Denny's Corporation

NASDAQ:DENN

6.55 (USD) • At close September 20, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) USD.

2024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q42009 Q32009 Q22009 Q12008 Q42008 Q32008 Q22008 Q12007 Q42007 Q32007 Q22007 Q12006 Q42006 Q32006 Q22006 Q12005 Q42005 Q32005 Q22005 Q12004 Q42004 Q32004 Q22004 Q12003 Q42003 Q32003 Q22003 Q12002 Q42002 Q32002 Q22002 Q12001 Q42001 Q32001 Q22001 Q12000 Q42000 Q32000 Q22000 Q11999 Q41999 Q31999 Q21999 Q11998 Q41998 Q31998 Q21998 Q11997 Q41997 Q31997 Q21997 Q11996 Q41996 Q31996 Q21996 Q11995 Q41995 Q31995 Q21995 Q11994 Q41994 Q31994 Q21994 Q11993 Q41993 Q31993 Q21993 Q11992 Q41992 Q31992 Q21992 Q11991 Q41991 Q31991 Q21991 Q11990 Q41990 Q31990 Q21990 Q11989 Q4
Assets:
Current Assets:
Cash & Cash Equivalents 1.1661.1644.8931.0221.138.8953.5234.3461.366.09130.62410.20310.88214.5083.89211.21721.07739.2183.3722.022.2921.8975.0261.8713.753.9194.9831.6631.6681.742.5921.5266.6934.1371.6718.6015.1251.7183.0741.451.2211.4142.9436.332.01110.26313.56524.14820.99713.5413.7414.94712.93719.17129.07440.63821.67733.74126.52529.88619.86521.60721.04221.42212.04618.56321.56529.07547.26335.16526.22626.05935.75329.90928.23627.82827.09419.93215.56127.3424.0383.3347.3633.8014.5473.7485.7174.0353.6725.356.6963.6654.1454.0927.2612.5715.94868.973174.22687.198150.217146.914224.768259.786302.088228.26254.129.757.331.892.369105.568.2162.2196.96686.623.230.266.72143.2148.624.5454549.939.839.325.815.714.419.236.624.418.323.318.149.614.77.8
Short Term Investments 2.7962.7871.2811.2553.0753.0511.7461.7633.5293.6872.5512.0822.0692.0642.2722.2662.245.1653.6493.1883.1153.0481.7091.7090000000000000000000000000000000003.02405.0193.10000000000000000000000000000000000002.70517.08400060.7017.117.1000000000000000000000000000000000
Cash and Short Term Investments 3.9623.9516.1742.2774.20511.9465.2696.1094.8899.77833.17512.28512.95116.5726.16413.48323.31744.3837.0215.2085.4074.9456.7353.583.753.9194.9831.6631.6681.742.5921.5266.6934.1371.6718.6015.1251.7183.0741.451.2211.4142.9436.332.01110.26313.56524.14820.99713.5413.7414.94712.93719.17129.07440.63821.67736.76526.52534.90522.96521.60721.04221.42212.04618.56321.56529.07547.26335.16526.22626.05935.75329.90928.23627.82827.09419.93215.56127.3424.0383.3347.3633.8014.5473.7485.7174.0353.6725.356.6963.6654.1454.0927.2612.5715.94871.678191.3187.198150.217146.914224.768259.786302.088228.26254.129.757.331.892.369105.568.2162.2196.96686.623.230.266.72143.2148.624.5454549.939.839.325.815.714.419.236.624.418.323.318.149.614.77.8
Net Receivables 19.78417.28821.39116.9518.46923.44325.57624.51323.19323.16119.62116.90320.40720.82121.34920.63719.04915.13627.48819.90318.62818.30426.28317.18618.97519.51221.38417.42316.74218.73819.84114.17514.10913.81916.55213.18713.74914.1418.05914.75913.99814.21617.32114.16716.38916.76219.94713.61413.78112.37714.97113.52315.9215.26617.2813.71813.35213.73518.10612.6214.18513.41715.14611.40815.08526.35513.58512.5813.62613.52114.56410.82814.03616.59218.44415.85412.21611.87812.3757.7688.6888.0099.7718.1147.9418.56611.986.7457.5218.5116.5083.7826.1534.8976.42710.17114.20922.03521.71116.95115.08619.74918.46119.24613.49812.30112.814.310.910.531.73423.224.126.829.84422.728.127.437.3813441.736.697.880.678.171.671.570.368.26364.465.166.964.766.966.67072.472.7
