Regencell Bioscience Holdings Limited
NASDAQ:RGC
6.92 (USD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q4 | 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 Q1 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2.961 | 4.8 | 4.8 | 1.565 | 1.565 | 0 | 0 | 6.417 | 6.417 | 0 | 0 | 0.059 | 0.059 | 0.306 | 0.306 | 0.387 | 0.387 | -0.243 | 228.8 | 189.5 | 235.5 | 408.8 | 246.5 | 186.9 | 288.1 | 328 | 219.6 | 99.6 | 267.7 | 172.4 | 147.1 | 244 | 355.3 | 476.3 | 280.9 | 270.2 | 291.1 | 395.4 | 109.5 | 251.4 | 325.8 | 316.2 | 253 | 179.1 | 195.5 | 122.2 | 205.3 | 414 | 225.1 | 321 | 328.1 | 192 | 267 | 187 | 170 | 113 | 223 | 487 | 435 | 382 | 406 | 807 | 162 | 80 | 181 | 156 | 196 | 80 | 178 | 191.5 | 243 | 146.4 | 356 | 286 | 288 | 154 | 901 | 323 | 276 | 216 | 274 | 216.566 |
Short Term Investments
| 5 | 0 | 0 | 10 | 10 | 0 | 0 | 10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.8 | 3.1 | 4 | 6.7 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.961 | 4.8 | 4.8 | 11.565 | 11.565 | 0 | 0 | 16.417 | 16.417 | 0 | 0 | 0.059 | 0.059 | 0.306 | 0.306 | 0.387 | 0.387 | 0.243 | 228.8 | 189.5 | 235.5 | 408.8 | 246.5 | 186.9 | 288.1 | 328 | 219.6 | 99.6 | 267.7 | 172.4 | 150.9 | 247.1 | 359.3 | 483 | 287.9 | 270.2 | 291.1 | 395.4 | 109.5 | 251.4 | 325.8 | 316.2 | 253 | 179.1 | 195.5 | 122.2 | 211.3 | 414 | 225.1 | 321 | 328.1 | 192 | 267 | 187 | 170 | 113 | 223 | 487 | 435 | 382 | 406 | 807 | 162 | 80 | 181 | 156 | 196 | 80 | 178 | 191.5 | 243 | 146.4 | 356 | 286 | 288 | 154 | 901 | 323 | 276 | 216 | 274 | 216.566 |
Net Receivables
| 0.153 | 0 | 0 | 0.057 | 0 | 0 | 0 | 0.028 | 0 | 0 | 0 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 184 | 73.1 | 95.1 | 52.9 | 155.1 | 45 | 56.1 | 46.7 | 153.1 | 48.8 | 71.8 | 48.9 | 0 | 0 | 0 | 39.1 | 129.4 | 36.1 | 71.5 | 32.5 | 104.3 | 30.4 | 40.7 | 36.2 | 99.8 | 37.2 | 53.9 | 31.2 | 0 | 21.8 | 0 | 0 | 69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.3 | 22.8 | 0 | 24.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -0.153 | 0 | 0 | -0.057 | 0 | 0 | 0 | -0.028 | 0 | 0 | 0 | -0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 22.9 | 23.9 | 24.4 | 23.3 | 20.9 | 20.5 | 22.6 | 22.8 | 22.4 | 19.5 | 19.3 | 18.4 | 17.8 | 16.6 | 18.1 | 17.7 | 19 | 17.6 | 18.3 | 16.2 | 17.8 | 15.6 | 16.5 | 15.9 | 14.8 | 13.4 | 15.1 | 13.3 | 14.7 | 12.4 | 14.6 | 13 | 12.3 | 10 | 12 | 9 | 8 | 7 | 10 | 7 | 8 | 8 | 9 | 8 | 8 | 7 | 8 | 7 | 7 | 7 | 8.5 | 7.1 | 7 | 7.2 | 8 | 6 | 6 | 6 | 8 | 6 | 6 | 6 | 7 | 7.028 |
