AltaGas Ltd.
TSX:ALA.TO
33.32 (CAD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 775 | 49 | 101 | 98 | 43 | 64 | 84 | 53 | 132 | 229 | 135 | 63 | 163 | 41 | 52 | 32 | 29 | 59 | 335 | 57.1 | 36.4 | 46.3 | 108.5 | 101.6 | 14.1 | 783.8 | 100.1 | 27.3 | 25.1 | 156.1 | 32.4 | 19 | 4.9 | 77.4 | 8.5 | 293.4 | 409.9 | 289.6 | 290.7 | 371 | 462.154 | 27.883 | 78.235 | 44.812 | 60.541 | 95.53 | 24.492 | 11.827 | 58.429 | 2.38 | 1.187 | 4.22 | 2.946 | 10.55 | 111.183 | 2.109 | 3.576 | 0.888 | 6.317 | 3.739 | 18.46 | 116.628 | 24.009 | 18.304 | 21.337 | 12.785 | 9.563 | 12.451 | 12.313 | 12.309 | 22.38 | 13.226 | 12.065 | 10.942 | 10.678 | 11.685 | 71.765 | 2.818 | 2.862 | 2.669 | 0.226 | 40.261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 0 | 0 | 263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.819 | 15.799 | 16.191 | 19.436 | 45.625 | 32.481 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 775 | 49 | 101 | 98 | 43 | 64 | 84 | 53 | 132 | 229 | 135 | 63 | 163 | 41 | 52 | 32 | 29 | 59 | 335 | 57.1 | 36.4 | 46.3 | 108.5 | 101.6 | 14.1 | 783.8 | 100.1 | 27.3 | 25.1 | 156.1 | 32.4 | 19 | 4.9 | 77.4 | 8.5 | 293.4 | 409.9 | 289.6 | 340.7 | 421 | 462.154 | 27.883 | 78.235 | 44.812 | 60.541 | 95.53 | 24.492 | 11.827 | 58.429 | 2.38 | 1.187 | 4.22 | 2.946 | 10.55 | 111.183 | 2.109 | 9.395 | 16.687 | 22.508 | 23.175 | 64.085 | 149.109 | 24.009 | 18.304 | 21.337 | 12.785 | 9.563 | 12.451 | 12.313 | 12.309 | 22.38 | 13.226 | 12.065 | 10.942 | 10.678 | 11.685 | 71.765 | 2.818 | 2.862 | 2.669 | 0.226 | 40.261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 1,356 | 1,420 | 1,814 | 1,848 | 1,505 | 1,203 | 1,657 | 2,091 | 1,499 | 1,707 | 1,848 | 1,427 | 1,208 | 1,090 | 1,264 | 1,444 | 778 | 750 | 1,108 | 1,222.4 | 842.8 | 930.1 | 1,352.1 | 1,547.5 | 937.1 | 262.9 | 354.7 | 382.9 | 243.6 | 233.5 | 321.9 | 338.8 | 248.5 | 204.9 | 263.7 | 333.3 | 239 | 224.7 | 367.6 | 352.4 | 225.075 | 221.642 | 381.957 | 368.296 | 242.89 | 279.4 | 363.76 | 382.61 | 258.374 | 181.248 | 219.143 | 251.215 | 221.831 | 215.039 | 209.725 | 224.37 | 164.464 | 185.46 | 184.747 | 203.673 | 153.185 | 154.342 | 197.514 | 220.28 | 198.267 | 223.979 | 216.326 | 191.879 | 162.561 | 157.699 | 192.304 | 224.533 | 149.233 | 140.512 | 161.389 | 220.684 | 190.496 | 138.049 | 156.394 | 160.507 | 73.462 | 86.652 | 86.046 | 88.463 | 73.78 | 75.91 | 119.647 | 98.996 | 62.388 | 68.366 | 68.345 | 64.145 | 43.12 | 58.852 | 75.448 | 102.174 | 0 | 0 | 0 | 41.5 | 36.4 | 31.6 |
Inventory
| 720 | 734 | 572 | 847 | 855 | 728 | 714 | 1,146 | 1,260 | 912 | 630 | 782 | 780 | 548 | 487 | 636 | 510 | 444 | 358 | 505.6 | 517.2 | 420.6 | 260.9 | 515.9 | 502.1 | 178.2 | 138.7 | 201.1 | 202.6 | 159.8 | 128.8 | 221 | 241.6 | 199 | 151.5 | 204 | 170.2 | 115.2 | 81.5 | 155.3 | 167.629 | 104.697 | 64.65 | 123.408 | 147.372 | 115.655 | 72.014 | 94.709 | 94.7 | 13.633 | 11.172 | 11.332 | 7.873 | 1.523 | 9.907 | 13.107 | 12.706 | 4.723 | 1.106 | 1.401 | 0.558 | 0.506 | 1.135 | 0.775 | 0.574 | 0.13 | 0.839 | 0.13 | 0.111 | 0.111 | 0.111 | 0.061 | 0.061 | 0.061 | 0.072 | 0.095 | 0.465 | 0.398 | 0.319 | 0.25 | 0.494 | 0.387 | 0.321 | 1.879 | 2.563 | 1.782 | 0.319 | 3.77 | 5.374 | 4.637 | 0.104 | 3.161 | 0 | 0 | 0 | 3.922 | 0 | 0 | 0 | 2.6 | 0 | 0 |
Other Current Assets
| 253 | 292 | 266 | 252 | 187 | 216 | 252 | 38 | 43 | 28 | 41 | 48 | 6 | 22 | 26 | 46 | 31 | 33 | 52 | 12.8 | 14.7 | 16.4 | 17.2 | 21 | 13.4 | 1.5 | 1.7 | 1.1 | 1.4 | 1 | 1.9 | 0.9 | 1.9 | 0.9 | 10.4 | 4.3 | 2.7 | 5 | 9.9 | 12.8 | 36.083 | 40.043 | 39.476 | 6.046 | 5.473 | 3.316 | 5.071 | 4.344 | 50.513 | 59.365 | 56.77 | 73.545 | 46.258 | 40.739 | 41.387 | 41.228 | 52.585 | 56.93 | 79.443 | 68.838 | 124.976 | 123.887 | 136.839 | 149.888 | 137.723 | 143.653 | 96.473 | 100.894 | 100.395 | 94.588 | 83.641 | 25.581 | 28.597 | 22.202 | 18.087 | 19.792 | 36.561 | 33.313 | 30.892 | 31.395 | 5.288 | 2.43 | 1.569 | 5.806 | 36.175 | 4.442 | 4.694 | 5.18 | 8.672 | 4.914 | 6.673 | 11.884 | 17.125 | 13.533 | 2.923 | 12.151 | 85.615 | 64.8 | 56.2 | 5.2 | 0 | 0 |
