The Gap, Inc.
NYSE:GPS
24.55 (USD) • At close August 21, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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
| 1,900 | 1,532 | 1,872 | 1,351 | 1,350 | 1,170 | 1,215 | 679 | 708 | 845 | 877 | 801 | 2,375 | 2,066 | 1,988 | 2,471 | 2,188 | 1,028 | 1,364 | 788 | 1,177 | 941 | 1,081 | 958 | 1,322 | 1,210 | 1,783 | 1,353 | 1,609 | 1,583 | 1,783 | 1,522 | 1,681 | 1,313 | 1,370 | 1,042 | 1,043 | 1,234 | 1,515 | 954 | 1,518 | 1,544 | 1,510 | 996 | 1,925 | 1,610 | 1,510 | 1,770 | 2,114 | 1,972 | 1,885 | 1,392 | 2,104 | 2,417 | 1,561 | 1,403 | 1,353 | 2,056 | 2,348 | 2,173 | 2,031 | 1,708 | 1,715 | 1,480 | 1,606 | 1,744 | 1,724 | 1,491 | 2,209 | 2,222 | 2,030 | 1,753 | 1,977 | 1,822 | 2,035 | 1,372 | 1,263 | 1,354 | 2,245 | 2,214 | 2,498 | 2,372 | 2,261 | 2,037.149 | 1,908.413 | 2,817.871 | 3,388.514 | 2,501.118 | 2,386.829 | 2,319.191 | 1,035.749 | 799.51 | 722.952 | 663.089 | 408.794 | 352.201 | 327.86 | 436.172 | 450.4 | 485.7 | 421 | 456.1 | 565.3 | 271.5 | 515.2 | 836.3 | 913.2 | 627.8 | 220.1 | 244.6 | 485.6 | 477.3 | 514.2 | 552.7 | 579.6 | 324.2 | 249.2 | 298.2 | 414.5 | 223.7 | 261.2 | 323.1 | 460.3 | 267.4 | 215.6 | 216.7 | 243.3 | 50.3 | 39.5 | 131.5 | 192.6 | 90.9 | 65.5 | 80.9 | 66.7 | 55.2 | 47.2 | 44.9 | 38.8 | 33.6 | 27.4 | 46.4 | 32.1 | 63.8 | 22.8 |
Short Term Investments
| 246 | 199 | 1 | 1 | 1 | 2 | 15 | 0 | 0 | 0 | 0 | 275 | 337 | 475 | 410 | 178 | 25 | 51 | 290 | 294 | 294 | 272 | 288 | 296 | 286 | 164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 50 | 75 | 75 | 0 | 25 | 75 | 50 | 100 | 251 | 350 | 425 | 225 | 225 | 100 | 0 | 0 | 75 | 74 | 0 | 177 | 165 | 487 | 522 | 570 | 673 | 812 | 999 | 952 | 840 | 1,176 | 1,254 | 817 | 514 | 484 | 909 | 0 | 449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 37 | 112 | 136 | 109 | 74 | 80 | 90 | 116 | 143 | 157 | 174 | 159 | 123 | 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
| 2,146 | 1,731 | 1,873 | 1,351 | 1,350 | 1,170 | 1,215 | 679 | 708 | 845 | 877 | 1,076 | 2,712 | 2,541 | 2,398 | 2,649 | 2,213 | 1,079 | 1,654 | 1,082 | 1,471 | 1,213 | 1,369 | 1,254 | 1,608 | 1,374 | 1,783 | 1,353 | 1,609 | 1,583 | 1,783 | 1,522 | 1,681 | 1,313 | 1,370 | 1,042 | 1,043 | 1,234 | 1,515 | 954 | 1,518 | 1,544 | 1,510 | 996 | 1,925 | 1,610 | 1,510 | 1,770 | 2,114 | 2,047 | 1,885 | 1,417 | 2,179 | 2,467 | 1,661 | 1,654 | 1,703 | 2,481 | 2,573 | 2,398 | 2,131 | 1,708 | 1,715 | 1,555 | 1,680 | 1,744 | 1,901 | 1,656 | 2,696 | 2,744 | 2,600 | 2,426 | 2,789 | 2,821 | 2,987 | 2,212 | 2,439 | 2,608 | 3,062 | 2,728 | 2,982 | 3,281 | 2,261 | 2,037.149 | 1,908.413 | 2,817.871 | 3,388.514 | 2,501.118 | 2,386.829 | 2,319.191 | 1,035.749 | 799.51 | 722.952 | 663.089 | 408.794 | 352.201 | 327.86 | 436.172 | 450.4 | 485.7 | 436 | 456.1 | 565.3 | 271.5 | 515.2 | 836.3 | 913.2 | 627.8 | 220.1 | 244.6 | 485.6 | 477.3 | 514.2 | 552.7 | 579.6 | 324.2 | 249.2 | 298.2 | 414.5 | 223.7 | 261.2 | 323.1 | 460.3 | 267.4 | 215.6 | 216.7 | 243.3 | 50.3 | 39.5 | 131.5 | 192.6 | 90.9 | 65.5 | 80.9 | 66.7 | 55.2 | 47.2 | 44.9 | 38.8 | 33.6 | 27.4 | 46.4 | 32.1 | 63.8 | 22.8 |
Net Receivables
| 0 | 0 | 289 | 0 | 0 | 0 | 340 | 0 | 0 | 0 | 399 | 0 | 0 | 0 | 363 | 0 | 0 | 0 | 316 | 0 | 0 | 0 | 321 | 0 | 0 | 0 | 282 | 0 | 0 | 0 | 335 | 0 | 0 | 0 | 282 | 0 | 0 | 0 | 275 | 0 | 0 | 0 | 462 | 0 | 0 | 0 | 331 | 0 | 0 | 0 | 297 | 0 | 0 | 0 | 205 | 0 | 0 | 0 | 150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 15.4 | 18.4 | 15.2 | 16.7 | 9.7 | 8.1 | 9.9 | 12.2 | 11.9 | 9.6 | 8 | 10.9 | 9.9 | 9.5 | 9.6 | 8.5 | 7.5 | 6.4 | 5.8 | 6.3 | 5 | 5.9 | 8.9 | 7.5 | 4.6 |
Inventory
