Portage Biotech Inc.
NASDAQ:PRTG
4.71 (USD) • At close January 8, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1.764 | 3.334 | 5.028 | 5.341 | 3.445 | 7.698 | 10.545 | 13.104 | 15.038 | 21.176 | 23.352 | 25.603 | 27.261 | 28.617 | 2.77 | 3.637 | 4.431 | 8.196 | 3.152 | 2.994 | 3.844 | 5.187 | 6.166 | 6.044 | 7.098 | 7.335 | 7.52 | 2.073 | 0.197 | 0.448 | 0.159 | 0.252 | 0.468 | 7.471 | 4.689 | 2.937 | 3.566 | 5.987 | 1.718 | 2.726 | 1.37 | 1.65 | 2.032 | 3.06 | 3.283 | 3.698 | 3.319 | 1.854 | 2.243 | 0.124 | 0.058 | 0.151 | 0.063 | 0.104 | 0.359 | 0.275 | 0.341 | 0.895 | 2.306 | 0.4 | 0.224 | 0.265 | 0.28 | 0.37 | 0.513 | 0.786 | 1.223 | 1.6 | 2.224 | 2.58 | 2.613 | 1.848 | 2.186 | 2.699 | 2.799 | 1.191 | 1.448 | 0.466 | 0.711 | 0.255 | 0.021 | 0.155 | 0.382 | 0.001 | 0.035 | 0.441 | 0.014 | 0 | 0 | 0 | 0.03 | 0.001 | 0.003 | 0.01 | 0.026 | 0.016 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.146 | 0.068 | 0.109 | 0.085 | 0.088 | 0.103 | 0.074 | 0.075 | 0.079 | 0.052 | 171.094 | 237.046 | 158.538 | 58.913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.046 | 0.067 | 0.084 | 0.228 | 0.232 | 0.459 | 1.259 | 1.955 | 2.714 | 1.678 | 1.311 | 1.334 | 1.896 | 1.222 | 1.157 | 0.864 | 0.979 | 2.333 | 5.16 | 3.53 | 4.1 | 4.167 | 3.716 | 2.874 | 3.227 | 3.076 | 2.544 | 1.525 | 1.137 | 0.593 | 0.069 | 0.063 | 0.189 | 0.283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.02 | 0.025 | 0.024 | 0.206 |
Cash and Short Term Investments
| 1.764 | 3.334 | 5.028 | 5.341 | 3.445 | 7.698 | 10.545 | 13.104 | 15.038 | 21.176 | 23.352 | 25.603 | 27.261 | 28.617 | 2.77 | 3.637 | 4.431 | 8.342 | 3.22 | 3.103 | 3.929 | 5.275 | 6.269 | 6.118 | 7.173 | 7.414 | 7.572 | 173.167 | 237.243 | 158.986 | 59.072 | 0.252 | 0.468 | 7.471 | 4.689 | 2.937 | 3.566 | 5.987 | 1.718 | 2.726 | 1.37 | 1.65 | 2.032 | 3.06 | 3.283 | 3.698 | 3.319 | 1.9 | 2.311 | 0.208 | 0.287 | 0.383 | 0.521 | 1.362 | 2.314 | 2.989 | 2.019 | 2.206 | 3.639 | 2.296 | 1.446 | 1.422 | 1.144 | 1.349 | 2.846 | 5.946 | 4.754 | 5.7 | 6.392 | 6.296 | 5.488 | 5.074 | 5.262 | 5.243 | 4.324 | 2.328 | 2.041 | 0.535 | 0.774 | 0.445 | 0.304 | 0.155 | 0.382 | 0.001 | 0.035 | 0.441 | 0.014 | 0 | 0 | 0 | 0.03 | 0.021 | 0.023 | 0.036 | 0.05 | 0.221 |
Net Receivables
| 0.57 | 0.023 | 0.039 | 0.056 | 0.481 | 3.194 | 0.682 | 0.826 | 0.838 | 0.253 | 0.209 | 0.324 | 0.749 | 0.883 | 0.683 | 0.556 | 0 | 0 | 0.56 | 0 | 0 | 0 | 0 | 0.077 | 0.058 | 0.042 | 0.028 | 0.019 | 0.02 | 0.019 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.026 | 0 | 0 | 0.107 | 0.068 | 1.693 | 5.22 | 0.232 | 0.199 | 0.053 | 0.131 | 0.117 | 0.217 | 0.679 | 0.542 | 0.127 | 0.12 | 0.093 | 0 | 0.094 | 0 | 0 | 0.029 | 0.