American Airlines Group Inc.
NASDAQ:AAL
13.62 (USD) • At close November 7, 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 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 834 | 605 | 604 | 578 | 577 | 614 | 452 | 440 | 332 | 401 | 376 | 273 | 293 | 325 | 277 | 245 | 253 | 462 | 474 | 280 | 312 | 319 | 337 | 275 | 303 | 293 | 297 | 295 | 340 | 386 | 374 | 322 | 381 | 446 | 495 | 390 | 1,016 | 952 | 1,048 | 994 | 1,178 | 1,210 | 1,259 | 1,140 | 717 | 604 | 606 | 480 | 508 | 371 | 375 | 283 | 304 | 318 | 286 | 168 | 202 | 197 | 189 | 153 | 171 | 191 | 187 | 191 | 273 | 287 | 203 | 148 | 161 | 215 | 145 | 121 | 114 | 167 | 144 | 138 | 127 | 166 | 148 | 120 | 117 | 196 | 152 | 120 | 158 | 157 | 157 | 104 | 123 | 195 | 134 | 120 | 69 | 265 | 172 | 89 | 171 | 128 | 76 | 85 | 96 | 79 | 62 | 95 | 72 | 108 | 124 | 64 | 27 | 22 | 89 | 68 | 39 | 80 | 38 | 82 | 108 | 89 | 61 | 23 | 31 | 65 | 75 | 63 | 131 | 80 | 78 | 45 | 49 | 74 | 80 | 94 | 133.4 | 209.6 | 118.5 | 113.5 | 229.4 | 128.6 | 147.8 | 120.3 | 106.5 | 68.9 | 1,286.6 | 1,012.3 | 1,083.4 | 1,357 |
Short Term Investments
| 7,638 | 8,382 | 8,492 | 7,807 | 10,005 | 11,447 | 11,864 | 9,374 | 10,900 | 12,982 | 12,924 | 13,013 | 14,243 | 17,625 | 14,411 | 6,619 | 8,031 | 9,351 | 3,102 | 3,546 | 4,856 | 5,088 | 4,012 | 4,485 | 4,552 | 4,381 | 4,994 | 4,771 | 5,428 | 6,500 | 6,302 | 6,037 | 6,374 | 6,672 | 6,435 | 5,864 | 7,857 | 7,967 | 8,125 | 6,309 | 6,721 | 8,249 | 8,405 | 8,111 | 6,046 | 5,606 | 3,638 | 3,412 | 3,718 | 4,609 | 4,444 | 3,718 | 3,992 | 4,858 | 5,513 | 4,328 | 4,355 | 4,887 | 4,357 | 4,246 | 3,941 | 2,617 | 2,677 | 2,916 | 4,348 | 4,782 | 4,316 | 4,387 | 5,229 | 5,685 | 5,238 | 4,594 | 4,940 | 4,986 | 4,124 | 3,676 | 3,285 | 3,233 | 2,912 | 2,809 | 3,018 | 3,168 | 3,074 | 2,486 | 2,566 | 1,670 | 1,115 | 1,846 | 2,707 | 2,368 | 2,181 | 2,872 | 2,271 | 1,222 | 1,386 | 2,144 | 2,163 | 2,269 | 1,893 | 1,706 | 1,869 | 1,486 | 1,121 | 1,978 | 2,180 | 2,124 | 2,057 | 2,370 | 2,891 | 2,177 | 1,657 | 1,743 | 1,309 | 808 | 796 | 819 | 1,082 | 810 | 484 | 754 | 1,026 | 568 | 669 | 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
| 8,472 | 8,987 | 9,096 | 8,385 | 10,582 | 12,061 | 12,316 | 9,814 | 11,232 | 13,383 | 13,300 | 13,286 | 14,536 | 17,950 | 14,688 | 6,864 | 8,284 | 9,813 | 3,576 | 3,826 | 5,168 | 5,407 | 4,349 | 4,760 | 4,855 | 4,674 | 5,291 | 5,066 | 5,768 | 6,886 | 6,676 | 6,359 | 6,755 | 7,118 | 6,930 | 6,254 | 8,873 | 8,919 | 9,173 | 7,303 | 7,899 | 9,459 | 9,664 | 9,251 | 6,763 | 6,210 | 4,244 | 3,892 | 4,226 | 4,980 | 4,819 | 4,001 | 4,296 | 5,176 | 5,799 | 4,496 | 4,557 | 5,084 | 4,546 | 4,399 | 4,112 | 2,808 | 2,864 | 3,107 | 4,621 | 5,069 | 4,519 | 4,535 | 5,390 | 5,900 | 5,383 | 4,715 | 5,054 | 5,153 | 4,268 | 3,814 | 3,412 | 3,399 | 3,060 | 2,929 | 3,135 | 3,364 | 3,226 | 2,606 | 2,724 | 1,827 | 1,272 | 1,950 | 2,830 | 2,563 | 2,315 | 2,992 | 2,340 | 1,487 | 1,558 | 2,233 | 2,334 | 2,397 | 1,969 | 1,791 | 1,965 | 1,565 | 1,183 | 2,073 | 2,252 | 2,232 | 2,181 | 2,434 | 2,918 | 2,199 | 1,746 | 1,811 | 1,348 | 888 | 834 | 901 | 1,190 | 899 | 545 | 777 | 1,057 | 633 | 744 | 63 | 131 | 80 | 78 | 45 | 49 | 74 | 80 | 94 | 133.4 | 209.6 | 118.5 | 113.5 | 229.4 | 128.6 | 147.8 | 120.3 | 106.5 | 68.9 | 1,286.6 | 1,012.3 | 1,083.4 | 1,357 |
Net Receivables
| 1,820 | 2,067 | 2,070 | 2,026 | 2,021 | 2,073 | 1,989 | 2,138 | 1,991 | 1,835 | 1,537 | 1,505 | 1,332 | 1,249 | 971 | 1,342 | 1,135 | 879 | 1,020 | 1,750 | 1,850 | 1,943 | 1,876 | 1,706 | 2,170 | 1,941 | 1,809 | 1,752 | 1,700 | 1,543 | 1,397 | 1,594 | 1,703 | 1,593 | 1,450 | 1,425 | 1,828 | 1,892 | 1,826 | 1,771 | 1,961 | 1,981 | 2,008 | 1,560 | 1,340 | 1,376 | 1,243 | 1,124 | 1,160 | 1,129 | 1,056 | 902 | 925 | 945 | 922 | 738 | 889 | 910 | 842 | 768 | 814 | 780 | 785 | 811 | 1,104 | 1,166 | 1,109 | 1,027 | 1,166 | 1,219 | 1,124 | 988 | 1,160 | 1,121 | 1,073 | 991 | 1,111 | 1,052 | 1,033 | 836 | 903 | 919 | 965 | 796 | 936 | 924 | 924 | 858 | 1,563 | 1,556 | 1,839 | 1,414 | 1,829 | 1,670 | 1,383 | 1,303 | 1,496 | 1,447 | 1,493 | 1,134 | 1,742 | 1,689 | 1,704 | 1,543 | 1,732 | 1,753 | 1,596 | 1,370 | 1,546 | 1,524 | 1,493 | 1,382 | 1,439 | 1,496 | 1,378 | 1,153 | 1,560 | 1,458 | 1,483 | 1,206 | 1,114 | 1,040 | 1,056 | 910 | 951 | 1,064 | 1,128 | 947 | 1,015 | 884 | 1,036 | 803 | 962.8 | 1,216.6 | 1,089.1 | 951.4 | 1,223.8 | 1,186.4 | 1,126.1 | 886.1 | 1,056.4 | 1,065.4 | 833.6 | 729.2 | 690.3 | 631.6 |
