Adobe Inc.
NASDAQ:ADBE
447.17 (USD) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 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 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 7,613 | 7,193 | 7,660 | 6,254 | 7,141 | 6,601 | 5,456 | 4,072 | 4,236 | 3,870 | 3,365 | 2,739 | 3,844 | 4,623 | 4,250 | 3,452 | 4,478 | 3,767 | 3,044 | 2,688 | 2,650.221 | 2,209.047 | 2,082.91 | 1,738.846 | 1,642.775 | 1,747.144 | 2,987.986 | 2,666.981 | 2,306.072 | 1,774.55 | 1,316.95 | 1,068.896 | 1,011.315 | 767.672 | 886.379 | 830.696 | 876.56 | 829.292 | 956.147 | 712.884 | 1,117.4 | 903.329 | 817.02 | 733.916 | 834.556 | 819.085 | 1,246.41 | 1,306.382 | 1,425.052 | 1,162.38 | 951.238 | 801.263 | 989.5 | 769.212 | 827.475 | 900.156 | 749.891 | 814.149 | 1,137.606 | 1,589.442 | 999.487 | 1,132.144 | 1,226.78 | 1,148.925 | 886.45 | 1,134.263 | 1,162.453 | 1,032.733 | 946.422 | 559.283 | 901.617 | 526.03 | 772.5 | 644.754 | 425.393 | 635.186 | 420.818 | 454.168 | 253.302 | 217.36 | 376.127 | 198.7 | 218.664 | 199.759 | 189.917 | 144.461 | 141.831 | 142.097 | 183.684 | 141.354 | 231.252 | 220.7 | 218.662 | 292.819 | 209.734 | 176.262 | 236.866 | 191.015 | 204.658 | 160.387 | 171.145 | 145.834 | 122.158 | 79.486 | 110.871 | 183.795 | 115.358 | 106.653 | 267.576 | 176.911 | 185.587 | 89.687 | 110.745 | 78.298 | 77.716 | 86.17 | 58.493 | 108.817 | 129.339 | 172.357 | 190.1 | 150.8 | 135.2 | 87.1 | 94.7 | 75.2 | 91.5 | 36.6 | 47.2 | 21.7 | 49.5 | 33.2 | 30.3 | 12.8 | 17.4 | 13.1 | 19.5 | 12.7 | 21.3 | 15.3 | 13.1 | 9.4 | 10.6 | 35.2 | 17.4 | 12.9 |
| Short Term Investments
| 273 | 322 | 405 | 566 | 701 | 915 | 1,145 | 1,581 | 1,860 | 1,894 | 1,934 | 1,962 | 1,954 | 1,541 | 1,518 | 1,511 | 1,514 | 1,497 | 1,307 | 1,483 | 1,526.755 | 1,441.741 | 1,396.069 | 1,487.411 | 1,586.187 | 3,197.326 | 3,346.078 | 3,480.989 | 3,513.702 | 3,593.936 | 3,614.563 | 3,578.721 | 3,749.985 | 3,678.726 | 3,432.029 | 3,267.192 | 3,111.524 | 2,839.441 | 2,457.101 | 2,463.936 | 2,622.091 | 2,616.868 | 2,513.191 | 2,398.176 | 2,339.196 | 2,344.852 | 2,619.298 | 2,354.307 | 2,113.301 | 2,084.983 | 2,046.879 | 1,964.855 | 1,922.192 | 1,950.064 | 1,798.045 | 1,736.679 | 1,718.124 | 1,764.125 | 1,507.116 | 1,082.942 | 904.986 | 1,424.317 | 1,437.405 | 1,234.769 | 1,132.752 | 866.641 | 702.283 | 682.511 | 1,047.432 | 1,396.431 | 1,422.208 | 1,756.37 | 1,508.379 | 1,341.698 | 1,400.693 | 1,469.419 | 1,280.016 | 1,438.617 | 1,437.264 | 1,249.743 | 937.094 | 941.072 | 1,062.555 | 1,049.576 | 906.616 | 708.269 | 640.791 | 510.56 | 434.053 | 494.877 | 468.66 | 400.09 | 362.951 | 283.069 | 378.436 | 443.957 | 442.987 | 437.208 | 340.813 | 481.32 | 327.571 | 335.133 | 204.386 | 183.751 | 161.676 | 259.471 | 277.246 | 271.545 | 235.38 | 510.248 | 461.874 | 478.376 | 453.371 | 411.196 | 445.602 | 453.662 | 457.547 | 365.469 | 314.025 | 250.801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 7,886 | 7,515 | 8,065 | 6,820 | 7,842 | 7,516 | 6,601 | 5,653 | 6,096 | 5,764 | 5,299 | 4,701 | 5,798 | 6,164 | 5,768 | 4,963 | 5,992 | 5,264 | 4,351 | 4,171 | 4,176.976 | 3,650.788 | 3,478.979 | 3,226.257 | 3,228.962 | 4,944.47 | 6,334.064 | 6,147.97 | 5,819.774 | 5,368.486 | 4,931.513 | 4,647.617 | 4,761.3 | 4,446.398 | 4,318.408 | 4,097.888 | 3,988.084 | 3,668.733 | 3,413.248 | 3,176.82 | 3,739.491 | 3,520.197 | 3,330.211 | 3,132.092 | 3,173.752 | 3,163.937 | 3,865.708 | 3,660.689 | 3,538.353 | 3,247.363 | 2,998.117 | 2,766.118 | 2,911.692 | 2,719.276 | 2,625.52 | 2,636.835 | 2,468.015 | 2,578.274 | 2,644.722 | 2,672.384 | 1,904.473 | 2,556.461 | 2,664.185 | 2,383.694 | 2,019.202 | 2,000.904 | 1,864.736 | 1,715.244 | 1,993.854 | 1,955.714 | 2,323.825 | 2,282.4 | 2,280.879 | 1,986.452 | 1,826.086 | 2,104.605 | 1,700.834 | 1,892.785 | 1,690.566 | 1,467.103 | 1,313.221 | 1,139.772 | 1,281.219 | 1,249.335 | 1,096.533 | 852.73 | 782.622 | 652.657 | 617.737 | 636.231 | 699.912 | 620.79 | 581.613 | 575.888 | 588.17 | 620.219 | 679.853 | 628.223 | 545.471 | 641.707 | 498.716 | 480.967 | 326.544 | 263.237 | 272.547 | 443.266 | 392.604 | 378.198 | 502.956 | 687.159 | 647.461 | 568.063 | 564.116 | 489.494 | 523.318 | 539.832 | 516.04 | 474.286 | 443.364 | 423.158 | 190.1 | 150.8 | 135.2 | 87.1 | 94.7 | 75.2 | 91.5 | 36.6 | 47.2 | 21.7 | 49.5 | 33.2 | 30.3 | 12.8 | 17.4 | 13.1 | 19.5 | 12.7 | 21.3 | 15.3 | 13.1 | 9.4 | 10.6 | 35.2 | 17.4 | 12.9 |
| Net Receivables
| 2,072 | 1,802 | 1,612 | 2,057 | 2,224 | 1,851 | 1,685 | 1,801 | 2,065 | 1,723 | 1,588 | 1,685 | 1,878 | 1,545 | 1,477 | 1,520 | 1,398 | 1,318 | 1,366 | 1,389 | 1,534.809 | 1,371.697 | 1,272.668 | 1,342.343 | 1,315.578 | 1,044.507 | 1,074.877 | 1,062.69 | 1,217.968 | 1,006.187 | 901.452 | 850.84 | 833.033 | 731.166 | 666.736 | 599.207 | 672.006 | 593.554 | 502.617 | 532.427 | 591.8 | 528.331 | 531.557 | 510.507 | 599.82 | 522.409 | 470.052 | 485.801 | 617.233 | 566.671 | 529.391 | 512.211 | 634.373 | 559.32 | 568.57 | 533.353 | 554.328 | 484.55 | 439.151 | 350.577 | 410.879 | 281.807 | 262.598 | 300.048 | 467.234 | 361.657 | 368.13 | 332.105 | 362.811 | 321.674 | 371.457 | 368.259 | 408.666 | 330.691 | 332.187 | 331.853 | 204.749 | 197.125 | 208.639 | 166.54 | 167.44 | 137.091 | 143.535 | 154.99 | 174.042 | 141.055 | 158.591 | 158.939 | 116.506 | 172.586 | 162.736 | 163.823 | 142.405 | 168.299 | 166.536 | 174.902 | 160.113 | 158.659 | 143.422 | 145.906 | 78.766 | 133.674 | 0 | 132.042 | 141.18 | 113.722 | 151.886 | 115.019 | 130.974 | 122.596 | 130.984 | 122.737 | 126.715 | 108.832 | 117.652 | 127.384 | 133.208 | 92.762 | 91.523 | 100.031 | 96.6 | 48.7 | 68.5 | 55.8 | 49.8 | 60.2 | 50.7 | 52.5 | 48.9 | 46.3 | 46.2 | 44.9 | 37.9 | 43.8 | 35.6 | 34.7 | 31.3 | 32.5 | 23.6 | 25.6 | 24 | 21 | 17.9 | 14.6 | 7.5 | 3.6 |
| Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82.438 | 71.218 | 60.47 | 95.586 | 79.713 | 72.489 | 91.149 | 102.247 | 71.283 | 78.098 | 64.93 | 59.537 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.751 | 30.113 | 31.961 | 27.955 | 35.875 | 12.141 | 20.297 | 22.976 | 31.53 | 31.655 | 26.743 | 22.299 | 22.726 | 24.337 | 22.261 | 26.215 | 23.46 | 27.653 | 41.66 | 37.706 | 36.185 | 20.567 | 35.013 | 31.911 | 32.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.619 | 8.538 | 11.126 | 7.277 | 6.983 | 6.339 | 6.778 | 9.6 | 4 | 3.2 | 4.2 | 4.1 | 4.2 | 3.6 | 4.1 | 4.8 | 6.3 | 5.5 | 4.9 | 3.9 | 4.6 | 4.7 | 4.7 | 4 | 1.6 | 1.7 | 1.5 | 1.5 | 1.2 | 1 | 1.1 | 0.5 | 0 |
| Other Current Assets
| 1,274 | 1,399 | 1,346 | 2,210 | 1,018 | 1,043 | 988 | 888 | 835 | 1,821 | 1,914 | 2,086 | 690 | 1,772 | 1,629 | 1,766 | 563 | 1,581 | 1,826 | 1,757 | 783 | 522.464 | 408.157 | 393.438 | 580.739 | 580.788 | 624.925 | 529.006 | 405.944 | 401.209 | 426.749 | 487.248 | 452.77 | 463.014 | 245.206 | 224.795 | 142.676 | 263.601 | 262.532 | 262.912 | 271.037 | 230.94 | 252.575 | 299.792 | 272.357 | 199.778 | 221.897 | 226.593 | 241.48 | 196.139 | 243.299 | 227.326 | 225.386 | 190.6 | 195.228 | 180.61 | 193.707 | 173.591 | 192.198 | 154.258 | 158.272 | 152.666 | 160.986 | 185.249 | 248.667 | 154.559 | 148.603 | 178.923 | 216.312 | 227.842 | 257.239 | 206.341 | 194.924 | 179.411 | 170.183 | 159.074 | 102.995 | 90.769 | 100.363 | 66.296 | 70.368 | 26.595 | 27.924 | 29.858 | 22.578 | 31.236 | 24.535 | 18.475 | 48.399 | 23.197 | 18.386 | 19.291 | 20.62 | 22.461 | 27.005 | 24.039 | 14.486 | 14.944 | 12.931 | 14.279 | 9.348 | 12.052 | 167.964 | 11.573 | 10.19 | 38.926 | 44.674 | 48.765 | 45.016 | 43.084 | 49.232 | 47.396 | 45.875 | 35.677 | 35.323 | 34.598 | 36.262 | 29.587 | 28.019 | 22.889 | 236.1 | 170.7 | 142.6 | 164 | 155.7 | 136.7 | 110.9 | 139.2 | 123.5 | 138.6 | 103.5 | 98.9 | 89.5 | 83.4 | 68.2 | 69.4 | 54.3 | 41.8 | 39.3 | 40.9 | 38.7 | 42.3 | 40.9 | 0.6 | 0.1 | 0.1 |
| Total Current Assets
| 11,232 | 10,716 | 11,023 | 10,008 | 11,084 | 10,410 | 9,274 | 8,342 | 8,996 | 8,489 | 7,908 | 7,476 | 8,651 | 8,619 | 8,078 | 7,384 | 8,146 | 7,387 | 6,649 | 6,455 | 6,494.925 | 5,750.096 | 5,342.645 | 5,096.168 | 4,857.039 | 6,300.913 | 7,741.444 | 7,480.814 | 7,247.813 | 6,581.057 | 6,052.197 | 5,755.562 | 5,839.774 | 5,418.71 | 5,238.564 | 4,935.39 | 4,821.892 | 4,525.888 | 4,178.397 | 3,972.159 | 4,602.635 | 4,279.468 | 4,114.343 | 3,942.391 | 4,045.929 | 3,886.124 | 4,557.657 | 4,373.083 | 4,331.36 | 4,010.173 | 3,770.807 | 3,505.655 | 3,771.451 | 3,469.196 | 3,389.318 | 3,350.798 | 3,216.05 | 3,236.415 | 3,276.071 | 3,177.219 | 2,473.624 | 2,990.934 | 3,087.769 | 2,868.991 | 2,735.103 | 2,517.12 | 2,381.469 | 2,226.272 | 2,572.977 | 2,505.23 | 2,952.521 | 2,857 | 2,884.469 | 2,496.554 | 2,328.456 | 2,595.532 | 2,008.578 | 2,180.679 | 1,999.568 | 1,699.939 | 1,551.029 | 1,333.571 | 1,484.639 | 1,462.138 | 1,329.028 | 1,037.162 | 986.045 | 853.047 | 814.172 | 863.669 | 907.777 | 826.203 | 767.364 | 790.985 | 803.972 | 845.375 | 877.912 | 829.479 | 743.484 | 839.598 | 623.015 | 647.26 | 494.508 | 438.763 | 455.945 | 595.914 | 589.164 | 541.982 | 678.946 | 852.839 | 827.677 | 738.196 | 736.706 | 639.622 | 684.831 | 712.94 | 692.787 | 603.618 | 569.245 | 552.856 | 532.4 | 374.2 | 349.5 | 311.1 | 304.3 | 276.3 | 256.7 | 232.4 | 224.4 | 212.9 | 204.7 | 181.9 | 161.6 | 144.6 | 125.9 | 121.9 | 109.1 | 88.6 | 85.9 | 83.3 | 77.3 | 73.9 | 70.4 | 51.5 | 25.5 | 16.6 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 2,217 | 2,337 | 2,350 | 2,354 | 2,388 | 2,409 | 2,421 | 2,369 | 2,315 | 2,272 | 2,220 | 2,138 | 2,116 | 2,081 | 2,031 | 2,007 | 2,004 | 1,974 | 1,876 | 1,844 | 1,293.015 | 1,244.011 | 1,205.02 | 1,104.065 | 1,075.072 | 1,019.26 | 993.486 | 991.674 | 936.976 | 939.809 | 924.108 | 821.73 | 816.264 | 811.524 | 796.077 | 794.876 | 787.421 | 797.464 | 785.199 | 784.314 | 785.123 | 785.856 | 642.45 | 651.083 | 659.774 | 659.747 | 645.865 | 686.014 | 664.302 | 619.392 | 573.566 | 549.78 | 527.828 | 499.059 | 463.415 | 453.497 | 448.881 | 422.92 | 407.621 | 386.205 | 388.132 | 335.752 | 291.72 | 300.376 | 313.037 | 317.071 | 300.371 | 297.522 | 289.758 | 278.722 | 266.395 | 258.899 | 227.197 | 212.875 | 210.181 | 208.159 | 103.549 | 103.663 | 98.934 | 100.34 | 99.675 | 89.029 | 84.713 | 82.512 | 77.007 | 72.874 | 73.626 | 70.228 | 71.09 | 69.36 | 80.286 | 79.059 | 80.993 | 80.073 | 74.303 | 67.147 | 64.268 | 59.05 | 59.538 | 61.411 | 69.138 | 99.02 | 94.466 | 93.562 | 93.887 | 95.244 | 99.914 | 84.539 | 80.978 | 84.021 | 82.917 | 80.298 | 80.231 | 74.116 | 59.131 | 56.071 | 51.708 | 43.531 | 44.119 | 42.386 | 39.1 | 22.4 | 23.5 | 22.8 | 23.3 | 22.7 | 21.9 | 21.8 | 20.7 | 21.5 | 19.9 | 17.9 | 17.6 | 15.9 | 14.1 | 13.5 | 12.1 | 12.3 | 10.1 | 9.5 | 9.6 | 8.6 | 8.4 | 8.1 | 3.7 | 1.7 |
| Goodwill
