Allegiant Travel Company
NASDAQ:ALGT
84.47 (USD) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 2005 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 265.874 | 232.137 | 210.273 | 159.584 | 0.284 | 152.2 | 317.6 | 230 | 240.5 | 396.1 | 403.085 | 365.6 | 193.6 | 418.4 | 301.615 | 152.8 | 268 | 272.2 | 138.4 | 121.9 | 88.1 | 453.9 | 243.3 | 81.5 | 140.8 | 28.981 | 50.777 | 59.449 | 74.023 | 20.04 | 64.732 | 64.711 | 48.718 | 105.683 | 102.134 | 87.112 | 78.545 | 93.471 | 107.108 | 89.61 | 86.197 | 335.263 | 90.118 | 97.711 | 32.988 | 86.379 | 116.607 | 89.557 | 157.123 | 170.981 | 139.548 | 150.74 | 87.338 | 172.204 | 115.916 | 113.293 | 106.322 | 154.12 | 133.671 | 90.239 | 67.122 | 89.262 | 117.461 | 97.153 | 133.542 | 148.746 | 180.763 | 144.269 | 165.808 | 185.809 | 175.339 | 130.273 | 11.855 | 21.259 |
Short Term Investments
| 493.393 | 576.115 | 616.461 | 671.414 | 0.651 | 825.2 | 690.6 | 725.1 | 761.4 | 813.2 | 808.949 | 817.2 | 877.3 | 767.4 | 426.381 | 532.5 | 441.8 | 390.9 | 314.9 | 335.9 | 314.8 | 216.7 | 287 | 314.5 | 284.6 | 343.18 | 341.262 | 352.681 | 351.519 | 323.117 | 288.727 | 269.269 | 269.341 | 255.424 | 240.654 | 245.583 | 246.985 | 286.897 | 295.399 | 269.817 | 272.555 | 212.982 | 254.769 | 253.378 | 250.067 | 272.063 | 284.697 | 239.139 | 199.99 | 201.226 | 210.78 | 154.779 | 194.583 | 145.109 | 189.899 | 37 | 19.407 | 31.297 | 115.49 | 141.231 | 155.242 | 138.987 | 118.947 | 77.635 | 5.033 | 5.006 | 7.428 | 27.11 | 6.904 | 0 | 0 | 5.808 | 33.125 | 32.066 |
Cash and Short Term Investments
| 759.267 | 808.252 | 826.734 | 830.998 | 0.935 | 977.4 | 1,008.2 | 955.1 | 1,001.9 | 1,209.3 | 1,212.034 | 1,182.8 | 1,070.9 | 1,185.8 | 727.996 | 685.3 | 709.8 | 663.1 | 453.3 | 457.8 | 402.9 | 670.6 | 530.3 | 396 | 425.4 | 372.161 | 392.039 | 412.13 | 425.542 | 343.157 | 353.459 | 333.98 | 318.059 | 361.107 | 342.788 | 332.695 | 325.53 | 380.368 | 402.507 | 359.427 | 358.752 | 548.245 | 344.887 | 351.089 | 283.055 | 358.442 | 401.304 | 328.696 | 357.113 | 372.207 | 350.328 | 305.519 | 281.921 | 317.313 | 305.815 | 150.293 | 125.729 | 185.417 | 249.161 | 231.47 | 222.364 | 228.249 | 236.408 | 174.788 | 138.575 | 153.752 | 188.191 | 171.379 | 172.712 | 185.809 | 175.339 | 136.081 | 44.98 | 53.325 |
Net Receivables
| 62.324 | 76.475 | 72.494 | 70.743 | 43.957 | 47.147 | 57.798 | 106.578 | 79.15 | 85.315 | 91.07 | 62.659 | 147.407 | 175.388 | 188.116 | 192.215 | 166.924 | 208.573 | 190.108 | 25.516 | 31.45 | 36.1 | 34.209 | 36.014 | 33.672 | 24.184 | 64.344 | 71.057 | 22.78 | 23.917 | 17.327 | 40.667 | 28.173 | 20.041 | 14.346 | 15.146 | 15.712 | 14.004 | 13.468 | 14.216 | 16.508 | 20.456 | 18.651 | 16.857 | 16.589 | 16.916 | 14.616 | 18.635 | 16.562 | 14.305 | 13.802 | 12.866 | 9.044 | 9.43 | 9.342 | 7.852 | 7.776 | 8.107 | 7.416 | 7.476 | 6.162 | 6.709 | 6.92 | 5.575 | 9.224 | 13.821 | 14.709 | 15.312 | 9.986 | 8.587 | 8 | 7.327 | 5.914 | 6.742 |
