Texas Roadhouse, Inc.
NASDAQ:TXRH
185.41 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2003 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 189.205 | 197.454 | 213.428 | 104.246 | 69.324 | 107.324 | 156.143 | 173.861 | 185.315 | 180.411 | 325.723 | 335.645 | 436.563 | 483.419 | 495.646 | 363.155 | 328.636 | 282.493 | 230.606 | 107.879 | 99.54 | 144.839 | 252.107 | 210.125 | 151.19 | 154.353 | 197.829 | 150.918 | 114.436 | 116.508 | 137.512 | 112.944 | 81.713 | 95.305 | 95.992 | 59.334 | 72.616 | 70.965 | 98.512 | 86.122 | 59.307 | 77.461 | 90.696 | 94.874 | 87.344 | 100.117 | 95.453 | 81.746 | 84.32 | 77.225 | 77.322 | 73.731 | 55.673 | 79.376 | 77.42 | 82.215 | 55.425 | 60.235 | 53.743 | 46.858 | 35.833 | 24.979 | 7.753 | 5.258 | 13.719 | 7.071 | 18.173 | 11.564 | 15.336 | 57.791 | 14.55 | 33.784 | 9.29 | 14.359 | 23.819 | 28.987 | 15.136 | 9.481 | 41.971 | 46.235 | 9.395 | 17.462 | 5.728 |
Short 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 189.205 | 197.454 | 213.428 | 104.246 | 69.324 | 107.324 | 156.143 | 173.861 | 185.315 | 180.411 | 325.723 | 335.645 | 436.563 | 483.419 | 495.646 | 363.155 | 328.636 | 282.493 | 230.606 | 107.879 | 99.54 | 144.839 | 252.107 | 210.125 | 151.19 | 154.353 | 197.829 | 150.918 | 114.436 | 116.508 | 137.512 | 112.944 | 81.713 | 95.305 | 95.992 | 59.334 | 72.616 | 70.965 | 98.512 | 86.122 | 59.307 | 77.461 | 90.696 | 94.874 | 87.344 | 100.117 | 95.453 | 81.746 | 84.32 | 77.225 | 77.322 | 73.731 | 55.673 | 79.376 | 77.42 | 82.215 | 55.425 | 60.235 | 53.743 | 46.858 | 35.833 | 24.979 | 7.753 | 5.258 | 13.719 | 7.071 | 18.173 | 11.564 | 15.336 | 57.791 | 14.55 | 33.784 | 9.29 | 14.359 | 23.819 | 28.987 | 15.136 | 9.481 | 41.971 | 46.235 | 9.395 | 17.462 | 5.728 |
Net Receivables
| 52.341 | 68.599 | 53.906 | 175.474 | 48.967 | 60.537 | 41.528 | 150.264 | 37.804 | 45.465 | 45.152 | 161.358 | 52.346 | 48.6 | 37.742 | 98.418 | 32.015 | 30.285 | 25.441 | 99.305 | 33.948 | 39.409 | 34.685 | 92.114 | 34.804 | 32.151 | 26.06 | 76.496 | 24.979 | 29.295 | 21.005 | 56.127 | 22.039 | 21.101 | 19.195 | 45.421 | 22.957 | 19.883 | 21.007 | 34.023 | 15.701 | 17.17 | 16.939 | 25.391 | 11.518 | 12.077 | 11.051 | 16.416 | 13.683 | 14.045 | 12.793 | 16.526 | 12.187 | 12.35 | 12.152 | 12.563 | 0 | 12.428 | 12.543 | 12.312 | 8.471 | 8.963 | 8.6 | 9.922 | 10.999 | 10.432 | 10.289 | 18.303 | 7.444 | 8.572 | 8.234 | 8.299 | 8.285 | 8.451 | 9.464 | 9.613 | 7.485 | 6.835 | 7.139 | 6.139 | 5.526 | 5.183 | 10.473 |
Inventory
| 39.842 | 41.199 | 38.384 | 38.32 | 36.589 | 38.121 | 36.812 | 38.015 | 32.905 | 31.831 | 30.043 | 31.595 | 27.784 | 25.634 | 23.362 | 22.364 | 19.889 | 23.102 | 20.321 | 20.267 | 17.198 | 17.907 | 17.521 | 18.827 | 16.336 | 17.025 | 16.466 | 16.306 | 15.453 | 15.439 | 14.869 | 16.088 | 14.357 | 14.443 | 14.395 | 15.633 | 13.763 | 14.074 | 12.645 | 14.256 | 11.993 | 11.76 | 11.315 | 11.954 | 10.962 | 11.182 | 10.438 | 10.909 | 9.521 | 9.941 | 9.822 | 10.73 | 8.678 | 8.889 | 8.559 | 9.197 | 0 | 7.602 | 7.311 | 8.004 | 7.046 | 7.874 | 7.745 | 8.14 | 7.737 | 7.303 | 7.059 | 7.277 | 6.814 | 6.471 | 6.301 | 6.436 | 5.904 | 6.048 | 5.859 | 5.893 | 5.647 | 5.687 | 5.732 | 5.169 | 4.687 | 4.194 | 3.505 |
Other Current Assets
