Icahn Enterprises L.P.
NASDAQ:IEP
12.425 (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 | 1992 Q4 | 1992 Q3 | 1992 Q1 | 1991 Q4 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2,294 | 4,029 | 4,242 | 4,878 | 2,890 | 2,488 | 2,608 | 2,337 | 2,432 | 2,453 | 2,160 | 2,321 | 1,945 | 2,194 | 1,942 | 1,699 | 1,862 | 1,855 | 2,381 | 3,794 | 3,266 | 4,008 | 2,764 | 2,656 | 1,053 | 875 | 1,250 | 1,682 | 2,038 | 2,389 | 2,018 | 1,833 | 2,002 | 1,920 | 1,876 | 2,078 | 2,041 | 2,154 | 2,868 | 2,912 | 3,080 | 3,333 | 3,342 | 3,262 | 3,274 | 3,340 | 2,437 | 3,071 | 541 | 716 | 3,467 | 7,257 | 2,171 | 1,042 | 2,669 | 2,963 | 2,261 | 2,491 | 1,028 | 5,204 | 5,357 | 2,031 | 4,895 | 6,474 | 5,526.134 | 4,189.247 | 1,974.813 | 2,112.832 | 1,140.641 | 3,134.713 | 2,331.521 | 1,912.235 | 280.706 | 463.677 | 464.85 | 576.123 | 443.322 | 1,129.271 | 1,245.762 | 762.708 | 1,010.407 | 1,080.261 | 483.872 | 467.704 | 70.494 | 61.905 | 59.023 | 51.394 | 55.053 | 50.361 | 87.125 | 61.015 | 135.128 | 127.263 | 166.622 | 147.705 | 158.907 | 139.821 | 118.718 | 117.744 | 189 | 211 | 24 | 16.462 | 67 | 98 | 125 | 129.147 | 473 | 208 | 247 | 105.543 | 141 | 137 | 176 | 166.262 | 153 | 153 | 42 | 18.616 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 0 | 1,631 | 791 | 1,068 | 3,300 | 4,937 | 6,637 | 6,809 | 4,877 | 5,812 | 7,397 | 9,151 | 9,897 | 10,903 | 11,480 | 8,913 | 6,910 | 9,498 | 8,197 | 9,945 | 9,437 | 8,858 | 8,103 | 8,337 | 9,332 | 8,706 | 8,364 | 10,369 | 9,748 | 9,302 | 10,087 | 9,881 | 9,987 | 9,875 | 10,026 | 15,351 | 13,661 | 14,466 | 14,869 | 14,500 | 14,463 | 17,227 | 14,846 | 12,261 | 12,275 | 9,604 | 7,690 | 5,491 | 4,912 | 5,386 | 5,876 | 8,938 | 8,311 | 7,817 | 8,426 | 7,470 | 6,882 | 6,507 | 5,818 | 5,360 | 0 | 4,545 | 0 | 4,515 | 0 | 279.088 | 441.535 | 512.56 | 6,087.273 | 309.473 | 563.552 | 539.115 | 1,037.198 | 901.262 | 876.281 | 820.699 | 694.636 | 151.649 | 78.926 | 12.677 | 26.657 | 29.975 | 47.584 | 80.522 | 27.693 | 29.446 | 27.969 | 26.728 | 23.739 | 23.858 | 35.826 | 35.253 | 43.067 | 45.061 | 47.076 | 54.736 | 56.969 | 61.881 | 439.212 | 63.031 | 452.2 | 417.7 | 534.2 | 554.7 | 422.6 | 423 | 386.9 | 372.2 | 0 | 30 | 24.4 | 136.1 | 73.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 2,294 | 5,660 | 5,033 | 5,946 | 2,890 | 7,425 | 9,245 | 9,146 | 7,309 | 8,265 | 9,557 | 11,472 | 11,842 | 13,097 | 13,422 | 10,612 | 8,772 | 11,353 | 10,578 | 13,739 | 12,703 | 12,866 | 10,867 | 10,993 | 10,385 | 9,581 | 9,614 | 12,051 | 11,786 | 11,691 | 12,105 | 11,714 | 11,989 | 11,795 | 11,902 | 17,429 | 15,702 | 16,620 | 17,737 | 17,412 | 17,543 | 20,560 | 18,188 | 15,523 | 15,549 | 12,944 | 10,127 | 8,562 | 541 | 