Crown Holdings, Inc.
NYSE:CCK
93.12 (USD) • At close November 4, 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 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 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q2 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,738 | 1,511 | 1,218 | 1,400 | 807 | 547 | 403 | 550 | 368 | 438 | 389 | 531 | 2,261 | 566 | 588 | 1,173 | 613 | 366 | 765 | 607 | 339 | 342 | 301 | 607 | 298 | 298 | 2,201 | 424 | 374 | 301 | 338 | 559 | 526 | 370 | 257 | 717 | 466 | 288 | 280 | 965 | 380 | 244 | 267 | 689 | 236 | 227 | 304 | 350 | 240 | 230 | 250 | 342 | 479 | 421 | 409 | 463 | 415 | 412 | 399 | 459 | 438 | 706 | 296 | 596 | 332 | 311 | 282 | 457 | 348 | 304 | 278 | 407 | 289 | 308 | 293 | 294 | 275 | 265 | 340 | 471 | 295 | 251 | 243 | 401 | 287 | 276 | 265 | 363 | 246 | 308 | 311 | 456 | 346 | 308 | 291 | 382 | 256 | 244 | 245 | 267 | 218.6 | 203.1 | 276.5 | 284 | 241.5 | 214.8 | 220.5 | 205.6 | 197.3 | 205.8 | 198.9 | 160.4 | 168.7 | 194.5 | 139.4 | 68.1 | 58 | 68.9 | 44.5 | 43.5 | 62.3 | 43.2 | 48.6 | 54.2 | 51.2 | 71.8 | 33.7 | 26.9 | 38.5 | 24.8 | 15 | 20.2 | 17.2 | 7.5 | 23.8 | 21.8 | 40.3 | 1.9 | 1.9 | 14.4 | 14.3 | 18 | 27.2 | 16.5 | 14.8 |
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 | 0 |
Cash and Short Term Investments
| 1,738 | 1,511 | 1,218 | 1,400 | 807 | 547 | 403 | 550 | 368 | 438 | 389 | 531 | 2,261 | 566 | 588 | 1,173 | 613 | 366 | 765 | 607 | 339 | 342 | 301 | 607 | 298 | 298 | 2,201 | 424 | 374 | 301 | 338 | 559 | 526 | 370 | 257 | 717 | 466 | 288 | 280 | 965 | 380 | 244 | 267 | 689 | 236 | 227 | 304 | 350 | 240 | 230 | 250 | 342 | 479 | 421 | 409 | 463 | 415 | 412 | 399 | 459 | 438 | 706 | 296 | 596 | 332 | 311 | 282 | 457 | 348 | 304 | 278 | 407 | 289 | 308 | 293 | 294 | 275 | 265 | 340 | 471 | 295 | 251 | 243 | 401 | 287 | 276 | 265 | 363 | 246 | 308 | 311 | 456 | 346 | 308 | 291 | 382 | 256 | 244 | 245 | 267 | 218.6 | 203.1 | 276.5 | 284 | 241.5 | 214.8 | 220.5 | 205.6 | 197.3 | 205.8 | 198.9 | 160.4 | 168.7 | 194.5 | 139.4 | 68.1 | 58 | 68.9 | 44.5 | 43.5 | 62.3 | 43.2 | 48.6 | 54.2 | 51.2 | 71.8 | 33.7 | 26.9 | 38.5 | 24.8 | 15 | 20.2 | 17.2 | 7.5 | 23.8 | 21.8 | 40.3 | 1.9 | 1.9 | 14.4 | 14.3 | 18 | 27.2 | 16.5 | 14.8 |
Net Receivables
| 1,577 | 1,780 | 1,651 | 1,727 | 1,751 | 1,897 | 1,957 | 1,843 | 2,124 | 2,151 | 2,170 | 1,889 | 1,840 | 1,766 | 1,868 | 1,783 | 1,821 | 1,604 | 1,554 | 1,528 | 1,795 | 1,830 | 1,686 | 1,602 | 1,968 | 1,790 | 1,386 | 1,041 | 1,098 | 1,005 | 899 | 865 | 1,047 | 929 | 980 | 912 | 1,183 | 1,098 | 1,039 | 1,031 | 1,385 | 1,264 | 1,199 | 1,064 | 1,477 | 1,302 | 1,155 | 1,057 | 1,397 | 1,194 | 1,066 | 948 | 1,317 | 1,323 | 1,104 | 936 | 1,274 | 1,095 | 1,044 | 714 | 1,054 | 939 | 814 | 734 | 1,067 | 1,085 | 937 | 673 | 1,084 | 993 | 861 | 689 | 1,070 | 929 | 814 | 686 | 944 | 987 | 995 | 900 | 1,095 | 1,008 | 919 | 794 | 1,076 | 1,023 | 905 | 782 | 1,133 | 1,145 | 1,030 | 996 | 1,337 | 1,251 | 1,126 | 1,153 | 1,278 | 1,263 | 1,210 | 1,166 | 1,651.2 | 1,464 | 1,527.7 | 1,359 | 1,841.6 | 1,727.4 | 1,551 | 1,353.5 | 1,709.7 | 1,606.2 | 1,466.1 | 1,349.3 | 1,822.7 | 1,751.3 | 1,794 | 744.3 | 975.6 | 910.9 | 827.8 | 738 | 827.6 | 703.1 | 591.1 | 532.9 | 682.2 | 747.3 | 601.5 | 583.8 | 788.4 | 775.8 | 676.2 | 617.6 | 648.4 | 707.2 | 595 | 478.4 | 678.4 | 470.1 | 391.3 | 313.1 | 334.3 | 248.1 | 283.1 | 270.4 | 279 |
Inventory
| 1,565 | 1,526 | 1,610 | 1,613 | 1,664 | 1,908 | 2,058 | 2,014 | 2,184 | 2,220 | 2,063 | 1,735 | 1,670 | 1,492 | 1,817 | 1,673 | 1,642 | 1,747 | 1,668 | 1,626 | 1,740 | 1,837 | 1,851 | 1,690 | 1,639 | 1,737 | 1,431 | 1,385 | 1,430 | 1,490 | 1,417 | 1,245 | 1,300 | 1,419 | 1,413 | 1,213 | 1,302 | 1,454 | 1,446 | 1,324 | 1,473 | 1,615 | 1,334 | 1,213 | 1,331 | 1,424 | 1,352 | 1,166 | 1,207 | 1,272 | 1,313 | 1,148 | 1,339 | 1,537 | 1,353 | 1,060 | 1,068 | 1,076 | 1,076 | 960 | 1,077 | 1,209 | 1,154 | 979 | 1,112 | 1,325 | 1,220 | 1,030 | 1,021 | 1,106 | 1,060 | 906 | 922 | 1,008 | 965 | 810 | 856 | 1,009 | 1,059 | 894 | 911 | 978 | 954 | 815 | 858 | 975 | 917 | 779 | 918 | 1,025 | 960 | 862 | 1,092 | 1,275 | 1,368 | 1,288 | 1,240 | 1,447 | 1,454 | 1,312 | 1,362 | 1,533.9 | 1,526.3 | 1,421 | 1,466.4 | 1,563 | 1,564.2 | 1,387.5 | 1,365.7 | 1,464.7 | 1,467.7 | 1,423.8 | 1,332.7 | 1,507.3 | 1,613.9 | 811.9 | 844.4 | 944.6 | 950.7 | 767.5 | 705 | 732.9 | 712.6 | 699.7 | 589.6 | 623.8 | 631.2 | 659.9 | 493.4 | 526.9 | 508 | 489 | 470.6 | 564 | 527.4 | 466.3 | 432.4 | 315.7 | 352.8 | 301.9 | 229.9 | 226.2 | 209 | 175.7 | 158.2 |