| 2,107 | 1,952 | 1,995 | 2,377 | 2,226 | 2,299 | 2,389 | 3,043 | 3,135 | 3,169 | 3,018 | 2,721 | 2,281 | 2,370 | 2,451 | 2,747 | 2,242 | 2,217 | 2,156 | 2,720 | 2,326 | 2,242 | 2,131 | 2,668 | 2,202 | 2,035 | 1,997 | 2,476 | 2,051 | 1,961 | 1,830 | 2,398 | 1,951 | 1,958 | 1,873 | 2,498 | 2,005 | 2,010 | 1,889 | 2,553 | 1,948 | 1,909 | 1,928 | 2,471 | 1,837 | 1,723 | 1,758 | 2,269 | 1,668 | 1,591 | 1,615 | 2,322 | 1,750 | 1,713 | 1,620 | 2,160 | 1,632 | 1,534 | 1,477 | 1,999 | 1,473 | 1,393 | 1,506 | 2,224 | 1,700 | 1,555 | 1,575 | 2,480 | 1,969 | 1,814 | 1,796 | 2,617 | 2,017 | 1,906 | 1,696 | 2,546 | 2,077 | 1,917 | 1,814 | 2,629 | 2,087 | 1,816 | 1,704 | 2,594.508 | 2,273.645 | 2,111.388 | 2,047.879 | 2,821.441 | 1,853.726 | 1,686.424 | 1,677.116 | 2,589.23 | 2,149.223 | 2,048.822 | 1,904.153 | 2,567.502 | 2,080.856 | 1,652.049 | 1,462 | 1,825 | 1,502.3 | 1,198.5 | 1,056.4 | 1,374.9 | 1,102.7 | 823.3 | 733.2 | 980.5 | 791.9 | 628.7 | 578.8 | 711.9 | 573.1 | 489.7 | 482.6 | 704.8 | 508.6 | 409 | 370.6 | 537.3 | 416.2 | 346.5 | 331.2 | 496.6 | 404.3 | 361.4 | 365.7 | 493.3 | 441.5 | 310.2 | 313.9 | 374.4 | 307.5 | 268.6 | 247.5 | 285.3 | 225.5 | 224.2 | 243.5 | 251 | 175.7 | 193.3 | 194.9 | 146 | 117.7 |
Other Current Assets
| 556 | 514 | 269 | 646 | 663 | 814 | 747 | 1,316 | 1,106 | 991 | 981 | 1,410 | 1,201 | 1,091 | 896 | 966 | 882 | 920 | 313 | 770 | 770 | 757 | 430 | 792 | 780 | 778 | 506 | 654 | 598 | 575 | 367 | 751 | 669 | 674 | 460 | 821 | 899 | 874 | 638 | 816 | 778 | 867 | 530 | 923 | 824 | 798 | 533 | 794 | 758 | 807 | 512 | 815 | 752 | 690 | 440 | 663 | 718 | 649 | 464 | 657 | 672 | 668 | 784 | 778 | 726 | 671 | 572 | 725 | 725 | 680 | 589 | 546 | 623 | 619 | 556 | 669 | 634 | 1,510 | 413 | 1,408 | 1,829 | 1,691 | 1,651 | 1,689.635 | 1,551.277 | 321.633 | 303.332 | 330.914 | 342.658 | 345.423 | 331.685 | 355.478 | 396.371 | 350.144 | 335.103 | 475.605 | 375.013 | 315.709 | 285.4 | 306.6 | 283.1 | 263.9 | 250.1 | 195 | 216.1 | 184.8 | 184.5 | 154.7 | 189.1 | 263.4 | 264.9 | 249.4 | 216.6 | 226.7 | 217.8 | 223.1 | 255.2 | 271.4 | 270.6 | 235.7 | 202.1 | 254.9 | 149.7 | 77.4 | 84.9 | 86.3 | 71.9 | 59.5 | 61.1 | 58 | 51.3 | 45.3 | 44.2 | 43 | 41.3 | 32.9 | 32.3 | 29.2 | 28.4 | 25.4 | 29.1 | 12.5 | 22.9 | 13.1 | 23.3 |
Total Current Assets
| 4,809 | 4,197 | 4,395 | 4,374 | 4,239 | 4,283 | 4,617 | 5,038 | 4,949 | 5,005 | 5,165 | 5,207 | 6,194 | 6,002 | 6,008 | 6,362 | 5,337 | 4,216 | 4,516 | 4,572 | 4,567 | 4,212 | 4,251 | 4,714 | 4,590 | 4,187 | 4,568 | 4,483 | 4,258 | 4,119 | 4,315 | 4,671 | 4,301 | 3,945 | 3,985 | 4,361 | 3,947 | 4,118 | 4,317 | 4,323 | 4,244 | 4,320 | 4,430 | 4,390 | 4,586 | 4,131 | 4,132 | 4,833 | 4,540 | 4,445 | 4,309 | 4,554 | 4,681 | 4,870 | 3,926 | 4,477 | 4,053 | 4,664 | 4,664 | 5,054 | 4,276 | 3,769 | 4,005 | 4,557 | 4,106 | 3,970 | 4,086 | 4,861 | 5,390 | 5,281 | 5,029 | 5,589 | 5,429 | 5,346 | 5,239 | 5,427 | 5,150 | 6,035 | 6,304 | 6,765 | 6,898 | 6,788 | 6,689 | 6,321.292 | 5,733.335 | 5,250.892 | 5,739.725 | 5,653.473 | 4,583.213 | 4,351.038 | 3,044.55 | 3,744.218 | 3,268.546 | 3,062.055 | 2,648.05 | 3,395.308 | 2,783.729 | 2,403.93 | 2,197.8 | 2,617.3 | 2,221.4 | 1,918.5 | 1,871.8 | 1,841.4 | 1,834 | 1,844.4 | 1,830.9 | 1,763 | 1,201.1 | 1,136.7 | 1,329.3 | 1,438.6 | 1,303.9 | 1,269.1 | 1,280 | 1,252.1 | 1,013 | 978.6 | 1,055.7 | 1,010.7 | 894.9 | 942.9 | 956.4 | 858.1 | 714.5 | 672.5 | 690.8 | 615.3 | 554 | 509.3 | 565.8 | 521.5 | 427.1 | 402 | 365.1 | 381.9 | 312.5 | 304.7 | 316.5 | 316.3 | 237.2 | 258.1 | 258.8 | 230.4 | 168.4 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5,710 | 5,735 | 5,681 | 5,752 | 5,708 | 5,769 | 5,861 | 6,129 | 6,341 | 6,378 | 6,712 | 6,712 | 6,872 | 6,899 | 7,058 | 7,306 | 7,584 | 7,796 | 8,524 | 9,021 | 8,948 | 8,861 | 2,912 | 2,887 | 2,832 | 2,791 | 2,805 | 2,686 | 2,643 | 2,605 | 2,616 | 2,662 | 2,755 | 2,864 | 2,850 | 2,814 | 2,740 | 2,790 | 2,773 | 2,777 | 2,739 | 2,703 | 2,758 | 2,714 | 2,646 | 2,608 | 2,619 | 2,559 | 2,521 | 2,521 | 2,523 | 2,550 | 2,560 | 2,559 | 2,563 | 2,587 | 2,565 | 2,585 | 2,628 | 2,717 | 2,775 | 2,820 | 2,933 | 3,016 | 3,129 | 3,207 | 3,267 | 3,302 | 3,234 | 3,153 | 3,197 | 3,245 | 3,193 | 3,205 | 3,246 | 3,289 | 3,283 | 3,315 | 3,376 | 3,193 | 3,188 | 3,227 | 3,368 | 3,433.535 | 3,510.478 | 3,639.879 | 3,776.843 | 3,870.053 | 4,007.674 | 4,096.6 | 4,161.29 | 4,241.924 | 4,221.567 | 4,120.883 | 4,007.685 | 3,621.474 | 3,244.94 | 2,905.064 | 2,715.3 | 2,473.5 | 2,229.7 | 1,997.9 | 1,876.4 | 1,748.8 | 1,576.4 | 1,475.1 | 1,365.2 | 1,319.5 | 1,234.4 | 1,174 | 1,135.7 | 1,067.6 | 1,018.7 | 981 | 957.8 | 926.2 | 882.9 | 852.8 | 828.8 | 801.6 | 772.6 | 749.4 | 740.4 | 722.5 | 700.9 | 667.5 | 650.3 | 644.2 | 634.8 | 596.7 | 547.7 | 529.6 | 485.8 | 434.6 | 383.5 | 339.6 | 291.8 | 257.4 | 238.1 | 231.4 | 223.8 | 191.3 | 156.6 | 117.2 | 94 |