716 | 9,343 | 16,195 | 10,482 | 1,042 | 11,095 | 10,433 | 9,143 | 8,998 | 1,028 | 10,564 | 5,357 | 6,576 | 4,895 | 6,474 | 5,526.134 | 4,468.335 | 2,416.348 | 2,625.392 | 7,227.914 | 3,444.186 | 2,895.073 | 2,451.35 | 1,317.904 | 1,364.939 | 1,341.131 | 1,396.822 | 1,137.958 | 1,280.92 | 1,324.688 | 775.385 | 1,037.064 | 1,110.236 | 531.456 | 548.226 | 98.187 | 91.351 | 86.992 | 78.122 | 78.792 | 74.219 | 122.951 | 96.268 | 178.195 | 172.324 | 213.698 | 202.441 | 215.876 | 201.702 | 557.93 | 117.744 | 452.2 | 417.7 | 534.2 | 571.162 | 422.6 | 423 | 386.9 | 501.347 | 473 | 30 | 24.4 | 241.643 | 73.3 | 137 | 176 | 166.262 | 153 | 153 | 42 | 18.616 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 476 | 494 | 447 | 485 | 5,194 | 4,714 | 6,841 | 7,650 | 6,357 | 5,808 | 6,262 | 6,076 | 5,747 | 4,954 | 4,806 | 3,939 | 2,125 | 2,582 | 1,904 | 1,333 | 1,342 | 1,788 | 1,741 | 1,138 | 1,038 | 1,016 | 3,150 | 2,311 | 2,859 | 3,148 | 3,211 | 1,609 | 1,725 | 1,796 | 1,839 | 1,685 | 1,876 | 2,027 | 1,776 | 1,691 | 1,904 | 1,918 | 1,927 | 1,750 | 1,871 | 2,017 | 2,078 | 1,935 | 2,248 | 1,993 | 1,790 | 1,454 | 1,535 | 1,835 | 1,480 | 1,335 | 1,419 | 1,364 | 1,314 | 1,135 | 1,242 | 1,273 | 1,084 | 993 | 1,740.205 | 964.941 | 0.195 | 1,026.881 | 1,749.048 | 150.143 | 169.841 | 176.496 | 168.768 | 213.937 | 222.959 | 255.014 | 302.139 | 0 | 190.289 | 174.576 | 0 | 62.478 | 158.798 | 95.635 | 361.168 | 359.251 | 379.616 | 354.327 | 362.496 | 366.557 | 354.837 | 345.59 | 85.775 | 83.178 | 69.478 | 66.319 | 60.761 | 60.758 | 129.406 | 69.889 | 16 | 14 | 15 | 86.607 | 21 | 8 | 7 | 7.838 | 8 | 6 | 10 | 23.83 | 6 | 4 | 5 | 19.644 | 8 | 5 | 6 | 13.675 | 0 | 0 | 0 | 0 | 27.5 | 32.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 883 | 970 | 1,039 | 1,047 | 1,085 | 1,015 | 1,097 | 1,531 | 1,674 | 1,787 | 1,720 | 1,478 | 1,590 | 1,568 | 1,559 | 1,580 | 1,536 | 1,564 | 1,583 | 1,812 | 1,817 | 1,851 | 1,852 | 1,779 | 1,961 | 1,951 | 3,497 | 3,261 | 3,256 | 3,142 | 3,067 | 2,983 | 2,957 | 2,861 | 2,896 | 2,259 | 2,318 | 2,339 | 1,937 | 1,879 | 2,087 | 1,998 | 1,964 | 1,902 | 2,093 | 2,029 | 1,968 | 1,955 | 1,041 | 988 | 1,394 | 1,344 | 1,402 | 1,022 | 1,274 | 1,163 | 1,175 | 1,095 | 842 | 999 | 1,017 | 1,050 | 888 | 894 | 1,033.968 | 245.635 | 227.675 | 266.223 | 233.865 | 267.33 | 235.358 | 245.502 | 279.523 | 285.716 | 275.485 | 244.239 | 256.9 | 0 | 31.222 | 22.541 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 6,581 | 3,024 | 3,051 | 3,361 | 6,289 | 5,116 | 4,270 | 2,727 | 2,543 | 1,952 | 1,989 | 0 | 4,126 | 2,843 | 3,752 | 0 | 0 | -7,579 | -5,413 | 0 | 402 | 540 | 0 | 6,489 | -7,729 | -7,733 | -7,722 | 804 | 0 | -9,162 | -9,235 | -13,656 | -11,442 | -12,529 | -12,799 | -13,015 | -12,914 | -15,866 | -14,044 | 431 | -10,709 | -7,893 | -6,261 | 1,419 | -5,190 | -1,278 | -6,063 | 0 | -8,400 | -725 | -8,457 | 0 | -6,917 | -6,520 | -343 | 0 | 0 | -4,648 | -4,994 | 0 | 3,054.871 | 1,278.563 | 0 | 0 | 745.387 | 669.243 | 124.594 | 182.49 | 1,426.394 | 284.14 | 432.646 | 287.985 | 287.09 | 469.294 | 106.629 | 158.