
Campbell Soup Co
FSX:CSC.DE
37.26 (EUR) • At close February 13, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
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 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 829 | 808 | 108 | 107 | 169 | 91 | 189 | 223 | 189 | 223 | 158 | 196 | 357 | 69 | 69 | 209 | 946 | 722 | 859 | 1,242 | 58 | 61 | 31 | 202 | 203 | 205 | 226 | 199 | 196 | 163 | 319 | 313 | 309 | 290 | 296 | 383 | 306 | 263 | 253 | 230 | 201 | 239 | 232 | 222 | 293 | 305 | 333 | 453 | 410 | 361 | 335 | 383 | 322 | 285 | 484 | 449 | 325 | 291 | 254 | 80 | 113 | 76 | 51 | 61 | 80 | 63 | 81 | 50 | 95 | 77 | 71 | 274 | 483 | 230 | 657 | 530 | 267 | 45 | 40 | 32 | 51 | 44 | 32 | 28 | 41 | 39 | 32 | 27 | 37 | 41 | 21 | 27 | 32 | 35 | 24 | 21 | 38 | 25 | 27 | 34 | 92 | 34 | 6 | 24 | 30 | 19 | 16 | 46 | 99 | 56 | 26 | 11 | 31 | 52 | 34 | 57 | 56 | 69 | 53 | 134 | 89 | 88 | 94 | 86 | 61 | 48 | 62.6 | 70 | 66.3 | 60.7 | 112.1 | 102.6 | 139.8 | 79.9 | 178.9 | 146 | 107.2 | 75.8 | 80.7 | 141.3 | 143.5 | 139.3 | 147.1 | 120.8 | 425.3 | 393.8 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 11 | 17 | 21 | 19 | 1 | 4 | 6 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 829 | 808 | 108 | 107 | 169 | 91 | 189 | 223 | 189 | 223 | 158 | 196 | 357 | 69 | 69 | 209 | 946 | 722 | 859 | 1,242 | 58 | 61 | 31 | 202 | 203 | 205 | 226 | 199 | 196 | 163 | 319 | 313 | 309 | 290 | 296 | 383 | 306 | 263 | 253 | 230 | 201 | 239 | 232 | 222 | 293 | 305 | 333 | 453 | 410 | 361 | 335 | 383 | 322 | 285 | 484 | 449 | 325 | 291 | 254 | 80 | 113 | 76 | 51 | 61 | 80 | 63 | 81 | 50 | 95 | 77 | 71 | 274 | 483 | 230 | 657 | 530 | 267 | 45 | 40 | 32 | 51 | 44 | 32 | 28 | 41 | 39 | 32 | 27 | 37 | 41 | 21 | 27 | 32 | 35 | 24 | 21 | 38 | 25 | 27 | 34 | 92 | 34 | 6 | 24 | 30 | 19 | 16 | 46 | 99 | 56 | 26 | 11 | 31 | 52 | 34 | 57 | 56 | 69 | 53 | 134 | 89 | 88 | 94 | 86 | 61 | 48 | 62.6 | 70 | 66.3 | 60.7 | 112.1 | 102.6 | 139.8 | 79.9 | 178.9 | 146 | 107.2 | 75.8 | 80.7 | 141.3 | 143.5 | 139.3 | 147.1 | 120.8 | 425.3 | 393.8 |
Net Receivables
| 711 | 840 | 587 | 648 | 635 | 726 | 494 | 528 | 597 | 528 | 490 | 511 | 610 | 731 | 595 | 580 | 702 | 765 | 530 | 662 | 660 | 729 | 574 | 753 | 927 | 995 | 785 | 873 | 738 | 766 | 605 | 618 | 714 | 841 | 626 | 648 | 770 | 829 | 647 | 641 | 794 | 840 | 585 | 669 | 783 | 804 | 635 | 674 | 799 | 892 | 1,436 | 564 | 1,596 | 788 | 560 | 604 | 712 | 805 | 512 | 543 | 679 | 790 | 528 | 518 | 658 | 784 | 570 | 655 | 813 | 862 | 581 | 575 | 747 | 802 | 494 | 579 | 719 | 788 | 509 | 539 | 718 | 773 | 490 | 481 | 644 | 663 | 413 | 511 | 649 | 661 | 417 | 432 | 642 | 697 | 442 | 397 | 549 | 609 | 443 | 470 | 638 | 683 | 541 | 530 | 705 | 816 | 656 | 759 | 910 | 924 | 633 | 746 | 930 | 888 | 618 | 660 | 806 | 855 | 631 | 676 | 788 | 783 | 578 | 615 | 759 | 806 | 646.3 | 695.8 | 783 | 757.9 | 577.1 | 646.1 | 718.2 | 669.9 | 527.4 | 597.4 | 789.7 | 770 | 624.5 | 592.7 | 714.1 | 712.3 | 538 | 486.9 | 338.9 | 299 |
Inventory
| 1,288 | 1,413 | 1,386 | 1,300 | 1,188 | 1,340 | 1,291 | 1,280 | 1,251 | 1,280 | 1,251 | 1,044 | 911 | 974 | 933 | 860 | 815 | 910 | 871 | 731 | 779 | 887 | 863 | 884 | 1,076 | 1,226 | 1,199 | 1,076 | 869 | 1,001 | 902 | 791 | 820 | 964 | 940 | 829 | 855 | 1,049 | 993 | 876 | 916 | 1,105 | 1,016 | 858 | 891 | 1,079 | 925 | 888 | 886 | 963 | 714 | 673 | 746 | 889 | 767 | 639 | 703 | 838 | 724 | 639 | 700 | 839 | 824 | 720 | 751 | 896 | 829 | 666 | 735 | 917 | 775 | 680 | 730 | 859 | 728 | 650 | 755 | 894 | 782 | 706 | 762 | 878 | 795 | 686 | 715 | 802 | 709 | 608 | 657 | 745 | 638 | 532 | 568 | 652 | 597 | 459 | 494 | 595 | 571 | 560 | 583 | 690 | 615 | 587 | 621 | 658 | 564 | 542 | 722 | 826 | 762 | 650 | 695 | 852 | 739 | 718 | 743 | 900 | 755 | 697 | 751 | 888 | 786 | 750 | 788 | 924 | 804.2 | 724.8 | 758 | 860.3 | 717.9 | 633.1 | 754.3 | 873.4 | 706.7 | 687.5 | 787.2 | 992.8 | 819.8 | 870 | 927.8 | 1,026.8 | 816 | 664.7 | 623.6 | 610.5 |
Other Current Assets
