CNA Financial Corporation
NYSE:CNA
49.32 (USD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q2 | 1988 Q2 | 1987 Q2 | 1986 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 456 | 375 | 409 | 345 | 485 | 358 | 483 | 358 | 483 | 560 | 361 | 536 | 625 | 462 | 588 | 419 | 442 | 586 | 857 | 242 | 340 | 271 | 223 | 310 | 310 | 288 | 282 | 355 | 283 | 225 | 299 | 271 | 290 | 289 | 242 | 387 | 236 | 145 | 201 | 190 | 247 | 204 | 206 | 195 | 185 | 121 | 123 | 156 | 129 | 100 | 59 | 75 | 84 | 84 | 81 | 77 | 82 | 72 | 95 | 140 | 128 | 98 | 94 | 85 | 115 | 78 | 132 | 94 | 80 | 80 | 91 | 84 | 98 | 98 | 96 | 96 | 86 | 70 | 93 | 95 | 71 | 103 | 81 | 139 | 178 | 140 | 166 | 126 | 259 | 145 | 94 | 142 | 121 | 142 | 142 | 163 | 174 | 184 | 179 | 153 | 305 | 235 | 355 | 217 | 135 | 156 | 201 | 383 | 371 | 402 | 402 | 257.1 | 265 | 326 | 388 | 221.6 | 218 | 198 | 123 | 147.6 | 128 | 123 | 75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 1,900 | 3,240 | 3,203 | 42,590 | 3,057 | 40,652 | 40,274 | 40,652 | 40,274 | 1,114 | 1,301 | 1,990 | 1,135 | 1,465 | 1,334 | 1,907 | 1,462 | 1,458 | 596 | 1,861 | 1,494 | 1,519 | 1,474 | 1,286 | 1,290 | 1,308 | 1,230 | 1,436 | 1,453 | 1,333 | 1,139 | 1,407 | 1,423 | 1,384 | 1,648 | 1,660 | 1,482 | 1,672 | 1,506 | 1,706 | 1,878 | 2,024 | 2,070 | 1,407 | 1,475 | 1,531 | 1,555 | 1,832 | 2,484 | 1,752 | 1,638 | 1,641 | 1,730 | 1,709 | 1,677 | 2,215 | 2,084 | 3,040 | 2,484 | 3,949 | 4,075 | 4,481 | 4,583 | 3,534 | 4,749 | 5,064 | 5,347 | 4,677 | 6,972 | 7,108 | 7,846 | 5,710 | 8,460 | 5,621 | 8,277 | 4,238 | 7,153 | 5,300 | 7,525 | 5,863 | 4,142 | 3,853 | 6,127 | 7,538 | 7,044 | 5,335 | 5,354 | 7,008 | 5,185 | 4,097 | 3,184 | 3,740 | 4,788 | 5,882 | 6,231 | 4,723 | 4,780 | 6,604 | 5,723 | 3,355 | 0 | 0 | 0 | 4,037 | 0 | 0 | 0 | 4,884 | 0 | 0 | 0 | 5,853.7 | 0 | 0 | 0 | 3,724.5 | 0 | 0 | 0 | 435 | 0 | 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
| 2,356 | 3,615 | 3,612 | 42,935 | 3,542 | 41,010 | 40,757 | 41,010 | 40,757 | 1,674 | 1,662 | 2,526 | 1,760 | 1,927 | 1,922 | 2,326 | 1,904 | 2,044 | 1,453 | 2,103 | 1,834 | 1,790 | 1,697 | 1,596 | 1,600 | 1,596 | 1,512 | 1,791 | 1,736 | 1,558 | 1,438 | 1,678 | 1,713 | 1,673 | 1,890 | 2,047 | 1,718 | 1,817 | 1,707 | 1,896 | 2,125 | 2,228 | 2,276 | 1,602 | 1,660 | 1,652 | 1,678 | 1,988 | 2,613 | 1,852 | 1,697 | 1,716 | 1,814 | 1,793 | 1,758 | 2,292 | 82 | 3,112 | 2,579 | 4,089 | 4,203 | 4,579 | 4,677 | 3,619 | 4,864 | 5,142 | 5,479 | 4,771 | 7,052 | 7,188 | 7,937 | 5,794 | 8,558 | 5,719 | 8,373 | 4,334 | 86 | 70 | 93 | 5,958 | 4,213 | 3,956 | 6,208 | 7,677 | 7,222 | 5,475 | 5,520 | 7,134 | 5,444 | 4,242 | 3,278 | 3,882 | 4,909 | 6,024 | 6,373 | 4,886 | 4,954 | 6,788 | 5,902 | 3,508 | 305 | 235 | 355 | 4,254 | 135 | 156 | 201 | 5,267 | 371 | 402 | 402 | 6,110.8 | 265 | 326 | 388 | 3,946.1 | 218 | 198 | 123 | 147.6 | 128 | 123 | 75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 0 | 9,468 | 9,006 | 8,854 | 8,658 | 9,102 | 8,610 | 9,102 | 8,610 | 8,963 | 8,397 | 8,408 | 8,127 | 8,152 | 7,763 | 7,064 | 6,897 | 7,190 | 6,830 | 6,628 | 6,527 | 6,885 | 6,712 | 6,749 | 6,578 | 7,133 | 6,779 | 6,553 | 6,626 | 6,832 | 6,539 | 6,625 | 6,812 | 7,051 | 6,843 | 6,531 | 6,548 | 6,841 | 6,770 | 6,630 | 6,763 | 7,192 | 7,084 | 7,996 | 7,724 | 8,103 | 8,040 | 8,040 | 1,902 | 1,794 | 1,664 | 1,614 | 1,694 | 1,695 | 1,609 | 1,557 | 1,606 | 1,707 | 1,645 | 2,107 | 2,389 | 2,743 | 2,410 | 2,514 | 3,150 | 2,769 | 2,521 | 10,200 | 10,977 | 11,163 | 11,543 | 11,586 | 12,240 | 13,515 | 13,504 | 13,845 | 16,185 | 16,066 | 17,121 | 17,513 | 17,691 | 18,258 | 17,476 | 18,983 | 18,055 | 16,491 | 15,925 | 15,507 | 0 | 0 | 1,745 | 611 | 1,492 | 1,843 | 0 | 15 | 0 | 0 | 101 | 2,206 | 11,643 | 5,935 | 6,682 | 251 | 6,686 | 13,278 | 12,474 | 18 | 12,238 | 12,779 | 12,860 | 133.8 | 13,079.6 | 12,485.1 | 0 | 132.7 | 0 | 0 | 0 | 6,921.6 | 6,832.1 | 6,776.3 | 6,748.2 | 6,491.4 | 6,901.9 | 7,161.9 | 7,030.7 | 4,223.4 | 0 | 4,626.7 | 4,421.7 | 4,318 | 4,706.3 | 4,906 | 4,769.3 | 4,578.5 | 4,519.8 | 418.4 | 653.3 | 3,885 | 493.6 | 0 | 0 | 0 | 0 |