Inventory
| 2,582 | 2,575 | 2,500 | 2,400 | 2,461 | 2,280 | 2,308 | 2,279 | 2,215 | 2,273 | 2,002 | 1,795 | 1,851 | 1,789 | 1,658 | 1,614 | 1,633 | 1,653 | 1,772 | 1,851 | 1,800 | 1,708 | 1,666 | 1,522 | 1,576 | 1,522 | 1,455 | 1,359 | 1,315 | 1,206 | 1,154 | 1,094 | 1,100 | 999 | 886 | 863 | 1,010 | 1,069 | 995 | 1,004 | 1,182 | 1,093 | 1,052 | 1,012 | 681 | 589 | 595 | 580 | 596 | 593 | 619 | 617 | 631 | 641 | 595 | 594 | 575 | 569 | 552 | 557 | 546 | 535 | 494 | 525 | 670 | 702 | 637 | 601 | 556 | 532 | 503 | 506 | 506 | 510 | 494 | 515 | 540 | 488 | 489 | 488 | 519 | 505 | 490 | 516 | 527 | 557 | 618 | 627 | 648 | 743 | 758 | 822 | 871 | 883 | 727 | 757 | 730 | 713 | 717 | 708 | 703 | 657 | 639 | 596 | 609 | 651 | 636 | 636 | 629 | 613 | 611 | 633 | 623 | 605 | 606 | 589 | 614 | 615 | 610 | 678 | 675 | 680 | 700 | 688 | 692 | 707 | 706 | 685 | 686 | 669 | 658 | 620 | 625.8 | 625 | 603.9 | 608.5 | 594.4 | 563.2 | 519.4 | 490.4 | 451.7 | 438.4 | 375.1 | 299.4 | 262.5 | 224.6 |
Other Current Assets
| 1,582 | 1,166 | 876 | 761 | 1,644 | 1,806 | 1,039 | 1,038 | 1,939 | 1,034 | 923 | 750 | 1,476 | 1,659 | 772 | 1,275 | 1,288 | 1,444 | 807 | 779 | 754 | 792 | 763 | 649 | 897 | 1,039 | 1,118 | 969 | 1,219 | 1,381 | 1,399 | 1,277 | 1,490 | 1,474 | 1,536 | 1,443 | 1,995 | 2,229 | 2,135 | 1,672 | 2,408 | 2,433 | 2,469 | 2,500 | 1,457 | 1,460 | 1,443 | 1,476 | 376 | 486 | 389 | 402 | 512 | 778 | 1,054 | 560 | 369 | 320 | 434 | 458 | 522 | 557 | 757 | 1,033 | 656 | 1,701 | 822 | 638 | 950 | 937 | 823 | 693 | 753 | 1,056 | 985 | 844 | 924 | 850 | 838 | 718 | 743 | 725 | 725 | 764 | 889 | 939 | 820 | 1,502 | 154 | 194 | 547 | 522 | 348 | 439 | 211 | 191 | 180 | 208 | 208 | -78 | 226 | 225 | 238 | -117 | 192 | 219 | 226 | -157 | 210 | 235 | 257 | -206 | 177 | 189 | 166 | -131 | 499 | 520 | 495 | 33 | 516 | 526 | 539 | 1,029 | 1,510 | 1,475 | 1,564 | 1,191 | 1,202 | 1,626 | 1,741 | 1,289 | 1,360.9 | 916.2 | 1,254.5 | 984.4 | 1,008.7 | 807.3 | 747.9 | 594.4 | 1,105.8 | 1,046.2 | 119.7 | 105.4 | 73.2 | 57.6 |
Total Current Assets
| 14,456 | 14,795 | 14,542 | 13,572 | 16,708 | 18,220 | 17,652 | 15,269 | 17,377 | 18,525 | 17,762 | 17,336 | 19,195 | 22,647 | 18,089 | 11,095 | 12,340 | 13,789 | 7,175 | 8,206 | 9,572 | 9,850 | 8,654 | 8,637 | 9,498 | 9,176 | 9,673 | 9,146 | 10,002 | 11,016 | 10,626 | 10,324 | 11,048 | 11,184 | 10,802 | 9,985 | 13,706 | 14,109 | 14,129 | 11,750 | 13,450 | 14,966 | 15,193 | 14,323 | 10,241 | 9,635 | 7,525 | 7,072 | 7,303 | 7,984 | 7,778 | 6,757 | 6,838 | 7,997 | 8,825 | 6,838 | 6,837 | 7,344 | 6,834 | 6,642 | 6,453 | 5,140 | 5,362 | 5,935 | 7,507 | 9,072 | 7,513 | 7,229 | 8,062 | 8,588 | 7,833 | 6,902 | 7,473 | 7,840 | 6,820 | 6,164 | 5,987 | 5,789 | 5,420 | 4,971 | 5,300 | 5,513 | 5,406 | 4,682 | 5,076 | 4,247 | 3,634 | 4,937 | 5,987 | 5,848 | 6,252 | 6,540 | 6,081 | 5,174 | 4,573 | 5,179 | 5,352 | 5,377 | 4,999 | 4,424 | 5,112 | 4,613 | 4,240 | 4,875 | 5,189 | 5,261 | 5,045 | 5,071 | 5,706 | 4,975 | 4,511 | 4,470 | 3,945 | 3,536 | 3,342 | 3,137 | 3,863 | 3,492 | 3,133 | 3,118 | 3,362 | 2,879 | 3,039 | 2,690 | 3,284 | 3,326 | 3,476 | 2,868 | 2,952 | 3,253 | 3,515 | 2,806 | 3,082.9 | 2,967.4 | 3,066 | 2,657.8 | 3,056.3 | 2,685.5 | 2,541.2 | 2,091.2 | 2,720.4 | 2,618.9 | 2,615 | 2,146.3 | 2,109.4 | 2,270.8 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 38,555 | 37,865 | 37,930 | 37,943 | 37,397 | 37,580 | 37,342 | 37,681 | 36,893 | 36,887 | 37,058 | 36,870 | 36,975 | 37,449 | 37,761 | 38,292 | 38,336 | 39,888 | 41,085 | 42,058 | 41,894 | 42,432 | 42,323 | 41,971 | 32,893 | 33,032 | 33,102 | 32,939 | 32,031 | 31,781 | 31,044 | 29,950 | 29,155 | 28,475 | 27,575 | 26,443 | 25,219 | 24,164 | 22,777 | 21,854 | 20,991 | 20,193 | 18,899 | 18,182 | 12,763 | 12,854 | 12,584 | 12,692 | 13,620 | 13,784 | 13,918 | 14,306 | 15,142 | 15,155 | 15,116 | 15,082 | 15,296 | 15,267 | 15,393 | 15,476 | 15,596 | 15,572 | 15,574 | 15,735 | 15,928 | 15,982 | 17,345 | 17,394 | 17,553 | 17,700 | 17,822 | 20,133 | 18,040 | 18,218 | 18,362 | 18,546 | 18,911 | 19,096 | 19,116 | 19,137 | 19,254 | 19,332 | 19,353 | 19,460 | 18,363 | 18,421 | 18,316 | 19,694 | 18,249 | 18,559 | 18,347 | 19,655 | 18,105 | 18,156 | 17,573 | 18,636 | 16,270 | 15,639 | 14,810 | 16,287 | 16,364 | 15,834 | 15,089 | 14,386 | 14,035 | 13,717 | 13,382 | 13,257 | 12,914 | 13,018 | 13,054 | 13,305 | 13,467 | 13,379 | 13,327 | 13,565 | 13,857 | 14,013 | 14,058 | 13,898 | 14,064 | 14,137 | 14,074 | 12,261 | 13,976 | 13,909 | 13,662 | 11,379 | 11,000 | 10,391 | 9,825 | 9,481 | 8,961.9 | 8,701.1 | 8,431.8 | 7,852.6 | 7,669.1 | 7,449.7 | 6,988.9 | 7,819.6 | 7,250.3 | 6,966.8 | 6,272.3 | 5,587.9 | 4,741.4 | 3,648.7 |