| 353 | 76 | 109 | 84 | 78 | 82 | 87 | 73 | 55 | 166 | 237 | 101 | 102 | 102 | 98 | 214 | 72 | 66 | 125 | 111 | 59 | 376 | 499 | 322 | 89 | 95 | 86 | 181 | 115 | 63 | 74 | 68 | 53 | 51 | 46 | 182 | 201 | 196 | 197 | 155 | 179 | 171 | 256 | 181 | 186 | 206 | 134 | 158 | 163 | 176 | -714 | 147 | -746 | 161 | 152 | 150 | 174 | 190 | 197 | 169 | 140 | 147 | 148 | 149 | 149 | 173 | 213 | 239 | 235 | 162 | 151 | 165 | 190 | 201 | 233 | 163 | 173 | 183 | 181 | 142 | 143 | 174 | 164 | 145 | 141 | 151 | 136 | 124 | 141 | 130 | 123 | 142 | 196 | 192 | 158 | 153 | 148 | 157 | 127 | 122 | 126 | 140 | 132 | 230 | 217 | 202 | 204 | 234 | 174 | 158 | 162 | 210 | 219 | 218 | 227 | 142 | 147 | 145 | 142 | 177 | 182 | 171 | 143 | 149 | 165 | 175 | 173.1 | 114 | 99 | 92.8 | 94.5 | 95 | 100.1 | 111.9 | 105.5 | 120.1 | 141.1 | 150 | 140.5 | 121.3 | 117.3 | 122 | 100.4 | 90.5 | 42.7 | 31.5 |
Total Current Assets
| 3,181 | 3,137 | 2,190 | 2,139 | 2,070 | 2,239 | 2,061 | 2,104 | 2,061 | 2,104 | 2,087 | 1,852 | 1,980 | 1,876 | 1,695 | 1,863 | 2,535 | 2,463 | 2,385 | 2,746 | 1,556 | 2,053 | 1,967 | 2,161 | 2,295 | 2,521 | 2,296 | 2,329 | 1,928 | 1,996 | 1,900 | 1,790 | 1,896 | 2,146 | 1,908 | 2,042 | 2,132 | 2,337 | 2,092 | 1,902 | 2,090 | 2,358 | 2,100 | 1,947 | 2,174 | 2,394 | 2,028 | 2,177 | 2,264 | 2,401 | 1,771 | 1,767 | 1,918 | 2,123 | 1,963 | 1,842 | 1,914 | 2,124 | 1,687 | 1,431 | 1,632 | 1,852 | 1,551 | 1,448 | 1,638 | 1,916 | 1,693 | 1,610 | 1,878 | 2,018 | 1,578 | 1,694 | 2,150 | 2,092 | 2,112 | 1,922 | 1,914 | 1,910 | 1,512 | 1,419 | 1,674 | 1,869 | 1,481 | 1,340 | 1,541 | 1,655 | 1,290 | 1,270 | 1,484 | 1,577 | 1,199 | 1,133 | 1,438 | 1,576 | 1,221 | 1,030 | 1,229 | 1,386 | 1,168 | 1,186 | 1,439 | 1,547 | 1,294 | 1,371 | 1,573 | 1,695 | 1,440 | 1,581 | 1,905 | 1,964 | 1,583 | 1,617 | 1,875 | 2,010 | 1,618 | 1,577 | 1,752 | 1,969 | 1,581 | 1,684 | 1,810 | 1,930 | 1,601 | 1,600 | 1,773 | 1,953 | 1,686.2 | 1,604.6 | 1,706.3 | 1,771.7 | 1,501.6 | 1,476.8 | 1,712.4 | 1,735.1 | 1,518.5 | 1,551 | 1,825.2 | 1,988.6 | 1,665.5 | 1,725.3 | 1,902.7 | 2,000.4 | 1,601.5 | 1,362.9 | 1,430.5 | 1,334.8 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,972 | 3,017 | 3,031 | 2,621 | 2,470 | 2,429 | 2,398 | 2,364 | 2,398 | 2,364 | 2,318 | 2,313 | 2,330 | 2,355 | 2,370 | 2,313 | 2,329 | 2,352 | 2,368 | 2,340 | 2,336 | 2,352 | 2,455 | 2,769 | 3,036 | 3,162 | 3,233 | 3,174 | 2,518 | 2,417 | 2,454 | 2,372 | 2,375 | 2,380 | 2,407 | 2,371 | 2,340 | 2,340 | 2,347 | 2,292 | 2,257 | 2,286 | 2,318 | 2,263 | 2,241 | 2,283 | 2,260 | 2,356 | 2,361 | 2,409 | 2,127 | 2,054 | 2,047 | 2,057 | 2,103 | 2,060 | 2,018 | 2,042 | 2,051 | 1,995 | 1,969 | 1,985 | 1,977 | 1,812 | 1,760 | 1,776 | 1,939 | 1,892 | 1,930 | 2,064 | 2,042 | 1,978 | 1,943 | 1,939 | 1,954 | 1,944 | 1,940 | 1,957 | 1,987 | 1,911 | 1,917 | 1,916 | 1,901 | 1,834 | 1,871 | 1,846 | 1,843 | 1,770 | 1,757 | 1,736 | 1,684 | 1,595 | 1,586 | 1,603 | 1,637 | 1,542 | 1,570 | 1,574 | 1,644 | 1,622 | 1,678 | 1,713 | 1,726 | 1,743 | 1,719 | 1,707 | 1,723 | 1,944 | 2,449 | 2,532 | 2,560 | 2,634 | 2,667 | 2,717 | 2,681 | 2,618 | 2,577 | 2,595 | 2,584 | 2,520 | 2,479 | 2,462 | 2,401 | 2,326 | 2,305 | 2,272 | 2,264.4 | 2,244.6 | 1,912.4 | 1,930.6 | 1,965.8 | 1,862.9 | 1,851.5 | 1,800.2 | 1,790.4 | 1,741.9 | 1,775.1 | 1,729.6 | 1,717.7 | 1,682.6 | 1,634.2 | 1,568.1 | 1,540.6 | 1,508.9 | 1,349 | 1,168.1 |
Goodwill
| 4,988 | 5,056 | 5,077 | 5,072 | 3,963 | 3,960 | 3,965 | 3,973 | 3,975 | 3,973 | 3,975 | 3,978 | 3,979 | 3,982 | 3,981 | 3,983 | 3,991 | 3,987 | 3,986 | 3,981 | 3,988 | 3,988 | 4,017 | 4,702 | 4,721 | 4,689 | 4,580 | 4,608 | 2,259 | 2,086 | 2,115 | 2,057 | 2,064 | 2,259 | 2,263 | 2,377 | 2,318 | 2,331 | 2,344 | 2,281 | 2,271 | 2,379 | 2,433 | 2,431 | 2,381 | 2,461 | 2,297 | 2,711 | 2,743 | 2,721 | 2,013 | 2,047 | 2,058 | 2,096 | 2,133 | 2,147 | 2,015 | 2,016 | 1,919 | 1,945 | 1,926 | 1,966 | 1,901 | 1,740 | 1,646 | 1,669 | 1,998 | 2,009 | 1,933 | 1,965 | 1,872 | 1,849 | 1,772 | 1,767 | 1,765 | 1,997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,660 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,535 | 4,669 | 4,716 | 4,875 | 3,108 | 3,125 | 3,142 | 3,167 | 3,177 | 3,167 | 3,177 | 3,208 | 3,218 | 3,228 | 3,239 | 3,249 | 3,329 | 3,340 | 3,350 | 3,362 | 3,373 | 3,383 | 3,415 | 3,587 | 3,752 | 3,991 | 4,196 | 4,273 | 1,485 | 1,112 | 1,118 | 1,113 | 1,115 | 1,145 | 1,152 | 1,197 | 1,193 | 1,200 | 1,205 | 1,133 | 1,139 | 1,160 | 1,175 | 1,185 | 1,188 | 1,194 | 1,021 | 1,075 | 1,084 | 3,802 | 2,509 | 2,558 | 2,569 | 2,619 | 527 | 2,684 | 520 | 2,538 | 509 | 2,457 | 2,442 | 2,494 | 522 | 552 | 543 | 548 | 605 | 615 | 633 | 633 | 615 | 617 | 600 | 595 | 596 | 1,088 | 3,011 | 3,006 | 3,009 | 3,153 | 3,156 | 3,103 | 2,995 | 2,996 | 3,081 | 2,937 | 2,821 | 2,781 | 2,748 | 962 | 2,503 | 2,440 | 2,408 | 2,440 | 2,451 | 1,660 | 1,704 | 1,678 | 1,767 | 1,772 | 1,844 | 1,888 | 1,910 | 1,988 | 2,001 | 2,022 | 1,904 | 1,985 | 2,124 | 1,785 | 1,793 | 1,912 | 1,932 | 1,967 | 1,808 | 1,810 | 1,798 | 1,808 | 1,715 | 1,732 | 721 | 681 | 582 | 599 | 605 | 596 | 596 | 689.3 | 413.7 | 424.9 | 441.8 | 435.8 | 436.7 | 439.9 | 435.5 | 323.4 | 340 | 386.6 | 383.4 | 484.2 | 492.2 | 471.8 | 466.9 | 496.6 | 132.4 | 130.2 |
Goodwill and Intangible Assets
| 9,523 | 9,725 | 9,793 | 9,947 | 7,071 | 7,085 | 7,107 | 7,140 | 7,107 | 7,140 | 7,152 | 7,186 | 7,197 | 7,210 | 7,220 | 7,232 | 7,320 | 7,327 | 7,336 | 7,343 | 7,361 | 7,371 | 7,432 | 8,289 | 8,473 | 8,680 | 8,776 | 8,881 | 3,744 | 3,198 | 3,233 | 3,170 | 3,179 | 3,404 | 3,415 | 3,574 | 3,511 | 3,531 | 3,549 | 3,414 | 3,410 | 3,539 | 3,608 | 3,616 | 3,569 | 3,655 | 3,318 | 3,786 | 3,827 | 3,802 | 2,509 | 2,558 | 2,569 | 2,619 | 2,660 | 2,684 | 2,535 | 2,538 | 2,428 | 2,457 | 2,442 | 2,494 | 2,423 | 2,292 | 2,189 | 2,217 | 2,603 | 2,624 | 2,566 | 2,598 | 2,487 | 2,466 | 2,372 | 2,362 | 2,361 | 3,085 | 3,011 | 3,006 | 3,009 | 3,153 | 3,156 | 3,103 | 2,995 | 2,996 | 3,081 | 2,937 | 2,821 | 2,781 | 2,748 | 2,622 | 2,503 | 2,440 | 2,408 | 2,440 | 2,451 | 1,660 | 1,704 | 1,678 | 1,767 | 1,772 | 1,844 | 1,888 | 1,910 | 1,988 | 2,001 | 2,022 | 1,904 | 1,985 | 2,124 | 1,785 | 1,793 | 1,912 | 1,932 | 1,967 | 1,808 | 1,810 | 1,798 | 1,808 | 1,715 | 1,732 | 721 | 681 | 582 | 599 | 605 | 596 | 596 | 689.3 | 413.7 | 424.9 | 441.8 | 435.8 | 436.7 | 439.9 | 435.5 | 323.4 | 340 | 386.6 | 383.4 | 484.2 | 492.2 | 471.8 | 466.9 | 496.6 | 132.4 | 130.2 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73 | 72 | 77 | 78 | 70 | 68 | 92 | 69 | 70 | 56 | 69 | 46 | 47 | 39 | 47 | 28 | 0 | 0 | -5,921 | 0 | 0 | 2 | -5,958 | 0 | 0 | 0 | -5,605 | 3 | 9 | 4 | -49 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -73 | -72 | 2 | -78 | -70 | -68 | 30 | -69 | -70 | -56 | 36 | -46 | -47 | -39 | 41 | -28 | 0 | 0 | 25 | 0 | 0 | -2 | 32 | 0 | 0 | 0 | 27 | -3 | -9 | -4 | 49 | 0 | 0 | 0 | 47 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 234 | 233 | 221 | 536 | 495 | 504 | 492 | 465 | 492 | 465 | 410 | 496 | 484 | 458 | 449 | 322 | 314 | 275 | 283 | 289 | 328 | 1,262 | 1,215 | 471 | 150 | 156 | 102 | 113 | 76 | 79 | 34 | 73 | 73 | 70 | 19 | 66 | 96 | 96 | 5,997 | 151 | 146 | 112 | 6,013 | 138 | 135 | 723 | 6,295 | 131 | 132 | 131 | 123 | 113 | 131 | 149 | 69 | 114 | 113 | 114 | 55 | 103 | 109 | 100 | 105 | 290 | 324 | 287 | 219 | 381 | 502 | 378 | 330 | 616 | 620 | 631 | 1,442 | 301 | 281 | 291 | 262 | 330 | 327 | 340 | 298 | 273 | 303 | 305 | 251 | 294 | 298 | 315 | 335 | 621 | 617 | 625 | 618 | 600 | 591 | 596 | 617 | 615 | 603 | 594 | 592 | 601 | 581 | 571 | 566 | 541 | 529 | 539 | 523 | 536 | 531 | 521 | 525 | 489 | 449 | 431 | 435 | 437 | 399 | 456 | 408 | 413 | 342 | 341 | 350.9 | 342.4 | 548.3 | 445.2 | 444.6 | 444.2 | 375.6 | 399 | 404.6 | 374 | 341.1 | 349 | 349 | 371 | 339.8 | 337 | 323.1 | 241.2 | 178.1 | 129.7 |
Total Non-Current Assets
