Devon Energy Corporation
NYSE:DVN
30.77 (USD) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 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 | 1988 Q4 | 1987 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 676 | 1,169 | 1,149 | 875 | 761 | 488 | 887 | 1,454 | 1,310 | 3,457 | 2,625 | 2,271 | 2,321 | 1,539 | 1,878 | 2,237 | 1,707 | 1,474 | 1,527 | 1,464 | 1,375 | 3,470 | 1,327 | 2,414 | 3,102 | 1,460 | 1,424 | 2,673 | 2,781 | 2,369 | 2,119 | 1,959 | 2,385 | 1,723 | 1,635 | 2,310 | 1,787 | 1,725 | 1,858 | 1,480 | 3,408 | 1,706 | 2,027 | 6,066 | 4,320 | 3,363 | 5,275 | 4,637 | 5,338 | 6,101 | 5,828 | 5,555 | 5,618 | 3,351 | 1,311 | 2,866 | 3,608 | 2,174 | 724 | 646 | 905 | 648 | 397 | 379 | 1,193 | 1,837 | 1,875 | 1,364 | 1,392 | 1,042 | 615 | 739 | 1,196 | 1,030 | 1,494 | 1,606 | 1,095 | 2,227 | 1,499 | 1,152 | 1,761 | 1,147 | 1,481 | 1,273 | 840 | 724 | 634 | 292 | 88 | 425 | 367 | 193 | 239.265 | 477.822 | 609.702 | 228.05 | 178.647 | 298.971 | 49.788 | 167.2 | 380.3 | 14 | 13.4 | 19.2 | 7.2 | 23.1 | 45.7 | 42.1 | 37.9 | 42.8 | 24.9 | 9.4 | 7.1 | 14.1 | 18.4 | 8.9 | 11.1 | 8.8 | 15.6 | 8.3 | 11.3 | 11.3 | 14.6 | 19.6 | 12.2 | 19.6 | 9 | 5.6 | 14.5 | 9.2 | 6.1 | 7.7 | 6.1 | 7.2 | 4.1 | 7.3 | 10.2 | 6.5 | 3.8 | 4.6 | 11 | 3.1 | 1.8 | 3.2 |
Short Term Investments
| 0 | 0 | 0 | 0 | -670.329 | -674.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 869 | 1,226 | 2,343 | 2,164 | 944 | 1,282 | 1,503 | 1,231 | 3,367 | 1,636 | 0 | 0 | 0 | 733 | 211 | 131 | 226 | 0 | 0 | 1 | 1 | 23 | 372 | 341 | 315 | 275 | 574 | 124 | 332 | 734 | 680 | 791 | 549 | 1,033 | 967 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 676 | 1,169 | 1,149 | 875 | 761 | 488 | 887 | 1,454 | 1,310 | 3,457 | 2,625 | 2,271 | 2,321 | 1,539 | 1,878 | 2,237 | 1,707 | 1,474 | 1,527 | 1,464 | 1,375 | 3,470 | 1,327 | 2,414 | 3,102 | 1,460 | 1,424 | 2,673 | 2,781 | 2,369 | 2,119 | 1,959 | 2,385 | 1,723 | 1,635 | 2,310 | 1,787 | 1,725 | 1,858 | 1,480 | 3,408 | 1,706 | 2,027 | 6,066 | 4,320 | 4,232 | 6,501 | 6,980 | 7,502 | 7,045 | 7,110 | 7,058 | 6,849 | 6,718 | 2,947 | 2,866 | 3,608 | 2,174 | 1,457 | 857 | 905 | 874 | 397 | 379 | 1,194 | 1,838 | 1,898 | 1,736 | 1,733 | 1,357 | 890 | 1,313 | 1,320 | 1,362 | 2,228 | 2,286 | 1,886 | 2,776 | 2,532 | 2,119 | 1,761 | 1,147 | 1,481 | 1,273 | 840 | 724 | 634 | 292 | 88 | 425 | 367 | 193 | 239.265 | 477.822 | 609.702 | 228.05 | 178.647 | 298.971 | 49.788 | 167.2 | 380.3 | 14 | 13.4 | 19.2 | 7.2 | 23.1 | 45.7 | 42.1 | 37.9 | 42.8 | 24.9 | 9.4 | 7.1 | 14.1 | 18.4 | 8.9 | 11.1 | 8.8 | 15.6 | 8.3 | 11.3 | 11.3 | 14.6 | 19.6 | 12.2 | 19.6 | 9 | 5.6 | 14.5 | 9.2 | 6.1 | 7.7 | 6.1 | 7.2 | 4.1 | 7.3 | 10.2 | 6.5 | 3.8 | 4.6 | 11 | 3.1 | 1.8 | 3.2 |
Net Receivables
| 1,779 | 1,589 | 1,670 | 1,573 | 1,853 | 1,519 | 1,615 | 1,767 | 2,061 | 2,348 | 2,002 | 1,505 | 1,597 | 1,225 | 1,255 | 775 | 493 | 515 | 594 | 832 | 787 | 842 | 1,038 | 802 | 1,226 | 1,141 | 1,695 | 960 | 1,462 | 1,248 | 1,320 | 1,356 | 1,092 | 1,167 | 1,023 | 1,105 | 1,318 | 1,602 | 1,663 | 1,959 | 2,009 | 2,301 | 2,580 | 1,459 | 1,520 | 1,538 | 1,369 | 1,245 | 1,113 | 1,005 | 1,107 | 1,379 | 1,430 | 1,446 | 1,269 | 1,202 | 1,028 | 1,205 | 1,296 | 1,208 | 1,142 | 1,318 | 1,221 | 1,746 | 1,710 | 2,460 | 2,090 | 1,809 | 1,435 | 1,375 | 1,361 | 1,393 | 1,317 | 1,404 | 1,320 | 1,601 | 1,516 | 1,308 | 1,364 | 1,320 | 1,102 | 1,104 | 1,063 | 946 | 896 | 965 | 910 | 695 | 569 | 636 | 680 | 537 | 491.099 | 550.661 | 555.967 | 598.248 | 467.393 | 296.605 | 228.29 | 209.4 | 187.7 | 83.7 | 78.9 | 83.9 | 40 | 42.4 | 40 | 47.5 | 42.2 | 39.3 | 42.7 | 29.6 | 18.7 | 16.8 | 14.6 | 14.4 | 15.1 | 17.2 | 12.4 | 15.6 | 12.2 | 13.7 | 15.4 | 15.4 | 20.2 | 13.1 | 15.6 | 17.6 | 18.6 | 7.1 | 5.9 | 8.6 | 8.1 | 10.4 | 9.9 | 9.6 | 8.7 | 10.1 | 3.7 | 5.6 | 3.5 | 3.6 | 3.8 | 5.5 |
Inventory
