Humana Inc.
NYSE:HUM
289.42 (USD) • At close November 13, 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 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 5,116 | 5,501 | 5,910 | 4,694 | 15,148 | 16,214 | 13,735 | 5,061 | 13,558 | 5,153 | 4,864 | 3,394 | 4,304 | 3,378 | 3,877 | 4,673 | 7,985 | 7,163 | 6,054 | 4,054 | 5,527 | 4,778 | 3,877 | 2,343 | 4,142 | 8,052 | 8,855 | 4,042 | 9,865 | 8,139 | 8,425 | 3,877 | 6,769 | 2,429 | 2,801 | 2,571 | 1,597 | 2,250 | 1,946 | 1,935 | 2,705 | 1,593 | 1,662 | 1,138 | 1,255 | 1,519 | 1,398 | 1,306 | 1,363 | 3,869 | 3,656 | 1,377 | 4,019.405 | 1,567.824 | 1,756.041 | 1,673 | 2,922.852 | 1,998.982 | 1,813.993 | 1,613.588 | 1,452.006 | 1,585.109 | 1,911.202 | 1,970.423 | 1,542.9 | 1,174.642 | 1,688.287 | 2,040.453 | 2,585.67 | 3,720.769 | 3,694.059 | 1,740.304 | 1,181.234 | 2,258.464 | 1,843.405 | 732.016 | 978.936 | 603.79 | 560.264 | 580.079 | 375.09 | 203.636 | 417.647 | 931.404 | 635.837 | 754.942 | 532.652 | 721.357 | 375.736 | 450.7 | 485.882 | 651.42 | 592 | 603 | 570 | 658 | 364 | 789 | 897 | 978 | 0 | 0 | 0 | 913 | 0 | 0 | 0 | 627 | 0 | 0 | 0 | 322 | 0 | 0 | 0 | 182 | 0 | 0 | 0 | 272 | 0 | 0 | 0 | 372 | 409 | 312 | 300 | 29 | 0 | 91 | 67 | 5 | 74 | 110 | 99.5 | 128.7 | 135 |
Short Term Investments
| 19,033 | 17,424 | 16,697 | 16,626 | 15,145 | 15,251 | 14,932 | 13,881 | 13,124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,058 | 7,882 | 7,889 | 7,743 | 7,864.637 | 7,609.737 | 7,420.959 | 6,873 | 7,142.395 | 6,882.063 | 6,764.833 | 6,190.062 | 5,899.385 | 4,583.423 | 4,439.005 | 4,203.538 | 3,982.564 | 4,195.562 | 3,954.83 | 3,635.317 | 3,475.3 | 3,323.536 | 3,154.92 | 3,192.273 | 3,242.711 | 2,998.44 | 2,623.009 | 2,354.904 | 2,228.424 | 2,217.698 | 2,136.841 | 2,145.645 | 2,332.522 | 2,322.282 | 2,115.784 | 1,676.642 | 1,682.402 | 1,399.22 | 1,411.356 | 1,694.557 | 1,420.524 | 1,337.776 | 1,409.047 | 1,389.596 | 1,392 | 1,380 | 1,398 | 1,648.586 | 1,463 | 1,362 | 1,336 | 1,760 | 1,807 | 1,789 | 1,892 | 1,899 | 1,869 | 1,872 | 1,890 | 2,019 | 2,109 | 1,418 | 1,374 | 1,405 | 1,369 | 1,338 | 1,344 | 1,336 | 792 | 916 | 921 | 609 | 918 | 867 | 834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 24,149 | 5,501 | 5,910 | 4,694 | 15,148 | 16,214 | 13,735 | 5,061 | 13,558 | 5,153 | 4,864 | 3,394 | 4,304 | 3,378 | 3,877 | 4,673 | 7,985 | 7,163 | 6,054 | 4,054 | 5,527 | 4,778 | 3,877 | 2,343 | 4,142 | 8,052 | 8,855 | 4,042 | 9,865 | 8,139 | 8,425 | 3,877 | 6,769 | 2,429 | 2,801 | 2,571 | 1,597 | 2,250 | 1,946 | 1,935 | 2,705 | 1,593 | 1,662 | 1,138 | 1,255 | 1,519 | 1,398 | 1,306 | 9,421 | 11,751 | 11,545 | 9,120 | 11,884.042 | 9,177.561 | 9,177 | 8,546 | 10,065.247 | 8,881.045 | 8,578.826 | 7,803.65 | 7,351.391 | 6,168.532 | 6,350.207 | 6,173.961 | 5,525.464 | 5,370.204 | 5,643.117 | 5,675.77 | 6,060.97 | 7,044.305 | 6,848.979 | 4,932.577 | 4,423.945 | 5,256.904 | 4,466.414 | 3,086.92 | 3,207.36 | 2,821.488 | 2,697.105 | 2,725.724 | 2,707.612 | 2,525.918 | 2,533.431 | 2,608.046 | 2,318.239 | 2,154.162 | 1,944.008 | 1,694.557 | 1,796.26 | 1,788.476 | 1,894.929 | 2,041.016 | 1,984 | 1,983 | 1,968 | 1,648.586 | 1,827 | 2,151 | 2,233 | 1,760 | 1,807 | 1,789 | 1,892 | 1,899 | 1,869 | 1,872 | 1,890 | 2,019 | 2,109 | 1,418 | 1,374 | 1,405 | 1,369 | 1,338 | 1,344 | 1,336 | 792 | 916 | 921 | 881 | 918 | 867 | 834 | 372 | 409 | 312 | 300 | 29 | 0 | 91 | 67 | 5 | 74 | 110 | 99.5 | 128.7 | 135 |
Net Receivables