Other Current Assets
| 230 | 115 | 102 | 93 | 230 | 260 | 244 | 252 | 291 | 315 | 440 | 340 | 334 | 3,281 | 330 | 254 | 254 | 256 | 263 | 241 | 208 | 205 | 186 | 180 | 193 | 330 | 243 | 224 | 251 | 224 | 234 | 172 | 217 | 240 | 254 | 207 | 311 | 344 | 312 | 304 | 370 | 364 | 279 | 214 | 218 | 219 | 193 | 177 | 209 | 213 | 195 | 165 | 170 | 318 | 204 | 190 | 122 | 122 | 128 | 109 | 104 | 115 | 146 | 148 | 114 | 116 | 115 | 74 | 75 | 70 | 68 | 60 | 69 | 102 | 85 | 55 | 890 | 72 | 89 | 78 | 81 | 92 | 137 | 112 | 223 | 162 | 411 | 100 | 136 | 132 | 121 | 108 | 112 | 127 | 122 | 90 | 103 | 110 | 98 | 96 | 97.2 | 98.8 | 116.5 | 104 | 208.9 | 207.2 | 224.1 | 200.6 | 339.6 | 372.2 | 333.5 | 358.4 | 202.8 | 178.4 | 238 | 84.6 | 76 | 72.8 | 54.7 | 56.6 | 67.4 | 65.3 | 53.2 | 37.7 | 56.7 | 59.4 | 49.3 | 31.3 | 36 | 37.8 | 29.2 | 22.1 | 23 | 36.1 | 30.1 | 16.3 | 30.6 | 29 | 30.5 | 26.1 | 18.7 | 11.5 | 19 | 14.4 | 13.6 |
Total Current Assets
| 5,110 | 4,932 | 4,581 | 4,833 | 4,452 | 4,612 | 4,662 | 4,659 | 4,967 | 5,124 | 5,062 | 4,517 | 6,105 | 7,105 | 4,603 | 4,883 | 4,330 | 3,973 | 4,250 | 4,002 | 4,082 | 4,214 | 4,024 | 4,079 | 4,098 | 4,155 | 5,261 | 3,074 | 3,153 | 3,020 | 2,888 | 2,841 | 3,090 | 2,958 | 2,904 | 3,049 | 3,262 | 3,184 | 3,077 | 3,624 | 3,608 | 3,487 | 3,079 | 3,180 | 3,262 | 3,172 | 3,004 | 2,750 | 3,053 | 2,909 | 2,824 | 2,603 | 3,305 | 3,599 | 3,070 | 2,649 | 2,879 | 2,705 | 2,647 | 2,242 | 2,673 | 2,969 | 2,410 | 2,457 | 2,625 | 2,837 | 2,554 | 2,234 | 2,528 | 2,473 | 2,267 | 2,062 | 2,350 | 2,347 | 2,157 | 1,845 | 3,041 | 2,333 | 2,483 | 2,343 | 2,382 | 2,329 | 2,253 | 2,122 | 2,444 | 2,530 | 2,498 | 2,024 | 2,433 | 2,610 | 2,422 | 2,422 | 2,887 | 2,961 | 2,907 | 2,913 | 2,877 | 3,064 | 3,007 | 2,841 | 3,329 | 3,299.8 | 3,447 | 3,168 | 3,758.4 | 3,712.4 | 3,559.8 | 3,147.2 | 3,612.3 | 3,648.9 | 3,466.2 | 3,291.9 | 3,526.9 | 3,631.5 | 3,785.3 | 1,708.9 | 1,954 | 1,997.2 | 1,877.7 | 1,605.6 | 1,662.3 | 1,544.5 | 1,405.5 | 1,324.5 | 1,379.7 | 1,502.3 | 1,315.7 | 1,301.9 | 1,356.3 | 1,365.3 | 1,228.4 | 1,148.9 | 1,159.2 | 1,314.8 | 1,176.3 | 982.8 | 1,181.7 | 816.7 | 776.5 | 655.5 | 597.2 | 503.8 | 538.3 | 477 | 465.6 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5,021 | 5,189 | 5,262 | 5,273 | 4,876 | 4,890 | 4,704 | 4,540 | 4,265 | 4,133 | 4,083 | 4,036 | 3,838 | 3,783 | 4,190 | 4,198 | 3,889 | 3,817 | 3,752 | 3,887 | 3,739 | 3,761 | 3,734 | 3,745 | 3,722 | 3,688 | 3,322 | 3,239 | 3,066 | 3,020 | 2,898 | 2,820 | 2,746 | 2,700 | 2,727 | 2,699 | 2,614 | 2,672 | 2,619 | 2,437 | 2,447 | 2,496 | 2,160 | 2,152 | 2,087 | 2,018 | 1,988 | 1,995 | 1,845 | 1,800 | 1,796 | 1,751 | 1,710 | 1,746 | 1,702 | 1,610 | 1,524 | 1,418 | 1,453 | 1,509 | 1,496 | 1,490 | 1,421 | 1,473 | 1,506 | 1,612 | 1,621 | 1,604 | 1,586 | 1,580 | 1,594 | 1,608 | 1,600 | 1,622 | 1,608 | 1,607 | 1,636 | 1,798 | 1,905 | 2,002 | 1,959 | 1,992 | 2,057 | 2,112 | 2,081 | 2,176 | 2,170 | 2,212 | 2,456 | 2,540 | 2,494 | 2,618 | 2,747 | 2,745 | 2,839 | 2,969 | 2,895 | 3,062 | 3,134 | 3,255 | 3,388.3 | 3,469.5 | 3,580.4 | 3,743 | 3,685.5 | 3,656.8 | 3,655.2 | 3,663.9 | 3,564.7 | 3,646.6 | 3,723.5 | 3,717.3 | 3,768.8 | 3,861.6 | 3,923.9 | 2,005.9 | 1,938.3 | 1,937.3 | 1,877 | 1,816.5 | 1,782.2 | 1,742.3 | 1,626.2 | 1,593.5 | 1,574.2 | 1,560.7 | 1,428.6 | 1,373.3 | 1,203.2 | 1,221.4 | 1,205.6 | 1,229.3 | 1,209.8 | 1,202.2 | 1,163.6 | 1,184.6 | 1,229.1 | 780.7 | 763.6 | 763.7 | 487.5 | 495.9 | 465.4 | 404 | 346.9 |
Goodwill
| 3,061 | 3,031 | 3,089 | 3,117 | 2,994 | 4,319 | 3,002 | 2,951 | 2,841 | 2,943 | 4,483 | 3,007 | 3,080 | 3,119 | 6,280 | 6,473 | 6,280 | 6,174 | 6,142 | 6,445 | 6,367 | 6,554 | 6,554 | 6,635 | 6,753 | 6,741 | 3,621 | 3,518 | 3,562 | 3,512 | 3,357 | 6,054 | 3,450 | 3,472 | 3,627 | 3,580 | 3,664 | 3,790 | 3,746 | 2,937 | 3,067 | 3,272 | 2,016 | 2,033 | 2,010 | 1,944 | 1,937 | 1,998 | 1,976 | 1,944 | 1,998 | 1,952 | 1,977 | 2,069 | 2,047 | 1,984 | 1,998 | 1,884 | 1,974 | 2,050 | 2,060 | 2,031 | 1,904 | 1,956 | 2,089 | 2,266 | 2,264 | 2,199 | 2,307 | 2,236 | 2,200 | 2,185 | 2,127 | 2,125 | 2,040 | 2,013 | 2,038 | 2,421 | 2,533 | 0 | 2,452 | 2,430 | 2,450 | 2,442 | 2,373 | 2,362 | 2,289 | 0 | 2,564 | 2,563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,108 | 1,140 | 1,201 | 1,258 | 1,248 | 41 | 1,337 | 1,358 | 1,345 | 1,406 | 1,477 | 1,525 | 1,591 | 1,651 | 1,793 | 1,880 | 1,864 | 1,872 | 1,893 | 2,015 | 2,025 | 2,106 | 2,136 | 2,193 | 2,258 | 2,298 | 487 | 472 | 3,562 | 3,512 | 3,357 | 473 | 3,450 | 3,472 | 3,627 | 577 | 3,664 | 3,790 | 3,746 | 255 | 3,067 | 3,272 | 0 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,013 | 2,038 | 2,421 | 2,533 | 2,592 | 2,452 | 2,430 | 2,450 | 2,442 | 2,373 | 2,362 | 2,289 | 2,269 | 0 | 0 | 3,456 | 3,625 | 3,767 | 3,671 | 3,766 | 3,920 | 3,856 | 4,021 | 4,116 | 4,228 | 4,357.8 | 4,294.4 | 4,382.2 | 4,565 | 4,662 | 4,547.6 | 4,567 | 4,625.2 | 4,649.8 | 4,683.9 | 4,803.4 | 4,809.9 | 4,643 | 4,671.4 | 4,286.7 | 1,095.7 | 1,107.5 | 1,112.1 | 1,119 | 1,122.4 | 1,131.5 | 1,129.9 | 1,109 | 1,119.1 | 1,115.6 | 1,122 | 990.5 | 994.1 | 488.3 | 497.8 | 493.5 | 501.6 | 435.8 | 437.7 | 373.3 | 362.5 | 365.7 | 183.2 | 184.1 | 186.8 | 16.9 | 16.5 | 16.7 | 14.1 | 11.8 |
Goodwill and Intangible Assets
| 4,169 | 4,171 | 4,290 | 4,375 | 4,242 | 4,360 | 4,339 | 4,309 | 4,186 | 4,349 | 4,483 | 4,532 | 4,671 | 4,770 | 6,280 | 6,473 | 6,280 | 6,174 | 6,142 | 6,445 | 6,367 | 6,554 | 6,554 | 6,635 | 6,753 | 6,741 | 3,621 | 3,518 | 3,562 | 3,512 | 3,357 | 6,527 | 3,450 | 3,472 | 3,627 | 3,580 | 3,664 | 3,790 | 3,746 | 2,937 | 3,067 | 3,272 | 2,016 | 2,033 | 2,010 | 1,944 | 1,937 | 1,998 | 1,976 | 1,944 | 1,998 | 1,952 | 1,977 | 2,069 | 2,047 | 1,984 | 1,998 | 1,884 | 1,974 | 2,050 | 2,060 | 2,031 | 1,904 | 1,956 | 2,089 | 2,266 | 2,264 | 2,199 | 2,307 | 2,236 | 2,200 | 2,185 | 2,127 | 2,125 | 2,040 | 2,013 | 2,038 | 2,421 | 2,533 | 2,592 | 2,452 | 2,430 | 2,450 | 2,442 | 2,373 | 2,362 | 2,289 | 2,269 | 2,564 | 2,563 | 3,456 | 3,625 | 3,767 | 3,671 | 3,766 | 3,920 | 3,856 | 4,021 | 4,116 | 4,228 | 4,357.8 | 4,294.4 | 4,382.2 | 4,565 | 4,662 | 4,547.6 | 4,567 | 4,625.2 | 4,649.8 | 4,683.9 | 4,803.4 | 4,809.9 | 4,643 | 4,671.4 | 4,286.7 | 1,095.7 | 1,107.5 | 1,112.1 | 1,119 | 1,122.4 | 1,131.5 | 1,129.9 | 1,109 | 1,119.1 | 1,115.6 | 1,122 | 990.5 | 994.1 | 488.3 | 497.8 | 493.5 | 501.6 | 435.8 | 437.7 | 373.3 | 362.5 | 365.7 | 183.2 | 184.1 | 186.8 | 16.9 | 16.5 | 16.7 | 14.1 | 11.8 |
Long Term Investments
| 36 | 63 | 62 | 134 | 83 | 40 | 84 | 158 | 149 | 101 | 71 | 161 | 48 | 43 | 33 | 25 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 19 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84 | 82 | 0 | 85 | 81 | 85 | 83 | 84 | 93 | 112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -36 | 4,130 | 0 | 132 | -83 | -40 | -84 | 113 | -149 | -101 | -71 | 150 | -48 | -43 | -33 | 242 | 0 | 0 | 0 | 278 | 0 | 0 | 0 | 272 | 0 | 0 | 0 | 399 | 0 | 0 | 0 | 593 | 0 | 0 | 0 | 596 | 0 | 0 | 0 | 565 | 0 | 0 | 0 | 488 | 0 | 0 | 0 | 577 | 0 | 0 | 0 | 452 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 550 | 0 | 0 | 0 | 419 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 0 | 0 | -84 | -82 | 0 | -85 | -81 | -85 | -83 | -84 | -93 | -112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 795 | -3,627 | 496 | 287 | 751 | 727 | 707 | 522 | 806 | 816 | 802 | 484 | 1,392 | 1,037 | 1,107 | 849 | 1,130 | 1,301 | 1,389 | 850 | 1,149 | 1,043 | 1,045 | 512 | 762 | 909 | 875 | 424 | 715 | 714 | 727 | 78 | 677 | 646 | 682 | 91 | 689 | 713 | 702 | 151 | 695 | 640 | 630 | 174 | 685 | 735 | 765 | 140 | 736 | 571 | 560 | 85 | 607 | 645 | 657 | 656 | 739 | 694 | 716 | 731 | 949 | 900 | 845 | 316 | 934 | 983 | 961 | 523 | 528 | 504 | 521 | 473 | 1,159 | 1,193 | 1,080 | 1,080 | 1,013 | 1,099 | 1,158 | 1,188 | 1,112 | 1,117 | 1,127 | 1,097 | 1,120 | 1,161 | 1,098 | 1,000 | 884 | 906 | 900 | 955 | 1,518 | 1,465 | 1,475 | 1,357 | 1,233 | 1,230 | 1,225 | 1,221 | 1,100.2 | 1,060.5 | 965.8 | 993 | 983.8 | 974.3 | 894.5 | 869.4 | 906.8 | 899.9 | 829.8 | 771.1 | 597.3 | 683.6 | 709.3 | 241.2 | 235.4 | 231.4 | 223.6 | 236.8 | 203.7 | 225.6 | 193 | 179.8 | 174.7 | 148.7 | 174.3 | 155.8 | 104.1 | 100 | 109.9 | 102.7 | 101.5 | 104.2 | 62.2 | 66.6 | 56.4 | 41.6 | 45.3 | 49.1 | 46.1 | 57 | 37.9 | 43.7 | 41.5 |
Total Non-Current Assets
