Carnival PLC
FSX:POH1.DE
21 (EUR) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
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 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q3 | 2000 Q2 | 2000 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,522 | 703 | 2,242 | 2,415 | 2,842 | 4,468 | 5,455 | 4,029 | 7,071 | 7,054 | 6,414 | 8,939 | 7,151 | 7,067 | 9,674 | 9,513 | 8,176 | 6,881 | 1,354 | 518 | 1,153 | 1,202 | 649 | 982 | 526 | 1,053 | 453 | 395 | 489 | 597 | 437 | 603 | 462 | 519 | 778 | 1,395 | 539 | 298 | 280 | 331 | 436 | 343 | 421 | 462 | 981 | 711 | 476 | 465 | 568 | 900 | 471 | 450 | 430 | 557 | 465 | 429 | 527 | 594 | 753 | 538 | 976 | 485 | 607 | 650 | 792 | 988 | 966 | 942.999 | 1,412 | 1,859 | 581 | 1,163 | 594 | 570 | 395 | 1,178 | 1,139 | 721 | 321 | 643 | 594 | 443 | 563 | 1,070 | 988.008 | 1,381.033 | 0 | 210.579 | 167.556 | 151.749 | 140.791 | 230.937 | 120.028 | 0 | 0 | 0 |
Short Term Investments
| 0 | 19 | 1 | 1 | 26 | 20 | 0 | 1 | 0 | 151 | 515 | 200 | 647 | 2,204 | 1,840 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 8 | 12 | 0 | 341 | 214 | 104 | 0 | 0 | 13 | 11 | 9 | 234 | 303 | 0 | 17 | 0 | 0 | 0 | 1 | 60.974 | 67.999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,522 | 703 | 2,242 | 2,415 | 2,842 | 4,468 | 5,455 | 4,029 | 7,071 | 7,205 | 6,929 | 9,139 | 7,798 | 9,271 | 11,514 | 9,513 | 8,176 | 6,881 | 1,354 | 518 | 1,153 | 1,202 | 649 | 982 | 526 | 1,053 | 453 | 395 | 489 | 597 | 437 | 603 | 462 | 519 | 778 | 1,395 | 539 | 298 | 280 | 331 | 436 | 343 | 421 | 462 | 981 | 711 | 476 | 465 | 568 | 900 | 471 | 450 | 430 | 557 | 465 | 429 | 527 | 594 | 753 | 538 | 976 | 485 | 607 | 650 | 801 | 996 | 978 | 942.999 | 1,753 | 2,073 | 685 | 1,163 | 594 | 583 | 406 | 1,187 | 1,373 | 1,024 | 321 | 660 | 594 | 443 | 563 | 1,071 | 1,048.982 | 1,449.032 | 0 | 210.579 | 167.556 | 151.749 | 140.791 | 230.937 | 120.028 | 0 | 0 | 0 |
Net Receivables
| 0 | 928 | 972 | 850 | 757 | 771 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 218 | 250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 321 | 334 | 311 | 303 | 328 | 380 | 329 | -1 | 355 | -2 | -1 | -1 | -1 | -420 | -1 | 0 | 0 | 0 | 0 | 263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 492 | 193 | 531 | 528 | 483 | 438 | 448 | 428 | 420 | 425 | 392 | 356 | 322 | 308 | 312 | 335 | 349 | 362 | 440 | 427 | 482 | 501 | 444 | 450 | 405 | 402 | 394 | 387 | 357 | 351 | 361 | 322 | 314 | 315 | 333 | 330 | 305 | 327 | 332 | 364 | 358 | 383 | 381 | 374 | 388 | 381 | 383 | 390 | 364 | 377 | 381 | 374 | 366 | 365 | 343 | 320 | 291 | 297 | 321 | 320 | 309 | 308 | 305 | 315 | 365 | 349 | 331 | 330.999 | 297 | 282 | 265 | 263 | 278 | 278 | 266 | 250 | 253 | 253 | 245 | 240 | 223 | 211 | 200 | 171 | 159.644 | 157.779 | 0 | 80.026 | 85.541 | 77.158 | 70.985 | 84.016 | 74.114 | 0 | 75.705 | 92.886 |
Other Current Assets