Inventory
| 35.645 | 35.347 | 35.806 | 36.335 | -208.066 | -231.092 | 35.086 | 35.546 | 39.07 | 35.566 | 36.098 | 27.5 | 28.424 | 30.194 | 26.276 | 24.006 | 26.305 | 25.856 | 28.7 | 28.375 | 27.21 | 25.131 | 19.527 | 19.516 | 23.79 | 20.419 | 18.335 | 17.647 | 20.444 | 17.855 | 16.345 | 16.797 | 16.627 | 16.584 | 15.581 | 15.583 | 16.846 | 15.139 | 15.959 | 16.98 | 16.402 | 18.805 | 17.642 | 19.428 | 21.074 | 17.831 | 15.504 | 18.432 | 19.422 | 14.24 | 15.433 | 14.539 | 14.482 | 17.052 | 15.913 | 13.383 | 13.77 | 14.364 | 11.613 | 10.673 | 10.085 | 10.585 | 9.201 | 7.005 | 11.219 | 15.038 | 9.267 | 6.544 | 10.063 | 6.03 | 3.013 | 3.747 | 2.641 | 1.387 |
Other Current Assets
| 73.38 | 76.719 | 88.931 | 79.379 | 125.728 | 149.379 | 199.05 | 177.093 | 77.443 | 72.23 | 71.29 | 65.396 | 73.956 | 65.479 | 57.3 | 42.171 | 48.168 | 39.984 | 58.682 | 50.514 | 63.831 | 48.418 | 49.973 | 43.734 | 51.086 | 48.529 | 42.087 | 40.441 | 49.208 | 41.985 | 39.016 | 30.61 | 30.57 | 30.169 | 27.8 | 31.819 | 45.389 | 43.384 | 44.849 | 43.004 | 48.651 | 46.955 | 45.743 | 42.547 | 38.055 | 37.999 | 43.253 | 49.504 | 42.824 | 46.277 | 51.199 | 43.437 | 47.694 | 48.15 | 53.352 | 47.875 | 61.016 | 51.241 | 38.416 | 40.254 | 31.563 | 30.314 | 23.247 | 27.049 | 31.163 | 27.528 | 26.094 | 31.653 | 26.308 | 27.206 | 27.231 | 21.501 | 21.781 | 15.623 |
Total Current Assets
| 930.616 | 980.455 | 1,007.106 | 1,001.13 | 0.935 | 1,208.498 | 1,300.1 | 1,274.269 | 1,197.553 | 1,402.445 | 1,410.492 | 1,338.411 | 1,320.758 | 1,456.919 | 999.688 | 943.633 | 951.203 | 937.487 | 730.797 | 562.221 | 525.427 | 780.247 | 633.946 | 495.248 | 533.916 | 465.293 | 516.805 | 541.275 | 517.974 | 426.914 | 426.147 | 422.054 | 393.429 | 427.901 | 400.515 | 395.243 | 403.477 | 452.895 | 476.783 | 433.627 | 440.313 | 634.461 | 426.923 | 429.921 | 358.773 | 431.188 | 474.677 | 415.267 | 435.921 | 447.029 | 430.762 | 376.361 | 353.141 | 391.945 | 384.422 | 219.403 | 208.291 | 259.129 | 306.606 | 289.873 | 270.174 | 275.857 | 275.776 | 214.417 | 190.181 | 210.139 | 238.261 | 224.888 | 219.069 | 227.632 | 213.583 | 168.656 | 75.316 | 77.077 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3,535.352 | 3,585.367 | 3,620.389 | 3,547.818 | 3,433.785 | 3,287.01 | 3,053.94 | 2,922.372 | 2,854.987 | 2,676.412 | 2,552.796 | 2,389.594 | 2,272.285 | 2,245.155 | 2,189.209 | 2,166.222 | 2,119.402 | 2,176.267 | 2,280.981 | 2,258.889 | 2,125.248 | 2,042.007 | 1,963.268 | 1,847.268 | 1,816.805 | 1,746.707 | 1,635.821 | 1,512.415 | 1,331.798 | 1,212.771 | 1,121.23 | 1,095.314 | 1,066.108 | 937.125 | 930.55 | 885.942 | 832.822 | 818.961 | 775.474 | 738.783 | 717.058 | 667.36 | 442.818 | 451.584 | 455.955 | 390.31 | 346.03 | 351.204 | 353.515 | 342.169 | 327.528 | 307.842 | 302.229 | 294.329 | 297.557 | 267.298 | 259.22 | 249.317 | 238.988 | 204.533 | 209.435 | 212.026 | 210.837 | 205.751 | 210.085 | 207.441 | 177.407 | 171.17 | 159.215 | 137.444 | 137.643 | 131.214 | 110.009 | 87.069 |