| 118.196 | 26.034 | 38.677 | 38.434 | 112.162 | 125.961 | 112.575 | 222.98 | 21.354 | 23.237 | 25.069 | 227.88 | 101.352 | 98.354 | 81.972 | 147.496 | 70.905 | 76.884 | 71.968 | 140.02 | 65.122 | 72.589 | 70.891 | 134.894 | 64.965 | 62.446 | 58.139 | 106.163 | 50.893 | 55.904 | 49.192 | 87.315 | 51.552 | 50.655 | 51.218 | 74.479 | 48.972 | 57.953 | 47.044 | 61.604 | 39.646 | 41.222 | 42.654 | 50.869 | 35.022 | 33.353 | 33.626 | 40.726 | 10.846 | 34.469 | 35.497 | 38.243 | 28.616 | 29.218 | 29.903 | 9.947 | 0 | 27.763 | 29.203 | 7.142 | 20.814 | 22.308 | 7.982 | 11.488 | 2.975 | 4.217 | 5.145 | 4.487 | 2.415 | 2.506 | 4.568 | 3.986 | 1.941 | 0.04 | 0.04 | 0.04 | 0.036 | 1.268 | 0.128 | 0.144 | 0.036 | 0.036 | 0.036 |
Total Current Assets
| 189.205 | 333.286 | 344.395 | 356.474 | 181.486 | 233.285 | 268.718 | 396.841 | 277.378 | 280.944 | 425.987 | 563.525 | 537.915 | 581.773 | 577.618 | 510.651 | 399.541 | 359.377 | 302.574 | 247.899 | 164.662 | 217.428 | 322.998 | 345.019 | 216.155 | 216.799 | 255.968 | 257.081 | 165.329 | 172.412 | 186.704 | 200.259 | 133.265 | 145.96 | 147.21 | 133.813 | 121.588 | 128.918 | 145.556 | 147.726 | 98.953 | 118.683 | 133.35 | 145.743 | 122.366 | 133.47 | 129.079 | 122.472 | 118.37 | 111.694 | 112.819 | 111.974 | 84.289 | 108.594 | 107.323 | 113.922 | 55.425 | 87.998 | 82.946 | 74.316 | 56.647 | 47.287 | 32.08 | 34.808 | 35.43 | 29.023 | 40.666 | 41.631 | 32.009 | 75.34 | 33.653 | 52.505 | 25.42 | 32.047 | 41.766 | 49.279 | 30.523 | 25.284 | 58.251 | 61.647 | 20.56 | 27.963 | 20.974 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,322.264 | 2,249.771 | 2,215.591 | 2,170.736 | 2,104.234 | 2,022.862 | 1,954.267 | 1,900.607 | 1,863.896 | 1,819.93 | 1,786.853 | 1,740.854 | 1,698.113 | 1,664.78 | 1,631.616 | 1,619.248 | 1,603.425 | 1,589.433 | 1,581.275 | 1,556.364 | 1,515.586 | 1,477.157 | 1,443.257 | 956.676 | 940.955 | 928.765 | 922.891 | 912.147 | 886.972 | 868.668 | 855.027 | 830.054 | 802.555 | 778.634 | 766.331 | 751.288 | 723.294 | 689.204 | 668.088 | 649.637 | 631.552 | 612.528 | 596.656 | 586.192 | 565.433 | 542.211 | 534.67 | 531.654 | 523.482 | 515.62 | 507.873 | 497.217 | 479.167 | 467.378 | 460.522 | 458.983 | 456.473 | 453.365 | 453.752 | 456.281 | 457.267 | 457.574 | 459.08 | 456.132 | 440.865 | 425.997 | 406.143 | 390.378 | 375.89 | 340.353 | 323.072 | 305.731 | 280.007 | 259.527 | 239.472 | 210.382 | 192.556 | 181.238 | 170.586 | 162.991 | 150.669 | 140.051 | 123.051 |
Goodwill
| 169.684 | 169.684 | 169.684 | 169.684 | 169.684 | 169.684 | 169.641 | 148.732 | 148.732 | 148.732 | 144.334 | 127.001 | 127.001 | 127.001 | 127.001 | 127.001 | 124.748 | 124.748 | 124.748 | 124.748 | 123.22 | 123.22 | 123.22 | 123.22 | 121.04 | 121.04 | 121.04 | 121.04 | 121.04 | 121.04 | 121.04 | 116.571 | 116.571 | 116.571 | 116.571 | 116.571 | 116.571 | 116.571 | 116.571 | 116.571 | 117.197 | 117.197 | 117.197 | 116.468 | 113.454 | 113.454 | 113.543 | 113.435 | 110.946 | 110.946 | 110.946 | 110.946 | 111.785 | 111.785 | 111.785 | 111.785 | 113.465 | 113.465 | 113.465 | 113.465 | 114.859 | 114.857 | 114.813 | 114.807 | 115.742 | 108.153 | 101.674 | 101.856 | 101.725 | 86.649 | 86.649 | 86.649 | 88.017 | 88.05 | 87.935 | 51.063 | 50.753 | 0 | 50.753 | 50.753 | 2.19 | 0 | 2.19 |
Intangible Assets
