Petrus Resources Ltd.
TSX:PRQ.TO
1.44 (CAD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.039 | 0.067 | 0.375 | 0.113 | 0.031 | 0.009 | 0.04 | 7.188 | 0.234 | 1.109 | 4.928 | -60.17 | 0.312 | -113.595 | -115.061 | 0.067 | -122.171 | -124.213 | 0.256 | 0.57 | 0.472 | 2.637 | 0.063 | 1.119 | -1.763 | 0.001 | 0.024 | 0.188 | -1.855 | 2.951 | 0.28 | 5.062 | -1.63 | 1.892 | 1.234 | 36.296 | 39.23 | 39.829 | 50.255 | 51.013 | 50.845 | 53.564 | 53.695 | 54.737 | 55.511 | 57.016 | 37.712 | 32.406 | 33.118 | 34.437 | 46.627 | 37.436 | 37.271 | 37.569 | 49.432 | 29.624 | 39.51 | 43.503 | 46.288 | 51.473 | 51.842 | 52.89 | 72.691 | 53.913 | 79.275 | 27.182 | 29.871 | 2.113 | 0.639 | 0.03 | 0.055 | 1.492 | 0.614 | 0.033 | 0.081 | 0.112 | 0.175 | 0.269 | 0.541 | 0.695 | 0.022 | 0.502 | 0.919 | 0.04 | 0.089 | 0.183 | 0.217 | 0.282 | 0.346 | 0.021 |
Short Term Investments
| 1.816 | 2.613 | 1.992 | 2.94 | 1.992 | 1.028 | 1.862 | 2.091 | 2.33 | 1.084 | 0.95 | 1.51 | 1.489 | 1.308 | 1.15 | 1.312 | 1.352 | 1.426 | 1.328 | 1.512 | 1.433 | 0.97 | 1.297 | 1.438 | 1.763 | 1.229 | 1.43 | 1.634 | 1.871 | 1.084 | 0.022 | 4.172 | 4.091 | 16.704 | 1.109 | 17.506 | 14.685 | 14.732 | 4.754 | 4.781 | 4.964 | 2.542 | 2.527 | 2.451 | 2.516 | 2.252 | 22.419 | 28.292 | 27.905 | 27.688 | 17.612 | 28.749 | 28.648 | 28.562 | 18.472 | 38.46 | 28.454 | 24.335 | 22.278 | 17.881 | 17.85 | 17.817 | 0.07 | 21.604 | 0.085 | 1.124 | 1.48 | 14.48 | 1.58 | 2.533 | 1.305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 0.039 | 0.067 | 0.375 | 0.113 | 0.031 | 0.009 | 0.04 | 7.188 | 0.234 | 1.109 | 4.928 | -60.17 | 0.312 | -113.595 | -115.061 | 0.067 | -122.171 | -124.213 | 0.256 | 0.57 | 0.472 | 2.637 | 0.063 | 1.119 | 1.763 | 0.001 | 0.024 | 0.188 | -1.855 | 2.951 | 0.302 | 9.234 | 4.091 | 18.596 | 2.343 | 53.802 | 53.915 | 54.561 | 55.009 | 55.794 | 55.809 | 56.106 | 56.222 | 57.189 | 58.028 | 59.267 | 60.13 | 60.698 | 61.023 | 62.126 | 64.239 | 66.185 | 65.918 | 66.131 | 67.904 | 68.084 | 67.964 | 67.838 | 68.566 | 69.354 | 69.692 | 70.707 | 72.761 | 75.517 | 79.36 | 28.306 | 31.35 | 16.592 | 2.218 | 2.562 | 1.36 | 1.492 | 0.614 | 0.033 | 0.081 | 0.112 | 0.175 | 0.269 | 0.541 | 0.695 | 0.022 | 0.502 | 0.919 | 0.04 | 0.089 | 0.183 | 0.217 | 0.282 | 0.346 | 0.021 |
Net Receivables
| 10.842 | 16.482 | 17.282 | 14.458 | 12.124 | 17.871 | 22.248 | 15.123 | 14.095 | 15.163 | 9.733 | 9.156 | 12.337 | 7.618 | 6.278 | 5.651 | 5.932 | 7.949 | 13.036 | 7.677 | 9.677 | 11.893 | 12.675 | 8.589 | 7.553 | 9.676 | 11.588 | 8.116 | 10.817 | 10.631 | 11.527 | 9.696 | 9.497 | 10.198 | 17.754 | 17.009 | 0.135 | 26.959 | 23.336 | 14.805 | 0.082 | 0.039 | 0.063 | 0.077 | 14.819 | 9.643 | 11.65 | 0.027 | 0.078 | 0.55 | 0.199 | 0.598 | 0.156 | 0.111 | 0.27 | 0.05 | 0.029 | 0.115 | 0.136 | 0.039 | 0.124 | 0.262 | 0.27 | 0.839 | 0.938 | 0.318 | 1.318 | 0.153 | 0.067 | 0.072 | 0.067 | 0.107 | 0.044 | 0.042 | 0.041 | 0.042 | 0.048 | 0.046 | 0.029 | 0.02 | 0.015 | 0.009 | 0.008 | 0.004 | 0.012 | 0.004 | 0.004 | 0.004 | 0.015 | 0.008 |
