Hess Corporation
NYSE:HES
128.19 (USD) • At close December 20, 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 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,864 | 2,025 | 1,438 | 1,688 | 2,018 | 2,226 | 2,100 | 2,486 | 2,384 | 2,159 | 1,370 | 2,713 | 2,419 | 2,430 | 1,866 | 1,739 | 1,285 | 1,646 | 2,080 | 1,545 | 1,863 | 2,208 | 2,300 | 2,694 | 3,004 | 2,908 | 3,726 | 4,847 | 2,526 | 2,492 | 2,686 | 2,732 | 3,529 | 3,095 | 3,557 | 2,716 | 3,013 | 931 | 1,506 | 2,444 | 4,120 | 2,240 | 1,288 | 1,814 | 321 | 725 | 444 | 642 | 528 | 409 | 396 | 351 | 827 | 2,194 | 1,968 | 1,608 | 2,353 | 1,363 | 1,370 | 1,362 | 957 | 1,063 | 1,157 | 908 | 1,380 | 1,479 | 902 | 607 | 565 | 482 | 249 | 383 | 546 | 486 | 504 | 315 | 759 | 916 | 834 | 877 | 937 | 601 | 492 | 518 | 339 | 677 | 196 | 197 | 48 | 35 | 61 | 37 | 65 | 58 | 700 | 312 | 259 | 178 | 26 | 40.9 | 25.6 | 82.3 | 54.6 | 73.8 | 67.2 | 40.9 | 79.5 | 91.2 | 130.6 | 187 | 299.7 | 112.5 | 84.8 | 34.2 | 71.7 | 56.1 | 88.7 | 48.3 | 37.8 | 53.1 | 36.4 | 34.8 | 84.3 | 79.6 | 69.1 | 109.1 | 159.7 | 141 | 81.6 | 126.7 | 88.8 | 120.2 | 125.3 | 82.5 | 150.9 | 129.9 | 162.3 | 99.8 | 84.2 | 120.3 | 213.2 | 226.5 | 92.7 | 171.1 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 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 | 3 | 20 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 119 | 10 | 65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,864 | 2,025 | 1,438 | 1,688 | 2,018 | 2,226 | 2,100 | 2,486 | 2,384 | 2,159 | 1,370 | 2,713 | 2,419 | 2,430 | 1,866 | 1,739 | 1,285 | 1,646 | 2,080 | 1,545 | 1,863 | 2,208 | 2,300 | 2,694 | 3,004 | 2,908 | 3,726 | 4,847 | 2,526 | 2,492 | 2,686 | 2,732 | 3,529 | 3,095 | 3,557 | 2,716 | 3,013 | 931 | 1,506 | 2,444 | 4,120 | 2,240 | 1,288 | 1,814 | 321 | 725 | 444 | 642 | 528 | 409 | 396 | 351 | 827 | 2,194 | 1,968 | 1,608 | 2,353 | 1,363 | 1,370 | 1,362 | 957 | 1,063 | 1,157 | 908 | 1,380 | 1,479 | 902 | 607 | 565 | 482 | 249 | 383 | 546 | 486 | 504 | 315 | 759 | 916 | 844 | 877 | 1,056 | 611 | 557 | 518 | 339 | 677 | 196 | 197 | 48 | 35 | 61 | 37 | 65 | 58 | 700 | 312 | 259 | 178 | 26 | 40.9 | 25.6 | 82.3 | 54.6 | 73.8 | 67.2 | 40.9 | 79.5 | 91.2 | 130.6 | 187 | 299.7 | 112.5 | 84.8 | 34.2 | 71.7 | 56.1 | 88.7 | 48.3 | 37.8 | 53.1 | 36.4 | 34.8 | 84.3 | 79.6 | 69.1 | 109.1 | 159.7 | 141 | 81.6 | 126.7 | 88.8 | 120.2 | 125.3 | 82.5 | 150.9 | 129.9 | 162.3 | 99.8 | 84.2 | 120.3 | 213.2 | 226.5 | 92.7 | 171.1 |
Net Receivables
| 0 | 1,315 | 1,689 | 1,330 | 0 | 0 | 1,207 | 1,162 | 1,375 | 1,406 | 1,524 | 1,211 | 1,094 | 1,002 | 1,011 | 860 | 699 | 596 | 794 | 1,170 | 1,122 | 1,060 | 1,116 | 1,001 | 1,182 | 1,075 | 997 | 1,024 | 1,043 | 938 | 912 | 1,026 | 853 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,939 | 3,871 | 4,503 | 0 | 3,552 | 4,097 | 3,899 | 0 | 4,652 | 6,266 | 4,850 | 0 | 3,076 | 3,266 | 3,457 | 0 | 3,229 | 3,046 | 3,102 | 0 | 3,082 | 2,417 | 2,548 | 0 | 2,065 | 1,948 | 2,099 | 1,902 | 1,502 | 1,720 | 2,316 | 1,972 | 1,773 | 1,535 | 1,827 | 2,962 | 2,914 | 2,827 | 2,800 | 2,996 | 1,848 | 1,896 | 1,602 | 1,175 | 1,342.1 | 1,479.8 | 1,273.5 | 1,013.2 | 1,083.8 | 656.1 | 726.7 | 993 | 636.8 | 520.3 | 673.6 | 848.1 | 601.9 | 690.5 | 769.1 | 798.3 | 675.9 | 564.9 | 575.2 | 570.5 | 477.5 | 518.8 | 492.7 | 555 | 484.6 | 480.2 | 549.8 | 757.4 | 843.1 | 813.3 | 870.3 | 1,195.1 | 888.3 | 1,000 | 1,040.5 | 1,627.2 | 929 | 383.3 | 500.7 | 702.8 | 449.1 | 447.8 | 346.2 | 514.5 |
Inventory
| 397 | 382 | 382 | 304 | 333 | 278 | 229 | 217 | 278 | 317 | 243 | 223 | 262 | 241 | 219 | 378 | 422 | 113 | 230 | 261 | 289 | 278 | 274 | 245 | 263 | 231 | 239 | 232 | 372 | 376 | 377 | 323 | 403 | 377 | 416 | 399 | 535 | 569 | 546 | 527 | 817 | 842 | 1,055 | 954 | 695 | 683 | 686 | 1,259 | 1,218 | 1,309 | 1,411 | 1,423 | 1,516 | 1,432 | 1,552 | 1,452 | 1,682 | 1,628 | 1,405 | 1,438 | 1,424 | 1,358 | 1,102 | 1,308 | 1,817 | 1,473 | 1,177 | 1,250 | 1,341 | 980 | 1,039 | 1,005 | 1,234 | 1,148 | 668 | 855 | 918 | 687 | 578 | 596 | 529 | 463 | 393 | 579 | 560 | 449 | 351 | 492 | 522 | 531 | 474 | 550 | 553 | 479 | 342 | 401 | 367 | 242 | 272 | 372.7 | 467 | 428 | 406 | 482.2 | 925.3 | 826 | 826.9 | 937.9 | 1,108.3 | 993.3 | 966.3 | 1,272.3 | 1,132.3 | 910.4 | 898.6 | 838.8 | 930.1 | 926.7 | 841.2 | 945.6 | 1,009.4 | 957.4 | 807.5 | 853.4 | 1,076.8 | 938.1 | 846.5 | 981.7 | 1,079.9 | 946.6 | 802 | 975.4 | 1,095.2 | 876.8 | 807.7 | 1,345.7 | 1,269.7 | 927.4 | 952.9 | 1,033.1 | 850.3 | 900.2 | 765.5 | 1,386.5 |