| 1.679 | 2.374 | 2.928 | 12.863 | 4.195 | 4.986 | 5.859 | 5.607 | 6.304 | 7.001 | 6.848 | 1.52 | 1.701 | 1.881 | 2.071 | 2.271 | 0.89 | 0.993 | 1.101 | 1.234 | 1.375 | 1.513 | 1.711 | 1.959 | 2.144 | 2.329 | 2.514 | 2.7 | 2.93 | 3.161 | 3.392 | 3.622 | 3.873 | 4.15 | 4.488 | 4.827 | 5.171 | 5.515 | 5.859 | 6.203 | 6.546 | 6.989 | 7.433 | 8.625 | 7.877 | 8.283 | 8.689 | 9.264 | 8.235 | 8.504 | 8.773 | 9.042 | 9.311 | 9.58 | 9.849 | 10.118 | 10.387 | 10.656 | 10.925 | 11.194 | 11.958 | 12.241 | 12.524 | 12.807 | 12.765 | 9.61 | 8.239 | 8.414 | 8.611 | 4.702 | 4.791 | 4.88 | 4.969 | 5.058 | 5.147 | 51.063 | 50.753 | 50.753 | 50.753 | 50.753 | 2.19 | 49.885 | 0 |
Goodwill and Intangible Assets
| 171.363 | 172.058 | 172.612 | 182.547 | 173.879 | 174.67 | 175.5 | 154.339 | 155.036 | 155.733 | 151.182 | 128.521 | 128.702 | 128.882 | 129.072 | 129.272 | 125.638 | 125.741 | 125.849 | 125.982 | 124.595 | 124.733 | 124.931 | 125.179 | 123.184 | 123.369 | 123.554 | 123.74 | 123.97 | 124.201 | 124.432 | 120.193 | 120.444 | 120.721 | 121.059 | 121.398 | 121.742 | 122.086 | 122.43 | 122.774 | 123.743 | 124.186 | 124.63 | 125.093 | 121.331 | 121.737 | 122.232 | 122.699 | 119.181 | 119.45 | 119.719 | 119.988 | 121.096 | 121.365 | 121.634 | 121.903 | 123.852 | 124.121 | 124.39 | 124.659 | 126.817 | 127.098 | 127.337 | 127.614 | 128.507 | 117.763 | 109.913 | 110.27 | 110.336 | 91.351 | 91.44 | 91.529 | 92.986 | 93.108 | 93.082 | 51.063 | 50.753 | 50.753 | 50.753 | 50.753 | 2.19 | 49.885 | 2.19 |
Long Term Investments
| 0 | 0 | 0 | -9.38 | 0 | 0 | 0 | -240.032 | 0 | 0 | 0 | -226.865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.846 | 0 | -4.249 | 0 | -0.575 | -3.272 | -1.792 | -2.773 | -3.852 | -3.678 | -3.123 | 0 | -4.399 | -3.467 | -2.896 | -2.836 | -5.814 | -5.147 | -5.246 | -3.367 | -3.217 | 0 | -2.295 | -2.368 | 0 | -2.238 | -1.509 | 0.031 | -1.378 | 0.247 | -1.889 | -1.962 | -0.907 | -1.669 | -0.884 | -0.841 | -0.691 | -0.64 | -0.583 | 0 | -0.522 | -0.705 | -0.526 | 0 | -0.591 | 0 | -1.308 | -1.308 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 265.546 | 0 | 0 | 0 | 240.032 | 0 | 0 | 0 | 226.865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.846 | 0 | 4.249 | 0 | 0.575 | 3.272 | 1.792 | 2.773 | 3.852 | 3.678 | 3.123 | 0 | 4.399 | 3.467 | 2.896 | 2.836 | 5.814 | 5.147 | 5.246 | 3.367 | 3.217 | 0 | 2.295 | 2.368 | 0 | 2.238 | 1.509 | 1.531 | 1.378 | 0.918 | 1.889 | 1.962 | 0.907 | 1.669 | 0.884 | 0.841 | 0.691 | 0.64 | 0.583 | 0 | 0.522 | 0.705 | 0.526 | 0 | 0.591 | 0 | 1.308 | 1.308 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | 106.796 | 97.803 | 92.999 | 86.738 | 84.174 | 76.38 | 73.878 | 68.741 | 65.111 | 73.298 | -147.813 | 77.823 | 73.51 | 68.422 | 65.99 | 59.407 | 55.933 | 45.006 | 53.32 | 50.718 | 49.533 | 46.764 | 42.402 | 44.532 | 42.66 | 40.729 | 37.655 | 36.448 | 34 | 31.725 | 29.465 | 28.258 | 27.886 | 27.014 | 26.207 | 25.847 | 25.416 | 24.195 | 20.232 | 22.059 | 21.157 | 19.903 | 20.616 | 17.938 | 15.983 | 15.447 | 14.429 | 13.464 | 12.612 | 12.329 | 11.491 | 11.431 | 10.872 | 9.325 | 5.625 | -580.325 | 7.103 | 6.505 | 5.255 | 5.901 | 3.936 | 4.376 | 2.147 | 4.075 | 4.012 | 3.894 | 3.75 | 3.471 | 3.105 | 2.719 | 2.823 | 2.594 | 1.746 | 2.079 | 1.869 | 1.411 | 1.292 | 1.242 | 1.272 | 2.049 | 2.066 | 1.978 |
Total Non-Current Assets
