Consolidated Edison, Inc.
NYSE:ED
89.01 (USD) • At close January 8, 2025
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 93 | 1,506 | 169 | 1,189 | 539 | 1,955 | 771 | 1,282 | 78 | 1,127 | 108 | 992 | 66 | 1,067 | 76 | 1,272 | 153 | 1,144 | 1,395 | 981 | 78 | 831 | 406 | 895 | 199 | 866 | 651 | 797 | 69 | 816 | 67 | 776 | 150 | 862 | 61 | 944 | 91 | 709 | 117 | 699 | 205 | 774 | 102 | 674 | 74 | 747 | 132 | 394 | 69 | 1,381 | 769 | 648 | 398 | 492 | 516 | 338 | 198 | 178 | 87 | 260 | 75 | 311 | 651 | 74 | 69 | 1,758 | 145 | 211 | 209 | 203 | 157 | 94 | 253 | 81 | 200 | 81 | 119 | 818 | 477 | 26 | 70 | 487 | 55 | 49 | 49 | 60 | 62 | 117.858 | 102.162 | 73.026 | 122.926 | 341.179 | 432.143 | 41.633 | 59.566 | 94.828 | 72.81 | 37.656 | 73.604 | 485.1 | 188.9 | 291.1 | 57.5 | 102.3 | 153.8 | 105 | 198.3 | 183.5 | 269.9 | 12.2 | 94.9 | 106.9 | 117.3 | 57.4 | 103.2 | 342.3 | 429.9 | 48.5 | 111.4 | 245.2 | 360.7 | 80.6 | 205.1 |
Short Term Investments
| 0 | 0 | 48 | 48 | 26 | 30 | 26 | 544 | 21 | 1,127 | 112 | 525 | -5 | -3 | 76 | 1,272 | 153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 10 | 10 | 3 | 3 | 4 | 6 | 8 | 8 | 8 | 3 | 327 | 375 | 405 | 508 | 70 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 93 | 1,506 | 169 | 1,189 | 539 | 1,955 | 771 | 1,282 | 99 | 1,133 | 108 | 992 | 66 | 1,067 | 76 | 1,272 | 153 | 1,144 | 1,395 | 981 | 78 | 831 | 406 | 895 | 199 | 866 | 651 | 797 | 69 | 816 | 67 | 776 | 153 | 872 | 71 | 947 | 94 | 713 | 123 | 707 | 213 | 782 | 105 | 1,001 | 449 | 1,152 | 640 | 394 | 69 | 1,381 | 769 | 648 | 398 | 492 | 516 | 338 | 198 | 178 | 87 | 260 | 75 | 311 | 651 | 74 | 69 | 1,758 | 145 | 211 | 209 | 203 | 157 | 94 | 253 | 81 | 200 | 81 | 119 | 818 | 477 | 26 | 70 | 487 | 55 | 49 | 49 | 60 | 62 | 117.858 | 102.162 | 73.026 | 122.926 | 341.179 | 432.143 | 41.633 | 59.566 | 94.828 | 72.81 | 37.656 | 73.604 | 485.1 | 188.9 | 291.1 | 57.5 | 102.3 | 153.8 | 105 | 198.3 | 183.5 | 269.9 | 12.2 | 94.9 | 106.9 | 117.3 | 57.4 | 103.2 | 342.3 | 429.9 | 48.5 | 111.4 | 245.2 | 360.7 | 80.6 | 205.1 |
Net Receivables
| 3,599 | 3,592 | 3,968 | 3,788 | 3,310 | 2,936 | 3,139 | 3,232 | 3,220 | 3,282 | 3,237 | 3,106 | 3,052 | 2,807 | 2,856 | 2,741 | 2,386 | 2,245 | 2,078 | 2,115 | 2,029 | 1,954 | 2,125 | 2,115 | 1,992 | 1,770 | 1,980 | 1,701 | 1,749 | 1,635 | 1,832 | 1,827 | 1,761 | 1,316 | 1,747 | 1,412 | 1,581 | 1,445 | 1,900 | 1,701 | 1,736 | 1,677 | 2,022 | 1,765 | 1,698 | 1,698 | 1,969 | 1,966 | 1,986 | 1,755 | 1,697 | 1,900 | 1,953 | 1,954 | 1,922 | 2,099 | 2,216 | 2,140 | 2,048 | 2,122 | 1,753 | 1,568 | 1,720 | 1,445 | 1,132 | 1,062 | 1,107 | 1,119 | 1,066 | 1,005 | 1,079 | 947 | 921 | 789 | 1,001 | 1,141 | 1,039 | 735 | 898 | 833 | 800 | 758 | 1,105 | 851 | 1,279 | 962 | 918 | 737 | 1,021.544 | 876.955 | 837.46 | 734 | 995.893 | 880.777 | 1,044.693 | 1,078.759 | 908.156 | 828.925 | 779.61 | 745.999 | 835.3 | 579.1 | 613.2 | 571 | 663.1 | 577.3 | 610.5 | 640.3 | 616.7 | 523.7 | 668 | 631.5 | 637.9 | 550.6 | 630.5 | 536.3 | 549.8 | 521 | 567.8 | 528.7 | 571.9 | 584.2 | 657.6 |
Inventory
| 472 | 451 | 442 | 469 | 455 | 434 | 431 | 492 | 533 | 449 | 404 | 437 | 405 | 360 | 339 | 356 | 353 | 336 | 326 | 352 | 358 | 344 | 327 | 358 | 338 | 318 | 301 | 334 | 337 | 357 | 313 | 339 | 335 | 321 | 342 | 350 | 338 | 321 | 332 | 372 | 343 | 322 | 303 | 363 | 368 | 321 | 270 | 330 | 355 | 337 | 325 | 356 | 375 | 310 | 245 | 348 | 364 | 328 | 303 | 355 | 398 | 357 | 334 | 516 | 578 | 440 | 318 | 405 | 464 | 381 | 301 | 466 | 458 | 403 | 334 | 425 | 394 | 268 | 190 | 307 | 337 | 224 | 204 | 283 | 295 | 239 | 178 | 114.931 | 205.636 | 175.622 | 154.082 | 220.699 | 109.581 | 231.972 | 190.337 | 242.929 | 258.973 | 219.41 | 210.344 | 222.6 | 234.3 | 200.7 | 235.4 | 267.8 | 270.3 | 266.9 | 262.8 | 282.7 | 289.7 | 272.5 | 272.3 | 314.5 | 298.8 | 280 | 269.4 | 288 | 293.4 | 303.2 | 321.6 | 331.3 | 342.2 | 326.2 | 319.2 |
Other Current Assets