Other Current Assets
| 1,446 | 111 | 115 | 108 | 1,565 | 1,200 | 263 | 66 | 86 | 87 | 129 | 199 | 117 | 296 | 426 | 104 | 730 | 513 | 1,166 | 180 | 124 | 138 | 144 | 519 | 52 | 480 | 52 | 54 | 142 | 464 | 196 | 195 | 108 | 1,159 | 972 | 1,289 | 2,049 | 2,426 | 2,271 | 3,716 | 3,928 | 5,720 | 4,705 | 5,831 | 8,241 | 8,584 | 10,288 | 6,486 | 6,411 | 6,207 | 7,816 | 6,565 | 5,136 | 5,260 | 5,916 | 5,720 | 865 | 1,434 | 1,502 | 5,187 | 993 | 990 | 979 | 5,116 | 317 | 474 | 365 | 5,069 | 287 | 285 | 482 | 4,460 | 246 | 313 | 305 | 4,120 | 704 | 470 | 442 | 2,862 | 428 | 274 | 147 | 187 | 137 | 101 | 105 | 95 | 131 | 272 | 273 | 397 | 395 | 361 | 179 | 406 | 585 | 556 | 318 | 239 | 219.2 | 250.1 | 228.6 | 317.5 | 277.3 | 199.5 | 189.3 | 181.5 | 198 | 141.4 | 141.7 | 193.9 | 168.6 | 184.6 | 268.6 | 269.3 | 172.1 | 112.6 | 151.2 | 152.5 | 180.9 | 193.4 | 183.1 | 200.2 | 179.6 | 165.9 | 210.5 | 188.2 | 234 | 221.5 | 184.4 | 185.4 | 185.8 | 169.9 | 178.9 | 177.1 | 152.3 | 67.9 | 64.4 | 94.8 | 57.6 | 61 | 71.6 | 93.9 |
Total Current Assets
| 3,707 | 3,833 | 3,624 | 3,430 | 3,916 | 3,704 | 3,799 | 3,931 | 4,123 | 3,969 | 3,266 | 4,346 | 3,892 | 3,969 | 3,522 | 3,081 | 3,136 | 3,115 | 4,270 | 3,156 | 3,398 | 3,684 | 3,834 | 4,459 | 4,501 | 4,694 | 5,014 | 6,157 | 4,083 | 4,270 | 4,171 | 4,276 | 4,893 | 4,631 | 4,945 | 4,404 | 5,597 | 3,926 | 4,323 | 6,687 | 8,865 | 8,767 | 7,260 | 8,636 | 9,257 | 9,992 | 11,763 | 8,309 | 8,157 | 7,925 | 8,212 | 8,339 | 7,479 | 8,886 | 9,436 | 8,780 | 8,839 | 8,296 | 8,780 | 7,987 | 6,926 | 7,508 | 7,137 | 7,332 | 8,166 | 9,692 | 7,294 | 6,926 | 5,269 | 5,013 | 5,227 | 5,848 | 5,255 | 4,993 | 4,579 | 5,290 | 5,463 | 4,490 | 4,412 | 4,335 | 4,078 | 3,296 | 3,196 | 3,186 | 2,538 | 2,947 | 2,968 | 2,756 | 2,474 | 2,373 | 2,635 | 3,946 | 3,927 | 3,725 | 4,021 | 4,115 | 3,059 | 2,872 | 2,218 | 1,827.6 | 2,053.9 | 2,240.2 | 1,962.7 | 1,886.7 | 2,353.6 | 1,722.5 | 1,822.4 | 2,203.6 | 2,073.7 | 1,842 | 2,081.3 | 2,426.8 | 1,987.6 | 1,819.7 | 2,008 | 1,962.5 | 1,866.8 | 1,652.5 | 1,605.4 | 1,721.7 | 1,704.2 | 1,704.4 | 1,567.6 | 1,688.2 | 1,810.1 | 1,693.3 | 1,766.5 | 2,068.3 | 2,238.6 | 2,108.1 | 1,945.5 | 2,476.1 | 2,294.6 | 2,129.2 | 2,178 | 3,279.9 | 2,513.3 | 1,478.4 | 1,602.2 | 1,951 | 1,570.2 | 1,635.5 | 1,276 | 2,166 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 19,732 | 19,301 | 18,589 | 18,260 | 17,015 | 16,373 | 16,075 | 15,828 | 15,684 | 15,400 | 14,972 | 14,678 | 14,468 | 14,150 | 14,410 | 14,709 | 14,734 | 15,351 | 15,384 | 17,560 | 17,294 | 17,044 | 16,943 | 16,083 | 16,107 | 15,869 | 16,181 | 16,192 | 20,279 | 22,793 | 23,201 | 23,595 | 25,537 | 25,769 | 26,241 | 26,352 | 26,883 | 27,298 | 27,208 | 27,517 | 27,667 | 27,236 | 29,166 | 28,771 | 27,414 | 26,170 | 25,651 | 29,122 | 28,144 | 26,556 | 26,052 | 24,712 | 24,167 | 22,528 | 21,759 | 21,127 | 19,084 | 16,535 | 16,536 | 16,627 | 16,646 | 16,421 | 16,356 | 16,271 | 16,656 | 15,754 | 15,132 | 14,634 | 14,273 | 13,754 | 13,143 | 12,308 | 11,942 | 11,682 | 10,970 | 9,512 | 9,143 | 8,780 | 8,578 | 8,505 | 8,274 | 8,144 | 8,036 | 7,978 | 7,942 | 7,655 | 7,933 | 7,032 | 7,741 | 8,315 | 8,292 | 8,165 | 8,052 | 5,226 | 4,421 | 4,323 | 4,198 | 4,209 | 3,977 | 4,051.7 | 4,227.8 | 4,255.1 | 4,204.3 | 4,191.9 | 5,707.3 | 5,436 | 5,270.6 | 5,190.8 | 5,009.6 | 4,976.2 | 4,824 | 4,907.3 | 4,843.8 | 4,764.5 | 5,262.5 | 5,369.7 | 6,109.1 | 6,228.1 | 6,332.2 | 6,366 | 6,494.2 | 6,538.5 | 6,616.5 | 6,734.9 | 6,865.3 | 6,728.6 | 6,597.2 | 6,444 | 6,506.4 | 6,488.7 | 6,153.6 | 6,190.6 | 5,949.2 | 5,549.5 | 5,480.5 | 5,563.6 | 4,854.2 | 4,563.1 | 4,510 | 4,479.1 | 3,679.7 | 3,549.4 | 3,529.2 | 3,938.6 |
Goodwill
| 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 350 | 375 | 375 | 375 | 375 | 375 | 375 | 1,473 | 1,473 | 1,858 | 1,858 | 1,858 | 1,858 | 1,984 | 1,869 | 1,869 | 1,869 | 1,869 | 2,208 | 2,208 | 2,266 | 2,293 | 2,305 | 2,383 | 2,388 | 2,394 | 2,408 | 2,045 | 1,218 | 1,218 | 1,225 | 1,225 | 1,225 | 1,225 | 1,225 | 1,225 | 1,225 | 1,225 | 1,225 | 1,225 | 1,225 | 1,225 | 1,253 | 1,249 | 1,249 | 1,246 | 977 | 977 | 977 | 977 | 977 | 977 | 977 | 977 | 977 | 977 | 977 | 977 | 977 | 0 | 982 | 0 | 982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 360 | 360 | 360 | 360 | 360 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 977 | 0 | 977 | 977 | 977 | 0 | 977 | 977 | 977 | 0 | 977 | 0 | 982 | 0 | 978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 350 | 375 | 375 | 375 | 375 | 375 | 375 | 1,473 | 1,473 | 1,858 | 1,858 | 1,858 | 1,858 | 1,984 | 1,869 | 1,869 | 1,869 | 1,869 | 2,208 | 2,208 | 2,266 | 2,293 | 2,305 | 2,383 | 2,388 | 2,394 | 2,408 | 2,045 | 1,218 | 1,218 | 1,225 | 1,225 | 1,225 | 1,225 | 1,225 | 1,225 | 1,225 | 1,225 | 1,225 | 1,225 | 1,225 | 1,225 | 1,253 | 1,249 | 1,249 | 1,246 | 977 | 977 | 977 | 977 | 977 | 977 | 977 | 977 | 977 | 977 | 977 | 977 | 977 | 977 | 982 | 982 | 982 | 978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | -859 | -768 | -680 | -651 | -574 | 0 | 0 | 0 | -507 | 0 | -431 | -386 | -381 | -401 | -419 | -427 | -438 | -437 | -440 | -378 | -381 | -382 | -381 | -370 | -378 | -382 | -381 | -1,840 | -375 | -398 | -434 | -3,632 | -3,418 | -3,207 | -3,028 | -3,582 | -3,977 | -4,214 | -4,027 | 145 | 213 | 485 | 687 | 441 | 380 | 337 | 443 | 401 | 450 | 415 | 384 | 391 | 417 | 446 | 443 | 775 | 864 | 847 | 913 | 975 | 1,013 | 1,084 | 1,127 | 1,108 | 1,038 | 1,082 | 1,117 | 1,191 | 1,244 | 1,234 | 1,200 | 1,279 | 1,301 | 1,189 | 1,389 | 1,303 | 1,305 | 1,191 | 1,254 | 1,230 | 1,243 | 1,132 | 1,095 | 1,048 | 1,135 | 1,185 | 1,622 | 0 | 1,582 | 0 | 1,636 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 607 | 499 | 408 | 320 | 291 | 214 | 131 | 133 | 139 | 147 | 65 | 71 | 26 | 21 | 41 | 59 | 67 | 78 | 77 | 80 | 18 | 21 | 22 | 21 | 10 | 18 | 22 | 21 | 1,480 | 25 | 23 | 59 | 3,257 | 3,043 | 2,832 | 2,653 | 2,109 | 2,504 | 2,356 | 2,169 | 1,940 | 2,499 | 2,207 | 2,319 | 2,617 | 2,753 | 2,742 | 3,126 | 2,872 | 2,973 | 3,231 | 2,941 | 2,322 | 2,285 | 2,123 | 2,167 | 2,470 | 2,316 | 2,283 | 2,409 | 2,327 | 2,413 | 2,298 | 2,292 | 2,109 | 2,704 | 1,965 | 1,873 | 1,634 | 1,646 | 1,532 | 1,435 | 1,501 | 1,591 | 1,553 | 1,544 | 1,568 | 1,498 | 1,354 | 834 | 817 | 643 | 503 | 445 | 404 | 554 | 568 | 512 | 451 | 239 | 275 | 245 | 291 | 298 | 324 | 343 | 252 | 278 | 0 | 317.8 | 220.9 | 252.2 | 317.4 | 330.4 | 318.2 | 356.5 | 324.2 | 289.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,827 | 2,676 | 2,506 | 2,317 | 2,270 | 2,153 | 1,573 | 1,477 | 1,337 | 1,811 | 1,135 | 1,491 | 1,130 | 1,012 | 1,019 | 1,031 | 1,099 | 1,080 | 1,063 | 1,066 | 949 | 967 | 939 | 891 | 953 | 901 | 877 | 763 | 2,238 | 735 | 728 | 750 | 4,029 | 3,834 | 3,622 | 3,439 | 3,976 | 4,334 | 4,570 | 4,374 | 500 | 498 | 534 | 509 | 298 | 264 | 361 | 386 | 430 | 444 | 444 | 455 | 597 | 487 | 479 | 471 | 272 | 271 | 285 | 304 | 338 | 336 | 333 | 342 | 314 | 326 | 315 | 356 | 344 | 355 | 366 | 360 | 401 | 428 | 348 | 403 | 401 | 409 | 404 | 407 | 359 | 243 | 272 | 302 | 302 | 332 | 332 | 363 | 1,984 | 371 | 1,978 | 395 | 2,043 | 1,615 | 1,480 | 1,493 | 1,560 | 1,521 | 1,839 | 1,530.6 | 1,436.4 | 1,458.3 | 1,489.9 | 1,474 | 266.1 | 262.9 | 259.2 | 250.5 | 554.6 | 529.6 | 473.6 | 450.4 | 473.4 | 452.6 | 460.8 | 424.2 | 277 | 266.2 | 259 | 250.2 | 235.3 | 222.1 | 218.1 | 218.5 | 206.3 | 205.7 | 220.7 | 209.5 | 166.6 | 165.8 | 167.1 | 174.7 | 145.2 | 155.2 | 154.2 | 213.1 | 527.1 | 473.5 | 471.5 | 437.3 | 122.1 | 119.9 | 108.9 | 114.9 |
Total Non-Current Assets
| 22,526 | 21,977 | 21,095 | 20,577 | 19,285 | 18,526 | 18,139 | 17,798 | 17,520 | 17,211 | 16,532 | 16,169 | 15,598 | 15,162 | 15,429 | 15,740 | 15,833 | 16,431 | 16,447 | 18,626 | 18,243 | 18,011 | 17,882 | 16,974 | 17,060 | 16,770 | 17,058 | 16,955 | 22,517 | 23,528 | 23,929 | 24,345 | 29,566 | 29,603 | 29,863 | 29,791 | 30,859 | 31,632 | 31,778 | 31,891 | 32,110 | 32,304 | 34,376 | 34,155 | 32,639 | 31,436 | 30,960 | 35,285 | 34,055 | 32,689 | 32,435 | 30,797 | 29,860 | 28,105 | 27,201 | 26,616 | 24,646 | 21,204 | 21,169 | 21,478 | 21,511 | 21,408 | 21,296 | 21,257 | 21,412 | 21,047 | 19,719 | 19,205 | 18,667 | 18,224 | 17,500 | 16,556 | 16,372 | 16,251 | 15,306 | 13,825 | 13,392 | 12,969 | 12,504 | 11,977 | 11,657 | 11,250 | 10,920 | 10,797 | 10,673 | 10,653 | 10,995 | 10,506 | 11,153 | 11,489 | 11,527 | 11,423 | 11,364 | 7,139 | 6,225 | 6,159 | 6,010 | 6,008 | 5,816 | 5,900.1 | 5,885.1 | 5,965.6 | 6,011.6 | 5,996.3 | 6,291.6 | 6,055.4 | 5,854 | 5,731 | 5,564.2 | 5,505.8 | 5,297.6 | 5,357.7 | 5,317.2 | 5,217.1 | 5,723.3 | 5,793.9 | 6,386.1 | 6,494.3 | 6,591.2 | 6,616.2 | 6,729.5 | 6,760.6 | 6,834.6 | 6,953.4 | 7,071.6 | 6,934.3 | 6,817.9 | 6,653.5 | 6,673 | 6,654.5 | 6,320.7 | 6,365.3 | 6,094.4 | 5,704.7 | 5,634.7 | 5,776.7 | 5,381.3 | 5,036.6 | 4,981.5 | 4,916.4 | 3,801.8 | 3,669.3 | 3,638.1 | 4,053.5 |
Total Assets