Other Current Assets
| 0.153 | 5.033 | 5.033 | 0.057 | 0.057 | 14.192 | 14.192 | 0.028 | 0.028 | 19.011 | 19.011 | 0.007 | 0.007 | 0 | 0 | 0 | 0 | 0 | 27.6 | 32.5 | 31.5 | 29.3 | 24.4 | 30.4 | 30.3 | 28.2 | 43.1 | 44.1 | 42.4 | 67.5 | 172.7 | 99.5 | 109.2 | 31.6 | 28.8 | 43.1 | 39.6 | 34.2 | 26.2 | 36.5 | 32.6 | 37.3 | 35.9 | 33.6 | 28.8 | 29.8 | 120.5 | 35 | 112.6 | 46 | 19.5 | 61 | 79 | 53 | 95 | 56 | 40 | 37 | 82 | 32 | 42 | 41 | 71 | 55 | 47 | 38 | 59 | 51 | 19.3 | 28.5 | 71 | 32.5 | 67 | 50 | 82 | 88 | 83 | 67 | 107 | 84 | 75 | 90.326 |
Total Current Assets
| 8.114 | 9.833 | 9.833 | 11.621 | 11.621 | 14.192 | 14.192 | 16.445 | 16.445 | 19.011 | 19.011 | 0.067 | 0.067 | 0.306 | 0.306 | 0.387 | 0.387 | 0.243 | 463.3 | 319 | 386.5 | 514.3 | 446.9 | 282.8 | 397.1 | 425.7 | 438.2 | 212 | 401.2 | 307.2 | 341.4 | 363.2 | 486.6 | 571.4 | 465.1 | 367 | 420.5 | 478.3 | 257.8 | 333.9 | 415.6 | 405.6 | 403.5 | 263.3 | 293.3 | 196.5 | 346.5 | 483.2 | 352.3 | 380 | 428.9 | 263 | 358 | 249 | 273 | 176 | 273 | 531 | 525 | 422 | 457 | 856 | 241 | 142 | 236 | 201 | 262 | 138 | 249.1 | 249.9 | 321 | 210.9 | 431 | 342 | 376 | 248 | 992 | 396 | 389 | 306 | 356 | 313.92 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.227 | 0 | 0 | 0.892 | 0.892 | 0 | 0 | 1.46 | 1.46 | 0 | 0 | 0.082 | 0.082 | 0.11 | 0.11 | 0.108 | 0.108 | 0 | 1,513.2 | 1,497.2 | 1,499.3 | 1,361.9 | 1,390.1 | 1,382.5 | 1,374.1 | 1,374.5 | 1,404.2 | 1,399.9 | 1,415.5 | 1,428.8 | 1,458.9 | 1,436.3 | 1,450.5 | 1,477.4 | 1,509.6 | 1,512.6 | 1,548.8 | 1,435.3 | 1,463.2 | 1,469 | 1,488.1 | 1,512 | 1,548.2 | 1,573.3 | 1,606 | 1,650.7 | 1,690.5 | 1,718 | 1,762.6 | 3,056 | 1,818.7 | 3,069 | 3,053 | 3,033 | 3,018 | 3,003 | 3,001 | 2,757 | 2,734 | 2,710 | 2,720 | 2,688 | 2,684 | 2,650 | 2,604 | 2,587 | 2,588 | 2,586 | 1,937.7 | 1,908.5 | 2,391 | 1,940.5 | 2,162 | 2,114 | 2,123 | 2,080 | 2,049 | 1,832 | 1,815 | 1,821 | 1,723 | 1,737.269 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 345.8 | 345.8 | 353.6 | 327 | 327 | 328.7 | 328.7 | 328.7 | 328.7 | 328.7 | 320.4 | 320.4 | 320.4 | 320.4 | 320.4 | 320.4 | 