
Mr. Cooper Group Inc.
NASDAQ:COOP
213.11 (USD) • At close September 5, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q2 | 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 | 2011 Q4 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 783 | 784 | 753 | 733 | 642 | 578 | 571 | 553 | 517 | 534 | 527 | 530 | 514 | 579 | 895 | 731 | 716 | 674 | 695 | 946 | 1,041 | 579 | 329 | 371 | 245 | 181 | 242 | 198 | 29.058 | 27.89 | 215 | 25.542 | 36.05 | 21.728 | 2.491 | 3.029 | 3.516 | 1.185 | 9.924 | 15.35 | 19.351 | 2.765 | 78.009 | 6.345 | 1.824 | 4.463 | 11.986 | 8.347 | 8.696 | 9.534 | 16.761 | 15.344 | 55.648 | 7.642 | 7,235 | 10,089 | 9,560 | 11,370 | 4,167 | 4,047 | 6,948 | 6,649 | 6,675 | 5,868 | 6,214 | 4,924 | 4,614 | 4,811 | 4,455 | 4,689 | 5,133 | 6,045 | 7,018 | 5,811 | 7,388 | 6,295 | 7,084 | 5,122 | 4,709 | 8,052 | 6,044 | 3,723 | 4,565 | 2,963 | 2,622 | 2,218.333 | 2,810.397 | 2,818.015 | 3,040.2 | 2,467.1 | 1,707 | 1,907.9 | 2,757 | 1,354.2 | 1,039.5 | 1,064.2 | 2,720 | 1,240.6 | 615.9 | 532.6 | 1,665.4 | 462.8 | 303.9 | 290 | 428.7 | 237.5 | 266.9 | 237.8 | 222.4 | 225.7 | 191.2 | 201.6 | 194.4 | 239.6 | 223.8 | 144.7 | 144 | 108.1 | 156 | 121.4 | 140.7 | 153.2 | 107 | 138.7 | 149.4 | 218.9 | 292.1 | 144.6 | 108.4 | 101 | 109.6 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.396 | 72.782 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 783 | 784 | 753 | 733 | 642 | 578 | 571 | 553 | 517 | 534 | 527 | 530 | 514 | 579 | 895 | 731 | 716 | 674 | 695 | 946 | 1,041 | 579 | 329 | 371 | 245 | 181 | 242 | 198 | 29.058 | 27.89 | 26.709 | 25.542 | 36.05 | 21.728 | 2.491 | 3.029 | 3.516 | 1.185 | 9.924 | 15.35 | 19.351 | 2.765 | 78.009 | 6.345 | 1.824 | 4.463 | 11.986 | 8.347 | 8.696 | 9.534 | 31.157 | 88.126 | 55.648 | 7.642 | 7,235 | 10,089 | 9,560 | 11,370 | 4,167 | 4,047 | 6,948 | 6,649 | 6,675 | 5,868 | 6,214 | 4,924 | 4,614 | 4,811 | 4,455 | 4,689 | 5,133 | 6,045 | 7,018 | 5,811 | 7,388 | 6,295 | 7,208 | 5,122 | 4,709 | 8,052 | 6,044 | 3,723 | 4,565 | 2,963 | 2,622 | 2,218.333 | 2,810.397 | 2,818.015 | 3,040.2 | 2,467.1 | 1,707 | 1,907.9 | 2,757 | 1,354.2 | 1,039.5 | 1,064.2 | 1,560.9 | 1,240.6 | 615.9 | 532.6 | 831.1 | 462.8 | 303.9 | 290 | 428.7 | 237.5 | 266.9 | 237.8 | 222.4 | 225.7 | 191.2 | 201.6 | 194.4 | 239.6 | 223.8 | 144.7 | 144 | 108.1 | 156 | 121.4 | 140.7 | 153.2 | 107 | 138.7 | 149.4 | 218.9 | 292.1 | 144.6 | 108.4 | 101 | 109.6 |
Net Receivables
| 1,124 | 1,061 | 1,345 | 940 | 934 | 914 | 996 | 758 | 802 | 933 | 1,019 | 831 | 892 | 1,044 | 1,228 | 4,614 | 5,747 | 5,929 | 6,193 | 6,205 | 7,681 | 1,296 | 7,267 | 8,400 | 8,969 | 9,565 | 9,539 | 10,454 | 0 | 0 | 12,056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.698 | 0 | 2.65 | 0 | 7,116 | 4,998 | 6,876 | 6,823 | 6,997 | 6,968 | 7,507 | 8,741 | 7,199 | 5,746 | 6,484 | 5,436 | 5,172 | 7,082 | 5,345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.396 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,643 | 2,769 | 2,431 | 2,148 | 1,701 | 1,227 | 1,096 | 1,044 | 1,357 | 1,070 | 1,068 | 1,729 | 2,187 | 