SELLAS Life Sciences Group, Inc.
NASDAQ:SLS
1.35 (USD) • At close November 12, 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 | 2006 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 9.247 | 18.515 | 2.63 | 3.969 | 13.807 | 23.902 | 17.125 | 21.348 | 26.987 | 14.252 | 21.355 | 26.281 | 29.917 | 28.033 | 35.302 | 8.203 | 3.34 | 6.746 | 7.277 | 9.119 | 12.751 | 2.576 | 5.337 | 9.968 | 1.349 | 3.474 | 2.319 | 12.914 | 18.073 | 27.64 | 18.083 | 24.514 | 19.59 | 34.709 | 29.73 | 34.812 | 45.279 | 52.86 | 23.65 | 24.647 | 39.162 | 52.427 | 47.787 | 51.396 | 20.919 | 17.481 | 32.807 | 15.423 | 19.228 | 8.701 | 11.433 | 15.693 | 17.933 | 11.115 | 6.891 | 2.836 | 5.093 | 14.854 | 5.684 | 8.988 | 4.362 | 7.172 | 9.856 | 3.664 | 9.02 | 9.857 | 1.763 | 2.354 | 0.002 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.924 | 0 | 0 | 0 | 2.794 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.837 | 5.786 | 9.709 | 2.678 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.996 | 5.996 | 0 | 0 | 0 | 0 | 0 | 0 | 9.015 | 6.055 | 0 | 9.952 | 11.826 | 0 |
Cash and Short Term Investments
| 9.247 | 18.515 | 2.63 | 3.969 | 13.807 | 23.902 | 17.125 | 21.348 | 26.987 | 14.252 | 21.355 | 26.281 | 29.917 | 28.033 | 35.302 | 8.203 | 3.34 | 6.746 | 7.277 | 9.119 | 12.751 | 2.576 | 5.337 | 9.968 | 1.349 | 3.474 | 2.319 | 12.914 | 18.073 | 27.64 | 18.083 | 24.514 | 19.59 | 34.709 | 29.73 | 34.812 | 45.279 | 52.86 | 23.65 | 24.647 | 39.162 | 52.427 | 47.787 | 54.233 | 26.705 | 27.19 | 35.485 | 15.423 | 19.228 | 8.701 | 11.433 | 15.693 | 17.933 | 11.115 | 6.891 | 8.832 | 11.089 | 14.854 | 5.684 | 8.988 | 4.362 | 7.172 | 9.856 | 12.679 | 15.075 | 9.857 | 11.715 | 14.18 | 0.002 |
Net Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 2.24 | 0.282 | 1.128 | 0 | 0 | 0 | 0.308 | 0 | 0 | 0 | 0 | 6.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.818 | 1.06 | 1.839 | 1.435 | 2.152 | 1.466 | 3.683 | 1.543 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 2.576 | 0 | 0 | 2.415 | 3.086 | 0.465 | 0 | 0 | 0 | 0.573 | 0 | 0 | 0 | 0 | 0.765 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.426 | 0.637 | 0.655 | 0.45 | 0.433 | 0.358 | 0.386 | 0.425 | 0.352 | 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