Goodwill
| 0 | 0 | 207 | 0 | 0 | 0 | 207 | 207 | 0 | 0 | 207 | 0 | 0 | 0 | 109 | 0 | 0 | 0 | 109 | 0 | 0 | 0 | 109 | 0 | 0 | 0 | 109 | 0 | 0 | 0 | 109 | 0 | 0 | 0 | 180 | 0 | 0 | 0 | 180 | 180 | 180 | 180 | 180 | 177 | 181 | 181 | 184 | 99 | 99 | 99 | 99 | 99 | 99 | 99 | 99 | 99 | 99 | 99 | 99 | 99 | 99 | 99 | 0 | 99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 72 | 0 | 0 | 0 | 81 | 81 | 0 | 0 | 90 | 0 | 0 | 0 | 61 | 0 | 0 | 0 | 121 | 0 | 0 | 0 | 92 | 0 | 0 | 0 | 95 | 0 | 0 | 0 | 95 | 0 | 0 | 0 | 92 | 0 | 0 | 0 | 92 | 99 | 99 | 99 | 131 | 99 | 99 | 100 | 132 | 60 | 60 | 60 | 77 | 55 | 55 | 56 | 57 | 58 | 59 | 60 | 61 | 62 | 63 | 65 | 0 | 69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 286 | 0 | 428 | 408.046 | 385.436 | 385.393 | 406.727 | 419.83 | 385.486 | 355.975 | 358.484 | 352.485 | 357.173 | 344.677 | 345.767 | 348.597 | 275.7 | 254.5 | 227.4 | 211.4 | 215.7 | 164.5 | 172.7 | 162.2 | 141.3 | 142.7 | 135.8 | 127.1 | 125.8 | 84 | 83 | 81.7 | 74.9 | 101 | 97 | 86 | 87.7 | 73.6 | 67.8 | 68.4 | 66.3 | 36.2 | 40.5 | 40.1 | 38.1 | 37.5 | 40.3 | 34 | 33.8 | 26.2 | 24.4 | 22.9 | 22.8 | 20.3 | 19.7 | 17.4 | 17.6 | 16.7 | 16.7 | 13.8 | 10.9 | 9.1 | 1.4 |
Goodwill and Intangible Assets
| 0 | 0 | 279 | 0 | 0 | 0 | 288 | 288 | 0 | 0 | 297 | 0 | 0 | 0 | 170 | 0 | 0 | 0 | 230 | 0 | 0 | 0 | 201 | 0 | 0 | 0 | 204 | 0 | 0 | 0 | 204 | 0 | 0 | 0 | 272 | 0 | 0 | 0 | 272 | 279 | 279 | 279 | 311 | 276 | 280 | 281 | 316 | 159 | 159 | 159 | 176 | 154 | 154 | 155 | 156 | 157 | 158 | 159 | 160 | 161 | 162 | 164 | 0 | 168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 286 | 0 | 428 | 408.046 | 385.436 | 385.393 | 406.727 | 419.83 | 385.486 | 355.975 | 358.484 | 352.485 | 357.173 | 344.677 | 345.767 | 348.597 | 275.7 | 254.5 | 227.4 | 211.4 | 215.7 | 164.5 | 172.7 | 162.2 | 141.3 | 142.7 | 135.8 | 127.1 | 125.8 | 84 | 83 | 81.7 | 74.9 | 101 | 97 | 86 | 87.7 | 73.6 | 67.8 | 68.4 | 66.3 | 36.2 | 40.5 | 40.1 | 38.1 | 37.5 | 40.3 | 34 | 33.8 | 26.2 | 24.4 | 22.9 | 22.8 | 20.3 | 19.7 | 17.4 | 17.6 | 16.7 | 16.7 | 13.8 | 10.9 | 9.1 | 1.4 |
Long Term Investments
| 0 | 29 | 32 | 30 | 29 | 28 | 26 | 26 | 27 | 26 | 25 | 25 | 32 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -60 | -63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 65 | 36 | 38 | 54 | 42 | 30 | 7 | 7 | 17 | 32 | 62 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | -26 | -26 | 0 | 0 | -25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | -65 | -36 | -122 | -137 | -42 | -30 | -108 | -104 | -103 | -32 | -62 | -40 | 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
| 990 | 947 | 657 | 896 | 874 | 852 | 620 | 545 | 854 | 848 | 587 | 836 | 661 | 673 | 533 | 705 | 795 | 698 | 409 | 525 | 528 | 547 | 685 | 572 | 588 | 607 | 412 | 726 | 716 | 687 | 475 | 674 | 681 | 698 | 366 | 631 | 600 | 587 | 328 | 440 | 416 | 393 | 350 | 406 | 408 | 419 | 403 | 456 | 441 | 447 | 414 | 399 | 411 | 443 | 420 | 507 | 532 | 537 | 533 | 498 | 492 | 468 | 626 | 445 | 467 | 471 | 485 | 421 | 452 | 415 | 318 | 433 | 409 | 348 | 336 | 355 | 430 | 422 | 368 | 273 | 269 | 282 | 0 | 429.685 | -0.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0 | 0.1 | -0.1 | 5.4 | 64.6 | 36.1 | 122 | 136.7 | 41.5 | 30.4 | 108.5 | 104.6 | 103.3 | 32 | 62.4 | 40.4 | 19.9 | 0 | -0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 9.6 | 11 | 8.1 | 5.5 | 7.2 | 7.4 | 7.4 | 7.3 | 8.9 | 8.6 | 17.9 | 7.9 | 7.2 | 7.9 |
Total Non-Current Assets
| 6,700 | 6,711 | 6,649 | 6,678 | 6,611 | 6,649 | 6,769 | 6,962 | 7,222 | 7,252 | 7,596 | 7,573 | 7,565 | 7,602 | 7,761 | 8,011 | 8,379 | 8,494 | 9,163 | 9,546 | 9,476 | 9,408 | 3,798 | 3,459 | 3,420 | 3,398 | 3,421 | 3,412 | 3,359 | 3,292 | 3,295 | 3,336 | 3,436 | 3,562 | 3,488 | 3,445 | 3,340 | 3,377 | 3,373 | 3,496 | 3,434 | 3,375 | 3,419 | 3,396 | 3,334 | 3,308 | 3,338 | 3,174 | 3,121 | 3,127 | 3,113 | 3,103 | 3,125 | 3,157 | 3,139 | 3,251 | 3,255 | 3,281 | 3,321 | 3,376 | 3,429 | 3,452 | 3,559 | 3,629 | 3,596 | 3,678 | 3,752 | 3,723 | 3,686 | 3,568 | 3,515 | 3,618 | 3,539 | 3,553 | 3,582 | 3,644 | 3,713 | 3,737 | 3,744 | 3,466 | 3,457 | 3,509 | 3,654 | 3,863.22 | 3,938.103 | 4,047.925 | 4,162.279 | 4,255.446 | 4,414.401 | 4,516.43 | 4,546.776 | 4,597.899 | 4,580.051 | 4,473.368 | 4,364.858 | 3,966.151 | 3,590.707 | 3,253.661 | 2,991 | 2,728 | 2,457.2 | 2,209.4 | 2,092.1 | 1,913.4 | 1,749.1 | 1,637.3 | 1,506.6 | 1,462.1 | 1,375.6 | 1,365.7 | 1,297.6 | 1,189.6 | 1,155.4 | 1,104.2 | 1,063.1 | 1,034.7 | 987.5 | 956.1 | 948.5 | 937.6 | 880.8 | 837.7 | 806.7 | 758.6 | 741.4 | 707.6 | 688.4 | 681.8 | 675.1 | 630.7 | 581.6 | 565.4 | 521.2 | 465.6 | 411.8 | 367.1 | 318.9 | 282.2 | 263 | 257 | 249.1 | 223 | 175.4 | 133.5 | 103.3 |
