Choice Hotels International, Inc.
NYSE:CHH
140.25 (USD) • At close November 4, 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 | 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 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 58.565 | 60.409 | 42.111 | 26.754 | 36.432 | 36.167 | 31.679 | 41.566 | 52.541 | 607.185 | 527.209 | 511.605 | 415.116 | 307.975 | 222.961 | 234.779 | 191.967 | 314.139 | 321.954 | 33.766 | 31.569 | 34.407 | 31.81 | 26.642 | 30.916 | 37.148 | 36.834 | 235.336 | 238.848 | 197.957 | 187.472 | 202.463 | 205.953 | 207.888 | 194.072 | 193.441 | 199.261 | 230.65 | 200.544 | 214.879 | 244.392 | 211.542 | 174.878 | 167.795 | 161.138 | 143.79 | 140.225 | 134.177 | 115.064 | 485.39 | 91.312 | 107.057 | 124.734 | 90.961 | 76.405 | 91.259 | 79.548 | 70.926 | 65.593 | 67.87 | 63.645 | 61.81 | 57.395 | 52.68 | 62.527 | 56.545 | 51.318 | 46.377 | 47.354 | 47.33 | 35.38 | 35.841 | 27.078 | 21.658 | 19.936 | 16.921 | 37.251 | 32.969 | 28.623 | 27.554 | 30.548 | 25.154 | 19.656 | 20.031 | 15.697 | 18.115 | 14.825 | 12.227 | 15.211 | 15.199 | 15.475 | 16.871 | 8.746 | 6.998 | 7.08 | 19.701 | 14.181 | 17.573 | 9.226 | 11.9 | 8.7 | 6 | 4.5 | 1.7 | 2.5 | 6.4 | 6.5 | 4.8 | 4.3 | 10.8 | 3.3 | 6.1 |
Short Term Investments
| 0 | 90.446 | 0 | 0 | -55.081 | -44.946 | -33.216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67.037 | 0.174 | 0.174 | 0.177 | 0.214 | 0.211 | 0.176 | 0.174 | 0.4 | 0.386 | 0.377 | 0.378 | 3.486 | 3.668 | 5.184 | 5.241 | 12.094 | 0 | 2.015 | 2.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.233 | 0 | 3.384 | 3.343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 58.565 | 150.855 | 42.111 | 26.754 | 36.432 | 36.167 | 31.679 | 41.566 | 52.541 | 607.185 | 527.209 | 511.605 | 415.116 | 307.975 | 222.961 | 234.779 | 191.967 | 314.139 | 321.954 | 33.766 | 31.569 | 34.407 | 31.81 | 26.642 | 30.916 | 37.148 | 36.834 | 235.336 | 238.848 | 197.957 | 187.472 | 202.463 | 205.953 | 207.888 | 194.072 | 193.441 | 199.261 | 230.65 | 200.544 | 214.879 | 244.392 | 211.542 | 174.878 | 168.195 | 161.524 | 144.167 | 140.603 | 137.663 | 118.732 | 490.574 | 91.312 | 119.151 | 124.734 | 90.961 | 76.405 | 91.259 | 79.548 | 70.926 | 65.593 | 67.87 | 63.645 | 61.81 | 57.395 | 52.68 | 62.527 | 56.545 | 51.551 | 46.377 | 50.738 | 50.673 | 35.38 | 35.841 | 27.078 | 21.658 | 19.936 | 16.921 | 37.251 | 32.969 | 28.623 | 27.554 | 30.548 | 25.154 | 19.656 | 20.031 | 15.697 | 18.115 | 14.825 | 12.227 | 15.211 | 15.199 | 15.475 | 16.871 | 8.746 | 6.998 | 7.08 | 19.701 | 14.181 | 17.573 | 9.226 | 11.9 | 8.7 | 6 | 4.5 | 1.7 | 2.5 | 6.4 | 6.5 | 4.8 | 4.3 | 10.8 | 3.3 | 6.1 |
Net Receivables
| 210.925 | 344.636 | 333.08 | 230.945 | 223.781 | 220.1 | 214.103 | 216.614 | 297.628 | 203.89 | 175.051 | 153.147 | 269.333 | 272.271 | 197.831 | 149.921 | 205.453 | 149.062 | 182.995 | 141.566 | 205.465 | 219.14 | 190.926 | 138.018 | 218.536 | 215.321 | 160.946 | 125.452 | 151.672 | 146.653 | 125.974 | 107.336 | 129.422 | 126.689 | 118.106 | 89.352 | 114.623 | 118.989 | 102.013 | 91.681 | 109.748 | 119.763 | 59.241 | 53.521 | 62.605 | 70.951 | 54.202 | 52.27 | 66.196 | 62.643 | 63.69 | 56.116 | 62.009 | 58.044 | 48.279 | 47.638 | 53.682 | 50.342 | 41.642 | 41.898 | 51.396 | 44.43 | 38.475 | 46.322 | 48.919 | 45.776 | 43.243 | 45.997 | 54.11 | 45.995 | 37.406 | 41.694 | 45.28 | 40.724 | 34.313 | 37.155 | 42.926 | 37.324 | 36.616 | 34.611 | 42.5 | 35.159 | 33.399 | 33.623 | 38.508 | 35.209 | 32.961 | 32.451 | 34.695 | 33.723 | 26.676 | 26.112 | 36.348 | 32.862 | 30.539 | 32.385 | 35.495 | 28.969 | 25.465 | 30 | 32.8 | 30.6 | 27.7 | 33.5 | 56.2 | 46.8 | 45.4 | 30.2 | 30.4 | 32 | 27.5 | 32.4 |
Inventory
| 0 | 0 | 0 | 34.669 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.324 | 20.734 | 22.259 | 0 | 27.306 | 26.028 | 26.969 | 0 | 0 | 0 | 23.59 | 0 | 0 | 0 | 22.77 | 0 | 0 | 0 | 0 | 0 | 0 | -3.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.343 | 0.429 | 0.429 | 0.429 | 0.429 | 7.98 | 7.98 | 7.98 | 7.98 | 8.223 | 8.223 | 8.223 | 8.223 | 6.673 | 1.982 | 2.169 | 12.339 | 3.062 | 3.061 | 3.06 | 9.234 | 2.622 | 2.62 | 2.607 | 2.616 | 2.252 | 2.252 | 2.252 | 2.252 | 2.256 | 2.256 | 2.256 | 1.957 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | 0.7 | 0.6 |
Other Current Assets
