Hydro One Limited
TSX:H.TO
44.41 (CAD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 74 | 686 | 79 | 59 | 24 | 43 | 530 | 25 | 31 | 35 | 540 | 452 | 46 | 121 | 757 | 42 | 37 | 1,042 | 30 | 63 | 35 | 4 | 483 | 613 | 1,245 | 28 | 25 | 622 | 33 | 23 | 50 | 140 | 6 | 253 | 94 | 145 | 270 | 181 | 100 | 578 | 639 | 381 | 565 | 18 | 0 | -9 | 195 | 187 | 0 | 0 | 0 | 0 | 0 | 0 | 33 | 0 | 0 | 0 | 0 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 250 | 250 | 251 | 251 | 18 | 0 | 9 | 195 | 187 | 425 | 161 | 228 | 492 | 118 | 154 | 139 | 656 | 147 | 647 | 0 |
Cash and Short Term Investments
| 74 | 686 | 79 | 59 | 24 | 43 | 530 | 25 | 31 | 35 | 540 | 452 | 46 | 121 | 757 | 42 | 37 | 1,042 | 30 | 63 | 35 | 4 | 483 | 613 | 1,245 | 28 | 25 | 622 | 33 | 23 | 50 | 140 | 6 | 253 | 94 | 145 | 270 | 181 | 100 | 828 | 889 | 632 | 816 | 18 | 98 | 9 | 195 | 187 | 425 | 161 | 228 | 492 | 118 | 154 | 172 | 656 | 147 | 647 | 0 |
Net Receivables
| 1,154 | 1,207 | 1,143 | 1,047 | 1,046 | 1,085 | 1,049 | 1,019 | 984 | 1,064 | 983 | 1,003 | 996 | 1,018 | 1,048 | 939 | 884 | 1,002 | 1,116 | 882 | 944 | 901 | 883 | 900 | 920 | 831 | 889 | 884 | 896 | 943 | 996 | 949 | 951 | 1,021 | 967 | 1,146 | 1,190 | 1,299 | 1,240 | 1,257 | 1,242 | 1,319 | 1,120 | 1,125 | 1,169 | 1,133 | 999 | 983 | 958 | 994 | 980 | 944 | 1,005 | 1,071 | 946 | 879 | 834 | 874 | 864 |
Inventory
| 32 | 34 | 35 | 34 | 42 | 31 | 25 | 25 | 23 | 23 | 22 | 22 | 22 | 23 | 23 | 22 | 20 | 21 | 21 | 21 | 20 | 21 | 20 | 20 | 20 | 20 | 18 | 19 | 19 | 19 | 19 | 18 | 20 | 20 | 21 | 24 | 26 | 24 | 23 | 23 | 24 | 26 | 23 | 25 | 24 | 25 | 23 | 24 | 23 | 24 | 25 | 22 | 22 | 22 | 21 | 21 | 21 | 22 | 21 |
Other Current Assets
| 131 | 110 | 97 | 149 | 159 | 207 | 189 | 153 | 198 | 210 | 226 | 233 | 233 | 103 | 105 | 109 | 53 | 39 | 52 | 48 | 61 | 86 | 42 | 47 | 53 | 49 | 46 | 58 | 31 | 35 | 37 | 49 | 40 | 46 | 36 | 45 | 43 | 44 | 31 | 42 | 41 | 43 | 75 | 112 | 68 | 50 | 51 | 40 | 42 | 37 | 44 | 42 | 42 | 41 | 50 | 78 | 84 | 82 | 88 |
Total Current Assets
| 1,391 | 2,037 | 1,354 | 1,289 | 1,271 | 1,366 | 1,860 | 1,300 | 1,310 | 1,400 | 1,826 | 1,771 | 1,355 | 1,325 | 1,989 | 1,169 | 1,061 | 2,171 | 1,268 | 1,065 | 1,122 | 1,078 | 1,491 | 1,642 | 2,329 | 1,002 | 1,019 | 1,625 | 1,030 | 1,065 | 1,148 | 1,199 | 1,077 | 1,394 | 1,166 | 1,408 | 1,584 | 1,603 | 1,450 | 2,236 | 2,338 | 2,167 | 2,058 | 1,298 | 1,359 | 1,354 | 1,286 | 1,298 | 1,552 | 1,236 | 1,277 | 1,500 | 1,187 | 1,288 | 1,189 | 1,634 | 1,086 | 1,625 | 973 