Total Assets
| 11,509 | 10,908 | 11,044 | 11,052 | 10,850 | 10,932 | 11,386 | 12,000 | 12,171 | 12,257 | 12,761 | 12,780 | 13,759 | 13,604 | 13,769 | 14,373 | 13,716 | 12,710 | 13,679 | 14,118 | 14,043 | 13,620 | 8,049 | 8,173 | 8,010 | 7,585 | 7,989 | 7,895 | 7,617 | 7,411 | 7,610 | 8,007 | 7,737 | 7,507 | 7,473 | 7,806 | 7,287 | 7,495 | 7,690 | 7,819 | 7,678 | 7,695 | 7,849 | 7,786 | 7,920 | 7,439 | 7,470 | 8,007 | 7,661 | 7,572 | 7,422 | 7,657 | 7,806 | 8,027 | 7,065 | 7,728 | 7,308 | 7,945 | 7,985 | 8,430 | 7,705 | 7,221 | 7,564 | 8,186 | 7,702 | 7,648 | 7,838 | 8,584 | 9,076 | 8,849 | 8,544 | 9,207 | 8,968 | 8,899 | 8,821 | 9,071 | 8,863 | 9,772 | 10,048 | 10,231 | 10,355 | 10,297 | 10,343 | 10,184.512 | 9,671.438 | 9,298.817 | 9,902.004 | 9,908.919 | 8,997.614 | 8,867.468 | 7,591.326 | 8,342.117 | 7,848.597 | 7,535.423 | 7,012.908 | 7,361.459 | 6,374.436 | 5,657.591 | 5,188.8 | 5,345.3 | 4,678.6 | 4,127.9 | 3,963.9 | 3,754.8 | 3,583.1 | 3,481.7 | 3,337.5 | 3,225.1 | 2,576.7 | 2,502.4 | 2,626.9 | 2,628.2 | 2,459.3 | 2,373.3 | 2,343.1 | 2,286.8 | 2,000.5 | 1,934.7 | 2,004.2 | 1,948.3 | 1,775.7 | 1,780.6 | 1,763.1 | 1,616.7 | 1,455.9 | 1,380.1 | 1,379.2 | 1,297.1 | 1,229.1 | 1,140 | 1,147.4 | 1,086.9 | 948.3 | 867.6 | 776.9 | 749 | 631.4 | 586.9 | 579.5 | 573.3 | 486.3 | 481.1 | 434.2 | 363.9 | 271.7 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,522 | 1,196 | 1,349 | 1,433 | 1,406 | 1,199 | 1,320 | 1,388 | 1,640 | 1,599 | 1,951 | 1,630 | 1,583 | 1,530 | 1,743 | 2,284 | 1,629 | 971 | 1,174 | 1,241 | 1,246 | 994 | 1,126 | 1,299 | 1,297 | 1,072 | 1,181 | 1,330 | 1,230 | 1,119 | 1,243 | 1,413 | 1,224 | 1,108 | 1,112 | 1,327 | 1,206 | 1,156 | 1,173 | 1,477 | 1,227 | 1,101 | 1,242 | 1,513 | 1,227 | 1,008 | 1,144 | 1,584 | 1,201 | 1,016 | 1,066 | 1,472 | 1,161 | 1,053 | 1,049 | 1,438 | 1,141 | 1,052 | 1,027 | 1,418 | 1,038 | 812 | 975 | 1,578 | 1,227 | 960 | 1,006 | 1,681 | 1,333 | 1,070 | 1,109 | 1,613 | 1,417 | 1,236 | 1,132 | 1,373 | 1,225 | 1,175 | 1,240 | 1,439 | 1,240 | 1,075 | 1,178 | 1,243.17 | 1,174.406 | 926.786 | 1,159 | 1,443.87 | 882.086 | 935.218 | 1,196.614 | 1,156.302 | 1,081.819 | 912.215 | 1,067.207 | 1,032.095 | 922.866 | 728.121 | 805.9 | 725.6 | 742.4 | 617.6 | 684.1 | 536.4 | 530.3 | 376.4 | 417 | 433.3 | 384.5 | 296.1 | 351.8 | 390.2 | 313.9 | 205 | 262.5 | 358.4 | 293.4 | 233.2 | 263.7 | 304.7 | 265.7 | 214.3 | 216.7 | 232 | 227.3 | 163.1 | 193.4 | 188.9 | 202.6 | 147.1 | 158.3 | 156.1 | 111.5 | 118.4 | 115.3 | 102.1 | 91.7 | 85.3 | 94.2 | 85 | 72.8 | 0 | 0 | 0 | 0 |
Short Term Debt
| 613 | 1,248 | 1,200 | 1,208 | 1,156 | 1,316 | 0 | 1,382 | 1,434 | 1,434 | 734 | 1,492 | 1,578 | 1,596 | 831 | 1,646 | 1,712 | 1,386 | 920 | 1,868 | 1,892 | 1,858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67 | 65 | 424 | 424 | 424 | 421 | 421 | 20 | 21 | 21 | 22 | 24 | 24 | 25 | 0 | 0 | 0 | 0 | 2 | 48 | 59 | 59 | 52 | 40 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 188 | 188 | 188 | 138 | 0 | 326 | 326 | 325 | 325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 272 | 271 | 283 | 262.488 | 0 | 0 | 499.979 | 499.959 | 500 | 0 | 41.889 | 1,279.25 | 941.67 | 1,031.224 | 1,029.904 | 1,482.356 | 859.448 | 631.461 | 169 | 636.5 | 413.5 | 97.8 | 90.7 | 526.4 | 93 | 97.3 | 101.6 | 115.2 | 90.2 | 86.2 | 40.1 | 86.3 | 67.2 | 46.8 | 21.8 | 0 | 0 | 0 | 2.5 | 2.9 | 13.8 | 79.5 | 7.6 | 19 | 9.2 | 3 | 2.8 | 15 | 12 | 2.5 | 2.5 | 44.9 | 80.8 | 12.5 | 12.5 | 71.2 | 33.5 | 2.5 | 2.5 | 38.5 | 17.9 | 2 | 6.5 | 1.5 | 13.1 |
Tax Payables