Goodwill
| 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,091 | 4,089 | 4,089 | 4,089 | 4,086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,351 | 0 | 1,392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 2,046 | 2,047 | 2,049 | 2,051 | 2,053 | 2,055 | 2,057 | 2,059 | 2,069 | 2,079 | 1,970 | 1,988 | 1,998 | 2,008 | 2,019 | 2,029 | 2,039 | 2,049 | 2,059 | 2,084 | 2,095 | 2,105 | 2,115 | 2,137 | 2,147 | 2,157 | 2,193 | 2,203 | 2,214 | 2,224 | 2,236 | 2,173 | 2,189 | 2,213 | 2,236 | 2,249 | 2,261 | 2,274 | 2,281 | 2,240 | 2,305 | 2,330 | 2,319 | 2,311 | 853 | 859 | 863 | 869 | 875 | 881 | 887 | 186 | 204 | 211 | 217 | 932 | 967 | 2,551 | 0 | 252 | 0 | 3,108 | 0 | 1,109 | 0 | 1,597 | 0 | 1,156 | 1,163 | 1,170 | 1,160 | 1,167 | 1,174 | 1,181 | 1,188 | 1,194 | 1,202 | 1,209 | 1,216 | 1,223 | 1,231 | 1,238 | 1,245 | 1,253 | 1,263 | 1,270 | 1,277 | 1,292 | 470 | 2,107.949 | 487 | 1,325 | 1,350 | 1,411 | 1,131 | 2,462 | 0 | 2,302.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 6,137 | 6,138 | 6,140 | 6,142 | 6,144 | 6,146 | 6,148 | 6,150 | 6,160 | 6,170 | 6,061 | 6,079 | 6,089 | 6,099 | 6,110 | 6,120 | 6,130 | 6,140 | 6,150 | 6,175 | 6,186 | 6,196 | 6,206 | 6,228 | 6,238 | 6,248 | 6,284 | 6,294 | 6,305 | 6,315 | 6,327 | 6,264 | 6,280 | 6,304 | 6,327 | 6,340 | 6,352 | 6,365 | 6,372 | 6,331 | 6,394 | 6,419 | 6,408 | 6,397 | 853 | 859 | 863 | 869 | 875 | 881 | 887 | 186 | 204 | 211 | 217 | 932 | 967 | 239 | 246 | 252 | 1,091 | 1,098 | 1,102 | 1,109 | 1,116 | 1,123 | 1,148 | 1,156 | 1,163 | 1,170 | 1,160 | 1,167 | 1,174 | 1,181 | 1,188 | 1,194 | 1,202 | 1,209 | 1,216 | 1,223 | 1,231 | 1,238 | 1,245 | 1,253 | 1,263 | 1,270 | 1,277 | 1,292 | 470 | 1,351 | 487 | 2,717 | 1,350 | 1,411 | 1,131 | 1,143 | 0 | 2,302.298 | 0 | 1,191 | 0 | 0 | 0 | 1,228 | 0 | 0 | 0 | 1,270 | 0 | 0 | 0 | 1,319 | 0 | 0 | 0 | 1,367 | 0 | 0 | 0 | 1,414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 141 | 478 | 484 | 541 | 553 | 235 | 246 | 610 | 284 | 231 | 236 | 239 | 153 | 168 | 201 | 161 | 146 | 128 | 122 | 204 | 183 | 214 | 265 | 189 | 211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,768 | 2,668 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 620 | 0 | 529.999 | 0 | 534 | 0 | 389 | 0 | 285 | 0 | 288.001 | 0 | 264 | 0 | 257.999 | 0 | 527 | 0 | 474 | 0 | 449 | 0 | 372 | 0 | 280 | 0 | 337 | 0 | 226 | 0 | 127.999 | 0 | 0 | 0 | 1,094 | 0 | 0 | 0 | 1,070.001 | 0 | 0 | 0 | 915 | 0 | 0 | 0 | 1,061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,471 | 2,181 | 5,288 | 4,860 | 4,909 | 5,079 | 5,398 | 5,006 | 5,938 | 6,150 | 6,284 | 5,943 | 6,025 | 6,101 | 6,488 | 6,340 | 5,821 | 4,599 | 4,048 | 3,352 | 3,340 | 3,275 | 3,339 | 3,555 | 3,795 | 4,166 | 4,221 | 4,406 | 4,063 | 4,224 | 4,630 | 4,736 | 4,625 | 5,088 | 5,205 | 5,647 | 3,438 | 3,230 | 3,476 | 3,290 | 3,338 | 3,233 | 3,237 | 3,376 | 2,923 | 2,868 | 2,880 | -13,561 | 2,129 | 2,077 | 1,928 | 2,599 | 2,535 | 2,424 | 2,955 | 2,236 | 2,257 | 3,035 | 3,052 | 3,068 | 2,614 | 2,328 | 2,480 | 2,396 | 2,399 | 2,748 | 2,760 | 2,792 | 2,821 | 2,952 | 3,069 | 943 | 3,441 | 3,513 | 3,548 | 3,591 | 3,336 | 3,400 | 3,415 | 3,442 | 3,476 | 3,918 | 3,946 | 3,935 | 5,241 | 5,282 | 5,859 | 4,344 | 6,796 | 7,131 | 7,877 | 3,929 | 6,304 | 4,261 | 3,257 | 1,255 | 4,277 | 4,457 | 4,505 | 2,472 | 2,888 | 3,064 | 2,895 | 1,814 | 2,970 | 2,967 | 2,867 | 1,317 | 2,719 | 2,710 | 2,758 | 1,403 | 2,737 | 2,747 | 2,812 | 1,487 | 2,348 | 2,448 | 2,478 | 1,056 | 2,862 | 2,851 | 2,661 | 4,375 | 2,614 | 2,650 | 2,622 | 4,459 | 4,442 | 4,122 | 4,031 | 3,921 | 3,750.1 | 3,679.4 | 3,051.8 | 2,843.2 | 2,616 | 2,386.1 | 2,174.7 | 966.6 | 809.5 | 886.2 | 835.1 | 689.1 | 677.2 | 501.6 |
