Electronic Arts Inc.
NASDAQ:EA
162.72 (USD) • At close November 13, 2024
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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2,197 | 2,400 | 2,900 | 2,742 | 1,946 | 2,259 | 2,424 | 2,202 | 1,539 | 2,082 | 2,732 | 2,670 | 1,630 | 2,838 | 5,260 | 4,772 | 4,059 | 4,013 | 3,768 | 3,603 | 2,940 | 3,533 | 4,708 | 3,887 | 2,881 | 3,876 | 4,258 | 2,566 | 2,067 | 2,248 | 2,565 | 2,483 | 1,746 | 2,042 | 2,493 | 2,263 | 1,598 | 1,810 | 2,068 | 2,166 | 1,624 | 1,554 | 1,782 | 1,746 | 1,090 | 1,056 | 1,292 | 1,158 | 871 | 919 | 1,293 | 1,242 | 930 | 1,173 | 1,579 | 1,353 | 1,056 | 1,057 | 1,273 | 1,114 | 1,042 | 1,205 | 1,621 | 1,379 | 1,825 | 1,199 | 1,553 | 1,878 | 1,074 | 663 | 1,371 | 1,199 | 1,212 | 1,248 | 1,242 | 1,462 | 575 | 874 | 1,270 | 963.239 | 1,386.026 | 1,133.171 | 2,414.346 | 573.01 | 376.125 | 810.697 | 949.995 | 1,165.326 | 920.768 | 826.866 | 796.936 | 486.842 | 407.945 | 460.194 | 466.492 | 295.377 | 253.817 | 296.944 | 246.265 | 157.4 | 135.3 | 202 | 242.2 | 177.5 | 124.1 | 201.7 | 374.6 | 287.8 | 142.4 | 119.5 | 125.6 | 135.3 | 87.9 | 97 | 105.6 | 70.7 | 80.6 | 110.2 | 143.4 | 104.2 | 116.3 | 92.3 | 93.9 | 94.3 | 92.4 | 99.6 | 98 | 64.6 | 69.1 | 69.1 | 56.9 | 28.8 | 25.5 | 25 | 27.6 | 18.4 | 19.8 | 21.5 | 22 | 16.2 |
Short Term Investments
| 366 | 366 | 362 | 362 | 359 | 343 | 343 | 351 | 335 | 334 | 330 | 346 | 342 | 881 | 1,106 | 1,938 | 1,972 | 1,947 | 1,967 | 1,999 | 1,943 | 1,654 | 737 | 1,274 | 1,664 | 1,095 | 1,073 | 2,318 | 2,288 | 2,222 | 1,967 | 1,736 | 1,520 | 1,385 | 1,341 | 966 | 990 | 1,069 | 953 | 774 | 764 | 762 | 583 | 324 | 328 | 355 | 388 | 334 | 444 | 520 | 556 | 549 | 569 | 675 | 658 | 618 | 601 | 673 | 723 | 670 | 970 | 1,074 | 899 | 882 | 640 | 1,480 | 1,463 | 1,542 | 1,818 | 2,186 | 1,605 | 1,447 | 1,164 | 1,149 | 1,190 | 1,261 | 1,837 | 1,875 | 1,828 | 1,605.909 | 1,103.892 | 1,238.193 | 1.225 | 1,253.749 | 1,358.82 | 812.593 | 638.734 | 1.341 | 6.525 | 5.403 | 6.869 | 7.282 | 4.581 | 8.768 | 10.022 | 17.249 | 17.148 | 2.26 | 93.775 | 91.2 | 95.2 | 122.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 2,563 | 2,766 | 3,262 | 3,104 | 2,305 | 2,602 | 2,767 | 2,553 | 1,874 | 2,416 | 3,062 | 3,016 | 1,972 | 3,719 | 6,366 | 6,710 | 6,031 | 5,960 | 5,735 | 5,602 | 4,883 | 5,187 | 5,445 | 5,161 | 4,545 | 4,971 | 5,331 | 4,884 | 4,355 | 4,470 | 4,532 | 4,219 | 3,266 | 3,427 | 3,834 | 3,229 | 2,588 | 2,879 | 3,021 | 2,940 | 2,388 | 2,316 | 2,365 | 2,070 | 1,418 | 1,411 | 1,680 | 1,492 | 1,315 | 1,439 | 1,849 | 1,791 | 1,499 | 1,848 | 2,237 | 1,971 | 1,657 | 1,730 | 1,996 | 1,784 | 2,012 | 2,279 | 2,520 | 2,261 | 2,465 | 2,679 | 3,016 | 3,420 | 2,892 | 2,849 | 2,976 | 2,646 | 2,376 | 2,397 | 2,432 | 2,723 | 2,412 | 2,749 | 3,098 | 2,569.148 | 2,489.918 | 2,371.364 | 2,415.571 | 1,826.759 | 1,734.945 | 1,623.29 | 1,588.729 | 1,166.667 | 927.293 | 832.269 | 803.805 | 494.124 | 412.526 | 468.962 | 476.514 | 312.626 | 270.965 | 299.204 | 340.04 | 248.6 | 230.5 | 324.1 | 242.2 | 177.5 | 124.1 | 201.7 | 374.6 | 287.8 | 142.4 | 119.5 | 125.6 | 135.3 | 87.9 | 97 | 105.6 | 70.7 | 80.6 | 110.2 | 143.4 | 104.2 | 116.3 | 92.3 | 93.9 | 94.3 | 92.4 | 99.6 | 98 | 64.6 | 69.1 | 69.1 | 56.9 | 28.8 | 25.5 | 25 | 27.6 | 18.4 | 19.8 | 21.5 | 22 | 16.2 |
Net Receivables