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.425 | 0.022 | 0.035 | 0.046 | 0.046 | 0.036 | 0.011 | 0.007 | 0.008 | 0.006 | 0.03 | 0.006 | 0.016 | 0.013 | 0.015 | 0.241 | 0.3 | 0.371 | 0.34 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | -0.063 | 0 | 0 | 0 | 0.01 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0.117 | 0 | 0.278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0.004 | 0.004 | 0.018 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0.008 | 0 |
Other Current Assets
| 0.352 | 1.839 | 2.628 | 2.119 | 2.232 | 3.194 | 2.449 | 1.602 | 1.294 | 1.679 | 1.271 | 0.348 | 0.635 | 1.112 | 1.493 | 0.007 | 0.029 | 0.572 | 0.014 | 0.445 | 0.423 | 0.429 | 0.49 | 0.001 | 0.005 | 0.019 | 0.016 | 0.03 | 0.038 | 0.037 | 0.048 | 0.046 | 0.051 | 1.036 | 0.199 | 0.199 | 0.433 | 0.015 | 0.018 | 0.015 | 0.009 | 0.02 | 0.227 | 1.254 | 0 | 0 | 0 | 1.663 | 0 | 1.479 | 0 | 5.369 | 0 | -0 | 0.007 | 0.029 | 0.048 | 0.065 | 0.1 | 0 | 0 | 0 | 0.016 | 0.035 | 0.117 | 0.201 | -0 | 0.091 | 0.147 | 0.255 | 0.297 | 0.091 | 0.167 | 0.269 | 0.352 | 0.488 | 0.376 | 2.15 | 3.22 | -0.004 | 0.004 | 0.018 | 0.012 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | 0.023 | 0.034 | 0.043 | -0 | 0.065 |
Total Current Assets
| 2.686 | 5.196 | 7.695 | 7.516 | 6.267 | 10.892 | 13.676 | 15.532 | 17.17 | 23.108 | 24.832 | 26.275 | 28.645 | 30.612 | 4.946 | 4.2 | 4.911 | 8.914 | 3.794 | 3.548 | 4.352 | 5.704 | 6.551 | 6.196 | 7.236 | 7.475 | 7.616 | 173.216 | 237.301 | 159.041 | 59.136 | 0.299 | 0.519 | 8.508 | 4.893 | 3.136 | 3.998 | 6.002 | 1.736 | 2.741 | 1.379 | 1.67 | 2.259 | 4.341 | 3.343 | 3.761 | 3.425 | 3.63 | 4.004 | 6.906 | 7.507 | 5.952 | 0.574 | 1.494 | 2.439 | 3.234 | 2.746 | 2.812 | 3.817 | 2.416 | 1.54 | 1.499 | 1.254 | 1.479 | 3.024 | 6.177 | 5.084 | 5.79 | 6.539 | 6.551 | 5.784 | 5.166 | 5.429 | 5.512 | 4.676 | 2.816 | 2.417 | 3.11 | 4.016 | 0.48 | 0.355 | 0.219 | 0.423 | 0.012 | 0.042 | 0.448 | 0.02 | 0.03 | 0.007 | 0.016 | 0.043 | 0.059 | 0.298 | 0.379 | 0.429 | 0.626 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.02 | 0.027 | 0.035 | 0.263 | 0.278 | 0.293 | -2.631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.004 | 0.004 | 0.004 | 0.005 | 0.005 | 0.005 | 0.006 | 0.006 | 0.006 | 0.006 | 0.007 | 0.007 | 6.727 | 7.208 | 7.183 | 7.196 | 7.136 | 6.985 | 6.405 | 0.009 | 0.008 | 0.008 | 0.007 | 0.008 | 0.01 | 0.006 | 0.006 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.317 | 0.179 | 1.969 | 0.042 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0.018 | 0.023 | 0.026 | 0.031 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.862 | 43.464 | 43.324 | 43.324 | 43.324 | 43.324 | 43.324 | 43.324 | 43.324 | 43.324 | 43.324 | 43.324 | 43.324 | 43.324 | 43.324 | 43.