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,653 | 9,840 | 10,840 | 11,856 | 12,450 | 15,834 | 19,871 | 20,876 | 20,118 | 20,076 | 21,340 | 21,141 | 20,926 | 20,888 | 20,921 | 17,723 | 15,120 | 16,415 | 14,941 | 18,035 | 16,475 | 17,569 | 17,123 | 16,925 | 23,076 | 21,767 | 16,904 | 18,426 | 19,310 | 19,549 | 20,740 | 18,476 | 17,363 | 17,146 | 17,388 | 22,655 | 21,337 | 22,756 | 23,455 | 22,417 | 22,835 | 25,761 | 22,808 | 19,606 | 20,943 | 18,625 | 15,597 | 13,871 | 3,212 | 3,293 | 14,776 | 18,993 | 16,153 | 3,527 | 17,741 | 15,105 | 13,680 | 12,682 | 3,119 | 12,698 | 7,616 | 13,083 | 6,881 | 8,396 | 11,355.178 | 6,957.474 | 0.432 | 3,918.496 | 9,956.214 | 4,530.902 | 3,424.866 | 3,055.838 | 3,192.589 | 2,148.732 | 2,272.221 | 2,184.06 | 1,984.087 | 1,598.565 | 1,652.828 | 1,131.275 | 47,953 | 1,172.714 | 690.254 | 643.861 | 459.355 | 450.602 | 466.608 | 432.449 | 441.288 | 440.776 | 477.788 | 441.858 | 263.97 | 255.502 | 283.176 | 268.76 | 276.637 | 262.46 | 687.336 | 212.703 | 468.2 | 431.7 | 549.2 | 657.769 | 443.6 | 431 | 393.9 | 509.185 | 481 | 36 | 34.4 | 265.473 | 79.3 | 141 | 181 | 185.906 | 161 | 158 | 48 | 32.29 | 0 | 0 | 0 | 0 | 27.5 | 32.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3,865 | 4,435 | 4,453 | 4,495 | 3,937 | 3,959 | 3,986 | 4,038 | 4,057 | 4,043 | 4,067 | 4,085 | 4,194 | 4,235 | 4,231 | 4,228 | 4,297 | 4,354 | 4,416 | 4,541 | 4,592 | 4,630 | 4,682 | 4,703 | 6,179 | 6,253 | 9,733 | 9,701 | 9,631 | 9,610 | 10,136 | 10,122 | 11,446 | 11,442 | 10,572 | 9,535 | 9,831 | 9,666 | 9,201 | 8,955 | 8,807 | 8,535 | 8,170 | 8,077 | 6,763 | 6,628 | 6,571 | 6,523 | 1,914 | 1,862 | 3,611 | 3,505 | 3,535 | 1,933 | 3,527 | 3,455 | 3,015 | 2,928 | 1,762 | 2,654 | 2,712 | 2,720 | 1,821 | 4,199 | 2,014.884 | 520.423 | 507.467 | 513.304 | 445.365 | 458.163 | 898.594 | 907.071 | 804.681 | 1,817.651 | 1,651.296 | 1,635.238 | 1,561.446 | 1,328.35 | 106 | 106.537 | 494.284 | 419.759 | 399.349 | 259.234 | 600.256 | 602.533 | 250.603 | 256.191 | 280.547 | 637.759 | 647.242 | 297.61 | 72.985 | 78.971 | 78.155 | 261.205 | 77.934 | 86.596 | 96.28 | 413.113 | 427 | 414.4 | 417.2 | 40.551 | 389.6 | 368.2 | 387.7 | 10.415 | 390.1 | 376.1 | 12.8 | 17.333 | 13.2 | 393.7 | 412 | 20.968 | 425.8 | 424.3 | 439.5 | 20.748 | 452.2 | 452.7 | 460 | 458.5 | 