| 1,916 | 938 | 1,587 | 1,091 | 1,635 | 878 | 1,527 | 7,966 | 1,739 | 1,045 | 1,713 | 1,016 | 1,573 | 876 | 1,316 | 932 | 1,312 | 839 | 1,227 | 824 | 1,116 | 578 | 923 | 496 | 827 | 482 | 841 | 705 | 941 | 472 | 805 | 464 | 905 | 1,000 | 1,412 | 1,130 | 1,495 | 1,204 | 1,049 | 944 | 1,235 | 684 | 1,057 | 1,089 | 1,564 | 622 | 1,055 | 691 | 830 | 2,010 | 1,882 | 734 | 1,130 | 945 | 907 | 884 | 1,310 | 690 | 1,035 | 477 | 1,076 | 1,072 | 1,694 | 1,334 | 1,573 | 1,271 | 1,099 | 870 | 1,240 | 1,062 | 1,193 | 1,430 | 1,776 | 1,137 | 1,072 | 1,506 | 1,899 | 1,903 | 819 | 549 | 873 | 622 | 440 | 409 | 370 | 221 | 593 | 737.311 | 323.014 | 157.553 | 239 | 134.217 | 974.478 | 905.791 | 751.99 | 599.471 | 577.577 | 343.375 | 411.599 | 260.901 | 361.1 | 1,294.8 | 277 | 152.4 | 333 | 190.6 | 205.8 | 420.7 | 217.7 | 309.3 | 186.3 | 79.6 | 208.4 | 77.2 | 186.5 | 81.2 | 195.9 | 169.3 | 187.1 | 69.6 | 184.3 | 63 | 178.2 |
Total Current Assets
| 6,080 | 6,487 | 6,166 | 6,537 | 5,939 | 6,203 | 5,868 | 12,972 | 5,733 | 6,016 | 5,462 | 5,551 | 5,096 | 5,110 | 4,587 | 5,301 | 4,204 | 4,564 | 5,026 | 4,272 | 3,581 | 3,707 | 3,781 | 3,864 | 3,356 | 3,436 | 3,773 | 3,537 | 3,096 | 3,280 | 3,017 | 3,406 | 3,154 | 3,499 | 3,185 | 3,836 | 3,505 | 3,679 | 3,398 | 3,854 | 3,519 | 3,457 | 3,484 | 3,891 | 3,704 | 4,103 | 3,934 | 3,451 | 3,240 | 4,102 | 3,904 | 3,638 | 3,458 | 3,209 | 3,590 | 3,507 | 3,890 | 3,158 | 3,386 | 3,243 | 3,227 | 2,997 | 3,748 | 3,319 | 3,352 | 4,531 | 2,669 | 2,605 | 2,979 | 2,651 | 2,730 | 2,937 | 3,408 | 2,410 | 2,607 | 3,153 | 3,451 | 3,456 | 2,384 | 1,715 | 2,080 | 2,091 | 1,804 | 1,592 | 1,993 | 1,482 | 1,751 | 1,707.1 | 1,652.356 | 1,283.156 | 1,353.468 | 1,430.095 | 2,512.095 | 2,060.173 | 2,046.586 | 2,015.987 | 1,817.516 | 1,429.366 | 1,475.157 | 1,714.6 | 1,619.6 | 2,365.7 | 1,183.1 | 1,093.5 | 1,420.2 | 1,139.8 | 1,277.4 | 1,527.2 | 1,394 | 1,117.7 | 1,221.5 | 1,132.5 | 1,262.4 | 965.2 | 1,189.6 | 1,247.8 | 1,469 | 1,042 | 1,187.9 | 1,174.8 | 1,459.1 | 1,054 | 1,360.1 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 51,856 | 51,135 | 50,375 | 50,141 | 49,080 | 48,475 | 47,848 | 47,336 | 51,236 | 50,513 | 49,821 | 49,407 | 48,764 | 48,157 | 47,906 | 47,395 | 46,408 | 45,750 | 45,283 | 44,747 | 44,070 | 43,589 | 43,006 | 41,749 | 39,383 | 38,767 | 38,075 | 37,600 | 36,728 | 36,251 | 35,663 | 35,216 | 33,906 | 33,459 | 32,971 | 32,209 | 31,473 | 30,923 | 30,212 | 29,827 | 29,239 | 28,754 | 28,682 | 28,436 | 27,955 | 27,542 | 27,283 | 26,939 | 26,324 | 25,734 | 25,353 | 25,093 | 24,698 | 24,414 | 24,068 | 23,863 | 23,469 | 23,097 | 22,739 | 22,464 | 21,949 | 21,607 | 21,206 | 20,874 | 20,286 | 19,929 | 20,285 | 19,136 | 19,455 | 19,097 | 18,770 | 18,445 | 18,021 | 17,703 | 17,321 | 17,112 | 16,663 | 16,441 | 16,336 | 16,106 | 15,839 | 15,654 | 15,439 | 15,225 | 13,993 | 13,783 | 13,520 | 13,329.175 | 12,919.756 | 12,753.814 | 12,500.442 | 12,248.375 | 11,968.879 | 12,043.252 | 11,926.739 | 11,893.419 | 11,914.54 | 11,789.812 | 11,442.702 | 11,353.8 | 11,230.7 | 10,754.6 | 11,401.3 | 11,406.6 | 11,341.5 | 11,295.8 | 11,265 | 11,267.1 | 11,149.7 | 11,126.1 | 11,082.5 | 11,067.3 | 10,938.3 | 10,886.8 | 10,818.7 | 10,814.4 | 10,706.2 | 10,659 | 10,604.4 | 10,561.2 | 10,393.6 | 10,274.5 | 10,188.2 |
Goodwill
| 408 | 408 | 408 | 408 | 408 | 408 | 407 | 408 | 439 | 439 | 439 | 439 | 446 | 446 | 446 | 446 | 446 | 446 | 446 | 446 | 446 | 440 | 440 | 440 | 439 | 428 | 428 | 428 | 428 | 428 | 428 | 428 | 429 | 429 | 429 | 429 | 429 | 429 | 429 | 429 | 429 | 429 | 429 | 429 | 429 | 429 | 429 | 429 | 429 | 429 | 429 | 429 | 429 | 429 | 429 | 429 | 429 | 420 | 420 | 416 | 416 | 413 | 413 | 406 | 0 | 0 | 0 | 406 | 0 | 0 | 0 | 406 | 0 | 0 | 0 | 409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 409 | 0 | 0 | 0 | 409,404 | 0 | 0 | 0 | 409,404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,222 | 1,244 | 1,268 | 1,293 | 1,317 | 1,340 | 1,434 | 1,460 | 1,485 | 1,510 | 1,532 | 1,557 | 1,580 | 1,605 | 1,630 | 1,654 | 132 | 127 | 129 | 131 | 114 | 116 | 122 | 124 | 0 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 10 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 80 | 0 | 0 | 0 | 87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108 | 0 | 0 | 0 | -408,916.175 | 0 | 0 | 0 | -408,874.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 408 | 408 | 408 | 408 | 408 | 408 | 407 | 408 | 1,661 | 1,683 | 1,707 | 1,732 | 1,763 | 1,786 | 1,880 | 1,906 | 1,931 | 1,956 | 1,978 | 2,003 | 2,026 | 2,045 | 2,070 | 2,094 | 571 | 555 | 557 | 559 | 542 | 544 | 550 | 552 | 429 | 431 | 431 | 431 | 432 | 432 | 432 | 432 | 432 | 432 | 433 | 433 | 433 | 433 | 431 | 431 | 432 | 432 | 432 | 432 | 432 | 432 | 432 | 432 | 432 | 423 | 423 | 420 | 420 | 417 | 417 | 416 | 416 | 380 | 410 | 410 | 480 | 483 | 483 | 486 | 488 | 491 | 494 | 496 | 499 | 502 | 504 | 506 | 509 | 765 | 514 | 517 | 487 | 489 | 724 | 487.825 | 488.765 | 523.847 | 997.676 | 529.33 | 529.622 | 565.913 | 485.388 | 488.702 | 419.328 | 422.034 | 424.691 | 427.5 | 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