320.4 | 314.4 | 314.4 | 267.8 | 267.8 | 178.8 | 178.8 | 178.8 | 178.8 | 178.8 | 178.8 | 178.8 | 178.8 | 178.8 | 178.8 | 178 | 178.8 | 178 | 178 | 178 | 178 | 180 | 180 | 181 | 181 | 186 | 186 | 188 | 214 | 224 | 224 | 223 | 223 | 215 | 0 | 0 | 213 | 0 | 196 | 196 | 197 | 204 | 204 | 227 | 227 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.6 | 44.6 | 47.2 | 45.1 | 46 | 47 | 48.1 | 49 | 50.2 | 51.1 | 52 | 53 | 53.9 | 54.8 | 55.8 | 56.7 | 57.7 | 60.2 | 61.1 | 27.4 | 27.8 | 20 | 20.3 | 20.6 | 20.8 | 21.1 | 21.4 | 21.7 | 22.2 | 23.2 | 24.2 | 10 | 11.7 | 12 | 13 | 14 | 15 | 16 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 214.4 | 213.6 | 0 | 198.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 284 | 260 | 157.936 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 389.4 | 390.4 | 400.8 | 372.1 | 373 | 375.7 | 376.8 | 377.7 | 378.9 | 379.8 | 372.4 | 373.4 | 374.3 | 375.2 | 376.2 | 377.1 | 378.1 | 374.6 | 375.5 | 295.2 | 295.6 | 198.8 | 199.1 | 199.4 | 199.6 | 199.9 | 200.2 | 200.5 | 201 | 202 | 203 | 188 | 190.5 | 190 | 191 | 192 | 193 | 196 | 197 | 181 | 181 | 186 | 186 | 188 | 214 | 224 | 224 | 223 | 223 | 215 | 214.4 | 213.6 | 213 | 198.5 | 196 | 196 | 197 | 204 | 204 | 227 | 227 | 284 | 260 | 157.936 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.5 | 56.2 | 63.5 | 60.5 | 56.3 | 62.3 | 64.6 | 64.2 | 37.2 | 51.9 | 41.4 | 28.8 | 23.4 | 20.4 | 17.9 | 7 | 32.6 | 0 | 15.7 | 0 | 0 | 0 | 5.7 | 8.5 | 17.3 | 50.1 | 65.1 | 87.3 | 81.2 | 112.4 | 93.5 | 0 | 78.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.7 | 16.3 | 0 | 22.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.098 | 0.642 | 0.642 | 0.108 | 0.108 | 1.356 | 1.356 | 0.114 | 0.114 | 2.052 | 2.052 | 0.191 | 0.191 | 0.184 | 0.184 | 0.019 | 0.019 | -0.243 | 422.5 | 409.4 | 398.3 | 377.3 | 379.4 | 374.3 | 360.3 | 349.2 | 373.8 | 365.5 | 360.4 | 346.2 | 341.5 | 358.1 | 344.5 | 354.4 | 319.3 | 254.1 | 247.9 | 243 | 192.9 | 196.4 | 197.8 | 181.5 | 172.7 | 175.4 | 203.3 | 188.2 | 173.4 | 154.7 | 163.6 | -1,036 | 121.5 | -1,010 | -955 | -911 | -885 | -818 | -783 | -836 | -806 | -725 | -686 | -648 | -671 | -658 | -609 | -575 | -541 | -513 | 46.1 | 71.8 | -383 | 55.1 | -312 | -262 | -225 | -193 | -141 | -156 | -121 | -78 | 0 | 0 |
Total Non-Current Assets