| 2,144 | 4,090 | 0 | 2,035 | 1,824 | 1,429 | 3,107 | 1,674 | 1,609 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 642 | 898 | 1,330 | 1,034 | 1,036.317 | 1,546.392 | 1,219.347 | 959 | 808.028 | 1,325.102 | 1,104.598 | 823.62 | 776.528 | 1,276.914 | 1,037.873 | 789.682 | 709.653 | 999.718 | 759.323 | 605.541 | 697.798 | 697.553 | 837.12 | 680.941 | 745.004 | 782.452 | 784.713 | 738.652 | 711.14 | 608.154 | 588.329 | 579.615 | 424.87 | 543.686 | 528.558 | 465.987 | 472.636 | 439.509 | 528.698 | 321.135 | 557.28 | 517.461 | 372.078 | 322.064 | 282 | 269 | 249 | 205.26 | 207 | 254 | 262 | 225 | 315 | 278 | 278 | 276 | 245 | 423 | 325 | 351 | 291 | 256 | 209 | 211 | 190 | 141 | 135 | 131 | 88 | 80 | 79 | 74 | 57 | 51 | 51 | 37 | 44 | 39 | 116 | 634 | 636 | 757 | 771 | 812 | 789 | 735 | 679.9 | 726.1 | 741.4 |
Inventory
| 0 | -36,948 | -36,721 | -32,021 | -40,077 | -40,188 | -40,639 | -27,857 | -35,320 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 6,633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 32,926 | 5,501 | 5,910 | 4,694 | 15,148 | 16,214 | 13,735 | 5,061 | 13,558 | 5,153 | 4,864 | 3,394 | 4,304 | 3,378 | 3,877 | 4,673 | 7,985 | 7,163 | 6,054 | 4,054 | 5,527 | 4,778 | 3,877 | 2,343 | 4,142 | 8,052 | 8,855 | 4,042 | 9,865 | 8,139 | 8,425 | 3,877 | 6,769 | 2,429 | 2,801 | 2,571 | 1,597 | 2,250 | 1,946 | 1,935 | 2,705 | 1,593 | 1,662 | 1,138 | 1,255 | 1,519 | 1,398 | 1,306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,693 | 2,821 | 2,979 | 3,540 | 3,342 | 3,309 | 3,234 | 3,736 | 3,218 | 3,121 | 3,189 | 3,751 | 2,898 | 2,690 | 2,507 | 2,808 | 2,228 | 2,118 | 2,023 | 2,365 | 2,268 | 2,202 | 2,170 | 1,735 | 1,685 | 1,626 | 1,595 | 1,584 | 1,560 | 1,543 | 1,525 | 1,505 | 1,478 | 1,452 | 1,420 | 1,384 | 1,343 | 1,299 | 1,258 | 1,228 | 1,349 | 1,289 | 1,244 | 1,218 | 1,180 | 1,133 | 1,119 | 1,098 | 1,034 | 976 | 939 | 912 | 850.888 | 822.611 | 819.729 | 815 | 670.277 | 660.223 | 665.909 | 679.142 | 679.01 | 691.414 | 701.376 | 711.492 | 677.882 | 655.431 | 636.935 | 637.241 | 570.798 | 569.412 | 571.405 | 545.004 | 518.93 | 505.721 | 498.267 | 484.412 | 457.078 | 437.393 | 428.89 | 399.506 | 390.735 | 392.956 | 397.212 | 416.472 | 413.402 | 417.446 | 423.465 | 459.842 | 462.453 | 462.786 | 467.954 | 461.761 | 453 | 449 | 439 | 434.62 | 429 | 425 | 426 | 418 | 440 | 442 | 430 | 433 | 429 | 445 | 421 | 420 | 421 | 375 | 373 | 371 | 373 | 378 | 381 | 382 | 319 | 320 | 318 | 317 | 314 | 317 | 344 | 300 | 306 | 304 | 312 | 2,154 | 2,175 | 2,627 | 2,643 | 2,647 | 2,573 | 2,370 | 2,277.6 | 2,238 | 2,097.7 |
Goodwill
| 9,590 | 9,567 | 9,563 | 9,550 | 9,540 | 9,539 | 9,320 | 9,142 | 9,096 | 8,911 | 11,139 | 11,092 | 10,806 | 4,914 | 4,602 | 4,447 | 4,443 | 4,443 | 4,443 | 3,928 | 3,922 | 3,922 | 3,897 | 3,897 | 3,895 | 3,895 | 3,760 | 3,281 | 3,281 | 3,280 | 3,279 | 3,272 | 3,272 | 3,266 | 3,265 | 3,265 | 3,266 | 3,266 | 3,231 | 3,231 | 3,695 | 3,696 | 3,699 | 3,733 | 3,716 | 3,638 | 3,641 | 3,640 | 2,497 | 2,792 | 2,785 | 2,740 | 2,579.916 | 2,577.511 | 2,576.208 | 2,568 | 1,997.277 | 1,994.593 | 1,992.924 | 1,992.924 | 1,992.924 | 1,992.924 | 1,991.22 | 1,963.111 | 1,823.28 | 1,817.46 | 1,683.604 | 1,663.939 | 1,330.585 | 1,330.585 | 1,331.418 | 1,310.631 | 1,307.231 | 1,307.65 | 1,265.176 | 1,264.575 | 1,220.461 | 1,221.663 | 1,244.37 | 885.572 | 859.734 | 813.399 | 776.874 | 776.874 | 776.874 | 776.874 | 776.874 | 776.874 | 776.874 | 776.874 | 776.874 | 776.874 | 793 | 807 | 786 | 790 | 820 | 834 | 844 | 806 | 0 | 0 | 0 | 1,188 | 0 | 0 | 0 | 1,224 | 0 | 0 | 0 | 488 | 0 | 0 | 0 | 536 | 0 | 0 | 0 | 155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1,650 | 1,663 | 1,679 | 1,693 | 1,765 | 1,782 | 1,754 | 1,765 | 1,797 | 1,756 | 2,651 | 2,639 | 2,658 | 342 | 343 | 329 | 352 | 374 | 396 | 177 | 194 | 211 | 228 | 245 | 263 | 284 | 276 | 329 | 227 | 245 | 262 | 399 | 298 | 316 | 336 | 492 | 379 | 401 | 419 | 607 | 607 | 629 | 657 | 859 | 724 | 675 | 703 | 880 | 465 | 0 | 0 | 435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 776.874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 789.541 | 0 | 0 | 0 | 806 | 1,180 | 1,189 | 1,180 | 1,188 | 1,197 | 1,209 | 1,217 | 1,224 | 988 | 502 | 508 | 488 | 491 | 495 | 533 | 536 | 158 | 159 | 154 | 0 | 96 | 100 | 101 | 60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 9,590 | 11,230 | 11,242 | 11,243 | 11,305 | 11,321 | 11,074 | 10,907 | 10,893 | 10,667 | 13,790 | 13,731 | 13,464 | 5,256 | 4,945 | 4,776 | 4,795 | 4,817 | 4,839 | 4,105 | 4,116 | 4,133 | 4,125 | 4,142 | 4,158 | 4,179 | 4,036 | 3,610 | 3,508 | 3,525 | 3,541 | 3,671 | 3,570 | 3,582 | 3,601 | 3,757 | 3,645 | 3,667 | 3,650 | 3,838 | 4,302 | 4,325 | 4,356 | 4,592 | 4,440 | 4,313 | 4,344 | 4,520 | 2,962 | 2,792 | 2,785 | 3,175 | 2,579.916 | 2,577.511 | 2,576.208 | 2,568 | 1,997.277 | 1,994.593 | 1,992.924 | 1,992.924 | 1,992.924 | 1,992.924 | 1,991.22 | 1,963.111 | 1,823.28 | 1,817.46 | 1,683.604 | 1,663.939 | 1,330.585 | 1,330.585 | 1,331.418 | 1,310.631 | 1,307.231 | 1,307.65 | 1,265.176 | 1,264.575 | 1,220.461 | 1,221.663 | 1,244.37 | 885.572 | 859.734 | 813.399 | 776.874 | 776.874 | 776.874 | 776.874 | 776.874 | 776.874 | 776.874 | 776.874 | 776.874 | 776.874 | 793 | 807 | 786 | 789.541 | 820 | 834 | 844 | 806 | 1,180 | 1,189 | 1,180 | 1,188 | 1,197 | 1,209 | 1,217 | 1,224 | 988 | 502 | 508 | 488 | 491 | 495 | 533 | 536 | 158 | 159 | 154 | 155 | 96 | 100 | 101 | 60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 20,162 | 736 | 730 | -16,268 | 762 | 733 | 739 | -13,505 | 738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,058 | 7,882 | 7,889 | 9,453 | 7,864.637 | 7,609.737 | 7,420.959 | 6,873 | 7,142.395 | 6,882.063 | 6,764.833 | 6,190.062 | 5,899.385 | 4,583.423 | 4,439.005 | 4,203.538 | 3,982.564 | 4,195.562 | 3,954.83 | 3,635.317 | 3,475.3 | 3,323.536 | 3,154.92 | 3,192.273 | 3,242.711 | 2,998.44 | 2,623.009 | 2,354.904 | 2,228.424 | 2,217.698 | 2,136.841 | 2,145.645 | 2,332.522 | 2,322.282 | 2,115.784 | 1,676.642 | 1,682.402 | 1,399.22 | 1,411.356 | 1,694.557 | 1,420.524 | 1,337.776 | 1,409.047 | 1,389.596 | 1,392 | 1,380 | 1,398 | 1,648.586 | 1,463 | 1,362 | 1,336 | 1,760 | 1,807 | 1,789 | 1,892 | 1,899 | 1,869 | 1,872 | 1,890 | 2,019 | 2,109 | 1,418 | 1,374 | 1,405 | 1,369 | 1,338 | 1,344 | 1,336 | 792 | 916 | 921 | 609 | 918 | 867 | 834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | -736 | -730 | 48 | -762 | -733 | -739 | 851 | -738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -32,445 | 30,541 | 29,960 | 43,808 | 26,110 | 25,611 | 26,733 | 36,005 | 23,096 | 27,879 | 24,465 | 23,482 | 24,654 | 26,746 | 26,086 | 22,712 | 23,469 | 24,357 | 21,717 | 18,550 | 17,269 | 17,800 | 18,177 | 17,193 | 17,505 | 20,413 | 18,967 | 17,942 | 18,023 | 19,046 | 18,221 | 16,343 | 17,649 | 19,773 | 19,112 | 16,966 | 17,711 | 18,168 | 18,770 | 16,526 | 15,975 | 15,914 | 15,304 | 13,787 | 14,028 | 13,883 | 14,113 | -5,618 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 17,081 | 44,592 | 44,181 | 42,371 | 40,757 | 40,241 | 41,041 | 37,994 | 37,207 | 41,667 | 41,444 | 40,964 | 41,016 | 34,692 | 33,538 | 30,296 | 30,492 | 31,292 | 28,579 | 25,020 | 23,653 | 24,135 | 24,472 | 23,070 | 23,348 | 26,218 | 24,598 | 23,136 | 23,091 | 24,114 | 23,287 | 21,519 | 22,697 | 24,807 | 24,133 | 22,107 | 22,699 | 23,134 | 23,678 | 21,592 | 21,626 | 21,528 | 20,904 | 19,597 | 19,648 | 19,329 | 19,576 | 5,618 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets
| 50,007 | 50,093 | 50,091 | 47,065 | 55,905 | 56,455 | 54,776 | 43,055 | 50,765 | 46,820 | 46,308 | 44,358 | 45,320 | 38,070 | 37,415 | 34,969 | 38,477 | 38,455 | 34,633 | 29,074 | 29,180 | 28,913 | 28,349 | 25,413 | 27,490 | 34,270 | 33,453 | 27,178 | 32,956 | 32,253 | 31,712 | 25,396 | 29,466 | 27,236 | 26,934 | 24,678 | 24,296 | 25,384 | 25,624 | 23,527 | 24,331 | 23,121 | 22,566 | 20,735 | 20,903 | 20,848 | 20,974 | 19,979 | 18,797 | 20,855 | 20,700 | 17,708 | 19,899.729 | 17,594.905 | 17,160.06 | 16,103 | 16,390.352 | 15,690.57 | 15,209.136 | 14,153.494 | 14,201.787 | 13,684.389 | 13,606.61 | 13,041.76 | 12,563.87 | 12,939.983 | 12,762.028 | 12,879.074 | 12,072.506 | 13,334.965 | 12,706.125 | 10,098.486 | 9,957.165 | 9,836.6 | 8,698.02 | 6,869.614 | 6,832.421 | 6,277.907 | 6,149.593 | 5,657.617 | 5,411.61 | 5,342.909 | 5,275.745 | 5,375.449 | 4,749.724 | 4,493.854 | 4,429.187 | 4,879.937 | 4,379.33 | 4,361.503 | 4,303.907 | 4,681.693 | 4,174 | 4,160 | 4,077 | 4,597.533 | 3,916 | 4,347 | 4,421 | 4,951.578 | 4,951 | 5,007 | 5,190 | 5,495.605 | 5,011 | 5,042 | 5,046 | 5,600 | 4,734 | 2,958 | 3,185 | 3,153 | 3,038 | 2,909 | 3,014 | 2,878 | 2,212 | 2,163 | 2,147 | 1,957 | 2,009 | 1,821 | 1,919 | 1,731 | 1,638 | 1,302 | 1,273 | 3,783 | 3,764 | 4,503 | 4,484 | 4,484 | 4,427 | 4,159 | 3,935.9 | 4,000.1 | 3,915.9 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 17,040 | 17,973 | 6,171 | 16,810 | 17,796 | 7,661 | 7,025 | 4,940 | 6,529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,141 | 8,335 | 7,679 | 0 | 2,081 | 2,123 | 7,200 | 2,332.638 | 1,944.897 | 1,916.602 | 1,681 | 2,041.101 | 1,666.386 | 1,658.985 | 1,307.71 | 1,532.81 | 1,351.689 | 1,384.29 | 1,077.027 | 1,240.631 | 1,350.924 | 0 | 1,268.963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 471 | 0 | 0 | 0 | 1,468 | 0 | 0 | 0 | 1,157 | 0 | 0 | 0 | 760 | 0 | 0 | 0 | 154 | 204 | 160 | 576 | 123 | 131 | 144 | 143 | 161 | 175 | 157 | 147.1 | 130 | 122.6 |
Short Term Debt
| 1,136 | 1,149 | 822 | 1,443 | 2,245 | 2,022 | 1,867 | 2,092 | 2,799 | 1,541 | 1,690 | 1,953 | 795 | 1,109 | 1,204 | 600 | 1,724 | 1,724 | 1,898 | 699 | 699 | 1,349 | 1,718 | 1,694 | 398 | 398 | 398 | 150 | 953 | 701 | 470 | 300 | 300 | 300 | 300 | 299 | 11 | 300 | 0 | 0 | 512 | 0 | 0 | 0 | 0 | 0 | 0 | 324 | 277 | 260 | 294 | 306 | 298.587 | 217.287 | 252.073 | 409 | 241.229 | 239.916 | 236.038 | 374.464 | 199.384 | 153.853 | 258.062 | 224.542 | 257.68 | 297.965 | 291.246 | 269.226 | 253.356 | 289.646 | 284.572 | 293.605 | 281.244 | 571.765 | 575.818 | 581.259 | 560.799 | 182.493 | 192.741 | 192.06 | 116.106 | 172.062 | 210.437 | 219.054 | 218.751 | 344.536 | 349.579 | 359.882 | 369.402 | 398.279 | 426.43 | 415.757 | 412 | 747 | 718 | 748.515 | 739 | 780 | 844 | 901 | 216 | 285 | 397 | 484 | 0 | 0 | 0 | 152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 