| 12,788 | 12,814 | 12,803 | 12,803 | 12,805 | 12,800 | 12,796 | 12,792 | 12,787 | 12,756 | 12,801 | 12,795 | 12,721 | 11,838 | 11,859 | 11,845 | 10,742 | 10,739 | 10,695 | 10,691 | 10,691.199 | 10,688.068 | 10,697.874 | 10,707.715 | 10,581.048 | 7,136.853 | 5,823.792 | 5,843.899 | 5,821.561 | 5,820.656 | 5,788.703 | 5,753.575 | 5,406.474 | 5,433.18 | 5,444.556 | 5,389 | 5,366.881 | 5,402.159 | 5,388.971 | 5,396.174 | 4,721.962 | 4,746.781 | 4,773.798 | 4,782.448 | 4,771.981 | 4,752.315 | 4,225.169 | 4,221.487 | 4,133.259 | 4,126.548 | 4,122.813 | 4,138.077 | 3,849.217 | 3,740.199 | 3,693.505 | 3,686.073 | 3,641.844 | 3,489.938 | 3,488.252 | 3,494.073 | 3,494.589 | 2,125.946 | 2,134.997 | 2,132.375 | 2,134.73 | 2,134.032 | 2,135.167 | 2,144.368 | 2,148.102 | 2,153.093 | 2,147.034 | 2,134.058 | 2,149.494 | 2,147.557 | 2,143.625 | 2,126.173 | 118.683 | 118.683 | 0 | 119.082 | 110.287 | 0 | 110.232 | 95.971 | 95.971 | 0 | 0 | 0 | 0 | 109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 782 | 858 | 933 | 1,011 | 1,088 | 1,167 | 1,258 | 1,354 | 1,449 | 1,548 | 1,650 | 1,743 | 1,820 | 1,557 | 1,641 | 1,729 | 1,359 | 1,445 | 1,535 | 1,626 | 1,720.565 | 1,815.625 | 1,917.149 | 2,017.103 | 2,069.001 | 669.476 | 320.478 | 353.74 | 385.658 | 420.667 | 453.834 | 489.202 | 414.405 | 454.23 | 494.193 | 518.686 | 510.007 | 556.81 | 583.198 | 629.317 | 469.662 | 490.839 | 532.317 | 570.171 | 605.254 | 637.957 | 551.265 | 580.568 | 545.036 | 576.948 | 600.332 | 637.825 | 545.526 | 419.824 | 424.199 | 447.616 | 457.263 | 413.091 | 447.372 | 487.605 | 527.388 | 117.384 | 148.507 | 358.612 | 305.603 | 246.401 | 313.245 | 357.221 | 402.619 | 438.26 | 476.978 | 464.338 | 506.405 | 541.542 | 593.57 | 2,768.067 | 135.16 | 135.487 | 136.19 | 136.896 | 125.8 | 124.46 | 125.044 | 111.132 | 111.289 | 112.45 | 111.98 | 97.179 | 99.772 | 109.343 | 114.061 | 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 | 11.8 | 0 | 0 | 0 | 17.7 | 23.8 | 25.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 13,570 | 13,672 | 13,736 | 13,814 | 13,893 | 13,967 | 14,054 | 14,146 | 14,236 | 14,304 | 14,451 | 14,538 | 14,541 | 13,395 | 13,500 | 13,574 | 12,101 | 12,184 | 12,230 | 12,317 | 12,411.764 | 12,503.693 | 12,615.023 | 12,724.818 | 12,650.049 | 7,806.329 | 6,144.27 | 6,197.639 | 6,207.219 | 6,241.323 | 6,242.537 | 6,242.777 | 5,820.879 | 5,887.41 | 5,938.749 | 5,907.686 | 5,876.888 | 5,958.969 | 5,972.169 | 6,025.491 | 5,191.624 | 5,237.62 | 5,306.115 | 5,352.619 | 5,377.235 | 5,390.272 | 4,776.434 | 4,802.055 | 4,678.295 | 4,703.496 | 4,723.145 | 4,775.902 | 4,394.743 | 4,160.023 | 4,117.704 | 4,133.689 | 4,099.107 | 3,903.029 | 3,935.624 | 3,981.678 | 4,021.977 | 2,243.33 | 2,283.504 | 2,490.987 | 2,440.333 | 2,380.433 | 2,448.412 | 2,501.589 | 2,550.721 | 2,591.353 | 2,624.012 | 2,598.396 | 2,655.899 | 2,689.099 | 2,737.195 | 2,768.067 | 135.16 | 135.487 | 136.19 | 136.896 | 125.8 | 124.46 | 125.044 | 111.132 | 111.289 | 112.45 | 111.98 | 97.179 | 99.772 | 109.343 | 114.061 | 0.09 | 0 | 0 | 0.436 | -4.043 | -2.013 | 0.208 | -0.187 | 0.32 | -24.429 | -8.867 | 0.386 | -0.249 | -0.324 | 0.471 | 0.246 | -0.455 | 0.38 | 0 | 0 | 0 | -3.629 | -12.804 | 0 | -0.338 | -0.453 | 0.469 | 0.025 | -0.199 | 0 | 0 | 0 | 0 | 11.8 | 0 | 0 | 0 | 17.7 | 23.8 | 25.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -48 | 0 | -129.401 | -133.886 | -125.66 | 0 | 0 | 0 | 0 | 0 | -276.271 | -279.649 | 80.439 | 80.439 | 80.439 | 80.439 | 80.439 | 80.439 | 80.439 | 80.439 | 80.439 | 80.439 | 80.439 | 207.239 | 207.239 | 207.239 | 207.239 | 207.239 | 207.239 | 207.239 | 207.239 | 207.239 | 207.239 | 207.239 | 207.239 | 207.239 | 207.239 | 207.239 | 207.239 | 207.239 | 207.239 | 207.239 | 207.239 | 207.239 | -81.125 | 0 | -94.5 | -100.206 | -132.892 | -171.472 | -168.783 | -196.098 | -164.264 | 0 | -138.504 | -128.814 | -124.898 | -58.71 | -55.018 | 0 | -37.924 | -51.751 | 0 | -31.961 | -27.955 | -35.875 | 0 | 0 | 0 | 0 | 0.123 | 0 | -0.09 | 0 | 0 | -0.436 | 0.043 | 0.013 | -0.208 | 0.187 | -0.32 | 0.429 | -0.133 | -0.386 | 0.249 | 0.324 | -0.471 | -0.246 | 0.455 | -0.38 | -0.248 | 0.126 | 0 | -0.371 | -0.196 | 0 | 0.338 | 0.453 | -0.469 | -0.025 | 0.199 | 0 | 0 | 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
| 1,657 | 1,548 | 1,436 | 1,310 | 1,191 | 1,065 | 964 | 826 | 0 | 799 | 882 | 950 | 1,085 | 1,190 | 1,168 | 1,262 | 1,370 | 219 | 231 | 48 | 0 | 129.401 | 133.886 | 125.66 | 0 | 85.297 | 117.97 | 149.71 | 0 | 276.271 | 279.649 | 286.407 | 0 | 238.459 | 245.611 | 0 | 0 | 82.438 | 71.218 | 60.47 | 0 | 79.713 | 72.489 | 91.149 | 0 | 47.71 | 54.525 | 64.93 | 0 | 57.024 | 79.36 | 77.514 | 0 | 71.087 | 68.017 | 0 | 0 | 76.765 | 0 | 67.265 | 0 | 72.163 | 76.907 | 81.125 | 0 | 94.5 | 100.206 | 132.892 | 171.472 | 168.783 | 196.098 | 164.264 | 0 | 138.504 | 128.814 | 124.898 | 58.71 | 55.018 | 0 | 37.924 | 51.751 | 0 | 31.961 | 27.955 | 35.875 | 24.797 | 25.728 | 26.243 | 24.45 | 23.212 | 17.336 | 12.562 | 11.594 | 23.039 | 5.458 | 4 | 2 | 14.167 | 16.399 | 5.769 | 24 | 9 | 130.002 | 2.128 | 16.647 | 19.742 | 17.231 | 16.214 | 16.999 | 0 | 0 | 8.717 | 4 | 13 | 0 | 9.483 | 4.502 | 9.802 | 10.226 | 8.886 | 0 | 0 | 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