Inventory
| 0 | -13,083 | -12,618 | -7,487 | -16,948 | -7,199 | -53,897 | -6,868 | -53,639 | -16,496 | -6,498 | -17,870 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,606 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 7,870 | 7,884 | 7,491 | 7,487 | 7,194 | 7,199 | 6,180 | 6,868 | 5,922 | 6,419 | 6,498 | 7,472 | 7,130 | 6,557 | 6,085 | 5,018 | 5,723 | 5,802 | 39,162 | -4,179 | -4,063 | -4,234 | -4,937 | -4,932 | -4,719 | -5,070 | -5,638 | -4,261 | -4,332 | -4,426 | -4,395 | -4,416 | -4,577 | -4,683 | -4,692 | -4,453 | -4,491 | -4,654 | -4,720 | -4,694 | -6,679 | -7,074 | -7,104 | -7,424 | -7,206 | -7,501 | -7,621 | -7,990 | -2,484 | -1,752 | -1,638 | -1,641 | 0 | 0 | 51,719 | 51,008 | 56,321 | 50,374 | 50,964 | 48,601 | 48,479 | 45,747 | 44,159 | 45,021 | 45,148 | 46,726 | 47,888 | 41,241 | 41,591 | 41,910 | 41,687 | 42,484 | 39,378 | 39,310 | 37,451 | 40,264 | 47,330 | 46,113 | 45,409 | 38,632 | 39,094 | 38,538 | 43,434 | 41,367 | 42,063 | 42,828 | 41,522 | 38,547 | 59,065 | 62,168 | 60,848 | 60,766 | 59,955 | 56,628 | 57,354 | 56,134 | 57,517 | 54,602 | 57,093 | 54,431 | 50,710 | 57,085 | 57,044 | 56,662 | 54,360 | 48,328 | 48,049 | 54,617 | 48,609 | 48,321 | 48,104 | 53,427 | 46,418.6 | 46,298.5 | 60,458.3 | 54,782 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 2,356 | 7,884 | 7,491 | 51,789 | 2,446 | 50,112 | 1,650 | 50,112 | 1,650 | 560 | 10,059 | 536 | 17,017 | 16,636 | 15,770 | 14,408 | 14,524 | 15,036 | 47,445 | 4,552 | 4,298 | 4,441 | 3,472 | 3,413 | 3,459 | 3,659 | 2,653 | 4,083 | 4,030 | 3,964 | 3,582 | 3,887 | 3,948 | 4,041 | 4,041 | 4,125 | 3,775 | 4,004 | 3,757 | 3,832 | 2,209 | 2,346 | 2,256 | 2,174 | 2,178 | 2,254 | 2,097 | 2,038 | 2,031 | 1,894 | 1,723 | 1,689 | 3,508 | 3,488 | 55,086 | 54,857 | 56,403 | 55,193 | 55,188 | 54,797 | 55,071 | 53,069 | 51,246 | 51,154 | 53,162 | 54,637 | 55,888 | 56,212 | 59,620 | 60,261 | 61,167 | 59,864 | 60,176 | 58,544 | 59,328 | 58,443 | 63,601 | 62,249 | 62,623 | 62,103 | 60,998 | 60,752 | 67,118 | 68,027 | 67,340 | 64,794 | 62,967 | 61,188 | 64,509 | 66,410 | 65,871 | 65,259 | 66,356 | 64,495 | 63,727 | 61,035 | 62,471 | 61,390 | 63,096 | 60,145 | 62,658 | 63,255 | 64,081 | 61,167 | 61,181 | 61,762 | 60,724 | 59,902 | 61,218 | 61,502 | 61,366 | 59,671.6 | 59,763.2 | 59,109.6 | 60,846.3 | 58,860.8 | 218 | 198 | 123 | 7,069.2 | 6,960.1 | 6,899.3 | 6,823.2 | 6,491.4 | 6,901.9 | 7,161.9 | 7,030.7 | 4,223.4 | 0 | 4,626.7 | 4,421.7 | 4,318 | 4,706.3 | 4,906 | 4,769.3 | 4,578.5 | 4,519.8 | 418.4 | 653.3 | 3,885 | 493.6 | 0 | 0 | 0 | 0 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 258 | 259 | 256 | 253 | 257 | 246 | 232 | 246 | 232 | 227 | 225 | 226 | 234 | 234 | 244 | 252 | 256 | 264 | 271 | 282 | 293 | 302 | 314 | 324 | 332 | 347 | 346 | 326 | 325 | 336 | 324 | 310 | 287 | 276 | 263 | 343 | 320 | 317 | 298 | 295 | 287 | 289 | 293 | 304 | 334 | 327 | 323 | 326 | 317 | 310 | 307 | 309 | 324 | 300 | 316 | 333 | 337 | 340 | 350 | 360 | 363 | 378 | 390 | 393 | 404 | 402 | 394 | 378 | 353 | 334 | 296 | 277 | 239 | 222 | 200 | 197 | 230 | 223 | 230 | 235 | 261 | 271 | 280 | 314 | 338 | 358 | 363 | 369 | 376 | 391 | 436 | 444 | 463 | 476 | 519 | 716 | 731 | 742 | 764 | 746 | 881 | 855 | 841 | 824 | 790 | 773 | 774 | 747 | 698 | 672 | 660 | 645.4 | 605.2 | 600.2 | 615.9 | 584.7 | 540.2 | 508.4 | 264 | 263.3 | 259.6 | 242.3 | 231.1 | 221.5 | 202.1 | 184.6 | 179.1 | 177 | 179.7 | 178.9 | 182.1 | 185.8 | 186.2 | 190 | 192.1 | 192.5 | 188.7 | 191.3 | 196.5 | 202.6 | 206.5 | 0 | 0 | 0 | 0 |
Goodwill