| 2,493.627 | 2,528.625 | 2,486.006 | 2,702.448 | 2,364.851 | 2,281.706 | 2,206.147 | 2,128.824 | 2,087.673 | 2,040.774 | 2,011.333 | 1,948.427 | 1,904.638 | 1,867.172 | 1,829.11 | 1,814.51 | 1,788.47 | 1,771.107 | 1,752.13 | 1,735.666 | 1,690.899 | 1,651.423 | 1,614.952 | 1,124.257 | 1,108.671 | 1,094.794 | 1,087.174 | 1,073.542 | 1,047.39 | 1,026.869 | 1,011.184 | 979.712 | 951.257 | 927.241 | 914.404 | 898.893 | 870.883 | 836.706 | 814.713 | 795.416 | 777.354 | 757.871 | 741.189 | 731.901 | 704.702 | 679.931 | 672.349 | 668.782 | 656.127 | 647.682 | 639.921 | 628.696 | 611.694 | 599.615 | 591.481 | 588.879 | 580.325 | 584.589 | 584.647 | 587.757 | 589.985 | 589.773 | 590.793 | 587.855 | 573.447 | 547.772 | 519.95 | 504.398 | 489.697 | 434.809 | 417.231 | 400.083 | 375.587 | 354.381 | 334.633 | 263.314 | 244.72 | 233.283 | 222.581 | 215.016 | 154.908 | 192.002 | 127.219 |
Total Assets
| 2,913.815 | 2,861.911 | 2,830.401 | 3,058.922 | 2,546.337 | 2,514.991 | 2,474.865 | 2,525.665 | 2,365.051 | 2,321.718 | 2,437.32 | 2,511.952 | 2,442.553 | 2,448.945 | 2,406.728 | 2,325.161 | 2,188.011 | 2,130.484 | 2,054.704 | 1,983.565 | 1,855.561 | 1,868.851 | 1,937.95 | 1,469.276 | 1,324.826 | 1,311.593 | 1,343.142 | 1,330.623 | 1,212.719 | 1,199.281 | 1,197.888 | 1,179.971 | 1,084.522 | 1,073.201 | 1,061.614 | 1,032.706 | 992.471 | 965.624 | 960.269 | 943.142 | 876.307 | 876.554 | 874.539 | 877.644 | 827.068 | 813.401 | 801.428 | 791.254 | 774.497 | 759.376 | 752.74 | 740.67 | 695.983 | 708.209 | 698.804 | 702.801 | 670.547 | 672.587 | 667.593 | 662.073 | 646.632 | 637.06 | 622.873 | 622.663 | 608.877 | 576.795 | 560.616 | 546.029 | 521.706 | 510.149 | 450.884 | 452.588 | 401.007 | 386.428 | 376.399 | 312.593 | 275.243 | 258.567 | 280.832 | 276.663 | 175.468 | 219.965 | 148.193 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 130.85 | 136.789 | 140.287 | 131.638 | 126.219 | 120.653 | 113.834 | 105.56 | 98.678 | 101.619 | 100.093 | 95.234 | 80.444 | 89.3 | 86.131 | 66.977 | 65.843 | 63.363 | 42.984 | 61.653 | 59.504 | 65.799 | 65.413 | 62.06 | 55.021 | 58.372 | 60.17 | 57.579 | 48.979 | 52.061 | 54.379 | 50.789 | 41.828 | 47.242 | 50.124 | 50.996 | 41.956 | 46.915 | 46.096 | 43.585 | 37.612 | 40.967 | 40.441 | 38.404 | 33.027 | 34.99 | 35.78 | 32.374 | 27.645 | 29.634 | 32.758 | 32.744 | 26.136 | 28.421 | 28.457 | 26.864 | 0 | 25.009 | 27.328 | 27.882 | 19.808 | 23.556 | 25.672 | 32.175 | 22.989 | 22.484 | 22.587 | 23.716 | 18.813 | 18.277 | 17.312 | 18.794 | 13.812 | 16.177 | 14.746 | 17.415 | 10.982 | 11.519 | 9.729 | 12.093 | 12.292 | 13.605 | 11.57 |
Short Term Debt
| 802.576 | 28.308 | 27.545 | 27.411 | 27.186 | 712.8 | 26.466 | 25.49 | 24.977 | 24.453 | 23.845 | 21.952 | 21.327 | 20.578 | 50 | 50 | 68.635 | 67.913 | 17.925 | 17.263 | 16.748 | 16.472 | 506.973 | -254.302 | 0.01 | 0.01 | 0.009 | 0.009 | 0.009 | 0.176 | 0.172 | 0.167 | 0.163 | 0.151 | 0.147 | 0.144 | 20.14 | 0.136 | 0.133 | 0.129 | 0.126 | 0.113 | 0.24 | 0.243 | 0.248 | 0.317 | 0.337 | 0.338 | 0.329 | 0.321 | 0.312 | 0.304 | 0.296 | 0.289 | 0.281 | 0.274 | 0.267 | 0.26 | 0.253 | 0.247 | 0.24 | 0.234 | 0.232 | 0.228 | 0.232 | 0.236 | 0.309 | 0.302 | 0.295 | 0.288 | 0.459 | 0.653 | 0.639 | 0.632 | 0.645 | 0.638 | 0.666 | 0.674 | 0.749 | 0.723 | 16.067 | 1.616 | 8.28 |
Tax Payables