| 1,612 | -1,734 | 738 | 1,472 | 575 | 509 | 1,241 | 3,035 | 941 | 924 | 736 | 638 | 789 | 401 | 383 | 715 | 743 | 979 | 1,091 | 1,114 | 1,077 | 1,132 | 1,008 | 793 | 824 | 823 | 820 | 814 | 815 | 826 | 799 | 764 | 778 | 766 | 749 | 726 | 773 | 854 | 814 | 808 | 808 | 899 | 843 | 1,101 | 1,265 | 1,232 | 933 | 966 | 1,009 | 892 | 1,321 | 488 | 601 | 577 | 557 | 495 | 627 | 695 | 671 | 660 | 813 | 741 | 647 | 685 | 887 | 834 | 714 | 702 | 672 | 664 | 559 | 569 | 679 | 645 | 635 | 693 | 786 | 822 | 790 | 828 | 765 | 796 | 829 | 890 | 701.762 | 940.275 | 0 | 289.35 | 296.48 | 259.855 | 242.555 | 300.36 | 255.927 | 0 | 302.214 | 321.995 |
Total Current Assets
| 3,626 | 1,368 | 4,484 | 5,266 | 4,683 | 6,206 | 7,144 | 7,492 | 8,432 | 8,554 | 8,057 | 10,133 | 8,909 | 10,198 | 12,459 | 10,563 | 9,268 | 8,222 | 2,885 | 2,059 | 2,712 | 2,835 | 2,101 | 2,225 | 1,755 | 2,278 | 1,667 | 1,596 | 1,661 | 1,774 | 1,597 | 1,689 | 1,554 | 1,600 | 1,860 | 2,451 | 1,617 | 1,479 | 1,426 | 1,503 | 1,602 | 1,625 | 1,645 | 1,937 | 2,634 | 1,904 | 1,792 | 1,821 | 1,941 | 2,169 | 2,173 | 1,312 | 1,397 | 1,499 | 1,365 | 1,244 | 1,445 | 1,586 | 1,745 | 1,518 | 2,098 | 1,534 | 1,559 | 1,650 | 2,053 | 2,179 | 2,023 | 1,975.998 | 2,722 | 3,019 | 1,509 | 1,995 | 1,551 | 1,506 | 1,307 | 2,215 | 2,412 | 2,099 | 1,356 | 1,728 | 1,582 | 1,450 | 1,592 | 2,132 | 1,910.388 | 2,547.086 | 0 | 579.956 | 549.577 | 488.761 | 454.331 | 615.313 | 450.069 | 0 | 377.918 | 414.881 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 43,763 | 11,704 | 42,753 | 41,381 | 41,229 | 40,894 | 40,605 | 39,961 | 39,300 | 40,467 | 41,461 | 39,440 | 40,283 | 40,914 | 40,937 | 39,444 | 38,305 | 38,552 | 39,492 | 38,131 | 36,466 | 36,814 | 37,005 | 35,336 | 35,178 | 35,227 | 35,027 | 34,430 | 34,172 | 33,823 | 32,328 | 32,429 | 32,864 | 33,244 | 31,677 | 31,888 | 32,232 | 32,179 | 32,294 | 32,773 | 33,073 | 33,515 | 32,991 | 32,905 | 32,498 | 32,481 | 31,726 | 32,137 | 31,972 | 32,133 | 31,475 | 32,054 | 33,243 | 32,822 | 31,225 | 30,967 | 30,162 | 29,317 | 29,702 | 29,870 | 28,882 | 28,663 | 26,225 | 26,457 | 27,735 | 27,666 | 26,542 | 27,201.999 | 25,134 | 25,019 | 23,837 | 23,458 | 23,263 | 22,772 | 21,957 | 21,312 | 21,434 | 21,249 | 21,228 | 20,823 | 19,899 | 19,948 | 18,928 | 17,522 | 17,508.139 | 16,708.612 | 0 | 786.141 | 727.25 | 725.512 | 707.785 | 614.179 | 753.468 | 0 | 589.589 | 502.35 |
Goodwill
| 579 | 579 | 579 | 579 | 579 | 579 | 579 | 579 | 579 | 579 | 579 | 579 | 810 | 818 | 814 | 807 | 807 | 790 | 2,176 | 2,912 | 2,886 | 2,907 | 2,943 | 2,925 | 2,949 | 2,950 | 3,014 | 2,967 | 2,957 | 2,953 | 2,911 | 2,910 | 2,964 | 3,019 | 2,980 | 3,010 | 3,052 | 3,041 | 3,055 | 3,127 | 3,199 | 3,226 | 3,226 | 3,210 | 3,160 | 3,134 | 3,143 | 3,174 | 3,146 | 3,135 | 3,188 | 3,322 | 3,430 | 3,424 | 3,373 | 3,320 | 3,287 | 3,214 | 3,326 | 3,451 | 3,402 | 3,388 | 3,225 | 3,266 | 3,500 | 3,614 | 3,593 | 3,610 | 3,356 | 3,331 | 3,315 | 3,313 | 3,281 | 3,290 | 3,211 | 3,206 | 3,243 | 3,259 | 3,319 | 3,321 | 3,259 | 3,212 | 3,123 | 3,031 | 3,615.858 | 3,649.236 | 0 | 120.981 | 122.333 | 109.105 | 116.344 | 110.51 | 112.517 | 0 | 114.768 | 32.821 |