| 26,233 | 25,810 | 24,719 | 24,007 | 23,201 | 22,230 | 21,938 | 21,729 | 21,643 | 21,180 | 19,798 | 20,515 | 19,490 | 19,131 | 18,951 | 18,821 | 18,969 | 19,546 | 20,717 | 21,782 | 21,641 | 21,695 | 21,716 | 21,433 | 21,561 | 21,464 | 22,072 | 23,112 | 26,600 | 27,798 | 28,100 | 28,621 | 34,459 | 34,234 | 34,808 | 34,195 | 36,456 | 35,558 | 36,101 | 38,578 | 40,975 | 41,071 | 41,636 | 42,791 | 41,896 | 41,428 | 42,723 | 43,594 | 42,212 | 40,614 | 40,647 | 39,136 | 37,339 | 36,991 | 36,637 | 35,396 | 33,485 | 29,500 | 29,949 | 29,465 | 28,437 | 28,916 | 28,433 | 28,589 | 29,578 | 30,739 | 27,013 | 26,131 | 23,936 | 23,237 | 22,727 | 22,404 | 21,627 | 21,244 | 19,885 | 19,115 | 18,855 | 17,459 | 16,916 | 16,312 | 15,735 | 14,546 | 14,116 | 13,983 | 13,211 | 13,600 | 13,963 | 13,262 | 13,627 | 13,862 | 14,162 | 15,369 | 15,291 | 10,864 | 10,246 | 10,274 | 9,069 | 8,880 | 8,034 | 7,727.7 | 7,939 | 8,205.8 | 7,974.3 | 7,883 | 8,645.2 | 7,777.9 | 7,676.4 | 7,934.6 | 7,637.9 | 7,347.8 | 7,378.9 | 7,784.5 | 7,304.8 | 7,036.8 | 7,731.3 | 7,756.4 | 8,252.9 | 8,146.8 | 8,196.6 | 8,337.9 | 8,433.7 | 8,465 | 8,402.2 | 8,641.6 | 8,881.7 | 8,627.6 | 8,584.4 | 8,721.8 | 8,911.6 | 8,762.6 | 8,266.2 | 8,841.4 | 8,389 | 7,833.9 | 7,812.7 | 9,056.6 | 7,894.6 | 6,515 | 6,583.7 | 6,867.4 | 5,372 | 5,304.8 | 4,914.1 | 6,219.5 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 391 | 434 | 403 | 402 | 426 | 350 | 344 | 285 | 321 | 359 | 312 | 220 | 210 | 178 | 172 | 200 | 200 | 307 | 431 | 411 | 396 | 353 | 399 | 495 | 383 | 363 | 375 | 435 | 421 | 504 | 565 | 433 | 458 | 525 | 346 | 457 | 537 | 616 | 681 | 708 | 1,712 | 1,529 | 2,067 | 2,109 | 453 | 565 | 571 | 2,809 | 2,543 | 2,707 | 3,891 | 3,712 | 3,486 | 3,761 | 4,304 | 4,274 | 4,071 | 3,855 | 4,501 | 4,223 | 4,248 | 5,331 | 5,089 | 5,045 | 6,108 | 7,804 | 5,387 | 5,741 | 4,440 | 4,255 | 4,270 | 4,803 | 4,626 | 4,864 | 4,497 | 4,995 | 5,760 | 4,784 | 4,362 | 3,280 | 3,168 | 1,951 | 1,666 | 1,542 | 1,098 | 1,385 | 1,719 | 1,401 | 1,267 | 1,046 | 1,175 | 1,807 | 2,013 | 1,784 | 1,768 | 1,875 | 1,389 | 1,174 | 804 | 771.8 | 896.1 | 1,101.8 | 829.2 | 714 | 965.4 | 588.1 | 602.8 | 752.6 | 597.6 | 481.1 | 531.7 | 666.2 | 536.6 | 470.6 | 469 | 443.5 | 484.4 | 338.9 | 288.9 | 291.6 | 284.8 | 477.6 | 321.4 | 329.6 | 0 | 0 | 0 | 710.1 | 0 | 0 | 797.2 | 1,046.3 | 810.2 | 911.5 | 1,046.5 | 1,442 | 0 | 0 | 0 | 480.2 | 0 | 0 | 0 | 0 |
Short Term Debt
| 342 | 1,025 | 1,044 | 1,051 | 707 | 452 | 479 | 224 | 242 | 228 | 204 | 606 | 690 | 691 | 179 | 91 | 206 | 221 | 295 | 199 | 533 | 672 | 816 | 67 | 85 | 87 | 196 | 580 | 122 | 121 | 116 | 112 | 666 | 102 | 94 | 86 | 78 | 69 | 69 | 68 | 67 | 124 | 142 | 378 | 791 | 354 | 1,904 | 787 | 621 | 299 | 38 | 52 | 44 | 35 | 35 | 46 | 43 | 33 | 32 | 148 | 136 | 135 | 135 | 143 | 39 | 68 | 64 | 62 | 46 | 30 | 30 | 27 | 29 | 95 | 107 | 26 | 78 | 25 | 50 | 50 | 50 | 104 | 73 | 73 | 189 | 15 | 15 | 16 | 18 | 17 | 99 | 382 | 334 | 282 | 278 | 65 | 59 | 75 | 33 | 23 | 65.4 | 49.6 | 76.9 | 175.8 | 176.7 | 216 | 218.3 | 102.5 | 214.2 | 344.7 | 189.7 | 207.7 | 114.7 | 97.5 | 106.1 | 194.7 | 234 | 148.5 | 135.7 | 185.5 | 195.2 | 154.6 | 124 | 264.2 | 0 | 0 | 0 | 148.4 | 0 | 0 | 107.5 | 160 | 154.1 | 91.5 | 132.2 | 393.3 | 0 | 0 | 0 | 348.7 | 358.3 | 567.1 | 180.5 | 266.4 |
Tax Payables
| 88 | 109 | 95 | 85 | 109 | 69 | 59 | 47 | 167 | 141 | 129 | 528 | 359 | 268 | 168 | 81 | 45 | 34 | 33 | 97 | 104 | 95 | 89 | 81 | 96 | 49 | 82 | 83 | 101 | 63 | 102 | 97 | 60 | 91 | 93 | 88 | 79 | 313 | 290 | 294 | 282 | 278 | 578 | 520 | 385 | 358 | 751 | 960 | 779 | 700 | 1,178 | 812 | 818 | 849 | 913 | 726 | 537 | 486 | 627 | 525 | 403 | 468 | 604 | 637 | 897 | 1,335 | 831 | 583 | 458 | 601 | 553 | 432 | 508 | 706 | 505 | 397 | 483 | 466 | 535 | 447 | 455 | 416 | 241 | 199 | 209 | 408 | 344 | 306 | 0 | 370 | 0 | 414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -434 | -403 | -402 | -426 | -350 | 0 | 133 | 139 | -359 | 0 | 71 | -210 | -178 | -172 | 59 | -200 | -307 | -431 | 80 | -396 | -353 | -399 | 21 | -383 | -363 | -375 | 21 | -421 | -504 | -565 | 59 | -458 | -525 | -346 | 2,653 | -537 | -616 | -681 | 2,169 | -1,712 | -1,529 | -2,067 | 2,319 | -453 | -565 | -571 | 3,126 | 779 | -2,707 | -3,891 | 2,941 | -3,486 | -3,761 | -4,304 | 2,167 | -4,071 | -3,855 | -4,501 | 2,409 | -4,248 | 468 | 604 | 2,292 | 1,716 | 2,030 | 1,664 | 1,873 | 1,458 | 1,332 | 1,332 | 1,435 | 1,224 | 706 | 505 | 1,544 | 483 | 466 | 863 | 834 | 895 | 699 | 754 | 199 | 679 | 735 | 708 | 306 | 791 | 785 | 800 | -106 | 927 | 866 | 760 | 1,158 | 923 | 1,002 | 839 | 3.8 | 86.8 | 174.7 | 209 | 251.3 | 177 | 71.2 | 123.2 | 175.7 | 2 | 2 | 50.4 | 103 | 14.6 | 60.8 | 105.4 | 151.4 | 607.3 | 586.5 | 537.1 | 21.7 | 20.6 | 49.8 | 76.