Total Non-Current Assets
| 49,072 | 49,330 | 49,842 | 49,486 | 49,003 | 49,040 | 49,134 | 49,447 | 49,275 | 49,438 | 49,639 | 49,131 | 49,242 | 49,817 | 50,560 | 50,913 | 50,433 | 50,755 | 51,405 | 51,789 | 51,603 | 52,117 | 52,133 | 51,943 | 43,137 | 43,446 | 43,607 | 43,639 | 42,399 | 42,320 | 42,001 | 40,950 | 40,060 | 39,867 | 39,107 | 38,430 | 35,009 | 33,759 | 32,625 | 31,475 | 30,723 | 29,845 | 28,544 | 27,955 | 16,539 | 16,581 | 16,327 | 13,561 | 16,624 | 16,742 | 16,733 | 17,091 | 17,881 | 17,790 | 18,288 | 18,250 | 18,520 | 18,541 | 18,691 | 18,796 | 19,301 | 18,998 | 19,156 | 19,240 | 19,443 | 19,853 | 21,253 | 21,342 | 21,537 | 21,822 | 22,051 | 22,243 | 22,655 | 22,912 | 23,098 | 23,331 | 23,449 | 23,705 | 23,747 | 23,802 | 23,961 | 24,488 | 24,544 | 24,648 | 24,867 | 24,973 | 25,452 | 25,330 | 25,515 | 27,041 | 26,711 | 26,301 | 25,759 | 23,828 | 21,961 | 21,034 | 20,547 | 20,096 | 19,315 | 19,950 | 19,252 | 18,898 | 17,984 | 17,428 | 17,005 | 16,684 | 16,249 | 15,844 | 15,633 | 15,728 | 15,812 | 16,027 | 16,204 | 16,126 | 16,139 | 16,419 | 16,205 | 16,461 | 16,536 | 16,368 | 16,926 | 16,988 | 16,735 | 16,636 | 16,590 | 16,559 | 16,284 | 15,838 | 15,442 | 14,513 | 13,856 | 13,402 | 12,712 | 12,380.5 | 11,483.6 | 10,695.8 | 10,285.1 | 9,835.8 | 9,163.6 | 8,786.2 | 8,059.8 | 7,853 | 7,107.4 | 6,277 | 5,418.6 | 4,150.3 |
Total Assets
| 63,528 | 64,125 | 64,384 | 63,058 | 65,711 | 67,260 | 66,786 | 64,716 | 66,652 | 67,963 | 67,401 | 66,467 | 68,437 | 72,464 | 68,649 | 62,008 | 62,773 | 64,544 | 58,580 | 59,995 | 61,175 | 61,967 | 60,787 | 60,580 | 52,635 | 52,622 | 53,280 | 52,785 | 52,401 | 53,336 | 52,627 | 51,274 | 51,108 | 51,051 | 49,909 | 48,415 | 48,715 | 47,868 | 46,754 | 43,225 | 44,173 | 44,811 | 43,737 | 42,278 | 26,780 | 26,216 | 23,852 | 23,510 | 23,927 | 24,726 | 24,511 | 23,848 | 24,719 | 25,787 | 27,113 | 25,088 | 25,357 | 25,885 | 25,525 | 25,438 | 25,754 | 24,138 | 24,518 | 25,175 | 26,950 | 28,925 | 28,766 | 28,571 | 29,599 | 30,410 | 29,884 | 29,145 | 30,128 | 30,752 | 29,918 | 29,495 | 29,436 | 29,494 | 29,167 | 28,773 | 29,261 | 30,001 | 29,950 | 29,330 | 29,943 | 29,220 | 29,086 | 30,267 | 31,502 | 32,889 | 32,963 | 32,841 | 31,840 | 29,002 | 26,534 | 26,213 | 25,899 | 25,473 | 24,314 | 24,374 | 24,364 | 23,511 | 22,224 | 22,303 | 22,194 | 21,945 | 21,294 | 20,915 | 21,339 | 20,703 | 20,323 | 20,497 | 20,149 | 19,662 | 19,481 | 19,556 | 20,068 | 19,953 | 19,669 | 19,486 | 20,288 | 19,867 | 19,774 | 19,326 | 19,874 | 19,885 | 19,760 | 18,706 | 18,394 | 17,766 | 17,371 | 16,208 | 15,794.9 | 15,347.9 | 14,549.6 | 13,353.6 | 13,341.4 | 12,521.3 | 11,704.8 | 10,877.4 | 10,780.2 | 10,471.9 | 9,722.4 | 8,423.3 | 7,528 | 6,421.1 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2,623 | 3,016 | 2,927 | 2,353 | 2,123 | 2,406 | 2,455 | 2,149 | 2,117 | 2,733 | 2,546 | 1,772 | 1,835 | 2,172 | 1,624 | 1,196 | 1,077 | 1,175 | 1,648 | 2,062 | 1,932 | 2,118 | 2,139 | 1,773 | 1,886 | 2,053 | 1,953 | 1,688 | 1,638 | 1,924 | 1,882 | 1,592 | 1,673 | 1,944 | 1,913 | 1,563 | 1,525 | 1,683 | 1,587 | 1,377 | 1,498 | 1,653 | 1,646 | 1,368 | 1,726 | 1,894 | 1,825 | 1,417 | 1,283 | 1,362 | 1,336 | 1,007 | 1,150 | 1,291 | 1,267 | 1,156 | 1,220 | 1,305 | 1,140 | 1,064 | 1,081 | 1,143 | 1,005 | 952 | 1,164 | 1,389 | 1,318 | 1,182 | 1,269 | 1,359 | 1,212 | 1,073 | 1,087 | 1,263 | 1,160 | 1,078 | 1,101 | 1,202 | 1,131 | 1,003 | 1,043 | 1,133 | 1,022 | 967 | 1,075 | 1,100 | 1,052 | 1,198 | 1,360 | 1,559 | 1,462 | 1,785 | 1,613 | 1,495 | 1,261 | 1,267 | 1,299 | 1,273 | 1,231 | 1,115 | 1,249 | 1,245 | 1,233 | 1,152 | 1,287 | 1,104 | 1,130 | 1,021 | 1,178 | 959 | 990 | 1,068 | 912 | 856 | 880 | 817 | 929 | 914 | 900 | 920 | 961 | 917 | 927 | 921 | 947 | 948 | 1,013 | 948 | 1,016 | 976 | 1,050 | 1,001 | 1,074.3 | 1,115.8 | 1,048.9 | 966.3 | 1,268.5 | 965.2 | 970.7 | 929.3 | 857.1 | 809.1 | 0 | 0 | 0 | 0 |
Short Term Debt
