Best Buy Co., Inc.
NYSE:BBY
90.7 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q2 | 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 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q1 | 1989 Q1 | 1988 Q1 | 1987 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,387 | 1,527 | 1,447 | 636 | 1,093 | 1,030 | 1,874 | 932 | 840 | 640 | 2,936 | 3,465 | 4,340 | 4,278 | 5,494 | 5,136 | 5,305 | 3,919 | 2,229 | 1,205 | 1,289 | 1,561 | 1,980 | 1,228 | 1,865 | 1,848 | 1,101 | 1,103 | 1,365 | 1,651 | 2,240 | 1,341 | 1,861 | 1,845 | 1,976 | 1,697 | 1,800 | 2,173 | 2,432 | 1,929 | 2,141 | 2,569 | 2,678 | 2,170 | 1,910 | 908 | 1,826 | 309 | 680 | 1,386 | 1,199 | 2,392 | 2,040 | 2,208 | 1,103 | 925 | 843 | 1,239 | 1,826 | 564 | 668 | 535 | 498 | 569 | 544 | 1,475 | 1,438 | 1,319 | 1,390 | 1,366 | 1,205 | 1,202 | 1,104 | 772 | 681 | 812 | 798 | 604 | 470 | 2,435 | 1,962 | 2,070 | 2,600 | 1,827 | 1,734 | 1,466 | 1,914 | 1,156 | 1,119 | 1,245 | 1,855 | 843 | 961 | 466 | 746.879 | 728.796 | 845.021 | 765.387 | 750.723 | 514.8 | 473.4 | 510.9 | 785.8 | 409.4 | 491.6 | 397.3 | 520.1 | 122.1 | 101.4 | 94.9 | 89.8 | 43.2 | 30.7 | 20.6 | 86.4 | 107 | 43.7 | 51.7 | 144.7 | 20.5 | 47.4 | 10.2 | 59.9 | 75 | 43.9 | 95.5 | 7.1 | 13.9 | 9.1 | 69.8 | 112.8 | 48 | 16.3 | 20.1 | 27.1 | 6.1 | 1.4 | 19.1 | 33.2 | 0.8 | 0.6 | 2.6 | 0.1 |
Short Term Investments
| 198 | 184 | 0 | 251 | 227 | 200 | 178 | 0 | 125 | 0 | 0 | 625 | 690 | 60 | 65 | 545 | 108 | 107 | 101 | 120 | 320 | 195 | 183 | 76 | 465 | 785 | 2,032 | 2,237 | 2,125 | 1,948 | 1,681 | 1,777 | 1,590 | 1,220 | 1,305 | 1,650 | 1,695 | 1,566 | 1,456 | 1,209 | 939 | 497 | 223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12 | 0 | 80 | 20 | 22 | 2 | 2 | 205 | 90 | 93 | 4 | 8 | 11 | 25 | 0 | 68 | 64 | 295 | 121 | 1,436 | 2,588 | 1,513 | 1,564 | 1,554 | 3,051 | 2,285 | 2,027 | 2,002 | 2,878 | 78 | 7 | 1,820 | 2,355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,387 | 1,711 | 1,447 | 636 | 1,093 | 1,030 | 1,874 | 932 | 840 | 640 | 2,936 | 3,465 | 4,340 | 4,338 | 5,494 | 5,681 | 5,305 | 3,919 | 2,229 | 1,205 | 1,609 | 1,561 | 1,980 | 1,304 | 2,330 | 2,633 | 3,133 | 3,340 | 3,490 | 3,599 | 3,921 | 3,118 | 3,451 | 3,065 | 3,281 | 3,347 | 3,495 | 3,739 | 3,888 | 3,138 | 3,080 | 3,066 | 2,901 | 2,170 | 1,910 | 908 | 1,826 | 309 | 680 | 1,386 | 1,199 | 2,392 | 2,120 | 2,228 | 1,125 | 927 | 845 | 1,444 | 1,916 | 657 | 672 | 543 | 509 | 594 | 544 | 1,543 | 1,502 | 1,614 | 1,511 | 2,802 | 3,793 | 2,715 | 2,668 | 2,326 | 3,732 | 3,097 | 2,825 | 2,606 | 3,348 | 2,513 | 1,969 | 2,070 | 2,600 | 1,827 | 1,734 | 1,466 | 1,914 | 1,156 | 1,119 | 1,245 | 1,855 | 843 | 961 | 466 | 746.879 | 728.796 | 845.021 | 765.387 | 750.723 | 514.8 | 473.4 | 510.9 | 785.8 | 409.4 | 491.6 | 397.3 | 520.1 | 122.1 | 101.4 | 94.9 | 89.8 | 43.2 | 30.7 | 20.6 | 86.4 | 107 | 43.7 | 51.7 | 144.7 | 20.5 | 47.4 | 10.2 | 59.9 | 75 | 43.9 | 95.5 | 7.1 | 13.9 | 9.1 | 69.8 | 112.8 | 48 | 16.3 | 20.1 | 27.1 | 6.1 | 1.4 | 19.1 | 33.2 | 0.8 | 0.6 | 2.6 | 0.1 |
Net Receivables
| 871 | 770 | 939 | 901 | 856 | 860 | 1,141 | 1,050 | 840 | 804 | 1,042 | 1,016 | 883 | 850 | 1,061 | 1,028 | 906 | 749 | 1,149 | 1,056 | 966 | 833 | 1,015 | 921 | 915 | 860 | 1,049 | 971 | 965 | 1,011 | 1,347 | 1,174 | 926 | 1,097 | 1,162 | 1,061 | 1,025 | 995 | 1,280 | 1,066 | 1,005 | 871 | 1,308 | 1,123 | 1,188 | 937 | 2,704 | 2,250 | 2,135 | 1,846 | 2,288 | 3,212 | 1,945 | 1,742 | 2,348 | 2,793 | 1,720 | 1,579 | 2,020 | 2,630 | 1,770 | 1,427 | 1,868 | 2,638 | 1,785 | 533 | 549 | 739 | 554 | 476 | 548 | 1,112 | 483 | 409 | 506 | 883 | 389 | 350 | 375 | 742 | 328 | 371 | 343 | 682 | 302 | 305 | 312 | 579 | 239 | 243 | 247 | 387 | 236 | 193 | 209.031 | 427.113 | 201.375 | 202.207 | 189.301 | 383.5 | 178.5 | 145.7 | 132.401 | 278.5 | 140.7 | 75.6 | 95.7 | 185.9 | 101.5 | 84.4 | 79.6 | 217.1 | 222.8 | 227.5 | 121.4 | 191.9 | 116.5 | 100 | 84.4 | 150 | 87.8 | 67.3 | 52.9 | 86.2 | 37.6 | 40.2 | 38 | 74 | 27 | 17 | 16 | 36.8 | 19.6 | 11.7 | 8.7 | 16.1 | 9.4 | 8 | 11.5 | 6.5 | 8.2 | 6.8 | 3.4 |
Inventory