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 28,009 | 27,389 | 26,923 | 26,347 | 25,899 | 25,443 | 25,133 | 24,791 | 24,513 | 24,127 | 23,899 | 23,634 | 23,345 | 23,012 | 22,708 | 22,370 | 21,987 | 21,755 | 21,576 | 21,166 | 20,946 | 20,783 | 20,687 | 20,475 | 20,274 | 20,069 | 19,947 | 19,734 | 19,550 | 19,324 | 19,140 | 18,652 | 18,415 | 18,166 | 17,968 | 17,735 | 17,907 | 17,587 | 17,401 | 17,088 | 16,813 | 16,582 | 16,431 | 16,197 | 15,992 | 15,816 | 15,707 | 15,472 | 15,269 | 15,072 | 14,903 | 14,643 | 14,415 | 14,217 | 14,061 | 13,726 | 13,453 | 13,199 | 12,998 |
Goodwill
| 373 | 373 | 373 | 373 | 373 | 373 | 373 | 373 | 373 | 373 | 373 | 373 | 373 | 373 | 373 | 374 | 325 | 325 | 325 | 325 | 325 | 325 | 325 | 325 | 325 | 325 | 325 | 327 | 327 | 327 | 327 | 168 | 165 | 165 | 163 | 146 | 199 | 173 | 173 | 173 | 133 | 133 | 133 | 133 | 133 | 133 | 133 | 133 | 133 | 133 | 133 | 133 | 133 | 133 | 133 | 133 | 133 | 133 | 133 |
Intangible Assets
| 687 | 661 | 656 | 645 | 624 | 612 | 608 | 599 | 590 | 576 | 570 | 555 | 541 | 527 | 514 | 492 | 472 | 462 | 456 | 437 | 437 | 422 | 410 | 379 | 369 | 365 | 369 | 359 | 349 | 347 | 349 | 341 | 335 | 335 | 336 | 333 | 258 | 268 | 276 | 282 | 294 | 304 | 313 | 298 | 310 | 286 | 267 | 250 | 241 | 233 | 224 | 219 | 207 | 196 | 189 | 196 | 206 | 213 | 218 |
Goodwill and Intangible Assets
| 1,060 | 1,034 | 1,029 | 1,018 | 997 | 985 | 981 | 972 | 963 | 949 | 943 | 928 | 914 | 900 | 887 | 866 | 797 | 787 | 781 | 762 | 762 | 747 | 735 | 704 | 694 | 690 | 694 | 686 | 676 | 674 | 676 | 509 | 500 | 500 | 499 | 479 | 457 | 441 | 449 | 455 | 427 | 437 | 446 | 431 | 443 | 419 | 400 | 383 | 374 | 366 | 357 | 352 | 340 | 329 | 322 | 329 | 339 | 346 | 351 |
Long Term Investments
| 49 | 49 | 43 | 41 | 37 | 37 | 35 | 35 | 29 | 25 | 22 | 21 | 10 | 7 | 7 | 5 | 5 | 4 | 2,676 | 1,939 | 1,869 | 1,835 | 1,721 | 3,227 | 3,159 | 3,105 | 3,049 | 3,147 | 3,103 | 3,154 | 3,145 | 3,133 | 3,073 | 3,040 | 3,050 | 3,231 | 3,206 | 3,249 | 3,236 | 2,758 | 2,673 | 2,633 | 2,678 | 251 | 251 | 251 | 251 | 251 | 250 | 250 | 250 | 249 | 250 | 250 | 249 | 249 | 248 | 249 | 0 |
Tax Assets
| 121 | 119 | 119 | 117 | 116 | 115 | 114 | 113 | 114 | 116 | 118 | 124 | 125 | 124 | 124 | 134 | 227 | 616 | 748 | 830 | 911 | 959 | 1,018 | 783 | 856 | 918 | 987 | 1,048 | 1,142 | 1,180 | 1,235 | 1,287 | 1,364 | 1,407 | 1,636 | 6 | 6 | 5 | 7 | 10 | 10 | 9 | 11 | 13 | 14 | 14 | 14 | 16 | 15 | 16 | 483 | 17 | 482 | 19 | 479 | 395 | 411 | 426 | 0 |
Other Non-Current Assets
