Avis Budget Group, Inc.
NASDAQ:CAR
80.98 (USD) • At close December 20, 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 | 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 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 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 602 | 515 | 522 | 559 | 572 | 571 | 548 | 570 | 581 | 579 | 550 | 534 | 886 | 1,324 | 576 | 692 | 1,564 | 1,258 | 679 | 686 | 615 | 534 | 540 | 615 | 605 | 489 | 544 | 611 | 814 | 776 | 923 | 490 | 985 | 527 | 876 | 452 | 585 | 529 | 854 | 624 | 713 | 537 | 841 | 693 | 589 | 503 | 569 | 606 | 554 | 454 | 606 | 534 | 1,002 | 645 | 913 | 911 | 623 | 458 | 470 | 482 | 470 | 434 | 345 | 258 | 374 | 262 | 219 | 214 | 302 | 245 | 254 | 172 | 379 | 441 | 445 | 835 | 356 | 623 | 1,341 | 591 | 1,633 | 566 | 632 | 840 | 1,004 | 627 | 580 | 126 | 205 | 486 | 1,138 | 1,971 | 3,201 | 1,913 | 2,099 | 967 | 1,215 | 1,234 | 948 | 1,164 | 623.5 | 3,063.3 | 520.7 | 1,008.7 | 1,611.2 | 1,549.7 | 259.4 | 986.9 | 725.6 | 812.2 | 553.1 | 368.3 | 297.5 | 286.3 | 270 | 160.3 | 135.2 | 133.5 | 180.6 | 158.7 | 137.8 | 134.4 | 116.9 | 56.9 | 38 | 27.8 | 28.6 | 19.8 | 19.8 | 18.3 | 14.4 | 19.2 | 18.4 | 18.2 | 13.3 | 12.7 | 12.5 | 14.4 | 12.3 | 12.3 | 38.1 | 26 | 14.8 | 25.4 |
Short 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 602 | 515 | 522 | 559 | 572 | 571 | 548 | 570 | 581 | 579 | 550 | 534 | 886 | 1,324 | 576 | 692 | 1,564 | 1,258 | 679 | 686 | 615 | 534 | 540 | 615 | 605 | 489 | 544 | 611 | 814 | 776 | 923 | 490 | 985 | 527 | 876 | 452 | 585 | 529 | 854 | 624 | 713 | 537 | 841 | 693 | 589 | 503 | 569 | 606 | 554 | 454 | 606 | 534 | 1,002 | 645 | 913 | 911 | 623 | 458 | 470 | 482 | 470 | 434 | 345 | 258 | 374 | 262 | 219 | 214 | 302 | 245 | 254 | 172 | 379 | 441 | 445 | 835 | 356 | 623 | 1,341 | 591 | 1,633 | 566 | 632 | 840 | 1,004 | 627 | 580 | 126 | 205 | 486 | 1,138 | 1,971 | 3,201 | 1,913 | 2,099 | 967 | 1,215 | 1,234 | 948 | 1,164 | 623.5 | 3,063.3 | 520.7 | 1,008.7 | 1,611.2 | 1,549.7 | 259.4 | 986.9 | 725.6 | 812.2 | 553.1 | 368.3 | 297.5 | 286.3 | 270 | 160.3 | 135.2 | 133.5 | 180.6 | 158.7 | 137.8 | 134.4 | 116.9 | 56.9 | 38 | 27.8 | 28.6 | 19.8 | 19.8 | 18.3 | 14.4 | 19.2 | 18.4 | 18.2 | 13.3 | 12.7 | 12.5 | 14.4 | 12.3 | 12.3 | 38.1 | 26 | 14.8 | 25.4 |
Net Receivables
| 1,209 | 1,439 | 1,253 | 1,092 | 918 | 1,209 | 801 | 952 | 1,016 | 1,078 | 885 | 1,013 | 1,075 | 1,060 | 925 | 794 | 748 | 671 | 871 | 1,084 | 1,118 | 1,296 | 1,143 | 1,135 | 1,175 | 1,304 | 1,173 | 1,096 | 1,203 | 1,192 | 975 | 961 | 1,102 | 1,194 | 935 | 827 | 1,027 | 1,074 | 564 | 724 | 920 | 1,074 | 646 | 751 | 904 | 937 | 798 | 661 | 831 | 638 | 555 | 599 | 370 | 417 | 349 | 343 | 317 | 304 | 260 | 949 | 307 | 313 | 313 | 542 | 530 | 434 | 680 | 683 | 784 | 821 | 648 | 1,328 | 1,414 | 917 | 1,417 | 348 | 1,287 | 1,352 | 1,311 | 1,617 | 1,544 | 1,608 | 1,685 | 1,671 | 1,480 | 1,510 | 1,558 | 1,457 | 1,377 | 1,438 | 1,430 | 1,313 | 1,196 | 1,392 | 1,370 | 740 | 751 | 882 | 1,054 | 1,026 | 1,301.6 | 1,157.2 | 1,600.8 | 1,536 | 1,327.8 | 1,148.7 | 1,691.6 | 686.4 | 582.3 | 593.3 | 578.6 | 537.7 | 415.7 | 305.4 | 297.8 | 255.3 | 224.4 | 212.1 | 188.2 | 180.4 | 167 | 161.8 | 150.8 | 148 | 141.5 | 133.5 | 130.2 | 119.5 | 114.9 | 108.5 | 106.7 | 101.1 | 99.7 | 88.9 | 83.8 | 82.2 | 70.8 | 65.8 | 62 | 63.1 | 49.4 | 33.2 | 24.2 | 10.1 |
Inventory
| 0 | 0 | 312 | 0 | 0 | -501 | 0 | 252 | 252 | 301 | 246 | 205 | 208 | -1,164 | 204 | 161 | 177 | 165 | 197 | 234 | 259 | 281 | 257 | 241 | 230 | 252 | 218 | 196 | 231 | 204 | 230 | 212 | 216 | 237 | 229 | 192 | 357 | 363 | 142 | 351 | 378 | 397 | 174 | 364 | 363 | 352 | 342 | 320 | 386 | 117 | 117 | 299 | 528 | 538 | 130 | 270 | 107 | 104 | 105 | 234 | 89 | 73 | 73 | 202 | 201 | 44 | 207 | 190 | 174 | 151 | 154 | 151 | 215 | 649 | 755 | 675 | 1,144 | 1,302 | 1,416 | 810 | 866 | 864 | 905 | 903 | 750 | 643 | 666 | 641 | 593 | 766 | 701 | 697 | 827 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 508 | 510 | 558 | 492 | 882 | 453 | 714 | 364 | 379 | 408 | 333 | 300 | 306 | 352 | 367 | 309 | 323 | 311 | 377 | 375 | 414 | 456 | 454 | 424 | 400 | 430 | 406 | 359 | 402 | 407 | 394 | 366 | 355 | 422 | 371 | 348 | 506 | 518 | 659 | 331 | 