
Ally Financial Inc.
NYSE:ALLY
34.61 (USD) • At close May 9, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0 | 10,292 | 8,616 | 7,369 | 8,153 | 6,945 | 8,515 | 9,972 | 9,780 | 5,571 | 5,004 | 4,167 | 3,932 | 5,062 | 10,915 | 13,664 | 15,778 | 15,621 | 19,939 | 19,131 | 6,161 | 3,555 | 3,617 | 3,563 | 3,957 | 4,537 | 3,772 | 3,924 | 3,721 | 4,252 | 4,424 | 4,377 | 4,302 | 5,934 | 4,289 | 5,731 | 5,001 | 6,380 | 5,482 | 5,858 | 7,925 | 5,879 | 5,699 | 5,777 | 5,893 | 5,933 | 6,949 | 8,206 | 7,866 | 7,955 | 17,157 | 16,126 | 13,079 | 13,873 | 16,402 | 14,901 | 12,946 | 12,838 | 12,589 | 14,348 | 14,670 | 14,788 | 14,225 | 18,655 | 13,333 | 15,151 | 13,534 | 14,325 | 14,836 | 17,677 | 23,923 | 12,223 | 9,657 | 15,459 | 9,125 | 17,186 | 17,352 | 15,424 | 21,317 | 19,723 | 16,060 | 22,718 | 24,417 | 16,611 | 17,210 | 17,976 | 21,221 | 12,352 | 9,958 | 8,103 | 7,303 | 3,870 |
Short Term Investments
| 0 | 19,010 | 23,905 | 0 | 40,764 | 19,715 | 22,394 | 1,867 | 31,503 | 25,641 | 26,213 | 28,043 | 33,158 | 33,384 | 33,122 | 34,010 | 33,283 | 29,685 | 29,868 | 29,010 | 26,181 | 28,384 | 26,884 | 24,288 | 23,530 | 16,103 | 24,122 | 23,296 | 22,726 | 15,017 | 23,099 | 21,764 | 20,308 | 14,045 | 17,701 | 18,197 | 18,180 | 17,157 | 18,503 | 19,142 | 17,829 | 271 | 16,714 | 16,748 | 16,327 | 17,083 | 17,567 | 17,015 | 15,752 | 14,178 | 13,770 | 13,366 | 14,942 | 15,135 | 13,981 | 15,961 | 8,898 | 13,678 | 11,925 | 12,710 | 11,651 | 12,158 | 14,376 | 9,992 | 7,904 | -14,276.61 | 10,661 | 11,955 | 14,639 | 16,740 | 18,539 | 20,261 | 17,516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 0 | 29,302 | 32,521 | 7,369 | 8,153 | 31,360 | 8,515 | 9,972 | 9,780 | 31,212 | 34,617 | 35,910 | 37,317 | 38,649 | 44,037 | 47,825 | 49,224 | 45,451 | 49,928 | 48,356 | 35,342 | 33,839 | 33,001 | 32,251 | 31,587 | 29,840 | 27,894 | 27,220 | 26,447 | 27,073 | 27,523 | 26,141 | 24,610 | 24,860 | 21,990 | 23,928 | 23,181 | 23,537 | 23,985 | 25,000 | 25,465 | 21,713 | 22,413 | 22,525 | 22,220 | 22,614 | 24,516 | 24,789 | 23,189 | 21,691 | 30,927 | 29,492 | 28,021 | 28,170 | 30,383 | 30,862 | 28,347 | 26,516 | 12,589 | 14,348 | 14,670 | 26,946 | 28,601 | 28,647 | 21,237 | 874.39 | 24,195 | 26,280 | 29,475 | 34,417 | 42,462 | 32,484 | 27,173 | 15,459 | 9,125 | 17,186 | 17,352 | 15,424 | 21,317 | 19,723 | 16,060 | 22,718 | 24,417 | 16,611 | 17,210 | 17,976 | 21,221 | 12,352 | 9,958 | 8,103 | 7,303 | 3,870 |
Net Receivables
| 0 | 1,241 | 1,148 | 0 | 0 | 0 | 0 | 1,002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,861 | 1,887 | 1,876 | 1,342 | 2,026 | 2,124 | 2,175 | 879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 343.