3,723 | 4,527 | 8,074 | 7,099 | 6,612 | 5,949 | 4,046 | 3,439 | 4,188 | 4,360 | 4,538 | 3,726 | 2,509 | 1,950 | 2,013 | -29.058 | -27.89 | 2,251 | -25.542 | -36.05 | -21.728 | -2.491 | -3.029 | -3.516 | -1.185 | -9.924 | -15.35 | -19.351 | -2.765 | -78.009 | -6.345 | -1.824 | -4.463 | -11.986 | -8.347 | -8.696 | -9.534 | 56.584 | 1.915 | -58.298 | -7.642 | -14,351 | -15,087 | -16,436 | -18,193 | -11,164 | -11,015 | -14,455 | -15,390 | -13,874 | -11,614 | -12,698 | -10,360 | -9,786 | -11,893 | -9,800 | -4,689 | -5,133 | -6,045 | -7,018 | -5,811 | -7,388 | -6,295 | -7,084 | -5,122 | -4,709 | -8,052 | -6,044 | -3,723 | -4,565 | -2,963 | -2,622 | -2,218.333 | -2,810.397 | -2,818.015 | -3,040.2 | -2,467.1 | -1,707 | -1,907.9 | -2,757 | -1,354.2 | -1,039.5 | -1,064.2 | -2,720 | -1,240.6 | -615.9 | -532.6 | -1,665.4 | -462.8 | -303.9 | -290 | -428.7 | -237.5 | -266.9 | -237.8 | -222.4 | -225.7 | -191.2 | -201.6 | -194.4 | -239.6 | -223.8 | -144.7 | -144 | -108.1 | -156 | -121.4 | -140.7 | -153.2 | -107 | -138.7 | -149.4 | -218.9 | -292.1 | -144.6 | -108.4 | -101 | -109.6 |
Total Current Assets
| 4,550 | 4,614 | 4,529 | 3,821 | 3,277 | 2,719 | 2,663 | 2,355 | 2,676 | 2,537 | 2,614 | 3,090 | 3,593 | 5,346 | 6,650 | 13,419 | 13,562 | 13,215 | 12,837 | 11,197 | 12,161 | 6,063 | 11,956 | 12,538 | 12,940 | 12,255 | 11,731 | 12,665 | 29.106 | 27.951 | 26.768 | 25.651 | 36.218 | 21.943 | 2.678 | 3.282 | 3.751 | 1.451 | 10.159 | 15.633 | 19.646 | 3.136 | 78.485 | 7.076 | 2.744 | 5.563 | 11.986 | 9.796 | 10.475 | 11.143 | 75.043 | 395.249 | 35.527 | 7.642 | 302,447 | 312,385 | 320,626 | 321,048 | 303,163 | 310,933 | 337,238 | 340,509 | 342,545 | 340,369 | 335,541 | 327,426 | 317,337 | 313,500 | 301,722 | 282,632 | 272,348 | 274,572 | 33,030 | 280,378 | 276,950 | 270,717 | 262,028 | 256,546 | 255,254 | 269,253 | 240,176 | 221,261 | 4,565 | 2,963 | 2,622 | 188,127.284 | 183,013.082 | 185,898.091 | 183,755.1 | 178,319.3 | 172,550.7 | 171,875.4 | 163,062.4 | 106,964.7 | 102,041.6 | 101,594.1 | 95,471.9 | 94,201.8 | 48,128.8 | 45,425.3 | 43,936 | 22,038.2 | 21,953.4 | 21,948.6 | 21,281.6 | 20,147.3 | 19,914.1 | 18,762.6 | 18,092.9 | 17,454.1 | 16,461.6 | 15,653.9 | 15,451.2 | 14,671 | 14,007 | 10,061.5 | 8,852.7 | 8,318.1 | 7,876.2 | 7,177.6 | 7,012.9 | 6,806.4 | 6,651.1 | 6,726.2 | 6,748.3 | 6,853.2 | 7,100.8 | 6,561.9 | 6,450.4 | 6,322.1 | 6,348.9 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 72 | 63 | 58 | 58 | 57 | 55 | 53 | 59 | 61 | 64 | 65 | 69 | 72 | 75 | 98 | 103 | 110 | 118 | 116 | 114 | 223 | 222 | 112 | 113 | 254 | 245 | 96 | 102 | 0 | 0 | 121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,544 | 2,704 | 2,779 | 2,870 | 2,905 | 2,946 | 3,042 | 3,097 | 3,134 | 3,257 | 3,262 | 3,096 | 3,082 | 3,042 | 3,140 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,544.25 | 1,539.702 | 1,541.906 | 1,558.6 | 1,544.3 | 1,530.6 | 1,439.5 | 1,421.2 | 1,078 | 1,025.8 | 966.2 | 937.2 | 1,033.1 | 510.7 | 495.2 | 482.4 | 235.2 | 222.8 | 242 | 190.6 | 214.8 | 214.2 | 199.9 | 173.8 | 188.2 | 191.6 | 197.9 | 158.9 | 182.5 | 190.8 | 77.7 | 66.1 | 64 | 63.8 | 52.5 | 51.4 | 121.9 | 132.2 | 123.7 | 125 | 112.1 | 121.4 | 122.1 | 107.6 | 134 | 113.1 |