502 | 521 | 675 | 500 | 515 | 506 | 504 | 443 | 541 | 674 | 560 | 408 | 784 | 844 | 419 | 384 | 407 | 1,012 | 963 | 299 | 352 | 458 | 428 | 273 | 269 | 536 | 308 | 321 | 334 | 303 | 210 | 306 | 312 | 7,873 | 1,698 | 21,121 | 2,924 | 3,062 | 3,133 | 1,657 | 1,678 | 1,748 | 1,979 | 1,967 | 1,745 | 1,577 | 1,572 | 1,775 | 1,488 | 917 | 1,018 | 4,462 | 2,187 | 1,058 | 660 | 677 | 1,939 | 2,201 | 2,292 | 2,402 | 1,563.7 | 1,553.5 | 1,491.5 | 2,002 | 1,824.8 | 1,539.8 | 765.3 | 443.7 | 765.4 | 596.6 | 298.4 | 341.1 | 264.3 | 148 | 199.9 | 190.9 | 170.6 | 145.3 | 135.1 | 147.6 | 131 | 114 | 109.3 | 123.6 | 106.3 | 85.3 | 84.6 | 91.3 | 87.4 | 81 | 83.4 | 57.8 | 52.8 | 49.8 | 46.3 | 43 | 37.7 | 37.8 | 36.8 | 32.7 | 37.8 | 3.4 | 3.3 | 3.9 |
Total Current Assets
| 2,319 | 2,460 | 2,333 | 2,139 | 2,226 | 2,233 | 1,983 | 1,886 | 1,976 | 2,065 | 1,768 | 1,847 | 2,267 | 1,324 | 1,868 | 1,795 | 2,635 | 2,240 | 1,927 | 2,145 | 2,147 | 2,286 | 2,137 | 2,174 | 2,180 | 2,223 | 2,123 | 2,066 | 2,419 | 2,375 | 2,292 | 1,817 | 2,442 | 2,143 | 2,182 | 1,627 | 2,118 | 2,121 | 2,077 | 1,838 | 2,135 | 2,132 | 2,162 | 1,944 | 2,008 | 1,946 | 1,871 | 1,710 | 1,926 | 1,766 | 1,721 | 1,541 | 2,156 | 1,906 | 1,681 | 1,638 | 1,347 | 1,774 | 1,693 | 1,730 | 1,129 | 1,205 | 1,086 | 1,073 | 1,173 | 1,232 | 1,207 | 1,218 | 1,420 | 1,369 | 1,112 | 1,806 | 2,105 | 9,231 | 3,560 | 3,426 | 4,567 | 5,037 | 5,785 | 3,865 | 4,855 | 3,922 | 4,296 | 4,478 | 4,229 | 3,714 | 3,710 | 3,358 | 3,070 | 3,607 | 4,287 | 6,492 | 7,411 | 4,363 | 4,129 | 2,384 | 3,905 | 4,317 | 4,294 | 4,592 | 3,488.8 | 5,774 | 3,613 | 4,546.9 | 4,763.8 | 4,238.2 | 2,716.3 | 2,117 | 2,073.3 | 2,002.1 | 1,430.1 | 1,247.1 | 977.5 | 739.7 | 767.7 | 606.5 | 530.2 | 490.9 | 503.9 | 486.7 | 435.8 | 410.2 | 377 | 328.5 | 285.8 | 246.6 | 243.4 | 230.6 | 222.1 | 207.8 | 204.5 | 178.1 | 170.9 | 156.9 | 143.4 | 137.9 | 121 | 118 | 111.1 | 108.1 | 125.3 | 62.6 | 42.3 | 39.4 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 24,336 | 25,500 | 24,958 | 23,879 | 3,308 | 3,171 | 2,954 | 18,643 | 17,807 | 18,858 | 16,761 | 15,606 | 14,651 | 11,728 | 12,084 | 11,090 | 11,829 | 13,882 | 15,025 | 15,228 | 15,284 | 17,142 | 15,364 | 11,614 | 12,436 | 14,274 | 12,724 | 10,704 | 12,059 | 13,653 | 11,711 | 10,168 | 11,553 | 13,538 | 11,602 | 10,376 | 11,453 | 13,537 | 10,955 | 10,179 | 11,113 | 13,576 | 10,882 | 9,437 | 10,639 | 12,442 | 10,230 | 9,184 | 9,975 | 11,508 | 9,511 | 8,312 | 7,792 | 8,185 | 7,088 | 6,297 | 7,487 | 8,079 | 6,771 | 5,587 | 6,574 | 7,424 | 6,856 | 6,768 | 498 | 505 | 503 | 7,425 | 8,397 | 9,678 | 486 | 7,231 | 8,009 | 1,245 | 1,774 | 1,791 | 1,670 | 1,667 | 1,627 | 1,842 | 1,749 | 1,760 | 1,754 | 1,803 | 1,742 | 1,749 | 1,751 | 1,780 | 1,586 | 1,589 | 1,930 | 1,951 | 1,654 | 1,617 | 1,433 | 1,273 | 1,242 | 1,314 | 1,332 | 1,347 | 1,352 | 1,301.3 | 1,399.9 | 1,432.8 | 1,298.2 | 0 | 0 | 192 | 161.9 | 155.7 | 145.6 | 142.9 | 86.1 | 65.5 | 61.4 | 55 | 47.7 | 41.6 | 35.1 | 29.4 | 27.2 | 26.1 | 25.4 | 24.2 | 24.3 | 24.3 | 24 | 20.9 | 21.7 | 22.6 | 23.1 | 18.5 | 18.7 | 19.4 | 19 | 19.4 | 19.4 | 19.5 | 19.4 | 19.5 | 20.2 | 16 | 10.1 | 10.9 |
Goodwill
| 1,109 | 1,087 | 1,088 | 1,099 | 1,081 | 1,082 | 1,076 | 1,070 | 1,031 | 1,066 | 1,096 | 1,108 | 1,114 | 1,127 | 1,121 | 1,137 | 1,112 | 1,077 | 1,069 | 1,101 | 1,083 | 1,107 | 1,086 | 1,092 | 1,064 | 1,049 | 1,085 | 1,073 | 1,065 | 1,043 | 1,013 | 1,007 | 1,013 | 1,004 | 1,006 | 973 | 964 | 971 | 813 | 842 | 683 | 707 | 713 | 691 | 689 | 652 | 646 | 375 | 348 | 344 | 359 | 353 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 75 | 75 | 75 | 76 | 1,000 | 1,000 | 1,000 | 2,195 | 2,194 | 2,193 | 2,193 | 2,194 | 8,082 | 12,185 | 12,026 | 12,275 | 12,164 | 11,220 | 11,925 | 10,981 | 10,989 | 11,225 | 11,119 | 10,857 | 10,809 | 10,768 | 10,699 | 10,273 | 10,110 | 8,113 | 7,978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 647 | 650 | 658 | 670 | 658 | 669 | 659 | 666 | 662 | 685 | 706 | 724 | 738 | 739 | 750 | 774 | 780 | 790 | 794 | 798 | 792 | 806 | 809 | 825 | 844 | 843 | 849 | 850 | 863 | 867 | 859 | 870 | 885 | 896 | 918 | 917 | 922 | 946 | 856 | 886 | 897 | 932 | 932 | 923 | 928 | 902 | 910 | 731 | 708 | 707 | 724 | 713 | 475 | 484 | 483 | 481 | 479 | 475 | 480 | 478 | 477 | 471 | 464 | 467 | 479 | 802 | 785 | 760 | 758 | 745 | 739 | 739 | 742 | 2,227 | 3,265 | 15,267 | 15,420 | 15,313 | 14,103 | 14,667 | 13,475 | 13,459 | 13,663 | 13,521 | 13,270 | 13,231 | 13,213 | 2,464 | 4,085 | 2,258 | 1,361 | 2,866 | 6,278 | 6,312 | 7,061 | 5,117 | 3,642 | 5,242 | 5,311 | 5,343 | 4,285.2 | 4,317.5 | 4,608.9 | 6,043.4 | 6,020.7 | 6,147.4 | 5,346.9 | 0 | 478.2 | 427.8 | 334.3 | 355.5 | 290.8 | 281.5 | 276 | 263 | 264.6 | 261.7 | 195.7 | 173.4 | 173.1 | 176.4 | 127.5 | 174.2 | 175.1 | 177 | 179.1 | 65.3 | 66.9 | 68.3 | 38.4 | 64 | 65.3 | 66.5 | 64.2 | 60.9 | 62.5 | 57.7 | 59.2 | 60.7 | 63.2 | 61.2 | 49.5 | 0 |
Goodwill and Intangible Assets
| 1,756 | 1,737 | 1,746 | 1,769 | 1,739 | 1,751 | 1,735 | 1,736 | 1,693 | 1,751 | 1,802 | 1,832 | 1,852 | 1,866 | 1,871 | 1,911 | 1,892 | 1,867 | 1,863 | 1,899 | 1,875 | 1,913 | 1,895 | 1,917 | 1,908 | 1,892 | 1,934 | 1,923 | 1,928 | 1,910 | 1,872 | 1,877 | 1,898 | 1,900 | 1,924 | 1,890 | 1,886 | 1,917 | 1,669 | 1,728 | 1,580 | 1,639 | 1,645 | 1,614 | 1,617 | 1,554 | 1,556 | 1,106 | 1,056 | 1,051 | 1,083 | 1,066 | 551 | 560 | 559 | 557 | 555 | 551 | 556 | 554 | 553 | 546 | 539 | 542 | 555 | 1,802 | 1,785 | 1,760 | 2,953 | 2,939 | 2,932 | 2,932 | 2,936 | 10,309 | 15,450 | 15,267 | 15,420 | 15,313 | 14,103 | 14,667 | 13,475 | 13,459 | 13,663 | 13,521 | 13,270 | 13,231 | 13,213 | 13,163 | 14,358 | 12,368 | 9,474 | 10,844 | 6,278 | 6,312 | 7,061 | 5,117 | 3,642 | 5,242 | 5,311 | 5,343 | 4,285.2 | 4,317.5 | 4,608.9 | 6,043.4 | 6,020.7 | 6,147.4 | 5,346.9 | 0 | 478.2 | 427.8 | 334.3 | 355.5 | 290.8 | 281.5 | 276 | 263 | 264.6 | 261.7 | 195.7 | 173.4 | 173.1 | 176.4 | 127.5 | 174.2 | 175.1 | 177 | 179.1 | 65.3 | 66.9 | 68.3 | 38.4 | 64 | 65.3 | 66.5 | 64.2 | 60.9 | 62.5 | 57.7 | 59.2 | 60.7 | 63.2 | 61.2 | 49.5 | 0 |
Long Term Investments
| 608 | 555 | 1,300 | 671 | 1,261 | 1,233 | 1,090 | 976 | 996 | 1,053 | 953 | 842 | 863 | 769 | 666 | 667 | 670 | 725 | 785 | 649 | 642 | 679 | 637 | 559 | 516 | 445 | 423 | 423 | 395 | 395 | 395 | 362 | 361 | 361 | 361 | 362 | 362 | 362 | 362 | 362 | 362 | 362 | 362 | 422 | 362 | 362 | 362 | 403 | 362 | 361 | 354 | 381 | 329 | 316 | 305 | 290 | 270 | 256 | 241 | 228 | 151 | 117 | 28 | 117 | 0 | 0 | 0 | 230 | 0 | 0 | 0 | 361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,565 | 1,715 | 1,811 | 2,718 | 1,472 | 1,457 | 1,399 | 1,379 | 1,316 | 1,423 | 1,540 | 1,615 | 1,309 | 1,349 | 1,348 | 1,198 | 1,443 | 1,737 | 1,797 | 1,662 | 1,360 | 1,438 | 1,389 | 1,301 | 1,065 | 1,120 | 967 | 931 | 1,566 | 1,642 | 1,631 | 1,493 | 1,443 | 1,490 | 1,556 | 1,488 | 1,136 | 1,261 | 1,324 | 1,352 | 1,042 | 1,190 | 1,264 | 1,299 | 1,351 | 1,329 | 1,346 | 1,454 | 1,265 | 475 | 510 | 444 | 634 | 639 | 632 | 587 | 544 | 603 | 610 | 597 | 546 | 570 | 558 | 503 | 412 | 255 | 297 | 234 | 131 | 169 | 137 | 226 | 180 | 159 | 598 | 649 | 866 | 841 | 876 | 2,243 | 1,848 | 1,960 | 622 | 668 | 852 | 946 | 1,067 | 1,115 | 955 | 971 | 674 | 679 | 347 | 1,268 | 1,309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,165 | 1,915 | 1,380 | 2,243 | -786 | -753 | -650 | 1,307 | 1,409 | 945 | 749 | 858 | 668 | -3,984 | 772 | 877 | 1,127 | 1,239 | 2,155 | 1,543 | 1,800 | 997 | 1,480 | 1,584 | 1,636 | 965 | 1,051 | 1,652 | 1,506 | 857 | 1,077 | 1,926 | 1,778 | 1,051 | 1,683 | 1,891 | 1,947 | 1,201 | 1,105 | 1,510 | 2,064 | 1,090 | 1,054 | 1,568 | 1,827 | 862 | 1,192 | 1,361 | 1,792 | 822 | 1,008 | 1,194 | 849 | 835 | 775 | 958 | 498 | 435 | 386 | 1,397 | 1,009 | 947 | 1,188 | 2,315 | 9,766 | 10,598 | 10,271 | 1,607 | 2,010 | 1,221 | 9,408 | 715 | 1,015 | 14,226 | 13,441 | 12,971 | 12,904 | 13,273 | 12,332 | 19,938 | 19,682 | 21,302 | 19,422 | 18,567 | 20,979 | 17,302 | 16,426 | 16,481 | 12,161 | 13,594 | 14,981 | 13,486 | 15,205 | 15,727 | 13,069 | 5,742 | 5,797 | 4,252 | 4,105 | 3,867 | 5,786.8 | 6,069.3 | 9,245.3 | 8,193.4 | 7,991.7 | 10,091.2 | 8,463.5 | 1,235.9 | 518.8 | 515.1 | 563.4 | 516.6 | 389.9 | 380 | 36.2 | 33.1 | 27.7 | 33.1 | 33.5 | 22.3 | 19.7 | 26.6 | 82.9 | 26.3 | 23 | 29.9 | 32.1 | 14.9 | 17.2 | 26.6 | 55.8 | 15.3 | 14.9 | 12.6 | 12.3 | 10.9 | 11.2 | 11.1 | 11.3 | 13.2 | 7.4 | 47.1 | 30.6 | 29.1 |
Total Non-Current Assets