| 3.055 | 2.986 | 0.542 | 1.134 | 1.674 | 0.07 | 0.046 | 0.047 | 0.093 | 0.011 | 0.027 | 0.003 | 0.003 | 0.03 | 0.03 | 0.031 | 0.135 | 0.084 | 0.084 | 1.092 | 0.89 | 0.84 | 0.501 | 0.474 | 9.577 | 9.598 | 10.768 | 0.83 | 0.189 | 0.367 | 0.813 | 19.944 | 0.083 | 1.7 | 21.7 | 17.801 | 2.599 | 2.764 | 2.88 | 1.989 | 1.937 | 1.528 | 1.599 | 0.585 | 0.491 | 0.312 | 0.636 | 0.902 | 0.861 | 0.391 | 0.377 | 0.494 | 0.259 | 0.283 | 0.15 | 0.334 | 0.31 | 0.46 | 0.12 | 0.245 | 0.333 | 0.391 | 0.073 | 0.326 | 0.358 | 0.322 | 0.022 | 0.062 | 0 |
Total Current Assets
| 12.302 | 21.501 | 3.172 | 5.203 | 15.581 | 26.022 | 17.756 | 22.605 | 28.737 | 17.839 | 23.044 | 28.974 | 34.575 | 31.431 | 36.925 | 9.333 | 5.229 | 8.79 | 8.242 | 10.211 | 13.641 | 3.416 | 5.838 | 17.807 | 10.926 | 13.072 | 13.087 | 26.636 | 32.293 | 42.046 | 37.499 | 44.458 | 45.284 | 37.949 | 53.621 | 54.188 | 51.122 | 57.321 | 29.024 | 28.521 | 43.684 | 55.779 | 53.455 | 56.786 | 27.548 | 27.502 | 36.121 | 16.325 | 20.089 | 9.092 | 11.81 | 16.187 | 18.192 | 11.398 | 7.041 | 9.166 | 11.399 | 15.314 | 5.804 | 9.233 | 4.695 | 7.563 | 9.929 | 13.005 | 15.433 | 10.179 | 11.737 | 14.242 | 0.002 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.633 | 0.747 | 0.858 | 0.592 | 0.69 | 0.784 | 0.874 | 0.961 | 1.045 | 1.127 | 0.723 | 0.767 | 0.812 | 0.854 | 0.896 | 0.911 | 0.984 | 0.123 | 0.217 | 0.306 | 0.39 | 0.471 | 0 | 0 | 0 | 0 | 0 | 0.123 | 0.148 | 0.173 | 0.199 | 0.226 | 0.259 | 0.299 | 0.335 | 0.288 | 0.532 | 0.528 | 0.555 | 0.589 | 0.623 | 0.653 | 0.665 | 0.545 | 0.467 | 0.027 | 0.029 | 0.031 | 0.034 | 0.351 | 0.393 | 0.43 | 0.436 | 0.466 | 0.419 | 0.423 | 0.429 | 0.432 | 0.432 | 0.472 | 0.391 | 0.384 | 0.414 | 0.358 | 0.393 | 0.364 | 0.344 | 0.088 | 0 |
Goodwill
| 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 5.386 | 5.898 | 5.898 | 5.898 | 5.898 | 5.898 | 5.898 | 5.898 | 5.898 | 6.069 | 6.069 | 6.069 | 5.898 | 5.898 | 5.898 | 5.898 | 5.898 | 5.898 | 5.898 | 5.898 | 5.898 | 5.898 | 5.898 | 5.898 | 0.845 | 0.845 | 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 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 | 8.5 | 8.5 | 8.5 | 8.5 | 17.6 | 17.6 | 17.6 | 17.6 | 17.4 | 22.119 | 22.119 | 22.119 | 22.119 | 22.119 | 22.119 | 22.119 | 22.119 | 44.166 | 44.607 | 44.753 | 44.396 | 29.963 | 29.856 | 27.843 | 27.896 | 27.947 | 27.95 | 12.864 | 12.864 | 12.864 | 12.864 | 12.864 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 1.914 | 7.614 | 7.614 | 7.614 | 7.614 | 7.614 | 7.614 | 7.614 | 7.614 | 10.414 | 10.414 | 10.414 | 10.414 | 19.514 | 19.514 | 19.514 | 19.514 | 22.786 | 28.017 | 28.017 | 28.017 | 28.017 | 28.017 | 28.017 | 28.017 | 28.017 | 50.235 | 50.676 | 50.822 | 50.294 | 35.861 | 35.754 | 33.741 | 33.794 | 33.845 | 33.848 | 18.762 | 18.762 | 18.762 | 18.762 | 18.762 | 0.845 | 0.845 | 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 | -0.184 | 0 | 0 | 0 | -0.