
Activision Blizzard, Inc.
NASDAQ:ATVI
94.42 (USD) • At close October 12, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 Q3 | 1992 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 10,770 | 9,236 | 7,060 | 7,743 | 10,483 | 10,967 | 10,423 | 9,718 | 9,209 | 9,281 | 8,647 | 7,415 | 6,338 | 5,906 | 5,794 | 4,939 | 4,592 | 4,696 | 4,225 | 3,308 | 4,857 | 5,217 | 4,713 | 3,576 | 3,278 | 3,248 | 3,245 | 4,029 | 2,271 | 2,872 | 1,823 | 4,365 | 4,416 | 4,465 | 4,848 | 3,805 | 4,199 | 4,279 | 4,410 | 4,444 | 4,341 | 4,299 | 3,959 | 2,909 | 2,786 | 3,049 | 3,165 | 2,469 | 2,334 | 2,658 | 2,812 | 2,123 | 2,214 | 2,695 | 2,768 | 2,360 | 2,728 | 2,988 | 2,958 | 2,842 | 1,192.354 | 1,396.25 | 648.659 | 392.529 | 343.981 | 384.409 | 367.91 | 189.721 | 245.023 | 354.331 | 267.069 | 203.085 | 242.341 | 313.608 | 402.53 | 389.791 | 339.735 | 466.552 | 425.424 | 313.446 | 290.833 | 285.554 | 358.984 | 339.371 | 550.33 | 279.007 | 194.691 | 122.152 | 105.986 | 125.55 | 52.348 | 25.204 | 11.589 | 49.985 | 51.834 | 25.797 | 17.768 | 32.847 | 51.49 | 41.568 | 60.444 | 73.378 | 91.617 | 10.286 | 14.426 | 17.639 | 17.336 | 17.348 | 22.814 | 25.288 | 28.077 | 30.824 | 33.633 | 37.335 | 26.6 | 36.3 | 36.7 | 38.1 | 0.1 | 0.6 | 5 | 1.9 | 1.4 | 1.1 |
Short Term Investments
| 2,314 | 3,280 | 4,932 | 2,945 | 250 | 168 | 180 | 282 | 416 | 0 | 164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 154 | 105 | 5 | 10 | 23 | 5 | 8 | 33 | 95 | 205 | 319 | 416 | 455 | 406 | 427 | 360 | 432 | 610 | 701 | 696 | 726 | 632 | 647 | 477 | 361 | 102 | 42 | 44 | 94 | 60.36 | 52.962 | 539.914 | 569.231 | 619.815 | 570.44 | 437.29 | 557.674 | 547.553 | 590.629 | 497.537 | 547.174 | 543.558 | 527.256 | 310.65 | 216.296 | 199.411 | 121.097 | 126.253 | 97.99 | 98.942 | 121.4 | 169.874 | 214.328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13,084 | 12,516 | 11,992 | 10,688 | 10,483 | 10,967 | 10,423 | 9,718 | 9,209 | 9,281 | 8,647 | 7,415 | 6,338 | 5,906 | 5,794 | 4,939 | 4,592 | 4,696 | 4,225 | 3,308 | 4,857 | 5,217 | 4,713 | 3,576 | 3,278 | 3,248 | 3,245 | 4,029 | 2,271 | 2,872 | 1,831 | 4,519 | 4,521 | 4,470 | 4,858 | 3,828 | 4,204 | 4,287 | 4,443 | 4,539 | 4,546 | 4,618 | 4,375 | 3,364 | 3,192 | 3,476 | 3,525 | 2,901 | 2,944 | 3,359 | 3,508 | 2,849 | 2,846 | 3,342 | 3,245 | 2,721 | 2,830 | 3,030 | 3,002 | 2,936 | 1,252.714 | 1,449.212 | 1,188.573 | 961.76 | 963.796 | 954.849 | 805.2 | 747.395 | 792.576 | 944.96 | 764.606 | 750.259 | 785.899 | 840.864 | 713.18 | 606.087 | 539.146 | 587.649 | 551.677 | 411.436 | 389.775 | 406.954 | 528.858 | 553.699 | 550.33 | 279.007 | 194.691 | 122.152 | 105.986 | 125.55 | 52.348 | 25.204 | 11.589 | 49.985 | 51.834 | 25.797 | 17.768 | 32.847 | 51.49 | 41.568 | 60.444 | 73.378 | 91.617 | 10.286 | 14.426 | 17.639 | 17.336 | 17.348 | 22.814 | 25.288 | 28.077 | 30.824 | 33.633 | 37.335 | 26.6 | 36.3 | 36.7 | 38.1 | 0.1 | 0.6 | 5 | 1.9 | 1.4 | 1.1 |
Net Receivables
| 1,035 | 764 | 1,204 | 658 | 572 | 530 | 972 | 585 | 682 | 773 | 1,052 | 619 | 614 | 590 | 848 | 386 | 455 | 594 | 1,035 | 641 | 418 | 431 | 918 | 888 | 360 | 344 | 732 | 446 | 462 | 383 | 679 | 503 | 201 | 208 | 659 | 689 | 107 | 219 | 515 | 205 | 117 | 237 | 707 | 200 | 227 | 103 | 649 | 139 | 140 | 95 | 640 | 246 | 190 | 134 | 739 | 228 | 282 | 185 | 1,210 | 316 | 400.989 | 203.42 | 704.075 | 109.725 | 197.964 | 148.694 | 456.589 | 97.086 | 65.361 | 28.782 | 414.492 | 116.879 | 94.804 | 109.144 | 344.894 | 138.586 | 123.048 | 62.577 | 241.929 | 29.502 | 33.328 | 15.822 | 158.393 | 61.395 | 64.799 | 76.733 | 203.379 | 86.391 | 72.066 | 73.802 | 166.871 | 136.868 | 86.895 | 108.108 | 215.559 | 127.637 | 98.157 | 117.522 | 154.099 | 66.028 | 54.879 | 69.812 | 99.431 | 38.92 | 24.19 | 36.367 | 33.373 | 23.67 | 13.726 | 19.909 | 11.575 | 11.427 | 2.761 | 5.566 | 19.8 | 1.9 | 1.4 | 1.9 | 7.1 | 6.2 | 2.8 | 6.8 | 1.8 | 2.4 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32 | 102 | 46 | 45 | 43 | 174 | 36 | 42 | 46 | 94 | 51 | 48 | 49 | 131 | 94 | 103 | 128 | 238 | 117 | 102 | 123 | 222 | 151 | 158 | 171 | 313 | 131 | 159 | 209 | 291 | 128 | 146 | 144 | 207 | 93 | 103 | 140 | 258 | 157 | 194 | 241 | 351 | 198 | 230 | 262 | 377 | 229.409 | 146.874 | 153.423 | 189.033 | 92.529 | 91.231 | 85.68 | 71.063 | 64.095 | 61.483 | 84.828 | 52.035 | 45.136 | 48.018 | 41.656 | 63.69 | 39.635 | 26.427 | 35.506 | 21.163 | 25.107 | 19.577 | 37.284 | 25.118 | 25.439 | 20.736 | 30.63 | 33.892 | 44.198 | 43.888 | 49.772 | 47.242 | 42.888 | 40.453 | 42.973 | 40.805 | 40.028 | 30.931 | 37.25 | 27.243 | 17.057 | 14.92 | 17.588 | 5.306 | 3.675 | 4.52 | 3.275 | 3.591 | 3.439 | 2.975 | 2.67 | 3.097 | 2.756 | 1.972 | 2.4 | 1.6 | 1.9 | 2.5 | 2.3 | 1.6 | 0.8 | 0.9 | 1.7 | 1.5 |
Other Current Assets
| 1,377 | 1,239 | 1,273 | 1,764 | 1,452 | 989 | 1,161 | 908 | 996 | 868 | 866 | 968 | 767 | 623 | 618 | 585 | 570 | 702 | 803 | 849 | 823 | 720 | 843 | 828 | 663 | 716 | 804 | 728 | 593 | 650 | 4,310 | 1,049 | 1,212 | 1,083 | 1,269 | 1,218 | 1,012 | 1,030 | 1,112 | 3,194 | 835 | 789 | 983 | 847 | 785 | 841 | 1,062 | 835 | 777 | 792 | 1,097 | 795 | 775 | 816 | 1,104 | 1,208 | 1,200 | 1,065 | 1,021 | 572 | 259.681 | 179.889 | 131.29 | 206.366 | 188.791 | 206.459 | 136.909 | 164.091 | 141.949 | 80.83 | 62.522 | 163.089 | 143.966 | 124.438 | 112.571 | 146.51 | 135.536 | 135.222 | 120.47 | 135.822 | 100.796 | 84.552 | 93.167 | 90.663 | 71.812 | 80.397 | 66.509 | 65.688 | 65.735 | 54.99 | 59.403 | 67.851 | 70.469 | 65.551 | 62.679 | 73.969 | 64.452 | 55.001 | 49.473 | 41.837 | 28.826 | 18.218 | 11.872 | 15.355 | 15.912 | 9.274 | 8.793 | 9.934 | 9.959 | 6.335 | 4.244 | 3.562 | 3.333 | 1.444 | 1.1 | 3.1 | 3.1 | 2.9 | 2.6 | 2.7 | 1.1 | 0.8 | 1 | 0.8 |
Total Current Assets
| 15,496 | 14,519 | 14,469 | 13,110 | 12,507 | 12,486 | 12,556 | 11,211 | 10,887 | 10,922 | 10,565 | 9,002 | 7,719 | 7,119 | 7,292 | 6,012 | 5,663 | 6,037 | 6,106 | 4,972 | 6,134 | 6,410 | 6,520 | 5,386 | 4,352 | 4,356 | 4,830 | 5,334 | 3,420 | 4,008 | 6,948 | 6,309 | 6,051 | 5,863 | 6,909 | 5,957 | 5,474 | 5,694 | 6,241 | 8,251 | 5,629 | 5,803 | 6,274 | 4,702 | 4,332 | 4,566 | 5,380 | 4,082 | 3,954 | 4,349 | 5,385 | 4,148 | 3,968 | 4,486 | 5,329 | 4,508 | 4,510 | 4,510 | 5,495 | 4,201 | 2,142.793 | 1,979.395 | 2,177.361 | 1,466.884 | 1,443.08 | 1,401.233 | 1,484.378 | 1,079.635 | 1,063.981 | 1,116.055 | 1,326.448 | 1,082.262 | 1,069.805 | 1,122.464 | 1,212.301 | 954.873 | 837.365 | 811.875 | 949.582 | 597.923 | 549.006 | 526.905 | 817.702 | 730.875 | 712.38 | 456.873 | 495.209 | 308.123 | 287.985 | 298.23 | 328.394 | 277.165 | 211.841 | 264.097 | 373.045 | 268.208 | 220.405 | 236.301 | 292.312 | 176.676 | 161.206 | 176.328 | 220.508 | 69.867 | 58.203 | 67.8 | 62.777 | 54.543 | 49.938 | 54.507 | 46.566 | 48.91 | 42.483 | 46.317 | 49.9 | 42.9 | 43.1 | 45.4 | 12.1 | 11.1 | 9.7 | 10.4 | 5.9 | 5.8 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 204 | 199 | 193 | 171 | 175 | 174 | 169 | 171 | 174 | 192 | 209 | 211 | 222 | 236 | 253 | 249 | 259 | 264 | 282 | 281 | 281 | 286 | 294 | 254 | 246 | 245 | 258 | 258 | 260 | 246 | 189 | 200 | 179 | 158 | 157 | 162 | 162 | 152 | 138 | 139 | 132 | 133 | 141 | 148 | 149 | 154 | 163 | 167 | 163 | 165 | 169 | 169 | 160 | 131 | 138 | 133 | 134 | 138 | 149 | 168 | 62.33 | 54.528 | 54.203 | 53.5 | 48.706 | 46.54 | 46.713 | 45.185 | 43.986 | 45.368 | 39.18 | 35.668 | 31.911 | 30.49 | 26.798 | 24.712 | 24.841 | 25.539 | 26.375 | 26.562 | 26.358 | 22.265 | 19.741 | 19.354 | 18.642 | 17.832 | 17.598 | 17.209 | 16.513 | 15.24 | 15.053 | 11.419 | 11.304 | 10.815 | 10.428 | 11.438 | 10.556 | 10.841 | 11.206 | 11.466 | 10.301 | 10.628 | 10.916 | 9.36 | 6.874 | 5.09 | 4.186 | 4.2 | 3.974 | 3.326 | 2.964 | 2.456 | 2.02 | 1.643 | 1.2 | 1.2 | 1.2 | 1 | 0.8 | 0.6 | 0.6 | 0.6 | 0.8 | 0.9 |