| 293 | 258 | 234 | 249 | 233 | 201 | 212 | 201 | 0 | 0 | 0 | 114 | 0 | 0 | 0 | 0 | 918 | 943 | 936 | 1,276 | 301 | 501 | 0 | 197 | 0 | 10,764 | -1 | -1 | -1 | -1 | -1 | 193 | 717 | 728 | 54 | 43 | 690 | 924 | 1,706 | 1,993 | -1 | -1 | -1 | 0 | 0 | -9 | -14 | 110 | 185 | 0 | 0 | 21 | 26 | 137 | 533 | 563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 195 | 0 | 775 | 325 | 44 | 0 | 0 | 66 | 102 | 71 | 90 | 69 | 158 | 180 | 248 | 317 | 0 | 0 | 68 | 70 | 72 | 77 | 71 | 31 | 26 | 33 | 43 | 53 | 41 | 42.618 | 40.193 | 40.256 | 47.272 | 54.966 | 14.462 | 14.787 | 13.4 | 16.8 | 2.6 | 2.8 | 2.8 | 2.3 | 2.3 | 2.7 | 2.4 | 2.2 | 2.1 | 2 | 2.1 | 0.9 | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.7 | 0.5 | 0.6 | 0.7 | 0.7 | 0.5 | 0.5 | 0.5 | 0.9 | 0.6 | 0.6 | 0.6 | 0.9 | 0.9 | 0.9 | 1.1 | 2.3 | 1.2 | 0.8 | 0.9 | 1 | 1 | 1 | 0.3 |
Other Current Assets
| 484 | 343 | 345 | 460 | 365 | 397 | 475 | 469 | 638 | 546 | 346 | 359 | 309 | 312 | 334 | 58 | 1,277 | 1,389 | 1,934 | 1,555 | 684 | 855 | 338 | 1,221 | 429 | 11,191 | 516 | 1,188 | 379 | 469 | 336 | 457 | 974 | 1,092 | 292 | 611 | 1,193 | 1,403 | 2,285 | 3,059 | 556 | 385 | 413 | 419 | 475 | 587 | 533 | 746 | 818 | 1,167 | 861 | 868 | 1,302 | 747 | 850 | 924 | 1,314 | 1,670 | 1,728 | 1,138 | 562 | 611 | 758 | 364 | 515 | 360 | 344 | 224 | 516 | 434 | 419 | 404 | 228 | 189 | 177 | 161 | 177 | 149 | 152 | 144 | 158 | 45 | 71 | 73 | 94 | 79 | 62 | 51 | 146 | 57 | 70 | 310 | 46.92 | 42.837 | 44.178 | 60.567 | 83.48 | 18.604 | 20.698 | 27.2 | 11.8 | 4.5 | 6 | 4.7 | 1.6 | 2.1 | 2.9 | 1.2 | 2.9 | 3.5 | 3.8 | 2.3 | 1.6 | 1.8 | 1.4 | 1 | 0.8 | 1.6 | 1.4 | 0.9 | 1 | 1.5 | 2.2 | 0.7 | 1.8 | 2.9 | 3.9 | 0.4 | 0.6 | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0 | 0.1 | 0.2 | 0 | 0 |
Total Current Assets
| 3,232 | 3,359 | 3,398 | 3,157 | 3,212 | 2,605 | 3,189 | 3,891 | 4,009 | 6,351 | 4,973 | 4,249 | 4,227 | 3,076 | 3,467 | 3,260 | 3,477 | 3,378 | 4,055 | 3,851 | 2,846 | 5,167 | 2,703 | 4,437 | 4,757 | 13,820 | 3,635 | 4,791 | 4,622 | 4,086 | 3,775 | 3,772 | 4,451 | 3,982 | 2,950 | 4,026 | 4,298 | 4,730 | 5,806 | 6,498 | 5,973 | 4,392 | 5,020 | 8,005 | 6,315 | 6,357 | 8,403 | 8,971 | 9,433 | 9,217 | 9,078 | 9,305 | 9,607 | 8,911 | 5,599 | 5,555 | 5,950 | 5,049 | 3,748 | 2,992 | 2,609 | 2,577 | 2,376 | 2,684 | 3,419 | 5,433 | 4,657 | 3,914 | 3,684 | 3,166 | 2,736 | 3,212 | 2,936 | 3,045 | 3,794 | 4,206 | 3,759 | 4,481 | 4,365 | 3,583 | 3,021 | 2,364 | 2,685 | 2,364 | 1,907 | 1,839 | 1,637 | 1,064 | 836 | 1,161 | 1,170 | 1,081 | 819.902 | 1,111.513 | 1,250.103 | 934.137 | 784.486 | 628.642 | 313.563 | 417.2 | 596.6 | 104.8 | 101.1 | 110.6 | 51.1 | 69.9 | 91.3 | 93.2 | 85.2 | 87.7 | 73.4 | 43.4 | 28.3 | 33.4 | 35 | 24.9 | 27.6 | 28.1 | 29.9 | 25.3 | 25.2 | 27 | 32.8 | 36.4 | 34.9 | 36.1 | 29 | 24.1 | 34.6 | 17.1 | 12.9 | 17.2 | 15.2 | 18.6 | 15 | 18.1 | 21.4 | 18 | 8.6 | 11.1 | 15.6 | 7.9 | 6.6 | 9 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 25,267 | 20,082 | 19,860 | 19,595 | 19,292 | 19,029 | 18,734 | 18,330 | 18,025 | 15,349 | 15,303 | 15,243 | 15,322 | 15,441 | 15,529 | 5,616 | 5,782 | 5,917 | 6,017 | 8,836 | 10,396 | 10,310 | 14,229 | 13,935 | 14,202 | 14,121 | 21,383 | 21,171 | 17,082 | 16,822 | 16,421 | 16,190 | 16,169 | 16,815 | 19,264 | 19,068 | 22,775 | 27,824 | 31,455 | 36,296 | 35,169 | 36,999 | 37,429 | 28,447 | 27,962 | 26,925 | 26,382 | 27,316 | 27,146 | 27,241 | 26,561 | 24,774 | 23,170 | 22,427 | 21,081 | 19,652 | 18,199 | 16,841 | 18,812 | 18,767 | 18,872 | 18,087 | 17,216 | 22,974 | 31,450 | 30,184 | 28,933 | 28,079 | 26,985 | 25,654 | 24,408 | 24,595 | 24,097 | 23,319 | 20,023 | 19,132 | 18,722 | 18,026 | 19,479 | 19,346 | 18,896 | 18,511 | 18,450 | 18,334 | 17,848 | 17,592 | 11,760 | 10,852 | 10,799 | 11,087 | 12,263 | 9,028 | 5,743.523 | 5,640.137 | 5,041.209 | 4,909.536 | 4,755.529 | 3,179.761 | 3,161.944 | 3,155.9 | 3,859.6 | 1,185.6 | 1,152.1 | 1,100.9 | 672.4 | 780.2 | 757.3 | 737.8 | 721.2 | 702.2 | 695.2 | 692.8 | 424.6 | 412.6 | 400.5 | 391.8 | 336.7 | 334.8 | 325.9 | 321.3 | 313.4 | 317 | 246.3 | 244.7 | 241.6 | 244.2 | 196.5 | 197.5 | 201.1 | 82.9 | 83.3 | 83.9 | 83.6 | 84 | 85.1 | 104.5 | 100.8 | 99.7 | 92.9 | 84.7 | 74.6 | 75 | 81.9 | 50.9 |
Goodwill