| 1,554 | 1,557 | 1,462 | 1,265 | 1,223 | 1,239 | 1,125 | 984 | 1,618 | 880 | 865 | 874 | 848 | 859 | 805 | 758 | 663 | 650 | 617 | 598 | 562.696 | 557.08 | 503.221 | 542.938 | 186.522 | 183.821 | 166.234 | 153.648 | 143.548 | 144.626 | 146.058 | -142.132 | 149.758 | -69.101 | -82.657 | 178.291 | 159.832 | 63.197 | 77.961 | 85.549 | 126.315 | 30.584 | 29.563 | 1.401 | 90.121 | 43.064 | 38.649 | 32.39 | 93.327 | 32.689 | 11.715 | 16.618 | 89.922 | 86.154 | 94.023 | 164.801 | 169.871 | 100.661 | 180.376 | 125.463 | 191.265 | 112.542 | 116.606 | 227.242 | 333.125 | 424.126 | 330.165 | 315.518 | 300.223 | 291.156 | 293.021 | 189.889 | 194.983 | 222.257 | 225.654 | 229.975 | 193.028 | 185.766 | 186.524 | 185.635 | 182.128 | 173.748 | 38.731 | 35.724 | 37.721 | 39.498 | 42.357 | 41.134 | 42.126 | 39.156 | 35.677 | 72.118 | 70.672 | 74.031 | 113.295 | 122.113 | 127.236 | 140.941 | 116.786 | 110.296 | 111.706 | 92.167 | 123.487 | 238.053 | 200.852 | 192.067 | 191.744 | 186.924 | 163.148 | 168.948 | 169.659 | 177.9 | 195.348 | 226.807 | 277.291 | 148.542 | 135.735 | 91.089 | 86.782 | 56.365 | 54 | 23.6 | 22.9 | 25.3 | 13.5 | 28.6 | 30.5 | 36.1 | 18.5 | 19 | 18.9 | 42.2 | 42 | 39 | 37.8 | 31.4 | 24.5 | 27.9 | 20 | 9.4 | 7.2 | 7.6 | 7.6 | 5.9 | 3.1 | 1.7 |
| Total Non-Current Assets
| 18,998 | 19,114 | 18,984 | 18,743 | 18,695 | 18,680 | 18,564 | 18,325 | 18,169 | 18,255 | 18,418 | 18,500 | 18,590 | 17,525 | 17,504 | 17,601 | 16,138 | 15,027 | 14,954 | 14,759 | 14,267.475 | 14,304.784 | 14,323.264 | 14,371.821 | 13,911.643 | 9,094.707 | 7,421.96 | 7,492.671 | 7,287.743 | 7,325.758 | 7,312.703 | 7,289.221 | 6,867.34 | 6,948.731 | 6,978.219 | 6,961.292 | 6,904.58 | 6,982.507 | 6,986.986 | 7,036.263 | 6,183.501 | 6,214.212 | 6,257.856 | 6,303.491 | 6,334.369 | 6,348.032 | 5,722.712 | 5,792.628 | 5,643.163 | 5,619.84 | 5,595.025 | 5,627.053 | 5,219.732 | 5,023.562 | 4,950.398 | 4,959.226 | 4,925.098 | 4,710.614 | 4,730.86 | 4,767.85 | 4,808.613 | 2,971.026 | 2,975.976 | 3,018.605 | 3,086.495 | 3,121.63 | 3,078.948 | 3,114.629 | 3,140.702 | 3,161.231 | 3,183.428 | 3,047.184 | 3,078.079 | 3,124.231 | 3,173.03 | 3,206.201 | 431.737 | 424.916 | 421.648 | 422.871 | 407.603 | 387.237 | 248.488 | 229.368 | 226.017 | 249.619 | 253.691 | 234.784 | 237.438 | 241.194 | 247.36 | 163.739 | 163.259 | 177.143 | 193.056 | 189.26 | 191.504 | 214.158 | 192.723 | 177.476 | 180.844 | 191.187 | 347.955 | 333.743 | 311.386 | 307.053 | 308.889 | 287.677 | 261.125 | 252.721 | 252.702 | 266.915 | 275.579 | 300.923 | 336.422 | 214.096 | 191.945 | 144.422 | 141.127 | 107.637 | 93.1 | 46 | 46.4 | 48.1 | 48.6 | 51.3 | 52.4 | 57.9 | 56.9 | 64.3 | 64 | 60.1 | 59.6 | 54.9 | 51.9 | 44.9 | 36.6 | 40.2 | 30.1 | 18.9 | 16.8 | 16.2 | 16 | 14 | 6.8 | 3.4 |
| Total Assets
| 30,230 | 29,830 | 30,007 | 28,751 | 29,779 | 29,090 | 27,838 | 26,667 | 27,165 | 26,744 | 26,326 | 25,976 | 27,241 | 26,144 | 25,582 | 24,985 | 24,284 | 22,414 | 21,603 | 21,214 | 20,762.4 | 20,054.88 | 19,665.909 | 19,467.989 | 18,768.682 | 15,395.62 | 15,163.404 | 14,973.485 | 14,535.556 | 13,906.815 | 13,364.9 | 13,044.783 | 12,707.114 | 12,367.441 | 12,216.783 | 11,896.682 | 11,726.472 | 11,508.395 | 11,165.383 | 11,008.422 | 10,786.136 | 10,493.68 | 10,372.199 | 10,245.882 | 10,380.298 | 10,234.156 | 10,280.369 | 10,165.711 | 9,974.523 | 9,630.013 | 9,365.832 | 9,132.708 | 8,991.183 | 8,492.758 | 8,339.716 | 8,310.024 | 8,141.148 | 7,947.029 | 8,006.931 | 7,945.069 | 7,282.237 | 5,961.96 | 6,063.745 | 5,887.596 | 5,821.598 | 5,638.75 | 5,460.417 | 5,340.901 | 5,713.679 | 5,666.461 | 6,135.949 | 5,904.184 | 5,962.548 | 5,620.785 | 5,501.486 | 5,801.733 | 2,440.315 | 2,605.595 | 2,421.216 | 2,122.81 | 1,958.632 | 1,720.808 | 1,733.127 | 1,691.506 | 1,555.045 | 1,286.781 | 1,239.736 | 1,087.831 | 1,051.61 | 1,104.863 | 1,155.137 | 989.942 | 930.623 | 968.128 | 997.028 | 1,034.635 | 1,069.416 | 1,043.637 | 936.207 | 1,017.074 | 803.859 | 838.447 | 842.463 | 772.506 | 767.331 | 902.967 | 898.053 | 829.659 | 940.071 | 1,105.56 | 1,080.379 | 1,005.111 | 1,012.285 | 940.545 | 1,021.253 | 927.036 | 884.732 | 748.04 | 710.372 | 660.493 | 625.5 | 420.2 | 395.9 | 359.2 | 352.9 | 327.6 | 309.1 | 290.3 | 281.3 | 277.2 | 268.7 | 242 | 221.2 | 199.5 | 177.8 | 166.8 | 145.7 | 128.8 | 116 | 102.2 | 94.1 | 90.1 | 86.4 | 65.5 | 32.3 | 20 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 0 | 318 | 357 | 300 | 314 | 314 | 346 | 308 | 379 | 316 | 366 | 295 | 312 | 331 | 312 | 254 | 306 | 229 | 289 | 265 | 209 | 186.999 | 169.101 | 145.292 | 186.258 | 145.566 | 117.194 | 131.09 | 113.538 | 90.327 | 77.905 | 191.484 | 88.024 | 83.444 | 75.582 | 71.706 | 93.307 | 69.823 | 56.539 | 71.67 | 68.377 | 53.791 | 54.858 | 64.508 | 62.096 | 71.07 | 53.685 | 72.725 | 49.759 | 58.446 | 69.416 | 70.1 | 86.66 | 65.236 | 60.533 | 54.742 | 52.432 | 56.465 | 50.273 | 44.188 | 58.904 | 48.416 | 42.258 | 41.416 | 55.84 | 56.254 | 60.961 | 62.019 | 66.867 | 64.374 | 55.038 | 46.867 | 55.031 | 38.624 | 49.481 | 51.218 | 41.042 | 37.428 | 38.717 | 38.575 | 43.192 | 36.661 | 33.133 | 35.598 | 37.437 | 32.07 | 41.306 | 34.191 | 37.765 | 32.868 | 33.712 | 34.443 | 30.891 | 30.75 | 31.326 | 38.694 | 40.28 | 40.797 | 36.892 | 38.73 | 35.692 | 34.205 | 38.582 | 29.25 | 48.681 | 46.69 | 44.506 | 42.929 | 57.857 | 46.989 | 61.601 | 36.374 | 43.056 | 39.666 | 42.877 | 29.491 | 25.639 | 21.916 | 21.721 | 26.012 | 34.354 | 10.2 | 8.3 | 6.2 | 9.8 | 7.4 | 6.5 | 0 | 4.6 | 0 | 7.4 | 5.6 | 6.1 | 5.3 | 4.8 | 4.8 | 4.2 | 4.2 | 4.2 | 4 | 4.6 | 3.4 | 3.4 | 0 | 0 | 0 |
| Short Term Debt