| 5,384 | 3,982 | 3,974 | 3,501 | 3,607 | 3,717 | 3,370 | 3,058 | 2,560 | 1,933 | 2,208 | 2,315 | 2,405 | 2,692 | 2,339 | 2,697 | 2,610 | 2,471 | 3,415 | 2,749 | 3,504 | 3,417 | 3,286 | 3,213 | 2,493 | 2,213 | 2,793 | 2,476 | 2,467 | 2,334 | 1,714 | 1,855 | 1,798 | 1,715 | 2,610 | 2,231 | 1,712 | 1,642 | 1,284 | 1,677 | 1,439 | 1,523 | 1,441 | 1,446 | 1,335 | 1,298 | 1,256 | 0 | 1,544 | 1,654 | 6,507 | 1,518 | 1,453 | 1,830 | 6,252 | 1,883 | 1,776 | 1,829 | 5,046 | 4,545 | 4,705 | 5,075 | 5,314 | 5,664 | 5,995 | 6,447 | 6,033 | 1,049 | 1,463 | 1,318 | 1,289 | 1,349 | 1,506 | 1,152 | 1,185 | 1,239 | 960 | 910 | 879 | 806 | 795 | 811 | 815 | 804 | 738 | 722 | 807 | 868 | 550 | 497 | 711 | 772 | 776 | 613 | 696 | 796 | 768 | 742 | 472 | 538 | 475 | 448 | 412 | 202 | 343 | 514 | 504 | 532 | 601 | 432 | 430 | 554 | 264 | 273 | 294 | 350 | 705 | 910 | 886 | 718 | 408 | 189 | 598 | 310 | 644 | 335 | 418 | 662 | 716 | 1,029 | 1,058 | 1,036 | 889.6 | 892.2 | 1,425.9 | 1,319.1 | 1,199 | 1,073.4 | 837.6 | 433 | 270.1 | 268.1 | 213.2 | 205.1 | 278.1 | 143.2 |
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 | 350 | 0 | 1,528 | 0 | 749 | 0 | 871 | 0 | 536 | 0 | 566.001 | 0 | 739 | 0 | 804 | 0 | 1,064 | 0 | 992.001 | 0 | 1,198 | 0 | 1,452.999 | 0 | 1,187 | 0 | 1,145.001 | 0 | 790 | 0 | 831 | 0 | 679 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 522.999 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 11,135 | 11,649 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Current Liabilities
| 6,390 | 5,963 | 18,092 | 16,208 | 18,650 | 18,193 | 18,765 | 16,289 | 17,293 | 18,104 | 17,112 | 14,919 | 14,698 | 16,657 | 13,370 | 12,676 | 12,897 | 14,354 | 14,150 | 13,500 | 14,124 | 14,588 | 14,424 | 13,110 | 11,969 | 12,403 | 12,262 | 11,194 | 11,202 | 11,854 | 11,690 | 10,425 | 11,062 | 11,258 | 10,754 | 9,811 | 10,924 | 11,720 | 11,362 | 10,350 | 10,951 | 11,912 | 11,992 | 10,992 | 7,456 | 7,864 | 7,294 | 8,036 | 6,759 | 6,700 | 1,700 | 4,577 | 6,320 | 5,896 | 2,334 | 4,870 | 5,943 | 5,689 | 2,055 | 1,552.999 | 2,115 | 1,313 | 2,589 | 1,954 | 2,325 | 1,740 | 2,221 | 5,259.999 | 6,504 | 5,518 | 6,457 | 4,630.001 | 6,082 | 5,630 | 6,399 | 4,857.999 | 5,808 | 5,117 | 5,721 | 4,378 | 5,286 | 4,674 | 5,273 | 4,788 | 5,319 | 5,259 | 5,214 | 5,174 | 5,308 | 5,403 | 5,214 | 4,955 | 5,714 | 5,786 | 4,787 | 4,404.001 | 5,213 | 5,091 | 4,576 | 4,211 | 4,785 | 4,611 | 4,328 | 4,285 | 4,319 | 4,257 | 4,056 | 4,064 | 4,458 | 4,051 | 3,879 | 3,944 | 3,822 | 3,662 | 3,482 | 3,526 | 3,849 | 3,726 | 3,407 | 3,276 | 3,373 | 3,442 | 3,213 | 3,186 | 3,187 | 3,428 | 3,231 | 3,110 | 3,276 | 3,228 | 2,789 | 2,705 | 2,575.2 | 2,732.5 | 2,371.6 | 2,539.3 | 2,494 | 2,466.4 | 2,263.6 | 2,116.8 | 2,172.3 | 2,227.4 | 2,582.4 | 1,865.9 | 1,706.9 | 1,659.7 |
Total Current Liabilities
| 25,532 | 24,610 | 24,993 | 22,062 | 24,380 | 24,316 | 24,590 | 21,496 | 21,970 | 22,770 | 21,866 | 19,006 | 18,938 | 21,521 | 17,333 | 16,569 | 16,584 | 18,000 | 19,213 | 18,311 | 19,560 | 20,123 | 19,849 | 18,096 | 16,348 | 16,669 | 17,008 | 15,358 | 15,307 | 16,112 | 15,286 | 13,872 | 14,533 | 14,917 | 15,277 | 13,605 | 14,161 | 15,045 | 14,233 | 13,404 | 13,888 | 15,088 | 15,079 | 13,806 | 10,517 | 11,056 | 10,375 | 9,453 | 9,586 | 10,066 | 9,543 | 8,630 | 8,923 | 9,766 | 9,853 | 8,780 | 8,939 | 9,359 | 8,241 | 7,728 | 7,901 | 8,270 | 8,908 | 9,374 | 9,484 | 10,640 | 9,572 | 8,483 | 9,236 | 9,393 | 8,958 | 8,505 | 8,675 | 9,232 | 8,744 | 8,320 | 7,869 | 8,019 | 7,731 | 7,018 | 7,124 | 7,297 | 7,110 | 6,559 | 7,132 | 7,081 | 7,073 | 7,240 | 7,218 | 7,459 | 7,387 | 7,512 | 8,103 | 7,894 | 6,744 | 6,990 | 7,280 | 7,106 | 6,279 | 5,864 | 6,509 | 6,304 | 5,973 | 5,639 | 5,949 | 5,875 | 5,690 | 5,617 | 6,237 | 5,442 | 5,299 | 5,566 | 4,998 | 4,791 | 4,656 | 4,693 | 5,483 | 5,550 | 5,193 | 4,914 | 4,742 | 4,548 | 4,738 | 4,417 | 4,778 | 4,711 | 4,662 | 4,720 | 5,008 | 5,233 | 4,897 | 4,742 | 4,539.1 | 4,740.5 | 4,846.4 | 4,824.7 | 4,961.5 | 4,505 | 4,071.9 | 3,479.1 | 3,299.5 | 3,304.6 | 2,795.6 | 2,071 | 1,985 | 1,802.9 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 26,268 | 34,118 | 34,685 | 35,722 | 36,051 | 37,278 | 37,911 | 38,948 | 40,466 | 41,276 | 41,990 | 42,181 | 42,615 | 43,912 | 43,985 | 36,573 | 36,759 | 35,670 | 28,803 | 28,875 | 29,160 | 29,609 | 28,445 | 29,081 | 22,274 | 21,863 | 21,946 | 22,511 | 22,217 | 22,525 | 22,829 | 22,489 | 21,545 | 21,131 | 19,134 | 18,330 | 18,849 | 17,152 | 17,638 | 16,043 | 15,651 | 15,205 | 15,833 | 19,186 | 10,338 | 9,529 | 8,219 | 8,314 | 6,489 | 6,716 | 6,891 | 6,702 | 10,167 | 10,052 | 10,156 | 9,253 | 9,513 | 9,668 | 10,420 | 10,583 | 10,461 | 8,864 | 8,842 | 9,001 | 9,536 | 9,331 | 9,375 | 10,093 | 10,528 | 11,242 | 11,471 | 12,041 | 12,407 | 12,968 | 13,165 | 13,456 | 13,231 | 13,322 | 13,375 | 13,524 | 13,588 | 13,626 | 13,577 | 13,126 | 13,167 | 12,535 | 12,345 | 12,310 | 11,931 | 10,616 | 10,238 | 9,834 | 8,098 | 7,167 | 5,877 | 5,474 | 3,795 | 5,395 | 4,018 | 5,689 | 5,217 | 4,643 | 4,023 | 4,200 | 3,972 | 3,845 | 3,819 | 3,889 | 4,169 | 4,406 | 4,411 | 4,542 | 5,432 | 5,469 | 6,720 | 7,052 | 7,158 | 7,391 | 7,667 | 7,878 | 7,493 | 7,710 | 7,649 | 7,554 | 7,570 | 7,853 | 7,873 | 7,838 | 7,567 | 6,639 | 6,315 | 5,879 | 5,482.6 | 5,160.3 | 4,332.7 | 3,271.9 | 2,891.3 | 2,668.1 | 2,597.1 | 2,305.8 | 2,628 | 2,649.3 | 2,749.5 | 2,782.1 | 2,412 | 1,830.7 |
Deferred Revenue Non-Current
| 6,035 | 6,031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 110 | 0 | 0 | 0 | 270 | 0 | 0 | 0 | 272 | 0 | 0 | 0 | 297 | 0 | 0 | 0 | 320 | 0 | 0 | 0 | 372 | 0 | 0 | 0 | 421 | 0 | 0 | 0 | 470 | 0 | 0 | 0 | 520 | 0 | 0 | 0 | 487 | 0 | 0 | 0 | 520 | 0 | 0 | 0 | 508 | 0 | 0 | 0 | 613 | 0 | 0 | 0 | 573 | 0 | 0 | 0 | 610 | 0 | 0 | 0 | 647 | 0 | 0 | 0 | 696 | 0 | 0 | 0 | 733 | 0 | 0 | 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 Tax Liabilities Non-Current
| -6,035 | -6,031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,082 | 0 | 5,729.999 | 0 | 6,059 | 0 | 5,640.999 | 0 | 4,989 | 0 | 5,192 | 0 | 4,924 | 0 | 4,555 | 0 | 5,167 | 0 | 4,650 | 0 | 3,916 | 0 | 3,687.001 | 0 | 3,472 | 0 | 5,201 | 0 | 5,022 | 0 | 5,809.999 | 0 | 5,279 | 0 | 2,330.001 | 0 | 0 | 0 | 1,582 | 1,228 | 1,940 | 1,965 | 1,627 | 2,168 | 2,341 | 2,461 | 2,385 | 2,164 | 2,012 | 1,886 | 1,846 | 1,752 | 1,663 | 1,531 | 1,491 | 1,387 | 1,264 | 1,116 | 1,105 | 829 | 802 | 744 | 743 | 575 | 542 | 443 | 446 | 447 | 326 | 311 | 279 | 542 | 410 | 314 | 310 | 250 | 236 | 201 | 196 | 444 | 480 | 555 | 541 | 606.6 | 562.6 | 553.7 | 650.4 | 784.9 | 827.8 | 754.7 | 802.4 | 776.5 | 715.8 | 667.5 | 573.5 | 483.1 | 299.7 |
Other Non-Current Liabilities
| 16,582 | 10,143 | 10,206 | 10,476 | 10,416 | 10,051 | 10,056 | 10,071 | 12,109 | 12,339 | 12,485 | 12,620 | 14,321 | 14,698 | 15,276 | 15,733 | 14,958 | 14,043 | 13,200 | 12,927 | 12,295 | 12,257 | 13,129 | 13,572 | 14,581 | 14,959 | 15,344 | 15,696 | 10,929 | 10,984 | 11,055 | 11,128 | 10,639 | 10,691 | 10,788 | 10,845 | 11,943 | 12,035 | 12,119 | 11,757 | 9,663 | 10,432 | 11,730 | 12,017 | 13,847 | 13,847 | 13,634 | 0 | 15,227 | 10,830 | 16,763 | 9,787.001 | 10,462 | 4,419 | 11,053 | 5,089.001 | 10,548 | 5,799 | 10,756 | 5,152 | 10,251 | 5,080 | 9,877 | 4,883 | 6,996 | 2,127 | 7,330 | 2,368 | 9,007 | 5,249 | 9,229 | 5,145.999 | 9,560 | 5,588 | 9,281 | 3,575 | 9,065 | 3,746 | 8,758 | 2,532.001 | 8,863 | 3,921 | 9,398 | 6,748.999 | 10,165 | 10,106 | 9,770 | 7,691 | 8,614 | 8,479 | 8,495 | 7,975 | 7,240 | 4,860 | 4,219 | 3,680 | 5,567 | 4,186 | 5,709 | 3,504 | 4,388 | 4,463 | 4,239 | 3,702 | 4,326 | 4,320 | 4,269 | 3,478 | 4,114 | 4,047 | 4,045 | 3,331 | 3,851 | 3,838 | 3,766 | 2,949 | 3,182 | 3,085 | 3,077 | 2,302 | 2,916 | 2,800 | 2,816 | 2,769 | 2,730 | 2,648 | 2,624 | 2,603 | 1,335 | 1,290 | 1,321 | 1,252 | 1,248.6 | 1,037.5 | 982.1 | 879.2 | 760.1 | 642.6 | 533.9 | 524.3 | 375.4 | 237.5 | 361.8 | 315.6 | 163 | 306.9 |
Total Non-Current Liabilities
| 42,850 | 44,261 | 44,891 | 46,198 | 46,467 | 47,329 | 47,967 | 49,019 | 52,575 | 53,615 | 54,475 | 54,801 | 56,936 | 58,610 | 59,261 | 52,306 | 51,717 | 49,713 | 42,003 | 41,802 | 41,455 | 41,866 | 41,574 | 42,653 | 36,855 | 36,822 | 37,290 | 38,207 | 33,146 | 33,509 | 33,884 | 33,617 | 32,184 | 31,822 | 29,922 | 29,175 | 30,792 | 29,187 | 29,757 | 27,800 | 25,314 | 25,637 | 27,563 | 31,203 | 24,185 | 23,376 | 21,853 | 8,314 | 21,716 | 23,628 | 23,654 | 22,329 | 20,629 | 20,530 | 21,209 | 20,253 | 20,061 | 20,456 | 21,176 | 21,199 | 20,712 | 18,868 | 18,719 | 18,736 | 16,532 | 16,625 | 16,705 | 17,431 | 19,535 | 20,407 | 20,700 | 21,246 | 21,967 | 22,028 | 22,446 | 22,653 | 22,296 | 22,090 | 22,133 | 22,336 | 22,451 | 22,826 | 22,975 | 22,725 | 23,332 | 22,641 | 22,115 | 22,070 | 21,773 | 21,035 | 20,698 | 19,956 | 17,506 | 14,368 | 12,557 | 12,047 | 11,526 | 11,593 | 11,613 | 11,652 | 11,357 | 10,769 | 9,793 | 9,966 | 9,685 | 9,429 | 9,204 | 9,082 | 9,112 | 9,255 | 9,200 | 9,263 | 9,858 | 9,849 | 10,929 | 11,143 | 10,787 | 10,802 | 11,055 | 11,192 | 10,951 | 10,920 | 10,779 | 10,633 | 10,550 | 10,737 | 10,698 | 10,637 | 9,346 | 8,409 | 8,191 | 7,672 | 7,337.8 | 6,760.4 | 5,868.5 | 4,801.5 | 4,436.3 | 4,138.5 | 3,885.7 | 3,632.5 | 3,779.9 | 3,602.6 | 3,778.8 | 3,671.2 | 3,058.1 | 2,437.3 |