Inventory 1.8952.0732.1752.3542.5343.2535.5389.01812.2089.8295.061.231.281.1691.1811.0171.1071.2021.3251.4682.3472.8722.9933.0513.0963.1013.1342.9983.0473.0883.0463.0092.7962.8613.1172.9082.822.682.9522.7432.7722.9162.8812.892.8392.9252.892.8462.9673.3393.4383.523.6443.8624.03703.7413.8124.1654.1414.3834.7965.4555.4195.816.0956.4857.6938.0658.3458.1998.1218.8148.2028.2077.7528.0418.0898.2898.2358.6988.1118.1588.2268.6438.5367.7157.4617.7187.8257.9799.68110.1089.37510.24911.32812.99414.63514.94816.48916.14316.68517.23918.53217.5619.95818.227.831.130.631.54332.437.131.732.44537.771.468.762.29366.464.863.9101.6105.4105.793.49198.6101.197.999.7101.610095.593.198.298.697.796.6
Other Current Assets 9.56510.70614.3111.81610.0439.87712.52910.779.1489.26311.39316.17713.78915.17220.02822.04418.67410.86316.29912.45317.96210.83413.85910.68815.13612.14914.9228.5736.5538.03112.4547.179.699.81717.2610.94329.7469.53510.62828.3527.4538.85610.2989.0017.5229.10911.29110.1838.49111.57629.14413.49913.76714.1551.93321.54415.52415.1899.54918.36418.9654.2422.2853.0321.923.7346.7124.4214.1785.2554.7356.6277.0918.2278.3629.2446.3427.8757.338.226.1588.1176.96510.1412.72713.2818.32910.29412.16117.70118.95424.24919.4119.72510.593158.818252.417171.55171.331118.758116.23135.33434.88538.51637.98671.386391.544.532.941.935.00936.726.935.126.08794.589.4102.691.66455.337916.66.51010.84.99.910.912.26.91020.329.826.447.954.280.675.2
Total Current Assets 35.20634.01844.0534.95436.80250.83150.31550.4149.43852.03169.24946.59548.42753.73448.66657.18163.01371.58452.73339.03257.41749.03947.634.50537.86135.5841.28930.65728.0131.59735.90725.8830.49230.63436.41455.90351.4449.50156.07147.30245.44446.82253.82650.4647.65856.37264.6168.23364.07958.83261.29344.34943.29549.1462.48675.954.29465.68958.34565.88956.11553.09853.45954.17442.11463.29157.87363.33679.87271.57562.79662.01665.69462.9363.24960.67853.69347.77443.55551.56527.58227.57132.25730.28133.85834.13133.74128.53531.07239.38740.13741.37739.81638.08754.529192.888285.568279.898399.3239.396297.677218.682295.353336.08371.132331.907476.6116.3132.2114.8190.655197.8156.3255.8285.342241.5212.1228.9258.058298.9292.1216251237.5243.7215.6206.7204.6195.9187.5190.2213.3211.6208.3209.7230.8272.4265.4252.3
Non-Current Assets:
Property, Plant & Equipment, Net 213.01215.682216.387216.672217.782221.335227.033233.076224.213222.289227.612222.916227.156228.368235.518245.052253.6261.234267.896254.321229.086224.055140.004143.459142.645141.357139.856138.049135.653133.141133.102131.537126.075122.444124.816117.402113.467108.412109.777109.268108.28106.48105.62105.174104.277105.426107.004103.235102.626106.833112.772120.652125.399128.274129.518118.09122.987125.665131.484134.777140.513148.754159.978167.91176.799180.838184.61208.455216.224227.453236.264241.584275.159280.322288.14274.423272.292277.611285.401283.901287.665289.909296.995302.002307.479315.897324.725328.022338.911348.369362.441369.652377.924404.261425.327446.632466.064603.615622.605616.922616.422689.313693.313700.972714.999769.422625.81,111.41,132.11,153.41,168.5821,165.91,192.91,079.41,104.3611,144.51,182.91,187.21,196.3511,161.21,148.51,156.11,337.71,435.51,443.81,429.21,443.21,434.91,430.31,428.81,447.61,453.61,470.51,481.71,490.41,4941,502.81,510.81,519.6
Goodwill 66.35765.90865.90872.14272.14272.14272.7472.7436.88436.88436.88436.88436.88436.88436.88436.88436.88436.88436.83236.88437.0838.12439.78139.84339.84339.84338.26937.82136.30835.60735.23335.2733.66833.66733.45431.89831.45131.45131.45131.45131.45131.45131.45131.45131.45131.4331.4330.40230.47630.57330.76431.02331.21831.30831.30831.89232.28332.4432.4438.34238.80439.47640.00640.63441.06446.06546.18547.77948.12450.54850.06450.12750.76550.7650000000050.40400050.07351.452.36653.35328.28524.743.4522561.17795.273105.583167.233182.722417.235448.621523.879558.961610.907646.53723.379207.9209.2210.5204.2205.3890000000000000000000000000000