| 0.324 | 0.642 | 0.642 | 1 | 1 | 1.356 | 1.356 | 1.574 | 1.574 | 2.052 | 2.052 | 0.273 | 0.273 | 0.294 | 0.294 | 0.127 | 0.127 | -0.243 | 2,379.6 | 2,353.2 | 2,361.9 | 2,171.8 | 2,198.8 | 2,194.8 | 2,175.8 | 2,165.6 | 2,194.1 | 2,197.1 | 2,189.7 | 2,177.2 | 2,198.1 | 2,190.3 | 2,189.1 | 2,215.9 | 2,239.6 | 2,141.3 | 2,187.9 | 1,973.5 | 1,951.7 | 1,864.2 | 1,890.7 | 1,901.4 | 1,937.8 | 1,998.7 | 2,074.6 | 2,126.7 | 2,146.1 | 2,187.1 | 2,222.7 | 2,208 | 2,208.8 | 2,249 | 2,289 | 2,314 | 2,326 | 2,381 | 2,415 | 2,102 | 2,109 | 2,171 | 2,220 | 2,228 | 2,227 | 2,216 | 2,219 | 2,235 | 2,270 | 2,288 | 2,220.9 | 2,210.2 | 2,221 | 2,216.6 | 2,046 | 2,048 | 2,095 | 2,091 | 2,112 | 1,903 | 1,921 | 2,027 | 1,983 | 1,895.205 |
Total Assets
| 8.438 | 10.475 | 10.475 | 12.622 | 12.622 | 15.548 | 15.548 | 18.019 | 18.019 | 21.063 | 21.063 | 0.34 | 0.34 | 0.6 | 0.6 | 0.514 | 0.514 | 0 | 2,842.9 | 2,672.2 | 2,748.4 | 2,686.1 | 2,645.7 | 2,477.6 | 2,572.9 | 2,591.3 | 2,632.3 | 2,409.1 | 2,590.9 | 2,484.4 | 2,539.5 | 2,553.5 | 2,675.7 | 2,787.3 | 2,704.7 | 2,508.3 | 2,608.4 | 2,451.8 | 2,209.5 | 2,198.1 | 2,306.3 | 2,307 | 2,341.3 | 2,262 | 2,367.9 | 2,323.2 | 2,492.6 | 2,670.3 | 2,575 | 2,588 | 2,637.7 | 2,512 | 2,647 | 2,563 | 2,599 | 2,557 | 2,688 | 2,633 | 2,634 | 2,593 | 2,677 | 3,084 | 2,468 | 2,358 | 2,455 | 2,436 | 2,532 | 2,426 | 2,470 | 2,460.1 | 2,542 | 2,427.5 | 2,477 | 2,390 | 2,471 | 2,339 | 3,104 | 2,299 | 2,310 | 2,333 | 2,339 | 2,209.125 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 232.2 | 122.4 | 122.3 | 177.3 | 194.8 | 101.5 | 184.2 | 167 | 229.7 | 102 | 199.9 | 118.9 | 165.7 | 108.2 | 162.1 | 135.6 | 170.2 | 109.5 | 201 | 132.9 | 157 | 104.1 | 156.9 | 158.8 | 174.5 | 112.3 | 167 | 121.2 | 162.4 | 104.3 | 176.7 | 156 | 198.5 | 116 | 188 | 119 | 162 | 103 | 167 | 120 | 183 | 108 | 135 | 148 | 168 | 94 | 155 | 139 | 181 | 142 | 161.6 | 134.6 | 182 | 114.9 | 149 | 116 | 194 | 130 | 182 | 119 | 154 | 110 | 127 | 120.492 |
Short Term Debt