13.5 | 12.6 | 448.4 | 449.3 | 472.2 | 474.9 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 289 | 288 | 288 | 288 | 288 | 288 | 288 | 288 | 286 | 288 | 288 | 290 | 294 | 294 | 294 | 298 | 284 | 283 | 281 | 282 | 281 | 277 | 255 | 247 | 336 | 336 | 1,280 | 1,275 | 1,199 | 1,168 | 1,165 | 1,136 | 1,141 | 1,188 | 1,194 | 1,504 | 2,075 | 2,085 | 2,048 | 2,000 | 2,106 | 2,109 | 2,082 | 2,074 | 2,074 | 2,089 | 2,089 | 2,082 | 2,042 | 2,023 | 1,128 | 1,127 | 1,141 | 1,129 | 1,133 | 1,129 | 1,095 | 1,108 | 1,083 | 1,073 | 1,045 | 1,053 | 1,053 | 1,086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 423 | 437 | 452 | 466 | 487 | 502 | 517 | 533 | 547 | 563 | 581 | 595 | 613 | 630 | 643 | 660 | 400 | 409 | 420 | 431 | 449 | 465 | 464 | 501 | 513 | 521 | 1,111 | 1,135 | 1,072 | 1,063 | 1,083 | 1,080 | 1,107 | 1,138 | 1,212 | 1,108 | 1,132 | 1,140 | 1,133 | 1,088 | 1,113 | 1,140 | 1,099 | 1,113 | 1,133 | 1,159 | 1,180 | 1,206 | 1,401 | 1,428 | 889 | 899 | 956 | 1,886 | 984 | 999 | 979 | 976 | 1,930 | 991 | 1,005 | 1,025 | 926 | 943 | 0 | 0 | 41.479 | 39.579 | 20.4 | 23.402 | 25.772 | 25.916 | 26.553 | 26.714 | 23.402 | 23.402 | 24.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 712 | 725 | 740 | 754 | 775 | 790 | 805 | 821 | 833 | 851 | 869 | 885 | 907 | 924 | 937 | 958 | 684 | 692 | 701 | 713 | 730 | 742 | 719 | 748 | 849 | 857 | 2,391 | 2,410 | 2,271 | 2,231 | 2,248 | 2,216 | 2,248 | 2,326 | 2,406 | 2,612 | 3,207 | 3,225 | 3,181 | 3,088 | 3,219 | 3,249 | 3,181 | 3,187 | 3,207 | 3,248 | 3,269 | 3,288 | 1,401 | 1,428 | 2,017 | 2,026 | 2,097 | 1,886 | 2,117 | 2,128 | 2,074 | 2,084 | 1,930 | 2,064 | 2,050 | 2,078 | 1,958 | 1,994 | 2,072.341 | 41.151 | 41.479 | 39.579 | 20.4 | 23.402 | 25.772 | 25.916 | 26.553 | 26.714 | 23.402 | 23.402 | 24.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,366 | 3,350 | 3,076 | 3,300 | 344 | 7,207 | 7,621 | 6,388 | 5,812 | 7,866 | 9,763 | 10,693 | 11,586 | 12,335 | 8,913 | 6,910 | 9,498 | 8,197 | 9,945 | 9,437 | 8,858 | 8,103 | 8,337 | 9,332 | 8,706 | 8,364 | 10,015 | 9,748 | 9,302 | 10,087 | 9,881 | 9,987 | 9,875 | 10,026 | 15,351 | 13,661 | 14,466 | 14,869 | 14,480 | 14,463 | 17,227 | 14,846 | 12,261 | 12,275 | 9,604 | 7,690 | 5,491 | 257 | 248 | 0 | 0 | 0 | 243 | 0 | 0 | 0 | 0 | 0 | 0 | 5,203 | 0 | 3,677 | 4,261 | 5,930.257 | 6,433.524 | 5,974.718 | 5,920.209 | 0 | 177.496 | 201.943 | 179.932 | 15.41 | 16.324 | 16.05 | 15.964 | 15.738 | 211.602 | 471.33 | 464.917 | 478.691 | 358.172 | 229.666 | 161.773 | 394.718 | 388.116 | 356.336 | 373.331 | 362.938 | 359.138 | 348.115 | 353.577 | 519.58 | 523.724 | 493.926 | 513.626 | 508.155 | 449.864 | 439.212 | 472.969 | 555 | 520 | 643 | 