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 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -387.974 | -384.036 | -0 | -3,800.354 | -202.911 | -186.112 | -62.028 | -332.506 | -345.118 | 0 | 127.763 | 0 | 0 | 0 | 0 | 0 | 0 | -158.702 | 0 | -112.237 | -109.821 | -96.267 | 0 | -96.153 | -107.297 | -98.326 | 0 | -112.499 | -98.818 | -60.257 | 0 | -47.74 | -48.395 | -47.919 | 0 | -6.271 | -6.271 | -6.271 | 0 | 8.379 | 7.208 | 7.631 | 0 | 3.198 | 4.177 | 4.341 | 0 | 0 | -0.013 | -0.013 | 0 | 7.389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.215 | 0 | -0.607 | -2.327 | -2.29 | -0.456 | -0.3 | -0.187 | 0 | 0 | 0 | 0 |
Long Term Investments
| 45.29 | 59.154 | 43.799 | 73.004 | 0.072 | 69.3 | 68.8 | 63.3 | -0.038 | 0.043 | 0 | 2.231 | 0 | 0 | 0 | 0 | 0 | 0 | 11.019 | 15.542 | 39.057 | 24.704 | 24.605 | 51.526 | 53.353 | 56.358 | 85.659 | 78.57 | 76.913 | 159.769 | 172.845 | 124.834 | 65.247 | 72.882 | 68.434 | 64.752 | 62.892 | 37.354 | 37.471 | 59.201 | 100.846 | 3.956 | 23.062 | 37.692 | 24.894 | 35.754 | 33.204 | 26.037 | 19.626 | 20.151 | 21.722 | 15.987 | 25.538 | 5.123 | 1.896 | 1.983 | 2.57 | 1.816 | 1.262 | 1.353 | 3.179 | 1.782 | 1.228 | 0.711 | 0.607 | 2.327 | 0.467 | 1.976 | 2.843 | 2.014 | 0 | 3.286 | 0 | 4.712 |
Tax Assets
| 0 | 387.974 | 384.036 | 64.137 | 366.641 | 371.044 | 348.334 | 62.028 | 332.506 | 345.118 | 344.454 | 19.087 | 310.952 | 310.7 | 303.39 | 0 | 292.661 | 292.728 | 292.126 | 0 | 211.801 | 199.689 | 180.136 | 0 | 140.555 | 144.254 | 131.647 | 0 | 140.05 | 127.631 | 77.807 | 0 | 47.74 | 48.395 | 47.919 | 0 | 6.271 | 6.271 | 6.271 | 0 | 3.003 | 4.039 | 3.503 | 0 | 0.744 | 0.818 | 0.851 | 0 | 0 | 0.013 | 0.013 | 0 | 0.255 | 0.098 | 0.098 | 0 | 0.289 | 0.254 | 0.299 | 0.269 | 0.106 | 0.087 | 0.12 | 0 | 1.733 | 2.583 | 2.29 | 0.456 | 0.3 | 0.187 | 0.521 | 0 | 0 | 0 |
Other Non-Current Assets
| 276.994 | 278.636 | 263.837 | 247.458 | -0.072 | 96.605 | 95.359 | 251.356 | 358.462 | 358.973 | -76.475 | 113.987 | -137.242 | -138.068 | -147.087 | 149.07 | -140.173 | -133.513 | 35.686 | 174.151 | 45.184 | 45.374 | 44.789 | 104.626 | 32.019 | 20.19 | 17.359 | 47.897 | 11.736 | 11.73 | 11.972 | 29.374 | 10.03 | 9.057 | 5.296 | 5.725 | 4.716 | 8.271 | 9.249 | 7.774 | 0.305 | 0.305 | 0.305 | 10.994 | 0.305 | 0.305 | 0.15 | 5.686 | 12.019 | 11.372 | 13.23 | 6.553 | 1.5 | 10.483 | 13.245 | 12.582 | 15.599 | 18.598 | 3.479 | 3.611 | 4.168 | 4.368 | 0.27 | 3.097 | 0.993 | 2.024 | 8.088 | 7.391 | 8.374 | 6.179 | 2.683 | 2.57 | 4.427 | 1.225 |
Total Non-Current Assets
