Celanese Corporation
NYSE:CE
123.5 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 813 | 1,185 | 1,483 | 1,805 | 1,357 | 1,296 | 1,167 | 1,508 | 9,671 | 783 | 605 | 536 | 1,340 | 1,054 | 791 | 955 | 615 | 539 | 570 | 463 | 497 | 491 | 441 | 439 | 703 | 708 | 490 | 576 | 461 | 511 | 501 | 638 | 1,252 | 735 | 716 | 967 | 952 | 988 | 851 | 780 | 1,510 | 1,064 | 998 | 984 | 1,100 | 1,107 | 978 | 959 | 928 | 800 | 727 | 682 | 704 | 741 | 722 | 740 | 884 | 1,081 | 1,139 | 1,254 | 1,293 | 1,145 | 1,150 | 676 | 584 | 983 | 763 | 825 | 531 | 470 | 1,115 | 791 | 513 | 354 | 312 | 390 | 401 | 959 | 1,738 | 838 | 819 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 9 | 10 | 28 | 29 | 331 | 533 | 35 | 36 | 38 | 40 | 26 | 27 | 29 | 31 | 31 | 32 | 32 | 32 | 31 | 30 | 31 | 30 | 34 | 35 | 31 | 30 | 30 | 29 | 29 | 32 | 36 | 39 | 43 | 41 | 44 | 45 | 49 | 53 | 56 | 60 | 63 | 64 | 64 | 70 | 74 | 78 | 2 | 2 | 4 | 3 | 4 | 6 | 5 | 6 | 17 | 24 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 813 | 1,185 | 1,483 | 1,805 | 1,357 | 1,296 | 1,167 | 1,508 | 9,671 | 790 | 614 | 546 | 1,368 | 1,083 | 1,122 | 1,488 | 650 | 575 | 608 | 503 | 523 | 518 | 470 | 470 | 734 | 740 | 522 | 608 | 492 | 541 | 532 | 668 | 1,286 | 770 | 747 | 997 | 982 | 1,017 | 880 | 812 | 1,546 | 1,103 | 1,041 | 1,025 | 1,144 | 1,152 | 1,027 | 1,012 | 984 | 860 | 790 | 746 | 768 | 811 | 796 | 818 | 886 | 1,083 | 1,143 | 1,257 | 1,297 | 1,151 | 1,155 | 682 | 601 | 1,007 | 763 | 825 | 531 | 470 | 1,115 | 791 | 513 | 354 | 312 | 390 | 401 | 959 | 1,738 | 838 | 819 |
Net Receivables
| 1,367 | 1,926 | 1,825 | 1,784 | 1,909 | 1,963 | 2,313 | 2,054 | 1,612 | 1,827 | 1,913 | 1,667 | 1,738 | 1,788 | 1,510 | 1,242 | 1,063 | 1,041 | 1,160 | 1,181 | 1,282 | 1,303 | 1,358 | 1,318 | 1,365 | 1,445 | 1,476 | 1,230 | 1,249 | 1,212 | 1,102 | 1,024 | 1,005 | 1,009 | 1,042 | 991 | 1,024 | 1,099 | 1,012 | 1,042 | 1,216 | 1,276 | 1,242 | 1,210 | 1,242 | 1,209 | 1,113 | 1,036 | 1,120 | 1,134 | 1,135 | 1,106 | 1,181 | 1,266 | 1,219 | 1,080 | 1,161 | 1,106 | 1,077 | 976 | 951 | 933 | 846 | 959 | 1,359 | 1,442 | 1,523 | 1,446 | 1,348 | 1,324 | 1,420 | 1,476 | 1,539 | 1,553 | 1,543 | 1,398 | 1,466 | 1,478 | 1,542 | 1,536 | 1,401 |
Inventory
| 2,562 | 2,464 | 2,354 | 2,357 | 2,337 | 2,514 | 2,749 | 2,808 | 1,723 | 1,713 | 1,549 | 1,524 | 1,159 | 1,118 | 1,025 | 978 | 1,001 | 1,031 | 1,036 | 1,038 | 994 | 1,011 | 1,009 | 1,046 | 1,033 | 917 | 955 | 900 | 809 | 771 | 717 | 720 | 652 | 636 | 667 | 682 | 738 | 762 | 744 | 782 | 771 | 816 | 816 | 804 | 753 | 738 | 758 | 711 | 711 | 726 | 753 | 712 | 777 | 779 | 688 | 610 | 578 | 522 | 545 | 522 | 467 | 473 | 522 | 577 | 743 | 754 | 709 | 636 | 575 | 575 | 584 | 653 | 639 | 655 | 678 | 661 | 625 | 586 | 641 | 618 | 565 |
