TreeHouse Foods, Inc.
NYSE:THS
37.52 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 105.8 | 191.8 | 320.3 | 19.7 | 16.9 | 14.6 | 43 | 74.7 | 199.1 | 192.8 | 308.6 | 67.4 | 17.4 | 48.8 | 364.6 | 365.1 | 293.9 | 330.4 | 202.3 | 45.1 | 63.7 | 79 | 164.3 | 52.8 | 98.9 | 128.5 | 132.8 | 131.9 | 174.2 | 67.2 | 62.111 | 47.227 | 51.591 | 61.089 | 34.919 | 22.883 | 44.564 | 54.651 | 51.981 | 22.171 | 17.013 | 15.786 | 46.475 | 108.052 | 28.345 | 91.801 | 94.407 | 83.797 | 74.244 | 67.324 | 3.279 | 3.08 | 2.347 | 2.375 | 6.323 | 3.456 | 3.447 | 4.097 | 4.415 | 3.654 | 2.097 | 2.148 | 2.687 | 1.874 | 3.663 | 2.755 | 9.23 | 0.006 | 0.09 | 0.014 | 0.006 | 0.004 | 0.004 | 24.499 | 8.001 | 2.616 | 2.296 | 0.1 | 0.165 |
Short Term Investments
| 13.6 | 17.5 | 0 | 0 | 0 | 0 | 27.2 | 25.8 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.4 | 14 | 13.7 | 14.1 | 13.2 | 12.1 | 11.3 | 10.419 | 10.117 | 9.641 | 9.229 | 8.388 | 8.032 | 9.004 | 8.712 | 9.148 | 9.127 | 9.386 | 8.615 | 8.68 | 8.273 | 7.551 | 7.663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 105.8 | 191.8 | 320.3 | 19.7 | 16.9 | 14.6 | 43 | 74.7 | 199.1 | 192.8 | 308.6 | 67.4 | 17.4 | 48.8 | 364.6 | 365.1 | 293.9 | 330.4 | 202.3 | 45.1 | 63.7 | 79 | 164.3 | 68.2 | 112.9 | 142.2 | 146.9 | 145.1 | 186.3 | 78.5 | 72.53 | 57.344 | 61.232 | 70.318 | 43.307 | 30.915 | 53.568 | 63.363 | 61.129 | 31.298 | 26.399 | 24.401 | 55.155 | 116.325 | 35.896 | 99.464 | 94.407 | 83.797 | 74.244 | 67.324 | 3.279 | 3.08 | 2.347 | 2.375 | 6.323 | 3.456 | 3.447 | 4.097 | 4.415 | 3.654 | 2.097 | 2.148 | 2.687 | 1.874 | 3.663 | 2.755 | 9.23 | 0.006 | 0.09 | 0.014 | 0.006 | 0.004 | 0.004 | 24.499 | 8.001 | 2.616 | 2.296 | 0.1 | 0.165 |
Net Receivables
| 186.2 | 173.2 | 175.6 | 165.5 | 163.5 | 158.4 | 158.8 | 155.1 | 218.2 | 264.3 | 209.2 | 255.5 | 259.7 | 241 | 308.8 | 268.4 | 265.1 | 292.8 | 270.6 | 305.2 | 301.3 | 367.3 | 351.3 | 285.6 | 258.3 | 345.2 | 329.8 | 432.1 | 352.7 | 384.3 | 429.033 | 384.901 | 362.461 | 359.744 | 203.198 | 213.631 | 172.799 | 217.805 | 233.656 | 225.185 | 154.888 | 151.072 | 152.763 | 133.945 | 115.604 | 127.563 | 124.648 | 128.495 | 119.027 | 120.41 | 115.168 | 147.938 | 117.005 | 129.472 | 126.644 | 125.432 | 107.354 | 102.134 | 86.557 | 105.765 | 84.009 | 81.74 | 86.837 | 92.594 | 87.235 | 81.299 | 76.951 | 65.421 | 57.039 | 52.281 | 56.393 | 54.715 | 56.165 | 36.031 | 34.636 | 32.592 | 33.892 | 30.1 | 30.411 |
Inventory
| 592.4 | 542.3 | 534 | 618.7 | 673.4 | 628 | 589.5 | 648.9 | 854.1 | 741.6 | 677.8 | 721.7 | 713.7 | 653 | 598.6 | 664.1 | 629.4 | 537.8 | 544 | 702.8 | 842.1 | 854.2 | 839.7 | 999.3 | 944.3 | 940.6 | 918.3 | 1,137.5 | 993.1 | 989.5 | 978.037 | 1,040.978 | 989.406 | 978.508 | 584.115 | 647.085 | 613.276 | 559.177 | 594.098 | 677.362 | 498.933 | 413.296 | 405.698 | 423.34 | 389.447 | 364.635 | 347.353 | 391.306 | 349.901 | 338.725 | 329.374 | 367.446 | 320.672 | 299.153 | 287.395 | 312.693 | 295.635 | 299.324 | 264.933 | 303.955 | 275.803 | 255.206 | 245.79 | 288.287 | 275.661 | 285.729 | 297.692 | 271.519 | 220.064 | 199.237 | 215.766 | 238.895 | 195.417 | 114.637 | 114.562 | 138.168 | 103.372 | 105.2 | 115.294 |