14 | 17 | 14 | 14 | 14 | 14 | 18 | 20 | 36 | 34.9 | 34.8 | 34.5 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 32 | 0 | 0 | 0 | 35 | 0 | 0 | 0 | 56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 195 | 313 | 0 | 266 | 7,536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 551 | 668 | -6,993 | 619 | 7,782 | 18,596 | 18,050 | 10,146 | 15,723 | -1,541 | -1,690 | -1,953 | -795 | -1,109 | -1,204 | -600 | -1,724 | -1,724 | -1,898 | -699 | -699 | -1,349 | -1,718 | -1,694 | -398 | -398 | -398 | -150 | -953 | -701 | -470 | -300 | -300 | -300 | -300 | -299 | -11 | -300 | 0 | 0 | -512 | 0 | 0 | 0 | 0 | -8,141 | -8,335 | -8,003 | -277 | -2,341 | -2,417 | -7,506 | -2,631.225 | -2,162.184 | -2,168.675 | -2,090 | -2,282.33 | -1,906.302 | -1,895.023 | -1,682.174 | -1,732.194 | -1,505.542 | -1,642.352 | -1,301.569 | -1,498.311 | -1,648.889 | -291.246 | -1,538.189 | -253.356 | -289.646 | -284.572 | -293.605 | -281.244 | -571.765 | -575.818 | -581.259 | -560.799 | -182.493 | -192.741 | -192.06 | -116.106 | -172.062 | -210.437 | -219.054 | -218.751 | -344.536 | -349.579 | -359.882 | -369.402 | -398.279 | -426.43 | -415.757 | -412 | -747 | -718 | -748.515 | -739 | -780 | -844 | -901 | -216 | -285 | -397 | -484 | 0 | 0 | 0 | -633 | 0 | 0 | 0 | -1,500 | 0 | 0 | 0 | -1,192 | 0 | 0 | 0 | -816 | 0 | 0 | 0 | -154 | -219 | -174 | -593 | -137 | -145 | -158 | -157 | -179 | -195 | -193 | -182 | -164.8 | -157.1 |
Total Current Liabilities
| 18,727 | 19,790 | 19,689 | 18,872 | 27,823 | 28,279 | 26,942 | 17,178 | 25,051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52 | 0 | 140 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 11,886 | 11,746 | 12,390 | 10,213 | 9,483 | 9,722 | 9,743 | 9,034 | 7,798 | 11,290 | 11,285 | 10,541 | 11,466 | 6,063 | 6,062 | 6,060 | 6,059 | 6,058 | 6,057 | 4,967 | 5,365 | 4,377 | 4,376 | 4,375 | 4,774 | 4,773 | 4,772 | 4,770 | 3,977 | 4,279 | 4,780 | 3,792 | 3,792 | 3,793 | 3,793 | 3,794 | 3,822 | 3,823 | 3,824 | 3,825 | 3,826 | 2,595 | 2,598 | 2,600 | 2,603 | 2,606 | 2,608 | 2,611 | 1,616 | 1,618 | 1,621 | 1,659 | 1,661.552 | 1,664.015 | 1,666.447 | 1,669 | 1,671.222 | 1,673.565 | 1,675.88 | 1,678.166 | 1,680.424 | 1,682.654 | 1,934.856 | 1,937.032 | 1,668.233 | 1,635.098 | 1,601.335 | 1,687.823 | 1,292.858 | 1,189.57 | 1,329.334 | 1,269.1 | 970.144 | 784.399 | 601.225 | 513.79 | 317.21 | 878.388 | 885.271 | 636.696 | 630.912 | 623.677 | 646.897 | 642.638 | 928.196 | 599.708 | 602.459 | 339.913 | 364.501 | 355.015 | 339.102 | 315.489 | 318 | 0 | 0 | 0 | 324 | 0 | 324 | 0 | 667 | 643 | 579 | 573 | 907 | 922 | 847 | 889 | 616 | 3 | 203 | 225 | 203 | 177 | 230 | 250 | 0 | 0 | 86 | 83 | 83 | 61 | 65 | 71 | 0 | 1 | 3 | 676 | 689 | 778 | 760 | 817 | 826 | 831 | 716.8 | 1,144.1 | 1,160.3 |
Deferred Revenue Non-Current
| 195 | 313 | 301 | 266 | 7,536 | 7,378 | 7,220 | 286 | 6,012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -9,024 | -8,964 | -8,237 | -16,977 | -17,516 | -16,514 | 878 | -14,614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| 1,770 | 1,829 | 1,826 | 1,662 | 0 | 0 | 0 | 1,473 | 0 | 20,020 | 19,681 | 17,714 | 17,572 | 17,164 | 17,163 | 15,181 | 16,650 | 17,981 | 16,221 | 12,070 | 12,214 | 12,664 | 13,132 | 10,877 | 12,123 | 19,286 | 18,600 | 12,566 | 17,768 | 17,021 | 16,698 | 10,919 | 14,389 | 12,569 | 12,616 | 10,538 | 10,121 | 11,478 | 11,756 | 10,056 | 10,380 | 10,526 | 10,243 | 8,819 | 8,694 | 0 | 0 | 0 | -1,616 | -1,618 | -1,621 | -1,872 | -1,661.552 | -1,664.015 | -1,666.447 | -1,669 | -1,671.222 | -1,673.565 | -1,675.88 | -1,678.166 | -1,680.424 | -1,682.654 | -1,934.856 | -1,937.032 | -1,668.233 | -1,635.098 | -1,601.335 | -1,687.823 | -1,292.858 | -1,189.57 | -1,329.334 | -1,269.1 | -970.144 | -784.399 | -601.225 | -513.79 | -317.21 | -878.388 | -885.271 | -636.696 | -630.912 | -623.677 | -646.897 | -642.638 | -928.196 | -599.708 | -602.459 | -339.913 | -364.501 | -355.015 | -339.102 | -315.489 | -318 | 0 | 0 | 142 | -324 | 0 | -324 | 0 | -667 | -643 | -579 | -573 | -907 | -922 | -847 | -889 | -616 | -3 | -203 | -225 | -203 | -177 | -230 | -250 | 0 | 0 | -86 | -83 | -83 | -61 | -65 | -71 | 0 | -1 | -3 | -676 | -689 | -778 | -760 | -817 | -826 | -831 | -716.8 | -1,144.1 | -1,160.3 |
Total Non-Current Liabilities
| 13,656 | 11,746 | 12,390 | 10,213 | 9,483 | 9,722 | 9,743 | 9,034 | 7,798 | 11,290 | 11,285 | 10,541 | 11,466 | 6,063 | 6,062 | 6,060 | 6,059 | 6,058 | 6,057 | 4,967 | 5,365 | 4,377 | 4,376 | 4,375 | 4,774 | 24,007 | 4,772 | 17,196 | 3,977 | 4,279 | 4,780 | 3,792 | 3,792 | 3,793 | 3,793 | 3,794 | 3,822 | 3,823 | 3,824 | 3,825 | 3,826 | 2,595 | 2,598 | 2,600 | 2,603 | 2,606 | 2,608 | 2,611 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 32,383 | 11,746 | 12,390 | 10,213 | 9,483 | 9,722 | 9,743 | 9,034 | 7,798 | 11,290 | 11,285 | 10,541 | 11,466 | 6,063 | 6,062 | 6,060 | 6,059 | 6,058 | 6,057 | 4,967 | 5,365 | 4,377 | 4,376 | 4,375 | 4,774 | 24,059 | 4,772 | 17,336 | 3,977 | 4,279 | 4,780 | 3,792 | 3,792 | 3,793 | 3,793 | 3,794 | 3,822 | 3,823 | 3,824 | 3,825 | 3,826 | 2,595 | 2,598 | 2,600 | 2,603 | 2,606 | 2,608 | 2,611 | 10,106 | 12,400 | 12,466 | 9,645 | 12,041.759 | 10,008.188 | 9,933.082 | 9,179 | 9,451.383 | 9,211.745 | 9,123.899 | 8,377.491 | 8,653.584 | 8,626.111 | 8,936.297 | 8,584.57 | 8,293.338 | 8,736.255 | 8,709.554 | 8,850.137 | 8,333.629 | 9,959.467 | 9,546.598 | 7,044.6 | 7,064.702 | 7,177.805 | 6,130.261 | 4,395.509 | 4,466.451 | 3,961.719 | 3,949.788 | 3,567.493 | 3,389.615 | 3,429.526 | 3,366.799 | 3,506.477 | 2,990.6 | 2,787.594 | 2,808.408 | 3,273.463 | 2,711.886 | 2,740.365 | 2,754.255 | 3,173.744 | 2,710 | 2,740 | 2,682 | 3,237.112 | 2,595 | 3,036 | 3,122 | 3,683.569 | 3,260 | 3,330 | 3,522 | 3,807.242 | 3,382 | 3,394 | 3,458 | 4,099 | 3,280 | 1,574 | 1,861 | 1,861 | 1,770 | 1,675 | 1,682 | 1,591 | 988 | 987 | 1,024 | 899 | 992 | 849 | 1,001 | 842 | 788 | 726 | 718 | 1,795 | 1,748 | 2,387 | 2,377 | 2,466 | 2,418 | 2,390 | 2,186.3 | 2,542 | 2,492.8 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32.133 | 32.123 | 31.935 | 31.707 | 31.685 | 31.674 | 31.664 | 31.634 | 31.517 | 31.478 | 31.472 | 31.309 | 31.289 | 31.275 | 31.165 | 31.123 | 30.995 | 30.833 | 30.746 | 30.491 | 30.391 | 30.17 | 30.085 | 29.843 | 29.768 | 29.677 | 29.592 | 29.34 | 29.177 | 29.106 | 29.093 | 28.984 | 28.854 | 28.708 | 28.562 | 28.556 | 28.551 | 28.579 | 28.473 | 28.449 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 29,118 | 28,745 | 28,173 | 27,540 | 28,191 | 27,468 | 26,619 | 25,492 | 25,606 | 24,511 | 23,915 | 23,086 | 23,191 | 21,751 | 21,252 | 20,517 | 20,872 | 19,616 | 17,871 | 17,483 | 17,045 | 16,429 | 15,563 | 15,072 | 14,786 | 14,211 | 14,086 | 13,670 | 13,542 | 13,101 | 12,509 | 11,454 | 11,899 | 11,492 | 11,205 | 11,017 | 10,960 | 10,689 | 10,302 | 9,916 | 9,813 | 9,567 | 9,266 | 8,942 | 9,014 | 8,688 | 8,311 | 7,881 | 