Other Current Assets
| 964 | 329 | 283 | 272 | 284 | 268 | 219 | 241 | 186 | 129 | 124 | 70 | 90 | 72 | 53 | 55 | 57 | 62 | 51 | 43 | 44 | 44 | 47 | 40 | 48 | 51 | 53 | 54 | 63 | 59 | 38 | 60 | 35 | 41 | 47 | 49 | 37 | 30 | 45 | 33 | 43 | 29 | 32 | 28 | 39 | 31 | 38 | 32 | 47 | 40 | 35 | 35 | 71 | 63 | 45 | 59 | 91 | 70 | 45 | 59 | 87 | 198 | 42 | 42 | 49 | 30 | 66 | 86 | 61 | 51 | 43 | 69 | 68 | 73 | 78 | 93 | 49 | 109 | 116 | 88 | 25 |
Total Current Assets
| 5,706 | 5,904 | 5,945 | 6,218 | 5,887 | 6,252 | 6,448 | 6,611 | 13,192 | 4,459 | 4,200 | 3,807 | 4,355 | 4,061 | 3,710 | 3,763 | 2,771 | 2,709 | 2,855 | 2,765 | 2,843 | 2,876 | 2,884 | 2,874 | 3,180 | 3,153 | 3,006 | 2,792 | 2,613 | 2,583 | 2,389 | 2,472 | 2,978 | 2,456 | 2,503 | 2,787 | 2,796 | 2,923 | 2,696 | 2,698 | 3,687 | 3,339 | 3,246 | 3,182 | 3,228 | 3,180 | 2,986 | 3,048 | 2,968 | 2,866 | 2,817 | 2,703 | 2,898 | 3,014 | 2,851 | 2,668 | 2,767 | 2,822 | 2,851 | 2,856 | 2,862 | 2,778 | 2,589 | 2,284 | 2,820 | 3,301 | 3,130 | 3,063 | 2,590 | 2,496 | 3,237 | 3,111 | 2,840 | 2,710 | 2,684 | 2,579 | 2,610 | 3,207 | 4,112 | 3,151 | 2,877 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5,852 | 5,763 | 5,867 | 6,006 | 5,862 | 5,944 | 6,002 | 5,997 | 4,335 | 4,422 | 4,455 | 4,429 | 4,155 | 4,137 | 4,097 | 4,171 | 4,061 | 3,926 | 3,879 | 3,916 | 3,791 | 3,851 | 3,931 | 3,719 | 3,699 | 3,724 | 3,801 | 3,762 | 3,706 | 3,663 | 3,571 | 3,577 | 3,578 | 3,588 | 3,640 | 3,609 | 3,778 | 3,771 | 3,685 | 3,733 | 3,618 | 3,577 | 3,519 | 3,425 | 3,391 | 3,325 | 3,286 | 3,350 | 3,295 | 3,265 | 3,329 | 3,269 | 3,233 | 3,273 | 3,153 | 3,017 | 2,884 | 2,676 | 2,723 | 2,797 | 2,687 | 2,533 | 2,482 | 2,472 | 2,527 | 2,542 | 2,477 | 2,362 | 2,270 | 2,176 | 2,047 | 2,155 | 2,085 | 2,082 | 2,035 | 2,040 | 1,982 | 1,756 | 1,839 | 1,702 | 1,948 |
Goodwill
| 6,997 | 6,899 | 6,926 | 6,977 | 6,991 | 7,063 | 7,139 | 7,142 | 1,294 | 1,348 | 1,396 | 1,412 | 1,131 | 1,143 | 1,134 | 1,166 | 1,128 | 1,098 | 1,056 | 1,074 | 1,054 | 1,083 | 1,075 | 1,057 | 1,064 | 1,069 | 1,107 | 1,003 | 995 | 975 | 800 | 796 | 712 | 711 | 722 | 705 | 716 | 716 | 700 | 749 | 756 | 794 | 798 | 798 | 787 | 772 | 762 | 777 | 768 | 756 | 783 | 760 | 780 | 813 | 804 | 774 | 785 | 736 | 765 | 798 | 806 | 788 | 758 | 779 | 816 | 897 | 890 | 866 | 875 | 869 | 869 | 875 | 876 | 906 | 928 | 949 | 1,042 | 813 | 779 | 747 | 0 |