| 12,729 | 12,975 | 13,045 | 13,104 | 10,036 | 10,018 | 9,997 | 9,969 | 9,997 | 9,969 | 9,880 | 9,995 | 10,011 | 10,023 | 10,039 | 9,867 | 9,963 | 9,954 | 9,987 | 9,972 | 10,098 | 11,057 | 11,181 | 11,607 | 11,729 | 12,066 | 12,233 | 12,237 | 6,408 | 5,750 | 5,826 | 5,661 | 5,674 | 5,893 | 5,929 | 6,039 | 5,947 | 5,967 | 5,997 | 5,857 | 5,813 | 5,939 | 6,013 | 6,017 | 5,945 | 6,661 | 6,295 | 6,276 | 6,329 | 6,346 | 4,759 | 4,725 | 4,747 | 4,825 | 4,899 | 4,858 | 4,666 | 4,694 | 4,589 | 4,555 | 4,520 | 4,579 | 4,505 | 4,394 | 4,273 | 4,280 | 4,781 | 4,897 | 4,998 | 5,040 | 4,867 | 5,060 | 4,935 | 4,932 | 5,758 | 5,330 | 5,232 | 5,254 | 5,264 | 5,394 | 5,400 | 5,359 | 5,194 | 5,103 | 5,255 | 5,088 | 4,915 | 4,845 | 4,803 | 4,673 | 4,522 | 4,656 | 4,611 | 4,668 | 4,706 | 3,802 | 3,865 | 3,848 | 4,028 | 4,009 | 4,125 | 4,195 | 4,228 | 4,332 | 4,301 | 4,300 | 4,193 | 4,470 | 5,102 | 4,856 | 4,876 | 5,082 | 5,130 | 5,205 | 5,014 | 4,917 | 4,824 | 4,834 | 4,734 | 4,689 | 3,599 | 3,599 | 3,391 | 3,338 | 3,252 | 3,209 | 3,211.3 | 3,276.3 | 2,874.4 | 2,800.7 | 2,852.2 | 2,742.9 | 2,663.8 | 2,639.1 | 2,630.5 | 2,439.3 | 2,456.2 | 2,465.2 | 2,450.1 | 2,537.8 | 2,466.2 | 2,376.9 | 2,330.6 | 2,246.7 | 1,659.5 | 1,428 |
Total Assets
| 15,910 | 16,112 | 15,235 | 15,243 | 12,106 | 12,257 | 12,058 | 12,073 | 12,058 | 12,073 | 11,967 | 11,847 | 11,991 | 11,899 | 11,734 | 11,730 | 12,498 | 12,417 | 12,372 | 12,718 | 11,654 | 13,110 | 13,148 | 13,768 | 14,024 | 14,587 | 14,529 | 14,566 | 8,336 | 7,746 | 7,726 | 7,451 | 7,570 | 8,039 | 7,837 | 8,081 | 8,079 | 8,304 | 8,089 | 7,759 | 7,903 | 8,297 | 8,113 | 7,964 | 8,119 | 9,055 | 8,323 | 8,453 | 8,593 | 8,747 | 6,530 | 6,492 | 6,665 | 6,948 | 6,862 | 6,700 | 6,580 | 6,818 | 6,276 | 5,986 | 6,152 | 6,431 | 6,056 | 5,842 | 5,911 | 6,196 | 6,474 | 6,507 | 6,876 | 7,058 | 6,445 | 6,754 | 7,085 | 7,024 | 7,870 | 7,252 | 7,146 | 7,164 | 6,776 | 6,813 | 7,074 | 7,228 | 6,675 | 6,443 | 6,796 | 6,743 | 6,205 | 6,115 | 6,287 | 6,250 | 5,721 | 5,789 | 6,049 | 6,244 | 5,927 | 4,832 | 5,094 | 5,234 | 5,196 | 5,195 | 5,564 | 5,742 | 5,522 | 5,703 | 5,874 | 5,995 | 5,633 | 6,051 | 7,007 | 6,820 | 6,459 | 6,699 | 7,005 | 7,215 | 6,632 | 6,494 | 6,576 | 6,803 | 6,315 | 6,373 | 5,409 | 5,529 | 4,992 | 4,938 | 5,025 | 5,162 | 4,897.5 | 4,880.9 | 4,580.7 | 4,572.4 | 4,353.8 | 4,219.7 | 4,376.2 | 4,374.2 | 4,149 | 3,990.3 | 4,281.4 | 4,453.8 | 4,115.6 | 4,263.1 | 4,368.9 | 4,377.3 | 3,932.1 | 3,609.6 | 3,090 | 2,762.8 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,356 | 1,453 | 1,311 | 1,330 | 1,305 | 1,368 | 1,306 | 1,353 | 1,374 | 1,353 | 1,334 | 1,286 | 1,162 | 1,151 | 1,070 | 1,086 | 1,026 | 1,049 | 1,049 | 993 | 923 | 890 | 814 | 841 | 930 | 951 | 705 | 848 | 707 | 713 | 666 | 568 | 564 | 653 | 610 | 487 | 502 | 567 | 544 | 462 | 510 | 597 | 527 | 501 | 528 | 630 | 523 | 590 | 631 | 702 | 571 | 507 | 551 | 661 | 585 | 431 | 538 | 577 | 545 | 430 | 512 | 594 | 569 | 429 | 504 | 677 | 655 | 593 | 619 | 805 | 694 | 592 | 651 | 741 | 691 | 546 | 679 | 757 | 624 | 518 | 651 | 728 | 607 | 501 | 619 | 656 | 620 | 514 | 625 | 679 | 681 | 461 | 583 | 627 | 582 | 378 | 469 | 482 | 509 | 351 | 446 | 495 | 511 | 403 | 468 | 544 | 506 | 388 | 522 | 541 | 608 | 460 | 511 | 552 | 568 | 407 | 575 | 578 | 556 | 409 | 441 | 491 | 473 | 361 | 399 | 465 | 510 | 376.4 | 420.4 | 494.2 | 497.8 | 351.3 | 423.8 | 477.5 | 482.4 | 355.3 | 445 | 566.6 | 525.2 | 406.2 | 506.2 | 543 | 508.2 | 0 | 0 | 0 |
Short Term Debt
| 1,272 | 1,304 | 1,513 | 1,503 | 110 | 278 | 261 | 332 | 637 | 335 | 654 | 808 | 521 | 534 | 102 | 261 | 1,079 | 1,141 | 1,269 | 1,570 | 962 | 1,695 | 1,371 | 1,773 | 1,454 | 1,845 | 725 | 1,763 | 1,659 | 1,192 | 1,038 | 1,122 | 1,185 | 1,290 | 1,219 | 1,134 | 1,293 | 1,545 | 1,543 | 1,232 | 1,640 | 1,828 | 1,772 | 1,662 | 1,958 | 2,585 | 1,909 | 1,309 | 1,489 | 1,507 | 786 | 751 | 870 | 567 | 657 | 674 | 1,184 | 1,134 | 835 | 945 | 400 | 656 | 378 | 628 | 754 | 1,121 | 982 | 349 | 976 | 1,041 | 595 | 493 | 745 | 747 | 1,097 | 1,043 | 687 | 751 | 451 | 447 | 576 | 892 | 810 | 769 | 908 | 1,168 | 1,279 | 1,261 | 1,357 | 2,047 | 1,196 | 1,164 | 1,456 | 1,295 | 1,806 | 892 | 1,433 | 1,741 | 1,873 | 1,887 | 1,874 | 2,031 | 1,987 | 1,859 | 1,721 | 1,332 | 1,401 | 1,635 | 2,112 | 1,767 | 1,506 | 1,755 | 1,791 | 1,832 | 865 | 893 | 497 | 1,083 | 865 | 1,116 | 432 | 644 | 434 | 474 | 540 | 719 | 669.4 | 736.7 | 398.3 | 398.8 | 293.7 | 261.5 | 349.3 | 432.7 | 282.2 | 89.6 | 251.9 | 451.2 | 202.3 | 481.8 | 458.2 | 518.7 | 271.5 | 138 | 93.5 | 88.9 |
Tax Payables