| 0.06 | 0 | 0 | 0.438 | 0 | 0 | 0 | 0.411 | 0 | 0.001 | 1.364 | 3.682 | 3.682 | 3.543 | 3.543 | 3.07 | 3.07 | 0 | 26.6 | 26.7 | 26.8 | 25.4 | 25.5 | 25.1 | 26 | 25.7 | 27.4 | 27 | 26.5 | 26.8 | 26.6 | 29.4 | 29.5 | 29.7 | 29.8 | 25.4 | 24.9 | 19.5 | 22 | 21.8 | 21.4 | 21.1 | 20.6 | 20.4 | 17.4 | 17 | 95.8 | 121.7 | 217.1 | 70 | 17.1 | 73 | 74 | 76 | 77 | 0 | 0 | 0 | 0 | 42 | 66 | 185 | 52 | 73 | 49 | 23 | 68 | 45 | 260.4 | 260.3 | 56 | 260 | 41 | 49 | 47 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 13.6 | 0 | 0 | 0 | 13.6 | 16.4 | 15 | 14.6 | 13.6 | 16.2 | 17.1 | 17.1 | 21.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42 | 66 | 185 | 52 | 73 | 49 | 23 | 68 | 45 | 0 | 0 | 56 | 0 | 41 | 49 | 47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 186.2 | 150.2 | 184.6 | 207.3 | 192.7 | 156.9 | 194.7 | 224 | 203.4 | 144.8 | 179.3 | 210.4 | 188.2 | 142.3 | 171 | 190.7 | 181.8 | 56.4 | 91.8 | 119.9 | 102.2 | 56.4 | 76.7 | 96.1 | 89.6 | 53.9 | 80.7 | 105.7 | 98.5 | 64.1 | 90.9 | 10 | 93.9 | 11 | 12 | 13 | 14 | 103 | 99 | 75 | 64 | 96 | 88 | 85 | 21 | 1 | 1 | 1 | 1 | 72 | 96.5 | 116.2 | 5 | 61.4 | 5 | 5 | 5 | 8 | 8 | 4 | 4 | 1 | 1 | 0.98 |
Other Current Liabilities
| 0.134 | 0 | 0 | 0.169 | 0.607 | 0 | 0 | 0.167 | 0.578 | 0 | 0 | 0.656 | 0.656 | 0.042 | 0.042 | 0.095 | 0.095 | 0 | 116.4 | 78.8 | 101 | 111.9 | 97 | 88.3 | 78.3 | 92.4 | 90.8 | 72 | 102.7 | 69.7 | 96.5 | 76.8 | 97.8 | 72.8 | 124.6 | 121.7 | 124 | 88.9 | 106.3 | 74.2 | 98.1 | 83.1 | 116 | 102.5 | 101.1 | 67.1 | 112.3 | 79 | 87.3 | 313 | 87 | 77 | 124 | 120 | 113 | 82 | 131 | 183 | 280 | 217 | 257 | 569 | 315 | 307 | 336 | 446 | 443 | 326 | 97 | 80 | 401 | 79.3 | 381 | 156 | 166 | 167 | 906 | 150 | 146 | 193 | 203 | 226.939 |
Total Current Liabilities
| 0.194 | 0 | 0 | 0.607 | 0.607 | 0 | 0 | 0.578 | 0.578 | 0.001 | 1.364 | 4.338 | 4.338 | 3.585 | 3.585 | 3.165 | 3.165 | 0 | 561.4 | 378.1 | 434.7 | 521.9 | 510 | 371.8 | 483.2 | 509.1 | 551.3 | 345.8 | 508.4 | 425.8 | 477 | 356.7 | 460.4 | 428.8 | 506.4 | 313 | 441.7 | 361.2 | 387.5 | 256.5 | 353.1 | 359.1 | 400.7 | 289.1 | 366.2 | 311 | 469 | 369.1 | 572 | 549 | 396.5 | 277 | 398 | 328 | 366 | 288 | 397 | 378 | 527 | 463 | 546 | 987 | 556 | 475 | 541 | 609 | 693 | 585 | 615.5 | 591.1 | 644 | 515.6 | 576 | 326 | 412 | 305 | 1,096 | 273 | 304 | 304 | 331 | 348.411 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0.025 | 0.025 | 0 | 0 | 0.36 | 0.