Intangible Assets
| 3,858 | 3,844 | 3,902 | 3,975 | 3,944 | 4,007 | 4,086 | 4,105 | 645 | 675 | 715 | 735 | 303 | 304 | 308 | 319 | 317 | 317 | 302 | 312 | 314 | 327 | 332 | 310 | 317 | 325 | 336 | 301 | 303 | 302 | 192 | 194 | 119 | 121 | 125 | 125 | 122 | 125 | 123 | 132 | 131 | 140 | 145 | 142 | 147 | 152 | 155 | 165 | 174 | 184 | 202 | 197 | 213 | 238 | 252 | 252 | 271 | 269 | 266 | 294 | 315 | 328 | 335 | 364 | 389 | 437 | 457 | 425 | 432 | 437 | 451 | 463 | 469 | 488 | 487 | 1,430 | 1,435 | 1,202 | 1,175 | 1,147 | 934 |
Goodwill and Intangible Assets
| 10,855 | 10,743 | 10,828 | 10,952 | 10,935 | 11,070 | 11,225 | 11,247 | 1,939 | 2,023 | 2,111 | 2,147 | 1,434 | 1,447 | 1,442 | 1,485 | 1,445 | 1,415 | 1,358 | 1,386 | 1,368 | 1,410 | 1,407 | 1,367 | 1,381 | 1,394 | 1,443 | 1,304 | 1,298 | 1,277 | 992 | 990 | 831 | 832 | 847 | 830 | 838 | 841 | 823 | 881 | 887 | 934 | 943 | 940 | 934 | 924 | 917 | 942 | 942 | 940 | 985 | 957 | 993 | 1,051 | 1,056 | 1,026 | 1,056 | 1,005 | 1,031 | 1,092 | 1,121 | 1,116 | 1,093 | 1,143 | 1,205 | 1,334 | 1,347 | 1,291 | 1,307 | 1,306 | 1,320 | 1,338 | 1,345 | 1,394 | 1,415 | 1,430 | 1,435 | 1,202 | 1,175 | 1,147 | 934 |
Long Term Investments
| 1,253 | 1,297 | 1,280 | 1,256 | 1,245 | 1,028 | 1,049 | 1,062 | 954 | 935 | 847 | 823 | 842 | 818 | 796 | 820 | 993 | 957 | 981 | 975 | 970 | 959 | 950 | 979 | 981 | 963 | 979 | 976 | 938 | 885 | 874 | 852 | 864 | 842 | 870 | 838 | 868 | 821 | 804 | 876 | 857 | 880 | 828 | 841 | 857 | 808 | 796 | 800 | 775 | 756 | 762 | 824 | 841 | 838 | 822 | 838 | 896 | 844 | 843 | 870 | 894 | 843 | 800 | 883 | 981 | 1,011 | 1,040 | 1,023 | 778 | 745 | 733 | 763 | 787 | 815 | 793 | 775 | 551 | 543 | 567 | 600 | 0 |
Tax Assets
| 1,672 | 1,608 | 1,618 | 1,677 | 1,074 | 832 | 813 | 808 | 222 | 232 | 244 | 248 | 254 | 257 | 255 | 259 | 87 | 100 | 91 | 96 | 98 | 90 | 93 | 84 | 170 | 163 | 182 | 366 | 201 | 164 | 154 | 159 | 216 | 237 | 236 | 222 | 278 | 260 | 275 | 253 | 296 | 271 | 261 | 289 | 604 | 602 | 603 | 555 | 539 | 562 | 562 | 421 | 412 | 434 | 438 | 443 | 499 | 485 | 488 | 484 | 358 | 26 | 29 | 27 | 69 | 50 | 12 | 10 | 51 | 67 | 63 | 22 | 85 | 125 | 125 | 139 | 35 | 36 | 56 | 54 | 72 |
Other Non-Current Assets