Other Current Assets
| 43.9 | 48 | 24.9 | 32.1 | 21.4 | 30.8 | 23.2 | 1,316.3 | 80.6 | 78.9 | 60.2 | 82.3 | 93.1 | 176.1 | 158 | 254.2 | 216.8 | 252.1 | 202.6 | 215.9 | 226.2 | 78.8 | 61.8 | 92.5 | 118.5 | 104.9 | 89.7 | 110.4 | 95.8 | 71.6 | 81.149 | 78.64 | 88.672 | 53.059 | 16.583 | 65.49 | 59.932 | 58.558 | 60.553 | 40.415 | 38.72 | 38.693 | 36.073 | 25.593 | 28.289 | 22.926 | 22.003 | 22.051 | 18.782 | 21.818 | 20.573 | 19.945 | 18.126 | 19.779 | 4.081 | 4.081 | 4.081 | 4.081 | 4.081 | 4.081 | 4.081 | 4.081 | 4.081 | 4.506 | 4.818 | 0.522 | 0.544 | 0.544 | 1.138 | 1.296 | 1.604 | 1.822 | 1.97 | 1.97 | 1.97 | 1.962 | 1.861 | 10.9 | 5.944 |
Total Current Assets
| 928.3 | 955.3 | 1,054.8 | 836 | 875.2 | 831.8 | 814.5 | 2,195 | 1,352 | 1,277.6 | 1,255.8 | 1,126.9 | 1,083.9 | 1,118.9 | 1,428.8 | 1,551.8 | 1,405.2 | 1,413.1 | 1,219.5 | 1,269 | 1,433.3 | 1,379.3 | 1,417.1 | 1,445.6 | 1,434 | 1,532.9 | 1,484.7 | 1,825.1 | 1,627.9 | 1,523.9 | 1,560.749 | 1,561.863 | 1,501.771 | 1,461.629 | 847.203 | 957.121 | 899.575 | 898.903 | 949.436 | 974.26 | 718.94 | 627.462 | 649.689 | 699.203 | 569.236 | 614.588 | 588.411 | 625.649 | 561.954 | 548.277 | 468.394 | 538.409 | 458.15 | 450.779 | 440.803 | 466.248 | 437.658 | 426.088 | 370.652 | 433.864 | 379.929 | 357.58 | 356.479 | 404.721 | 386.424 | 383.061 | 394.275 | 345.092 | 283.334 | 260.298 | 284.771 | 306.792 | 261.843 | 182.999 | 166.66 | 180.127 | 146.203 | 146.3 | 159.783 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 890.8 | 911.5 | 930.6 | 917.2 | 926.1 | 850.3 | 850.9 | 838.7 | 1,180.3 | 1,195.1 | 1,184.7 | 1,175 | 1,192.8 | 1,208.3 | 1,230.7 | 1,176 | 1,175.9 | 1,188.3 | 1,220.5 | 1,263.5 | 1,367.8 | 1,488.8 | 1,274.4 | 1,272.1 | 1,270.4 | 1,279.2 | 1,294.4 | 1,289.8 | 1,296.3 | 1,338.3 | 1,359.32 | 1,364.672 | 1,361.27 | 1,345.786 | 541.528 | 543.559 | 549.348 | 542.592 | 543.778 | 540.067 | 496.671 | 455.767 | 462.275 | 424.572 | 419.872 | 419.025 | 425.307 | 424.241 | 423.712 | 408.217 | 406.558 | 400.419 | 392.255 | 381.219 | 386.191 | 358.243 | 357.292 | 360.783 | 276.033 | 278.702 | 278.081 | 275.483 | 270.664 | 266.423 | 265.66 | 255.709 | 265.007 | 214.598 | 213.499 | 202.964 | 207.197 | 210.813 | 214.501 | 115.059 | 117.438 | 129.302 | 129.907 | 125.4 | 125.246 |
Goodwill
| 1,822.3 | 1,823.1 | 1,824.7 | 1,823.4 | 1,824.6 | 1,817.7 | 1,817.6 | 1,817 | 2,180 | 2,184 | 2,181.4 | 2,181.3 | 2,184.6 | 2,179.9 | 2,178.7 | 2,115.1 | 2,102.1 | 2,097.9 | 2,107.3 | 2,111.3 | 2,112.7 | 2,163.9 | 2,161.4 | 2,168 | 2,176.5 | 2,178.7 | 2,182 | 2,459.2 | 2,454.2 | 2,451.1 | 2,447.241 | 2,774.764 | 2,788.023 | 2,782.338 | 1,649.794 | 1,654.138 | 1,660.654 | 1,656.847 | 1,667.985 | 1,673.979 | 1,163.964 | 1,112.699 | 1,119.204 | 1,071.108 | 1,067.068 | 1,070.713 | 1,073.191 | 1,072.516 | 1,067.864 | 1,070.943 | 1,068.419 | 1,069.856 | 1,079.301 | 1,079.671 | 1,076.321 | 953.938 | 953.384 | 960.764 | 575.007 | 576.094 | 567.862 | 558.269 | 560.874 | 583.264 | 585.869 | 584.738 | 590.791 | 432.581 | 432.43 | 382.582 | 382.582 | 394.302 | 402.043 | 293.374 | 293.374 | 308.028 | 308.028 | 308.7 | 308.695 |