Goodwill
| 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 109 | 23 | 3 | 0 | 0 | 72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,284 | 7,283 | 7,287 | 9,062 | 9,056 | 9,052 | 9,050 | 8,368 | 8,339 | 8,298 | 8,298 | 6,196 | 6,196 | 6,196 | 6,196 | 6,196 | 6,196 | 6,196 | 6,196 | 6,253 | 6,253 | 6,253 | 6,270 | 6,059 | 6,027 | 5,970 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11,532 | 11,453 | 11,855 | 10,058 | 10,377 | 9,822 | 9,118 | 8,534 | 7,177 | 6,572 | 6,662 | 6,417 | 6,162 | 6,019 | 4,237 | 3,684 | 3,329 | 3,389 | 2,734 | 2,714 | 2,817 | 3,176 | 3,576 | 3,439 | 3,616 | 3,604 | 3,793 | 3,617 | 0 | 0 | 2,960 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11,673 | 11,594 | 11,996 | 10,199 | 10,518 | 9,963 | 9,259 | 8,675 | 7,297 | 6,692 | 6,782 | 6,537 | 6,282 | 6,139 | 4,357 | 3,804 | 3,449 | 3,509 | 2,854 | 2,834 | 2,937 | 3,296 | 3,696 | 3,559 | 3,736 | 3,713 | 3,816 | 3,620 | 0 | 0 | 3,032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,779 | 13,360 | 13,953 | 16,279 | 16,755 | 16,067 | 15,799 | 15,211 | 18,097 | 17,668 | 17,016 | 13,393 | 168 | 181 | 12,297 | 6,196 | 6,196 | 6,196 | 6,196 | 6,253 | 6,253 | 6,253 | 6,213 | 6,059 | 6,027 | 5,970 | 2,330 | 2,377 | 2,309 | 2,192 | 1,084 | 1,108.616 | 1,134.406 | 1,165.221 | 1,199.9 | 936.4 | 960.1 | 980.2 | 1,010 | 316.4 | 329.6 | 563.6 | 636.9 | 372.5 | 123.7 | 130.7 | 605.5 | 140.3 | 147.3 | 154.2 | 161.1 | 168.1 | 175.8 | 182.1 | 191 | 198.1 | 205.5 | 210 | 217.1 | 222 | 229.1 | 59.9 | 61.4 | 63.5 | 66.7 | 52 | 53.5 | 51.2 | 45.1 | 46.8 | 48.5 | 49.7 | 49.4 | 35.2 | 36.2 | 37 | 37.9 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,460 | 5,709 | 5,955 | 0 | 0 | 114 | 118 | 119 | 122 | 0 | 0 | 139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61.413 | 376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 149 | 217 | 230 | 315 | 351 | 426 | 472 | 499 | 657 | 707 | 703 | 711 | 750 | 794 | 991 | 1,011 | 1,118 | 1,228 | 1,340 | 1,344 | 1,391 | 1,411 | 1,345 | 1,032 | 1,055 | 1,024 | 967 | 934 | 0 | 0 | -3,153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 2,055 | 1,958 | 2,126 | 1,793 | 1,580 | 1,612 | 1,749 | 1,839 | 2,453 | 2,657 | 2,612 | 2,408 | 2,198 | 2,136 | 2,108 | 3,324 | 5,069 | 6,643 | 7,022 | 806 | -5,121 | 666 | 1,196 | 339 | 306 | 291 | 244 | 285 | 0 | 0 | 222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -61.413 | 4.085 | 0 | 0 | -16,323 | -16,064 | -16,732 | -19,149 | -19,660 | -19,013 | -18,841 | -18,308 | -21,231 | -20,925 | -20,278 | -16,489 | -3,250 | -3,223 | -15,437 | -6,196 | -6,196 | -6,196 | -6,196 | -6,253 | -6,253 | -6,253 | -6,213 | -6,059 | -6,027 | -5,970 | -2,330 | -2,377 | -2,309 | -2,192 | -1,084 | -2,652.866 | -2,674.108 | -2,707.127 | -2,758.5 | -2,480.7 | -2,490.7 | -2,419.7 | -2,431 | -1,394.4 | -1,355.4 | -1,529.8 | -1,938.7 | -1,405.6 | -634.4 | -625.9 | -1,640.3 | -375.5 | -370.1 | -396.2 | -351.7 | -382.9 | -390 | -382 | -364.8 | -386.3 | -397.1 | -407.9 | -376 | -404.5 | -419.9 | -137.6 | -127.5 | -127.5 | -130.5 | -104.5 | -104.9 | -173.1 | -177.3 | -170.5 | -173.5 | -161.8 | -170.8 | -157.3 | -143.8 | -171 | -151 |