| 0 | 0 | 0 | 2 | 9 | 82 | 20 | 22 | 32 | 22 | 32 | 9 | 7 | 55 | 5 | 1 | 17 | 86 | 24 | 45 | 3 | 56 | 15 | 18 | 24 | 55 | 22 | 14 | 17 | 53 | 20 | 13 | 16 | 119 | 22 | 54 | 75 | 123 | 29 | 38 | 59 | 118 | 37 | 3 | 10 | 38 | 19 | 21 | 32 | 105 | 22 | 10 | 40 | 105 | 33 | 74 | 23 | 101 | 30 | 76 | 49 | 88 | 14 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -14 | 0 | 649 | 0 | 0 | 0 | 0 | 0 | 0 | 55 | 639 | 660 | 17 | 86 | -2,318 | 45 | 3 | 731 | 723 | 797 | 24 | 55 | 800 | 14 | 17 | 53 | 649 | 13 | 16 | 119 | 883 | 54 | 75 | 123 | 707 | 38 | 59 | -2,425 | -2,298 | 3 | 10 | -3,215 | -2,432 | 21 | 32 | 105 | 684 | 10 | 40 | 105 | 710 | 74 | 23 | 101 | 683 | 76 | 49 | 88 | 14 | 14 | 517 | 550 | 664 | 613 | 610 | 681 | 664 | 802 | 1,026 | 1,071 | 1,022 | 963 | 863 | 856 | 857 | 865 | 922 | 912 | 607 | 551 | 910 | 874 | 602 | 671 | 987 | 911 | 503 | 543 | 545 | 580 | 450 | 664 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 785 | 708 | 752 | 622 | 632 | 582 | 635 | 581 | 656 | 1,323 | 866 | 596 | 632 | 598 | 637 | 627 | 679 | 630 | 733 | 661 | 648 | 794 | 1,185 | 879 | 891 | 811 | 171 | 778 | 629 | 625 | 671 | 649 | 671 | 698 | 877 | 702 | 696 | 669 | 690 | 591 | 641 | 625 | 653 | 651 | 693 | 699 | 3,149 | 663 | 707 | 673 | 7 | 630 | 651 | 595 | 4 | 584 | 647 | 566 | -28 | 587 | 623 | 558 | 653 | 548 | 90 | 91 | 102 | 108 | 155 | 85 | 77 | 77 | 77 | 78 | 152 | 74 | 74 | 74 | 70 | 70 | 70 | 70 | 315 | 366 | 65 | 65 | 282 | 348 | 65 | 65 | 298 | 322 | 304 | 318 | 282 | 92 | 830 | 860 | 650 | 745 | 829 | 847 | 648 | 772 | 835 | 962 | 896 | 1,104 | 804 | 968 | 867 | 1,049 | 1,137 | 1,206 | 796 | 846 | 869 | 853 | 743 | 754 | 837 | 866 | 758 | 630 | 688 | 742 | 671.1 | 924.5 | 898.7 | 561.7 | 508.2 | 546 | 557 | 572.2 | 513.4 | 551.4 | 586.7 | 637.7 | 570.6 | 477 | 504.6 | 530.8 | 452.4 | 725.3 | 592.9 | 537.2 |
Total Current Liabilities
| 3,413 | 3,465 | 3,576 | 3,457 | 2,056 | 2,310 | 2,222 | 2,288 | 2,222 | 2,288 | 2,699 | 2,699 | 2,322 | 2,338 | 1,814 | 1,975 | 2,801 | 2,906 | 3,075 | 3,269 | 2,536 | 3,435 | 3,385 | 3,511 | 3,299 | 3,662 | 3,594 | 3,403 | 3,012 | 2,583 | 2,395 | 2,352 | 2,436 | 2,760 | 2,728 | 2,377 | 2,566 | 2,904 | 2,806 | 2,323 | 2,850 | 3,168 | 2,989 | 2,817 | 3,189 | 3,952 | 3,168 | 2,604 | 2,891 | 3,092 | 2,070 | 1,908 | 2,152 | 2,033 | 1,989 | 1,837 | 2,415 | 2,479 | 2,065 | 2,114 | 1,633 | 1,984 | 1,628 | 1,633 | 1,865 | 2,439 | 2,403 | 1,663 | 2,360 | 2,612 | 2,030 | 1,964 | 2,499 | 2,637 | 2,962 | 2,626 | 2,303 | 2,438 | 2,002 | 1,900 | 2,219 | 2,602 | 2,339 | 2,187 | 2,502 | 2,763 | 2,783 | 2,794 | 3,034 | 3,702 | 2,678 | 2,490 | 2,888 | 2,820 | 3,120 | 2,026 | 2,732 | 3,083 | 3,032 | 2,983 | 3,149 | 3,373 | 3,146 | 3,034 | 3,024 | 2,838 | 2,803 | 3,127 | 3,438 | 3,276 | 2,981 | 3,264 | 3,439 | 3,590 | 2,229 | 2,146 | 1,941 | 2,514 | 2,164 | 2,279 | 1,710 | 2,001 | 1,665 | 1,465 | 1,627 | 1,926 | 1,850.5 | 2,037.6 | 1,717.4 | 1,454.7 | 1,299.7 | 1,158.8 | 1,330.1 | 1,482.4 | 1,278 | 996.3 | 1,283.6 | 1,655.5 | 1,298.1 | 1,365 | 1,469 | 1,592.5 | 1,232.1 | 863.3 | 686.4 | 626.1 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 6,767 | 6,973 | 6,029 | 5,981 | 4,731 | 4,720 | 4,706 | 4,712 | 4,164 | 4,170 | 4,173 | 4,185 | 4,739 | 4,743 | 5,190 | 5,175 | 5,179 | 5,176 | 5,178 | 5,378 | 5,122 | 6,905 | 7,103 | 7,507 | 8,003 | 8,001 | 7,991 | 8,080 | 2,247 | 2,269 | 2,499 | 2,270 | 2,293 | 2,298 | 2,322 | 2,552 | 2,551 | 2,551 | 2,547 | 2,553 | 2,253 | 2,244 | 2,249 | 2,247 | 2,247 | 2,247 | 2,544 | 2,944 | 2,940 | 2,940 | 2,004 | 2,006 | 2,008 | 2,422 | 2,427 | 2,431 | 1,937 | 1,946 | 1,945 | 1,542 | 2,250 | 2,249 | 2,246 | 1,954 | 1,957 | 1,635 | 1,633 | 1,767 | 1,780 | 1,773 | 2,074 | 2,123 | 2,111 | 2,116 | 2,116 | 1,904 | 2,219 | 2,225 | 2,542 | 2,541 | 2,552 | 2,565 | 2,543 | 2,543 | 2,566 | 2,556 | 2,249 | 2,273 | 2,270 | 1,860 | 2,449 | 2,430 | 2,354 | 2,757 | 2,243 | 2,239 | 1,742 | 1,216 | 1,218 | 1,270 | 1,336 | 1,328 | 1,330 | 1,338 | 1,338 | 1,488 | 1,169 | 1,191 | 1,263 | 1,152 | 1,153 | 934 | 938 | 1,041 | 744 | 750 | 1,050 | 852 | 857 | 867 | 563 | 574 | 560 | 564 | 562 | 561 | 461.9 | 470.6 | 675.2 | 681.6 | 693.3 | 797.2 | 805.5 | 784.1 | 772.6 | 906.9 | 914.4 | 815.8 | 805.8 | 655 | 651.7 | 640 | 629.2 | 525.8 | 380.2 | 362.3 