Total Current Assets
| 3,104 | 2,495 | 2,834 | 3,045 | 2,656 | 2,317 | 2,788 | 4,638 | 4,086 | 3,951 | 3,222 | 2,624 | 2,431 | 1,977 | 2,596 | 2,497 | 1,617 | 1,660 | 2,338 | 2,196.2 | 1,822.6 | 2,656.2 | 2,036.2 | 4,033 | 3,515.7 | 1,283.7 | 665.2 | 701.9 | 542.6 | 627.7 | 559.6 | 738.6 | 576.3 | 557.2 | 539.1 | 1,037.8 | 915.8 | 737.1 | 917.3 | 1,058.4 | 947.634 | 443.815 | 619.847 | 618.411 | 539.629 | 571.021 | 551.4 | 591.36 | 506.853 | 290.502 | 321.45 | 368.411 | 304.626 | 294.815 | 393.122 | 304.025 | 267.403 | 302.179 | 325.308 | 331.82 | 342.804 | 427.844 | 359.497 | 389.247 | 357.901 | 380.547 | 323.201 | 305.354 | 275.38 | 264.707 | 298.436 | 263.401 | 189.956 | 173.717 | 190.226 | 252.256 | 299.287 | 174.578 | 190.467 | 194.821 | 79.47 | 129.73 | 87.936 | 96.148 | 112.518 | 82.134 | 124.66 | 107.946 | 76.434 | 77.917 | 75.122 | 79.19 | 60.245 | 72.385 | 78.371 | 118.247 | 85.615 | 64.8 | 56.2 | 49.3 | 36.4 | 31.6 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 14,066 | 13,861 | 13,574 | 13,065 | 12,366 | 11,991 | 12,038 | 11,967 | 11,862 | 11,173 | 11,354 | 11,634 | 11,488 | 11,184 | 11,199 | 11,260 | 10,812 | 10,869 | 11,059 | 10,295.3 | 10,779.7 | 10,300.7 | 11,082.4 | 10,929.6 | 11,306.7 | 6,883.6 | 6,767.4 | 6,689.8 | 6,710.9 | 6,723.8 | 6,722.8 | 6,734.9 | 6,688.3 | 6,647 | 6,560 | 6,597.9 | 5,878.7 | 5,631.6 | 5,561.4 | 5,337 | 5,250.576 | 5,082.784 | 5,047.196 | 4,952.526 | 4,782.683 | 4,719.323 | 4,037.3 | 3,949.166 | 3,803.07 | 2,928.355 | 2,765.102 | 2,666.643 | 2,157.707 | 2,065.216 | 2,010.268 | 1,995.632 | 1,937.775 | 1,906.968 | 1,884.97 | 1,857.095 | 1,556.408 | 1,492.694 | 1,449.381 | 1,436.686 | 1,401.84 | 1,320.241 | 1,316.65 | 682.322 | 661.789 | 660.427 | 673.085 | 677.941 | 671.212 | 657.201 | 653.29 | 645.442 | 744.236 | 737.014 | 737.588 | 746.729 | 728.919 | 681.468 | 683.741 | 677.911 | 640.527 | 642.859 | 646.507 | 647.703 | 521.748 | 521.652 | 512.879 | 508.859 | 506.971 | 496.114 | 474.49 | 443.332 | 433.187 | 401.5 | 380.3 | 369.5 | 352.9 | 335 |
Goodwill
| 5,367 | 5,434 | 5,385 | 5,270 | 5,242 | 5,142 | 5,246 | 5,250 | 5,308 | 5,016 | 5,085 | 5,153 | 5,057 | 4,906 | 4,973 | 5,039 | 4,045 | 4,129 | 4,292 | 3,942.1 | 4,016.6 | 3,971.1 | 3,999 | 4,068.2 | 3,903.3 | 844.4 | 832.5 | 817.3 | 814.8 | 836.4 | 850.9 | 856 | 845.9 | 841.2 | 839.5 | 877.3 | 863 | 823.1 | 832.1 | 785.1 | 767.978 | 744.841 | 761.237 | 743.101 | 727.836 | 739.482 | 723.94 | 714.902 | 714.827 | 281.123 | 281.123 | 258.092 | 199.497 | 199.497 | 199.497 | 199.497 | 199.802 | 201.764 | 201.764 | 201.728 | 143.84 | 143.84 | 143.84 | 143.84 | 148.288 | 124.576 | 124.873 | 18.26 | 18.26 | 18.26 | 18.26 | 18.26 | 18.86 | 18.86 | 18.86 | 18.86 | 0 | 0 | 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