Intangible Assets 92.56393.04693.42893.84594.2294.62295.03495.46549.58149.89250.22650.55950.89251.22651.55952.152.68153.2753.95654.59155.73656.63159.06759.90760.85161.62857.10956.07556.39154.70354.49353.89748.77946.31146.07446.21145.72845.99246.27846.68347.09347.51647.92548.47948.47148.36948.9249.20849.80450.36450.92150.09250.74751.452.05452.88853.58754.34655.1155.99757.09157.90358.83259.7760.69361.60662.65763.81264.87366.00566.88268.06569.26670.628121.85123.312124.687126.327127.67129.304130.86132.36134.283136.567138.906140.316142.33145.70596.67499.013128.37168.092134.744137.99140.992144.17145.845185.412187.677189.248191.637225.22217.587221.463225.083232.48714.926.428.126.827.595248.2250.623.3022.223.224024.723.724.766.91,284.61,292.41,567.31,569.81,311.31,579.31,590.71,603.11,616.11,629.51,6411,644.11,656.91,668.61,681.81,697.4
Goodwill and Intangible Assets 158.92158.954159.336165.987166.362166.764167.774168.20586.46586.77687.1187.44387.77688.1188.44388.98489.56590.15490.78891.47592.81694.75598.84899.75100.694101.47195.37893.89692.69990.3189.72689.16782.44779.97879.52878.10977.17977.44377.72978.13478.54478.96779.37679.9379.92279.79980.3579.6180.2880.93781.68581.11581.96582.70883.36284.7885.8786.78687.5594.33995.89597.37998.838100.404101.757107.671108.842111.591112.997116.553116.946118.192120.031121.393121.85123.312124.687126.327127.67129.304130.86132.36134.283136.567138.906140.316142.33145.705149.04152.366156.655168.092178.196137.99202.169239.443251.428352.645370.399606.483640.258749.099776.548832.37871.613955.866222.8235.6238.6231232.984248.2250.623.322.3822.223.22425.00924.723.724.766.91,284.61,292.41,567.31,569.81,311.31,579.31,590.71,603.11,616.11,629.51,6411,644.11,656.91,668.61,681.81,697.4
Long Term Investments 18.11786.84632.984-8.937812.70.0060.0140.2522.9713.1231.7272.07102.11901.57501.8790002.4873.31.701.4911.6391.78702.08402.381002.338001.7341.8552.5000000005.884-13.3960-13.35100-10.981-13.0450-12.995-12.624-8.838-12.345-12.115-11.753-11.6780-11.792-11.759-12.2850-12.1670000000000000000000000000-0.0050.016-300-5.40-4.5-4.5000000000000000000000000000000000
Tax Assets 7.0297.8646.582-32.9848.9377.673-12.77.8905.13911.50218.06919.85418.05223.2127.04728.59728.99914.71821.42320.84820.61717.33315.59519.33322.29416.94517.96621.75423.84517.68323.08326.66428.42629.15912.24712.87917.6219.25221.60424.07127.19328.2934.82938.6242.30545.77647.94349.13755.3760.63613.396013.3510013.10913.045012.99512.62412.44612.34512.11511.75311.678011.79211.75912.285012.16700000000000000000000000000.005-0.0163005.404.54.56.315.415.81600000000000000000000000000000
Other Non-Current Assets 27.67326.893-48.38362.22244.67925.84453.21338.08132.68834.90737.08332.87833.40732.5935.11230.41433.92830.58734.25233.30138.56933.86631.56432.96230.72631.18730.31427.16727.14927.47929.73325.98127.56224.97427.1226.04627.81128.08827.02926.2372625.76928.66529.51630.92127.39127.14526.83332.75834.2728.23134.5236.00336.64635.8433.90831.38635.59335.24835.71336.95633.75934.9235.19134.09628.33629.77729.54829.5528.10227.90632.54639.40440.33639.64239.73643.43744.63443.867264.90339.31740.85643.11744.04245.02248.14650.69547.51544.38347.88648.0251.01554.069106.17961.40863.82265.24169.7175.795214.637210.263217.975220.994227.379227.418241.11375.973.479.176.695.149112.3105.193.295.668105106.5107.7102.717109.2112.1130.1141.7429.9444.1171.7170.3388.7133.8146.9143.6147.8151.2139.1151.3149.2146.7147.1162.9