| 60 | 44 | 39 | 24 | 16 | 10 | 50 | 57 | 41 | 29 | 25 | 33 | 27 | 16 | 34 | 41 | 40 | 23 | 48 | 43 | 34 | 26 | 24 | 24 | 18 | 11 | 10 | 134 | 107 | 28 | 32 | 19 | 70 | 49 | 23 | 23 | 4 | 37 | 20 | 12 | 26 | 98 | 36 | 54 | 57 | 160 | 108 | 1 | 12 | 59 | 5 | 1 | 2 | 85 | 50 | 11 | 16 | 145 | 41 | 6 | 10 | 9 | 57 | 25 | 10 | 98 | 809 | 25 | 5 | 0 | 0 | 35 | 24 | 154 | 85 | 36 | 0 | 168 | 0 | 21 | 146 | 82 | 0 | 181.253 | 76.58 | 208.377 | 0 | 200.271 | 137,471 | 120.813 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 60 | 44 | 337 | 24 | 16 | 0 | 354 | 354 | 0 | 0 | 345 | 0 | 27 | 16 | 231 | 41 | 40 | 23 | 226 | 189 | 195 | 206 | 227 | 193 | 194 | 201 | 247 | 0 | 0 | 28 | 256 | 19 | 70 | 49 | 254 | 23 | 4 | 37 | 251 | 12 | 26 | 98 | 238 | 0 | 0 | 0 | 232 | 1 | 12 | 59 | 228 | 1 | 2 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,076 | 1,052 | 1,012 | 1,032 | 410 | 0 | 861 | 802 | 822 | 926 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 824 | 833 | 0 | 882.205 | 0 | 0 | -0.727 | 960.447 | 877.73 | 0 | 35.227 | -249.925 | -249.375 | -250.443 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -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 |
Other Current Liabilities
| 1,029 | 318 | 171 | 474 | 429 | 393 | 1,532 | 554 | 499 | 410 | 1,022 | 668 | 463 | 496 | 1,045 | 460 | 268 | 1,051 | 841 | 40 | -38 | -47 | 797 | 1,070 | 1,026 | 975 | 1,023 | 1,132 | 1,062 | 1,088 | 857 | 1,059 | 1,063 | 974 | 725 | 997 | 954 | 960 | 1,020 | 1,011 | 985 | 980 | 904 | 1,064 | 994 | 934 | 860 | 1,041 | 977 | 920 | 770 | 957 | 955 | 952 | 760 | 963 | 872 | 894 | 1,063 | 1,050 | 923 | 864 | 1,076 | 1,052 | 1,012 | 1,032 | 480 | 1,008 | 861 | 872 | 838 | 926 | 796 | 788 | 725 | 827 | 808 | 913 | 1,002 | 957 | 709 | 833 | 1,031 | 882.205 | 822.931 | 783.478 | 1,067.595 | 960.447 | -136,455.799 | 793.092 | 817.73 | 1,008.075 | 763.625 | 715.557 | 702.033 | 724.804 | 617.785 | 669.455 | 778 | 861.5 | 687.1 | 682.1 | 778.3 | 624.8 | 641.7 | 525.3 | 472.9 | 458.6 | 307.8 | 281.5 | 383 | 342.7 | 260.4 | 235.1 | 267.4 | 294.4 | 160.7 | 189.6 | 233.7 | 204.3 | 157 | 190 | 237.9 | 171.8 | 104.2 | 124.6 | 138.9 | 129 | 99.2 | 112.1 | 169.5 | 163.4 | 103.8 | 115.3 | 135.7 | 115 | 82.5 | 93.7 | 90.7 | 72.6 | 51.6 | 149.9 | 122.1 | 118.1 | 76.2 |
Total Current Liabilities
| 3,224 | 2,806 | 3,096 | 3,139 | 3,007 | 2,918 | 3,256 | 3,381 | 3,614 | 3,472 | 4,077 | 3,823 | 3,651 | 3,638 | 3,884 | 4,431 | 3,649 | 3,431 | 3,209 | 3,192 | 3,134 | 2,831 | 2,174 | 2,393 | 2,341 | 2,058 | 2,461 | 2,596 | 2,399 | 2,302 | 2,453 | 2,915 | 2,781 | 2,555 | 2,535 | 2,768 | 2,184 | 2,174 | 2,234 | 2,522 | 2,262 | 2,203 | 2,445 | 2,631 | 2,278 | 2,102 | 2,344 | 2,628 | 2,238 | 2,054 | 2,128 | 2,482 | 2,158 | 2,090 | 2,095 | 2,412 | 2,029 | 2,091 | 2,131 | 2,474 | 1,971 | 1,685 | 2,158 | 2,843 | 2,437 | 2,278 | 2,433 | 2,714 | 2,525 | 2,268 | 2,272 | 2,899 | 2,237 | 2,178 | 1,942 | 2,236 | 2,033 | 2,256 | 2,242 | 2,417 | 2,367 | 2,261 | 2,492 | 2,569.116 | 2,073.917 | 1,918.641 | 2,726.574 | 3,104.547 | 2,397.287 | 1,849.123 | 2,056.233 | 3,443.627 | 2,787.114 | 2,658.996 | 2,799.144 | 3,239.255 | 2,400.099 | 2,029.037 | 1,752.9 | 2,223.6 | 1,843 | 1,397.5 | 1,553.1 | 1,687.6 | 1,265 | 999 | 991.5 | 1,007.1 | 782.5 | 663.8 | 774.9 | 819.2 | 641.5 | 486.9 | 551.7 | 652.8 | 454.1 | 422.8 | 499.9 | 511.9 | 436.5 | 483.8 | 462.2 | 422.8 | 340.7 | 290.7 | 335.1 | 332.9 | 313.8 | 261.7 | 330.3 | 364.4 | 296.1 | 246.2 | 263.5 | 288.3 | 207.7 | 181.5 | 187.4 | 196.1 | 142.3 | 151.9 | 128.6 | 119.6 | 89.3 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 4,846 | 4,876 | 4,841 | 8,400 | 5,070 | 5,290 | 5,670 | 5,509 | 5,692 | 5,756 | 5,517 | 9,810 | 10,916 | 11,116 | 6,833 | 7,113 | 7,391 | 6,581 | 6,757 | 6,899 | 6,893 | 6,846 | 1,249 | 1,249 | 1,249 | 1,249 | 1,249 | 1,248 | 1,248 | 1,248 | 1,248 | 1,320 | 1,321 | 1,318 | 1,310 | 1,331 | 1,328 | 1,331 | 1,332 | 1,358 | 1,369 | 1,369 | 1,369 | 1,247 | 1,247 | 1,247 | 1,246 | 1,246 | 1,566 | 2,501 | 1,606 | 2,516 | 2,524 | 2,166 | 890 | 972 | 952 | 947 | 963 | 975 | 989 | 996 | 0 | 0 | 0 | 0 | 50 | 188 | 188 | 188 | 188 | 188 | 513 | 513 | 513 | 513 | 513 | 513 | 1,886 | 1,893 | 2,015 | 2,317 | 2,487 | 2,627.169 | 2,908.577 | 2,907.545 | 2,895.794 | 2,875.683 | 2,873.132 | 3,355.337 | 1,961.397 | 1,273.025 | 1,268.036 | 1,270.289 | 780.246 | 1,003.542 | 1,022.871 | 769.287 | 784.9 | 808.9 | 542.3 | 545 | 496.5 | 496.4 | 496.3 | 496.1 | 496 | 495.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.3 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 77.5 | 77.5 | 77.5 | 77.5 | 80 | 5 | 5 | 15 | 17.5 | 17.5 | 17.5 | 17.5 | 20 | 12 | 13.5 | 16.1 |
