Eaton Corporation plc
NYSE:ETN
335 (USD) • At close November 1, 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 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 473 | 540 | 473 | 488 | 348 | 353 | 235 | 294 | 231 | 364 | 237 | 297 | 271 | 279 | 354 | 438 | 429 | 292 | 239 | 370 | 549 | 412 | 303 | 283 | 327 | 256 | 317 | 561 | 791 | 312 | 222 | 543 | 494 | 323 | 333 | 268 | 418 | 303 | 663 | 781 | 655 | 631 | 784 | 915 | 642 | 628 | 639 | 577 | 425 | 525 | 367 | 385 | 278 | 282 | 201 | 333 | 395 | 249 | 151 | 340 | 192 | 148 | 145 | 188 | 181 | 219 | 157 | 142 | 171 | 112 | 106 | 114 | 129 | 125 | 108 | 110 | 92 | 130 | 90 | 85 | 83 | 86 | 65 | 61 | 72 | 87 | 59 | 75 | 379 | 322 | 262 | 112 | 211 | 105 | 120 | 82 | 32 | 78 | 67 | 81 | 35 | 26 | 20 | 80 | 47 | 44 | 46 | 53 | 24 | 23 | 25 | 22 | 25 | 8 | 3 | 56 | 14 | 9 | 22 | 18 | 16 | 13 | 22 | 32 | 18 | 20 | 17 | 30 | 26 | 22 | 18 | 21 | 8 | 11 | 11 | 30 | 7.3 | 8.5 | 8.6 | 25.8 | 8 | 12.1 | 191.5 | 48.1 | 190.8 | 576.5 |
Short Term Investments
| 1,521 | 2,241 | 1,969 | 2,121 | 1,558 | 977 | 289 | 261 | 287 | 259 | 268 | 271 | 389 | 261 | 945 | 664 | 334 | 204 | 178 | 221 | 281 | 385 | 143 | 157 | 178 | 236 | 510 | 534 | 843 | 525 | 301 | 203 | 213 | 146 | 240 | 177 | 150 | 127 | 139 | 245 | 335 | 634 | 360 | 794 | 698 | 368 | 397 | 527 | 620 | 652 | 444 | 699 | 536 | 601 | 496 | 838 | 493 | 538 | 338 | 433 | 473 | 433 | 289 | 342 | 282 | 499 | 426 | 504 | 568 | 382 | 313 | 671 | 572 | 354 | 334 | 226 | 247 | 315 | 253 | 211 | 267 | 203 | 514 | 804 | 522 | 342 | 43 | 353 | 0 | 0 | 0 | 199 | 0 | 102 | 257 | 44 | 169 | 67 | 34 | 84 | 36 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,994 | 2,781 | 2,442 | 2,609 | 1,906 | 1,330 | 524 | 555 | 518 | 623 | 505 | 568 | 660 | 540 | 1,299 | 1,102 | 763 | 496 | 417 | 591 | 830 | 797 | 446 | 440 | 505 | 492 | 827 | 1,095 | 1,634 | 837 | 523 | 746 | 707 | 469 | 573 | 445 | 568 | 430 | 802 | 1,026 | 990 | 1,265 | 1,144 | 1,709 | 1,340 | 996 | 1,036 | 1,104 | 1,045 | 1,177 | 811 | 1,084 | 814 | 883 | 697 | 1,171 | 888 | 787 | 489 | 773 | 665 | 581 | 434 | 530 | 463 | 718 | 583 | 646 | 739 | 494 | 419 | 785 | 701 | 479 | 442 | 336 | 339 | 445 | 343 | 296 | 350 | 289 | 579 | 865 | 594 | 429 | 102 | 428 | 379 | 322 | 262 | 311 | 211 | 207 | 377 | 126 | 201 | 145 | 101 | 165 | 71 | 44 | 20 | 80 | 47 | 44 | 46 | 53 | 24 | 23 | 25 | 22 | 25 | 8 | 3 | 56 | 14 | 9 | 22 | 18 | 16 | 13 | 22 | 32 | 18 | 20 | 17 | 30 | 26 | 22 | 18 | 21 | 8 | 11 | 11 | 30 | 7.3 | 8.5 | 8.6 | 25.8 | 8 | 12.1 | 191.5 | 48.1 | 190.8 | 576.5 |
Net Receivables
| 4,886 | 5,193 | 4,674 | 4,764 | 4,460 | 4,399 | 4,239 | 4,076 | 3,816 | 3,837 | 3,667 | 3,297 | 3,393 | 3,341 | 3,065 | 2,904 | 2,876 | 2,647 | 2,951 | 3,437 | 3,787 | 3,944 | 3,865 | 3,858 | 4,027 | 4,092 | 4,005 | 3,943 | 3,962 | 3,813 | 3,673 | 3,560 | 3,659 | 3,628 | 3,581 | 3,479 | 3,656 | 3,840 | 3,733 | 3,667 | 3,972 | 4,010 | 3,889 | 3,648 | 3,950 | 3,820 | 3,685 | 3,510 | 2,645 | 2,683 | 2,588 | 2,444 | 2,549 | 2,625 | 2,466 | 2,239 | 2,332 | 2,126 | 2,052 | 1,899 | 2,047 | 2,015 | 2,016 | 2,295 | 2,845 | 3,029 | 2,561 | 2,208 | 2,220 | 2,208 | 2,139 | 1,928 | 2,025 | 2,035 | 1,971 | 1,785 | 1,861 | 1,759 | 1,709 | 1,612 | 1,649 | 1,579 | 1,399 | 1,190 | 1,314 | 1,269 | 1,231 | 1,032 | 1,139 | 1,171 | 1,096 | 1,070 | 1,171 | 1,215 | 1,272 | 1,219 | 1,356 | 1,426 | 1,406 | 1,267 | 1,400 | 1,429 | 1,018 | 885 | 1,001 | 999 | 991 | 958 | 1,144 | 1,120 | 1,081 | 985 | 1,056 | 1,093 | 1,086 | 932 | 1,032 | 1,053 | 1,052 | 889 | 934 | 901 | 879 | 550 | 599 | 610 | 595 | 500 | 569 | 577 | 562 | 484 | 527 | 526 | 508 | 498 | 534.7 | 544.7 | 552.9 | 505.6 | 528.9 | 536.1 | 486.6 | 458.6 | 834.5 | 696.4 |
Inventory