| 1,012 | 433 | 565 | 867 | 1,047 | 517 | 684 | 836 | 919 | 579 | 650 | 965 | 1,031 | 557 | 521 | 778 | 423 | 507 | 461 | 798 | 856 | 329 | 623 | 806 | 966 | 371 | 385 | 886 | 812 | 222 | 359 | 587 | 723 | 246 | 233 | 621 | 737 | 144 | 362 | 488 | 829 | 219 | 327 | 526 | 594 | 120 | 312 | 382 | 643 | 111 | 366 | 526 | 562 | 30 | 335 | 390 | 444 | 103 | 206 | 495 | 646 | 375 | 116 | 794 | 547 | 269 | 306 | 830 | 424 | 123 | 256 | 551 | 267 | 41 | 199 | 567 | 328 | 167 | 296 | 892.133 | 379.389 | 169.62 | 211.916 | 837.021 | 202.802 | 37.211 | 82.083 | 0 | 0 | 0 | 190.495 | 463.384 | 103.538 | 76.991 | 174.449 | 356.484 | 148.096 | 84.974 | 234.087 | 377.9 | 265.7 | 73.3 | 149.5 | 314.7 | 202.3 | 100 | 139.4 | 273.3 | 143 | 79.4 | 103.2 | 196.1 | 102.2 | 52.3 | 73.1 | 162.5 | 73.4 | 60.3 | 56.4 | 145.1 | 76.6 | 60.9 | 65.1 | 82.5 | 48 | 19 | 26.4 | 44.8 | 27.3 | 11.7 | 18.8 | 35.3 | 27.2 | 18.8 | 17.2 | 24.8 | 17.6 | 11.9 | 10.5 | 13.8 |
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 | 35 | 50 | 26 | 33 | 42 | 62 | 34 | 36 | 39 | 67 | 37 | 56 | 55 | 58 | 41 | 42 | 59 | 71 | 60 | 59 | 69 | 90 | 75 | 77 | 105 | 155 | 82 | 100 | 144 | 250 | 215 | 217 | 295 | 328 | 223 | 168 | 178 | 103 | 74 | 62 | 72 | 67 | 59 | 61 | 76 | 74 | 66 | 62 | 84.424 | 79.272 | 53.033 | 55.143 | 64.766 | 39.209 | 17.034 | 25.17 | 33.216 | 36.827 | 24.074 | 23.78 | 24.918 | 20.819 | 16.02 | 15.686 | 19.852 | 19.285 | 25.705 | 22.986 | 22.8 | 23.9 | 16 | 22.4 | 30.2 | 26.1 | 19 | 19.6 | 32.3 | 20.3 | 16.6 | 15.8 | 18.7 | 24.4 | 13.6 | 14.6 | 32.7 | 18.9 | 12 | 12.4 | 17.2 | 20.7 | 10.3 | 9.7 | 11.6 | 12 | 15.2 | 12.6 | 12.3 | 8.1 | 6.1 | 8.5 | 8 | 5.2 | 3.6 | 5.5 | 8.1 | 9 | 5.3 | 5.3 | 7.1 |
Other Current Assets
| 397 | 388 | 420 | 378 | 492 | 455 | 518 | 453 | 479 | 522 | 439 | 377 | 387 | 401 | 326 | 233 | 376 | 223 | 321 | 229 | 301 | 284 | 313 | 280 | 292 | 282 | 288 | 196 | 248 | 210 | 308 | 260 | 221 | 273 | 254 | 297 | 322 | 347 | 371 | 340 | 305 | 434 | 487 | 326 | 343 | 312 | 291 | 296 | 303 | 417 | 454 | 563 | 631 | 573 | 544 | 355 | 335 | 506 | 574 | 677 | 706 | 747 | 632 | 589 | 1,135 | 1,178 | 1,164 | 1,306 | 1,150 | 1,009 | 644 | 497 | 503 | 483 | 480 | 463 | 475 | 457 | 390 | 274.025 | 221.946 | 249.869 | 229.402 | 181.784 | 216.858 | 240.192 | 216.266 | 729.4 | 335.065 | 273.929 | 134.463 | 186.663 | 205.927 | 171.633 | 152.078 | 120.448 | 143.758 | 115.79 | 108.21 | 114.8 | 115.3 | 101.9 | 155.4 | 93.7 | 115.9 | 220.1 | 56.2 | 36.4 | 140.7 | 140.6 | 124.5 | 78 | 92.9 | 122.3 | 107 | 39.7 | 47.2 | 34.2 | 60 | 29.3 | 33.1 | 52.7 | 65 | 22.1 | 15.9 | 15.4 | 15.8 | 12.8 | 11.7 | 8.4 | 7 | 4.6 | 4.6 | 6.3 | 3.4 | 3.1 | 2.6 | 2.2 | 2 | 1.5 |
Total Current Assets
| 3,972 | 3,587 | 4,247 | 4,349 | 3,844 | 3,574 | 3,969 | 3,842 | 3,442 | 3,517 | 4,151 | 4,358 | 3,390 | 4,677 | 7,213 | 7,721 | 6,830 | 6,690 | 6,517 | 6,629 | 6,040 | 5,800 | 6,381 | 6,247 | 5,803 | 5,624 | 6,004 | 5,966 | 5,415 | 4,902 | 5,199 | 5,101 | 4,260 | 3,972 | 4,354 | 4,152 | 3,646 | 3,326 | 3,720 | 3,754 | 3,532 | 2,930 | 3,138 | 2,921 | 2,340 | 1,884 | 2,325 | 2,229 | 2,332 | 1,951 | 2,609 | 2,806 | 2,568 | 2,354 | 3,032 | 2,714 | 2,485 | 2,228 | 2,585 | 2,782 | 3,227 | 3,176 | 3,120 | 3,637 | 3,835 | 3,617 | 3,925 | 4,897 | 3,853 | 3,395 | 3,597 | 3,531 | 3,009 | 2,814 | 3,012 | 3,662 | 3,107 | 3,263 | 3,706 | 3,815.383 | 3,170.266 | 2,841.798 | 2,910.807 | 2,908.24 | 2,193.043 | 1,916.51 | 1,911.137 | 1,929.283 | 1,299.185 | 1,130.272 | 1,152.543 | 1,169.089 | 742.81 | 733.606 | 818.727 | 809.41 | 582.104 | 525.673 | 705.323 | 764.1 | 635.4 | 515.3 | 569.5 | 616.1 | 468.4 | 540.8 | 589.8 | 629.8 | 446.4 | 356.1 | 369.1 | 428.1 | 307.4 | 285.2 | 300.3 | 305.6 | 220.1 | 216.7 | 272.2 | 295.8 | 246.7 | 216.2 | 233.7 | 210.5 | 168.3 | 149.2 | 152.8 | 134.5 | 116.2 | 95.3 | 91.2 | 76.7 | 62.5 | 53.7 | 53.7 | 54.4 | 49 | 40.9 | 39.8 | 38.6 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 578 | 558 | 578 | 561 | 542 | 545 | 549 | 553 | 531 | 545 | 550 | 522 | 516 | 510 | 491 | 467 | 458 | 450 | 449 | 439 | 442 | 446 | 448 | 426 | 440 | 440 | 453 | 447 | 444 | 436 | 434 | 424 | 431 | 435 | 439 | 415 | 430 | 444 | 