| 117 | 144 | 140 | 148 | 131 | 132 | 140 | 159 | 161 | 159 | 170 | 188 | 197 | 208 | 227 | 551 | 566 | 593 | 613 | 585.6 | 610.6 | 610.8 | 679.1 | 711.9 | 931.4 | 585.8 | 587.3 | 588.8 | 641.6 | 664.3 | 681.3 | 694.3 | 690.8 | 695.8 | 700.2 | 735.1 | 368.2 | 370.9 | 372 | 356.9 | 351.341 | 179.973 | 178.791 | 195.259 | 197.976 | 190.586 | 191.358 | 189.79 | 207.095 | 195.811 | 176.77 | 232.685 | 204.505 | 207.024 | 122.317 | 120.848 | 123.339 | 124.505 | 126.458 | 0 | 131.44 | 0 | 136.422 | 138.913 | 141.404 | 174.855 | 208.492 | 129.356 | 97.619 | 99.523 | 101.426 | 103.33 | 105.233 | 107.555 | 109.105 | 110.85 | 18.86 | 18.86 | 18.86 | 18.86 | 18.86 | 18.86 | 18.86 | 18.86 | 18.86 | 18.86 | 18.86 | 18.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 5,484 | 5,578 | 5,525 | 5,418 | 5,373 | 5,274 | 5,386 | 5,409 | 5,469 | 5,175 | 5,255 | 5,341 | 5,254 | 5,114 | 5,200 | 5,590 | 4,611 | 4,722 | 4,905 | 4,527.7 | 4,627.2 | 4,581.9 | 4,678.1 | 4,780.1 | 4,834.7 | 1,430.2 | 1,419.8 | 1,406.1 | 1,456.4 | 1,500.7 | 1,532.2 | 1,550.3 | 1,536.7 | 1,537 | 1,539.7 | 1,612.4 | 1,231.2 | 1,194 | 1,204.1 | 1,142 | 1,119.319 | 924.814 | 940.028 | 938.36 | 925.812 | 930.068 | 915.298 | 904.692 | 921.922 | 476.934 | 457.893 | 490.777 | 404.002 | 406.521 | 321.814 | 320.345 | 323.141 | 326.269 | 328.222 | 201.728 | 275.28 | 143.84 | 280.262 | 282.753 | 289.692 | 299.431 | 333.365 | 147.616 | 115.879 | 117.783 | 119.686 | 121.59 | 124.093 | 126.415 | 127.965 | 129.71 | 18.86 | 18.86 | 18.86 | 18.86 | 18.86 | 18.86 | 18.86 | 18.86 | 18.86 | 18.86 | 18.86 | 18.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 826 | 883 | 717 | 783 | 678 | 650 | 654 | 654 | 661 | 629 | 615 | 623 | 893 | 872 | 879 | 887 | 1,423 | 1,423 | 1,430 | 1,465.9 | 2,262.9 | 2,269 | 2,537.2 | 2,400.8 | 2,061.4 | 659.2 | 665.9 | 662 | 659 | 664 | 854.7 | 670.8 | 779.6 | 759 | 558.1 | 436.5 | 551.3 | 567.2 | 556.5 | 500.2 | 557.389 | 492.14 | 511.351 | 484.749 | 169.597 | 178.914 | 171.833 | 156.373 | 179.818 | 149.034 | 151.677 | 16.589 | 15.08 | 18.238 | 25.562 | 32.588 | 26.477 | 23.125 | 25.295 | 30.487 | 41.663 | 28.569 | 27.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 114 | 951 | -26 | 815 | 842 | 0 | 0 | 0 | 0 | 0 | 1,327 | 1,192 | 1,123 | 1,159 | 1,253 | 1,281 | 1,273 | 1,347 | 1,233.4 | 1,164.6 | 1,162.7 | 1,204.4 | 1,312.6 | 1,202 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 4.5 | 19.4 | 15.7 | 14.3 | 2.2 | 1.206 | 1.01 | 0.922 | 0.836 | 8.192 | 9.675 | 8.562 | 308.213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.208 | 0.206 | 0.207 | 0.207 | 0.208 | 0.195 | 0.202 | 0.205 | 0.208 | 0.216 | 0.215 | 0.209 | 0.209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1,268 | 1,001 | 300 | 1,186 | 295 | 262 | 1,123 | 1,297 | 1,426 | 1,278 | 1,320 | 44 | 45 | 45 | 38 | 45 | 55 | 56 | 54 | 76 | 29.5 | 29.5 | 25 | 31.6 | 37.3 | 616.6 | 585.2 | 569.6 | 560.3 | 580.2 | 372.1 | 503.2 | 368.4 | 354.9 | 359.7 | 410.4 | 362.8 | 349.2 | 364.9 | 373.6 | 265.827 | 252.856 | 258.038 | 286.421 | 294.809 | 295.341 | 287.961 | 2.136 | 285.126 | 0 | 0 | 0 | 106.212 | 101.005 | 100.93 | 99.102 | 97.854 | 89.817 | 89.022 | 207.966 | 27.217 | 160.008 | 39.943 | 54.875 | 64.059 | 68.945 | 22.436 | 64.509 | 109.428 | 136.644 | 122.737 | 46.643 | 45.297 | 43.273 | 42.065 | 40.921 | 137.827 | 139.394 | 142.35 | 147.978 | 131.247 | 122.379 | 126.532 | 126.133 | 119.926 | 120.095 | 111.499 | 114.48 | 118.103 | 120.402 | 122.201 | 120.738 | 9.062 | 8.35 | 7.182 | 9.84 | 9.433 | 10.2 | 9.6 | 10.4 | 5.7 | 10.5 |
Total Non-Current Assets
| 21,644 | 21,437 | 21,067 | 20,426 | 19,527 | 19,019 | 19,201 | 19,327 | 19,418 | 18,255 | 18,544 | 18,969 | 18,872 | 18,338 | 18,475 | 19,035 | 18,182 | 18,343 | 18,795 | 17,598.3 | 18,863.9 | 18,343.8 | 19,527.1 | 19,454.7 | 19,442.1 | 9,592.4 | 9,441.1 | 9,330.3 | 9,389.4 | 9,471.5 | 9,484.6 | 9,462 | 9,375.8 | 9,300.7 | 9,020.3 | 9,061.7 | 8,043.4 | 7,757.7 | 7,701.2 | 7,355 | 7,194.317 | 6,753.604 | 6,757.535 | 6,662.892 | 6,181.093 | 6,133.321 | 5,420.954 | 5,320.58 | 5,189.936 | 3,554.323 | 3,374.672 | 3,174.009 | 2,683.001 | 2,590.98 | 2,458.574 | 2,447.667 | 2,385.247 | 2,346.179 | 2,327.509 | 2,297.276 | 1,900.568 | 1,825.111 | 1,797.583 | 1,774.314 | 1,755.591 | 1,688.617 | 1,672.451 | 894.447 | 887.096 | 914.854 | 915.508 | 846.174 | 840.602 | 826.889 | 823.32 | 816.073 | 900.923 | 895.268 | 898.798 | 913.775 | 879.232 | 822.914 | 829.34 | 823.112 | 779.508 | 782.016 | 777.071 | 781.251 | 640.067 | 642.269 | 635.289 | 629.806 | 516.033 | 504.464 | 481.672 | 453.172 | 442.62 | 411.7 | 389.9 | 379.9 | 358.6 | 345.5 |