| 150 | 1,569 | 1,565 | 1,570 | 146 | 74 | 148 | 162 | 587 | 588 | 589 | 592 | 151 | 194 | 192 | 188 | 92 | 180 | 170 | 168 | 2,304.634 | 3,148.587 | 3,145.668 | 892.754 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.064 | 603.229 | 606.426 | 609.742 | 613.31 | 14.676 | 17.462 | 20.083 | 22.406 | 11.217 | 11.093 | 9.426 | 9.318 | 9.212 | 9.107 | 9.003 | 8.9 | 8.799 | 8.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Payables
| 119 | 241 | 95 | 123 | 85 | 857 | 548 | 222 | 0 | 76 | 62 | 83 | 54 | 70 | 55 | 81 | 63 | 177 | 166 | 149 | 55.562 | 44.441 | 45.778 | 24.422 | 35.709 | 11.222 | 37.933 | 10.591 | 14.196 | 56.754 | 98.653 | 11.565 | 38.362 | 10.662 | 15.774 | 4.458 | 6.165 | 71.487 | 55.473 | 19.934 | 20.456 | 4.438 | 13.696 | 12.986 | 10.222 | 4.604 | 7.129 | 11.126 | 49.886 | 31.91 | 58.326 | 30.549 | 42.634 | 61.22 | 40.97 | 57.096 | 75.515 | 48.413 | 71.978 | 151.841 | 46.634 | 20.332 | 11.024 | 33.107 | 27.136 | 37.546 | 37.065 | 40.931 | 215.058 | 223.816 | 168.89 | 190.384 | 178.368 | 149.557 | 137.866 | 127.419 | 154.529 | 174.292 | 0 | 191.959 | 145.913 | 0 | 154.248 | 185.363 | 193.484 | 201.025 | 191.53 | 178.202 | 173.311 | 156,546 | 133,425 | 122,180 | 132.228 | 126,455 | 114,331 | 87,227 | 74.768 | 87,973 | 85,077 | 80.646 | 56.684 | 43.316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,131 | 5,779 | 5,558 | 5,975 | 5,837 | 5,375 | 5,265 | 5,357 | 0 | 4,829 | 4,753 | 4,894 | 4,733 | 4,243 | 4,144 | 4,134 | 3,629 | 3,317 | 3,321 | 3,489 | 3,377.986 | 3,120.186 | 3,011.552 | 3,083.839 | 2,915.974 | 2,615.192 | 2,543.462 | 2,483.744 | 2,405.95 | 2,136.771 | 2,005.953 | 1,988.008 | 1,945.619 | 1,745.282 | 1,633.221 | 1,563.821 | 1,434.2 | 1,259.712 | 1,175.542 | 1,129.701 | 1,097.923 | 947.563 | 879.109 | 831.077 | 775.544 | 683.143 | 638.885 | 645.834 | 561.463 | 505.646 | 535.115 | 492.545 | 476.402 | 439.69 | 438.078 | 399.572 | 380.748 | 375.927 | 362.566 | 320.535 | 281.576 | 188.328 | 185.191 | 198.313 | 243.964 | 204.593 | 191.594 | 191.662 | 183.318 | 164.442 | 179.331 | 139.692 | 130.31 | 103.509 | 89.017 | 82.408 | 57.839 | 60.01 | 61.033 | 57.087 | 59.541 | 47.148 | 44.78 | 43.326 | 45.6 | 41.609 | 42.021 | 32.484 | 31.185 | 27.315 | 25.796 | 23.615 | 21.701 | 19.347 | 17.588 | 18.021 | 17.696 | 17.933 | 18.231 | 18.711 | 15.676 | 19.216 | 21.642 | 17.97 | 11.333 | 12.957 | 14.585 | 13.902 | 15.706 | 16.286 | 19.964 | 15.624 | 15.537 | 17.822 | 19.668 | 21.632 | 18.257 | 8.573 | 7.738 | 8.388 | 0 | 0 | 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
| 4,121 | 1,737 | 1,899 | 1,569 | 1,869 | 1,714 | 1,712 | 1,388 | 7,162 | 1,629 | 1,615 | 1,333 | 1,736 | 1,353 | 1,442 | 1,149 | 1,422 | 1,227 | 1,218 | 1,157 | 1,399.047 | 1,302.753 | 1,314.998 | 1,167.429 | 1,163.185 | 1,020.047 | 1,030.367 | 911.044 | 993.773 | 932.292 | 865.385 | 763.012 | 739.63 | 666.278 | 661.013 | 591.821 | 679.884 | 659.792 | 649.479 | 566.791 | 1,802.373 | 633.03 | 660.567 | 590.466 | 1,438.654 | 552.838 | 545.073 | 512.232 | 599.427 | 562.615 | 573.361 | 512.51 | 635.871 | 457.006 | 501.795 | 465.222 | 848.095 | 477.699 | 485.091 | 384.21 | 457.439 | 357.307 | 375.159 | 364.029 | 435.659 | 363.27 | 383.145 | 374.934 | 387.167 | 355.112 | 375.822 | 278.581 | 313.638 | 266.007 | 297.917 | 310.252 | 226.985 | 207.355 | 418.174 | 196.567 | 202.762 | 346.415 | 188.852 | 175.508 | 160.009 | 148.301 | 157.942 | 145.521 | 135.028 | -156,261.475 | -133,137.854 | -121,937.627 | 128.831 | -126,206.909 | -114,065.86 | -86,995.962 | 181.861 | -87,661.777 | -84,811.318 | 205.127 | 159.577 | 154.357 | 201.983 | 180.416 | 190.952 | 164.336 | 154.724 | 138.864 | 151.084 | 170.312 | 151.681 | 152.018 | 172.021 | 126.144 | 140.741 | 139.342 | 142.419 | 106.394 | 107.994 | 114.963 | 118.639 | 74.7 | 74.7 | 54.5 | 63.9 | 53.5 | 46.6 | 50.3 | 52.2 | 41.3 | 39.3 | 29 | 30.8 | 25.4 | 25.9 | 35.5 | 32.8 | 27.2 | 24.9 | 26.2 | 29.5 | 22.9 | 22.1 | 19 | 7.9 | 5.1 |
| Total Current Liabilities
| 10,521 | 9,644 | 9,474 | 9,537 | 8,251 | 8,334 | 8,019 | 7,437 | 8,128 | 7,438 | 7,385 | 7,197 | 6,932 | 6,191 | 6,145 | 5,806 | 5,512 | 5,130 | 5,164 | 5,228 | 8,190.938 | 7,802.966 | 7,687.097 | 5,276.189 | 4,301.126 | 3,792.027 | 3,728.956 | 3,536.469 | 3,527.457 | 3,216.144 | 3,047.896 | 2,954.069 | 2,811.635 | 2,505.666 | 2,385.59 | 2,231.806 | 2,213.556 | 2,060.814 | 1,937.033 | 1,788.16 | 2,510.47 | 2,245.248 | 2,217.972 | 2,112.347 | 1,525.648 | 1,329.117 | 1,264.855 | 1,264.323 | 1,271.752 | 1,169.71 | 1,245.644 | 1,115.022 | 1,250.779 | 1,032.259 | 1,050.379 | 985.532 | 1,068.088 | 967.202 | 969.908 | 900.774 | 844.553 | 614.383 | 613.632 | 636.865 | 762.599 | 661.663 | 672.765 | 669.546 | 852.41 | 807.744 | 779.081 | 655.524 | 677.347 | 557.697 | 574.281 | 571.297 | 480.395 | 479.085 | 517.924 | 484.188 | 451.408 | 430.224 | 421.013 | 439.795 | 436.53 | 423.005 | 432.799 | 390.398 | 377.289 | 344.708 | 346.654 | 300.431 | 313.651 | 298.188 | 314.054 | 287.753 | 314.605 | 369.953 | 320.805 | 343.214 | 267.629 | 251.094 | 262.207 | 227.636 | 250.966 | 223.983 | 213.815 | 195.695 | 224.647 | 233.587 | 233.246 | 204.016 | 230.614 | 183.632 | 203.286 | 190.465 | 186.315 | 136.883 | 137.453 | 149.363 | 168.7 | 84.9 | 83 | 60.7 | 73.7 | 60.9 | 53.1 | 50.3 | 56.8 | 47.2 | 46.7 | 34.6 | 36.9 | 30.7 | 30.7 | 40.3 | 37 | 31.4 | 29.1 | 30.2 | 34.1 | 26.3 | 25.5 | 19 | 7.9 | 5.1 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 353 | 4,509 | 4,525 | 2,516 | 4,007 | 4,022 | 4,039 | 4,045 | 4,046 | 4,053 | 4,069 | 4,073 | 4,576 | 4,588 | 4,597 | 4,613 | 4,616 | 4,636 | 4,612 | 4,627 | 0 | 988.429 | 987.938 | 3,236.833 | 4,124.8 | 1,874.654 | 1,874.057 | 1,874.794 | 1,881.421 | 1,889.218 | 1,888.398 | 1,884.074 | 1,892.2 | 1,916.591 | 1,918.389 | 1,916.831 | 1,907.231 | 1,906.094 | 1,904.376 | 1,901.554 | 911.086 | 901.83 | 896.551 | 896.418 | 1,499.297 | 1,502.369 | 1,505.56 | 1,509.003 | 1,496.938 | 1,499.881 | 1,500.668 | 1,502.893 | 1,505.096 | 1,507.278 | 1,509.428 | 1,511.553 | 1,533.355 | 1,515.752 | 1,275.498 | 1,493.546 | 1,000 | 350 | 350 | 350 | 350 | 350 | 350 | 450 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.7 | 0.9 | 0 | 0 |