Total Non-Current Assets
| 13,949 | 13,832 | 14,410 | 12,365 | 12,506 | 12,056 | 11,533 | 11,072 | 10,468 | 10,120 | 10,162 | 9,725 | 9,302 | 9,144 | 7,554 | 8,242 | 9,746 | 11,498 | 11,328 | 10,558 | 5,139 | 11,550 | 6,349 | 5,169 | 5,465 | 5,391 | 5,242 | 5,063 | 0 | 0 | 3,514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61.413 | 380.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 18,499 | 18,446 | 18,939 | 16,186 | 15,783 | 14,775 | 14,196 | 13,427 | 13,144 | 12,657 | 12,776 | 12,815 | 12,895 | 14,490 | 14,204 | 21,661 | 23,308 | 24,713 | 24,165 | 21,755 | 17,300 | 17,613 | 18,305 | 18,478 | 18,405 | 17,646 | 16,973 | 17,728 | 610.563 | 608.925 | 614.121 | 732.738 | 717.027 | 747.631 | 736.19 | 661.975 | 668.347 | 674.117 | 685.06 | 710.224 | 717.637 | 732.63 | 156.139 | 168.807 | 250.449 | 274.23 | 267.638 | 273.965 | 297.316 | 310.498 | 339.916 | 397 | 407.739 | 350.559 | 309,731 | 319,668 | 327,913 | 330,110 | 312,219 | 319,985 | 346,288 | 348,877 | 350,884 | 348,667 | 343,839 | 333,622 | 323,533 | 319,696 | 307,918 | 288,828 | 278,544 | 280,768 | 275,178 | 286,631 | 283,203 | 276,970 | 268,298 | 262,605 | 261,281 | 275,223 | 242,506 | 223,638 | 229,298 | 219,925 | 194,716 | 190,780.15 | 185,687.19 | 188,605.218 | 186,513.6 | 180,800 | 175,041.4 | 174,295.1 | 165,493.3 | 108,359.1 | 103,397 | 103,123.9 | 96,981.1 | 95,607.4 | 48,763.2 | 46,051.2 | 44,551.9 | 22,413.7 | 22,323.5 | 22,344.8 | 21,633.3 | 20,530.2 | 20,304.1 | 19,144.6 | 18,457.7 | 17,840.4 | 16,858.7 | 16,061.8 | 15,827.2 | 15,075.5 | 14,426.9 | 10,199.1 | 8,980.2 | 8,445.6 | 8,006.7 | 7,282.1 | 7,117.8 | 6,979.5 | 6,828.4 | 6,896.7 | 6,921.8 | 7,015 | 7,271.6 | 6,719.2 | 6,594.2 | 6,493.1 | 6,499.9 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,956 | 1,949 | 2,322 | 1,841 | 1,684 | 1,691 | 1,995 | 1,964 | 2,395 | 2,550 | 2,633 | 2,428 | 2,223 | 2,203 | 2,392 | 3,537 | 4,895 | 7,140 | 7,159 | 6,590 | 345 | 407 | 2,016 | 523 | 625 | 483 | 494 | 695 | 0 | 0 | 516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,161 | 6,313 | 6,495 | 4,379 | 4,925 | 4,087 | 4,302 | 3,545 | 3,512 | 2,934 | 2,885 | 3,070 | 3,407 | 4,795 | 4,997 | 8,206 | 7,310 | 7,379 | 6,258 | 4,851 | 4,506 | 5,040 | 4,997 | 5,315 | 4,612 | 3,628 | 2,944 | 3,484 | 0 | 0 | 4,140 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 134.825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32,621 | 0 | 0 | 0 | 37,083 | 0 | 0 | 0 | 37,017 | 43,743 | 46,127 | 52,221 | 29,067 | 55,752 | 58,321 | 65,752 | 65,872 | 65,623 | 63,780 | 66,780 | 62,746 | 56,938.413 | 59,324.779 | 57,853.022 | 55,294.9 | 52,531.7 | 46,223.5 | 0 | 38,021 | 0 | 0 | 0 | 26,898.