| 5,706 | 5,225 | 4,958 | 7,562 | 5,651 | 5,219 | 5,140 | 7,294 | 6,043 | 6,258 | 5,965 | 8,553 | 6,417 | 5,721 | 5,612 | 7,459 | 4,136 | 3,993 | 5,174 | 7,569 | 5,208 | 5,195 | 5,409 | 8,168 | 5,016 | 4,964 | 5,209 | 6,663 | 5,167 | 4,637 | 4,864 | 6,331 | 4,908 | 4,719 | 5,051 | 6,651 | 4,995 | 4,930 | 5,174 | 6,900 | 5,583 | 5,255 | 5,376 | 6,978 | 5,437 | 5,461 | 6,571 | 8,156 | 6,299 | 6,065 | 5,731 | 9,220 | 6,403 | 6,356 | 5,897 | 10,064 | 6,346 | 6,335 | 5,486 | 8,978 | 5,738 | 5,486 | 4,753 | 8,207 | 6,105 | 5,005 | 4,708 | 7,451 | 4,650 | 4,298 | 4,028 | 6,084 | 4,049 | 3,737 | 3,338 | 5,314 | 3,250 | 3,266 | 2,851 | 4,826 | 2,987 | 2,915 | 2,607 | 4,428 | 2,641 | 2,368 | 2,046 | 4,090 | 2,616 | 2,635 | 2,258 | 3,459 | 2,092 | 1,981 | 1,766.934 | 2,327.798 | 1,456.752 | 1,314.448 | 1,183.681 | 2,082.5 | 1,287.6 | 1,111.4 | 1,046.4 | 1,684.9 | 1,168 | 1,101.1 | 1,060.8 | 1,679.7 | 1,188.4 | 1,110 | 1,132.1 | 1,844.8 | 1,447.4 | 1,369 | 1,201.1 | 1,974 | 1,269.1 | 1,002.4 | 907.7 | 1,491.1 | 863.5 | 704.5 | 638 | 823.9 | 469 | 328.5 | 250 | 411.1 | 287.7 | 216.5 | 135.8 | 242.5 | 121.6 | 110.3 | 95.7 | 167.9 | 125.9 | 104.4 | 114.8 | 101.8 | 98.4 | 62.4 | 23.7 |
Other Current Assets
| 598 | 544 | 553 | 766 | 704 | 653 | 647 | 646 | 621 | 613 | 596 | 486 | 400 | 359 | 373 | 383 | 336 | 335 | 305 | 345 | 409 | 425 | 466 | 508 | 510 | 473 | 438 | 431 | 456 | 409 | 384 | 398 | 409 | 401 | 392 | 676 | 730 | 732 | 1,387 | 959 | 943 | 926 | 900 | 963 | 879 | 2,700 | 946 | 1,131 | 1,070 | 1,019 | 1,079 | 1,085 | 1,033 | 967 | 1,103 | 1,045 | 1,048 | 1,030 | 1,144 | 1,002 | 1,035 | 954 | 1,062 | 879 | 894 | 652 | 583 | 673 | 733 | 730 | 712 | 759 | 687 | 406 | 409 | 400 | 378 | 383 | 329 | 251 | 312 | 246 | 174 | 207 | 209 | 227 | 595 | 228 | 243 | 261 | 251 | 215 | 214 | 211 | 205.819 | 168.993 | 173.197 | 172.411 | 114.755 | 128 | 115.8 | 109.5 | 98.522 | 98.9 | 70.5 | 55.7 | 33.7 | 60.4 | 89.8 | 92.7 | 83.5 | 137.7 | 33.1 | 36.2 | 151.6 | 159.3 | 172.2 | 125.1 | 103.9 | 26.5 | 20.1 | 16.2 | 13.8 | 13.4 | 11 | 10.6 | 9.8 | 12.7 | 10.8 | 8.5 | 8.5 | 9.6 | 8.5 | 8.4 | 8.1 | 3.3 | 3.8 | 4.5 | 3.9 | 3.9 | 4.2 | 2.8 | 1.2 |
Total Current Assets
| 8,562 | 7,753 | 7,897 | 9,865 | 8,304 | 7,762 | 8,802 | 9,922 | 8,344 | 8,315 | 10,539 | 13,520 | 12,040 | 11,268 | 12,540 | 14,551 | 10,683 | 8,996 | 8,857 | 10,175 | 8,192 | 8,014 | 8,870 | 10,901 | 8,771 | 8,930 | 9,829 | 11,405 | 10,078 | 9,656 | 10,516 | 11,021 | 9,694 | 9,282 | 9,886 | 11,735 | 10,245 | 10,396 | 11,729 | 12,063 | 10,611 | 10,118 | 10,485 | 11,234 | 9,414 | 10,006 | 12,047 | 11,846 | 10,184 | 10,316 | 10,297 | 15,909 | 11,501 | 11,293 | 10,473 | 14,829 | 9,959 | 10,388 | 10,566 | 13,267 | 9,215 | 8,410 | 8,192 | 12,318 | 9,328 | 7,733 | 7,342 | 10,477 | 7,448 | 8,306 | 9,081 | 10,670 | 7,887 | 6,878 | 7,985 | 9,694 | 6,842 | 6,605 | 6,903 | 8,332 | 5,596 | 5,602 | 5,724 | 7,144 | 4,886 | 4,366 | 4,867 | 6,053 | 4,217 | 4,384 | 4,611 | 4,904 | 3,503 | 2,851 | 2,928.663 | 3,652.7 | 2,676.345 | 2,454.453 | 2,238.46 | 3,108.8 | 2,055.3 | 1,877.5 | 2,063.1 | 2,471.7 | 1,870.8 | 1,629.7 | 1,710.3 | 2,048.1 | 1,481.1 | 1,382 | 1,385 | 2,242.8 | 1,734 | 1,653.3 | 1,560.5 | 2,432.2 | 1,601.5 | 1,279.2 | 1,240.7 | 1,688.1 | 1,018.8 | 798.2 | 764.6 | 998.5 | 561.5 | 474.8 | 304.9 | 511.7 | 334.6 | 311.8 | 273.1 | 336.9 | 166 | 150.5 | 139.6 | 193.4 | 140.5 | 136 | 163.4 | 113 | 111.4 | 74.6 | 28.4 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5,043 | 4,967 | 5,018 | 5,140 | 5,118 | 5,015 | 5,098 | 5,172 | 5,115 | 4,955 | 4,904 | 4,944 | 4,896 | 4,796 | 4,872 | 4,957 | 5,047 | 4,922 | 5,037 | 5,110 | 5,135 | 5,042 | 2,510 | 2,525 | 2,432 | 2,385 | 2,421 | 2,352 | 2,327 | 2,287 | 2,293 | 2,298 | 2,295 | 2,332 | 2,346 | 2,304 | 2,235 | 2,244 | 2,295 | 2,524 | 2,532 | 2,525 | 2,598 | 2,726 | 2,744 | 2,830 | 3,270 | 3,407 | 3,407 | 3,407 | 3,471 | 3,567 | 3,761 | 3,767 | 3,823 | 3,994 | 3,915 | 3,982 | 4,070 | 4,123 | 4,162 | 4,184 | 4,174 | 4,268 | 4,119 | 3,456 | 3,306 | 3,260 | 3,118 | 3,026 | 2,938 | 2,971 | 2,787 | 2,712 | 2,712 | 2,637 | 2,523 | 2,456 | 2,464 | 2,319 | 2,251 | 2,239 | 2,244 | 2,261 | 2,229 | 2,161 | 2,062 | 2,268 | 2,161 | 1,988 | 1,897 | 1,753 | 1,558 | 1,496 | 1,444.172 | 1,049.801 | 889.401 | 744.149 | 698.084 | 609.1 | 522.8 | 437.4 | 423.6 | 373.4 | 328.2 | 327.6 | 332.9 | 327 | 324.2 | 321.3 | 331.6 | 320.5 | 317.5 | 310.1 | 311 | 297.8 | 268.8 | 249.3 | 237.5 | 295 | 235.1 | 191.6 | 172.7 | 152.5 | 101.7 | 88.4 | 126.4 | 118.3 | 88.7 | 59.8 | 58.3 | 53.1 | 42.8 | 39 | 39.6 | 38.9 | 34.8 | 27.8 | 25.8 | 24.8 | 27.8 | 12.9 | 3.3 |
