PRG Corporation PCL
SET:PRG
Balance Sheet
Balance Sheet Decomposition
PRG Corporation PCL
PRG Corporation PCL
Balance Sheet
PRG Corporation PCL
| Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||
| Cash & Cash Equivalents |
30
|
25
|
146
|
47
|
23
|
28
|
38
|
33
|
32
|
25
|
27
|
23
|
34
|
41
|
62
|
|
| Cash |
30
|
25
|
146
|
47
|
23
|
28
|
38
|
33
|
32
|
25
|
27
|
23
|
34
|
41
|
62
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
188
|
635
|
625
|
0
|
0
|
0
|
|
| Total Receivables |
258
|
238
|
234
|
271
|
675
|
98
|
280
|
338
|
203
|
203
|
214
|
239
|
272
|
284
|
296
|
|
| Accounts Receivables |
254
|
237
|
227
|
259
|
661
|
89
|
246
|
308
|
178
|
198
|
204
|
239
|
272
|
284
|
296
|
|
| Other Receivables |
4
|
1
|
7
|
12
|
14
|
9
|
34
|
30
|
25
|
6
|
9
|
0
|
0
|
0
|
0
|
|
| Inventory |
347
|
203
|
274
|
169
|
240
|
248
|
240
|
540
|
291
|
215
|
155
|
210
|
247
|
260
|
332
|
|
| Other Current Assets |
50
|
25
|
100
|
57
|
52
|
50
|
31
|
24
|
24
|
20
|
24
|
29
|
38
|
34
|
4
|
|
| Total Current Assets |
685
|
490
|
754
|
544
|
990
|
423
|
590
|
935
|
549
|
651
|
1 054
|
1 125
|
592
|
620
|
695
|
|
| PP&E Net |
366
|
352
|
297
|
326
|
321
|
246
|
222
|
219
|
213
|
483
|
486
|
457
|
402
|
425
|
435
|
|
| PP&E Gross |
366
|
352
|
297
|
326
|
321
|
246
|
222
|
219
|
213
|
483
|
486
|
457
|
402
|
425
|
435
|
|
| Accumulated Depreciation |
941
|
651
|
425
|
450
|
489
|
466
|
508
|
494
|
490
|
464
|
469
|
492
|
495
|
502
|
439
|
|
| Intangible Assets |
7
|
6
|
6
|
6
|
6
|
9
|
8
|
7
|
7
|
7
|
6
|
6
|
7
|
10
|
9
|
|
| Goodwill |
0
|
0
|
53
|
0
|
53
|
53
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
19
|
16
|
13
|
13
|
9
|
5
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
4 499
|
5 492
|
7 035
|
7 333
|
7 117
|
7 276
|
9 703
|
10 317
|
10 646
|
6 394
|
6 891
|
9 779
|
9 557
|
12 317
|
10 550
|
|
| Other Long-Term Assets |
2
|
4
|
266
|
258
|
407
|
384
|
360
|
333
|
313
|
8
|
10
|
10
|
10
|
7
|
38
|
|
| Other Assets |
0
|
0
|
53
|
0
|
53
|
53
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
5 559
N/A
|
6 344
+14%
|
8 412
+33%
|
8 520
+1%
|
8 894
+4%
|
8 410
-5%
|
10 899
+30%
|
11 823
+8%
|
11 741
-1%
|
7 552
-36%
|
8 452
+12%
|
11 378
+35%
|
10 568
-7%
|
13 378
+27%
|
11 726
-12%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
60
|
52
|
76
|
0
|
161
|
89
|
50
|
123
|
47
|
19
|
42
|
53
|
70
|
138
|
151
|
|
| Accrued Liabilities |
0
|
18
|
0
|
0
|
68
|
45
|
32
|
61
|
38
|
31
|
54
|
23
|
32
|
27
|
47
|
|
| Short-Term Debt |
560
|
340
|
784
|
517
|
993
|
500
|
704
|
956
|
687
|
768
|
990
|
798
|
875
|
290
|
158
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
4
|
5
|
|
| Other Current Liabilities |
12
|
4
|
8
|
15
|
23
|
16
|
18
|
25
|
23
|
23
|
26
|
21
|
27
|
23
|
21
|
|
| Total Current Liabilities |
633
|
414
|
867
|
635
|
1 245
|
650
|
805
|
1 166
|
797
|
841
|
1 113
|
896
|
1 005
|
482
|
383
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
2
|
1
|
8
|
8
|
8
|
8
|
10
|
12
|
|
| Deferred Income Tax |
674
|
881
|
1 191
|
1 251
|
1 199
|
1 230
|
1 719
|
1 839
|
1 898
|
1 044
|
1 135
|
1 763
|
1 548
|
2 099
|
1 750
|
|
| Minority Interest |
33
|
31
|
64
|
66
|
62
|
21
|
9
|
7
|
5
|
3
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
8
|
17
|
27
|
23
|
18
|
19
|
20
|
30
|
30
|
33
|
34
|
35
|
37
|
21
|
22
|
|
| Total Liabilities |
1 348
N/A
|
1 343
0%
|
2 149
+60%
|
1 975
-8%
|
2 524
+28%
|
1 920
-24%
|
2 553
+33%
|
3 044
+19%
|
2 731
-10%
|
1 924
-30%
|
2 290
+19%
|
2 702
+18%
|
2 599
-4%
|
2 612
+1%
|
2 166
-17%
|
|
| Equity | ||||||||||||||||
| Common Stock |
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
659
|
693
|
728
|
763
|
|
| Retained Earnings |
675
|
635
|
659
|
702
|
733
|
729
|
627
|
583
|
575
|
607
|
781
|
1 389
|
1 315
|
1 744
|
1 761
|
|
| Additional Paid In Capital |
160
|
160
|
160
|
160
|
160
|
160
|
160
|
160
|
160
|
160
|
160
|
395
|
533
|
671
|
812
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
6 959
|
7 437
|
7 676
|
4 260
|
4 622
|
6 233
|
5 428
|
7 623
|
6 224
|
|
| Other Equity |
2 777
|
3 605
|
4 843
|
0
|
4 877
|
5 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 623
|
0
|
|
| Total Equity |
4 212
N/A
|
5 000
+19%
|
6 263
+25%
|
6 546
+5%
|
6 370
-3%
|
6 490
+2%
|
8 346
+29%
|
8 780
+5%
|
9 011
+3%
|
5 628
-38%
|
6 163
+10%
|
8 676
+41%
|
7 969
-8%
|
10 765
+35%
|
9 560
-11%
|
|
| Total Liabilities & Equity |
5 559
N/A
|
6 344
+14%
|
8 412
+33%
|
8 520
+1%
|
8 894
+4%
|
8 410
-5%
|
10 899
+30%
|
11 823
+8%
|
11 741
-1%
|
7 552
-36%
|
8 452
+12%
|
11 378
+35%
|
10 568
-7%
|
13 378
+27%
|
11 726
-12%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
659
|
702
|
747
|
763
|
|