| 69.112 | -495.491 | -375.191 | 4.162 | 92.599 | 91.867 | 95.306 | 89.742 | 108.98 | 172.534 | 85.758 | 96.909 | 26.52 | 27.294 | 24.352 | 48.214 | 18.15 | 61.278 | 26.33 | 61.257 | 2.906 | 2.583 | 5.676 | 79.124 | 3.857 | 4.655 | 7.096 | 42.145 | 64.803 | 35.617 | 5.826 | 35.074 | 36.554 | 43.466 | 3.168 | 28.16 | 45.649 | 47.938 | 54.715 | 44.854 | 51.286 | 3.073 | 43.595 | 36.93 | 34.138 | 40.586 | 44.968 | 43.537 | 29.749 | 30.656 | 23.476 | 1.186 | 22.585 | 22.03 | 22.755 | 24.256 | 23.98 | 20.982 | 17.081 | 10.114 | 12.549 | 12.526 | 12.608 | 12.991 | 27.369 | 24.808 | 14.69 | 1.238 | 12.046 | 11.745 | 6.93 | 0.313 | 6 | 6.728 | 5.5 | 6.308 | 4.265 | 3.763 | 5.509 | 4.212 | 3.377 | 3.308 | 3.71 | 2.966 | 3.138 | 3.137 | 2.551 | 3.349 | 0.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 1.989 | 1.707 | 0 | 3.6 | 3.9 | 0.1 | 0.5 | 10.3 | 12.4 | 6.8 | 35 | 6.7 | 9.2 | 5.2 | 6.7 |
Total Current Assets
| 338.602 | 448.157 | 338.501 | 296.53 | 352.812 | 348.134 | 341.088 | 347.922 | 459.149 | 983.609 | 788.018 | 761.661 | 710.969 | 607.54 | 445.144 | 432.914 | 415.57 | 524.479 | 531.279 | 236.589 | 260.264 | 276.864 | 250.671 | 243.784 | 280.615 | 283.152 | 231.845 | 402.933 | 455.323 | 380.227 | 342.862 | 344.873 | 371.929 | 378.043 | 338.116 | 310.953 | 359.533 | 397.577 | 357.272 | 351.414 | 405.426 | 331.305 | 277.714 | 258.646 | 258.267 | 255.704 | 239.773 | 233.47 | 214.677 | 583.873 | 178.478 | 194.796 | 209.757 | 171.464 | 147.868 | 163.582 | 165.19 | 150.23 | 132.296 | 127.862 | 135.813 | 126.989 | 116.701 | 120.216 | 145.488 | 129.111 | 111.653 | 105.951 | 119.956 | 111.474 | 82.776 | 87.082 | 80.98 | 71.73 | 62.356 | 63 | 86.694 | 76.308 | 73 | 68.629 | 78.681 | 65.877 | 59.021 | 58.577 | 57.343 | 56.461 | 50.337 | 48.027 | 50.233 | 48.922 | 42.151 | 42.983 | 45.094 | 39.86 | 37.619 | 52.086 | 49.689 | 48.531 | 36.398 | 41.9 | 45.1 | 40.5 | 32.3 | 35.7 | 69 | 65.6 | 58.7 | 70 | 41.4 | 53.4 | 36.7 | 45.8 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 662.008 | 624.553 | 602.772 | 598.882 | 560.245 | 513.215 | 500.68 | 496.291 | 487.964 | 348.83 | 426.819 | 411.55 | 362.423 | 355.284 | 351.82 | 352.589 | 358.774 | 372.159 | 374.734 | 375.59 | 373.594 | 174.658 | 162.858 | 127.535 | 117.61 | 112.567 | 98.403 | 102.658 | 102.895 | 112.161 | 111.728 | 113.084 | 115.723 | 115.765 | 120.646 | 98.364 | 98.264 | 85.086 | 82.768 | 81.32 | 62.392 | 68.472 | 66.751 | 76.189 | 75.637 | 69.648 | 71.289 | 51.651 | 133.382 | 131.992 | 133.717 | 51.992 | 137.438 | 139.066 | 140.3 | 55.662 | 140.657 | 136.763 | 134.954 | 43.627 | 134.293 | 136.035 | 44.437 | 45.291 | 43.654 | 44.157 | 43.834 | 43.887 | 44.036 | 43.674 | 43.356 | 42.802 | 43.072 | 44.581 | 44.715 | 46.281 | 47.662 | 48.169 | 45.981 | 47.492 | 47.856 | 49.7 | 52.147 | 54.253 | 57.091 | 59.407 | 62.724 | 64.65 | 66.343 | 68.086 | 68.718 | 70.458 | 72.511 | 74.037 | 74.61 | 72.946 | 72.922 | 60.701 | 58.166 | 58.3 | 42.4 | 38.6 | 35.6 | 32.8 | 29.5 | 39.1 | 37.3 | 46.2 | 45.6 | 370.2 | 339.8 | 325.3 |
Goodwill
| 220.187 | 220.187 | 220.187 | 220.187 | 220.187 | 220.187 | 220.187 | 218.653 | 227.703 | 159.196 | 159.196 | 159.196 | 159.196 | 159.196 | 159.196 | 159.196 | 159.196 | 159.196 | 159.196 | 159.196 | 159.197 | 159.197 | 165.623 | 168.996 | 173.641 | 173.741 | 174.538 | 80.757 | 80.519 | 80.036 | 79.073 | 78.905 | 79.799 | 79.629 | 79.982 | 79.327 | 79.495 | 65.813 | 65.813 | 65.813 | 65.813 | 65.813 | 65.813 | 65.813 | 65.813 | 65.813 | 65.813 | 65.813 | 66.006 | 65.996 | 66.013 | 66.005 | 66.021 | 66.041 | 66.042 | 66.041 | 66.04 | 66.033 | 66.04 | 65.813 | 65.813 | 65.813 | 65.813 | 65.813 | 65.813 | 65.813 | 65.813 | 65.813 | 65.813 | 65.813 | 65.813 | 65.813 | 65.813 | 65.813 | 65.813 | 65.828 | 66.183 | 60.62 | 0 | 60.62 | 0 | 0 | 0 | 60.62 | 0 | 0 | 60.62 | 60.62 | 0 | 0 | 0 | 0 | 61.179 | 0 | 62.