| 30,430 | 31,422 | 31,195 | 31,280 | 6,994 | 6,859 | 6,528 | 24,041 | 23,221 | 24,030 | 21,805 | 20,753 | 19,343 | 11,728 | 16,741 | 15,743 | 16,961 | 19,450 | 21,625 | 20,981 | 20,961 | 22,169 | 20,765 | 16,975 | 17,561 | 18,696 | 17,099 | 15,633 | 17,454 | 18,457 | 16,686 | 15,826 | 17,033 | 18,340 | 17,126 | 16,007 | 16,784 | 18,278 | 15,415 | 15,131 | 16,161 | 17,857 | 15,207 | 14,340 | 15,796 | 16,549 | 14,686 | 13,508 | 14,450 | 14,217 | 12,466 | 11,397 | 10,155 | 10,535 | 9,359 | 8,689 | 9,354 | 9,924 | 8,564 | 8,363 | 8,833 | 9,604 | 9,169 | 10,245 | 11,231 | 13,160 | 12,856 | 11,256 | 13,491 | 14,007 | 12,963 | 11,465 | 12,140 | 25,939 | 31,263 | 30,678 | 30,860 | 31,094 | 28,938 | 38,690 | 36,754 | 38,481 | 35,461 | 34,559 | 36,843 | 33,228 | 32,457 | 32,539 | 29,060 | 28,522 | 27,059 | 26,960 | 23,484 | 24,924 | 22,872 | 12,132 | 10,681 | 10,808 | 10,748 | 10,557 | 11,424 | 11,688.1 | 15,254.1 | 15,669.6 | 15,310.6 | 16,238.6 | 13,810.4 | 1,427.9 | 1,158.9 | 1,098.6 | 1,043.3 | 1,015 | 766.8 | 727 | 373.6 | 351.1 | 340 | 336.4 | 264.3 | 225.1 | 220 | 229.1 | 235.8 | 224.7 | 222.4 | 231.2 | 235.2 | 101.1 | 105.8 | 117.5 | 117.3 | 97.8 | 98.9 | 98.5 | 95.5 | 91.2 | 93.1 | 88.3 | 89.9 | 93.4 | 90.8 | 124.3 | 90.2 | 40 |
Total Assets
| 32,749 | 33,882 | 33,528 | 33,419 | 9,220 | 9,092 | 8,511 | 25,927 | 25,197 | 26,095 | 23,573 | 22,600 | 21,610 | 13,052 | 18,609 | 17,538 | 19,596 | 21,690 | 23,552 | 23,126 | 23,108 | 24,455 | 22,902 | 19,149 | 19,741 | 20,919 | 19,222 | 17,699 | 19,873 | 20,832 | 18,978 | 17,643 | 19,475 | 20,483 | 19,308 | 17,634 | 18,902 | 20,399 | 17,492 | 16,969 | 18,296 | 19,989 | 17,369 | 16,284 | 17,804 | 18,496 | 16,557 | 15,218 | 16,376 | 15,983 | 14,187 | 12,938 | 12,311 | 12,441 | 11,040 | 10,327 | 10,701 | 11,698 | 10,257 | 10,093 | 9,962 | 10,809 | 10,255 | 11,318 | 12,404 | 14,392 | 14,063 | 12,474 | 14,911 | 15,376 | 14,075 | 13,271 | 14,245 | 35,170 | 34,823 | 34,104 | 35,427 | 36,131 | 34,723 | 42,555 | 41,609 | 42,403 | 39,757 | 39,037 | 41,072 | 36,942 | 36,167 | 35,897 | 32,130 | 32,129 | 31,346 | 33,452 | 30,895 | 29,287 | 27,001 | 14,516 | 14,586 | 15,125 | 15,042 | 15,149 | 14,912.8 | 17,462.1 | 18,867.1 | 20,216.5 | 20,074.4 | 20,476.8 | 16,526.7 | 3,544.9 | 3,232.2 | 3,100.7 | 2,473.4 | 2,262.1 | 1,744.3 | 1,466.7 | 1,141.3 | 957.6 | 870.2 | 827.3 | 768.2 | 711.8 | 655.8 | 639.3 | 612.8 | 553.2 | 508.2 | 477.8 | 478.6 | 331.7 | 327.9 | 325.3 | 321.8 | 275.9 | 269.8 | 255.4 | 238.9 | 229.1 | 214.1 | 206.3 | 201 | 201.5 | 216.1 | 186.9 | 132.5 | 79.4 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 516 | 555 | 504 | 487 | 514 | 573 | 510 | 466 | 501 | 551 | 513 | 407 | 461 | 446 | 458 | 394 | 404 | 389 | 402 | 378 | 382 | 400 | 415 | 371 | 396 | 412 | 386 | 359 | 426 | 438 | 355 | 343 | 1,713 | 1,743 | 1,574 | 352 | 1,764 | 1,697 | 1,489 | 328 | 1,679 | 1,636 | 1,474 | 344 | 365 | 376 | 344 | 309 | 360 | 338 | 320 | 312 | 1,053 | 237 | 208 | 209 | 190 | 195 | 162 | 151 | 0 | 0 | 0 | 162 | 972 | 1,046 | 228 | 210 | 250 | 209 | 202 | 223 | 238 | 3,277 | 4,232 | 152 | 4,223 | 4,421 | 3,957 | 4,009 | 4,429 | 4,758 | 4,659 | 4,688 | 4,473 | 4,298 | 4,077 | 4,287 | 3,288 | 3,589 | 3,104 | 3,468 | 2,703 | 2,749 | 2,003 | 1,413 | 1,076 | 1,043 | 1,106 | 1,152 | 1,276.1 | 1,234.9 | 1,585.2 | 1,518 | 1,489.3 | 1,970.5 | 1,691.4 | 463.9 | 459.4 | 411 | 405.4 | 348.9 | 138.4 | 101.1 | 124.9 | 102.9 | 102.7 | 100.4 | 78.5 | 126.9 | 110.7 | 115.4 | 105.5 | 109.9 | 111.4 | 98 | 95.5 | 80.2 | 81.7 | 87.7 | 91 | 77.3 | 85.8 | 84.8 | 79.7 | 80.9 | 68.8 | 68.4 | 67.9 | 64.9 | 0 | 0 | 0 | 0 |
Short Term Debt
| 1,123 | 595 | 963 | 608 | 551 | 540 | 567 | 582 | 515 | 514 | 563 | 515 | 502 | 516 | 538 | 533 | 520 | 532 | 630 | 498 | 515 | 853 | 497 | 23 | 23 | 24 | 26 | 26 | 26 | 26 | 474 | 279 | 338 | 28 | 327 | 26 | 27 | 32 | 244 | 28 | 88 | 89 | 393 | 89 | 181 | 221 | 29 | 57 | 81 | 39 | 227 | 37 | 6 | 6 | 7 | 8 | 9 | 8 | 9 | 12 | 12 | 11 | 12 | 10 | 9 | 9 | 10 | 10 | 11 | 11 | 29 | 29 | 32 | 3,593 | 1,281 | 1,021 | 2,232 | 1,313 | 1,360 | 742 | 864 | 1,082 | 1,209 | 1,629 | 705 | 711 | 52 | 30 | 328 | 21 | 10 | 401 | 221 | 504 | 265 | 0 | 0 | 0 | 0 | 400 | 0 | 0 | 0 | 0 | 2,702.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 6 | 6 | 6 | 0 | 16.4 | 22 | 26.7 | 18.5 | 18.5 | 18.5 | 14.5 | 14 | 13.3 | 11.8 | 10.3 | 8.8 | 1.5 | 1.4 | 5 | 1.5 |