| 9,985 | 9,926 | 10,110 | 10,201 | 9,869 | 9,977 | 9,750 | 9,642 | 9,257 | 9,298 | 9,368 | 9,363 | 9,901 | 9,590 | 11,577 | 11,787 | 11,299 | 11,292 | 11,283 | 11,480 | 11,255 | 11,358 | 11,333 | 11,183 | 11,237 | 11,338 | 7,818 | 7,589 | 7,343 | 7,246 | 6,982 | 10,022 | 6,873 | 6,818 | 7,036 | 6,971 | 6,967 | 7,175 | 7,067 | 6,095 | 6,209 | 6,408 | 4,806 | 4,867 | 4,782 | 4,697 | 4,690 | 4,740 | 4,557 | 4,315 | 4,354 | 4,265 | 4,294 | 4,460 | 4,406 | 4,250 | 4,261 | 3,996 | 4,143 | 4,290 | 4,505 | 4,421 | 4,170 | 4,317 | 4,529 | 4,861 | 4,846 | 4,745 | 4,421 | 4,320 | 4,315 | 4,296 | 4,886 | 4,940 | 4,728 | 4,700 | 4,687 | 5,318 | 5,596 | 5,782 | 5,523 | 5,539 | 5,634 | 5,651 | 5,574 | 5,699 | 5,557 | 5,481 | 5,904 | 6,009 | 6,850 | 7,198 | 8,032 | 7,881 | 8,080 | 8,246 | 7,984 | 8,313 | 8,475 | 8,704 | 8,846.3 | 8,824.4 | 8,928.4 | 9,301 | 9,331.3 | 9,178.7 | 9,116.7 | 9,158.5 | 9,121.3 | 9,230.4 | 9,356.7 | 9,298.3 | 9,009.1 | 9,216.6 | 8,919.9 | 3,342.8 | 3,281.2 | 3,280.8 | 3,219.6 | 3,175.7 | 3,117.4 | 3,097.8 | 2,928.2 | 2,892.4 | 2,864.5 | 2,831.4 | 2,593.4 | 2,523.2 | 1,795.6 | 1,819.2 | 1,809 | 1,833.6 | 1,747.1 | 1,744.1 | 1,599.1 | 1,613.7 | 1,651.2 | 1,005.5 | 993 | 999.6 | 550.5 | 569.4 | 520 | 461.8 | 400.2 |
Total Assets
| 15,095 | 14,858 | 14,691 | 15,034 | 14,321 | 14,589 | 14,412 | 14,301 | 14,224 | 14,422 | 14,430 | 13,880 | 16,006 | 16,695 | 16,180 | 16,670 | 15,629 | 15,265 | 15,533 | 15,482 | 15,337 | 15,572 | 15,357 | 15,262 | 15,335 | 15,493 | 13,079 | 10,663 | 10,496 | 10,266 | 9,870 | 9,599 | 9,963 | 9,776 | 9,940 | 10,020 | 10,229 | 10,359 | 10,144 | 9,719 | 9,817 | 9,895 | 7,885 | 8,047 | 8,044 | 7,869 | 7,694 | 7,490 | 7,610 | 7,224 | 7,178 | 6,868 | 7,599 | 8,059 | 7,476 | 6,899 | 7,140 | 6,701 | 6,790 | 6,532 | 7,178 | 7,390 | 6,580 | 6,774 | 7,154 | 7,698 | 7,400 | 6,979 | 6,949 | 6,793 | 6,582 | 6,358 | 7,236 | 7,287 | 6,885 | 6,545 | 7,728 | 7,651 | 8,079 | 8,125 | 7,905 | 7,868 | 7,887 | 7,773 | 8,018 | 8,229 | 8,055 | 7,505 | 8,337 | 8,619 | 9,272 | 9,620 | 10,919 | 10,842 | 10,987 | 11,159 | 10,861 | 11,377 | 11,482 | 11,545 | 12,175.3 | 12,124.2 | 12,375.4 | 12,469 | 13,089.7 | 12,891.1 | 12,676.5 | 12,305.7 | 12,733.6 | 12,879.3 | 12,822.9 | 12,590.2 | 12,536 | 12,848.1 | 12,705.2 | 5,051.7 | 5,235.2 | 5,278 | 5,097.3 | 4,781.3 | 4,779.7 | 4,642.3 | 4,333.7 | 4,216.9 | 4,244.2 | 4,333.7 | 3,909.1 | 3,825.1 | 3,151.9 | 3,184.5 | 3,037.4 | 2,982.5 | 2,906.3 | 3,058.9 | 2,775.4 | 2,596.5 | 2,832.9 | 1,822.2 | 1,769.5 | 1,655.1 | 1,147.7 | 1,073.2 | 1,058.3 | 938.8 | 865.8 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3,398 | 2,303 | 2,154 | 2,459 | 2,215 | 2,325 | 2,373 | 2,773 | 2,888 | 3,175 | 2,889 | 2,901 | 2,532 | 3,224 | 3,594 | 2,845 | 3,420 | 3,244 | 3,060 | 3,762 | 3,411 | 3,385 | 3,134 | 3,738 | 3,459 | 3,414 | 2,768 | 2,367 | 2,919 | 2,697 | 2,402 | 1,951 | 2,627 | 2,554 | 2,412 | 2,645 | 2,527 | 2,525 | 2,369 | 2,674 | 2,519 | 2,587 | 2,222 | 2,547 | 2,175 | 2,177 | 1,910 | 2,142 | 0 | 0 | 0 | 1,393 | 0 | 0 | 0 | 1,300 | 0 | 0 | 0 | 1,163 | 0 | 0 | 0 | 1,266 | 1,900 | 2,090 | 1,909 | 1,328 | 1,928 | 1,883 | 1,800 | 1,224 | 1,862 | 1,888 | 1,715 | 1,674 | 1,749 | 1,911 | 1,819 | 1,186 | 1,860 | 1,843 | 1,755 | 955 | 1,734 | 1,762 | 1,642 | 820 | 1,691 | 1,734 | 1,586 | 836 | 1,643 | 1,691 | 1,736 | 1,903 | 1,720 | 1,791 | 1,691 | 1,127 | 1,823 | 1,816 | 1,934 | 2,181 | 2,285.3 | 2,206.3 | 2,165.5 | 2,236.7 | 2,419 | 2,481.2 | 2,392.1 | 2,460.9 | 2,135 | 1,956.5 | 1,985.5 | 668.2 | 683.1 | 700.5 | 743.3 | 737.1 | 745.7 | 692 | 607.7 | 795.3 | 684.6 | 734.4 | 558.8 | 738.4 | 465.9 | 533.5 | 466.1 | 535.9 | 491.4 | 669.5 | 622.8 | 595.3 | 587 | 428.4 | 407.5 | 405.5 | 298.5 | 0 | 0 | 0 | 0 |
Short Term Debt
| 838 | 1,507 | 878 | 821 | 825 | 246 | 287 | 185 | 177 | 1,164 | 1,233 | 210 | 1,941 | 170 | 162 | 188 | 204 | 203 | 178 | 137 | 221 | 223 | 208 | 175 | 142 | 115 | 93 | 126 | 118 | 97 | 94 | 194 | 170 | 273 | 306 | 263 | 203 | 208 | 244 | 252 | 247 | 262 | 339 | 373 | 535 | 454 | 396 | 376 | 401 | 298 | 230 | 195 | 361 | 452 | 589 | 399 | 455 | 272 | 249 | 59 | 77 | 89 | 80 | 90 | 88 | 107 | 93 | 83 | 119 | 134 | 131 | 121 | 229 | 227 | 215 | 211 | 87 | 72 | 139 | 76 | 190 | 195 | 194 | 230 | 250 | 252 | 394 | 666 | 303 | 647 | 594 | 845 | 923 | 599 | 581 | 300 | 988 | 1,750 | 1,771 | 1,531 | 2,362.7 | 2,847.5 | 2,888.7 | 2,466 | 2,885.6 | 2,750.9 | 2,657.3 | 1,784.7 | 1,753 | 1,763.2 | 1,792.6 | 1,154.3 | 1,208.5 | 1,311.7 | 1,118.8 | 608.1 | 1,063.8 | 1,086.6 | 919 | 735.8 | 943.7 | 822 | 786.3 | 474.8 | 590 | 716.2 | 711.2 | 379.4 | 486.3 | 480.6 | 390 | 184.4 | 344.1 | 283.9 | 238.6 | 128.4 | 191.1 | 250.5 | 260.7 | 157.6 | 97.4 | 4 | 8.9 | 17.2 | 16.3 |