Intangible Assets
| 1,173 | 1,167 | 1,168 | 1,169 | 1,168 | 1,163 | 1,158 | 1,156 | 1,151 | 1,167 | 1,181 | 1,181 | 1,190 | 1,198 | 1,195 | 1,186 | 1,186 | 1,168 | 1,173 | 1,174 | 1,166 | 1,172 | 1,181 | 1,176 | 1,182 | 1,183 | 1,198 | 1,200 | 1,247 | 1,286 | 1,279 | 1,275 | 1,290 | 1,305 | 1,294 | 1,238 | 1,247 | 1,247 | 1,252 | 1,270 | 1,292 | 1,298 | 1,296 | 1,292 | 1,278 | 1,298 | 1,303 | 1,314 | 1,307 | 1,302 | 1,319 | 1,330 | 1,396 | 1,396 | 1,335 | 1,320 | 1,310 | 1,289 | 1,316 | 1,346 | 1,332 | 1,328 | 1,281 | 1,294 | 1,359 | 1,393 | 1,389 | 1,392.999 | 1,334 | 1,328 | 1,322 | 1,321 | 1,311 | 1,308 | 1,283 | 1,282 | 1,283 | 1,288 | 1,308 | 1,306 | 1,279 | 1,349 | 1,357 | 1,324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 1,752 | 1,746 | 1,747 | 1,748 | 1,747 | 1,742 | 1,737 | 1,735 | 1,730 | 1,746 | 1,760 | 1,760 | 2,000 | 2,016 | 2,009 | 1,993 | 1,993 | 1,958 | 3,349 | 4,086 | 4,052 | 4,079 | 4,124 | 4,101 | 4,131 | 4,133 | 4,212 | 4,167 | 4,204 | 4,239 | 4,190 | 4,185 | 4,254 | 4,324 | 4,274 | 4,248 | 4,299 | 4,288 | 4,307 | 4,397 | 4,491 | 4,524 | 4,522 | 4,502 | 4,438 | 4,432 | 4,446 | 4,488 | 4,453 | 4,437 | 4,507 | 4,652 | 4,826 | 4,820 | 4,708 | 4,640 | 4,597 | 4,503 | 4,642 | 4,797 | 4,734 | 4,716 | 4,506 | 4,560 | 4,859 | 5,007 | 4,982 | 5,002.999 | 4,690 | 4,659 | 4,637 | 4,634 | 4,592 | 4,598 | 4,494 | 4,488 | 4,526 | 4,547 | 4,627 | 4,627 | 4,538 | 4,561 | 4,480 | 4,355 | 3,615.858 | 3,649.236 | 0 | 120.981 | 122.333 | 109.105 | 116.344 | 110.51 | 112.517 | 0 | 114.768 | 32.821 |
Long Term Investments
| 0 | 4 | 21 | 139 | 0 | 0 | 0 | 164 | 0 | 0 | 0 | 242 | 283 | 306 | 215 | 289 | 135 | 131 | 132 | 204 | 0 | 0 | 0 | 244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 21 | 21 | 20 | 20 | 20 | 90 | 20 | 21 | 20 | 22 | 10 | 0 | 0 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -1,590 | -21 | -139 | 0 | 0 | 0 | -164 | 0 | 0 | 0 | -242 | -283 | -306 | -215 | -289 | -135 | -131 | -132 | -204 | 0 | 0 | 0 | -244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21 | -21 | -21 | -20 | -20 | -20 | -90 | -20 | -21 | -20 | -22 | -10 | 0 | 0 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 942.999 | 0 | 0 | 0 | 0 | 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
| 665 | 130 | 777 | 725 | 2,098 | 3,030 | 2,501 | 2,515 | 2,455 | 2,221 | 2,002 | 2,011 | 2,323 | 1,936 | 1,821 | 1,594 | 1,252 | 1,086 | 1,216 | 783 | 771 | 785 | 700 | 738 | 689 | 546 | 535 | 585 | 606 | 615 | 588 | 633 | 660 | 683 | 635 | 650 | 649 | 665 | 687 | 859 | 831 | 862 | 747 | 760 | 823 | 742 | 711 | 715 | 716 | 723 | 808 | 619 | 560 | 622 | 667 | 639 | 643 | 623 | 643 | 650 | 645 | 632 | 546 | 733 | 631 | 620 | 598 | -942.999 | 642 | 490 | 478 | 465 | 460 | 428 | 558 | 417 | 394 | 411 | 388 | 458 | 417 | 444 | 506 | 482 | 362.63 | 458.531 | 0 | 4,295.69 | 4,329.01 | 4,005.933 | 3,584.136 | 3,584.2 | 3,537.914 | 0 | 3,053.629 | 3,468.016 |
Total Non-Current Assets