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.074 | 0.074 | 0 | 0.003 | 0.003 | 0 | 0 | 0.016 | 0.016 | 0 | 0 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0.184 | 0 | 0 | 0 | 0.184 | 0 | 0 | 0 | 0.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.074 | -12.969 | 0 | -13.218 | -13.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.27 | 0.272 | 0.275 | 0.377 | 0.381 | 0.384 | 0.399 | 0.521 | 0.514 | 0.554 | 0.594 | 0.597 | 0.623 | 0.676 | 0.614 | 0.651 | 0.687 | 0.499 | 0.536 | 0.553 | 0.589 | 0.626 | 0.663 | 1.149 | 1.533 | 0.899 | 0.925 | 0.05 | 0.096 | 0.096 | 0.096 | 0.145 | 0.218 | 0.1 | 0.171 | 0.176 | 0.078 | 0.082 | 0.087 | 0.088 | 0.108 | 0.104 | 0.115 | 0.129 | 0.142 | 0.074 | 0.074 | 12.969 | 0.074 | 13.218 | 13.26 | 12.867 | 12.88 | 0 | 0 | 0.016 | 0.016 | 0 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.037 | 0.066 | 0.065 | 0 |
Total Non-Current Assets
| 2.817 | 2.933 | 3.231 | 2.883 | 2.985 | 3.082 | 3.187 | 3.396 | 3.473 | 3.595 | 3.231 | 8.978 | 9.049 | 9.144 | 9.124 | 9.176 | 9.285 | 8.236 | 8.367 | 11.273 | 11.393 | 11.511 | 11.077 | 20.663 | 21.047 | 20.413 | 20.439 | 22.959 | 28.261 | 28.286 | 28.312 | 28.388 | 28.494 | 28.416 | 28.523 | 28.481 | 50.845 | 51.286 | 51.464 | 50.971 | 36.592 | 36.511 | 34.521 | 34.468 | 34.454 | 33.949 | 18.865 | 18.867 | 18.87 | 19.116 | 19.158 | 14.142 | 14.161 | 0.482 | 0.435 | 0.439 | 0.445 | 0.448 | 0.448 | 0.488 | 0.407 | 0.4 | 0.43 | 0.374 | 0.409 | 0.401 | 0.41 | 0.153 | 0 |
Total Assets
| 15.119 | 24.434 | 6.403 | 8.086 | 18.566 | 29.104 | 20.943 | 26.001 | 32.21 | 21.434 | 26.275 | 37.952 | 43.624 | 40.575 | 46.049 | 18.509 | 14.514 | 17.026 | 16.609 | 21.484 | 25.034 | 14.927 | 16.915 | 38.47 | 31.973 | 33.485 | 33.526 | 49.595 | 60.554 | 70.332 | 65.811 | 72.846 | 73.778 | 66.365 | 82.144 | 82.669 | 101.967 | 108.607 | 80.488 | 79.492 | 80.276 | 92.29 | 87.976 | 91.254 | 62.002 | 61.451 | 54.986 | 35.192 | 38.959 | 28.208 | 30.968 | 30.329 | 32.353 | 11.88 | 7.476 | 9.605 | 11.844 | 15.762 | 6.252 | 9.721 | 5.102 | 7.963 | 10.359 | 13.379 | 15.842 | 10.58 | 12.147 | 14.395 | 0.002 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 6.331 | 7.407 | 5.639 | 4.34 | 3.734 | 3.099 | 3.357 | 2.127 | 3.339 | 2.842 | 2.144 | 2.545 | 2.276 | 2.35 | 4.657 | 1.779 | 2.426 | 2.624 | 3.902 | 3.764 | 3.762 | 4.638 | 3.755 | 7.238 | 12.099 | 11.451 | 11.691 | 0.211 | 0.385 | 1.163 | 0.84 | 0.894 | 1.273 | 1.019 | 1.597 | 1.238 | 2.318 | 3.293 | 2.271 | 3.36 | 2.036 | 1.574 | 2.66 | 1.89 | 2.092 | 2.123 | 1.976 | 2.21 | 1.706 | 2.581 | 2.155 | 1.462 | 1.065 | 0.726 | 0.724 | 0.836 | 0.329 | 1.121 | 0.625 | 0.534 | 0.58 | 0.409 | 0.394 | 0.264 | 0.471 | 0.24 | 0.055 | 0.089 | 0 |
Short Term Debt
| 0.531 | 0.488 | 0.446 | 0.466 | 0.447 | 0.427 | 0.372 | 0.356 | 0.341 | 0.325 | 0.198 | 0.19 | 0.182 | 0.174 | 0.166 | 0.136 | 0.09 | 0.123 | 0.217 | 0.306 | 0.362 | 0.359 | 0 | 0.076 | 7.779 | 8.526 | 8.377 | 12.17 | 13.025 | 12.597 | 16.397 | 23.722 | 23.157 | 3.74 | 4.739 | 4.166 | 4.079 | 3.994 | 3.91 | 4.169 | 4.082 | 3.108 | 2.155 | 1.221 | 0.307 | 0.006 | 0.006 | 0.006 | 0.012 | 0.024 | 0.535 | 0.565 | 0.059 | 0.059 | 0.051 | 0.052 | 0.05 | 0.051 | 0.052 | 0.024 | 0.014 | 0.017 | 0.017 | 0.017 | 0.017 | 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 | 0.158 | 0.272 | 0.426 | 0.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 6.715 | 9.158 | 0 | 0 | 0 | 0 | 0 | 2.479 | 2.303 | 1.531 | 0.9 | 5.6 | -0.136 | -0.09 | -0.123 | -0.217 | -0.306 | -0.362 | -0.359 | 0 | 4.407 | 4.668 | 5.505 | 4.31 | 4.486 | 3.934 | 4.139 | 5.242 | 3.819 | 9.803 | 9.042 | 30.292 | 7.329 | 12.923 | 12.149 | 15.669 | 15.292 | 11.789 | 5.028 | 8.667 | 7.577 | 6.075 | 8.407 | 1.268 | 2.012 | 1.478 | 3.532 | 0.816 | 0.877 | 0.578 | 1.916 | 1.113 | 1.176 | 1.203 | 1.226 | 1.077 | 1.477 | -0.014 | -0.017 | 0.974 | 0.882 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -1.148 | -0.865 | 2.011 | -4.126 | -3.652 | 8.886 | 8.429 | 7.943 | 5.167 | 4.67 | -1.983 | -2.264 | -2.026 | 0.197 | -2.744 | 0.661 | -0.527 | -1.613 | -2.514 | -1.954 | -2.124 | -3.472 | -1.536 | -7.12 | -12.065 | -11.612 | -11.926 | 10.943 | 16.81 | 17.207 | 7.079 | 13.209 | 11.718 | 27.402 | 18.846 | 23.12 | 16.476 | 11.235 | 3.112 | 5.405 | 13.47 | 15.556 | 46.305 | 23.936 | 15.186 | 13.72 | 10.693 | 3.619 | 4.42 | 18.674 | 5.541 | 17.095 | 14.052 | 5.189 | 2.414 | 3.374 | 3.462 | 5.28 | 3.096 | 1.333 | 0.708 | 0.674 | -0.392 | -0.247 | 0.563 | 1.294 | 1.189 | 1.535 | 0 |
Total Current Liabilities