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 34.761 | 81.683 | 81.683 | 81.683 | 145.588 | 145.986 | 117.388 | 117.388 | 117.388 | 117.388 | 117.388 | 117.388 | 117.388 | 117.388 | 117.388 | 117.388 | 117.388 | 117.388 | 117.388 | 117.388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.952 | 4.036 | 2.543 | 1.28 | 0 | 0 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 34.761 | 81.683 | 81.683 | 81.683 | 189.45 | 189.45 | 160.712 | 160.712 | 160.712 | 160.712 | 160.712 | 160.712 | 160.712 | 160.712 | 160.712 | 160.712 | 160.712 | 160.712 | 160.712 | 160.712 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.952 | 7.036 | 5.543 | 4.28 | 3 | 3 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 5.996 | 3.284 | 4.611 | 2.893 | 4.768 | 8.966 | 9.022 | 9.082 | 8.781 | 9.042 | 9.1 | 9.144 | 9.904 | 10.025 | 10.074 | 8.634 | 9.19 | 7.639 | 6.364 | 6.407 | 1.226 | 1.279 | 1.312 | 1.381 | 0.7 | 0.7 | 0.7 | 0.7 | 39.393 | 45.205 | 0.7 | 0.7 | 0.7 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.549 | 0.839 | 0.839 | 2.631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0.014 | 0.049 | 0.499 | 0.049 | 0.051 | 0.877 | 0.933 | 0.939 | 0.036 | 0.036 | 0.038 | 0.038 | 0.058 | 0.058 | 0.07 | 0.07 | 0.034 | 0.034 | 0.045 | 0.045 | 0.045 | 0.045 | 1.945 | 1.006 | 1.006 | 1.006 | 0.056 | 0.068 | 0.068 | 0.068 | 0.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.861 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 1.714 | 1.898 | 1.93 | 1.738 | 1.339 | 0 | 0 | 0 | 0 | 0 | 0.087 | 0.097 | 0.283 | 0.132 | 0.122 | 0.399 |
Total Non-Current Assets
| 0.02 | 0.041 | 0.084 | 43.068 | 86.133 | 87.477 | 85.453 | 195.151 | 199.355 | 169.77 | 169.83 | 169.531 | 169.792 | 169.87 | 169.914 | 170.686 | 170.807 | 170.82 | 169.38 | 169.947 | 168.396 | 167.121 | 167.164 | 3.171 | 2.285 | 2.318 | 2.387 | 0.756 | 0.768 | 0.768 | 0.768 | 39.472 | 45.205 | 7.652 | 7.736 | 6.243 | 4.98 | 3 | 3 | 3.003 | 3.004 | 3.004 | 3.004 | 0.005 | 0.005 | 0.005 | 0.006 | 0.006 | 0.006 | 0.006 | 0.007 | 0.007 | 6.727 | 7.208 | 7.183 | 7.196 | 7.136 | 6.985 | 6.405 | 19.94 | 0.008 | 0.008 | 0.007 | 0.008 | 0.01 | 0.006 | 0.006 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.317 | 0.179 | 1.969 | 1.756 | 1.899 | 1.93 | 1.738 | 1.339 | 0 | 0 | 0 | 0.087 | 0.091 | 0.087 | 0.11 | 0.301 | 0.155 | 0.148 | 0.43 |
Total Assets
| 2.706 | 5.237 | 7.779 | 50.584 | 92.4 | 98.369 | 99.129 | 210.683 | 216.525 | 192.878 | 194.662 | 195.806 | 198.437 | 200.482 | 174.86 | 174.886 | 175.718 | 179.734 | 173.174 | 173.495 | 172.748 | 172.825 | 173.715 | 9.367 | 9.521 | 9.793 | 10.003 | 173.972 | 238.069 | 159.809 | 59.904 | 39.771 | 45.724 | 16.159 | 12.629 | 9.379 | 8.978 | 9.002 | 4.736 | 5.745 | 4.383 | 4.674 | 5.263 | 4.345 | 3.348 | 3.766 | 3.431 | 3.636 | 4.01 | 6.912 | 7.514 | 5.959 | 7.301 | 