Total Non-Current Assets 424.732426.393420.768444.881428.823429.616448.02447.258343.38349.363366.278364.429369.92369.191382.283393.616405.69412.549407.654402.399381.319373.293287.749294.253296.698298.009282.493278.569278.894276.562270.244271.852262.748258.203260.623233.804233.674231.563233.787236.977238.75240.909241.951249.449253.74254.921260.275257.621264.801277.41289.208236.287243.367247.628248.72236.778242.371248.044254.282264.829273.364283.5293.736303.505312.652316.845323.229349.594358.771372.108381.116392.322434.594442.051449.632437.471440.416448.572456.938678.108457.842463.125474.395482.611491.407504.359517.75521.242532.334548.621567.116588.759610.189648.43688.904749.897782.7331,025.971,068.7991,438.0421,466.9431,656.3871,690.8551,760.7211,814.031,966.401930.81,435.81,465.61,4771,496.7151,526.41,548.61,195.91,222.4091,271.71,312.61,318.91,324.0771,295.11,284.31,310.91,546.33,1503,180.33,168.23,183.33,134.93,143.43,166.43,194.33,217.53,251.23,261.83,285.83,300.13,318.13,339.73,379.9
Total Assets 459.938460.411464.818479.835465.625480.447498.335497.668392.818401.394435.527411.024418.347422.925430.949450.797468.703484.133460.387441.431438.736422.332335.349328.758334.559333.589323.782309.226306.904308.159306.151297.732293.24288.837297.037289.707285.114281.064289.858284.279284.194287.731295.777299.909301.398311.293324.885325.854328.88336.242350.501280.636286.662296.768311.206312.678296.665313.733312.627330.718329.479336.598347.195357.679354.766380.136381.102412.93438.643443.683443.912454.338500.288504.981512.881498.149494.109496.346500.493729.673485.424490.696506.652512.892525.265538.49551.491549.777563.406588.008607.253630.136650.005686.517743.433942.7851,068.3011,305.8681,468.0991,677.4381,764.621,875.0691,986.2082,096.8012,185.1622,298.3081,407.41,552.11,597.81,591.81,687.371,724.21,704.91,451.71,507.7511,513.21,524.71,547.81,582.1351,5941,576.41,526.91,797.33,387.53,4243,383.83,3903,339.53,339.33,353.93,384.53,430.83,462.83,470.13,495.53,530.93,590.53,605.13,632.2
Liabilities & Equity:
Current Liabilities:
Account Payables 17.22415.07624.0715.5613.07918.25119.89612.24816.67512.99815.59515.15214.37610.63212.02110.89818.90112.00920.25617.70525.23728.58429.52720.32726.09525.41132.48719.00221.42821.0325.28914.87714.28915.98220.75913.74912.27716.30713.2516.40814.33215.81714.23717.00918.48419.33624.46117.60417.03517.90325.93520.2823.32720.37925.95719.24817.67625.00822.84217.5519.43520.29725.25531.04131.21338.45943.26237.27836.63740.40542.14837.17535.66840.89348.02135.94834.30339.21642.64735.01232.39435.28640.61732.91946.93743.51750.6634.18138.45835.8355.86237.76648.09945.24668.08760.70257.95870.00493.36864.19768.068100.206102.40582.46781.28789.558103.399.6113.8108.4160.444119.7121.788.7125.46762.485.492.3102.46483.193.292.1145.4484.6477138.2116.5453.2125.6127.3116.4133.3123.2117.8121.4117.9111.8114125.2
Short Term Debt 16.30316.9116.16216.3116.62816.74416.99317.66416.94717.36817.78117.92317.98518.01818.69520.21620.46618.0418.01818.5319.6520.4913.413.2823.0923.1263.1683.2893.3243.3193.2853.3113.2763.2883.2463.3133.2593.2717.7347.5527.4227.2347.157.177.22113.38512.68114.04516.4227.0216.9717.1376.9696.7986.6924.6534.5385.1044.6255.986.8945.2484.9388.1925.2835.5456.1369.31910.65710.98612.51115.0348.4958.4668.0976.275.825.8455.3713.74845.60563.02655.1764.0184.1194.2434.4444.39666.57796.0035.1225.3815.6996.17911.596171.114265.071279.495338.926195.24536.66954.43947.67262.91559.00655.209000062.8954.548.538.838.83529.564.931.631.4083130.434.941.750.2153.891.7111113.3189.5145.4160.5113.6153.2126.5108.3291.4472.4485.3492.3