Goodwill
| 9,929 | 9,929 | 9,929 | 9,928 | 9,931 | 9,799 | 9,799 | 9,765 | 9,765 | 9,765 | 9,765 | 9,764 | 9,763 | 9,763 | 9,764 | 9,764 | 9,763 | 9,763 | 9,762 | 9,763 | 9,763 | 9,764 | 9,763 | 9,764 | 9,763 | 9,763 | 9,768 | 9,787 | 9,771 | 9,772 | 7,095 | 7,083 | 7,084 | 7,084 | 7,086 | 7,088 | 7,089 | 7,089 | 7,092 | 7,098 | 7,102 | 7,103 | 7,106 | 7,107 | 7,108 | 7,109 | 7,111 | 7,126 | 7,130 | 7,134 | 7,132 | 7,144 | 7,147 | 7,150 | 7,154 | 7,161 | 7,176 | 7,213 | 7,227 | 7,270 | 320.706 | 279.161 | 279.297 | 280.248 | 221.049 | 195.374 | 188.398 | 188.254 | 180.646 | 100.446 | 100.462 | 98.683 | 98.527 | 0 | 77.992 | 77.602 | 76.436 | 0 | 74.214 | 67.726 | 67.672 | 0 | 68.1 | 57.81 | 53.91 | 35.992 | 25.497 | 10.458 | 10.283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.647 | 22.279 | 22.76 | 22.998 | 23.473 | 23.838 | 17.934 | 18.383 | 18.313 | 18.618 | 18.939 | 19.26 | 19.58 | 19.901 | 0 | 20.542 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1,121 | 1,059 | 1,083 | 604 | 577 | 734 | 658 | 798 | 716 | 653 | 611 | 614 | 618 | 588 | 585 | 692 | 723 | 760 | 800 | 1,000 | 1,041 | 1,079 | 1,192 | 1,406 | 1,583 | 1,747 | 1,912 | 2,134 | 2,431 | 2,598 | 562 | 530 | 539 | 525 | 500 | 549 | 540 | 518 | 497 | 545 | 529 | 667 | 660 | 669 | 651 | 621 | 595 | 698 | 683 | 679 | 648 | 1,072 | 1,082 | 1,065 | 1,089 | 1,616 | 1,227 | 1,688 | 1,717 | 1,915 | 81.287 | 78.494 | 92.495 | 111.578 | 77.825 | 95.633 | 80.488 | 93.194 | 86.172 | 102.432 | 180.535 | 117.508 | 119.132 | 105.815 | 89.616 | 97.487 | 94.066 | 92.873 | 97.096 | 67.726 | 94.128 | 104.962 | 42.221 | 93.529 | 53.91 | 10.899 | 25.497 | 10.458 | 10.283 | 10.316 | 10.892 | 11.174 | 11.705 | 12.347 | 52.252 | 53.727 | 54.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.221 | 0 | 20.863 | 21.1 | 21.4 | 21.7 | 22 | 22.3 | 22.6 | 22.9 | 23.2 | 23.8 | 24.1 |
Goodwill and Intangible Assets
| 11,050 | 10,988 | 11,012 | 10,532 | 10,508 | 10,533 | 10,457 | 10,563 | 10,481 | 10,418 | 10,376 | 10,378 | 10,381 | 10,351 | 10,349 | 10,456 | 10,486 | 10,523 | 10,562 | 10,763 | 10,804 | 10,843 | 10,955 | 11,170 | 11,346 | 11,510 | 11,680 | 11,921 | 12,202 | 12,370 | 7,657 | 7,613 | 7,623 | 7,609 | 7,586 | 7,637 | 7,629 | 7,607 | 7,589 | 7,643 | 7,631 | 7,770 | 7,766 | 7,776 | 7,759 | 7,730 | 7,706 | 7,824 | 7,813 | 7,813 | 7,780 | 8,216 | 8,229 | 8,215 | 8,243 | 8,777 | 8,403 | 8,901 | 8,944 | 9,185 | 401.993 | 357.655 | 371.792 | 391.826 | 298.874 | 291.007 | 268.886 | 281.448 | 266.818 | 202.878 | 180.535 | 117.508 | 119.132 | 105.815 | 89.616 | 97.487 | 94.066 | 92.873 | 97.096 | 67.726 | 94.128 | 104.962 | 110.321 | 93.529 | 53.91 | 46.891 | 25.497 | 10.458 | 10.283 | 10.316 | 10.892 | 11.174 | 11.705 | 12.347 | 52.252 | 53.727 | 54.585 | 21.647 | 22.279 | 22.76 | 22.998 | 23.473 | 23.838 | 17.934 | 18.383 | 18.313 | 18.618 | 18.939 | 19.26 | 19.58 | 19.901 | 20.221 | 20.542 | 20.863 | 21.1 | 21.4 | 21.7 | 22 | 22.3 | 22.6 | 22.9 | 23.2 | 23.8 | 24.1 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 19 | 17 | 17 | 16 | 25 | 25 | 25 | 23 | 23 | 23 | 23 | 23 | 22 | 23 | 79 | 0 | 86 | 88.301 | 91.215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.689 | 0 | 0 | 0 | -36.