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 0 | 0 | 0 | 9,237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 554 | 0 | 0 | 0 | 551 | 0 | 0 | 0 | 527 | 0 | 0 | 0 | 507 | 0 | 0 | 0 | 439 | 0 | 0 | 0 | 382 | 0 | 0 | 0 | 326 | 0 | 0 | 0 | 288 | 0 | 0 | 0 | 236 | 0 | 0 | 0 | 2,710 | 0 | 0 | 0 | 2,775 | 155,902 | 147,072 | 147,627 | 147,767 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 0 | 29,302 | 32,521 | 9,237 | 8,153 | 31,360 | 8,515 | 9,972 | 9,780 | 31,212 | 34,617 | 4,167 | 37,317 | 38,649 | 44,037 | 47,825 | 49,224 | 45,451 | 49,928 | 48,356 | 35,342 | 33,839 | 33,001 | 32,251 | 31,587 | 29,840 | 27,894 | 27,220 | 26,447 | 27,073 | 27,523 | 26,141 | 24,610 | 24,860 | 21,990 | 23,928 | 23,181 | 23,919 | 23,985 | 25,000 | 25,465 | 22,039 | 22,413 | 22,525 | 22,220 | 22,902 | 24,516 | 24,789 | 23,189 | 7,299 | 30,927 | 29,492 | 28,021 | 32,222 | 30,383 | 30,862 | 28,347 | 30,170 | 168,491 | 161,420 | 162,297 | 161,832 | 28,601 | 28,647 | 21,237 | 1,218.17 | 24,195 | 26,280 | 29,475 | 34,417 | 42,462 | 32,484 | 27,173 | 15,459 | 9,125 | 17,186 | 17,352 | 15,424 | 21,317 | 19,723 | 16,060 | 22,718 | 24,417 | 16,611 | 17,210 | 17,976 | 21,221 | 12,352 | 9,958 | 8,103 | 7,303 | 3,870 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 7,879 | 9,336 | 9,670 | 9,737 | 10,099 | 10,543 | 10,951 | 11,309 | 11,615 | 11,831 | 11,960 | 11,885 | 10,730 | 12,194 | 12,275 | 10,715 | 9,944 | 10,527 | 9,454 | 9,088 | 9,064 | 9,678 | 8,653 | 8,407 | 8,339 | 0 | 9,114 | 9,152 | 9,010 | 9,197 | 9,368 | 10,137 | 10,858 | 11,846 | 13,020 | 13,755 | 14,958 | 0 | 17,504 | 17,950 | 19,021 | 19,510 | 19,341 | 18,814 | 18,187 | 17,680 | 17,486 | 16,319 | 15,096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 362 | 360 | 348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 0 | 551 | 669 | 669 | 669 | 669 | 822 | 822 | 822 | 822 | 822 | 822 | 822 | 822 | 343 | 343 | 343 | 343 | 343 | 343 | 393 | 393 | 240 | 240 | 240 | 240 | 240 | 240 | 240 | 240 | 240 | 240 | 240 | 240 | 240 | 220 | 0 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 518 | 0 | 0 | 0 | 525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,748.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,233 | 3,215 |
Intangible Assets
| 0 | 54 | 58 | 62 | 67 | 73 | 79 | 85 | 91 | 98 | 104 | 112 | 121 | 129 | 37 | 41 | 46 | 50 | 54 | 60 | 64 | 69 | 0 | 0 | 0 | 59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 917 | 952 | 0 | 0 | 0 | 2,519 | 0 | 0 | 3,774 | 3,738 | 2,746 | 2,983 | 3,543 | 3,554 | 3,243 | 3,509 | 2,587 | 2,848 | 4,725 | 5,417 | 4,278 | 4,703 | 5,547 | 6,041 | 5,108 | 4,930 | 4,828 | 5,093 | 4,526 | 4,015 | 3,763 | 3,836 | 4,247 | 3,890 | 3,775 | 4,273 | 3,301 | 3,720 | 3,258 | 2,404 | 2,680 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 605 | 727 | 731 | 736 | 742 | 901 | 907 | 913 | 920 | 926 | 934 | 943 | 951 | 380 | 384 | 389 | 393 | 397 | 403 | 457 | 462 | 240 | 240 | 240 | 299 | 240 | 240 | 240 | 240 | 240 | 240 | 240 | 240 | 240 | 220 | 0 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 917 | 952 | 902 | 1,105 | 2,595 | 3,037 | 2,663 | 3,701 | 3,774 | 4,263 | 2,746 | 2,983 | 3,543 | 3,554 | 3,243 | 3,509 | 2,587 | 99.348 | 4,725 | 5,417 | 4,278 | 4,703 | 5,547 | 6,041 | 5,108 | 4,930 | 4,828 | 5,093 | 4,526 | 4,015 | 3,763 | 3,836 | 4,247 | 3,890 | 3,775 | 4,273 | 3,301 | 3,720 | 3,258 | 2,404 | 2,680 | 0 | 3,233 | 3,215 |
