Carnival Corporation & plc
NYSE:CCL
21.91 (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 | 1991 Q4 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,522 | 1,669 | 2,274 | 2,415 | 2,842 | 4,468 | 5,455 | 4,029 | 7,071 | 7,054 | 6,928 | 8,939 | 7,151 | 7,067 | 9,674 | 9,513 | 8,176 | 6,881 | 1,354 | 518 | 1,153 | 1,202 | 649 | 982 | 526 | 1,053 | 453 | 395 | 489 | 597 | 437 | 603 | 462 | 519 | 778 | 1,395 | 539 | 298 | 280 | 331 | 436 | 343 | 421 | 462 | 981 | 711 | 476 | 465 | 568 | 900 | 471 | 450 | 430 | 557 | 465 | 429 | 527 | 594 | 753 | 538 | 976 | 485 | 607 | 650 | 792 | 988 | 966 | 943 | 1,412 | 1,859 | 581 | 1,163 | 594 | 570 | 395 | 1,178 | 1,139 | 721 | 321 | 643 | 594 | 443 | 563 | 1,070 | 988.008 | 1,381.033 | 732.919 | 666.7 | 1,300.442 | 1,297.102 | 1,161.646 | 1,421.3 | 1,155.236 | 666.59 | 133.111 | 189.282 | 141.141 | 295.567 | 552.764 | 521.771 | 484.2 | 382.6 | 574.3 | 137.273 | 125.1 | 120.6 | 114.1 | 139.989 | 215.4 | 93.6 | 88.9 | 111.629 | 85.8 | 89.2 | 291.7 | 53.365 | 88.1 | 141.5 | 49.7 | 54.105 | 95.4 | 93.6 | 40.4 | 60.2 | 47.8 | 25.8 | 64.6 | 115 | 221.7 | 130.4 | 112.7 | 356.7 | 349.2 | 59.7 |
Short Term Investments
| 0 | 19 | 1 | 1 | 26 | 20 | 0 | 1 | 0 | 151 | 515 | 200 | 647 | 2,204 | 1,840 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 8 | 12 | 0 | 341 | 214 | 104 | 0 | 0 | 13 | 11 | 9 | 234 | 303 | 0 | 17 | 0 | 0 | 0 | 1 | 60.974 | 67.999 | 37.575 | 39.005 | 46.969 | 203.38 | 39.25 | 36.784 | 0 | 0 | 0 | 0 | 4.455 | 4.584 | 5.553 | 22.8 | 455.8 | 614.8 | 217 | 5.956 | 21.4 | 9.4 | 9.7 | 9.738 | 10.3 | 12.4 | 12.4 | 12.486 | 18.9 | 26.1 | 26.6 | 50.395 | 60.2 | 64.3 | 63.9 | 70.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,522 | 1,669 | 2,274 | 2,415 | 2,842 | 4,468 | 5,455 | 4,029 | 7,071 | 7,205 | 6,928 | 9,139 | 7,798 | 9,271 | 11,514 | 9,513 | 8,176 | 6,881 | 1,354 | 518 | 1,153 | 1,202 | 649 | 982 | 526 | 1,053 | 453 | 395 | 489 | 597 | 437 | 603 | 462 | 519 | 778 | 1,395 | 539 | 298 | 280 | 331 | 436 | 343 | 421 | 462 | 981 | 711 | 476 | 465 | 568 | 900 | 471 | 450 | 430 | 557 | 465 | 429 | 527 | 594 | 753 | 538 | 976 | 485 | 607 | 650 | 801 | 996 | 978 | 943 | 1,753 | 2,073 | 685 | 1,163 | 594 | 583 | 406 | 1,187 | 1,373 | 1,024 | 321 | 660 | 594 | 443 | 563 | 1,071 | 1,048.982 | 1,449.032 | 770.494 | 705.705 | 1,347.411 | 1,500.482 | 1,200.896 | 1,458.084 | 1,155.236 | 666.59 | 133.111 | 189.282 | 145.596 | 300.151 | 558.317 | 544.571 | 940 | 997.4 | 791.3 | 143.229 | 146.5 | 130 | 123.8 | 149.727 | 225.7 | 106 | 101.3 | 124.115 | 104.7 | 115.3 | 318.3 | 103.76 | 148.3 | 205.8 | 113.6 | 124.22 | 95.4 | 93.6 | 40.4 | 60.2 | 47.8 | 25.8 | 64.6 | 115 | 221.7 | 130.4 | 112.7 | 356.7 | 349.2 | 59.7 |
Net Receivables
| 632 | 494 | 644 | 556 | 485 | 449 | 514 | 395 | 360 | 359 | 267 | 246 | 281 | 218 | 250 | 273 | 376 | 604 | 405 | 444 | 441 | 405 | 406 | 358 | 366 | 342 | 345 | 312 | 324 | 319 | 307 | 298 | 423 | 442 | 423 | 412 | 452 | 556 | 492 | 486 | 478 | 587 | 527 | 786 | 894 | 625 | 737 | 730 | 788 | 689 | 1,137 | 263 | 353 | 360 | 308 | 248 | 388 | 455 | 392 | 362 | 476 | 424 | 402 | 418 | 642 | 542 | 434 | 436 | 423 | 401 | 287 | 280 | 396 | 405 | 425 | 408 | 434 | 418 | 332 | 409 | 434 | 425 | 445 | 403 | 347.188 | 347.054 | 110.132 | 108.327 | 129.291 | 112.011 | 109.121 | 90.763 | 113.455 | 113.743 | 109.03 | 95.361 | 109.066 | 96.718 | 82.288 | 62.887 | 115.6 | 103.2 | 72.9 | 60.837 | 73.3 | 66.5 | 61.3 | 57.09 | 49.8 | 49.3 | 42.9 | 38.109 | 41 | 35.4 | 30.3 | 33.08 | 32.6 | 32.1 | 28.4 | 20.789 | 27.4 | 32.1 | 24.4 | 19.3 | 25.1 | 26.4 | 20.6 | 21.6 | 12.5 | 19.4 | 35.8 | 8.9 | 8.3 | 6.4 |
Inventory
| 492 | 509 | 531 | 528 | 483 | 438 | 448 | 428 | 420 | 425 | 392 | 356 | 322 | 308 | 312 | 335 | 349 | 362 | 440 | 427 | 482 | 501 | 444 | 450 | 405 | 402 | 394 | 387 | 357 | 351 | 361 | 322 | 314 | 315 | 333 | 330 | 305 | 327 | 332 | 364 | 358 | 383 | 381 | 374 | 388 | 381 | 383 | 390 | 364 | 377 | 381 | 374 | 366 | 365 | 343 | 320 | 291 | 297 | 321 | 320 | 309 | 308 | 305 | 315 | 365 | 349 | 331 | 331 | 297 | 282 | 265 | 263 | 278 | 278 | 266 | 250 | 253 | 253 | 245 | 240 | 223 | 211 | 200 | 171 | 159.644 | 157.779 | 95.41 | 91.31 | 91.042 | 89.163 | 90.369 | 91.996 | 96.337 | 100.628 | 101.316 | 100.451 | 92.353 | 94.691 | 86.76 | 84.019 | 79.2 | 81 | 77.6 | 75.449 | 74.2 | 76.2 | 56 | 54.97 | 54.4 | 54.9 | 53.7 | 53.281 | 51.3 | 52.1 | 49.5 | 48.82 | 49.8 | 48.9 | 45.8 | 45.122 | 42.7 | 40.5 | 38.7 | 37.2 | 34.3 | 34.3 | 33.7 | 31.6 | 34.1 | 36.1 | 26.8 | 10.9 | 10.6 | 8.8 |