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,289 | 1,180 | 1,201 | 1,266 | 1,259 | 1,308 | 1,377 | 1,400 | 1,447 | 1,250 | 1,318 | 1,287 | 1,221 | 1,234 | 1,293 | 357 | 366 | 373 | 403 | 243 | 324 | 400 | 459 | 439 | 398 | 371 | 283 | 485 | 405 | 362 | 268 | 373 | 346 | 365 | 368 | 394 | 359 | 336 | 321 | 341 | 335 | 409 | 487 | 497 | 484 | 445 | 507 | 507 | 511 | 464 | 640 | 419 | 401 | 395 | 498 | 727 | 792 | 571 | 0 | 80 | 29.997 | 32.825 | 0.119 | 38.252 | 41.933 | 48.791 | 85.552 | 121.085 | 58.504 | 53.813 | 36.758 | 48.181 | 35.536 | 28.041 | 13.689 | 5.056 | 6.666 | 9.064 | 36.17 | 20.3 | 13.696 | 10.322 | 11.806 | 23.894 | 34.024 | 28.795 | 35.115 | 39.697 | 38.591 | 13.759 | 3.748 | 11.131 | 11.006 | 0 | 2.618 | 2.618 | 2.618 | 2.618 | 4.665 | 4.665 | 4.665 | 4.665 | 4.665 | 4.665 | 4.212 | 4.212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 479 | 507 | 508 | 541 | 545 | 511 | 497 | 632 | 583 | 643 | 641 | 699 | 677 | 664 | 658 | 731 | 721 | 751 | 482 | 454 | 415 | 458 | 489 | 469 | 466 | 439 | 401 | 382 | 320 | 316 | 173 | -202 | -193 | -227 | -283 | -304 | -273 | -270 | -286 | -323 | -325 | -399 | -476 | -481 | -472 | -430 | -495 | -492 | -494 | -439 | -591 | -405 | -388 | -384 | -489 | -715 | -343 | -548 | 113 | 21 | 23.142 | 15.055 | 9.639 | 10.738 | 6.473 | 6.376 | 5.941 | 5.676 | 4.113 | 1.409 | 13.033 | 13.882 | 11.063 | 20.153 | 2.225 | 22.041 | 22.903 | 29.466 | -7.932 | 50.545 | 47.569 | 40.362 | 11.547 | 15.462 | 35.797 | 6.496 | 20.783 | 29.324 | 23.051 | 22.412 | 19.328 | 18.638 | 18.491 | 22.478 | 16.625 | 19.172 | 16.317 | 12.205 | 11.508 | 12.566 | 2.546 | 2.313 | 2.426 | 0.246 | 0.257 | 0.255 | 0.26 | 1.051 | 1.07 | 0.2 | 0.229 | 0.11 | 0.063 | 0.06 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.8 | 1 |
Total Non-Current Assets
| 13,022 | 12,874 | 12,914 | 12,510 | 12,487 | 12,526 | 12,500 | 12,766 | 12,685 | 12,503 | 12,544 | 12,575 | 12,501 | 12,485 | 12,553 | 11,793 | 11,832 | 11,911 | 11,729 | 11,741 | 11,824 | 11,987 | 12,197 | 12,332 | 12,456 | 12,565 | 12,622 | 13,046 | 13,187 | 13,294 | 8,296 | 7,993 | 7,964 | 7,914 | 7,837 | 7,898 | 7,886 | 7,834 | 7,771 | 7,809 | 7,782 | 7,922 | 7,926 | 7,959 | 7,937 | 7,916 | 7,897 | 8,031 | 8,018 | 8,028 | 8,021 | 8,422 | 8,425 | 8,380 | 8,413 | 8,944 | 9,009 | 9,141 | 9,206 | 9,540 | 605.763 | 551.278 | 435.753 | 494.316 | 395.986 | 392.714 | 407.092 | 453.394 | 373.421 | 303.468 | 269.506 | 215.239 | 197.642 | 184.499 | 132.328 | 149.296 | 148.476 | 156.942 | 151.709 | 165.133 | 181.751 | 177.911 | 153.415 | 152.239 | 142.373 | 100.014 | 98.993 | 96.688 | 88.438 | 61.727 | 49.021 | 52.362 | 52.506 | 45.64 | 81.923 | 86.955 | 84.076 | 47.311 | 49.658 | 51.457 | 40.51 | 41.079 | 41.845 | 32.205 | 29.726 | 27.87 | 23.064 | 24.19 | 24.304 | 23.106 | 23.094 | 22.787 | 22.625 | 22.566 | 22.5 | 22.8 | 23.1 | 23.3 | 23.5 | 23.5 | 23.8 | 24.2 | 25.4 | 26 |
Total Assets
| 28,518 | 27,393 | 27,383 | 25,620 | 24,994 | 25,012 | 25,056 | 23,977 | 23,572 | 23,425 | 23,109 | 21,577 | 20,220 | 19,604 | 19,845 | 17,805 | 17,495 | 17,948 | 17,835 | 16,713 | 17,958 | 18,397 | 18,717 | 17,718 | 16,808 | 16,921 | 17,452 | 18,380 | 16,607 | 17,302 | 15,244 | 14,302 | 14,015 | 13,777 | 14,746 | 13,855 | 13,360 | 13,528 | 14,012 | 16,060 | 13,411 | 13,725 | 14,200 | 12,661 | 12,269 | 12,482 | 13,277 | 12,113 | 11,972 | 12,377 | 13,406 | 12,570 | 12,393 | 12,866 | 13,742 | 13,452 | 13,519 | 13,651 | 14,701 | 13,741 | 2,748.556 | 2,530.673 | 2,613.114 | 1,961.2 | 1,839.066 | 1,793.947 | 1,891.47 | 1,533.029 | 1,437.402 | 1,419.523 | 1,595.954 | 1,297.501 | 1,267.447 | 1,306.963 | 1,344.629 | 1,104.169 | 985.841 | 968.817 | 1,101.291 | 763.056 | 730.757 | 704.816 | 971.117 | 883.114 | 854.753 | 556.887 | 594.202 | 404.811 | 376.423 | 359.957 | 377.415 | 329.527 | 264.347 | 309.737 | 454.968 | 355.163 | 304.481 | 283.612 | 341.97 | 228.133 | 201.716 | 217.407 | 262.353 | 102.072 | 87.929 | 95.67 | 85.841 | 78.733 | 74.242 | 77.613 | 69.66 | 71.697 | 65.108 | 68.883 | 72.4 | 65.7 | 66.2 | 68.7 | 35.6 | 34.6 | 33.5 | 34.6 | 31.3 | 31.8 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 225 | 177 | 324 | 229 | 197 | 207 | 285 | 248 | 217 | 225 | 295 | 224 | 177 | 158 | 292 | 274 | 180 | 166 | 253 | 312 | 167 | 172 | 323 | 313 | 163 | 150 | 222 | 211 | 176 | 150 | 284 | 309 | 198 | 123 | 325 | 266 | 167 | 166 | 355 | 286 | 139 | 186 | 343 | 253 | 163 | 181 | 390 | 250 | 156 | 172 | 363 | 238 | 149 | 147 | 302 | 282 | 135 | 163 | 555 | 338 | 175.587 | 129.896 | 243.338 | 158.059 | 109.662 | 136.517 | 193.875 | 83.418 | 73.344 | 88.994 | 213.874 | 90.838 | 65.447 | 108.984 | 156.376 | 103.001 | 75.558 | 72.874 | 170.936 | 49.015 | 51.34 | 45.602 | 106.658 | 57.28 | 45.887 | 64.41 | 121.19 | 60.417 | 42.691 | 60.98 | 80.56 | 44.484 | 22.116 | 38.284 | 86.112 | 39.731 | 31.527 | 43.853 | 109.411 | 40.657 | 29.283 | 40.15 | 76.583 | 8.719 | 4.546 | 7.054 | 7.543 | 6.001 | 2.942 | 4.592 | 3.987 | 3.291 | 3.367 | 2.516 | 3.7 | 1.3 | 1.4 | 1.9 | 2.6 | 3.1 | 3.1 | 2.5 | 2.2 | 2.1 |
Short Term Debt
| 0 | 0 | 83 | 0 | 0 | 0 | 77 | 0 | 0 | 0 | 66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,481 | 56 | 64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.147 | 0.145 | 0.189 | 1.13 | 0.168 | 0.489 | 2.337 | 1.715 | 10.231 | 11.39 | 39.792 | 19.86 | 16.26 | 41.871 | 25.339 | 15.006 | 5.992 | 12.303 | 9.665 | 0.557 | 0.781 | 1.812 | 0.423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 0 | 0.1 | 0.3 | 0 | 0 |
Tax Payables
| 0 | 0 | 80 | 0 | 0 | 0 | 144 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,877 | 1,653 | 2,088 | 979 | 847 | 835 | 1,118 | 844 | 1,058 | 1,459 | 1,689 | 1,108 | 1,222 | 1,064 | 1,375 | 695 | 728 | 931 | 1,493 | 1,017 | 832 | 1,204 | 1,929 | 1,373 | 940 | 1,153 | 1,628 | 1,320 | 1,238 | 1,207 | 1,702 | 907 | 837 | 1,161 | 1,797 | 1,305 | 769 | 1,092 | 1,389 | 641 | 665 | 1,125 | 1,657 | 847 | 905 | 917 | 1,472 | 487 | 601 | 1,043 | 1,726 | 622 | 482 | 772 | 1,426 | 471 | 423 | 647 | 923 | 206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.74 | 2.401 | 1.631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1,220 | 987 | 980 | 1,070 | 980 | 1,249 | 787 | 924 | 978 | 1,497 | 950 | 855 | 1,158 | 1,338 | 1,248 | 782 | 731 | 1,198 | 896 | 1,053 | 1,061 | 1,551 | 1,411 | 703 | 662 | 936 | 806 | 689 | 721 | 901 | 625 | 394 | 510 | 615 | 592 | 541 | 507 | 635 | 636 | 506 | 389 | 588 | 652 | 455 | 416 | 676 | 694 | 542 | 489 | 676 | 92 | 533 | 459 | 623 | 779 | 532 | 533 | 504 | 350 | 557 | 445.971 | 426.175 | 482.367 | 255.266 | 249.94 | 204.652 | 247.581 | 169.195 | 88.264 | 103.169 | 171.384 | 85.759 | 88.558 | 98.067 | 155.057 | 113.341 | 56.534 | 63.205 | 128.687 | 49.947 | 48.062 | 58.656 | 93.815 | 63.08 | 62.707 | 59.096 | 83.705 | 43.612 | 41.062 | 44.039 | 73.929 | 57.646 | 42.218 | 49.404 | 75.1 | 61.194 | 40.838 | 45.142 | 39.46 | 19.447 | 16.459 | 14.86 | 25.278 | 10.625 | 6.054 | 7.808 | 10.13 | 9.145 | 9.416 | 9.688 | 6.744 | 5.491 | 2.442 | 3.153 | 5.4 | 2.4 | 2.2 | 2.3 | 2.9 | 2.7 | 1.8 | 2.4 | 2.6 | 3.3 |
Total Current Liabilities
| 3,322 | 2,817 | 3,555 | 2,278 | 2,024 | 2,291 | 2,411 | 2,016 | 2,253 | 3,181 | 3,100 | 2,187 | 2,557 | 2,560 | 2,915 | 1,751 | 1,639 | 2,295 | 2,642 | 2,382 | 2,060 | 2,927 | 3,663 | 2,389 | 1,765 | 2,239 | 2,656 | 3,701 | 2,191 | 2,322 | 2,611 | 1,610 | 1,545 | 1,899 | 2,714 | 2,112 | 1,443 | 1,893 | 2,405 | 1,433 | 1,193 | 1,899 | 2,652 | 1,555 | 1,484 | 1,774 | 2,556 | 1,279 | 1,246 | 1,891 | 2,907 | 1,393 | 1,090 | 1,542 | 2,507 | 1,285 | 1,091 | 1,314 | 2,320 | 1,101 | 621.558 | 556.071 | 725.705 | 413.325 | 359.602 | 341.169 | 441.456 | 252.613 | 161.608 | 192.163 | 385.258 | 176.597 | 154.005 | 207.051 | 311.433 | 