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 2,119 | 1,453 | 1,409 | 1,732 | 1,754 | 1,532 | 1,426 | 1,840 | 1,582 | 1,627 | 1,658 | 1,710 | 1,490 | 1,390 | 1,171 | 1,251 | 975 | 1,002 | 1,188 | 1,803 | 1,311 | 1,212 | 967 | 1,560 | 1,394 | 1,446 | 1,251 | 1,337 | 1,570 | 1,430 | 1,343 | 1,609 | 1,433 | 1,421 | 1,660 | 1,997 | 1,930 | 2,495 | 2,427 | 3,781 | 2,954 | 3,326 | 3,194 | 3,551 | 5,294 | 5,456 | 5,680 | 3,826 | 3,905 | 3,378 | 3,084 | 3,524 | 2,258 | 2,151 | 2,099 | 2,567 | 1,916 | 1,956 | 2,005 | 1,954 | 1,681 | 1,679 | 1,616 | 1,905 | 1,716 | 2,030 | 1,664 | 1,638 | 1,458 | 1,332 | 1,332 | 1,477 | 1,224 | 1,146 | 1,059 | 1,029 | 849 | 828 | 863 | 920 | 895 | 699 | 754 | 855 | 679 | 735 | 708 | 830 | 1,095 | 785 | 1,176 | 1,115 | 1,424 | 1,343 | 1,294 | 1,598 | 1,252 | 1,329 | 1,130 | 780.3 | 818.6 | 708.5 | 684.8 | 655.2 | 668.4 | 595.9 | 558.7 | 709.1 | 757 | 744.6 | 799.7 | 760.1 | 856.8 | 853.6 | 797.6 | 815 | 810.2 | 780 | 700.2 | 702.6 | 717.5 | 665.4 | 691.7 | 849.3 | 1,373.3 | 1,153.4 | 1,302.4 | 658.4 | 1,564.7 | 1,564.6 | 515.8 | 644.5 | 652 | 686.6 | 688.7 | 841.3 | 1,976.2 | 1,029.4 | 1,196.9 | 628.9 | 926.8 | 906.7 | 790.2 | 1,454.5 |
Total Current Liabilities
| 2,940 | 3,021 | 2,951 | 3,270 | 2,996 | 2,403 | 2,308 | 2,280 | 2,312 | 2,355 | 2,303 | 3,064 | 2,749 | 2,515 | 1,690 | 1,623 | 1,426 | 1,564 | 1,947 | 2,510 | 2,344 | 2,332 | 2,271 | 2,203 | 1,958 | 1,945 | 1,904 | 2,435 | 2,214 | 2,118 | 2,126 | 2,251 | 2,617 | 2,139 | 2,193 | 2,628 | 2,624 | 3,493 | 3,467 | 4,851 | 5,015 | 5,257 | 6,193 | 6,595 | 6,923 | 6,733 | 9,251 | 8,343 | 7,848 | 7,084 | 8,191 | 8,100 | 6,606 | 6,796 | 7,351 | 7,613 | 6,567 | 6,330 | 7,165 | 6,850 | 6,468 | 7,613 | 7,444 | 7,730 | 8,760 | 11,237 | 7,946 | 8,024 | 6,402 | 6,218 | 6,185 | 6,739 | 6,387 | 6,811 | 6,168 | 6,447 | 7,170 | 6,103 | 5,810 | 4,697 | 4,568 | 3,170 | 2,734 | 2,669 | 2,175 | 2,543 | 2,786 | 2,553 | 2,380 | 2,218 | 2,450 | 3,718 | 3,771 | 3,409 | 3,340 | 3,538 | 2,700 | 2,578 | 1,967 | 1,578.9 | 1,866.9 | 2,034.6 | 1,799.9 | 1,796.8 | 1,987.5 | 1,471.2 | 1,503 | 1,739.9 | 1,570.8 | 1,572.4 | 1,571.5 | 1,737 | 1,522.7 | 1,482.5 | 1,478.1 | 1,604.6 | 1,528.6 | 1,267.4 | 1,124.8 | 1,201.4 | 1,218.1 | 1,347.4 | 1,213.6 | 1,443.1 | 1,373.3 | 1,153.4 | 1,302.4 | 1,516.9 | 1,564.7 | 1,564.6 | 1,420.5 | 1,850.8 | 1,616.3 | 1,689.6 | 1,867.4 | 2,676.6 | 1,976.2 | 1,029.4 | 1,196.9 | 1,457.8 | 1,285.1 | 1,473.8 | 970.7 | 1,720.9 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 9,168 | 9,213 | 8,964 | 8,917 | 8,796 | 9,034 | 8,978 | 8,926 | 8,949 | 8,979 | 8,510 | 8,535 | 8,608 | 8,343 | 8,925 | 8,984 | 8,838 | 8,783 | 8,781 | 7,733 | 7,140 | 7,152 | 7,236 | 6,859 | 6,609 | 6,352 | 6,372 | 6,397 | 6,592 | 6,612 | 6,669 | 6,694 | 6,671 | 6,450 | 6,498 | 6,544 | 6,474 | 5,888 | 5,911 | 5,919 | 5,929 | 5,953 | 5,434 | 5,420 | 5,418 | 5,446 | 5,472 | 7,324 | 7,220 | 7,546 | 6,940 | 3,162 | 5,548 | 5,506 | 5,517 | 2,542 | 5,541 | 4,293 | 4,303 | 2,097 | 4,243 | 2,929 | 3,035 | 1,571 | 3,893 | 3,877 | 3,896 | 1,556 | 3,939 | 3,961 | 4,111 | 1,646 | 3,746 | 2,813 | 3,036 | 2,358 | 3,145 | 3,200 | 3,776 | 2,601 | 3,786 | 3,785 | 3,855 | 3,868 | 4,301 | 4,627 | 4,834 | 4,976 | 5,065 | 5,285 | 5,456 | 5,283 | 5,162 | 1,998 | 1,764 | 1,985 | 1,940 | 2,039 | 2,008 | 2,286.7 | 2,335.8 | 2,646.8 | 2,609 | 2,476.1 | 2,512.8 | 2,148.2 | 1,963.3 | 2,030.8 | 1,818.4 | 1,532.8 | 1,553.4 | 1,711.8 | 1,692.3 | 1,579.1 | 2,639.6 | 2,651.6 | 2,867.4 | 2,948.2 | 3,092.8 | 3,235.1 | 3,318.1 | 3,260.2 | 3,368.4 | 3,605.9 | 3,653.8 | 3,532.4 | 3,184.1 | 3,141 | 3,039.1 | 2,770 | 3,067.5 | 3,022.7 | 2,834.5 | 2,326.7 | 2,089.2 | 2,532 | 2,391.7 | 2,376.3 | 2,264.9 | 2,348.5 | 1,314 | 1,064.3 | 1,347.8 | 1,673.8 |
Deferred Revenue Non-Current