Long Term Investments
| 0 | 27,779 | 28,704 | 11,297 | 7,922 | 28,608 | 27,269 | 28,586 | 29,359 | 30,430 | 31,344 | 33,590 | 38,219 | 38,504 | 37,991 | 38,741 | 35,711 | 34,339 | 34,055 | 33,384 | 30,017 | 32,073 | 31,449 | 28,384 | 27,369 | 20,359 | 26,882 | 27,182 | 26,623 | 18,181 | 24,938 | 22,953 | 21,412 | 15,843 | 18,350 | 18,768 | 18,298 | 17,157 | 19,071 | 19,142 | 17,829 | 16,137 | 16,714 | 16,748 | 16,327 | 17,083 | 18,151 | 17,219 | 16,035 | 303 | 26,478 | 24,563 | 25,885 | 16,407 | 23,536 | 25,287 | 24,374 | 0 | 0 | 0 | 0 | 48,778 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 1,468 | 3,309 | 6,847 | -12,897 | 0 | -13,879 | 0 | 2,754 | 0 | -33,590 | 0 | -51,649 | 0 | 0 | 0 | -17,701 | 0 | 0 | 0 | -13,909 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,797 | 0 | 0 | 0 | -12,003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,022 | 1,342 | 852 | 1,250 | 1,008 | 1,121 | 1,063 | 1,007 | 4,647 | 4,463 | 4,529 | 4,364 | 3,861 | 3,633 | 3,821 | 3,754 | 2,245 | 4,298 | 3,808 | 3,650 | 3,089 | 3,353 | 3,542 | 0 | 0 | 0 |
Other Non-Current Assets
| -7,879 | -37,720 | 159,576 | 163,397 | 165,967 | 149,554 | -1,020 | 144,799 | -436 | 143,074 | -44,230 | 135,127 | 1,309 | 91,816 | -3,980 | -2,428 | 0 | 119,013 | -2,184 | -2,156 | 1,602 | 132,896 | 1,123 | 3,356 | 3,184 | 153,674 | -36,236 | -36,574 | -35,873 | 135,278 | 125,043 | 126,638 | 125,289 | 126,865 | 121,498 | 0 | 0 | 117,860 | 0 | 0 | 0 | 94,468 | 0 | 0 | 0 | 93,790 | 0 | -33,538 | 0 | 159,401 | 0 | 0 | 0 | 136,445 | 0 | 0 | 0 | 141,229 | 1,592 | 12,039 | 13,239 | 93,028 | -3,243 | 0 | 0 | 0 | -4,725 | -5,417 | -4,278 | -4,703 | -5,547 | -6,041 | -5,108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 0 | 162,534 | 198,677 | 185,162 | 184,724 | 189,447 | 38,101 | 185,601 | 41,451 | 186,255 | 44,230 | 181,536 | 51,201 | 143,465 | 46,666 | 47,412 | 46,044 | 164,272 | 41,722 | 40,719 | 41,140 | 175,109 | 41,465 | 40,387 | 39,132 | 174,332 | 36,236 | 36,574 | 35,873 | 162,896 | 159,589 | 159,968 | 157,799 | 154,794 | 153,108 | 32,743 | 33,256 | 135,044 | 36,575 | 37,092 | 36,850 | 130,115 | 36,055 | 35,562 | 34,514 | 128,553 | 35,637 | 33,538 | 32,048 | 160,656 | 27,380 | 25,668 | 28,480 | 155,889 | 26,199 | 28,988 | 28,148 | 145,492 | 4,700 | 15,382 | 17,130 | 145,360 | 3,243 | 3,509 | 2,587 | 99.348 | 1,022 | 1,342 | 852 | 1,250 | 1,008 | 1,121 | 1,063 | 5,937 | 9,475 | 9,556 | 9,055 | 8,379 | 7,624 | 7,469 | 8,068 | 7,644 | 6,020 | 8,571 | 7,109 | 7,370 | 6,347 | 5,757 | 6,222 | 0 | 3,233 | 3,215 |
Total Assets