Tax Payables 4.6974.0624.6996.0684.4974.0354.4526.4594.1954.5324.5336.1035.2834.4694.856.5954.9124.6535.6247.1436.7157.1737.6679.3587.8127.4227.3848.887.6837.1927.4078.9587.4057.0387.3118.5186.8327.0917.1290006.2580006.1570006.9040000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
Deferred Revenue 2.0982.1327.8385.726.2126.2867.6755.5121.8045.8187.175.2045.5735.4786.1274.7584.9644.796.4694.2724.7544.7766.5464.1294.4634.4196.484.5374.6024.4615.4743.9233.96446.55129.1592.8993.0873.1584.0170004.057000000040.541000000013.01600057.76100011.96300012.12600000000000000000000084.10670.1950000000000000000136.142000119.867000136.8900000000000000000000
Other Current Liabilities 60.50254.85455.2353.35150.75644.12149.08757.25654.87642.70656.97651.78149.67841.69140.33536.58832.42631.19950.83847.34649.08845.72455.24449.78248.75547.28852.76649.21151.91948.25859.32251.82253.47713.70748.38954.22251.35346.40655.41550.2245.17946.70848.64150.22848.05546.52954.68253.67350.97150.17713.74857.0452.94158.87757.68562.73855.25160.28351.62572.2669.03975.16919.16373.20279.04583.02370.10682.11986.72187.27769.01782.58489.72788.49792.75690.31986.47184.33388.22692.817107.26787.60696.93284.73390.48290.13797.70396.11129.921120.298141.733125.61859.64462.906214.873206.113228.943174.838201.116193.169218.299211.235241.388249.721275.099290.101256.5303.3313.51,295.2123.799295.4272.7268.5123.361250.1237.5264.4115.554260.9255.9295.3368.500.1295263.10.1299.3313.4270336.3325.8317.1301.3304.2314.7295.8263.8
Total Current Liabilities 96.12788.972103.390.94186.67585.40293.65192.6890.30278.8997.52290.0687.61275.81977.17872.4676.75766.03895.58187.85398.72999.57594.72777.5282.40580.24494.90176.03981.27377.06893.3773.93375.00679.528101.55374.18369.97669.14280.41674.1866.93369.75974.08574.40773.7679.2591.82485.32284.42875.10187.19584.45783.23786.05490.33486.63977.46590.39592.10895.7995.368100.714107.117112.435115.541127.027131.467128.716134.015138.668135.802134.793133.89137.856148.874132.537126.594129.394136.244131.577185.266185.918192.725121.67141.538137.897152.803174.687234.956252.131202.717168.765197.548184.526294.556437.929551.972524.337633.41452.611323.036365.88391.465395.103415.392434.868359.8402.9427.31,403.6483.275469.6442.9396407.53342387.8388.3386.316375379.5422.3555.6534.8630.9524.9490.6566.6614.4586.1546.9583.2602.2561.4531713.5898.9895.1881.3
Non-Current Liabilities:
Long Term Debt 257.5261.2255.5374.221373.573393.377394.459404.004187304.344307.04312.234326.224361.167361.064385.915467.224481.652407.529365.572398.838393.159313.681305.305309.945310.734286.054288.096261.362254.481242.306225.227218.457218.192212.499166.392157.345150.189151.079164.172172.431167.498165.923168.166169.414172.762177.453182.489187.996203.358211.334224.292233.93243.573253.131258.406259.401268.399274.041299.621308.475321.108322.701329.756332.243347.357346.816398.773424.08436.292440.749454.858542.577544.653545.665543.859545.038546.093547.385761.053536.877537.475538.321604.632592.024603.702591.536561.711563.103584.703645.058661.504645.253666.79593.71595.486596.377818.543822.528980.1151,141.6611,135.8881,156.0181,206.3771,220.7281,252.059594.2655.7664.71,226.72,179.3932,196.62,204.81,9901,996.1112,012.22,203.62,210.82,067.6482,222.12,074.62,471.82,352.22,251.42,1862,188.62,179.52,130.12,227.62,247.82,261.32,267.52,281.42,293.12,305.72,078.61,945.61,945.71,948