| 2.775 | 6.073 | 14.957 | 0.112 | 2.823 | 1.402 | 44.119 | 35.698 | 1.391 | 0.462 | 37.19 | 33.46 | 38.679 | 38.083 | 41.722 | 27.61 | 29.405 | 25.101 | 21.533 | 30.433 | 34.102 | 28.937 | 33.49 | 24.631 | 28.343 | 23.525 | 31.121 | 24.491 | 32.064 | 27.206 | 35.446 | 19.698 | 27.575 | 27.839 | 30.927 | 18.869 | 27.236 | 22.986 | 29.054 | 19.175 | 22.341 | 22.261 | 26.582 | 17.434 | 15.103 | 14.72 | 19.02 | 13.253 | 5.46 | 5.142 | 9.967 | 12.381 | 1.208 | 0.105 | 8.907 | 0.375 | 0 | 4.245 | 6.174 | 6.194 | 2.623 | 2.143 | 1.003 | 3.429 | 0.479 | 3.125 | 8.766 | 0.721 | 2.297 | 1.449 | 6.344 | 3.725 | 2.454 | 0.962 | 2.288 | 0.002 | 0.724 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 226.626 | 250.485 | 266.482 | 373.913 | 201.316 | 226.13 | 240.729 | 335.403 | 182.265 | 208.429 | 221.479 | 300.657 | 160.67 | 177.946 | 182.358 | 232.812 | 146.47 | 156.362 | 152.261 | 209.258 | 107.2 | 119.557 | 128.613 | 192.242 | 87.947 | 97.545 | 104.651 | 156.627 | 70.648 | 78.779 | 86.089 | 129.558 | 55.128 | 61.775 | 67.546 | 101.274 | 42.309 | 47.152 | 51.916 | 79.462 | 32.71 | 36.375 | 40.234 | 62.723 | 25.424 | 28.527 | 32.594 | 53.041 | 18.334 | 21.285 | 25.216 | 44.058 | 15.85 | 18.426 | 22.329 | 39.165 | 0 | 17.023 | 20.009 | 34.443 | 13.303 | 15.725 | 18.607 | 32.265 | 13.692 | 15.915 | 18.49 | 32.088 | 12.122 | 13.065 | 15.069 | 26.205 | 9.446 | 10.736 | 11.77 | 19.355 | 6.139 | 7.049 | 8.111 | 14.676 | 6.291 | 6.789 | 17.862 |
Other Current Liabilities
| -532.488 | 228.745 | 252.114 | 212.472 | 206.705 | -487.6 | 207.069 | 185.557 | 209.773 | 193.958 | 196.357 | 184.301 | 181.413 | 191.984 | 189.675 | 156.529 | 115.454 | 114.604 | 97.691 | 129.046 | 148.82 | 157.237 | 168.424 | 385.142 | 129.499 | 124.465 | 135.096 | 115.783 | 118.633 | 115.192 | 136.518 | 99.013 | 110.819 | 109.708 | 115.427 | 104.228 | 110.857 | 107.531 | 110.158 | 92.795 | 94.473 | 93.028 | 97.25 | 73.81 | 72.626 | 69.47 | 73.632 | 72.909 | 74.345 | 71.852 | 79.359 | 59.266 | 58.606 | 58.058 | 63.185 | 45.755 | -0.267 | 49.384 | 49.748 | 45.631 | 43.068 | 42.73 | 40.852 | 34.975 | 38.794 | 38.868 | 41.799 | 32.153 | 33.69 | 30.593 | 31.491 | 32.327 | 26.602 | 24.513 | 26.249 | 18.561 | 16.016 | 19.276 | 48.155 | 45.64 | 8.681 | 8.816 | 2.861 |
Total Current Liabilities
| 627.564 | 644.327 | 686.428 | 745.434 | 561.426 | 571.983 | 588.098 | 652.01 | 515.693 | 528.459 | 541.774 | 602.144 | 443.854 | 479.808 | 508.164 | 506.318 | 396.402 | 402.242 | 310.861 | 417.22 | 332.272 | 359.065 | 869.423 | 385.142 | 272.477 | 280.392 | 299.926 | 329.998 | 238.269 | 246.208 | 277.158 | 279.527 | 207.938 | 218.876 | 233.244 | 256.642 | 215.262 | 201.734 | 208.303 | 215.971 | 164.921 | 170.483 | 178.165 | 175.18 | 131.325 | 133.304 | 142.343 | 158.662 | 120.653 | 123.092 | 137.645 | 136.372 | 100.888 | 105.194 | 114.252 | 112.058 | 0.267 | 91.676 | 97.338 | 108.203 | 76.419 | 82.245 | 85.363 | 99.643 | 75.707 | 77.503 | 83.185 | 88.259 | 64.92 | 62.223 | 64.331 | 77.979 | 50.499 | 52.058 | 53.41 | 55.969 | 33.803 | 38.518 | 66.744 | 73.132 | 43.331 | 30.826 | 40.573 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 802.576 | 779.517 | 766.516 | 743.476 | 730.163 | 712.8 | 692.016 | 727.874 | 75 | 75 | 749.069 | 722.892 | 793.964 | 780.443 | 770.005 | 762.171 | 757.48 | 747.543 | 743.181 | 538.71 | 532.48 | 521.82 | 506.973 | 2.081 | 1.973 | 1.976 | 51.979 | 51.981 | 51.984 | 52.291 | 52.336 | 52.381 | 52.424 | 50.472 | 50.512 | 25.55 | 50.587 | 50.623 | 50.659 | 50.693 | 50.727 | 50.76 | 50.922 | 50.99 | 51.056 | 51.12 | 51.183 | 51.264 | 51.352 | 51.437 | 51.52 | 61.601 | 51.681 | 51.757 | 51.832 | 51.906 | 61.977 | 79.046 | 89.113 | 101.179 | 126.243 | 126.305 | 129.367 | 132.482 | 151.537 | 93.592 | 75.402 | 66.482 | 74.561 | 79.637 | 29.989 | 35.362 | 20.523 | 15.7 | 17.855 | 6.881 | 7.023 | 11.21 | 13.314 | 13.531 | 69.705 | 11.935 | 57.168 |
Deferred Revenue Non-Current
| -814.971 | -17.733 | 0 | 2.8 | -23.393 | -22.454 | 0 | 0 | 672.774 | 657.476 | 0 | -11.734 | -2.37 | -5.753 | -3.823 | -2.802 | -7.138 | -11.76 | -23.115 | -22.695 | -12.664 | -13.63 | -522.271 | -17.268 | -7.102 | -8.619 | -8.401 | -5.301 | -4.707 | -6.52 | -5.396 | -12.268 | -6.917 | -6.165 | -8.337 | -6.402 | 0 | -1.793 | -4.623 | -6.004 | -2.843 | -3.857 | -5.287 | -5.774 | -6.419 | -5.715 | -5.41 | -6.102 | 19.38 | 18.691 | 18.014 | 17.133 | 16.342 | 15.694 | 15.05 | 14.457 | 0 | 13.18 | 12.612 | 12.089 | 11.534 | 10.966 | 10.434 | 9.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 12.395 | 17.733 | 23.306 | 288.65 | 23.393 | 22.454 | 23.674 | 20.979 | 16.77 | 15.43 | 14.154 | 11.734 | 2.37 | 5.753 | 3.823 | 2.802 | 7.138 | 11.76 | 23.115 | 22.695 | 12.664 | 13.63 | 15.298 | 17.268 | 7.102 | 8.619 | 8.401 | 5.301 | 4.707 | 6.52 | 5.396 | 12.268 | 6.917 | 6.165 | 8.337 | 6.402 | 0 | 1.793 | 4.623 | 6.004 | 2.843 | 3.857 | 5.287 | 5.774 | 6.419 | 5.715 | 5.41 | 6.102 | 4.714 | 5.666 | 7.695 | 8.715 | 7.817 | 9.72 | 8.126 | 8.444 | 0 | 7.92 | 7.918 | 6.66 | 9.832 | 8.92 | 8.009 | 6.205 | 2.058 | 2.983 | 3.196 | 4.9 | 6.062 | 5.652 | 6.319 | 7.823 | 7.404 | 7.76 | 8.065 | 6.679 | 3.844 | 5.15 | 5.909 | 5.909 | 0 | 4.952 | 0 |
Other Non-Current Liabilities
| 963.007 | 160.377 | 131.035 | 121.051 | 135.582 | 131.958 | 100.538 | 97.14 | 764.955 | 91.334 | 97.064 | 113.432 | 124.128 | 126.011 | 118.541 | 113.621 | 115.626 | 97.98 | 89.919 | 96.466 | 82.112 | 82.348 | 80.38 | 121.345 | 109.078 | 107.627 | 104.372 | 97.253 | 91.674 | 91.361 | 86.772 | 89.821 | 80.796 | 78.731 | 78.566 | 73.332 | 61.112 | 61.437 | 61.543 | 61.522 | 57.744 | 57.269 | 57.112 | 57.614 | 53.953 | 52.8 | 51.465 | 50.591 | 23.082 | 22.622 | 22.25 | 21.027 | 20.287 | 19.399 | 17.082 | 16.554 | -61.977 | 15.242 | 12.172 | 10.992 | 11.011 | 6.469 | 10.897 | 11.616 | 19.489 | 19.45 | 18.649 | 16.623 | 15.442 | 14.741 | 14.247 | 11.045 | 12.199 | 11.838 | 11.554 | 10.838 | 9.895 | 9.812 | 11.013 | 10.181 | 6.877 | 8.423 | 6.865 |
Total Non-Current Liabilities
| 963.007 | 939.894 | 920.857 | 1,155.977 | 865.745 | 844.758 | 816.228 | 845.993 | 856.725 | 839.24 | 860.287 | 836.324 | 918.092 | 906.454 | 888.546 | 875.792 | 873.106 | 845.523 | 833.1 | 635.176 | 614.592 | 604.168 | 80.38 | 123.426 | 111.051 | 109.603 | 156.351 | 149.234 | 143.658 | 143.652 | 139.108 | 142.202 | 133.22 | 129.203 | 129.078 | 98.882 | 111.699 | 112.06 | 112.202 | 112.215 | 108.471 | 108.029 | 108.034 | 108.604 | 105.009 | 103.92 | 102.648 | 101.855 | 98.528 | 98.416 | 99.479 | 108.476 | 96.127 | 96.57 | 92.09 | 91.361 | 61.977 | 115.388 | 121.815 | 130.92 | 158.62 | 152.66 | 158.707 | 160.223 | 173.084 | 116.025 | 97.247 | 88.005 | 96.065 | 100.03 | 50.555 | 54.23 | 40.126 | 35.298 | 37.474 | 24.398 | 20.762 | 26.172 | 30.236 | 29.621 | 76.582 | 25.31 | 64.033 |
