
Arca Continental, S.A.B. de C.V.
BMV:AC.MX
210.54 (MXN) • At close May 12, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) MXN.
2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 38,584.413 | 29,544.599 | 28,057.751 | 24,650.374 | 23,642.087 | 22,127.959 | 27,285.504 | 23,085.963 | 27,673.028 | 27,761.308 | 34,346.472 | 30,233.518 | 34,980.576 | 32,116.974 | 32,557.109 | 30,613.364 | 35,430.316 | 27,335.702 | 32,435.37 | 30,554.413 | 29,589.427 | 22,051.28 | 21,020.323 | 16,047.135 | 16,995.216 | 15,940.867 | 15,262 | 23,248 | 24,529.098 | 23,841.697 | 18,352 | 21,099.27 | 15,740.665 | 5,546.22 | 8,213.431 | 4,911.647 | 8,102.185 | 8,295.334 | 11,730.372 | 7,891.974 | 8,724.812 | 9,039.309 | 9,887.93 | 7,318.427 | 6,244.216 | 2,565.653 | 5,125.407 | 4,417.011 | 6,426.483 | 2,676.198 | 4,281.305 | 2,206.296 | 3,824.289 | 3,298.145 | 5,341 | 7,543 | 4,179.383 | 3,628.418 | 3,462.981 | 3,005.388 | 2,908.941 | 4,421.153 |
Short Term Investments
| 262.305 | 278.625 | 286.994 | 218.305 | 97.112 | 0 | 239.821 | 199.374 | 229.166 | -48.045 | 298.578 | 342.921 | 511.346 | -175.092 | 1,103.372 | 1,038.426 | 1,163.078 | 0 | 524.85 | 555.225 | 0 | -30.092 | 60.607 | 5.416 | -61,211.228 | 0 | 0 | 0 | -541.443 | 0 | 8.782 | 1.42 | 0 | 53.424 | 0.005 | 0.002 | 5.866 | 22.687 | 67.198 | -40.411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 244.179 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 38,846.718 | 29,823.224 | 28,344.745 | 24,650.374 | 23,739.199 | 22,127.959 | 27,525.325 | 23,285.337 | 27,902.194 | 27,761.308 | 34,645.05 | 30,576.439 | 35,491.922 | 32,116.974 | 33,660.481 | 31,651.79 | 36,593.394 | 27,335.702 | 32,960.22 | 31,109.638 | 29,589.427 | 22,051.28 | 21,080.93 | 16,052.551 | 16,995.216 | 15,940.867 | 15,262 | 23,248 | 24,529.098 | 23,841.697 | 18,360.782 | 21,100.69 | 15,740.665 | 5,546.22 | 8,213.436 | 4,911.649 | 8,108.051 | 8,295.334 | 11,730.372 | 7,891.974 | 8,724.812 | 9,039.309 | 9,887.93 | 7,318.427 | 6,244.216 | 2,565.653 | 5,125.407 | 4,417.011 | 6,426.483 | 2,676.198 | 4,281.305 | 2,206.296 | 4,068.468 | 3,298.145 | 5,341 | 7,543 | 4,179.383 | 3,628.418 | 3,462.981 | 3,005.388 | 2,908.941 | 4,421.153 |
Net Receivables
| 19,861.343 | 0 | 21,324.361 | 20,778.666 | 18,156.479 | 20,129.582 | 19,299.145 | 17,995.349 | 18,814.484 | 17,777.995 | 15,504.912 | 15,274.253 | 14,453.026 | 14,771.739 | 13,274.838 | 12,678.088 | 12,300.554 | 10,190.609 | 10,245.801 | 11,063.263 | 12,693.949 | 10,686.108 | 11,539.628 | 12,455.907 | 11,773.399 | 13,437.941 | 0 | 0 | 0 | 11,429.365 | 0 | 0 | 0 | 6,586.366 | 6,136.707 | 0 | 0 | -408.527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,292.953 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 13,961.472 | 13,181.79 | 13,011.949 | 11,861.06 | 11,582.749 | 10,844.196 | 11,902.2 | 10,958.509 | 11,579.475 | 12,593.303 | 12,212.092 | 10,502.656 | 10,562.467 | 9,639.708 | 9,286.021 | 8,118.013 | 8,289.249 | 8,250.619 | 8,257.901 | 8,751.784 | 9,437.514 | 7,948.144 | 8,045.136 | 7,502.135 | 7,619.262 | 7,798.035 | 7,459 | 8,048 | 7,121.365 | 7,717.934 | 7,157.971 | 6,907.504 | 5,110.149 | 5,126.085 | 4,949.332 | 4,596.716 | 4,425.193 | 4,337.308 | 4,275.247 | 2,968.321 | 2,792.197 | 2,832.499 | 2,538.745 | 2,360.603 | 2,083.133 | 2,317.313 | 2,480.864 | 2,506.777 | 2,268 | 2,344.816 | 2,271.525 | 2,527.13 | 2,259.061 | 3,488.216 | 3,876 | 3,600 | 2,349.762 | 2,134.987 | 2,276.053 | 1,908.488 | 1,726.462 | 1,742.293 |