| 4,178 | 3,963 | 3,868 | 3,739 | 3,713 | 3,670 | 3,604 | 3,430 | 3,428 | 3,445 | 3,317 | 2,969 | 2,802 | 2,668 | 2,399 | 2,109 | 2,096 | 2,138 | 2,346 | 2,805 | 2,901 | 2,853 | 2,897 | 2,785 | 2,835 | 2,753 | 2,745 | 2,620 | 2,457 | 2,393 | 2,344 | 2,254 | 2,328 | 2,323 | 2,391 | 2,323 | 2,395 | 2,439 | 2,424 | 2,428 | 2,498 | 2,534 | 2,532 | 2,382 | 2,403 | 2,405 | 2,394 | 2,339 | 1,801 | 1,756 | 1,779 | 1,701 | 1,769 | 1,766 | 1,667 | 1,564 | 1,533 | 1,386 | 1,374 | 1,326 | 1,359 | 1,373 | 1,490 | 1,554 | 1,795 | 1,844 | 1,634 | 1,483 | 1,399 | 1,382 | 1,389 | 1,293 | 1,239 | 1,186 | 1,157 | 1,099 | 1,065 | 1,031 | 1,018 | 966 | 930 | 877 | 751 | 721 | 735 | 753 | 777 | 698 | 634 | 669 | 668 | 681 | 739 | 781 | 840 | 872 | 981 | 965 | 975 | 965 | 950 | 982 | 714 | 707 | 687 | 684 | 693 | 734 | 785 | 744 | 723 | 729 | 736 | 735 | 739 | 735 | 756 | 773 | 735 | 698 | 677 | 665 | 656 | 434 | 439 | 430 | 440 | 437 | 445 | 435 | 437 | 440 | 422 | 414 | 429 | 430 | 421.6 | 402.9 | 405.8 | 442.2 | 452.6 | 460.8 | 448.5 | 407.1 | 484.7 | 448.2 |
Other Current Assets
| 1,094 | 715 | 869 | 563 | 904 | 904 | 771 | 700 | 778 | 1 | 705 | 677 | 632 | 3,240 | 3,142 | 3,063 | 2,936 | 2,932 | 2,956 | 1,895 | 494 | 532 | 536 | 507 | 500 | 576 | 552 | 679 | 396 | 444 | 435 | 381 | 393 | 406 | 468 | 369 | 960 | 935 | 981 | 979 | 971 | 1,029 | 1,118 | 992 | 1,073 | 1,008 | 1,081 | 881 | 704 | 750 | 704 | 597 | 601 | 643 | 640 | 532 | 600 | 563 | 565 | 149 | 517 | 508 | 487 | 177 | 484 | 472 | 471 | 139 | 468 | 451 | 458 | 135 | 436 | 419 | 395 | 115 | 361 | 328 | 333 | 92 | 296 | 328 | 330 | 125 | 306 | 295 | 299 | 118 | 311 | 338 | 345 | 172 | 466 | 336 | 339 | 354 | 438 | 430 | 438 | 385 | 352 | 323 | 310 | 310 | 326 | 293 | 304 | 310 | 357 | 278 | 304 | 281 | 271 | 266 | 251 | 244 | 265 | 255 | 268 | 241 | 267 | 249 | 228 | 450 | 425 | 415 | 376 | 351 | 295 | 175 | 178 | 241 | 243 | 201 | 271 | 338 | 330.6 | 370.9 | 259.8 | 317.1 | 387.2 | 293.7 | 178.8 | 204.4 | 166.5 | 122 |
Total Current Assets
| 12,152 | 12,652 | 11,853 | 11,675 | 10,983 | 10,303 | 9,138 | 8,761 | 8,540 | 8,687 | 8,194 | 7,511 | 7,487 | 9,789 | 9,905 | 9,178 | 8,671 | 8,213 | 8,670 | 8,728 | 8,012 | 8,126 | 7,744 | 7,590 | 7,867 | 7,913 | 8,129 | 8,314 | 8,449 | 7,487 | 6,975 | 6,941 | 7,087 | 6,826 | 7,013 | 6,616 | 7,579 | 7,644 | 7,940 | 8,100 | 8,431 | 8,838 | 8,683 | 8,731 | 8,766 | 8,229 | 8,196 | 7,824 | 6,195 | 6,366 | 5,882 | 5,826 | 5,733 | 5,917 | 5,470 | 5,506 | 5,353 | 4,862 | 4,480 | 4,524 | 4,588 | 4,477 | 4,427 | 4,795 | 5,587 | 6,063 | 5,249 | 4,767 | 4,826 | 4,535 | 4,405 | 4,408 | 4,401 | 4,119 | 3,965 | 3,578 | 3,626 | 3,563 | 3,403 | 3,182 | 3,225 | 3,073 | 3,059 | 3,093 | 2,949 | 2,746 | 2,409 | 2,457 | 2,463 | 2,500 | 2,371 | 2,387 | 2,587 | 2,539 | 2,828 | 2,571 | 2,976 | 2,966 | 2,920 | 2,782 | 2,773 | 2,778 | 2,062 | 1,982 | 2,061 | 2,020 | 2,034 | 2,055 | 2,310 | 2,165 | 2,133 | 2,017 | 2,088 | 2,102 | 2,079 | 1,967 | 2,067 | 2,090 | 2,077 | 1,846 | 1,894 | 1,828 | 1,785 | 1,466 | 1,481 | 1,475 | 1,428 | 1,318 | 1,335 | 1,209 | 1,195 | 1,186 | 1,200 | 1,152 | 1,219 | 1,296 | 1,294.2 | 1,327 | 1,227.1 | 1,290.7 | 1,376.7 | 1,302.7 | 1,305.4 | 1,118.2 | 1,676.5 | 1,843.1 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 9,923 | 4,389 | 4,280 | 4,178 | 3,941 | 3,861 | 3,785 | 3,716 | 3,523 | 3,536 | 3,547 | 3,506 | 3,473 | 3,528 | 3,351 | 3,392 | 3,337 | 3,323 | 3,373 | 3,932 | 3,927 | 3,929 | 3,893 | 3,467 | 3,446 | 3,462 | 3,543 | 3,502 | 3,486 | 3,530 | 3,481 | 3,443 | 3,506 | 3,551 | 3,583 | 3,565 | 3,590 | 3,680 | 3,634 | 3,750 | 3,702 | 3,793 | 3,806 | 3,833 | 3,757 | 3,749 | 3,841 | 3,823 | 2,794 | 2,675 | 2,660 | 2,602 | 2,537 | 2,589 | 2,523 | 2,477 | 2,381 | 2,270 | 2,349 | 2,445 | 2,528 | 2,542 | 2,525 | 2,639 | 2,585 | 2,699 | 2,473 | 2,333 | 2,252 | 2,270 | 2,275 | 2,271 | 2,202 | 2,220 | 2,204 | 2,175 | 2,100 | 2,075 | 2,105 | 2,147 | 2,057 | 2,059 | 2,030 | 2,076 | 2,059 | 2,071 | 2,047 | 1,955 | 1,898 | 1,974 | 1,999 | 2,050 | 2,055 | 2,105 | 2,130 | 2,274 | 2,276 | 2,285 | 2,320 | 2,369 | 2,405 | 2,393 | 1,781 | 1,837 | 1,712 | 1,616 | 1,612 | 1,759 | 1,837 | 1,762 | 1,743 | 1,792 | 1,708 | 1,686 | 1,637 | 1,653 | 1,561 | 1,542 | 1,475 | 1,469 | 1,423 | 1,421 | 1,525 | 1,188 | 1,173 | 1,171 | 1,091 | 1,100 | 1,124 | 1,129 | 1,111 | 1,111 | 1,067 | 1,033 | 1,055 | 1,086 | 1,056.5 | 1,015.5 | 999.8 | 1,004.5 | 943 | 910.3 | 925.8 | 847.6 | 854.5 | 749.9 |
Goodwill