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | -5,576 | -1,067 | -1,072 | -1,076 | 0 | 0 | 0 | -1,084 | 0 | -1,051 | 0 | -982 | -939 | -914 | 0 | 0 | 41 | 533 | 4 | -8,907 | -8,961 | 453 | -9,016 | -2,630 | -2,800 | -2,989 | -2,682 | -2,695 | -2,712 | -2,710 | -3,037 | -3,030 | -3,013 | -3,057 | -3,126 | -2,800 | -2,804 | -2,792 | -2,828 | -2,802 | -2,819 | -3,011 | -3,422 | -3,419 | -461 | -298 | -439 | -425 | -402 | 897 | -352 | 0 | -300 | 1,003 | -297 | -289 | -287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,491 | 1,068 | 1,076 | 1,067 | 1,072 | 1,076 | 1,072 | 1,076 | 1,094 | 1,084 | 1,073 | 1,051 | 999 | 982 | 939 | 914 | 959 | 956 | 942 | 924 | 990 | 904 | 960 | 995 | 936 | 383 | 531 | 490 | 412 | 402 | 414 | 396 | 485 | 479 | 462 | 505 | 573 | 547 | 560 | 548 | 581 | 555 | 595 | 489 | 478 | 479 | 461 | 298 | 439 | 425 | 402 | 367 | 352 | 347 | 300 | 258 | 297 | 289 | 287 | 0 | 0 | 381 | 0 | 0 | 399 | 380 | 360 | 354 | 508 | 479 | 473 | 463 | 0 | 356 | 349 | 342 | 339 | 0 | 324 | 332 | 262 | 0 | 250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 444 | 279 | 277 | 285 | 249 | 260 | 263 | 263 | 251 | 245 | 246 | 246 | 242 | 254 | 246 | 251 | 271 | 266 | 269 | 274 | 230 | 239 | 241 | 235 | 231 | 225 | 217 | 211 | 196 | 175 | 178 | 164.5 | 265.2 | 238.4 | 292.4 | 288.4 | 294.2 | 272.9 | 261.6 | 258.5 | 347.5 | 352.8 | 351.2 | 235.1 | 311 | 307 | 301.6 | 218 | 0 | 248 | 199.1 |
Other Non-Current Liabilities
| 1,818 | 1,830 | 1,834 | 399 | 400 | 1,470 | 400 | 1,485 | 2,009 | 433 | 1,500 | 474 | 1,578 | 508 | 1,576 | 586 | 1,593 | 4,468 | 1,550 | 531 | 541 | 579 | 1,548 | 1,513 | 1,444 | 1,509 | 1,571 | 1,672 | 1,128 | 1,205 | 1,187 | 1,339 | 1,362 | 1,383 | 1,254 | 1,478 | 1,438 | 1,439 | 1,360 | 1,298 | 1,286 | 1,279 | 1,272 | 1,309 | 1,284 | 1,511 | 3,923 | 4,536 | 4,547 | 1,618 | 1,558 | 1,306 | 1,308 | 1,326 | 86 | 1,361 | 989 | 1,289 | 76 | 1,234 | 1,243 | 1,243 | 1,454 | 1,125 | 671 | 1,051 | 1,120 | 782 | 761 | 808 | 692 | 542 | 541 | 530 | 561 | 942 | 647 | 639 | 620 | 665 | 964 | 620 | 587 | 575 | 860 | 559 | 786 | 696 | 744 | 685 | 708 | 789 | 811 | 815 | 811 | 342 | 532 | 530 | 524 | 530 | 554 | 550 | 548 | 581 | 576 | 571 | 537 | 555 | 568 | 641 | 571 | 678 | 674 | 667 | 553 | 627 | 613 | 612 | 591 | 595 | 595 | 582 | 446 | 731 | 735 | 738 | 611.9 | 28.5 | 43 | 46.1 | 22.4 | 43.5 | 44.9 | 49.4 | 23 | 0 | 0 | 0 | 28.5 | 0 | 0 | 0 | 19.6 | 325.5 | 39.3 | 36.4 |
Total Non-Current Liabilities
| 8,585 | 8,803 | 7,863 | 7,871 | 6,199 | 6,190 | 6,173 | 6,197 | 6,173 | 6,197 | 5,667 | 5,753 | 6,317 | 6,324 | 6,766 | 6,760 | 6,772 | 9,644 | 6,728 | 6,868 | 6,619 | 8,426 | 8,651 | 9,020 | 9,447 | 9,510 | 9,562 | 9,752 | 3,375 | 3,474 | 3,686 | 3,609 | 3,655 | 3,681 | 3,576 | 4,030 | 3,989 | 3,990 | 3,907 | 3,851 | 3,539 | 3,523 | 3,521 | 3,556 | 3,531 | 3,758 | 3,945 | 4,536 | 4,547 | 4,558 | 3,562 | 3,312 | 3,316 | 3,748 | 3,777 | 3,792 | 3,273 | 3,235 | 3,282 | 2,776 | 3,493 | 3,492 | 3,700 | 3,079 | 3,009 | 2,686 | 2,753 | 2,948 | 2,921 | 2,941 | 3,120 | 3,173 | 3,131 | 3,119 | 3,140 | 2,846 | 3,222 | 3,213 | 3,504 | 3,545 | 3,516 | 3,509 | 3,462 | 3,380 | 3,426 | 3,365 | 3,035 | 2,969 | 3,014 | 2,545 | 3,157 | 3,219 | 3,165 | 3,572 | 3,054 | 3,025 | 2,553 | 2,023 | 2,027 | 2,049 | 2,150 | 2,141 | 2,141 | 2,170 | 2,159 | 2,305 | 1,952 | 1,988 | 2,085 | 2,039 | 1,975 | 1,883 | 1,878 | 1,977 | 1,571 | 1,607 | 1,902 | 1,705 | 1,683 | 1,693 | 1,383 | 1,373 | 1,217 | 1,491 | 1,472 | 1,477 | 1,238.3 | 764.3 | 956.6 | 1,020.1 | 1,004.1 | 1,134.9 | 1,123.3 | 1,095.1 | 1,054.1 | 1,254.4 | 1,267.2 | 1,167 | 1,069.4 | 966 | 958.7 | 941.6 | 866.8 | 851.3 | 667.5 | 597.8 |
Total Liabilities