Other Current Assets
| 1,458.512 | 1,384.778 | 1,932.156 | 2,039.081 | 1,686.939 | 1,371.099 | 1,291.864 | 1,366.389 | 1,434.45 | 1,155.864 | 1,398.929 | 1,486.259 | 1,392.166 | 903.23 | 1,945.205 | 1,946.096 | 1,844.874 | 1,322.349 | 1,169.796 | 1,410.523 | 1,402.472 | 671.304 | 728.607 | 787.41 | 683.209 | 390.722 | 13,418 | 14,769 | 782.372 | 709.556 | 837.348 | 913.925 | 557.325 | 6,977.794 | 571.448 | 6,363.263 | 6,336.417 | 7,162.346 | 5,907.672 | 4,424.352 | 4,294.665 | 4,580.833 | 4,266.74 | 4,058.221 | 4,024.539 | 3,356.82 | 3,813.26 | 3,995.127 | 3,391.25 | 3,612.217 | 3,370.138 | 255.107 | 231.22 | 2,791.443 | 2,544 | 2,810 | 1,706.832 | 2,017.723 | 1,594.923 | 1,543.382 | 1,539.789 | 1,425.829 |
Total Current Assets
| 74,128.045 | 67,662.698 | 64,326.217 | 59,329.181 | 55,068.254 | 54,472.836 | 59,778.713 | 53,406.21 | 59,501.437 | 58,338.001 | 63,462.405 | 57,496.686 | 61,388.235 | 57,431.651 | 57,063.173 | 53,355.561 | 57,864.993 | 47,099.279 | 52,108.868 | 51,779.983 | 53,123.362 | 41,356.836 | 41,333.694 | 36,792.587 | 37,071.086 | 37,567.565 | 36,139 | 46,065 | 44,825.414 | 43,781.381 | 42,688.197 | 39,773.563 | 27,583.762 | 17,650.099 | 19,870.923 | 15,871.628 | 18,869.661 | 19,386.461 | 21,913.291 | 15,284.647 | 15,811.674 | 16,452.641 | 16,693.415 | 13,737.251 | 12,351.888 | 8,239.786 | 11,419.531 | 10,918.915 | 12,085.733 | 8,633.231 | 9,922.968 | 7,848.401 | 8,941.426 | 9,588.88 | 11,761 | 13,953 | 8,235.977 | 7,664.608 | 7,333.957 | 6,457.258 | 6,175.192 | 7,589.275 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 85,796.067 | 84,663.755 | 79,148.978 | 72,916.603 | 68,272.788 | 67,223.165 | 67,143.276 | 65,913.406 | 67,126.917 | 69,518.247 | 69,492.059 | 69,371.117 | 69,191.828 | 69,872.945 | 68,594.851 | 67,897.11 | 70,406.524 | 70,848.792 | 77,054.82 | 80,362.127 | 85,096.732 | 73,114.124 | 74,658.295 | 73,674.171 | 74,498.905 | 74,078.61 | 69,363 | 71,461 | 68,220.581 | 71,664.381 | 62,743.068 | 60,803.561 | 47,552.678 | 49,233.497 | 45,957.936 | 44,899.665 | 43,397.55 | 42,912.964 | 39,013.929 | 26,103.631 | 25,586.566 | 25,321.345 | 24,826.521 | 24,373.187 | 23,660.439 | 24,170.93 | 23,510.137 | 22,869.02 | 22,230.624 | 22,523.844 | 22,047.359 | 22,006.973 | 21,735.547 | 21,161.843 | 17,787 | 17,322 | 12,189.671 | 12,315.442 | 11,706.729 | 10,784.749 | 10,799.028 | 10,868.801 |
Goodwill
| 59,838.483 | 59,743.783 | 57,405.565 | 53,790.735 | 49,777.48 | 49,193.768 | 51,915.807 | 51,186.761 | 53,666.496 | 56,335.566 | 58,287.987 | 58,407.533 | 56,570.815 | 57,219.349 | 56,999.823 | 55,315.182 | 57,420.354 | 55,929.169 | 62,209.52 | 64,575.615 | 66,582.776 | 54,349.606 | 56,044.812 | 55,215.61 | 55,458.508 | 56,305.64 | 0 | 0 | 52,279.537 | 56,180.538 | 62,340.41 | 59,865.029 | 32,893.073 | 33,737.641 | 31,679.838 | 30,598.87 | 29,592.686 | 35,950.52 | 40,118.857 | 23,353.673 | 22,855.053 | 18,982.105 | 21,627.698 | 21,154.895 | 19,503.131 | 17,113.556 | 17,176.571 | 16,769.908 | 16,214.555 | 15,477.088 | 9,057.109 | 8,755.438 | 9,056.393 | 8,295.716 | 0 | 0 | 7,887.08 | 8,033.213 | 9,929.323 | 4,611.883 | 4,611.883 | 4,611.884 |