Tax Payables
| 0 | -26 | 0 | 119 | 0 | -11 | 0 | 189 | 0 | 0 | 0 | 205 | 0 | 0 | 0 | 251 | 0 | 0 | 0 | 206 | 0 | 0 | 0 | 171 | 0 | 0 | 0 | 143 | 0 | 0 | 0 | 141 | 0 | 0 | 0 | 149 | 0 | 0 | 0 | 132 | 0 | 0 | 0 | 137 | 0 | 0 | 0 | 129 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 0 | 41 | 28 | 26 | 0 | 55 | 58 | 56 | 58 | 46 | 60 | 61 | 0 | 64 | 54 | 58 | 62 | 47 | 58 | 64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1,622 | -2,245 | -1,575 | -48 | -2,215 | -2,325 | 0 | 0 | 0 | 0 | 0 | 1,030 | 42 | 0 | -1,040 | 1,199 | -1,047 | -1,007 | -930 | -44 | -956 | -983 | -864 | -52 | -952 | -962 | -759 | 734 | -2,987 | -2,755 | -2,459 | 715 | -2,748 | -2,790 | -2,651 | -47 | -2,669 | -2,677 | -2,541 | -68 | -2,609 | -2,677 | -57 | -58 | -2,347 | -2,345 | -2,059 | -27 | 0 | 0 | 0 | 621 | 0 | 0 | 0 | 698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62 | -1,924 | -2,119 | -1,941 | 0 | 0 | 0 | 0 | 182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 236 | 0 | 0 | 0 | 123 | 0 | 0 | 0 | 144 | 0 | 0 | 0 | 757 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,622 | 3,123 | 2,407 | 969 | 3,132 | 3,328 | 916 | 974 | 945 | 1,040 | 984 | 14 | 1,020 | 1,120 | 1,040 | 29 | 1,047 | 1,007 | 930 | 44 | 956 | 983 | 864 | 52 | 952 | 962 | 759 | 23 | 2,987 | 2,755 | 2,459 | 36 | 2,748 | 2,790 | 2,651 | 47 | 2,669 | 2,677 | 2,541 | 68 | 2,609 | 2,677 | 57 | 58 | 2,347 | 2,345 | 2,059 | 27 | 1,975 | 1,979 | 1,863 | 76 | 2,021 | 2,258 | 1,994 | -20 | 1,974 | 1,819 | 1,712 | 703 | 1,929 | 1,850 | 1,704 | 654 | 1,924 | 2,119 | 1,941 | 672 | 41 | 28 | 26 | 429 | 55 | 58 | 56 | 58 | 246 | 60 | 61 | 582 | 64 | 54 | 58 | 728 | 47 | 58 | 64 | 640 | 77 | 77 | 68 | 68 | 62 | 29 | 64 | 58 | 69 | 63 | 79 | 756 | 104.7 | 59.7 | 59 | 63 | 60.7 | 75.2 | 55.2 | 27.9 | 73.6 | 65.5 | 59.5 | 47.3 | 33.5 | 43.8 | 15.9 | 2.7 | 7.2 | 13 | 23.4 | 10.1 | 13.2 | 22.2 | 25.5 | 10.6 | 55.4 | 38.2 | 38.8 | 17.6 | 64.9 | 59.2 | 37.2 | 41.1 | 41.6 | 27.1 | 15.5 | 12.6 | 36.2 | 29.8 | 22.7 | 31.4 | 20.8 | 317.2 | 289.8 | 231.4 | 208.5 |
Total Current Liabilities
| 4,236 | 4,688 | 3,864 | 4,201 | 3,957 | 3,574 | 3,576 | 3,932 | 4,010 | 5,379 | 5,106 | 4,155 | 5,535 | 4,514 | 3,756 | 4,261 | 3,624 | 3,447 | 3,238 | 3,899 | 3,632 | 3,608 | 3,342 | 3,913 | 3,601 | 3,529 | 2,861 | 3,250 | 3,037 | 2,794 | 2,496 | 2,896 | 2,797 | 2,827 | 2,718 | 2,908 | 2,730 | 2,733 | 2,613 | 2,926 | 2,766 | 2,849 | 2,561 | 2,920 | 2,710 | 2,631 | 2,306 | 2,518 | 2,376 | 2,277 | 2,093 | 2,285 | 2,382 | 2,710 | 2,583 | 2,377 | 2,429 | 2,091 | 1,961 | 1,925 | 2,006 | 1,939 | 1,784 | 2,072 | 1,988 | 2,197 | 2,002 | 2,083 | 2,088 | 2,045 | 1,957 | 1,956 | 2,146 | 2,173 | 1,986 | 1,943 | 2,082 | 2,043 | 2,019 | 2,080 | 2,114 | 2,092 | 2,007 | 2,036 | 2,031 | 2,072 | 2,100 | 2,270 | 2,071 | 2,458 | 2,248 | 2,506 | 2,628 | 2,319 | 2,381 | 2,261 | 2,777 | 3,604 | 3,541 | 3,414 | 4,290.4 | 4,723.2 | 4,881.7 | 4,710 | 5,231.6 | 5,032.4 | 4,878 | 4,049.3 | 4,245.6 | 4,309.9 | 4,244.2 | 3,662.5 | 3,377 | 3,312 | 3,120.2 | 1,279 | 1,754.1 | 1,800.1 | 1,685.7 | 1,483 | 1,702.6 | 1,536.2 | 1,419.5 | 1,280.7 | 1,330 | 1,488.8 | 1,308.8 | 1,135.4 | 1,017.1 | 1,073.3 | 893.3 | 761.4 | 877.1 | 980.5 | 876.9 | 736.3 | 814.3 | 708.7 | 690.9 | 594.5 | 416.7 | 321.2 | 298.7 | 248.6 | 224.8 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 6,672 | 5,949 | 6,623 | 6,699 | 6,240 | 6,986 | 7,046 | 6,792 | 6,709 | 5,466 | 5,654 | 6,052 | 6,034 | 7,879 | 7,875 | 8,023 | 8,039 | 7,999 | 8,631 | 7,818 | 8,042 | 8,549 | 8,814 | 8,517 | 8,928 | 9,236 | 7,778 | 5,217 | 5,114 | 5,262 | 5,206 | 4,717 | 5,097 | 5,011 | 5,293 | 5,255 | 5,608 | 5,677 | 5,746 | 5,007 | 5,200 | 5,230 | 3,765 | 3,469 | 3,718 | 3,672 | 3,708 | 3,289 | 3,596 | 3,493 | 3,685 | 3,337 | 3,396 | 3,424 | 2,884 | 2,649 | 2,774 | 2,707 | 2,925 | 2,739 | 3,148 | 3,646 | 3,318 | 3,247 | 3,445 | 3,692 | 3,726 | 3,354 | 3,644 | 3,567 | 3,578 | 3,420 | 3,469 | 3,483 | 3,428 | 3,192 | 3,618 | 3,635 | 3,884 | 3,796 | 3,769 | 3,709 | 3,848 | 3,709 | 4,022 | 4,112 | 4,100 | 3,388 | 4,281 | 4,265 | 4,510 | 4,475 | 4,698 | 5,031 | 5,058 | 5,049 | 4,133 | 3,511 | 3,533 | 3,573 | 3,397.9 | 3,071.8 | 3,100.8 | 3,188 | 3,192.1 | 3,209.8 | 3,267.1 | 3,301.4 | 3,494.3 | 3,609.1 | 3,634.1 | 3,923.5 | 4,040.6 | 4,088.9 | 4,174.8 | 1,490.1 | 1,162.6 | 1,152.3 | 1,163.7 | 1,089.5 | 887.5 | 940 | 803.5 | 891.5 | 886.6 | 864 | 852.2 | 939.9 | 386.6 | 393.4 | 493.9 | 585 | 546.5 | 646.1 | 543.4 | 484.3 | 598.1 | 106.6 | 115.6 | 118.1 | 0 | 9.4 | 19.7 | 30.7 | 33.5 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 180 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -336 | 0 | 0 | 0 | -393 | 0 | 0 | 0 | -405 | 0 | 0 | 0 | -399 | 0 | 0 | 0 | 919 | 0 | 0 | 0 | 981 | 0 | 0 | 0 | -223 | 0 | 0 | 0 | -29 | 0 | 0 | 0 | -28 | 0 | 0 | 0 | -23 | 0 | 0 | 0 | -27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 338 | 0 | 0 | 0 | 374 | 0 | 0 | 0 | 336 | 0 | 0 | 0 | 393 | 0 | 0 | 0 | 405 | 0 | 0 | 0 | 399 | 0 | 0 | 0 | 202 | 0 | 0 | 0 | 203 | 0 | 0 | 0 | 223 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 28 | 0 | 0 | 0 | 23 | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 98 | 0 | 0 | 0 | 81 | 0 | 0 | 0 | 106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 342 | 0 | 0 | 0 | 317 | 0 | 0 | 0 | 370 | 0 | 0 | 0 | 352 | 0 | 0 | 0 | 354 | 0 | 0 | 0 | 381 | 0 | 0 | 0 | 356 | 0 | 0 | 0 | 304.4 | 0 | 0 | 0 | 304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.6 | 66.7 | 38.4 | 20.8 | 196.4 | 203.8 | 180.4 | 183.3 | 179.4 | 193.4 | 194.4 | 120.2 | 125.3 | 199.5 | 133.2 | 132.2 | 131 | 92.6 | 93.7 | 89.4 | 79.2 | 71.3 |
Other Non-Current Liabilities
| 1,142 | 1,244 | 1,272 | 752 | 1,296 | 1,314 | 1,308 | 916 | 1,370 | 1,387 | 1,403 | 1,343 | 1,550 | 1,578 | 1,741 | 1,782 | 1,648 | 1,598 | 1,611 | 1,673 | 1,642 | 1,709 | 1,699 | 1,546 | 1,496 | 1,591 | 1,328 | 152 | 1,233 | 1,275 | 1,309 | 134 | 1,290 | 1,315 | 1,376 | 1,422 | 1,458 | 1,545 | 1,537 | 1,399 | 1,303 | 1,404 | 1,301 | 1,352 | 1,429 | 1,441 | 1,516 | 1,560 | 1,411 | 1,443 | 1,482 | 1,485 | 1,641 | 1,654 | 1,670 | 1,644 | 1,461 | 1,425 | 1,473 | 1,485 | 1,497 | 1,441 | 1,398 | 386 | 1,150 | 1,258 | 1,255 | 1,123 | 1,282 | 1,271 | 1,272 | 1,142 | 1,457 | 1,487 | 1,425 | 1,400 | 1,585 | 1,627 | 1,752 | 1,429 | 1,594 | 1,694 | 1,676 | 1,374 | 1,699 | 1,751 | 1,705 | 1,368 | 1,550 | 1,588 | 1,601 | 1,282 | 1,426 | 1,447 | 1,459 | 1,191 | 1,259 | 1,333 | 1,341 | 991 | 1,217.3 | 1,230.3 | 1,293.3 | 1,316 | 1,176.3 | 1,140.7 | 1,132.2 | 838.6 | 1,188 | 1,194.3 | 1,184.6 | 893.1 | 1,172.8 | 1,468.1 | 1,490.8 | 702.8 | 754.9 | 753.6 | 762.2 | 768.2 | 756.4 | 744.3 | 772.7 | 719.6 | 642.5 | 679.7 | 657.7 | 364.2 | 367.7 | 363.5 | 367 | 358.1 | 238.8 | 253.1 | 287.8 | 298.6 | 299.7 | 0 | 0 | 0 | 17.7 | 0.9 | 4.9 | 3.7 | 4.7 |
Total Non-Current Liabilities
| 7,814 | 7,193 | 7,895 | 7,969 | 7,536 | 8,300 | 8,354 | 8,082 | 8,079 | 6,853 | 7,057 | 7,395 | 7,584 | 9,457 | 9,616 | 9,805 | 9,687 | 9,597 | 10,242 | 9,491 | 9,684 | 10,258 | 10,513 | 10,063 | 10,424 | 10,827 | 9,106 | 6,490 | 6,347 | 6,537 | 6,515 | 6,035 | 6,387 | 6,326 | 6,669 | 6,677 | 7,066 | 7,222 | 7,283 | 6,406 | 6,503 | 6,634 | 5,066 | 4,821 | 5,147 | 5,113 | 5,224 | 4,849 | 5,007 | 4,936 | 5,167 | 4,822 | 5,037 | 5,078 | 4,554 | 4,293 | 4,235 | 4,132 | 4,398 | 4,224 | 4,645 | 5,087 | 4,716 | 4,666 | 4,595 | 4,950 | 4,981 | 4,558 | 4,926 | 4,838 | 4,850 | 4,668 | 4,926 | 4,970 | 4,853 | 4,592 | 5,203 | 5,262 | 5,636 | 5,567 | 5,363 | 5,403 | 5,524 | 5,400 | 5,721 | 5,863 | 5,805 | 5,126 | 5,831 | 5,853 | 6,111 | 6,109 | 6,124 | 6,478 | 6,517 | 6,594 | 5,392 | 4,844 | 4,874 | 4,945 | 4,615.2 | 4,302.1 | 4,394.1 | 4,504 | 4,368.4 | 4,350.5 | 4,399.3 | 4,444.4 | 4,682.3 | 4,803.4 | 4,818.7 | 5,120.6 | 5,213.4 | 5,557 | 5,665.6 | 2,192.9 | 1,917.5 | 1,905.9 | 1,925.9 | 1,857.7 | 1,643.9 | 1,684.3 | 1,576.2 | 1,630.7 | 1,595.8 | 1,582.1 | 1,530.7 | 1,500.5 | 958.1 | 937.3 | 1,044.2 | 1,122.5 | 978.7 | 1,093.6 | 951.4 | 908.2 | 1,097.3 | 239.8 | 247.8 | 249.1 | 110.3 | 104 | 114 | 113.6 | 109.5 |
Total Liabilities