| 1,136 | 1,102 | 1,041 | 999 | 933 | 942 | 905 | 382 | 889 | 844 | 857 | 328 | 1,083 | 1,691 | 1,665 | 1,351 | 2,124 | 2,080 | 2,012 | 1,668 | 1,983 | 1,899 | 1,832 | 1,440 | 2,131 | 2,057 | 2,012 | 1,671 | 1,977 | 1,961 | 1,914 | 1,648 | 1,931 | 1,913 | 865 | 641 | 874 | 848 | 814 | 816 | 740 | 693 | 547 | 461 | 444 | 313 | 351 | 467 | 462 | 451 | 440 | 455 | 474 | 426 | 413 | 403 | 391 | 402 | 381 | 385 | 371 | 368 | 349 | 356 | 374 | 380 | 376 | 378 | 378 | 381 | 372 | 366 | 272 | 269 | 267 | 345 | 263 | 260 | 258 | 0 | -3,371 | -3,119 | -3,013 | 7,527 | -2,802 | -2,452 | -2,512 | 7,000,878 | -2,249.361 | -2,367,995.959 | -2,291,656.57 | 6,428,440 | 116.771 | -112,337.139 | -113,420.12 | 0 | 74.717 | 0 | 0 | 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 | 8,237 | 8,249 | 7,930 | 8,060 | -149 | 7,531 | 0 | 7,223 | 6,990 | 6,977 | 0 | 6,770 | 6,548 | 6,590 | 0 | 6,374 | 6,159 | 6,155 | 0 | 6,082 | 5,893 | 5,893 | 0 | 5,834 | 5,710 | 5,455 | 0 | 10,744 | 10,549 | 9,703 | 0 | 9,472 | 9,878 | 9,770 | 0 | 8,714 | 9,408 | 8,367 | 0 | 8,817 | 8,505 | 8,564 | 0 | 8,481 | 8,280 | 8,316 | 0 | 8,026 | 7,743 | 7,712 | 0 | 7,110 | 6,853 | 6,871 | 0 | 6,229 | 5,295 | 17 | 0 | 21 | 15 | 16 | 72 | 34 | 136 | 71 | 39 | 85 | 84 | 71 | -77 | 55 | 76 | 37 | -21 | 3,810 | 3,282 | 3,757 | 0 | 3,634 | 3,412 | 3,317 | -7,261 | 3,053 | 2,683 | 2,734 | -7,000,681.787 | 2,479.211 | 2,368,229 | 2,291,864 | -6,428,204.29 | 115.953 | 113,625 | 113,602 | 0 | 112.289 | 0 | 0 | 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
| 9,165 | 551 | 441 | 316 | -15 | 7,892 | -7,531 | -48,126 | -7,223 | -6,990 | -6,977 | -51,467 | -6,770 | -6,548 | -6,590 | -50,652 | -6,374 | -6,159 | -6,155 | -48,418 | -6,082 | -5,893 | -5,893 | -45,283 | -5,834 | -5,710 | -5,455 | -39,830 | -10,744 | -10,549 | -9,703 | -37,416 | -9,472 | -9,878 | -9,770 | -33,281 | -8,714 | -9,408 | -8,367 | -31,075 | -8,817 | -8,505 | -8,564 | -29,330 | -8,481 | -8,280 | -8,316 | -27,837 | -8,026 | -7,743 | 1,860 | 9,596 | 363 | 685 | 812 | 7,941 | 1,041 | 2,014 | 7,503 | 7,361 | 8,224 | 8,306 | 8,488 | 8,461 | 4,860 | 4,898 | 4,854 | 5,775 | 4,531 | 4,454 | 4,277 | 4,542 | 3,897 | 3,705 | 3,750 | 3,765 | 82 | 430 | 191 | 4,233 | 3,694 | 3,421 | 3,452 | 3,366 | 3,353 | 3,296 | 3,050 | 3,099.997 | 2,912.941 | 2,753.817 | 2,129.241 | 2,552.601 | 1,793.98 | 1,096.121 | 2,042.847 | 2,369.137 | 2,169.56 | 2,380.241 | 2,111.581 | 2,035.6 | 2,431.8 | 1,824.2 | 1,861.9 | 1,881.3 | 1,761.5 | 1,800.6 | 1,860.1 | 1,928.2 | 1,777.5 | 1,771.7 | 1,807.4 | 1,857.4 | 1,820.2 | 1,818.7 | 1,873.9 | 1,887.7 | 1,855 | 1,900.6 | 2,005.1 | 1,992.4 | 2,196.3 | 2,209.7 | 2,219.8 |
Total Non-Current Assets
| 62,565 | 61,433 | 60,514 | 59,794 | 58,466 | 57,568 | 49,160 | 48,126 | 53,786 | 53,040 | 52,385 | 51,467 | 51,610 | 51,634 | 51,451 | 50,652 | 50,463 | 49,786 | 49,273 | 48,418 | 48,079 | 47,533 | 46,908 | 45,283 | 42,085 | 41,379 | 40,644 | 39,830 | 39,247 | 38,756 | 38,127 | 37,416 | 36,266 | 35,803 | 34,267 | 33,281 | 32,779 | 32,203 | 31,458 | 31,075 | 30,411 | 29,879 | 29,662 | 29,330 | 28,832 | 28,288 | 28,065 | 27,837 | 27,218 | 26,617 | 35,797 | 35,576 | 33,077 | 32,810 | 32,596 | 32,639 | 31,562 | 31,231 | 31,063 | 30,630 | 30,985 | 30,713 | 30,476 | 30,179 | 25,970 | 25,723 | 25,996 | 25,738 | 24,929 | 24,499 | 23,973 | 23,762 | 22,733 | 22,244 | 21,869 | 21,697 | 21,317 | 20,915 | 21,046 | 20,845 | 20,305 | 20,133 | 19,709 | 19,374 | 18,084 | 17,799 | 17,516 | 17,113.21 | 16,551.312 | 16,264.519 | 15,834.789 | 15,566.016 | 14,525.205 | 14,993.147 | 14,636.854 | 14,751.258 | 14,690.434 | 14,592.087 | 13,978.974 | 13,816.9 | 13,662.5 | 12,578.8 | 13,263.2 | 13,287.9 | 13,103 | 13,096.4 | 13,125.1 | 13,195.3 | 12,927.2 | 12,897.8 | 12,889.9 | 12,924.7 | 12,758.5 | 12,705.5 | 12,692.6 | 12,702.1 | 12,561.2 | 12,559.6 | 12,609.5 | 12,553.6 | 12,589.9 | 12,484.2 | 12,408 |