Inventory
| 1.005 | 1.842 | 1.842 | 1.842 | 2.42 | 2.42 | 1.197 | 0 | 0 | 0 | 0 | 60.17 | 0 | 113.595 | 115.061 | 0 | 122.171 | 124.213 | 0 | 0 | 0 | 0 | 0 | 0 | -1.763 | 0 | 0 | 0 | 1.855 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.606 | -14.609 | 0 | 0 | 0 | 0 | 0 | -0.591 | 0.25 | -0.372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.447 | 2.69 | 11.306 | 2.962 | 13.575 | 11.009 | 6.364 | 5.503 | 2.124 | 1.084 | 0.95 | 3.02 | 1.489 | 2.616 | 3.234 | 1.639 | 6.034 | 12.065 | 1.328 | 2.727 | 0.354 | 0.97 | 6.786 | 1.438 | 3.526 | 2.307 | 3.593 | 6.06 | 3.753 | 1.799 | 1.133 | 1.577 | 48.356 | 0.996 | 13.978 | 0 | 0.126 | 0 | 0 | 0 | 0.937 | 0.935 | 0.934 | 0.932 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 16.333 | 21.081 | 30.805 | 19.375 | 28.15 | 31.309 | 29.849 | 29.905 | 18.783 | 17.356 | 15.611 | 10.666 | 14.138 | 8.926 | 8.362 | 8.669 | 10.614 | 18.588 | 14.62 | 10.974 | 11.936 | 15.5 | 20.821 | 11.146 | 9.316 | 11.984 | 15.205 | 14.364 | 14.57 | 15.381 | 12.94 | 20.507 | 59.483 | 29.79 | 34.075 | 53.925 | 54.176 | 54.762 | 55.062 | 55.955 | 56.828 | 57.08 | 57.219 | 58.198 | 58.129 | 59.311 | 60.176 | 60.765 | 61.101 | 62.676 | 64.438 | 66.821 | 66.075 | 66.242 | 68.174 | 68.134 | 67.994 | 67.953 | 68.702 | 69.393 | 69.815 | 70.969 | 73.032 | 76.356 | 80.298 | 28.623 | 32.668 | 16.745 | 2.285 | 2.635 | 1.427 | 1.598 | 0.657 | 0.075 | 0.122 | 0.154 | 0.223 | 0.315 | 0.571 | 0.715 | 0.037 | 0.511 | 0.928 | 0.044 | 0.101 | 0.186 | 0.221 | 0.286 | 0.361 | 0.029 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 351.759 | 354.893 | 355.103 | 360.725 | 354.551 | 371.886 | 350.589 | 324.567 | 282.746 | 291.388 | 274.881 | 162.435 | 162.491 | 168.661 | 169.537 | 170.942 | 173.083 | 173.778 | 274.594 | 284.343 | 315.906 | 321.23 | 318.25 | 311.189 | 321.043 | 331.177 | 337.668 | 394.576 | 450.664 | 443.841 | 427.027 | 427.749 | 433.663 | 512.567 | 521.07 | 1.462 | 1.463 | 1.464 | 1.465 | 1.466 | 1.467 | 1.468 | 1.469 | 1.47 | 1.466 | 1.467 | 1.468 | 1.468 | 1.469 | 1.47 | 1.471 | 89.513 | 88.965 | 88.608 | 87.304 | 87.109 | 87.051 | 86.853 | 86.657 | 86.678 | 86.237 | 85.757 | 84.702 | 0.076 | 78.386 | 77.311 | 4.741 | 3.315 | 3.044 | 2.718 | 2.554 | 2.391 | 2.366 | 2.345 | 2.335 | 2.72 | 2.675 | 2.621 | 2.476 | 2.795 | 2.336 | 2.58 | 2.331 | 2.324 | 2.314 | 2.287 | 2.288 | 2.271 | 2.256 | 2.2 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 94.671 | 94.53 | 94.