7,731 | 7,346 | 7,032 | 6,825 | 6,667.005 | 6,262.943 | 5,844.177 | 5,529.001 | 5,421.676 | 5,028.455 | 4,688.379 | 4,429.611 | 4,178.952 | 3,877.433 | 3,595.653 | 3,389.936 | 3,215.856 | 3,032.848 | 2,822.952 | 2,742.782 | 2,499.563 | 2,197.185 | 1,980.339 | 1,909.098 | 1,754.077 | 1,594.879 | 1,505.39 | 1,538.306 | 1,473.699 | 1,423.755 | 1,339.618 | 1,229.823 | 1,182.697 | 1,098.394 | 1,017.641 | 949.811 | 883.502 | 821.383 | 752.107 | 720.877 | 722.583 | 670.252 | 624.893 | 578.122 | 543 | 513 | 488 | 461 | 434 | 411 | 392 | 371 | 787 | 765 | 0 | 753 | 0 | 0 | 0 | 624 | 0 | 0 | 0 | 451 | 0 | 0 | 0 | 439 | 0 | 0 | 0 | 249 | 0 | 0 | 0 | 73 | 0 | 549 | 529 | 0 | 1,484 | 0 | 0 | 0 | 1,505 | 0 | 1,279.6 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -653 | -1,122 | -1,086 | -999 | -1,503 | -1,226 | -1,113 | -1,304 | -1,467 | -1,051 | -572 | 42 | 145 | 216 | 108 | 391 | 370 | 317 | 48 | 156 | 177 | 112 | -10 | -159 | -206 | -176 | -154 | 19 | 12 | -5 | -58 | -66 | 112 | 134 | 76 | 58 | 137 | 153 | 227 | 223 | 233 | 260 | 226 | 158 | 196 | 209 | 328 | 386 | 397 | 327 | 313 | 303 | 279.844 | 189.03 | 108.808 | 120.584 | 259.025 | 158.428 | 69.994 | 42.135 | 83.536 | -86.556 | -174.924 | -175.243 | -172.484 | -51.125 | 7.312 | 14.021 | -11.042 | -38.112 | -8.378 | -13.205 | -6.574 | -43.352 | -28.408 | 24.832 | -3.504 | 13.115 | -5.648 | 16.526 | 13.797 | -16.756 | 24.641 | 16.909 | 20.086 | 29.839 | 23.257 | 22.455 | 35.819 | 18.635 | 3.303 | 11.67 | 6 | -5 | -3 | -8 | -17 | -27 | -21 | -28 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | -8 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | -21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -10,933 | -10,985 | -10,990 | -10,312 | -9,772 | -9,441 | -8,962 | -8,910 | -7,918 | -8,003 | -8,057 | -7,081 | -7,109 | -7,157 | -7,203 | -7,213 | -5,507 | -5,550 | -5,597 | -5,635 | -5,654 | -4,702 | -4,745 | -4,785 | -4,020 | -3,857 | -3,884 | -3,880 | -2,376 | -2,176 | -2,250 | -736 | -759 | -785 | -789 | -762 | -777 | -792 | -518 | -526 | 46 | 140 | 200 | 183 | 364 | 406 | 493 | 548 | 531 | 750 | 857 | 903 | 878.988 | 1,102.621 | 1,242.058 | 1,243 | 1,226.583 | 1,260.268 | 1,295.2 | 1,272.623 | 1,254.198 | 1,235.923 | 1,218.112 | 1,211.188 | 1,195.871 | 1,190.73 | 1,191.045 | 1,241.011 | 1,219.361 | 1,185.592 | 1,156.82 | 1,127.502 | 1,114.569 | 1,077.098 | 1,060.692 | 881.124 | 866.007 | 849.641 | 836.243 | 814.435 | 796.324 | 802.639 | 837.571 | 840.245 | 826.682 | 826.33 | 816.853 | 834.586 | 880.491 | 903.672 | 892.983 | 889.708 | 887 | 884 | 882 | 878.988 | 876 | 899 | 900 | 1,268.009 | 876 | 884 | 1,640 | 894.363 | 1,601 | 1,620 | 1,560 | 841 | 1,427 | 1,357 | 1,297 | 822 | 1,241 | 1,207 | 1,305 | 815 | 1,197 | 1,149 | 1,096 | 803 | 990 | 945 | 891 | 816 | 850 | 27 | 26 | 1,988 | 532 | 2,116 | 2,107 | 2,018 | 504 | 1,769 | 470 | 1,458.1 | 1,423.1 |
Total Shareholders Equity
| 17,565 | 16,671 | 16,130 | 16,262 | 16,949 | 16,834 | 16,577 | 15,311 | 16,254 | 15,490 | 15,319 | 16,080 | 16,260 | 14,843 | 14,190 | 13,728 | 15,768 | 14,416 | 12,355 | 12,037 | 11,601 | 11,872 | 10,841 | 10,161 | 10,593 | 10,211 | 10,081 | 9,842 | 11,211 | 10,953 | 10,234 | 10,685 | 11,285 | 10,874 | 10,525 | 10,346 | 10,353 | 10,083 | 10,044 | 9,646 | 10,125 | 10,000 | 9,725 | 9,316 | 9,606 | 9,335 | 9,164 | 8,847 | 8,691 | 8,455 | 8,234 | 8,063 | 7,857.97 | 7,586.717 | 7,226.978 | 6,924.056 | 6,938.969 | 6,478.825 | 