216.342 | 132.092 | 136.079 | 299.623 | 98.962 | 99.402 | 104.405 | 200.618 | 120.549 | 109.724 | 123.674 | 205.384 | 106.366 | 85.468 | 115.25 | 165.879 | 141.922 | 84.194 | 103.948 | 203.083 | 126.264 | 87.371 | 94.987 | 161.174 | 69.769 | 46.299 | 55.791 | 103.673 | 19.767 | 10.6 | 14.862 | 17.673 | 15.146 | 12.358 | 14.28 | 12.471 | 11.183 | 7.44 | 5.669 | 9.1 | 3.7 | 3.6 | 4.2 | 6.4 | 5.8 | 5 | 5.2 | 4.8 | 5.4 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 3,612 | 3,611 | 3,773 | 3,610 | 3,609 | 3,608 | 3,820 | 3,607 | 3,606 | 3,606 | 3,829 | 3,604 | 2,676 | 2,675 | 2,885 | 2,889 | 2,902 | 2,893 | 2,671 | 2,670 | 4,394 | 4,392 | 4,390 | 4,388 | 4,387 | 4,393 | 4,887 | 4,881 | 4,977 | 5,777 | 4,079 | 4,078 | 4,077 | 4,075 | 4,324 | 4,322 | 4,321 | 4,320 | 4,668 | 2,211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.671 | 2.676 | 3.222 | 3.344 | 3.122 | 3.209 | 3.425 | 3.303 | 63.401 | 65.722 | 67.657 | 70.258 | 73.778 | 76.308 | 79.291 | 80.856 | 61.143 | 60.872 | 61.496 | 61.107 | 61.235 | 61.157 | 0.959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 |
Deferred Revenue Non-Current
| 0 | 0 | 158 | 98 | 251 | 0 | 506 | 0 | 0 | 0 | 418 | 0 | 0 | 0 | 505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 32 | 32 | 158 | 98 | 251 | 375 | 506 | 433 | 511 | 365 | 418 | 480 | 436 | 458 | 505 | 23 | 20 | 22 | 18 | 11 | 13 | 16 | 21 | 40 | 38 | 41 | 44 | 43 | 50 | 57 | 3 | 110 | 126 | 124 | 114 | 82 | 82 | 86 | 20 | 71 | 77 | 83 | 25 | 60 | 61 | 57 | 55 | 95 | 97 | 83 | 112 | 231 | 249 | 254 | 270 | 685 | 699 | 708 | 615 | 696 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.712 | 0 | 0 | 0 | 5.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 759 | 818 | 654 | 728 | 611 | 907 | 720 | 971 | 916 | 942 | 725 | 924 | 869 | 890 | 735 | 907 | 957 | 1,142 | 1,147 | 991 | 1,145 | 1,243 | 1,181 | 934 | 903 | 812 | 746 | 937 | 835 | 798 | 483 | 515 | 466 | 441 | 361 | 347 | 343 | 305 | 297 | 206 | 206 | 208 | 206 | 163 | 160 | 165 | 174 | 168 | 164 | 166 | 184 | 200 | 196 | 202 | 209 | 190 | 198 | 181 | 239 | 169 | 24.014 | 26.71 | 21.009 | 18.325 | 17.971 | 0 | 41.128 | 41.07 | 40.96 | 0 | 1.216 | 0.656 | 0.093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.027 | 0.035 | 0.002 | 0.002 | 0.002 | 0.007 | 0.007 | 0.043 | 0.089 | 0.087 | 0.088 | 0.135 | 0.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 |
Total Non-Current Liabilities
| 4,403 | 4,461 | 4,585 | 4,534 | 4,722 | 4,890 | 5,046 | 5,011 | 5,033 | 4,913 | 4,972 | 5,008 | 3,981 | 4,023 | 4,125 | 3,819 | 3,879 | 4,057 | 3,836 | 3,672 | 5,552 | 5,651 | 5,592 | 5,362 | 5,328 | 5,246 | 5,677 | 5,861 | 5,862 | 6,632 | 4,565 | 4,703 | 4,669 | 4,640 | 4,799 | 4,751 | 4,746 | 4,711 | 4,985 | 2,488 | 283 | 291 | 231 | 223 | 221 | 222 | 229 | 263 | 261 | 249 | 296 | 431 | 445 | 456 | 479 | 875 | 897 | 889 | 854 | 865 | 24.014 | 26.71 | 21.009 | 18.325 | 17.971 | 41.246 | 41.128 | 41.07 | 40.96 | 1.776 | 1.216 | 0.656 | 0.093 | 0 | 12.712 | 0 | 0 | 0 | 5.381 | 0 | 0 | 2.671 | 2.676 | 3.222 | 3.344 | 3.122 | 3.209 | 3.425 | 3.303 | 63.401 | 65.724 | 67.684 | 70.293 | 73.78 | 76.31 | 79.293 | 80.863 | 61.15 | 60.915 | 61.585 | 61.194 | 61.323 | 61.292 | 1.148 | 0 | 0 | 0.319 | 0.324 | 0.329 | 0.334 | 0.495 | 0.5 | 0.505 | 0.51 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 1.6 | 0.8 |
Total Liabilities