| 12.045 | 14.437 | 13.735 | 11.735 | 13.421 | 15.511 | 15.515 | 12.553 | 12.186 | 10.679 | 4.982 | 5.319 | 4.239 | 5.971 | 12.336 | 4.219 | 4.325 | 3.635 | 5.29 | 5.574 | 5.4 | 5.804 | 5.974 | 11.997 | 24.852 | 25.747 | 24.569 | 28.021 | 34.539 | 36.269 | 30.398 | 42.538 | 47.224 | 42.222 | 57.071 | 37.091 | 38.114 | 33.964 | 27.233 | 31.586 | 33.413 | 26.84 | 62.447 | 36.514 | 25.752 | 26.379 | 15.919 | 10.057 | 9.322 | 27.392 | 11.202 | 21.461 | 16.819 | 8.616 | 5.026 | 6.274 | 5.373 | 8.799 | 5.475 | 3.902 | 1.868 | 1.492 | 1.387 | 1.18 | 1.522 | 1.774 | 1.324 | 1.713 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.161 | 0.313 | 0.46 | 0.178 | 0.302 | 0.422 | 0.573 | 0.68 | 0.783 | 0.883 | 0.61 | 0.667 | 0.721 | 0.775 | 0.825 | 0.873 | 0.918 | 0 | 0 | 0 | 0.028 | 0.112 | 0 | 0 | 0 | 1.15 | 2.611 | 0 | 5.86 | 0 | 5.659 | 5.659 | 0 | 0 | 0 | 1.526 | 2.546 | 3.534 | 4.492 | 5.114 | 6.022 | 6.906 | 7.769 | 8.613 | 9.437 | 0.051 | 0.051 | 0.051 | 0.045 | 1.036 | 0.032 | 0.014 | 0.01 | 0.033 | 0.02 | 0.043 | 0.035 | 0.052 | 0.036 | 0.08 | 0.011 | 0 | 0.004 | 0.009 | 0.013 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | -0.46 | 0 | 0 | 0 | -0.184 | 0 | 0 | 0 | -0.152 | 0.084 | 0.114 | 0.086 | 0.055 | 0.027 | 0.033 | 0 | 0 | 0 | 0.103 | 0.991 | 0 | 0 | 0 | 1.528 | 1.309 | 0 | -5.86 | 0 | -5.659 | -5.659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.184 | 0 | 0 | 0 | 0.184 | 0 | 0 | 0 | 0.152 | 0.239 | 0.239 | 0.239 | 0.239 | 0.262 | 0.262 | 0.262 | 0.262 | 0.357 | 0.357 | 0.357 | 0.357 | 1.722 | 1.722 | 1.673 | 1.673 | 5.661 | 5.661 | 5.661 | 5.661 | 5.418 | 5.418 | 5.418 | 5.418 | 5.053 | 5.053 | 5.053 | 5.053 | 5.053 | 5.053 | 5.053 | 5.053 | 5.053 | 5.053 | 5.053 | 5.053 | 5.053 | 5.053 | 5.053 | 5.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| -0 | 0 | 0.46 | 0 | 0 | 0.002 | 0.004 | 0.171 | 0.184 | 5.847 | 0.336 | 5.036 | 4.896 | 4.762 | 4.633 | 5.18 | 5.193 | 5.067 | 4.964 | 4.916 | 4.808 | 4.713 | 5.339 | 6.294 | 7.882 | 4.705 | 1.294 | 1.277 | 1.227 | 1.208 | 1.095 | 0.96 | 0.815 | 6.312 | 6.142 | 6.582 | 6.889 | 6.972 | 6.651 | 6.88 | 7.477 | 6.987 | 6.821 | 6.454 | 6.529 | 6.656 | 6.207 | 5.866 | 5.423 | 5.297 | 4.569 | 4.145 | 5.664 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 0.161 | 0.313 | 0.644 | 0.178 | 0.302 | 0.424 | 0.577 | 0.851 | 0.967 | 6.73 | 0.946 | 6.026 | 5.97 | 5.862 | 5.752 | 6.342 | 6.406 | 5.329 | 5.226 | 5.273 | 5.296 | 6.173 | 5.696 | 8.016 | 9.604 | 9.056 | 6.887 | 6.938 | 6.888 | 6.869 | 6.756 | 6.378 | 6.233 | 11.73 | 11.56 | 13.161 | 14.488 | 15.559 | 16.196 | 17.047 | 18.552 | 18.946 | 19.643 | 20.12 | 21.019 | 11.76 | 11.311 | 10.97 | 10.521 | 11.386 | 9.654 | 4.159 | 5.674 | 0.033 | 0.02 | 0.043 | 0.035 | 0.052 | 0.036 | 0.08 | 0.011 | 0 | 0.004 | 0.009 | 0.013 | 0 | 0 | 0 | 0 |