| 3,562 | 3,479 | 3,384 | 3,675 | 3,554 | 3,487 | 3,334 | 3,668 | 3,628 | 3,605 | 3,575 | 4,657 | 4,610 | 4,667 | 4,579 | 4,071 | 4,006 | 2,797 | 12 | 34 | 37 | 34 | 5 | 6 | 4 | 5 | 5 | 5 | 5 | 8 | 7 | 8 | 8 | 10 | 9 | 6 | 7 | 7 | 7 | 7 | 6 | 6 | 1 | 3,363 | 3,230 | 3,202 | 3,153 | 2,229 | 2,200 | 2,063 | 1,098 | 1,594 | 1,084 | 1,516 | 1,022 | 1,021 | 1,114 | 1,093 | 1,488 |
Total Non-Current Assets
| 32,801 | 32,070 | 31,498 | 31,198 | 30,603 | 30,067 | 29,597 | 29,579 | 29,247 | 28,822 | 28,557 | 29,364 | 29,004 | 28,710 | 28,305 | 27,446 | 27,022 | 25,959 | 25,793 | 24,731 | 24,525 | 24,358 | 24,166 | 25,195 | 24,987 | 24,787 | 24,682 | 24,620 | 24,476 | 24,340 | 24,203 | 23,589 | 23,360 | 23,123 | 23,162 | 21,457 | 21,583 | 21,289 | 21,100 | 20,318 | 19,929 | 19,667 | 19,567 | 20,255 | 19,930 | 19,702 | 19,525 | 18,351 | 18,108 | 17,767 | 17,091 | 16,855 | 16,571 | 16,331 | 16,133 | 15,720 | 15,565 | 15,313 | 14,837 |
Total Assets
| 34,192 | 34,107 | 32,852 | 32,487 | 31,874 | 31,433 | 31,457 | 30,879 | 30,557 | 30,222 | 30,383 | 31,135 | 30,359 | 30,035 | 30,294 | 28,615 | 28,083 | 28,130 | 27,061 | 25,796 | 25,647 | 25,436 | 25,657 | 26,837 | 27,316 | 25,789 | 25,701 | 26,245 | 25,506 | 25,405 | 25,351 | 24,788 | 24,437 | 24,517 | 24,328 | 22,865 | 23,167 | 22,892 | 22,550 | 22,554 | 22,267 | 21,834 | 21,625 | 21,553 | 21,289 | 21,056 | 20,811 | 19,649 | 19,660 | 19,003 | 18,368 | 18,355 | 17,758 | 17,619 | 17,322 | 17,354 | 16,651 | 16,938 | 15,810 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 387 | 261 | 334 | 241 | 281 | 242 | 295 | 222 | 221 | 190 | 255 | 198 | 191 | 219 | 238 | 191 | 152 | 180 | 189 | 172 | 132 | 141 | 179 | 159 | 138 | 143 | 177 | 158 | 176 | 171 | 181 | 168 | 171 | 162 | 155 | 138 | 184 | 156 | 173 | 127 | 123 | 130 | 62 | 125 | 113 | 111 | 140 | 151 | 144 | 146 | 1,071 | 930 | 857 | 837 | 884 | 847 | 760 | 735 | 800 |
Short Term Debt
| 1,641 | 1,611 | 991 | 1,638 | 1,812 | 949 | 2,119 | 2,261 | 2,183 | 1,944 | 1,662 | 1,576 | 1,946 | 1,732 | 1,618 | 1,803 | 1,679 | 2,176 | 1,805 | 1,682 | 1,759 | 2,359 | 1,983 | 1,425 | 2,029 | 1,970 | 1,678 | 1,496 | 1,317 | 1,053 | 1,071 | 1,168 | 998 | 1,005 | 1,991 | 927 | 1,017 | 1,037 | 554 | 1,334 | 788 | 769 | 787 | 653 | 742 | 713 | 642 | 60 | 623 | 632 | 639 | 270 | 283 | 276 | 500 | 477 | 489 | 870 | 681 |
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 |
Deferred Revenue