Total Assets
| 68,645 | 67,920 | 66,680 | 66,331 | 64,405 | 63,771 | 7,531 | 69,065 | 65,763 | 65,072 | 63,737 | 62,817 | 62,598 | 62,609 | 62,299 | 62,677 | 59,378 | 58,865 | 58,953 | 57,888 | 55,765 | 55,446 | 54,934 | 53,807 | 49,533 | 49,057 | 48,893 | 48,104 | 49,238 | 49,091 | 48,357 | 48,247 | 47,308 | 47,262 | 45,572 | 45,633 | 44,962 | 44,742 | 43,968 | 44,299 | 40,658 | 40,311 | 40,481 | 40,647 | 41,964 | 41,922 | 41,736 | 41,209 | 39,633 | 40,049 | 39,701 | 39,214 | 36,535 | 36,019 | 36,186 | 36,146 | 35,452 | 34,389 | 34,449 | 33,873 | 34,212 | 33,710 | 34,224 | 33,498 | 29,322 | 30,254 | 28,665 | 28,343 | 27,908 | 27,150 | 26,703 | 26,699 | 26,141 | 24,654 | 24,476 | 24,850 | 24,768 | 24,371 | 23,430 | 22,560 | 22,385 | 22,224 | 21,513 | 20,966 | 20,077 | 19,281 | 19,267 | 18,820.31 | 18,203.668 | 17,547.675 | 17,188.257 | 16,996.111 | 17,037.3 | 17,053.32 | 16,683.44 | 16,767.245 | 16,507.95 | 16,021.453 | 15,454.131 | 15,531.5 | 15,282.1 | 14,944.5 | 14,446.3 | 14,381.4 | 14,523.2 | 14,236.2 | 14,402.5 | 14,722.5 | 14,321.2 | 14,015.5 | 14,111.4 | 14,057.2 | 14,020.9 | 13,670.7 | 13,882.2 | 13,949.9 | 14,030.2 | 13,601.6 | 13,797.4 | 13,728.4 | 14,049 | 13,538.2 | 13,768.1 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,472 | 1,496 | 1,439 | 1,775 | 1,306 | 1,320 | 1,363 | 1,955 | 1,587 | 1,547 | 1,308 | 1,497 | 1,370 | 1,217 | 1,208 | 1,475 | 1,279 | 1,018 | 1,015 | 1,164 | 1,082 | 994 | 1,010 | 1,187 | 1,173 | 1,130 | 1,236 | 1,286 | 1,057 | 973 | 963 | 1,147 | 1,113 | 969 | 909 | 1,008 | 1,092 | 845 | 937 | 1,035 | 972 | 967 | 1,079 | 1,017 | 925 | 997 | 1,065 | 1,215 | 968 | 813 | 844 | 955 | 1,062 | 1,033 | 967 | 1,151 | 1,068 | 1,094 | 978 | 1,173 | 928 | 939 | 911 | 1,161 | 1,032 | 1,387 | 1,111 | 1,187 | 1,102 | 1,119 | 1,014 | 1,126 | 934 | 963 | 987 | 1,234 | 1,189 | 1,685 | 874 | 920 | 867 | 944 | 964 | 905 | 870 | 887 | 1,020 | 919 | 1,184.583 | 769.339 | 667.57 | 679 | 736.496 | 812.662 | 756.887 | 1,020.401 | 832.264 | 875.904 | 610.989 | 615.983 | 623.8 | 385 | 351.7 | 371.3 | 364.1 | 366.3 | 377.8 | 440.1 | 416.9 | 375.4 | 352.5 | 431.1 | 353.9 | 341.2 | 384.6 | 420.9 | 304.7 | 278.4 | 328.1 | 374.5 | 315.9 | 305.4 | 330 |
Short Term Debt
| 2,425 | 2,819 | 2,665 | 2,655 | 2,644 | 2,169 | 1,168 | 3,792 | 2,945 | 3,093 | 1,881 | 2,061 | 1,588 | 2,508 | 3,456 | 3,957 | 3,884 | 3,861 | 3,378 | 3,210 | 3,274 | 3,189 | 3,515 | 3,216 | 2,480 | 2,684 | 2,680 | 1,875 | 1,043 | 1,673 | 869 | 1,093 | 947 | 1,454 | 1,938 | 2,268 | 1,921 | 1,705 | 1,015 | 1,360 | 1,635 | 1,576 | 1,115 | 1,938 | 1,703 | 1,883 | 1,426 | 1,245 | 1,270 | 2,031 | 1,030 | 530 | 305 | 5 | 469 | 5 | 851 | 458 | 1,161 | 743 | 1,397 | 688 | 704 | 845 | 884 | 659 | 1,457 | 1,649 | 1,186 | 851 | 1,125 | 491 | 875 | 396 | 358 | 777 | 595 | 647 | 519 | 625 | 292 | 331 | 637 | 325 | 525 | 433 | 945 | 635 | 196.63 | 362.287 | 685.475 | 655 | 662.38 | 910.686 | 897.652 | 564.632 | 401.914 | 532.51 | 830.129 | 890.371 | 395 | 608.5 | 471.9 | 225 | 325 | 244 | 200 | 529.4 | 102.6 | 217.6 | 103.8 | 106.3 | 179.7 | 82.1 | 82.8 | 183.5 | 109.2 | 111.3 | 111.2 | 10.9 | 135.7 | 134 | 133.9 |
Tax Payables
| 63 | 62 | 63 | 73 | 85 | 238 | 339 | 102 | 94 | 99 | 77 | 104 | 123 | 121 | 115 | 150 | 89 | 53 | 31 | 76 | 35 | 47 | 43 | 61 | 48 | 45 | 47 | 108 | 43 | 42 | 38 | 64 | 41 | 46 | 51 | 62 | 53 | 52 | 80 | 72 | 48 | 69 | 98 | 476 | 379 | 322 | 144 | 162 | 108 | 154 | 229 | 188 | 166 | 156 | 70 | 90 | 115 | 44 | 121 | 148 | 48 | 29 | 38 | 10 | 131 | 134 | 150 | 8 | 156 | 147 | 139 | 8 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.864 | 7,930 | 10,761 | 0 | 10.6 | 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 |
Deferred Revenue