Other Current Assets
| 980 | 662 | 1,035 | 1,756 | 855 | 833 | 712 | 652 | 581 | 565 | 469 | 392 | 508 | 401 | 383 | 442 | 367 | 375 | 686 | 670 | 636 | 727 | 602 | 435 | 458 | 481 | 475 | 502 | 491 | 507 | 492 | 466 | 355 | 324 | 326 | 314 | 321 | 298 | 322 | 322 | 330 | 312 | 316 | 315 | 371 | 187 | 196 | 236 | 221 | 203 | 184 | 225 | 248 | 217 | 249 | 247 | 239 | 240 | 279 | 298 | 337 | 317 | 245 | 267 | 245 | 292 | 280 | 266 | 249 | 263 | 272 | 289 | 283 | 240 | 210 | 370 | 352 | 404 | 458 | 153 | 102 | 101 | 147 | 275 | 114.083 | 301.085 | 68.026 | 78.39 | 97.003 | 128.191 | 160.289 | 204.347 | 118.486 | 88.175 | 68.614 | 164.388 | 122.148 | 130.877 | 124.815 | 100.159 | 87.9 | 100.3 | 95 | 90.764 | 88.9 | 102.8 | 85.9 | 74.238 | 75.1 | 91.8 | 84.9 | 75.428 | 66.7 | 77 | 72.9 | 70.718 | 57.9 | 80.4 | 62 | 50.318 | 119.5 | 141.6 | 139.2 | 137.1 | 180.8 | 288.9 | 172.2 | 143.2 | 95.5 | 35.4 | 36 | 18.5 | 7.3 | 7.6 |
Total Current Assets
| 3,626 | 3,334 | 4,484 | 5,266 | 4,683 | 6,206 | 7,144 | 7,492 | 8,432 | 8,554 | 8,057 | 10,133 | 8,909 | 10,198 | 12,459 | 10,563 | 9,268 | 8,222 | 2,885 | 2,059 | 2,712 | 2,835 | 2,101 | 2,225 | 1,755 | 2,278 | 1,667 | 1,596 | 1,661 | 1,774 | 1,597 | 1,689 | 1,554 | 1,600 | 1,860 | 2,451 | 1,617 | 1,479 | 1,426 | 1,503 | 1,602 | 1,625 | 1,645 | 1,937 | 2,634 | 1,904 | 1,792 | 1,821 | 1,941 | 2,169 | 2,173 | 1,312 | 1,397 | 1,499 | 1,365 | 1,244 | 1,445 | 1,586 | 1,745 | 1,518 | 2,098 | 1,534 | 1,559 | 1,650 | 2,053 | 2,179 | 2,023 | 1,976 | 2,722 | 3,019 | 1,509 | 1,995 | 1,551 | 1,506 | 1,307 | 2,215 | 2,412 | 2,099 | 1,356 | 1,728 | 1,582 | 1,450 | 1,592 | 2,132 | 1,910.388 | 2,547.086 | 1,222.737 | 1,132.152 | 1,801.59 | 1,987.998 | 1,705.016 | 1,958.988 | 1,625.734 | 1,144.377 | 585.173 | 549.482 | 469.163 | 622.437 | 852.18 | 791.636 | 1,222.7 | 1,281.9 | 1,036.8 | 370.279 | 382.9 | 375.5 | 327 | 336.025 | 405 | 302 | 282.8 | 290.933 | 263.7 | 279.8 | 471 | 256.378 | 288.6 | 367.2 | 249.8 | 240.449 | 285 | 307.8 | 242.7 | 253.8 | 288 | 375.4 | 291.1 | 311.4 | 363.8 | 221.3 | 211.3 | 395 | 375.4 | 82.5 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 43,763 | 43,387 | 42,753 | 41,381 | 41,229 | 40,894 | 40,605 | 39,961 | 39,300 | 40,467 | 41,461 | 39,440 | 40,283 | 40,914 | 40,937 | 39,444 | 38,305 | 38,552 | 39,492 | 38,131 | 36,466 | 36,814 | 37,005 | 35,336 | 35,178 | 35,227 | 35,027 | 34,430 | 34,172 | 33,823 | 32,328 | 32,429 | 32,864 | 33,244 | 31,677 | 31,888 | 32,232 | 32,179 | 32,294 | 32,773 | 33,073 | 33,515 | 32,991 | 32,905 | 32,498 | 32,481 | 31,726 | 32,137 | 31,972 | 32,133 | 31,475 | 32,054 | 33,243 | 32,822 | 31,225 | 30,967 | 30,162 | 29,317 | 29,702 | 29,870 | 28,882 | 28,663 | 26,225 | 26,457 | 27,735 | 27,666 | 26,542 | 26,639 | 25,134 | 25,019 | 23,837 | 23,458 | 23,263 | 22,772 | 21,957 | 21,312 | 21,434 | 21,249 | 21,228 | 20,823 | 19,899 | 19,948 | 18,928 | 17,522 | 17,508.139 | 16,708.612 | 10,238.832 | 10,115.404 | 9,251.822 | 8,879.609 | 8,775.886 | 8,390.23 | 8,427.846 | 8,381.309 | 8,076.334 | 8,001.318 | 7,102.225 | 6,674.115 | 6,439.471 | 6,410.527 | 6,083.4 | 5,770.9 | 5,764.5 | 5,768.114 | 5,481.6 | 5,469.8 | 4,648 | 4,327.413 | 4,131.7 | 4,104.1 | 4,122.5 | 4,099.038 | 3,783.5 | 3,806.7 | 3,637.2 | 3,414.823 | 3,394.5 | 3,089 | 3,095.7 | 3,071.431 | 2,916 | 2,638.3 | 2,648.6 | 2,588 | 2,148.6 | 2,137.9 | 2,142.1 | 1,961.4 | 1,920.1 | 2,153.4 | 1,703.2 | 568.7 | 474.2 | 440.8 |
Goodwill
| 579 | 579 | 579 | 579 | 579 | 579 | 579 | 579 | 579 | 579 | 579 | 579 | 810 | 818 | 814 | 807 | 807 | 790 | 2,176 | 2,912 | 2,886 | 2,907 | 2,943 | 2,925 | 2,949 | 2,950 | 3,014 | 2,967 | 2,957 | 2,953 | 2,911 | 2,910 | 2,964 | 3,019 | 2,980 | 3,010 | 3,052 | 3,041 | 3,055 | 3,127 | 3,199 | 3,226 | 3,226 | 3,210 | 3,160 | 3,134 | 3,143 | 3,174 | 3,146 | 3,135 | 3,188 | 3,322 | 3,430 | 3,424 | 3,373 | 3,320 | 3,287 | 3,214 | 3,326 | 3,451 | 3,402 | 3,388 | 3,225 | 3,266 | 3,500 | 3,614 | 3,593 | 3,610 | 3,356 | 3,331 | 3,315 | 3,313 | 3,281 | 3,290 | 3,211 | 3,206 | 3,243 | 3,259 | 3,319 | 3,321 | 3,259 | 3,212 | 3,123 | 3,031 | 3,615.858 | 3,649.236 | 