8.702 | 9.622 | 10.43 | 9.882 | 9.797 | 10.221 | 22.356 | 1.547 | 1.507 | 1.262 | 1.488 | 3.034 | 6.182 | 5.09 | 5.793 | 6.541 | 6.551 | 5.784 | 5.166 | 5.429 | 5.512 | 4.676 | 2.816 | 2.417 | 3.428 | 4.195 | 2.448 | 2.111 | 2.118 | 2.353 | 1.75 | 1.381 | 0.448 | 0.02 | 0.03 | 0.094 | 0.107 | 0.13 | 0.169 | 0.599 | 0.533 | 0.577 | 1.056 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.049 | 1.484 | 0.482 | 2.258 | 2.687 | 2.191 | 0.274 | 2.422 | 1.425 | 1.938 | 0.188 | 0.477 | 0.809 | 1.605 | 0.113 | 0.254 | 0.343 | 1.321 | 0.343 | 0.429 | 1.261 | 1.411 | 0.388 | 0.181 | 0.079 | 0.097 | 0.029 | 0.068 | 0.173 | 0.122 | 0.109 | 0.131 | 0.077 | 1.048 | 0.3 | 0.081 | 0.176 | 0.628 | 0.621 | 0.932 | 0.51 | 0.451 | 0.192 | 0.094 | 0.1 | 0.17 | 0.447 | 0.125 | 0 | 0 | 1.043 | 0 | 0 | 0 | 0.52 | 1.84 | 1.45 | 1.696 | 1.383 | 10.949 | 0.057 | 0.112 | 0.076 | 0.071 | 0.022 | 0.023 | 0.029 | 0.024 | 0.027 | 0.033 | 0.017 | 0.013 | 0.043 | 0.039 | 0.026 | 0.079 | 0.029 | 0.057 | 0.091 | 0.114 | 0.178 | 0.103 | 0.267 | 0.168 | 0.151 | 0.065 | 0.047 | 0.04 | 0.04 | 0.045 | 0.041 | 0.038 | 0.02 | 0.025 | 0.041 | 0.033 |
Short Term Debt
| 0.028 | 0.037 | 0.04 | 0.05 | 0.049 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0.15 | 0.3 | 0.3 | 0.3 | 0.3 | 0.298 | 0.567 | 0.665 | 0.663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.045 | 1.685 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | -0.482 | -0.002 | -3.087 | -2.591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.972 | 0 | 0 | 0.82 | 0 | 0 | 0.719 | 0 | 0 | 0 | 0 | 2.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.796 | 1.484 | 2.357 | 0.4 | 0.4 | 0.4 | 1.591 | 0 | 0.008 | 0.032 | 0.595 | 0.159 | 0.535 | 0.751 | 2.945 | 0.771 | 4.243 | 1 | 1.925 | 0.844 | 0.024 | 0.024 | 0.743 | 0 | 0 | 0 | 0.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.085 | 0.073 | 0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0.328 | 1.298 | 1.619 | 1.014 | 0.715 | 0.713 | 0.163 | 0.228 | 0.365 | 0.086 | 1.024 | 0.199 | 0.02 | 0.058 | 0.044 | 0.016 | 0.013 | 0.032 | 0.028 | 0.019 | 0.013 | 0.029 | 0.025 | 0.003 | 0.003 | 0.003 | 0.115 | 0.014 | 0.014 | 0.014 | 0.012 | 0.059 | 0.057 | 0.054 | 0.393 | 0.383 | 0.311 | 0.204 | 0.187 | 0.169 | 0.148 | 0.105 | 0.085 | 0.094 | 0.053 | 0.055 | 0.054 | 0.097 |
Total Current Liabilities
| 0.873 | 3.005 | 2.879 | 2.708 | 3.136 | 2.638 | 1.865 | 2.422 | 1.433 | 1.97 | 0.783 | 0.636 | 1.344 | 2.506 | 3.208 | 1.325 | 4.886 | 2.621 | 2.568 | 1.571 | 1.852 | 2.1 | 1.794 | 0.181 | 0.079 | 0.097 | 0.127 | 2.119 | 0.173 | 0.122 | 0.109 | 0.131 | 0.077 | 1.048 | 0.3 | 0.081 | 0.176 | 0.628 | 0.621 | 1.016 | 0.583 | 0.496 | 0.192 | 0.094 | 0.1 | 0.17 | 0.447 | 0.125 | 0.328 | 1.298 | 2.662 | 1.014 | 0.715 | 