| 11,998 | 12,268 | 11,439 | 11,328 | 8,255 | 8,500 | 8,395 | 8,485 | 8,395 | 8,485 | 8,366 | 8,452 | 8,639 | 8,662 | 8,580 | 8,735 | 9,573 | 9,644 | 9,803 | 10,137 | 9,155 | 11,861 | 12,036 | 12,531 | 12,746 | 13,172 | 13,156 | 13,155 | 6,387 | 6,057 | 6,081 | 5,961 | 6,091 | 6,441 | 6,304 | 6,407 | 6,555 | 6,894 | 6,713 | 6,174 | 6,389 | 6,691 | 6,510 | 6,373 | 6,720 | 7,710 | 7,113 | 7,140 | 7,438 | 7,650 | 5,632 | 5,220 | 5,468 | 5,781 | 5,766 | 5,629 | 5,688 | 5,714 | 5,347 | 4,890 | 5,126 | 5,476 | 5,328 | 4,712 | 4,874 | 5,125 | 5,156 | 4,611 | 5,281 | 5,553 | 5,150 | 5,137 | 5,630 | 5,756 | 6,102 | 5,472 | 5,525 | 5,651 | 5,506 | 5,445 | 5,735 | 6,111 | 5,801 | 5,567 | 5,928 | 6,128 | 5,818 | 5,763 | 6,048 | 6,247 | 5,835 | 5,709 | 6,053 | 6,392 | 6,174 | 5,051 | 5,285 | 5,106 | 5,059 | 5,032 | 5,299 | 5,514 | 5,287 | 5,204 | 5,183 | 5,143 | 4,755 | 5,115 | 5,523 | 5,315 | 4,956 | 5,147 | 5,317 | 5,567 | 3,800 | 3,753 | 3,843 | 4,219 | 3,847 | 3,972 | 3,093 | 3,374 | 2,882 | 2,956 | 3,099 | 3,403 | 3,088.8 | 2,801.9 | 2,674 | 2,474.8 | 2,303.8 | 2,293.7 | 2,453.4 | 2,577.5 | 2,332.1 | 2,250.7 | 2,550.8 | 2,822.5 | 2,367.5 | 2,331 | 2,427.7 | 2,534.1 | 2,098.9 | 1,714.6 | 1,353.9 | 1,223.9 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 3 | 4 | 6 | 0 | 0 | 0 | 0 | 0 | 9 | 9 | 0 | 7 | 7 | 8 | 8 | 9 | 9 | 9 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 6 | 0 | 9 | 0 | 3 | 0 | 3 | 3 | 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 | 296 | 341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,716 | 4,660 | 4,569 | 4,685 | 4,665 | 4,573 | 4,451 | 4,392 | 4,344 | 4,392 | 4,344 | 4,059 | 3,983 | 3,882 | 3,742 | 3,564 | 3,517 | 3,387 | 3,190 | 3,212 | 3,151 | 2,050 | 1,993 | 2,107 | 2,130 | 2,295 | 2,224 | 2,236 | 2,734 | 2,555 | 2,385 | 2,173 | 2,102 | 2,112 | 1,927 | 2,105 | 2,017 | 1,850 | 2,494 | 2,526 | 2,441 | 2,332 | 2,198 | 2,159 | 2,073 | 1,847 | 1,772 | 2,022 | 1,841 | 9,736 | 9,584 | 9,550 | 9,466 | 9,355 | 9,185 | 9,180 | 9,087 | 8,945 | 8,760 | 8,742 | 8,668 | 8,505 | 8,288 | 8,307 | 8,221 | 8,078 | 7,909 | 7,900 | 7,451 | 7,261 | 7,082 | 7,099 | 6,960 | 6,752 | 6,539 | 6,569 | 6,477 | 6,297 | 6,069 | 6,043 | 5,967 | 5,802 | 5,642 | 5,648 | 5,571 | 5,400 | 5,254 | 5,245 | 5,181 | 5,014 | 4,918 | 4,927 | 4,896 | 4,758 | 4,651 | 4,691 | 4,661 | 4,482 | 4,373 | 4,409 | 4,365 | 4,180 | 4,041 | 4,060 | 3,996 | 3,876 | 3,706 | 3,618 | 3,955 | 3,751 | 3,571 | 3,468 | 3,400 | 3,213 | 3,211 | 3,127 | 3,068 | 2,897 | 2,755 | 2,690 | 2,640 | 2,487 | 2,359 | 2,288 | 2,238 | 2,106 | 2,002 | 2,206 | 2,160.6 | 2,332.1 | 2,224.5 | 2,164.5 | 2,121.9 | 2,005.3 | 1,912.6 | 1,864.7 | 1,825.1 | 1,726.4 | 1,653.3 | 1,923.9 | 1,901.7 | 1,828.9 | 1,775.8 | 1,879.1 | 1,709.6 | 1,554 |
Accumulated Other Comprehensive Income/Loss
| -16 | -13 | -17 | -15 | -23 | -6 | -3 | -6 | -4 | -6 | -4 | 8 | 6 | 7 | 5 | 2 | -5 | -9 | -10 | -7 | 5 | -126 | -198 | -174 | -143 | -156 | -118 | -76 | -21 | -85 | -53 | -118 | -113 | -107 | -104 | -144 | -223 | -200 | -909 | -765 | -795 | -634 | -569 | -527 | -616 | -506 | -565 | -709 | -700 | -745 | -776 | -485 | -485 | -466 | -427 | -433 | -595 | -613 | -736 | -620 | -655 | -632 | -718 | -434 | -535 | -508 | -136 | 19 | -41 | -32 | -125 | 48 | -9 | -10 | 4 | -180 | -221 | -232 | -223 | -106 | -98 | -124 | -204 | -216 | -152 | -237 | -316 | -349 | -395 | -458 | -481 | -296 | -341 | -338 | -324 | -322 | -279 | -319 | -227 | -236 | -180 | -155 | -150 | -140 | -170 | -1,510 | -1,437 | -1,593 | -1,962 | -1,947 | -1,867 | -1,876 | -1,856 | -1,833 | -1,809 | -1,787 | -1,738 | -1,720 | -1,670 | -1,638 | -1,579 | -1,525 | -1,447 | -1,320.5 | -1,320.5 | -1,320.5 | -1,320.5 | -1,243.2 | -1,243.2 | -1,243.2 | -1,243.2 | -1,131.5 | -1,131.5 | -1,131.5 | -1,131.5 | -1,017.2 | -1,017.2 | -1,017.2 | -1,017.2 | -1,002.4 | -1,002.4 | -1,002.4 | -1,002.4 | -1,030.8 | -1,006.1 | -921 |
Other Total Stockholders Equity
| -802 | -817 | -770 | -769 | -805 | -824 | -799 | -812 | -753 | -933 | -1,025 | -686 | -651 | -666 | -605 | -585 | -602 | -621 | -629 | -642 | -674 | -697 | -704 | -717 | -730 | -745 | -754 | -768 | -783 | -801 | -707 | -586 | -531 | -428 | -310 | -299 | -282 | -252 | -962 | -188 | -144 | -104 | -38 | -53 | -70 | -8 | -9 | -12 | 2 | -7,914 | -7,930 | -7,813 | -7,806 | -7,748 | -7,690 | -7,705 | -7,623 | -7,251 | -7,118 | -7,049 | -7,010 | -6,941 | -6,862 | -6,763 | -6,669 | -6,519 | -6,475 | -6,043 | -5,835 | -5,744 | -5,682 | -5,550 | -5,516 | -5,494 | -4,795 | -4,629 | -4,655 | -4,572 | -4,596 | -4,589 | -4,550 | -4,581 | -4,584 | -4,576 | -4,571 | -4,568 | -4,571 | -4,564 | -4,567 | -4,573 | -4,571 | -4,867 | -4,920 | -4,588 | -4,594 | -4,608 | -4,593 | -4,055 | -4,029 | -4,030 | -3,940 | -3,817 | -3,676 | -3,441 | -3,155 | -1,514 | -1,395 | -1,089 | -509 | -299 | -284 | -40 | 144 | 268 | 1,340 | 1,401 | 1,403 | 1,407 | 1,383 | 1,349 | 1,255 | 1,193 | 1,077 | 1,014.5 | 1,008.5 | 973.5 | 1,022.5 | 998.1 | 989.3 | 1,008.7 | 1,046.3 | 893 | 932.4 | 922.9 | 1,012.3 | 892.1 | 922.7 | 922.1 | 1,055.7 | 1,010.6 | 1,041.9 | 1,016.7 | 1,004.9 | 1,046.7 | 1,032.6 | 905.9 |