459 | 461 | 483 | 503 | 510 | 518 | 532 | 537 | 548 | 550 | 561 | 558 | 568 | 547 | 532 | 516 | 513 | 502 | 510 | 516 | 537 | 550 | 569 | 341 | 354 | 372 | 417 | 392 | 396 | 393 | 507 | 494 | 484 | 451 | 448 | 418 | 392 | 375 | 364 | 359 | 353 | 329.01 | 297.485 | 292.867 | 298.073 | 280.026 | 273.305 | 273.263 | 262.252 | 302.231 | 307.056 | 309.892 | 308.827 | 322.79 | 337.13 | 337.358 | 337.199 | 340.187 | 335.962 | 318.448 | 285.466 | 243.8 | 215.7 | 192.6 | 181.3 | 169.2 | 157.7 | 108.7 | 105.1 | 93.1 | 91.1 | 86.1 | 85.1 | 83.4 | 78 | 72.4 | 70.1 | 65.5 | 62.7 | 57.7 | 30.5 | 27.4 | 26.4 | 25.4 | 25.1 | 24.5 | 23.1 | 21.6 | 18.9 | 14.1 | 10.1 | 5.4 | 4.5 | 4.7 | 3.8 | 2.6 | 2.5 | 2.6 | 2 | 2.1 | 2.2 | 2.1 |
Goodwill
| 5,381 | 5,379 | 5,379 | 5,382 | 5,378 | 5,381 | 5,380 | 5,380 | 5,375 | 5,382 | 5,387 | 5,389 | 5,459 | 4,256 | 2,868 | 1,896 | 1,891 | 1,889 | 1,885 | 1,892 | 1,890 | 1,892 | 1,892 | 1,891 | 1,894 | 1,886 | 1,883 | 1,879 | 1,711 | 1,708 | 1,707 | 1,704 | 1,709 | 1,708 | 1,710 | 1,708 | 1,709 | 1,713 | 1,713 | 1,718 | 1,723 | 1,726 | 1,723 | 1,725 | 1,726 | 1,722 | 1,721 | 1,724 | 1,723 | 1,716 | 1,718 | 1,716 | 1,700 | 1,132 | 1,110 | 1,107 | 1,094 | 1,090 | 1,093 | 1,097 | 817 | 814 | 807 | 808 | 1,182 | 1,183 | 1,152 | 737 | 737 | 736 | 734 | 730 | 709 | 646 | 647 | 154 | 155 | 155 | 153 | 122.166 | 92.648 | 91.576 | 91.977 | 89.858 | 88.65 | 88.542 | 86.031 | 0 | 0 | 0 | 0 | 116.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 346 | 373 | 400 | 501 | 538 | 577 | 618 | 735 | 811 | 893 | 962 | 1,052 | 1,080 | 909 | 309 | 37 | 42 | 48 | 53 | 62 | 72 | 80 | 87 | 93 | 100 | 107 | 71 | 81 | 5 | 7 | 8 | 9 | 28 | 42 | 57 | 71 | 84 | 98 | 111 | 127 | 143 | 160 | 177 | 196 | 216 | 234 | 253 | 304 | 334 | 347 | 369 | 402 | 416 | 134 | 144 | 160 | 168 | 185 | 204 | 215 | 194 | 208 | 221 | 236 | 240 | 259 | 265 | 170 | 182 | 196 | 210 | 221 | 231 | 220 | 232 | 182 | 185 | 188 | 189 | 159.729 | 109.863 | 109.766 | 110.445 | 109.008 | 108.434 | 109.195 | 88.162 | 119.406 | 121.484 | 108.213 | 110.512 | 0 | 124.227 | 130.278 | 136.764 | 103.889 | 108.586 | 113.141 | 117.236 | 83.5 | 86.1 | 88.1 | 90.7 | 101.4 | 101.3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 5,727 | 5,752 | 5,779 | 5,883 | 5,916 | 5,958 | 5,998 | 6,115 | 6,186 | 6,275 | 6,349 | 6,441 | 6,539 | 5,165 | 3,177 | 1,933 | 1,933 | 1,937 | 1,938 | 1,954 | 1,962 | 1,972 | 1,979 | 1,984 | 1,994 | 1,993 | 1,954 | 1,960 | 1,716 | 1,715 | 1,715 | 1,713 | 1,737 | 1,750 | 1,767 | 1,779 | 1,793 | 1,811 | 1,824 | 1,845 | 1,866 | 1,886 | 1,900 | 1,921 | 1,942 | 1,956 | 1,974 | 2,028 | 2,057 | 2,063 | 2,087 | 2,118 | 2,116 | 1,266 | 1,254 | 1,267 | 1,262 | 1,275 | 1,297 | 1,312 | 1,011 | 1,022 | 1,028 | 1,044 | 1,422 | 1,442 | 1,417 | 907 | 919 | 932 | 944 | 951 | 940 | 866 | 879 | 182 | 185 | 188 | 189 | 159.729 | 109.863 | 109.766 | 110.445 | 109.008 | 108.434 | 109.195 | 88.162 | 119.406 | 121.484 | 108.213 | 110.512 | 116.161 | 124.227 | 130.278 | 136.764 | 103.889 | 108.586 | 113.141 | 117.236 | 83.5 | 86.1 | 88.1 | 90.7 | 101.4 | 101.3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 29 | 33 | 33 | 6 | 6 | 11 | 11 | 11 | 11 | 10 | 9 | 10 | 24.918 | 15.341 | 14.951 | 14.332 | 13.551 | 12.909 | 12.46 | 0 | 10.231 | 17.324 | 18.999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,431 | 2,393 | 2,380 | 2,375 | 2,353 | 2,555 | 2,462 | 2,443 | 2,395 | 2,327 | 2,243 | 2,130 | 2,139 | 1,960 | 2,045 | 1,924 | 1,937 | 1,894 | 1,903 | 1,828 | 1,835 | 1,208 | 35 | 106 | 112 | 92 | 84 | 159 | 248 | 232 | 286 | 386 | 366 | 343 | 387 | 8 | 14 | 14 | 13 | 6 | 9 | 15 | 28 | 46 | 48 | 50 | 53 | 47 | 49 | 44 | 42 | 44 | 45 | 49 | 49 | 44 | 48 | 49 | 52 | 74 | 71 | 67 | 61 | 33 | 179 | 177 | 164 | 89 | 77 | 66 | 25 | 92 | 89 | 86 | -11 | 15 | 16 | 17 | 19 | 46.666 | 43.639 | 42.65 | 40.755 | 13.614 | 13.84 | 13.815 | 13.523 | 55.628 | 55.649 | 37.71 | 0 | 2.945 | 2.841 | 2.