Goodwill
| 1,383 | 1,383 | 1,383 | 1,383 | 1,383 | 1,383 | 1,383 | 1,383 | 1,385 | 1,385 | 1,384 | 986 | 986 | 986 | 986 | 986 | 986 | 986 | 984 | 982 | 965 | 915 | 915 | 921 | 425 | 425 | 425 | 425 | 425 | 425 | 425 | 425 | 425 | 425 | 425 | 425 | 425 | 425 | 425 | 425 | 425 | 425 | 425 | 528 | 528 | 528 | 528 | 1,344 | 1,342 | 1,465 | 1,335 | 2,420 | 2,486 | 2,488 | 2,454 | 2,441 | 2,365 | 2,386 | 2,452 | 2,421 | 2,442 | 2,296 | 2,203 | 2,414 | 2,536 | 1,085 | 1,088 | 1,086 | 1,053 | 1,049 | 919 | 991 | 1,010 | 955 | 557 | 546 | 529 | 507 | 513 | 540 | 485 | 467 | 477 | 489 | 459 | 0 | 429 | 407 | 410 | 791 | 465 | 750 | 376 | 381 | 385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 122 | 128 | 133 | 148 | 169 | 189 | 210 | 231 | 253 | 275 | 241 | 261 | 281 | 301 | 339 | 359 | 362 | 363 | 402 | 416 | 351 | 350 | 383 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 57 | 99 | 100 | 100 | 101 | 175 | 177 | 180 | 334 | 344 | 351 | 224 | 359 | 294 | 313 | 328 | 336 | 365 | 374 | 400 | 438 | 455 | 486 | 472 | 495 | 182 | 188 | 98 | 97 | 96 | 93 | 93 | 81 | 83 | 83 | 63 | 44 | 592 | 571 | 547 | 553 | 582 | 523 | 504 | 514 | 527 | 495 | 502 | 462 | 32 | 0 | 0 | 773 | 0 | 0 | 0 | 385.355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 and Intangible Assets
| 1,383 | 1,505 | 1,383 | 1,383 | 1,383 | 1,383 | 1,383 | 1,593 | 1,385 | 1,385 | 1,384 | 986 | 986 | 986 | 986 | 986 | 986 | 986 | 984 | 982 | 965 | 915 | 915 | 921 | 425 | 425 | 425 | 425 | 425 | 425 | 425 | 443 | 443 | 443 | 443 | 443 | 443 | 443 | 482 | 524 | 525 | 525 | 526 | 703 | 705 | 708 | 862 | 1,688 | 1,693 | 1,689 | 1,694 | 2,714 | 2,799 | 2,816 | 2,790 | 2,806 | 2,739 | 2,786 | 2,890 | 2,876 | 2,928 | 2,768 | 2,698 | 2,596 | 2,724 | 1,183 | 1,185 | 1,182 | 1,146 | 1,142 | 1,000 | 1,074 | 1,093 | 1,018 | 601 | 592 | 571 | 547 | 553 | 582 | 523 | 504 | 514 | 527 | 495 | 502 | 462 | 439 | 410 | 791 | 773 | 750 | 376 | 381 | 385.355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| -13 | 49 | 48 | 44 | 47 | 46 | 47 | 44 | 67 | 55 | 104 | 112 | 133 | 118 | 91 | 95 | 115 | 107 | 89 | 70 | 78 | 28 | 26 | 0 | 0 | 0 | 0 | 0 | 16 | 4 | 13 | 13 | 29 | 17 | 27 | 12 | 15 | 9 | 3 | 18 | 9 | 9 | 43 | 41 | 59 | 61 | 48 | 91 | 91 | 128 | 140 | 146 | 284 | 318 | 328 | 343 | 293 | 323 | 324 | 332 | 423 | 421 | 395 | 435 | 501 | 529 | 605 | 230 | 200 | 348 | 338 | 335 | 306 | 302 | 218 | 114 | 122 | 113 | 148 | 141 | 41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13 | 122 | 167 | -44 | -47 | -46 | 4 | -44 | -67 | -55 | 25 | -112 | -133 | -118 | -91 | -95 | -115 | -107 | -89 | -70 | -78 | -28 | -26 | 0 | 0 | 0 | 0 | 0 | -16 | -4 | -13 | -13 | -29 | -17 | -27 | -12 | -15 | -9 | -3 | -18 | -9 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -395 | -435 | -501 | -529 | -605 | -230 | -200 | -348 | -338 | -335 | -306 | -302 | -218 | -114 | -122 | -113 | -148 | -141 | -41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 7 | 0 | 4 | 4 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 649 | 356 | 454 | 494 | 513 | 528 | 469 | 290 | 508 | 596 | 548 | 652 | 657 | 655 | 669 | 708 | 696 | 701 | 713 | 659 | 686 | 579 | 606 | 653 | 365 | 342 | 374 | 603 | 614 | 587 | 622 | 780 | 822 | 844 | 844 | 668 | 643 | 636 | 750 | 651 | 681 | 743 | 361 | 364 | 362 | 726 | -4,180 | 524 | 474 | 471 | 403 | 412 | 484 | 479 | 435 | 380 | 456 | 477 | 452 | 502 | 463 | 431 | 762 | 1,465 | 1,351 | 859 | 925 | 555 | 525 | 668 | 551 | 671 | 640 | 661 | 566 | 319 | 323 | 291 | 374 | 389 | 274 | 205 | 170 | 151 | 120 | 123 | 272 | 101 | 98 | 92 | 94 | 95 | 84 | 81 | 81.397 | 79.463 | 78.441 | 62.248 | 58.798 | 54.2 | 30.1 | 28.9 | 25.8 | 12.2 | 2.9 | 3 | 13.1 | 10.6 | 11.1 | 17.4 | 13.7 | 12.7 | 12.9 | 15.2 | 19.3 | 28.2 | 31.2 | 29.5 | 28.9 | 25.5 | 17 | 14.9 | 15.2 | 17.8 | 9.4 | 7.3 | 7.8 | 6.7 | 5.9 | 5.8 | 5.8 | 6 | 6.1 | 6.1 | 6.3 | 2.1 | 2 | 1.5 | 2.4 | 2.1 | 1.1 | 0.1 | 0.2 |