| 0 | 0 | 0 | 1,097 | 1,047 | 0 | 0 | 0 | 0 | 0 | 1,043 | 923 | 925 | 970 | 1,046 | 1,015 | 882 | 1,029 | 1,048 | 809 | 737 | 736 | 775 | 786 | 752 | 759 | 828 | 749 | 728 | 921 | 0 | 774 | 733 | 851 | 832 | 810 | 790 | 936 | 938 | 905 | 883 | 956 | 1,063 | 926 | 933 | 934 | 934 | 878 | 854 | 120 | 85 | 122 | 82 | 121 | 84 | 125 | 79 | 123 | 74 |
Other Current Liabilities
| 1,428 | 1,381 | 1,395 | 73 | 93 | 1,135 | 1,238 | 982 | 982 | 981 | 18 | 40 | 52 | 63 | 77 | 453 | 38 | 41 | 45 | 59 | 86 | 129 | 91 | 21 | 32 | 46 | 57 | 58 | 2 | 3 | 911 | 11 | 23 | 53 | 19 | 20 | 21 | 35 | 50 | 47 | 52 | 68 | 85 | 65 | 59 | 50 | 40 | 27 | 26 | 815 | 25 | 19 | 32 | 54 | 72 | 83 | 100 | 108 | 100 |
Total Current Liabilities
| 3,456 | 3,253 | 2,720 | 3,049 | 3,233 | 2,326 | 3,652 | 3,465 | 3,386 | 3,115 | 2,978 | 2,737 | 3,114 | 2,984 | 2,979 | 3,462 | 2,751 | 3,426 | 3,087 | 2,722 | 2,714 | 3,365 | 3,028 | 2,391 | 2,951 | 2,918 | 2,740 | 2,461 | 2,223 | 2,148 | 2,163 | 2,121 | 1,925 | 2,071 | 2,997 | 1,895 | 2,012 | 2,164 | 1,715 | 2,413 | 1,846 | 1,923 | 1,997 | 1,769 | 1,847 | 1,808 | 1,756 | 1,116 | 1,647 | 1,713 | 1,820 | 1,341 | 1,254 | 1,288 | 1,540 | 1,532 | 1,428 | 1,836 | 1,655 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 14,755 | 15,105 | 14,710 | 13,839 | 13,416 | 14,117 | 13,073 | 12,326 | 12,328 | 12,461 | 13,063 | 13,080 | 12,187 | 12,191 | 12,796 | 11,179 | 11,179 | 11,487 | 10,891 | 10,840 | 10,843 | 10,001 | 10,467 | 10,964 | 10,966 | 9,573 | 9,802 | 10,553 | 10,072 | 10,080 | 10,078 | 9,552 | 9,551 | 9,551 | 8,224 | 8,274 | 8,273 | 7,923 | 8,373 | 8,373 | 8,927 | 8,475 | 8,301 | 7,874 | 7,874 | 7,879 | 7,879 | 8,433 | 8,126 | 7,698 | 7,399 | 7,903 | 7,581 | 7,570 | 7,278 | 7,537 | 7,030 | 7,032 | 6,281 |
Deferred Revenue Non-Current
| 42 | 44 | 37 | 2,799 | 2,722 | 0 | 0 | 0 | 0 | 0 | 2,980 | 4,015 | 3,996 | 3,954 | 3,818 | 0 | 0 | 0 | 3,142 | 2,362 | 2,332 | 2,329 | 2,451 | 0 | 2,735 | 0 | 0 | 0 | 0 | 0 | 0 | 2,771 | 0 | 0 | 2,959 | 3,307 | 3,227 | 3,278 | 3,184 | 2,819 | 2,722 | 2,531 | 2,763 | 3,285 | 3,408 | 3,385 | 3,379 | 2,329 | 2,539 | 2,480 | -758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1,262 | 1,163 | 1,067 | 1,005 | 891 | 806 | 715 | 663 | 558 | 470 | 367 | 317 | 224 | 152 | 56 | 0 | 0 | 0 | 61 | 62 | 60 | 59 | 58 | 74 | 73 | 72 | 71 | 65 | 63 | 61 | 60 | 39 | 40 | 40 | 207 | 1,405 | 1,380 | 1,357 | 1,313 | 1,246 | 1,212 | 1,185 | 1,129 | 1,116 | 1,042 | 1,004 | 944 | 927 | 896 | 798 | 758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 2,688 | 2,659 | 2,553 | 32 | 31 | 2,683 | 2,625 | 3,051 | 3,055 | 3,040 | 19 | 19 | 16 | 15 | 17 | 3,367 | 3,267 | 3,272 | 11 | 12 | 9 | 10 | 10 | 2,929 | 174 | 2,878 | 2,835 | 2,942 | 3,018 | 2,977 | 2,961 | 225 | 2,955 | 2,922 | 17 | 17 | 18 | 18 | 18 | 19 | 19 | 264 | 20 | 224 | 22 | 22 | 23 | 473 | 253 | 254 | 2,695 | 2,735 | 2,672 | 2,610 | 2,523 | 2,398 | 2,520 | 2,497 | 2,456 |