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 94.671 | 94.53 | 94.5 | 94.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.049 | 0 | 1.685 | 0 | 0.53 | 0.081 | 0.619 | 1.578 | 0.943 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.148 | 0.389 | 2.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 92.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21.02 | 21.087 | 19.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 30.423 | 30.513 | 30.628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0.284 | 0.835 | 1.313 | 0.011 | 1.05 | 1.07 | 0.244 | 2.749 | 0 | 0 | 0 | 0.572 | 0.138 | 0.56 | 0.873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 92.384 | 93.317 | 92.383 | 92.327 | 0 | 92.137 | 91.806 | 89.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82.754 | 0 | 0 | 0.266 | 0.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 403.251 | 406.493 | 407.037 | 360.725 | 355.081 | 371.967 | 351.208 | 326.145 | 283.689 | 291.388 | 274.881 | 162.435 | 162.491 | 168.661 | 169.552 | 171.226 | 173.918 | 175.091 | 274.605 | 285.393 | 316.976 | 321.474 | 320.999 | 311.189 | 321.043 | 331.177 | 338.24 | 394.714 | 451.224 | 444.714 | 427.027 | 427.897 | 434.052 | 514.758 | 521.07 | 1.462 | 1.463 | 1.464 | 1.465 | 96.137 | 95.997 | 95.968 | 95.932 | 93.854 | 94.783 | 93.85 | 93.795 | 93.728 | 93.606 | 93.276 | 91.163 | 89.513 | 88.965 | 88.608 | 87.304 | 87.109 | 87.051 | 86.853 | 86.657 | 86.678 | 86.237 | 85.757 | 84.702 | 82.831 | 78.386 | 77.311 | 5.007 | 3.411 | 3.044 | 2.718 | 2.554 | 2.391 | 2.366 | 2.345 | 2.335 | 2.72 | 2.675 | 2.621 | 2.476 | 2.795 | 2.999 | 2.58 | 2.331 | 2.324 | 2.314 | 2.287 | 2.288 | 2.271 | 2.256 | 2.2 |
Total Assets
| 419.584 | 427.574 | 437.842 | 380.1 | 383.231 | 403.276 | 381.057 | 356.05 | 302.472 | 308.744 | 290.492 | 173.101 | 176.629 | 177.587 | 177.914 | 179.895 | 184.532 | 193.679 | 289.225 | 296.367 | 328.912 | 336.974 | 341.82 | 322.335 | 330.359 | 343.161 | 353.445 | 409.078 | 465.794 | 460.095 | 439.967 | 448.404 | 493.535 | 544.548 | 555.145 | 55.387 | 55.639 | 56.226 | 56.527 | 152.092 | 152.825 | 153.048 | 153.151 | 152.052 | 152.912 | 153.161 | 153.971 | 154.493 | 154.706 | 155.951 | 155.6 | 156.334 | 155.04 | 154.85 | 155.478 | 155.243 | 155.045 | 154.806 | 155.359 | 156.071 | 156.052 | 156.726 | 157.733 | 159.187 | 158.684 | 105.934 | 37.675 | 20.157 | 5.33 | 5.353 | 3.981 | 3.989 | 3.023 | 2.42 | 2.457 | 2.874 | 2.898 | 2.936 | 3.047 | 3.51 | 3.036 | 3.092 | 3.259 | 2.368 | 2.415 | 2.473 | 2.509 | 2.557 | 2.617 | 2.229 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 