Total Shareholders Equity
| 3,910 | 3,842 | 3,794 | 3,913 | 3,849 | 3,757 | 3,663 | 3,588 | 3,663 | 3,588 | 3,601 | 3,393 | 3,352 | 3,235 | 3,154 | 2,993 | 2,925 | 2,773 | 2,569 | 2,575 | 2,494 | 1,239 | 1,103 | 1,228 | 1,278 | 1,415 | 1,364 | 1,411 | 1,949 | 1,689 | 1,645 | 1,490 | 1,479 | 1,598 | 1,533 | 1,674 | 1,524 | 1,410 | 1,376 | 1,585 | 1,514 | 1,606 | 1,603 | 1,591 | 1,399 | 1,345 | 1,210 | 1,313 | 1,155 | 1,097 | 898 | 1,272 | 1,197 | 1,167 | 1,088 | 1,071 | 889 | 1,104 | 926 | 1,096 | 1,026 | 955 | 728 | 1,130 | 1,037 | 1,071 | 1,318 | 1,896 | 1,595 | 1,505 | 1,295 | 1,617 | 1,455 | 1,268 | 1,768 | 1,780 | 1,621 | 1,513 | 1,270 | 1,368 | 1,339 | 1,117 | 874 | 876 | 868 | 615 | 387 | 352 | 239 | 3 | -114 | 80 | -4 | -148 | -247 | -219 | -191 | 128 | 137 | 163 | 265 | 228 | 235 | 499 | 691 | 852 | 874 | 936 | 1,484 | 1,505 | 1,420 | 1,552 | 1,688 | 1,648 | 2,742 | 2,741 | 2,733 | 2,584 | 2,468 | 2,401 | 2,316 | 2,155 | 1,989 | 1,982 | 1,926 | 1,759 | 1,704 | 1,960.9 | 1,906.7 | 2,097.6 | 2,027.6 | 1,926 | 1,922.8 | 1,796.7 | 1,793.4 | 1,739.6 | 1,730.6 | 1,631.3 | 1,691.8 | 1,932.1 | 1,941.2 | 1,843.2 | 1,778.3 | 1,895 | 1,736.1 | 1,538.9 |
Total Equity
| 3,912 | 3,844 | 3,796 | 3,915 | 3,851 | 3,759 | 3,665 | 3,590 | 3,665 | 3,590 | 3,603 | 3,395 | 3,354 | 3,237 | 3,156 | 2,995 | 2,928 | 2,777 | 2,575 | 2,581 | 2,499 | 1,249 | 1,112 | 1,237 | 1,287 | 1,424 | 1,373 | 1,418 | 1,956 | 1,697 | 1,653 | 1,499 | 1,488 | 1,607 | 1,541 | 1,672 | 1,522 | 1,406 | 1,372 | 1,573 | 1,502 | 1,594 | 1,591 | 1,580 | 1,388 | 1,341 | 1,203 | 1,309 | 1,150 | 1,095 | 898 | 1,272 | 1,199 | 1,173 | 1,096 | 1,080 | 892 | 1,107 | 929 | 1,099 | 1,029 | 958 | 728 | 1,130 | 1,037 | 1,071 | 1,318 | 1,896 | 1,595 | 1,505 | 1,295 | 1,617 | 1,455 | 1,268 | 1,768 | 1,780 | 1,621 | 1,513 | 1,270 | 1,368 | 1,339 | 1,117 | 874 | 876 | 868 | 615 | 387 | 352 | 239 | 3 | -114 | 80 | -4 | -148 | -247 | -219 | -191 | 128 | 137 | 163 | 265 | 228 | 235 | 499 | 691 | 852 | 878 | 936 | 1,484 | 1,505 | 1,503 | 1,552 | 1,688 | 1,648 | 2,832 | 2,741 | 2,733 | 2,584 | 2,468 | 2,401 | 2,316 | 2,155 | 2,110 | 1,982 | 1,926 | 1,759 | 1,808.7 | 2,079 | 1,906.7 | 2,097.6 | 2,050 | 1,926 | 1,922.8 | 1,796.7 | 1,816.9 | 1,739.6 | 1,730.6 | 1,631.3 | 1,748.1 | 1,932.1 | 1,941.2 | 1,843.2 | 1,833.2 | 1,895 | 1,736.1 | 1,538.9 |
Total Liabilities & Shareholders Equity
| 15,910 | 16,112 | 15,235 | 15,243 | 12,106 | 12,257 | 12,058 | 12,073 | 12,058 | 12,073 | 11,967 | 11,847 | 11,991 | 11,899 | 11,734 | 11,730 | 12,498 | 12,417 | 12,372 | 12,718 | 11,654 | 13,110 | 13,148 | 13,768 | 14,024 | 14,587 | 14,529 | 14,566 | 8,336 | 7,746 | 7,726 | 7,451 | 7,570 | 8,039 | 7,837 | 8,081 | 8,079 | 8,304 | 8,089 | 7,759 | 7,903 | 8,297 | 8,113 | 7,964 | 8,119 | 9,055 | 8,323 | 8,453 | 8,593 | 8,747 | 6,530 | 6,492 | 6,665 | 6,948 | 6,862 | 6,700 | 6,580 | 6,818 | 6,276 | 5,986 | 6,152 | 6,431 | 6,056 | 5,842 | 5,911 | 6,196 | 6,474 | 6,507 | 6,876 | 7,058 | 6,445 | 6,754 | 7,085 | 7,024 | 7,870 | 7,252 | 7,146 | 7,164 | 6,776 | 6,813 | 7,074 | 7,228 | 6,675 | 6,443 | 6,796 | 6,743 | 6,205 | 6,115 | 6,287 | 6,250 | 5,721 | 5,789 | 6,049 | 6,244 | 5,927 | 4,832 | 5,094 | 5,234 | 5,196 | 5,195 | 5,564 | 5,742 | 5,522 | 5,703 | 5,874 | 5,995 | 5,633 | 6,051 | 7,007 | 6,820 | 6,459 | 6,699 | 7,005 | 7,215 | 6,632 | 6,494 | 6,576 | 6,803 | 6,315 | 6,373 | 5,409 | 5,529 | 4,992 | 4,938 | 5,025 | 5,162 | 4,897.5 | 4,880.9 | 4,580.7 | 4,572.4 | 4,353.8 | 4,219.7 | 4,376.2 | 4,374.2 | 4,149 | 3,990.3 | 4,281.4 | 4,453.8 | 4,115.6 | 4,263.1 | 4,368.9 | 4,377.3 | 3,932.1 | 3,609.6 | 3,090 | 2,762.8 |