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 863.811 | 833.016 | 821.029 | 811.075 | 781.101 | 764.377 | 750.179 | 742.19 | 723.617 | 319.922 | 311.079 | 312.389 | 306.008 | 307.559 | 306.868 | 303.725 | 290.913 | 291.198 | 292.03 | 290.421 | 279.484 | 272.208 | 264.69 | 271.188 | 263.923 | 248.469 | 246.925 | 14.672 | 14.749 | 15.101 | 15.301 | 15.738 | 11.543 | 11.676 | 12.025 | 11.948 | 12.181 | 7.268 | 8.001 | 8.912 | 7.516 | 8.389 | 9.204 | 9.953 | 10.875 | 11.573 | 12.55 | 13.473 | 14.554 | 15.435 | 16.395 | 17.255 | 17.913 | 19.153 | 19.962 | 20.825 | 21.641 | 22.308 | 23.755 | 24.559 | 25.552 | 26.247 | 26.734 | 27.763 | 29.069 | 30.586 | 31.347 | 31.979 | 33.016 | 33.677 | 34.601 | 35.509 | 35.285 | 36.285 | 37.161 | 104.095 | 105.133 | 93.652 | 91.827 | 92.722 | 93.199 | 93.88 | 95.176 | 96.003 | 60.62 | 97.161 | 36.939 | 96.956 | 97.5 | 95.424 | 96.15 | 96.877 | 36.984 | 99.351 | 38.436 | 101.826 | 103.332 | 104.837 | 106.325 | 107.8 | 109.3 | 110.8 | 112.3 | 111.7 | 67.3 | 115.5 | 116.7 | 118 | 119.3 | 120.4 | 117.6 | 118.7 |
Goodwill and Intangible Assets
| 1,083.998 | 1,053.203 | 1,041.216 | 1,031.262 | 1,001.288 | 984.564 | 970.366 | 960.843 | 951.32 | 479.118 | 470.275 | 471.585 | 465.204 | 466.755 | 466.064 | 462.921 | 450.109 | 450.394 | 451.226 | 449.617 | 438.681 | 431.405 | 430.313 | 440.184 | 437.564 | 422.21 | 421.463 | 178.803 | 178.879 | 178.271 | 94.374 | 178.704 | 178.078 | 178.089 | 92.007 | 179.433 | 178.462 | 155.456 | 153.87 | 152.034 | 131.71 | 132.44 | 131.681 | 141.858 | 142.228 | 147.034 | 149.652 | 130.937 | 80.56 | 81.431 | 82.408 | 83.26 | 83.934 | 85.194 | 86.004 | 86.866 | 87.681 | 88.341 | 89.795 | 90.372 | 91.365 | 92.06 | 92.547 | 93.576 | 94.882 | 96.399 | 97.16 | 97.792 | 98.829 | 99.49 | 100.414 | 101.322 | 101.098 | 102.098 | 102.974 | 104.095 | 105.133 | 93.652 | 91.827 | 92.722 | 93.199 | 93.88 | 95.176 | 96.003 | 60.62 | 97.161 | 97.559 | 96.956 | 97.5 | 95.424 | 96.15 | 96.877 | 98.163 | 99.351 | 100.588 | 101.826 | 103.332 | 104.837 | 106.325 | 107.8 | 109.3 | 110.8 | 112.3 | 111.7 | 67.3 | 115.5 | 116.7 | 118 | 119.3 | 120.4 | 117.6 | 118.7 |
Long Term Investments
| 47.788 | 80.555 | 188.643 | 226.704 | 90.896 | 81.224 | 67.974 | 62.292 | 58.704 | 57.61 | 62.299 | 61.913 | 74.246 | 74.277 | 81.561 | 86.983 | 99.025 | 98.067 | 99.666 | 103.633 | 92.679 | 132.156 | 128.773 | 128.414 | 129.447 | 153.827 | 148.299 | 155.064 | 150.877 | 151.173 | 142.305 | 111.814 | 100.154 | 95.317 | 84.487 | 17.674 | 17.102 | 18.274 | 17.916 | 17.539 | 16.845 | 17.27 | 16.852 | 15.95 | 14.95 | 14.114 | 13.933 | 12.755 | 12.53 | 22.29 | 12.625 | 16.016 | 22.017 | 24.972 | 24.728 | 23.365 | 22.37 | 20.868 | 22.319 | 20.931 | 19.865 | 28.855 | 25.303 | 25.36 | 20 | 24 | 33 | 33 | 34 | 34 | 35 | 32 | 29 | 28 | 27 | 23 | 22 | 21 | -8.516 | 0 | -13.195 | -17.682 | -3.145 | 0 | -59.315 | -64.143 | -62.831 | 0 | 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
| 110.643 | 92.159 | 90.167 | 89.535 | 92.41 | 86.006 | 80.593 | 88.182 | 90.847 | 74.049 | 71.795 | 68.643 | 101.922 | 71.161 | 69.094 | 67.745 | 54.24 | 49.878 | 49.346 | 20.747 | 27.245 | 28.144 | 32.85 | 30.613 | 32.73 | 23.31 | 24.601 | 13.335 | 7.835 | 54.03 | 54.592 | 52.812 | 47.002 | 38.631 | 36.536 | 42.434 | 19.899 | 19.729 | 18.921 | 20.546 | 14.498 | 1.121 | 20.321 | 20.282 | 19.496 | 11.187 | 14.969 | 15.418 | 22.962 | 22.017 | 23.549 | 22.665 | 21.58 | 24.435 | 24.46 | 24.435 | 16.905 | 14.192 | 14.238 | 14.143 | 20.335 | 20.321 | 20.294 | 20.323 | 24.059 | 27.064 | 27.038 | 29.205 | 29.732 | 25.387 | 20.418 | 22.451 | 15.602 | 5.197 | 1.499 | 3.289 | 2.252 | 2.252 | 8.516 | 0 | 13.195 | 17.682 | 3.145 | 0 | 59.315 | 64.143 | 62.831 | 0 | 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
| 301.007 | 220.28 | 213.779 | 151.886 | 134.586 | 137.18 | 145.522 | 146.645 | 140.999 | 133.625 | 152.822 | 156.472 | 151.17 | 153.777 | 170.455 | 184.181 | 192.428 | 191.064 | 197.701 | 200.496 | 181.799 | 171.05 | 168.351 | 167.84 | 163.071 | 127.95 | 127.406 | 74.814 | 65.383 | 72.111 | 158.271 | 51.181 | 33.39 | 37.545 | 115.471 | 68.152 | 39.502 | 26.471 | 30.375 | 24.417 | 33.316 | 77.834 | 41.581 | 26.974 | 45.131 | 65.025 | 56.357 | 66.541 | 18.96 | 16.135 | 12.455 | 78.96 | -6.805 | -3.826 | -10.987 | 57.812 | -29.496 | -20.186 | -32.962 | 43.102 | -48.643 | -46.339 | 34.432 | 23.453 | 21.847 | 28.024 | 25.725 | 18.549 | 11.268 | 18.019 | 23.306 | 17.652 | 16.516 | 28.67 | 35.386 | 25.435 | 24.822 | 41.171 | 65.441 | 53.545 | 50.881 | 57.862 | 59.599 | 58.439 | 138.98 | 114.619 | 111.278 | 104.749 | 114.191 | 123.244 | 117.615 | 110.86 | 128.37 | 149.969 | 153.451 | 257.262 | 268.483 | 281.643 | 276.728 | 256.7 | 264.5 | 255.5 | 234.7 | 218 | 247.1 | 188.1 | 172 | 141.5 | 23 | 29.1 | 42.4 | 36.5 |