| 15,044 | 14,849 | 14,877 | 14,977 | 14,781 | 14,914 | 14,894 | 14,796 | 14,479 | 14,805 | 14,955 | 14,751 | 14,767 | 14,880 | 13,757 | 12,903 | 12,677 | 12,497 | 12,397 | 13,456 | 13,337 | 13,463 | 13,318 | 13,328 | 13,385 | 13,427 | 13,698 | 13,568 | 13,545 | 13,478 | 13,296 | 13,201 | 13,434 | 13,450 | 13,588 | 13,479 | 13,540 | 13,698 | 13,548 | 13,893 | 14,088 | 14,377 | 14,450 | 14,495 | 14,276 | 14,049 | 14,275 | 14,211 | 5,838 | 5,649 | 5,605 | 5,537 | 5,571 | 5,723 | 5,569 | 5,454 | 5,440 | 5,125 | 5,304 | 5,435 | 5,482 | 5,376 | 5,213 | 5,232 | 5,870 | 6,181 | 4,427 | 3,982 | 3,486 | 3,478 | 3,425 | 3,034 | 3,156 | 3,152 | 3,124 | 3,139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,095 | 0 | 0 | 0 | 0 | 0 | 1,935 | 1,918 | 0 | 1,902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 4,809 | 4,883 | 4,975 | 5,092 | 5,158 | 5,285 | 5,386 | 5,485 | 5,492 | 5,689 | 6,012 | 5,855 | 6,041 | 6,195 | 4,722 | 4,175 | 4,179 | 4,241 | 4,319 | 4,638 | 4,657 | 4,766 | 4,754 | 4,846 | 4,949 | 5,050 | 5,206 | 5,265 | 5,354 | 5,410 | 5,441 | 5,514 | 5,689 | 5,795 | 5,947 | 6,014 | 6,139 | 6,282 | 6,317 | 6,556 | 6,739 | 6,976 | 7,078 | 7,186 | 7,231 | 7,186 | 6,664 | 7,468 | 2,253 | 2,218 | 2,192 | 2,192 | 2,253 | 2,360 | 2,304 | 2,272 | 2,360 | 2,203 | 2,333 | 2,441 | 2,492 | 2,481 | 2,426 | 2,518 | 1,929 | 2,047 | 1,662 | 1,557 | 1,391 | 1,386 | 1,385 | 969 | 833 | 764 | 772 | 3,765 | 3,358 | 3,185 | 3,068 | 3,077 | 3,064 | 3,035 | 2,627 | 541 | 2,506 | 2,462 | 2,440 | 2,420 | 2,398 | 509 | 515 | 2,435 | 544 | 2,474 | 2,495 | 2,582 | 2,631 | 2,607 | 2,630 | 2,530 | 2,446 | 2,463 | 1,015 | 1,025 | 1,052 | 1,017 | 1,030 | 966 | 1,150 | 949 | 957 | 968 | 953 | 950 | 889 | 895 | 905 | 923 | 844 | 850 | 817 | 873 | 849 | 265 | 267 | 270 | 265 | 266 | 278 | 281 | 281 | 285 | 285 | 286 | 278 | 282 | 282 | 283.9 | 281.8 | 284.9 | 285.2 | 274.6 | 265.8 | 271.9 | 315.8 | 0 |
Goodwill and Intangible Assets
| 19,853 | 19,732 | 19,852 | 20,069 | 19,939 | 20,199 | 20,280 | 20,281 | 19,971 | 20,494 | 20,967 | 20,606 | 20,808 | 21,075 | 18,479 | 17,078 | 16,856 | 16,738 | 16,716 | 18,094 | 17,994 | 18,229 | 18,072 | 18,174 | 18,334 | 18,477 | 18,904 | 18,833 | 18,899 | 18,888 | 18,737 | 18,715 | 19,123 | 19,245 | 19,535 | 19,493 | 19,679 | 19,980 | 19,865 | 20,449 | 20,827 | 21,353 | 21,528 | 21,681 | 21,507 | 21,235 | 20,939 | 21,679 | 8,091 | 7,867 | 7,797 | 7,729 | 7,824 | 8,083 | 7,873 | 7,726 | 7,800 | 7,328 | 7,637 | 7,876 | 7,974 | 7,857 | 7,639 | 7,750 | 7,799 | 8,228 | 6,089 | 5,539 | 4,877 | 4,864 | 4,810 | 4,003 | 3,989 | 3,916 | 3,896 | 3,765 | 3,358 | 3,185 | 3,068 | 3,077 | 3,064 | 3,035 | 2,627 | 2,636 | 2,506 | 2,462 | 2,440 | 2,420 | 2,398 | 2,444 | 2,433 | 2,435 | 2,446 | 2,474 | 2,495 | 2,582 | 2,631 | 2,607 | 2,630 | 2,530 | 2,446 | 2,463 | 1,015 | 1,025 | 1,052 | 1,017 | 1,030 | 966 | 1,150 | 949 | 957 | 968 | 953 | 950 | 889 | 895 | 905 | 923 | 844 | 850 | 817 | 873 | 849 | 265 | 267 | 270 | 265 | 266 | 278 | 281 | 281 | 285 | 285 | 286 | 278 | 282 | 282 | 283.9 | 281.8 | 284.9 | 285.2 | 274.6 | 265.8 | 271.9 | 315.8 | 0 |
Long Term Investments
| 2 | 2 | 3 | 863 | 2 | 2 | 3 | 788 | 0 | 127 | 45 | 844 | 105 | 115 | 149 | 797 | 118 | 124 | 125 | 60 | 72 | 59 | 32 | 22 | 16 | 18 | 21 | 41 | 56 | 75 | 76 | 84 | 172 | 199 | 169 | 96 | 136 | 81 | 122 | 84 | 53 | 60 | 39 | 36 | 45 | 43 | 76 | 85 | 92 | 0 | 0 | 0 | 0 | 0 | -511 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 549 | 499 | 481 | 458 | 349 | 354 | 340 | 330 | 386 | 403 | 388 | 392 | 422 | 445 | 436 | 426 | 376 | 356 | 346 | 372 | 294 | 303 | 309 | 293 | 241 | 296 | 356 | 253 | 264 | 443 | 439 | 360 | 412 | 413 | 380 | 362 | 246 | 250 | 220 | 228 | 241 | 242 | 257 | 240 | 328 | 1,169 | 1,103 | 1,254 | 1,064 | 1,024 | 1,057 | 1,134 | 971 | 961 | 1,471 | 1,001 | 1,481 | 1,467 | 1,381 | 973 | 1,405 | 1,315 | 1,410 | 971 | 996 | 933 | 835 | 791 | 784 | 750 | 750 | 735 | 662 | 630 | 626 | 700 | 665 | 684 | 698 | 669 | 537 | 388 | 477 | 418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 805 | 749 | 740 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3,243 | 2,107 | 2,067 | 1,189 | 2,074 | 2,054 | 1,972 | 1,152 | 1,946 | 1,906 | 2,067 | 1,168 | 1,833 | 1,852 | 1,760 | 953 | 1,627 | 1,594 | 1,615 | 1,619 | 1,596 | 1,598 | 1,599 | 1,546 | 1,724 | 1,699 | 1,715 | 1,657 | 1,571 | 932 | 903 | 876 | 937 | 920 | 903 | 899 | 971 | 944 | 915 | 918 | 985 | 972 | 949 | 970 | 909 | 832 | 822 | 1,619 | 564 | 622 | 597 | 582 | 562 | 571 | 511 | 542 | 0 | 0 | 0 | 464 | 0 | 0 | 0 | 500 | 0 | 0 | 0 | 293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 389 | 377 | 366 | 306 | 711 | 737 | 747 | 774 | 0 | 0 | 0 | 753 | 801 | 756 | 732 | 756 | 745 | 707 | 806 | 821 | 668 | 649 | 647 | 685 | 548 | 524 | 526 | 530 | 528 | 517 | 525 | 538 | 532 | 526 | 530 | 517 | 561 | 560 | 429 | 349 | 298 | 296 | 349 | 412 | 444 | 490 | 477 | 505 | 495 | 463 | 417 | 349 | 411.2 | 459.2 | 475.3 | 471.5 | 470.9 | 489 | 536.8 | 788.5 | 178.3 | 221.2 |