Deferred Revenue Non-Current 15.9216.459123.60117.42817.92918.25118.49315.83117.29217.80217.96817.54217.98818.385000000000000000000000-12.247-12.879-17.62-19.252-21.604-24.071-27.193-28.29-34.829-38.62-42.305-45.776-47.943-49.137-55.37-17.54-13.396-13.373-13.3510038.628-13.0450-12.995-12.62400000000000000000000000000000000000000000000000000-2,040.3-2,052.6-1,880.60-1,940.9-2,074.3-2,110.80-2,134.6-1,976.8-2,368.8-2,189-2,111.4-1,922.1-2,089.6-2,082.9-2,028.7-2,115-2,185.2-2,212-2,370.9-2,352-2,406.2-2,431-2,153.4-1,847.7-1,833.4-1,817.8
Deferred Tax Liabilities Non-Current 7.0297.8646.58212.8678.9377.6737.4197.891.994-17.80258.547-17.542-17.988-18.38500000000000000000000012.24712.87917.6219.25221.60424.07127.19328.2934.82938.6242.30545.77647.94349.13755.3760.63613.39613.37313.35113.339013.10913.04513.01612.99512.62412.44612.34512.11511.75311.67811.96311.79211.75912.28512.12612.1670000000000000000000000000002.9883.8484.6945.45.1334.8184.477000016.36117.91818.118.17520.62123.921.67926.625.82423.9394.8366.9130.9130.9465.1202.5210.1227.6350.3347357.4355484.1486.3487487.3
Other Non-Current Liabilities 136.605141.6638.52120.17621.12920.74621.42921.893154.93865.91519.71598.367103.93488.011123.153130.793142.229136.93595.341106.75283.74169.81960.28655.91360.08664.02640.18742.68844.16841.29241.58752.32452.43448.54443.5856.6855.07957.8356.7843.544.84444.73247.33856.95155.76457.46260.06857.4859.22860.42818.55267.36669.01869.39858.11470.05720.97373.93260.9682.03783.36371.00579.06963.05367.20170.48569.72674.75476.00377.68179.25383.55381.76883.14983.74482.53282.61883.73982.29483.26687.57588.77888.53885.89684.73684.54786.04385.18293.28495.50499.23595.10997.35794.808101.428128.383131.601155.217158.001153.674162.81194.243197.281205.682223.178232.6571,815.81,822.81,817.4240.8235.8682,279.32,274.62,090216.9122,326.32,244.32,276.2168.9922,330.32,175.22,570.32,477.22,111.51,9222,373.32,382.52,028.72,380.82,452.52,483.72,519.42,5022,568.52,595.62,263.21,959.21,949.71,926.4
Total Non-Current Liabilities 417.054427.183424.204424.692421.568440.047441.8449.618361.224370.259403.27410.601430.158449.178484.217516.708609.453618.587502.87472.324482.579462.978373.967361.218370.031374.76326.241330.784305.53295.773283.893277.551270.891266.736256.079223.072212.424208.019207.859207.672217.275212.23213.261225.117225.178230.224237.521239.969247.224263.786272.982291.658302.948312.971324.584328.463332.111342.331348.017381.658391.838404.559414.115404.924411.197429.52428.505485.319511.842526.258532.128550.578624.345627.802629.409626.391627.656629.832629.679844.319624.452626.253626.859690.528676.76688.249677.579646.893656.387680.207744.293756.613742.61761.598695.138723.869727.978973.76980.5291,136.7771,308.3191,334.8251,358.6991,417.1921,448.7241,489.1932,4102,478.52,482.11,467.52,431.6222,453.52,444.82,217.52,231.1982,418.22,394.62,400.12,258.3192,444.42,298.82,697.32,664.32,646.32,552.82,603.22,6102,595.22,695.92,725.22,760.62,766.32,778.42,812.82,825.32,672.52,543.42,5492,543.9