Total Liabilities
| 627.564 | 1,584.221 | 1,607.285 | 1,901.411 | 1,427.171 | 1,416.741 | 1,404.326 | 1,498.003 | 1,372.418 | 1,367.699 | 1,402.061 | 1,438.468 | 1,361.946 | 1,386.262 | 1,396.71 | 1,382.11 | 1,269.508 | 1,247.765 | 1,143.961 | 1,052.396 | 946.864 | 963.233 | 949.803 | 508.568 | 383.528 | 389.995 | 456.277 | 479.232 | 381.927 | 389.86 | 416.266 | 421.729 | 341.158 | 348.079 | 362.322 | 355.524 | 326.961 | 313.794 | 320.505 | 328.186 | 273.392 | 278.512 | 286.199 | 283.784 | 236.334 | 237.224 | 244.991 | 260.517 | 219.181 | 221.508 | 237.124 | 244.848 | 197.015 | 201.764 | 206.342 | 203.419 | 189.722 | 207.064 | 219.153 | 239.123 | 235.039 | 234.905 | 244.07 | 259.866 | 248.791 | 193.528 | 180.432 | 176.264 | 160.985 | 162.253 | 114.886 | 132.209 | 90.625 | 87.356 | 90.884 | 80.367 | 54.565 | 64.69 | 96.98 | 102.753 | 119.913 | 56.136 | 104.606 |
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 | 2.637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.067 | 0.067 | 0.067 | 0.067 | 0.067 | 0.067 | 0.067 | 0.067 | 0.067 | 0.067 | 0.068 | 0.069 | 0.07 | 0.07 | 0.07 | 0.07 | 0.069 | 0.069 | 0.069 | 0.069 | 0.07 | 0.07 | 0.072 | 0.072 | 0.072 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.069 | 0.07 | 0.07 | 0.07 | 0.071 | 0.07 | 0.07 | 0.069 | 0.071 | 0.07 | 0.07 | 0.069 | 0.07 | 0.071 | 0.071 | 0.072 | 0 | 0.072 | 0.071 | 0.07 | 0.07 | 0.07 | 0.069 | 0.069 | 0.07 | 0.073 | 0.074 | 0.075 | 0.075 | 0.074 | 0.074 | 0.074 | 0.074 | 0.074 | 0.073 | 0.067 | 0.069 | 0.035 | 0.034 | 0.034 | 0.003 | 0 | 0 |
Retained Earnings
| 1,308.223 | 1,262.569 | 1,207.119 | 1,141.595 | 1,103.889 | 1,082.915 | 1,048.941 | 999.432 | 970.372 | 938.825 | 986.958 | 943.551 | 918.302 | 893.613 | 846.065 | 781.915 | 762.366 | 733.136 | 766.689 | 775.649 | 753.791 | 738.123 | 714.502 | 688.337 | 675.909 | 664.668 | 638.309 | 602.499 | 588.826 | 572.743 | 550.077 | 530.723 | 523.416 | 511.139 | 490.913 | 468.678 | 457.615 | 449.062 | 439.832 | 419.436 | 411.273 | 402.813 | 390.174 | 374.19 | 365.551 | 356.839 | 345.303 | 327.509 | 326.721 | 315.007 | 301.024 | 288.425 | 281.663 | 271.479 | 261.109 | 247.008 | 0 | 222.996 | 207.96 | 188.719 | 180.01 | 169.315 | 155.574 | 141.24 | 135.101 | 126.457 | 115.985 | 103.072 | 95.852 | 85.3 | 76.043 | 63.747 | 55.901 | 46.751 | 37.92 | 29.738 | 23.425 | 16.364 | 8.374 | -0.584 | -0.077 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.096 | -0.096 | -0.118 | -0.106 | -0.178 | -0.252 | -0.262 | -0.225 | -0.331 | -0.213 | -0.131 | -0.228 | -0.206 | -0.047 | 0.071 | -0.039 | -0.063 | -0.151 | -0.173 | -0.194 | -0.093 | -0.122 | -0.093 | -0.109 | -0.234 | -0.348 | -0.575 | -0.782 | -1.048 | -1.276 | -1.472 | -1.652 | -1.827 | -1.923 | -2.265 | -2.461 | -2.687 | -2.715 | -2.65 | -2.609 | -2.807 | -2.02 | -1.23 | -1.338 | -3 | -1.716 | -0.438 | 0.019 | -0.501 | 0.152 | -1.404 | -1.704 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.006 | 0.003 | 0.003 | 0 | 0 | 0.018 | 0.107 | 48.889 | 163.829 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 6.24 | 13.139 | 7.136 | 0 | 32.754 | 114.504 | 146.898 | 153.248 | 147.604 | 145.626 | 140.659 | 135.068 | 129.796 | 140.501 | 140.445 | 152.872 | 259.05 | 257.388 | 250.48 | 243.357 | 235.771 | 236.548 | 229.909 | 224.725 | 219.488 | 219.626 | 212.196 | 206.338 | 200.647 | 201.023 | 200.858 | 195.86 | 193.256 | 189.168 | 185.826 | 189.603 | 193.368 | 215.051 | 221.121 | 215.394 | 207.576 | 199.967 | 225.811 | 220.645 | 212.124 | 206.019 | 216.146 | 233.102 | 229.675 | 250.874 | 481.123 | 241.483 | 238.193 | 231.564 | 229.489 | 227.344 | 221.876 | 220.385 | 222.172 | 253.593 | 261.317 | 264.234 | 262.807 | 260.91 | 258.56 | 255.253 | 253.119 | 250.837 | 246.845 | 201.767 | 196.535 | 176.8 | 174.722 | 173.654 | 0.077 | 0 | 37.902 |
Total Shareholders Equity
| 1,308.29 | 1,262.636 | 1,207.186 | 1,141.662 | 1,103.956 | 1,082.982 | 1,055.248 | 1,012.638 | 977.575 | 938.892 | 1,019.78 | 1,058.124 | 1,065.174 | 1,046.835 | 993.621 | 927.505 | 902.916 | 868.021 | 896.292 | 915.994 | 893.975 | 890.852 | 973.493 | 945.569 | 926.255 | 908.049 | 874.222 | 839.079 | 818.743 | 797.388 | 769.463 | 750.226 | 735.59 | 717.425 | 691.537 | 669.662 | 658.309 | 644.644 | 632.583 | 607.892 | 596.12 | 591.21 | 582.14 | 587.659 | 584.916 | 570.38 | 550.684 | 525.084 | 549.916 | 533.007 | 510.568 | 491.904 | 495.072 | 502.632 | 489.625 | 496.616 | 478.123 | 462.835 | 445.786 | 420.372 | 409.068 | 399.518 | 376.115 | 359.99 | 357.343 | 380.123 | 377.376 | 367.381 | 358.734 | 346.284 | 334.677 | 319.074 | 309.1 | 297.668 | 284.841 | 231.575 | 220.029 | 193.199 | 183.148 | 173.211 | 48.892 | 163.829 | 37.902 |
Total Equity
| 1,323.244 | 1,277.69 | 1,223.116 | 1,157.511 | 1,119.166 | 1,098.25 | 1,070.539 | 1,027.662 | 992.633 | 954.019 | 1,035.259 | 1,073.484 | 1,080.607 | 1,062.683 | 1,010.018 | 943.051 | 918.503 | 882.719 | 910.743 | 931.169 | 908.697 | 905.618 | 988.147 | 960.708 | 941.298 | 921.598 | 886.865 | 851.391 | 830.792 | 809.421 | 781.622 | 758.242 | 743.364 | 725.122 | 699.292 | 677.182 | 665.51 | 651.83 | 639.764 | 614.956 | 602.915 | 598.042 | 588.34 | 593.86 | 590.734 | 576.177 | 556.437 | 530.737 | 555.316 | 537.868 | 515.616 | 495.822 | 498.968 | 506.445 | 492.462 | 499.382 | 480.825 | 465.523 | 448.44 | 422.95 | 411.593 | 402.155 | 378.803 | 362.797 | 360.086 | 383.267 | 380.184 | 369.765 | 360.721 | 347.896 | 335.998 | 320.379 | 310.382 | 299.072 | 285.515 | 232.226 | 220.678 | 193.877 | 183.852 | 173.91 | 55.555 | 163.829 | 43.587 |
Total Liabilities & Shareholders Equity
| 2,913.815 | 2,861.911 | 2,830.401 | 3,058.922 | 2,546.337 | 2,514.991 | 2,474.865 | 2,525.665 | 2,365.051 | 2,321.718 | 2,437.32 | 2,511.952 | 2,442.553 | 2,448.945 | 2,406.728 | 2,325.161 | 2,188.011 | 2,130.484 | 2,054.704 | 1,983.565 | 1,855.561 | 1,868.851 | 1,937.95 | 1,469.276 | 1,324.826 | 1,311.593 | 1,343.142 | 1,330.623 | 1,212.719 | 1,199.281 | 1,197.888 | 1,179.971 | 1,084.522 | 1,073.201 | 1,061.614 | 1,032.706 | 992.471 | 965.624 | 960.269 | 943.142 | 876.307 | 876.554 | 874.539 | 877.644 | 827.068 | 813.401 | 801.428 | 791.254 | 774.497 | 759.376 | 752.74 | 740.67 | 695.983 | 708.209 | 698.804 | 702.801 | 670.547 | 672.587 | 667.593 | 662.073 | 646.632 | 637.06 | 622.873 | 622.663 | 608.877 | 576.795 | 560.616 | 546.029 | 521.706 | 510.149 | 450.884 | 452.588 | 401.007 | 386.428 | 376.399 | 312.593 | 275.243 | 258.567 | 280.832 | 276.663 | 175.468 | 219.965 | 148.193 |