560.228 | 487 | 471 | 412 | 395.135 | 28 | 35 | 28 | 136.12 | 3 | 3 | 3 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 168 | 162 | 190 | 184 | 171 | 184 | -7,207 | 109 | -6,388 | -4,912 | -7,866 | 9 | -10,693 | -11,586 | -12,335 | -8,913 | -6,910 | -9,498 | -8,197 | -9,945 | -9,437 | -8,858 | -8,103 | -8,337 | -9,332 | -8,706 | -8,364 | -10,015 | -9,748 | -9,302 | -10,087 | -9,881 | -9,987 | -9,875 | -10,026 | -15,351 | -13,661 | -14,466 | -14,869 | -14,480 | -14,463 | -17,227 | -14,846 | -12,261 | -12,275 | -9,604 | -7,690 | -5,491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58.851 | 65.399 | 82.334 | 86.754 | 80.835 | 82.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 460 | 491 | 493 | 1,124 | 1,103 | 1,607 | -5,551 | 2,512 | 1,025 | 1,553 | -8,137 | 1,946 | 1,854 | 2,208 | 2,078 | 2,723 | 3,245 | 4,248 | 1,350 | 1,460 | 1,407 | 1,300 | 1,020 | 871 | 1,313 | 1,470 | 1,264 | 1,605 | 1,167 | 1,065 | 2,521 | 2,028 | 1,636 | 1,916 | 1,640 | 2,077 | 1,631 | 1,404 | 1,320 | 1,337 | 1,014 | 1,027 | 875 | 868 | 743 | 824 | 874 | 115 | 110 | 661 | 612 | 693 | 107 | 918 | 650 | 554 | 601 | 320 | 514 | 673 | 598 | 2,101 | -35 | 0 | 128.323 | -6,523.115 | 2,042.058 | 3,042.106 | 30.709 | 71.492 | 75.99 | 64.081 | 108.494 | 107.459 | 107.798 | 109.302 | 125.194 | 486.676 | 494.929 | -9,548.309 | -864.685 | -709.85 | -503.457 | -994.974 | -990.649 | -606.939 | -629.522 | -643.485 | -996.897 | -995.357 | -651.187 | -592.565 | -602.695 | -572.081 | -774.831 | -586.089 | -536.46 | -535.492 | -886.082 | -982 | -934.4 | -1,060.2 | -600.779 | -876.6 | -839.2 | -799.7 | -405.55 | -418.1 | -411.1 | -40.8 | -153.453 | -16.2 | -396.7 | -415 | -22.968 | -426.8 | -424.3 | -439.5 | -20.748 | -452.2 | -452.7 | -460 | -458.5 | -13.5 | -12.6 | -448.4 | -449.3 | -472.2 | -474.9 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 4,745 | 8,148 | 9,224 | 9,002 | 9,307 | 6,380 | 6,398 | 7,038 | 7,402 | 6,819 | 6,489 | 6,605 | 7,047 | 7,013 | 7,376 | 7,264 | 7,704 | 8,291 | 9,365 | 6,604 | 6,782 | 6,779 | 6,701 | 6,471 | 7,899 | 8,423 | 13,594 | 13,375 | 13,507 | 13,008 | 13,449 | 14,859 | 15,722 | 15,404 | 14,894 | 13,787 | 15,115 | 14,522 | 13,786 | 13,363 | 13,363 | 12,798 | 12,378 | 12,139 | 10,838 | 10,619 | 10,664 | 10,685 | 3,687 | 3,648 | 6,289 | 6,143 | 6,325 | 4,169 | 6,562 | 6,233 | 5,643 | 5,613 | 4,012 | 5,232 | 10,638 | 5,396 | 9,557 | 10,419 | 10,017.482 | 7,123.421 | 0.549 | 8,515.15 | 3,507.871 | 689.77 | 1,197.801 | 1,188.909 | 910.725 | 1,969.183 | 1,798.207 | 1,782.402 | 1,710.886 | 1,665.146 | 1,122.857 | 1,131.782 | -8,493 | 864.685 | 709.85 | 503.457 | 994.974 | 990.649 | 606.939 | 629.522 | 643.485 | 996.897 | 995.357 | 651.187 | 592.565 | 602.695 | 572.081 | 774.831 | 586.089 | 536.46 | 535.492 | 886.082 | 982 | 934.4 | 1,060.2 | 600.779 | 876.6 | 839.2 | 799.7 | 405.55 | 418.1 | 411.1 | 40.8 | 153.453 | 89.2 | 442.7 | 415 | 22.968 | 426.8 | 424.3 | 439.5 | 20.748 | 452.2 | 452.7 | 460 | 458.5 | 13.5 | 12.6 | 448.4 | 449.3 | 472.2 | 474.9 | 0 | 0 | 0 | 0 | 0 |