Total Non-Current Assets
| 7,062 | 6,999 | 7,070 | 7,017 | 7,014 | 6,926 | 7,001 | 7,099 | 7,075 | 6,936 | 6,965 | 6,582 | 6,539 | 6,437 | 6,527 | 6,651 | 6,729 | 6,609 | 6,734 | 6,751 | 6,786 | 6,536 | 4,031 | 4,099 | 3,222 | 3,152 | 3,220 | 3,380 | 3,366 | 3,299 | 3,340 | 3,521 | 3,560 | 3,619 | 3,633 | 3,415 | 3,321 | 3,323 | 3,527 | 3,699 | 3,738 | 3,793 | 3,528 | 3,834 | 3,870 | 4,325 | 4,180 | 5,710 | 5,665 | 5,695 | 5,708 | 6,839 | 7,328 | 7,380 | 7,376 | 7,523 | 7,403 | 7,568 | 7,736 | 7,833 | 7,976 | 7,804 | 7,634 | 8,329 | 8,194 | 5,498 | 5,416 | 4,997 | 4,789 | 4,836 | 4,489 | 4,716 | 4,520 | 4,391 | 3,879 | 3,548 | 3,417 | 3,294 | 3,391 | 3,290 | 3,048 | 2,948 | 2,928 | 2,939 | 2,844 | 2,786 | 2,796 | 2,808 | 2,669 | 2,871 | 2,764 | 2,598 | 2,018 | 1,958 | 1,910.924 | 1,129.264 | 967.842 | 806.397 | 756.882 | 663.3 | 552.9 | 466.3 | 449.4 | 385.6 | 338.1 | 337.6 | 346 | 341.6 | 339.3 | 338.7 | 349.3 | 333.2 | 330.4 | 325.3 | 330.3 | 326 | 300 | 278.8 | 266.4 | 320.5 | 252.1 | 206.5 | 187.9 | 170.3 | 111.1 | 95.7 | 134.2 | 125 | 94.6 | 65.6 | 64.1 | 59.1 | 48.9 | 45.1 | 45.9 | 41 | 36.8 | 29.3 | 28.2 | 26.9 | 28.9 | 13 | 3.5 |
Total Assets
| 15,624 | 14,752 | 14,967 | 16,882 | 15,318 | 14,688 | 15,803 | 17,021 | 15,419 | 15,251 | 17,504 | 20,102 | 18,579 | 17,705 | 19,067 | 21,202 | 17,412 | 15,605 | 15,591 | 16,926 | 14,978 | 14,550 | 12,901 | 15,000 | 11,993 | 12,082 | 13,049 | 14,785 | 13,444 | 12,955 | 13,856 | 14,542 | 13,254 | 12,901 | 13,519 | 15,150 | 13,566 | 13,719 | 15,256 | 15,762 | 14,349 | 13,911 | 14,013 | 15,068 | 13,284 | 14,331 | 16,787 | 17,556 | 15,849 | 16,011 | 16,005 | 22,748 | 18,829 | 18,673 | 17,849 | 22,352 | 17,362 | 17,956 | 18,302 | 21,100 | 17,191 | 16,214 | 15,826 | 20,647 | 17,522 | 13,231 | 12,758 | 15,474 | 12,237 | 13,142 | 13,570 | 15,386 | 12,407 | 11,269 | 11,864 | 13,242 | 10,259 | 9,899 | 10,294 | 11,622 | 8,644 | 8,550 | 8,652 | 10,083 | 7,730 | 7,152 | 7,663 | 8,861 | 6,886 | 7,255 | 7,375 | 7,502 | 5,521 | 4,809 | 4,839.587 | 4,781.964 | 3,644.187 | 3,260.85 | 2,995.342 | 3,772.1 | 2,608.2 | 2,343.8 | 2,512.5 | 2,857.3 | 2,208.9 | 1,967.3 | 2,056.3 | 2,389.7 | 1,820.4 | 1,720.7 | 1,734.3 | 2,576 | 2,064.4 | 1,978.6 | 1,890.8 | 2,758.2 | 1,901.5 | 1,558 | 1,507.1 | 2,008.6 | 1,270.9 | 1,004.7 | 952.5 | 1,168.8 | 672.6 | 570.5 | 439.1 | 636.7 | 429.2 | 377.4 | 337.2 | 396 | 214.9 | 195.6 | 185.5 | 234.4 | 177.3 | 165.3 | 191.6 | 139.9 | 140.3 | 87.6 | 31.9 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 5,542 | 4,664 | 4,637 | 7,133 | 5,471 | 4,874 | 5,687 | 7,056 | 5,406 | 5,492 | 6,803 | 8,405 | 6,946 | 6,360 | 6,979 | 9,110 | 6,613 | 4,428 | 5,288 | 7,232 | 5,045 | 4,718 | 5,257 | 7,964 | 5,338 | 4,619 | 4,873 | 6,587 | 5,072 | 4,599 | 4,984 | 6,233 | 4,800 | 4,397 | 4,450 | 6,184 | 4,680 | 4,584 | 5,030 | 6,626 | 5,244 | 4,952 | 5,122 | 6,578 | 4,968 | 4,776 | 6,951 | 7,933 | 6,055 | 5,731 | 5,364 | 10,064 | 5,830 | 5,714 | 4,894 | 9,858 | 5,573 | 5,860 | 5,276 | 9,083 | 5,407 | 4,996 | 4,997 | 8,219 | 5,924 | 4,697 | 4,297 | 7,597 | 4,312 | 3,957 | 3,934 | 6,332 | 3,858 | 3,055 | 3,234 | 5,325 | 2,760 | 3,047 | 2,824 | 5,150 | 2,806 | 2,710 | 2,460 | 4,501 | 2,590 | 2,357 | 2,195 | 4,094 | 2,361 | 2,424 | 2,202 | 3,571 | 2,058 | 1,822 | 1,773 | 2,483.262 | 1,478.697 | 1,223.142 | 1,313.94 | 2,070.3 | 1,058.9 | 867.3 | 1,011.746 | 1,482.8 | 799.3 | 661.6 | 727.1 | 1,152.8 | 617.9 | 520.4 | 487.8 | 1,047.9 | 619.5 | 515.3 | 673.9 | 1,122.9 | 662.3 | 448.5 | 406.7 | 787.7 | 481.4 | 312.7 | 294.1 | 521 | 229.5 | 160.2 | 118.3 | 245 | 139.6 | 107.5 | 68.7 | 138 | 60.5 | 51.1 | 41.9 | 76.7 | 45.7 | 41.6 | 48.7 | 0 | 0 | 0 | 0 |
Short Term Debt