| 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 841 | 841 | 841 | 841 | 841 | 841 | 2,383 | 2,383 | 3,964 | 3,964 | 3,964 | 3,964 | 3,963 | 4,159 | 4,159 | 5,032 | 5,775 | 6,349 | 6,328 | 6,303 | 8,310 | 8,408 | 9,155 | 5,858 | 5,954 | 5,917 | 6,017 | 6,079 | 6,114 | 6,007 | 6,067 | 6,013 | 5,951 | 6,176 | 6,151 | 6,080 | 5,977 | 5,892 | 6,018 | 5,930 | 5,929 | 5,710 | 5,509 | 5,579 | 5,966 | 6,081 | 6,054 | 6,172 | 6,150 | 5,961 | 5,741 | 5,706 | 5,822 | 5,823 | 5,702 | 5,705 | 5,729 | 5,592 | 5,624 | 5,637 | 5,525 | 5,388 | 5,440 | 5,477 | 5,341 | 5,324 | 3,699 | 0 | 0 | 0 | 0 | 0 | 269.305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -752.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,466 | 1,497 | 1,594 | 1,565 | 1,595 | 1,624 | 1,651 | 1,667 | 1,697 | 690 | 603 | 841 | 878 | 533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,705 | 5,729 | 5,592 | 5,624 | 5,637 | 5,525 | 5,388 | 5,440 | 5,477 | 5,341 | 5,324 | 3,699 | 3,555 | 3,590 | 3,670 | 3,575 | 2,206 | 0 | 277.767 | 286.227 | 289.489 | 299.661 | 299.481 | 314.955 | 322.8 | 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 |
Goodwill and Intangible Assets
| 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 753 | 841 | 841 | 841 | 841 | 841 | 841 | 2,383 | 2,383 | 3,964 | 3,964 | 3,964 | 3,964 | 3,963 | 4,159 | 4,159 | 5,032 | 5,775 | 6,349 | 6,328 | 6,303 | 8,310 | 8,408 | 9,155 | 5,858 | 5,954 | 5,917 | 6,017 | 6,079 | 6,114 | 6,007 | 6,067 | 6,013 | 5,951 | 6,176 | 6,151 | 6,080 | 5,977 | 5,892 | 6,018 | 5,930 | 5,929 | 5,710 | 5,509 | 5,579 | 5,966 | 6,081 | 6,054 | 6,172 | 6,150 | 5,961 | 5,741 | 5,706 | 5,822 | 5,823 | 5,702 | 5,705 | 5,729 | 5,592 | 5,624 | 5,637 | 5,525 | 5,388 | 5,440 | 5,477 | 5,341 | 5,324 | 3,699 | 3,555 | 3,590 | 3,670 | 3,575 | 2,206 | 269.305 | 277.767 | 286.227 | 289.489 | 299.661 | 299.481 | 314.955 | 322.8 | 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 |
Long Term Investments
| 718 | 704 | 713 | 666 | 671 | 675 | 469 | 440 | 431 | 423 | 416 | 402 | 388 | 398 | 402 | 12 | 0 | 0 | 0 | 0 | -0.523 | -0.483 | -0.772 | 0 | -0.543 | -0.432 | -0.773 | 0 | -665 | -659 | -651 | 0 | -631 | -555 | -731 | 1 | -261 | -346 | -638 | 0 | -5,642 | -5,927 | -5,249 | 0 | -4,505 | -4,196 | -4,154 | 64 | -4,944 | -5,088 | -4,972 | 0 | -4,809 | -4,348 | -3,199 | 0 | 875 | -1,714 | -2,003 | 1,250 | -1,709 | -1,587 | -1,364 | 0 | 1,170 | 1,406 | 1,211 | 1,324 | 1,327 | 1,195 | 1,049 | 1,043 | 920 | 880 | 822 | 805 | 918 | 793 | 827 | 0 | -4,502 | -4,332 | -4,334 | 0 | -4,326 | -4,076 | -2,862 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.082 | 1.917 | 1.878 | 530 | 1.676 | 1.662 | 1.543 | 0 | 1.196 | 0.753 | 0.45 | 0 | 0 | 0 | 0 | -12 | 0 | 0 | 0 | 0 | 0.523 | 0.483 | 0.772 | 0 | 0.543 | 0.432 | 0.773 | 0 | 665 | 659 | 651 | 0 | 631 | 555 | 731 | -1 | 261 | 346 | 638 | 0 | 5,642 | 5,927 | 5,249 | 0 | 4,505 | 4,196 | 4,154 | -64 | 4,944 | 5,088 | 4,972 | 0 | 4,809 | 4,348 | 3,199 | 0 | 2,405 | 1,714 | 2,003 | 0 | 1,709 | 1,587 | 1,364 | 0 | 7,179 | 775 | 325 | -1,324 | 5,992 | 5,602 | 66 | -1,043 | 71 | 90 | 69 | -805 | 180 | 248 | 317 | 0 | 4,502 | 4,332 | 4,334 | 0 | 4,326 | 4,076 | 2,862 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 290.918 | 262.083 | 252.122 | 319 | 311.324 | 291.338 | 273.457 | 307 | 337.804 | 317.247 | 332.55 | 378 | 367 | 397 | 306 | 283 | 314 | 309 | 319 | 277 | 311 | 331 | 304 | 353 | 372 | 377 | 1,915 | 1,896 | 1,891 | 1,942 | 1,974 | 1,987 | 2,230 | 2,288 | 2,264 | 1,406 | 1,503 | 1,703 | 1,753 | 1,540 | 1,387 | 1,316 | 1,161 | 567 | 615 | 821 | 780 | 960 | 855 | 1,005 | 899 | 1,025 | 1,138 | 1,023 | 1,719 | 1,640 | -1,543 | 2,189 | 2,099 | 747 | 731 | 683 | 622 | 671 | -6,529 | -99 | 1,805 | 3,291 | -3,867 | -3,547 | 1,978 | 1,550 | 386 | 361 | 355 | 1,230 | 215 | 130 | 64 | 1,170 | 1,148 | 1,041 | 1,002 | 987 | 871 | 856 | 732 | 754 | 792 | 955 | 969 | 869 | 899.76 | 774.621 | 749.213 | 727.316 | 730.84 | 720.052 | 770.695 | 727.3 | 719.1 | 14.8 | 14.3 | 14.9 | 13.8 | 13.1 | 13.2 | 15.4 | 14.3 | 11.2 | 10.3 | 10.1 | 8.5 | 4.6 | 4.4 | 4.9 | 4 | 3.9 | 4.8 | 4.8 | 5.2 | 5.4 | 14.2 | 4.5 | 5 | 4.7 | 4.7 | 4.4 | 2.1 | 2.2 | 1.7 | 1 | 1 | 0.9 | 0.8 | 0.9 | 0.8 | 0.7 | 1.9 | 2.1 | 0.6 | 0.8 | 0.6 | 0.8 |
Total Non-Current Assets