Total Non-Current Assets
| 2,205.444 | 2,070.75 | 2,136.577 | 2,098.269 | 1,879.425 | 1,802.189 | 1,765.135 | 1,754.253 | 1,729.834 | 1,093.232 | 1,184.01 | 1,170.163 | 1,154.965 | 1,121.254 | 1,138.994 | 1,154.419 | 1,154.576 | 1,161.562 | 1,172.673 | 1,150.083 | 1,113.998 | 937.413 | 923.145 | 894.586 | 880.422 | 839.864 | 820.172 | 524.674 | 505.869 | 567.746 | 561.27 | 507.595 | 474.347 | 465.347 | 449.147 | 406.057 | 353.229 | 305.016 | 303.85 | 295.856 | 258.761 | 297.137 | 277.186 | 281.253 | 297.442 | 307.008 | 306.2 | 277.302 | 268.394 | 273.865 | 264.754 | 252.893 | 258.164 | 269.841 | 264.505 | 248.14 | 238.117 | 239.978 | 228.344 | 212.175 | 217.215 | 230.932 | 217.013 | 208.003 | 204.442 | 219.644 | 226.757 | 222.433 | 217.865 | 220.57 | 222.494 | 216.227 | 205.288 | 208.546 | 211.574 | 202.1 | 201.869 | 206.244 | 203.249 | 193.759 | 191.936 | 201.442 | 206.922 | 208.695 | 256.691 | 271.187 | 271.561 | 266.355 | 278.034 | 286.754 | 282.483 | 278.195 | 299.044 | 323.357 | 328.649 | 432.034 | 444.737 | 447.181 | 441.219 | 422.8 | 416.2 | 404.9 | 382.6 | 362.5 | 343.9 | 342.7 | 326 | 305.7 | 187.9 | 519.7 | 499.8 | 480.5 |
Total Assets
| 2,544.046 | 2,518.907 | 2,475.078 | 2,394.799 | 2,232.237 | 2,150.323 | 2,106.223 | 2,102.175 | 2,188.983 | 2,076.841 | 1,972.028 | 1,931.824 | 1,865.934 | 1,728.794 | 1,584.138 | 1,587.333 | 1,570.146 | 1,686.041 | 1,703.952 | 1,386.672 | 1,374.262 | 1,214.277 | 1,173.816 | 1,138.37 | 1,161.037 | 1,123.016 | 1,052.017 | 927.607 | 961.192 | 947.973 | 904.132 | 852.468 | 846.276 | 843.39 | 787.263 | 717.01 | 712.762 | 702.593 | 661.122 | 647.27 | 664.187 | 628.442 | 554.9 | 539.899 | 555.709 | 562.712 | 545.973 | 510.772 | 483.071 | 857.738 | 443.232 | 447.689 | 467.921 | 441.305 | 412.373 | 411.722 | 403.307 | 390.208 | 360.64 | 340.037 | 353.028 | 357.921 | 333.714 | 328.219 | 349.93 | 348.755 | 338.41 | 328.384 | 337.821 | 332.044 | 305.27 | 303.309 | 286.268 | 280.276 | 273.93 | 265.1 | 288.563 | 282.552 | 276.249 | 262.388 | 270.617 | 267.319 | 265.943 | 267.272 | 314.034 | 327.648 | 321.898 | 314.382 | 328.267 | 335.676 | 324.634 | 321.178 | 344.138 | 363.217 | 366.268 | 484.12 | 494.426 | 495.712 | 477.617 | 464.7 | 461.3 | 445.4 | 414.9 | 398.2 | 412.9 | 408.3 | 384.7 | 375.7 | 229.3 | 573.1 | 536.5 | 526.3 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 152.781 | 151.086 | 135.297 | 131.284 | 124.113 | 120.977 | 93.135 | 118.863 | 129.856 | 106.427 | 89.826 | 81.169 | 88.056 | 90.407 | 70.98 | 83.329 | 80.191 | 57.814 | 68.987 | 73.449 | 84.512 | 96.752 | 72.086 | 73.511 | 71.684 | 72.266 | 62.73 | 63.54 | 68.261 | 67.736 | 59.09 | 48.071 | 60.363 | 74.925 | 60.619 | 64.431 | 59.922 | 128.744 | 94.045 | 120.654 | 110.891 | 103.29 | 82.037 | 98.288 | 84.233 | 102.291 | 94.563 | 94.266 | 44.245 | 45.548 | 45.128 | 38.389 | 81.614 | 83.752 | 38.73 | 41.168 | 76.24 | 42.735 | 37.287 | 33.859 | 40.067 | 43.445 | 32.446 | 41.648 | 38.987 | 46.73 | 41.884 | 55.288 | 41.271 | 41.545 | 40.776 | 41.816 | 32.186 | 42.817 | 40.198 | 34.413 | 30.825 | 40.827 | 35.538 | 30.718 | 27.329 | 28.824 | 28.435 | 29.74 | 27.654 | 33.432 | 31.345 | 23.142 | 26.877 | 29.196 | 25.235 | 24.724 | 15.974 | 19.066 | 13.413 | 15.964 | 12.413 | 16.219 | 21.194 | 21.4 | 24.7 | 20.7 | 13 | 16.2 | 21.5 | 24.1 | 15 | 26.1 | 24.2 | 42.5 | 37.9 | 42.1 |
Short Term Debt
| 0 | -105.928 | 499.471 | 503.506 | 4.416 | 4.416 | 4.416 | 2.976 | 2.976 | 216.571 | 216.486 | 216.351 | 216.217 | 103.16 | 65.687 | 10.603 | 6.977 | 7.157 | 7.335 | 7.511 | 0.507 | 0.508 | 1.088 | 1.097 | 1.099 | 1.099 | 1.265 | 1.232 | 1.302 | 1.302 | 1.225 | 1.195 | 0.66 | 0.833 | 1.016 | 1.191 | 1.706 | 1.124 | 12.362 | 12.349 | 11.967 | 11.97 | 11.026 | 10.088 | 9.132 | 8.205 | 8.201 | 8.195 | 10.065 | 0.683 | 0.679 | 0.673 | 0.691 | 0.516 | 0.508 | 0.62 | 6.894 | 291.1 | 29.592 | 0 | 34.798 | 34.196 | 0 | 0 | 36.5 | 31.348 | 35.615 | 26.288 | 8.4 | 33.071 | 0.146 | 0.146 | 0.146 | 0.146 | 10.146 | 0.146 | 0.775 | 0.146 | 0.446 | 10.146 | 8.746 | 8.5 | 23.288 | 23.829 | 27.471 | 25.013 | 28.354 | 23.796 | 26.438 | 15.479 | 14.521 | 13.563 | 12.604 | 11.396 | 53.246 | 50.046 | 50.846 | 49.446 | 38.346 | 44.6 | 30.1 | 27.6 | 17.6 | 22.6 | 20.1 | 10 | 15 | 0 | 0 | 28 | 0.6 | 0.6 |