| 147 | 146 | 146 | 146 | 145 | 146 | 145 | 146 | 145 | 145 | 147 | 148 | 148 | 148 | 148 | 148 | 146 | 145 | 145 | 147 | 145 | 146 | 147 | 146 | 147 | 147 | 149 | 148 | 147 | 147 | 146 | 145 | 146 | 147 | 150 | 150 | 151 | 153 | 151 | 152 | 154 | 156 | 155 | 155 | 154 | 152 | 151 | 154 | -716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 948 | 927 | 78 | 880 | 885 | 852 | 71 | 787 | 792 | 766 | 67 | 721 | 721 | 148 | 69 | 697 | 699 | 683 | 69 | 668 | 681 | 664 | 68 | 654 | 673 | 665 | 72 | 643 | 647 | 626 | 69 | 619 | 620 | 622 | 81 | 606 | 621 | 616 | 85 | 90 | 94 | 93 | 93 | 92 | 89 | 94 | 93 | 1,001 | 0 | 0 | 139 | 0 | 0 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 0 | 141 | 141 | 142 | 142 | 142 | 142 | 142 | 142 | 142 | 142 | 142 | 146 | 147 | 146 | 145 | 145 | 145 | 162 | 162 | 162 | 162 | 162 | 172 | 172 | 174 | 174 | 183 | 247 | 247 | 265 | 298 | 297 | 302 | 317 | 320 | 327 | 334 | 328 | 360 | 364 | 364 | 368 | 595 | 629 | 625 | 620 | 573 | 411 | 415 | 417.7 | 426.7 | 396.9 | 451 | 456.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 147 | 146 | 146 | 224 | 145 | 146 | 145 | 146 | 145 | 145 | 147 | 215 | 148 | 148 | 148 | 217 | 146 | 145 | 145 | 216 | 145 | 146 | 147 | 214 | 147 | 147 | 149 | 220 | 147 | 147 | 146 | 214 | 146 | 147 | 150 | 231 | 151 | 153 | 151 | 237 | 244 | 250 | 248 | 248 | 246 | 241 | 245 | 247 | 285 | 139 | 139 | 139 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 142 | 142 | 142 | 142 | 142 | 142 | 142 | 142 | 142 | 146 | 147 | 146 | 145 | 145 | 145 | 162 | 162 | 162 | 162 | 162 | 172 | 172 | 174 | 174 | 183 | 247 | 247 | 265 | 298 | 297 | 302 | 317 | 320 | 327 | 334 | 328 | 360 | 364 | 364 | 368 | 595 | 629 | 625 | 620 | 573 | 411 | 415 | 417.7 | 426.7 | 396.9 | 451 | 456.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 46,795 | 45,182 | 45,566 | 45,447 | 42,583 | 43,355 | 42,938 | 43,355 | 42,938 | 43,260 | 46,067 | 49,264 | 49,123 | 49,189 | 47,551 | 49,149 | 47,849 | 46,650 | 43,002 | 46,685 | 46,552 | 45,773 | 44,717 | 43,594 | 44,010 | 44,239 | 44,623 | 45,987 | 45,983 | 45,580 | 44,628 | 44,793 | 46,316 | 45,906 | 44,651 | 43,977 | 44,633 | 44,667 | 45,303 | 45,633 | 45,720 | 45,517 | 44,458 | 45,545 | 45,738 | 45,826 | 47,119 | 47,176 | 47,419 | 45,651 | 45,173 | 41,882 | 43,884 | 43,163 | 40,237 | 40,232 | 43,526 | 41,154 | 40,876 | 40,205 | 39,765 | 38,049 | 33,770 | 33,292 | 34,886 | 37,043 | 38,317 | 39,502 | 41,776 | 42,347 | 43,238 | 42,218 | 41,186 | 38,634 | 38,968 | 38,153 | 32,978 | 33,034 | 30,482 | 37,646 | 36,205 | 34,296 | 35,322 | 36,743 | 36,366 | 36,469 | 33,878 | 33,949 | 34,560 | 35,576 | 33,598 | 34,242 | 34,786 | 34,311 | 35,484 | 33,787 | 34,080 | 33,362 | 35,318 | 34,213 | 0 | 0 | 0 | 36,080 | 0 | 0 | 0 | 35,246 | 0 | 0 | 0 | 34,433.4 | 0 | 0 | 0 | 35,086.9 | 0 | 0 | 0 | 21,582.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 755 | 941 | 942 | 1,277 | 1,277 | 1,201 | 1,157 | 1,178 | 1,157 | -42,468 | 547 | 142 | 135 | 121 | 197 | 66 | 144 | 195 | 518 | 199 | 190 | 106 | 217 | 392 | 314 | 296 | 238 | 137 | 141 | 166 | 267 | 379 | 221 | 293 | 461 | 638 | 279 | 255 | 57 | 191 | 59 | 94 | 48 | 220 | 331 | 315 | 21 | 0 | 8 | 127 | 201 | 378 | 205 | 376 | 547 | 667 | 367 | 846 | 1,098 | 1,333 | 1,383 | 2,537 | 3,413 | 3,493 | 2,409 | 1,805 | 1,694 | 0 | 1,076 | 1,007 | 805 | 855 | 912 | 1,351 | 1,199 | 0 | 908 | 767 | 858 | 0 | 726 | 1,031 | 649 | 0 | 496 | 179 | 573 | 0 | 679 | 840 | 892 | -44,838 | 889 | 0 | 446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -46,795 | 5,130 | 5,100 | -1,277 | -42,583 | -1,201 | -42,938 | -1,178 | -42,938 | 60,505 | -547 | -49,331 | -135 | -121 | -197 | -66 | -144 | -195 | -32,976 | 8,678 | 8,972 | 9,195 | 9,610 | 9,215 | 8,997 | 9,170 | 9,640 | 5,814 | 5,956 | 6,012 | 6,254 | 5,650 | 5,941 | 6,243 | 5,936 | 5,733 | 5,654 | 5,626 | 5,899 | 5,378 | 7,212 | 10,941 | 10,921 | 8,703 | 8,360 | 8,604 | 8,922 | 8,735 | 8,552 | 8,378 | 8,464 | 10,782 | 7,782 | 8,306 | -40,784 | -40,899 | -43,893 | -42,000 | -41,974 | -41,538 | -41,148 | -40,586 | -37,183 | -36,785 | -37,295 | -38,848 | -40,011 | -39,502 | -42,852 | -43,354 | -44,043 | -43,073 | -42,098 | -39,985 | -40,167 | -38,153 | -33,886 | -33,801 | -31,340 | -37,646 | -36,931 | -35,327 | -35,971 | -36,743 | -36,862 | -36,648 | -34,451 | -33,949 | -35,239 | -36,416 | -34,490 | 10,596 | -35,675 | -34,311 | -35,930 | -33,787 | -34,080 | -33,362 | -35,318 | -34,213 | 0 | 0 | 0 | -36,080 | 0 | 0 | 0 | -35,246 | 0 | 0 | 0 | -34,433.4 | 0 | 0 | 0 | -35,086.9 | -540.2 | -508.4 | -264 | -21,845.8 | -259.6 | -242.3 | -231.1 | -221.5 | -202.1 | -184.6 | -179.1 | -177 | -179.7 | -178.9 | -182.1 | -185.8 | -186.2 | -190 | -192.1 | -192.5 | -188.7 | -191.3 | -196.5 | -202.6 | -206.5 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 1,160 | 51,658 | 52,010 | 45,924 | 1,679 | 43,747 | 1,534 | 43,747 | 1,534 | 61,669 | 46,439 | 516 | 49,505 | 49,571 | 47,943 | 49,618 | 48,251 | 47,059 | 10,960 | 56,060 | 56,152 | 55,522 | 55,005 | 53,739 | 53,800 | 54,199 | 54,996 | 52,484 | 52,552 | 52,241 | 51,619 | 51,346 | 52,911 | 52,865 | 51,461 | 50,922 | 51,037 | 51,018 | 51,708 | 51,734 | 53,522 | 57,091 | 55,968 | 55,020 | 55,009 | 55,313 | 56,630 | 56,484 | 56,581 | 54,605 | 54,284 | 53,490 | 52,336 | 52,286 | 457 | 474 | 478 | 481 | 491 | 501 | 504 | 519 | 531 | 534 | 546 | 544 | 536 | 520 | 495 | 476 | 438 | 419 | 381 | 368 | 347 | 343 | 375 | 368 | 375 | 397 | 423 | 433 | 442 | 476 | 510 | 530 | 537 | 543 | 559 | 638 | 683 | 709 | 761 | 773 | 821 | 1,033 | 1,051 | 1,069 | 1,098 | 1,074 | 1,241 | 1,219 | 1,205 | 1,192 | 1,385 | 1,402 | 1,399 | 1,367 | 1,271 | 1,083 | 1,075 | 1,063.1 | 1,031.9 | 997.1 | 1,066.9 | 1,041 | 540.2 | 508.4 | 264 | 21,845.8 | 259.6 | 242.3 | 231.1 | 221.5 | 202.1 | 184.6 | 179.1 | 177 | 0 | 178.9 | 182.1 | 185.8 | 186.2 | 190 | 192.1 | 192.5 | 188.7 | 191.3 | 196.5 | 202.6 | 206.5 | 0 | 0 | 0 | 0 |
Total Assets
| 67,356 | 59,542 | 59,501 | 64,711 | 61,952 | 63,088 | 62,055 | 63,088 | 50,080 | 62,229 | 63,792 | 66,639 | 66,522 | 66,207 | 63,713 | 64,026 | 62,775 | 62,095 | 58,405 | 60,612 | 60,450 | 59,963 | 58,477 | 57,152 | 57,259 | 57,858 | 57,649 | 56,567 | 56,582 | 56,205 | 55,201 | 55,233 | 56,859 | 56,906 | 55,502 | 55,047 | 54,812 | 55,022 | 55,465 | 55,566 | 55,731 | 59,437 | 58,224 | 57,194 | 57,187 | 57,567 | 58,727 | 58,522 | 58,612 | 56,499 | 56,007 | 55,179 | 55,844 | 55,774 | 55,543 | 55,331 | 56,881 | 55,674 | 55,679 | 55,298 | 55,575 | 53,588 | 51,777 | 51,688 | 53,708 | 55,181 | 56,424 | 56,732 | 60,115 | 60,737 | 61,605 | 60,283 | 60,557 | 58,912 | 59,675 | 58,786 | 63,976 | 62,617 | 62,998 | 62,500 | 61,421 | 61,185 | 67,560 | 68,503 | 67,850 | 65,324 | 63,504 | 61,731 | 65,068 | 67,048 | 66,554 | 65,968 | 67,117 | 65,268 | 64,548 | 62,068 | 63,522 | 62,459 | 64,194 | 61,219 | 63,899 | 64,474 | 65,286 | 62,359 | 62,566 | 63,164 | 62,123 | 61,269 | 62,489 | 62,585 | 62,441 | 60,734.7 | 60,795.1 | 60,106.7 | 61,913.2 | 59,901.8 | 64,595.6 | 62,657.4 | 45,890.9 | 44,320.4 | 44,821.2 | 45,020.6 | 45,345.9 | 41,912.3 | 41,377.9 | 40,433.2 | 40,141.3 | 36,680.5 | 35,998.3 | 35,508.4 | 35,383.6 | 35,672.9 | 34,209.8 | 35,741.6 | 34,799 | 31,089 | 31,860.9 | 30,896.7 | 30,776.7 | 28,682.4 | 28,821.7 | 22,941.4 | 19,563.3 | 16,642.6 | 14,116 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | -4,645 | -4,144 | -17,389 | 0 | -16,925 | -3,922 | -19,000 | 0 | 0 | -18,753 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -400 | 0 | 0 | 281 | 339 | 350 | 344 | 316 | 367 | 373 | 396 | 401 | 483 | 528 | 477 | 499 | 886 | 1,657 | 1,619 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,432 | 3,286 | 2,840 | 2,791 | 2,763 | 3,032 | 2,719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 0 | 550 | 550 | 793 | 792 | 243 | 792 | 243 | 0 | 0 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 30 | 150 | 150 | 150 | 150 | 0 | 0 | 0 | 0 | 350 | 350 | 0 | 0 | 0 | 549 | 549 | 549 | 549 | 0 | 13 | 13 | 13 | 13 | 83 | 83 | 83 | 100 | 0 | 0 | 400 | 400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200 | 200 | 200 | 350 | 150 | 150 | 0 | 0 | 250 | 250 | 252 | 252 | 52 | 83 | 575 | 531 | 531 | 506 | 264 | 263 | 512 | 292 | 291 | 420 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150 | 0 | 0 | 0 | 0 | 2.9 | 5.2 | 257.6 | 4.7 | 4.7 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 512.9 | 2 | 2.1 | 2 | 1,425.7 | 2 | 2 | 175.6 | 401.4 | 220.4 | 202 | 202 | 201.7 | 0 | 0 | 0 | 0 | 0 |