Intangible Assets
| 61,720.939 | 61,628.177 | 59,389.685 | 55,995.538 | 52,428.033 | 52,747.169 | 54,460.786 | 53,827.522 | 55,092.036 | 57,913.911 | 59,388.02 | 59,775.235 | 59,557.428 | 60,123.533 | 59,690.01 | 59,159.166 | 61,704.309 | 60,495.157 | 65,951.464 | 67,919.683 | 72,025.1 | 59,067.931 | 60,947.535 | 60,344.372 | 60,620.473 | 60,784.468 | 0 | 0 | 56,649.612 | 60,224.827 | 30,766.724 | 31,079.25 | 30,310.66 | 31,372.255 | 30,538.235 | 29,803.571 | 26,898.533 | 26,782.97 | 27,304.591 | 11,044.303 | 11,210.959 | 14,663.256 | 9,629.137 | 9,604.354 | 9,580.455 | 12,300.16 | 12,590.767 | 12,500.038 | 12,324.174 | 13,662.477 | 17,280.856 | 18,141.211 | 17,371.043 | 18,359.214 | 0 | 0 | 0 | 5,861.386 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 121,559.422 | 121,371.96 | 116,795.25 | 109,786.273 | 102,205.513 | 101,940.937 | 106,376.593 | 105,014.283 | 108,758.532 | 114,249.477 | 117,676.007 | 118,182.768 | 116,128.243 | 117,342.882 | 116,689.833 | 114,474.348 | 119,124.663 | 116,424.326 | 128,160.984 | 132,495.298 | 138,607.876 | 113,417.537 | 116,992.347 | 115,559.982 | 116,078.981 | 117,090.108 | 0 | 0 | 108,929.149 | 116,405.365 | 93,107.134 | 90,944.279 | 63,203.733 | 65,109.896 | 62,218.073 | 60,402.441 | 56,491.219 | 62,733.49 | 67,423.448 | 34,397.976 | 34,066.012 | 33,645.361 | 31,256.835 | 30,759.249 | 29,083.586 | 29,413.716 | 29,767.338 | 29,269.946 | 28,538.729 | 29,139.565 | 26,337.965 | 26,896.649 | 26,427.436 | 26,654.93 | 0 | 0 | 7,887.08 | 13,894.599 | 9,929.323 | 4,611.883 | 4,611.883 | 4,611.884 |
Long Term Investments
| 15,027.176 | 13,249.408 | 12,519.711 | 12,073.374 | 10,718.282 | 10,308.562 | 9,327.662 | 9,104.405 | 9,213.756 | 9,236.304 | 8,840.778 | 8,767.255 | 8,351.791 | 8,788.954 | 7,673.998 | 7,361.143 | 7,168.384 | 8,308.209 | 7,950.056 | 7,968.327 | 0 | 8,198.403 | 7,258.085 | 7,053.591 | 68,154.635 | 0 | 0 | 0 | 7,200.157 | 0 | 6,372.564 | 6,247.63 | 0 | 5,157.323 | 5,331.349 | 5,413.274 | 5,717.576 | 4,467.846 | 4,384.559 | 3,930.436 | 3,914.785 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,261.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 4,596.081 | 4,267.962 | 4,716.353 | 4,442.243 | 4,430.56 | 4,114.968 | 4,149.559 | 4,083.61 | 4,167.813 | 4,015.086 | 3,845.087 | 3,486.117 | 3,743.42 | 3,632.245 | 2,925.117 | 2,522.857 | 2,579.889 | 2,590.689 | 1,578.286 | 1,591.699 | 1,906.013 | 1,691.427 | 1,140.048 | 1,103.969 | 1,227.639 | 1,124.462 | 0 | 0 | 1,125.461 | 932.819 | 1,106.19 | 1,668.624 | 1,125.28 | 1,246.245 | 1,228.01 | 1,340.926 | 971.93 | 865.05 | 808.182 | 925.881 | 940.019 | 1,022.376 | 0 | 0 | 0 | 723.302 | 1,025.421 | 0 | 0 | 1,171.394 | 538.194 | 0 | 827.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 19.759 | 1,420.405 | 23.476 | 41.999 | 1,061.278 | 878.999 | 1,203.307 | 1,119.409 | 1,193.316 | 943.051 | 1,280.754 | 1,357.156 | 1,488.081 | 958.243 | 1,936.413 | 1,820.429 | 1,981.805 | 702.344 | 1,289.283 | 1,370.61 | 9,573.374 | 668.491 | 967.553 | 1,263.042 | -60,048.855 | 8,018.725 | 117,530 | 124,291 | 0.04 | 7,500.566 | 540.116 | 483.346 | 6,101.674 | 527.334 | 0.005 | 0.002 | 5.866 | 572.408 | 672.127 | 36.919 | 3.735 | 3,925.662 | 4,753.635 | 4,769.412 | 4,753.687 | 3,801.469 | 3,254.182 | 4,233.379 | 4,203.563 | 2,982.56 | 2,976.267 | 3,281.968 | 21.475 | 3,009.204 | 31,466 | 30,561 | 6,450.781 | 717.191 | 2,683.631 | 2,711.184 | 2,730.347 | 2,571.624 |