| 27,031 | 21,803 | 21,580 | 21,863 | 21,029 | 20,750 | 20,231 | 19,830 | 19,548 | 16,843 | 16,805 | 16,776 | 16,830 | 16,989 | 16,990 | 6,652 | 6,849 | 6,979 | 7,089 | 9,866 | 11,548 | 11,482 | 15,374 | 15,129 | 15,415 | 15,339 | 25,681 | 25,450 | 22,937 | 22,728 | 22,359 | 22,141 | 22,362 | 23,262 | 25,687 | 25,506 | 30,053 | 35,876 | 39,536 | 44,139 | 44,866 | 46,723 | 47,745 | 34,872 | 34,531 | 33,663 | 33,179 | 34,355 | 34,115 | 34,253 | 33,527 | 31,812 | 30,259 | 29,626 | 28,951 | 27,372 | 25,913 | 24,922 | 26,929 | 26,694 | 25,532 | 24,480 | 23,347 | 29,224 | 39,236 | 38,347 | 38,328 | 37,542 | 36,587 | 34,865 | 33,242 | 31,851 | 31,296 | 30,473 | 26,971 | 26,067 | 25,764 | 24,789 | 26,311 | 26,153 | 25,569 | 24,940 | 24,892 | 24,798 | 24,060 | 23,772 | 16,191 | 15,161 | 15,181 | 15,712 | 16,807 | 12,103 | 6,912.588 | 6,692.525 | 6,076.649 | 5,926.341 | 5,786.03 | 4,199.294 | 4,247.594 | 4,206 | 4,578.7 | 1,200.4 | 1,166.4 | 1,115.8 | 686.2 | 793.3 | 770.5 | 753.2 | 735.5 | 713.4 | 705.5 | 702.9 | 433.1 | 417.2 | 404.9 | 396.7 | 340.7 | 338.7 | 330.7 | 326.1 | 318.6 | 322.4 | 260.5 | 249.2 | 246.6 | 248.9 | 201.2 | 201.9 | 203.2 | 85.1 | 85 | 84.9 | 84.6 | 84.9 | 85.9 | 105.4 | 101.6 | 100.4 | 94.8 | 86.8 | 75.2 | 75.8 | 82.5 | 51.7 |
Total Assets
| 30,263 | 25,162 | 24,978 | 25,020 | 24,241 | 23,355 | 23,420 | 23,721 | 23,557 | 23,194 | 21,778 | 21,025 | 21,057 | 20,065 | 20,457 | 9,912 | 10,326 | 10,357 | 11,144 | 13,717 | 14,394 | 16,649 | 18,077 | 19,566 | 20,172 | 29,159 | 29,316 | 30,241 | 27,559 | 26,814 | 26,134 | 25,913 | 26,813 | 27,244 | 28,637 | 29,532 | 34,351 | 40,606 | 45,342 | 50,637 | 50,839 | 51,115 | 52,765 | 42,877 | 40,846 | 40,020 | 41,582 | 43,326 | 43,548 | 43,470 | 42,605 | 41,117 | 39,866 | 38,537 | 34,550 | 32,927 | 31,863 | 29,971 | 30,677 | 29,686 | 28,141 | 27,057 | 25,723 | 31,908 | 42,655 | 43,780 | 42,985 | 41,456 | 40,271 | 38,031 | 35,978 | 35,063 | 34,232 | 33,518 | 30,765 | 30,273 | 29,523 | 29,270 | 30,676 | 29,736 | 28,590 | 27,304 | 27,577 | 27,162 | 25,967 | 25,611 | 17,828 | 16,225 | 16,017 | 16,873 | 17,977 | 13,184 | 7,732.49 | 7,804.038 | 7,326.752 | 6,860.478 | 6,570.516 | 4,827.936 | 4,561.157 | 4,623.2 | 5,175.3 | 1,305.2 | 1,267.5 | 1,226.4 | 737.3 | 863.2 | 861.8 | 846.4 | 820.7 | 801.1 | 778.9 | 746.3 | 461.4 | 450.6 | 439.9 | 421.6 | 368.3 | 366.8 | 360.6 | 351.4 | 343.8 | 349.4 | 293.3 | 285.6 | 281.5 | 285 | 230.2 | 226 | 237.8 | 102.2 | 97.9 | 102.1 | 99.8 | 103.5 | 100.9 | 123.5 | 123 | 118.4 | 103.4 | 97.9 | 90.8 | 83.7 | 89.1 | 60.7 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.995 | 2,117 | 690 | 760 | 812 | 843 | 935 | 859 | 761 | 668 | 576 | 500 | 537 | 487 | 564 | 242 | 415 | 309 | 444 | 428 | 513 | 522 | 603 | 530 | 777 | 771 | 862 | 633 | 797 | 692 | 638 | 642 | 529 | 545 | 640 | 906 | 940 | 1,035 | 1,335 | 1,400 | 1,344 | 1,529 | 1,581 | 1,229 | 1,269 | 1,197 | 1,409 | 1,451 | 1,485 | 1,510 | 1,079 | 1,471 | 1,512 | 1,365 | 1,353 | 1,411 | 1,192 | 1,133 | 1,199 | 1,137 | 1,113 | 1,074 | 1,261 | 1,612 | 1,559 | 1,525 | 1,440 | 1,360 | 1,268 | 1,139 | 1,236 | 1,154 | 1,657 | 1,629 | 1,639 | 1,594 | 1,489 | 1,370 | 1,388 | 1,202 | 1,110 | 1,108 | 1,119 | 1,174 | 964 | 929 | 862 | 637 | 606 | 682 | 776 | 594 | 452.708 | 421.528 | 431.631 | 457 | 370.665 | 152.42 | 133.453 | 334 | 156.4 | 46.2 | 73.9 | 52.7 | 20.8 | 22.1 | 23.3 | 59.9 | 23.1 | 24.6 | 21.4 | 15.4 | 6.6 | 9.5 | 9.8 | 11.2 | 12.5 | 10.1 | 12.4 | 13.8 | 14.9 | 12.8 | 16.6 | 18.6 | 17.9 | 18.8 | 8.3 | 9 | 14.7 | 10 | 7.8 | 12.1 | 10.7 | 12.7 | 11.6 | 12.7 | 12.4 | 13.3 | 6.3 | 6.5 | 4.1 | 4.5 | 0 | 0 |
Short Term Debt
| 0 | 569 | 555 | 516 | 517 | 268 | 267 | 272 | 280 | 26 | 23 | -16 | 28 | 31 | 257 | 9 | 8 | 11 | 14 | -15 | 19 | 46 | 67 | 162 | 257 | 277 | 354 | 115 | 20 | 1 | 0 | 0 | 350 | 350 | 350 | 976 | 500 | 670 | 1,448 | 1,432 | 1,898 | 475 | 3,773 | 4,066 | 2,112 | 2,194 | 4,197 | 3,189 | 2,780 | 2,148 | 4,120 | 3,811 | 3,288 | 1,962 | 3,003 | 1,811 | 1,808 | 53 | 330 | 1,527 | 1,653 | 1,508 | 1,073 | 318 | 0 | 2,125 | 1,446 | 1,004 | 2,076 | 2,022 | 1,857 | 2,205 | 1,439 | 2,098 | 665 | 662 | 900 | 906 | 932 | 933 | 685 | 412 | 763 | 338 | 340 | 575 | 211 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 23 | 45 | 142 | 145 | 197 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 752 | 0 | 0 | 0 | 0 | 0 | 37 | 188 | 306 | 0 | 97 | 187 | 171 | 192 | 197 | 278 | 147 | 412 | 293 | 108 | 148 | 428 | 223 | 225 | 171 | 207 | 15 | 83 | 75 | 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -82 | 189 | 0 | 1,434 | 1,199 | 0 | 1,463 | 1.196 | 0.753 | -23 | 287 | -28 | -31 | 