Total Non-Current Assets
| 27,084 | 26,729 | 26,683 | 26,757 | 26,305 | 26,470 | 26,380 | 26,267 | 25,826 | 26,466 | 27,014 | 26,516 | 26,641 | 27,015 | 24,175 | 22,646 | 22,314 | 22,135 | 22,175 | 24,077 | 23,883 | 24,118 | 23,905 | 23,502 | 23,761 | 23,952 | 24,539 | 24,286 | 24,276 | 23,868 | 23,636 | 23,478 | 24,150 | 24,328 | 24,570 | 24,415 | 24,622 | 24,935 | 24,756 | 25,429 | 25,808 | 26,420 | 26,579 | 26,760 | 26,546 | 27,028 | 26,781 | 28,460 | 12,605 | 12,188 | 12,111 | 12,047 | 11,894 | 12,204 | 11,867 | 11,746 | 11,662 | 11,065 | 11,367 | 11,758 | 11,907 | 11,714 | 11,574 | 11,860 | 11,380 | 11,860 | 9,397 | 8,663 | 7,913 | 7,884 | 7,835 | 7,009 | 6,853 | 6,766 | 6,726 | 6,640 | 6,123 | 5,944 | 5,871 | 5,893 | 5,658 | 5,482 | 5,134 | 5,130 | 4,954 | 4,910 | 4,853 | 4,681 | 5,007 | 5,155 | 5,179 | 5,259 | 5,306 | 5,328 | 5,365 | 5,609 | 5,708 | 5,648 | 5,682 | 5,655 | 5,596 | 5,563 | 3,602 | 3,683 | 3,432 | 3,282 | 3,289 | 3,410 | 3,535 | 3,235 | 3,226 | 3,290 | 3,189 | 3,153 | 3,051 | 3,086 | 2,998 | 2,991 | 2,849 | 2,836 | 2,801 | 2,854 | 2,803 | 1,802 | 1,738 | 1,737 | 1,705 | 1,778 | 1,846 | 1,900 | 1,869 | 1,901 | 1,847 | 1,782 | 1,750 | 1,717 | 1,749.7 | 1,758.6 | 1,756.9 | 1,760.9 | 1,699.1 | 1,673.9 | 1,728.4 | 1,908 | 1,348.6 | 971.1 |
Total Assets
| 39,236 | 39,381 | 38,535 | 38,432 | 37,289 | 36,773 | 35,517 | 35,030 | 34,364 | 35,153 | 35,208 | 34,027 | 34,128 | 36,804 | 34,080 | 31,824 | 30,985 | 30,348 | 30,845 | 32,805 | 31,895 | 32,244 | 31,649 | 31,092 | 31,628 | 31,865 | 32,668 | 32,600 | 32,725 | 31,355 | 30,611 | 30,419 | 31,237 | 31,154 | 31,583 | 31,031 | 32,201 | 32,579 | 32,696 | 33,529 | 34,239 | 35,258 | 35,262 | 35,491 | 35,312 | 35,257 | 34,977 | 36,284 | 18,800 | 18,554 | 17,993 | 17,873 | 17,627 | 18,121 | 17,337 | 17,252 | 17,015 | 15,927 | 15,847 | 16,282 | 16,495 | 16,191 | 16,001 | 16,655 | 16,967 | 17,923 | 14,646 | 13,430 | 12,739 | 12,419 | 12,240 | 11,417 | 11,254 | 10,885 | 10,691 | 10,218 | 9,749 | 9,507 | 9,274 | 9,075 | 8,883 | 8,555 | 8,193 | 8,223 | 7,903 | 7,656 | 7,262 | 7,138 | 7,470 | 7,655 | 7,550 | 7,646 | 7,893 | 7,867 | 8,193 | 8,180 | 8,684 | 8,614 | 8,602 | 8,437 | 8,369 | 8,341 | 5,664 | 5,665 | 5,493 | 5,302 | 5,323 | 5,465 | 5,845 | 5,400 | 5,359 | 5,307 | 5,277 | 5,255 | 5,130 | 5,053 | 5,065 | 5,081 | 4,926 | 4,682 | 4,695 | 4,682 | 4,588 | 3,268 | 3,219 | 3,212 | 3,133 | 3,096 | 3,181 | 3,109 | 3,064 | 3,087 | 3,047 | 2,934 | 2,969 | 3,013 | 3,043.9 | 3,085.6 | 2,984 | 3,051.6 | 3,075.8 | 2,976.6 | 3,033.8 | 3,026.2 | 3,025.1 | 2,814.2 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3,609 | 3,497 | 3,400 | 3,365 | 3,255 | 3,192 | 3,118 | 3,080 | 2,937 | 3,013 | 2,867 | 2,797 | 2,591 | 2,484 | 2,172 | 1,987 | 1,788 | 1,620 | 1,785 | 2,114 | 2,290 | 2,268 | 2,274 | 2,130 | 2,165 | 2,192 | 2,203 | 2,166 | 2,039 | 1,885 | 1,891 | 1,718 | 1,790 | 1,802 | 1,795 | 1,758 | 1,997 | 1,931 | 1,969 | 1,940 | 2,038 | 2,044 | 2,076 | 1,960 | 1,976 | 2,045 | 1,978 | 1,879 | 1,441 | 1,556 | 1,530 | 1,491 | 1,527 | 1,534 | 1,456 | 1,408 | 1,353 | 1,229 | 1,135 | 1,057 | 1,033 | 923 | 969 | 1,121 | 1,424 | 1,468 | 1,319 | 1,170 | 1,126 | 1,081 | 1,060 | 1,050 | 1,022 | 1,012 | 878 | 810 | 799 | 768 | 751 | 776 | 761 | 821 | 630 | 526 | 504 | 473 | 473 | 488 | 368 | 374 | 356 | 418 | 329 | 332 | 460 | 485 | 452 | 526 | 1,697 | 511 | 1,616 | 1,483 | 1,181 | 445 | 1,186 | 1,071 | 1,162 | 519 | 1,313 | 1,198 | 1,178 | 512 | 1,131 | 1,113 | 1,119 | 486 | 1,072 | 1,109 | 1,133 | 449 | 1,029 | 992 | 0 | 266 | 0 | 0 | 0 | 244 | 0 | 0 | 0 | 246 | 0 | 0 | 0 | 241 | 0 | 0 | 0 | 245 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 717 | 1,282 | 995 | 1,160 | 999 | 496 | 95 | 334 | 926 | 3,422 | 2,844 | 1,748 | 544 | 3,381 | 1,476 | 1,048 | 1,253 | 1,362 | 587 | 503 | 8 | 7 | 783 | 753 | 508 | 932 | 1,032 | 584 | 1,499 | 2,341 | 1,536 | 1,566 | 551 | 809 | 1,073 | 668 | 842 | 981 | 1,511 | 1,010 | 413 | 418 | 324 | 580 | 664 | 690 | 653 | 1,071 | 415 | 695 | 405 | 407 | 407 | 117 | 97 | 76 | 98 | 98 | 95 | 118 | 392 | 643 | 480 | 1,081 | 1,441 | 1,489 | 1,461 | 985 | 553 | 759 | 737 | 812 | 704 | 908 | 1,074 | 634 | 417 | 272 | 366 | 39 | 294 | 293 | 300 | 302 | 41 | 53 | 205 | 201 | 199 | 344 | 197 | 188 | 189 | 105 | 482 | 557 | 371 | 425 | 927 | 970 | 1,201 | 1,578 | 398 | 333 | 396 | 379 | 288 | 104 | 30 | 30 | 30 | 30 | 31 | 41 | 42 | 50 | 39 | 40 | 53 | 36 | 28 | 41 | 159 | 124 | 42 | 28 | 107 | 49 | 71 | 67 | 74 | 132 | 55 | 60 | 79 | 60 | 61 | 60.4 | 54.6 | 61.7 | 40.3 | 24.9 | 48.3 | 36.2 | 31 | 34.9 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 607 | 639 | 492 | 610 | 592 | 465 | 586 | 330 | 386 | 403 | 0 | 392 | 489 | 425 | 334 | 426 | 336 | 254 | 274 | 372 | 421 | 357 | 302 | 293 | 427 | 353 | 300 | 253 | 434 | 338 | 270 | 360 | 388 | 316 | 276 | 362 | 373 | 327 | 282 | 593 | 424 | 373 | 334 | 577 | 430 | 368 | 318 | 449 | 385 | 333 | 297 | 420 | 401 | 367 | 300 | 465 | 437 | 350 | 286 | 256 | 305 | 263 | 245 | 297 | 365 | 378 | 268 | 355 | 320 | 278 | 256 | 454 | 549 | 549 | 523 | 582 | 615 | 512 | 455 | 553 | 552 | 493 | 471 | 502 | 486 | 426 | 403 | 424 | 493 | 441 | 402 | 416 | 548 | 445 | 436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,008 | 2,702 | 2,726 | 2,612 | 2,717 | 2,572 | 2,288 | 2,631 | 2,404 | 2,136 | 2,545 | 2,275 | 2,290 | 2,616 | 2,599 | 2,465 | 2,428 | 2,253 | 2,298 | 2,143 | 1,942 | 1,818 | 1,927 | 1,978 | 2,167 | 1,910 | 1,861 | 2,049 | 1,928 | 1,745 | 1,860 | 1,841 | 1,866 | 1,889 | 1,878 | 1,837 | 1,888 | 1,817 | 1,904 | 1,812 | 2,111 | 2,708 | 2,071 | 1,797 | 1,984 | 1,878 | 1,954 | 2,071 | 1,467 | 1,246 | 1,333 | 1,319 | 1,445 | 1,385 | 1,348 | 1,284 | 1,425 | 1,321 | 1,254 | 1,258 | 1,283 | 1,230 | 1,236 | 1,246 | 1,272 | 1,340 | 1,214 | 1,149 | 1,154 | 1,051 | 1,082 | 1,091 | 1,130 | 1,010 | 1,036 | 942 | 992 | 1,025 | 953 | 894 | 917 | 849 | 811 | 796 | 761 | 731 | 711 | 621 | 764 | 731 | 714 | 647 | 814 | 786 | 696 | 1,065 | 1,225 | 1,184 | 0 | 1,168 | 0 | 0 | 0 | 738 | 0 | 0 | 0 | 734 | 0 | 0 | 0 | 688 | 0 | 0 | 0 | 609 | 0 | 0 | 0 | 617 | 0 | 0 | 898 | 397 | 690 | 738 | 630 | 362 | 582 | 610 | 617 | 321 | 565 | 568 | 568 | 332 | 607.9 | 595.4 | 571.9 | 308.9 | 557.4 | 594.6 | 778.5 | 589.3 | 615.3 | 537.2 |
Total Current Liabilities
| 7,941 | 8,120 | 7,613 | 7,747 | 7,563 | 6,725 | 6,087 | 6,375 | 6,653 | 8,974 | 8,256 | 7,212 | 5,914 | 8,906 | 6,581 | 5,926 | 5,805 | 5,489 | 4,944 | 5,132 | 4,661 | 4,450 | 5,286 | 5,154 | 5,267 | 5,387 | 5,396 | 5,052 | 5,900 | 6,309 | 5,557 | 5,485 | 4,595 | 4,816 | 5,022 | 4,625 | 5,100 | 5,056 | 5,666 | 5,355 | 4,986 | 5,543 | 4,805 | 4,914 | 5,054 | 4,981 | 4,903 | 5,470 | 3,708 | 3,830 | 3,565 | 3,637 | 3,780 | 3,403 | 3,201 | 3,233 | 3,313 | 2,998 | 2,770 | 2,689 | 3,013 | 3,059 | 2,930 | 3,745 | 4,502 | 4,675 | 4,262 | 3,659 | 3,153 | 3,169 | 3,135 | 3,407 | 3,405 | 3,479 | 3,511 | 2,968 | 2,823 | 2,577 | 2,525 | 2,262 | 2,524 | 2,456 | 2,212 | 2,126 | 1,792 | 1,683 | 1,792 | 1,734 | 1,824 | 1,890 | 1,669 | 1,669 | 1,880 | 1,668 | 2,074 | 2,107 | 2,048 | 2,135 | 2,624 | 2,649 | 2,817 | 3,061 | 1,579 | 1,516 | 1,582 | 1,450 | 1,450 | 1,357 | 1,343 | 1,228 | 1,208 | 1,230 | 1,162 | 1,154 | 1,161 | 1,145 | 1,111 | 1,149 | 1,186 | 1,102 | 1,057 | 1,033 | 1,057 | 787 | 732 | 766 | 737 | 655 | 653 | 677 | 691 | 699 | 620 | 628 | 647 | 633 | 668.9 | 655.8 | 626.5 | 615.6 | 597.7 | 619.5 | 826.8 | 625.5 | 646.3 | 572.1 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 9,359 | 8,555 | 8,793 | 8,222 | 8,636 | 9,286 | 9,167 | 8,780 | 8,529 | 6,663 | 7,105 | 7,168 | 8,863 | 9,087 | 9,010 | 7,336 | 7,271 | 7,226 | 8,176 | 8,150 | 8,346 | 8,390 | 7,090 | 6,768 | 6,737 | 6,753 | 6,845 | 7,167 | 7,273 | 6,264 | 6,677 | 6,711 | 7,881 | 7,605 | 7,572 | 7,781 | 7,830 | 7,770 | 7,829 | 8,024 | 8,587 | 8,615 | 8,991 | 8,969 | 9,029 | 9,069 | 9,473 | 9,762 | 3,690 | 3,678 | 3,345 | 3,366 | 3,368 | 3,650 | 3,354 | 3,382 | 3,406 | 3,378 | 3,347 | 3,349 | 3,391 | 3,399 | 3,707 | 3,190 | 2,921 | 3,155 | 2,704 | 2,432 | 2,547 | 2,518 | 2,553 | 1,774 | 1,770 | 1,514 | 1,561 | 1,830 | 1,725 | 1,941 | 1,734 | 1,734 | 1,647 | 1,614 | 1,662 | 1,651 | 1,901 | 1,913 | 1,874 | 1,887 | 1,833 | 1,935 | 2,144 | 2,252 | 2,327 | 2,544 | 2,498 | 2,447 | 2,447 | 2,490 | 2,104 | 1,915 | 1,946 | 2,008 | 1,188 | 1,191 | 1,194 | 1,192 | 1,291 | 1,272 | 1,387 | 1,055 | 1,121 | 1,062 | 1,125 | 1,143 | 1,071 | 1,084 | 1,147 | 1,181 | 1,102 | 1,053 | 1,113 | 1,208 | 1,199 | 649 | 746 | 749 | 755 | 833 | 860 | 778 | 780 | 795 | 860 | 761 | 769 | 755 | 756.7 | 815.7 | 773.7 | 836.2 | 853.3 | 716.9 | 654.6 | 794.9 | 632.7 | 436.2 |