| Deferred Revenue Non-Current
| 0 | 127 | 128 | 135 | 113 | 108 | 116 | 120 | 0 | 114 | 123 | 125 | 145 | 142 | 139 | 151 | 130 | 131 | 140 | 125 | 122.727 | 135.75 | 122.522 | 134.353 | 137.63 | 92.182 | 90.805 | 88.46 | 88.592 | 68.093 | 69.039 | 72.238 | 69.131 | 52.703 | 48.411 | 44.839 | 51.094 | 46.317 | 52.613 | 53.568 | 57.401 | 48.975 | 49.495 | 50.01 | 53.268 | 50.932 | 52.376 | 54.197 | 58.102 | 54.687 | 57.663 | 56.419 | 55.303 | 44.369 | 43.949 | 43.826 | 48.929 | 44.988 | 41.777 | 39.208 | 36.717 | 29.866 | 28.124 | 26.973 | 31.356 | 27.838 | 24.819 | 22.956 | 25.95 | 27.66 | 29.465 | 30.847 | 32.644 | 21.282 | 12.603 | 12.355 | 9.731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 398 | 378 | 514 | 498 | 479 | 0 | 0 | 3 | 4 | 4 | 5 | 7 | 80 | 81 | 10 | 76 | 107 | 48 | 140.498 | 129.401 | 133.886 | 125.66 | 46.702 | 622.411 | 611.509 | 690.468 | 279.941 | 276.271 | 279.649 | 286.407 | 217.66 | 238.459 | 245.611 | 265.748 | 208.209 | 316.142 | 326.922 | 348.644 | 341.61 | 344.715 | 351.612 | 362.859 | 375.634 | 328.31 | 286.104 | 292.77 | 265.106 | 253.626 | 250.756 | 254.193 | 181.602 | 151.065 | 121.996 | 120.756 | 103.098 | 73.108 | 284.295 | 79.67 | 252.486 | 105.597 | 104.49 | 114.603 | 117.328 | 96.827 | 137.852 | 146.344 | 148.943 | 60.777 | 97.97 | 78.368 | 70.715 | 95.565 | 112.067 | 110.991 | 78.8 | 41.883 | 28.622 | 8.999 | 83.747 | 59.731 | 49.862 | 34.227 | 17.715 | 24.797 | 25.728 | 26.243 | 24.45 | 0 | 0 | 12,562 | 11.594 | 0 | 0 | 4.145 | 2.267 | 39.372 | 11.598 | 37.255 | 24.021 | 8.986 | 5.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.809 | 12.776 | 34.334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1.3 | 1.7 | 1.5 | 0.2 | 0.2 | 0 | 0.7 | 0.9 | 1.5 | 0.7 | 0.8 | 1.1 | 1.2 | 1.3 | 0.8 | 1.2 |
| Other Non-Current Liabilities
| 5,251 | 1,005 | 1,037 | 1,103 | 890 | 352 | 826 | 859 | 940 | 763 | 760 | 802 | 786 | 802 | 769 | 788 | 752 | 728 | 699 | 721 | 789.082 | 755.561 | 802.773 | 823.469 | 796.31 | 774.832 | 764.003 | 839.734 | 298.276 | 286.655 | 275.92 | 259.305 | 271.917 | 376.076 | 615.782 | 622.004 | 344.802 | 337.696 | 334.336 | 327.476 | 204.687 | 221.652 | 219.681 | 213.365 | 201.817 | 188.669 | 244.172 | 240.08 | 151.737 | 213.416 | 211.455 | 217.879 | 215.29 | 193.829 | 224.549 | 222.95 | 195.291 | 261.121 | 38.545 | -3.03 | 257.913 | 167.556 | 166.458 | 147.995 | 149.961 | 130.98 | 234.324 | 237.905 | 36.394 | 37.28 | 33.721 | 31.37 | 29.966 | 32.422 | 33.928 | 30.478 | 7.063 | 4.476 | 4.767 | 5.058 | 0 | 5.097 | 0 | 0 | 0 | -24.797 | -25.728 | -26.243 | -24.45 | 0 | 0 | -12,562 | -11.594 | 0 | 0 | 0 | 0 | -39.372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.111 | 71.348 | 118.081 | 29.483 | 0 | 0 | 0 | 3.447 | 0 | 0 | 0.1 | 3.6 | 0 | 6.9 | 0.1 | 0 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | 0 | 0 | 0 | 0.1 | 0 |
| Total Non-Current Liabilities
| 5,604 | 5,641 | 5,690 | 3,754 | 5,010 | 4,980 | 4,981 | 5,024 | 4,986 | 4,933 | 4,956 | 5,004 | 5,512 | 5,539 | 5,585 | 5,633 | 5,508 | 5,571 | 5,558 | 5,521 | 2,041.307 | 2,009.141 | 2,047.119 | 4,320.315 | 5,105.442 | 2,741.668 | 2,728.865 | 2,802.988 | 2,548.23 | 2,520.237 | 2,513.006 | 2,502.024 | 2,470.644 | 2,583.829 | 2,582.582 | 2,583.674 | 2,511.336 | 2,606.249 | 2,618.247 | 2,631.242 | 1,514.785 | 1,517.172 | 1,517.339 | 1,522.652 | 2,130.016 | 2,070.28 | 2,088.212 | 2,096.05 | 2,037.589 | 2,021.61 | 2,020.542 | 2,031.384 | 1,957.291 | 1,896.541 | 1,899.922 | 1,899.085 | 1,880.673 | 1,894.969 | 1,858.268 | 1,872.875 | 1,547.116 | 653.019 | 649.072 | 639.571 | 648.645 | 605.645 | 746.995 | 857.205 | 211.287 | 125.717 | 161.156 | 140.585 | 133.325 | 149.269 | 158.598 | 153.824 | 95.594 | 46.359 | 33.389 | 14.057 | 83.747 | 64.828 | 49.862 | 34.227 | 17.715 | 24.797 | 25.728 | 26.243 | 24.45 | 0 | 0 | 12,562 | 11.594 | 0 | 0 | 4.145 | 2.267 | 39.372 | 11.598 | 37.255 | 24.021 | 8.986 | 5.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.111 | 75.157 | 130.857 | 63.817 | 0 | 0 | 0 | 3.447 | 0 | 0 | 0.1 | 3.6 | 0 | 6.9 | 0.1 | 0 | -0.1 | -0.1 | 1 | 1.3 | 1.7 | 1.5 | 0.2 | 0.4 | 0.2 | 0.9 | 1.3 | 1.9 | 1.1 | 1.2 | 1.7 | 1.9 | 2.2 | 0.9 | 1.2 |
| Total Liabilities