Intangible Assets
| 235.3 | 246.4 | 257.4 | 268.1 | 279.5 | 284.9 | 296 | 305.4 | 522.8 | 539.9 | 555 | 570.3 | 586.4 | 600.4 | 615 | 513.3 | 524.8 | 536.9 | 554.7 | 576.9 | 635.5 | 690.5 | 700.2 | 722.3 | 737 | 752.8 | 773 | 1,068.3 | 1,089.4 | 1,118.5 | 1,137.558 | 1,171.554 | 1,195.498 | 1,218.853 | 646.655 | 661.511 | 683.408 | 692.825 | 716.298 | 737.606 | 512.376 | 464.334 | 475.756 | 412.407 | 400.55 | 409.26 | 417.561 | 424.046 | 426.758 | 432.895 | 437.86 | 443.633 | 454.908 | 461.764 | 463.617 | 404.381 | 400.464 | 406.52 | 162.736 | 166.848 | 165.147 | 162.631 | 167.665 | 185.347 | 192.42 | 194.487 | 202.381 | 89.257 | 86.706 | 59.885 | 61.073 | 71.567 | 73.696 | 38.106 | 325.599 | 345.412 | 345.978 | 38.6 | 39.198 |
Goodwill and Intangible Assets
| 2,057.6 | 2,069.5 | 2,082.1 | 2,091.5 | 2,104.1 | 2,102.6 | 2,113.6 | 2,122.4 | 2,702.8 | 2,723.9 | 2,736.4 | 2,751.6 | 2,771 | 2,780.3 | 2,793.7 | 2,628.4 | 2,626.9 | 2,634.8 | 2,662 | 2,688.2 | 2,748.2 | 2,854.4 | 2,861.6 | 2,890.3 | 2,913.5 | 2,931.5 | 2,955 | 3,527.5 | 3,543.6 | 3,569.6 | 3,584.799 | 3,946.318 | 3,983.521 | 4,001.191 | 2,296.449 | 2,315.649 | 2,344.062 | 2,349.672 | 2,384.283 | 2,411.585 | 1,676.34 | 1,577.033 | 1,594.96 | 1,483.515 | 1,467.618 | 1,479.973 | 1,490.752 | 1,496.562 | 1,494.622 | 1,503.838 | 1,506.279 | 1,513.489 | 1,534.209 | 1,541.435 | 1,539.938 | 1,358.319 | 1,353.848 | 1,367.284 | 737.743 | 742.942 | 733.009 | 720.9 | 728.539 | 768.611 | 778.289 | 779.225 | 793.172 | 521.838 | 519.136 | 442.467 | 443.655 | 465.869 | 475.739 | 331.48 | 325.599 | 345.412 | 345.978 | 347.3 | 347.893 |
Long Term Investments
| 4.5 | 21.4 | 17.9 | 316.3 | 313.6 | 449.1 | 427 | 0 | -155.8 | -157.8 | 3.9 | -150.4 | -154.3 | -158.4 | 0 | -150.7 | -123.2 | -114.8 | 0.8 | -130.1 | -161 | -155.2 | 10.1 | -173.3 | -173.8 | -175.8 | 0 | -421.4 | -410 | -403 | 0 | -416.079 | -413.358 | -411.071 | 0 | -28.644 | -35.894 | -35.093 | 0 | -8.502 | -13.233 | -21.83 | 0 | -8.429 | -8.245 | -10.429 | 0 | -4.224 | -3.306 | -3.52 | 0 | -0.992 | -3.36 | -3.627 | 0 | -3.962 | -3.645 | -3.504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 106 | 111.3 | 111.4 | 108.9 | 110.5 | 109.2 | -427 | 0 | 155.8 | 157.8 | -3.9 | 150.4 | 154.3 | 158.4 | 0 | 150.7 | 123.2 | 114.8 | -0.8 | 130.1 | 161 | 155.2 | -10.1 | 173.3 | 173.8 | 175.8 | 0 | 421.4 | 410 | 403 | 0 | 416.079 | 413.358 | 411.071 | 0 | 28.644 | 35.894 | 35.093 | 0 | 8.502 | 13.233 | 21.83 | 0 | 8.429 | 8.245 | 10.429 | 0 | 4.224 | 3.306 | 3.52 | 0 | 0.992 | 3.36 | 3.627 | 0 | 3.962 | 3.645 | 3.504 | 0 | 7.418 | 6.809 | 7.026 | 0 | 3.115 | 2.821 | 2.898 | 3.504 | 1.412 | 0.251 | 1.432 | 0 | 2.682 | 2.452 | 1.889 | 0 | 1.307 | 3.445 | 35 | 0 |
Other Non-Current Assets