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,339.4 | 2,342.2 | 2,343.6 | 2,195.9 | 2,197.1 | 2,196.7 | 2,197.9 | 2,196.4 | 2,228.3 | 2,232 | 2,235.6 | 2,235 | 2,238.8 | 2,242.7 | 2,246.4 | 2,382.8 | 2,187.7 | 2,185.8 | 2,189.4 | 2,158.7 | 1,912.4 | 1,915.1 | 1,918.7 | 1,921.4 | 1,925 | 1,927.7 | 1,931.2 | 1,933.9 | 1,897.7 | 1,951.6 | 1,676.8 | 58 | 1,892.6 | 58 | 78 | 58 | 77 | 55 | 67 | 43 | 54 | 48 | 57 | 47 | 61 | 80 | 81 | 71 | 88 | 63 | 1,708.3 | 1,622.9 | 55 | 1,722.9 | 47 | 38 | 71 | 90 | 162 | 128 | 109 | 19 | 16 | 33.413 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 404.6 | 408.1 | 411.5 | 415 | 412.3 | 415.4 | 418.6 | 421.8 | 415.2 | 418.1 | 421 | 423.9 | 418 | 421.7 | 424.3 | 427.4 | 424.8 | 367.5 | 369.6 | 371.9 | 341.4 | 343.6 | 345 | 346.9 | 348 | 349 | 350.8 | 351.6 | 342.4 | 342.5 | 344 | 345 | 341.2 | 342 | 344 | 345 | 339 | 341 | 341 | 278 | 279 | 280 | 281 | 278 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.2 | 11.5 | 12 | 12.5 | 0 | 0 | 0 | 7.8 | 7.7 | 9 | 9.4 | 18.4 | 21.2 | 9.1 | 0 | 0 | 14.1 | 0 | 9.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0.313 | 0.313 | -0 | 0 | 0.874 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 393.3 | 399 | 393.6 | 379.4 | 365.2 | 355.2 | 345.5 | 337.6 | 315.1 | 315.2 | 316.8 | 311.2 | 208.2 | 203.8 | 208.3 | 209.7 | 207.9 | 203.8 | 205.6 | 200.7 | 198.3 | 172.2 | 166.4 | 164.6 | 169.4 | 179.2 | 258 | 268.3 | 195.7 | 274.4 | 183 | 178 | 254.3 | 170 | 162 | 159 | 144 | 150 | 156 | 149 | 127 | 117 | 115 | 112 | 91 | 88 | 86 | 83 | 81 | 79 | -1,592.3 | -1,516.9 | 81 | -1,602.9 | 67 | 67 | 64 | 61 | 57 | 53 | 49 | 47 | 43 | 40.605 |
Total Non-Current Liabilities
| 0.026 | 0.313 | 0.313 | 0.025 | 0.025 | 0.874 | 0 | 0.36 | 0.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,137.3 | 3,149.3 | 3,148.7 | 2,990.3 | 2,974.6 | 2,967.3 | 2,962 | 2,955.8 | 2,958.6 | 2,965.3 | 2,973.4 | 2,970.1 | 2,884.2 | 2,879.7 | 2,891 | 3,032.4 | 2,820.4 | 2,757.1 | 2,764.6 | 2,739.1 | 2,459.8 | 2,439.9 | 2,439.5 | 2,451.3 | 2,463.6 | 2,465 | 2,540 | 2,553.8 | 2,449.9 | 2,568.5 | 2,213.5 | 581 | 2,488.1 | 570 | 584 | 562 | 560 | 546 | 564 | 470 | 460 | 445 | 453 | 437 | 152 | 168 | 167 | 154 | 169 | 142 | 116 | 106 | 136 | 120 | 114 | 105 | 135 | 151 | 219 | 181 | 158 | 66 | 59 | 74.018 |
Total Liabilities
