Ally Financial Inc.
NYSE:ALLY
36.58 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 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 | 7,636 | 5,576 | 5,699 | 5,777 | 5,893 | 5,531 | 6,949 | 8,206 | 7,866 | 7,513 | 17,157 | 16,126 | 13,079 | 13,873 | 16,402 | 14,901 | 12,946 | 12,838 | 12,589 | 14,348 | 14,670 | 14,065 | 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
| 23,905 | 18,004 | 19,997 | 19,715 | 26,794 | 23,664 | 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 | 18,758 | 19,142 | 17,829 | 16,137 | 16,714 | 16,748 | 16,327 | 17,083 | 17,967 | 17,015 | 15,752 | 14,178 | 13,770 | 13,366 | 14,942 | 15,135 | 13,981 | 15,961 | 8,898 | 14,846 | 11,925 | 12,710 | 11,651 | 12,158 | 14,376 | 9,992 | 7,904 | 0 | 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
| 32,521 | 7,369 | 8,153 | 26,660 | 8,515 | 9,972 | 9,780 | 31,212 | 31,217 | 4,167 | 37,090 | 38,446 | 44,037 | 47,674 | 49,061 | 45,306 | 49,807 | 48,141 | 32,342 | 31,939 | 30,501 | 27,851 | 27,487 | 20,640 | 28,002 | 27,323 | 26,559 | 19,380 | 27,643 | 26,284 | 24,774 | 20,163 | 22,178 | 24,125 | 23,389 | 6,632 | 5,482 | 6,117 | 7,925 | 5,879 | 5,995 | 6,074 | 6,281 | 5,933 | 6,949 | 8,206 | 7,866 | 7,955 | 17,157 | 16,126 | 13,079 | 13,873 | 16,402 | 14,901 | 21,844 | 12,838 | 12,589 | 14,348 | 14,670 | 14,065 | 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 |
Net Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,342 | 0 | 0 | 0 | 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 | -8,482 | -9,287 | -10,538 | -11,276 | -12,642 | -12,515 | -7,172 | -6,583 | -6,339 | -5,517 | -6,397 | -13,464 | -16,470 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 9,237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 32,521 | 9,237 | 8,153 | 27,784 | 8,515 | 9,972 | 9,780 | 32,162 | 32,078 | 4,167 | 38,036 | 39,173 | 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 | 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
| 9,670 | 9,737 | 8,731 | 10,543 | 9,569 | 9,930 | 10,236 | 10,444 | 10,577 | 10,516 | 10,730 | 10,862 | 10,969 | 10,715 | 9,944 | 9,639 | 9,454 | 9,088 | 9,064 | 8,864 | 8,653 | 8,407 | 8,339 | 8,417 | 8,578 | 8,639 | 8,530 | 8,741 | 8,931 | 9,717 | 10,461 | 11,470 | 12,689 | 13,755 | 14,958 | 16,271 | 17,504 | 17,950 | 19,021 | 19,510 | 19,341 | 18,814 | 18,187 | 17,680 | 17,486 | 16,319 | 15,096 | 13,550 | 0 | 0 | 0 | 9,640 | 0 | 0 | 0 | 9,504 | 362 | 360 | 348 | 336 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 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 | 27 | 0 | 0 | 0 | 518 | 0 | 0 | 0 | 525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 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
| 727 | 731 | 736 | 742 | 901 | 907 | 913 | 920 | 926 | 934 | 943 | 951 | 380 | 384 | 389 | 393 | 397 | 403 | 457 | 462 | 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 | 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 | 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 | 3,233 | 3,215 |
Long Term Investments
| 12,556 | 11,297 | 7,922 | 28,608 | 28,532 | 30,453 | 31,215 | 31,284 | 31,344 | 33,590 | 35,413 | 35,859 | 35,317 | 36,313 | 35,711 | 32,154 | 31,871 | 31,228 | 31,619 | 32,468 | 32,572 | 31,740 | 30,553 | 28,438 | 26,882 | 25,906 | 25,373 | 24,720 | 24,938 | 22,953 | 21,412 | 19,765 | 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 | 14,178 | 26,478 | 24,563 | 25,885 | 16,407 | 23,536 | 25,287 | 24,374 | 16,158 | 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
| 1,468 | 1,441 | 155,237 | 1,224 | 37,200 | 39,476 | 1,030 | 1,087 | 1,255 | -32,221 | 625 | 55,626 | 852 | 889 | 0 | -42,186 | 0 | 0 | 0 | -41,794 | 0 | 0 | 0 | -37,095 | 0 | 0 | 0 | -33,701 | 0 | 0 | 0 | -31,475 | 0 | 0 | 0 | -27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -28,680 | 0 | 0 | 0 | -29,084 | 0 | 0 | 0 | -29,925 | 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