0.713 | 0.683 | 2.068 | 1.815 | 1.783 | 3.453 | 12.832 | 0.077 | 0.17 | 0.12 | 0.087 | 0.035 | 0.055 | 0.057 | 0.043 | 0.04 | 0.063 | 0.042 | 0.016 | 0.046 | 0.042 | 0.142 | 0.093 | 0.043 | 0.071 | 0.103 | 0.173 | 0.235 | 0.157 | 0.661 | 0.551 | 0.462 | 0.269 | 0.234 | 0.21 | 0.188 | 0.15 | 0.126 | 0.132 | 0.073 | 0.08 | 0.095 | 0.13 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0.007 | 0.225 | 0.237 | 0.249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.417 | 3.361 | 3.308 | 3 | 3 | 3 | 0.192 | 0.19 | 0.236 | 0.233 | 0.232 | 0.23 | 0.228 | 0.181 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -21.604 | -23.872 | -20.714 | -20.364 | -20.364 | -20.364 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.549 | 9.501 | 10.416 | 10.564 | 25.515 | 23.339 | 25.893 | 28.445 | 23.606 | 23.514 | 24.171 | 24.05 | 21.604 | 21.604 | 21.604 | 21.604 | 20.714 | 20.364 | 20.364 | 20.364 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.138 | 0.422 | 1.564 | 16.321 | 12.529 | 22.832 | 11.305 | 14.444 | 13.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0.024 | 0.024 | 0 | 0.024 | 0.024 | 0.024 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | 0.041 | -0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 1.138 | 0.422 | 1.571 | 16.546 | 22.267 | 23.081 | 21.869 | 39.959 | 37.285 | 25.893 | 28.445 | 23.606 | 23.514 | 24.171 | 24.05 | 21.604 | 21.604 | 25.021 | 24.965 | 24.022 | 23.364 | 23.364 | 23.364 | 0.216 | 0.214 | 0.26 | 0.257 | 0.256 | 0.254 | 0.252 | 0.2 | 0.131 | 0.077 | 1.048 | 0.3 | 0.081 | 0.176 | 0.628 | 0.621 | 1.016 | 0.583 | -0 | 0.192 | 0.094 | 0.1 | 0.17 | 0.447 | 0.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0.52 | 1.84 | 1.45 | 1.696 | 2.429 | 3.021 | 0.057 | 0.112 | 0.076 | 0.071 | 0 | 0.023 | 0.029 | -0 | 0.027 | 0.033 | -0 | 0.013 | -0 | 0 | 0.026 | 0.079 | 0.029 | 0.057 | 0 | 0.114 | 0 | 0.103 | 0.267 | 0.168 | 0.151 | -0 | 0.047 | -0 | 0.04 | -0 | 0.041 | -0 | -0 | 0.025 | 0.041 | 0 |
Total Liabilities
| 2.011 | 3.427 | 4.45 | 19.254 | 25.403 | 25.719 | 23.734 | 42.381 | 38.718 | 27.863 | 29.228 | 24.242 | 24.858 | 26.677 | 27.258 | 22.929 | 26.49 | 27.642 | 27.533 | 25.593 | 25.216 | 25.464 | 25.158 | 0.397 | 0.293 | 0.357 | 0.384 | 2.375 | 0.427 | 0.374 | 0.309 | 0.131 | 0.077 | 1.048 | 0.3 | 0.081 | 0.176 | 0.628 | 0.621 | 1.016 | 0.583 | 0.496 | 0.192 | 0.094 | 0.1 | 0.17 | 0.447 | 0.125 | 0.328 | 1.298 | 2.662 | 1.014 | 0.715 | 0.713 | 0.683 | 2.068 | 1.815 | 1.783 | 3.453 | 15.853 | 0.077 | 0.17 | 0.12 | 0.087 | 0.035 | 0.055 | 0.057 | 0.043 | 0.04 | 0.063 | 0.042 | 0.016 | 0.046 | 0.042 | 0.142 | 0.093 | 0.043 | 0.071 | 0.103 | 0.173 | 0.235 | 0.157 | 0.661 | 0.551 | 0.462 | 0.269 | 0.234 | 0.21 | 0.188 | 0.15 | 0.126 | 0.132 | 0.073 | 0.08 | 0.095 | 0.13 |