| 0.22 | 0.313 | 0.313 | 0.632 | 0.632 | 0.874 | 0 | 0.938 | 0.938 | 1.364 | 1.364 | 4.338 | 4.338 | 3.585 | 3.585 | 3.165 | 3.165 | 0 | 3,698.7 | 3,527.4 | 3,583.4 | 3,512.2 | 3,484.6 | 3,339.1 | 3,445.2 | 3,464.9 | 3,509.9 | 3,311.1 | 3,481.8 | 3,395.9 | 3,434.3 | 3,306.2 | 3,424 | 3,536.4 | 3,418.1 | 3,164.9 | 3,304.4 | 3,156 | 2,906.3 | 2,748.8 | 2,846.9 | 2,857.9 | 2,912.2 | 2,816.2 | 2,906.2 | 2,864.8 | 2,982.9 | 2,937.6 | 2,857.3 | 2,849 | 2,884.6 | 2,771 | 2,875 | 2,809 | 2,841 | 2,781 | 2,901 | 2,819 | 2,753 | 2,686 | 2,773 | 3,214 | 2,489 | 2,371 | 2,445 | 2,416 | 2,501 | 2,392 | 2,423 | 2,401 | 2,471 | 2,346 | 2,396 | 1,582 | 1,673 | 1,577 | 2,369 | 1,005 | 1,036 | 1,078 | 1,150 | 1,413.679 |
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 |
Common Stock
| 0 | 10.163 | 10.163 | 0 | 0 | 0.015 | 14.674 | 0 | 0 | 0.02 | 19.699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -21.617 | 0 | 0 | -17.315 | -17.315 | 0 | 0 | -11.444 | -11.444 | 0 | 0 | -3.998 | -3.998 | -2.985 | -2.985 | -2.651 | -2.651 | 0 | 70.9 | 76.1 | 99.2 | 110.3 | 96.5 | 77.4 | 69.5 | 70.4 | 64.2 | 43.5 | 56.1 | 37.2 | 48.4 | 32.1 | 39.7 | 36.3 | 71.8 | 80.5 | 38.3 | 15.1 | 1.4 | 33.4 | 41.8 | 37.6 | 15.7 | 11.9 | 19 | -15.3 | 9.4 | 28 | 13.2 | 35 | 47 | 17 | 47 | 33 | 24 | -5 | -38 | -6 | 42 | 65 | 53 | 5 | 30 | 1 | 16 | 11 | 44 | 9 | 36.6 | 10.2 | 23 | 42.2 | 43 | 61 | 64 | 26 | 3 | 89 | 74 | 62 | 26 | 15.46 |
Accumulated Other Comprehensive Income/Loss
| -0.046 | 0 | 0 | -0.087 | -0.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.023 | 0 | -0.01 | 0 | -1.839 | -2,238.5 | -2,269.4 | -2,237.2 | -2,190.3 | -2,146.7 | -2,140.3 | -2,087.7 | -2,035.8 | -2,001.4 | -1,960.7 | -1,930.7 | -1,880.5 | -1.5 | -1.1 | -2.2 | -1.5 | -2.4 | -4 | 0 | -1.8 | -4.3 | -5.9 | -1.9 | -4.1 | -9.1 | -19.1 | -1,455.1 | -1,438.9 | -12.2 | -1,362.6 | -15.5 | -13 | -1,246.4 | -12 | -10 | -15 | -9 | -6 | -9 | -13 | -1 | 3 | 12 | 10 | 13 | 14 | 23 | 19 | 12 | 7 | -533 | -491.2 | -5 | -418.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 29.881 | 0 | 0 | 29.432 | 29.432 | 14.644 | 0 | 28.509 | 28.509 | 19.679 | 0 | 0 | 0 | 0.023 | 0 | 0.01 | 0 | 0 | 1,311.6 | 1,337.9 | 1,302.8 | 1,253.6 | 1,211 | 1,201.1 | 1,145.7 | 1,091.6 | 1,059.3 | 1,014.9 | 983.5 | 934.3 | -941.8 | -783.8 | -785.9 | -784 | -782.9 | -733.2 | -734.3 | -717.6 | -694 | -578.3 | -580.6 | -584.5 | -577.6 | -547.1 | 899.2 | 914.1 | -487.6 | 1,068.5 | -280.1 | -281 | 953.2 | -262 | -264 | -264 | -256 | -212 | -166 | -166 | -160 | -161 | -162 | -146 | -65 | -29 | -32 | -12 | -27 | 16 | 540.9 | 537.7 | 51 | 454.8 | 36 | 742 | 730 | 732 | 728 | 1,201 | 1,196 | 1,189 | 1,185 | -15.46 |