| 434 | 0 | 411 | 396 | 401 | 385 | 354 | 358 | 345 | 330 | 313 | 300 | 286 | 287 | 6,619 | 311 | 319 | 332 | 344 | 346 | 348 | 350 | 351 | 351 | 351 | 349 | 347 | 346 | 344 | 345 | 345 | 352 | 356 | 358 | 356 | 354 | 351 | 348 | 345 | 344 | 338 | 333 | 326 | 321 | 316 | 310 | 307 | 304 | 308 | 308 | 306 | 303 | 302 | 299 | 296 | 289 | 283 | 265 | 2 | 274 | 14 | 10 | 19 | 26 | 247 | 245 | 255 | 29 | 244 | 240 | 235 | -20 | 211 | 211 | 210 | -14 | 228 | 214 | 232 | 234 | 231 | 234 | 227 | 0 | 222 | 219 | 219 | 0 | 217.44 | 221,347 | 214,991 | 0 | 8.47 | 6,919 | 7,092 | 0 | 6.395 | 0 | 0 | 595 | 0 | 925.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 407.6 | 560 | 0 | 0 | 0 | 0 | 517.1 | 657.6 | 0 | 546.2 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1,633 | 1,839 | 2,077 | 1,959 | 2,015 | 2,345 | 2,025 | 5,487 | 2,264 | 2,084 | 2,149 | 1,765 | 2,174 | 1,711 | 1,780 | 1,772 | 1,908 | 1,773 | 1,887 | 1,837 | 1,828 | 1,739 | 1,780 | 1,743 | 1,349 | 1,248 | 1,688 | 1,633 | 1,428 | 1,296 | 1,571 | 1,539 | 1,490 | 1,076 | 1,182 | 1,382 | 1,363 | 985 | 1,375 | 1,290 | 880 | 894 | 958 | 1,299 | 1,050 | 992 | 1,301 | 1,019 | 1,070 | 1,074 | 1,431 | 1,011 | 1,124 | 980 | 1,170 | 831 | 1,113 | 1,079 | 1,256 | 614 | 1,125 | 1,069 | 1,159 | 924 | 967 | 1,769 | 1,026 | 1,007 | 891 | 897 | 853 | 1,247 | 1,305 | 1,079 | 1,113 | 1,302 | 1,764 | 867 | 817 | 679 | 669 | 653 | 115 | 681 | 753 | 731 | 673 | 720 | 770.945 | 853.684 | 858.994 | 810 | 849.811 | -7,184.805 | -9,986.453 | 752.146 | 774.711 | 680.871 | 638.298 | -0.015 | 738 | -0.1 | 588 | 545.1 | 659.8 | 588.7 | 603.6 | 578.8 | 587.6 | 407.7 | -0.1 | 498.2 | 572.1 | 504 | 562.7 | -0.1 | 657.7 | 578.1 | -0.1 | 509 | 632.7 | 494.5 | 639.6 |
Total Current Liabilities
| 6,027 | 6,216 | 6,244 | 6,462 | 6,050 | 6,072 | 4,895 | 11,336 | 6,890 | 6,823 | 5,415 | 5,427 | 5,255 | 5,557 | 6,559 | 7,354 | 7,160 | 6,705 | 6,311 | 6,287 | 6,219 | 5,969 | 6,348 | 6,207 | 5,401 | 5,456 | 5,651 | 4,902 | 3,915 | 4,329 | 3,441 | 3,843 | 3,591 | 3,903 | 4,436 | 4,720 | 4,429 | 3,935 | 3,407 | 3,757 | 3,873 | 3,839 | 3,576 | 4,730 | 4,373 | 4,504 | 4,243 | 3,945 | 3,724 | 4,380 | 3,840 | 2,987 | 2,959 | 2,473 | 2,676 | 2,366 | 3,147 | 2,675 | 3,518 | 2,952 | 3,512 | 2,735 | 2,831 | 3,205 | 3,014 | 3,949 | 3,744 | 3,895 | 3,335 | 3,014 | 3,131 | 2,917 | 3,114 | 2,438 | 2,458 | 3,323 | 3,548 | 3,199 | 2,210 | 2,224 | 1,828 | 1,928 | 1,943 | 1,911 | 2,148 | 2,051 | 2,638 | 2,307.003 | 2,152.158 | 1,985.31 | 2,212.039 | 2,210.565 | 2,260.551 | 2,468.543 | 2,429.086 | 2,337.179 | 2,019.489 | 2,089.285 | 2,079.416 | 2,101.3 | 1,756.8 | 1,918.5 | 1,411.6 | 1,141.4 | 1,348.9 | 1,199 | 1,181.4 | 1,548.3 | 1,107.1 | 1,000.7 | 1,016.2 | 1,035.6 | 1,105.7 | 927.3 | 1,030.1 | 1,121.4 | 1,071.6 | 967.8 | 985.4 | 894.4 | 1,084.3 | 933.9 | 1,103.5 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 23,868 | 23,741 | 22,359 | 22,358 | 21,127 | 21,120 | 21,119 | 20,625 | 23,124 | 23,135 | 23,299 | 23,323 | 22,598 | 22,418 | 21,379 | 21,148 | 20,015 | 19,962 | 20,223 | 19,336 | 18,356 | 18,317 | 17,758 | 17,495 | 15,480 | 15,225 | 14,730 | 14,731 | 14,651 | 14,703 | 14,829 | 14,735 | 13,747 | 13,747 | 12,222 | 12,006 | 11,521 | 11,925 | 11,694 | 11,546 | 10,986 | 11,085 | 11,339 | 10,489 | 10,498 | 10,498 | 10,561 | 10,064 | 9,841 | 9,842 | 10,043 | 10,145 | 10,371 | 10,673 | 10,675 | 10,678 | 10,675 | 10,562 | 9,866 | 9,868 | 9,376 | 9,678 | 9,995 | 9,249 | 8,867 | 8,821 | 7,906 | 7,633 | 8,027 | 7,802 | 7,818 | 8,324 | 8,093 | 8,091 | 7,804 | 7,428 | 7,092 | 7,221 | 6,979 | 6,594 | 6,953 | 7,005 | 7,022 | 6,769 | 6,443 | 6,249 | 6,055 | 6,204 | 5,984.771 | 5,974.802 | 5,542.212 | 5,542 | 5,550.168 | 5,537.827 | 5,165.902 | 5,446.913 | 5,254.592 | 4,966.569 | 4,408.835 | 4,559.148 | 4,360.1 | 4,236.1 | 3,962.1 | 4,087.4 | 4,085.6 | 4,236.1 | 4,237.4 | 4,228.8 | 4,329.4 | 4,329.7 | 4,281.1 | 4,281.3 | 4,134.1 | 4,234.4 | 4,233.8 | 3,962.4 | 4,066.2 | 3,971 | 3,974 | 4,078.3 | 3,981.2 | 3,836.2 | 3,838.5 |
Deferred Revenue Non-Current