Total Assets
| 24,748 | 23,932 | 23,901 | 23,471 | 22,183 | 21,336 | 21,989 | 23,965 | 23,504 | 22,206 | 21,766 | 21,593 | 21,303 | 20,315 | 21,071 | 21,532 | 19,799 | 20,003 | 21,133 | 19,794.5 | 20,686.5 | 21,000 | 21,563.3 | 23,487.7 | 22,957.8 | 10,876.1 | 10,106.3 | 10,032.2 | 9,932 | 10,099.2 | 10,044.2 | 10,200.6 | 9,952.1 | 9,857.9 | 9,559.4 | 10,099.5 | 8,959.2 | 8,494.8 | 8,618.5 | 8,413.4 | 8,141.951 | 7,197.419 | 7,377.382 | 7,281.303 | 6,720.722 | 6,704.342 | 5,972.354 | 5,911.94 | 5,696.789 | 3,844.825 | 3,696.122 | 3,542.42 | 2,987.627 | 2,885.795 | 2,851.696 | 2,751.692 | 2,652.65 | 2,648.358 | 2,652.817 | 2,629.096 | 2,243.372 | 2,252.955 | 2,157.08 | 2,163.561 | 2,113.492 | 2,069.164 | 1,995.652 | 1,199.801 | 1,162.476 | 1,179.561 | 1,213.944 | 1,109.575 | 1,030.558 | 1,000.606 | 1,013.546 | 1,068.329 | 1,200.21 | 1,069.846 | 1,089.265 | 1,108.596 | 958.702 | 952.644 | 917.276 | 919.26 | 892.026 | 864.15 | 901.731 | 889.197 | 716.501 | 720.186 | 710.411 | 708.996 | 576.278 | 576.849 | 560.043 | 571.419 | 528.235 | 476.5 | 446.1 | 429.2 | 395 | 377.1 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,595 | 1,693 | 1,662 | 1,863 | 1,579 | 1,275 | 1,512 | 1,902 | 1,790 | 1,947 | 1,862 | 1,544 | 1,324 | 1,179 | 1,230 | 1,561 | 1,053 | 1,078 | 1,167 | 1,324.9 | 1,332.8 | 1,185.4 | 1,133.4 | 1,488.2 | 1,104.9 | 389.3 | 377.1 | 415.3 | 303.5 | 338.6 | 344.6 | 345.8 | 277.9 | 271.2 | 321.8 | 383.1 | 315.7 | 281 | 309.8 | 343.6 | 269.937 | 251.082 | 344.221 | 318.982 | 289.825 | 304.013 | 312.758 | 370.011 | 324.789 | 230.883 | 252.191 | 327.143 | 270.286 | 198.948 | 173.161 | 228.772 | 155.58 | 147.855 | 0 | 0 | 150.91 | 131.806 | 158.927 | 198.232 | 191.927 | 210.593 | 198.747 | 177.802 | 124.513 | 138.225 | 170.184 | 200.882 | 131.419 | 119.167 | 141.381 | 215.601 | 173.937 | 118.927 | 134.572 | 144.594 | 62.973 | 67.711 | 65.946 | 74.726 | 64.144 | 52.884 | 96.366 | 77.165 | 50.3 | 49.847 | 38.358 | 38.101 | 30.603 | 49.407 | 67.231 | 87.573 | 0 | 0 | 0 | 39.3 | 25.1 | 44 |
Short Term Debt
| 1,110 | 993 | 910 | 1,231 | 1,407 | 835 | 1,040 | 719 | 1,255 | 932 | 634 | 771 | 376 | 495 | 460 | 711 | 824 | 575 | 1,235 | 1,410.2 | 2,004 | 2,273.9 | 1,994.4 | 2,100.1 | 2,864.9 | 214.1 | 218.8 | 235.7 | 200.9 | 190.2 | 361.7 | 512.1 | 449 | 394.6 | 246.6 | 418.2 | 294.6 | 273.9 | 489.2 | 286.8 | 244.574 | 219.51 | 18.056 | 293.419 | 483.57 | 220.868 | 252.103 | 76.24 | 34.539 | 24.584 | 24.544 | 122.786 | 104.255 | 110.173 | 106.699 | 10.986 | 155.251 | 230.001 | 435.533 | 606.57 | 102.015 | 2.047 | 2.46 | 5.856 | 1.5 | 3.648 | 7.913 | 1.889 | 4.078 | 3.037 | 8.672 | 1.147 | 1.128 | 1.109 | 1.097 | 3.781 | 101.067 | 105.311 | 108.23 | 108.017 | 0.554 | 0.002 | 10.582 | 4.493 | 0.185 | 3.745 | 55.235 | 50.555 | 54.01 | 51.545 | 108.35 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 72 | 66 | 92 | 90 | 66 | 61 | 79 | 82 | 176 | 56 | 74 | 97 | 51 | 47 | 73 | 74 | 57 | 64 | 76.6 | 81 | 67 | 73.5 | 98 | 128.9 | 20.9 | 20.7 | 30.8 | 31.9 | 21.5 | 22.4 | 35.5 | 36.6 | 29.1 | 27.9 | 41 | 37.5 | 23.8 | 22.8 | 34.9 | 34.066 | 20.218 | 19.862 | 34.955 | 54.717 | 43.838 | 43.124 | 51.756 | 52.394 | 10.379 | 10.324 | 10.264 | 23.057 | 9.173 | 9.125 | 9.078 | 26.025 | 0.755 | 0 | 0 | 0.04 | 3.233 | 3.049 | 2.777 | 2.777 | 2.777 | 2.318 | 1.718 | 1.483 | 1.211 | 0.986 | 0.788 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 313 | 181 | 167 | 227 | 147 | 148 | 207 | 707 | 633 | 642 | 349 | 268 | 329 | 204 | 374 | 262 | 169 | 135 | 233 | 313.4 | 226.1 | 339.6 | 211.4 | 415.7 | 476.8 | 144.7 | 111.1 | 133.4 | 97 | 83.9 | 82.1 | 102.7 | 99.9 | 100.1 | 98.1 | 105.4 | 85.3 | 118.3 | 118.5 | 99.8 | 61.204 | 52.344 | 56.171 | 77.093 | 49.548 | 55.06 | 58.124 | 64.646 | 57.02 | 86.062 | 101.756 | 110.36 | 74.04 | 76.532 | 71.721 | 74.437 | 64.796 | 77.949 | 252.316 | 254.54 | 86.131 | 98.704 | 103.066 | 141.719 | 161.329 | 184.937 | 110.46 | 104.705 | 116.064 | 123.303 | 106.148 | 36.874 | 36.269 | 34.245 | 27.979 | 35.701 | 52.701 | 44.681 | 42.426 | 48.722 | 11.423 | 14.123 | 8.491 | 7.857 | 12.599 | 10.1 | 12.037 | 7.397 | 6.565 | 4.078 | 5.953 | 7.356 | 7.33 | 8.969 | 9.322 | 4.943 | 51.929 | 45.9 | 44.7 | 0.8 | 0 | 0 |
Total Current Liabilities
| 3,018 | 2,939 | 2,805 | 3,413 | 3,223 | 2,324 | 2,820 | 3,407 | 3,760 | 3,697 | 2,901 | 2,657 | 2,126 | 1,929 | 2,111 | 2,607 | 2,120 | 1,845 | 2,699 | 3,125.1 | 3,643.9 | 3,865.9 | 3,412.7 | 4,102 | 4,575.5 | 769 | 727.7 | 815.2 | 633.3 | 634.2 | 810.8 | 996.1 | 863.4 | 795 | 694.4 | 947.7 | 733.1 | 697 | 940.3 | 765.1 | 609.781 | 543.154 | 438.31 | 724.449 | 877.66 | 623.779 | 666.109 | 562.653 | 468.742 | 351.908 | 388.815 | 570.553 | 471.638 | 394.826 | 360.706 | 323.273 | 401.652 | 456.56 | 687.849 | 861.11 | 339.096 | 235.79 | 267.502 | 348.584 | 357.533 | 401.955 | 319.438 | 286.114 | 246.138 | 265.776 | 285.99 | 239.691 | 168.816 | 154.521 | 170.457 | 255.083 | 327.705 | 268.919 | 285.228 | 301.333 | 74.95 | 81.836 | 85.019 | 87.076 | 76.928 | 66.729 | 163.638 | 135.117 | 110.875 | 105.47 | 152.661 | 145.457 | 37.933 | 58.376 | 76.553 | 92.516 | 51.929 | 45.9 | 44.7 | 40.1 | 25.1 | 44 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 9,303 | 8,353 | 9,000 | 8,270 | 7,642 | 7,808 | 7,769 | 9,453 | 8,349 | 7,288 | 7,953 | 7,937 | 7,919 | 7,462 | 7,782 | 7,930 | 6,513 | 6,591 | 6,404 | 6,081.2 | 5,898.8 | 5,997.7 | 6,655.6 | 8,066.9 | 7,570.9 | 3,249 | 3,468.6 | 3,436.5 | 3,453 | 3,464 | 3,130.8 | 3,366.9 | 3,343.4 | 3,363 | 3,581.8 | 3,732.4 | 3,079.5 | 3,041.4 | 2,855.1 | 3,049.6 | 3,030.323 | 3,022.584 | 3,256.674 | 2,952.673 | 2,560.458 | 2,810.842 | 2,509.694 | 2,626.086 | 2,551.827 | 1,472.023 | 1,489.178 | 1,201.473 | 948.028 | 881.602 | 937.179 | 893.498 | 725.876 | 858.753 | 607.425 | 408.17 | 566.854 | 690.802 | 537.724 | 559.412 | 555.222 | 483.791 | 631.905 | 218.845 | 225 | 226.663 | 246.519 | 264.34 | 276.016 | 276.075 | 280.638 | 265.245 | 305.264 | 233.903 | 237.439 | 251.462 | 354.512 | 341.006 | 383.732 | 392.358 | 405.806 | 395.779 | 344.318 | 368.943 | 252.552 | 266.249 | 271.435 | 283.866 | 266.375 | 248.962 | 217.082 | 216.928 | 221.646 | 179.1 | 154.5 | 151.9 | 138 | 192.2 |
Deferred Revenue Non-Current
| 439 | 436 | 584 | 29 | 622 | 618 | 0 | 80 | 0 | 0 | 0 | 72 | 2,026 | 1,967 | 2,018 | 68 | 2,126 | 2,219 | 2,329 | 67.9 | 2,248.8 | 2,270.6 | 2,508.4 | 62.5 | 2,456.3 | 503.2 | 507.5 | 44.7 | 374.2 | 386 | 396 | 47.9 | 390 | 389 | 385 | 388.1 | 389.9 | 387.6 | 386.7 | 352.8 | 289.022 | 280.961 | 279.936 | 279.283 | 318.702 | 312.113 | 301.666 | 298.344 | 176.95 | 35.407 | 38.188 | 15.56 | 53.743 | 12.282 | 11.876 | 11.495 | 54.391 | 0 | 0 | 9.491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,646 | 1,668 | 1,669 | 1,536 | 1,527 | 1,511 | 1,480 | 1,369 | 1,334 | 1,275 | 1,215 | 1,158 | 1,200 | 1,153 | 1,186 | 1,124 | 1,116 | 