| 7,725 | 7,278 | 8,140 | 6,812 | 6,746 | 7,181 | 7,457 | 7,027 | 7,286 | 8,094 | 8,072 | 7,195 | 6,538 | 6,583 | 7,040 | 5,570 | 5,518 | 6,352 | 6,478 | 6,054 | 7,612 | 8,578 | 9,255 | 7,751 | 7,093 | 7,485 | 8,333 | 9,562 | 8,053 | 8,954 | 7,176 | 6,313 | 6,214 | 6,539 | 7,513 | 6,863 | 6,189 | 6,604 | 7,390 | 3,921 | 1,476 | 2,190 | 2,883 | 1,778 | 1,705 | 1,996 | 2,785 | 1,542 | 1,507 | 2,140 | 3,203 | 1,824 | 1,535 | 1,998 | 2,986 | 2,160 | 1,988 | 2,203 | 3,174 | 1,966 | 645.572 | 582.781 | 746.714 | 431.65 | 377.573 | 382.415 | 482.584 | 293.683 | 202.568 | 193.939 | 386.474 | 177.253 | 154.098 | 207.051 | 324.145 | 216.342 | 132.092 | 136.079 | 305.004 | 98.962 | 99.402 | 107.076 | 203.294 | 123.771 | 113.068 | 126.796 | 208.593 | 109.791 | 88.771 | 178.651 | 231.603 | 209.606 | 154.487 | 177.728 | 279.393 | 205.557 | 168.234 | 156.137 | 222.089 | 131.354 | 107.493 | 117.114 | 164.965 | 20.915 | 10.6 | 14.862 | 17.992 | 15.47 | 12.687 | 14.614 | 12.966 | 11.683 | 7.945 | 6.179 | 9.5 | 4.2 | 4.1 | 4.7 | 6.8 | 6.2 | 5.4 | 5.6 | 6.4 | 6.2 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.2 | 25.2 | 25.2 | 25.2 | 25.3 | 25.3 |
Common 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 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14,498 | 13,911 | 13,171 | 12,768 | 12,333 | 12,053 | 12,025 | 11,460 | 10,821 | 9,945 | 9,691 | 9,183 | 8,579 | 7,999 | 7,813 | 7,289 | 7,085 | 6,757 | 6,558 | 5,907 | 5,647 | 5,245 | 4,916 | 5,501 | 5,312 | 5,069 | 4,869 | 4,616 | 4,366 | 4,239 | 4,096 | 3,937 | 3,810 | 3,598 | 3,374 | 3,013 | 3,036 | 2,832 | 2,686 | 2,513 | 2,456 | 2,132 | 1,893 | 1,539 | 1,313 | 1,128 | 948 | 849 | 701 | 366 | 57 | 290 | 239 | 20 | -361 | -75 | -90 | -285 | -474 | -403 | 831.675 | 772.66 | 728.497 | 456.301 | 455.603 | 427.777 | 442.199 | 299.379 | 370.687 | 388.513 | 397.732 | 329.787 | 343.029 | 346.614 | 343.041 | 245.779 | 220.236 | 208.279 | 201.615 | 124.634 | 134.727 | 130.564 | 138.521 | 94.174 | 85.088 | 64.384 | 53.5 | 14.39 | 12.175 | 12.146 | 11.271 | -9.234 | -13.54 | -8.361 | 44.518 | 22.217 | 21.654 | 26.012 | 20.802 | 4.78 | 8.296 | 13.68 | 13.544 | 4.032 | 2.727 | 7.815 | 3.533 | -0.587 | -1.923 | 0.708 | -5.638 | -7.585 | -10.35 | -4.822 | -4.5 | -5.8 | -5.2 | -3.3 | -1.3 | -1.7 | -2.2 | -1.3 | -0.6 | 0.1 |
Accumulated Other Comprehensive Income/Loss
| -631 | -629 | -625 | -589 | -591 | -586 | -578 | -587 | -593 | -600 | -622 | -633 | -634 | -628 | -619 | -607 | -608 | -602 | -601 | -613 | -605 | -649 | -638 | -642 | -640 | -625 | -629 | -653 | -649 | -643 | -633 | -544 | -545 | -619 | -303 | -157 | 44 | 63 | 68 | 18 | -62 | -95 | -26 | -74 | -124 | -33 | -72 | -29 | 29 | 26 | -13 | -9 | -57 | -44 | -24 | -5 | -14 | -46 | -43 | 13 | 25.327 | 26.352 | 23.94 | 27.358 | 22.517 | 20.202 | 18.659 | 12.575 | 1.469 | 13.336 | -0.687 | 3.007 | 5.76 | 11.618 | 17.818 | 8.839 | 7.384 | 9.961 | 7.455 | 1.173 | 0.267 | -3.434 | -2.295 | -5.448 | -6.118 | -11.498 | -10.3 | -9.865 | -11.601 | -11.377 | -8.227 | -9.739 | -8.63 | -6.066 | -3.39 | -1.745 | -3.567 | -2.51 | 0.144 | 0.083 | -0.709 | 0.092 | -0.021 | -0.403 | -0.142 | -0.213 | -0.202 | -0.305 | -0.302 | -0.335 | -0.271 | -0.194 | -0.156 | -0.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 6,926 | 6,833 | 6,697 | 6,629 | 6,506 | 6,364 | 6,152 | 6,077 | 6,058 | 5,986 | 5,968 | 5,832 | 5,737 | 5,650 | 5,611 | 5,553 | 5,500 | 5,441 | 5,400 | 5,365 | 5,304 | 5,223 | 5,184 | 5,108 | 5,043 | 4,992 | 4,879 | 4,855 | 4,837 | 4,752 | 4,605 | 4,596 | 4,536 | 4,259 | 4,162 | 4,136 | 4,091 | 4,029 | 3,868 | 9,608 | 9,541 | 9,498 | 9,450 | 9,418 | 9,375 | 9,391 | 9,616 | 9,751 | 9,735 | 9,845 | 10,159 | 10,465 | 10,676 | 10,892 | 11,141 | 11,372 | 11,635 | 11,779 | 12,044 | 12,165 | 1,245.982 | 1,148.88 | 1,113.963 | 1,045.891 | 983.373 | 963.553 | 948.028 | 927.392 | 862.678 | 823.735 | 812.435 | 787.454 | 764.56 | 741.68 | 659.625 | 633.209 | 626.129 | 614.498 | 587.217 | 538.287 | 496.361 | 470.61 | 631.597 | 670.617 | 662.715 | 377.205 | 342.409 | 290.495 | 287.078 | 180.537 | 142.768 | 138.894 | 132.03 | 146.436 | 134.447 | 129.134 | 118.16 | 103.973 | 98.935 | 91.916 | 86.636 | 86.521 | 83.865 | 77.528 | 74.744 | 73.206 | 64.518 | 64.155 | 63.78 | 62.626 | 62.603 | 67.793 | 67.669 | 67.667 | 67.4 | 67.3 | 67.3 | 67.3 | 4.9 | 4.9 | 5.1 | 5.1 | 0.2 | 0.2 |