706.49 | 681.056 | 678.38 | 665.71 | 644.803 | 651.814 | 662.339 | 684.891 | 706.7 | 701.385 | 452.679 | 455.314 | 458.846 | 462.34 | 0 | 0 | 0 | 437.464 | 0 | 0 | 0 | 212.607 | 0 | 0 | 0 | 219.589 | 0 | 0 | 0 | 226.571 | 0 | 0 | 0 | 233.553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1,173 | 1,167 | 1,168 | 1,169 | 1,168 | 1,163 | 1,158 | 1,156 | 1,151 | 1,167 | 1,181 | 1,181 | 1,190 | 1,198 | 1,195 | 1,186 | 1,186 | 1,168 | 1,173 | 1,174 | 1,166 | 1,172 | 1,181 | 1,176 | 1,182 | 1,183 | 1,198 | 1,200 | 1,247 | 1,286 | 1,279 | 1,275 | 1,290 | 1,305 | 1,294 | 1,238 | 1,247 | 1,247 | 1,252 | 1,270 | 1,292 | 1,298 | 1,296 | 1,292 | 1,278 | 1,298 | 1,303 | 1,314 | 1,307 | 1,302 | 1,319 | 1,330 | 1,396 | 1,396 | 1,335 | 1,320 | 1,310 | 1,289 | 1,316 | 1,346 | 1,332 | 1,328 | 1,281 | 1,294 | 1,359 | 1,393 | 1,389 | 1,393 | 1,334 | 1,328 | 1,322 | 1,321 | 1,311 | 1,308 | 1,283 | 1,282 | 1,283 | 1,288 | 1,308 | 1,306 | 1,279 | 1,349 | 1,357 | 1,324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 402.4 | 406.7 | 434.2 | 0 | 439.7 | 403.1 | 210.9 | 0 | 214.4 | 216.1 | 217.8 | 0 | 221.3 | 223.1 | 224.8 | 0 | 228.3 | 230.1 | 231.8 | 0 | 232.1 | 233.8 | 235.6 | 237.3 | 239.6 | 241.3 | 243 | 244.8 | 254.1 | 263.5 | 271.6 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 1,752 | 1,746 | 1,747 | 1,748 | 1,747 | 1,742 | 1,737 | 1,735 | 1,730 | 1,746 | 1,760 | 1,760 | 2,000 | 2,016 | 2,009 | 1,993 | 1,993 | 1,958 | 3,349 | 4,086 | 4,052 | 4,079 | 4,124 | 4,101 | 4,131 | 4,133 | 4,212 | 4,167 | 4,204 | 4,239 | 4,190 | 4,185 | 4,254 | 4,324 | 4,274 | 4,248 | 4,299 | 4,288 | 4,307 | 4,397 | 4,491 | 4,524 | 4,522 | 4,502 | 4,438 | 4,432 | 4,446 | 4,488 | 4,453 | 4,437 | 4,507 | 4,652 | 4,826 | 4,820 | 4,708 | 4,640 | 4,597 | 4,503 | 4,642 | 4,797 | 4,734 | 4,716 | 4,506 | 4,560 | 4,859 | 5,007 | 4,982 | 5,003 | 4,690 | 4,659 | 4,637 | 4,634 | 4,592 | 4,598 | 4,494 | 4,488 | 4,526 | 4,547 | 4,627 | 4,627 | 4,538 | 4,561 | 4,480 | 4,355 | 3,615.858 | 3,649.236 | 706.49 | 681.056 | 678.38 | 665.71 | 644.803 | 651.814 | 662.339 | 684.891 | 706.7 | 701.385 | 452.679 | 455.314 | 458.846 | 462.34 | 402.4 | 406.7 | 434.2 | 437.464 | 439.7 | 403.1 | 210.9 | 212.607 | 214.4 | 216.1 | 217.8 | 219.589 | 221.3 | 223.1 | 224.8 | 226.571 | 228.3 | 230.1 | 231.8 | 233.553 | 232.1 | 233.8 | 235.6 | 237.3 | 239.6 | 241.3 | 243 | 244.8 | 254.1 | 263.5 | 271.6 | 0 | 0 | 0 |
Long Term Investments
| 0 | 4 | 21 | 149 | 10 | 21 | 21 | 1 | 30 | 30 | 30 | 30 | 41 | 14 | 215 | 289 | 135 | 131 | 132 | 204 | 0 | 0 | 0 | 244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 21 | 21 | 20 | 20 | 20 | 90 | 20 | 21 | 20 | 22 | 10 | 0 | 0 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 361.987 | 423.59 | 437.391 | 516.341 | 541.646 | 543.849 | 586.922 | 0 | 0 | 0 | 546.693 | 0 | 0 | 0 | 479.329 | 0 | 0 | 0 | 430.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 1,167 | 0 | -149 | -10 | -21 | -21 | -1 | -30 | -30 | -30 | -30 | -41 | -14 | -215 | -289 | -135 | -131 | -132 | -204 | 0 | 0 | 0 | -244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21 | -21 | -21 | -20 | -20 | -20 | -90 | -20 | -21 | -20 | -22 | -10 | 0 | 0 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 665 | -35 | 756 | 725 | 2,098 | 3,030 | 2,501 | 2,515 | 2,455 | 2,221 | 1,972 | 1,981 | 2,282 | 1,922 | 1,606 | 1,305 | 1,117 | 955 | 1,084 | 579 | 771 | 785 | 700 | 494 | 689 | 546 | 535 | 585 | 606 | 615 | 588 | 633 | 660 | 662 | 614 | 629 | 629 | 645 | 667 | 769 | 811 | 841 | 727 | 738 | 813 | 742 | 711 | 704 | 716 | 723 | 808 | 619 | 560 | 622 | 667 | 639 | 643 | 623 | 643 | 650 | 645 | 632 | 546 | 733 | 631 | 620 | 598 | 563 | 642 | 490 | 478 | 465 | 460 | 428 | 558 | 417 | 394 | 411 | 388 | 458 | 417 | 444 | 506 | 482 | 362.63 | 458.531 | 325.059 | 406.236 | 464.93 | 523.092 | 588.716 | 562.52 | 559.887 | 732.331 | 493.514 | 141.744 | 51.762 | 48.662 | 38.327 | 34.93 | 519.1 | 539.8 | 595 | 56.773 | 488.1 | 463.4 | 533.8 | 71.401 | 490.7 | 448.1 | 463.9 | 61.998 | 434.6 | 467 | 210 | 207.715 | 123.5 | 112.3 | 126.7 | 124.39 | 120.3 | 139.2 | 135.2 | 139.8 | 126 | 127.1 | 126.9 | 128 | 112.3 | 45.3 | 34.1 | 85.8 | 91.4 | 4.8 |
Total Non-Current Assets