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 428 | 418 | 436 | 449 | 484 | 451 | 481 | 517 | 511 | 528 | 507 | 479 | 435 | 422 | 362 | 375 | 312 | 313 | 305 | 311 | 314 | 323 | 114 | 94 | 101 | 98 | 89 | 110 | 99 | 90 | 84 | 95 | 98 | 105 | 103 | 116 | 117 | 126 | 131 | 101 | 141 | 142 | 140 | 167 | 174 | 178 | 170 | 185 | 192 | 209 | 185 | 181 | 174 | 170 | 80 | 200 | 189 | 177 | 175 | 221 | 124 | 116 | 115 | 118 | 109 | 146 | 157 | 130 | 131 | 105 | 90 | 12 | 14 | -2 | 103 | 86 | 72 | 82 | 93 | 60.375 | 66.061 | 68.205 | 26.199 | 13.989 | 15.503 | 22.96 | 84.459 | 44.246 | 46.387 | 68.779 | 127.492 | 84.388 | 87.144 | 84.861 | 86.228 | 83.79 | 88.448 | 79.732 | 84.287 | 89.4 | 66.4 | 67.1 | 60.4 | 49.8 | 51.9 | 53.6 | 50.8 | 57.9 | 67.7 | 61.1 | 62.5 | 53.3 | 56.3 | 52.4 | 53.8 | 54 | 58.7 | 50.2 | 38.5 | 26.5 | 19.8 | 19.5 | 14.9 | 9.6 | 9.8 | 9.7 | 9.6 | 11.2 | 8.3 | 5.4 | 5.4 | 6 | 7 | 6.9 | 6.9 | 5.1 | 5.2 | 4.9 | 4.8 | 4.8 |
Total Non-Current Assets
| 9,164 | 9,121 | 9,173 | 9,268 | 9,295 | 9,509 | 9,490 | 9,628 | 9,637 | 9,675 | 9,649 | 9,572 | 9,629 | 8,057 | 6,075 | 4,699 | 4,640 | 4,594 | 4,595 | 4,532 | 4,553 | 3,949 | 2,576 | 2,610 | 2,647 | 2,623 | 2,580 | 2,676 | 2,507 | 2,473 | 2,519 | 2,618 | 2,632 | 2,633 | 2,696 | 2,318 | 2,354 | 2,395 | 2,427 | 2,413 | 2,499 | 2,546 | 2,578 | 2,652 | 2,696 | 2,721 | 2,745 | 2,810 | 2,859 | 2,874 | 2,882 | 2,890 | 2,867 | 2,001 | 1,896 | 2,013 | 2,009 | 2,017 | 2,061 | 2,157 | 1,775 | 1,546 | 1,558 | 1,567 | 2,127 | 2,157 | 2,134 | 1,548 | 1,667 | 1,630 | 1,549 | 1,512 | 1,502 | 1,379 | 1,374 | 669 | 647 | 655 | 664 | 620.698 | 532.389 | 528.439 | 489.804 | 430.188 | 423.991 | 431.693 | 448.396 | 531.742 | 547.9 | 543.593 | 546.831 | 526.284 | 551.342 | 555.372 | 560.191 | 527.866 | 532.996 | 511.321 | 486.989 | 416.7 | 368.2 | 347.8 | 332.4 | 320.4 | 310.9 | 162.3 | 155.9 | 151 | 158.8 | 147.2 | 147.6 | 136.7 | 134.3 | 124.8 | 123.9 | 119.5 | 121.4 | 107.9 | 69 | 53.9 | 46.2 | 44.9 | 40 | 34.1 | 32.9 | 31.3 | 28.5 | 25.3 | 18.4 | 10.8 | 9.9 | 10.7 | 10.8 | 9.5 | 9.4 | 7.7 | 7.2 | 7 | 7 | 6.9 |
Total Assets
| 13,136 | 12,708 | 13,420 | 13,617 | 13,139 | 13,083 | 13,459 | 13,470 | 13,079 | 13,192 | 13,800 | 13,930 | 13,019 | 12,734 | 13,288 | 12,420 | 11,470 | 11,284 | 11,112 | 11,161 | 10,593 | 9,749 | 8,957 | 8,857 | 8,450 | 8,247 | 8,584 | 8,642 | 7,922 | 7,375 | 7,718 | 7,719 | 6,892 | 6,605 | 7,050 | 6,470 | 6,000 | 5,721 | 6,147 | 6,167 | 6,031 | 5,476 | 5,716 | 5,573 | 5,036 | 4,605 | 5,070 | 5,039 | 5,191 | 4,825 | 5,491 | 5,696 | 5,435 | 4,355 | 4,928 | 4,727 | 4,494 | 4,245 | 4,646 | 4,939 | 5,002 | 4,722 | 4,678 | 5,204 | 5,962 | 5,774 | 6,059 | 6,445 | 5,520 | 5,025 | 5,146 | 5,043 | 4,511 | 4,193 | 4,386 | 4,331 | 3,754 | 3,918 | 4,370 | 4,436.081 | 3,702.655 | 3,370.237 | 3,400.611 | 3,338.428 | 2,617.034 | 2,348.203 | 2,359.533 | 2,461.025 | 1,847.085 | 1,673.865 | 1,699.374 | 1,695.373 | 1,294.152 | 1,288.978 | 1,378.918 | 1,337.276 | 1,115.1 | 1,036.994 | 1,192.312 | 1,180.8 | 1,003.6 | 863.1 | 901.9 | 936.5 | 779.3 | 703.1 | 745.7 | 780.8 | 605.2 | 503.3 | 516.7 | 564.8 | 441.7 | 410 | 424.2 | 425.1 | 341.5 | 324.6 | 341.2 | 349.7 | 292.9 | 261.1 | 273.7 | 244.6 | 201.2 | 180.5 | 181.3 | 159.8 | 134.6 | 106.1 | 101.1 | 87.4 | 73.3 | 63.2 | 63.1 | 62.1 | 56.2 | 47.9 | 46.8 | 45.5 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 171 | 80 | 110 | 62 | 152 | 75 | 99 | 62 | 136 | 70 | 101 | 86 | 136 | 73 | 96 | 89 | 164 | 51 | 68 | 61 | 148 | 56 | 113 | 70 | 168 | 47 | 48 | 91 | 187 | 38 | 87 | 65 | 206 | 44 | 89 | 128 | 188 | 43 | 68 | 77 | 191 | 69 | 119 | 137 | 208 | 48 | 136 | 93 | 219 | 50 | 215 | 112 | 213 | 91 | 228 | 162 | 205 | 55 | 91 | 186 | 273 | 166 | 152 | 333 | 309 | 167 | 229 | 371 | 224 | 119 | 180 | 170 | 199 | 114 | 163 | 187 | 171 | 113 | 134 | 196.409 | 172.017 | 65.556 | 114 | 158.743 | 129.348 | 67.378 | 106 | 146.816 | 120.32 | 86.326 | 88.563 | 153.699 | 79.689 | 59.168 | 73.061 | 68.192 | 74.689 | 47.573 | 97.703 | 90 | 95.9 | 44.1 | 63.9 | 70.6 | 78.1 | 41.6 | 56.2 | 95.5 | 55 | 31.8 | 43.5 | 56.4 | 39 | 26 | 37 | 48.5 | 36.6 | 35.9 | 34.2 | 43.8 | 40.1 | 21.3 | 35.9 | 34 | 27.8 | 24.1 | 33.8 | 28.5 | 21.6 | 12.5 | 14 | 13.4 | 11.8 | 5.3 | 7.8 | 9.4 | 10.6 | 5.7 | 5.8 | 6 |
Short Term Debt
| 0 | 71 | 66 | 71 | 70 | 68 | 66 | 73 | 77 | 85 | 81 | 87 | 68 | 76 | 76 | 686 | 685 | 674 | 668 | 75 | 75 | 55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 136 | 163 | 340 | 435 | 633 | 633 | 633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 552 | 525 | 497 | 482 | 458 | 681 | 607 | 525 | 478 | 147 | 386 | 326 | 318 | 321 | 315 | 296 | 301 | 148 | 373 | 352 | 361 | 345 | 233 | 264 | 273 | 276 | 250 | 194 | 122 | 114 | 104 | 87 | 86 | 88 | 80 | 63 | 66 | 71 | 70 | 88 | 89 | 90 | 189 | 210 | 207 | 201 | 205 | 211 | 209 | 198 | 189 | 183 | 187 | 192 | 192 | 184 | 179 | 229 | 242 | 281 | 316 | 315 | 268 | 228 | 289 | 306 | 319 | 301 | 296 | 283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,554 | 1,466 | 1,814 | 1,987 | 1,498 | 1,580 | 1,901 | 1,808 | 1,391 | 1,548 | 2,024 | 2,101 | 1,322 | 1,305 | 1,527 | 1,380 | 639 | 878 | 945 | 1,073 | 646 | 679 | 1,100 | 928 | 574 | 652 | 1,622 | 1,946 | 1,116 | 882 | 1,539 | 1,971 | 1,067 | 873 | 1,458 | 1,844 | 1,113 | 775 | 1,283 | 1,583 | 1,281 | 1,051 | 1,490 | 1,699 | 935 | 590 | 1,044 | 1,213 | 953 | 584 | 1,048 | 1,439 | 849 | 530 | 1,005 | 1,100 | 743 | 490 | 869 | 895 | 792 | 433 | 261 | 620 | 424 | 192 | 460 | 663 | 426 | 125 | 90 | 75 | 54 | 55 | 52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.374 | 0 | 0 | 0 | 0 | 0 | 16.967 | 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 |
Other Current Liabilities
| 510 | 326 | 2,417 | 678 | 2,108 | 1,976 | 2,513 | 2,453 | 1,870 | 2,531 | 2,945 | 3,131 | 2,055 | 2,001 | 2,477 | 2,421 | 1,335 | 1,695 | 1,555 | 1,850 | 1,234 | 1,194 | 1,919 | 1,756 | 1,208 | 1,141 | 2,193 | 2,822 | 1,963 | 1,477 | 2,224 | 2,785 | 1,758 | 1,382 | 2,088 | 2,621 | 1,849 | 1,307 | 2,007 | 2,308 | 2,107 | 1,627 | 2,082 | 2,312 | 1,436 | 304 | 453 | 629 | 665 | 504 | 583 | 663 | 605 | 412 | 576 | 562 | 441 | 391 | 475 | 509 | 532 | 346 | 348 | 607 | 512 | 371 | 291 | 413 | 114 | 75 | 756 | 851 | 580 | 506 | 654 | 760 | 558 | 597 | 694 | 867.814 | 587.275 | 520.432 | 630 | 682.765 | 416.251 | 372.38 | 465 | 599.784 | 317.184 | 298.964 | 364.419 | 367.537 | 193.992 | 187.837 | 249.998 | 251.861 | 142.219 | 101.924 | 167.599 | 222.4 | 164.8 | 133.3 | 172.3 | 221.7 | 134.9 | 83.7 | 125.5 | 160.7 | 94 | 75.5 | 83.9 | 128.8 | 66.1 | 51.3 | 63.6 | 87.4 | 44.5 | 45.3 | 68.8 | 86.6 | 57.1 | 52.7 | 62.1 | 51.2 | 36.6 | 31.1 | 33.9 | 34.5 | 32.7 | 22.7 | 21.9 | 17.4 | 13.2 | 11.5 | 11.3 | 12 | 8.9 | 7.5 | 8.2 | 7.4 |
Total Current Liabilities