| 1,233 | 1,241 | 1,262 | 1,243 | 1,245 | 1,265 | 1,308 | 654 | 1,273 | 1,287 | 1,322 | 1,305 | 1,410 | 1,433 | 1,524 | 2,040 | 2,029 | 3,289 | 1,348 | 1,302 | 1,300 | 1,292 | 56 | 46 | 47 | 550 | 544 | 545 | 44 | 45 | 44 | 43 | 43 | 44 | 395 | 350 | 382 | 383 | 41 | 44 | 43 | 44 | 45 | 45 | 44 | 544 | 596 | 854 | 1,061 | 349 | 523 | 590 | 836 | 480 | 998 | 723 | 415 | 231 | 698 | 777 | 1,136 | 1,071 | 837 | 2,201 | 1,554 | 509 | 189 | 346 | 1,377 | 67 | 60 | 459 | 496 | 418 | 418 | 17 | 12 | 14 | 72 | 8 | 11 | 369 | 368 | 14 | 14 | 6 | 1 | 7 | 11 | 12 | 7 | 14 | 2 | 19 | 115 | 5.809 | 7.218 | 15.961 | 15.79 | 9 | 10.1 | 29.2 | 30.088 | 83.3 | 182.1 | 56.1 | 50.5 | 68.5 | 80.3 | 105.4 | 148.9 | 288.7 | 329.8 | 350.8 | 117.6 | 507.5 | 196 | 105 | 95.5 | 257.9 | 104.1 | 55.1 | 20.1 | 43.6 | 6.3 | 5.7 | 9.4 | 109.6 | 34 | 52.7 | 38.1 | 37 | 36.1 | 0.3 | 0.3 | 18.3 | 8 | 0.2 | 0.1 | 5.1 | 2.1 | 5 | 0.2 |
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 | 12 | 154 | 137 | 80 | 83 | 93 | 26 | 43 | 96 | 97 | 128 | 23 | 26 | 45 | 230 | 33 | 68 | 47 | 147 | 91 | 130 | 8 | 129 | 9 | 7 | 272 | 288 | 11 | 2 | 66 | 256 | 31 | 27 | 51 | 316 | 55 | 51 | 92 | 281 | 148 | 44 | 40 | 404 | 146 | 99 | 34 | 489 | 318 | 399 | 291 | 703 | 328 | 254 | 200 | 575 | 342 | 283 | 181 | 380 | 99 | 43 | 0 | 0 | 173 | 130 | 63 | 0 | 38 | 30 | 18 | 0 | 0.014 | 0 | 0 | 0 | 0 | 0 | 10.682 | 46.851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,183 | 1,165 | 1,253 | 1,179 | 1,246 | 1,271 | 1,390 | 1,353 | 1,406 | 1,385 | 1,419 | 1,283 | 1,147 | 1,031 | 1,028 | 1,066 | 966 | 788 | 782 | 716 | 732 | 674 | 736 | 730 | 713 | 656 | 838 | 801 | 810 | 760 | 845 | 757 | 749 | 728 | 766 | 709 | 687 | 689 | 737 | 830 | 813 | 756 | 406 | 368 | 358 | 373 | 451 | 1,969 | 1,947 | 2,497 | 2,512 | 2,484 | 2,071 | 2,102 | 499 | 0 | 0 | 2,088 | 2,541 | 2,393 | 2,021 | 1,861 | 2,122 | 2,307 | 2,045 | 1,340 | 1,752 | 1,822 | 1,356 | 1,207 | 1,811 | 1,934 | 1,620 | 1,409 | 1,935 | 1,739 | 1,386 | 1,130 | 1,653 | 1,076 | 1,211 | 970 | 1,298 | 1,342 | 0 | 0 | 1,277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 545.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 493 | 579 | 757 | 455 | 471 | 754 | 868 | 1,107 | 565 | 471 | 2,549 | 953 | 854 | 817 | 990 | 729 | 472 | 299 | 923 | 476 | 499 | 487 | 2,200 | 1,193 | 1,119 | 1,076 | 1,425 | 1,139 | 1,096 | 973 | 1,223 | 1,090 | 1,112 | 1,796 | 1,952 | 1,838 | 1,750 | 1,709 | 2,476 | 1,923 | 1,896 | 1,837 | 2,122 | 1,951 | 1,528 | 2,860 | 2,683 | 2,352 | 2,325 | 2,641 | 2,224 | 2,901 | 2,479 | 2,476 | 2,041 | 2,808 | 2,456 | 2,461 | 2,688 | 2,763 | 2,370 | 2,197 | 2,320 | 2,627 | 2,458 | 1,781 | 1,879 | 2,147 | 1,679 | 1,628 | 1,818 | 2,045 | 1,613 | 1,533 | 1,701 | 1,785 | 1,490 | 1,304 | 1,488 | 1,392 | 1,208 | 1,078 | 1,293 | 1,340 | 1,028 | 913 | 1,597 | 1,011 | 896 | 950 | 1,521 | 1,082 | 757 | 676 | 826.698 | 526.107 | 431.488 | 411.23 | 455.319 | 437.8 | 305.3 | 279.818 | 298.215 | 303.2 | 300.2 | 204.8 | 256.1 | 229.6 | 201.8 | 184.1 | 180.9 | 337.8 | 199.8 | 198.4 | 183.2 | 223.1 | 159.2 | 119.2 | 129.4 | 122.5 | 114.9 | 80.9 | 87.8 | 75.2 | 84.5 | 62.8 | 58.3 | 54.9 | 39.9 | 25.8 | 39.5 | 37.6 | 32.8 | 33.7 | 32.8 | 31.5 | 16.6 | 17.6 | 35.3 | 33.8 | 37.2 | 20.9 | 15.5 |
Total Current Liabilities
| 8,451 | 7,649 | 7,909 | 10,010 | 8,433 | 7,908 | 8,979 | 10,170 | 8,650 | 8,635 | 10,674 | 11,946 | 10,357 | 9,641 | 10,521 | 12,945 | 10,080 | 8,804 | 8,060 | 9,726 | 7,576 | 7,171 | 7,513 | 9,933 | 7,229 | 7,055 | 7,817 | 9,152 | 7,105 | 6,470 | 7,122 | 8,166 | 6,800 | 6,334 | 6,925 | 8,397 | 6,838 | 6,721 | 7,777 | 8,626 | 7,251 | 6,880 | 7,436 | 8,665 | 7,028 | 8,561 | 10,810 | 11,148 | 9,448 | 8,993 | 8,855 | 13,566 | 9,147 | 8,736 | 8,663 | 13,420 | 8,471 | 8,603 | 8,978 | 12,678 | 8,964 | 8,356 | 8,435 | 13,195 | 9,980 | 7,027 | 6,769 | 10,236 | 7,467 | 5,686 | 6,301 | 9,154 | 6,366 | 5,297 | 6,056 | 7,455 | 4,516 | 4,565 | 4,959 | 6,892 | 4,308 | 4,338 | 4,501 | 5,954 | 3,675 | 3,276 | 3,793 | 5,285 | 3,398 | 3,449 | 3,730 | 4,705 | 2,847 | 2,535 | 2,714.698 | 3,015.192 | 1,917.403 | 1,650.333 | 1,785.049 | 2,517.1 | 1,374.3 | 1,187 | 1,386.9 | 1,869.3 | 1,281.6 | 922.5 | 1,033.7 | 1,450.9 | 900 | 809.9 | 817.6 | 1,674.4 | 1,149.1 | 1,064.5 | 974.7 | 1,853.5 | 1,017.5 | 672.7 | 631.6 | 1,168.1 | 700.4 | 448.7 | 402 | 639.8 | 320.3 | 228.7 | 186 | 409.5 | 213.5 | 186 | 146.3 | 212.6 | 129.4 | 85.1 | 75 | 126.5 | 70.3 | 59.4 | 84.1 | 38.9 | 39.3 | 25.9 | 15.7 