| 3,857.636 | 3,923.157 | 3,928.025 | 3,932.417 | 0.072 | 3,621.048 | 3,380.321 | 3,237.028 | 3,213.411 | 3,035.428 | 2,820.775 | 2,652.662 | 2,445.995 | 2,417.787 | 2,345.512 | 2,315.292 | 2,271.89 | 2,335.482 | 2,461.11 | 2,448.582 | 2,309.053 | 2,201.953 | 2,116.531 | 2,003.42 | 1,946.579 | 1,860.212 | 1,772.16 | 1,638.882 | 1,447.998 | 1,413.083 | 1,323.597 | 1,249.522 | 1,141.385 | 1,019.064 | 1,004.28 | 956.419 | 900.43 | 864.586 | 822.194 | 805.758 | 829.591 | 682.868 | 477.319 | 500.27 | 485.096 | 431.364 | 384.576 | 382.927 | 385.16 | 373.692 | 362.48 | 330.382 | 336.911 | 310.033 | 312.796 | 281.863 | 277.678 | 269.985 | 244.028 | 209.766 | 216.888 | 218.263 | 218.67 | 209.559 | 212.811 | 212.048 | 185.962 | 180.537 | 170.432 | 145.637 | 140.847 | 137.07 | 114.436 | 93.006 |
Total Assets
| 4,788.252 | 4,903.612 | 4,935.131 | 4,933.547 | 4,912.336 | 4,829.546 | 4,680.421 | 4,511.297 | 4,410.964 | 1,209.3 | 4,231.267 | 3,991.073 | 3,766.753 | 3,874.706 | 3,345.2 | 685.3 | 3,223.093 | 663.1 | 3,191.907 | 3,010.803 | 2,834.48 | 2,982.2 | 2,750.477 | 2,498.668 | 2,480.495 | 2,325.505 | 2,288.965 | 2,180.157 | 1,965.972 | 1,839.997 | 1,749.744 | 1,671.576 | 1,534.814 | 1,446.965 | 1,404.795 | 1,351.662 | 1,303.907 | 1,317.481 | 1,298.977 | 1,239.385 | 1,269.904 | 1,317.329 | 904.242 | 930.191 | 843.869 | 862.552 | 859.253 | 798.194 | 821.081 | 820.721 | 793.242 | 706.743 | 690.052 | 701.978 | 697.218 | 501.266 | 485.969 | 529.114 | 550.634 | 499.639 | 487.062 | 494.12 | 494.446 | 423.976 | 402.992 | 422.187 | 424.223 | 405.425 | 389.501 | 373.269 | 354.43 | 305.726 | 189.752 | 170.083 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 55.296 | 71.937 | 69.486 | 54.484 | 55.476 | 63.995 | 65.936 | 58.335 | 51.394 | 63.558 | 59.14 | 43.566 | 35.386 | 57.143 | 37.767 | 34.197 | 64.674 | 51.286 | 62.46 | 27.667 | 21.493 | 32.097 | 28.69 | 27.452 | 17.299 | 27.473 | 29.801 | 20.108 | 19.247 | 18.002 | 25.295 | 16.01 | 11.021 | 10.306 | 11.07 | 6.801 | 7.358 | 12.12 | 16.11 | 13.232 | 18.678 | 18.435 | 21.927 | 15.823 | 11.582 | 17.281 | 18.933 | 14.533 | 23.271 | 22.961 | 23.922 | 16.756 | 38.478 | 39.229 | 35.369 | 24.759 | 24.327 | 26.274 | 27.813 | 20.99 | 19.478 | 21.751 | 21.682 | 17.461 | 15.448 | 25.413 | 22.815 | 21.302 | 19.045 | 18.614 | 21.211 | 17.409 | 14.821 | 14.158 |
Short Term Debt
| 464.928 | 530.091 | 481.115 | 481.683 | 307.305 | 312.392 | 330.069 | 133.793 | 192.134 | 197.059 | 179.078 | 132.174 | 174.874 | 178.262 | 186.976 | 221.78 | 261.308 | 227.732 | 223.6 | 175.936 | 138.685 | 160.523 | 154.027 | 152.287 | 654.697 | 144.392 | 154.85 | 214.761 | 165.837 | 116.387 | 88.198 | 86.226 | 137.452 | 80.085 | 79.767 | 74.069 | 69.593 | 65.234 | 60.758 | 52.605 | 51.895 | 51.517 | 20.434 | 20.237 | 13.584 | 12.02 | 11.873 | 11.623 | 11.583 | 11.445 | 8.09 | 7.885 | 7.893 | 6.195 | 6.122 | 16.532 | 16.309 | 20.283 | 21.418 | 23.338 | 26.019 | 26.499 | 25.987 | 25.338 | 22.047 | 21.675 | 19.087 | 18.196 | 16.211 | 14.567 | 14.272 | 14.888 | 13.993 | 10.627 