1,153 | 1,161 | 959.1 | 1,065 | 1,110.8 | 1,097.5 | 957.9 | 1,038 | 601.8 | 448.2 | 444.2 | 600.2 | 612.4 | 624.7 | 621.7 | 610 | 602.4 | 598.8 | 621.7 | 534.3 | 517.2 | 505.8 | 467.2 | 463.001 | 447.95 | 459.435 | 442.844 | 433.757 | 438.347 | 416.851 | 391.274 | 374.649 | 278.452 | 269.238 | 272.272 | 242.308 | 236.852 | 241.395 | 233.763 | 223.694 | 221.806 | 222.068 | 228.596 | 211.652 | 207.572 | 214.253 | 211.256 | 194.121 | 193.241 | 200.885 | 58.229 | 60.332 | 59.217 | 46.57 | 51.252 | 49.916 | 48.182 | 55.198 | 52.433 | 54.616 | 53.762 | 55.951 | 56.164 | 63.114 | 62.622 | 63.058 | 62.537 | 55.547 | 53.995 | 49.674 | 48.07 | 22.547 | 19.866 | 18.331 | 17.513 | 15.121 | 13.628 | 12.907 | 11.133 | 9.844 | 9.4 | 8.2 | 6.1 | 5.2 | 5.3 |
Other Non-Current Liabilities
| 2,079 | 2,067 | 1,413 | 2,360 | 1,282 | 1,259 | 1,984 | 2,038 | 2,308 | 2,190 | 2,218 | 2,168 | 157 | 150 | 146 | 2,142 | 131 | 120 | 109 | 2,192.4 | 144.9 | 114.5 | 112.4 | 2,658.2 | 254.1 | 208.4 | 206.4 | 652.4 | 197 | 207.2 | 206.1 | 552.6 | 197.7 | 206.1 | 204 | 206.7 | 204.6 | 208.9 | 206.7 | 204.5 | 207.885 | 48.298 | 48.189 | 52.584 | 55.035 | 37.566 | 33.12 | 33.786 | 136.413 | 111.404 | 122.273 | 120.422 | 68.035 | 149.118 | 80.122 | 78.632 | 43.198 | 80.947 | 94.317 | 72.872 | 67.668 | 68.152 | 72.355 | 86.867 | 78.792 | 107.567 | 66.016 | 51.925 | 68.855 | 92.026 | 99.76 | 24.876 | 17.986 | 17.627 | 17.284 | 16.982 | 16.301 | 15.97 | 15.648 | 16.122 | 14.684 | 14.489 | 14.23 | 13.962 | 1.095 | 1.014 | 0.814 | 0.807 | 2.213 | 2.124 | 2.051 | 1.957 | 1.854 | 1.688 | 1.602 | 1.496 | 1.538 | 1.4 | 0.8 | 1 | 0.4 | 0.7 |
Total Non-Current Liabilities
| 13,467 | 12,524 | 12,666 | 12,195 | 11,073 | 11,196 | 11,233 | 12,940 | 11,991 | 10,753 | 11,386 | 11,335 | 11,302 | 10,732 | 11,132 | 11,264 | 9,886 | 10,083 | 10,003 | 9,300.6 | 9,357.5 | 9,493.6 | 10,373.9 | 11,745.5 | 11,319.3 | 4,562.4 | 4,630.7 | 4,577.8 | 4,624.4 | 4,669.6 | 4,357.6 | 4,589.1 | 4,541.1 | 4,560.5 | 4,769.6 | 4,948.9 | 4,208.3 | 4,155.1 | 3,954.3 | 4,074.1 | 3,990.231 | 3,799.793 | 4,044.234 | 3,727.384 | 3,367.952 | 3,598.868 | 3,261.331 | 3,349.49 | 3,239.839 | 1,897.286 | 1,918.877 | 1,609.727 | 1,312.114 | 1,279.854 | 1,270.572 | 1,217.388 | 1,047.159 | 1,161.506 | 923.81 | 719.129 | 846.174 | 966.526 | 824.332 | 857.535 | 828.135 | 784.599 | 898.806 | 328.999 | 354.187 | 377.906 | 392.849 | 340.468 | 343.918 | 341.884 | 353.12 | 334.66 | 376.181 | 303.635 | 309.038 | 323.748 | 432.31 | 418.117 | 461.02 | 468.857 | 462.448 | 450.788 | 394.806 | 417.82 | 277.312 | 288.239 | 291.817 | 303.336 | 283.35 | 264.278 | 231.591 | 229.557 | 233.028 | 189.9 | 163.5 | 159 | 143.6 | 198.2 |
Total Liabilities
| 16,485 | 15,463 | 15,471 | 15,608 | 14,296 | 13,520 | 14,053 | 16,347 | 15,751 | 14,450 | 14,287 | 13,992 | 13,428 | 12,661 | 13,243 | 13,871 | 12,006 | 11,928 | 12,702 | 12,425.7 | 13,001.4 | 13,359.5 | 13,786.6 | 15,847.5 | 15,894.8 | 5,331.4 | 5,358.4 | 5,393 | 5,257.7 | 5,303.8 | 5,168.4 | 5,585.2 | 5,404.5 | 5,355.5 | 5,464 | 5,896.6 | 4,941.4 | 4,852.1 | 4,894.6 | 4,839.2 | 4,600.012 | 4,342.947 | 4,482.544 | 4,451.833 | 4,245.612 | 4,222.647 | 3,927.44 | 3,912.143 | 3,708.581 | 2,249.194 | 2,307.692 | 2,180.28 | 1,783.752 | 1,674.68 | 1,631.278 | 1,540.661 | 1,448.811 | 1,618.066 | 1,611.659 | 1,580.239 | 1,185.27 | 1,202.316 | 1,091.834 | 1,206.119 | 1,185.668 | 1,186.554 | 1,218.244 | 615.113 | 600.325 | 643.682 | 678.839 | 580.159 | 512.734 | 496.405 | 523.577 | 589.743 | 703.886 | 572.554 | 594.266 | 625.081 | 507.26 | 499.953 | 546.039 | 555.933 | 539.376 | 517.517 | 558.444 | 552.937 | 388.187 | 393.709 | 444.478 | 448.793 | 