16.949 | 24.03 | 34.003 | 21.576 | 9.651 | 24.186 | 45.191 | 50.867 | 11.639 | 14.2 | 19.69 | 11.192 | 11.37 | 11.655 | 7.708 | 7.978 | 6.6 | 12.133 | 11.362 | 13.792 | 18.263 | 20.55 | 21.646 | 12.145 | 11.657 | 14.423 | 25.601 | 16.325 | 23.793 | 24.845 | 22.066 | 14.377 | 7.218 | 15.76 | 11.839 | 0.202 | 0.249 | 0.38 | 0.093 | 0.167 | 0.098 | 0.081 | 0.099 | 0.064 | 0.033 | 0.079 | 0.141 | 0.192 | 0.175 | 0 | 0.884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.765 | 0.885 | 1.101 | 1 | 0.313 | 0.25 | 0.118 | 0.1 | 0.019 | 0.064 | 0.041 | 0.022 | 0.014 | 0.045 | 0.039 | 0.096 | 0.032 | 0.021 | 0.019 | 0.054 | 0.013 | 0.014 | 0.021 | 0.019 | 0.01 | 0.016 | 0.036 |
Short Term Debt
| 35.178 | 34.185 | 24.641 | 15.282 | 19.71 | 24.793 | 4.847 | 0.235 | 7.146 | 53.425 | 57.917 | 59.755 | 113.316 | 114.101 | 114.269 | 115.957 | 121.439 | 123.38 | 127.138 | 90.011 | 89.535 | 0.226 | 0.38 | 0 | 3.303 | 5.815 | 3.844 | 4.036 | 1.855 | 0 | 42 | 0 | 28 | 0 | 130 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 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 |
Deferred Revenue
| 0 | 1.243 | 1.245 | -21.576 | -9.651 | -24.186 | -45.191 | -50.867 | -11.639 | -14.2 | -19.69 | -11.192 | -11.37 | -11.655 | -7.708 | -7.978 | -6.6 | -12.133 | -11.362 | -13.792 | -18.263 | -20.55 | -21.646 | 0 | -11.657 | -14.423 | -25.601 | -16.325 | -23.793 | 0 | -22.066 | 0 | -7.218 | 0 | 0 | 0 | 0 | -115.928 | 0 | -90 | 0 | -51.901 | -23.38 | -17.966 | -20.968 | -11.304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.252 | 0.398 | 3.111 | 3.778 | 0.671 | 1.357 | 1.357 | 0 | 0 | 0 | 2.488 | 8.551 | 8.936 | 3.445 | 0.986 | 1.872 | 0.344 | 0.288 | 1.679 | 0.204 | 0.7 | 3.941 | 0 | 12.372 | 7.858 | 3.055 | 0 | 0 | 1.146 | 1.139 | 5.696 | 1.099 | 15.954 | 0.076 | 0.045 | 0.214 | 0.137 | 166.346 | 0.061 | 116.96 | 0.067 | 73.379 | 35.66 | 29.825 | 0.008 | 0.022 | 0.03 | 0.028 | 0.021 | 1.341 | 0.007 | 0.425 | 0.446 | 0.518 | 0.284 | 0.247 | 0.382 | 0.195 | 0.262 | 0.649 | 0.516 | 0.659 | 1.079 | 0.029 | 0.027 | 0.062 | 0.025 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.031 | 0.032 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 |
Total Current Liabilities
| 52.379 | 61.099 | 61.755 | 40.636 | 30.032 | 50.336 | 51.395 | 51.102 | 18.785 | 67.625 | 80.095 | 79.498 | 133.622 | 129.201 | 122.963 | 125.807 | 128.383 | 135.801 | 140.179 | 104.007 | 108.498 | 24.717 | 22.026 | 24.517 | 22.818 | 23.293 | 29.445 | 20.361 | 26.794 | 25.984 | 69.762 | 15.476 | 51.172 | 15.836 | 141.884 | 0.416 | 0.386 | 0.671 | 0.154 | 0.225 | 0.165 | 0.122 | 0.112 | 0.08 | 0.041 | 0.102 | 0.171 | 0.22 | 0.196 | 1.341 | 0.891 | 