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.177 | 0 | 0 | 0 | 13.728 | 0 | 0 | 0 | 26.925 | 0 | 0 | 0 | 18.999 | 0 | 0 | 0 | 8.298 | 0 | 0 | 0 | 0.394 | 0 | 0 | 0 | 1.415 | 0 | 0 | 0 | 0.705 | 0 | 0 | 0 | 0.948 | 0 | 0 | 0 | 5.851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 438.509 | 430.793 | 472.743 | 391.935 | 434.858 | 448.849 | 515.947 | 379.459 | 429.924 | 451.087 | 452.622 | 307.453 | 351.522 | 436.728 | 403.049 | 307.508 | 334.061 | 354.735 | 303.835 | 249.95 | 267.676 | 267.05 | 276.241 | 212.23 | 231.731 | 236.932 | 256.773 | 210.184 | 224.554 | 237.835 | 244.92 | 194.001 | 220.527 | 240.867 | 241.218 | 198.136 | 209.725 | 222.584 | 233.761 | 185.315 | 195.128 | 192.594 | 209.114 | 167.388 | 160.499 | 172.874 | 185.901 | 147.914 | 36.045 | 157.719 | 165.237 | 118.768 | 116.967 | 141.882 | 18.123 | 0.246 | 11.647 | 15.227 | 17.769 | 23.699 | 17.984 | 22.899 | 20.92 | 19.232 | 13.005 | 13.131 | 14.829 | 13.63 | 8.127 | 10.284 | 14.574 | 0.237 | 0 | 4.882 |
Other Current Liabilities
| 253.803 | 266.969 | 297.329 | 263.332 | 231.393 | 691.119 | 185.11 | 436.354 | 666.561 | 657.619 | 649.998 | 299.214 | 130.992 | 149.034 | 517.597 | 216.114 | 103.037 | 580.019 | 154.009 | 246.696 | 121.399 | 414.533 | 136.075 | 151.231 | 110.705 | 361.258 | 119.448 | 188.521 | 84.21 | 110.842 | 85.927 | 214.93 | 106.876 | 109.934 | 91.08 | 267.272 | 71.463 | 84.389 | 83.39 | 291.206 | 60.26 | 52.858 | 51.488 | 86.255 | 42.26 | 45.342 | 43.255 | 30.625 | 175.486 | 41.913 | 46.536 | 34.096 | 18.011 | 18.891 | 170.715 | 125.322 | 113.42 | 134.052 | 139.49 | 114.253 | 102.231 | 112.893 | 124.452 | 88.229 | 92.514 | 97.246 | 111.221 | 88.481 | 84.565 | 82.62 | 92.941 | 55.525 | 52.296 | 42.031 |
Total Current Liabilities
| 1,234.559 | 1,322.015 | 1,320.673 | 1,212.307 | 1,049.695 | 1,067.506 | 1,117.262 | 869.831 | 910.089 | 918.236 | 888.216 | 663.045 | 692.774 | 838.107 | 742.34 | 689.345 | 776.894 | 859.037 | 743.904 | 612.584 | 549.253 | 607.153 | 595.033 | 513.996 | 1,014.432 | 533.123 | 560.872 | 550.18 | 493.848 | 483.066 | 444.34 | 392.898 | 475.876 | 441.192 | 423.135 | 388.468 | 358.139 | 384.327 | 394.019 | 363.168 | 325.961 | 315.404 | 302.963 | 290.651 | 227.925 | 247.517 | 259.962 | 210.546 | 210.34 | 234.038 | 243.785 | 177.505 | 181.349 | 206.197 | 212.206 | 166.613 | 154.056 | 180.609 | 188.721 | 158.581 | 147.728 | 161.143 | 172.121 | 131.028 | 130.009 | 144.334 | 153.123 | 127.979 | 120.121 | 115.801 | 128.424 | 87.822 | 81.11 | 66.816 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,833.812 | 1,805.1 | 1,867.096 | 1,902.127 | 2,107.708 | 1,980.07 | 1,616.385 | 2,039.05 | 1,940.111 | 1,908.731 | 1,744.749 | 1,727.553 | 1,297.901 | 1,330.805 | 1,347.319 | 1,544.066 | 1,316.08 | 1,467.665 | 1,436.894 | 1,377.799 | 1,344.921 | 1,472.015 | 1,339.468 | 1,119.446 | 658.352 | 992.322 | 984.926 | 