| -82.2 | -107.4 | -90.2 | 48.6 | 50.9 | -89 | 474.9 | 32 | -123.5 | 31.6 | 30.1 | 28.8 | 33.7 | 35 | 32.5 | 29.7 | 34 | 34.8 | 37.4 | 40.5 | 43.6 | 42.5 | 46.2 | 36.2 | 42.6 | 41.9 | 45.2 | 43.2 | 42.1 | 43.2 | 40.954 | 50.379 | 52.041 | 55.641 | 17.616 | 27.393 | 24.103 | 24.217 | 25.507 | 20.687 | 20.405 | 16.16 | 14.13 | 19.179 | 19.757 | 20.566 | 21.403 | 22.282 | 22.28 | 22.671 | 23.298 | 23.743 | 23.105 | 23.753 | 24.316 | 19.252 | 19.433 | 18.823 | 0 | -7.418 | -6.809 | -7.026 | 0 | -3.115 | -2.821 | 0 | 3.504 | -1.412 | -0.251 | -1.432 | 0 | -2.682 | -2.452 | -1.889 | 0 | -1.307 | -3.445 | -35 | 0 |
Total Non-Current Assets
| 2,976.7 | 3,006.3 | 3,051.8 | 3,482.5 | 3,505.2 | 3,422.2 | 3,439.4 | 2,993.1 | 3,915.4 | 3,950.6 | 3,951.2 | 3,955.4 | 3,997.5 | 4,023.6 | 4,056.9 | 3,834.1 | 3,836.8 | 3,857.9 | 3,919.9 | 3,992.2 | 4,159.6 | 4,385.7 | 4,182.2 | 4,198.6 | 4,226.5 | 4,252.6 | 4,294.6 | 4,860.5 | 4,882 | 4,951.1 | 4,985.073 | 5,361.369 | 5,396.832 | 5,402.618 | 2,855.593 | 2,886.601 | 2,917.513 | 2,916.481 | 2,953.568 | 2,972.339 | 2,193.416 | 2,048.96 | 2,071.365 | 1,927.266 | 1,907.247 | 1,919.564 | 1,937.462 | 1,943.085 | 1,940.614 | 1,934.726 | 1,936.135 | 1,937.651 | 1,949.569 | 1,946.407 | 1,950.445 | 1,735.814 | 1,730.573 | 1,746.89 | 1,013.776 | 1,021.644 | 1,011.09 | 996.383 | 999.203 | 1,035.034 | 1,043.949 | 1,037.832 | 1,061.683 | 736.436 | 732.635 | 645.431 | 650.852 | 676.682 | 690.24 | 446.539 | 443.037 | 474.714 | 475.885 | 472.7 | 473.139 |
Total Assets
| 3,905 | 3,961.6 | 4,106.6 | 4,318.5 | 4,380.4 | 4,254 | 4,253.9 | 5,188.1 | 5,267.4 | 5,228.2 | 5,207 | 5,082.3 | 5,081.4 | 5,142.5 | 5,485.7 | 5,385.9 | 5,242 | 5,271 | 5,139.4 | 5,261.2 | 5,592.9 | 5,765 | 5,599.3 | 5,644.2 | 5,660.5 | 5,785.5 | 5,779.3 | 6,685.6 | 6,509.9 | 6,475 | 6,545.822 | 6,923.232 | 6,898.603 | 6,864.247 | 3,702.796 | 3,843.722 | 3,817.088 | 3,815.384 | 3,903.004 | 3,946.599 | 2,912.356 | 2,676.422 | 2,721.054 | 2,626.469 | 2,476.483 | 2,534.152 | 2,525.873 | 2,568.734 | 2,502.568 | 2,483.003 | 2,404.529 | 2,476.06 | 2,407.719 | 2,397.186 | 2,391.248 | 2,202.062 | 2,168.231 | 2,172.978 | 1,384.428 | 1,455.508 | 1,391.019 | 1,353.963 | 1,355.682 | 1,439.755 | 1,430.373 | 1,420.893 | 1,455.958 | 1,081.528 | 1,015.969 | 905.729 | 935.623 | 983.474 | 952.083 | 629.538 | 609.697 | 654.841 | 622.088 | 619 | 632.922 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 493.8 | 482.1 | 534.9 | 543.1 | 526.5 | 594.7 | 618.7 | 721.9 | 915.3 | 840.5 | 786 | 635 | 591.7 | 610.1 | 627.7 | 555 | 558.4 | 539.1 | 508.4 | 529.6 | 525.6 | 591.1 | 577.9 | 562.6 | 504 | 468.4 | 451.3 | 652.5 | 576.8 | 416.8 | 458.127 | 473.009 | 439.672 | 392.822 | 202.065 | 243.699 | 205.568 | 189.269 | 217.226 | 244.473 | 218.941 | 162.765 | 154.378 | 154.639 | 127.9 | 149.102 | 121.404 | 147.992 | 123.813 | 121.757 | 109.178 | 140.69 | 135.515 | 0 | -3.499 | 0 | 0 | 0 | -3.397 | 0 | 0 | 0 | -6.769 | 176.064 | 141.473 | 150.259 | 102.626 | 114.304 | 95.914 | 92.496 | 51.097 | 100.276 | 94.918 | 71.542 | 61.457 | 72.713 | 66.655 | 0 | 0 |
Short Term Debt