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 3,473 | 3,356 | 3,330 | 3,400 | 3,399 | 3,283 | 3,298 | 3,358 | 3,405 | 3,291 | 3,250 | 3,325 | 3,333 | 3,212 | 3,265 | 3,373 | 2,838 | 2,697 | 3,395 | 3,439 | 3,477 | 3,366 | 1,332 | 1,280 | 801 | 792 | 811 | 784 | 1,310 | 1,302 | 1,321 | 1,324 | 1,341 | 1,334 | 1,339 | 1,159 | 1,227 | 1,224 | 1,492 | 1,591 | 1,592 | 1,604 | 1,612 | 1,624 | 1,634 | 1,142 | 1,153 | 1,158 | 1,165 | 2,703 | 1,685 | 2,806 | 1,696 | 1,700 | 300 | 1,101 | 1,088 | 1,093 | 1,104 | 1,104 | 1,111 | 1,121 | 1,126 | 1,125 | 1,136 | 650 | 627 | 642 | 600 | 598 | 590 | 191 | 184 | 180 | 178 | 554 | 540 | 530 | 528 | 478 | 478 | 477 | 482 | 836 | 840 | 829 | 828 | 822 | 821 | 812 | 813 | 364 | 362 | 177 | 181.009 | 20.948 | 21.585 | 12.839 | 14.86 | 23.7 | 25.7 | 28.4 | 30.509 | 31.8 | 35.3 | 207.2 | 210.4 | 211.6 | 217.8 | 212.6 | 216.6 | 212.8 | 209.9 | 207.9 | 206.3 | 208.8 | 212.1 | 224.7 | 227.2 | 227.1 | 211 | 208.7 | 210.8 | 212.5 | 50.9 | 49.1 | 48.1 | 40.6 | 35 | 14 | 14.9 | 10.1 | 7.9 | 35.3 | 35.4 | 35.4 | 35.3 | 35.1 | 34.9 | 34.7 | 42.8 | 6 | 1.7 |
Deferred Revenue Non-Current
| 0 | 239 | 245 | 250 | 254 | 260 | 265 | 0 | 0 | 0 | -22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 | 10 | 11 | 12 | 15 | 20 | 22 | 0 | 0 | 0 | 34 | 0 | 0 | 0 | 45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,222 | 2,220 | -250 | -254 | -260 | 51 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 | 10 | 273 | 12 | 15 | 20 | 230 | 0 | 0 | 0 | 359 | 0 | 0 | 0 | 391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.8 | 6.9 | 7 | 7.1 | 3.6 | 3.6 | 3.6 | 3.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 593 | 665 | 675 | 660 | 651 | 704 | 731 | 500 | 472 | 558 | 560 | 553 | 554 | 694 | 694 | 798 | 716 | 694 | 657 | 636 | 640 | 659 | 750 | 775 | 777 | 815 | 809 | 697 | 682 | 684 | 704 | 791 | 794 | 807 | 877 | 971 | 879 | 906 | 987 | 972 | 976 | 1,003 | 976 | 1,035 | 1,017 | 1,080 | -72 | 1,122 | 1,125 | 0 | 1,099 | 0 | 1,176 | 1,184 | 772 | 1,166 | 1,181 | 1,253 | 1,256 | 1,194 | 1,217 | 1,236 | 1,109 | 1,093 | 929 | 880 | 838 | 811 | 751 | 655 | 443 | 405 | 392 | 383 | 373 | 377 | 380 | 373 | 358 | 292 | 257 | 251 | 247 | 276 | 281 | 284 | 312 | 284 | 286 | 321 | 311 | 290 | 273 | 170 | 121.952 | 119.921 | 141.161 | 140.875 | 99.448 | 72.9 | 42.1 | 39.3 | 30.991 | 27.8 | 19.7 | 19.9 | 17.5 | 18.8 | 22.2 | 24.5 | 28.2 | 29.1 | 35.5 | 41.4 | 48.2 | 55.2 | 49.6 | 45.2 | 42.2 | 36.2 | 31.9 | 29.7 | 28.3 | 26.9 | 23.9 | 26.7 | 22.7 | 18.2 | 19.1 | 18.5 | 18.4 | 21.1 | 17.7 | 17.9 | 18.4 | 5.4 | 5.9 | 5.8 | 6.6 | 5.9 | 0 | 0 | 0.1 |
Total Non-Current Liabilities
| 4,066 | 4,021 | 4,005 | 4,060 | 4,050 | 3,987 | 4,029 | 3,858 | 3,877 | 3,849 | 3,810 | 3,878 | 3,887 | 3,906 | 3,959 | 4,171 | 3,554 | 3,391 | 4,052 | 4,075 | 4,117 | 4,025 | 2,082 | 2,055 | 1,578 | 1,607 | 1,620 | 1,481 | 1,992 | 1,986 | 2,025 | 2,115 | 2,135 | 2,141 | 2,216 | 2,103 | 2,106 | 2,130 | 2,479 | 2,563 | 2,568 | 2,607 | 2,588 | 2,659 | 2,651 | 2,222 | 1,153 | 2,280 | 2,290 | 2,703 | 2,784 | 2,806 | 2,872 | 2,884 | 1,894 | 2,267 | 2,269 | 2,346 | 2,360 | 2,298 | 2,328 | 2,357 | 2,235 | 2,218 | 2,065 | 1,530 | 1,465 | 1,453 | 1,351 | 1,253 | 1,033 | 596 | 576 | 563 | 551 | 931 | 920 | 903 | 886 | 770 | 735 | 728 | 729 | 1,112 | 1,121 | 1,113 | 1,140 | 1,106 | 1,107 | 1,133 | 1,124 | 654 | 635 | 347 | 302.961 | 140.869 | 162.746 | 153.714 | 114.308 | 96.6 | 67.8 | 67.7 | 61.5 | 66.4 | 61.9 | 234.1 | 235 | 234 | 243.6 | 240.7 | 248.4 | 241.9 | 245.4 | 249.3 | 254.5 | 264 | 261.7 | 269.9 | 269.4 | 263.3 | 242.9 | 238.4 | 239.1 | 239.4 | 74.8 | 75.8 | 70.8 | 58.8 | 54.1 | 32.5 | 33.3 | 31.2 | 25.6 | 53.2 | 53.8 | 40.8 | 41.2 | 40.9 | 41.5 | 40.6 | 42.8 | 6 | 1.8 |
Total Liabilities