| 193,331 | 191,836 | 192,981 | 192,531 | 192,877 | 196,392 | 195,704 | 197,241 | 196,165 | 191,826 | 188,640 | 185,703 | 184,297 | 182,114 | 179,184 | 180,470 | 181,879 | 182,165 | 185,270 | 184,061 | 182,527 | 180,644 | 181,485 | 180,448 | 180,117 | 178,869 | 173,101 | 171,345 | 170,021 | 167,148 | 164,013 | 164,345 | 162,101 | 163,728 | 157,397 | 157,931 | 156,505 | 158,581 | 156,105 | 156,472 | 153,524 | 151,828 | 149,195 | 149,937 | 148,452 | 151,167 | 150,556 | 150,627 | 166,199 | 182,347 | 182,482 | 178,560 | 186,350 | 184,059 | 181,956 | 178,889 | 173,704 | 172,008 | 173,191 | 176,802 | 179,427 | 172,306 | 178,254 | 181,248 | 179,552 | 189,476 | 211,327 | 227,692 | 243,354 | 247,710 | 278,778 | 279,278 | 275,132 | 287,439 | 309,848 | 308,382 | 303,805 | 320,557 | 314,194 | 309,991 | 315,228 | 324,139 | 311,809 | 296,988 | 296,839 | 288,163 | 275,852 | 258,568 | 235,528 | 227,670 | 210,988 | 199,842 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 1,395 | 545 | 573 | 1,645 | 1,367 | 1,919 | 1,470 | 1,300 | 843 | 1,019 | 804 | 1,076 | 794 | 1,718 | 1,028 | 1,396 | 1,014 | 2,509 | 1,601 | 1,471 | 1,176 | 2,125 | 1,324 | 1,043 | 1,039 | 1,558 | 369 | 390 | 1,121 | 1,415 | 871 | 1,233 | 1,000 | 1,243 | 924 | 1,456 | 741 | 924 | 739 | 753 | 775 | 875 | 963 | 1,284 | 1,302 | 1,491 | 1,905 | 1,447 | 1,497 | 2,466 | 1,552 | 1,675 | 2,765 | 1,712 | 1,734 | 1,850 | 3,096 | 1,824 | 1,692 | 1,800 | 1,637 | 1,716 | 1,680 | 1,669 | 1,517 | 2,048 | 2,243 | 2,356 | 2,253 | 2,191 | 2,403 | 2,289 | 2,592 | 3,012 | 3,200 | 2,829 | 3,057 | 2,916 | 3,200 | 2,792 | 3,394 | 2,922 | 3,050 | 2,557 | 3,122 | 2,693 | 2,626 | 2,189 | 0 | 0 | 0 |
Short Term Debt
| 3,339 | 1,625 | 5,520 | 2,799 | 0 | 2,550 | 0 | 0 | 0 | 1,900 | 7,200 | 0 | 3,950 | 0 | 0 | 0 | 0 | 2,136 | 3,032 | 3,610 | 9,493 | 5,531 | 5,335 | 6,294 | 6,115 | 9,987 | 7,338 | 7,108 | 9,564 | 8,382 | 10,175 | 10,712 | 8,371 | 11,497 | 6,157 | 5,994 | 5,365 | 7,453 | 3,858 | 10,013 | 6,447 | 7,062 | 5,255 | 6,369 | 5,163 | 8,545 | 5,449 | 3,697 | 7,136 | 7,461 | 5,877 | 6,010 | 7,203 | 7,680 | 5,933 | 7,130 | 7,395 | 7,508 | 5,914 | 7,054 | 7,609 | 10,292 | 0 | 0 | 0 | 3,310.758 | 0 | 0 | 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 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 | 16 | 518 | 0 | 0 | 496 | 0 | 0 | 0 | 647 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,594 | 1,242 |
Deferred Revenue
| 0 | 0 | 113 | 3,496 | 0 | 0 | 0 | 165 | 0 | 0 | 169 | 174 | 3,500 | 0 | 0 | 3,536 | 3,487 | 3,438 | 0 | 0 | 3,305 | 3,305 | 26 | 28 | 3,096 | 3,044 | 27 | 2,957 | 2,904 | 2,604 | 34 | 2,541 | 47 | 2,500 | 66 | 2,465 | 2,449 | 2,434 | 2,438 | 2,417 | 2,374 | 2,375 | 2,369 | 2,349 | 2,312 | 2,314 | 0 | 0 | 0 | 0 | 119 | 0 | 0 | 86 | 0 | 0 | 0 | 85 | 2,937 | 2,990 | 3,120 | 3,192 | 3,559 | 4,170 | 4,266 | 4,356 | 4,773 | 4,936 | 4,953 | 4,921 | 5,115 | 5,168 | 5,051 | 5,002 | 5,149 | 5,183 | 5,210 | 5,054 | 5,081 | 4,987 | 4,918 | 4,727 | 4,621 | 4,477 | 4,398 | 4,228 | 4,115 | 3,941 | 3,720 | 3,497 | 3,306 | 3,104 |
Other Current Liabilities