Deferred Revenue Non-Current
| -387 | 14 | 907 | 610 | 781 | 815 | 19 | 530 | 527 | 628 | 0 | 559 | 1,302 | 1,407 | 1,609 | 277 | 1,662 | 1,646 | 1,646 | 396 | 1,561 | 1,590 | 1,585 | 349 | 1,504 | 1,528 | 1,584 | 538 | 1,694 | 1,942 | 1,919 | 321 | 1,961 | 1,987 | 2,023 | 390 | 2,041 | 2,059 | 2,036 | 901 | 1,845 | 1,890 | 1,894 | 1,313 | 2,534 | 2,541 | 2,522 | 2,024 | 2,154 | 2,126 | 2,151 | 2,435 | 1,816 | 1,861 | 1,433 | 2,172 | 0 | 0 | 0 | 2,340 | 0 | 0 | 0 | 2,353 | 0 | 0 | 0 | -224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -344 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 387 | 429 | 419 | 402 | 460 | 531 | 537 | 530 | 527 | 628 | 635 | 559 | 494 | 494 | 445 | 277 | 306 | 310 | 354 | 396 | 309 | 389 | 360 | 349 | 347 | 486 | 557 | 538 | 327 | 316 | 319 | 321 | 366 | 365 | 395 | 390 | 820 | 876 | 881 | 901 | 1,035 | 1,047 | 1,296 | 1,323 | 1,513 | 2,301 | 2,007 | 2,341 | 569 | 416 | 450 | 442 | 456 | 499 | 1,010 | 487 | 1,036 | 971 | 994 | 550 | 0 | 0 | 0 | 543 | 0 | 0 | 0 | 224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 693 | 628 | 607 | 565 | 563 | 551 | 584 | 561 | 580 | 558 | 520 | 515 | 537 | 642 | 550 | 540 | 582 | 493 | 0 | 0 | 344 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 133 | 132 | 135 | 136 | 142 | 153 | 155 | 165 | 162.7 | 163.3 | 162.7 | 167.1 | 134.4 | 134.9 | 125.2 | 296 | 272.2 | 202.7 |
Other Non-Current Liabilities
| 2,773 | 3,010 | 1,477 | 2,382 | 1,429 | 1,427 | 2,222 | 1,739 | 2,025 | 1,844 | 2,556 | 2,078 | 1,541 | 1,460 | 1,398 | 3,035 | 1,423 | 1,442 | 1,437 | 2,598 | 1,118 | 1,064 | 1,061 | 2,330 | 984 | 986 | 985 | 2,015 | 895 | 930 | 940 | 2,640 | 988 | 1,017 | 1,008 | 2,614 | 997 | 1,015 | 1,020 | 2,509 | 1,141 | 1,121 | 1,165 | 2,109 | 1,065 | 934 | 862 | 1,532 | 437 | 546 | 528 | 501 | 461 | 521 | 515 | 575 | 2,011 | 1,970 | 2,014 | 536 | 3,084 | 3,042 | 3,257 | 507 | 2,565 | 2,699 | 2,180 | 2,167 | 2,296 | 2,285 | 2,274 | 2,130 | 1,691 | 1,643 | 1,572 | 1,642 | 1,506 | 1,500 | 1,487 | 1,473 | 1,342 | 1,301 | 1,276 | 636 | 639 | 647 | 651 | 652 | 657 | 665 | 669 | 670 | 674 | 677 | 679 | 679 | 675 | 671 | 671 | 667 | 663 | 1,147 | 879 | 901 | 709 | 708 | 706 | 765 | 880 | 843 | 840 | 855 | 859 | 854 | 852 | 849 | 896 | 893 | 872 | 847 | 919 | 913 | 892 | 727 | 699 | 700 | 656 | 646 | 307 | 301 | 294 | 304 | 306 | 302 | 308 | 320 | 308.8 | 284.9 | 286.4 | 288 | 291.7 | 293.4 | 268.6 | 233.9 | 218.5 | 208.1 |
Total Non-Current Liabilities
| 12,132 | 12,008 | 11,596 | 11,616 | 11,306 | 12,059 | 11,945 | 11,579 | 11,608 | 9,763 | 10,296 | 10,364 | 12,200 | 12,448 | 12,462 | 10,925 | 10,662 | 10,624 | 11,613 | 11,540 | 11,334 | 11,433 | 10,096 | 9,796 | 9,572 | 9,753 | 9,971 | 10,258 | 10,189 | 9,452 | 9,855 | 9,993 | 11,196 | 10,974 | 10,998 | 11,175 | 11,688 | 11,720 | 11,766 | 12,335 | 12,608 | 12,673 | 13,346 | 13,714 | 14,141 | 14,845 | 14,864 | 15,659 | 6,850 | 6,766 | 6,474 | 6,744 | 6,101 | 6,531 | 6,312 | 6,616 | 6,453 | 6,319 | 6,355 | 6,775 | 6,475 | 6,441 | 6,964 | 6,593 | 5,486 | 5,854 | 4,884 | 4,599 | 4,843 | 4,803 | 4,827 | 3,904 | 3,461 | 3,157 | 3,133 | 3,472 | 3,231 | 3,441 | 3,221 | 3,207 | 2,989 | 2,915 | 2,938 | 2,980 | 3,168 | 3,167 | 3,090 | 3,102 | 3,041 | 3,184 | 3,374 | 3,502 | 3,559 | 3,741 | 3,692 | 3,663 | 3,764 | 3,711 | 3,315 | 3,164 | 3,102 | 3,155 | 2,067 | 2,092 | 1,903 | 1,900 | 1,997 | 2,037 | 2,267 | 1,898 | 1,961 | 1,917 | 1,984 | 1,997 | 1,923 | 1,933 | 2,043 | 2,074 | 1,974 | 1,900 | 2,032 | 2,121 | 2,091 | 1,376 | 1,445 | 1,449 | 1,411 | 1,493 | 1,300 | 1,211 | 1,209 | 1,235 | 1,308 | 1,216 | 1,232 | 1,240 | 1,228.2 | 1,263.9 | 1,222.8 | 1,291.3 | 1,279.4 | 1,145.2 | 1,048.4 | 1,324.8 | 1,123.4 | 847 |