950.131 | 845.727 | 761.082 | 715.383 | 722.048 | 561.493 | 550.636 | 571.28 | 567.609 | 566.159 | 562.382 | 556.505 | 539.28 | 554.421 | 567.898 | 208.905 | 214.063 | 166.121 | 133.093 | 136.128 | 139.229 | 142.086 | 144.731 | 136.046 | 138.184 | 139.951 | 136.142 | 137.694 | 11.604 | 17.56 | 13.831 | 17.968 | 22.469 | 28.747 | 34.207 | 33.272 | 39.387 | 48.044 | 53.489 | 65.797 | 53.95 | 52.861 | 59.974 | 54.195 | 64.433 | 48.221 | 74.371 |
Deferred Revenue Non-Current
| 38.934 | 33.574 | 31.283 | 32.366 | 32.786 | 27.127 | 23.216 | 23.641 | 0 | 0 | 0 | 22.703 | 16.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -48.395 | -47.919 | -45.58 | -45.531 | -44.591 | -44.865 | 48.16 | -48.289 | -56.003 | -49.505 | 48.16 | -45.663 | -49.638 | -50.957 | 46.695 | 142.086 | -15.939 | 0 | 39.55 | 0 | -31.007 | -31.345 | 25.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.556 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 366.631 | 387.974 | 384.036 | 448.739 | 366.641 | 371.044 | 348.334 | 346.388 | 332.506 | 345.118 | 344.454 | 346.137 | 310.952 | 310.7 | 303.39 | 301.763 | 292.661 | 292.728 | 292.126 | 232.52 | 211.801 | 199.689 | 180.136 | 164.027 | 140.555 | 144.254 | 131.647 | 118.492 | 140.05 | 127.631 | 77.807 | 75.338 | 47.74 | 48.395 | 47.919 | 45.58 | 45.531 | 44.591 | 44.865 | 42.872 | 48.289 | 56.003 | 49.505 | 48.16 | 45.663 | 49.638 | 50.957 | 46.695 | 44.318 | 38.962 | 38.696 | 39.55 | 29.646 | 31.304 | 31.647 | 25.314 | 29.891 | 24.28 | 29.232 | 26.566 | 29.285 | 25.856 | 31.756 | 19.64 | 10.472 | 15.698 | 13.898 | 13.621 | 10.842 | 9.529 | 8.366 | 6.556 | 0 | 0 |
Other Non-Current Liabilities
| 14.416 | 55.488 | 41.17 | 9.448 | 45.147 | 37.365 | 303.827 | 381.718 | 39.285 | 33.417 | 31.552 | 376.923 | 274.062 | 247.96 | 242.497 | 24.388 | 125.76 | -83.021 | -90.92 | -95.651 | -98.103 | -101.166 | -102.614 | 10.878 | 14.16 | 11.138 | 11.716 | 13.407 | 12.521 | 8.732 | 9.112 | 7.67 | 7.417 | 48.395 | 47.919 | 45.58 | 0 | 0 | 0 | -3.091 | 0 | 0 | 0 | -48.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39.55 | 0 | 0 | 0 | -25.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.898 | 0 | 0 | -9.529 | 0 | 0 | 0 | 14.289 |
Total Non-Current Liabilities
| 2,253.793 | 2,248.562 | 2,292.302 | 2,392.68 | 2,519.496 | 2,388.479 | 2,291.762 | 2,420.768 | 2,311.902 | 2,287.266 | 2,120.755 | 2,104.476 | 1,882.915 | 1,889.465 | 1,893.206 | 1,870.217 | 1,734.501 | 1,677.372 | 1,638.1 | 1,514.668 | 1,458.619 | 1,570.538 | 1,416.99 | 1,294.351 | 813.067 | 1,147.714 | 1,128.289 | 1,082.03 | 998.298 | 897.445 | 802.302 | 805.056 | 616.65 | 599.031 | 619.199 | 613.189 | 611.69 | 606.973 | 601.37 | 582.152 | 602.71 | 623.901 | 258.41 | 262.223 | 211.784 | 182.731 | 187.085 | 185.924 | 186.404 | 183.693 | 174.742 | 177.734 | 169.597 | 167.446 | 169.341 | 36.918 | 47.451 | 38.111 | 47.2 | 49.035 | 58.032 | 60.063 | 65.028 | 59.027 | 58.516 | 69.187 | 65.797 | 67.115 | 63.703 | 59.974 | 62.561 | 64.433 | 48.221 | 88.66 |