| -3,339 | -3,020 | 1,958 | -207 | 5,072 | 0 | 1,928 | 1,514 | 914 | 0 | 3,082 | -367 | 673 | 0 | 1,819 | -1,028 | -1,396 | -1,014 | 892 | 1,816 | -1,471 | -1,176 | 1,095 | 1,819 | -1,043 | -1,039 | 1,435 | -369 | -390 | -1,121 | 1,134 | -871 | 1,234 | 176 | 1,184 | -924 | -1,456 | -93 | 596 | -739 | -9,574 | -775 | -875 | -963 | -1,284 | -1,302 | 1,407 | -4,148 | -7,247 | 783 | -8,980 | -7,562 | -8,878 | -11,027 | -7,645 | -8,864 | -9,245 | -11,336 | 53,992 | 59,088 | 56,074 | 48,325 | 45,997 | 44,177 | 38,172 | 42,503.242 | 34,627 | 34,708 | 35,987 | 33,052 | 34,108 | 29,440 | 26,773 | 26,296 | 31,021 | 30,146 | 27,286 | 36,063 | 79,337 | 115,981 | 123,807 | 116,962 | 109,705 | 101,838 | 104,523 | 99,117 | 100,384 | 97,225 | 85,932 | 0 | -1,594 | -1,242 |
Total Current Liabilities
| 0 | 0 | 8,136 | 9,946 | 6,717 | 3,917 | 3,847 | 3,149 | 2,214 | 2,743 | 11,470 | 611 | 9,199 | 794 | 3,537 | 3,536 | 3,487 | 5,574 | 6,433 | 7,027 | 12,798 | 8,836 | 8,581 | 9,690 | 9,211 | 13,031 | 10,358 | 10,065 | 12,468 | 14,017 | 12,758 | 13,253 | 10,885 | 15,173 | 8,927 | 8,459 | 7,814 | 10,535 | 7,816 | 12,430 | 9,574 | 9,437 | 7,624 | 8,718 | 7,475 | 10,859 | 8,347 | 1,454 | 1,336 | 9,757 | 16,319 | 18,237 | 21,967 | 11,255 | 23,905 | 20,854 | 20,246 | 12,547 | 64,667 | 70,824 | 68,603 | 63,446 | 51,272 | 50,027 | 44,107 | 51,687 | 41,448 | 41,887 | 43,296 | 40,226 | 41,414 | 37,011 | 34,113 | 33,890 | 39,182 | 38,529 | 35,325 | 44,174 | 87,334 | 124,168 | 131,517 | 125,083 | 117,248 | 109,365 | 111,478 | 106,467 | 107,192 | 103,792 | 91,841 | 3,497 | 3,306 | 3,104 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 16,465 | 17,606 | 13,172 | 11,581 | 17,131 | 17,683 | 20,219 | 15,107 | 20,610 | 17,899 | 16,767 | 17,120 | 16,062 | 17,029 | 32,809 | 17,369 | 43,919 | 22,193 | 25,704 | 29,339 | 31,285 | 34,223 | 35,730 | 37,466 | 41,490 | 44,193 | 45,542 | 47,328 | 45,076 | 44,226 | 45,122 | 49,145 | 51,061 | 54,128 | 56,836 | 61,040 | 62,044 | 66,234 | 67,461 | 65,852 | 65,760 | 66,380 | 67,299 | 67,913 | 68,295 | 69,465 | 60,701 | 64,534 | 67,621 | 74,561 | 93,028 | 91,096 | 93,990 | 92,650 | 90,546 | 91,723 | 88,139 | 86,491 | 87,547 | 85,205 | 90,276 | 88,021 | 102,041 | 105,175 | 113,424 | 115,935 | 160,631 | 173,489 | 185,294 | 193,148 | 221,100 | 224,454 | 223,727 | 236,985 | 249,510 | 247,778 | 245,941 | 254,698 | 246,730 | 251,658 | 259,795 | 268,960 | 259,393 | 245,139 | 247,078 | 238,862 | 148,446 | 135,056 | 125,095 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 122 | 113 | 106 | 103 | 103 | 161 | 165 | 168 | 169 | 169 | 174 | 172 | 176 | 169 | 146 | 124 | 26,902 | 0 | 31,580 | 40,176 | 37,622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -9 | 9,927 | 2,115 | 0 | -123 | 9,448 | -130 | 0 | 0 | -13,183 | 0 | 10 | 13 | 17 | 14 | 92 | 27 | 24 | 12 | 67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| 0 | -17,728 | 156,835 | 166,993 | 