| 12,050 | 11,881 | 11,759 | 12,170 | 11,493 | 11,874 | 11,930 | 12,014 | 12,089 | 12,232 | 12,163 | 11,550 | 13,119 | 13,971 | 13,372 | 14,066 | 13,311 | 13,044 | 13,480 | 13,390 | 13,316 | 13,866 | 13,855 | 13,976 | 14,025 | 14,356 | 11,967 | 9,740 | 9,384 | 9,331 | 9,011 | 8,931 | 9,184 | 9,153 | 9,387 | 9,585 | 9,796 | 9,955 | 9,896 | 9,332 | 9,269 | 9,483 | 7,627 | 7,741 | 7,857 | 7,744 | 7,530 | 7,367 | 7,383 | 7,213 | 7,260 | 7,107 | 7,419 | 7,788 | 7,137 | 6,670 | 6,664 | 6,223 | 6,359 | 6,149 | 6,651 | 7,026 | 6,500 | 6,738 | 6,583 | 7,147 | 6,983 | 6,641 | 7,014 | 6,883 | 6,807 | 6,624 | 7,072 | 7,143 | 6,839 | 6,535 | 7,285 | 7,305 | 7,655 | 7,647 | 7,477 | 7,495 | 7,531 | 7,436 | 7,752 | 7,935 | 7,905 | 7,396 | 7,902 | 8,311 | 8,359 | 8,615 | 8,752 | 8,797 | 8,898 | 8,855 | 8,169 | 8,448 | 8,415 | 8,359 | 8,905.6 | 9,025.3 | 9,275.8 | 9,214 | 9,600 | 9,382.9 | 9,277.3 | 8,493.7 | 8,927.9 | 9,113.3 | 9,062.9 | 8,783.1 | 8,590.4 | 8,869 | 8,785.8 | 3,471.9 | 3,671.6 | 3,706 | 3,611.6 | 3,340.7 | 3,346.5 | 3,220.5 | 2,995.7 | 2,911.4 | 2,925.8 | 3,070.9 | 2,839.5 | 2,635.9 | 1,975.2 | 2,010.6 | 1,937.5 | 1,883.9 | 1,855.8 | 2,074.1 | 1,828.3 | 1,644.5 | 1,911.6 | 948.5 | 938.7 | 843.6 | 527 | 425.2 | 412.7 | 362.2 | 334.3 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 1,188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 12 | 0 | 0 | 0 | 1,065 | 942 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 349 | 350.9 | 350.9 | 350.9 | 351 | 520.5 | 367.5 | 367.5 | 520.8 | 520.8 | 520.8 | 520.8 | 520.8 | 520.7 | 520.7 | 520.7 | 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 |
Common Stock
| 599 | 605 | 605 | 604 | 604 | 601 | 601 | 600 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 0 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 929 | 902 | 902 | 902 | 780 | 780 | 780 | 780 | 780 | 780 | 780 | 780 | 780 | 779 | 779 | 0 | 0 | 779 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,390 | 3,657 | 3,513 | 3,476 | 3,473 | 3,343 | 3,272 | 3,141 | 3,070 | 3,079 | 3,043 | 3,180 | 4,396 | 4,824 | 4,722 | 4,538 | 4,387 | 4,173 | 4,047 | 3,959 | 3,872 | 3,689 | 3,552 | 3,449 | 3,396 | 3,232 | 3,100 | 3,004 | 3,093 | 2,916 | 2,788 | 2,621 | 2,606 | 2,423 | 2,254 | 2,175 | 2,109 | 1,968 | 1,826 | 1,782 | 1,769 | 1,525 | 1,419 | 1,395 | 1,344 | 1,243 | 1,110 | 1,069 | -25 | -227 | 581 | 512 | 504 | 375 | 246 | 230 | 185 | 59 | -53 | -94 | -175 | -283 | -388 | -428 | -414 | 0 | -627 | -654 | -1,037 | -1,129 | -1,217 | -1,217 | -1,384 | -1,469 | -1,519 | -1,526 | -1,068 | -1,146 | -1,174 | -1,164 | -1,137 | -1,200 | -1,233 | -1,215 | -1,161 | -1,145 | -1,217 | -1,183 | -911 | -982 | -32 | 22 | 940 | 953 | 948 | 994 | 1,262 | 1,249 | 1,286 | 1,295 | 1,394 | 1,310.5 | 1,245.4 | 1,250 | 1,327.3 | 1,422.2 | 1,331.7 | 1,327.2 | 1,327.3 | 1,280 | 1,186 | 1,185 | 1,183.8 | 1,112.3 | 1,046.1 | 1,049 | 1,042.9 | 941.5 | 876.7 | 974.1 | 948.9 | 963.7 | 876.7 | 843.1 | 808.2 | 728.2 | 707.9 | 744.2 | 1,107.2 | 981.6 | 906.5 | 880.1 | 915.7 | 813.4 | 890.4 | 867.9 | 847.7 | 817 | 782 | 760.3 | 604.8 | 605.2 | 666.3 | 637.9 | 617.3 |
Accumulated Other Comprehensive Income/Loss
| -1,457 | -1,785 | -1,671 | -1,687 | -1,748 | -1,714 | -1,789 | -1,892 | -2,004 | -1,946 | -1,839 | -1,898 | -2,592 | -3,123 | -3,198 | -3,193 | -3,329 | -3,201 | -3,222 | -3,131 | -3,140 | -3,274 | -3,289 | -3,374 | -3,307 | -3,294 | -3,178 | -3,241 | -3,125 | -3,168 | -3,261 | -3,400 | -3,275 | -3,235 | -3,131 | -3,154 | -3,089 | -2,957 | -2,965 | -2,765 | -2,594 | -2,471 | -2,495 | -2,513 | -2,565 | -2,616 | -2,631 | -2,614 | -2,485 | -2,556 | -2,515 | -2,590 | -2,375 | -2,258 | -2,267 | -2,333 | -2,193 | -2,311 | -2,259 | -2,255 | -2,017 | -2,054 | -2,196 | -2,195 | -1,702 | 203 | -1,623 | -1,646 | -1,659 | -1,679 | -1,707 | -1,731 | -1,136 | -1,164 | -1,207 | -1,224 | -1,249 | -1,221 | -1,129 | -1,087 | -1,157 | -1,148 | -1,128 | -1,170 | -1,288 | -1,302 | -1,358 | -1,386 | -1,327 | -1,329 | -1,484 | -1,447 | -1,192 | -1,326 | -1,279 | -1,110 | -982 | -844 | -770 | -676 | -709.4 | -2,238 | -2,183 | -2,153 | -2,397 | -224.5 | -214.5 | -1,921 | -1,836 | -1,854 | -1,854 | -1,537.9 | -1,780 | -1,780 | -1,780 | -1,239.8 | -1,213 | -1,131 | -1,131 | -1,049.1 | -889.1 | -889.1 | -889.1 | -889.1 | -742.6 | -742.6 | -742.6 | -742.6 | -668.5 | -668.5 | -668.5 | -668.5 | -618.9 | -618.9 | -618.9 | -618.9 | -1,041.7 | -565.8 | -542.7 | -524.2 | -482.4 | -456.4 | -443.6 | -385.6 | -340.1 |
Other Total Stockholders Equity