Total Liabilities
| 20,074 | 20,128 | 19,209 | 19,363 | 18,869 | 18,784 | 18,032 | 17,954 | 18,261 | 18,737 | 18,552 | 17,576 | 18,114 | 21,354 | 19,043 | 16,851 | 16,467 | 16,113 | 16,557 | 16,672 | 15,995 | 15,883 | 15,382 | 14,950 | 14,839 | 15,140 | 15,367 | 15,310 | 16,089 | 15,761 | 15,412 | 15,478 | 15,791 | 15,790 | 16,020 | 15,800 | 16,788 | 16,776 | 17,432 | 17,690 | 17,594 | 18,216 | 18,151 | 18,628 | 19,195 | 19,826 | 19,767 | 21,129 | 10,558 | 10,596 | 10,039 | 10,381 | 9,881 | 9,934 | 9,513 | 9,849 | 9,766 | 9,317 | 9,125 | 9,464 | 9,488 | 9,500 | 9,894 | 10,338 | 9,988 | 10,529 | 9,146 | 8,258 | 7,996 | 7,972 | 7,962 | 7,311 | 6,866 | 6,636 | 6,644 | 6,440 | 6,054 | 6,018 | 5,746 | 5,469 | 5,513 | 5,371 | 5,150 | 5,106 | 4,960 | 4,850 | 4,882 | 4,836 | 4,865 | 5,074 | 5,043 | 5,171 | 5,439 | 5,409 | 5,766 | 5,770 | 5,812 | 5,846 | 5,939 | 5,813 | 5,919 | 6,216 | 3,646 | 3,608 | 3,485 | 3,350 | 3,447 | 3,394 | 3,610 | 3,126 | 3,169 | 3,147 | 3,146 | 3,151 | 3,084 | 3,078 | 3,154 | 3,223 | 3,160 | 3,002 | 3,089 | 3,154 | 3,148 | 2,163 | 2,177 | 2,215 | 2,148 | 2,148 | 1,953 | 1,888 | 1,900 | 1,934 | 1,928 | 1,844 | 1,879 | 1,873 | 1,897.1 | 1,919.7 | 1,849.3 | 1,906.9 | 1,877.1 | 1,764.7 | 1,875.2 | 1,950.3 | 1,769.7 | 1,419.1 |
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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 20,584 | 20,422 | 20,371 | 4 | 20,256 | 19,414 | 19,342 | 5 | 19,225 | 19,165 | 19,109 | 5 | 18,981 | 19,056 | 18,743 | 5 | 18,628 | 18,456 | 18,594 | 5 | 18,019 | 17,658 | 17,317 | 5 | 4.753 | 0 | 0 | 167 | 0 | 0 | 0 | 170 | 0 | 0 | 0 | 83 | 0 | 0 | 0 | 82 | 0 | 0 | 0 | 73 | 0 | 0 | 0 | 73 | 0 | 0 | 0 | 74 | 0 | 0 | 0 | 77 | 0 | 0 | 0 | 76 | 0 | 0 | 0 | 35 | 0 | 0 | 0 | 35 | 0 | 0 | 0 | 34 | 35 | 36 | 36 | 37 | 37 | 36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10,366 | 10,622 | 10,605 | 10,305 | 9,703 | 9,156 | 8,757 | 8,468 | 8,070 | 7,886 | 7,707 | 7,594 | 7,345 | 7,068 | 6,883 | 6,794 | 6,741 | 6,767 | 7,007 | 8,170 | 8,062 | 8,300 | 8,225 | 8,161 | 0 | 0 | 0 | 8,669 | 0 | 0 | 0 | 7,498 | 0 | 0 | 0 | 7,346 | 0 | 0 | 0 | 7,078 | 0 | 0 | 0 | 6,866 | 0 | 0 | 0 | 5,805 | -0.008 | 0 | 0 | 5,097 | 0 | 0 | 0 | 4,447 | 0 | 0 | 0 | 3,966 | 0 | 0 | 0 | 3,917 | 0 | 0 | 0 | 3,257 | 0 | 0 | 0 | 2,796 | 0 | 0 | 0 | 2,376 | 2,569 | 2,508 | 0 | 2,112 | 0 | 0 | 0 | 1,816 | 0 | 1,706 | 1,644 | 1,603 | 0 | 0 | 0 | 1,447 | 0 | 1,449 | 1,430 | 1,410 | 2,077 | 2,016 | 1,903 | 1,804 | 1,618 | 1,467 | 1,373 | 1,321 | 1,559 | 1,532 | 1,449 | 1,376 | 1,584 | 1,564 | 1,472 | 1,402 | 1,422 | 1,368 | 1,296 | 1,232 | 1,211 | 1,151 | 1,073 | 988 | 884 | 823 | 760 | 708 | 721 | 698 | 667 | 636 | 885 | 875 | 852 | 838 | 822 | 818 | 806 | 837 | 930 | 913.7 | 878.1 | 842.7 | 956.8 | 834.4 | 834.4 | 749.1 | 984.7 | 1,128.7 |
Accumulated Other Comprehensive Income/Loss
| -3,947 | -4,070 | -3,946 | -3,907 | -3,927 | -3,760 | -3,814 | -3,946 | -4,483 | -3,961 | -3,517 | -3,633 | -3,788 | -4,031 | -4,225 | -4,195 | -4,533 | -4,809 | -4,966 | -4,290 | -4,367 | -4,108 | -4,078 | -4,145 | -5,054 | -5,031 | -5,123 | -3,404 | -4,952 | -4,859 | -4,724 | -4,448 | -3,821 | -3,845 | -3,590 | -3,863 | -3,615 | -3,303 | -3,533 | -2,899 | -2,041 | -1,474 | -1,557 | -1,560 | -1,948 | -2,270 | -2,150 | -1,964 | 0 | 0 | 0 | -1,964 | 0 | 0 | 0 | -1,348 | 0 | 0 | 0 | -1,208 | 0 | 0 | 0 | -1,538 | 6,979 | 7,394 | 5,500 | -448 | 4,743 | 4,447 | 4,278 | -877 | 4,388 | 4,249 | 4,047 | -685 | 1,126 | 981 | 3,528 | -576 | 3,370 | 3,184 | 3,043 | -631 | 2,943 | 1,100 | 736 | -749 | 2,605 | 2,581 | 2,507 | -355 | 2,454 | 0 | 0 | -300 | 760 | 716 | 724 | -258 | 795 | 622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12,694 | 12,663 | 12,629 | 12,634 | 12,603 | 12,553 | 12,502 | 12,512 | 12,477 | 12,451 | 12,426 | 12,448 | 12,410 | 12,367 | 12,333 | 12,327 | 12,264 | 12,226 | 12,200 | 12,198 | 12,149 | 12,110 | 12,082 | 12,087 | 1,224 | 1,299 | 2,015 | 11,984 | 1,289 | 997 | 539 | 11,842 | 0 | 0 | 0 | 11,698 | 0 | 0 | 0 | 11,602 | 0 | 0 | 0 | 11,480 | 0 | 0 | 0 | 11,266 | 8,215.255 | 7,937 | 7,933 | 4,169 | 7,723 | 8,152 | 7,783 | 4,093 | 7,207 | 6,570 | 6,683 | 3,936 | 6,961 | 6,647 | 6,065 | 3,856 | 0 | 0 | 0 | 2,290 | 0 | 0 | 0 | 2,114 | 0 | 0 | 0 | 2,013 | 0 | 0 | 0 | 1,993 | 0 | 0 | 0 | 1,856 | 0 | 0 | 0 | 1,413 | 0 | 0 | 0 | 1,348 | 0 | 1,009 | 997 | 1,266 | 0 | 0 | 0 | 1,041 | 0 | 0 | 645 | 736 | 449 | 420 | 427 | 695 | 651 | 710 | 718 | 758 | 709 | 736 | 750 | 743 | 700 | 707 | 693 | 692 | 722 | 705 | 680 | 397 | 321 | 299 | 318 | 312 | 343 | 346 | 312 | 315 | 297 | 272 | 284 | 303 | 216.8 | 252.2 | 256.6 | 302 | 241.9 | 377.5 | 324.2 | 326.8 | 270.7 | 266.4 |