| 46,180 | 46,269 | 45,277 | 43,854 | 45,074 | 45,666 | 44,843 | 44,211 | 43,485 | 44,434 | 45,223 | 43,211 | 44,606 | 44,866 | 44,767 | 43,031 | 41,550 | 41,596 | 44,057 | 43,000 | 41,289 | 41,678 | 41,829 | 40,175 | 39,998 | 39,906 | 39,774 | 39,182 | 38,982 | 38,677 | 37,106 | 37,247 | 37,778 | 38,251 | 36,586 | 36,786 | 37,180 | 37,132 | 37,288 | 38,029 | 38,395 | 38,901 | 38,260 | 38,167 | 37,759 | 37,655 | 36,883 | 37,340 | 37,141 | 37,293 | 36,790 | 37,325 | 38,629 | 38,264 | 36,600 | 36,246 | 35,402 | 34,443 | 34,987 | 35,317 | 34,261 | 34,011 | 31,277 | 31,750 | 33,225 | 33,293 | 32,122 | 32,205 | 30,466 | 30,168 | 28,952 | 28,557 | 28,315 | 27,798 | 27,009 | 26,217 | 26,354 | 26,207 | 26,243 | 25,908 | 24,854 | 24,953 | 23,914 | 22,359 | 21,486.627 | 20,816.379 | 11,270.381 | 11,202.696 | 10,395.132 | 10,068.411 | 10,009.405 | 9,604.564 | 9,650.072 | 10,160.518 | 9,700.138 | 9,281.838 | 8,123.007 | 7,719.737 | 7,480.493 | 7,494.719 | 7,004.9 | 6,717.4 | 6,793.7 | 6,809.044 | 6,409.4 | 6,336.3 | 5,392.7 | 5,090.75 | 4,836.8 | 4,768.3 | 4,804.2 | 4,810.955 | 4,439.4 | 4,496.8 | 4,072 | 3,849.109 | 3,746.3 | 3,431.4 | 3,454.2 | 3,429.374 | 3,268.4 | 3,011.3 | 3,019.4 | 2,965.1 | 2,514.2 | 2,506.3 | 2,512 | 2,334.2 | 2,286.5 | 2,462.2 | 2,008.9 | 654.5 | 565.6 | 445.6 |
Total Assets
| 49,805 | 49,603 | 49,761 | 49,120 | 49,756 | 51,873 | 51,985 | 51,703 | 51,917 | 52,988 | 53,281 | 53,344 | 53,514 | 55,064 | 57,226 | 53,593 | 50,818 | 49,817 | 46,943 | 45,058 | 44,001 | 44,512 | 43,930 | 42,401 | 41,753 | 42,184 | 41,441 | 40,778 | 40,643 | 40,451 | 38,703 | 38,936 | 39,332 | 39,851 | 38,446 | 39,237 | 38,797 | 38,611 | 38,714 | 39,532 | 39,997 | 40,526 | 39,905 | 40,104 | 40,393 | 39,559 | 38,675 | 39,161 | 39,082 | 39,462 | 38,963 | 38,637 | 40,026 | 39,763 | 37,965 | 37,490 | 36,847 | 36,029 | 36,732 | 36,835 | 36,359 | 35,545 | 32,836 | 33,400 | 35,278 | 35,472 | 34,145 | 34,181 | 33,188 | 33,187 | 30,461 | 30,552 | 29,866 | 29,304 | 28,316 | 28,432 | 28,766 | 28,306 | 27,599 | 27,636 | 26,436 | 26,403 | 25,506 | 24,491 | 23,397.015 | 23,363.465 | 12,493.118 | 12,334.848 | 12,196.722 | 12,056.409 | 11,714.421 | 11,563.552 | 11,275.806 | 11,304.895 | 10,285.311 | 9,831.32 | 8,592.17 | 8,342.174 | 8,332.673 | 8,286.355 | 8,227.6 | 7,999.3 | 7,830.5 | 7,179.323 | 6,792.3 | 6,711.8 | 5,719.7 | 5,426.775 | 5,241.8 | 5,070.3 | 5,087 | 5,101.888 | 4,703.1 | 4,776.6 | 4,543 | 4,105.487 | 4,034.9 | 3,798.6 | 3,704 | 3,669.823 | 3,553.4 | 3,319.1 | 3,262.1 | 3,218.9 | 2,802.2 | 2,881.7 | 2,803.1 | 2,645.6 | 2,650.3 | 2,683.5 | 2,220.2 | 1,049.5 | 941 | 528.1 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,062 | 1,063 | 1,103 | 1,168 | 1,103 | 1,042 | 1,022 | 1,050 | 920 | 912 | 772 | 797 | 672 | 499 | 505 | 624 | 691 | 1,809 | 904 | 756 | 695 | 792 | 798 | 730 | 666 | 745 | 795 | 762 | 639 | 690 | 669 | 713 | 704 | 667 | 619 | 627 | 578 | 637 | 594 | 626 | 610 | 627 | 554 | 639 | 601 | 627 | 570 | 549 | 561 | 532 | 517 | 576 | 548 | 552 | 516 | 503 | 541 | 548 | 528 | 568 | 612 | 543 | 496 | 512 | 505 | 454 | 477 | 561 | 468 | 498 | 408 | 438 | 498 | 411 | 656 | 690 | 682 | 3,232 | 2,550 | 631 | 728 | 711 | 689 | 645 | 639.088 | 615.782 | 304.938 | 268.687 | 317.313 | 276.948 | 271.284 | 269.467 | 299.534 | 314.866 | 302.802 | 332.694 | 228.623 | 194.623 | 197.521 | 195.879 | 189.6 | 180.1 | 156.6 | 168.546 | 161 | 187.9 | 99.5 | 106.783 | 112 | 108.1 | 110 | 84.748 | 136.3 | 105.7 | 90 | 90.237 | 105.5 | 88 | 85.2 | 86.75 | 100 | 97.2 | 89.3 | 81.4 | 85.4 | 87.2 | 78.7 | 71.5 | 76.9 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 2,373 | 2,325 | 2,333 | 2,238 | 1,933 | 1,950 | 2,620 | 2,739 | 5,691 | 6,011 | 5,152 | 4,859 | 4,544 | 4,949 | 4,951 | 4,977 | 6,145 | 6,088 | 3,368 | 1,827 | 1,845 | 2,094 | 2,452 | 2,426 | 1,320 | 1,685 | 2,114 | 2,202 | 1,447 | 1,783 | 1,296 | 1,097 | 1,073 | 1,246 | 1,078 | 1,374 | 1,256 | 1,621 | 2,195 | 1,725 | 1,900 | 1,556 | 1,618 | 1,468 | 2,226 | 2,014 | 1,765 | 1,734 | 763 | 1,608 | 1,563 | 1,300 | 2,108 | 1,164 | 1,490 | 1,353 | 1,568 | 2,079 | 1,712 | 950 | 1,741 | 1,962 | 1,825 | 1,608 | 951 | 1,531 | 1,521 | 1,143 | 1,677 | 2,532 | 1,468 | 1,492 | 1,002 | 4,155 | 3,493 | 3,670 | 3,409 | 1,447 | 1,887 | 1,662 | 1,287 | 1,357 | 580 | 486 | 365.059 | 346.302 | 226.744 | 148.642 | 25.7 | 24.936 | 21.255 | 649.462 | 181.848 | 417.818 | 505.891 | 248.219 | 6.696 | 208.864 | 207.817 | 882.083 | 33.7 | 33.7 | 66.7 | 706.009 | 72.4 | 58.5 | 50.9 | 59.62 | 62.1 | 62.1 | 66.4 | 66.369 | 72.5 | 72.7 | 72.8 | 72.752 | 72.2 | 78.6 | 87.2 | 84.644 | 91 | 91.1 | 91.5 | 91.6 | 91.5 | 118.1 | 122.4 | 97.9 | 178.1 | 218.5 | 183.2 | 13.7 | 13.8 | 33.7 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,436 | 7,883 | 6,642 | 6,072 | 5,955 | 6,892 | 5,495 | 4,874 | 4,470 | 5,080 | 3,695 | 3,112 | 2,707 | 1,992 | 1,826 | 1,940 | 2,150 | 2,618 | 4,690 | 4,735 | 4,674 | 5,815 | 4,755 | 4,395 | 4,418 | 5,308 | 4,288 | 3,958 | 4,038 | 4,778 | 3,734 | 3,522 | 3,585 | 4,275 | 3,335 | 3,272 | 3,314 | 3,907 | 3,147 | 3,032 | 3,130 | 3,698 | 3,080 | 3,031 | 2,980 | 3,626 | 3,015 | 3,076 | 3,078 | 3,634 | 3,046 | 3,106 | 3,141 | 3,668 | 2,882 | 2,805 | 2,776 | 3,208 | 2,515 | 874 | 2,536 | 2,852 | 739 | 1,142 | 2,917 | 3,605 | 1,203 | 1,353 | 2,620 | 1,209 | 1,063 | 1,149 | 984 | 0 | 0 | 0 | 0 | 0 | 0 | 721 | 555 | 510 | 555 | 541 | 566.313 | 565.139 | 339.076 | 352.003 | 1,067.613 | 311.669 | 338.674 | 359.58 | 369.487 | 341.723 | 328.447 | 363.956 | 318.546 | 306.426 | 285.984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 198.831 | 0 | 0 | 0 | 158.927 | 0 | 0 | 0 | 139.115 | 0 | 0 | 0 | 136.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 2,394 | 2,114 | 2,318 | 2,003 | 2,017 | 1,951 | 1,951 | 1,942 | 1,873 | 1,377 | 1,301 | 1,640 | 1,568 | 1,314 | 1,337 | 1,145 | 1,198 | 1,343 | 1,754 | 1,809 | 1,718 | 1,676 | 1,637 | 1,653 | 1,616 | 1,570 | 1,654 | 1,878 | 1,845 | 1,807 | 1,766 | 1,740 | 1,738 | 1,653 | 1,632 | 1,683 | 1,601 | 1,518 | 1,476 | 1,538 | 1,416 | 1,520 | 1,436 | 1,582 | 1,681 | 1,368 | 1,432 | 1,981 | 1,534 | 1,488 | 1,418 | 1,123 | 1,084 | 1,137 | 1,121 | 1,094 | 991 | 928 | 912 | 2,575 | 886 | 810 | 2,280 | 2,519 | 1,456 | 1,499 | 4,192 | 4,203 | 2,382 | 4,370 | 2,417 | 2,336 | 2,326 | 946 | 746 | 832 | 740 | 719 | 806 | 2,020 | 1,810 | 2,212 | 1,705 | 1,643 | 1,318.437 | 1,727.801 | 792.491 | 850.474 | 97.841 | 1,050.252 | 847.023 | 201.731 | 870.4 | 1,019.875 | 838.02 | 770.425 | 701.682 | 854.383 | 660.653 | 326.951 | 1,002.2 | 1,080.5 | 915 | 260.558 | 895.3 | 969.5 | 679.8 | 420.908 | 570.5 | 643 | 553.8 | 352.698 | 480.8 | 603 | 487.3 | 292.606 | 485.4 | 526.3 | 411.5 | 257.505 | 409 | 487.2 | 395.1 | 377 | 358.3 | 421.7 | 346.6 | 305.4 | 296.3 | 355.8 | 320.8 | 207.1 | 201.5 | 101.4 |
Total Current Liabilities
| 12,265 | 13,385 | 12,396 | 11,481 | 11,008 | 11,835 | 11,088 | 10,605 | 12,954 | 13,380 | 10,920 | 10,408 | 9,491 | 8,754 | 8,619 | 8,686 | 10,184 | 11,858 | 10,716 | 9,127 | 8,932 | 10,377 | 9,642 | 9,204 | 8,020 | 9,308 | 8,851 | 8,800 | 7,969 | 9,058 | 7,465 | 7,072 | 7,100 | 7,841 | 6,664 | 6,956 | 6,749 | 7,683 | 7,412 | 6,921 | 7,056 | 7,401 | 6,688 | 6,720 | 7,488 | 7,635 | 6,782 | 7,340 | 5,936 | 7,262 | 6,544 | 6,105 | 6,881 | 6,521 | 6,009 | 5,755 | 5,876 | 6,763 | 5,667 | 4,967 | 5,775 | 6,167 | 5,340 | 5,781 | 5,829 | 7,089 | 7,393 | 7,260 | 7,147 | 8,609 | 5,356 | 5,415 | 4,810 | 5,512 | 4,895 | 5,192 | 4,831 | 5,398 | 5,243 | 5,034 | 4,380 | 4,790 | 3,529 | 3,315 | 2,888.897 | 3,255.024 | 1,663.249 | 1,619.806 | 1,508.467 | 1,663.805 | 1,478.236 | 1,480.24 | 1,721.269 | 2,094.282 | 1,975.16 | 1,715.294 | 1,255.547 | 1,564.296 | 1,351.975 | 1,404.913 | 1,225.5 | 1,294.3 | 1,138.3 | 1,135.113 | 1,128.7 | 1,215.9 | 830.2 | 786.142 | 744.6 | 813.2 | 730.2 | 662.742 | 689.6 | 781.4 | 650.1 | 594.71 | 663.1 | 692.9 | 583.9 | 564.957 | 600 | 675.5 | 575.9 | 550 | 535.2 | 627 | 547.7 | 474.8 | 551.3 | 574.3 | 504 | 220.8 | 215.3 | 135.1 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 27,900 | 27,154 | 28,544 | 29,653 | 30,696 | 33,129 | 33,820 | 33,142 | 29,594 | 30,383 | 31,077 | 29,748 | 28,100 | 27,285 | 27,778 | 23,403 | 20,197 | 16,162 | 11,050 | 9,675 | 8,893 | 9,080 | 9,134 | 7,897 | 8,297 | 8,172 | 7,445 | 6,993 | 7,723 | 7,635 | 7,796 | 8,357 | 8,320 | 8,183 | 7,990 | 7,413 | 6,604 | 6,648 | 6,944 | 7,363 | 6,967 | 7,880 | 7,992 | 8,092 | 7,792 | 7,848 | 7,622 | 7,168 | 8,289 | 8,392 | 7,964 | 8,053 | 7,714 | 8,678 | 7,815 | 8,011 | 7,644 | 7,681 | 8,933 | 9,097 | 8,373 | 8,317 | 7,690 | 7,735 | 8,345 | 7,689 | 6,271 | 6,313 | 5,735 | 5,425 | 6,172 | 6,355 | 6,556 | 6,045 | 5,661 | 5,727 | 6,274 | 6,305 | 5,879 | 6,291 | 6,224 | 6,623 | 7,247 | 6,918 | 6,636.16 | 6,707.841 | 3,083.621 | 3,011.969 | 3,044.488 | 