161,986 | 111,684 | 151,497 | 168,437 | 153,744 | 126,354 | 147,045 | 141,552 | 142,774 | 108,352 | 138,824 | 136,570 | 139,011 | 136,358 | 132,564 | 126,413 | 118,636 | 115,511 | 113,476 | 111,084 | 107,822 | 100,982 | 95,473 | 91,035 | 89,152 | 84,969 | 82,317 | 77,101 | 75,789 | 9,721 | 63,785 | 3,303 | 407 | 0 | 0 | 0 | 0 | 178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 144 | 0 | 0 | 0 | 36 | 0 | 0 | 0 | 0 | 47,713 | 45,857 | 39,841 | 0 | 36,675 | 36,951 | 38,343 | 0 | 36,299 | 31,843 | 29,062 | 28,888 | 34,033 | 33,346 | 30,115 | 0 | 39,556 | 30,739 | 28,047 | 28,035 | 25,031 | 25,252 | 24,235 | 24,837 | 103,077 | 99,851 | 88,121 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 144,526 | 0 | 170,120 | 178,680 | 179,220 | 129,470 | 171,877 | 183,709 | 174,522 | 144,422 | 163,981 | 158,846 | 159,008 | 125,567 | 153,952 | 154,102 | 159,652 | 158,643 | 158,295 | 155,776 | 149,933 | 149,801 | 149,206 | 148,550 | 149,312 | 145,175 | 141,015 | 138,363 | 134,228 | 129,195 | 127,439 | 126,246 | 126,850 | 63,849 | 120,621 | 64,343 | 62,451 | 66,234 | 67,461 | 65,852 | 65,760 | 66,558 | 67,299 | 67,913 | 68,295 | 69,465 | 60,701 | 64,534 | 67,621 | 74,561 | 93,028 | 91,096 | 93,990 | 92,794 | 90,546 | 91,723 | 88,139 | 86,612 | 87,547 | 85,205 | 90,276 | 88,021 | 149,754 | 151,032 | 153,265 | 115,935 | 197,306 | 210,440 | 223,637 | 193,148 | 257,399 | 256,297 | 252,789 | 265,873 | 283,543 | 281,124 | 276,056 | 254,698 | 286,286 | 282,397 | 287,842 | 296,995 | 284,424 | 270,391 | 271,313 | 263,699 | 251,523 | 234,907 | 213,216 | 0 | 0 | 0 |
Total Liabilities
| 179,099 | 177,933 | 178,256 | 178,680 | 179,220 | 182,626 | 182,879 | 183,709 | 182,787 | 178,967 | 176,206 | 171,719 | 168,884 | 165,064 | 161,895 | 162,940 | 167,254 | 167,462 | 171,144 | 170,235 | 169,008 | 166,228 | 167,035 | 166,132 | 166,418 | 165,601 | 160,016 | 158,206 | 156,939 | 153,654 | 150,440 | 150,872 | 148,736 | 150,411 | 143,767 | 144,320 | 142,682 | 145,142 | 141,506 | 142,177 | 137,590 | 136,232 | 134,005 | 135,059 | 133,993 | 136,959 | 131,495 | 131,462 | 145,725 | 162,449 | 163,717 | 160,197 | 166,683 | 164,688 | 162,224 | 158,466 | 153,297 | 151,519 | 152,214 | 156,029 | 158,879 | 151,467 | 153,313 | 155,202 | 157,531 | 167,622 | 202,079 | 215,376 | 228,590 | 233,374 | 262,514 | 261,465 | 257,840 | 270,875 | 288,692 | 286,307 | 281,266 | 298,872 | 291,367 | 287,384 | 292,760 | 301,722 | 289,045 | 274,868 | 275,711 | 267,927 | 255,638 | 238,848 | 216,936 | 209,839 | 193,496 | 182,796 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 2,324 | 2,324 | 2,324 | 2,324 | 2,324 | 2,324 | 2,324 | 2,324 | 2,324 | 2,324 | 2,324 | 2,324 | 2,324 | 2,324 | 2,324 | 2,324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 696 | 696 | 813 | 813 | 1,255 | 1,255 | 1,255 | 1,255 | 1,255 | 1,255 | 6,940 | 6,940 | 6,940 | 6,940 | 6,940 | 6,940 | 6,940 | 6,940 | 6,940 | 6,940 | 6,940 | 6,972 | 10,893 | 10,893 | 10,893 | 10,893 | 12,500 | 12,500 | 0 | 0 | 0 | 0 | 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