Total Non-Current Assets
| 226,998.505 | 224,973.49 | 213,203.768 | 199,260.492 | 186,688.421 | 184,466.631 | 188,200.397 | 185,235.113 | 190,460.334 | 197,962.165 | 201,134.685 | 201,164.413 | 198,903.363 | 200,595.269 | 197,820.212 | 194,075.887 | 201,261.265 | 198,874.36 | 216,033.429 | 223,788.061 | 235,183.995 | 197,089.982 | 201,016.328 | 198,654.755 | 199,911.305 | 200,311.905 | 186,893 | 195,752 | 185,475.388 | 196,503.131 | 163,869.072 | 160,147.44 | 117,983.365 | 121,274.295 | 114,735.373 | 112,056.308 | 106,584.141 | 111,551.758 | 112,302.245 | 65,394.843 | 64,511.117 | 63,914.744 | 60,836.991 | 59,901.848 | 57,497.712 | 58,109.417 | 57,557.078 | 56,372.345 | 54,972.916 | 55,817.363 | 51,899.785 | 52,185.59 | 51,273.425 | 50,825.977 | 49,253 | 47,883 | 26,527.532 | 26,927.232 | 24,319.683 | 18,107.816 | 18,141.258 | 18,052.309 |
Total Assets
| 301,126.55 | 292,636.188 | 277,529.985 | 258,589.673 | 241,756.675 | 238,939.467 | 247,979.11 | 238,641.323 | 249,961.771 | 256,300.166 | 264,597.09 | 258,661.099 | 260,291.598 | 258,026.92 | 254,883.385 | 247,431.448 | 259,126.258 | 245,973.639 | 268,142.297 | 275,568.044 | 288,307.357 | 238,446.818 | 242,350.022 | 235,447.342 | 236,982.391 | 237,879.47 | 223,031 | 241,817 | 230,300.802 | 240,284.512 | 206,557.269 | 199,921.003 | 145,567.127 | 138,924.394 | 134,606.296 | 127,927.936 | 125,453.802 | 130,938.219 | 134,215.536 | 80,679.49 | 80,322.791 | 80,367.385 | 77,530.406 | 73,639.099 | 69,849.6 | 66,349.203 | 68,976.609 | 67,291.26 | 67,058.649 | 64,450.594 | 61,822.753 | 60,033.991 | 60,214.851 | 60,414.857 | 61,014 | 61,836 | 34,763.509 | 34,591.84 | 31,653.64 | 24,565.074 | 24,316.45 | 25,641.584 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 13,893.271 | 15,484.71 | 14,005.452 | 11,896.552 | 11,639.943 | 13,970.803 | 12,934.69 | 11,830.618 | 12,086.398 | 14,077.951 | 13,725.549 | 12,159.963 | 11,606.333 | 12,329.853 | 9,569.044 | 9,362.109 | 8,474.314 | 8,028.352 | 8,114.682 | 8,390.379 | 9,214.906 | 7,544.94 | 7,637.577 | 7,758.54 | 7,335.421 | 7,834.066 | 15,481 | 17,660 | 8,506.809 | 7,381.278 | 6,390.507 | 16,867.782 | 10,521.165 | 5,513.619 | 10,171.499 | 9,667.324 | 9,515.988 | 4,732.998 | 6,710.526 | 3,420.25 | 2,928.11 | 2,497.338 | 3,120.031 | 2,303.849 | 2,360.957 | 2,581.374 | 2,975.844 | 1,631.06 | 2,627.212 | 2,542.873 | 3,154.87 | 2,965.34 | 2,491.757 | 2,555.33 | 5,824 | 5,694 | 2,374.669 | 1,413.073 | 2,127.108 | 1,532.515 | 1,288.427 | 910.032 |
Short Term Debt