Tax Payables
| 392 | 322 | 268 | 251 | 329 | 271 | 267 | 246 | 286 | 253 | 225 | 313 | 313 | 260 | 214 | 215 | 249 | 201 | 216 | 223 | 267 | 228 | 234 | 208 | 307 | 262 | 266 | 218 | 329 | 244 | 229 | 206 | 0 | 0 | 0 | 220 | 0 | 0 | 0 | 194 | 0 | 0 | 0 | 13 | 85 | 47 | 54 | 58 | 103 | 79 | 98 | 109 | 0 | 0 | 0 | 41 | 29 | 381 | 395 | 399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 520 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 201 | 311 | 257 | 168 | 228 | 362 | 302 | 188 | 248 | 372 | 322 | 185 | 217 | 335 | 151 | 1,198 | 525 | 112 | 491 | 125 | 141 | 230 | 176 | 140 | 161 | 247 | 194 | 135 | 154 | 234 | 164 | 114 | -1,713 | -1,743 | -1,574 | 103 | -1,764 | -1,697 | -1,489 | 89 | -1,679 | -1,636 | -1,474 | 87 | 95 | 138 | 91 | 146 | 66 | 119 | 515 | 120 | -1,053 | 0 | 0 | 130 | 0 | 0 | 0 | 107 | 0 | 0 | 0 | 75 | -972 | -1,046 | 256 | 42 | 449 | 357 | 381 | 7 | 751 | 571 | 644 | 382 | 373 | 388 | 345 | 805 | 809 | 821 | 850 | 854 | 832 | 610 | 647 | 680 | 699 | 750 | 838 | 916 | 984 | 1,011 | 227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,094 | 1,083 | 1,082 | 1,145 | 1,141 | 1,098 | 1,103 | 1,092 | 1,196 | 1,081 | 1,079 | 988 | 1,005 | 910 | 829 | 911 | 993 | 869 | 1,015 | 1,001 | 985 | 958 | 936 | 974 | 1,021 | 911 | 931 | 907 | 957 | 933 | 841 | 825 | 0 | 0 | 0 | 810 | 0 | 0 | 0 | 880 | 0 | 0 | 0 | 1,035 | 1,230 | 1,040 | 1,057 | 994 | 1,047 | 1,020 | 1,025 | 1,012 | 0 | 769 | 696 | 675 | 709 | 788 | 762 | 722 | 846 | 867 | 877 | 739 | 0 | 0 | 857 | 884 | 1,010 | 901 | 819 | 1,112 | 1,736 | 1,849 | 0 | 4,162 | 616 | 758 | 746 | 1,246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1,190 | 2,919 | 2,850 | 0 | 710 | -525 | 3,342 | 3,921 | 3,942 | 4,058 | 1,230 | 1,442.6 | 1,342.1 | 1,353.7 | 1,392.2 | 1,850 | 0 | 24.6 | 13.4 | 34 | 76 | 29.4 | 14.1 | 12.9 | 24.9 | 0 | 0 | 0 | 31 | 0 | 0 | 0 | 17.3 | 13.6 | 0 | 0 | 25.8 | 0 | 0 | 2.6 | 15.2 | 0 | 0 | 0 | 8.7 | 0 | 0 | 0 | 6.9 | -0.1 | 66.1 | 41.5 | 20.8 | 17.9 |
Total Current Liabilities
| 3,326 | 2,866 | 3,074 | 2,659 | 2,763 | 2,844 | 2,749 | 2,574 | 2,746 | 2,771 | 2,702 | 2,408 | 2,498 | 2,467 | 2,190 | 2,053 | 2,166 | 2,103 | 2,263 | 2,225 | 2,290 | 2,669 | 2,258 | 1,716 | 1,908 | 1,856 | 1,803 | 1,645 | 1,892 | 1,875 | 2,063 | 1,767 | 2,051 | 1,771 | 1,901 | 1,511 | 1,791 | 1,729 | 1,733 | 1,519 | 1,767 | 1,725 | 1,867 | 1,568 | 1,861 | 1,822 | 1,575 | 1,478 | 1,657 | 1,595 | 1,670 | 1,470 | 1,059 | 1,012 | 911 | 933 | 937 | 1,372 | 1,328 | 1,284 | 858 | 878 | 889 | 911 | 981 | 1,055 | 1,095 | 1,104 | 1,271 | 1,121 | 1,050 | 1,884 | 2,006 | 9,290 | 6,157 | 5,717 | 7,444 | 6,880 | 6,408 | 6,332 | 6,102 | 6,661 | 6,718 | 7,171 | 6,010 | 5,619 | 4,776 | 4,997 | 4,316 | 4,360 | 5,142 | 7,688 | 6,758 | 4,264 | 3,205 | 1,911 | 4,418 | 4,964 | 5,048 | 5,610 | 2,506.1 | 2,677.5 | 2,927.3 | 2,871.7 | 5,584.2 | 3,820.5 | 1,691.4 | 488.5 | 472.8 | 445 | 481.4 | 378.3 | 152.5 | 114 | 149.8 | 102.9 | 102.7 | 100.4 | 109.5 | 126.9 | 110.7 | 115.4 | 122.8 | 129.5 | 117.4 | 104 | 127.3 | 80.2 | 98.1 | 112.3 | 132.9 | 95.8 | 104.3 | 103.3 | 102.9 | 94.9 | 82.1 | 80.2 | 85.1 | 73.6 | 67.6 | 42.9 | 25.8 | 19.4 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 7,816 | 7,467 | 26,456 | 6,908 | 25,567 | 24,521 | 21,291 | 20,337 | 19,489 | 20,565 | 18,695 | 17,290 | 16,620 | 16,632 | 14,090 | 13,126 | 14,650 | 16,650 | 17,592 | 16,624 | 16,946 | 17,566 | 16,752 | 13,760 | 14,460 | 15,320 | 13,963 | 12,794 | 14,131 | 14,908 | 13,007 | 12,122 | 13,628 | 14,667 | 13,372 | 12,295 | 13,501 | 14,606 | 11,822 | 11,508 | 12,747 | 14,147 | 11,302 | 10,642 | 11,839 | 12,552 | 10,780 | 9,654 | 10,761 | 11,267 | 9,525 | 8,732 | 8,625 | 8,779 | 7,603 | 5,676 | 7,396 | 8,083 | 6,752 | 5,226 | 6,389 | 7,228 | 6,789 | 7,813 | 8,630 | 9,284 | 9,021 | 7,383 | 8,725 | 9,156 | 8,192 | 5,877 | 7,897 | 1,976 | 14,122 | 13,588 | 13,320 | 14,749 | 3,548 | 19,410 | 19,171 | 20,688 | 19,323 | 18,295 | 21,757 | 18,181 | 19,451 | 18,318 | 15,437 | 15,554 | 15,376 | 15,575 | 15,262 | 14,358 | 13,492 | 3,988 | 4,217 | 2,072 | 4,412 | 2,445 | 6,137.9 | 7,885.7 | 9,685 | 10,259.7 | 7,504.3 | 9,015.4 | 6,903.3 | 629.6 | 562.9 | 566 | 23.5 | 23.5 | 23.4 | 14.7 | 14.4 | 14.3 | 14 | 15.5 | 15 | 14.7 | 14.7 | 14.3 | 22.2 | 22.7 | 24.6 | 36.4 | 37.3 | 59.3 | 58.8 | 60.4 | 69.2 | 89.5 | 98.2 | 100.8 | 76.4 | 109.2 | 113.7 | 112.4 | 49 | 137.4 | 14.3 | 15.8 | 27.1 | 23.1 |