| 554 | 497 | 495 | 488 | 535 | 523 | 553 | 547 | 695 | 642 | 569 | 521 | 543 | 500 | 456 | 411 | 412 | 399 | 381 | 338 | 344 | 320 | 309 | 290 | 413 | 392 | 369 | 338 | 306 | 311 | 308 | 307 | 290 | 293 | 296 | 300 | 350 | 372 | 343 | 377 | 365 | 332 | 332 | 341 | 498 | 483 | 480 | 463 | 446 | 390 | 368 | 344 | 334 | 309 | 302 | 289 | 292 | 273 | 266 | 311 | 328 | 327 | 344 | 357 | 370 | 376 | 309 | 309 | 545 | 565 | 487 | 506 | 484 | 442 | 469 | 482 | 727 | 652 | 654 | 756 | 1,235 |
Total Non-Current Assets
| 20,186 | 19,908 | 20,088 | 20,379 | 19,651 | 19,397 | 19,642 | 19,661 | 8,145 | 8,254 | 8,226 | 8,168 | 7,228 | 7,159 | 7,046 | 7,146 | 6,998 | 6,797 | 6,690 | 6,711 | 6,571 | 6,630 | 6,690 | 6,439 | 6,644 | 6,636 | 6,774 | 6,746 | 6,449 | 6,300 | 5,899 | 5,885 | 5,779 | 5,792 | 5,889 | 5,799 | 6,112 | 6,065 | 5,930 | 6,120 | 6,023 | 5,994 | 5,883 | 5,836 | 6,284 | 6,142 | 6,082 | 6,110 | 5,997 | 5,913 | 6,006 | 5,815 | 5,813 | 5,905 | 5,771 | 5,613 | 5,627 | 5,283 | 5,351 | 5,554 | 5,388 | 4,845 | 4,748 | 4,882 | 5,152 | 5,313 | 5,185 | 4,995 | 4,951 | 4,859 | 4,650 | 4,784 | 4,786 | 4,858 | 4,837 | 4,866 | 4,730 | 4,189 | 4,291 | 4,259 | 4,189 |
Total Assets
| 25,892 | 25,812 | 26,033 | 26,597 | 25,538 | 25,649 | 26,090 | 26,272 | 21,337 | 12,713 | 12,426 | 11,975 | 11,583 | 11,220 | 10,756 | 10,909 | 9,769 | 9,506 | 9,545 | 9,476 | 9,414 | 9,506 | 9,574 | 9,313 | 9,824 | 9,789 | 9,780 | 9,538 | 9,062 | 8,883 | 8,288 | 8,357 | 8,757 | 8,248 | 8,392 | 8,586 | 8,908 | 8,988 | 8,626 | 8,818 | 9,710 | 9,333 | 9,129 | 9,018 | 9,512 | 9,322 | 9,068 | 9,158 | 8,965 | 8,779 | 8,823 | 8,518 | 8,711 | 8,919 | 8,622 | 8,281 | 8,394 | 8,105 | 8,202 | 8,410 | 8,250 | 7,623 | 7,337 | 7,166 | 7,972 | 8,614 | 8,315 | 8,058 | 7,541 | 7,355 | 7,887 | 7,895 | 7,626 | 7,568 | 7,521 | 7,445 | 7,340 | 7,396 | 8,403 | 7,410 | 7,066 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 1,538 | 1,447 | 1,510 | 1,263 | 1,243 | 1,445 | 1,518 | 1,128 | 1,250 | 1,169 | 1,160 | 1,042 | 998 | 906 | 797 | 699 | 599 | 724 | 780 | 764 | 764 | 699 | 819 | 819 | 819 | 797 | 807 | 695 | 666 | 615 | 625 | 591 | 551 | 574 | 587 | 608 | 736 | 664 | 757 | 816 | 839 | 790 | 799 | 739 | 716 | 659 | 649 | 685 | 688 | 758 | 673 | 713 | 786 | 740 | 673 | 640 | 607 | 626 | 649 | 558 | 557 | 504 | 523 | 754 | 829 | 822 | 818 | 675 | 667 | 731 | 823 | 741 | 744 | 750 | 810 | 698 | 682 | 1,585 | 722 | 583 |
Short Term Debt
| 1,607 | 2,063 | 2,525 | 1,472 | 1,408 | 1,507 | 1,386 | 1,306 | 977 | 853 | 860 | 791 | 103 | 500 | 497 | 496 | 958 | 1,045 | 749 | 496 | 368 | 350 | 775 | 561 | 229 | 366 | 425 | 326 | 435 | 384 | 107 | 118 | 92 | 119 | 116 | 513 | 463 | 123 | 128 | 137 | 765 | 158 | 157 | 177 | 224 | 224 | 112 | 168 | 141 | 131 | 155 | 144 | 161 | 155 | 219 | 228 | 261 | 265 | 258 | 242 | 265 | 224 | 195 | 233 | 302 | 252 | 253 | 272 | 243 | 187 | 184 | 309 | 205 | 174 | 212 | 155 | 181 | 140 | 139 | 144 | 127 |