| 16,125 | 15,285 | 15,164 | 13,291 | 13,261 | 13,314 | 13,000 | 12,461 | 13,114 | 12,371 | 12,341 | 12,201 | 12,444 | 11,730 | 11,730 | 11,439 | 11,020 | 10,701 | 10,722 | 10,749 | 10,232.245 | 9,812.107 | 9,734.216 | 9,596.504 | 9,406.568 | 6,533.695 | 6,457.821 | 6,339.457 | 6,075.687 | 5,736.381 | 5,560.902 | 5,456.093 | 5,282.279 | 5,089.495 | 4,968.172 | 4,815.48 | 4,724.892 | 4,667.063 | 4,555.28 | 4,419.402 | 4,025.255 | 3,762.42 | 3,735.311 | 3,634.999 | 3,655.664 | 3,399.397 | 3,353.067 | 3,360.373 | 3,309.341 | 3,191.32 | 3,266.186 | 3,146.406 | 3,208.07 | 2,928.8 | 2,950.301 | 2,884.617 | 2,948.761 | 2,862.171 | 2,828.176 | 2,773.649 | 2,391.669 | 1,267.402 | 1,262.704 | 1,276.436 | 1,411.244 | 1,267.308 | 1,419.76 | 1,526.751 | 1,063.697 | 933.461 | 940.237 | 796.109 | 810.672 | 706.966 | 732.879 | 725.121 | 575.989 | 525.444 | 551.313 | 498.245 | 535.155 | 495.052 | 470.875 | 474.022 | 454.245 | 423.005 | 432.799 | 390.398 | 377.289 | 344.708 | 346.654 | 300.431 | 313.651 | 298.188 | 314.054 | 291.898 | 316.872 | 369.953 | 332.403 | 380.469 | 291.65 | 260.08 | 267.899 | 227.636 | 250.966 | 223.983 | 213.815 | 195.695 | 224.647 | 233.587 | 233.246 | 266.127 | 305.771 | 314.489 | 267.103 | 190.465 | 186.315 | 136.883 | 140.9 | 149.363 | 168.7 | 85 | 86.6 | 60.7 | 80.6 | 61 | 53.1 | 50.2 | 56.7 | 48.2 | 48 | 36.3 | 38.4 | 30.9 | 31.1 | 40.5 | 37.9 | 32.7 | 31 | 31.3 | 35.3 | 28 | 27.4 | 21.2 | 8.8 | 6.3 |
| 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 | 7.45 | 0 | 0 | 59.117 | 36.564 | 118.798 | 39.581 | 0 | 0 | 0 | 0.655 | 354.075 | 344.04 | 311.605 | 291.586 | 264.265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.056 | 0.03 | 29.908 | 29.6 | 29.6 | 29.6 | 29.576 | 29.576 | 29.576 | 29.576 | 29.576 | 29.576 | 29.576 | 29.576 | 29.576 | 29.576 | 736.531 | 725.357 | 649.618 | 625.386 | 619.87 | 571.419 | 557.865 | 530.801 | 473.535 | 427.567 | 388.899 | 369.057 | 363.014 | 331.44 | 315.37 | 306.859 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 155.222 | 148.602 | 125.193 | 241.037 | 306.432 | 293.258 | 206.536 | 189.65 | 164.498 | 0 | 0 | 0 | 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
| 38,470 | 36,911 | 35,227 | 33,809 | 33,346 | 32,012 | 30,609 | 29,435 | 28,319 | 27,158 | 26,022 | 24,961 | 23,905 | 22,750 | 21,538 | 20,521 | 19,611 | 17,383 | 16,428 | 15,390 | 14,828.562 | 13,976.701 | 13,183.938 | 12,579.311 | 11,815.597 | 11,137.357 | 10,471.066 | 9,830.399 | 9,573.87 | 9,072.321 | 8,652.752 | 8,299.362 | 8,114.517 | 7,714.904 | 7,444.115 | 7,221.083 | 7,253.431 | 7,049.629 | 6,879.444 | 6,756.803 | 6,909.451 | 6,850.79 | 6,806.104 | 6,734.701 | 6,928.964 | 6,878.216 | 6,855.463 | 6,808.489 | 7,003.003 | 6,815.375 | 6,671.23 | 6,497.07 | 6,528.735 | 6,381.53 | 6,228.574 | 6,045.631 | 5,980.914 | 5,738.864 | 5,570.097 | 5,427.068 | 5,299.914 | 5,331.957 | 5,195.912 | 5,069.84 | 4,913.406 | 4,667.489 | 4,475.88 | 4,260.97 | 4,041.592 | 3,819.384 | 3,614.142 | 3,461.637 | 3,317.785 | 3,161.131 | 3,066.734 | 2,943.638 | 2,838.566 | 2,682.315 | 2,537.399 | 2,387.657 | 2,238.807 | 2,128.353 | 2,026.867 | 1,920.444 | 1,800.398 | 1,720.037 | 1,658.434 | 1,597.107 | 1,545.776 | 1,508.589 | 1,464.342 | 1,413.036 | 1,366.205 | 1,334.869 | 1,297.564 | 1,239.24 | 1,172.504 | 1,096.34 | 1,021.077 | 958.296 | 896.239 | 804.981 | 773.127 | 750.225 | 732.73 | 708.78 | 711.983 | 687.383 | 663.861 | 621.905 | 587.31 | 572.424 | 529.546 | 465.37 | 439.146 | 420.769 | 390.793 | 407.872 | 381.62 | 350.922 | 319.7 | 264.3 | 249.3 | 235.4 | 222.7 | 209.2 | 200.1 | 187.9 | 174.7 | 168 | 163.2 | 149.8 | 138.3 | 126.9 | 115.9 | 104.4 | 93.7 | 82.9 | 74.1 | 67.5 | 58.6 | 52.5 | 44.4 | 31.9 | 13.3 | 4.4 |
| Accumulated Other Comprehensive Income/Loss
| -201 | -309 | -276 | -277 | -285 | -285 | -297 | -307 | -293 | -224 | -195 | -177 | -137 | -131 | -121 | -141 | -158 | -153 | -195 | -189 | -188.034 | -193.949 | -144.364 | -150.432 | -148.13 | -128.048 | -129.23 | -109.939 | -111.821 | -98.63 | -146.752 | -185.409 | -173.602 | -134.111 | -133.047 | -151.679 | -169.08 | -140.831 | -129.473 | -103.81 | -8.094 | 20.067 | 46.642 | 56.592 | 46.103 | 12.966 | 27.461 | 40.11 | 30.712 | 22.511 | 20.615 | 46.748 | 29.95 | 59.194 | 54.342 | 28.695 | 17.428 | 21.571 | 39.995 | 29.109 | 24.446 | 21.728 | 27.31 | 25.095 | 57.222 | 23.439 | 21.301 | 26.215 | 27.948 | 13.7 | 16.755 | 7.103 | 6.344 | 1.762 | -2.891 | -5.034 | -0.914 | -2.811 | 0.523 | -3.223 | -2.289 | -0.558 | -4.42 | 5.582 | -0.999 | -0.127 | -0.506 | -3.657 | -3.95 | -7.852 | -6.576 | -1.185 | 3.918 | -0.389 | 6.541 | -4.004 | -0.698 | 58.692 | 35.596 | 118.612 | 40.332 | 45.415 | 19.054 | 16.83 | -1.879 | -3.878 | -4.792 | -4.031 | -1.03 | 2.796 | 12.934 | 11.338 | 28.366 | 35.493 | 73.967 | 9.37 | 14.366 | -3.251 | -1.798 | -4.29 | -74.2 | -42.7 | -42.7 | -42.7 | -39.2 | -36.3 | -33.4 | -30.6 | -28.1 | -25.8 | -23.4 | -21.3 | -19.3 | -17.7 | -15.7 | -14.1 | -12.7 | -11.2 | -9.9 | -8.8 | -3.8 | -6.8 | -5.8 | -4.1 | -2 | -1.1 |
| Other Total Stockholders Equity