3,090.338 | 2,960.019 | 2,954.854 | 2,478.482 | 2,416.693 | 1,854.719 | 2,099.077 | 1,475.831 | 871.048 | 865.666 | 867.515 | 1,184.5 | 1,241 | 1,355.6 | 1,563.014 | 1,374.9 | 1,557 | 1,189.8 | 1,015.294 | 926.5 | 937.1 | 1,116.2 | 1,316.632 | 1,059.5 | 1,353.8 | 1,479.4 | 1,150.031 | 1,072.4 | 996.9 | 1,128.4 | 1,161.904 | 1,054.3 | 896.2 | 991.4 | 1,031.2 | 660.5 | 783 | 829.9 | 776.6 | 921.7 | 1,069 | 819.8 | 76.4 | 90.2 | 185.2 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 664 | 782 | 802 | 0 | 679 | 712 | 706 | 0 | 732 | 721 | 713 | 736 | 651 | 676 | 652 | 786 | 783 | 764 | 0 | 0 | 598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 548 | 299 | 277.544 | 307.495 | 190.003 | 170.814 | 167.877 | 165.393 | 165.612 | 157.998 | 145.984 | 143.839 | 149.582 | 146.332 | 91.606 | 91.235 | 89.409 | 82.68 | 0 | 0 | 0 | 63.036 | 0 | 0 | 0 | 20.241 | 0 | 0 | 0 | 91.63 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -664 | -782 | -802 | 0 | -679 | -712 | 0 | 0 | 0 | 0 | 0 | 0 | -651 | 0 | -652 | 0 | -783 | -764 | 0 | 0 | -598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6,086 | -5,909.557 | -6,053.252 | 190.003 | 170.814 | 167.877 | 165.393 | 165.612 | 157.998 | -2,143.084 | -1,827.848 | -1,195.608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,043 | 2,249 | 2,139 | 1,104 | 1,092 | 1,045 | 908 | 892 | 990 | 965 | 973 | 1,043 | 1,060 | 1,148 | 1,015 | 949 | 934 | 958 | 887 | 891 | 881 | 947 | 912 | 857 | 782 | 771 | 763 | 769 | 779 | 794 | 782 | 910 | 1,012 | 1,036 | 1,167 | 1,097 | 1,091 | 1,028 | 1,008 | 960 | 817 | 880 | 755 | 736 | 853 | 796 | 748 | 724 | 664 | 782 | 802 | 647 | 679 | 712 | 0 | 693 | 0 | 0 | 0 | 0 | 651 | 0 | 0 | 0 | 783 | 764 | 741 | 645 | 598 | 574 | 595 | 572 | 621 | 652 | 581 | 541 | 571 | 543 | 460 | 551 | 530 | 593 | 0 | 6,252 | 5,935.227 | 6,152.781 | -170.79 | -56.458 | 16.31 | 136.888 | 284.443 | 221.685 | 2,526.739 | 2,424.139 | 1,558.896 | 0 | 0 | 0 | 0 | 0 | 75.4 | 82.8 | 88.9 | 0 | 52.5 | 23.9 | 22.5 | 0 | 75.5 | 89.7 | 91.3 | 0 | 16.8 | 17.1 | 17.2 | 15.873 | 15.5 | 14.6 | 13.9 | 14.028 | 16.3 | 15.1 | 21 | 10.5 | 10.1 | 8.9 | 8.6 | 9.4 | 6.2 | 4.1 | 3.2 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 28,943 | 29,403 | 30,683 | 30,757 | 31,788 | 34,174 | 34,728 | 34,034 | 30,584 | 31,348 | 32,050 | 30,791 | 29,160 | 28,433 | 28,793 | 24,352 | 21,131 | 17,120 | 11,937 | 10,566 | 9,774 | 10,027 | 10,046 | 8,754 | 9,079 | 8,943 | 8,208 | 7,762 | 8,502 | 8,429 | 8,578 | 9,267 | 9,332 | 9,219 | 9,157 | 8,510 | 7,695 | 7,676 | 7,952 | 8,323 | 7,784 | 8,760 | 8,747 | 8,828 | 8,645 | 8,644 | 8,370 | 7,892 | 8,953 | 9,174 | 8,766 | 8,700 | 8,393 | 9,390 | 8,521 | 8,704 | 8,376 | 8,402 | 9,646 | 9,833 | 9,024 | 8,993 | 8,342 | 8,521 | 9,128 | 8,453 | 7,012 | 6,958 | 6,333 | 5,999 | 6,767 | 6,927 | 7,177 | 6,697 | 6,242 | 6,268 | 6,845 | 6,848 | 6,339 | 6,842 | 6,754 | 7,216 | 7,795 | 7,383 | 6,939.374 | 7,114.865 | 3,292.837 | 3,297.139 | 3,396.552 | 3,558.012 | 3,575.686 | 3,492.535 | 3,008.121 | 3,156.823 | 2,367.589 | 2,245.409 | 1,567.437 | 962.283 | 955.075 | 950.195 | 1,259.9 | 1,323.8 | 1,444.5 | 1,626.05 | 1,427.4 | 1,580.9 | 1,212.3 | 1,035.535 | 1,002 | 1,026.8 | 1,207.5 | 1,408.262 | 1,076.3 | 1,370.9 | 1,496.6 | 1,165.904 | 1,087.9 | 1,011.5 | 1,142.3 | 1,175.932 | 1,070.6 | 911.3 | 1,012.4 | 1,041.7 | 670.6 | 791.9 | 838.5 | 786 | 927.9 | 1,073.1 | 823 | 76.4 | 90.2 | 185.2 |
Total Liabilities
| 41,208 | 42,788 | 43,079 | 42,238 | 42,796 | 46,009 | 45,816 | 44,639 | 43,538 | 44,728 | 42,970 | 41,199 | 38,651 | 37,187 | 37,412 | 33,038 | 31,315 | 28,978 | 22,653 | 19,693 | 18,706 | 20,404 | 19,688 | 17,958 | 17,099 | 18,251 | 17,059 | 16,562 | 16,471 | 17,487 | 16,043 | 16,339 | 16,432 | 17,060 | 15,821 | 15,466 | 14,444 | 15,359 | 15,364 | 15,244 | 14,840 | 16,161 | 15,435 | 15,548 | 16,133 | 16,279 | 15,152 | 15,232 | 14,889 | 16,436 | 15,310 | 14,805 | 15,274 | 15,911 | 14,530 | 14,459 | 14,252 | 15,165 | 15,313 | 14,800 | 14,799 | 15,160 | 13,682 | 14,302 | 14,957 | 15,542 | 14,405 | 14,218 | 13,480 | 14,608 | 12,123 | 12,342 | 11,987 | 12,209 | 11,137 | 11,460 | 11,676 | 12,246 | 11,582 | 11,876 | 11,134 | 12,006 | 11,324 | 10,698 | 9,828.271 | 10,369.889 | 4,956.086 | 4,916.945 | 4,905.019 | 5,221.817 | 5,053.922 | 4,972.775 | 4,729.39 | 5,251.105 | 4,342.749 | 3,960.703 | 2,822.984 | 2,526.579 | 2,307.05 | 2,355.108 | 2,485.4 | 2,618.1 | 2,582.8 | 2,761.163 | 2,556.1 | 2,796.8 | 2,042.5 | 1,821.677 | 1,746.6 | 1,840 | 1,937.7 | 2,071.004 | 1,765.9 | 2,152.3 | 2,146.7 | 1,760.614 | 1,751 | 1,704.4 | 1,726.2 | 1,740.889 | 1,670.6 | 1,586.8 | 1,588.3 | 1,591.7 | 1,205.8 | 1,418.9 | 1,386.2 | 1,260.8 | 1,479.2 | 1,647.4 | 1,327 | 297.2 | 305.5 | 320.3 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 374 | 374 | 374 | 373 | 373 | 373 | 373 | 373 | 373 | 372 | 372 | 372 | 372 | 372 | 372 | 372 | 369 | 367 | 366 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 365 | 364 | 363 | 363 | 363 | 363 | 363 | 363 | 363 | 363 | 361 | 361 | 361 | 361 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 359 | 359 | 359 | 359 | 359 | 359 | 359 | 358 | 358 | 358 | 355 | 354.615 | 353.34 | 5.87 | 5.868 | 5.868 | 5.866 | 6.202 | 6.2 | 6.2 | 6.199 | 6.178 | 6.176 | 6.176 | 6.174 | 6.173 | 6.17 | 6.1 | 6.1 | 6.1 | 5.955 | 6 | 5.9 | 3 | 2.972 | 3 | 3 | 3 | 2.947 | 2.9 | 2.9 | 2.9 | 2.848 | 2.8 | 2.8 | 2.8 | 2.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 1,798 | 62 | -29 | 185 | 233 | -841 | -434 | 269 | 1,868 | 2,649 | 4,493 | 6,448 | 9,194 | 12,030 | 14,102 | 16,075 | 18,297 | 21,155 | 25,527 | 26,653 | 26,576 | 25,138 | 25,033 | 25,066 | 24,921 | 23,564 | 23,360 | 23,292 | 23,066 | 22,026 | 21,939 | 21,843 | 21,488 | 20,320 | 19,976 | 20,060 | 20,023 | 19,041 | 19,013 | 19,242 | 19,538 | 18,485 | 18,573 | 18,782 | 18,911 | 18,170 | 18,322 | 18,479 | 18,969 | 17,835 | 18,015 | 18,349 | 18,319 | 17,186 | 17,178 | 17,224 | 17,055 | 15,830 | 15,657 | 15,770 | 15,577 | 14,504 | 14,240 | 13,980 | 13,925 | 12,907 | 12,832 | 12,921 | 12,878 | 11,778 | 11,665 | 11,600 | 11,402 | 10,369 | 10,310 | 10,233 | 10,081 | 9,092 | 8,847 | 8,623 | 8,450 | 7,526 | 7,294 | 7,191 | 7,085.427 | 6,434.958 | 6,391.097 | 6,325.85 | 6,196.125 | 5,756.972 | 5,624.366 | 5,556.296 | 5,501.532 | 5,076.008 | 4,950.578 | 4,884.023 | 4,758.448 | 4,423.788 | 4,283.203 | 4,176.498 | 3,990.2 | 3,630.4 | 3,482.2 | 3,379.628 | 3,212.6 | 2,912.5 | 2,796.5 | 2,731.213 | 2,620.4 | 2,355.2 | 2,260.5 | 2,207.781 | 2,125.4 | 1,884.2 | 1,803.6 | 1,752.14 | 1,693.5 | 1,505.4 | 1,436.9 | 1,390.589 | 1,341.7 | 1,192.7 | 1,134.6 | 1,089.3 | 1,058.9 | 926.5 | 881.1 | 850.2 | 652.5 | 635 | 493.5 | 353.7 | 236.8 | 191.8 |
Accumulated Other Comprehensive Income/Loss
| -1,894 | -1,919 | -1,938 | -1,939 | -1,896 | -1,903 | -1,972 | -1,982 | -2,024 | -1,742 | -1,486 | -1,501 | -1,349 | -1,126 | -1,233 | -1,436 | -1,439 | -1,962 | -2,028 | -2,066 | -2,183 | -2,076 | -1,869 | -1,949 | -1,840 | -1,855 | -1,486 | -1,782 | -1,845 | -2,154 | -2,440 | -2,454 | -2,012 | -1,648 | -1,943 | -1,741 | -1,378 | -1,479 | -1,339 | -616 | -28 | 243 | 273 | 161 | -251 | -473 | -399 | -207 | -434 | -521 | -67 | -209 | 585 | 542 | 141 | -254 | -545 | -1,029 | -273 | 462 | 199 | 107 | -847 | -623 | 666 | 1,306 | 1,219 | 1,296 | 885 | 772 | 673 | 661 | 522 | 473 | 170 | 156 | 270 | 358 | 549 | 541 | 292 | 327 | 356 | 160 | 102.447 | 165.878 | 59.568 | 8.241 | 13.383 | -1.336 | -38.076 | -36.932 | -25.139 | -88.935 | -72.785 | -75.059 | -49.805 | -35.807 | -18.355 | 1.116 | -1,217.4 | -1,157.9 | -1,105.1 | -1,025.3 | -1,012.2 | -960.1 | -888.3 | -854.4 | -820.9 | -774 | -744.3 | -708.8 | -745.9 | -713.3 | -681.7 | -649.7 | -618.1 | -587.2 | -560.2 | -530.7 | -435.4 | -435.4 | -435.4 | -435.4 | -400.3 | -400.3 | -378 | -357.4 | -289.1 | -241 | -163.1 | -108.7 | -84.5 | -60.6 |
Other Total Stockholders Equity
| 8,319 | 8,297 | 8,275 | 8,263 | 8,250 | 8,235 | 8,202 | 8,404 | 8,162 | 6,981 | 6,932 | 6,826 | 6,646 | 6,601 | 6,573 | 5,544 | 2,276 | 1,279 | 425 | 413 | 537 | 681 | 713 | 961 | 1,208 | 1,859 | 2,143 | 2,341 | 2,586 | 2,727 | 2,796 | 2,843 | 3,059 | 3,754 | 4,227 | 5,087 | 5,343 | 5,325 | 5,311 | 5,297 | 5,282 | 5,272 | 5,259 | 5,248 | 5,235 | 5,218 | 5,236 | 5,294 | 5,295 | 5,349 | 5,342 | 5,329 | 5,485 | 5,761 | 5,753 | 5,700 | 5,724 | 5,702 | 5,674 | 5,443 | 5,424 | 5,414 | 5,401 | 5,381 | 5,370 | 5,357 | 5,329 | 5,386 | 5,585 | 5,669 | 5,640 | 5,589 | 5,595 | 5,894 | 6,340 | 6,224 | 6,380 | 6,251 | 6,262 | 6,237 | 6,202 | 6,186 | 6,174 | 6,087 | 6,026.255 | 6,039.4 | 1,080.497 | 1,077.944 | 1,076.327 | 1,073.09 | 1,068.007 | 1,065.213 | 1,063.823 | 1,060.518 | 1,058.591 | 1,055.477 | 1,054.367 | 1,421.44 | 1,754.602 | 1,747.463 | 2,815.4 | 2,763.9 | 2,730.7 | 1,925.193 | 1,898 | 1,833.6 | 1,766 | 1,725.313 | 1,692.7 | 1,646.1 | 1,630.1 | 1,528.956 | 1,554.8 | 1,450.5 | 1,271.5 | 1,239.585 | 1,205.7 | 1,173.2 | 1,098.3 | 1,066.219 | 976.5 | 975 | 974.6 | 973.3 | 937.8 | 936.6 | 913.8 | 892 | 807.7 | 642.1 | 562.8 | 507.3 | 483.2 | 76.6 |