Total Liabilities
| 68,382 | 68,871 | 69,884 | 68,260 | 70,847 | 71,645 | 72,557 | 70,515 | 74,545 | 76,385 | 76,341 | 73,807 | 75,874 | 80,131 | 76,594 | 68,875 | 68,301 | 67,713 | 61,216 | 60,113 | 61,015 | 61,989 | 61,423 | 60,749 | 53,203 | 53,491 | 54,298 | 53,565 | 48,453 | 49,621 | 49,170 | 47,489 | 46,717 | 46,739 | 45,199 | 42,780 | 44,953 | 44,232 | 43,990 | 41,204 | 39,202 | 40,725 | 42,642 | 45,009 | 34,702 | 34,432 | 32,228 | 31,497 | 31,302 | 33,694 | 33,197 | 30,959 | 29,552 | 30,296 | 31,062 | 29,033 | 29,000 | 29,815 | 29,417 | 28,927 | 28,613 | 27,138 | 27,627 | 28,110 | 26,016 | 27,265 | 26,277 | 25,914 | 28,771 | 29,800 | 29,658 | 29,751 | 30,642 | 31,260 | 31,190 | 30,973 | 30,165 | 30,109 | 29,864 | 29,354 | 29,575 | 30,123 | 30,085 | 29,284 | 30,464 | 29,722 | 29,188 | 29,310 | 28,991 | 28,494 | 28,085 | 27,468 | 25,609 | 22,262 | 19,301 | 19,037 | 18,806 | 18,699 | 17,892 | 17,516 | 17,866 | 17,073 | 15,766 | 15,605 | 15,634 | 15,304 | 14,894 | 14,699 | 15,349 | 14,697 | 14,499 | 14,829 | 14,856 | 14,640 | 15,585 | 15,836 | 16,270 | 16,352 | 16,248 | 16,106 | 15,693 | 15,468 | 15,517 | 15,050 | 15,328 | 15,448 | 15,360 | 15,357 | 14,354 | 13,642 | 13,088 | 12,414 | 11,876.9 | 11,500.9 | 10,714.9 | 9,626.2 | 9,397.8 | 8,643.5 | 7,957.6 | 7,111.6 | 7,079.4 | 6,907.2 | 6,574.4 | 5,742.2 | 5,043.1 | 4,240.2 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78 | 0 | 0 | 0 | 78 | 0 | 0 | 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
| 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 6 | 5 | 342 | 341 | 341 | 127 | 341 | 341 | 341 | 341 | 341 | 341 | 339 | 339 | 339 | 339 | 339 | 339 | 335 | 286 | 285 | 285 | 285 | 257 | 255 | 255 | 255 | 254 | 246 | 228 | 220 | 218 | 195 | 195 | 182 | 182 | 182 | 182 | 182 | 182 | 182 | 182 | 182 | 182 | 182 | 182 | 182 | 182 | 182 | 182 | 182 | 182 | 182 | 182 | 182 | 182 | 182 | 182 | 182 | 182 | 182 | 182 | 182 | 182 | 91 | 91 | 91 | 91 | 91 | 91 | 91 | 91 | 77 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -7,433 | -7,284 | -8,001 | -7,689 | -7,708 | -7,163 | -8,501 | -8,511 | -9,314 | -9,797 | -10,273 | -8,638 | -7,707 | -7,876 | -7,895 | -6,664 | -4,487 | -2,088 | -21 | 2,264 | 1,894 | 1,514 | 897 | 758 | -316 | -610 | -1,130 | -1,345 | 3,152 | 2,577 | 1,823 | 1,640 | 1,403 | 719 | -591 | -1,230 | -4,445 | -6,070 | -7,702 | -8,562 | -9,086 | -9,953 | -10,816 | -11,296 | -9,295 | -9,584 | -9,803 | -9,462 | -9,725 | -9,487 | -9,246 | -7,586 | -6,491 | -6,329 | -6,043 | -5,607 | -5,509 | -5,652 | -5,641 | -5,136 | -4,792 | -4,433 | -4,043 | -3,461 | -3,121 | -3,166 | -1,718 | -1,390 | -1,321 | -1,496 | -1,813 | -1,894 | -1,959 | -1,974 | -2,265 | -2,173 | -1,569 | -1,416 | -1,474 | -1,312 | -925 | -711 | -717 | -551 | -440 | -441 | -366 | 677 | 1,206 | 3,118 | 3,613 | 4,188 | 4,986 | 5,402 | 5,907 | 5,950 | 5,907 | 5,597 | 5,270 | 5,718 | 5,370 | 5,112 | 4,891 | 4,733 | 4,511 | 4,085 | 3,690 | 3,419 | 3,189 | 2,866 | 2,563 | 2,434 | 2,042 | 1,772 | 1,478 | 1,418 | 1,409 | 1,220 | 1,249 | 1,213 | 1,397 | 1,204 | 1,062 | 1,084 | 1,356 | 1,254 | 1,224 | 1,256 | 1,950 | 2,035 | 2,201 | 2,181 | 2,307.2 | 2,236.9 | 2,226.6 | 2,422.2 | 2,640.5 | 2,575 | 2,445.8 | 2,465.1 | 2,424.3 | 2,291 | 2,028.4 | 1,561.9 | 1,367.7 | 1,092.1 |
Accumulated Other Comprehensive Income/Loss