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 |
Common Stock
| 219.606 | 219.5 | 219.499 | 219.494 | 219.494 | 219.425 | 218.782 | 216.63 | 215.83 | 158.354 | 158.324 | 158.294 | 158.216 | 157.895 | 130.649 | 130.588 | 126.67 | 124.549 | 117.817 | 117.535 | 117.535 | 116.237 | 116.237 | 23.654 | 23.654 | 23.654 | 23.654 | 19.432 | 19.158 | 19.158 | 18.36 | 17.055 | 17.055 | 17.055 | 17.055 | 14.847 | 14.847 | 14.847 | 9.692 | 9.572 | 7.777 | 7.257 | 7.257 | 7.207 | 6.516 | 6.516 | 35.639 | 36.395 | 0 | 0 | 36.164 | 0 | 0 | 0 | 0 | 36.064 | 0 | 0 | 35.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.672 | 23.537 | 23.378 | 21.347 | 19.894 | 18.785 | 18.523 | 17.346 | 16.357 | 15.58 | 13.894 | 12.954 | 12.85 | 13.447 | 12.786 | 12.6 | 12.71 | 13.092 | 12.573 | 13.193 |
Retained Earnings
| -242.334 | -240.974 | -239.318 | -210.066 | -170.693 | -165.535 | -159.616 | -65.168 | -57.683 | -56.734 | -55.005 | -47.688 | -44.176 | -41.201 | -38.135 | -26.637 | -25.453 | -22.998 | -22.302 | -21 | -19.684 | -18.411 | -16.969 | -15.045 | -14.761 | -14.553 | -14.334 | 13.955 | 14.307 | 14.648 | 14.981 | 20.984 | 27.058 | -14.155 | -14.618 | -14.014 | -11.259 | -10.244 | -9.453 | -8.486 | -7.849 | -7.12 | -6.334 | -4.668 | -4.376 | -4.028 | -44.162 | -44.653 | -45.452 | -41.849 | -43.561 | -42.071 | -40.992 | -43.225 | -42.176 | -40.136 | -37.873 | -35.811 | -36.553 | -33.363 | -32.093 | -28.891 | -26.4 | -27.172 | -30.978 | -32.095 | -31.717 | -32.99 | -32.735 | -30.292 | -27.803 | -27.782 | -28.999 | -28.979 | -27.372 | -27.397 | -27.234 | -23.278 | -22.423 | -19.072 | -18.019 | -16.824 | -16.831 | -16.147 | -15.438 | -15.401 | -14.108 | -13.133 | -12.944 | -13.49 | -12.783 | -12.563 | -12.184 | -12.639 | -12.091 | -12.267 |
Accumulated Other Comprehensive Income/Loss
| 0 | 23.985 | 23.841 | 22.571 | -3.856 | -2.556 | -4.325 | -3.059 | 0.958 | 0.958 | 0.958 | 0.958 | 0.958 | 0.958 | 0.958 | 0.958 | 0.958 | 1.037 | 0.958 | 1.699 | 0.064 | 0.067 | 0.082 | 0.054 | 0.056 | 0.059 | 0.032 | 136.728 | 202.68 | 124.172 | 24.547 | 1.6 | 1.535 | 8.791 | 5.076 | 7.219 | 2.642 | 2.56 | 1.313 | 1.709 | 1.687 | 0.502 | 0.362 | 0.604 | 1.108 | 1.108 | 0 | 0 | -0.001 | -0.007 | 0.02 | -0.192 | -0.134 | 0.093 | 0.173 | -0.387 | -1.538 | -2.537 | -2.645 | -2.177 | -3.123 | -3.539 | -3.504 | -3.569 | -2.99 | -0.226 | -1.27 | 1.788 | 7.158 | 6.863 | 6.034 | 5.972 | 6.234 | 0 | 0 | 0 | 2.936 | 3.098 | 3.137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 24.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.104 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.108 | 0 | 0 | 1.108 | 1.108 | -0 | 0 | 1.108 | 11.508 | 11.77 | 49.136 | 47.471 | 12.229 | 47.208 | 47.712 | 51.12 | 50.942 | 13.435 | 47.947 | 46.756 | 11.829 | 42.044 | 36.687 | 33.767 | 31.046 | 32.142 | 33.967 | 38.448 | 38.019 | 36.952 | 32.079 | 29.918 | 27.512 | 26.959 | 28.148 | 34.449 | 31.906 | 30.12 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 |