| 0 | 0 | -8,338 | 0 | 7,798 | 7,844 | 0 | 0 | 7,223 | 6,990 | 0 | 0 | -14,709 | -14,893 | -21,161 | -16,094 | -14,518 | -14,786 | -14,958 | -15,052 | -14,050 | -14,272 | -14,284 | -13,379 | -12,765 | -12,728 | -12,858 | -13,053 | -15,570 | -15,569 | -15,589 | -15,371 | -15,703 | -15,662 | -15,721 | -15,855 | -15,972 | -16,094 | -16,106 | -16,311 | -13,093 | -12,933 | -13,141 | -13,183 | 48 | 53 | 61 | -15,333 | 70 | 77 | 83 | 0 | 69 | 69 | 34 | 0 | 24 | 21 | 27 | 0 | 40 | 35 | 29 | -17 | 33 | 31 | 21 | -22 | 21 | 20 | 31 | -26 | 18 | 19 | 18 | -30 | 23 | 28 | 173 | 3,726 | 75 | 47 | 30 | -36 | 4 | 6 | 4 | -38.487 | 21.126 | 16,312 | 17,065 | -41.088 | 0.073 | 138 | -30.727 | -31.504 | -32.283 | -33.04 | -33.805 | -34.5 | -35.3 | -36 | -36.6 | -37.3 | -37.8 | -38.5 | -39.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 8,793 | 8,389 | 8,338 | 8,069 | 7,992 | 7,632 | 7,652 | 7,641 | 7,387 | 7,156 | 7,105 | 6,873 | 6,835 | 6,634 | 6,619 | 6,475 | 6,507 | 6,337 | 6,348 | 6,227 | 6,136 | 6,011 | 5,951 | 5,820 | 5,834 | 5,710 | 5,638 | 5,495 | 10,744 | 10,549 | 10,443 | 10,205 | 10,155 | 9,878 | 9,770 | 9,537 | 9,598 | 9,408 | 9,257 | 9,076 | 8,817 | 8,505 | 8,564 | 8,466 | 8,481 | 8,280 | 8,316 | 8,372 | 8,026 | 7,743 | 7,712 | 7,563 | 7,110 | 6,853 | 6,871 | 6,602 | 6,229 | 5,771 | 5,727 | 5,597 | 5,353 | 5,206 | 5,166 | 4,999 | 4,972 | 4,660 | 4,707 | 4,465 | 4,379 | 4,104 | 4,152 | 4,095 | 4,016 | 3,726 | 3,723 | 3,644 | 3,810 | 3,703 | 3,757 | 3,726 | 3,634 | 3,412 | 3,317 | 3,172 | 3,160 | 2,792 | 2,844 | 2,687.406 | 2,592.617 | 2,483.28 | 2,408.549 | 2,353.645 | 2,375.016 | 2,386.138 | 2,451.633 | 2,434.193 | 2,543.707 | 2,425.011 | 2,465.273 | 2,407.3 | 2,424.2 | 2,299.6 | 2,586.4 | 2,547.8 | 2,463.4 | 2,387 | 2,469.6 | 2,471.5 | 2,465.7 | 2,501.2 | 2,470 | 2,461.6 | 2,490.7 | 2,447.1 | 2,509.8 | 2,477.7 | 2,493.1 | 2,490 | 2,520.7 | 2,458 | 2,644.7 | 2,709.6 | 2,700.4 |
Other Non-Current Liabilities
| 8,059 | 8,014 | 8,124 | 8,284 | 8,158 | 8,142 | 8,295 | 8,574 | 7,386 | 7,337 | 7,295 | 7,157 | 7,873 | 8,257 | 8,460 | 8,853 | 7,202 | 7,636 | 7,810 | 8,016 | 7,095 | 7,440 | 7,508 | 7,559 | 6,931 | 7,018 | 7,220 | 7,558 | 4,826 | 5,020 | 5,146 | 5,166 | 5,548 | 15,662 | 15,721 | 0 | 15,972 | 16,094 | 16,106 | 0 | 13,092 | 12,932 | 13,140 | 0 | 14,927 | 0 | 15,043 | -8,368 | -8,022 | -7,738 | 6,561 | 6,870 | 4,428 | 4,556 | 4,520 | 5,059 | 4,558 | 4,788 | 4,786 | 4,982 | 5,815 | 6,130 | 6,282 | 6,134 | -13,872 | -13,512 | -12,634 | -12,076 | -12,427 | -11,926 | -12,001 | -12,393 | -12,127 | -11,836 | -11,545 | -11,042 | -10,925 | -10,952 | -10,909 | -1,076 | -10,662 | -10,464 | -10,369 | -9,905 | -9,607 | -9,047 | -8,903 | -8,891.406 | -8,598.514 | -5,974.802 | -5,542.212 | -7,854.557 | -7,941.507 | -5,537.827 | -5,165.902 | -7,849.602 | -7,798.299 | -7,358.54 | -6,840.303 | -6,931.948 | 968 | 712.3 | 404.1 | -6,597.9 | -6,511.2 | 279.4 | -6,667.8 | -6,700.3 | -6,795.1 | -6,830.9 | -6,751.1 | -6,742.9 | -6,624.8 | -6,681.5 | -6,743.6 | -6,440.1 | -6,559.3 | -6,461 | -6,494.7 | -6,536.3 | -6,625.9 | -6,545.8 | -6,538.9 |
Total Non-Current Liabilities
| 40,720 | 40,144 | 38,821 | 38,711 | 37,277 | 36,894 | 20,645 | 20,147 | 22,350 | 22,361 | 22,587 | 22,642 | 21,880 | 21,713 | 20,644 | 20,464 | 19,304 | 19,257 | 19,532 | 18,561 | 17,537 | 17,496 | 16,933 | 17,501 | 15,480 | 15,225 | 14,730 | 14,731 | 14,651 | 14,703 | 14,829 | 14,735 | 13,747 | 13,747 | 12,222 | 12,006 | 11,521 | 11,925 | 11,694 | 11,546 | 10,985 | 11,084 | 11,338 | 10,489 | 10,496 | 10,498 | 10,559 | 10,068 | 9,845 | 9,847 | 24,316 | 24,578 | 21,909 | 22,082 | 22,066 | 22,506 | 21,462 | 21,121 | 20,379 | 20,459 | 20,544 | 21,014 | 21,443 | 20,382 | 16,372 | 16,412 | 15,444 | 15,122 | 15,370 | 15,117 | 15,152 | 15,610 | 14,886 | 14,628 | 14,443 | 14,004 | 13,671 | 13,813 | 13,868 | 12,970 | 13,230 | 13,089 | 12,865 | 12,419 | 11,213 | 10,661 | 10,407 | 11,258 | 9,941 | 9,611 | 9,021 | 9,012 | 8,865 | 8,833 | 8,484 | 8,729 | 8,697 | 8,305 | 7,701 | 7,769 | 7,717 | 7,212 | 6,916 | 6,965 | 6,821 | 6,864 | 6,926 | 6,700.3 | 6,795.1 | 6,830.9 | 6,751.1 | 6,742.9 | 6,624.8 | 6,681.5 | 6,743.6 | 6,440.1 | 6,559.3 | 6,461 | 6,494.7 | 6,536.3 | 6,625.9 | 6,545.8 | 6,538.9 |
Total Liabilities