| 0 | -24 | -108 | 7 | -551 | -497 | 0 | 418 | 604 | -544 | 0 | 383 | -346 | -318 | -324 | 342 | -316 | -319 | -328 | 415 | -411 | -418 | -420 | 421 | -425 | -424 | -425 | 429 | -584 | -1,115 | -1,125 | 1,144 | -1,214 | -1,227 | -1,320 | 1,334 | -1,618 | -1,825 | -1,794 | 2,009 | -2,316 | -2,416 | -2,469 | 2,292 | -2,257 | -2,106 | -2,210 | 2,662 | 2,295 | -2,654 | -2,908 | 2,843 | -3,157 | -3,369 | -3,210 | 2,995 | -3,059 | -2,079 | -2,171 | 2,222 | -2,259 | 1,249 | 1,158 | 2,241 | 0 | 0 | 0 | 2,362 | 0 | 0 | 0 | 2,099 | 0 | 866 | 632 | 1,401 | 564 | 561 | 0 | 1,184 | 0 | 0 | 0 | 462 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 689 | 657 | 608 | 551 | 497 | 454 | 418 | 604 | 544 | 416 | 383 | 346 | 318 | 324 | 342 | 316 | 319 | 328 | 415 | 411 | 418 | 420 | 421 | 425 | 424 | 425 | 429 | 584 | 1,115 | 1,125 | 1,144 | 1,214 | 1,227 | 1,320 | 1,334 | 1,618 | 1,825 | 1,794 | 2,009 | 2,316 | 2,416 | 2,469 | 2,292 | 2,257 | 2,106 | 2,210 | 2,662 | 2,696 | 2,654 | 2,908 | 2,843 | 3,157 | 3,369 | 3,210 | 2,995 | 3,059 | 2,079 | 2,171 | 2,222 | 2,259 | 2,235 | 2,286 | 2,241 | 2,503 | 2,463 | 2,423 | 2,362 | 2,310 | 2,169 | 2,083 | 2,099 | 2,103 | 2,011 | 1,925 | 1,401 | 1,338 | 1,233 | 1,227 | 1,184 | 1,146 | 1,089 | 1,100 | 1,144 | 1,083 | 957 | 965 | 1,044 | 1,196 | 1,137 | 1,109 | 1,111 | 1,117 | 485 | 490 | 510 | 516 | 468 | 433 | 442.2 | 406.1 | 366.9 | 412.2 | 483.8 | 581.9 | 567.9 | 551.9 | 562.4 | 577.5 | 586.3 | 593.1 | 616.9 | 560.7 | 0 | 596.9 | 602.8 | 627.9 | 594.6 | 578 | 547.5 | 544.3 | 519 | 481.5 | 462.3 | 0 | 0 | 0 | 517.8 | 0 | 0 | 605.9 | 635.2 | 633.9 | 588.2 | 652.5 | 560 | 0 | 0 | 0 | 397.1 | 385.4 | 356.1 | 255.5 | 186.3 |
Other Non-Current Liabilities
| 2,523 | 1,686 | 1,616 | 1,610 | 1,559 | 1,394 | 1,477 | 1,459 | 1,584 | 1,544 | 1,521 | 1,124 | 1,531 | 1,446 | 1,369 | 1,195 | 1,507 | 1,514 | 1,483 | 1,003 | 1,559 | 1,262 | 1,236 | 1,062 | 1,429 | 1,407 | 1,434 | 1,497 | 2,782 | 2,875 | 2,947 | 2,941 | 3,042 | 3,244 | 3,163 | 3,288 | 3,377 | 3,249 | 3,262 | 3,479 | 3,350 | 3,091 | 3,298 | 3,700 | 3,456 | 3,170 | 3,266 | 3,870 | 3,796 | 3,371 | 6,359 | 753 | 3,114 | 2,416 | 2,442 | -553 | 2,490 | 2,268 | 2,283 | 324 | 2,460 | 1,263 | 1,221 | 258 | 2,191 | 2,060 | 1,993 | -309 | 1,776 | 1,802 | 1,735 | -389 | 1,661 | 719 | 733 | -179 | 550 | 534 | 1,077 | -135 | 974 | 935 | 938 | 500 | 938 | 900 | 992 | 440 | 303 | 273 | 345 | 350 | 421 | 351 | 366 | 358 | 370 | 387 | 376 | 381.7 | 403.4 | 389 | 459.6 | 482.9 | 456.4 | 459.1 | 459.1 | 385.8 | 381.3 | 350.3 | 341.9 | 335.2 | 326.5 | 863.8 | 316.6 | 237 | 260.7 | 249.8 | 254.2 | 254.3 | 228.9 | 231.9 | 229.8 | 101.3 | 661.5 | 700.6 | 693.9 | 158.5 | 782 | 841.2 | 142.7 | 200.7 | 156 | 122.1 | 117.4 | 182 | 659.4 | 557.6 | 519.1 | 103.4 | 172.3 | 252.1 | 289.9 | 378.2 |
Total Non-Current Liabilities
| 11,691 | 11,588 | 11,237 | 11,135 | 10,906 | 10,925 | 10,909 | 10,826 | 11,137 | 11,067 | 10,447 | 10,425 | 10,485 | 10,084 | 10,618 | 10,863 | 10,661 | 10,616 | 10,592 | 9,566 | 9,113 | 8,832 | 8,892 | 8,342 | 8,463 | 8,183 | 8,231 | 8,323 | 9,958 | 10,602 | 10,741 | 10,779 | 10,927 | 10,921 | 10,981 | 11,166 | 11,469 | 10,962 | 10,967 | 11,407 | 11,595 | 11,460 | 11,201 | 11,412 | 11,131 | 10,722 | 10,947 | 13,856 | 13,712 | 13,571 | 13,299 | 12,444 | 11,819 | 11,291 | 11,169 | 10,974 | 11,090 | 8,640 | 8,757 | 9,087 | 8,962 | 8,925 | 8,858 | 8,552 | 8,587 | 8,400 | 8,312 | 8,333 | 8,025 | 7,932 | 7,929 | 7,554 | 7,510 | 7,275 | 6,958 | 6,382 | 6,161 | 6,089 | 6,080 | 6,018 | 5,906 | 5,809 | 5,893 | 5,974 | 6,322 | 6,484 | 6,791 | 6,460 | 6,564 | 6,695 | 6,910 | 6,744 | 6,700 | 2,834 | 2,620 | 2,853 | 2,826 | 2,894 | 2,817 | 3,110.6 | 3,145.3 | 3,402.7 | 3,480.8 | 3,442.8 | 3,551.1 | 3,175.2 | 2,974.3 | 2,979 | 2,777.2 | 2,469.4 | 2,488.4 | 2,663.9 | 2,579.5 | 2,442.9 | 3,553.1 | 3,491.4 | 3,756 | 3,792.6 | 3,925 | 4,036.9 | 4,091.3 | 4,011.1 | 4,079.7 | 4,169.5 | 4,315.3 | 4,233 | 3,878 | 3,817.3 | 3,821.1 | 3,611.2 | 3,816.1 | 3,858.6 | 3,624.4 | 3,037 | 2,859.1 | 3,274 | 3,051.1 | 2,933.9 | 2,784 | 2,849 | 1,871.7 | 1,672.5 | 1,893.2 | 2,238.3 |
Total Liabilities
| 14,631 | 14,609 | 14,188 | 14,405 | 13,902 | 13,328 | 13,217 | 13,106 | 13,449 | 13,422 | 12,750 | 13,489 | 13,234 | 12,599 | 12,308 | 12,486 | 12,087 | 12,180 | 12,539 | 12,076 | 11,457 | 11,164 | 11,163 | 10,545 | 10,421 | 10,128 | 10,135 | 10,758 | 12,172 | 12,720 | 12,867 | 13,030 | 13,544 | 13,060 | 13,174 | 13,794 | 14,093 | 14,455 | 14,434 | 16,258 | 16,610 | 16,717 | 17,394 | 18,007 | 18,054 | 17,455 | 20,198 | 22,199 | 21,560 | 20,655 | 21,490 | 20,544 | 18,425 | 18,087 | 18,520 | 18,587 | 17,657 | 14,970 | 15,922 | 15,937 | 15,430 | 16,538 | 16,302 | 16,282 | 17,347 | 19,637 | 16,258 | 16,357 | 14,427 | 14,150 | 14,114 | 14,293 | 13,897 | 14,086 | 13,126 | 12,829 | 13,331 | 12,192 | 11,890 | 10,715 | 10,474 | 8,979 | 8,627 | 8,643 | 8,497 | 9,027 | 9,577 | 9,013 | 8,944 | 8,913 | 9,360 | 10,462 | 10,471 | 6,243 | 5,960 | 6,391 | 5,526 | 5,472 | 4,784 | 4,689.5 | 5,012.2 | 5,437.3 | 5,280.7 | 5,239.6 | 5,538.6 | 4,646.4 | 4,477.3 | 4,718.9 | 4,348 | 4,041.8 | 4,059.9 | 4,400.9 | 4,102.2 | 3,925.4 | 5,031.2 | 5,096 | 5,284.6 | 5,060 | 5,049.8 | 5,238.3 | 5,309.4 | 5,358.5 | 5,293.3 | 5,612.6 | 5,688.6 | 5,386.4 | 5,180.4 | 5,334.2 | 5,385.8 | 5,175.8 | 5,236.6 | 5,709.4 | 5,240.7 | 4,726.6 | 4,726.5 | 5,950.6 | 5,027.3 | 3,963.3 | 3,980.9 | 4,306.8 | 3,156.8 | 3,146.3 | 2,863.9 | 3,959.2 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 9,694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 115 | 116 | 97 | 98 | 64 | 73 | 76 | 107 | 305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 98 | 165 | 172 | 0 | 133 | 119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 315 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0 | 308 | 308 | 307 | 307 | 307 | 307 | 306 | 308 | 310 | 311 | 310 | 310 | 310 | 308 | 307 | 307 | 307 | 307 | 305 | 305 | 304 | 304 | 291 | 296 | 300 | 308 | 315 | 318 | 318 | 318 | 317 | 317 | 317 | 317 | 286 | 286 | 287 | 287 | 286 | 299 | 308 | 314 | 325 | 338 | 343 | 343 | 342 | 342 | 20,738 | 20,214 | 340 | 19,781 | 19,566 | 18,990 | 338 | 328 | 328 | 328 | 327 | 327 | 327 | 327 | 326 | 326 | 325 | 323 | 321 | 319 | 318 | 317 | 0 | 281 | 281 | 93 | 93 | 93 | 93 | 92 | 92 | 92 | 91 | 90 | 90 | 90 | 90 | 90 | 89 | 89 | 89 | 89 | 89 | 89 | 90 | 89 | 89 | 89 | 90 | 91 | 90.7 | 90.7 | 90.6 | 90.4 | 90.4 | 90.4 | 91 | 91.4 | 91.5 | 91.7 | 91.7 | 92.8 | 93.1 | 93.1 | 93.1 | 93 | 93 | 93 | 93 | 93 | 93 | 93 | 93 | 93 | 92.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 4,115 | 3,771 | 3,149 | 2,318 | 2,039 | 1,670 | 1,686 | 1,474 | 1,354 | 1,075 | 680 | 379 | 192 | 155 | 305 | 130 | 304 | 625 | 1,021 | 3,535 | 3,836 | 4,125 | 4,207 | 4,257 | 4,410 | 4,692 | 5,166 | 5,597 | 8,438 | 9,153 | 9,692 | 10,147 | 15,129 | 15,559 | 16,042 | 16,637 | 18,530 | 18,923 | 19,578 | 20,052 | 21,020 | 20,879 | 20,693 | 21,235 | 20,279 | 20,369 | 18,958 | 17,717 | 17,377 | 16,854 | 16,337 | 15,826 | 15,991 | 15,725 | 15,151 | 14,254 | 14,229 | 13,105 | 12,761 | 12,251 | 11,926 | 11,617 | 11,550 | 11,642 | 11,749 | 11,007 | 10,139 | 9,412 | 8,933 | 8,570 | 8,046 | 7,671 | 7,351 | 7,094 | 6,570 | 5,914 | 5,502 | 5,270 | 5,010 | 4,831 | 4,642 | 4,503 | 4,253 | 4,011 | 3,975 | 3,856 | 3,631 | 3,482 | 3,880 | 4,042 | 3,921 | 3,807 | 3,780 | 3,691 | 3,374 | 3,069 | 2,769 | 2,633 | 2,489 | 2,287.4 | 2,169.8 | 2,025 | 1,961.1 | 1,904.1 | 2,335.9 | 2,379.8 | 2,434.2 | 2,463 | 2,570.6 | 2,565.2 | 2,592 | 2,613.9 | 2,515.4 | 2,431.6 | 2,069.1 | 2,017.1 | 2,305.8 | 2,424.3 | 2,478.5 | 2,467.3 | 2,472.5 | 2,488.4 | 2,519 | 2,449.3 | 2,596.8 | 2,633 | 2,792 | 2,773 | 2,756.8 | 2,762.7 | 2,782 | 2,817.5 | 2,881.3 | 2,901 | 2,845.3 | 2,781.8 | 2,554.5 | 2,286.7 | 2,371 | 2,353.4 | 1,964.8 | 1,896.2 | 1,885.1 | 2,105.5 |
Accumulated Other Comprehensive Income/Loss
| -189 | -158 | -134 | -134 | -192 | -147 | -114 | -131 | -330 | -485 | -766 | -406 | -796 | -836 | -776 | -755 | -363 | -187 | 239 | -699 | -776 | -648 | -650 | -306 | -502 | -522 | -571 | -686 | -1,472 | -1,518 | -1,667 | -1,704 | -1,372 | -1,499 | -1,484 | -1,664 | -1,582 | -1,436 | -1,504 | -1,410 | -487 | -384 | -276 | -338 | -447 | -419 | -452 | -493 | -675 | -779 | -1,057 | -1,067 | -867 | -662 | -873 | -1,159 | -1,377 | -1,603 | -1,749 | -1,675 | -1,827 | -2,100 | -2,238 | -2,008 | -1,918 | -2,268 | -1,652 | -1,841 | -1,574 | -1,615 | -1,505 | -1,564 | -1,602 | -1,880 | -1,728 | -1,526 | -1,861 | -1,867 | -1,865 | -1,024 | -1,208 | -727 | -480 | -350 | -314 | -339 | -300 | -254 | -218 | -116 | -125 | 108 | 49 | -68 | -70 | -139 | -140 | -130 | -123 | -122.1 | -115.8 | -122.1 | -122.8 | -115.4 | -84.5 | -109.2 | -100.2 | -113.4 | -127.4 | -106.2 | -118.4 | -77.9 | -156.8 | -163.9 | -205.2 | -193.9 | -174.6 | -174.4 | -168 | -204.2 | -183.6 | -218.5 | -247.3 | -238.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 6,895 | 6,566 | 6,545 | 6,495 | 6,477 | 6,442 | 6,254 | 6,206 | 6,227 | 6,236 | 6,083 | 6,017 | 5,903 | 5,859 | 5,779 | 5,684 | 5,668 | 5,650 | 5,633 | 5,591 | 5,543 | 5,513 | 5,481 | 5,386 | 5,445 | 5,501 | 5,701 | 5,824 | 5,847 | 5,826 | 5,804 | 5,773 | 5,763 | 5,741 | 5,722 | 4,127 | 4,097 | 3,329 | 3,306 | 3,277 | 3,417 | 3,454 | 3,413 | 3,498 | 3,599 | 3,604 | 3,569 | 3,524 | 3,498 | -16,926 | -32,169 | 3,417 | -16,072 | -15,853 | -15,319 | 3,256 | 2,550 | 2,535 | 2,515 | 2,481 | 2,448 | 2,742 | 2,381 | 2,347 | 2,074 | 2,038 | 1,945 | 1,882 | 1,831 | 1,814 | 1,755 | 2,004 | 1,686 | 1,649 | 1,810 | 1,884 | 1,776 | 1,757 | 1,775 | 1,684 | 1,721 | 1,686 | 1,612 | 1,575 | 963 | 966 | 965 | 932 | 932 | 934 | 917 | 903 | 902 | 908 | 893 | 864 | 825 | 815 | 793 | 782.2 | 782.1 | 775 | 764.9 | 764 | 764.8 | 769.9 | 773.7 | 774.6 | 755 | 755.3 | 752.6 | 754.5 | 750.9 | 750.6 | 743.2 | 744.2 | 744.1 | 743.9 | 743.3 | 743.5 | 742.4 | 743.6 | 744.2 | 725.4 | 596.3 | 608.2 | 612 | 614.6 | 769 | 824.1 | 247.6 | 314.5 | 267 | 206.3 | 240.9 | 324.2 | 312.8 | 265 | 231.8 | 207.2 | 250.4 | 262.3 | 165.1 | 154.8 |