Total Liabilities
| 12.206 | 14.75 | 14.379 | 11.913 | 13.723 | 15.935 | 16.092 | 13.404 | 13.153 | 17.409 | 5.928 | 11.345 | 10.209 | 11.833 | 18.088 | 10.561 | 10.731 | 8.964 | 10.516 | 10.847 | 10.696 | 11.977 | 11.67 | 20.013 | 34.456 | 34.803 | 31.456 | 34.959 | 41.427 | 43.138 | 37.154 | 48.916 | 53.457 | 53.952 | 68.631 | 50.252 | 52.602 | 49.523 | 43.429 | 48.633 | 51.965 | 45.786 | 82.09 | 56.634 | 46.771 | 38.139 | 27.23 | 21.027 | 19.843 | 38.778 | 20.856 | 25.62 | 22.493 | 8.649 | 5.046 | 6.317 | 5.408 | 8.851 | 5.511 | 3.982 | 1.879 | 1.492 | 1.391 | 1.189 | 1.535 | 1.774 | 1.324 | 1.713 | 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 | 4.997 | 0 | 0 | 0 | 12.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.278 | 0.487 | 0 | 0.374 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.005 | 0.005 | 0.003 | 0.003 | 0.003 | 0.003 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.01 | 0.007 | 0.007 | 0.005 | 0.005 | 0.01 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.004 | 0.004 | 0.004 | 0.015 | 0.02 | 0.018 | 0.018 | 0.015 | 0.015 | 0.015 | 0.015 | 0.012 | 0.011 | 0.011 | 0.011 | 0.01 | 0.01 | 0.008 | 0.008 | 0.008 | 0.007 | 0.007 | 0.005 | 0.005 | 0.004 | 0.004 | 0.002 | 0.002 | 0.003 | 0.003 | 0.003 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 |
Retained Earnings
| -234.28 | -226.81 | -217.244 | -209.108 | -199.841 | -191.001 | -179.904 | -170.783 | -163.761 | -155.347 | -138.603 | -132.005 | -124.92 | -120.307 | -117.904 | -114.188 | -109.715 | -105.29 | -101.147 | -93.728 | -89.526 | -86.392 | -81.855 | -68.532 | -68.242 | -62.18 | -54.185 | -329.129 | -323.054 | -314.65 | -302.932 | -297.416 | -290.487 | -295.876 | -279.383 | -259.705 | -241.678 | -226.018 | -215.481 | -207.525 | -201.352 | -181.411 | -178.875 | -130.374 | -121.087 | -111.49 | -102.197 | -98.446 | -92.185 | -91.989 | -67.228 | -68.817 | -60.97 | -59.585 | -55.743 | -53.912 | -49.777 | -47.636 | -43.75 | -37.602 | -34.615 | -29.534 | -25.363 | -21.362 | -17.954 | -13.636 | -10.99 | -8.367 | 0 |
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 | -4.997 | 0 | 0 | -290 | -12.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.722 | 3.513 | 5.895 | 1.626 | 0 | 0 | 0 | -0.657 | 0 | 0 | 0 | -0.491 | 0 | 0 | 0 | -0.32 | 0 | 0 | 0 | -0.158 | 0 | 0 | 0 | 0 | -0.018 | 0 |
Other Total Stockholders Equity