Deferred Revenue Non-Current
| 0 | 0 | 3,353 | 0 | 0 | 0 | -327 | 0 | 0 | 0 | -198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 736 | 0 | 0 | 0 | 749 | 0 | 0 | 0 | 748 | 0 | 0 | 0 | 776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 766 | 0 | 0 | 0 | 750 | 0 | 0 | 0 | 705 | 0 | 0 | 0 | 717 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 319 | 0 | 0 | 0 | 327 | 0 | 0 | 0 | 198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,707 | 0 | 0 | 0 | 191 | 0 | 0 | 0 | 91 | 0 | 0 | 0 | 217 | 0 | 0 | 0 | 256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 142 | 0 | 0 | 0 | 59 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.8 | 14.8 |
Other Non-Current Liabilities
| 538 | 519 | 512 | -2,947 | 510 | 539 | 227 | 539 | 560 | 575 | 445 | -3,640 | -3,828 | -3,956 | 438 | 458 | 423 | 381 | 397 | 393 | 391 | 372 | 1,073 | 1,091 | 1,080 | 1,081 | 1,135 | 1,027 | 1,025 | 999 | 1,005 | 1,046 | 1,076 | 1,112 | 1,083 | 1,098 | 1,104 | 1,111 | 1,141 | 1,084 | 1,101 | 1,087 | 973 | 952 | 937 | 929 | 986 | 972 | 959 | 0 | 213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,081 | 1,072 | 1,112 | 1,066 | 910 | 927 | 935 | 929 | 941 | 933 | 937 | 980 | 984 | 623 | 613 | 613 | 581 | 587.478 | 581.9 | 599.774 | 621.424 | 540.147 | 563.57 | 585.117 | 564.115 | 571.838 | 544.618 | 531.1 | 505.279 | 498.496 | 452.325 | 431.473 | 418 | 394.7 | 365.8 | 347.6 | 340.6 | 314.8 | 292.5 | 292 | 266 | 249.2 | 234.2 | 220 | 197.5 | 176.8 | 166.4 | 156.8 | 150.9 | 146.3 | 136 | 127.8 | 129.1 | 119.7 | 111.5 | 94.6 | 99.4 | 95.3 | 86.8 | 80.4 | 81.3 | 70.1 | 70.7 | 65.4 | 61.8 | 58.2 | 51.4 | 46.1 | 42.7 | 36.2 | 34 | 32.1 | 36.6 | 41.2 | 38.7 | 32.8 | 20.7 | 0 | -0.1 |
Total Non-Current Liabilities
| 5,384 | 5,395 | 5,353 | 5,453 | 5,580 | 5,829 | 5,897 | 6,048 | 6,252 | 6,331 | 5,962 | 6,170 | 7,088 | 7,160 | 7,271 | 7,571 | 7,814 | 6,962 | 7,154 | 7,292 | 7,284 | 7,218 | 2,322 | 2,340 | 2,329 | 2,330 | 2,384 | 2,275 | 2,273 | 2,247 | 2,253 | 2,366 | 2,397 | 2,430 | 2,393 | 2,429 | 2,432 | 2,442 | 2,473 | 2,442 | 2,470 | 2,456 | 2,342 | 2,199 | 2,184 | 2,176 | 2,232 | 2,218 | 2,525 | 2,501 | 2,539 | 2,516 | 2,524 | 2,166 | 890 | 972 | 952 | 947 | 963 | 975 | 989 | 996 | 1,019 | 1,018 | 1,041 | 1,057 | 1,131 | 1,260 | 1,300 | 1,254 | 1,098 | 1,115 | 1,448 | 1,442 | 1,454 | 1,446 | 1,450 | 1,493 | 2,870 | 2,516 | 2,628 | 2,930 | 3,068 | 3,214.647 | 3,490.477 | 3,507.319 | 3,517.218 | 3,415.83 | 3,436.702 | 3,940.454 | 2,525.512 | 1,844.863 | 1,812.654 | 1,801.389 | 1,285.525 | 1,502.038 | 1,475.196 | 1,200.76 | 1,202.9 | 1,203.6 | 908.1 | 892.6 | 837.1 | 811.2 | 788.8 | 788.1 | 762 | 745.1 | 234.2 | 220 | 197.5 | 176.8 | 166.4 | 156.8 | 150.9 | 146.3 | 136 | 127.8 | 129.1 | 119.7 | 111.5 | 103.9 | 174.4 | 170.3 | 161.8 | 155.4 | 156.3 | 145.1 | 145.7 | 142.9 | 139.3 | 135.7 | 128.9 | 126.1 | 47.7 | 41.2 | 49 | 49.6 | 54.1 | 58.7 | 56.2 | 52.8 | 32.7 | 32.3 | 30.8 |
Total Liabilities
| 8,608 | 8,201 | 8,449 | 8,592 | 8,587 | 8,747 | 9,153 | 9,429 | 9,866 | 9,803 | 10,039 | 9,993 | 10,739 | 10,798 | 11,155 | 12,002 | 11,463 | 10,393 | 10,363 | 10,484 | 10,418 | 10,049 | 4,496 | 4,733 | 4,670 | 4,388 | 4,845 | 4,871 | 4,672 | 4,549 | 4,706 | 5,281 | 5,178 | 4,985 | 4,928 | 5,197 | 4,616 | 4,616 | 4,707 | 4,964 | 4,732 | 4,659 | 4,787 | 4,830 | 4,462 | 4,278 | 4,576 | 4,846 | 4,763 | 4,555 | 4,667 | 4,998 | 4,682 | 4,256 | 2,985 | 3,384 | 2,981 | 3,038 | 3,094 | 3,449 | 2,960 | 2,681 | 3,177 | 3,861 | 3,478 | 3,335 | 3,564 | 3,974 | 3,825 | 3,522 | 3,370 | 4,014 | 3,685 | 3,620 | 3,396 | 3,682 | 3,483 | 3,749 | 5,112 | 4,933 | 4,995 | 5,191 | 5,560 | 5,783.763 | 5,564.394 | 5,425.96 | 6,243.792 | 6,520.377 | 5,833.989 | 5,789.577 | 4,581.745 | 5,288.49 | 4,599.768 | 4,460.385 | 4,084.669 | 4,741.293 | 3,875.295 | 3,229.797 | 2,955.8 | 3,427.2 | 2,751.1 | 2,290.1 | 2,390.2 | 2,498.8 | 2,053.8 | 1,787.1 | 1,753.5 | 1,752.2 | 1,016.7 | 883.8 | 972.4 | 996 | 807.9 | 643.7 | 702.6 | 799.1 | 590.1 | 550.6 | 629 | 631.6 | 548 | 587.7 | 636.6 | 593.1 | 502.5 | 446.1 | 491.4 | 478 | 459.5 | 404.6 | 469.6 | 500.1 | 425 | 372.3 | 311.2 | 329.5 | 256.7 | 231.1 | 241.5 | 254.8 | 198.5 | 204.7 | 161.3 | 151.9 | 120.1 |