321.283 | 322.654 | 308.144 | 322.073 | 284.957 | 235.8 | 208.2 | 199.1 | 168.7 | 242.2 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 391 | 391 | 391 | 391 | 586 | 586 | 586 | 586 | 586 | 786 | 786 | 1,076 | 1,077 | 1,077 | 1,077 | 1,077 | 1,277 | 1,277 | 1,277 | 1,277.1 | 1,318.8 | 1,318.8 | 1,318.8 | 1,318.8 | 1,318.8 | 1,277.7 | 1,277.7 | 1,277.7 | 1,280.4 | 1,280.4 | 1,280.5 | 985.1 | 985.1 | 985.1 | 985.1 | 985.1 | 788.4 | 788.4 | 788.4 | 788.4 | 785.517 | 589.157 | 589.16 | 589.625 | 394.752 | 394.752 | 394.752 | 394.752 | 393.104 | 393.46 | 194.126 | 194.126 | 194.126 | 194.126 | 194.126 | 194.126 | 194.126 | 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 | 88.964 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88.964 | 0 | 0 | 0 | 89 | 89 | 89 | 0 | 0 | 0 |
Common Stock
| 7,177 | 7,166 | 7,138 | 7,120 | 6,767 | 6,765 | 6,763 | 6,761 | 6,762 | 6,752 | 6,740 | 6,735 | 6,734 | 6,734 | 6,725 | 6,723 | 6,723 | 6,724 | 6,726 | 6,719 | 6,701.6 | 6,682.3 | 6,663.8 | 6,653.9 | 6,566.9 | 4,142.9 | 4,074.4 | 4,007.9 | 3,953 | 3,894.5 | 3,835.3 | 3,773.4 | 3,714.3 | 3,655.1 | 3,196.8 | 3,168.1 | 3,131.3 | 2,814.3 | 2,785.6 | 2,759.9 | 2,725.059 | 2,257.71 | 2,232.301 | 2,211.4 | 2,088.463 | 2,070.975 | 1,661.779 | 1,639.895 | 1,621.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,005.722 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 263.785 | 205.648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -707 | -627 | -497 | -817 | -851 | -722 | -776 | -1,142 | -1,121 | -999 | -960 | -1,243 | -1,017 | -972 | -926 | -1,192 | -1,174 | -1,060 | -1,013 | -1,402.8 | -1,232.2 | -1,188.1 | -1,163 | -1,905.3 | -1,973.8 | -1,085.7 | -988.7 | -933.6 | -828.5 | -755.5 | -658 | -600.4 | -550.9 | -512.6 | -452.8 | -435.4 | -308.9 | -263.6 | -178.4 | -185.2 | -131.967 | -92.431 | -69.242 | -62.148 | -68.692 | -66.825 | -58.989 | -69.979 | -59.29 | -33.56 | -27.756 | -37.6 | -37.766 | -20.725 | -9.824 | 916.307 | -8.412 | 879.629 | 0 | 815.045 | 0 | 0 | 0 | 673.983 | 634.356 | 580.902 | 81.164 | 78.195 | 437.495 | 398.137 | 0 | 0 | 374.343 | -282.445 | 60.583 | 58.633 | 84.111 | 92.402 | 97.592 | 94.054 | 92.16 | 112.832 | 100.943 | 95.287 | 85.147 | 81.186 | 78.304 | 71.97 | 64.601 | 62.692 | 60.285 | 55.157 | 50.591 | 49.95 | 47.748 | 43.933 | 46.159 | 35.1 | 32.5 | 26.6 | 22.8 | 21.2 |
Accumulated Other Comprehensive Income/Loss
| 544 | 723 | 617 | 395 | 612 | 415 | 618 | 626 | 738 | 141 | -135 | -7 | 42 | -206 | -67 | 50 | 433 | 601 | 911 | 244.9 | 372.8 | 292.6 | 440.9 | 579 | 251.5 | 342.4 | 280.9 | 199.1 | 185.6 | 299.6 | 363.8 | 405.1 | 346.1 | 322.7 | 313.5 | 433.5 | 354.5 | 255.1 | 279.2 | 163.1 | 114.001 | 50.292 | 90.836 | 39.48 | 4.665 | 28.675 | -4.364 | -15.447 | -13.258 | -10.879 | -12.857 | -11.522 | -10.32 | -9.821 | -4.099 | -2.752 | 0.125 | -790.844 | 0 | 21.049 | 0 | 0 | 0 | -571.794 | -552.109 | -534.957 | -20.917 | -2.926 | -378.02 | -356.111 | 535.105 | 529.416 | -310.595 | 345.571 | -159.183 | -159.183 | 2.832 | 2.827 | 2.823 | 2.823 | 2.823 | -11.781 | 0.468 | -164.458 | -132.488 | -132.488 | -132.488 | -132.488 | -108.321 | -108.321 | -108.321 | -108.321 | -82.287 | 0 | 0 | -82.287 | -63.5 | -63.5 | -63.5 | -63.5 | -50.9 | -50.9 |
Other Total Stockholders Equity