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 | 297 | 434 | 503 | 315 | 294 | 274 | 24 | 74 | 2 | 5 | 21 | 100 | 40 | 91 | 56 | 54 | 0 | 212 | 216 | 23 | 0 | 126 | 86 | 506 | 0 | 719 | 179 | 47 | 29 | 84 | 69 | 509 | 0 | 770 | 0 | 144 | 0 | 153 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,594 | 4,623 | 4,645 | 4,694 | 4,736 | 0 | 4,710 | 4,714 | 4,710 | 4,638 | 4,528 | 4,503 | 4,443 | 4,309 | 4,119 | 4,023 | 3,951 | 3,852 | 3,848 | 3,779 | 3,707 | 3,595 | 3,472 | 3,402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 74 | 2 | 5 | 0 | 0 | 0 | 91 | 56 | 54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 13,699 | 18,014 | -550 | 17,389 | -792 | 16,925 | -792 | 19,000 | 14,168 | 0 | 18,711 | 0 | 0 | 0 | 0 | 0 | 0 | 41,515 | 41,939 | 41,942 | 41,603 | 40,869 | 39,853 | 43,069 | 43,734 | 43,515 | 41,465 | 41,556 | 41,466 | 40,798 | 40,554 | 41,955 | 42,312 | 41,324 | 40,729 | 39,986 | 40,228 | 40,468 | 40,213 | 39,589 | 43,256 | 42,535 | 41,983 | 42,475 | 43,052 | 43,751 | 43,638 | 43,382 | 41,676 | 41,417 | 41,014 | 41,398 | 41,524 | 41,654 | 41,726 | 42,253 | 41,541 | 42,158 | 42,054 | 42,411 | 42,524 | 42,323 | 42,437 | 43,598 | 43,431 | 44,587 | 44,049 | 47,355 | 48,042 | 48,833 | 47,860 | 47,846 | 46,585 | 47,372 | 48,376 | 52,831 | 51,128 | 51,700 | 51,265 | 50,806 | 51,141 | 56,406 | 54,225 | 54,210 | 50,008 | 48,844 | 47,246 | 50,787 | 53,335 | 55,804 | 55,363 | 56,407 | 55,207 | 51,850 | 50,656 | 51,441 | 50,873 | 52,354 | 49,400 | 52,294 | 52,081 | 52,298 | 50,115 | 50,626 | 51,419 | 50,714 | 50,469 | 51,701 | 52,482 | 52,804 | 50,630 | 51,310 | 50,950.1 | 52,668.8 | 50,599.4 | 55,318.3 | 53,648.3 | 39,846 | 38,861 | 39,267 | 39,395 | 39,448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 4,594 | 18,322 | 18,564 | 550 | 5,529 | 792 | 4,953 | 792 | 4,953 | 18,806 | 4,528 | 4,503 | 4,443 | 4,309 | 4,119 | 4,023 | 3,951 | 3,852 | 45,363 | 45,718 | 45,649 | 45,198 | 44,341 | 43,255 | 43,069 | 43,764 | 43,545 | 41,615 | 41,706 | 41,616 | 40,948 | 40,554 | 41,955 | 42,312 | 41,324 | 41,079 | 40,336 | 40,228 | 40,468 | 40,213 | 40,138 | 43,805 | 43,084 | 42,532 | 42,475 | 43,065 | 43,764 | 43,651 | 43,395 | 41,759 | 41,500 | 41,097 | 41,498 | 41,524 | 41,654 | 42,126 | 42,620 | 41,541 | 42,158 | 42,335 | 42,750 | 42,874 | 42,667 | 42,753 | 44,165 | 44,028 | 45,257 | 44,802 | 47,993 | 48,720 | 49,310 | 48,359 | 49,073 | 48,548 | 49,297 | 48,628 | 52,883 | 51,211 | 52,275 | 51,796 | 51,337 | 51,647 | 56,670 | 57,920 | 58,008 | 53,140 | 51,926 | 50,458 | 53,819 | 56,054 | 55,804 | 55,363 | 56,407 | 55,207 | 51,850 | 50,656 | 51,441 | 50,873 | 52,354 | 49,400 | 52,294 | 52,081 | 52,298 | 50,115 | 50,626 | 51,419 | 50,714 | 50,469 | 51,851 | 52,482 | 52,804 | 50,630 | 51,310 | 50,953 | 52,674 | 50,857 | 55,323 | 53,653 | 39,848 | 38,863 | 39,269 | 39,397 | 39,450 | 2 | 2 | 2 | 2 | 512.9 | 2 | 2.1 | 2 | 1,425.7 | 2 | 2 | 175.6 | 401.4 | 220.4 | 202 | 202 | 201.7 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,972 | 2,971 | 2,970 | 2,481 | 3,273 | 2,384 | 2,782 | 2,384 | 2,782 | 2,780 | 2,779 | 2,779 | 2,778 | 2,777 | 2,777 | 2,776 | 2,776 | 2,680 | 2,680 | 2,679 | 2,678 | 2,678 | 2,681 | 2,680 | 2,680 | 2,679 | 2,679 | 2,858 | 2,707 | 2,561 | 2,560 | 2,710 | 2,709 | 2,708 | 2,708 | 2,562 | 2,561 | 2,560 | 2,560 | 2,559 | 3,108 | 2,558 | 3,107 | 2,560 | 2,559 | 2,571 | 2,571 | 2,570 | 2,570 | 2,609 | 2,609 | 2,525 | 2,638 | 2,648 | 2,647 | 2,251 | 2,251 | 2,254 | 2,304 | 2,303 | 2,056 | 2,058 | 2,058 | 2,058 | 2,007 | 1,807 | 1,807 | 1,807 | 2,007 | 2,006 | 2,156 | 2,156 | 2,155 | 1,429 | 1,438 | 1,438 | 1,699 | 1,668 | 1,669 | 1,726 | 1,182 | 1,208 | 1,980 | 1,641 | 1,641 | 1,866 | 1,872 | 1,872 | 2,549 | 2,567 | 2,567 | 2,567 | 2,084 | 2,468 | 2,580 | 2,729 | 2,774 | 2,776 | 2,875 | 2,881 | 2,894 | 3,050 | 3,146 | 3,160 | 2,967 | 2,958 | 2,893 | 2,897 | 2,721 | 2,763 | 2,764 | 2,764.9 | 2,774 | 2,777.3 | 2,774.6 | 2,767.9 | 3,012 | 2,994.8 | 911.2 | 911.8 | 911.3 | 911.4 | 913 | 913.3 | 416.8 | 413.1 | 412.8 | 413 | 412.1 | 411.3 | 411.3 | 411.7 | 435.1 | 434.1 | 434.3 | 38 | 39.5 | 39.6 | 40.7 | 41.5 | 42.7 | 39.2 | 41.5 | 40.6 | 40.6 |