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 | 0.095 | 0.705 | 0.257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0.3 | 0 | 0 | 0.1 | 0.5 | 0.1 | 0 | 0.2 | 0 | 0.1 | 0.4 | 0 | 0 | 0 | 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
| 19 | 19 | 19 | 18 | 18 | 18 | 18 | 18 | 18 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 21 | 21 | 21 | 22 | 22 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 54 | 54 | 54 | 54 | 54 | 54 | 54 | 49 | 49 | 49 | 49 | 49 | 48.7 | 48.632 | 48.544 | 48.401 | 48.36 | 47.602 | 47.534 | 47.43 | 47.366 | 47.294 | 47.07 | 46.961 | 46.768 | 46.654 | 46.546 | 50.4 | 50.2 | 50.2 | 50 | 50 | 0 | 50 | 50 | 0 | 36 | 24 | 24 | 24 | 16 | 16 | 16 | 16 | 8 | 8 | 8 | 8 | 8 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 2,672 | 2,522 | 2,420 | 2,291 | 2,128 | 2,067 | 2,140 | 2,468 | 2,241 | 2,389 | 2,622 | 2,681 | 2,879 | 2,667 | 2,501 | 2,268 | 2,173 | 2,235 | 3,257 | 3,573 | 3,551 | 3,495 | 3,481 | 3,368 | 3,268 | 3,127 | 3,081 | 2,965 | 2,902 | 2,796 | 2,749 | 2,621 | 2,509 | 2,476 | 2,440 | 2,484 | 2,507 | 2,718 | 2,797 | 2,680 | 2,795 | 2,884 | 14,218 | 14,000 | 13,755 | 13,522 | 13,259 | 12,966 | 12,719 | 12,536 | 12,364 | 12,201 | 12,063 | 11,934 | 11,767 | 11,462 | 11,221 | 11,050 | 10,815 | 10,519 | 10,272 | 10,103 | 9,947 | 9,765 | 9,578 | 9,410 | 9,223 | 9,018 | 8,842 | 8,755 | 8,646 | 8,491 | 8,368 | 8,307 | 8,133 | 7,834 | 7,661 | 7,430 | 7,181 | 6,951 | 6,706 | 6,532 | 6,241 | 5,924.205 | 5,661.663 | 5,472.199 | 5,289.48 | 5,060.483 | 4,964.519 | 4,927.129 | 4,890.375 | 4,943.789 | 5,160.981 | 5,090.262 | 4,974.773 | 4,721.976 | 4,573.338 | 4,408.281 | 4,172.8 | 3,796.7 | 3,500.6 | 3,323.8 | 3,121.4 | 2,845.4 | 2,626.8 | 2,509.4 | 2,392.8 | 2,196.6 | 2,052 | 2,002.5 | 1,938.4 | 1,787.7 | 1,674.3 | 1,629.7 | 1,569.3 | 1,431.4 | 1,331.3 | 1,315.7 | 1,282.3 | 1,180.4 | 1,103.7 | 1,076.3 | 1,026.8 | 931.5 | 866.5 | 851.8 | 821.5 | 766.8 | 715.8 | 689.1 | 654.9 | 581.8 | 521.9 | 498.6 | 466.1 | 418.1 | 378.8 | 366 | 351.2 | 323.4 | 295.5 | 276.5 | 220.5 | 169.3 | 117.5 |
Accumulated Other Comprehensive Income/Loss
| 51 | 47 | 43 | 58 | 44 | 53 | 48 | 69 | 46 | 46 | 38 | 16 | 8 | 2 | 9 | 24 | 22 | 46 | 40 | 42 | 55 | 57 | 53 | 53 | 53 | 51 | 36 | 40 | 23 | 46 | 54 | 28 | -1 | 20 | 85 | 105 | 144 | 140 | 165 | 154 | 129 | 130 | 135 | 145 | 156 | 167 | 181 | 219 | 224 | 226 | 229 | 226 | 214 | 200 | 185 | 183 | 167 | 146 | 155 | 153 | 130 | 116 | 123 | 116 | 142 | 138 | 125 | 106 | 83 | 83 | 77 | 80 | 80 | 70 | 46 | 38 | 35 | 46 | 40 | 35 | 19 | 17 | 22 | -9.322 | -20.131 | -30.485 | -30.34 | -39.338 | -41.713 | -61.493 | -69.069 | -50.336 | -50.874 | -44.909 | -32.335 | -14.775 | -8.109 | -16.499 | -29.9 | -52.6 | -49.8 | -108 | -88 | -1,116.5 | -102 | -100 | -938.7 | -104 | -90 | -100 | -106 | -90 | -108 | -108 | -116 | -122 | -134 | -134 | -126 | -108 | -124 | -350.1 | 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
| 159 | 119 | 113 | 93 | 73 | 47 | 27 | 16 | 0 | 0 | 43 | 71 | 114 | 118 | 85 | 60 | 39 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 81 | 57 | 31 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11,346 | -11,244 | -10,508 | -10,583 | -10,601 | -10,079 | -10,100 | -9,800 | -9,893 | -9,823 | -9,208 | -8,418 | -7,927 | -7,356 | -7,116 | -6,344 | -6,134 | -5,746 | -5,712 | -5,734 | -5,738 | -5,611 | -5,551 | -5,290 | -5,129 | -4,569 | -3,729 | -3,566 | -8,778 | -3,432 | -3,219 | -3,152 | -2,808 | -2,537 | -2,370 | -1,507 | -2,334 | -1,737 | -1,414 | -1,492 | -1,664 | -1,562.834 | -1,583.12 | -1,617.401 | -1,648.788 | -1,680.963 | -1,806.783 | -1,835.279 | -1,859.155 | -1,887.192 | -1,908.572 | -2,017.385 | -2,061.16 | -2,133.803 | -2,112.742 | -2,010.534 | -1,960.3 | -1,876.2 | -1,573.5 | -1,428 | -1,509.7 | -472.9 | -1,046 | -764.8 | 129.9 | -656 | -426 | -307.9 | -202 | -65.5 | 69 | 191.9 | 171 | 170.3 | 205 | 194 | 210.9 | 236.3 | 240 | 466.7 | 99.7 | 92.1 | 86.9 | 82.2 | 66.3 | 52.3 | 53.8 | 46.3 | 22.9 | 5 | 1.4 | -3.3 | -0.4 | 1.4 | -4.1 | -10.2 | -13.2 | -4.9 | -7.7 | -0.1 | 52.4 | 42.7 | 34.1 |