| 237.188 | 236.489 | 209.265 | 205.278 | 204.681 | 204.167 | 184.753 | 183.378 | 182.816 | 159.37 | 158.948 | 158.61 | 158.333 | 149.047 | 145.864 | 122.126 | 113.491 | 113.345 | 107.235 | 104.36 | 103.854 | 89.34 | 87.098 | 86.987 | 65.758 | 60.861 | 56.254 | 343.761 | 342.177 | 341.84 | 331.574 | 321.326 | 600.79 | 308.271 | 292.881 | 292.107 | 291.028 | 285.087 | 252.528 | 238.373 | 229.652 | 227.904 | 184.751 | 162.984 | 132.31 | 128.899 | 127.945 | 112.604 | 111.294 | 81.414 | 77.992 | 73.522 | 70.826 | 62.814 | 58.662 | 57.197 | 56.21 | 54.544 | 44.809 | 43.339 | 37.837 | 36.004 | 34.488 | 33.551 | 32.26 | 22.441 | 21.812 | 21.066 | 0.002 |
Total Shareholders Equity
| 2.913 | 9.684 | -7.976 | -3.827 | 4.843 | 13.169 | 4.851 | 12.597 | 19.057 | 4.025 | 20.347 | 26.607 | 33.415 | 28.742 | 27.961 | 7.948 | 3.783 | 8.062 | 6.093 | 10.637 | 14.338 | 2.95 | 5.245 | 18.457 | -2.483 | -1.318 | 2.07 | 14.636 | 19.127 | 27.194 | 28.657 | 23.93 | 20.321 | 12.413 | 13.513 | 32.417 | 49.365 | 59.084 | 37.059 | 30.859 | 28.311 | 46.504 | 5.886 | 34.62 | 15.231 | 23.312 | 27.756 | 14.165 | 19.116 | -10.57 | 10.112 | 4.709 | 9.86 | 3.231 | 2.43 | 3.288 | 6.436 | 6.911 | 0.741 | 5.739 | 3.223 | 6.471 | 8.968 | 12.19 | 14.307 | 8.806 | 10.823 | 12.682 | 0.002 |
Total Equity
| 2.913 | 9.684 | -7.976 | -3.827 | 4.843 | 13.169 | 4.851 | 12.597 | 19.057 | 4.025 | 20.347 | 26.607 | 33.415 | 28.742 | 27.961 | 7.948 | 3.783 | 8.062 | 6.093 | 10.637 | 14.338 | 2.95 | 5.245 | 18.457 | -2.483 | -1.318 | 2.07 | 14.636 | 19.127 | 27.194 | 28.657 | 23.93 | 20.321 | 12.413 | 13.513 | 32.417 | 49.365 | 59.084 | 37.059 | 30.859 | 28.311 | 46.504 | 5.886 | 34.62 | 15.231 | 23.312 | 27.756 | 14.165 | 19.116 | -10.57 | 10.112 | 4.709 | 9.86 | 3.231 | 2.43 | 3.288 | 6.436 | 6.911 | 0.741 | 5.739 | 3.223 | 6.471 | 8.968 | 12.19 | 14.307 | 8.806 | 10.823 | 12.682 | 0.002 |
Total Liabilities & Shareholders Equity
| 15.119 | 24.434 | 6.403 | 8.086 | 18.566 | 29.104 | 20.943 | 26.001 | 32.21 | 21.434 | 26.275 | 37.952 | 43.624 | 40.575 | 46.049 | 18.509 | 14.514 | 17.026 | 16.609 | 21.484 | 25.034 | 14.927 | 16.915 | 38.47 | 31.973 | 33.485 | 33.526 | 49.595 | 60.554 | 70.332 | 65.811 | 72.846 | 73.778 | 66.365 | 82.144 | 82.669 | 101.967 | 108.607 | 80.488 | 79.492 | 80.276 | 92.29 | 87.976 | 91.254 | 62.002 | 61.451 | 54.986 | 35.192 | 38.959 | 28.208 | 30.968 | 30.329 | 32.353 | 11.88 | 7.476 | 9.605 | 11.844 | 15.762 | 6.252 | 9.721 | 5.102 | 7.963 | 10.359 | 13.379 | 15.842 | 10.58 | 12.147 | 14.395 | 0.002 |