| 46,180 | 11,994 | 45,277 | 43,854 | 45,074 | 45,666 | 44,843 | 44,211 | 43,485 | 44,434 | 45,223 | 43,211 | 44,606 | 44,866 | 44,767 | 43,031 | 41,550 | 41,596 | 44,057 | 43,000 | 41,289 | 41,678 | 41,829 | 40,175 | 39,998 | 39,906 | 39,774 | 39,182 | 38,982 | 38,677 | 37,106 | 37,247 | 37,778 | 38,251 | 36,586 | 36,786 | 37,180 | 37,132 | 37,288 | 38,029 | 38,395 | 38,901 | 38,260 | 38,167 | 37,759 | 37,655 | 36,883 | 37,340 | 37,141 | 37,293 | 36,790 | 37,325 | 38,629 | 38,264 | 36,600 | 36,246 | 35,402 | 34,443 | 34,987 | 35,317 | 34,261 | 34,011 | 31,277 | 31,750 | 33,225 | 33,293 | 32,122 | 32,204.999 | 30,466 | 30,168 | 28,952 | 28,557 | 28,315 | 27,798 | 27,009 | 26,217 | 26,354 | 26,207 | 26,243 | 25,908 | 24,854 | 24,953 | 23,914 | 22,359 | 21,486.627 | 20,816.379 | 0 | 5,202.812 | 5,178.593 | 4,840.55 | 4,408.265 | 4,308.889 | 4,403.9 | 0 | 3,757.987 | 4,003.186 |
Total Assets
| 49,805 | 13,362 | 49,761 | 49,120 | 49,756 | 51,873 | 51,985 | 51,703 | 51,917 | 52,988 | 53,281 | 53,344 | 53,514 | 55,064 | 57,226 | 53,593 | 50,818 | 49,817 | 46,943 | 45,058 | 44,001 | 44,512 | 43,930 | 42,401 | 41,753 | 42,184 | 41,441 | 40,778 | 40,643 | 40,451 | 38,703 | 38,936 | 39,332 | 39,851 | 38,446 | 39,237 | 38,797 | 38,611 | 38,714 | 39,532 | 39,997 | 40,526 | 39,905 | 40,104 | 40,393 | 39,559 | 38,675 | 39,161 | 39,082 | 39,462 | 38,963 | 38,637 | 40,026 | 39,763 | 37,965 | 37,490 | 36,847 | 36,029 | 36,732 | 36,835 | 36,359 | 35,545 | 32,836 | 33,400 | 35,278 | 35,472 | 34,145 | 34,180.997 | 33,188 | 33,187 | 30,461 | 30,552 | 29,866 | 29,304 | 28,316 | 28,432 | 28,766 | 28,306 | 27,599 | 27,636 | 26,436 | 26,403 | 25,506 | 24,491 | 23,397.015 | 23,363.465 | 0 | 5,782.768 | 5,728.17 | 5,329.311 | 4,862.596 | 4,924.202 | 4,853.969 | 0 | 4,135.905 | 4,418.067 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,062 | 1,063 | 1,103 | 1,168 | 1,103 | 1,042 | 1,022 | 1,050 | 920 | 912 | 772 | 797 | 672 | 499 | 505 | 624 | 691 | 1,809 | 904 | 756 | 695 | 792 | 798 | 730 | 666 | 745 | 795 | 762 | 639 | 690 | 669 | 713 | 704 | 667 | 619 | 627 | 578 | 637 | 594 | 626 | 610 | 627 | 554 | 639 | 601 | 627 | 570 | 549 | 561 | 532 | 517 | 576 | 548 | 552 | 516 | 503 | 541 | 548 | 528 | 568 | 612 | 543 | 496 | 512 | 505 | 454 | 477 | 561 | 468 | 498 | 408 | 438 | 498 | 411 | 656 | 477 | 682 | 647 | 611 | 631 | 728 | 711 | 689 | 645 | 639.088 | 615.782 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 2,373 | 2,325 | 2,333 | 2,238 | 1,933 | 1,950 | 2,620 | 2,739 | 5,691 | 6,011 | 5,152 | 4,859 | 4,544 | 4,949 | 4,951 | 4,977 | 6,145 | 6,088 | 3,368 | 1,833 | 1,852 | 2,094 | 2,459 | 2,426 | 1,328 | 1,694 | 2,124 | 2,212 | 1,458 | 1,793 | 1,306 | 1,107 | 1,084 | 1,257 | 1,090 | 1,385 | 1,267 | 1,633 | 2,207 | 1,738 | 1,913 | 1,570 | 1,632 | 1,481 | 2,226 | 2,014 | 1,765 | 1,734 | 763 | 1,608 | 1,563 | 1,300 | 2,108 | 1,164 | 1,490 | 1,353 | 1,568 | 2,079 | 1,712 | 950 | 1,741 | 1,962 | 1,825 | 1,608 | 1,183 | 1,761 | 2,919 | 2,539 | 1,677 | 2,532 | 