Tax Payables
| 23 | 5 | 28 | 25 | 18 | 7 | 6 | 43 | 128 | 150 | 106 | 81 | 138 | 100 | 43 | 140 | 120 | 46 | 33 | 17 | 43 | 40 | 108 | 56 | 168 | 111 | 114 | 72 | 100 | 65 | 31 | 33 | 116 | 116 | 125 | 103 | 130 | 105 | 55 | 5 | 129 | 78 | 74 | 18 | 169 | 140 | 96 | 39 | 43 | 37 | 22 | 12 | 129 | 95 | 77 | 17 | 114 | 76 | 72 | 72 | 28 | 17 | 10 | 24 | 52 | 38 | 48 | 23 | 16 | 11 | 104 | 279 | 248 | 255 | 245 | 225 | 224 | 230 | 238 | 214 | 0 |
Deferred Revenue
| 0 | 5 | 114 | 25 | 18 | 7 | 0 | 808 | 222 | 315 | 0 | 248 | 138 | 100 | 43 | 259 | 120 | 46 | 33 | 96 | 43 | 188 | 248 | 84 | 357 | 111 | 114 | 366 | 274 | 225 | 31 | 159 | 116 | 116 | 125 | 68 | 320 | 111 | 61 | 29 | 366 | 297 | 84 | 115 | 417 | 165 | 121 | 49 | 62 | 55 | 41 | 104 | 156 | 125 | 326 | 92 | 147 | 106 | 104 | 42 | 44 | 32 | 24 | 24 | 29 | 30 | 30 | 70 | 6 | 8 | 6 | 76 | 27 | 24 | 16 | 36 | 826 | 753 | 25 | 908 | 21 |
Other Current Liabilities
| 2,552 | 1,020 | 839 | 1,065 | 927 | 1,165 | 1,020 | 436 | 461 | 177 | 525 | 306 | 529 | 531 | 489 | 421 | 632 | 572 | 422 | 382 | 358 | 106 | 100 | 315 | 127 | 314 | 266 | 60 | 146 | 149 | 262 | 175 | 299 | 301 | 280 | 382 | 125 | 298 | 342 | 415 | 242 | 249 | 479 | 454 | 217 | 439 | 459 | 482 | 507 | 466 | 517 | 464 | 583 | 575 | 325 | 549 | 589 | 532 | 552 | 674 | 606 | 529 | 576 | 589 | 613 | 862 | 979 | 871 | 867 | 742 | 820 | 1,008 | 974 | 956 | 1,007 | 1,012 | 227 | 237 | 1,050 | 221 | 1,963 |
Total Current Liabilities
| 4,159 | 4,626 | 4,925 | 4,072 | 3,616 | 3,922 | 3,851 | 4,068 | 2,788 | 2,595 | 2,554 | 2,505 | 1,812 | 2,129 | 1,935 | 1,973 | 2,409 | 2,262 | 1,928 | 1,754 | 1,533 | 1,408 | 1,822 | 1,779 | 1,532 | 1,610 | 1,602 | 1,559 | 1,550 | 1,424 | 1,015 | 1,077 | 1,098 | 1,087 | 1,095 | 1,550 | 1,516 | 1,268 | 1,195 | 1,338 | 2,189 | 1,543 | 1,510 | 1,545 | 1,597 | 1,544 | 1,351 | 1,348 | 1,395 | 1,340 | 1,471 | 1,385 | 1,613 | 1,641 | 1,610 | 1,542 | 1,637 | 1,510 | 1,540 | 1,607 | 1,473 | 1,342 | 1,299 | 1,369 | 1,698 | 1,973 | 2,084 | 2,031 | 1,791 | 1,604 | 1,741 | 2,216 | 1,947 | 1,898 | 1,985 | 2,013 | 1,932 | 1,812 | 2,799 | 1,995 | 2,694 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 11,649 | 11,058 | 11,018 | 12,301 | 12,625 | 13,236 | 13,755 | 13,737 | 11,565 | 3,242 | 3,355 | 3,376 | 3,921 | 3,337 | 3,322 | 3,435 | 3,331 | 3,172 | 3,531 | 3,590 | 3,541 | 3,636 | 3,126 | 2,970 | 3,196 | 3,228 | 3,343 | 3,315 | 2,954 | 2,931 | 2,851 | 2,890 | 2,923 | 2,464 | 2,487 | 2,468 | 2,541 | 2,552 | 2,536 | 2,608 | 2,639 | 2,880 | 2,881 | 2,887 | 2,870 | 2,860 | 2,959 | 2,930 | 2,839 | 2,845 | 2,875 | 2,873 | 2,893 | 2,893 | 3,003 | 2,990 | 3,010 | 3,162 | 3,233 | 3,259 | 3,312 | 3,268 | 3,274 | 3,300 | 3,318 | 3,371 | 3,351 | 3,284 | 3,252 | 3,198 | 3,305 | 3,189 | 3,244 | 3,320 | 3,306 | 3,282 | 3,315 | 3,253 | 3,300 | 3,243 | 2,973 |
Deferred Revenue Non-Current
| 0 | 282 | 296 | 325 | 396 | 406 | 0 | 1,242 | 640 | 514 | 0 | 555 | 48 | 50 | 49 | 51 | 49 | 49 | 48 | 49 | 48 | 51 | 50 | 51 | 52 | 52 | 54 | 53 | 53 | 52 | 50 | 50 | 53 | 54 | 56 | 56 | 59 | 61 | 61 | 68 | 72 | 78 | 80 | 81 | 960 | 935 | 916 | 945 | 1,354 | 1,392 | 1,435 | 92 | 1,214 | 1,321 | 875 | 41 | 1,257 | 1,260 | 1,275 | 137 | 1,157 | 1,159 | 1,162 | 122 | 0 | 0 | 0 | 265 | 0 | 0 | 0 | 297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 1,039 | 1,016 | 999 | 1,499 | 1,505 | 1,223 | 1,242 | 640 | 874 | 563 | 835 | 809 | 786 | 785 | 749 | 364 | 445 | 419 | 422 | 438 | 265 | 273 | 413 | 246 | 397 | 371 | 367 | 195 | 165 | 278 | 130 | 240 | 270 | 292 | 136 | 122 | 291 | 292 | 300 | 225 | 228 | 378 | 425 | 61 | 231 | 224 | 396 | 131 | 302 | 314 | 92 | 116 | 414 | 407 | 389 | 398 | 121 | 356 | 137 | 352 | 352 | 336 | 122 | 243 | 277 | 286 | 265 | 247 | 301 | 265 | 297 | 300 | 300 | 287 | 285 | 225 | 227 | 230 | 256 | 244 |
Other Non-Current Liabilities
| 2,366 | 1,198 | 1,247 | 1,348 | 453 | 492 | 1,131 | -122 | 410 | 263 | 1,001 | 167 | 722 | 761 | 758 | 806 | 732 | 709 | 783 | 763 | 715 | 892 | 864 | 721 | 855 | 715 | 745 | 945 | 1,175 | 1,189 | 1,053 | 1,189 | 1,292 | 1,322 | 1,364 | 1,547 | 1,473 | 1,331 | 1,343 | 1,426 | 1,450 | 1,503 | 1,360 | 1,381 | 1,940 | 1,767 | 1,783 | 1,809 | 1,331 | 1,123 | 1,187 | 2,735 | 1,419 | 1,277 | 1,591 | 2,393 | 1,175 | 1,363 | 1,224 | 2,686 | 1,270 | 1,254 | 1,219 | 2,069 | 1,682 | 1,757 | 1,469 | 1,146 | 1,572 | 1,591 | 1,592 | 1,035 | 1,519 | 1,564 | 1,536 | 1,566 | 1,660 | 1,455 | 1,480 | 1,510 | 1,758 |
Total Non-Current Liabilities