| 0.6 | 0.3 | 40.6 | 0.5 | 0.5 | 0.5 | 0.6 | 11.3 | 8.1 | 4.7 | 15.6 | 15.8 | 16 | 15.9 | 49.5 | 15.6 | 15.4 | 15.3 | 15.3 | 11.7 | 7.9 | 4.6 | 1.2 | 10.4 | 10.2 | 10.1 | 10.1 | 72.1 | 70.9 | 79.6 | 66.421 | 58.099 | 49.929 | 41.582 | 14.893 | 16.56 | 16.895 | 15.615 | 14.373 | 3.967 | 3.939 | 1.549 | 1.551 | 1.527 | 1.667 | 1.803 | 1.944 | 2.016 | 2.028 | 1.96 | 1.954 | 2.241 | 1.232 | 0.974 | 0.976 | 0.981 | 1.046 | 1.09 | 0.906 | 0.597 | 0.627 | 0.535 | 0.475 | 0.37 | 0.423 | 0.461 | 0.677 | 0.502 | 0.532 | 0.541 | 0.543 | 0.544 | 248.797 | 0.332 | 0.321 | 14.725 | 1.567 | 0 | 0.215 |
Tax Payables
| 0 | 0 | 9.8 | 0 | 0 | 0 | 6.4 | 7 | 0 | 0 | 6.1 | 0 | 0 | 0 | 6.8 | 0 | 0 | 0 | 14.5 | 0 | 0 | 0 | 9.9 | 0 | 10.2 | 4.5 | 7.4 | 10.8 | 10.2 | 16.2 | 30.96 | 22.694 | 21.45 | 9.33 | 1.499 | 14.741 | 8.477 | 6.418 | 5.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 9.8 | 0 | 0 | 0 | 108.7 | 186.4 | 0 | 0 | 156.5 | 0 | 0 | 295.5 | 158 | 342.5 | 370.6 | 331.2 | 101.5 | 295.3 | 0 | 0 | 154.2 | 0 | 10.2 | 4.5 | 178.4 | 10.8 | 10.2 | 16.2 | 422.159 | 22.694 | 21.45 | 9.33 | 279.108 | 14.741 | 8.477 | 6.418 | 35.564 | 0 | 0 | 0 | 21.909 | 0 | 0 | 0 | 7.998 | 0 | 0 | 0 | 3.854 | 0 | 0 | 0 | 3.499 | 0 | 0 | 0 | 3.397 | 0 | 0 | 0 | 6.769 | -176.064 | -141.473 | -150.259 | 2.79 | 0 | 0 | 0 | 1.216 | -100.276 | 0 | 0 | 2.569 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 151.3 | 146.9 | 119 | 178.7 | 164.9 | 181.3 | 99.8 | 525.9 | 250.3 | 240.3 | 118.1 | 282.8 | 292.4 | 5.9 | 155.5 | 7.5 | 7.3 | 8.1 | 188.2 | 14.8 | 303.2 | 245.6 | 101.9 | 188.3 | 184.5 | 175.8 | -40 | 110.5 | 125.1 | 116.2 | -253.513 | 111.09 | 145.301 | 118.859 | -220.593 | 55.45 | 65.261 | 67.819 | 44.07 | 78.094 | 69.977 | 54.263 | 62.526 | 59.538 | 67.51 | 60.347 | 55.684 | 53.001 | 67.356 | 63.999 | 56.493 | 61.288 | 69.985 | 195.899 | 202.384 | 205.632 | 181.999 | 170.809 | 148.819 | 176.499 | 163.801 | 172.528 | 187.795 | 176.064 | 141.473 | 150.259 | 38.674 | 1.412 | 0.251 | 1.432 | 36.59 | 100.276 | 0.05 | 0.091 | -2.476 | 0.111 | 0.263 | 58.2 | 56.711 |
Total Current Liabilities
| 645.7 | 629.3 | 704.3 | 722.3 | 691.9 | 776.5 | 827.8 | 1,259.1 | 1,173.7 | 1,085.5 | 1,076.2 | 933.6 | 900.1 | 927.4 | 990.7 | 920.6 | 951.7 | 893.7 | 813.4 | 851.4 | 836.7 | 841.3 | 835.2 | 761.3 | 708.9 | 658.8 | 599.8 | 845.9 | 783 | 628.8 | 693.194 | 664.892 | 656.352 | 562.593 | 275.473 | 330.45 | 296.201 | 279.121 | 311.233 | 326.534 | 292.857 | 218.577 | 240.364 | 215.704 | 197.077 | 211.252 | 187.03 | 203.009 | 193.197 | 187.716 | 171.479 | 204.219 | 206.732 | 196.873 | 203.36 | 206.613 | 183.045 | 171.899 | 149.725 | 177.096 | 164.428 | 173.063 | 188.27 | 176.434 | 141.896 | 150.72 | 144.767 | 116.218 | 96.697 | 94.469 | 89.446 | 100.82 | 343.765 | 71.965 | 61.871 | 87.549 | 68.485 | 58.2 | 56.926 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,396.4 | 1,396.1 | 1,395.8 | 1,721.1 | 1,766.9 | 1,590.3 | 1,553.1 | 2,038 | 2,050.4 | 2,057 | 2,034.7 | 2,026.7 | 2,047.9 | 2,066.9 | 2,343.5 | 2,346 | 2,231.7 | 2,340.7 | 2,250.2 | 2,324.2 | 2,452 | 2,489.8 | 2,297.4 | 2,333.1 | 2,390.8 | 2,533.2 | 2,535.7 | 2,620.4 | 2,568.4 | 2,677.1 | 2,724.76 | 2,849.759 | 2,859.502 | 2,942.336 | 1,221.741 | 1,307.262 | 1,328.876 | 1,383.448 | 1,445.488 | 1,558.843 | 1,016.576 | 900.463 | 938.945 | 908.514 | 813.224 | 862.282 | 898.1 | 953.474 | 940.22 | 931.301 | 902.929 | 990.474 | 940.324 | 951.865 | 976.452 | 875.522 | 886.205 | 921.181 | 401.64 | 475.477 | 482.837 | 480.346 | 475.233 | 551.474 | 588.008 | 584.026 | 620.452 | 316.423 | 284.413 | 190.613 | 239.115 | 270.169 | 9.163 | 6.076 | 6.144 | 6.2 | 6.338 | 28.6 | 28.296 |