Deferred Revenue Non-Current
| 17,893 | 21,768 | 0 | 47 | -910 | -1,158 | -969 | 2,754 | 2,636 | 2,484 | 0 | 2,242 | 0 | -2,822 | 0 | 1,383 | 0 | 0 | 0 | 2,189 | 0 | 0 | 0 | 1,961 | 0 | 0 | 0 | 1,594 | 0 | 0 | 0 | 2,429 | 0 | 0 | 0 | 2,367 | 0 | 0 | 0 | 2,267 | 0 | 0 | 0 | 2,177 | 0 | 0 | 0 | 2,163 | 0 | 0 | 0 | 982 | -6 | -6 | -7 | 1,333 | 0 | 0 | 0 | 1,267 | 0 | 0 | 0 | 1,188 | 0 | 0 | 0 | 1,246 | 0 | 0 | 0 | 1,206 | 0 | 278 | 280 | 279 | 277 | 275 | 279 | 305 | 316 | 315 | 325 | 311 | 315 | 317 | 314 | 320 | 307 | 0 | 0 | 297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,114 | 3,231 | 3,325 | 4,268 | 3,092 | 2,754 | 2,820 | 2,754 | 2,636 | 2,484 | 2,323 | 2,242 | 1,734 | 1,537 | 1,470 | 1,383 | 1,685 | 2,013 | 2,204 | 2,189 | 2,058 | 2,029 | 1,995 | 1,961 | 1,775 | 1,727 | 1,567 | 1,594 | 2,424 | 2,437 | 2,453 | 2,429 | 2,370 | 2,350 | 2,410 | 2,367 | 2,066 | 2,141 | 2,236 | 2,267 | 2,000 | 2,070 | 2,141 | 2,177 | 2,190 | 2,074 | 2,126 | 2,163 | 2,017 | 1,068 | 1,065 | 982 | 1,461 | 1,430 | 1,384 | 1,333 | 1,287 | 1,269 | 1,269 | 1,267 | 1,266 | 1,246 | 1,215 | 1,226 | 1,220 | 1,254 | 1,249 | 1,275 | 1,247 | 1,311 | 1,255 | 1,206 | 1,171 | 278 | 1,768 | 1,723 | 2,174 | 1,769 | 1,818 | 2,588 | 2,712 | 2,628 | 1,068 | 1,092 | 1,018 | 1,339 | 1,018 | 1,017 | 1,014 | 1,017 | 1,028 | 1,050 | 1,030 | 1,030 | 1,030 | 476 | 321 | 317 | 312 | 310 | 439.1 | 253 | 366.8 | 418.2 | 257.9 | 264.8 | 298.5 | 0 | 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 | 0.9 | 0.9 | 0.9 | 1.8 | 1.8 | 1.8 | 1.8 | 0.7 | 0.7 | 14.6 | 6.1 | 0.5 |
Other Non-Current Liabilities
| 18,722 | 20,800 | 1,181 | 20,777 | 910 | 1,158 | 969 | 916 | 833 | 924 | 836 | 852 | 956 | 1,285 | 1,175 | 1,114 | 1,171 | 1,077 | 1,201 | 3,584 | 1,319 | 1,815 | 1,573 | 3,212 | 1,077 | 1,644 | 1,434 | 1,093 | 1,025 | 1,464 | 1,314 | 1,104 | 952 | 1,356 | 1,254 | 1,022 | 944 | 1,327 | 1,180 | 1,010 | 1,050 | 1,380 | 1,356 | 1,126 | 1,110 | 1,402 | 1,382 | 1,166 | 1,150 | 1,575 | 1,492 | 360 | 614 | 688 | 704 | -691 | 708 | 749 | 682 | -440 | 1,220 | 1,334 | 1,318 | 87 | 1,193 | 1,342 | 1,341 | 1 | 1,083 | 1,258 | 1,132 | -551 | 640 | 12,847 | 1,398 | 1,506 | 997 | 1,224 | 11,475 | 1,225 | 897 | 997 | 1,686 | 1,982 | 2,017 | 1,335 | 704 | 1,555 | 1,544 | 1,861 | 1,865 | 1,399 | 1,565 | 3,531 | 3,556 | 3,309 | 884 | 3,232 | 833 | 3,100 | 504.5 | 347.1 | 321.1 | 359.2 | 548.4 | 998.7 | 1,291.9 | 780.2 | 701.6 | 707.4 | 713.4 | 685.9 | 521.5 | 532.4 | 249.9 | 214.9 | 198.6 | 209.9 | 200.4 | 174.3 | 170.6 | 181.5 | 182.9 | 157 | 152.8 | 162 | 163.8 | 115.6 | 113.8 | 121.2 | 120.7 | 64.7 | 60.1 | 59.3 | 80.7 | 51.8 | 47.5 | 48.6 | 106.2 | 34 | 24.1 | 1.2 | 1.3 | 1.5 |
Total Non-Current Liabilities
| 29,652 | 31,498 | 30,962 | 31,103 | 10,006 | 9,501 | 9,334 | 24,053 | 22,958 | 23,973 | 21,854 | 20,401 | 19,310 | 10,706 | 16,735 | 15,640 | 17,506 | 19,740 | 20,997 | 20,245 | 20,323 | 21,410 | 20,320 | 17,019 | 17,312 | 18,691 | 16,964 | 15,481 | 17,580 | 18,809 | 16,774 | 15,655 | 16,950 | 18,373 | 17,036 | 15,684 | 16,511 | 18,074 | 15,238 | 14,785 | 15,797 | 17,597 | 14,799 | 13,945 | 15,139 | 16,028 | 14,288 | 12,983 | 13,928 | 13,910 | 12,082 | 11,056 | 10,700 | 10,897 | 9,691 | 8,984 | 9,391 | 10,101 | 8,703 | 8,587 | 8,875 | 9,808 | 9,322 | 10,314 | 11,043 | 11,880 | 11,611 | 9,905 | 11,055 | 11,725 | 10,579 | 8,944 | 9,708 | 15,379 | 17,568 | 17,096 | 16,768 | 18,017 | 17,120 | 23,528 | 23,096 | 24,628 | 22,402 | 21,680 | 25,107 | 21,172 | 21,487 | 21,210 | 18,302 | 18,432 | 18,269 | 18,321 | 17,857 | 18,919 | 18,078 | 7,773 | 5,422 | 5,621 | 5,557 | 5,855 | 7,081.5 | 8,485.8 | 10,372.9 | 11,037.1 | 8,310.6 | 10,278.9 | 8,493.7 | 1,409.8 | 1,264.5 | 1,273.4 | 736.9 | 709.4 | 544.9 | 547.1 | 264.3 | 229.2 | 212.6 | 225.4 | 215.4 | 189 | 185.3 | 195.8 | 205.1 | 179.7 | 177.4 | 198.4 | 201.1 | 174.9 | 172.6 | 181.6 | 189.9 | 155.1 | 159.2 | 161 | 158 | 162.8 | 163 | 162.8 | 157 | 172.1 | 39.1 | 31.6 | 34.5 | 25.1 |