| 14,015 | 13,577 | 13,577 | 14,973 | 14,973 | 15,639 | 16,109 | 16,099 | 13,255 | 4,893 | 4,919 | 4,933 | 5,500 | 4,934 | 4,914 | 5,041 | 4,476 | 4,375 | 4,781 | 4,824 | 4,742 | 4,844 | 4,313 | 4,155 | 4,349 | 4,392 | 4,513 | 4,680 | 4,377 | 4,337 | 4,232 | 4,259 | 4,508 | 4,110 | 4,199 | 4,207 | 4,195 | 4,235 | 4,232 | 4,402 | 4,386 | 4,689 | 4,699 | 4,774 | 5,831 | 5,793 | 5,882 | 6,080 | 5,655 | 5,662 | 5,811 | 5,792 | 5,642 | 5,905 | 5,876 | 5,813 | 5,840 | 5,906 | 6,088 | 6,219 | 6,091 | 6,033 | 5,991 | 5,613 | 5,243 | 5,405 | 5,106 | 4,960 | 5,071 | 5,090 | 5,162 | 4,818 | 5,063 | 5,184 | 5,129 | 5,133 | 5,200 | 4,935 | 5,010 | 5,009 | 4,975 |
Total Liabilities
| 18,174 | 18,203 | 18,502 | 19,045 | 18,589 | 19,561 | 19,960 | 20,167 | 16,043 | 7,488 | 7,473 | 7,438 | 7,312 | 7,063 | 6,849 | 7,014 | 6,885 | 6,637 | 6,709 | 6,578 | 6,275 | 6,252 | 6,135 | 5,934 | 5,881 | 6,002 | 6,115 | 6,239 | 5,927 | 5,761 | 5,247 | 5,336 | 5,606 | 5,197 | 5,294 | 5,757 | 5,711 | 5,503 | 5,427 | 5,740 | 6,575 | 6,232 | 6,209 | 6,319 | 7,428 | 7,337 | 7,233 | 7,428 | 7,050 | 7,002 | 7,282 | 7,177 | 7,255 | 7,546 | 7,486 | 7,355 | 7,477 | 7,416 | 7,628 | 7,826 | 7,564 | 7,375 | 7,290 | 6,982 | 6,941 | 7,378 | 7,190 | 6,991 | 6,862 | 6,694 | 6,903 | 7,034 | 7,010 | 7,082 | 7,114 | 7,146 | 7,132 | 6,747 | 7,809 | 7,004 | 7,669 |
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 |
Common Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 13,091 | 13,051 | 12,973 | 12,929 | 12,308 | 11,433 | 11,289 | 11,274 | 10,584 | 10,466 | 10,106 | 9,677 | 9,227 | 8,797 | 8,335 | 8,091 | 6,710 | 6,576 | 6,543 | 6,399 | 6,431 | 6,245 | 6,114 | 5,847 | 5,819 | 5,491 | 5,220 | 4,920 | 4,781 | 4,617 | 4,451 | 4,320 | 4,211 | 4,001 | 3,834 | 3,621 | 3,962 | 3,848 | 3,689 | 3,491 | 3,613 | 3,399 | 3,179 | 3,011 | 2,385 | 2,242 | 2,123 | 2,986 | 2,903 | 2,798 | 2,597 | 2,424 | 2,338 | 2,180 | 1,985 | 1,851 | 1,801 | 1,664 | 1,511 | 1,502 | 1,505 | 1,114 | 1,018 | 1,047 | 1,210 | 1,061 | 935 | 799 | 594 | 474 | 600 | 394 | 326 | 226 | 132 | 24 | -151 | -196 | -263 | -253 | -1,148 |
Accumulated Other Comprehensive Income/Loss
| -727 | -792 | -797 | -744 | -713 | -702 | -502 | -518 | -498 | -438 | -333 | -329 | -328 | -298 | -302 | -328 | -344 | -346 | -341 | -300 | -306 | -267 | -243 | -247 | -219 | -188 | -128 | -177 | -206 | -247 | -327 | -358 | -310 | -301 | -283 | -348 | -292 | -281 | -322 | -165 | -190 | -53 | -14 | -4 | -47 | -91 | -119 | -1,082 | -822 | -858 | -817 | -850 | -626 | -566 | -600 | -670 | -606 | -709 | -686 | -659 | -543 | -588 | -690 | -579 | 108 | 206 | 164 | 197 | 55 | 48 | -9 | 31 | -136 | -156 | -133 | -126 | -134 | -28 | -28 | -17 | -134 |
Other Total Stockholders Equity