Total Shareholders Equity
| 2,901 | 2,707 | 2,595 | 2,460 | 2,263 | 2,185 | 2,233 | 2,571 | 2,305 | 2,454 | 2,722 | 2,787 | 3,020 | 2,806 | 2,614 | 2,371 | 2,253 | 2,317 | 3,316 | 3,634 | 3,625 | 3,571 | 3,553 | 3,440 | 3,340 | 3,197 | 3,144 | 3,024 | 2,945 | 2,862 | 2,904 | 2,726 | 2,559 | 2,522 | 2,545 | 2,609 | 2,671 | 2,879 | 2,983 | 2,855 | 2,946 | 3,036 | 3,062 | 2,956 | 3,458 | 3,161 | 2,894 | 3,161 | 2,898 | 3,017 | 2,755 | 2,659 | 3,124 | 3,771 | 4,080 | 4,344 | 4,327 | 4,907 | 4,891 | 4,981 | 4,745 | 4,540 | 4,387 | 4,325 | 4,224 | 4,313 | 4,274 | 4,610 | 5,251 | 5,327 | 5,174 | 5,193 | 5,283 | 5,279 | 5,425 | 5,389 | 5,380 | 6,023 | 4,936 | 5,298 | 5,360 | 5,106 | 4,783 | 4,400.749 | 4,107.044 | 3,872.857 | 3,658.212 | 3,388.542 | 3,163.625 | 3,077.891 | 3,009.581 | 3,053.627 | 3,248.829 | 3,075.038 | 2,928.239 | 2,620.166 | 2,499.141 | 2,427.794 | 2,233 | 1,918.1 | 1,927.5 | 1,837.8 | 1,573.7 | 1,256 | 1,529.3 | 1,694.6 | 1,584 | 1,472.9 | 1,560 | 1,618.6 | 1,654.5 | 1,632.2 | 1,651.4 | 1,729.6 | 1,640.5 | 1,487.7 | 1,410.4 | 1,384.1 | 1,375.2 | 1,316.7 | 1,227.7 | 1,192.9 | 1,126.5 | 1,023.6 | 953.4 | 934 | 887.8 | 819.1 | 769.6 | 735.4 | 677.8 | 586.8 | 523.3 | 495.3 | 465.7 | 419.5 | 374.7 | 355.8 | 338 | 318.5 | 287.8 | 276.4 | 272.9 | 212 | 151.6 |
Total Equity
| 2,901 | 2,707 | 2,595 | 2,460 | 2,263 | 2,185 | 2,233 | 2,571 | 2,305 | 2,454 | 2,722 | 2,787 | 3,020 | 2,806 | 2,614 | 2,371 | 2,253 | 2,317 | 3,316 | 3,634 | 3,625 | 3,571 | 3,553 | 3,440 | 3,340 | 3,197 | 3,144 | 3,024 | 2,945 | 2,862 | 2,904 | 2,726 | 2,559 | 2,522 | 2,545 | 2,609 | 2,671 | 2,879 | 2,983 | 2,855 | 2,946 | 3,036 | 3,062 | 2,956 | 3,458 | 3,161 | 2,894 | 3,161 | 2,898 | 3,017 | 2,755 | 2,659 | 3,124 | 3,771 | 4,080 | 4,344 | 4,327 | 4,907 | 4,891 | 4,981 | 4,745 | 4,540 | 4,387 | 4,325 | 4,224 | 4,313 | 4,274 | 4,610 | 5,251 | 5,327 | 5,174 | 5,193 | 5,283 | 5,279 | 5,425 | 5,389 | 5,380 | 6,023 | 4,936 | 5,298 | 5,360 | 5,106 | 4,783 | 4,400.749 | 4,107.044 | 3,872.857 | 3,658.212 | 3,388.542 | 3,163.625 | 3,077.891 | 3,009.581 | 3,053.627 | 3,248.829 | 3,075.038 | 2,928.239 | 2,620.166 | 2,499.141 | 2,427.794 | 2,233 | 1,918.1 | 1,927.5 | 1,837.8 | 1,573.7 | 1,256 | 1,529.3 | 1,694.6 | 1,584 | 1,472.9 | 1,560 | 1,618.6 | 1,654.5 | 1,632.2 | 1,651.4 | 1,729.6 | 1,640.5 | 1,487.7 | 1,410.4 | 1,384.1 | 1,375.2 | 1,316.7 | 1,227.7 | 1,192.9 | 1,126.5 | 1,023.6 | 953.4 | 934 | 887.8 | 819.1 | 769.6 | 735.4 | 677.8 | 586.8 | 523.3 | 495.3 | 465.7 | 419.5 | 374.7 | 355.8 | 338 | 318.5 | 287.8 | 276.4 | 272.9 | 212 | 151.6 |
Total Liabilities & Shareholders Equity
| 11,509 | 10,908 | 11,044 | 11,052 | 10,850 | 10,932 | 11,386 | 12,000 | 12,171 | 12,257 | 12,761 | 12,780 | 13,759 | 13,604 | 13,769 | 14,373 | 13,716 | 12,710 | 13,679 | 14,118 | 14,043 | 13,620 | 8,049 | 8,173 | 8,010 | 7,585 | 7,989 | 7,895 | 7,617 | 7,411 | 7,610 | 8,007 | 7,737 | 7,507 | 7,473 | 7,806 | 7,287 | 7,495 | 7,690 | 7,819 | 7,678 | 7,695 | 7,849 | 7,786 | 7,920 | 7,439 | 7,470 | 8,007 | 7,661 | 7,572 | 7,422 | 7,657 | 7,806 | 8,027 | 7,065 | 7,728 | 7,308 | 7,945 | 7,985 | 8,430 | 7,705 | 7,221 | 7,564 | 8,186 | 7,702 | 7,648 | 7,838 | 8,584 | 9,076 | 8,849 | 8,544 | 9,207 | 8,968 | 8,899 | 8,821 | 9,071 | 8,863 | 9,772 | 10,048 | 10,231 | 10,355 | 10,297 | 10,343 | 10,184.512 | 9,671.438 | 9,298.817 | 9,902.004 | 9,908.919 | 8,997.614 | 8,867.468 | 7,591.326 | 8,342.117 | 7,848.597 | 7,535.423 | 7,012.908 | 7,361.459 | 6,374.436 | 5,657.591 | 5,188.8 | 5,345.3 | 4,678.6 | 4,127.9 | 3,963.9 | 3,754.8 | 3,583.1 | 3,481.7 | 3,337.5 | 3,225.1 | 2,576.7 | 2,502.4 | 2,626.9 | 2,628.2 | 2,459.3 | 2,373.3 | 2,343.1 | 2,286.8 | 2,000.5 | 1,934.7 | 2,004.2 | 1,948.3 | 1,775.7 | 1,780.6 | 1,763.1 | 1,616.7 | 1,455.9 | 1,380.1 | 1,379.2 | 1,297.1 | 1,229.1 | 1,140 | 1,147.4 | 1,086.9 | 948.3 | 867.6 | 776.9 | 749 | 631.4 | 586.9 | 579.5 | 573.3 | 486.3 | 481.1 | 434.2 | 363.9 | 271.7 |