0.425 | 0.446 | 0.518 | 0.284 | 0.247 | 0.382 | 0.195 | 0.262 | 0.649 | 0.516 | 0.659 | 1.079 | 1.794 | 0.911 | 1.162 | 1.025 | 0.342 | 0.279 | 0.147 | 0.129 | 0.048 | 0.093 | 0.071 | 0.053 | 0.043 | 0.074 | 0.068 | 0.125 | 0.061 | 0.05 | 0.048 | 0.083 | 0.042 | 0.043 | 0.05 | 0.048 | 0.039 | 0.045 | 0.065 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 25 | 25.037 | 25.105 | 25.171 | 25.237 | 25.301 | 25.363 | 22.425 | 12.485 | 0.545 | 0.603 | 0.66 | 0.716 | 0.77 | 0.824 | 0.87 | 0.918 | 0.963 | 1.013 | 35.728 | 35.691 | 132.635 | 131.422 | 130.604 | 129.467 | 132.906 | 131.907 | 127.108 | 124.109 | 120.445 | 73.767 | 127.267 | 128.845 | 155 | 105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 18.606 | 18.606 | 18.606 | 18.606 | 18.606 | 18.606 | 18.607 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 34.511 | 34.958 | 35.821 | 34.516 | 37.393 | 42.755 | 37.658 | 39.353 | 38.439 | 46.157 | 41.569 | 39.54 | 40.122 | 41.258 | 44.497 | 43.601 | 42.099 | 37.57 | 41.333 | 46.922 | 45.558 | 43.458 | 40.224 | 40.304 | 43.29 | 41.728 | 41.365 | 43.676 | 46.471 | 44.659 | 45.167 | 42.447 | 45.945 | 59.776 | 64.357 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 59.511 | 59.995 | 60.926 | 59.687 | 62.63 | 68.056 | 63.021 | 61.778 | 50.924 | 46.702 | 42.172 | 40.2 | 40.838 | 42.028 | 45.321 | 44.471 | 43.017 | 38.533 | 42.346 | 82.65 | 81.249 | 176.093 | 171.646 | 170.908 | 172.757 | 174.634 | 173.272 | 170.784 | 170.58 | 165.104 | 118.934 | 169.714 | 174.79 | 214.776 | 169.357 | 0.202 | 0.249 | 0.38 | 0.093 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 16.039 | 18.606 | 18.606 | 18.606 | 18.606 | 18.606 | 18.606 | 18.607 | 1 | 0.313 | 0.25 | 0.118 | 0.1 | 0.019 | 0.064 | 0.041 | 0.022 | 0.014 | 0.045 | 0.039 | 0.096 | 0.032 | 0.021 | 0.019 | 0.054 | 0.013 | 0.014 | 0.021 | 0.019 | 0.01 | 0.016 | 0.036 |
Total Liabilities
| 111.89 | 121.094 | 122.681 | 100.323 | 92.662 | 118.392 | 114.416 | 112.88 | 69.709 | 114.327 | 122.267 | 119.698 | 174.46 | 171.229 | 168.284 | 170.278 | 171.4 | 174.334 | 182.525 | 186.657 | 189.747 | 200.81 | 193.672 | 195.425 | 195.575 | 197.927 | 202.717 | 191.145 | 197.374 | 191.088 | 188.696 | 185.19 | 225.962 | 230.612 | 311.241 | 0.416 | 0.386 | 0.671 | 0.154 | 16.264 | 16.204 | 16.161 | 16.151 | 16.12 | 16.081 | 16.141 | 16.21 | 16.259 | 16.235 | 17.38 | 16.931 | 16.464 | 16.486 | 16.557 | 16.323 | 16.287 | 16.422 | 16.234 | 16.301 | 19.255 | 19.122 | 19.265 | 19.685 | 20.4 | 19.517 | 19.769 | 1.025 | 0.342 | 0.279 | 0.147 | 0.129 | 0.048 | 0.093 | 0.071 | 0.053 | 0.043 | 0.074 | 0.068 | 0.125 | 0.061 | 0.05 | 0.048 | 0.083 | 0.042 | 0.043 | 0.05 | 0.048 | 0.039 | 0.045 | 0.065 |