| 15,248 | 22,142 | 22,101 | 22,077 | 22,034 | 21,975 | 21,936 | 21,915 | 21,880 | 21,816 | 21,781 | 21,762 | 21,728 | 21,671 | 21,644 | 21,631 | 21,566 | 21,544 | 21,517 | 21,499 | 21,470 | 21,438 | 21,417 | 21,403 | 21,379 | 21,345 | 21,322 | 21,303 | 21,273 | 21,245 | 21,223 | 21,208 | 21,187 | 21,166 | 21,149 | 21,136 | 21,117 | 21,100 | 21,082 | 21,069 | 21,048 | 21,038 | 21,022 | 21,011 | 20,939 | 20,939 | 19,669 | 19,668 | 19,668 | 19,668 | 19,668 | 0 | 19,668 | 19,668 | 19,668 | 19,668 | 19,668 | 19,668 | 13,838 | 13,829 | 13,829 | 13,829 | 10,917 | 10,917 | 0 | 0.413 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,760 | 5,760 | 5,760 | 5,760 | 5,760 | 5,760 | 5,760 | 5,770 | 5,770 | 5,770 | 5,641 | 5,641 | 5,641 | 5,641 | 5,641 | 5,641 | 5,641 |
Retained Earnings
| -78 | 270 | 595 | 360 | 188 | 154 | 197 | 23 | -185 | -384 | -544 | -721 | -1,076 | -1,599 | -2,136 | -2,726 | -3,555 | -4,278 | -4,893 | -5,296 | -5,465 | -4,057 | -4,368 | -4,682 | -5,195 | -5,489 | -5,716 | -6,026 | -6,318 | -6,406 | -6,533 | -6,760 | -6,975 | -7,151 | -7,361 | -7,530 | -7,875 | -8,110 | -7,158 | -7,388 | -6,319 | -6,828 | -6,937 | -7,293 | -7,551 | -7,710 | -7,365 | -7,256 | -6,128 | -7,021 | -8,129 | -8,313 | -7,215 | -7,415 | -6,918 | -6,508 | -6,435 | -6,410 | -5,480 | -5,421 | -5,958 | -5,630 | -167 | 1,234 | 5,374 | 6,286 | -1,144 | 1,402 | 3,880 | 4,649 | 5,408 | 7,057 | 6,816 | 7,173 | 14,475 | 15,338 | 15,849 | 15,190 | 16,210 | 16,035 | 15,719 | 15,491 | 16,380 | 15,724 | 14,864 | 14,078 | 14,448 | 13,818 | 12,984 | 12,285 | 12,161 | 11,685 |
Accumulated Other Comprehensive Income/Loss
| -3,262 | -3,924 | -3,393 | -4,009 | -3,989 | -3,816 | -4,765 | -3,863 | -3,776 | -4,059 | -4,340 | -3,009 | -1,791 | -158 | 51 | 216 | 27 | 631 | 695 | 815 | 706 | 123 | 190 | 84 | -225 | -539 | -781 | -648 | -578 | -235 | -197 | -245 | -321 | -341 | 31 | 35 | -85 | -231 | -122 | -183 | -35 | -66 | -150 | -95 | -184 | -276 | -183 | -187 | -6 | 311 | 286 | 68 | 274 | 87 | 42 | 323 | 234 | 259 | 22,664 | 22,156 | 22,780 | 22,706 | 47,642 | 47,050 | 30,720 | 28,562 | 18,680 | 19,724 | 19,664 | 19,728 | 21,712 | 21,512 | 20,952 | 18,782 | 13,362 | 1,954 | 1,860 | 1,660 | 1,714 | 1,624 | 1,978 | 2,332 | 1,228 | 1,252 | 988 | 1,034 | 250 | 522 | -33 | -95 | -310 | -280 |
Other Total Stockholders Equity
| 0 | -6,909 | -6,902 | -6,901 | -6,900 | -6,871 | -6,867 | -6,867 | -6,865 | -6,838 | -6,787 | -6,372 | -5,772 | -5,188 | -4,594 | -3,915 | -3,413 | -3,194 | -3,193 | -3,192 | -3,192 | -3,088 | -2,789 | -2,489 | -2,260 | -2,049 | -1,740 | -1,490 | -1,295 | -1,110 | -920 | -730 | -526 | -357 | -189 | -30 | -30 | -16 | -16 | -16 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,668 | 0 | 91 | 0 | 0 | 0 | 0 | -20,938 | -20,684 | -20,996 | -20,959 | -45,951 | -45,655 | -14,073 | -33,702.379 | -8,288 | -8,810 | -8,780 | -8,812 | -10,856 | -10,756 | -10,476 | -9,391 | -6,681 | -977 | -930 | -925 | -857 | -812 | -989 | -1,166 | -614 | -626 | -494 | -517 | -125 | -261 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 14,232 | 13,903 | 14,725 | 13,851 | 13,657 | 13,766 | 12,825 | 13,532 | 13,378 | 12,859 | 12,434 | 13,984 | 15,413 | 17,050 | 17,289 | 17,530 | 14,625 | 14,703 | 14,126 | 13,826 | 13,519 | 14,416 | 14,450 | 14,316 | 13,699 | 13,268 | 13,085 | 13,139 | 13,082 | 13,494 | 13,573 | 13,473 | 13,365 | 13,317 | 13,630 | 13,611 | 13,823 | 13,439 | 14,599 | 14,295 | 15,934 | 15,399 | 15,190 | 14,878 | 14,459 | 14,208 | 19,061 | 19,165 | 20,474 | 19,898 | 18,765 | 18,363 | 19,667 | 19,371 | 19,732 | 20,423 | 20,407 | 20,489 | 20,977 | 20,773 | 20,548 | 20,839 | 24,941 | 26,046 | 22,021 | 1,146.034 | 9,248 | 12,316 | 14,764 | 15,565 | 16,264 | 17,813 | 17,292 | 16,564 | 21,156 | 22,075 | 22,539 | 21,685 | 22,827 | 22,607 | 22,468 | 22,417 | 22,764 | 22,120 | 21,128 | 20,236 | 20,214 | 19,720 | 18,592 | 17,831 | 17,492 | 17,046 |
Total Equity
| 14,232 | 13,903 | 14,725 | 13,851 | 13,657 | 13,766 | 12,825 | 13,532 | 13,378 | 12,859 | 12,434 | 13,984 | 15,413 | 17,050 | 17,289 | 17,530 | 14,625 | 14,703 | 14,126 | 13,826 | 13,519 | 14,416 | 14,450 | 14,316 | 13,699 | 13,268 | 13,085 | 13,139 | 13,082 | 13,494 | 13,573 | 13,473 | 13,365 | 13,317 | 13,630 | 13,611 | 13,823 | 13,439 | 14,599 | 14,295 | 15,934 | 15,399 | 15,190 | 14,878 | 14,459 | 14,208 | 19,061 | 19,165 | 20,474 | 19,898 | 18,765 | 18,363 | 19,667 | 19,371 | 19,732 | 20,423 | 20,407 | 20,489 | 20,977 | 20,773 | 20,548 | 20,839 | 24,941 | 26,046 | 22,021 | 1,146.034 | 9,248 | 12,316 | 14,764 | 15,565 | 16,264 | 17,813 | 17,292 | 16,564 | 21,156 | 22,075 | 22,539 | 21,685 | 22,827 | 22,607 | 22,468 | 22,417 | 22,764 | 22,120 | 21,128 | 20,236 | 20,214 | 19,720 | 18,592 | 17,831 | 17,492 | 17,046 |
Total Liabilities & Shareholders Equity
| 193,331 | 191,836 | 192,981 | 192,531 | 192,877 | 196,392 | 195,704 | 197,241 | 196,165 | 191,826 | 188,640 | 185,703 | 184,297 | 182,114 | 179,184 | 180,470 | 181,879 | 182,165 | 185,270 | 184,061 | 182,527 | 180,644 | 181,485 | 180,448 | 180,117 | 178,869 | 173,101 | 171,345 | 170,021 | 167,148 | 164,013 | 164,345 | 162,101 | 163,728 | 157,397 | 157,931 | 156,505 | 158,581 | 156,105 | 156,472 | 153,524 | 151,631 | 149,195 | 149,937 | 148,452 | 151,167 | 150,556 | 150,627 | 166,199 | 182,347 | 182,482 | 178,560 | 186,350 | 184,059 | 181,956 | 178,889 | 173,704 | 172,008 | 173,191 | 176,802 | 179,427 | 172,306 | 178,254 | 181,248 | 179,552 | 189,476 | 211,327 | 227,692 | 243,354 | 248,939 | 278,778 | 279,278 | 275,132 | 287,439 | 309,848 | 308,382 | 303,805 | 320,557 | 314,194 | 309,991 | 315,228 | 324,139 | 311,809 | 296,988 | 296,839 | 288,163 | 275,852 | 258,568 | 235,528 | 227,670 | 10,536 | 7,085 |