| -5,090 | -5,093 | -5,105 | -5,094 | -5,104 | -5,107 | -5,126 | -5,119 | -5,136 | -5,148 | -5,166 | -5,159 | -4,980 | -4,701 | -4,491 | -4,237 | -3,858 | -3,743 | -3,754 | -3,592 | -3,378 | -3,114 | -2,824 | -2,616 | -2,059 | -1,923 | -1,839 | -1,856 | -1,860 | -1,676 | -1,513 | -1,374 | -1,191 | -1,098 | -906 | -895 | -904 | -491 | -506 | -508 | -479 | -391 | -353 | -308 | -254 | -166 | -169 | -174 | -166 | -163 | -239 | -233 | -256 | -241 | -249 | -255 | -278 | -266 | -251 | -259 | -278 | -280 | -283 | -286 | -289 | -35 | 20 | 66 | 25 | 134 | 388 | 362 | 356 | 348 | 343 | 337 | 344 | 350 | 352 | 158 | 277 |
Total Shareholders Equity
| 7,274 | 7,166 | 7,071 | 7,091 | 6,491 | 5,624 | 5,661 | 5,637 | 4,950 | 4,880 | 4,607 | 4,189 | 3,919 | 3,798 | 3,542 | 3,526 | 2,508 | 2,487 | 2,448 | 2,507 | 2,747 | 2,864 | 3,047 | 2,984 | 3,541 | 3,380 | 3,253 | 2,887 | 2,715 | 2,694 | 2,611 | 2,588 | 2,710 | 2,602 | 2,645 | 2,378 | 2,766 | 3,076 | 2,861 | 2,818 | 2,944 | 2,955 | 2,812 | 2,699 | 2,084 | 1,985 | 1,835 | 1,730 | 1,915 | 1,777 | 1,541 | 1,341 | 1,456 | 1,373 | 1,136 | 926 | 917 | 689 | 574 | 584 | 684 | 246 | 45 | 182 | 1,029 | 1,232 | 1,119 | 1,062 | 674 | 656 | 979 | 787 | 546 | 418 | 342 | 235 | 59 | 126 | 61 | -112 | -1,005 |
Total Equity
| 7,718 | 7,609 | 7,531 | 7,552 | 6,949 | 6,088 | 6,130 | 6,105 | 5,294 | 5,225 | 4,953 | 4,537 | 4,271 | 4,157 | 3,907 | 3,895 | 2,884 | 2,869 | 2,836 | 2,898 | 3,139 | 3,254 | 3,439 | 3,379 | 3,943 | 3,787 | 3,665 | 3,299 | 3,135 | 3,122 | 3,041 | 3,021 | 3,151 | 3,051 | 3,098 | 2,829 | 3,197 | 3,485 | 3,199 | 3,078 | 3,135 | 3,101 | 2,920 | 2,699 | 2,084 | 1,985 | 1,835 | 1,730 | 1,915 | 1,777 | 1,541 | 1,341 | 1,456 | 1,373 | 1,136 | 926 | 917 | 689 | 574 | 584 | 686 | 248 | 47 | 184 | 1,031 | 1,236 | 1,125 | 1,067 | 679 | 661 | 984 | 861 | 616 | 486 | 407 | 299 | 208 | 649 | 594 | 406 | -603 |
Total Liabilities & Shareholders Equity
| 25,892 | 25,812 | 26,033 | 26,597 | 25,538 | 25,649 | 26,090 | 26,272 | 21,337 | 12,713 | 12,426 | 11,975 | 11,583 | 11,220 | 10,756 | 10,909 | 9,769 | 9,506 | 9,545 | 9,476 | 9,414 | 9,506 | 9,574 | 9,313 | 9,824 | 9,789 | 9,780 | 9,538 | 9,062 | 8,883 | 8,288 | 8,357 | 8,757 | 8,248 | 8,392 | 8,586 | 8,908 | 8,988 | 8,626 | 8,818 | 9,710 | 9,333 | 9,129 | 9,018 | 9,512 | 9,322 | 9,068 | 9,158 | 8,965 | 8,779 | 8,823 | 8,518 | 8,711 | 8,919 | 8,622 | 8,281 | 8,394 | 8,105 | 8,202 | 8,410 | 8,250 | 7,623 | 7,337 | 7,166 | 7,972 | 8,614 | 8,315 | 8,058 | 7,541 | 7,355 | 7,887 | 7,895 | 7,626 | 7,568 | 7,521 | 7,445 | 7,340 | 7,396 | 8,403 | 7,410 | 7,066 |