| 11,738.767 | 4,651.425 | 4,688.54 | 5,603.578 | 8,152.265 | 12,371.02 | 13,741.987 | 12,908.934 | 7,865.747 | 6,741.584 | 8,018.159 | 6,746.47 | 10,058.535 | 7,953.208 | 9,572.111 | 10,186.62 | 12,809.597 | 7,490.17 | 7,856.238 | 8,940.75 | 8,772.105 | 7,008.93 | 4,126.241 | 5,006.59 | 3,414.746 | 3,483.455 | 2,311 | 946 | 638.631 | 2,838.457 | 2,718.795 | 8,533.61 | 19,964.941 | 5,907.994 | 9,260.207 | 7,632.039 | 5,414.512 | 8,438.716 | 11,368.797 | 1,967.632 | 1,600.574 | 1,698.672 | 2,874.219 | 6,492.048 | 5,463.865 | 2,376.362 | 629.915 | 3,896.253 | 3,002.868 | 710.185 | 648.508 | 330.715 | 174.085 | 1,371.396 | 1,299 | 1,436 | 478.76 | 530.965 | 1,087.341 | 500 | 500 | 1,960.88 |
Tax Payables
| 0 | 1,717.56 | 2,511.96 | 1,458.689 | 1,324.575 | 2,263.098 | 1,472.433 | 646.172 | 4,031.04 | 2,875.902 | 1,411.22 | 1,199.926 | 1,513.792 | 4,792.333 | 1,098.707 | 768.205 | 1,926.247 | 3,746.555 | 609.616 | 934.166 | 1,301.594 | 3,609.072 | 583.947 | 254.676 | 145.244 | 4,008.134 | 0 | 0 | 761.697 | 5,597.631 | 1,022.772 | 584.621 | 832.983 | 2,595.502 | 992.322 | 154.195 | 421.686 | 2,307.434 | 2,317.037 | 1,910.958 | 2,226.244 | 3,479.726 | 3,144.782 | 2,203.091 | 2,180.509 | 763.566 | 1,666.357 | 1,532.139 | 3,263.5 | 2,288.733 | 2,424.631 | 1,964.515 | 1,366.279 | 0 | 0 | 0 | 1,135.999 | 0 | 997.92 | 530.2 | 490.419 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 1,458.689 | 0 | 2,263.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,535.749 | 1,098.707 | 768.205 | 1,926.247 | 15,210.043 | 2,306.002 | 2,733.193 | 3,166.204 | 13,134.212 | 2,385.931 | 2,089.784 | 2,136.872 | 12,342.823 | 0 | 0 | 761.697 | 12,911.807 | 1,022.772 | 584.621 | 832.983 | 6,822.767 | 0 | 11,902.012 | 421.686 | 5,761.085 | 3,017.607 | 2,008.725 | 2,405.999 | 6,309.02 | 3,330.456 | -999.97 | -251.683 | 2,898.774 | 1,744.184 | -1,582.377 | 827.882 | 3,841.857 | 2,604.071 | 2,032.308 | 1,521.346 | 1,891.451 | 0 | 0 | 1,135.999 | 0 | 0 | 0 | 490.419 | 0 |
Other Current Liabilities
| 32,238.824 | 23,613.603 | 22,560.888 | 21,173.306 | 24,643.553 | 18,445.014 | 20,088.398 | 19,828.967 | 25,220.034 | 18,906.963 | 18,951.82 | 18,856.52 | 17,526.343 | 13,800.525 | 16,716.431 | 15,311.673 | 14,723.163 | 11,513.896 | 13,852.968 | 13,078.802 | 14,091.026 | 9,588.177 | 12,024.049 | 10,836.303 | 10,637.74 | 8,418.362 | 4,077 | 3,833 | 10,716.454 | 7,500.245 | 13,671.626 | 1,858.726 | 801.425 | 4,442.571 | 0 | 2,057.889 | 2,168.257 | 3,604.573 | 3,408.676 | 2,282.189 | 1,899.812 | 2,912.132 | 2,155.664 | -529.902 | -823.977 | 2,327.902 | 1,782.837 | -107.034 | -1,417.339 | 2,133.142 | 1,589.416 | 1,400.813 | 2,089.307 | 2,430.059 | 0 | 0 | -1,136 | 1,861.822 | 0 | 0 | 0.001 | 958.393 |
Total Current Liabilities
| 57,870.862 | 45,467.298 | 43,766.84 | 40,132.125 | 45,760.336 | 47,049.935 | 48,237.508 | 45,214.691 | 49,203.219 | 42,602.4 | 42,106.748 | 38,962.879 | 40,705.003 | 38,875.919 | 36,956.293 | 35,628.607 | 37,933.321 | 30,778.973 | 30,433.504 | 31,344.097 | 33,379.631 | 27,751.119 | 24,371.814 | 23,856.109 | 21,533.151 | 23,827.241 | 21,869 | 22,439 | 20,623.591 | 23,317.611 | 23,803.7 | 27,844.739 | 32,120.514 | 18,359.284 | 20,424.028 | 19,511.447 | 17,520.443 | 19,083.721 | 23,805.036 | 9,581.029 | 8,654.74 | 10,587.868 | 11,294.696 | 10,469.086 | 9,181.354 | 8,049.204 | 7,054.953 | 6,952.418 | 7,476.241 | 7,674.933 | 7,817.425 | 6,661.383 | 6,121.428 | 6,356.785 | 7,123 | 7,130 | 3,989.427 | 3,805.86 | 4,212.369 | 2,562.715 | 2,278.847 | 