| -4,835 | -4,858 | -4,877 | -4,894 | -4,788 | -4,550 | -4,567 | -4,585 | -5,862 | -5,890 | -5,916 | -5,942 | -6,957 | -6,997 | -7,036 | -7,103 | -6,476 | -6,463 | -6,480 | -6,331 | -5,946 | -5,927 | -5,909 | -5,896 | -5,203 | -5,187 | -5,172 | -5,154 | -5,127 | -5,112 | -5,097 | -5,083 | -4,778 | -4,763 | -4,749 | -4,732 | -4,651 | -4,620 | -4,590 | -4,559 | -1,893 | -1,846 | -2,135 | -2,032 | -3,090 | -3,090 | -3,030 | 0 | -2,101 | -3,930 | -3,884 | -3,964 | -2,783 | -2,613 | -2,333 | -2,755 | -2,540 | -2,674 | -2,635 | -2,724 | -2,396 | -2,499 | -2,988 | 0 | 368 | 1,445 | 823 | 670 | -1,210 | -1,219 | -1,219 | -1,291 | -993 | -947 | -958 | -979 | -575 | -607 | -619 | -664 | -782 | -802 | -802 | -785 | -1,461 | -1,438 | -1,096 | -1,076 | -45 | -72 | -71 | -146 | -28 | 68 | 72 | -2 | -2 | -2 | -2 | -2 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7,407 | 7,389 | 7,371 | 7,374 | 7,353 | 7,321 | 7,290 | 7,291 | 7,277 | 7,259 | 7,243 | 7,234 | 7,221 | 7,200 | 6,980 | 6,894 | 5,430 | 5,377 | 3,861 | 3,945 | 4,208 | 4,386 | 4,371 | 4,964 | 4,946 | 4,923 | 5,279 | 5,714 | 5,918 | 6,245 | 6,726 | 7,223 | 7,761 | 8,351 | 10,044 | 11,591 | 12,852 | 14,319 | 15,049 | 15,135 | 15,943 | 15,878 | 14,040 | 10,592 | 4,121 | 4,117 | 4,116 | 1,348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| -4,854 | -4,746 | -5,500 | -5,202 | -5,136 | -4,385 | -5,771 | -5,799 | -7,893 | -8,422 | -8,940 | -7,340 | -7,437 | -7,667 | -7,945 | -6,867 | -5,528 | -3,169 | -2,636 | -118 | 160 | -22 | -636 | -169 | -568 | -869 | -1,018 | -780 | 3,948 | 3,715 | 3,457 | 3,785 | 4,391 | 4,312 | 4,710 | 5,635 | 3,762 | 3,636 | 2,764 | 2,021 | 4,971 | 4,086 | 1,095 | -2,731 | -7,922 | -8,216 | -8,376 | -7,987 | -7,375 | -8,968 | -8,686 | -7,111 | -4,833 | -4,509 | -3,949 | -3,945 | -3,643 | -3,930 | -3,892 | -3,489 | -2,859 | -3,000 | -3,109 | -2,935 | 934 | 1,660 | 2,489 | 2,657 | 828 | 610 | 226 | -606 | -514 | -508 | -1,272 | -1,478 | -729 | -615 | -697 | -581 | -314 | -122 | -135 | 46 | -521 | -502 | -102 | 957 | 2,511 | 4,395 | 4,878 | 5,373 | 6,231 | 6,740 | 7,233 | 7,176 | 7,093 | 6,774 | 6,422 | 6,858 | 6,498 | 6,438 | 6,458 | 6,698 | 6,560 | 6,641 | 6,400 | 6,216 | 5,990 | 6,006 | 5,824 | 5,668 | 5,293 | 5,022 | 3,896 | 3,720 | 3,798 | 3,601 | 3,421 | 3,380 | 4,595 | 4,399 | 4,257 | 4,276 | 4,546 | 4,437 | 4,400 | 3,349 | 4,040 | 4,124 | 4,283 | 3,794 | 3,918 | 3,847 | 3,834.7 | 3,727.4 | 3,943.6 | 3,877.8 | 3,747.2 | 3,765.8 | 3,700.8 | 3,564.7 | 3,148 | 2,681.1 | 2,484.9 | 2,180.9 |
Total Equity
| -4,854 | -4,746 | -5,500 | -5,202 | -5,136 | -4,385 | -5,771 | -5,799 | -7,893 | -8,422 | -8,940 | -7,340 | -7,437 | -7,667 | -7,945 | -6,867 | -5,528 | -3,169 | -2,636 | -118 | 160 | -22 | -636 | -169 | -568 | -869 | -1,018 | -780 | 3,948 | 3,715 | 3,457 | 3,785 | 4,391 | 4,312 | 4,710 | 5,635 | 3,762 | 3,636 | 2,764 | 2,021 | 4,971 | 4,086 | 1,095 | -2,731 | -7,922 | -8,216 | -8,376 | -7,987 | 0 | 44,699 | 0 | 43,188.998 | 0 | 41,639 | 0 | 37,970.998 | 0 | 30,197 | 0 | 28,069.001 | 0 | 26,957 | 0 | 21,756.001 | 0 | 25,171 | 0 | 24,329.999 | 0 | 26,523 | 0 | 27,126.999 | 0 | 26,105 | 0 | 27,578 | 0 | 26,249 | 0 | 27,713.003 | 0 | 24,465 | 0 | 23,790.001 | 0 | 0 | 0 | 18,565 | 0 | 16,517.632 | 0 | 14,463.001 | 0 | 17,456.036 | 0 | 18,190.004 | 0 | 18,883.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities & Shareholders Equity
| 63,528 | 64,125 | 64,384 | 63,058 | 65,711 | 67,260 | 66,786 | 64,716 | 66,652 | 67,963 | 67,401 | 66,467 | 68,437 | 72,464 | 68,649 | 62,008 | 62,773 | 64,544 | 58,580 | 59,995 | 61,175 | 61,967 | 60,787 | 60,580 | 52,635 | 52,622 | 53,280 | 52,785 | 52,401 | 53,336 | 52,627 | 51,274 | 51,108 | 51,051 | 49,909 | 48,415 | 48,715 | 47,868 | 46,754 | 43,225 | 44,173 | 44,811 | 43,737 | 42,278 | 26,780 | 26,216 | 23,852 | 0 | 23,927 | 24,726 | 24,511 | 23,848 | 24,719 | 25,787 | 27,113 | 25,088 | 25,357 | 25,885 | 25,525 | 25,438 | 25,754 | 24,138 | 24,518 | 25,175 | 26,950 | 28,925 | 28,766 | 28,571 | 29,599 | 30,410 | 29,884 | 29,145 | 30,128 | 30,752 | 29,918 | 29,495 | 29,436 | 29,494 | 29,167 | 28,773 | 29,261 | 30,001 | 29,950 | 29,330 | 29,943 | 29,220 | 29,086 | 30,267 | 31,502 | 32,889 | 32,963 | 32,841 | 31,840 | 29,002 | 26,534 | 26,213 | 25,899 | 25,473 | 24,314 | 24,374 | 24,364 | 23,511 | 22,224 | 22,303 | 22,194 | 21,945 | 21,294 | 20,915 | 21,339 | 20,703 | 20,323 | 20,497 | 20,149 | 19,662 | 19,481 | 19,556 | 20,068 | 19,953 | 19,669 | 19,486 | 20,288 | 19,867 | 19,774 | 19,326 | 19,874 | 19,885 | 19,760 | 18,706 | 18,394 | 17,766 | 17,371 | 16,208 | 15,794.9 | 15,347.9 | 14,549.6 | 13,353.6 | 13,341.4 | 12,521.3 | 11,704.8 | 10,877.4 | 10,780.2 | 10,471.9 | 9,722.4 | 8,423.3 | 7,528 | 6,421.1 |