Deferred Revenue Non-Current
| 4,594 | 4,623 | 4,645 | 4,694 | 4,736 | 4,735 | 4,710 | 4,735 | 4,710 | 4,638 | 4,528 | 4,503 | 4,443 | 4,309 | 4,119 | 4,023 | 3,951 | 3,852 | 3,848 | 3,779 | 3,707 | 3,595 | 3,472 | 3,402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -4,594 | 20,620 | 20,559 | 261 | -5,529 | 0 | -4,953 | 210 | 0 | 0 | -45,668 | -51,051 | -46,637 | -46,453 | -44,728 | -44,520 | -44,027 | -43,918 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59 | 94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 49,032 | 3,132 | 3,101 | -261 | 45,380 | -7,119 | 45,896 | -210 | 40,943 | -4,638 | 45,668 | 46,548 | 46,637 | 46,453 | 44,728 | 44,520 | 44,027 | 43,918 | -3,848 | -3,779 | -3,707 | -3,595 | -3,472 | -3,402 | 0 | 0 | 0 | -150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -352 | -350 | 0 | 0 | 0 | -59 | -94 | -549 | -549 | 0 | -13 | -13 | -13 | -13 | -83 | -83 | 0 | -100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | -0.3 | 0.4 | 0.1 | 0 | 0.2 | -0.2 | 0.2 | -0.3 | -0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 52,004 | 31,346 | 31,275 | 7,175 | 47,860 | 7,119 | 48,435 | 7,119 | 48,435 | 2,780 | 7,307 | 2,779 | 7,221 | 7,086 | 6,896 | 6,799 | 6,727 | 6,532 | 2,680 | 2,679 | 2,678 | 2,678 | 2,681 | 2,680 | 2,680 | 2,679 | 2,679 | 2,708 | 2,707 | 2,561 | 2,560 | 2,710 | 2,709 | 2,708 | 2,708 | 2,210 | 2,211 | 2,560 | 2,560 | 2,559 | 2,559 | 2,558 | 2,558 | 2,011 | 2,559 | 2,558 | 2,558 | 2,557 | 2,557 | 2,526 | 2,526 | 2,525 | 2,538 | 2,648 | 2,647 | 2,251 | 2,251 | 2,254 | 2,304 | 2,303 | 2,056 | 2,058 | 2,058 | 2,058 | 1,807 | 1,807 | 1,807 | 1,807 | 2,007 | 2,006 | 2,156 | 2,156 | 2,155 | 1,429 | 1,438 | 1,438 | 1,699 | 1,668 | 1,669 | 1,726 | 1,182 | 1,208 | 1,980 | 1,641 | 1,641 | 1,866 | 1,872 | 1,872 | 2,549 | 2,567 | 2,567 | 2,238 | 2,084 | 2,468 | 2,580 | 2,729 | 2,774 | 2,776 | 2,875 | 2,881 | 2,894 | 3,050 | 3,146 | 3,160 | 2,967 | 2,958 | 2,893 | 2,897 | 2,721 | 2,763 | 2,764 | 2,765 | 2,774 | 2,777 | 2,775 | 2,768 | 3,012 | 2,995 | 911 | 912 | 911 | 911 | 913 | 913.3 | 416.8 | 413.1 | 412.8 | 413 | 412.1 | 411.3 | 411.3 | 411.7 | 435.1 | 434.1 | 434.3 | 38 | 39.5 | 39.6 | 40.7 | 41.5 | 42.7 | 39.2 | 41.5 | 40.6 | 40.6 |
Total Liabilities
| 56,598 | 49,668 | 49,839 | 54,818 | 53,389 | 54,362 | 53,388 | 54,362 | 53,388 | 2,780 | 52,975 | 53,830 | 53,858 | 53,539 | 51,624 | 51,319 | 50,754 | 50,450 | 48,043 | 48,397 | 48,327 | 47,876 | 47,022 | 45,935 | 45,749 | 46,443 | 46,224 | 44,323 | 44,413 | 44,177 | 43,508 | 43,264 | 44,664 | 45,020 | 44,032 | 43,291 | 42,547 | 42,788 | 43,028 | 42,772 | 42,697 | 46,363 | 45,642 | 44,543 | 45,034 | 45,623 | 46,322 | 46,208 | 45,952 | 44,285 | 44,026 | 43,622 | 43,888 | 44,025 | 43,721 | 43,807 | 44,871 | 43,269 | 43,955 | 44,132 | 44,320 | 44,477 | 44,288 | 44,349 | 45,568 | 45,387 | 46,617 | 46,197 | 49,631 | 50,374 | 51,119 | 50,180 | 50,903 | 49,675 | 50,437 | 49,545 | 54,299 | 52,603 | 53,598 | 53,018 | 52,249 | 52,592 | 58,387 | 59,295 | 59,404 | 54,741 | 53,544 | 52,074 | 56,135 | 58,387 | 58,134 | 57,377 | 58,268 | 57,456 | 54,205 | 52,204 | 53,998 | 53,444 | 55,027 | 52,086 | 54,961 | 54,913 | 55,217 | 52,998 | 53,593 | 54,377 | 53,607 | 52,960 | 54,572 | 55,245 | 55,568 | 53,674.9 | 54,084.3 | 53,730.3 | 55,449 | 53,166.3 | 58,335.4 | 56,648.3 | 40,759.3 | 39,774.5 | 40,179.9 | 40,308.1 | 40,362.6 | 36,531.2 | 36,412.5 | 35,254.7 | 35,040.6 | 31,891.3 | 30,614.7 | 30,137.5 | 30,159.3 | 30,564.3 | 29,351.6 | 30,987.5 | 30,161.1 | 26,599 | 27,588.8 | 26,601.2 | 26,564.1 | 24,528.6 | 24,702.4 | 19,523.8 | 16,655.7 | 14,054.4 | 12,051.5 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500 | 1,000 | 1,000 | 1,000 | 1,250 | 1,250 | 1,250 | 1,250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 750 | 750 | 750 | 750 | 750 | 750 | 750 | 750 | 0 | 1,500 | 1,500 | 750 | 750 | 750 | 750 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71 | 150 | 0 | 0 | 0 | 350 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150 | 0 | 0 | 0 | 150 | 0 | 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