909 | 0 | 0 | 0 | 0 | 341 | 0 | 0 | 783 | 0.877 | 947 | 959 | 1,269 | 1,063 | 1,012 | -1 | 0 | 648 | 860 | 819 | 705 | 888 | 1,246 | 1,441 | 1,692 | 730 | 2,106 | 1,581 | 1,529 | 4,793 | 807 | 830 | 753 | 4,693 | 696 | 591 | 513 | 4,763 | 659 | 669 | 639 | 2,756 | 517 | 466 | 546 | 1,899 | 368 | 0 | 743 | 3,679 | 775 | 473 | 466 | 44 | 516 | 392 | 402 | 102 | 407 | 251 | 144 | 158 | 254 | 336 | 382 | 4,800 | 242 | 28 | 42 | 56 | 70 | 88 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,905.005 | 330 | 1,832 | 1,673 | 2,001 | 1,558 | 1,729 | 511 | 2,419 | 3,400 | 3,155 | 2,274 | 2,940 | 2,554 | 2,124 | 1,189 | 1,286 | 1,132 | 1,096 | 1,141 | 1,126 | 2,899 | 1,298 | 1,520 | 2,167 | 7,284 | 2,124 | 2,422 | 1,818 | 1,839 | 1,832 | 1,974 | 1,972 | 2,034 | 1,610 | 1,413 | 2,061 | 2,293 | 2,777 | 2,373 | 2,101 | 2,675 | 2,226 | 1,360 | 1,401 | 1,474 | 1,194 | 1,363 | 1,231 | 1,303 | 1,063 | 1,456 | 1,231 | 1,157 | 1,398 | 1,361 | 1,450 | 1,464 | 1,579 | 1,138 | 677 | 910 | 900 | 1,168 | 537 | 2,076 | 2,109 | 1,196 | 1,235 | 1,084 | 1,155 | 1,089 | 452 | 324 | 211 | 385 | 581 | 761 | 1,012 | 742 | 946 | 662 | 559 | 488 | 319 | 631 | 352 | 405 | 383 | 377 | 285 | 325 | 109.09 | 166.309 | 265.162 | 171.987 | 240.723 | 120.125 | 111.688 | -106.6 | 185 | 27.5 | 21.3 | 28 | 2.8 | 2.4 | 5.6 | -29.1 | 2.6 | 4.9 | 7.8 | 8.2 | 6.7 | 4.5 | 3.7 | 4.4 | 3.2 | 3 | 2.3 | 3.2 | 2 | 2.1 | 2 | 2.7 | 2.5 | 1.8 | 2 | 2.5 | 1.2 | 0.5 | 0.6 | 0.9 | 0.4 | 0.5 | 0.3 | 1.1 | 0.3 | 0.4 | 0.5 | 0.8 | 0.2 | 0.4 | 5.7 | 4.9 |
Total Current Liabilities
| 2,906 | 3,016 | 3,266 | 2,949 | 3,330 | 2,669 | 2,931 | 3,105 | 3,460 | 4,094 | 3,754 | 3,087 | 3,505 | 3,072 | 2,945 | 1,440 | 1,709 | 1,452 | 1,554 | 1,927 | 1,658 | 3,467 | 1,968 | 2,226 | 3,224 | 8,377 | 3,482 | 3,315 | 2,832 | 2,532 | 2,470 | 2,616 | 2,851 | 2,929 | 2,600 | 3,295 | 3,501 | 3,998 | 5,560 | 5,935 | 5,994 | 4,679 | 7,580 | 6,655 | 4,782 | 4,865 | 6,800 | 6,003 | 5,496 | 4,961 | 6,262 | 6,738 | 6,031 | 4,484 | 5,754 | 4,583 | 4,450 | 3,402 | 3,108 | 3,802 | 3,443 | 3,492 | 3,234 | 3,135 | 3,059 | 6,032 | 4,995 | 3,657 | 4,766 | 4,416 | 4,440 | 4,645 | 3,826 | 4,198 | 2,927 | 2,934 | 3,078 | 3,185 | 3,760 | 3,100 | 2,966 | 2,381 | 2,690 | 2,071 | 1,706 | 2,210 | 1,456 | 1,042 | 989 | 1,059 | 1,061 | 919 | 561.798 | 587.837 | 696.793 | 628.987 | 611.388 | 272.545 | 245.141 | 227.4 | 541.4 | 73.7 | 95.2 | 80.7 | 23.6 | 24.5 | 28.9 | 30.8 | 25.7 | 29.5 | 29.2 | 23.6 | 13.3 | 14 | 13.5 | 15.6 | 15.7 | 13.1 | 14.7 | 17 | 16.9 | 14.9 | 18.6 | 21.3 | 20.4 | 20.6 | 10.3 | 11.5 | 15.9 | 10.5 | 8.4 | 13 | 11.1 | 13.2 | 11.9 | 13.8 | 12.7 | 13.7 | 6.8 | 7.3 | 4.3 | 4.9 | 5.7 | 4.9 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 9,212 | 5,980 | 5,969 | 5,967 | 5,965 | 6,468 | 6,431 | 6,446 | 6,455 | 6,720 | 6,722 | 6,734 | 6,748 | 6,760 | 7,302 | 4,544 | 4,542 | 4,541 | 4,540 | 4,538 | 4,539 | 4,557 | 6,084 | 5,785 | 5,791 | 5,790 | 9,628 | 10,291 | 10,383 | 10,558 | 10,386 | 10,154 | 11,004 | 12,357 | 12,195 | 12,095 | 11,400 | 11,394 | 10,320 | 9,830 | 10,182 | 11,880 | 11,739 | 7,956 | 7,956 | 7,956 | 7,955 | 8,455 | 8,455 | 8,455 | 6,719 | 5,969 | 5,969 | 5,968 | 3,800 | 3,819 | 3,821 | 5,571 | 5,845 | 7,265 | 7,359 | 5,849 | 5,851 | 6,910 | 4,837 | 4,829 | 5,751 | 241 | 5,235 | 4,837 | 4,839 | -809 | 6,103 | 6,004 | 5,875 | 461 | 5,869 | 6,584 | 6,997 | 7,032 | 7,266 | 7,469 | 7,907 | 4,162 | 8,527 | 8,442 | 6,709 | 7,562 | 7,646 | 8,032 | 8,236 | 6,589 | 1,984.777 | 2,081.148 | 1,229.916 | 2,048.836 | 2,202.137 | 1,785.827 | 1,602.317 | 1,787.1 | 1,022.7 | 448 | 422.3 | 405.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 5 | 155 | 155 | 143 | 97 | 95 | 94 | 98 | 95 | 105 | 84 | 80 | 83 | 90 | 51.5 | 54.5 | 70.3 | 33 | 32 | 33.3 | 32 | 33 | 32.5 | 28 | 30 | 25 | 16 | 11.3 | 5.5 | 26 | 30 | 13.5 |
Deferred Revenue Non-Current