Total Liabilities
| 3,488.352 | 3,570.577 | 3,612.975 | 3,604.987 | 2.286 | 2,158 | 2,105.9 | 2,097 | 1,992.6 | -23.1 | 3,008.971 | 2,767.521 | 2,575.689 | 2,727.572 | 2,635.546 | -14.1 | 2,511.395 | -73.5 | 2,382.004 | 2,127.252 | 2,007.872 | 2,177.691 | 2,012.023 | 1,808.347 | 1,827.499 | 1,680.837 | 1,689.161 | 1,632.21 | 1,492.146 | 1,380.511 | 1,246.642 | 1,197.954 | 1,092.526 | 1,040.223 | 1,042.334 | 1,001.657 | 969.829 | 991.3 | 995.389 | 945.32 | 928.671 | 939.305 | 561.373 | 552.874 | 439.709 | 430.248 | 447.047 | 396.47 | 396.744 | 417.731 | 418.527 | 355.239 | 350.946 | 373.643 | 381.547 | 203.531 | 201.507 | 218.72 | 235.921 | 207.616 | 205.76 | 221.206 | 237.149 | 190.055 | 188.525 | 213.521 | 218.92 | 195.094 | 183.824 | 175.775 | 190.985 | 152.255 | 129.331 | 155.476 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0.039 | 0 | 0 | 0 | 0.029 | 0 | 0.048 | 243.536 | 0 | 0 | 0.037 | 0.002 | 0.04 | 0 | 0.049 | 0 | 0 | 0.046 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.02 | 0.02 | 0.02 | 0.021 | 0.021 | 0.021 | 0.02 | 0.02 | 0 | 0 |
Retained Earnings
| 1,219.477 | 1,256.266 | 1,253.549 | 1,265.42 | 1,278.436 | 1,314.586 | 1,226.117 | 1,169.968 | 1,117.493 | 1,163.952 | 1,159.594 | 1,167.475 | 1,156.772 | 1,117.518 | 1,022.491 | 1,015.622 | 1,044.46 | 1,073.602 | 1,166.589 | 1,211.076 | 1,161.893 | 1,128.822 | 1,069.69 | 1,025.061 | 994.942 | 991.109 | 952.403 | 902.579 | 831.334 | 820.3 | 783.358 | 753.397 | 723.732 | 689.819 | 640.545 | 573.619 | 549.679 | 510.354 | 456.316 | 395.783 | 434.69 | 420.519 | 387.02 | 352.811 | 377.123 | 360.017 | 334.257 | 302.325 | 326.161 | 309.216 | 284.033 | 262.33 | 251.52 | 242.035 | 230.085 | 212.932 | 200.551 | 187.392 | 184.772 | 162.172 | 151.631 | 137.855 | 114.003 | 85.841 | 67.642 | 62.752 | 60.106 | 50.434 | 45.738 | 38.723 | 28.835 | 19.088 | 19.059 | 13.744 |
Accumulated Other Comprehensive Income/Loss
| 4.696 | 2.529 | 2.783 | 3.991 | 3.195 | 2.639 | 3.242 | 1.257 | 1.154 | 2.744 | 5.411 | 2.056 | 0.649 | -0.125 | 0.001 | -0.027 | 0.183 | 0.425 | -0.624 | 0.098 | 0.029 | -0.004 | -0.19 | -0.661 | -1.227 | -2.473 | -3.959 | -2.84 | -1.645 | -1.391 | -0.592 | -0.23 | 0.057 | 0.375 | 0.423 | 0.834 | 1.527 | 1.669 | 2.031 | 1.211 | 0.672 | 0.193 | -0.004 | -0.012 | 0.03 | -0.01 | -0.017 | -0.069 | 0.043 | -0.048 | -0.112 | -0.026 | -0.061 | 0.023 | -0.017 | -0.009 | -0.004 | -0.011 | 0.014 | 0.092 | 0.34 | 0.543 | 0.483 | 0.566 | -0.062 | -0.032 | -0.007 | 0.013 | -0.087 | 0.013 | 0.013 | 0.004 | -15.907 | 0.104 |
Other Total Stockholders Equity