| 2,787 | 2,468 | 3,090 | 3,280 | 2,788 | 2,800 | 3,285 | 3,113 | 2,561 | 2,833 | 3,513 | 3,630 | 2,577 | 2,471 | 2,964 | 3,492 | 2,485 | 2,568 | 2,664 | 2,338 | 1,818 | 1,650 | 2,265 | 2,090 | 1,649 | 1,464 | 2,491 | 3,107 | 2,272 | 1,629 | 2,415 | 2,937 | 2,050 | 1,650 | 2,420 | 3,152 | 2,538 | 2,054 | 2,778 | 3,106 | 2,387 | 1,786 | 2,390 | 2,659 | 1,851 | 1,226 | 1,917 | 2,146 | 2,046 | 1,336 | 2,120 | 2,397 | 1,854 | 1,225 | 2,001 | 2,008 | 1,568 | 1,165 | 1,574 | 1,871 | 1,913 | 1,260 | 1,136 | 1,788 | 1,534 | 1,036 | 1,299 | 1,748 | 1,060 | 602 | 1,026 | 1,096 | 833 | 675 | 869 | 947 | 729 | 710 | 828 | 1,064.223 | 759.292 | 585.988 | 722.253 | 841.508 | 545.599 | 439.758 | 570.876 | 746.6 | 453.878 | 385.29 | 452.982 | 521.236 | 273.681 | 247.005 | 340.026 | 320.053 | 216.908 | 149.497 | 265.302 | 312.4 | 260.7 | 177.4 | 236.2 | 292.3 | 213 | 125.3 | 181.7 | 256.2 | 149 | 107.3 | 127.4 | 185.2 | 105.1 | 77.3 | 100.6 | 135.9 | 81.1 | 81.2 | 103 | 130.4 | 97.2 | 74 | 98 | 85.2 | 64.4 | 55.2 | 67.7 | 63 | 54.3 | 35.2 | 35.9 | 30.8 | 25 | 16.8 | 19.1 | 21.4 | 19.5 | 13.2 | 14 | 13.4 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,883 | 1,882 | 1,882 | 1,881 | 1,881 | 1,880 | 1,880 | 1,879 | 2,147 | 1,878 | 1,878 | 1,878 | 1,877 | 1,877 | 1,876 | 397 | 397 | 397 | 397 | 995 | 995 | 995 | 994 | 994 | 993 | 993 | 992 | 992 | 991 | 991 | 990 | 990 | 990 | 989 | 989 | 0 | 0 | 0 | 0 | 0 | 591 | 586 | 580 | 575 | 570 | 564 | 559 | 554 | 549 | 346 | 350 | 351 | 342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 482 | 458 | 681 | 0 | 1 | 1 | 1 | 0 | 326 | 318 | 321 | 315 | 296 | 301 | 312 | 373 | 352 | 361 | 345 | 233 | 264 | 273 | 276 | 250 | 194 | 122 | 114 | 104 | 87 | 86 | 88 | 80 | -277 | -369 | -562 | -633 | -545 | 89 | 90 | 189 | 210 | 207 | 201 | 205 | 211 | 209 | 198 | 189 | 183 | 187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 75 | 68 | 24 | 43 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 75 | 75 | 80 | 80 | 85 | 85 | 85 | 18 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 8 | 82 | 84 | 42 | 37 | 4 | 2 | 2 | 2 | 49 | 344 | 40 | 42 | 42 | 0 | 0 | 5 | 8 | 6 | 7 | 8 | 6 | 13 | 18 | 29 | 0 | 0 | 0 | 0 | 46.666 | 43.639 | 42.65 | 40.755 | 13.614 | 13.84 | 13.815 | 13.523 | 55.628 | 55.649 | 64.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Other Non-Current Liabilities
| 1,058 | 957 | 934 | 921 | 894 | 1,068 | 1,000 | 926 | 572 | 839 | 783 | 730 | 641 | 634 | 565 | 567 | 512 | 536 | 589 | 589 | 620 | 617 | 365 | 428 | 490 | 529 | 505 | 455 | 270 | 268 | 252 | 241 | 242 | 248 | 243 | 238 | 254 | 276 | 284 | 289 | 298 | 306 | 306 | 334 | 328 | 322 | 326 | 379 | 440 | 193 | 177 | 235 | 241 | 338 | 326 | 357 | 286 | 326 | 341 | 420 | 89 | 421 | 366 | 321 | 400 | 412 | 416 | 386 | 383 | 363 | 80 | 63 | 61 | 58 | 68 | 30 | 29 | 31 | 33 | 36.996 | 36.615 | 37.654 | 1.245 | -13.614 | -13.84 | -13.815 | -13.523 | -55.628 | -55.649 | -64.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0.2 | 0.5 |
Total Non-Current Liabilities
| 2,941 | 2,840 | 2,817 | 2,804 | 2,776 | 2,949 | 2,881 | 2,806 | 2,720 | 2,718 | 2,662 | 2,683 | 2,586 | 2,535 | 2,484 | 965 | 910 | 934 | 987 | 1,586 | 1,617 | 1,614 | 1,361 | 1,423 | 1,484 | 1,523 | 1,498 | 1,449 | 1,262 | 1,260 | 1,243 | 1,233 | 1,234 | 1,239 | 1,234 | 306 | 316 | 331 | 333 | 374 | 974 | 977 | 904 | 910 | 899 | 887 | 886 | 935 | 991 | 937 | 913 | 1,034 | 1,041 | 380 | 363 | 361 | 288 | 328 | 343 | 469 | 433 | 461 | 408 | 363 | 400 | 412 | 421 | 394 | 389 | 370 | 88 | 69 | 74 | 76 | 97 | 30 | 29 | 31 | 33 | 36.996 | 36.615 | 37.654 | 42 | 13.614 | 13.84 | 13.815 | 42.286 | 55.628 | 55.649 | 64.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.3 | 0.7 |
Total Liabilities