| 0 | 315 | 301 | 295 | 641 | 548 | 0 | 0 | 0 | 0 | 0 | 468 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 565 | 701 | 717 | 938 | 1,030 | 1,103 | 1,088 | 1,141 | 1,113 | 1,100 | 1,078 | 1,067 | 1,226 | 1,230 | 1,473 | 1,491 | 1,370 | 1,377 | 1,391 | 1,373 | 6,244 | 1,348 | 1,541 | 2,218 | 2,140 | 2,161 | 2,121 | 2,092 | 1,996 | 2,009 | 1,942 | 1,944 | 1,496 | 1,462 | 1,501 | 1,502 | 1,449 | 0 | 0 | 0 | 0 | 0 | 1,411 | 0 | 0 | 0 | 0 | 0 | 6,042 | 0 | 0 | 0 | 5,650 | 0 | 0 | 0 | 5,405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,370 | 55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,082 | 1,917 | 1,878 | 2,368 | 1,676 | 1,662 | 1,543 | 1,463 | 1,196 | 753 | 450 | 287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 341 | 523 | 483 | 772 | 877 | 543 | 432 | 773 | 835 | 665 | 659 | 651 | 648 | 631 | 555 | 731 | 888 | 1,333 | 2,909 | 4,167 | 6,244 | 5,642 | 5,927 | 5,249 | 4,793 | 4,505 | 4,196 | 4,154 | 4,693 | 4,944 | 5,088 | 4,972 | 4,763 | 4,809 | 4,348 | 3,199 | 2,756 | 2,405 | 1,714 | 2,003 | 1,899 | 1,709 | 1,587 | 1,364 | 3,679 | 7,179 | 7,044 | 6,339 | 6,042 | 5,992 | 5,602 | 5,270 | 5,650 | 5,625 | 5,552 | 5,439 | 5,405 | 5,373 | 5,024 | 5,081 | 4,800 | 4,502 | 4,332 | 4,334 | 4,370 | 4,326 | 4,076 | 2,862 | 2,627 | 2,529 | 2,645 | 2,943 | 2,142 | 1,112.822 | 1,010.384 | 728.552 | 626.826 | 483.155 | 431.882 | 424.184 | 390.9 | 691.7 | 44.1 | 36.2 | 33.2 | 67.6 | 105.9 | 104.6 | 101.5 | 104.5 | 99.2 | 92.8 | 81.1 | 45 | 40.9 | 37.4 | 34.5 | 31.2 | 29.5 | 28.1 | 27.3 | 24.1 | 22.7 | 10.9 | 8.6 | 8.1 | 7.6 | 6.6 | 4.2 | 3.7 | 1.7 | 1.2 | 0.9 | 0.9 | 0.9 | 0.9 | 7 | 6.4 | 6 | 6 | 5.9 | 5.4 | 5.3 | 5.5 | 8.2 |
Other Non-Current Liabilities
| 1,585 | 1,520 | 1,524 | 1,519 | 1,491 | 1,406 | 1,412 | 1,411 | 1,439 | 1,401 | 1,417 | 1,518 | 1,743 | 1,698 | 1,724 | 909 | 927 | 1,011 | 1,010 | 991 | 1,132 | 1,148 | 1,396 | 2,369 | 1,716 | 1,712 | 1,708 | 2,531 | 1,745 | 1,735 | 1,705 | 1,705 | 2,266 | 2,484 | 2,603 | 3,153 | 2,195 | 2,154 | 2,276 | 2,287 | 2,253 | 8,497 | 3,151 | 7,767 | 7,496 | 7,133 | 7,119 | 7,590 | 7,816 | 5,887 | 5,724 | 5,484 | 5,302 | 5,156 | 4,265 | 3,823 | 4,940 | 4,168 | 4,769 | 1,150 | 2,686 | 2,623 | 3,696 | 1,189 | 9,469 | 2,442 | 3,502 | -3,214 | 9,438 | 9,092 | 3,273 | -3,165 | 1,461 | 1,271 | 1,222 | -3,581 | 1,259 | 1,178 | 1,204 | 5,930 | 5,703 | 5,491 | 5,450 | -3,237 | 5,489 | 5,307 | 4,325 | 341 | 320 | 352 | 1,046 | 275 | 304.088 | 267.428 | 1,006.942 | 278.225 | 310.155 | 160.062 | 173.68 | 192.3 | 951.4 | 34.7 | 34.5 | 34.7 | 27.3 | 26.7 | 26.2 | 21 | 14.4 | 13.3 | 12 | 11.7 | 11.4 | 10.5 | 10.1 | 9.5 | 9.2 | 20.6 | 17 | 2.7 | 2.5 | 3.9 | 2.6 | 2.8 | 2.7 | 2.7 | 2.4 | 2.5 | 2.3 | 3 | 3 | 1.9 | 3.3 | 3.5 | 3.8 | 3.9 | 4.1 | 4.2 | 4.6 | 3.2 | 5.9 | 6.1 | 6.3 | 5.2 |
Total Non-Current Liabilities
| 12,879 | 9,417 | 9,371 | 9,854 | 9,132 | 9,536 | 9,386 | 9,320 | 9,090 | 8,874 | 8,589 | 8,539 | 8,491 | 8,458 | 9,026 | 5,453 | 5,469 | 5,552 | 5,550 | 5,870 | 6,194 | 6,188 | 8,252 | 8,154 | 8,050 | 7,934 | 12,109 | 12,822 | 12,793 | 12,952 | 12,742 | 12,922 | 13,901 | 15,396 | 15,529 | 15,248 | 14,928 | 16,457 | 16,763 | 18,361 | 18,077 | 20,377 | 20,139 | 15,723 | 15,452 | 15,089 | 15,074 | 16,045 | 16,271 | 16,284 | 14,387 | 12,949 | 12,733 | 12,625 | 9,567 | 9,091 | 8,761 | 9,739 | 10,614 | 10,314 | 10,045 | 9,883 | 9,547 | 11,713 | 14,306 | 14,315 | 15,592 | 15,793 | 14,673 | 13,929 | 13,382 | 12,976 | 13,189 | 12,827 | 12,536 | 12,477 | 12,501 | 12,786 | 13,282 | 12,962 | 12,969 | 12,960 | 13,357 | 14,035 | 14,071 | 13,749 | 11,034 | 10,530 | 10,495 | 11,029 | 12,225 | 9,006 | 3,401.687 | 3,358.96 | 2,965.41 | 2,953.887 | 2,995.447 | 2,377.771 | 2,200.181 | 2,370.3 | 2,665.8 | 526.8 | 493 | 473.2 | 94.9 | 132.6 | 130.8 | 122.5 | 118.9 | 112.5 | 104.8 | 100.8 | 61.4 | 206.4 | 202.5 | 187 | 137.4 | 145.1 | 139.1 | 128 | 121.6 | 131.6 | 97.5 | 91.4 | 93.8 | 100.3 | 60.5 | 61.2 | 76.3 | 37.7 | 36.2 | 36.1 | 36.2 | 37.4 | 37.2 | 38.9 | 40.5 | 35.2 | 26.6 | 20.4 | 16.8 | 37.4 | 41.8 | 26.9 |
Total Liabilities