Total Liabilities 513.181516.155527.504515.633508.243525.449535.451542.298451.526449.149500.792500.661517.77524.997561.395589.168686.21684.625598.451560.177581.308562.553468.694438.738452.436455.004421.142406.823386.803372.841377.263351.484345.897346.264357.632297.255282.4277.161288.275281.852284.208281.989287.346299.524298.938309.474329.345325.291331.652338.887360.177376.115386.185399.025414.918415.102409.576432.726440.125477.448487.206505.273521.232517.359526.738556.547559.972614.035645.857664.926667.93685.371758.235765.658778.283758.928754.25759.226765.923975.896809.718812.171819.584812.198818.298826.146830.382821.58891.343932.338947.01925.378940.158946.124989.6941,161.7981,279.951,498.0971,613.9391,589.3881,631.3551,700.7051,750.1641,812.2951,864.1161,924.0612,769.82,881.42,909.42,871.12,914.8972,923.12,887.72,613.52,638.7282,760.22,782.42,788.42,644.6352,819.42,678.33,119.63,219.93,181.13,183.73,128.13,100.63,161.83,310.33,311.33,307.53,349.53,380.63,374.23,356.33,3863,442.33,444.13,425.2
Equity:
Preferred Stock 000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000.630000.630000.6300000000000000000000
Common Stock 0.5330.5330.5290.6570.6570.6550.650.650.650.6450.6420.6420.6420.6410.641.1781.0971.0971.0941.0941.0931.091.0861.0851.0841.0831.0771.0761.0751.0751.0711.071.071.071.0651.0641.0641.0631.0581.0551.0531.0521.051.0471.0451.0441.0381.0371.031.0281.0271.0261.0221.0181.00100.9940.9910.96600.96100.9570.95700.950.9460.9410.9370.9360.9320.92400.9190.9180.9170.910.9060.90.8990.4130.4120.410.4070.4070.4070.4030.4030.4030.4030.4010000.4010000.40000.489000000021.21800021.21800021.18500000000000000000000
Retained Earnings -13.525-17.093-21.784-24.686-32.594-41.132-41.729-54.5-71.583-94.586-116.441-159.896-172.161-171.333-194.514-196.873-203.35-180.385-189.398-207.957-257.079-291.318-306.414-317.917-328.722-340.348-334.661-347.976-357.301-366.05-382.843-394.117-403.843-392.291-402.245-411.004-419.954-429.688-438.221-447.899-456.242-464.515-470.946-475.208-482.239-488.437-495.518-501.998-507.361-511.962-517.827-609.875-617.86-625.99-630.1140-642.781-648.239-652.8270-675.3410-688.984-685.8090-699.522-700.284-717.438-722.775-734.275-735.438-737.7070-763.919-764.631-760.128-756.694-758.763-757.303-736.657-724.844-721.946-713.216-702.465-696.192-690.815-681.733-682.207-738.341-754.553-749.869000-661.325000-563.323000-181.4190000000-1,973.365-1,945.2-1,942.2-1,904.6-1,877.274-1,808-1,808-1,808-1,807.9-1,496.6-1,837.2-2,157.8-2,157.8-457-457-457-457-264.7-273.9-260.3-225.9-221.6-220.7-201.6-158.3-152.6-149.3-136.6-90.5
Accumulated Other Comprehensive Income/Loss -34.461-35.495-41.659-27.76-40.321-42.34-42.697-43.303-46.281-48.689-54.47-56.256-57.08-57.33-60.405-61.205-62.217-66.632-33.96-41.907-26.913-16.299-4.1462.541-2.017-5.407-2.316-3.323-3.546-2.016-1.407-9.808-9.853-28.457-23.777-25.846-22.569-26.152-24.602-17.138-17.438-17.05-16.842-22.607-22.15-24.745-24.999-24.009-24.277-24.545-24.813-19.199-19.199-19.199-19.199-18-18.046-18.046-18.213-24-24.384-49.4-24.921-12.292-171.972-12.882-13.144-16.251-15.948-17.423-17.423-19.732-257.947-19.258-19.543-18.66-19.418-18.744-19.713-17.942-17.942-17.942-17.942-14.976-14.976-14.976-14.976-7.406-7.406-7.58-7.582-590.4-290.153-259.607-2.54-219.013-211.649-192.229-0.0488.05133.265174.3640.047284.506321.046374.247-2,725-2,658.6-2,623-2,558.60-698.9-684.1-660.10-624.2-612.6-583.80-522.6-493.1-465.1-636.7-571.8-571.8-571.8-42.4-443.5-443.5-405.4-340.1-327.5-288.6-250.4-214.8-175.4-125.5-88-51.4