| 618 | 619 | 622 | 624 | 625 | 625 | 625 | 625 | 624 | 388 | 389 | 388 | 387 | 385 | 384 | 383 | 382 | 380 | 378 | 376.7 | 375.6 | 374.6 | 373.7 | 373.2 | 357.5 | 357.9 | 22.5 | 22.3 | 22.2 | 21.9 | 18.5 | 17.4 | 17.2 | 17.3 | 17 | 16.7 | 16.1 | 15.3 | 15.3 | 14.9 | 14.712 | 14.062 | 13.936 | 13.35 | 12.512 | 11.602 | 10.972 | 10.57 | 9.704 | 1,238.4 | 1,226.45 | 1,211.71 | 1,057.835 | 1,047.535 | 1,040.215 | 103.35 | 1,018 | -64.215 | 1,041.158 | 212.763 | 1,058.102 | 1,050.639 | 1,065.246 | 855.253 | 845.577 | 836.665 | 717.161 | 509.419 | 502.676 | 493.853 | 0 | 0 | 454.076 | 441.075 | 588.569 | 579.136 | 409.381 | 402.063 | 394.584 | 386.638 | 356.459 | 351.64 | 269.826 | 432.498 | 311.027 | 397.935 | 397.471 | 396.778 | 372.034 | 108.321 | 108.321 | 313.367 | 197.727 | 204.245 | 204.151 | 287.7 | 171.619 | 180.1 | 179.9 | 267 | 254.4 | 164.6 |
Total Shareholders Equity
| 8,023 | 8,272 | 8,271 | 7,713 | 7,739 | 7,669 | 7,816 | 7,456 | 7,589 | 7,068 | 6,820 | 6,949 | 7,223 | 7,018 | 7,193 | 7,041 | 7,641 | 7,922 | 8,279 | 7,214.9 | 7,536.6 | 7,480.2 | 7,634.2 | 7,019.6 | 6,520.9 | 5,035.2 | 4,666.8 | 4,573.4 | 4,612.7 | 4,740.9 | 4,840.1 | 4,580.6 | 4,511.8 | 4,467.6 | 4,059.6 | 4,168 | 3,981.4 | 3,609.5 | 3,690.1 | 3,541.1 | 3,507.322 | 2,818.79 | 2,856.991 | 2,791.707 | 2,431.7 | 2,439.179 | 2,004.15 | 1,959.791 | 1,951.303 | 1,587.421 | 1,379.963 | 1,356.714 | 1,203.875 | 1,211.115 | 1,220.418 | 1,211.031 | 1,203.839 | 1,030.292 | 1,041.158 | 1,048.857 | 1,058.102 | 1,050.639 | 1,065.246 | 957.442 | 927.824 | 882.61 | 777.408 | 584.688 | 562.151 | 535.879 | 535.105 | 529.416 | 517.824 | 504.201 | 489.969 | 478.586 | 496.324 | 497.292 | 494.999 | 483.515 | 451.442 | 452.691 | 371.237 | 363.327 | 352.65 | 346.633 | 343.287 | 336.26 | 328.314 | 326.477 | 265.933 | 260.203 | 254.995 | 254.195 | 251.899 | 249.346 | 243.278 | 240.7 | 237.9 | 230.1 | 226.3 | 134.9 |
Total Equity
| 8,263 | 8,469 | 8,430 | 7,863 | 7,887 | 7,816 | 7,936 | 7,618 | 7,753 | 7,756 | 7,479 | 7,601 | 7,875 | 7,654 | 7,828 | 7,661 | 7,793 | 8,075 | 8,431 | 7,368.8 | 7,685.1 | 7,640.5 | 7,776.7 | 7,640.2 | 7,063 | 5,544.7 | 4,747.9 | 4,639.2 | 4,674.3 | 4,795.4 | 4,875.8 | 4,615.4 | 4,547.6 | 4,502.4 | 4,095.4 | 4,202.9 | 4,017.8 | 3,642.7 | 3,723.9 | 3,574.2 | 3,541.939 | 2,854.472 | 2,894.838 | 2,829.47 | 2,475.11 | 2,481.695 | 2,044.914 | 1,999.797 | 1,988.208 | 1,595.631 | 1,388.43 | 1,362.14 | 1,203.875 | 1,211.115 | 1,220.418 | 1,211.031 | 1,203.839 | 1,030.292 | 1,041.158 | 1,048.857 | 1,058.102 | 1,050.639 | 1,065.246 | 957.442 | 927.824 | 882.61 | 777.408 | 584.688 | 562.151 | 535.879 | 535.105 | 529.416 | 517.824 | 504.201 | 489.969 | 478.586 | 496.324 | 497.292 | 494.999 | 483.515 | 451.442 | 452.691 | 371.237 | 363.327 | 352.65 | 346.633 | 343.287 | 336.26 | 328.314 | 326.477 | 265.933 | 260.203 | 254.995 | 254.195 | 251.899 | 249.346 | 243.278 | 240.7 | 237.9 | 230.1 | 226.3 | 134.9 |
Total Liabilities & Shareholders Equity
| 24,748 | 23,932 | 23,901 | 23,471 | 22,183 | 21,336 | 21,989 | 23,965 | 23,504 | 22,206 | 21,766 | 21,593 | 21,303 | 20,315 | 21,071 | 21,532 | 19,799 | 20,003 | 21,133 | 19,794.5 | 20,686.5 | 21,000 | 21,563.3 | 23,487.7 | 22,957.8 | 10,876.1 | 10,106.3 | 10,032.2 | 9,932 | 10,099.2 | 10,044.2 | 10,200.6 | 9,952.1 | 9,857.9 | 9,559.4 | 10,099.5 | 8,959.2 | 8,494.8 | 8,618.5 | 8,413.4 | 8,141.951 | 7,197.419 | 7,377.382 | 7,281.303 | 6,720.722 | 6,704.342 | 5,972.354 | 5,911.94 | 5,696.789 | 3,844.825 | 3,696.122 | 3,542.42 | 2,987.627 | 2,885.795 | 2,851.696 | 2,751.692 | 2,652.65 | 2,648.358 | 2,652.817 | 2,629.096 | 2,243.372 | 2,252.955 | 2,157.08 | 2,163.561 | 2,113.492 | 2,069.164 | 1,995.652 | 1,199.801 | 1,162.476 | 1,179.561 | 1,213.944 | 1,109.575 | 1,030.558 | 1,000.606 | 1,013.546 | 1,068.329 | 1,200.21 | 1,069.846 | 1,089.265 | 1,108.596 | 958.702 | 952.644 | 917.276 | 919.26 | 892.026 | 864.15 | 901.731 | 889.197 | 716.501 | 720.186 | 710.411 | 708.996 | 576.278 | 576.849 | 560.043 | 571.419 | 528.235 | 476.5 | 446.1 | 429.2 | 395 | 377.1 |