| -24,421 | 160,088 | 12,098 | -1,224 | -38,101 | -40,383 | -1,943 | -554 | -46 | 168,717 | 3,490 | -51,649 | -852 | -889 | -46,044 | 136,714 | -41,722 | -40,719 | -41,140 | 146,805 | -41,465 | -40,387 | -39,132 | 149,029 | -35,700 | -34,785 | -34,143 | 140,075 | -34,109 | -32,910 | -32,113 | 138,868 | -31,279 | -32,743 | -33,256 | 101,616 | -36,575 | -37,092 | -36,850 | 94,468 | -36,055 | -35,562 | -34,514 | 93,790 | -35,637 | -33,538 | -32,048 | 160,656 | -27,380 | -25,668 | -28,480 | 155,889 | -26,199 | -28,988 | -28,148 | 145,492 | 1,592 | 12,039 | 13,239 | -42,194 | -3,243 | -3,509 | -2,587 | -2,748.652 | -4,725 | -5,417 | -4,278 | -4,703 | -5,547 | -6,041 | -5,108 | -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 | 0 | 0 |
Total Non-Current Assets
| 182,529 | 183,294 | 184,724 | 39,893 | 38,101 | 40,383 | 41,451 | 43,181 | 44,056 | 181,536 | 51,201 | 51,649 | 46,666 | 47,412 | 46,044 | 136,714 | 41,722 | 40,719 | 41,140 | 146,805 | 41,465 | 40,387 | 39,132 | 149,029 | 35,700 | 34,785 | 34,143 | 140,075 | 34,109 | 32,910 | 32,113 | 138,868 | 31,279 | 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 | 10,474 | 5,682 | 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
| 192,981 | 192,531 | 192,877 | 196,392 | 195,704 | 197,241 | 196,165 | 191,826 | 188,640 | 185,703 | 184,297 | 182,350 | 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 | 153,523 | 151,828 | 149,195 | 149,937 | 148,452 | 151,167 | 150,556 | 150,627 | 166,199 | 182,393 | 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 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 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 | 937 | 884 | 1,121 | 1,415 | 1,270 | 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
| 1,771 | 6,084 | 0 | 2,550 | 0 | 0 | 0 | 2,399 | 10,451 | 7,775 | 3,950 | 0 | 0 | 0 | 0 | 2,136 | 3,032 | 3,610 | 9,011 | 5,531 | 4,876 | 6,087 | 5,261 | 9,302 | 7,338 | 7,108 | 9,564 | 10,521 | 10,175 | 10,712 | 8,371 | 11,497 | 6,434 | 5,526 | 4,640 | 7,453 | 3,858 | 8,009 | 4,281 | 6,288 | 4,676 | 6,090 | 4,404 | 7,045 | 5,449 | 0 | 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 | 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
| 113 | 106 | 3,480 | 103 | 3,494 | 3,478 | 3,455 | 169 | 3,468 | 174 | 3,500 | 3,514 | 3,537 | 3,536 | 3,487 | 3,438 | 3,401 | 3,338 | 3,305 | 3,305 | 3,246 | 3,171 | 3,096 | 3,044 | 3,020 | 2,957 | 2,904 | 2,604 | 2,583 | 2,541 | 2,514 | 2,500 | 2,493 | 2,465 | 2,449 | 2,434 | 2,438 | 2,417 | 2,374 | 2,375 | 2,369 | 2,349 | 2,312 | 2,314 | 2,332 | 2,301 | 2,286 | 2,296 | 119 | 2,631 | 2,632 | 86 | 2,757 | 2,845 | 2,842 | 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
| 6,252 | -6,763 | -1,645 | -3,917 | -1,919 | -1,470 | -1,300 | -3,242 | -11,639 | -8,579 | -5,026 | -794 | -5,255 | -4,564 | -4,883 | -6,588 | -8,942 | -8,549 | -13,787 | -10,012 | -10,247 | -10,582 | -9,400 | -13,385 | -11,916 | -11,002 | -13,352 | -14,246 | -14,173 | -14,523 | -12,118 | -14,997 | -10,170 | -8,915 | -8,545 | -10,628 | -7,220 | -11,165 | -7,408 | -1 | -7,920 | -9,402 | -8,000 | -10,661 | -9,272 | -1,905 | -8,583 | -8,974 | -8,980 | -7,562 | -8,878 | -771 | -7,645 | -8,864 | -9,245 | -11,336 | 53,992 | 59,088 | 56,074 | 48,325 | -1,716 | -1,680 | -1,669 | 42,503.242 | -2,048 | -2,243 | -2,356 | 33,052 | -2,191 | -2,403 | -2,289 | -2,592 | -3,012 | -3,200 | -2,829 | 36,063 | -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 |
Total Current Liabilities
| 8,136 | 9,946 | 1,255 | 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 | 8,821 | 9,437 | 7,624 | 8,718 | 7,475 | 10,859 | 8,347 | 6,498 | 9,904 | 9,757 | 8,570 | 8,641 | 9,835 | 10,256 | 8,690 | 9,975 | 10,237 | 10,362 | 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
| 16,903 | 11,581 | 17,131 | 17,683 | 20,096 | 15,107 | 20,480 | 17,899 | 16,767 | 17,120 | 16,062 | 11,294 | 15,121 | 17,389 | 21,016 | 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