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 939.3 | 7 | 7 | 7 | 0 | 0 | 0 | 0 | 0 | 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 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.225 | 0.313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 347 | 791 | 0 | 5,203 | 0 | 129 | 148 | 0 | 147 | 66 | 87 | 287 | 392 | 0 | 0 | 102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.612 | 1.264 | -134.825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -32,621 | 0 | 0 | 0 | -37,083 | 0 | 0 | 0 | -37,017 | -43,743 | -46,127 | -52,221 | -29,067 | -55,752 | -58,321 | -65,752 | -65,872 | -65,623 | -63,780 | -66,780 | -62,746 | -56,938.413 | -59,324.779 | -57,853.022 | -55,294.9 | -52,531.7 | -46,223.5 | 0 | -38,021 | 0 | 0 | 0 | -26,898.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -939.3 | -7 | -7 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 8,117 | 8,262 | 8,817 | 6,220 | 6,609 | 5,778 | 6,297 | 5,509 | 5,907 | 5,484 | 5,518 | 5,498 | 5,630 | 6,998 | 7,389 | 12,090 | 12,996 | 14,519 | 18,620 | 11,441 | 4,980 | 5,595 | 7,013 | 5,985 | 5,303 | 4,198 | 3,725 | 4,579 | 0 | 0 | 4,758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.612 | 1.577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 4,902 | 4,896 | 4,891 | 4,885 | 4,141 | 4,137 | 3,151 | 3,147 | 2,676 | 2,675 | 2,673 | 2,673 | 2,672 | 2,670 | 2,670 | 5,469 | 6,074 | 6,333 | 2,074 | 6,882 | 8,308 | 7,850 | 7,848 | 8,832 | 9,398 | 9,855 | 9,591 | 9,937 | 0 | 0 | 10,147 | 0 | 18.424 | 18.623 | 18.977 | 19.77 | 20.672 | 20.672 | 21.979 | 29.12 | 29.489 | 30.161 | 31.558 | 30.659 | 109.438 | 108.595 | 106.645 | 103.288 | 117.696 | 116.954 | 136.272 | 134.047 | 0 | 0 | 88,953 | 96,719 | 102,810 | 93,417 | 61,725 | 64,165 | 77,149 | 81,130 | 83,306 | 90,155 | 92,548 | 93,399 | 92,286 | 88,668 | 51,489 | 72,505 | 73,492 | 72,186 | 26,796 | 14,424 | 14,700 | 15,725 | 36,910 | 13,415 | 14,017 | 14,238 | 12,576 | 34,358 | 15,933 | 10,318 | 34,795 | 37,496.031 | 33,525.942 | 35,299.73 | 38,165.2 | 5,850.4 | 4,894.6 | 47,388.5 | 7,177 | 30,083.9 | 26,410.4 | 2,714.5 | 5,391.6 | 19,941.2 | 10,653.7 | 10,023 | 13,999.2 | 3,213 | 3,186.5 | 2,964.7 | 3,935.7 | 2,055.2 | 3,529.1 | 3,721.9 | 3,816.7 | 3,446 | 3,093.6 | 2,827.7 | 2,163.6 | 1,775.7 | 1,304.6 | 1,172.9 | 964.3 | 579.2 | 469.8 | 446.2 | 490.9 | 580.6 | 740.6 | 732 | 797 | 1,214.2 | 1,426 | 1,175.7 | 1,138 | 1,324.7 | 1,327.2 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 381 | 398 | 418 | 443 | 439 | 455 | 466 | 467 | 482 | 512 | 528 | 539 | 556 | 845 | 778 | 842 | 888 | 957 | 967 | 1,091 | 1,867 | 2,102 | 1,213 | 1,894 | 2,026 | 1,832 | 1,712 | 1,134 | 0 | 0 | 1,409 | 0 | -18.424 | -18.623 | -18.977 | -19.77 | -20.672 | -20.672 | -21.979 | -29.12 | -29.489 | -30.161 | -31.558 | -30.659 | -109.438 | -108.595 | -106.645 | -103.288 | -117.696 | -116.954 | 0 | 0 | 0 | 0 | -88,953 | -96,719 | -102,810 | -93,417 | -61,725 | -64,165 | -77,149 | -81,130 | -83,306 | -90,155 | -92,548 | -93,399 | -92,286 | -88,668 | -51,489 | -72,505 | -73,492 | -72,186 | -26,796 | -14,424 | -14,700 | -15,725 | -36,910 | -13,415 | -14,017 | -14,238 | -12,576 | -34,358 | -15,933 | -10,318 | -34,795 | -37,496.031 | -33,525.942 | -35,299.73 | -38,165.2 | -5,850.4 | -4,894.6 | -47,388.5 | -7,177 | -30,083.9 | -26,410.4 | -2,714.5 | -5,391.6 | -19,941.2 | -10,653.7 | -10,023 | -13,999.2 | -3,213 | -3,186.5 | -2,964.7 | -3,935.7 | -2,055.2 | -3,529.1 | -3,721.9 | -3,816.7 | -3,446 | -3,093.6 | -2,827.7 | -2,163.6 | -1,775.7 | -1,304.6 | -1,172.9 | -964.3 | -579.2 | -469.8 | -446.2 | -490.9 | -580.6 | -740.6 | -732 | -797 | -1,214.2 | -1,426 | -1,175.7 | -1,138 | -1,324.7 | -1,327.2 |