1,468 | 1,492 | 1,002 | 4,155 | 3,493 | 3,670 | 1,307 | 4,032 | 3,826 | 3,535 | 3,002 | 3,468 | 2,141 | 1,838 | 1,566.137 | 1,783.216 | 0 | 68.729 | 79.869 | 53.911 | 45.359 | 61.489 | 174.586 | 0 | 917.694 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8,829 | -6,865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,753 | 0 | -142 | 3,162 | 3,084 | 3,349 | -6,088 | -3,368 | -1,827 | -1,845 | 7,490 | -2,452 | 6,049 | -1,320 | 6,879 | 5,941 | 5,835 | -1,447 | -1,783 | -1,296 | -1,097 | -1,073 | -1,246 | -1,078 | -1,374 | -1,256 | -1,621 | -2,195 | -1,725 | -1,900 | -1,556 | -1,618 | -1,468 | -2,226 | -2,434 | -1,765 | -1,734 | 4,048 | 4,643 | 4,066 | -1,300 | -2,108 | 1,137 | 1,121 | 1,094 | 991 | 928 | 912 | 874 | 886 | 810 | 739 | 1,142 | 1,224 | 1,269 | 1,203 | -2,539 | 1,212 | 1,209 | 1,063 | 1,149 | 984 | -4,142 | -3,482 | -3,661 | 740 | -3,729 | -3,826 | 721 | 555 | 510 | 555 | 541 | 566.313 | 565.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1 | 1,528 | 8,960 | 8,075 | 7,972 | 8,843 | 7,446 | 6,816 | 6,343 | 6,457 | 4,996 | 4,752 | 4,275 | 3,306 | 1 | 1 | 3,348 | 3,961 | 6,444 | 6,538 | 6,385 | 7,490 | 6,385 | 6,049 | 6,026 | 6,869 | 5,932 | 5,826 | 5,872 | 6,575 | 5,490 | 5,252 | 5,312 | 5,917 | 4,955 | 4,944 | 4,904 | 5,413 | 4,611 | 4,557 | 4,533 | 5,204 | 4,502 | 4,600 | 4,661 | 4,994 | 4,447 | 5,057 | 564 | 479 | 398 | 4,229 | 4,225 | 3,668 | 2,882 | 2,805 | 2,776 | 3,208 | 2,515 | 2,575 | 2,536 | 2,852 | 2,280 | 2,519 | 2,917 | 3,605 | 2,794 | 4,160 | 3,790 | 4,370 | 2,417 | 2,336 | 2,326 | 946 | 746 | 1,045 | 2,102 | 719 | 806 | 147 | 650 | 611 | 699 | 832 | 683.672 | 856.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 879.949 |
Total Current Liabilities
| 12,265 | 4,916 | 12,396 | 11,481 | 11,008 | 11,835 | 11,088 | 10,605 | 12,954 | 13,380 | 10,920 | 10,408 | 9,491 | 8,754 | 8,619 | 8,686 | 10,184 | 11,858 | 10,716 | 9,127 | 8,932 | 10,377 | 9,642 | 9,204 | 8,020 | 9,308 | 8,851 | 8,800 | 7,969 | 9,058 | 7,465 | 7,072 | 7,100 | 7,841 | 6,664 | 6,956 | 6,749 | 7,683 | 7,412 | 6,921 | 7,056 | 7,401 | 6,688 | 6,720 | 7,488 | 7,635 | 6,782 | 7,340 | 5,936 | 7,262 | 6,544 | 6,105 | 6,881 | 6,521 | 6,009 | 5,755 | 5,876 | 6,763 | 5,667 | 4,967 | 5,775 | 6,167 | 5,340 | 5,781 | 5,829 | 7,089 | 7,393 | 7,260.001 | 7,147 | 8,609 | 5,356 | 5,415 | 4,810 | 5,512 | 4,895 | 5,192 | 4,831 | 5,398 | 5,243 | 5,034 | 4,380 | 4,790 | 3,529 | 3,315 | 2,888.897 | 3,255.024 | 0 | 68.729 | 79.869 | 53.911 | 45.359 | 61.489 | 174.586 | 0 | 917.694 | 879.949 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 27,900 | 28,328 | 29,682 | 29,653 | 30,696 | 33,129 | 33,820 | 33,142 | 29,594 | 30,383 | 31,077 | 29,748 | 28,100 | 27,285 | 27,778 | 23,403 | 20,197 | 16,162 | 11,050 | 9,684 | 8,905 | 9,080 | 9,134 | 7,897 | 8,310 | 8,185 | 7,459 | 7,010 | 7,744 | 7,655 | 7,818 | 8,325 | 8,351 | 8,213 | 8,022 | 7,440 | 6,629 | 6,676 | 6,978 | 7,398 | 7,003 | 7,904 | 8,007 | 8,105 | 7,805 | 7,863 | 7,622 | 7,168 | 8,289 | 8,392 | 7,964 | 8,053 | 7,714 | 8,678 | 7,815 | 8,011 | 7,644 | 7,681 | 8,933 | 9,097 | 8,373 | 8,317 | 7,690 | 7,735 | 8,345 | 7,689 | 6,271 | 6,313 | 5,735 | 5,425 | 6,172 | 6,355 | 6,556 | 6,045 | 5,661 | 5,727 | 6,274 | 6,305 | 5,879 | 6,291 | 6,224 | 6,623 | 7,247 | 6,918 | 6,636.16 | 6,707.841 | 0 | 2,011.486 | 1,986.602 | 1,837.812 | 1,478.16 | 1,482.673 | 1,377.273 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 782 | 802 | 647 | 679 | 712 | 706 | 693 | 732 | 721 | 0 | 0 | 0 | 0 | 0 | 0 | 783 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 548 | 299 | 277.544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -782 | -802 | -647 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| 1,043 | -20,560 | 1,001 | 1,104 | 1,092 | 1,045 | 908 | 892 | 990 | 965 | 973 | 1,044 | 1,060 | 1,148 | 1,015 | 949 | 934 | 958 | 887 | 882 | 869 | 948 | 912 | 856 | 769 | 758 | 749 | 752 | 758 | 774 | 760 | 942 | 981 | 1,006 | 1,135 | 1,070 | 1,066 | 1,000 | 974 | 925 | 781 | 856 | 740 | 723 | 840 | 781 | 748 | 724 | 664 | 782 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 713 | 4 | 651 | 676 | 652 | 786 | 0 | 764 | 741 | 645.001 | 598 | 574 | 595 | 572 | 621 | 652 | 581 | 541 | 571 | 543 | 460 | 551 | 530 | 593 | 0 | 166 | 25.67 | 407.024 | 0 | 828.194 | 906.61 | 799.675 | 711.908 | 888.187 | 681.055 | 0 | 879.841 | 1,073.369 |
Total Non-Current Liabilities
| 28,943 | 7,768 | 30,683 | 30,757 | 31,788 | 34,174 | 34,728 | 34,034 | 30,584 | 31,348 | 32,050 | 30,792 | 29,160 | 28,433 | 28,793 | 24,352 | 21,131 | 17,120 | 11,937 | 10,566 | 9,774 | 10,027 | 10,046 | 8,754 | 9,079 | 8,943 | 8,208 | 7,762 | 8,502 | 8,429 | 8,578 | 9,267 | 9,332 | 9,219 | 9,157 | 8,510 | 7,695 | 7,676 | 7,952 | 8,323 | 7,784 | 8,760 | 8,747 | 8,828 | 8,645 | 8,644 | 8,370 | 7,892 | 8,953 | 9,174 | 8,766 | 8,700 | 8,393 | 9,390 | 8,521 | 8,704 | 8,376 | 8,402 | 9,646 | 9,833 | 9,024 | 8,993 | 8,342 | 8,521 | 9,128 | 8,453 | 7,012 | 6,958.001 | 6,333 | 5,999 | 6,767 | 6,927 | 7,177 | 6,697 | 6,242 | 6,268 | 6,845 | 6,848 | 6,339 | 6,842 | 6,754 | 7,216 | 7,795 | 7,383 | 6,939.374 | 7,114.865 | 0 | 2,839.681 | 2,893.212 | 2,637.486 | 2,190.068 | 2,370.859 | 2,058.328 | 0 | 879.841 | 1,073.369 |
Total Liabilities
| 41,208 | 12,684 | 43,079 | 42,238 | 42,796 | 46,009 | 45,816 | 44,639 | 43,538 | 44,728 | 42,970 | 41,200 | 38,651 | 37,187 | 37,412 | 33,038 | 31,315 | 28,978 | 22,653 | 19,693 | 18,706 | 20,404 | 19,688 | 17,958 | 17,099 | 18,251 | 17,059 | 16,562 | 16,471 | 17,487 | 16,043 | 16,339 | 16,432 | 17,060 | 15,821 | 15,466 | 14,444 | 15,359 | 15,364 | 15,244 | 14,840 | 16,161 | 15,435 | 15,548 | 16,133 | 16,279 | 15,152 | 15,232 | 14,889 | 16,436 | 15,310 | 14,805 | 15,274 | 15,911 | 14,530 | 14,459 | 14,252 | 15,165 | 15,313 | 14,800 | 14,799 | 15,160 | 13,682 | 14,302 | 14,957 | 15,542 | 14,405 | 14,218.001 | 13,480 | 14,608 | 12,123 | 12,342 | 11,987 | 12,209 | 11,137 | 11,460 | 11,676 | 12,246 | 11,582 | 11,876 | 11,134 | 12,006 | 