| 0 | 30 | 23 | 17 | 12 | 5 | -1,242 | 0 | -329 | -323 | -306 | -299 | -289 | -368 | -76 | -76 | -78 | -86 | -90 | -44 | -42 | -50 | -58 | -67 | -77 | -83 | -86 | -91 | -99 | -55 | 87 | 216 | 209 | 201 | 197 | 194 | 191 | 186 | 183 | 173 | 166 | 161 | 150 | 193 | 186 | 283 | 464 | 454 | 491 | 685 | 681 | 676 | 842 | 884 | 1,085 | 1,078 | 1,218 | 1,428 | 1,419 | 1,414 | 1,396 | 1,386 | 1,381 | 1,377 | 1,406 | 0 | 1,389 | 1,386 | 1,381 | 1,491 | 1,482 | 1,474 | 1,484 | 1,580 | 1,584 | 1,585 | 1,595 | 1,599 | 1,602 | 1,599 | 1,598 | 1,597 | 1,597 | 1,596 | 1,596 | 1,596 | 1,594 | 1,580 | 1,579 | 1,518 | 1,450 | 1,449 | 1,449 | 1,445 | 1,445 | 1,445 | 1,443 | 1,456 | 1,483 | 1,144 | 1,166.3 | 3,400.2 | 3,416.3 | 2,748 | 3,763 | 1,663.4 | 1,629.4 | 3,602.2 | 3,544.5 | 3,564.4 | 3,661.1 | 3,395.4 | 3,746.3 | 3,764.2 | 3,780.3 | 1,652 | 1,628.2 | 1,659.8 | 1,660.2 | 1,440.2 | 1,303.5 | 1,277.4 | 1,294 | 1,297.8 | 1,205.9 | 1,224.7 | 1,054.9 | 1,142 | 717 | 839.9 | 848.9 | 872.8 | 740.6 | 778 | 674.4 | 701.8 | 1,114.1 | 621.3 | 590.6 | 574.5 | 497.3 | 499.2 | 422.9 | 324.3 | 254.3 |
Total Shareholders Equity
| 2,532 | 2,507 | 2,470 | 2,410 | 2,341 | 2,235 | 2,030 | 1,849 | 1,666 | 1,739 | 1,827 | 1,912 | 2,444 | 2,262 | 2,377 | 2,198 | 1,909 | 1,815 | 1,664 | 1,713 | 1,619 | 1,300 | 1,134 | 937 | 941 | 784 | 765 | 601 | 798 | 622 | 543 | 366 | 469 | 318 | 249 | 144 | 140 | 126 | -27 | 119 | 270 | 144 | 3 | 21 | -94 | -161 | -128 | -162 | -25 | -227 | -324 | -473 | -100 | -70 | -7 | -96 | 148 | 105 | 36 | -6 | 133 | -22 | -274 | -317 | 219 | 203 | 68 | 15 | -386 | -388 | -513 | -545 | -107 | -124 | -213 | -236 | 207 | 161 | 228 | 277 | 233 | 178 | 165 | 140 | 76 | 78 | -52 | -87 | 243 | 109 | 714 | 804 | 1,977 | 1,852 | 1,894 | 2,109 | 2,503 | 2,641 | 2,779 | 2,891 | 2,980.8 | 2,823.6 | 2,829.6 | 2,975 | 3,213.8 | 3,228.6 | 3,114.1 | 3,529.2 | 3,556.6 | 3,511.2 | 3,513.9 | 3,563.3 | 3,670.8 | 3,617.2 | 3,567.1 | 1,461.2 | 1,458.1 | 1,470.3 | 1,405.9 | 1,365.2 | 1,363.3 | 1,352 | 1,281.6 | 1,251.8 | 1,271.5 | 1,210.3 | 1,020.2 | 1,143.6 | 1,155.7 | 1,153 | 1,086.9 | 1,084.4 | 1,037.4 | 972.5 | 945.9 | 950.8 | 920.1 | 872.5 | 829.9 | 810.6 | 619.7 | 648 | 645.6 | 576.6 | 531.5 |
Total Equity
| 3,045 | 2,977 | 2,932 | 2,864 | 2,828 | 2,715 | 2,482 | 2,287 | 2,135 | 2,190 | 2,267 | 2,330 | 2,887 | 2,724 | 2,808 | 2,604 | 2,318 | 2,221 | 2,053 | 2,092 | 2,021 | 1,706 | 1,502 | 1,286 | 1,310 | 1,137 | 1,112 | 923 | 1,112 | 935 | 859 | 668 | 779 | 623 | 553 | 435 | 433 | 404 | 248 | 387 | 548 | 412 | 258 | 306 | 187 | 125 | 164 | 123 | 227 | 11 | -82 | -239 | 180 | 271 | 339 | 229 | 476 | 478 | 431 | 383 | 527 | 364 | 80 | 36 | 571 | 551 | 417 | 338 | -65 | -90 | -225 | -266 | 164 | 144 | 46 | 10 | 443 | 346 | 424 | 478 | 428 | 373 | 356 | 337 | 266 | 294 | 150 | 109 | 435 | 308 | 913 | 1,005 | 2,167 | 2,045 | 2,089 | 2,304 | 2,692 | 2,929 | 3,067 | 3,186 | 3,269.7 | 3,098.9 | 3,099.6 | 3,255 | 3,489.7 | 3,508.2 | 3,399.2 | 3,812 | 3,805.7 | 3,766 | 3,760 | 3,807.1 | 3,945.6 | 3,979.1 | 3,919.4 | 1,579.8 | 1,563.6 | 1,572 | 1,485.7 | 1,440.6 | 1,433.2 | 1,421.8 | 1,338 | 1,305.5 | 1,318.4 | 1,262.8 | 1,069.6 | 1,189.2 | 1,176.7 | 1,173.9 | 1,099.9 | 1,098.6 | 1,050.5 | 984.8 | 947.1 | 952 | 921.3 | 873.7 | 830.8 | 811.5 | 620.7 | 648 | 645.6 | 576.6 | 531.5 |
Total Liabilities & Shareholders Equity
| 15,095 | 14,858 | 14,691 | 15,034 | 14,321 | 14,589 | 14,412 | 14,301 | 14,224 | 14,422 | 14,430 | 13,880 | 16,006 | 16,695 | 16,180 | 16,670 | 15,629 | 15,265 | 15,533 | 15,482 | 15,337 | 15,572 | 15,357 | 15,262 | 15,335 | 15,493 | 13,079 | 10,663 | 10,496 | 10,266 | 9,870 | 9,599 | 9,963 | 9,776 | 9,940 | 10,020 | 10,229 | 10,359 | 10,144 | 9,719 | 9,817 | 9,895 | 7,885 | 8,047 | 8,044 | 7,869 | 7,694 | 7,490 | 7,610 | 7,224 | 7,178 | 6,868 | 7,599 | 8,059 | 7,476 | 6,899 | 7,140 | 6,701 | 6,790 | 6,532 | 7,178 | 7,390 | 6,580 | 6,774 | 7,154 | 7,698 | 7,400 | 6,979 | 6,949 | 6,793 | 6,582 | 6,358 | 7,236 | 7,287 | 6,885 | 6,545 | 7,728 | 7,651 | 8,079 | 8,125 | 7,905 | 7,868 | 7,887 | 7,773 | 8,018 | 8,229 | 8,055 | 7,505 | 8,337 | 8,619 | 9,272 | 9,620 | 10,919 | 10,842 | 10,987 | 11,159 | 10,861 | 11,377 | 11,482 | 11,545 | 12,175.3 | 12,124.2 | 12,375.4 | 12,469 | 13,089.7 | 12,891.1 | 12,676.5 | 12,305.7 | 12,733.6 | 12,879.3 | 12,822.9 | 12,590.2 | 12,536 | 12,848.1 | 12,705.2 | 5,051.7 | 5,235.2 | 5,278 | 5,097.3 | 4,781.3 | 4,779.7 | 4,642.3 | 4,333.7 | 4,216.9 | 4,244.2 | 4,333.7 | 3,909.1 | 3,825.1 | 3,151.9 | 3,184.5 | 3,037.4 | 2,982.5 | 2,906.3 | 3,058.9 | 2,775.4 | 2,596.5 | 2,832.9 | 1,822.2 | 1,769.5 | 1,655.1 | 1,147.7 | 1,073.2 | 1,058.3 | 938.8 | 865.8 |