Tax Payables
| 0 | 0 | 8.601 | 6.954 | 8.601 | 8.601 | 15.482 | 15.482 | 15.482 | 15.482 | 20.642 | 0.125 | 20.642 | 20.642 | 23.394 | 7.041 | 23.394 | 23.394 | 26.147 | 26.147 | 23.51 | 23.51 | 26.276 | 26.276 | 26.276 | 29.041 | 29.041 | 2.776 | 0 | 6.136 | 13.923 | 0.796 | 16.303 | 5.632 | 0 | 0.159 | 10.194 | 1.242 | 1.396 | 0.085 | 10.14 | 17.459 | 5.466 | 2.282 | 21.906 | 0 | 1.55 | 0 | 11.686 | 12.854 | 9.22 | 1.108 | 20.129 | 17.142 | 6.928 | 5.778 | 19.775 | 17.648 | 10.821 | 6.31 | 21.91 | 19.18 | 6.728 | 1.206 | 16.679 | 5.278 | 5.628 | 1.659 | 13.97 | 17.936 | 9.27 | 5.356 | 22.275 | 7.314 | 3.207 | 2.499 | 18.952 | 8.577 | 1.647 | 0.989 | 9.471 | 8.736 | 4.035 | 2.577 | 18.481 | 8.804 | 4.553 | 8.879 | 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
| 103.194 | 105.928 | 214.58 | 108.316 | 107.802 | 95.658 | 103.599 | 92.695 | 85.863 | 79.767 | 89.724 | 81.538 | 80.607 | 63.394 | 52.701 | 50.29 | 51.487 | 49.983 | 60.442 | 71.594 | 77.337 | 68.695 | 77.065 | 67.614 | 65.81 | 58.19 | 62.247 | 141.111 | 136.956 | 135.35 | 145.833 | 133.218 | 121.592 | 113.763 | 112.076 | 71.587 | 68.439 | 70.402 | 73.908 | 66.382 | 65.839 | 67.365 | 69.155 | 61.188 | 61.401 | 67.757 | 76.316 | 71.154 | 76.949 | 64.422 | 70.83 | 68.825 | 76.643 | 60.898 | 72.039 | 67.322 | 71.296 | 57.226 | 60.934 | 51.765 | 52.456 | 53.135 | 55.966 | 47.004 | 49.897 | 52.796 | 54.566 | 48.66 | 47.087 | 48.984 | 49.753 | 47.167 | 39.273 | 35.734 | 34.581 | 32.131 | 27.451 | 27.564 | 58.623 | 2.252 | 49.205 | 44.501 | 45.483 | 1.957 | 27.536 | 23.983 | 26.217 | 58.683 | 28.032 | 22.736 | 26.589 | 30.054 | 25.691 | 20.901 | 25.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 222.811 | 301.004 | 70.164 | 199.584 | 182.663 | 185.635 | 168.424 | 221.364 | 207.688 | 179.586 | 167.477 | 191.237 | 205.714 | 59.014 | 54.432 | 111.625 | 113.765 | 103.783 | 118.656 | 173.334 | 153.948 | 155.053 | 153.632 | 176.217 | 160.937 | 155.118 | 143.028 | 88.614 | 66.515 | 71.973 | 67.933 | 81.184 | 75.88 | 69.776 | 46.616 | 70.807 | 61.051 | 1.416 | 1.573 | 0.713 | 10.76 | -11.97 | 6.039 | 4.774 | 24.345 | 2.393 | 3.911 | 2.522 | 75.915 | 71.087 | 59.718 | 76.678 | 22.849 | 19.835 | 38.464 | 56.148 | 22.285 | 50.551 | 10.821 | 46.182 | 21.91 | 19.18 | 39.07 | 46.415 | 27.712 | 14.23 | 5.861 | 17.28 | 54.328 | 21.279 | 47.323 | 50.662 | 57.386 | 50.81 | 45.513 | 53.455 | 62.043 | 43.277 | 1.647 | 57.975 | 9.471 | 8.736 | 5.358 | 45.324 | 18.481 | 8.804 | 4.553 | -20.118 | 15.858 | 4.765 | 1.864 | 2.836 | 17.301 | 6.218 | 4.609 | 27.818 | 32.78 | 17.311 | 18.252 | 23.7 | 26.7 | 18.7 | 16.6 | 19.7 | 23.7 | 23.1 | 26.6 | 23.8 | 13.3 | 29 | 12.6 | 18.9 |
Total Current Liabilities
| 478.786 | 452.09 | 919.512 | 942.69 | 418.994 | 406.686 | 369.574 | 435.898 | 426.383 | 582.351 | 563.513 | 570.295 | 590.594 | 315.975 | 243.8 | 255.847 | 252.42 | 218.737 | 255.42 | 325.888 | 316.304 | 321.008 | 303.871 | 318.439 | 299.53 | 286.673 | 269.27 | 294.497 | 273.034 | 276.361 | 274.081 | 263.668 | 258.495 | 259.297 | 220.327 | 208.016 | 191.118 | 201.686 | 181.888 | 200.098 | 199.457 | 170.655 | 168.257 | 174.338 | 179.111 | 180.646 | 182.991 | 176.137 | 207.174 | 181.74 | 176.355 | 184.565 | 181.797 | 165.001 | 149.741 | 165.258 | 176.715 | 441.612 | 138.634 | 131.806 | 149.231 | 149.956 | 127.482 | 135.067 | 153.096 | 145.104 | 137.926 | 147.516 | 151.086 | 144.879 | 137.998 | 139.791 | 128.991 | 129.507 | 130.438 | 120.145 | 121.094 | 111.814 | 96.254 | 101.091 | 94.751 | 90.561 | 102.564 | 100.85 | 101.142 | 91.232 | 90.469 | 85.503 | 97.205 | 72.176 | 68.209 | 71.177 | 71.57 | 57.581 | 96.373 | 93.828 | 96.039 | 82.976 | 77.792 | 89.7 | 81.5 | 67 | 47.2 | 58.5 | 65.3 | 57.2 | 56.6 | 49.9 | 37.5 | 99.5 | 51.1 | 61.6 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,920.661 | 1,868.425 | 1,195.73 | 1,178.234 | 1,501.018 | 1,453.078 | 1,444.522 | 1,271.541 | 1,225.706 | 875.084 | 876.975 | 879.615 | 849.486 | 1,067.424 | 1,069.381 | 1,071.477 | 1,073.346 | 1,249.424 | 1,229.141 | 865.372 | 899.611 | 807.874 | 832.2 | 753.514 | 781.433 | 795.124 | 795.745 | 725.292 | 800.001 | 862.965 | 862.389 | 839.409 | 866.247 | 901.352 | 892.447 | 812.945 | 815.858 | 800.035 | 799.628 | 782.082 | 774.756 | 789.506 | 795.497 | 783.471 | 815.957 | 858.273 | 863.114 | 847.15 | 808.911 | 651.717 | 257.78 | 252.032 | 252.32 | 251.981 | 260.007 | 251.554 | 251.613 | 0 | 293.9 | 277.7 | 292.3 | 304.1 | 309.8 | 284.4 | 234.4 | 264.3 | 279.195 | 272.378 | 269.962 | 199.146 | 184.37 | 172.39 | 187.411 | 224.331 | 249.151 | 273.972 | 295.892 | 304.812 | 332.334 | 318.557 | 299.379 | 292.423 | 248.05 | 222.823 | 252.595 | 297.367 | 300.393 | 283.995 | 274.809 | 305.635 | 286.577 | 267.733 | 266.959 | 276.4 | 224.658 | 247.179 | 256.699 | 286.719 | 281.771 | 262.7 | 277.3 | 282.6 | 284.3 | 256.6 | 255.5 | 283.7 | 259.5 | 278.4 | 125.1 | 344 | 321.5 | 295.6 |
Deferred Revenue Non-Current
| 0 | 380.985 | 392.146 | 133.501 | 135.009 | 131.873 | 132.52 | 134.149 | 134.171 | 107.69 | 108.165 | 105.785 | 106.41 | 113.392 | 114.279 | 122.406 | 122.285 | 124.152 | 126.656 | 112.662 | 110.997 | 108.128 | 111.113 | 110.278 | 107.37 | 103.754 | 96.351 | 23.23 | 0 | 0 | 23.044 | 15.196 | 20.171 | 20.152 | 22.415 | 43.747 | 20.351 | 0 | 0 | 48.592 | 0 | 0 | 13.191 | 1.633 | 9.497 | 0 | 0 | 1.411 | 17.172 | 16.662 | 16.856 | 17.809 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.974 | 0 | 0 | 0 | 21.562 | -59.315 | -64.143 | -62.831 | -58.683 | 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 | -341.824 | -309.512 | 54.258 | 41.2 | 41.283 | 0 | 0 | 0 | 0 | 0 | 38.69 | 56.6 | 56.652 | 56.508 | 33.756 | 54.433 | 29.59 | 52.016 | 29.949 | 51.816 | 51.539 | 53.155 | 24.212 | 52.413 | 53.907 | 53.554 | 0.039 | 0 | 0 | 0.139 | 0.292 | 0.719 | 0.721 | 0.779 | 0.506 | 1.794 | 0 | 0 | -24.605 | 0 | 0 | 9.196 | 20.894 | 11.722 | 0 | 0 | 18.988 | 2.82 | 2.82 | 2.784 | 2.784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.479 | 7.283 | 8.516 | 6.974 | 13.195 | 17.682 | 22.019 | 21.562 | 59.315 | 64.143 | 62.831 | 58.683 | 56.913 | 57.912 | 52.289 | 46.807 | 42.8 | 49.973 | 52.637 | 53.02 | 54.036 | 54.466 | 52.213 | 46.7 | 44.7 | 43.1 | 38.1 | 26.7 | 21.2 | 10.2 | 5.7 | 1 | 5.1 | 4.2 | 1.7 | 1.8 |
Other Non-Current Liabilities
| 240.751 | 306.01 | 270.475 | 50.518 | 63.603 | 62.712 | 112.599 | 105.927 | 118.212 | 94.991 | 108.73 | 71.557 | 50.698 | 70.418 | 80.935 | 109.599 | 89.066 | 106.89 | 84.573 | 76.312 | 52.269 | 48.388 | 58.954 | 115.699 | 88.37 | 87.51 | 97.014 | 96.651 | 88.537 | 61.264 | 36.966 | 45.252 | 38.086 | 35.696 | 37.16 | 47.695 | 84.284 | 86.339 | 93.099 | 69.904 | 86.989 | 80.791 | 23.392 | 23.808 | 24.146 | 43.814 | 39.197 | 15.99 | 16.391 | 16.042 | 15.633 | 16.06 | 48.245 | 52.265 | 51.655 | 52.981 | 50.473 | 45.631 | 43.06 | 44.743 | 44.407 | 45.219 | 42.634 | 46.422 | 52.941 | 54.551 | 63.1 | 65.551 | 65.772 | 59.872 | 53.391 | 53.508 | 48.173 | 44.461 | 41.951 | 38.159 | 33.689 | 43.77 | 42.679 | 31.845 | 38.163 | 41.858 | 41.738 | 18.662 | 59.315 | 64.143 | 62.831 | 58.683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0.9 | 0 | -0.1 |
Total Non-Current Liabilities
| 2,161.412 | 2,213.596 | 1,548.839 | 1,416.511 | 1,740.83 | 1,688.946 | 1,689.641 | 1,511.617 | 1,478.089 | 1,077.765 | 1,093.87 | 1,095.647 | 1,063.194 | 1,307.886 | 1,321.103 | 1,337.238 | 1,339.13 | 1,510.056 | 1,492.386 | 1,084.295 | 1,114.693 | 1,015.929 | 1,055.422 | 1,003.703 | 1,029.586 | 1,040.295 | 1,042.664 | 845.212 | 888.538 | 924.229 | 922.538 | 900.149 | 925.223 | 957.921 | 952.801 | 904.893 | 922.287 | 886.374 | 892.727 | 875.973 | 861.745 | 870.297 | 841.276 | 829.806 | 861.322 | 902.087 | 902.311 | 883.539 | 845.294 | 687.241 | 293.053 | 288.685 | 300.565 | 304.246 | 311.662 | 304.535 | 302.086 | 45.631 | 336.96 | 322.443 | 336.707 | 349.319 | 352.434 | 330.822 | 287.341 | 318.851 | 342.295 | 337.929 | 335.734 | 259.018 | 237.761 | 225.898 | 235.584 | 268.792 | 291.102 | 312.131 | 332.06 | 355.865 | 383.529 | 364.35 | 350.737 | 351.963 | 311.807 | 284.609 | 311.91 | 361.51 | 363.224 | 342.678 | 331.722 | 363.547 | 338.866 | 314.54 | 309.759 | 326.373 | 277.295 | 300.199 | 310.735 | 341.185 | 333.984 | 309.4 | 322 | 325.7 | 322.4 | 283.2 | 276.7 | 293.9 | 265.2 | 279.4 | 130.2 | 349.1 | 323.2 | 297.3 |
Total Liabilities