| 75.701 | 74.214 | 65.798 | 59.123 | 61.488 | 56.31 | 42.013 | 49.448 | 70.301 | 65.65 | 57.266 | 53.996 | 33.618 | 29.716 | -312.861 | -316.255 | -332.968 | -337.49 | -356.085 | -327.646 | -335.337 | -324.332 | -331.069 | -334.102 | -340.742 | -343.991 | -348.663 | -351.815 | -355.886 | -359.446 | -279.687 | -279.567 | -281.523 | -283.474 | -278.529 | -224.47 | -217.15 | -185.864 | -155.926 | -104.139 | -95.385 | -44.005 | -45.596 | 22.922 | 25.2 | 69.564 | 76.66 | 98.183 | 96.914 | 93.8 | 90.772 | 89.178 | 87.625 | 86.255 | 85.582 | 84.791 | 83.894 | 122.992 | 129.906 | 129.738 | 129.31 | 134.495 | 142.79 | 147.493 | 146.867 | 145.926 | 145.184 | 159.863 | 160.005 | 158.737 | 134.577 | 134.359 | 41.362 | 0.759 |
Total Shareholders Equity
| 1,299.9 | 1,333.035 | 1,322.156 | 1,328.56 | 1.343 | 1,373.6 | 1,271.4 | 1,220.7 | 1,189 | 1,232.4 | 1,222.296 | 1,223.6 | 1,434.6 | 1,147.1 | 709.654 | 699.4 | 711.7 | 736.6 | 809.9 | 883.6 | 826.6 | 804.5 | 738.5 | 690.3 | 653 | 644.668 | 599.804 | 547.947 | 473.826 | 459.486 | 503.102 | 473.622 | 442.288 | 406.742 | 362.461 | 350.005 | 334.078 | 326.181 | 302.443 | 292.877 | 339.999 | 376.729 | 341.442 | 375.743 | 402.375 | 429.593 | 410.922 | 400.461 | 423.14 | 402.99 | 374.715 | 351.504 | 339.106 | 328.335 | 315.671 | 297.735 | 284.462 | 310.394 | 314.713 | 292.023 | 281.302 | 272.914 | 257.297 | 233.921 | 214.467 | 208.666 | 205.303 | 210.331 | 205.677 | 197.494 | 163.445 | 153.471 | 60.421 | 14.607 |
Total Equity
| 1,299.9 | 1,333.035 | 1,322.156 | 1,328.56 | 1.343 | 1,373.6 | 1,271.4 | 1,220.7 | 1,189 | 1,232.4 | 1,222.296 | 1,223.6 | 1,434.6 | 1,147.1 | 709.654 | 699.4 | 711.7 | 736.6 | 809.9 | 883.6 | 826.6 | 804.5 | 738.5 | 690.3 | 653 | 644.668 | 599.804 | 547.947 | 473.826 | 459.486 | 503.102 | 473.622 | 442.288 | 406.742 | 362.461 | 350.005 | 334.078 | 326.181 | 303.588 | 294.065 | 341.233 | 378.024 | 342.869 | 377.317 | 404.16 | 432.304 | 412.206 | 401.724 | 424.337 | 402.99 | 374.715 | 351.504 | 339.106 | 328.335 | 315.671 | 297.735 | 284.462 | 310.394 | 314.713 | 292.023 | 281.302 | 272.914 | 257.297 | 233.921 | 214.467 | 208.666 | 205.303 | 210.331 | 205.677 | 197.494 | 163.445 | 153.471 | 60.421 | 14.607 |
Total Liabilities & Shareholders Equity
| 4,788.252 | 4,903.612 | 4,935.131 | 4,933.547 | 4,912.336 | 4,829.546 | 4,680.421 | 4,511.297 | 4,410.964 | 1,209.3 | 4,231.267 | 3,991.073 | 3,766.753 | 3,874.672 | 3,345.2 | 685.3 | 3,223.093 | 663.1 | 3,191.904 | 3,010.803 | 2,834.472 | 2,982.191 | 2,750.477 | 2,498.647 | 2,480.495 | 2,325.505 | 2,288.965 | 2,180.157 | 1,965.972 | 1,839.997 | 1,749.744 | 1,671.576 | 1,534.814 | 1,446.965 | 1,404.795 | 1,351.662 | 1,303.907 | 1,317.481 | 1,298.977 | 1,239.385 | 1,269.904 | 1,317.329 | 904.242 | 930.191 | 843.869 | 862.552 | 859.253 | 798.194 | 821.081 | 820.721 | 793.242 | 706.743 | 690.052 | 701.978 | 697.218 | 501.266 | 485.969 | 529.114 | 550.634 | 499.639 | 487.062 | 494.12 | 494.446 | 423.976 | 402.992 | 422.187 | 424.223 | 405.425 | 389.501 | 373.269 | 354.43 | 305.726 | 189.752 | 170.083 |