| 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 683 | 645 | 645 | 645 | 645 | 645 | 645 | 645 | 645 | 645 | 565 | 565 | 565 | 565 | 565 | 565 | 565 | 565 | 565 | 565 | 565 | 464 | 464 | 464 | 464 | 464 | 464 | 464 | 464 | 0 | 0 | 464 | 0 | 0 | 0 | 155 | 0 | 0 | 0 | 154.6 | 0 | 0 | 0 | 154.6 | 0 | 0 | 0 | 154.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 9,785 | 9,623 | 9,425 | 9,755 | 9,503 | 9,359 | 9,191 | 9,359 | 9,191 | 9,415 | 9,319 | 9,663 | 9,500 | 9,348 | 9,084 | 9,081 | 8,796 | 8,683 | 8,634 | 9,348 | 9,171 | 9,159 | 8,976 | 9,277 | 9,456 | 9,216 | 9,028 | 9,414 | 9,273 | 9,211 | 9,006 | 9,359 | 9,185 | 8,911 | 8,770 | 9,313 | 9,450 | 9,340 | 9,270 | 9,645 | 9,515 | 9,369 | 9,170 | 9,495 | 9,328 | 9,110 | 8,969 | 8,774 | 8,823 | 8,643 | 8,517 | 8,382 | 8,219 | 8,171 | 8,072 | 7,876 | 7,582 | 7,742 | 7,484 | 7,264 | 7,046 | 6,814 | 6,619 | 6,845 | 7,200 | 7,572 | 7,431 | 7,285 | 7,162 | 7,015 | 6,825 | 6,486 | 6,157 | 6,089 | 5,850 | 5,621 | 6,041 | 6,038 | 5,750 | 5,601 | 5,296 | 5,324 | 5,035 | 5,160 | 4,986 | 6,746 | 6,676 | 6,593 | 6,793 | 6,796 | 6,761 | 6,683 | 6,705 | 6,860 | 8,622 | 8,327 | 8,134 | 7,584 | 7,255 | 7,114 | 7,425 | 7,399 | 7,248 | 7,258 | 7,408 | 7,423 | 7,215 | 6,983 | 6,706 | 6,433 | 6,200 | 6,024.3 | 5,830.9 | 5,594.1 | 5,393.3 | 5,065.6 | 4,886.2 | 4,721.3 | 4,466.5 | 4,315.5 | 4,221.4 | 4,167.5 | 4,205.1 | 4,284.3 | 4,197.7 | 4,407.1 | 4,333.3 | 4,020.7 | 4,618.9 | 4,618.3 | 4,469 | 4,355.5 | 4,113.2 | 4,018.2 | 3,865.8 | 3,749.8 | 3,687.8 | 3,570.5 | 3,485.3 | 3,393.1 | 3,340.8 | 2,790.4 | 2,253.5 | 1,867.7 | 1,468 |
Accumulated Other Comprehensive Income/Loss
| -1,837 | -2,547 | -2,572 | -2,672 | -3,741 | -3,425 | -3,308 | -3,425 | -3,308 | -2,713 | -1,303 | 320 | 346 | 509 | 187 | 803 | 411 | 154 | -1,070 | 51 | 139 | 120 | -324 | -878 | -757 | -605 | -400 | 32 | 107 | 32 | -92 | -173 | 237 | 210 | -56 | -315 | 60 | 143 | 421 | 400 | 773 | 962 | 692 | 442 | 113 | 126 | 727 | 831 | 1,130 | 867 | 764 | 470 | 886 | 730 | 415 | 326 | 1,177 | 390 | -11 | -325 | -247 | -2,127 | -3,536 | -3,924 | -2,163 | -921 | -763 | 103 | 192 | 235 | 563 | 549 | 447 | -127 | 120 | 359 | 384 | 742 | 346 | 650 | 652 | 52 | 924 | 841 | 1,013 | 1,370 | 827 | 604 | 451 | 175 | -35 | 226 | 462 | 286 | 1,050 | 873 | 720 | 773 | 1,184 | 1,188 | 0 | 0 | 0 | 1,064 | 0 | 0 | 0 | 589 | 0 | 0 | 0 | 298.7 | 0 | 0 | 0 | 933.1 | 0 | 0 | 0 | -506.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2,127 | 2,115 | 2,126 | 2,127 | 2,118 | 2,109 | 2,101 | 2,109 | -9,874 | 2,127 | 2,118 | 2,143 | 2,135 | 2,128 | 2,135 | 2,140 | 2,131 | 2,125 | 2,115 | 2,133 | 2,130 | 2,125 | 2,120 | 2,135 | 2,128 | 2,121 | 2,114 | 2,115 | 2,106 | 2,102 | 2,096 | 2,100 | 2,090 | 2,082 | 2,073 | 2,075 | 2,072 | 2,068 | 2,063 | 2,066 | 2,063 | 2,060 | 2,037 | 2,031 | 2,029 | 2,025 | 2,026 | 2,026 | 2,024 | 2,021 | 2,017 | 2,022 | 2,020 | 2,018 | 2,072 | 2,069 | 2,068 | 2,064 | 2,061 | 2,038 | 2,037 | 2,036 | 2,036 | 2,065 | 2,016 | 2,062 | 2,061 | 2,079 | 2,078 | 2,078 | 2,068 | 2,050 | 2,042 | 1,578 | 1,575 | 1,575 | 1,574 | 1,563 | 1,632 | 1,561 | 1,559 | 2,309 | 886 | 886 | 887 | 887 | 888 | 889 | 891 | 891 | 892 | 893 | 894 | -17 | -18 | -17 | -11 | -11 | -9 | 22 | 822 | 1,944 | 2,594 | 21 | 1,565 | 1,364 | 1,301 | 582 | 1,211 | 907 | 673 | 582.2 | 879.9 | 782.3 | 1,070.9 | 432.2 | 1,374 | 1,287.8 | 665.1 | 432.2 | 419.9 | 545 | 778.2 | 1,096.8 | 767.7 | 771.4 | 767.4 | 768.5 | 764.7 | 752.6 | 755.3 | 753.1 | 745 | 735.9 | 772.1 | 740.2 | 584.3 | 725 | 727.3 | 760.7 | 778.5 | 627.2 | 654.1 | 720.5 | 596.5 |
Total Shareholders Equity