Other Total Stockholders Equity -5.79-3.6890.22815.99129.6437.81546.6652.52358.50694.875105.004125.873129.176125.95123.833118.52946.96345.42884.2130.024140.327166.306176.129204.311211.778223.257238.54252.626279.873302.309312.067349.103359.969362.251364.362428.238444.173458.68463.348466.409472.613486.255495.169497.153505.804513.957515.019525.533527.836532.834531.937532.569536.514541.914544.6-84.424546.922546.301542.576-122.73541.037-119.275538.911537.4640535.043533.612531.643530.572529.519527.911525.4820521.581517.854517.092515.061513.721510.686507.477418.079418.001417.816417.728417.728417.728417.415417.407417.407417.4417.293295.15800417.203000417.123000416.9270001,362.51,329.31,311.51,279.3723.991,445.21,443.51,402.9724.4491,185.21,162.91,151.2723.585793.81,228.41,030.21,371.91,235.21,269.11,284.5788.8885.9746.4708.3643630.4591.5547.9512.3472.9423385.6348.9
Total Shareholders Equity -53.243-55.744-62.686-35.798-42.618-45.002-37.116-44.63-58.708-47.755-65.265-89.637-99.423-102.072-130.446-138.371-217.507-200.492-138.064-118.746-142.572-140.221-133.345-109.98-117.877-121.415-97.36-97.597-79.899-64.682-71.112-53.752-52.657-57.427-60.595-7.5482.7143.9031.5832.427-0.0145.7428.4310.3852.461.819-4.460.563-2.772-2.645-9.676-95.479-99.523-102.257-103.712-102.424-112.911-118.993-127.498-146.73-157.727-168.675-174.037-159.68-171.972-176.411-178.87-201.105-207.214-221.243-224.018-231.033-257.947-260.677-265.402-260.779-260.141-262.88-265.43-246.223-324.294-321.475-312.932-299.306-293.033-287.656-278.891-271.803-327.937-344.33-339.757-295.242-290.153-259.607-246.261-219.013-211.649-192.229-145.8488.05133.265174.364236.044284.506321.046374.247-1,362.5-1,329.3-1,311.5-1,279.3-1,227.527-1,198.9-1,182.8-1,161.8-1,130.977-1,247-1,257.7-1,240.6-1,062.5-1,225.4-1,101.9-1,592.7-1,422.6206.4240.3255.7289.4177.72942.67781.382.295.9139.2144.9148.2161207
Total Equity -53.243-55.744-62.686-35.798-42.618-45.002-37.116-44.63-58.708-47.755-65.265-89.637-99.423-102.072-130.446-138.371-217.507-200.492-138.064-118.746-142.572-140.221-133.345-109.98-117.877-121.415-97.36-97.597-79.899-64.682-71.112-53.752-52.657-57.427-60.595-7.5482.7143.9031.5832.427-0.0145.7428.4310.3852.461.819-4.460.563-2.772-2.645-9.676-95.479-99.523-102.257-103.712-102.424-112.911-118.993-127.498-146.73-157.727-168.675-174.037-159.68-171.972-176.411-178.87-201.105-207.214-221.243-224.018-231.033-257.947-260.677-265.402-260.779-260.141-262.88-265.43-246.223-324.294-321.475-312.932-299.306-293.033-287.656-278.891-271.803-327.937-344.33-339.757-295.242-290.153-259.607-246.261-219.013-211.649-192.229-145.8488.05133.265174.364236.044284.506321.046374.247-1,362.5-1,329.3-1,311.5-1,279.3-1,227.527-1,198.9-1,182.8-1,161.8-1,130.977-1,247-1,257.7-1,240.6-1,062.5-1,225.4-1,101.9-1,592.7-1,422.6206.4240.3255.7289.4177.72942.67781.382.295.9139.2144.9148.2161207
Total Liabilities & Shareholders Equity 459.938460.411464.818479.835465.625480.447498.335497.668392.818401.394435.527411.024418.347422.925430.949450.797468.703484.133460.387441.431438.736422.332335.349328.758334.559333.589323.782309.226306.904308.159306.151297.732293.24288.837297.037289.707285.114281.064289.858284.279284.194287.731295.777299.909301.398311.293324.885325.854328.88336.242350.501280.636286.662296.768311.206312.678296.665313.733312.627330.718329.479336.598347.195357.679354.766380.136381.102412.93438.643443.683443.912454.338500.288504.981512.881498.149494.109496.346500.493729.673485.424490.696506.652512.892525.265538.49551.491549.777563.406588.008607.253630.136650.005686.517743.433942.7851,068.3011,305.8681,468.0991,677.4381,764.621,875.0691,986.2082,096.8012,185.1622,298.3081,407.31,552.11,597.91,591.81,687.371,724.21,704.91,451.71,507.7511,513.21,524.71,547.81,582.1351,5941,576.41,526.91,797.33,387.53,4243,383.83,3903,339.53,339.33,353.93,384.53,430.83,462.83,470.13,495.53,530.93,590.53,605.13,632.2