Total Liabilities
| 32,978 | 34,364 | 34,036 | 33,762 | 10,197 | 10,120 | 9,760 | 26,627 | 25,704 | 26,744 | 24,556 | 22,809 | 21,808 | 12,960 | 18,925 | 17,693 | 19,672 | 21,843 | 23,260 | 22,470 | 22,613 | 24,079 | 22,578 | 18,735 | 19,220 | 20,547 | 18,767 | 17,126 | 19,472 | 20,684 | 18,837 | 17,422 | 19,001 | 20,144 | 18,937 | 17,195 | 18,302 | 19,803 | 16,971 | 16,304 | 17,564 | 19,322 | 16,666 | 15,513 | 17,000 | 17,850 | 15,863 | 14,461 | 15,585 | 15,505 | 13,752 | 12,526 | 11,759 | 11,909 | 10,602 | 9,917 | 10,328 | 11,473 | 10,031 | 9,871 | 9,733 | 10,686 | 10,211 | 11,225 | 12,024 | 12,935 | 12,706 | 11,009 | 12,326 | 12,846 | 11,629 | 10,828 | 11,714 | 24,669 | 23,725 | 22,813 | 24,212 | 24,897 | 23,528 | 29,860 | 29,198 | 31,289 | 29,120 | 28,851 | 31,117 | 26,791 | 26,263 | 26,207 | 22,618 | 22,792 | 23,411 | 26,009 | 24,615 | 23,183 | 21,283 | 9,684 | 9,840 | 10,585 | 10,605 | 11,465 | 9,587.6 | 11,163.3 | 13,300.2 | 13,908.8 | 13,894.8 | 14,099.4 | 10,185.1 | 1,898.3 | 1,737.3 | 1,718.4 | 1,218.3 | 1,087.7 | 697.4 | 661.1 | 414.1 | 332.1 | 315.3 | 325.8 | 324.9 | 315.9 | 296 | 311.2 | 327.9 | 309.2 | 294.8 | 302.4 | 328.4 | 255.1 | 270.7 | 293.9 | 322.8 | 250.9 | 263.5 | 264.3 | 260.9 | 257.7 | 245.1 | 243 | 242.1 | 245.7 | 106.7 | 74.5 | 60.3 | 44.5 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 12 | 12 | 12 | 12 | 12 | 11 | 11 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 8.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,988 | 3,751 | 3,738 | 3,854 | 3,952 | 2,579 | 2,891 | 2,579 | 2,156 | 1,122 | 344 | -185 | -567 | -1,242 | -1,640 | -1,470 | -1,380 | -1,425 | -944 | -785 | -927 | -1,116 | -1,178 | -1,091 | -1,103 | -1,316 | -1,344 | -1,222 | -1,442 | -1,687 | -1,690 | -1,639 | -1,608 | -1,817 | -1,853 | -1,802 | -1,797 | -1,981 | -2,124 | -2,115 | -2,138 | -2,330 | -2,356 | -2,360 | -2,332 | -2,450 | -2,422 | -2,376 | -2,330 | -2,610 | -2,689 | -2,666 | -2,496 | -2,578 | -2,630 | -2,637 | -2,613 | -2,703 | -2,729 | -2,691 | -2,642 | -2,699 | -2,693 | -2,644 | -2,523 | -1,516 | -1,532 | -1,520 | -464 | -568 | -591 | -586 | -890 | 5,155 | 5,903 | 5,946 | 5,524 | 5,142 | 4,850 | 6,179 | 5,918 | 5,418 | 4,799 | 4,430 | 4,142 | 3,949 | 3,567 | 3,258 | 3,011 | 2,761 | 2,754 | 2,412 | 2,719 | 2,508 | 2,266 | 2,027 | 1,883 | 1,669 | 1,494 | 1,425 | 2,906.2 | 2,704.5 | 1,842.2 | 1,480.2 | 1,377.5 | 1,658.5 | 1,759.5 | 999.8 | 892.2 | 799.9 | 722.4 | 667.2 | 560.4 | 482.7 | 434.4 | 344.2 | 305.5 | 270.6 | 236.4 | 203.6 | 173.4 | 118.8 | 118.8 | 93.6 | 70.8 | 50.5 | 31.4 | 14.1 | -1 | -14.4 | -26.9 | 11.1 | 2.9 | -4.4 | -10.8 | -16.7 | -21.4 | -25.4 | -28.4 | -29.8 | 21.1 | 32.4 | 15 | 5.3 |
Accumulated Other Comprehensive Income/Loss
| -112 | -135 | -140 | -96 | -130 | -101 | -111 | -101 | -185 | -130 | -94 | -133 | -176 | -161 | -163 | -187 | -194 | -223 | -256 | -157 | -173 | -139 | -137 | -133 | -78 | -72 | -22 | -24 | -44 | -78 | -126 | -154 | -47 | -73 | -77 | -147 | -142 | -108 | -116 | -22 | 49 | 125 | 120 | 117 | 110 | 50 | 87 | 110 | 103 | 75 | 122 | 78 | 81 | 148 | 112 | 92 | 42 | -28 | 3 | -37 | -71 | -117 | -196 | -194 | -21 | 55 | -26 | 32 | 84 | 117 | 64 | 68 | 58 | 189 | 66 | -400 | -353 | -406 | -109 | -27 | 201 | 191 | 165 | 209 | 53 | -23 | 4 | -14 | -3 | -4 | -283 | -264 | -230 | -233 | -234 | -234 | -204 | -173 | -75 | -42 | -15.1 | -390 | -480 | -490.6 | -474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -73.6 | -66.2 | -60.7 | -55.6 | -48.9 | -46 | -43.9 | -40 | -40 | -38.1 | -36.2 | -34.4 | -29.4 | -27.8 | -26.1 | -25.4 | -23.8 | -18.1 | -16.6 | -15.4 | -13.9 | -12.7 | -11.5 | -11.1 | -14.7 | -13.5 | -9.7 | -5.9 | -5.2 | -5.9 |
Other Total Stockholders Equity