Total Shareholders Equity
| 8,597 | 6,814 | 6,682 | 6,882 | 6,960 | 5,864 | 6,169 | 7,064 | 8,379 | 8,260 | 10,311 | 12,145 | 14,863 | 17,877 | 19,814 | 20,555 | 19,503 | 20,839 | 24,290 | 25,365 | 25,295 | 24,108 | 24,242 | 24,443 | 24,654 | 23,933 | 24,382 | 24,216 | 24,172 | 22,964 | 22,660 | 22,597 | 22,900 | 22,791 | 22,625 | 23,771 | 24,353 | 23,252 | 23,350 | 24,288 | 25,157 | 24,365 | 24,470 | 24,556 | 24,260 | 23,280 | 23,523 | 23,929 | 24,193 | 23,026 | 23,653 | 23,832 | 24,752 | 23,852 | 23,435 | 23,031 | 22,595 | 20,864 | 21,419 | 22,035 | 21,560 | 20,385 | 19,154 | 19,098 | 20,321 | 19,930 | 19,740 | 19,963 | 19,708 | 18,579 | 18,338 | 18,210 | 17,879 | 17,095 | 17,179 | 16,972 | 17,090 | 16,060 | 16,017 | 15,760 | 15,302 | 14,397 | 14,182 | 13,793 | 13,568.744 | 12,993.576 | 7,537.032 | 7,417.903 | 7,291.703 | 6,834.592 | 6,660.499 | 6,590.777 | 6,546.416 | 6,053.79 | 5,942.562 | 5,870.617 | 5,769.186 | 5,815.595 | 6,025.623 | 5,931.247 | 5,594.3 | 5,242.5 | 5,113.9 | 4,285.476 | 4,104.4 | 3,791.9 | 3,677.2 | 3,605.098 | 3,495.2 | 3,230.3 | 3,149.3 | 3,030.884 | 2,937.2 | 2,624.3 | 2,396.3 | 2,344.873 | 2,283.9 | 2,094.2 | 1,977.8 | 1,928.934 | 1,882.8 | 1,732.3 | 1,673.8 | 1,627.2 | 1,596.4 | 1,462.8 | 1,416.9 | 1,384.8 | 1,171.1 | 1,036.1 | 893.2 | 752.3 | 635.5 | 207.8 |
Total Equity
| 8,597 | 6,814 | 6,682 | 6,882 | 6,960 | 5,864 | 6,169 | 7,064 | 8,379 | 8,260 | 10,311 | 12,145 | 14,863 | 17,877 | 19,814 | 20,555 | 19,503 | 20,839 | 24,290 | 25,365 | 25,295 | 24,108 | 24,242 | 24,443 | 24,654 | 23,933 | 24,382 | 24,216 | 24,172 | 22,964 | 22,660 | 22,597 | 22,900 | 22,791 | 22,625 | 23,771 | 24,353 | 23,252 | 23,350 | 24,288 | 25,157 | 24,365 | 24,470 | 24,556 | 24,260 | 23,280 | 23,523 | 23,929 | 24,193 | 23,026 | 23,653 | 23,832 | 24,752 | 23,852 | 23,435 | 23,031 | 22,595 | 20,864 | 21,419 | 22,035 | 21,560 | 20,385 | 19,154 | 19,098 | 20,321 | 19,930 | 19,740 | 19,963 | 19,708 | 18,579 | 18,338 | 18,210 | 17,879 | 17,095 | 17,179 | 16,972 | 17,090 | 16,060 | 16,017 | 15,760 | 15,302 | 14,397 | 14,182 | 13,793 | 13,568.744 | 12,993.576 | 7,537.032 | 7,417.903 | 7,291.703 | 6,834.592 | 6,660.499 | 6,590.777 | 6,546.416 | 6,053.79 | 5,942.562 | 5,870.617 | 5,769.186 | 5,815.595 | 6,025.623 | 5,931.247 | 5,742.2 | 5,381.2 | 5,247.7 | 4,418.16 | 4,236.2 | 3,915 | 3,677.2 | 3,605.098 | 3,495.2 | 3,230.3 | 3,149.3 | 3,030.884 | 2,937.2 | 2,624.3 | 2,396.3 | 2,344.873 | 2,283.9 | 2,094.2 | 1,977.8 | 1,928.934 | 1,882.8 | 1,732.3 | 1,673.8 | 1,627.2 | 1,596.4 | 1,462.8 | 1,416.9 | 1,384.8 | 1,171.1 | 1,036.1 | 893.2 | 752.3 | 635.5 | 207.8 |
Total Liabilities & Shareholders Equity
| 49,805 | 49,602 | 49,761 | 49,120 | 49,756 | 51,873 | 51,985 | 51,703 | 51,917 | 52,988 | 53,281 | 53,344 | 53,514 | 55,064 | 57,226 | 53,593 | 50,818 | 49,817 | 46,943 | 45,058 | 44,001 | 44,512 | 43,930 | 42,401 | 41,753 | 42,184 | 41,441 | 40,778 | 40,643 | 40,451 | 38,703 | 38,936 | 39,332 | 39,851 | 38,446 | 39,237 | 38,797 | 38,611 | 38,714 | 39,532 | 39,997 | 40,526 | 39,905 | 40,104 | 40,393 | 39,559 | 38,675 | 39,161 | 39,082 | 39,462 | 38,963 | 38,637 | 40,026 | 39,763 | 37,965 | 37,490 | 36,847 | 36,029 | 36,732 | 36,835 | 36,359 | 35,545 | 32,836 | 33,400 | 35,278 | 35,472 | 34,145 | 34,181 | 33,188 | 33,187 | 30,461 | 30,552 | 29,866 | 29,304 | 28,316 | 28,432 | 28,766 | 28,306 | 27,599 | 27,636 | 26,436 | 26,403 | 25,506 | 24,491 | 23,397.015 | 23,363.465 | 12,493.118 | 12,334.848 | 12,196.722 | 12,056.409 | 11,714.421 | 11,563.552 | 11,275.806 | 11,304.895 | 10,285.311 | 9,831.32 | 8,592.17 | 8,342.174 | 8,332.673 | 8,286.355 | 8,227.6 | 7,999.3 | 7,830.5 | 7,179.323 | 6,792.3 | 6,711.8 | 5,719.7 | 5,426.775 | 5,241.8 | 5,070.3 | 5,087 | 5,101.888 | 4,703.1 | 4,776.6 | 4,543 | 4,105.487 | 4,034.9 | 3,798.6 | 3,704 | 3,669.823 | 3,553.4 | 3,319.1 | 3,262.1 | 3,218.9 | 2,802.2 | 2,881.7 | 2,803.1 | 2,645.6 | 2,650.3 | 2,683.5 | 2,220.2 | 1,049.5 | 941 | 528.1 |