Total Shareholders Equity
| 1.398 | 2.511 | 4.022 | 31.999 | 67.661 | 73.307 | 76.045 | 168.945 | 178.434 | 120.682 | 121.205 | 125.789 | 127.14 | 127.711 | 101.449 | 104.945 | 102.233 | 102.646 | 96.531 | 98.574 | 98.248 | 98.222 | 99.674 | 8.979 | 9.229 | 9.436 | 9.619 | 171.597 | 237.642 | 159.435 | 59.594 | 39.64 | 45.647 | 11.691 | 10.269 | 8.052 | 6.23 | 7.163 | 2.66 | 2.795 | 1.615 | 1.747 | 2.393 | 4.251 | 3.248 | 3.596 | 2.984 | 3.511 | 3.682 | 5.614 | 4.852 | 4.945 | 6.586 | 7.988 | 8.939 | 8.976 | 8.536 | 8.408 | 7.119 | 6.503 | 1.47 | 1.336 | 1.141 | 1.401 | 2.999 | 6.128 | 5.033 | 5.75 | 6.502 | 6.488 | 5.742 | 5.15 | 5.383 | 5.47 | 4.534 | 2.723 | 2.374 | 3.357 | 4.093 | 2.275 | 1.876 | 1.962 | 1.693 | 1.199 | 0.919 | 0.179 | -0.214 | -0.18 | -0.094 | -0.043 | 0.003 | 0.037 | 0.526 | 0.453 | 0.482 | 0.925 |
Total Equity
| 0.695 | 1.81 | 3.329 | 31.33 | 66.997 | 72.65 | 75.395 | 168.302 | 177.807 | 165.015 | 165.434 | 171.564 | 173.579 | 173.805 | 147.602 | 151.957 | 149.228 | 152.092 | 145.641 | 147.902 | 147.532 | 147.361 | 148.557 | 8.97 | 9.228 | 9.436 | 9.619 | 171.597 | 237.642 | 159.435 | 59.594 | 39.64 | 45.647 | 15.112 | 12.329 | 9.298 | 8.803 | 8.374 | 4.115 | 4.728 | 3.8 | 4.177 | 5.071 | 4.251 | 3.248 | 3.596 | 2.984 | 3.511 | 3.682 | 5.614 | 4.852 | 4.945 | 6.586 | 7.988 | 8.939 | 8.362 | 8.066 | 8.015 | 6.769 | 6.503 | 1.47 | 1.336 | 1.141 | 1.401 | 2.999 | 6.128 | 5.033 | 5.75 | 6.502 | 6.488 | 5.742 | 5.15 | 5.383 | 5.47 | 4.534 | 2.723 | 2.374 | 3.357 | 4.093 | 2.275 | 1.876 | 1.962 | 1.693 | 1.199 | 0.919 | 0.179 | -0.214 | -0.18 | -0.094 | -0.043 | 0.003 | 0.037 | 0.526 | 0.453 | 0.482 | 0.925 |
Total Liabilities & Shareholders Equity
| 2.706 | 5.237 | 7.779 | 50.584 | 92.4 | 98.369 | 99.129 | 210.683 | 216.525 | 192.878 | 194.662 | 195.806 | 198.437 | 200.482 | 174.86 | 174.886 | 175.718 | 179.734 | 173.174 | 173.495 | 172.748 | 172.825 | 173.715 | 9.367 | 9.521 | 9.793 | 10.003 | 173.972 | 238.069 | 159.809 | 59.904 | 39.771 | 45.724 | 16.159 | 12.629 | 9.379 | 8.978 | 9.002 | 4.736 | 5.745 | 4.383 | 4.674 | 5.263 | 4.345 | 3.348 | 3.766 | 3.431 | 3.636 | 4.01 | 6.912 | 7.514 | 5.959 | 7.301 | 8.702 | 9.622 | 10.43 | 9.882 | 9.797 | 10.221 | 22.356 | 1.547 | 1.507 | 1.262 | 1.488 | 3.034 | 6.182 | 5.09 | 5.793 | 6.541 | 6.551 | 5.784 | 5.166 | 5.429 | 5.512 | 4.676 | 2.816 | 2.417 | 3.428 | 4.195 | 2.448 | 2.111 | 2.118 | 2.353 | 1.75 | 1.381 | 0.448 | 0.02 | 0.03 | 0.094 | 0.107 | 0.13 | 0.169 | 0.599 | 0.533 | 0.577 | 1.056 |