11,324 | 10,698 | 9,828.271 | 10,369.889 | 0 | 2,908.409 | 2,973.081 | 2,691.397 | 2,235.428 | 2,432.348 | 2,232.913 | 0 | 1,797.535 | 1,953.318 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 1,938 | 1,939 | 1,896 | 1,902 | 1,971 | 1,981 | 2,024 | 1,742 | 1,486 | 1,502 | 1,349 | 1,127 | 1,234 | 0 | 1,439 | 1,961 | 2,028 | 0 | 2,183 | 2,076 | 1,870 | 0 | 1,840 | 1,855 | 1,486 | 0 | 1,845 | 2,154 | 2,440 | 0 | 2,012 | 1,648 | 1,943 | 0 | 1,378 | 1,479 | 1,339 | 0 | 28 | 0 | 0 | 0 | 251 | 473 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 374 | 361 | 374 | 373 | 373 | 373 | 373 | 373 | 373 | 372 | 372 | 372 | 372 | 372 | 372 | 372 | 369 | 367 | 366 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 364 | 363 | 363 | 363 | 363 | 363 | 363 | 363 | 363 | 361 | 361 | 361 | 361 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 359 | 359 | 359 | 359 | 359 | 359 | 359 | 358 | 358 | 358 | 355 | 354.615 | 353.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 1,798 | 1,429 | -29 | 185 | 233 | -841 | -434 | 269 | 1,868 | 2,649 | 4,493 | 6,448 | 9,194 | 12,030 | 14,102 | 16,075 | 18,297 | 21,155 | 25,527 | 26,653 | 26,576 | 25,138 | 25,033 | 25,066 | 24,921 | 23,564 | 23,360 | 23,292 | 23,066 | 22,026 | 21,939 | 21,843 | 21,488 | 20,320 | 19,976 | 20,060 | 20,023 | 19,041 | 19,013 | 19,242 | 19,538 | 18,485 | 18,573 | 18,782 | 18,911 | 18,170 | 18,322 | 18,479 | 18,969 | 17,835 | 18,015 | 18,349 | 18,319 | 17,186 | 17,178 | 17,224 | 17,055 | 15,830 | 15,657 | 15,770 | 15,577 | 14,504 | 14,240 | 13,980 | 13,925 | 12,907 | 12,832 | 12,920.999 | 12,878 | 11,778 | 11,665 | 11,600 | 11,402 | 10,369 | 10,310 | 10,233 | 10,081 | 9,092 | 8,847 | 8,623 | 8,450 | 7,526 | 7,294 | 7,191 | 7,085.427 | 6,434.958 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | -1,919 | -1,938 | -1,939 | -1,896 | -1,902 | -1,971 | -1,981 | -2,024 | -1,742 | -1,486 | -1,502 | -1,349 | -1,127 | -1,234 | -17,075 | -1,439 | -1,961 | -2,028 | -18,650 | -2,183 | -2,076 | -1,870 | -17,286 | -1,840 | -1,855 | -1,486 | -16,435 | -1,845 | -2,154 | -2,440 | -15,095 | -2,012 | -1,648 | -1,943 | -13,902 | -1,378 | -1,479 | -1,339 | -13,056 | -28 | 243 | 273 | -12,219 | -251 | -473 | 0 | -11,064 | 0 | 0 | 0 | -10,150 | 0 | 0 | 0 | -8,869 | 0 | 0 | 0 | -6,951 | 0 | 0 | 0 | -6,416 | 0 | 0 | 0 | -5,900.999 | 0 | 0 | 0 | 0 | 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 Total Stockholders Equity
| 6,425 | 8,297 | 4,399 | 4,386 | 4,458 | 8,234 | 8,201 | 8,403 | 4,114 | 3,497 | 3,960 | 3,822 | 3,948 | 4,348 | 4,106 | 21,183 | -602 | 1,278 | -3,631 | 412 | -3,829 | -3,471 | -3,026 | -988 | -2,472 | -1,851 | -829 | 559 | -1,104 | -1,581 | -2,084 | 389 | -965 | 458 | 341 | 17,248 | 2,587 | 2,367 | 2,633 | 17,737 | 5,226 | 5,515 | 5,532 | 5,409 | 4,733 | 4,272 | 4,837 | 16,151 | 4,861 | 4,828 | 5,275 | 15,270 | 6,070 | 6,303 | 5,894 | 14,315 | 5,179 | 4,673 | 5,401 | 6,114 | 5,623 | 5,521 | 4,554 | 11,174 | 6,036 | 6,663 | 6,548 | 6,681.996 | 6,470 | 6,441 | 6,313 | 6,250 | 6,117 | 6,367 | 6,510 | 6,472 | 6,650 | 6,609 | 6,811 | 6,778 | 6,494 | 6,513 | 6,530 | 6,247 | 6,128.702 | 6,205.278 | -0.314 | 2,874.045 | 2,754.936 | 2,637.772 | 2,626.874 | 2,491.57 | 2,620.913 | 0 | 2,338.219 | 2,455.987 |