Deferred Revenue Non-Current
| 143.8 | 153.6 | 165.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 319.454 | 0 | 0 | 0 | 228.569 | 0 | 0 | 0 | 212.461 | 0 | 0 | 0 | 202.258 | 0 | 0 | 0 | 194.917 | 0 | 0 | 0 | 45.381 | 0 | 0 | 0 | 27.485 | 0 | 0 | 0 | 27.517 | 0 | 0 | 0 | 4.293 | 0 | 0 | 0 | 9.421 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 106 | 111.3 | 111.4 | 108.9 | 110.5 | 109.2 | 108.7 | 106.9 | 155.8 | 157.8 | 156.5 | 150.4 | 154.3 | 158.4 | 158.3 | 150.7 | 123.2 | 114.8 | 101.5 | 130.1 | 161 | 155.2 | 154.2 | 173.3 | 173.8 | 175.8 | 178.4 | 421.4 | 410 | 403 | 422.159 | 416.079 | 413.358 | 411.071 | 279.108 | 319.655 | 318.652 | 318.203 | 319.454 | 306.62 | 240.644 | 227.875 | 228.569 | 216.226 | 214.048 | 212.265 | 212.461 | 210.876 | 204.99 | 203.924 | 202.258 | 197.496 | 195.451 | 195.526 | 194.917 | 146.795 | 160.776 | 150.332 | 45.381 | 44.092 | 36.367 | 31.045 | 27.485 | 31 | 27.765 | 28.122 | 27.517 | 9.134 | 7.683 | 5.525 | 4.293 | 8.922 | 8.406 | 6.976 | 9.421 | 28.506 | 29.963 | 0 | 32.407 |
Other Non-Current Liabilities
| 63 | 63.2 | 65.1 | 70.4 | 76.2 | 73.6 | 77.3 | 69.1 | 73.9 | 80.1 | 94.2 | 113.8 | 120.6 | 125.3 | 128.2 | 141.3 | 131.7 | 133.7 | 143.4 | 149.5 | 159.9 | 155.5 | 170.6 | 186.8 | 201.5 | 197.9 | 202.1 | 200.6 | 205.6 | 217.5 | 202.385 | 205.257 | 220.615 | 228.91 | 71.615 | 67.481 | 68.596 | 69.39 | -251.882 | 35.905 | 25.83 | 37.53 | -188.511 | 40.174 | 44.491 | 49.425 | -163.434 | 43.676 | 45.796 | 54.207 | -147.912 | 43.261 | 41.512 | 40.927 | -156.364 | 36.229 | 35.753 | 31.844 | -13.928 | 38.319 | 37.441 | 37.909 | 17.078 | 29.307 | 33.92 | 34.142 | 6.396 | 25.574 | 27.12 | 27.629 | 22.227 | 53.008 | 52.649 | 18.953 | 9.485 | 18.924 | 19.234 | 56 | 20.538 |
Total Non-Current Liabilities
| 1,709.2 | 1,724.2 | 1,737.5 | 1,900.4 | 1,953.6 | 1,773.1 | 1,739.1 | 2,214 | 2,280.1 | 2,294.9 | 2,285.4 | 2,290.9 | 2,322.8 | 2,350.6 | 2,630 | 2,638 | 2,486.6 | 2,589.2 | 2,495.1 | 2,603.8 | 2,772.9 | 2,800.5 | 2,622.2 | 2,693.2 | 2,766.1 | 2,906.9 | 2,916.2 | 3,242.4 | 3,184 | 3,297.6 | 3,349.304 | 3,471.095 | 3,493.475 | 3,582.317 | 1,572.464 | 1,694.398 | 1,716.124 | 1,771.041 | 1,832.514 | 1,901.368 | 1,283.05 | 1,165.868 | 1,207.572 | 1,164.914 | 1,071.763 | 1,123.972 | 1,159.588 | 1,208.026 | 1,191.006 | 1,189.432 | 1,159.533 | 1,231.231 | 1,177.287 | 1,188.318 | 1,209.922 | 1,058.546 | 1,082.734 | 1,103.357 | 478.474 | 557.888 | 556.645 | 549.3 | 547.281 | 611.781 | 649.693 | 646.29 | 681.882 | 351.131 | 319.216 | 223.767 | 269.928 | 332.099 | 70.218 | 32.005 | 34.471 | 53.63 | 55.535 | 84.6 | 81.241 |
Total Liabilities