| 2,640.198 | 2,665.686 | 2,468.351 | 2,359.201 | 2,159.824 | 2,095.632 | 2,059.215 | 1,947.515 | 1,904.472 | 1,660.116 | 1,657.383 | 1,665.942 | 1,653.788 | 1,623.861 | 1,564.903 | 1,593.085 | 1,591.55 | 1,728.793 | 1,747.806 | 1,410.183 | 1,430.997 | 1,336.937 | 1,359.293 | 1,322.142 | 1,329.116 | 1,326.968 | 1,311.934 | 1,139.709 | 1,161.572 | 1,200.59 | 1,196.619 | 1,163.817 | 1,183.718 | 1,217.218 | 1,173.128 | 1,112.909 | 1,113.405 | 1,088.06 | 1,074.615 | 1,076.071 | 1,061.202 | 1,040.952 | 1,009.533 | 1,004.144 | 1,040.433 | 1,082.733 | 1,085.302 | 1,059.676 | 1,052.468 | 868.981 | 469.408 | 473.25 | 482.362 | 469.247 | 461.403 | 469.793 | 478.801 | 487.243 | 475.594 | 454.249 | 485.938 | 499.275 | 479.916 | 465.889 | 440.437 | 463.955 | 480.221 | 485.445 | 486.82 | 403.897 | 375.759 | 365.689 | 364.575 | 398.299 | 421.54 | 432.276 | 453.154 | 467.679 | 479.783 | 465.441 | 445.488 | 442.524 | 414.371 | 385.459 | 413.052 | 452.742 | 453.693 | 428.181 | 428.927 | 435.723 | 407.075 | 385.717 | 381.329 | 383.954 | 373.668 | 394.027 | 406.774 | 424.161 | 411.776 | 399.1 | 403.5 | 392.7 | 369.6 | 341.7 | 342 | 351.1 | 321.8 | 329.3 | 167.7 | 448.6 | 374.3 | 358.9 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.951 | 0.576 | 0.576 | 0.573 | 0.582 | 0.584 | 0.584 | 0.586 | 0.586 | 0.585 | 0.585 | 0.582 | 0.581 | 0.58 | 0.581 | 0.583 | 0.592 | 0.598 | 0.598 | 0.596 | 0.596 | 0.596 | 0.596 | 0.595 | 0.595 | 0.601 | 0.605 | 0.607 | 0.629 | 0.628 | 0.625 | 0.621 | 0.628 | 0.657 | 0.661 | 0.664 | 0.663 | 0.663 | 0.657 | 0.652 | 0.653 | 0.327 | 0.325 | 0.323 | 0.33 | 0.334 | 0.342 | 0.347 | 0.357 | 0.356 | 0.36 | 0.371 | 0.384 | 0.394 | 0.408 | 0.42 | 0.465 | 0.458 | 0.455 | 0.526 | 0.615 | 0.615 | 0.615 | 0.6 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 1,938.961 | 1,846.744 | 1,773.221 | 1,756.359 | 1,741.647 | 1,664.005 | 1,593.835 | 1,555.724 | 1,512.604 | 1,422.291 | 1,329.365 | 1,275.22 | 1,224.34 | 1,120.196 | 1,046.834 | 1,024.5 | 1,016.635 | 1,002.132 | 1,004.744 | 968.833 | 939.187 | 874.923 | 812.496 | 795.178 | 775.675 | 707.856 | 640.176 | 673.771 | 692.387 | 656.961 | 624.098 | 607.56 | 587.837 | 551.749 | 522.854 | 514.897 | 497.237 | 466.836 | 442.251 | 432.399 | 418.26 | 389.579 | 349.458 | 341.649 | 325.005 | 294.266 | 276.745 | 272.26 | 258.474 | 825.471 | 804.26 | 794.947 | 780.821 | 749.394 | 732.795 | 728.057 | 714.843 | 685.3 | 669.253 | 664.431 | 651.742 | 629.843 | 615.38 | 610.24 | 602.645 | 578.285 | 561.859 | 553.839 | 536.382 | 508.572 | 489.728 | 483.35 | 468.629 | 432.164 | 416.591 | 407.422 | 394.31 | 370.273 | 356.038 | 351.267 | 338.164 | 320.633 | 308.744 | 304.983 | 291.162 | 266.817 | 249.706 | 240.019 | 224.923 | 203.055 | 187.749 | 179.175 | 198.322 | 185.813 | 172.248 | 164.848 | 161.636 | 142.159 | 130.526 | 121.7 | 107.7 | 89.4 | 74.8 | 64.6 | 52.3 | 30.4 | 17.4 | 6.4 | 33.2 | 17.1 | 5.7 | 2.2 |
Accumulated Other Comprehensive Income/Loss
| -5.379 | -5.911 | -5.217 | -5.671 | -4.713 | -4.522 | -4.817 | -5.211 | -5.713 | -4.811 | -4.708 | -4.574 | -4.58 | -4.523 | -4.594 | -4.646 | -4.787 | -5.027 | -5.214 | -4.55 | -5.683 | -5.674 | -5.438 | -5.446 | -5.317 | -5.282 | -3.629 | -4.699 | -5.034 | -6.1 | -7.739 | -8.522 | -7.096 | -7.448 | -7.035 | -8.778 | -8.548 | -7.812 | -8.203 | -6.971 | -5.928 | -4.756 | -5.469 | -6.217 | -5.37 | -6.097 | -4.233 | -4.216 | -5.904 | -6.35 | -6.154 | -6.801 | -6.72 | -5.768 | -6.482 | -7.192 | -7.545 | -0.85 | 0.339 | 0.333 | -1.318 | -2.073 | -3.695 | -3.472 | -1.253 | 1.248 | 0.808 | 0.346 | 0.83 | 0.378 | 0.061 | -0.772 | 0.878 | 0.897 | 0.812 | -11.569 | -9.824 | -9.78 | -9.989 | -6.634 | -7.683 | -9.188 | -8.368 | -1.503 | -2 | -2.376 | -2.906 | -3.45 | -1.941 | -2.099 | -2.917 | -3.211 | -3.24 | -4.07 | -4.398 | -1.354 | -1.114 | -1.09 | -0.938 | -0.7 | 1.1 | -16.3 | -15.6 | -11.9 | -16.1 | -14.5 | -14.5 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -2,030.685 | -1,988.563 | -1,762.228 | -1,716.041 | -1,665.472 | -1,605.743 | -1,542.961 | -1,396.804 | -1,223.331 | -1,001.706 | -1,010.963 | -1,005.715 | -1,008.565 | -1,011.691 | -1,023.956 | -1,026.557 | -1,034.203 | -1,040.808 | -1,044.335 | -988.745 | -991.19 | -992.86 | -993.486 | -974.455 | -939.388 | -907.477 | -897.415 | -882.125 | -888.684 | -904.429 | -909.797 | -911.338 | -919.134 | -919.08 | -902.635 | -902.969 | -890.283 | -845.067 | -848.117 | -854.802 | -809.929 | -797.917 | -799.206 | -800.263 | -804.945 | -808.775 | -812.426 | -817.53 | -822.548 | -830.944 | -824.863 | -814.29 | -789.134 | -772.166 | -775.941 | -779.532 | -783.388 | -782.081 | -785.142 | -779.571 | -783.929 | -769.725 | -758.492 | -745.045 | -692.528 | -695.361 | -705.103 | -711.867 | -686.839 | -581.46 | -560.939 | -545.622 | -548.477 | -551.747 | -565.67 | -563.681 | -549.73 | -545.947 | -549.908 | -548.009 | -505.682 | -486.984 | -449.146 | -422.014 | -388.537 | -389.891 | -378.955 | -350.739 | -324.026 | -301.397 | -267.681 | -240.923 | -232.738 | -202.938 | -175.705 | -73.927 | -73.485 | -70.133 | -64.362 | -56 | -51.6 | -20.4 | -13.9 | 3.8 | 34.7 | 41.3 | 60 | 40 | 28.4 | 107.4 | 156.5 | 165.2 |
Total Shareholders Equity
| -96.152 | -146.779 | 6.727 | 35.598 | 72.413 | 54.691 | 47.008 | 154.66 | 284.511 | 416.725 | 314.645 | 265.882 | 212.146 | 104.933 | 19.235 | -5.752 | -21.404 | -42.752 | -43.854 | -23.511 | -56.735 | -122.66 | -185.477 | -183.772 | -168.079 | -203.952 | -259.917 | -212.102 | -200.38 | -252.617 | -292.487 | -311.349 | -337.442 | -373.828 | -385.865 | -395.899 | -400.643 | -385.467 | -413.493 | -428.801 | -397.015 | -412.51 | -454.633 | -464.245 | -484.724 | -520.021 | -539.329 | -548.904 | -569.397 | -11.243 | -26.176 | -25.561 | -14.441 | -27.942 | -49.03 | -58.071 | -75.494 | -97.035 | -114.954 | -114.212 | -132.91 | -141.354 | -146.202 | -137.67 | -90.507 | -115.2 | -141.811 | -157.061 | -148.999 | -71.853 | -70.489 | -62.38 | -78.307 | -118.023 | -147.61 | -167.176 | -164.591 | -185.127 | -203.534 | -203.053 | -174.871 | -175.205 | -148.428 | -118.187 | -99.018 | -125.094 | -131.795 | -113.799 | -100.66 | -100.047 | -82.441 | -64.539 | -37.191 | -20.737 | -7.4 | 90.093 | 87.652 | 71.551 | 65.841 | 65.6 | 57.8 | 52.7 | 45.3 | 56.5 | 70.9 | 57.2 | 62.9 | 46.4 | 61.6 | 124.5 | 162.2 | 167.4 |
Total Equity
| -96.152 | -146.779 | 6.727 | 35.598 | 72.413 | 54.691 | 47.008 | 154.66 | 284.511 | 416.725 | 314.645 | 265.882 | 212.146 | 104.933 | 19.235 | -5.752 | -21.404 | -42.752 | -43.854 | -23.511 | -56.735 | -122.66 | -185.477 | -183.772 | -168.079 | -203.952 | -259.917 | -212.102 | -200.38 | -252.617 | -292.487 | -311.349 | -337.442 | -373.828 | -385.865 | -395.899 | -400.643 | -385.467 | -413.493 | -428.801 | -397.015 | -412.51 | -454.633 | -464.245 | -484.724 | -520.021 | -539.329 | -548.904 | -569.397 | -11.243 | -26.176 | -25.561 | -14.441 | -27.942 | -49.03 | -58.071 | -75.494 | -97.035 | -114.954 | -114.212 | -132.91 | -141.354 | -146.202 | -137.67 | -90.507 | -115.2 | -141.811 | -157.061 | -148.999 | -71.853 | -70.489 | -62.38 | -78.307 | -118.023 | -147.61 | -167.176 | -164.591 | -185.127 | -203.534 | -203.053 | -174.871 | -175.205 | -148.428 | -118.187 | -99.018 | -125.094 | -131.795 | -113.799 | -100.66 | -100.047 | -82.441 | -64.539 | -37.191 | -20.737 | -7.4 | 90.093 | 87.652 | 71.551 | 65.841 | 65.6 | 57.8 | 52.7 | 45.3 | 56.5 | 70.9 | 57.2 | 62.9 | 46.4 | 61.6 | 124.5 | 162.2 | 167.4 |
Total Liabilities & Shareholders Equity
| 2,544.046 | 2,518.907 | 2,475.078 | 2,394.799 | 2,232.237 | 2,150.323 | 2,106.223 | 2,102.175 | 2,188.983 | 2,076.841 | 1,972.028 | 1,931.824 | 1,865.934 | 1,728.794 | 1,584.138 | 1,587.333 | 1,570.146 | 1,686.041 | 1,703.952 | 1,386.672 | 1,374.262 | 1,214.277 | 1,173.816 | 1,138.37 | 1,161.037 | 1,123.016 | 1,052.017 | 927.607 | 961.192 | 947.973 | 904.132 | 852.468 | 846.276 | 843.39 | 787.263 | 717.01 | 712.762 | 702.593 | 661.122 | 647.27 | 664.187 | 628.442 | 554.9 | 539.899 | 555.709 | 562.712 | 545.973 | 510.772 | 483.071 | 857.738 | 443.232 | 447.689 | 467.921 | 441.305 | 412.373 | 411.722 | 403.307 | 390.208 | 360.64 | 340.037 | 353.028 | 357.921 | 333.714 | 328.219 | 349.93 | 348.755 | 338.41 | 328.384 | 337.821 | 332.044 | 305.27 | 303.309 | 286.268 | 280.276 | 273.93 | 265.1 | 288.563 | 282.552 | 276.249 | 262.388 | 270.617 | 267.319 | 265.943 | 267.272 | 314.034 | 327.648 | 321.898 | 314.382 | 328.267 | 335.676 | 324.634 | 321.178 | 344.138 | 363.217 | 366.268 | 484.12 | 494.426 | 495.712 | 477.617 | 464.7 | 461.3 | 445.4 | 414.9 | 398.2 | 412.9 | 408.3 | 384.7 | 375.7 | 229.3 | 573.1 | 536.5 | 526.3 |