3,829.305 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 45,538.633 | 46,089.581 | 45,299.126 | 43,161.236 | 39,321.785 | 33,830.351 | 34,906.48 | 35,935.601 | 39,953.822 | 41,437.229 | 43,449.648 | 45,316.153 | 42,055.372 | 44,272.336 | 45,198.712 | 43,423.968 | 44,617.706 | 44,298.196 | 51,846.924 | 53,083.83 | 54,201.648 | 47,435.164 | 52,549.13 | 51,170.85 | 53,389.055 | 53,154.854 | 52,711 | 55,977 | 54,824.162 | 53,337.569 | 51,622.42 | 44,716.867 | 23,923.109 | 26,815.861 | 26,386.413 | 24,796.769 | 24,597.691 | 32,916.496 | 31,382.299 | 14,236.037 | 14,349.451 | 14,077.954 | 14,282.494 | 13,481.592 | 13,514.215 | 11,701.14 | 13,642.82 | 13,611.96 | 13,607.189 | 10,732.073 | 9,960.476 | 10,125.457 | 0 | 10,204.092 | 11,756 | 11,762 | 7,787.579 | 7,787.2 | 7,453.633 | 4,000 | 4,030.267 | 4,004.265 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 412.795 | 0 | 456.639 | 0 | 0 | 0 | -16,376.384 | 0 | 0 | 0 | 5,891.762 | 0 | 0 | 0 | 5,626.775 | 0 | 0 | 0 | 4,703.195 | 0 | 0 | 0 | 3,270.647 | 0 | 0 | 0 | 3,600.835 | 0 | 0 | 0 | 2,573.968 | 0 | 26,826.377 | 4,042.149 | 2,184.906 | 1,404.442 | 1,313.77 | 1,241.537 | 1,320.431 | 1,045.803 | 861.555 | 755.5 | 809.018 | 1,228.758 | 1,223.912 | 1,282.793 | 1,422.388 | -1,578.71 | 1,075.224 | 0 | 981.216 | 0 | 0 | 0 | 190.309 | 0 | 0 | 0 | 116.387 |
Deferred Tax Liabilities Non-Current
| 17,647.072 | 17,546.292 | 17,415.877 | 16,210.238 | 15,016.077 | 14,713.42 | 15,160.042 | 15,034.666 | 15,594.871 | 16,376.384 | 17,403.966 | 17,086.422 | 17,425.388 | 17,378.337 | 17,688.096 | 16,680.886 | 17,179.54 | 17,039.846 | 18,539.227 | 19,181.565 | 20,130.531 | 16,559.266 | 16,931.063 | 16,893.609 | 17,635.751 | 17,483.4 | 20,833 | 21,566 | 16,602.372 | 17,945.224 | 9,113.117 | 9,652.764 | 9,336.321 | 10,755.054 | 9,869.441 | 10,535.615 | 9,693.768 | 9,399.541 | 8,945.824 | 4,705.621 | 4,704 | 4,984.128 | 4,471.131 | 4,516.35 | 4,512.262 | 4,434.595 | 3,993.825 | 3,992.493 | 3,217.867 | 3,477.86 | 2,816.485 | 2,882.198 | 3,354.636 | 3,334.396 | 3,074 | 2,636 | 3,191.241 | 2,928.856 | 1,907.431 | 2,009.545 | 1,930.388 | 1,761.635 |
Other Non-Current Liabilities
| 9,665.325 | 9,628.813 | 9,503.021 | 9,227.361 | 9,019.061 | 9,029.117 | 8,171.758 | 7,922.726 | 7,879.303 | 8,030.314 | 7,685.96 | 7,532.171 | 7,649.371 | 1,471.468 | 6,496.479 | 6,325.623 | 6,340.491 | 809.66 | 6,236.444 | 6,130.391 | 5,962.641 | 611.397 | 4,663.664 | 4,010.373 | 4,161.931 | 613.812 | -1 | 2 | 4,103.743 | 506.986 | 3,334.202 | 3,199.886 | 2,904.216 | 99.017 | 2,181.341 | 1,951.504 | 388.971 | -240.675 | 250.208 | 120.467 | 112.718 | 12.66 | 102.638 | 159.515 | 109.387 | 171.476 | 15.806 | 33.101 | 59.102 | 40.301 | 4,112.758 | 82.586 | 11,254.729 | 426.975 | 0 | 0 | 0 | 209.97 | 51.01 | -0.001 | 0 | 133.722 |
Total Non-Current Liabilities