Total Shareholders Equity
| 19,117 | 19,219 | 19,292 | 19,036 | 18,383 | 17,953 | 17,449 | 17,038 | 16,068 | 16,380 | 16,620 | 16,413 | 15,971 | 15,408 | 14,995 | 14,930 | 14,476 | 14,188 | 14,245 | 16,082 | 15,848 | 16,306 | 16,233 | 16,107 | 16,754 | 16,690 | 17,263 | 17,253 | 16,593 | 15,552 | 15,157 | 14,897 | 15,404 | 15,320 | 15,519 | 15,186 | 15,366 | 15,753 | 15,210 | 15,786 | 16,587 | 16,982 | 17,037 | 16,791 | 16,071 | 15,388 | 15,167 | 15,113 | 8,220 | 7,937 | 7,933 | 7,469 | 7,723 | 8,152 | 7,783 | 7,362 | 7,207 | 6,570 | 6,683 | 6,777 | 6,961 | 6,647 | 6,065 | 6,317 | 6,979 | 7,394 | 5,500 | 5,172 | 4,743 | 4,447 | 4,278 | 4,106 | 4,388 | 4,249 | 4,047 | 3,778 | 3,695 | 3,489 | 3,528 | 3,606 | 3,370 | 3,184 | 3,043 | 3,117 | 2,943 | 2,806 | 2,380 | 2,302 | 2,605 | 2,581 | 2,507 | 2,475 | 2,454 | 2,458 | 2,427 | 2,410 | 2,872 | 2,768 | 2,663 | 2,624 | 2,450 | 2,125 | 2,018 | 2,057 | 2,008 | 1,952 | 1,876 | 2,071 | 2,235 | 2,274 | 2,190 | 2,160 | 2,131 | 2,104 | 2,046 | 1,975 | 1,911 | 1,858 | 1,766 | 1,680 | 1,606 | 1,528 | 1,440 | 1,105 | 1,042 | 997 | 985 | 948 | 1,228 | 1,221 | 1,164 | 1,153 | 1,119 | 1,090 | 1,090 | 1,140 | 1,146.8 | 1,165.9 | 1,134.7 | 1,144.7 | 1,198.7 | 1,211.9 | 1,158.6 | 1,075.9 | 1,255.4 | 1,395.1 |
Total Equity
| 19,162 | 19,254 | 19,326 | 19,069 | 18,419 | 17,989 | 17,485 | 17,076 | 16,103 | 16,416 | 16,656 | 16,451 | 16,014 | 15,450 | 15,037 | 14,973 | 14,518 | 14,235 | 14,288 | 16,133 | 15,900 | 16,361 | 16,267 | 16,142 | 16,789 | 16,725 | 17,301 | 17,290 | 16,636 | 15,594 | 15,199 | 14,941 | 15,446 | 15,364 | 15,563 | 15,231 | 15,413 | 15,803 | 15,264 | 15,839 | 16,645 | 17,042 | 17,111 | 16,863 | 16,117 | 15,431 | 15,210 | 15,155 | 8,242 | 7,958 | 7,954 | 7,492 | 7,746 | 8,187 | 7,824 | 7,403 | 7,249 | 6,610 | 6,722 | 6,818 | 7,007 | 6,691 | 6,107 | 6,365 | 6,979 | 7,394 | 5,500 | 5,172 | 4,743 | 4,447 | 4,278 | 4,106 | 4,388 | 4,249 | 4,047 | 3,778 | 3,695 | 3,489 | 3,528 | 3,606 | 3,370 | 3,184 | 3,043 | 3,117 | 2,943 | 2,806 | 2,380 | 2,302 | 2,605 | 2,581 | 2,507 | 2,475 | 2,454 | 2,458 | 2,427 | 2,410 | 2,872 | 2,768 | 2,663 | 2,624 | 2,450 | 2,125 | 2,018 | 2,057 | 2,008 | 1,952 | 1,876 | 2,071 | 2,235 | 2,274 | 2,190 | 2,160 | 2,131 | 2,104 | 2,046 | 1,975 | 1,911 | 1,858 | 1,766 | 1,680 | 1,606 | 1,528 | 1,440 | 1,105 | 1,042 | 997 | 985 | 948 | 1,228 | 1,221 | 1,164 | 1,153 | 1,119 | 1,090 | 1,090 | 1,140 | 1,146.8 | 1,165.9 | 1,134.7 | 1,144.7 | 1,198.7 | 1,211.9 | 1,158.6 | 1,075.9 | 1,255.4 | 1,395.1 |
Total Liabilities & Shareholders Equity
| 39,236 | 39,382 | 38,535 | 38,432 | 37,252 | 36,773 | 35,517 | 35,030 | 34,364 | 35,153 | 35,208 | 34,027 | 34,128 | 36,804 | 34,080 | 31,824 | 30,985 | 30,348 | 30,845 | 32,805 | 31,895 | 32,244 | 31,649 | 31,092 | 31,628 | 31,865 | 32,668 | 32,600 | 32,725 | 31,355 | 30,611 | 30,419 | 31,237 | 31,154 | 31,583 | 31,031 | 32,201 | 32,579 | 32,696 | 33,529 | 34,239 | 35,258 | 35,262 | 35,491 | 35,312 | 35,257 | 34,977 | 36,284 | 18,800 | 18,554 | 17,993 | 17,873 | 17,627 | 18,121 | 17,337 | 17,252 | 17,015 | 15,927 | 15,847 | 16,282 | 16,495 | 16,191 | 16,001 | 16,655 | 16,967 | 17,923 | 14,646 | 13,430 | 12,739 | 12,419 | 12,240 | 11,417 | 11,254 | 10,885 | 10,691 | 10,218 | 9,749 | 9,507 | 9,274 | 9,075 | 8,883 | 8,555 | 8,193 | 8,223 | 7,903 | 7,656 | 7,262 | 7,138 | 7,470 | 7,655 | 7,550 | 7,646 | 7,893 | 7,867 | 8,193 | 8,180 | 8,684 | 8,614 | 8,602 | 8,437 | 8,369 | 8,341 | 5,664 | 5,665 | 5,493 | 5,302 | 5,323 | 5,465 | 5,845 | 5,400 | 5,359 | 5,307 | 5,277 | 5,255 | 5,130 | 5,053 | 5,065 | 5,081 | 4,926 | 4,682 | 4,695 | 4,682 | 4,588 | 3,268 | 3,219 | 3,212 | 3,133 | 3,096 | 3,181 | 3,109 | 3,064 | 3,087 | 3,047 | 2,934 | 2,969 | 3,013 | 3,043.9 | 3,085.6 | 2,984 | 3,051.6 | 3,075.8 | 2,976.6 | 3,033.8 | 3,026.2 | 3,025.1 | 2,814.2 |