| 12,517 | 11,670 | 11,914 | 14,070 | 12,483 | 11,895 | 13,008 | 14,028 | 12,527 | 12,484 | 14,484 | 15,824 | 14,244 | 13,547 | 14,480 | 17,116 | 13,634 | 12,195 | 12,112 | 13,801 | 11,693 | 11,196 | 9,595 | 11,988 | 8,807 | 8,662 | 9,437 | 10,633 | 9,097 | 8,456 | 9,147 | 10,281 | 8,935 | 8,475 | 9,141 | 10,500 | 8,944 | 8,851 | 10,256 | 11,189 | 9,819 | 9,487 | 10,024 | 11,324 | 9,679 | 10,783 | 13,072 | 13,428 | 11,738 | 11,696 | 11,639 | 16,372 | 12,019 | 11,620 | 10,557 | 15,687 | 10,740 | 10,949 | 11,338 | 14,976 | 11,292 | 10,713 | 10,670 | 15,413 | 12,045 | 8,557 | 8,234 | 11,689 | 8,818 | 6,939 | 7,334 | 9,750 | 6,942 | 5,860 | 6,607 | 8,386 | 5,436 | 5,468 | 5,845 | 7,662 | 5,043 | 5,066 | 5,230 | 7,066 | 4,796 | 4,389 | 4,933 | 6,391 | 4,505 | 4,582 | 4,854 | 5,359 | 3,482 | 2,882 | 3,017.659 | 3,156.061 | 2,080.149 | 1,804.047 | 1,899.357 | 2,613.7 | 1,442.1 | 1,254.7 | 1,448.4 | 1,935.7 | 1,343.5 | 1,156.6 | 1,268.7 | 1,684.9 | 1,143.6 | 1,050.6 | 1,066 | 1,916.3 | 1,394.5 | 1,313.8 | 1,229.2 | 2,117.5 | 1,279.2 | 942.6 | 901 | 1,431.4 | 943.3 | 687.1 | 641.1 | 879.2 | 395.1 | 304.5 | 256.8 | 468.3 | 267.6 | 218.5 | 179.6 | 243.8 | 155 | 138.3 | 128.8 | 167.3 | 111.5 | 100.3 | 125.6 | 79.5 | 82.1 | 31.9 | 17.5 |
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 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 639 | 0 | 595 | 593 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 23 | 24 | 25 | 25 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 27 | 27 | 27 | 27 | 28 | 28 | 30 | 30 | 31 | 31 | 31 | 32 | 32 | 32 | 34 | 34 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 35 | 37 | 38 | 39 | 39 | 40 | 42 | 42 | 42 | 42 | 42 | 41 | 41 | 41 | 41 | 41 | 42 | 42 | 47 | 48 | 48 | 48 | 48 | 49 | 49 | 49 | 33 | 33 | 33 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 31 | 21 | 21 | 21 | 20.814 | 20.776 | 20.76 | 20.675 | 20.038 | 20.4 | 20.5 | 20 | 10 | 10 | 10 | 10 | 0 | 4 | 4 | 0 | 4 | 0 | 0 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 2,775 | 2,722 | 2,683 | 2,482 | 2,491 | 2,454 | 2,430 | 2,597 | 2,522 | 2,417 | 2,668 | 3,917 | 3,975 | 3,762 | 4,233 | 3,659 | 3,413 | 3,126 | 3,158 | 2,809 | 2,965 | 3,038 | 2,985 | 2,685 | 2,863 | 3,082 | 3,270 | 3,818 | 3,996 | 4,202 | 4,399 | 3,953 | 3,991 | 4,078 | 4,130 | 4,135 | 4,092 | 4,009 | 4,141 | 3,689 | 3,649 | 3,562 | 3,159 | 2,926 | 2,930 | 2,723 | 2,861 | 3,328 | 3,395 | 3,520 | 3,621 | 5,663 | 5,839 | 6,045 | 6,372 | 5,824 | 6,000 | 5,892 | 5,797 | 5,076 | 4,908 | 4,808 | 4,714 | 4,202 | 4,205 | 4,058 | 3,933 | 3,320 | 3,147 | 5,638 | 5,507 | 4,793 | 4,690 | 4,500 | 4,304 | 3,699 | 3,600 | 3,449 | 3,315 | 2,780 | 2,667 | 2,550 | 2,468 | 2,032 | 2,007 | 1,868 | 1,893 | 1,663 | 1,578 | 1,864 | 1,794 | 1,444 | 1,364 | 1,279 | 1,224.296 | 1,034.626 | 977.363 | 900.615 | 828.457 | 664.7 | 617.9 | 558.9 | 511.6 | 401.4 | 347 | 302.9 | 287.1 | 223.1 | 196.7 | 190 | 192.7 | 184.2 | 195.1 | 191.3 | 190.9 | 171.1 | 153.3 | 147.6 | 142.9 | 114.8 | 97.1 | 89.5 | 85.3 | 63.8 | 52.7 | 45.1 | 44 | 33.2 | 28 | 25.4 | 24.1 | 19 | 16.7 | 14.9 | 14.5 | 24.9 | 23.6 | 22.8 | 23.9 | 18.3 | 16.2 | 13.5 | 5.7 |
Accumulated Other Comprehensive Income/Loss
| 310 | 312 | 317 | 308 | 322 | 317 | 322 | 313 | 328 | 328 | 329 | 337 | 335 | 338 | 328 | 268 | 256 | 243 | 295 | 290 | 294 | 289 | 294 | 300 | 296 | 310 | 314 | 304 | 321 | 266 | 279 | 277 | 296 | 316 | 271 | 296 | 298 | 330 | 382 | 468 | 494 | 494 | 492 | 528 | 529 | 82 | 112 | 105 | 86 | 98 | 90 | 12 | 211 | 236 | 173 | 138 | -25 | -40 | 40 | 7 | 27 | -154 | -317 | 145 | 394 | 463 | 502 | 310 | 192 | 384 | 216 | 280 | 307 | 315 | 261 | 231 | 201 | 136 | 149 | 202 | 100 | 70 | 86 | 104 | 67 | 76 | 27 | 1 | -982 | 11 | -6 | -853 | -678 | -607 | -543 | -499 | -465 | -429 | -395 | -373 | -353 | -332 | -308 | -298 | -280 | -265 | -248.6 | -238 | -223 | -204.6 | -188 | -173.8 | -161.4 | -149 | -133 | -121 | -111 | -101 | -88 | -88 | -77 | -69 | -61 | -56 | -50.9 | -45.9 | -43.4 | -39.1 | -35.1 | -32.1 | -29.6 | -27.2 | -25.5 | -23.4 | -21.3 | -19.6 | -17.7 | -17.2 | -15.2 | -13.9 | -7.1 | -2.4 | -1.1 |
Other Total Stockholders Equity