| 72,851.03 | 73,264.686 | 72,218.024 | 68,598.835 | 63,356.923 | 57,572.888 | 58,238.28 | 58,892.993 | 63,427.996 | 65,843.927 | 68,539.574 | 69,934.746 | 67,130.131 | 69,013.903 | 69,383.287 | 66,430.477 | 68,137.737 | 67,774.477 | 76,622.595 | 78,395.786 | 80,294.82 | 69,309.022 | 74,143.857 | 72,074.832 | 75,186.737 | 74,522.713 | 73,543 | 77,545 | 75,530.277 | 75,390.614 | 64,069.739 | 57,569.517 | 36,163.646 | 40,243.9 | 38,437.195 | 37,283.888 | 38,722.579 | 43,904.089 | 41,982.773 | 20,375.895 | 20,407.706 | 20,395.173 | 19,902.066 | 19,019.012 | 18,891.364 | 17,116.229 | 18,881.209 | 18,861.466 | 18,166.951 | 15,672.622 | 14,073.234 | 14,165.465 | 14,609.365 | 14,946.679 | 14,830 | 14,398 | 10,978.82 | 11,116.335 | 9,412.074 | 6,009.544 | 5,960.655 | 6,016.009 |
Total Liabilities
| 130,721.892 | 118,731.984 | 115,984.864 | 108,730.96 | 109,117.259 | 104,622.823 | 106,475.788 | 104,107.684 | 112,631.215 | 108,446.327 | 110,646.322 | 108,897.625 | 107,835.134 | 107,889.822 | 106,339.58 | 102,059.084 | 106,071.058 | 98,553.45 | 107,056.099 | 109,739.883 | 113,674.451 | 97,060.141 | 98,515.671 | 95,930.941 | 96,719.888 | 98,349.954 | 95,412 | 99,984 | 96,153.868 | 98,708.225 | 87,873.439 | 85,414.256 | 68,284.16 | 58,603.184 | 58,861.223 | 56,795.335 | 56,243.022 | 62,987.81 | 65,787.809 | 29,956.924 | 29,062.446 | 30,983.041 | 31,196.762 | 29,488.098 | 28,072.718 | 25,165.433 | 25,936.162 | 25,813.884 | 25,643.192 | 23,347.555 | 21,890.659 | 20,826.848 | 20,730.793 | 21,303.464 | 21,953 | 21,528 | 14,968.247 | 14,922.195 | 13,624.443 | 8,572.259 | 8,239.502 | 9,845.314 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 14,936.275 | 0 | 9,588.98 | 11,695.149 | 7,205.198 | 0 | 0 | 0 | 0 | 0 | 0 | 98.727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 945.174 | 945.174 | 945.174 | 945.174 | 945.174 | 957.761 | 957.761 | 957.761 | 957.761 | 970.841 | 970.841 | 970.841 | 981.959 | 981.959 | 981.959 | 981.959 | 981.959 | 981.959 | 981.959 | 981.959 | 981.959 | 981.959 | 981.959 | 981.959 | 981.959 | 981.959 | 45,761 | 45,759 | 981.959 | 981.959 | 981.958 | 981.958 | 981.958 | 977.956 | 975.981 | 975.981 | 975.981 | 971.558 | 971.558 | 971.558 | 971.558 | 971.558 | 971.558 | 971.558 | 971.558 | 971.558 | 971.558 | 971.558 | 971.558 | 971.558 | 971.558 | 971.558 | 971.558 | 5,696.249 | 5,696 | 5,652 | 4,697.989 | 4,697.989 | 4,697.989 | 4,697.989 | 4,697.989 | 4,697.989 |
Retained Earnings
| 91,728.611 | 94,565.24 | 89,300.016 | 88,407.22 | 82,905.171 | 85,683.352 | 84,902.814 | 80,365.598 | 75,672.826 | 77,959.326 | 79,175.634 | 74,945.351 | 76,214.238 | 73,120.289 | 71,045.76 | 70,575.659 | 72,471.797 | 69,882.571 | 69,124.714 | 69,033.756 | 70,938.678 | 68,391.858 | 67,633.101 | 64,650.27 | 64,785.767 | 63,053.562 | 57,446 | 64,277 | 61,850.945 | 60,523.74 | 50,127.515 | 42,625.057 | 29,440.617 | 27,911.008 | 26,951.466 | 23,722.146 | 24,821.031 | 22,941.806 | 21,137.103 | 19,033.237 | 19,794.667 | 18,507.756 | 16,943.227 | 15,114.118 | 12,700.926 | 11,694.207 | 13,462.222 | 11,404.79 | 11,968.169 | 10,933.979 | 10,510.517 | 9,659.596 | 10,061.588 | 2,992.821 | 30,929 | 32,308 | 12,768.527 | 12,279.91 | 12,199.813 | 11,294.675 | 11,378.807 | 10,495.486 |
Accumulated Other Comprehensive Income/Loss