| 15,785 | 12,433 | 12,637 | 12,803 | 12,462 | 12,205 | 12,317 | 12,425 | 12,550 | 12,968 | 12,343 | 11,626 | 11,996 | 11,530 | 11,971 | 6,893 | 7,178 | 7,004 | 7,104 | 7,797 | 7,852 | 9,655 | 10,220 | 10,380 | 11,274 | 16,311 | 15,591 | 16,137 | 15,625 | 15,484 | 15,212 | 15,538 | 16,752 | 18,325 | 18,129 | 18,543 | 18,429 | 20,455 | 22,323 | 24,296 | 24,071 | 25,056 | 27,719 | 22,378 | 20,234 | 19,954 | 21,874 | 22,048 | 21,767 | 21,245 | 20,649 | 19,687 | 18,764 | 17,109 | 15,321 | 13,674 | 13,211 | 13,141 | 13,722 | 14,116 | 13,488 | 13,375 | 12,781 | 14,848 | 17,365 | 20,347 | 20,587 | 19,450 | 19,439 | 18,345 | 17,822 | 17,621 | 17,015 | 17,025 | 15,463 | 15,411 | 15,579 | 15,971 | 17,042 | 16,062 | 15,935 | 15,341 | 16,047 | 16,106 | 15,777 | 15,959 | 12,490 | 11,572 | 11,484 | 12,088 | 13,286 | 9,925 | 3,963.485 | 3,946.797 | 3,662.203 | 3,582.874 | 3,606.835 | 2,650.316 | 2,445.322 | 2,597.7 | 3,207.2 | 600.5 | 588.2 | 553.9 | 118.5 | 157.1 | 159.7 | 153.3 | 144.6 | 142 | 134 | 124.4 | 74.7 | 220.4 | 216 | 202.6 | 153.1 | 158.2 | 153.8 | 145 | 138.5 | 146.5 | 116.1 | 112.7 | 114.2 | 120.9 | 70.8 | 72.7 | 92.2 | 48.2 | 44.6 | 49.1 | 47.3 | 50.6 | 49.1 | 52.7 | 53.2 | 48.9 | 33.4 | 27.7 | 21.1 | 42.3 | 47.5 | 31.8 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 6,146.847 | 6,124.869 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 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 | 0 | 0 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 0 | 0 | 0 |
Common Stock
| 66 | 63 | 63 | 64 | 64 | 64 | 64 | 65 | 65 | 66 | 66 | 66 | 68 | 68 | 67 | 38 | 38 | 38 | 38 | 38 | 39 | 41 | 42 | 45 | 47 | 51 | 53 | 53 | 53 | 53 | 53 | 52 | 52 | 52 | 52 | 42 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 40 | 40 | 40 | 41 | 42 | 43 | 43 | 43 | 44 | 45 | 45 | 44 | 44 | 44 | 44 | 44 | 44 | 45 | 44 | 45 | 45 | 44 | 44 | 44 | 44 | 44 | 44 | 45 | 45 | 47 | 48 | 25 | 24 | 24 | 24 | 24 | 24 | 16 | 16 | 16 | 16 | 16 | 13 | 12.977 | 12.963 | 12.941 | 12.864 | 12.826 | 8.698 | 8.652 | 8.6 | 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 |
Retained Earnings
| 7,670 | 7,132 | 6,509 | 6,195 | 5,535 | 4,940 | 4,712 | 4,297 | 3,981 | 3,107 | 2,013 | 1,692 | 750 | 243 | 218 | 208 | 351 | 586 | 1,298 | 3,148 | 3,812 | 3,738 | 3,280 | 3,650 | 2,505 | 6 | 473 | 702 | -428 | -656 | -1,081 | -1,646 | -1,977 | -2,970 | -1,400 | 1,781 | 6,413 | 10,018 | 12,933 | 16,631 | 17,138 | 16,220 | 15,644 | 15,410 | 15,292 | 14,952 | 14,358 | 15,778 | 16,217 | 17,016 | 16,621 | 16,308 | 15,870 | 14,901 | 12,230 | 11,882 | 11,390 | 9,369 | 8,733 | 7,613 | 7,017 | 6,589 | 6,347 | 10,376 | 17,265 | 14,717 | 13,489 | 12,813 | 11,564 | 10,893 | 10,055 | 9,114 | 8,586 | 7,932 | 7,126 | 6,477 | 5,543 | 4,834 | 4,218 | 3,693 | 3,047 | 2,557 | 2,082 | 1,614 | 1,085 | 688 | 341 | -84 | -158 | -210 | -95 | -147 | 380.049 | 304.13 | 176.654 | -214.708 | -510.4 | -26.408 | -110.362 | -164.7 | -205.9 | -225.6 | -239.4 | -242.9 | 79.8 | 164.5 | 158.5 | 149.9 | 132.6 | 117.9 | 104.7 | 81.1 | 67.4 | 60.4 | 54.3 | 49.4 | 45.7 | 39.7 | 37.9 | 37.5 | 36.5 | 34.1 | 30.7 | 26.4 | 20.8 | 17.6 | 13 | 7.8 | 0.5 | -4.2 | -4.9 | -5.1 | -5.6 | -5.2 | -6.2 | 12.2 | 11.3 | 11.1 | 11.6 | 12 | 11.5 | 11.6 | 11.9 | 8.6 |
Accumulated Other Comprehensive Income/Loss
| -121 | -122 | -123 | -124 | -113 | -114 | -115 | -116 | -129 | -130 | -131 | -132 | -100 | -101 | -104 | -127 | -116 | -117 | -118 | -119 | -116 | -117 | 1,064 | 1,027 | 1,164 | 1,091 | 1,122 | 1,166 | 297 | 291 | 287 | 284 | 278 | 265 | 257 | 230 | 321 | 528 | 481 | 779 | 993 | 1,270 | 973 | 1,268 | 1,502 | 1,326 | 1,592 | 1,771 | 1,879 | 1,565 | 1,731 | 1,575 | 1,412 | 2,021 | 1,951 | 1,760 | 1,512 | 1,296 | 1,600 | 1,385 | 1,182 | 686 | 241 | 383 | 1,762 | 2,131 | 2,043 | 2,405 | 2,339 | 1,791 | 1,159 | 1,444 | 1,796 | 1,772 | 1,416 | 1,276 | 1,277 | 810 | 780 | 845 | 426 | 257 | 379 | 537 | 368 | 248 | -13 | -270 | -301 | 2 | -197 | -28 | -29.948 | -43.8 | -109.528 | -85.397 | -84.809 | -80.159 | -41.75 | -66.5 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -7,600.723 | 5,478 | 5,718 | 5,926 | 6,153 | 6,131 | 6,316 | 6,921 | 6,956 | 7,047 | 7,352 | 7,636 | 8,206 | 8,189 | 8,172 | 2,766 | 2,750 | 2,720 | 2,701 | 2,735 | 2,807 | 3,332 | 3,471 | 4,464 | 5,182 | 6,866 | 7,257 | 7,333 | 7,207 | 7,211 | 7,207 | 7,237 | 7,487 | 7,500 | 7,501 | 4,996 | 4,773 | 4,736 | 4,542 | 4,088 | 4,004 | 3,943 | 3,836 | 3,780 | 3,777 | 3,747 | 3,717 | 5,459 | 5,523 | 5,169 | 5,295 | 5,082 | 5,191 | 6,485 | 6,956 | 7,328 | 5,707 | 6,121 | 6,577 | 6,527 | 6,410 | 6,363 | 6,310 | 6,257 | 6,219 | 6,541 | 6,820 | 9,148 | 6,883 | 6,956 | 6,897 | 6,839 | 6,790 | 6,744 | 6,715 | 6,926 | 7,078 | 7,609 | 8,588 | 9,087 | 9,156 | 9,124 | 9,044 | 8,880 | 8,712 | 8,691 | 4,993 | 4,990 | 4,975 | 4,976 | 4,966 | 3,420 | 3,404.427 | 3,582.448 | 3,582.982 | 3,564 | 3,544.564 | 2,273.989 | 2,257.795 | 3,481 | 2,015 | 780.8 | 769.2 | 765.9 | 389.5 | 392.1 | 394.1 | 393.7 | 394 | 391.7 | 390.7 | 391.3 | 169.8 | 169.8 | 169.6 | 169.6 | 169.5 | 168.9 | 168.9 | 168.9 | 168.8 | 168.8 | 146.5 | 146.5 | 146.5 | 146.5 | 146.4 | 145.5 | 144 | 57 | 57 | 56.9 | 56.9 | 56.9 | 56.8 | 57.4 | 57.3 | 57.2 | 57.2 | 57 | 57 | 29.8 | 29.7 | 20.3 |