| 113 | 106 | 103 | 103 | 161 | 165 | 168 | 169 | 169 | 174 | 172 | 176 | 169 | 146 | 124 | 3,438 | 3,401 | 3,338 | 3,305 | 3,305 | 3,246 | 3,171 | 3,096 | 3,044 | 3,020 | 2,957 | 2,904 | 2,604 | 2,583 | 2,541 | 2,514 | 2,500 | 2,493 | 2,465 | 2,449 | 2,434 | 126 | 2,417 | 2,374 | 2,375 | 2,369 | 2,349 | 2,312 | 2,314 | 2,332 | 2,301 | 102 | 2,296 | 2,693 | 2,631 | 2,632 | 86 | 2,757 | 2,845 | 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
| -3,740 | 149,950 | 153,726 | 0 | 19,935 | 19,976 | 0 | 0 | 0 | -174 | 0 | 10 | 13 | 17 | 14 | 92 | 27 | 24 | 12 | 67 | -3,246 | -3,171 | -3,096 | -3,044 | -3,020 | -2,957 | -2,904 | -2,604 | -2,583 | -2,541 | -2,514 | -2,500 | -2,493 | -2,465 | -2,449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 153,104 | 166,993 | 161,986 | 111,684 | 151,620 | -15,272 | 153,874 | 126,354 | 147,045 | 141,552 | 142,774 | 108,352 | 138,649 | 136,550 | 138,498 | 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 | -66,380 | 0 | 0 | 0 | 0 | 0 | -64,534 | -67,621 | -74,561 | -93,028 | -91,096 | -93,990 | 144 | -90,546 | -91,723 | -88,139 | -86,491 | 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
| 170,120 | 168,734 | 177,965 | 17,786 | 20,096 | 20,141 | 2,214 | 2,743 | 11,470 | 171,108 | 9,199 | 794 | 135,907 | 135,568 | 136,098 | 131,462 | 128,505 | 124,009 | 109,526 | 111,916 | 110,649 | 106,635 | 104,088 | 93,147 | 91,021 | 88,669 | 84,978 | 79,239 | 77,358 | 72,930 | 73,601 | 63,849 | 66,817 | 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 | 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 | 204,033 | 163,216 | 161,243 | 176,639 | 171,797 | 165,503 | 164,233 | 161,460 | 148,446 | 135,056 | 125,095 | 0 | 0 | 0 |
Total Liabilities
| 178,256 | 178,680 | 179,220 | 182,626 | 182,879 | 183,709 | 182,787 | 178,967 | 176,206 | 171,719 | 168,884 | 165,300 | 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 | 136,429 | 134,005 | 135,059 | 133,993 | 136,959 | 131,495 | 131,462 | 145,725 | 162,358 | 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 | 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 | 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
| 15,199 | 22,077 | 15,134 | 21,975 | 15,069 | 15,048 | 15,015 | 14,978 | 14,994 | 15,390 | 15,956 | 16,483 | 17,050 | 17,716 | 18,153 | 18,350 | 18,324 | 18,307 | 18,278 | 18,350 | 18,628 | 18,914 | 19,119 | 19,296 | 19,582 | 19,813 | 19,978 | 20,135 | 20,303 | 20,478 | 20,661 | 20,809 | 20,960 | 21,106 | 21,087 | 21,084 | 21,082 | 21,053 | 21,032 | 21,038 | 21,022 | 21,011 | 20,939 | 20,939 | 19,669 | 19,668 | 19,668 | 19,668 | 19,668 | 19,668 | 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
| 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 | -6,318 | -6,828 | -6,937 | -7,293 | -7,551 | -7,710 | -7,365 | -7,256 | -6,128 | -6,884 | -8,129 | -8,313 | -7,215 | -7,324 | -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 | 15,095 | 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
| -3,393 | -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 | -36 | -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 | -66 | -95 | -310 | -280 |
Other Total Stockholders Equity
| 0 | -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 | 0 | 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
| 14,725 | 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 | 15,933 | 15,399 | 15,190 | 14,878 | 14,459 | 14,208 | 19,061 | 19,165 | 20,474 | 20,035 | 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 | 21,854 | 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
| 14,725 | 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 | 15,933 | 15,399 | 15,190 | 14,878 | 14,459 | 14,208 | 19,061 | 19,165 | 20,474 | 20,035 | 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 | 21,854 | 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
| 192,981 | 192,531 | 192,877 | 196,392 | 195,704 | 197,241 | 196,165 | 191,826 | 188,640 | 185,703 | 184,297 | 182,350 | 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 | 153,523 | 151,828 | 149,195 | 149,937 | 148,452 | 151,167 | 150,556 | 150,627 | 166,199 | 182,393 | 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 |