| 2,354.9 | 2,353.5 | 2,441.8 | 2,622.7 | 2,645.5 | 2,549.6 | 2,566.9 | 3,473.1 | 3,453.8 | 3,380.4 | 3,361.6 | 3,224.5 | 3,222.9 | 3,278 | 3,620.7 | 3,558.6 | 3,438.3 | 3,482.9 | 3,308.5 | 3,455.2 | 3,609.6 | 3,641.8 | 3,457.4 | 3,454.5 | 3,475 | 3,565.7 | 3,516 | 4,088.3 | 3,967 | 3,926.4 | 4,042.498 | 4,135.987 | 4,149.827 | 4,144.91 | 1,847.937 | 2,024.848 | 2,012.325 | 2,050.162 | 2,143.747 | 2,227.902 | 1,575.907 | 1,384.445 | 1,447.936 | 1,380.618 | 1,268.84 | 1,335.224 | 1,346.618 | 1,411.035 | 1,384.203 | 1,377.148 | 1,331.012 | 1,435.45 | 1,384.019 | 1,385.191 | 1,413.282 | 1,265.159 | 1,265.779 | 1,275.256 | 628.199 | 734.984 | 721.073 | 722.363 | 735.551 | 788.215 | 791.589 | 797.01 | 826.649 | 467.349 | 415.913 | 318.236 | 359.374 | 432.919 | 413.983 | 103.97 | 96.342 | 141.179 | 124.02 | 142.8 | 138.167 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 142.6 | 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 | 0 | 0 | 0 | 0 | 0 | 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
| 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.567 | 0.567 | 0.567 | 0.564 | 0.431 | 0.431 | 0.43 | 0.429 | 0.427 | 0.423 | 0.371 | 0.367 | 0.365 | 0.364 | 0.363 | 0.362 | 0.362 | 0.362 | 0.361 | 0.359 | 0.359 | 0.359 | 0.359 | 0.355 | 0.354 | 0.354 | 0.354 | 0.348 | 0.32 | 0.319 | 0.318 | 0.315 | 0.315 | 0.315 | 0.312 | 0.312 | 0.312 | 0.312 | 0.312 | 0.312 | 0.312 | 0.312 | 0.312 | 0.311 | 0.311 | 0.311 | 0.308 | 0 | 0 |
Retained Earnings
| -277.3 | -260.6 | -248.9 | -256.4 | -263.5 | -286.8 | -302 | -278.6 | -188.1 | -158.7 | -155.7 | -126.6 | -133.3 | -141.7 | -143.2 | -177.6 | -189.7 | -188.2 | -157 | -172.5 | 5.3 | 158.6 | 185.9 | 198.5 | 193.2 | 213.3 | 245.9 | 554.9 | 526.1 | 560.3 | 532.135 | 810.205 | 773.031 | 757.383 | 760.729 | 723.474 | 695.033 | 663.671 | 645.819 | 611.901 | 592.021 | 570.26 | 555.939 | 533.154 | 510.489 | 491.924 | 468.951 | 443.725 | 422.171 | 402.66 | 380.588 | 350.723 | 320.333 | 305.988 | 286.181 | 258.1 | 233.233 | 211.581 | 195.262 | 173.173 | 145.109 | 126.684 | 113.948 | 107.099 | 96.019 | 87.88 | 85.724 | 71.446 | 60.878 | 51.516 | 44.108 | 21.503 | 13.245 | 6.652 | -0.748 | 4.9 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -80 | -78.7 | -76.1 | -83.1 | -81.4 | -83.4 | -83.7 | -74.2 | -59.8 | -49.2 | -53.6 | -66 | -57 | -63 | -64 | -86.4 | -92.3 | -99.8 | -84 | -88.2 | -82.8 | -90.2 | -97.1 | -75.2 | -81.8 | -72.5 | -61.5 | -59.6 | -77.7 | -97.4 | -101.275 | -91.096 | -84.069 | -88.944 | -113.468 | -104.097 | -84.137 | -90.612 | -64.331 | -46.724 | -32.558 | -43.567 | -31.763 | -27.814 | -35.267 | -24.048 | -16.64 | -9.099 | -23.504 | -14.556 | -22.362 | -21.86 | -4.241 | -3.022 | -12.034 | -19.651 | -24.945 | -17.349 | -26.951 | -35.316 | -50.924 | -67.663 | -63.394 | -19.996 | -13.466 | -17.406 | -7.097 | -4.734 | -4.857 | -4.981 | -5.105 | -3.394 | -2.279 | -2.279 | -2.279 | -2.462 | -2.462 | 952.4 | -2.462 |
Other Total Stockholders Equity