Total Shareholders Equity
| 14.277 | 12,551 | 12,167 | 12,061 | 11,639 | 11,021 | 10,977 | 11,167 | 10,873 | 10,090 | 9,300 | 9,262 | 8,924 | 8,399 | 8,353 | 2,885 | 3,023 | 3,227 | 3,919 | 5,802 | 6,542 | 6,994 | 7,857 | 9,186 | 8,898 | 8,014 | 8,905 | 9,254 | 7,129 | 6,899 | 6,466 | 5,927 | 5,840 | 4,847 | 6,410 | 7,049 | 11,548 | 15,323 | 17,997 | 21,539 | 22,176 | 21,474 | 20,494 | 20,499 | 20,612 | 20,066 | 19,708 | 21,278 | 21,781 | 22,225 | 21,956 | 21,430 | 21,102 | 21,428 | 19,229 | 19,253 | 18,652 | 16,830 | 16,955 | 15,570 | 14,653 | 13,682 | 12,942 | 17,060 | 25,290 | 23,433 | 22,398 | 22,006 | 20,832 | 19,686 | 18,156 | 17,442 | 17,217 | 16,493 | 15,302 | 14,862 | 13,944 | 13,299 | 13,634 | 13,674 | 12,655 | 11,963 | 11,530 | 11,056 | 10,190 | 9,652 | 5,338 | 4,653 | 4,533 | 4,785 | 4,691 | 3,259 | 3,769.005 | 3,857.241 | 3,664.549 | 3,277.604 | 2,963.681 | 2,177.62 | 2,115.835 | 2,025.5 | 1,818.6 | 555.2 | 529.8 | 523 | 469.3 | 556.6 | 552.6 | 543.6 | 526.6 | 509.6 | 495.4 | 472.4 | 237.2 | 230.2 | 223.9 | 219 | 215.2 | 208.6 | 206.8 | 206.4 | 205.3 | 202.9 | 177.2 | 172.9 | 167.3 | 164.1 | 159.4 | 153.3 | 145.6 | 54 | 53.3 | 53 | 52.5 | 52.9 | 51.8 | 70.8 | 69.8 | 69.5 | 70 | 70.2 | 69.7 | 41.4 | 41.6 | 28.9 |
Total Equity
| 14.478 | 12,729 | 12,341 | 12,217 | 11,779 | 11,150 | 11,103 | 11,296 | 11,007 | 10,226 | 9,435 | 9,399 | 9,061 | 8,535 | 8,486 | 3,019 | 3,148 | 3,353 | 4,040 | 5,920 | 6,542 | 6,994 | 7,857 | 9,186 | 8,898 | 12,848 | 13,725 | 14,104 | 11,934 | 11,330 | 10,922 | 10,375 | 10,061 | 8,919 | 10,508 | 10,989 | 15,922 | 20,151 | 23,019 | 26,341 | 26,768 | 26,059 | 25,046 | 20,499 | 20,612 | 20,066 | 19,708 | 21,278 | 21,781 | 22,225 | 21,956 | 21,430 | 21,102 | 21,428 | 19,229 | 19,253 | 18,652 | 16,830 | 16,955 | 15,570 | 14,653 | 13,682 | 12,942 | 17,060 | 25,290 | 23,433 | 22,398 | 22,006 | 20,832 | 19,686 | 18,156 | 17,442 | 17,217 | 16,493 | 15,302 | 14,862 | 13,944 | 13,299 | 13,634 | 13,674 | 12,655 | 11,963 | 11,530 | 11,056 | 10,190 | 9,652 | 5,338 | 4,653 | 4,533 | 4,785 | 4,691 | 3,259 | 3,769.005 | 3,857.241 | 3,664.549 | 3,277.604 | 2,963.681 | 2,177.62 | 2,115.835 | 2,025.5 | 1,968.1 | 704.7 | 679.3 | 672.5 | 618.8 | 706.1 | 702.1 | 693.1 | 676.1 | 659.1 | 644.9 | 621.9 | 386.7 | 230.2 | 223.9 | 219 | 215.2 | 208.6 | 206.8 | 206.4 | 205.3 | 202.9 | 177.2 | 172.9 | 167.3 | 164.1 | 159.4 | 153.3 | 145.6 | 54 | 53.3 | 53 | 52.5 | 52.9 | 51.8 | 70.8 | 69.8 | 69.5 | 70 | 70.2 | 69.7 | 41.4 | 41.6 | 28.9 |
Total Liabilities & Shareholders Equity
| 30,263 | 25,162 | 24,978 | 25,020 | 24,241 | 23,355 | 23,420 | 23,721 | 23,557 | 23,194 | 21,778 | 21,025 | 21,057 | 20,065 | 20,457 | 9,912 | 10,326 | 10,357 | 11,144 | 13,717 | 14,394 | 16,649 | 18,077 | 19,566 | 20,172 | 29,159 | 29,316 | 30,241 | 27,559 | 26,814 | 26,134 | 25,913 | 26,813 | 27,244 | 28,637 | 29,532 | 34,351 | 40,606 | 45,342 | 50,637 | 50,839 | 51,115 | 52,765 | 42,877 | 40,846 | 40,020 | 41,582 | 43,326 | 43,548 | 43,470 | 42,605 | 41,117 | 39,866 | 38,537 | 34,550 | 32,927 | 31,863 | 29,971 | 30,677 | 29,686 | 28,141 | 27,057 | 25,723 | 31,908 | 42,655 | 43,780 | 42,985 | 41,456 | 40,271 | 38,031 | 35,978 | 35,063 | 34,232 | 33,518 | 30,765 | 30,273 | 29,523 | 29,270 | 30,676 | 29,736 | 28,590 | 27,304 | 27,577 | 27,162 | 25,967 | 25,611 | 17,828 | 16,225 | 16,017 | 16,873 | 17,977 | 13,184 | 7,732.49 | 7,804.038 | 7,326.752 | 6,860.478 | 6,570.516 | 4,827.936 | 4,561.157 | 4,623.2 | 5,175.3 | 1,305.2 | 1,267.5 | 1,226.4 | 737.3 | 863.2 | 861.8 | 846.4 | 820.7 | 801.1 | 778.9 | 746.3 | 461.4 | 450.6 | 439.9 | 421.6 | 368.3 | 366.8 | 360.6 | 351.4 | 343.8 | 349.4 | 293.3 | 285.6 | 281.5 | 285 | 230.2 | 226 | 237.8 | 102.2 | 97.9 | 102.1 | 99.8 | 103.5 | 100.9 | 123.5 | 123 | 118.4 | 103.4 | 97.9 | 90.8 | 83.7 | 89.1 | 60.7 |