Total Shareholders Equity
| 8.219 | 10.163 | 10.163 | 12.03 | 12.03 | 14.659 | 14.674 | 17.065 | 17.065 | 19.699 | 19.699 | -3.998 | -3.998 | -2.985 | -2.985 | -2.651 | -2.651 | -1.839 | -855.9 | -855.3 | -835.1 | -826.3 | -839.1 | -861.7 | -872.4 | -873.7 | -877.8 | -902.2 | -891 | -908.9 | -894.8 | -752.7 | -748.3 | -749.1 | -713.4 | -656.6 | -696 | -704.2 | -696.8 | -550.7 | -540.6 | -550.9 | -570.9 | -554.2 | -536.8 | -540 | -490.3 | -266 | -282.3 | -259 | -246.1 | -257 | -227 | -246 | -241 | -223 | -213 | -185 | -119 | -93 | -97 | -131 | -22 | -14 | 7 | 18 | 29 | 32 | 44.6 | 56.8 | 69 | 78.9 | 79 | 803 | 794 | 758 | 731 | 1,290 | 1,270 | 1,251 | 1,211 | 15.46 |
Total Equity
| 8.219 | 10.163 | 10.163 | 11.989 | 11.989 | 14.659 | 14.674 | 17.081 | 17.081 | 19.699 | 19.699 | -3.998 | -3.998 | -2.985 | -2.985 | -2.651 | -2.651 | -1.839 | -855.9 | -855.3 | -835.1 | -826.3 | -839.1 | -861.7 | -872.4 | -873.7 | -877.8 | -902.2 | -891 | -908.9 | -894.8 | -752.7 | -748.3 | -749.1 | -713.4 | -656.6 | -696 | -704.2 | -696.8 | -550.7 | -540.6 | -550.9 | -570.9 | -554.2 | -536.8 | -540 | -490.3 | -266 | -282.3 | -259 | -246.1 | -257 | -227 | -246 | -241 | -223 | -213 | -185 | -119 | -93 | -97 | -131 | -22 | -14 | 7 | 18 | 29 | 32 | 44.6 | 56.8 | 69 | 78.9 | 79 | 803 | 794 | 758 | 731 | 1,290 | 1,270 | 1,251 | 1,211 | 15.46 |
Total Liabilities & Shareholders Equity
| 8.438 | 10.475 | 10.475 | 12.622 | 12.622 | 15.533 | 14.674 | 18.019 | 18.019 | 21.063 | 21.063 | 0.34 | 0.34 | 0.6 | 0.6 | 0.514 | 0.514 | -1.839 | 2,842.8 | 2,672.1 | 2,748.3 | 2,685.9 | 2,645.5 | 2,477.4 | 2,572.8 | 2,591.2 | 2,632.1 | 2,408.9 | 2,590.8 | 2,487 | 2,539.5 | 2,553.5 | 2,675.7 | 2,787.3 | 2,704.7 | 2,508.3 | 2,608.4 | 2,451.8 | 2,209.5 | 2,198.1 | 2,306.3 | 2,307 | 2,341.3 | 2,262 | 2,369.4 | 2,324.8 | 2,492.6 | 2,671.6 | 2,575 | 2,588 | 2,638.5 | 2,512 | 2,647 | 2,563 | 2,599 | 2,557 | 2,688 | 2,633 | 2,634 | 2,593 | 2,677 | 3,084 | 2,468 | 2,358 | 2,455 | 2,436 | 2,532 | 2,426 | 2,470 | 2,460.1 | 2,542 | 2,427.5 | 2,477 | 2,390 | 2,471 | 2,339 | 3,104 | 2,299 | 2,310 | 2,333 | 2,339 | 2,209.125 |