| 1,906.8 | 1,946.8 | 1,989.2 | 2,034.7 | 2,079.2 | 2,074 | 2,072.1 | 2,067.2 | 2,060.9 | 2,055.1 | 2,054.1 | 2,049.8 | 2,048.2 | 2,068.6 | 1,929 | 2,090.7 | 2,085.1 | 2,075.5 | 2,071.3 | 2,066.1 | 2,060.2 | 2,054.2 | 2,052.5 | 2,065.8 | 2,073.5 | 2,078.4 | 2,078.3 | 2,101.4 | 2,093.9 | 2,085.1 | 2,071.897 | 2,067.569 | 2,059.247 | 2,050.334 | 1,207.167 | 1,199.066 | 1,193.437 | 1,191.734 | 1,177.342 | 1,153.097 | 776.615 | 764.917 | 748.577 | 740.147 | 732.058 | 730.69 | 726.582 | 722.711 | 719.337 | 717.392 | 714.932 | 711.388 | 707.249 | 708.674 | 703.465 | 698.1 | 693.81 | 703.142 | 587.598 | 582.348 | 575.443 | 572.264 | 569.262 | 564.122 | 555.919 | 553.097 | 550.37 | 547.155 | 543.723 | 540.646 | 536.934 | 532.134 | 526.822 | 520.884 | 516.071 | 510.913 | 500.222 | -476.2 | -494.755 |
Total Shareholders Equity
| 1,550.1 | 1,608.1 | 1,664.8 | 1,695.8 | 1,734.9 | 1,704.4 | 1,687 | 1,715 | 1,813.6 | 1,847.8 | 1,845.4 | 1,857.8 | 1,858.5 | 1,864.5 | 1,865 | 1,827.3 | 1,803.7 | 1,788.1 | 1,830.9 | 1,806 | 1,983.3 | 2,123.2 | 2,141.9 | 2,189.7 | 2,185.5 | 2,219.8 | 2,263.3 | 2,597.3 | 2,542.9 | 2,548.6 | 2,503.324 | 2,787.245 | 2,748.776 | 2,719.337 | 1,854.859 | 1,818.874 | 1,804.763 | 1,765.222 | 1,759.257 | 1,718.697 | 1,336.449 | 1,291.977 | 1,273.118 | 1,245.851 | 1,207.643 | 1,198.928 | 1,179.255 | 1,157.699 | 1,118.365 | 1,105.855 | 1,073.517 | 1,040.61 | 1,023.7 | 1,011.995 | 977.966 | 936.903 | 902.452 | 897.722 | 756.229 | 720.524 | 669.946 | 631.6 | 620.131 | 651.54 | 638.784 | 623.883 | 629.309 | 614.179 | 600.056 | 587.493 | 576.249 | 550.555 | 538.1 | 525.568 | 513.355 | 513.662 | 498.068 | 476.2 | -497.217 |
Total Equity
| 1,550.1 | 1,608.1 | 1,664.8 | 1,695.8 | 1,734.9 | 1,704.4 | 1,687 | 1,715 | 1,813.6 | 1,847.8 | 1,845.4 | 1,857.8 | 1,858.5 | 1,864.5 | 1,865 | 1,827.3 | 1,803.7 | 1,788.1 | 1,830.9 | 1,806 | 1,983.3 | 2,123.2 | 2,141.9 | 2,189.7 | 2,185.5 | 2,219.8 | 2,263.3 | 2,597.3 | 2,542.9 | 2,548.6 | 2,503.324 | 2,787.245 | 2,748.776 | 2,719.337 | 1,854.859 | 1,818.874 | 1,804.763 | 1,765.222 | 1,759.257 | 1,718.697 | 1,336.449 | 1,291.977 | 1,273.118 | 1,245.851 | 1,207.643 | 1,198.928 | 1,179.255 | 1,157.699 | 1,118.365 | 1,105.855 | 1,073.517 | 1,040.61 | 1,023.7 | 1,011.995 | 977.966 | 936.903 | 902.452 | 897.722 | 756.229 | 720.524 | 669.946 | 631.6 | 620.131 | 651.54 | 638.784 | 623.883 | 629.309 | 614.179 | 600.056 | 587.493 | 576.249 | 550.555 | 538.1 | 525.568 | 513.355 | 513.662 | 498.068 | 476.2 | -497.217 |
Total Liabilities & Shareholders Equity
| 3,905 | 3,961.6 | 4,106.6 | 4,318.5 | 4,380.4 | 4,254 | 4,253.9 | 5,188.1 | 5,267.4 | 5,228.2 | 5,207 | 5,082.3 | 5,081.4 | 5,142.5 | 5,485.7 | 5,385.9 | 5,242 | 5,271 | 5,139.4 | 5,261.2 | 5,592.9 | 5,765 | 5,599.3 | 5,644.2 | 5,660.5 | 5,785.5 | 5,779.3 | 6,685.6 | 6,509.9 | 6,475 | 6,545.822 | 6,923.232 | 6,898.603 | 6,864.247 | 3,702.796 | 3,843.722 | 3,817.088 | 3,815.384 | 3,903.004 | 3,946.599 | 2,912.356 | 2,676.422 | 2,721.054 | 2,626.469 | 2,476.483 | 2,534.152 | 2,525.873 | 2,568.734 | 2,502.568 | 2,483.003 | 2,404.529 | 2,476.06 | 2,407.719 | 2,397.186 | 2,391.248 | 2,202.062 | 2,168.231 | 2,172.978 | 1,384.428 | 1,455.508 | 1,391.019 | 1,353.963 | 1,355.682 | 1,439.755 | 1,430.373 | 1,420.893 | 1,455.958 | 1,081.528 | 1,015.969 | 905.729 | 935.623 | 983.474 | 952.083 | 629.538 | 609.697 | 654.841 | 622.088 | 619 | -359.05 |