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 |
Common Stock
| 490.82 | 490.952 | 492.205 | 492.179 | 492.646 | 492.64 | 492.241 | 491.184 | 491.1 | 471.033 | 455.908 | 455.87 | 430.157 | 430.119 | 430.119 | 430.119 | 430.119 | 430.119 | 430.119 | 430.119 | 430.119 | 430.119 | 430.119 | 430.119 | 430.119 | 430.119 | 430.119 | 429.955 | 429.955 | 429.955 | 419.671 | 420.039 | 419.839 | 420.039 | 346.106 | 346.106 | 346.106 | 346.106 | 346.106 | 345.566 | 192.912 | 144.339 | 144.339 | 144.339 | 144.311 | 144.137 | 144.119 | 143.951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -217.652 | -217.955 | -208.892 | -243.638 | -232.345 | -237.388 | -254.661 | -276.758 | -286.58 | -304.626 | -315.529 | -430.162 | -437.505 | -433.24 | -430.085 | -429.934 | -426.256 | -419.975 | -332.531 | -329.199 | -299.63 | -302.493 | -290.355 | -311.418 | -303.37 | -292.755 | -287.071 | -219.977 | -169.28 | -168.499 | -175.81 | -163.968 | -159.266 | -112.932 | -108.822 | -84.82 | -84.416 | -84.105 | -83.991 | -6.459 | -6.923 | -6.789 | -6.689 | -10.659 | -12.378 | -12.538 | -13.857 | -14.283 | -14.721 | -15.086 | -14.988 | -17.273 | -18.61 | -18.871 | -17.926 | -18.069 | 0 | 0 | -17.635 | -19.704 | -19.417 | -18.712 | -17.982 | -16.813 | -15.894 | -15.061 | -13.693 | -13.597 | -13.343 | -13.116 | -13.042 | -12.965 | -12.856 | -12.683 | -12.464 | -12.034 | -12.006 | -11.958 | -11.901 | -11.185 | -10.617 | -10.524 | -10.195 | -10.057 | -10.011 | -9.959 | -9.922 | -9.865 | -9.811 | -9.719 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 99.242 | 99.12 | 99.111 | 99.563 | 100.862 | 101.934 | 101.927 | 101.938 | 103.918 | 105.732 | 105.952 | 107.372 | 107.949 | 108.414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.255 | 1.255 | 0.886 | 0 | 0.345 | 0.11 | 0.11 | 0 | 0 | 0.187 | 0.193 | 0.193 | 1.331 | 1.328 | 1.325 | 1.322 | 1.408 | 1.182 | 1.429 | 1.797 | 0.808 | 0.808 | 0 | 0.808 | 0.808 | 0.808 | 0.808 |
Other Total Stockholders Equity
| 34.526 | 33.483 | 31.848 | 31.236 | 30.268 | 29.632 | 29.061 | 28.744 | 28.243 | 28.01 | 27.846 | 27.695 | 9.517 | 9.479 | 9.596 | 9.432 | 9.269 | 9.201 | 9.112 | 8.79 | 8.676 | 8.538 | 8.384 | 8.209 | 8.035 | 7.87 | 7.68 | 7.955 | 7.745 | 7.551 | 7.41 | 7.143 | 426.839 | 426.868 | 6.62 | -305.557 | -336.659 | -343.559 | -349.505 | -334.117 | -151.302 | 21.105 | -83.586 | -118.229 | -100.834 | -100.531 | 151.618 | -99.383 | 44.778 | 153.658 | 153.658 | 157.143 | 157.164 | 157.164 | 156.996 | 157.026 | 138.623 | 138.572 | 156.694 | 156.52 | 156.347 | 156.174 | 156.031 | 154.345 | 153.806 | 100.34 | 50.343 | 33.067 | 18.284 | 18.213 | 16.893 | 16.906 | 15.599 | 14.839 | 14.674 | 13.533 | 13.501 | 13.501 | 13.501 | 13.226 | 12.42 | 12.139 | 11.575 | 11.575 | 11.575 | 12.383 | 11.575 | 11.575 | 11.575 | 11.075 |
