 | 366.366 | 364.471 | 349.299 | 346.229 | 331.224 | 329.727 | 328.203 | 326.492 | 320.024 | 310.6 | 309.41 | 307.497 | 299.244 | 290.159 | 256.563 | 256.267 | 255.418 | 255.241 | 231.383 | 231.09 | 230.772 | 230.556 | 230.441 | 206.612 | 206.12 | 205.627 | 204.993 | 204.376 | 186.948 | 186.301 | 185.702 | 185.061 | 184.281 | 183.445 | 182.841 | 183.14 | 183.042 | 181.464 | 179.634 | 114.764 | 115.325 | 115.177 | 24.623 | 21.903 |
Total Shareholders Equity
| 7.111 | 5.87 | 4.212 | 6.801 | -8.678 | -1.91 | -15.132 | 4.152 | 25.712 | 47.482 | 65.662 | 72.105 | 97.402 | 108.355 | 59.34 | 84.441 | 55.859 | 83.766 | 103.028 | 53.016 | 89.26 | 96.137 | 100.906 | 106.192 | 62.176 | 70.941 | 77.289 | 87.899 | 16.887 | 15.327 | 19.888 | 22.921 | 27.814 | 33.872 | 40.846 | -30.895 | -26.303 | -19.889 | -23.976 | -21.003 | -28.253 | -28.988 | -23.475 | -17.5 | -25.21 | -21.815 | -13.853 | -44.084 | -51.374 | -77.447 | 4.483 | 9.454 | 12.737 | 20.482 | 4.943 | 11.207 | 16.795 | 16.83 | 22.657 | 3.569 | 9.23 | 14.956 | 21.414 | 25.484 | 12.558 | 15.73 | 19.587 | 25.564 | 30.584 | 36.637 | 44.239 | 52.098 | 66.073 | 78.81 | 89.368 | 38.32 | 46.783 | 55.383 | -26.473 | -20.94 |
Total Equity
| 7.111 | 5.87 | 4.212 | 6.801 | -8.678 | -1.91 | -15.132 | 4.152 | 25.712 | 47.482 | 65.662 | 72.105 | 97.402 | 108.355 | 59.34 | 84.441 | 55.859 | 83.766 | 103.028 | 53.016 | 89.26 | 96.137 | 100.906 | 106.192 | 62.176 | 70.941 | 77.289 | 87.899 | 16.887 | 15.327 | 19.888 | 22.921 | 27.814 | 33.872 | 40.846 | -30.895 | -26.303 | -19.889 | -23.976 | -21.003 | -28.253 | -28.988 | -23.475 | -17.5 | -25.21 | -21.815 | -13.853 | -44.084 | -51.374 | -77.447 | 4.483 | 9.454 | 12.737 | 20.482 | 4.943 | 11.207 | 16.795 | 16.83 | 22.657 | 3.569 | 9.23 | 14.956 | 21.414 | 25.484 | 12.558 | 15.73 | 19.587 | 25.564 | 30.584 | 36.637 | 44.239 | 52.098 | 66.073 | 78.81 | 89.368 | 38.32 | 46.783 | 55.383 | -26.473 | -20.94 |
Total Liabilities & Shareholders Equity
| 26.697 | 27.119 | 35.383 | 44.061 | 35.512 | 78.505 | 97.548 | 118.646 | 140.804 | 163.165 | 192.362 | 217.929 | 244.761 | 251.774 | 139.877 | 169.377 | 142.41 | 160.743 | 174.202 | 93.162 | 131.147 | 140.605 | 140.158 | 151.96 | 79.416 | 87.215 | 90.391 | 102.537 | 20.861 | 19.953 | 24.283 | 29.691 | 36.18 | 41.05 | 53.669 | 63.964 | 73.854 | 88.009 | 68.396 | 76.67 | 84.172 | 94.68 | 104.118 | 101.045 | 104.505 | 113.872 | 89.521 | 86.218 | 86.342 | 89.714 | 22.436 | 26.875 | 32.992 | 39.798 | 16.204 | 21.922 | 28.183 | 43.416 | 48.685 | 20.88 | 14.474 | 19.118 | 24.531 | 28.982 | 16.645 | 20.891 | 25.814 | 33.005 | 38.916 | 46.644 | 57.034 | 68.137 | 81.202 | 91.437 | 102.101 | 49.496 | 57.951 | 64.068 | 32.213 | 31.375 |