| 0 | 26 | 31 | 0 | 0 | 0 | 21 | 61 | 20 | 0 | 0 | 0 | 0 | 33 | 0 | 133 | 83 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -55 | 185 | 198 | 494 | 437 | 377 | 348 | 330 | 300 | 253 | 109 | 77 | 54 | 40 | 0 | 663 | 0 | 0 | 0 | 0 | 18 | 664 | 607 | 1,113 | 441 | 999 | 922 | 294 | 205 | 172 | 112 | 72 | 8 | 74 | 0 | 101 | 430 | 481 | 389 | 546 | 643 | 877 | 973 | 813 | 936 | 945 | 802 | 832 | 836 | 849 | 828 | 787 | 778 | 774 | 1,753 | 766 | 702 | 1,531 | 1,332 | 1,234 | 1,120 | 2,103.092 | 2,007.301 | 1,864.227 | 642.49 | 846.3 | 880.7 | 842.2 | 850.377 | 808.2 | 788.4 | 762.8 | 519.2 | 485.7 | 469.1 | 454.7 | 429.6 | 419.3 | 406.2 | 388.5 | 369.7 | 356.6 | 346 | 334.8 | 317.2 | 316.4 | 303.5 | 293.1 | 285.1 | 281.8 | 275.7 | 266.8 | 181.7 | 174.3 | 168.7 | 165.6 | 163.1 | 160.4 | 68.7 | 65.8 | 63.5 | 61.8 | 59.9 | 59.4 | 57.3 | 56 | 49.1 | 44.6 | 9.8 |
Total Shareholders Equity
| 3,107 | 3,082 | 3,053 | 2,812 | 2,835 | 2,793 | 2,795 | 2,993 | 2,892 | 2,767 | 3,020 | 4,278 | 4,335 | 4,158 | 4,587 | 4,086 | 3,778 | 3,410 | 3,479 | 3,125 | 3,285 | 3,354 | 3,306 | 3,012 | 3,186 | 3,420 | 3,612 | 4,152 | 4,347 | 4,499 | 4,709 | 4,261 | 4,319 | 4,426 | 4,378 | 4,650 | 4,622 | 4,868 | 4,995 | 4,573 | 4,530 | 3,792 | 3,357 | 3,112 | 2,973 | 2,916 | 3,061 | 4,128 | 4,111 | 4,315 | 3,745 | 6,376 | 6,810 | 7,053 | 6,602 | 6,665 | 6,622 | 7,007 | 6,320 | 6,124 | 5,899 | 4,990 | 4,643 | 4,560 | 4,752 | 4,634 | 4,484 | 3,746 | 3,381 | 6,170 | 6,201 | 5,602 | 5,434 | 5,409 | 5,257 | 4,856 | 4,823 | 4,431 | 4,449 | 3,960 | 3,601 | 3,484 | 3,422 | 3,017 | 2,934 | 2,763 | 2,730 | 2,470 | 2,381 | 2,673 | 2,521 | 2,143 | 2,039 | 1,927 | 1,821.928 | 1,625.903 | 1,564.038 | 1,456.803 | 1,095.985 | 1,158.4 | 1,166.1 | 1,089.1 | 1,064.1 | 921.6 | 865.4 | 810.7 | 557.7 | 474.8 | 446.8 | 440.1 | 438.3 | 429.7 | 439.9 | 434.8 | 431.6 | 410.7 | 392.3 | 385.4 | 376.1 | 347.2 | 327.6 | 317.6 | 311.4 | 289.6 | 277.5 | 266 | 182.3 | 168.4 | 161.6 | 158.9 | 157.6 | 152.2 | 59.9 | 57.3 | 56.7 | 67.1 | 65.8 | 65 | 66 | 60.4 | 58.2 | 55.7 | 14.4 |
Total Equity
| 3,107 | 3,082 | 3,053 | 2,812 | 2,835 | 2,793 | 2,795 | 2,993 | 2,892 | 2,767 | 3,020 | 4,278 | 4,335 | 4,158 | 4,587 | 4,086 | 3,778 | 3,410 | 3,479 | 3,125 | 3,285 | 3,354 | 3,306 | 3,012 | 3,186 | 3,420 | 3,612 | 4,152 | 4,347 | 4,499 | 4,709 | 4,261 | 4,319 | 4,426 | 4,378 | 4,650 | 4,622 | 4,868 | 5,000 | 4,577 | 4,534 | 3,795 | 3,360 | 3,114 | 2,976 | 3,548 | 3,715 | 4,749 | 4,707 | 4,950 | 4,366 | 7,042 | 7,533 | 7,787 | 7,292 | 7,329 | 7,229 | 7,646 | 6,964 | 6,719 | 6,492 | 5,501 | 5,156 | 5,234 | 5,477 | 4,674 | 4,524 | 3,785 | 3,419 | 6,203 | 6,236 | 5,636 | 5,465 | 5,409 | 5,257 | 4,856 | 4,823 | 4,431 | 4,449 | 3,960 | 3,601 | 3,484 | 3,422 | 3,017 | 2,934 | 2,763 | 2,730 | 2,470 | 2,381 | 2,673 | 2,521 | 2,143 | 2,039 | 1,927 | 1,821.928 | 1,625.903 | 1,564.038 | 1,456.803 | 1,095.985 | 1,158.4 | 1,166.1 | 1,089.1 | 1,064.1 | 921.6 | 865.4 | 810.7 | 787.6 | 704.8 | 676.8 | 670.1 | 668.3 | 659.7 | 669.9 | 664.8 | 661.6 | 640.7 | 622.3 | 615.4 | 606.1 | 577.2 | 327.6 | 317.6 | 311.4 | 289.6 | 277.5 | 266 | 182.3 | 168.4 | 161.6 | 158.9 | 157.6 | 152.2 | 59.9 | 57.3 | 56.7 | 67.1 | 65.8 | 65 | 66 | 60.4 | 58.2 | 55.7 | 14.4 |
Total Liabilities & Shareholders Equity
| 15,624 | 14,752 | 14,967 | 16,882 | 15,318 | 14,688 | 15,803 | 17,021 | 15,419 | 15,251 | 17,504 | 20,102 | 18,579 | 17,705 | 19,067 | 21,202 | 17,412 | 15,605 | 15,591 | 16,926 | 14,978 | 14,550 | 12,901 | 15,000 | 11,993 | 12,082 | 13,049 | 14,785 | 13,444 | 12,955 | 13,856 | 14,542 | 13,254 | 12,901 | 13,519 | 15,150 | 13,566 | 13,719 | 15,256 | 15,762 | 14,349 | 13,282 | 13,384 | 14,438 | 12,655 | 14,331 | 16,787 | 17,556 | 15,849 | 16,011 | 16,005 | 22,748 | 18,829 | 18,673 | 17,849 | 22,352 | 17,362 | 17,956 | 18,302 | 21,100 | 17,191 | 16,214 | 15,826 | 20,647 | 17,522 | 13,231 | 12,758 | 15,474 | 12,237 | 13,142 | 13,570 | 15,386 | 12,407 | 11,269 | 11,864 | 13,242 | 10,259 | 9,899 | 10,294 | 11,622 | 8,644 | 8,550 | 8,652 | 10,083 | 7,730 | 7,152 | 7,663 | 8,861 | 6,886 | 7,255 | 7,375 | 7,502 | 5,521 | 4,809 | 4,839.587 | 4,781.964 | 3,644.187 | 3,260.85 | 2,995.342 | 3,772.1 | 2,608.2 | 2,343.8 | 2,512.5 | 2,857.3 | 2,208.9 | 1,967.3 | 2,056.3 | 2,389.7 | 1,820.4 | 1,720.7 | 1,734.3 | 2,576 | 2,064.4 | 1,978.6 | 1,890.8 | 2,758.2 | 1,901.5 | 1,558 | 1,507.1 | 2,008.6 | 1,270.9 | 1,004.7 | 952.5 | 1,168.8 | 672.6 | 570.5 | 439.1 | 636.7 | 429.2 | 377.4 | 337.2 | 396 | 214.9 | 195.6 | 185.5 | 234.4 | 177.3 | 165.3 | 191.6 | 139.9 | 140.3 | 87.6 | 31.9 |