Total Shareholders Equity
| 10,821 | 10,487 | 9,868 | 8,986 | 8,631 | 8,272 | 8,133 | 7,982 | 7,559 | 7,136 | 6,308 | 6,300 | 5,609 | 5,488 | 5,616 | 5,366 | 5,916 | 6,395 | 7,200 | 8,732 | 8,915 | 9,294 | 9,342 | 9,629 | 9,744 | 9,972 | 10,605 | 11,051 | 13,132 | 13,780 | 14,148 | 14,534 | 19,838 | 20,119 | 20,598 | 19,386 | 21,331 | 21,103 | 21,667 | 22,320 | 24,365 | 24,354 | 24,242 | 24,784 | 23,842 | 23,973 | 22,525 | 21,395 | 20,542 | 19,959 | 19,157 | 18,516 | 18,914 | 18,904 | 18,117 | 16,689 | 15,828 | 14,530 | 14,027 | 13,384 | 13,007 | 12,378 | 12,020 | 12,307 | 12,231 | 11,102 | 10,755 | 9,774 | 9,509 | 9,087 | 8,613 | 8,111 | 7,730 | 7,158 | 6,759 | 6,286 | 5,524 | 5,267 | 5,026 | 5,597 | 5,261 | 5,567 | 5,489 | 5,340 | 4,714 | 4,573 | 4,386 | 4,249 | 4,683 | 4,949 | 4,802 | 4,907 | 4,820 | 4,621 | 4,286 | 3,883 | 3,543 | 3,408 | 3,250 | 3,038.2 | 2,926.8 | 2,768.5 | 2,693.6 | 2,643.4 | 3,106.6 | 3,131.5 | 3,199.1 | 3,215.7 | 3,289.9 | 3,306 | 3,319 | 3,383.6 | 3,202.6 | 3,111.4 | 2,700.1 | 2,660.4 | 2,968.3 | 3,086.8 | 3,146.8 | 3,099.6 | 3,124.3 | 3,106.5 | 3,108.9 | 3,029 | 3,193.1 | 3,241.2 | 3,404 | 3,387.6 | 3,525.8 | 3,586.8 | 3,029.6 | 3,132 | 3,148.3 | 3,107.3 | 3,086.2 | 3,106 | 2,867.3 | 2,551.7 | 2,602.8 | 2,560.6 | 2,215.2 | 2,158.5 | 2,050.2 | 2,260.3 |
Total Equity
| 11,602 | 11,201 | 10,531 | 9,602 | 9,299 | 8,902 | 8,721 | 8,623 | 8,194 | 7,758 | 7,048 | 7,026 | 6,256 | 6,532 | 6,643 | 6,335 | 6,882 | 7,366 | 8,178 | 9,706 | 10,184 | 10,531 | 10,553 | 10,888 | 11,140 | 11,336 | 11,937 | 12,354 | 14,428 | 15,078 | 15,233 | 15,591 | 20,915 | 21,174 | 21,634 | 20,401 | 22,363 | 21,103 | 21,667 | 22,435 | 24,481 | 24,451 | 24,340 | 24,848 | 23,915 | 24,049 | 22,632 | 21,508 | 20,652 | 20,031 | 19,251 | 18,592 | 18,995 | 19,032 | 18,285 | 16,809 | 15,926 | 14,695 | 14,199 | 13,528 | 13,140 | 12,497 | 12,131 | 12,307 | 12,231 | 11,102 | 10,755 | 9,774 | 9,509 | 9,087 | 8,613 | 8,111 | 7,730 | 7,158 | 6,759 | 6,286 | 5,524 | 5,267 | 5,026 | 5,597 | 5,261 | 5,567 | 5,489 | 5,340 | 4,714 | 4,573 | 4,386 | 4,249 | 4,683 | 4,949 | 4,802 | 4,907 | 4,820 | 4,621 | 4,286 | 3,883 | 3,543 | 3,408 | 3,250 | 3,038.2 | 2,926.8 | 2,768.5 | 2,693.6 | 2,643.4 | 3,106.6 | 3,131.5 | 3,199.1 | 3,215.7 | 3,289.9 | 3,306 | 3,319 | 3,383.6 | 3,202.6 | 3,111.4 | 2,700.1 | 2,660.4 | 2,968.3 | 3,086.8 | 3,146.8 | 3,099.6 | 3,124.3 | 3,106.5 | 3,108.9 | 3,029 | 3,193.1 | 3,241.2 | 3,404 | 3,387.6 | 3,525.8 | 3,586.8 | 3,029.6 | 3,132 | 3,148.3 | 3,107.3 | 3,086.2 | 3,106 | 2,867.3 | 2,551.7 | 2,602.8 | 2,560.6 | 2,215.2 | 2,158.5 | 2,050.2 | 2,260.3 |
Total Liabilities & Shareholders Equity
| 26,233 | 25,810 | 24,719 | 24,007 | 23,201 | 22,230 | 21,938 | 21,729 | 21,643 | 21,180 | 19,798 | 20,515 | 19,490 | 19,131 | 18,951 | 18,821 | 18,969 | 19,546 | 20,717 | 21,782 | 21,641 | 21,695 | 21,716 | 21,433 | 21,561 | 21,464 | 22,072 | 23,112 | 26,600 | 27,798 | 28,100 | 28,621 | 34,459 | 34,234 | 34,808 | 34,195 | 36,456 | 35,558 | 36,101 | 38,578 | 40,975 | 41,071 | 41,636 | 42,791 | 41,896 | 41,428 | 42,723 | 43,594 | 42,212 | 40,614 | 40,647 | 39,136 | 37,339 | 36,991 | 36,637 | 35,396 | 33,485 | 29,500 | 29,949 | 29,465 | 28,437 | 28,916 | 28,433 | 28,589 | 29,578 | 30,739 | 27,013 | 26,131 | 23,936 | 23,237 | 22,727 | 22,404 | 21,627 | 21,244 | 19,885 | 19,115 | 18,855 | 17,459 | 16,916 | 16,312 | 15,735 | 14,546 | 14,116 | 13,983 | 13,211 | 13,600 | 13,963 | 13,262 | 13,627 | 13,862 | 14,162 | 15,369 | 15,291 | 10,864 | 10,246 | 10,274 | 9,069 | 8,880 | 8,034 | 7,727.7 | 7,939 | 8,205.8 | 7,974.3 | 7,883 | 8,645.2 | 7,777.9 | 7,676.4 | 7,934.6 | 7,637.9 | 7,347.8 | 7,378.9 | 7,784.5 | 7,304.8 | 7,036.8 | 7,731.3 | 7,756.4 | 8,252.9 | 8,146.8 | 8,196.6 | 8,337.9 | 8,433.7 | 8,465 | 8,402.2 | 8,641.6 | 8,881.7 | 8,627.6 | 8,584.4 | 8,721.8 | 8,911.6 | 8,762.6 | 8,266.2 | 8,841.4 | 8,389 | 7,833.9 | 7,812.7 | 9,056.6 | 7,894.6 | 6,515 | 6,583.7 | 6,867.4 | 5,372 | 5,304.8 | 4,914.1 | 6,219.5 |