Total Shareholders Equity
| 8,597 | 678 | 6,682 | 6,882 | 6,960 | 5,864 | 6,169 | 7,064 | 8,379 | 8,260 | 10,311 | 12,144 | 14,863 | 17,877 | 19,814 | 20,555 | 19,503 | 20,839 | 24,290 | 25,365 | 25,295 | 24,108 | 24,242 | 24,443 | 24,654 | 23,933 | 24,382 | 24,216 | 24,172 | 22,964 | 22,660 | 22,597 | 22,900 | 22,791 | 22,625 | 23,771 | 24,353 | 23,252 | 23,350 | 24,288 | 25,157 | 24,365 | 24,470 | 24,556 | 24,260 | 23,280 | 23,523 | 23,929 | 24,193 | 23,026 | 23,653 | 23,832 | 24,752 | 23,852 | 23,435 | 23,031 | 22,595 | 20,864 | 21,419 | 22,035 | 21,560 | 20,385 | 19,154 | 19,098 | 20,321 | 19,930 | 19,740 | 19,962.996 | 19,708 | 18,579 | 18,338 | 18,210 | 17,879 | 17,095 | 17,179 | 16,972 | 17,090 | 16,060 | 16,017 | 15,760 | 15,302 | 14,397 | 14,182 | 13,793 | 13,568.744 | 12,993.576 | -0.314 | 2,874.045 | 2,754.936 | 2,637.772 | 2,626.874 | 2,491.57 | 2,620.913 | 0 | 2,338.219 | 2,455.987 |
Total Equity
| 8,597 | 678 | 6,682 | 6,882 | 6,960 | 5,864 | 6,169 | 7,064 | 8,379 | 8,260 | 10,311 | 12,144 | 14,863 | 17,877 | 19,814 | 20,555 | 19,503 | 20,839 | 24,290 | 25,365 | 25,295 | 24,108 | 24,242 | 24,443 | 24,654 | 23,933 | 24,382 | 24,216 | 24,172 | 22,964 | 22,660 | 22,597 | 22,900 | 22,791 | 22,625 | 23,771 | 24,353 | 23,252 | 23,350 | 24,288 | 25,157 | 24,365 | 24,470 | 24,556 | 24,260 | 23,280 | 23,523 | 23,929 | 24,193 | 23,026 | 23,653 | 23,832 | 24,752 | 23,852 | 23,435 | 23,031 | 22,595 | 20,864 | 21,419 | 22,035 | 21,560 | 20,385 | 19,154 | 19,098 | 20,321 | 19,930 | 19,740 | 19,962.996 | 19,708 | 18,579 | 18,338 | 18,210 | 17,879 | 17,095 | 17,179 | 16,972 | 17,090 | 16,060 | 16,017 | 15,760 | 15,302 | 14,397 | 14,182 | 13,793 | 13,568.744 | 12,993.576 | -0.314 | 2,874.359 | 2,755.09 | 2,637.914 | 2,627.169 | 2,491.853 | 2,621.055 | 0 | 2,338.37 | 2,464.749 |
Total Liabilities & Shareholders Equity
| 49,805 | 13,362 | 49,761 | 49,120 | 49,756 | 51,873 | 51,985 | 51,703 | 51,917 | 52,988 | 53,281 | 53,344 | 53,514 | 55,064 | 57,226 | 53,593 | 50,818 | 49,817 | 46,943 | 45,058 | 44,001 | 44,512 | 43,930 | 42,401 | 41,753 | 42,184 | 41,441 | 40,778 | 40,643 | 40,451 | 38,703 | 38,936 | 39,332 | 39,851 | 38,446 | 39,237 | 38,797 | 38,611 | 38,714 | 39,532 | 39,997 | 40,526 | 39,905 | 40,104 | 40,393 | 39,559 | 38,675 | 39,161 | 39,082 | 39,462 | 38,963 | 38,637 | 40,026 | 39,763 | 37,965 | 37,490 | 36,847 | 36,029 | 36,732 | 36,835 | 36,359 | 35,545 | 32,836 | 33,400 | 35,278 | 35,472 | 34,145 | 34,180.997 | 33,188 | 33,187 | 30,461 | 30,552 | 29,866 | 29,304 | 28,316 | 28,432 | 28,766 | 28,306 | 27,599 | 27,636 | 26,436 | 26,403 | 25,506 | 24,491 | 23,397.015 | 23,363.465 | 0 | 5,782.768 | 5,728.17 | 5,329.311 | 4,862.596 | 4,924.202 | 4,853.969 | 0 | 4,135.905 | 4,418.067 |