| 46,747 | 46,360 | 45,065 | 45,173 | 43,327 | 42,966 | 41,961 | 48,176 | 44,787 | 44,451 | 43,114 | 42,780 | 42,561 | 42,866 | 43,017 | 43,830 | 40,884 | 40,640 | 40,692 | 39,866 | 37,806 | 37,737 | 37,565 | 37,081 | 33,646 | 33,409 | 33,239 | 32,686 | 34,136 | 34,601 | 33,859 | 33,949 | 33,041 | 33,312 | 32,379 | 32,581 | 31,922 | 31,954 | 31,207 | 31,723 | 27,951 | 27,856 | 28,055 | 28,402 | 29,798 | 30,039 | 29,847 | 29,340 | 27,791 | 28,470 | 28,156 | 27,565 | 24,868 | 24,555 | 24,742 | 24,872 | 24,609 | 23,796 | 23,897 | 23,411 | 24,056 | 23,749 | 24,274 | 23,587 | 19,386 | 20,361 | 19,144 | 19,011 | 18,663 | 18,089 | 18,242 | 18,441 | 17,959 | 17,024 | 16,859 | 17,285 | 17,178 | 16,970 | 16,036 | 15,254 | 15,019 | 14,977 | 14,767 | 14,288 | 13,384 | 12,735 | 13,069 | 12,677.761 | 12,084.542 | 11,587.44 | 11,224.779 | 11,070.708 | 11,125.544 | 11,302.054 | 10,912.982 | 11,045.243 | 10,715.613 | 10,394.186 | 9,780.389 | 9,869.9 | 9,474.3 | 9,130.9 | 8,328.1 | 8,106.2 | 8,169.6 | 8,063.1 | 8,107.3 | 8,474.4 | 8,087.1 | 8,007 | 8,022.5 | 8,007 | 7,964.1 | 7,815.2 | 7,971.3 | 7,787.3 | 7,852 | 7,628.1 | 7,771.7 | 7,775.1 | 8,087.3 | 7,790 | 7,981 |
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 | 239 | 0 | 213 | 213 | 213 | 0 | 213 | 213 | 213 | 0 | 213 | 213 | 213 | 213 | 213 | 213 | 213 | 213 | 213 | 213 | 213 | 213 | 213 | 213 | 213 | 213 | 213 | 213 | 213 | 213 | 213 | 213 | 213 | 213 | 213 | 213 | 213 | 213 | 212.563 | 212.563 | 212.563 | 213 | 249.613 | 249.613 | 249.613 | 249.613 | 249.613 | 249.613 | 249.613 | 249.613 | 249.6 | 249.6 | 249.6 | 249.6 | 318 | 318 | 318 | 318 | 322.3 | 322.4 | 322.5 | 322.6 | 322.7 | 322.8 | 322.8 | 639.9 | 640 | 640.1 | 640.2 | 640.3 | 640.4 | 640.5 | 640.5 |
Common Stock
| 38 | 38 | 38 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 36 | 36 | 35 | 35 | 35 | 35 | 35 | 35 | 34 | 34 | 34 | 34 | 34 | 34 | 33 | 33 | 33 | 33 | 33 | 33 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 31 | 31 | 30 | 30 | 30 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 28 | 28 | 28 | 27 | 27 | 27 | 27 | 27 | 26 | 26 | 26 | 26 | 25 | 25 | 2,006 | 1,985 | 1,571 | 1,551 | 1,532.172 | 1,514.493 | 1,494.517 | 1,482 | 1,482.341 | 1,482.341 | 1,482.341 | 1,482.341 | 1,482.346 | 1,482.341 | 1,482.341 | 1,482.341 | 1,482.3 | 1,482.3 | 1,482.3 | 1,482.3 | 1,482.3 | 1,482.3 | 1,482.4 | 1,482.4 | 1,478.8 | 1,478.8 | 1,478.6 | 1,478.5 | 1,478.4 | 1,478.4 | 1,478.3 | 1,464.3 | 1,464.2 | 1,464.1 | 1,464 | 1,463.9 | 1,463.8 | 1,463.8 | 1,463.7 |
Retained Earnings
| 14,026 | 13,725 | 13,810 | 13,377 | 13,321 | 13,075 | 13,130 | 11,985 | 12,075 | 11,742 | 11,767 | 11,445 | 11,495 | 11,231 | 11,332 | 11,178 | 11,391 | 11,154 | 11,220 | 11,100 | 11,051 | 10,825 | 10,915 | 10,728 | 10,619 | 10,407 | 10,442 | 10,235 | 9,944 | 9,701 | 9,736 | 9,559 | 9,557 | 9,264 | 9,236 | 9,123 | 9,137 | 8,900 | 8,871 | 8,691 | 8,794 | 8,543 | 8,515 | 8,338 | 8,285 | 8,001 | 8,009 | 7,997 | 7,967 | 7,704 | 7,668 | 7,568 | 7,553 | 7,346 | 7,356 | 7,220 | 7,160 | 6,978 | 6,963 | 6,904 | 6,865 | 6,691 | 6,703 | 6,685 | 6,685 | 6,663 | 6,273 | 6,113 | 6,062 | 5,908 | 5,910 | 5,804 | 5,750 | 5,662 | 5,680 | 5,605 | 5,607 | 5,466 | 5,494 | 5,451 | 5,539 | 5,430 | 5,473 | 5,451 | 5,527 | 5,396 | 5,453 | 5,420 | 5,420.676 | 5,276.276 | 5,298.415 | 5,251 | 5,242.821 | 5,084.902 | 5,102.746 | 5,040.931 | 5,111.002 | 4,946.907 | 4,993.778 | 4,921.089 | 4,915.8 | 4,697.4 | 4,753.4 | 4,700.5 | 4,692.2 | 4,409.6 | 4,531.8 | 4,484.7 | 4,469.2 | 4,242.1 | 4,322.6 | 4,283.9 | 4,290.6 | 4,089.4 | 4,144.8 | 4,097 | 4,112.6 | 3,908 | 3,960.3 | 3,888 | 3,896.5 | 3,682.9 | 3,722 |
Accumulated Other Comprehensive Income/Loss
| 18 | -104 | 18 | 22 | 25 | 25 | 26 | 22 | 11 | 10 | 5 | 5 | -17 | -19 | -21 | -25 | -12 | -14 | -14 | -19 | -10 | -11 | -12 | -16 | -18 | -20 | -22 | -26 | -26 | -27 | -28 | -27 | -32 | -33 | -34 | -34 | -38 | -39 | -40 | -45 | -19 | -20 | -21 | -25 | -46 | -48 | -50 | -53 | -50 | -52 | -51 | -58 | -33 | -35 | -37 | -40 | -99 | -38 | -39 | -42 | -63 | -64 | -66 | -67 | -93 | -93 | -96 | -103 | -104 | -116 | -105 | -141 | -126 | -110 | -113 | -89 | -43 | -51 | -42 | -64 | -63 | -54 | -50 | -55 | -60 | -56 | -46 | -49 | -53.606 | -50.495 | -49.003 | -65 | -62.533 | -59.862 | -53.295 | -37.964 | -35.884 | -35.952 | -36.044 | -36.112 | 0 | 0 | 0 | -36.