| -4,115 | -4,107 | -4,114 | -4,108 | -3,856 | -3,366 | -3,225 | -3,182 | -2,481 | -1,647 | -1,243 | 97 | 531 | 1,494 | 1,486 | 1,501 | 1,497 | 1,494 | 1,491 | 1,597 | 1,594 | 1,630 | 1,638 | 1,637 | 1,701 | 1,759 | 1,820 | 1,818 | 1,886 | 1,912 | 1,956 | 2,013 | 2,128 | 2,228 | 2,300 | 2,387 | 2,538 | 2,684 | 2,760 | 2,801 | 2,820 | 2,871 | 2,938 | 3,013 | 3,025 | 3,045 | 3,028 | 3,022 | 3,017 | 3,012 | 3,001 | 2,999 | 2,966 | 2,961 | 2,955 | 2,954 | 2,943 | 2,955 | 2,951 | 2,949 | 2,941 | 2,938 | 2,932 | 2,930 | 2,923 | 2,917 | 2,914 | 2,952 | 2,964 | 2,980 | 2,972 | 2,960 | 3,349 | 5,143 | 5,115 | 5,253 | 6,031 | 6,485 | 6,441 | 6,530 | 6,279 | 5,492 | 5,660 | 5,534 | 5,747 | 5,838 | 5,946 | 6,059 | 6,117 | 6,193 | 5,078 | 4,909 | 3,406 | 3,444 | 3,301 | 972 | 1,002 | 981 | 1,155 | 814 | 949.5 | 2,509.7 | 2,731.2 | 3,846 | 3,804 | 3,292.4 | 3,135.1 | 646.8 | 602.7 | 582.4 | 532.7 | 507.2 | 486.5 | 322.9 | 366.4 | 347.5 | 310.1 | 286.5 | 255.8 | 238.3 | 230.3 | 249.3 | 206.1 | 188.5 | 178.8 | 159.3 | 148.2 | 90.3 | 84.3 | 71.2 | 49.7 | 32 | 20 | 10.9 | 2.7 | 0.8 | 1.9 | -0.2 | 2 | -0.9 | 98 | 85.9 | 62.4 | 35.5 |
Total Shareholders Equity
| -238 | -490 | -515 | -349 | -33 | -129 | -444 | -703 | -509 | -654 | -992 | -220 | -198 | 92 | -316 | -155 | -76 | -153 | 292 | 656 | 495 | 376 | 324 | 414 | 521 | 372 | 455 | 573 | 401 | 148 | 141 | 221 | 474 | 339 | 371 | 439 | 600 | 596 | 521 | 665 | 732 | 667 | 703 | 771 | 804 | 646 | 694 | 757 | 791 | 478 | 435 | 412 | 552 | 532 | 438 | 410 | 373 | 225 | 226 | 222 | 229 | 123 | 44 | 93 | 380 | 1,457 | 1,357 | 1,465 | 2,585 | 2,530 | 2,446 | 2,443 | 2,531 | 10,501 | 11,098 | 11,291 | 11,215 | 11,234 | 11,195 | 12,695 | 12,411 | 11,114 | 10,637 | 10,186 | 9,955 | 9,776 | 9,529 | 9,315 | 9,137 | 8,962 | 7,560 | 7,068 | 5,905 | 5,729 | 5,343 | 2,774 | 2,690 | 2,486 | 2,583 | 2,206 | 3,849.3 | 4,824.2 | 4,093.4 | 4,835.6 | 4,707.5 | 4,950.9 | 4,894.6 | 1,646.6 | 1,494.9 | 1,382.3 | 1,255.1 | 1,174.4 | 1,046.9 | 805.6 | 727.2 | 625.5 | 554.9 | 501.5 | 443.3 | 395.9 | 359.8 | 328.1 | 284.9 | 244 | 213.4 | 175.4 | 150.2 | 76.6 | 57.2 | 31.4 | -1 | 25 | 6.3 | -8.9 | -22 | -28.6 | -31 | -36.7 | -41.1 | -44.2 | 109.4 | 112.4 | 72.2 | 34.9 |
Total Equity
| -229 | -482 | -508 | -343 | -28 | -126 | -441 | -700 | -507 | -649 | -983 | -209 | -185 | 92 | -316 | -155 | -76 | -153 | 292 | 656 | 495 | 376 | 324 | 414 | 521 | 372 | 455 | 573 | 401 | 148 | 141 | 221 | 474 | 339 | 371 | 439 | 600 | 596 | 521 | 665 | 732 | 667 | 703 | 771 | 804 | 646 | 694 | 757 | 791 | 478 | 435 | 412 | 552 | 532 | 438 | 410 | 373 | 225 | 226 | 222 | 229 | 123 | 44 | 93 | 380 | 1,457 | 1,357 | 1,465 | 2,585 | 2,530 | 2,446 | 2,443 | 2,531 | 10,501 | 11,098 | 11,291 | 11,215 | 11,234 | 11,195 | 12,695 | 12,411 | 11,114 | 10,637 | 10,186 | 9,955 | 10,151 | 9,904 | 9,690 | 9,512 | 9,337 | 7,935 | 7,443 | 6,280 | 6,104 | 5,718 | 4,832 | 4,746 | 4,540 | 4,437 | 3,684 | 5,325.2 | 6,298.8 | 5,566.9 | 6,307.7 | 6,179.6 | 6,377.4 | 6,341.6 | 1,646.6 | 1,494.9 | 1,382.3 | 1,255.1 | 1,174.4 | 1,046.9 | 805.6 | 727.2 | 625.5 | 554.9 | 501.5 | 443.3 | 395.9 | 359.8 | 328.1 | 284.9 | 244 | 213.4 | 175.4 | 150.2 | 76.6 | 57.2 | 31.4 | -1 | 25 | 6.3 | -8.9 | -22 | -28.6 | -31 | -36.7 | -41.1 | -44.2 | 109.4 | 112.4 | 72.2 | 34.9 |
Total Liabilities & Shareholders Equity
| 32,749 | 33,882 | 33,528 | 33,419 | 32,304 | 9,092 | 8,511 | 25,927 | 25,197 | 26,095 | 23,573 | 22,600 | 21,610 | 13,052 | 18,609 | 17,538 | 19,596 | 21,690 | 23,552 | 23,126 | 23,108 | 24,455 | 22,902 | 19,149 | 19,741 | 20,919 | 19,222 | 17,699 | 19,873 | 20,832 | 18,978 | 17,643 | 19,475 | 20,483 | 19,308 | 17,634 | 18,902 | 20,399 | 17,492 | 16,969 | 18,296 | 19,989 | 17,369 | 16,284 | 17,804 | 18,496 | 16,557 | 15,218 | 16,376 | 15,983 | 14,187 | 12,938 | 12,311 | 12,441 | 11,040 | 10,327 | 10,701 | 11,698 | 10,257 | 10,093 | 9,962 | 10,809 | 10,255 | 11,318 | 12,404 | 14,392 | 14,063 | 12,474 | 14,911 | 15,376 | 14,075 | 13,271 | 14,245 | 35,170 | 34,823 | 34,104 | 35,427 | 36,131 | 34,723 | 42,555 | 41,609 | 42,403 | 39,757 | 39,037 | 41,072 | 36,942 | 36,167 | 35,897 | 32,130 | 32,129 | 31,346 | 33,452 | 30,895 | 29,287 | 27,001 | 14,516 | 14,586 | 15,125 | 15,042 | 15,149 | 14,912.8 | 17,462.1 | 18,867.1 | 20,216.5 | 20,074.4 | 20,476.8 | 16,526.7 | 3,544.9 | 3,232.2 | 3,100.7 | 2,473.4 | 2,262.1 | 1,744.3 | 1,466.7 | 1,141.3 | 957.6 | 870.2 | 827.3 | 768.2 | 711.8 | 655.8 | 639.3 | 612.8 | 553.2 | 508.2 | 477.8 | 478.6 | 331.7 | 327.9 | 325.3 | 321.8 | 275.9 | 269.8 | 255.4 | 238.9 | 229.1 | 214.1 | 206.3 | 201 | 201.5 | 216.1 | 186.9 | 132.5 | 79.4 |