Total Shareholders Equity
| 307.694 | 306.48 | 315.161 | 279.777 | 290.569 | 284.884 | 266.641 | 243.17 | 232.763 | 194.417 | 168.225 | 53.403 | 2.169 | 6.358 | 9.63 | 9.617 | 13.132 | 19.345 | 106.7 | 109.71 | 139.165 | 136.164 | 148.148 | 126.91 | 134.784 | 145.234 | 150.728 | 217.933 | 268.42 | 269.007 | 251.271 | 263.214 | 267.573 | 313.936 | 243.904 | 54.971 | 55.253 | 55.555 | 56.373 | 135.828 | 136.621 | 136.887 | 137 | 135.932 | 136.831 | 137.02 | 137.761 | 138.234 | 138.471 | 138.571 | 138.67 | 139.87 | 138.554 | 138.293 | 139.155 | 138.957 | 138.623 | 138.572 | 139.058 | 136.816 | 136.93 | 137.462 | 138.049 | 138.787 | 139.167 | 86.165 | 36.649 | 19.815 | 5.05 | 5.206 | 3.852 | 3.941 | 2.93 | 2.349 | 2.404 | 2.831 | 2.824 | 2.868 | 2.922 | 3.449 | 2.985 | 3.043 | 3.177 | 2.326 | 2.372 | 2.424 | 2.461 | 2.518 | 2.572 | 2.164 |
Total Equity
| 307.694 | 306.48 | 315.161 | 279.777 | 290.569 | 284.884 | 266.641 | 243.17 | 232.763 | 194.417 | 168.225 | 53.403 | 2.169 | 6.358 | 9.63 | 9.617 | 13.132 | 19.345 | 106.7 | 109.71 | 139.165 | 136.164 | 148.148 | 126.91 | 134.784 | 145.234 | 150.728 | 217.933 | 268.42 | 269.007 | 251.271 | 263.214 | 267.573 | 313.936 | 243.904 | 54.971 | 55.253 | 55.555 | 56.373 | 135.828 | 136.621 | 136.887 | 137 | 135.932 | 136.831 | 137.02 | 137.761 | 138.234 | 138.471 | 138.571 | 138.67 | 139.87 | 138.554 | 138.293 | 139.155 | 138.957 | 138.623 | 138.572 | 139.058 | 136.816 | 136.93 | 137.462 | 138.049 | 138.787 | 139.167 | 86.165 | 36.649 | 19.815 | 5.05 | 5.206 | 3.852 | 3.941 | 2.93 | 2.349 | 2.404 | 2.831 | 2.824 | 2.868 | 2.922 | 3.449 | 2.985 | 3.043 | 3.177 | 2.326 | 2.372 | 2.424 | 2.461 | 2.518 | 2.572 | 2.164 |
Total Liabilities & Shareholders Equity
| 419.584 | 427.574 | 437.842 | 380.1 | 383.231 | 403.276 | 381.057 | 356.05 | 302.472 | 308.744 | 290.492 | 173.101 | 176.629 | 177.587 | 177.914 | 179.895 | 184.532 | 193.679 | 289.225 | 296.367 | 328.912 | 336.974 | 341.82 | 322.335 | 330.359 | 343.161 | 353.445 | 409.078 | 465.794 | 460.095 | 439.967 | 448.404 | 493.535 | 544.548 | 555.145 | 55.387 | 55.639 | 56.226 | 56.527 | 152.092 | 152.825 | 153.048 | 153.151 | 152.052 | 152.912 | 153.161 | 153.971 | 154.493 | 154.706 | 155.951 | 155.6 | 156.334 | 155.04 | 154.85 | 155.478 | 155.243 | 155.045 | 154.806 | 155.359 | 156.071 | 156.052 | 156.726 | 157.733 | 159.187 | 158.684 | 105.934 | 37.675 | 20.157 | 5.33 | 5.353 | 3.981 | 3.989 | 3.023 | 2.42 | 2.457 | 2.874 | 2.898 | 2.936 | 3.047 | 3.51 | 3.036 | 3.092 | 3.259 | 2.368 | 2.415 | 2.473 | 2.509 | 2.557 | 2.617 | 2.229 |