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 7,816 | 7,901 | 7,871 | 7,844 | 7,817 | 7,790 | 7,772 | 8,765 | 8,746 | 8,719 | 8,690 | 8,672 | 8,645 | 8,617 | 7,798 | 7,770 | 7,190 | 7,160 | 7,130 | 7,016 | 6,993 | 6,970 | 6,539 | 6,079 | 5,337 | 5,312 | 5,285 | 5,260 | 5,236 | 4,866 | 4,840 | 4,816 | 4,792 | 4,686 | 3,959 | 3,931 | 3,970 | 3,895 | 3,959 | 3,898 | 3,900 | 3,900 | 3,900 | 3,900 | 3,895 | 3,898 | 3,898 | 3,893 | 3,893 | 3,895 | 3,896 | 3,894 | 4,115 | 4,121 | 3,880 | 4,063 | 3,751 | 3,623 | 3,598 | 3,570 | 3,325 | 3,305 | 3,284 | 3,051 | 3,102 | 3,081 | 3,058 | 3,037 | 3,003 | 2,985 | 2,374 | 2,313 | 2,276 | 1,796 | 1,768 | 1,767 | 1,745 | 1,704 | 1,661 | 1,641 | 1,612 | 1,592 | 1,044 | 1,002 | -1,001 | -1,001 | -1,001 | -1,001 | -1,001.241 | -1,001.241 | -1,001.241 | -1,002 | -1,000.486 | -1,005.728 | -141,693.201 | -1,012.919 | -6,470.417 | -1,015.642 | -1,015.946 | -955.311 | -839.9 | -615.7 | -367.1 | -120.8 | -138.9 | -36.8 | -37 | -37 | -36.2 | -34.8 | -34.8 | -34.8 | -34.9 | -35.1 | -35 | -38.6 | -38.6 | -38.7 | -38.8 | -38.9 | -39 | -39 | -39.1 |
Total Shareholders Equity
| 21,898 | 21,560 | 21,615 | 21,158 | 21,078 | 20,805 | 20,843 | 20,687 | 20,748 | 20,387 | 20,378 | 20,037 | 20,037 | 19,743 | 19,033 | 18,847 | 18,494 | 18,225 | 18,261 | 18,022 | 17,959 | 17,709 | 17,369 | 16,726 | 15,887 | 15,648 | 15,654 | 15,418 | 15,102 | 14,490 | 14,498 | 14,298 | 14,267 | 13,950 | 13,193 | 13,052 | 13,040 | 12,788 | 12,761 | 12,576 | 12,707 | 12,455 | 12,426 | 12,245 | 12,166 | 11,883 | 11,889 | 11,869 | 11,842 | 11,579 | 11,545 | 11,436 | 11,667 | 11,464 | 11,444 | 11,274 | 10,843 | 10,593 | 10,552 | 10,462 | 10,156 | 9,961 | 9,950 | 9,911 | 9,936 | 9,893 | 9,477 | 9,289 | 9,203 | 9,019 | 8,420 | 8,217 | 8,141 | 7,588 | 7,575 | 7,523 | 7,549 | 7,359 | 7,352 | 7,267 | 7,327 | 7,207 | 6,705 | 6,636 | 6,685 | 6,537 | 6,190 | 6,134 | 6,110.564 | 5,951.596 | 5,955.251 | 5,879 | 5,911.756 | 5,751.266 | 5,770.458 | 5,722.002 | 5,792.337 | 5,627.267 | 5,673.742 | 5,661.62 | 5,807.8 | 5,813.6 | 6,118.2 | 6,275.2 | 6,353.6 | 6,173.1 | 6,295.2 | 6,248.1 | 6,234.1 | 6,008.5 | 6,088.9 | 6,050.2 | 6,056.8 | 5,855.5 | 5,910.9 | 6,162.6 | 6,178.2 | 5,973.5 | 6,025.7 | 5,953.3 | 5,961.7 | 5,748.2 | 5,787.1 |
Total Equity
| 21,898 | 21,560 | 21,615 | 21,158 | 21,078 | 20,805 | 20,839 | 20,889 | 20,976 | 20,621 | 20,623 | 20,336 | 20,377 | 20,053 | 19,282 | 19,065 | 18,711 | 18,441 | 18,467 | 18,213 | 18,134 | 17,865 | 17,501 | 16,839 | 15,898 | 15,655 | 15,661 | 15,425 | 15,110 | 14,498 | 14,506 | 14,306 | 14,275 | 13,958 | 13,201 | 13,061 | 13,049 | 12,797 | 12,770 | 12,585 | 12,716 | 12,455 | 12,426 | 12,245 | 12,166 | 11,883 | 11,889 | 11,869 | 11,842 | 11,579 | 11,545 | 11,649 | 11,667 | 11,464 | 11,444 | 11,274 | 10,843 | 10,593 | 10,552 | 10,462 | 10,156 | 9,961 | 9,950 | 9,911 | 9,936 | 9,893 | 9,521 | 9,332 | 9,245 | 9,061 | 8,461 | 8,258 | 8,182 | 7,630 | 7,617 | 7,565 | 7,590 | 7,401 | 7,394 | 7,306 | 7,366 | 7,247 | 6,746 | 6,678 | 6,693 | 6,546 | 6,198 | 6,143 | 6,119.126 | 5,960.235 | 5,963.478 | 5,889 | 5,911.756 | 5,751.266 | 5,770.458 | 5,722.002 | 5,792.337 | 5,627.267 | 5,673.742 | 5,661.62 | 5,807.8 | 5,813.6 | 6,118.2 | 6,275.2 | 6,353.6 | 6,173.1 | 6,295.2 | 6,248.1 | 6,234.1 | 6,008.5 | 6,088.9 | 6,050.2 | 6,056.8 | 5,855.5 | 5,910.9 | 6,162.6 | 6,178.2 | 5,973.5 | 6,025.7 | 5,953.3 | 5,961.7 | 5,748.2 | 5,787.1 |
Total Liabilities & Shareholders Equity
| 68,645 | 67,920 | 66,680 | 66,331 | 64,405 | 63,771 | 62,804 | 69,065 | 65,763 | 65,072 | 63,737 | 62,817 | 62,598 | 62,609 | 62,299 | 62,677 | 59,378 | 58,865 | 58,953 | 57,888 | 55,765 | 55,446 | 54,934 | 53,807 | 49,533 | 49,057 | 48,893 | 48,104 | 49,238 | 49,091 | 48,357 | 48,247 | 47,308 | 47,262 | 45,572 | 45,633 | 44,962 | 44,742 | 43,968 | 44,071 | 40,658 | 40,311 | 40,481 | 40,647 | 41,964 | 41,922 | 41,736 | 41,209 | 39,633 | 40,049 | 39,701 | 39,214 | 36,535 | 36,019 | 36,186 | 36,348 | 35,452 | 34,389 | 34,449 | 33,844 | 34,212 | 33,710 | 34,224 | 33,498 | 29,322 | 30,254 | 28,665 | 28,262 | 27,908 | 27,150 | 26,703 | 26,699 | 26,141 | 24,654 | 24,476 | 24,850 | 24,768 | 24,371 | 23,430 | 22,560 | 22,385 | 22,224 | 21,513 | 20,966 | 20,077 | 19,281 | 19,267 | 19,667 | 18,203.668 | 17,547.675 | 17,188.257 | 17,034 | 17,037.3 | 17,053.32 | 16,683.44 | 16,767.245 | 16,507.95 | 16,021.453 | 15,454.131 | 15,531.476 | 15,282.1 | 14,944.5 | 14,446.3 | 14,381.4 | 14,523.2 | 14,236.2 | 14,402.5 | 14,722.5 | 14,321.2 | 14,015.5 | 14,111.4 | 14,057.2 | 14,020.9 | 13,670.7 | 13,882.2 | 13,949.9 | 14,030.2 | 13,601.6 | 13,797.4 | 13,728.4 | 14,049 | 13,538.2 | 13,768.1 |