| 10,758 | 9,874 | 9,662 | 9,893 | 8,563 | 8,726 | 8,667 | 8,726 | -3,308 | 9,512 | 10,817 | 12,809 | 12,664 | 12,668 | 12,089 | 12,707 | 12,021 | 11,645 | 10,362 | 12,215 | 12,123 | 12,087 | 11,455 | 11,217 | 11,510 | 11,415 | 11,425 | 12,244 | 12,169 | 12,028 | 11,693 | 11,969 | 12,195 | 11,886 | 11,470 | 11,756 | 12,265 | 12,234 | 12,437 | 12,794 | 13,034 | 13,074 | 12,582 | 12,651 | 12,153 | 11,944 | 12,405 | 12,314 | 12,660 | 12,214 | 11,981 | 11,557 | 11,808 | 11,602 | 11,242 | 10,954 | 12,010 | 11,879 | 11,217 | 10,660 | 10,769 | 8,656 | 7,052 | 6,919 | 7,736 | 9,396 | 9,412 | 10,150 | 10,115 | 10,011 | 10,139 | 9,768 | 9,329 | 8,935 | 8,940 | 8,950 | 9,394 | 9,738 | 9,123 | 9,207 | 8,902 | 8,330 | 8,910 | 8,952 | 8,201 | 10,318 | 9,706 | 9,401 | 8,700 | 8,427 | 8,183 | 8,367 | 8,626 | 7,593 | 10,118 | 9,647 | 9,307 | 8,810 | 8,965 | 8,938 | 8,711 | 9,343 | 9,842 | 9,157 | 8,973 | 8,787 | 8,516 | 8,309 | 7,917 | 7,340 | 6,873 | 7,059.8 | 6,710.8 | 6,376.4 | 6,464.2 | 6,735.5 | 6,260.2 | 6,009.1 | 5,131.6 | 4,545.9 | 4,641.3 | 4,712.5 | 4,983.3 | 5,381.1 | 4,965.4 | 5,178.5 | 5,100.7 | 4,789.2 | 5,383.6 | 5,370.9 | 5,224.3 | 5,108.6 | 4,858.2 | 4,754.1 | 4,637.9 | 4,490 | 4,272.1 | 4,295.5 | 4,212.6 | 4,153.8 | 4,119.3 | 3,417.6 | 2,907.6 | 2,588.2 | 2,064.5 |
Total Equity
| 10,758 | 9,874 | 9,662 | 9,893 | 8,563 | 8,726 | 8,667 | 8,726 | -3,308 | 9,512 | 10,817 | 12,809 | 12,664 | 12,668 | 12,089 | 12,707 | 12,021 | 11,645 | 10,362 | 12,215 | 12,123 | 12,087 | 11,455 | 11,217 | 11,510 | 11,415 | 11,425 | 12,244 | 12,169 | 12,028 | 11,693 | 11,969 | 12,195 | 11,886 | 11,470 | 11,756 | 12,265 | 12,234 | 12,437 | 12,794 | 13,034 | 13,074 | 12,582 | 12,651 | 12,153 | 11,944 | 12,405 | 12,314 | 12,660 | 12,214 | 11,981 | 11,557 | 11,956 | 11,749 | 11,822 | 11,524 | 12,565 | 12,405 | 11,724 | 11,166 | 11,255 | 9,111 | 7,489 | 7,339 | 8,140 | 9,794 | 9,807 | 10,535 | 10,484 | 10,363 | 10,486 | 10,103 | 9,654 | 9,237 | 9,238 | 9,241 | 9,677 | 10,014 | 9,400 | 9,482 | 9,172 | 8,593 | 9,173 | 9,208 | 8,446 | 10,583 | 9,960 | 9,657 | 8,933 | 8,661 | 8,420 | 8,591 | 8,849 | 7,812 | 10,343 | 9,864 | 9,524 | 9,015 | 9,167 | 9,133 | 8,938 | 9,561 | 10,069 | 9,361 | 8,973 | 8,787 | 8,516 | 8,309 | 7,917 | 7,340 | 6,873 | 7,059.8 | 6,710.8 | 6,376.4 | 6,464.2 | 6,735.5 | 6,260.2 | 6,009.1 | 5,131.6 | 4,545.9 | 4,641.3 | 4,712.5 | 4,983.3 | 5,381.1 | 4,965.4 | 5,178.5 | 5,100.7 | 4,789.2 | 5,383.6 | 5,370.9 | 5,224.3 | 5,108.6 | 4,858.2 | 4,754.1 | 4,637.9 | 4,490 | 4,272.1 | 4,295.5 | 4,212.6 | 4,153.8 | 4,119.3 | 3,417.6 | 2,907.6 | 2,588.2 | 2,064.5 |
Total Liabilities & Shareholders Equity
| 67,356 | 59,542 | 59,501 | 64,711 | 61,952 | 63,088 | 62,055 | 63,088 | 50,080 | 62,229 | 63,792 | 66,639 | 66,522 | 66,207 | 63,713 | 64,026 | 62,775 | 62,095 | 58,405 | 60,612 | 60,450 | 59,963 | 58,477 | 57,152 | 57,259 | 57,858 | 57,649 | 56,567 | 56,582 | 56,205 | 55,201 | 55,233 | 56,859 | 56,906 | 55,502 | 55,047 | 54,812 | 55,022 | 55,465 | 55,566 | 55,731 | 59,437 | 58,224 | 57,194 | 57,187 | 57,567 | 58,727 | 58,522 | 58,612 | 56,499 | 56,007 | 55,179 | 55,844 | 55,774 | 55,543 | 55,331 | 56,881 | 55,674 | 55,679 | 55,298 | 55,575 | 53,588 | 51,777 | 51,688 | 53,708 | 55,181 | 56,424 | 56,732 | 60,115 | 60,737 | 61,605 | 60,283 | 60,557 | 58,912 | 59,675 | 58,786 | 63,976 | 62,617 | 62,998 | 62,500 | 61,421 | 61,185 | 67,560 | 68,503 | 67,850 | 65,324 | 63,504 | 61,731 | 65,068 | 67,048 | 66,554 | 65,968 | 67,117 | 65,268 | 64,548 | 62,068 | 63,522 | 62,459 | 64,194 | 61,219 | 63,899 | 64,474 | 65,286 | 62,359 | 62,566 | 63,164 | 62,123 | 61,269 | 62,489 | 62,585 | 62,441 | 60,734.7 | 60,795.1 | 60,106.7 | 61,913.2 | 59,901.8 | 64,595.6 | 62,657.4 | 45,890.9 | 44,320.4 | 44,821.2 | 45,020.6 | 45,345.9 | 41,912.3 | 41,377.9 | 40,433.2 | 40,141.3 | 36,680.5 | 35,998.3 | 35,508.4 | 35,383.6 | 35,672.9 | 34,209.8 | 35,741.6 | 34,799 | 31,089 | 31,860.9 | 30,896.7 | 30,776.7 | 28,682.4 | 28,821.7 | 22,941.4 | 19,563.3 | 16,642.6 | 14,116 |