| 5,728 | 5,308 | 5,907 | 6,084 | 5,564 | 5,749 | 6,166 | 5,919 | 5,281 | 5,551 | 6,175 | 6,313 | 5,163 | 5,006 | 5,448 | 4,457 | 3,395 | 3,502 | 3,651 | 3,924 | 3,435 | 3,264 | 3,626 | 3,513 | 3,133 | 2,987 | 3,989 | 4,556 | 3,534 | 2,889 | 3,658 | 4,170 | 3,284 | 2,889 | 3,654 | 3,458 | 2,854 | 2,385 | 3,111 | 3,480 | 3,361 | 2,763 | 3,294 | 3,569 | 2,750 | 2,113 | 2,803 | 3,081 | 3,037 | 2,273 | 3,033 | 3,431 | 2,895 | 1,605 | 2,364 | 2,369 | 1,856 | 1,493 | 1,917 | 2,340 | 2,346 | 1,721 | 1,544 | 2,151 | 1,934 | 1,448 | 1,720 | 2,142 | 1,449 | 972 | 1,114 | 1,165 | 907 | 751 | 966 | 977 | 758 | 741 | 861 | 1,101.219 | 795.907 | 623.642 | 722.253 | 841.508 | 545.599 | 439.758 | 570.876 | 746.6 | 453.878 | 385.29 | 452.982 | 521.236 | 273.681 | 247.005 | 340.026 | 320.053 | 216.908 | 149.497 | 265.302 | 312.4 | 260.7 | 177.4 | 236.3 | 292.3 | 213 | 125.2 | 181.7 | 256.2 | 149 | 107.3 | 127.5 | 185.2 | 105.1 | 77.3 | 100.6 | 135.9 | 81.2 | 81.2 | 103 | 130.4 | 97.2 | 74 | 98 | 85.2 | 64.5 | 55.2 | 67.7 | 63 | 54.4 | 35.2 | 35.9 | 30.9 | 25.1 | 16.9 | 19.3 | 21.5 | 19.6 | 13.4 | 14.3 | 14.1 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3.07 | 3.051 | 3.035 | 3.015 | 2.986 | 2.972 | 1.468 | 1.443 | 1.471 | 1.45 | 1.453 | 1.446 | 1.442 | 1.432 | 1.427 | 1.41 | 1.39 | 1.383 | 0.71 | 0.704 | 0.6 | 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 |
Retained Earnings
| 7,520 | 7,457 | 7,582 | 7,614 | 7,606 | 7,406 | 7,357 | 7,585 | 7,658 | 7,567 | 7,607 | 7,608 | 7,855 | 7,760 | 7,887 | 8,054 | 8,016 | 7,831 | 7,508 | 7,267 | 7,165 | 6,499 | 5,358 | 5,358 | 5,199 | 4,944 | 4,062 | 3,455 | 3,641 | 3,663 | 3,027 | 2,461 | 2,462 | 2,500 | 2,060 | 1,161 | 1,206 | 1,346 | 904 | 509 | 367 | 364 | 29 | -338 | -30 | 243 | 21 | -302 | -257 | 124 | -77 | -477 | -272 | 68 | -153 | -304 | 18 | 219 | 123 | 93 | 175 | 566 | 800 | 842 | 1,483 | 1,793 | 1,888 | 1,981 | 2,014 | 2,209 | 2,323 | 2,342 | 2,182 | 2,160 | 2,241 | 2,257 | 1,998 | 1,947 | 2,005 | 1,997.762 | 1,622.662 | 1,525.409 | 1,501.184 | 1,411.144 | 1,018.848 | 942.26 | 923.892 | 914.652 | 664.433 | 614.199 | 606.795 | 559.5 | 427.208 | 460.032 | 505.286 | 523.166 | 435.188 | 474.097 | 516.368 | 512.9 | 420.1 | 401.9 | 402.1 | 381.5 | 309 | 334.2 | 330.5 | 315.2 | 256.6 | 254 | 252.5 | 242.1 | 205.4 | 199.6 | 199.5 | 194.7 | 165.4 | 162.4 | 161.5 | 151.2 | 127.4 | 120.6 | 108.9 | 97.6 | 79.5 | 71.5 | 64.1 | 55.5 | 43.3 | 40.7 | 36.6 | 31.9 | 25.1 | 23.2 | 21.6 | 19.4 | 15.4 | 13.6 | 12.5 | 11 |
Accumulated Other Comprehensive Income/Loss
| -115 | -60 | -72 | -84 | -34 | -75 | -67 | -37 | 137 | 71 | 15 | 6 | -2 | -35 | -50 | -94 | -89 | -52 | -50 | -33 | -10 | -17 | -30 | -17 | -19 | -26 | -127 | -95 | -73 | -71 | -19 | -1 | -10 | 3 | -16 | -57 | -44 | -14 | 2 | 23 | 53 | 61 | 37 | 52 | 62 | 56 | 69 | 119 | 149 | 115 | 173 | 190 | 258 | 240 | 219 | 155 | 144 | 113 | 228 | 238 | 297 | 314 | 189 | 134 | 508 | 587 | 584 | 593 | 452 | 361 | 294 | 188 | 157 | 107 | 83 | 87 | 106 | 96 | 56 | 23.725 | 16.472 | 7.212 | 20.479 | 17.789 | 12.898 | 13.535 | 1.534 | -1.524 | -3.87 | -5.499 | -14.724 | -11.405 | -12.548 | -12.534 | -12.703 | 0.17 | -2.01 | -10.701 | -6.361 | -6.8 | 0.9 | -97.2 | -89.9 | -26.6 | -14.3 | -81.4 | -81.4 | -19.7 | -13.3 | -62.5 | -57.5 | -52.9 | -42.5 | -42.5 | -38.8 | -34 | -24.1 | -27.4 | -24.1 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 134 | 339 | 657 | 723 | 817 | 891 | 1,049 | 1,086 | 1,153 | 1,210 | 1,349 | 1,905 | 1,981 | 2,001 | 2,127 | 2,152 | 2,247 | 2,285 | 2,353 | 2,287 | 2,251 | 2,190 | 2,174 | 2,138 | 2,259 | 2,310 | 2,359 | 2,549 | 2,551 | 2,439 | 2,495 | 2,504 | 2,473 | 2,417 | 2,375 | 2,265 | 2,181 | 2,118 | 2,142 | 2,074 | 2,034 | 1,943 | 1,864 | 1,726 | 1,602 | 1,480 | 1,412 | 1,345 | 1,249 | 1,159 | 1,081 | 994 | 877 | 1,121 | 1,434 | 1,310.305 | 1,264.563 | 1,210.939 | 1,154 | 1,065.001 | 1,036.717 | 951.182 | 858 | 796.95 | 729.774 | 675.96 | 649.777 | 621.008 | 600.461 | 588.738 | 540.354 | 488.19 | 459.437 | 419.253 | 412.682 | 358.6 | 318.1 | 378.4 | 350.7 | 286.4 | 269.1 | 322.8 | 314.9 | 229.1 | 212.9 | 204.5 | 194.2 | 190.4 | 173.7 | 174.5 | 161.6 | 127.2 | 118.3 | 107.2 | 99.7 | 66.6 | 66 | 63 | 63.3 | 59.3 | 54.1 | 50.5 | 46.5 | 38.5 | 36.9 | 30.2 | 28.6 | 24.6 | 23.1 | 23.1 | 22.2 | 21.2 | 21.2 | 20.9 | 20 | 20.4 |