Total Non-Current Liabilities
| 18,747 | 18,971 | 18,367 | 17,675 | 17,060 | 17,606 | 16,413 | 16,040 | 15,941 | 15,971 | 16,429 | 17,431 | 16,423 | 16,312 | 16,687 | 14,546 | 14,446 | 14,759 | 14,105 | 13,276 | 13,244 | 12,399 | 12,986 | 13,967 | 13,948 | 12,523 | 12,708 | 13,560 | 13,153 | 13,118 | 13,099 | 12,587 | 12,546 | 12,513 | 11,407 | 13,003 | 12,898 | 12,576 | 12,888 | 12,457 | 12,880 | 12,455 | 12,213 | 12,499 | 12,346 | 12,290 | 12,225 | 12,162 | 11,814 | 11,230 | 10,094 | 10,638 | 10,253 | 10,180 | 9,801 | 9,935 | 9,550 | 9,529 | 8,737 |
Total Liabilities
| 22,203 | 22,224 | 21,087 | 20,724 | 20,293 | 19,932 | 20,065 | 19,505 | 19,327 | 19,086 | 19,407 | 20,168 | 19,537 | 19,296 | 19,666 | 18,008 | 17,197 | 18,185 | 17,192 | 15,998 | 15,958 | 15,764 | 16,014 | 16,358 | 16,899 | 15,441 | 15,448 | 16,021 | 15,376 | 15,266 | 15,262 | 14,708 | 14,471 | 14,584 | 14,404 | 14,898 | 14,910 | 14,740 | 14,603 | 14,870 | 14,726 | 14,378 | 14,210 | 14,268 | 14,193 | 14,098 | 13,981 | 13,278 | 13,461 | 12,943 | 11,914 | 11,979 | 11,507 | 11,468 | 11,341 | 11,467 | 10,978 | 11,365 | 10,392 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 418 | 418 | 418 | 418 | 418 | 418 | 418 | 418 | 418 | 418 | 418 | 418 | 418 | 418 | 418 | 418 | 418 | 418 | 418 | 323 | 323 | 323 | 323 | 323 | 323 | 323 | 323 | 323 | 323 | 323 | 323 | 6,381 | 0 | 0 | 323 | 323 | 323 | 323 | 323 | 323 | 323 | 323 | 323 |
Common Stock
| 5,713 | 5,706 | 5,706 | 5,706 | 5,706 | 5,699 | 5,699 | 5,699 | 5,699 | 5,691 | 5,688 | 5,688 | 5,688 | 5,680 | 5,678 | 5,676 | 5,676 | 5,667 | 5,661 | 5,657 | 5,657 | 5,645 | 5,643 | 5,641 | 5,641 | 5,631 | 5,631 | 5,631 | 5,631 | 5,623 | 5,623 | 5,623 | 5,623 | 5,623 | 5,623 | 3,118 | 3,314 | 3,314 | 3,314 | 3,314 | 3,314 | 3,314 | 3,314 | 3,314 | 3,314 | 3,314 | 3,314 | 3,314 | 0 | 0 | 3,314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 6,166 | 6,062 | 5,947 | 5,944 | 5,764 | 5,677 | 5,562 | 5,552 | 5,412 | 5,325 | 5,174 | 5,174 | 5,033 | 4,954 | 4,838 | 4,829 | 4,699 | 3,748 | 3,667 | 3,600 | 3,503 | 3,493 | 3,459 | 4,301 | 4,244 | 4,181 | 4,090 | 4,066 | 3,978 | 3,992 | 3,950 | 3,947 | 3,839 | 3,812 | 3,806 | 4,463 | 4,558 | 4,452 | 4,249 | 4,057 | 3,913 | 3,828 | 3,787 | 3,657 | 3,468 | 3,330 | 3,202 | 3,067 | 2,895 | 2,756 | 2,827 | 2,749 | 2,624 | 2,524 | 2,354 | 2,260 | 2,046 | 1,946 | 1,791 |