| -24,164 | -22,057 | -20,108 | -18,072 | -16,543 | -15,951 | -15,474 | -14,922 | -13,975 | -12,561 | -11,842 | -11,009 | -8,971 | -8,205 | -7,565 | -6,834 | -6,189 | -5,517 | -5,352 | -4,736 | -4,110.434 | -3,540.04 | -3,107.942 | -2,557.455 | -2,305.414 | -2,147.445 | -1,636.314 | -1,086.493 | -1,002.241 | -803.318 | -702.063 | -525.324 | -516.141 | -302.908 | -62.518 | 11.737 | -82.832 | -67.527 | -139.929 | -64.034 | -140.356 | -139.658 | -215.919 | -180.471 | -250.494 | -56.484 | 44.317 | -43.322 | -368.594 | -399.254 | -592.26 | -557.577 | -775.633 | -876.827 | -893.562 | -648.98 | -806.016 | -675.638 | -431.398 | -284.818 | -433.853 | -659.188 | -422.242 | -483.836 | -560.335 | -319.547 | -456.585 | -473.096 | 580.381 | 899.855 | 1,564.754 | 1,639.274 | 1,827.686 | 1,750.87 | 1,704.734 | 2,108.1 | -973.38 | -628.953 | -697.619 | -789.445 | -842.617 | -931.615 | -789.771 | -738.118 | -728.175 | -885.71 | -880.567 | -925.593 | -897.081 | -1,477.113 | -1,374.64 | -1,371.958 | -1,378.537 | -1,284.41 | -1,192.55 | -1,050.364 | -950.063 | -954.883 | -880.436 | -829.202 | -793.419 | -635.043 | -549.057 | -537.555 | -521.345 | -734.075 | -711.04 | -672.605 | -530.586 | 247.265 | 246.882 | 0 | 148.595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 113.6 | 102.7 | 105.8 | 88.8 | 93.7 | 89.3 | 82.8 | 78 | 86.8 | 80.9 | 77.2 | 63.8 | 59.4 | 46.5 | 36 | 26.8 | 24.4 | 20.8 | 12.2 | 4 | 16.4 | 20.4 | 16.5 | 12.2 | 10.4 |
| Total Shareholders Equity
| 14,105 | 14,545 | 14,843 | 15,460 | 16,518 | 15,776 | 14,838 | 14,206 | 14,051 | 14,373 | 13,985 | 13,775 | 14,797 | 14,414 | 13,852 | 13,546 | 13,264 | 11,713 | 10,881 | 10,465 | 10,530.155 | 10,242.773 | 9,931.693 | 9,871.485 | 9,362.114 | 8,861.925 | 8,705.583 | 8,634.028 | 8,459.869 | 8,170.434 | 7,803.998 | 7,588.69 | 7,424.835 | 7,277.946 | 7,248.611 | 7,081.202 | 7,001.58 | 6,841.332 | 6,610.103 | 6,589.02 | 6,760.881 | 6,731.26 | 6,636.888 | 6,610.883 | 6,724.634 | 6,834.759 | 6,927.302 | 6,805.338 | 6,665.182 | 6,438.693 | 6,099.646 | 5,986.302 | 5,783.113 | 5,563.958 | 5,389.415 | 5,425.407 | 5,192.387 | 5,084.858 | 5,178.755 | 5,171.42 | 4,890.568 | 4,694.558 | 4,801.041 | 4,611.16 | 4,410.354 | 4,371.442 | 4,040.657 | 3,814.15 | 4,649.982 | 4,733 | 5,195.712 | 5,108.075 | 5,151.876 | 4,913.819 | 4,768.607 | 5,076.612 | 1,864.326 | 2,080.151 | 1,869.903 | 1,624.565 | 1,423.477 | 1,225.756 | 1,262.252 | 1,217.484 | 1,100.8 | 863.776 | 806.937 | 697.433 | 674.321 | 760.155 | 808.483 | 689.511 | 616.972 | 669.94 | 682.974 | 742.737 | 752.544 | 673.684 | 603.804 | 636.605 | 512.209 | 578.367 | 574.564 | 544.87 | 516.365 | 678.984 | 684.238 | 633.964 | 715.424 | 871.973 | 847.133 | 738.984 | 706.514 | 626.056 | 754.15 | 736.571 | 698.417 | 611.157 | 569.472 | 511.13 | 456.8 | 335.2 | 309.3 | 298.5 | 272.3 | 266.6 | 256 | 240.1 | 224.6 | 229 | 220.7 | 205.7 | 182.8 | 168.6 | 146.7 | 126.3 | 107.8 | 96.1 | 85 | 70.9 | 58.8 | 62.1 | 59 | 44.3 | 23.5 | 13.7 |
| Total Equity
| 14,105 | 14,545 | 14,843 | 15,460 | 16,518 | 15,776 | 14,838 | 14,206 | 14,051 | 14,373 | 13,985 | 13,775 | 14,797 | 14,414 | 13,852 | 13,546 | 13,264 | 11,713 | 10,881 | 10,465 | 10,530.155 | 10,242.773 | 9,931.693 | 9,871.485 | 9,362.114 | 8,861.925 | 8,705.583 | 8,634.028 | 8,459.869 | 8,170.434 | 7,803.998 | 7,588.69 | 7,424.835 | 7,277.946 | 7,248.611 | 7,081.202 | 7,001.58 | 6,841.332 | 6,610.103 | 6,589.02 | 6,760.881 | 6,731.26 | 6,636.888 | 6,610.883 | 6,724.634 | 6,834.759 | 6,927.302 | 6,805.338 | 6,665.182 | 6,438.693 | 6,099.646 | 5,986.302 | 5,783.113 | 5,563.958 | 5,389.415 | 5,425.407 | 5,192.387 | 5,084.858 | 5,178.755 | 5,171.42 | 4,890.568 | 4,694.558 | 4,801.041 | 4,611.16 | 4,410.354 | 4,371.442 | 4,040.657 | 3,814.15 | 4,649.982 | 4,733 | 5,195.712 | 5,108.075 | 5,151.876 | 4,913.819 | 4,768.607 | 5,076.612 | 1,864.326 | 2,080.151 | 1,869.903 | 1,624.565 | 1,423.477 | 1,225.756 | 1,262.252 | 1,217.484 | 1,100.8 | 863.776 | 806.937 | 697.433 | 674.321 | 760.155 | 808.483 | 689.511 | 616.972 | 669.94 | 682.974 | 742.737 | 752.544 | 673.684 | 603.804 | 636.605 | 512.209 | 578.367 | 574.564 | 544.87 | 516.365 | 678.984 | 684.238 | 633.964 | 715.424 | 871.973 | 847.133 | 738.984 | 706.514 | 626.056 | 754.15 | 736.571 | 698.417 | 611.157 | 569.472 | 511.13 | 456.8 | 335.2 | 309.3 | 298.5 | 272.3 | 266.6 | 256 | 240.1 | 224.6 | 229 | 220.7 | 205.7 | 182.8 | 168.6 | 146.7 | 126.3 | 107.8 | 96.1 | 85 | 70.9 | 58.8 | 62.1 | 59 | 44.3 | 23.5 | 13.7 |
| Total Liabilities & Shareholders Equity
| 30,230 | 29,830 | 30,007 | 28,751 | 29,779 | 29,090 | 27,838 | 26,667 | 27,165 | 26,744 | 26,326 | 25,976 | 27,241 | 26,144 | 25,582 | 24,985 | 24,284 | 22,414 | 21,603 | 21,214 | 20,762.4 | 20,054.88 | 19,665.909 | 19,467.989 | 18,768.682 | 15,395.62 | 15,163.404 | 14,973.485 | 14,535.556 | 13,906.815 | 13,364.9 | 13,044.783 | 12,707.114 | 12,367.441 | 12,216.783 | 11,896.682 | 11,726.472 | 11,508.395 | 11,165.383 | 11,008.422 | 10,786.136 | 10,493.68 | 10,372.199 | 10,245.882 | 10,380.298 | 10,234.156 | 10,280.369 | 10,165.711 | 9,974.523 | 9,630.013 | 9,365.832 | 9,132.708 | 8,991.183 | 8,492.758 | 8,339.716 | 8,310.024 | 8,141.148 | 7,947.029 | 8,006.931 | 7,945.069 | 7,282.237 | 5,961.96 | 6,063.745 | 5,887.596 | 5,821.598 | 5,638.75 | 5,460.417 | 5,340.901 | 5,713.679 | 5,666.461 | 6,135.949 | 5,904.184 | 5,962.548 | 5,620.785 | 5,501.486 | 5,801.733 | 2,440.315 | 2,605.595 | 2,421.216 | 2,122.81 | 1,958.632 | 1,720.808 | 1,733.127 | 1,691.506 | 1,555.045 | 1,286.781 | 1,239.736 | 1,087.831 | 1,051.61 | 1,104.863 | 1,155.137 | 989.942 | 930.623 | 968.128 | 997.028 | 1,034.635 | 1,069.416 | 1,043.637 | 936.207 | 1,017.074 | 803.859 | 838.447 | 842.463 | 772.506 | 767.331 | 902.967 | 898.053 | 829.659 | 940.071 | 1,105.56 | 1,080.379 | 1,005.111 | 1,012.285 | 940.545 | 1,021.253 | 927.036 | 884.732 | 748.04 | 710.372 | 660.493 | 625.5 | 420.2 | 395.9 | 359.2 | 352.9 | 327.6 | 309.1 | 290.3 | 281.3 | 277.2 | 268.7 | 242 | 221.2 | 199.5 | 177.8 | 166.8 | 145.7 | 128.8 | 116 | 102.2 | 94.1 | 90.1 | 86.4 | 65.5 | 32.3 | 20 |