| 7,488.159 | 0 | 0 | -6,336.747 | -14,936.275 | -16,245.452 | -9,588.98 | -11,695.149 | -7,205.198 | -1,269.897 | 2,421.406 | 3,172.661 | 2,428.782 | 3,222.97 | 2,012.892 | -98.727 | 46,074.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 35,164.709 | 42,284.771 | 37,514.421 | 34,938.051 | 35,110.855 | 35,098.268 | 35,098.268 | 36,108.7 | 39,322.399 | 39,964.289 | 40,103.963 | 40,290.785 | 42,634.241 | 43,051.569 | 45,142.469 | 45,106.859 | 45,092.167 | 45,086.473 | 45,089.457 | 45,084.909 | 45,089.883 | 45,089.22 | 45,089.133 | 45,094.673 | 45,110.37 | 47,766.652 | 0 | 0 | 45,120.404 | 45,120.404 | 38,673.544 | 38,673.544 | 38,673.544 | 38,673.544 | 34,467.006 | 35,496.25 | 33,688.538 | 27,130.495 | 28,542.34 | 27,067.608 | 27,045.15 | 26,584.95 | 25,565.425 | 25,091.528 | 25,201.712 | 25,686.693 | 26,096.032 | 26,544.621 | 26,083.506 | 26,700.282 | 25,969.593 | 25,965.435 | 25,954.027 | 32,522.622 | 0 | 0 | 0 | 346.183 | 0 | 0 | 0 | 602.646 |
Total Shareholders Equity
| 135,326.653 | 137,795.185 | 127,759.611 | 117,953.698 | 104,024.925 | 105,493.929 | 111,369.863 | 105,736.91 | 108,747.788 | 117,624.559 | 122,671.844 | 119,379.638 | 122,259.22 | 120,376.787 | 119,183.08 | 116,565.75 | 122,486.794 | 116,853.857 | 127,832.384 | 131,674.035 | 139,559.697 | 112,895.986 | 114,866.204 | 111,307.233 | 112,424.703 | 111,802.173 | 103,207 | 110,036 | 103,307.765 | 110,473.038 | 89,536.171 | 83,426.186 | 69,742.421 | 71,424.876 | 64,117.316 | 60,194.377 | 59,485.55 | 51,043.859 | 50,651.001 | 47,072.403 | 47,811.375 | 46,064.264 | 43,480.21 | 41,177.204 | 38,874.196 | 38,352.458 | 40,529.812 | 38,920.969 | 39,023.233 | 38,605.819 | 37,451.668 | 36,596.589 | 36,987.173 | 36,388.776 | 36,625 | 37,960 | 17,466.516 | 17,324.082 | 16,897.802 | 15,992.664 | 16,076.796 | 15,796.121 |
Total Equity
| 170,404.658 | 173,904.204 | 161,545.121 | 149,858.713 | 132,639.416 | 134,316.644 | 141,503.322 | 134,533.639 | 137,330.556 | 147,853.839 | 153,950.768 | 149,763.474 | 152,456.464 | 150,137.098 | 148,543.805 | 145,372.364 | 153,055.2 | 147,420.189 | 161,086.198 | 165,828.161 | 174,632.906 | 141,386.677 | 143,834.351 | 139,516.401 | 140,262.503 | 139,529.516 | 127,619 | 141,833 | 134,146.934 | 141,576.287 | 118,683.83 | 114,506.747 | 77,282.967 | 80,321.21 | 75,745.073 | 71,132.601 | 69,210.78 | 67,950.409 | 68,427.727 | 50,722.566 | 51,260.345 | 49,384.344 | 46,333.644 | 44,151.001 | 41,776.882 | 41,183.77 | 43,040.447 | 41,477.376 | 41,415.457 | 41,103.039 | 39,932.094 | 39,207.143 | 39,484.058 | 39,111.393 | 39,061 | 40,308 | 19,795.262 | 19,669.645 | 18,029.197 | 15,992.815 | 16,076.948 | 15,796.27 |
Total Liabilities & Shareholders Equity
| 301,126.55 | 292,636.188 | 277,529.985 | 258,589.673 | 241,756.675 | 238,939.467 | 247,979.11 | 238,641.323 | 249,961.771 | 256,300.166 | 264,597.09 | 258,661.099 | 260,291.598 | 258,026.92 | 254,883.385 | 247,431.448 | 259,126.258 | 245,973.639 | 268,142.297 | 275,568.044 | 288,307.357 | 238,446.818 | 242,350.022 | 235,447.342 | 236,982.391 | 237,879.47 | 223,031 | 241,817 | 230,300.802 | 240,284.512 | 206,557.269 | 199,921.003 | 145,567.127 | 138,924.394 | 134,606.296 | 127,927.936 | 125,453.802 | 130,938.219 | 134,215.536 | 80,679.49 | 80,322.791 | 80,367.385 | 77,530.406 | 73,639.099 | 69,849.6 | 66,349.203 | 68,976.609 | 67,291.26 | 67,058.649 | 64,450.594 | 61,822.753 | 60,033.991 | 60,214.851 | 60,414.857 | 61,014 | 61,836 | 34,763.509 | 34,591.84 | 31,653.64 | 24,565.074 | 24,316.45 | 25,641.584 |