Accumulated Other Comprehensive Income/Loss
| 0 | 1 | -3 | -1 | -1 | 7 | 11 | 2 | 0 | -5 | -12 | -21 | -23 | -26 | -29 | -35 | -39 | -25 | -5 | -4 | -4 | -4 | -3 | -5 | -7 | -7 | -7 | -7 | -7 | -7 | -8 | -8 | -8 | -8 | -8 | -9 | -9 | -9 | -9 | -10 | -9 | -9 | -9 | -9 | -9 | -9 | -9 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 |
Other Total Stockholders Equity
| 26 | 31 | 30 | 29 | 28 | 34 | 34 | 34 | 33 | 39 | 38 | 38 | 36 | 43 | 47 | 45 | 41 | 48 | 49 | 48 | 48 | 53 | 56 | 54 | 51 | 55 | 49 | 44 | 38 | 40 | 34 | 28 | 21 | 15 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6,381 | 3,314 | 3,314 | 0 | 3,314 | 3,314 | 3,314 | 3,314 | 3,314 | 3,314 | 3,314 | 3,314 |
Total Shareholders Equity
| 11,905 | 11,800 | 11,680 | 11,678 | 11,497 | 11,417 | 11,306 | 11,287 | 11,144 | 11,050 | 10,888 | 10,879 | 10,734 | 10,651 | 10,534 | 10,515 | 10,795 | 9,856 | 9,790 | 9,719 | 9,622 | 9,605 | 9,573 | 10,409 | 10,347 | 10,278 | 10,181 | 10,152 | 10,058 | 10,066 | 10,017 | 10,008 | 9,893 | 9,860 | 9,849 | 7,895 | 8,186 | 8,080 | 7,877 | 7,684 | 7,541 | 7,456 | 7,415 | 7,285 | 7,096 | 6,958 | 6,830 | 6,371 | 6,199 | 6,060 | 6,454 | 6,376 | 6,251 | 6,151 | 5,981 | 5,887 | 5,673 | 5,573 | 5,418 |
Total Equity
| 11,989 | 11,883 | 11,765 | 11,763 | 11,581 | 11,501 | 11,392 | 11,374 | 11,230 | 11,136 | 10,976 | 10,967 | 10,822 | 10,739 | 10,628 | 10,607 | 10,886 | 9,945 | 9,869 | 9,798 | 9,689 | 9,672 | 9,643 | 10,479 | 10,417 | 10,348 | 10,253 | 10,224 | 10,130 | 10,139 | 10,089 | 10,080 | 9,966 | 9,933 | 9,924 | 7,967 | 8,257 | 8,152 | 7,947 | 7,684 | 7,541 | 7,456 | 7,415 | 7,285 | 7,096 | 6,958 | 6,830 | 6,371 | 6,199 | 6,060 | 6,454 | 6,376 | 6,251 | 6,151 | 5,981 | 5,887 | 5,673 | 5,573 | 5,418 |
Total Liabilities & Shareholders Equity
| 34,192 | 34,107 | 32,852 | 32,487 | 31,874 | 31,433 | 31,457 | 30,879 | 30,557 | 30,222 | 30,383 | 31,135 | 30,359 | 30,035 | 30,294 | 28,615 | 28,083 | 28,130 | 27,061 | 25,796 | 25,647 | 25,436 | 25,657 | 26,837 | 27,316 | 25,789 | 25,701 | 26,245 | 25,506 | 25,405 | 25,351 | 24,788 | 24,437 | 24,517 | 24,328 | 22,865 | 23,167 | 22,892 | 22,550 | 22,554 | 22,267 | 21,834 | 21,625 | 21,553 | 21,289 | 21,056 | 20,811 | 19,649 | 19,660 | 19,003 | 18,368 | 18,355 | 17,758 | 17,619 | 17,322 | 17,354 | 16,651 | 16,938 | 15,810 |