Total Shareholders Equity
| 20,793 | 20,115 | 19,243 | 18,808 | 18,248 | 17,831 | 17,599 | 16,950 | 16,286 | 15,331 | 15,037 | 14,382 | 13,682 | 13,021 | 12,805 | 12,235 | 11,977 | 11,596 | 11,357 | 10,659 | 10,346 | 9,819 | 9,462 | 9,967 | 9,715 | 9,436 | 9,119 | 8,818 | 8,554 | 8,348 | 8,068 | 7,989 | 7,801 | 7,238 | 7,233 | 6,992 | 7,171 | 6,924 | 6,622 | 12,139 | 11,935 | 11,535 | 11,317 | 10,883 | 10,564 | 10,486 | 10,492 | 10,571 | 10,465 | 10,237 | 10,203 | 10,746 | 10,858 | 10,868 | 10,756 | 11,292 | 11,531 | 11,448 | 11,527 | 11,775 | 2,102.984 | 1,947.892 | 1,866.4 | 1,529.55 | 1,461.493 | 1,411.532 | 1,408.886 | 1,239.346 | 1,234.834 | 1,225.584 | 1,209.48 | 1,120.248 | 1,113.349 | 1,099.912 | 1,020.484 | 887.827 | 853.749 | 832.738 | 796.287 | 664.094 | 631.355 | 597.74 | 767.823 | 759.343 | 741.685 | 430.091 | 385.609 | 295.02 | 287.652 | 181.306 | 145.812 | 119.921 | 109.86 | 132.009 | 175.575 | 149.606 | 136.247 | 127.475 | 119.881 | 96.779 | 94.223 | 100.293 | 97.388 | 81.157 | 77.329 | 80.808 | 67.849 | 63.263 | 61.555 | 62.999 | 56.694 | 60.014 | 57.163 | 62.704 | 62.9 | 61.5 | 62.1 | 64 | 28.8 | 28.4 | 28.1 | 29 | 24.9 | 25.6 |
Total Equity
| 20,793 | 20,115 | 19,243 | 18,808 | 18,248 | 17,831 | 17,599 | 16,950 | 16,286 | 15,331 | 15,037 | 14,382 | 13,682 | 13,021 | 12,805 | 12,235 | 11,977 | 11,596 | 11,357 | 10,659 | 10,346 | 9,819 | 9,462 | 9,967 | 9,715 | 9,436 | 9,119 | 8,818 | 8,554 | 8,348 | 8,068 | 7,989 | 7,801 | 7,238 | 7,233 | 6,992 | 7,171 | 6,924 | 6,622 | 12,139 | 11,935 | 11,535 | 11,317 | 10,883 | 10,564 | 10,486 | 10,492 | 10,571 | 10,465 | 10,237 | 10,203 | 10,746 | 10,858 | 10,868 | 10,756 | 11,292 | 11,531 | 11,448 | 11,527 | 11,775 | 2,102.984 | 1,947.892 | 1,866.4 | 1,529.55 | 1,461.493 | 1,411.532 | 1,408.886 | 1,239.346 | 1,234.834 | 1,225.584 | 1,209.48 | 1,120.248 | 1,113.349 | 1,099.912 | 1,020.484 | 887.827 | 853.749 | 832.738 | 796.287 | 664.094 | 631.355 | 597.74 | 767.823 | 759.343 | 741.685 | 430.091 | 385.609 | 295.02 | 287.652 | 181.306 | 145.812 | 119.921 | 109.86 | 132.009 | 175.575 | 149.606 | 136.247 | 127.475 | 119.881 | 96.779 | 94.223 | 100.293 | 97.388 | 81.157 | 77.329 | 80.808 | 67.849 | 63.263 | 61.555 | 62.999 | 56.694 | 60.014 | 57.163 | 62.704 | 62.9 | 61.5 | 62.1 | 64 | 28.8 | 28.4 | 28.1 | 29 | 24.9 | 25.6 |
Total Liabilities & Shareholders Equity
| 28,518 | 27,393 | 27,383 | 25,620 | 24,994 | 25,012 | 25,056 | 23,977 | 23,572 | 23,425 | 23,109 | 21,577 | 20,220 | 19,604 | 19,845 | 17,805 | 17,495 | 17,948 | 17,835 | 16,713 | 17,958 | 18,397 | 18,717 | 17,718 | 16,808 | 16,921 | 17,452 | 18,380 | 16,607 | 17,302 | 15,244 | 14,302 | 14,015 | 13,777 | 14,746 | 13,855 | 13,360 | 13,528 | 14,012 | 16,060 | 13,411 | 13,725 | 14,200 | 12,661 | 12,269 | 12,482 | 13,277 | 12,113 | 11,972 | 12,377 | 13,406 | 12,570 | 12,393 | 12,866 | 13,742 | 13,452 | 13,519 | 13,651 | 14,701 | 13,741 | 2,748.556 | 2,530.673 | 2,613.114 | 1,961.2 | 1,839.066 | 1,793.947 | 1,891.47 | 1,533.029 | 1,437.402 | 1,419.523 | 1,595.954 | 1,297.501 | 1,267.447 | 1,306.963 | 1,344.629 | 1,104.169 | 985.841 | 968.817 | 1,101.291 | 763.056 | 730.757 | 704.816 | 971.117 | 883.114 | 854.753 | 556.887 | 594.202 | 404.811 | 376.423 | 359.957 | 377.415 | 329.527 | 264.347 | 309.737 | 454.968 | 355.163 | 304.481 | 283.612 | 341.97 | 228.133 | 201.716 | 217.407 | 262.353 | 102.072 | 87.929 | 95.67 | 85.841 | 78.733 | 74.242 | 77.613 | 69.66 | 71.697 | 65.108 | 68.883 | 72.4 | 65.7 | 66.2 | 68.7 | 35.6 | 34.6 | 33.5 | 34.6 | 31.3 | 31.8 |