Total Shareholders Equity
| 7,408 | 7,400 | 7,513 | 7,533 | 7,575 | 7,334 | 7,293 | 7,551 | 7,798 | 7,641 | 7,625 | 7,617 | 7,856 | 7,728 | 7,840 | 7,963 | 8,075 | 7,782 | 7,461 | 7,237 | 7,158 | 6,485 | 5,331 | 5,344 | 5,317 | 5,260 | 4,595 | 4,086 | 4,388 | 4,486 | 4,060 | 3,549 | 3,608 | 3,716 | 3,396 | 3,012 | 3,146 | 3,336 | 3,036 | 2,687 | 2,670 | 2,713 | 2,422 | 2,004 | 2,286 | 2,492 | 2,267 | 1,958 | 2,154 | 2,552 | 2,458 | 2,265 | 2,540 | 2,750 | 2,564 | 2,358 | 2,638 | 2,752 | 2,729 | 2,599 | 2,656 | 3,001 | 3,134 | 3,053 | 4,028 | 4,326 | 4,339 | 4,303 | 4,071 | 4,053 | 4,032 | 3,878 | 3,591 | 3,429 | 3,408 | 3,341 | 2,984 | 3,167 | 3,498 | 3,334.862 | 2,906.748 | 2,746.595 | 2,678.358 | 2,496.92 | 2,071.435 | 1,908.445 | 1,784.739 | 1,711.549 | 1,391.787 | 1,286.113 | 1,243.294 | 1,170.545 | 1,016.553 | 1,037.663 | 1,034.347 | 1,012.916 | 893.998 | 883.359 | 923.393 | 865.3 | 739.7 | 683.1 | 662.9 | 641.3 | 563.8 | 575.6 | 564 | 524.6 | 456.2 | 396 | 389.2 | 379.6 | 336.6 | 331.6 | 322.3 | 287.9 | 259.6 | 242.2 | 237.1 | 217.8 | 193.4 | 183.6 | 172.2 | 156.9 | 133.6 | 122 | 110.6 | 94 | 80.2 | 70.9 | 65.2 | 56.5 | 48.2 | 46.3 | 43.8 | 40.6 | 36.6 | 34.5 | 32.5 | 31.4 |
Total Equity
| 7,408 | 7,400 | 7,513 | 7,533 | 7,575 | 7,334 | 7,293 | 7,551 | 7,798 | 7,641 | 7,625 | 7,617 | 7,856 | 7,728 | 7,840 | 7,963 | 8,075 | 7,782 | 7,461 | 7,237 | 7,158 | 6,485 | 5,331 | 5,344 | 5,317 | 5,260 | 4,595 | 4,086 | 4,388 | 4,486 | 4,060 | 3,549 | 3,608 | 3,716 | 3,396 | 3,012 | 3,146 | 3,336 | 3,036 | 2,687 | 2,670 | 2,713 | 2,422 | 2,004 | 2,286 | 2,492 | 2,267 | 1,958 | 2,154 | 2,552 | 2,458 | 2,265 | 2,540 | 2,750 | 2,564 | 2,358 | 2,638 | 2,752 | 2,729 | 2,599 | 2,656 | 3,001 | 3,134 | 3,053 | 4,028 | 4,326 | 4,339 | 4,303 | 4,071 | 4,053 | 4,032 | 3,878 | 3,604 | 3,442 | 3,420 | 3,354 | 2,996 | 3,177 | 3,509 | 3,334.862 | 2,906.748 | 2,746.595 | 2,678.358 | 2,496.92 | 2,071.435 | 1,908.445 | 1,788.657 | 1,714.425 | 1,393.207 | 1,288.575 | 1,246.392 | 1,174.137 | 1,020.471 | 1,041.973 | 1,038.892 | 1,017.223 | 898.192 | 887.497 | 927.01 | 868.4 | 742.9 | 685.7 | 665.6 | 644.2 | 566.3 | 577.9 | 564 | 524.6 | 456.2 | 396 | 389.2 | 379.6 | 336.6 | 332.7 | 323.6 | 289.2 | 260.3 | 243.4 | 238.2 | 219.3 | 195.7 | 187.1 | 175.7 | 159.4 | 136.7 | 125.3 | 113.6 | 96.8 | 80.2 | 70.9 | 65.2 | 56.5 | 48.2 | 46.3 | 43.8 | 40.6 | 36.6 | 34.5 | 32.5 | 31.4 |
Total Liabilities & Shareholders Equity
| 13,136 | 12,708 | 13,420 | 13,617 | 13,139 | 13,083 | 13,459 | 13,470 | 13,079 | 13,192 | 13,800 | 13,930 | 13,019 | 12,734 | 13,288 | 12,420 | 11,470 | 11,284 | 11,112 | 11,161 | 10,593 | 9,749 | 8,957 | 8,857 | 8,450 | 8,247 | 8,584 | 8,642 | 7,922 | 7,375 | 7,718 | 7,719 | 6,892 | 6,605 | 7,050 | 6,470 | 6,000 | 5,721 | 6,147 | 6,167 | 6,031 | 5,476 | 5,716 | 5,573 | 5,036 | 4,605 | 5,070 | 5,039 | 5,191 | 4,825 | 5,491 | 5,696 | 5,435 | 4,355 | 4,928 | 4,727 | 4,494 | 4,245 | 4,646 | 4,939 | 5,002 | 4,722 | 4,678 | 5,204 | 5,962 | 5,774 | 6,059 | 6,445 | 5,520 | 5,025 | 5,146 | 5,043 | 4,511 | 4,193 | 4,386 | 4,331 | 3,754 | 3,918 | 4,370 | 4,436.081 | 3,702.655 | 3,370.237 | 3,400.611 | 3,338.428 | 2,617.034 | 2,348.203 | 2,359.533 | 2,461.025 | 1,847.085 | 1,673.865 | 1,699.374 | 1,695.373 | 1,294.152 | 1,288.978 | 1,378.918 | 1,337.276 | 1,115.1 | 1,036.994 | 1,192.312 | 1,180.8 | 1,003.6 | 863.1 | 901.9 | 936.5 | 779.3 | 703.1 | 745.7 | 780.8 | 605.2 | 503.3 | 516.7 | 564.8 | 441.7 | 410 | 424.2 | 425.1 | 341.5 | 324.6 | 341.2 | 349.7 | 292.9 | 261.1 | 273.7 | 244.6 | 201.2 | 180.5 | 181.3 | 159.8 | 134.6 | 106.1 | 101.1 | 87.4 | 73.3 | 63.2 | 63.1 | 62.1 | 56.2 | 47.9 | 46.8 | 45.5 |