6,085.237 | 5,776.003 | 5,548.203 | 5,058.278 | 4,670.313 | 4,457.19 | 4,270.532 | 4,203.728 | 4,052.474 | 4,028.937 | 3,738.877 | 3,375.498 | 3,159.527 | 3,053.886 | 2,892.463 | 2,658.795 | 2,567.759 | 2,474.105 | 2,365.97 | 2,316.188 | 2,199.805 | 2,090.124 | 2,021.995 | 1,913.383 | 1,908.946 | 1,835.949 | 1,759.124 | 1,706.26 | 1,620.779 | 1,606.474 | 1,667.444 | 1,621.138 | 1,549.652 | 1,507.949 | 1,464 | 1,420 | 1,395 | 1,360 | 1,321 | 1,311 | 1,299 | 1,268 | 1,691 | 1,677 | 1,668 | 1,688 | 1,629 | 1,648 | 1,588 | 1,501 | 1,454 | 1,384 | 1,324 | 1,292 | 1,268 | 1,234 | 1,332 | 1,287 | 1,224 | 1,176 | 1,123 | 1,058 | 1,017 | 972 | 918 | 889 | 850 | 576 | 555 | 1,988 | 2,016 | 2,116 | 2,107 | 2,018 | 2,009 | 1,769 | 1,749.6 | 1,458.1 | 1,423.1 |
Total Equity
| 17,624 | 16,728 | 16,186 | 16,318 | 17,004 | 16,891 | 16,634 | 15,370 | 16,317 | 15,510 | 15,342 | 16,103 | 16,282 | 14,843 | 14,190 | 13,728 | 15,768 | 14,416 | 12,355 | 12,037 | 11,601 | 11,872 | 10,841 | 10,161 | 10,593 | 10,211 | 10,081 | 9,842 | 11,211 | 10,953 | 10,234 | 10,685 | 11,285 | 10,874 | 10,525 | 10,346 | 10,353 | 10,083 | 10,044 | 9,646 | 10,125 | 10,000 | 9,725 | 9,316 | 9,606 | 9,335 | 9,164 | 8,847 | 8,691 | 8,455 | 8,234 | 8,063 | 7,857.97 | 7,586.717 | 7,226.978 | 6,924.056 | 6,938.969 | 6,478.825 | 6,085.237 | 5,776.003 | 5,548.203 | 5,058.278 | 4,670.313 | 4,457.19 | 4,270.532 | 4,203.728 | 4,052.474 | 4,028.937 | 3,738.877 | 3,375.498 | 3,159.527 | 3,053.886 | 2,892.463 | 2,658.795 | 2,567.759 | 2,474.105 | 2,365.97 | 2,316.188 | 2,199.805 | 2,090.124 | 2,021.995 | 1,913.383 | 1,908.946 | 1,835.949 | 1,759.124 | 1,706.26 | 1,620.779 | 1,606.474 | 1,667.444 | 1,621.138 | 1,549.652 | 1,507.949 | 1,464 | 1,420 | 1,395 | 1,360 | 1,321 | 1,311 | 1,299 | 1,268 | 1,691 | 1,677 | 1,668 | 1,688 | 1,629 | 1,648 | 1,588 | 1,501 | 1,454 | 1,384 | 1,324 | 1,292 | 1,268 | 1,234 | 1,332 | 1,287 | 1,224 | 1,176 | 1,123 | 1,058 | 1,017 | 972 | 918 | 889 | 850 | 576 | 555 | 1,988 | 2,016 | 2,116 | 2,107 | 2,018 | 2,009 | 1,769 | 1,749.6 | 1,458.1 | 1,423.1 |
Total Liabilities & Shareholders Equity
| 50,007 | 50,093 | 50,091 | 46,892 | 55,905 | 56,455 | 54,776 | 43,055 | 50,765 | 46,820 | 46,308 | 44,343 | 45,320 | 38,070 | 37,415 | 34,969 | 38,477 | 38,455 | 34,633 | 29,074 | 29,180 | 28,913 | 28,349 | 25,413 | 27,490 | 34,270 | 33,453 | 27,178 | 32,956 | 32,253 | 31,712 | 25,396 | 29,466 | 27,236 | 26,934 | 24,705 | 24,296 | 25,384 | 25,624 | 23,466 | 24,331 | 23,121 | 22,566 | 20,735 | 20,903 | 20,848 | 20,974 | 19,979 | 18,797 | 20,855 | 20,700 | 17,708 | 19,899.729 | 17,594.905 | 17,160.06 | 16,103.253 | 16,390.352 | 15,690.57 | 15,209.136 | 14,153.494 | 14,201.787 | 13,684.389 | 13,606.61 | 13,041.76 | 12,563.87 | 12,939.983 | 12,762.028 | 12,879.074 | 12,072.506 | 13,334.965 | 12,706.125 | 10,127.496 | 9,957.165 | 9,836.6 | 8,698.02 | 6,869.614 | 6,832.421 | 6,277.907 | 6,149.593 | 5,657.617 | 5,411.61 | 5,342.909 | 5,275.745 | 5,293.323 | 4,749.724 | 4,493.854 | 4,429.187 | 4,600.03 | 4,379.33 | 4,361.503 | 4,303.907 | 4,403.638 | 4,174 | 4,160 | 4,077 | 4,167 | 3,916 | 4,347 | 4,421 | 4,900 | 4,951 | 5,007 | 5,190 | 5,496 | 5,011 | 5,042 | 5,046 | 5,418 | 4,734 | 2,958 | 3,185 | 3,153 | 3,038 | 2,909 | 3,014 | 2,878 | 2,212 | 2,163 | 2,147 | 1,957 | 2,009 | 1,821 | 1,919 | 1,731 | 1,638 | 1,302 | 1,273 | 3,783 | 3,764 | 4,503 | 4,484 | 4,484 | 4,427 | 4,159 | 3,935.9 | 4,000.1 | 3,915.9 |