Total Non-Current Liabilities
| 5,283 | 5,294 | 5,309 | 5,328 | 4,580 | 4,592 | 3,617 | 3,614 | 3,158 | 3,187 | 3,201 | 3,212 | 3,228 | 3,515 | 3,448 | 6,311 | 6,962 | 7,290 | 3,041 | 7,973 | 10,175 | 9,952 | 9,061 | 10,726 | 11,424 | 11,687 | 11,303 | 11,071 | 0 | 0 | 11,556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 136.272 | 134.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| 13,400 | 13,556 | 14,126 | 11,548 | 11,189 | 10,370 | 9,914 | 9,123 | 9,065 | 8,671 | 8,719 | 8,710 | 8,858 | 10,513 | 10,837 | 18,401 | 19,958 | 21,809 | 21,661 | 19,414 | 15,155 | 15,547 | 16,074 | 16,711 | 16,727 | 15,885 | 15,028 | 15,650 | 20.859 | 17.301 | 17 | 15 | 32.9 | 37.853 | 39.841 | 101.686 | 87.088 | 110.912 | 173.069 | 203.969 | 203.145 | 140.55 | 67.909 | 71.211 | 151.667 | 193.014 | 202.509 | 216.452 | 239.134 | 249.878 | 275.526 | 322.871 | 338.84 | 176 | 279,731 | 293,305 | 299,410 | 303,224 | 285,064 | 292,954 | 316,871 | 320,460 | 322,794 | 320,538 | 316,223 | 311,026 | 301,183 | 297,929 | 286,692 | 268,008 | 258,175 | 260,385 | 255,436 | 266,190 | 262,142 | 256,283 | 248,164 | 242,444 | 241,593 | 256,993 | 228,341 | 209,109 | 215,887 | 207,589 | 184,550 | 181,450.912 | 177,135.425 | 179,899.645 | 177,460.9 | 171,894 | 165,979.8 | 164,685.6 | 156,148.9 | 102,558.1 | 97,761.3 | 97,686.9 | 91,672 | 90,270.3 | 46,206.9 | 43,623.2 | 42,154 | 20,739.1 | 20,676.4 | 20,694.9 | 20,041.8 | 19,026.7 | 18,849.3 | 17,787.1 | 17,153.1 | 16,570.6 | 15,605.1 | 14,822 | 14,631.5 | 13,924.3 | 13,359.8 | 9,168.9 | 8,097.6 | 7,794.4 | 7,376.7 | 6,703.6 | 6,558.1 | 6,435.6 | 6,382 | 6,466.1 | 6,506.3 | 6,610.4 | 6,834 | 6,289.4 | 6,169.5 | 6,064.4 | 6,140.8 |
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 | 503.713 | 503.713 | 0 | 502.213 | 502.213 | 502.213 | 502.213 | 502.213 | 502.213 | 502.213 | 502.213 | 502.213 | 502.213 | 502.213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,392 | 3,392 | 3,392 | 492 | 492 | 492 | 492 | 492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 102 | 102 | 102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 283.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 12,916 | 2,646 | 2,630 | 2,575 | 2,715 | 3,121 | 5,825 | 5,761 | 6,596 | 6,414 | 8,176 | 0 | 3,449 | 3,399 | 3,350 | 3,270 | 3,210 | 3,131 | 3,682 | 4,796 | 5,193 | 5,657 | 5,961 | 6,283 | 7,035 | 6,950 | 3,178 | 3,391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,257 | 5,059 | 4,971 | 4,767 | 4,687 | 4,483 | 4,302 | 4,256 | 3,981 | 3,839 | 3,802 | 3,801 | 3,688 | 3,537 | 2,879 | 2,724 | 2,434 | 1,995 | 1,434 | 1,243 | 1,034 | 961 | 1,122 | 659 | 575 | 662 | 848 | 984 | 72.839 | 87.768 | 93.551 | 107.095 | 73.184 | 99.008 | 85.719 | -50.167 | -29.022 | -46.931 | -97.981 | -103.549 | -95.13 | -17.147 | -18.4 | -8.827 | -7.528 | -24.85 | -12.015 | -19.531 | -18.653 | -16.169 | -12.353 | -2.402 | -7.701 | 105.11 | 10,857 | 17,552 | 18,921 | 21,264 | 21,571 | 21,233 | 20,939 | 20,385 | 20,134 | 20,190 | 19,675 | 19,289 | 18,887 | 18,452 | 17,952 | 17,674 | 17,381 | 17,264 | 16,584 | 16,064 | 15,482 | 14,736 | 13,998 | 13,277 | 12,563 | 11,833 | 11,128 | 10,498 | 9,870 | 9,267 | 8,795 | 8,459.792 | 8,163.44 | 7,826.552 | 7,521.9 | 7,222.1 | 6,897.3 | 6,587.3 | 6,275.5 | 3,666.4 | 3,476 | 3,293.1 | 3,113.1 | 2,950.3 | 1,567.2 | 1,483.7 | 1,403.5 | 958.4 | 939.4 | 898.5 | 843.6 | 808 | 776.1 | 720.7 | 694.1 | 659.1 | 630.5 | 603.4 | 575.9 | 540.6 | 506 | 470.3 | 396.4 | 374.6 | 354 | 336 | 320.7 | 305.3 | 290.9 | 276.6 | 262.9 | 252.3 | 285.5 | 278.2 | 273.2 | 277.4 | 272 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,079 | -1,141 | -359 | -390 | -568 | -268 | -287 | -180 | -599 | -448 | -235 | -144 | 14 | -84 | -76 | -124 | -222 | -12 | -524 | -419 | 386 | 294 | 175 | 601 | -12 | -655 | -243 | 640 | 205 | 171 | -54 | -514.138 | -980.651 | -881.221 | -674.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 13.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -159 | -170 | -159 | -130 | -94 | -79 | -21 | 47 | 97 | 146 | 254 | 303 | 347 | 438 | 486 | 534 | 914 | 907 | 1,068 | 1,096 | 1,114 | 1,108 | 1,109 | 1,106 | 1,100 | 1,095 | 1,093 | 1,093 | 13.15 | 0.141 | 503.752 | 108.83 | 108.728 | 108.555 | 108.415 | 108.241 | 108.066 | 107.921 | 107.757 | 107.589 | 107.407 | 107.012 | 106.628 | 106.421 | 106.308 | 106.064 | 77.142 | 77.042 | 76.833 | 76.787 | 76.741 | 2.4 | 76.598 | 69.879 | 12,916 | 2,646 | 2,630 | 2,575 | 2,715 | 3,121 | 5,825 | 5,761 | 6,596 | 6,414 | 8,176 | 3,451 | 3,449 | 3,399 | 3,350 | 3,270 | 3,210 | 3,131 | 3,682 | 4,796 | 5,193 | 5,657 | -262,337 | -256,322 | 7,035 | 6,950 | 3,178 | 3,391 | 3,336 | 2,898 | 1,425 | 1,383.584 | 1,368.976 | 1,760.242 | 2,205.2 | 1,683.9 | 2,164.3 | 3,022.2 | 3,068.9 | 2,134.6 | 2,159.7 | 2,143.9 | 2,196 | 2,103.7 | 989.1 | 944.3 | 994.4 | 716.2 | 707.7 | 751.4 | 747.9 | 695.5 | 678.7 | 636.8 | 610.5 | 610.7 | 624.1 | 622.8 | 619.8 | 610.6 | 561.1 | 559.9 | 486.2 | 275.3 | 276 | 242.5 | 239 | 238.6 | 155.5 | 154 | 152.6 | 152.3 | 152.1 | 151.6 | 151.5 | 151.3 | 87.1 |
Total Shareholders Equity
| 5,099 | 4,890 | 4,813 | 4,638 | 4,594 | 4,405 | 4,282 | 4,304 | 4,079 | 3,986 | 4,057 | 4,105 | 4,036 | 3,976 | 3,366 | 3,259 | 3,349 | 2,903 | 2,503 | 2,340 | 2,149 | 2,070 | 2,232 | 1,766 | 1,676 | 1,758 | 1,942 | 2,078 | 589.704 | 591.624 | 1,715 | 718.14 | 684.127 | 709.778 | 696.349 | 560.289 | 581.259 | 563.205 | 511.991 | 506.255 | 514.492 | 592.08 | 88.23 | 97.596 | 98.782 | 81.216 | 65.129 | 57.513 | 58.182 | 60.62 | 64.39 | -2.4 | 68.899 | 174.99 | 26,086 | 22,449 | 24,584 | 23,941 | 24,210 | 24,578 | 26,969 | 26,458 | 26,131 | 26,156 | 27,279 | 22,596 | 22,350 | 21,767 | 21,226 | 20,820 | 20,369 | 20,383 | 19,742 | 20,441 | 21,061 | 20,687 | 20,061 | 20,161 | 19,688 | 18,230 | 14,165 | 14,529 | 13,411 | 12,336 | 10,166 | 9,329.238 | 8,551.765 | 8,705.573 | 9,052.7 | 8,906 | 9,061.6 | 9,609.5 | 9,344 | 5,801 | 5,635.7 | 5,437 | 7,601.1 | 5,337.1 | 2,556.3 | 2,428 | 4,993.1 | 1,674.6 | 1,647.1 | 1,649.9 | 1,591.5 | 1,503.5 | 1,454.8 | 1,357.5 | 1,304.6 | 1,269.8 | 1,253.6 | 1,239.8 | 1,195.7 | 1,151.2 | 1,067.1 | 1,030.2 | 882.6 | 651.2 | 630 | 578.5 | 559.7 | 543.9 | 446.4 | 430.6 | 415.5 | 404.6 | 437.6 | 429.8 | 424.7 | 428.7 | 359.1 |
Total Equity
| 5,099 | 4,890 | 4,813 | 4,638 | 4,594 | 4,405 | 4,282 | 4,304 | 4,079 | 3,986 | 4,057 | 4,105 | 4,037 | 3,977 | 3,367 | 3,260 | 3,350 | 2,904 | 2,504 | 2,341 | 2,145 | 2,066 | 2,231 | 1,767 | 1,678 | 1,761 | 1,945 | 2,078 | 589.704 | 591.624 | 1,722 | 718.14 | 684.127 | 709.778 | 696.349 | 560.289 | 581.259 | 563.205 | 511.991 | 506.255 | 514.492 | 592.08 | 88.23 | 97.596 | 98.782 | 81.216 | 65.129 | 57.513 | 58.182 | 60.62 | 64.39 | -2.4 | 68.899 | 174.99 | 30,000 | 26,363 | 28,503 | 26,886 | 27,155 | 27,031 | 29,417 | 28,417 | 28,090 | 28,129 | 27,294 | 22,596 | 22,350 | 21,767 | 21,226 | 20,820 | 20,369 | 20,383 | 19,742 | 20,441 | 21,061 | 20,687 | 20,061 | 20,161 | 19,688 | 18,230 | 14,165 | 14,529 | 13,411 | 12,336 | 10,166 | 9,329.238 | 8,551.765 | 8,705.573 | 9,052.7 | 8,906 | 9,061.6 | 9,609.5 | 9,344 | 5,801 | 5,635.7 | 5,437 | 7,601.1 | 5,337.1 | 2,556.3 | 2,428 | 4,993.1 | 1,674.6 | 1,647.1 | 1,649.9 | 1,591.5 | 1,503.5 | 1,454.8 | 1,357.5 | 1,304.6 | 1,269.8 | 1,253.6 | 1,239.8 | 1,195.7 | 1,151.2 | 1,067.1 | 1,030.2 | 882.6 | 651.2 | 630 | 578.5 | 559.7 | 543.9 | 446.4 | 430.6 | 415.5 | 404.6 | 437.6 | 429.8 | 424.7 | 428.7 | 359.1 |
Total Liabilities & Shareholders Equity
| 18,499 | 18,446 | 18,939 | 16,186 | 15,783 | 14,775 | 14,196 | 13,427 | 13,144 | 12,657 | 12,776 | 12,815 | 12,895 | 14,490 | 14,204 | 21,661 | 23,308 | 24,713 | 24,165 | 21,755 | 17,300 | 17,613 | 18,305 | 18,478 | 18,405 | 17,646 | 16,973 | 17,728 | 610.563 | 608.925 | 614.121 | 732.738 | 717.027 | 747.631 | 736.19 | 661.975 | 668.347 | 674.117 | 685.06 | 710.224 | 717.637 | 732.63 | 156.139 | 168.807 | 250.449 | 274.23 | 267.638 | 273.965 | 297.316 | 310.498 | 340 | 397 | 407.739 | 350.559 | 309,731 | 319,668 | 327,913 | 330,110 | 312,219 | 319,985 | 346,288 | 348,877 | 350,884 | 348,667 | 343,839 | 333,622 | 323,533 | 319,696 | 307,918 | 288,828 | 278,544 | 280,768 | 275,178 | 286,631 | 283,203 | 276,970 | 268,298 | 262,605 | 261,281 | 275,223 | 242,506 | 223,638 | 229,298 | 219,925 | 194,716 | 190,780.15 | 185,687.19 | 188,605.218 | 186,513.6 | 180,800 | 175,041.4 | 174,295.1 | 165,493.3 | 108,359.1 | 103,397 | 103,123.9 | 96,981.1 | 95,607.4 | 48,763.2 | 46,051.2 | 44,551.9 | 22,413.7 | 22,323.5 | 22,344.8 | 21,633.3 | 20,530.2 | 20,304.1 | 19,144.6 | 18,457.7 | 17,840.4 | 16,858.7 | 16,061.8 | 15,827.2 | 15,075.5 | 14,426.9 | 10,199.1 | 8,980.2 | 8,445.6 | 8,006.7 | 7,282.1 | 7,117.8 | 6,979.5 | 6,828.4 | 6,896.7 | 6,921.8 | 7,015 | 7,271.6 | 6,719.2 | 6,594.2 | 6,493.1 | 6,499.9 |