Total Assets
| 17,443 | 17,988 | 20,064 | 20,858 | 21,757 | 22,214 | 26,269 | 27,914 | 27,520 | 26,895 | 27,829 | 27,746 | 27,973 | 27,901 | 28,297 | 24,987 | 22,824 | 24,706 | 24,306 | 24,639 | 23,257 | 24,348 | 23,824 | 23,396 | 30,975 | 30,190 | 30,498 | 31,801 | 32,817 | 32,557 | 34,189 | 33,335 | 33,085 | 32,550 | 32,282 | 36,442 | 36,452 | 37,278 | 37,241 | 35,780 | 36,198 | 38,559 | 35,186 | 31,745 | 31,781 | 29,244 | 26,261 | 24,556 | 6,899 | 6,941 | 21,065 | 25,136 | 22,478 | 7,696 | 24,303 | 21,338 | 19,323 | 18,295 | 7,131 | 17,930 | 18,254 | 18,479 | 16,438 | 18,815 | 21,372.66 | 14,080.895 | 10,378.979 | 12,433.646 | 13,464.085 | 5,220.672 | 4,622.667 | 4,244.747 | 4,103.314 | 4,117.915 | 4,070.428 | 3,966.462 | 3,694.973 | 3,263.711 | 2,775.685 | 2,263.057 | 986.449 | 905.248 | 630.478 | 355.983 | 1,454.329 | 1,441.251 | 115.805 | 75.275 | 186.423 | 1,437.673 | 1,473.145 | 258.815 | 199.576 | 216.378 | 211.546 | 292.454 | 201.121 | 156.451 | 171.228 | 89.613 | 1,214.8 | 1,180.8 | 1,117.3 | -653.004 | 1,088.1 | 1,042.1 | 1,017.7 | -638.604 | 966.1 | 687.4 | 658.1 | -340.993 | 630.1 | 615.3 | 629.7 | -198.682 | 613.4 | 602.7 | 507.6 | 233.631 | 493.6 | 489.2 | 500.5 | 503 | 505.8 | 505.4 | 503.3 | 507.5 | 515.1 | 517.1 | 536.7 | 555.1 | 550.7 | 534.3 | 153.2 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 679 | 747 | 795 | 830 | 819 | 723 | 774 | 870 | 1,007 | 1,151 | 1,105 | 805 | 829 | 858 | 851 | 738 | 663 | 644 | 830 | 945 | 895 | 841 | 894 | 832 | 1,025 | 984 | 2,112 | 2,037 | 2,093 | 2,017 | 1,883 | 1,765 | 1,717 | 1,763 | 1,813 | 1,416 | 1,536 | 1,549 | 1,427 | 1,387 | 1,596 | 1,431 | 1,435 | 1,353 | 1,359 | 1,352 | 1,349 | 1,388 | 1,351 | 1,379 | 1,015 | 970 | 942 | 987 | 952 | 844 | 764 | 729 | 673 | 628 | 555 | 538 | 0 | 679 | 0 | 1,425.558 | 213.561 | 81.432 | 76.487 | 76.022 | 66.497 | 85.447 | 61.978 | 127.626 | 112.709 | 93.807 | 0 | 0 | 0 | 81.793 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 69 | 69 | 68 | 0 | 77 | 43 | 41 | 0 | 64 | 63 | 61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 0 | 3,644 | 3,632 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 708 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89 | 77 | 0 | 0 | 0 | 84 | 0 | 0 | 0 | 0 | 97 | 2,035 | 0 | 0 | 0 | 2,273 | 1,038.768 | 1,114.828 | 0 | 0 | 1,068.262 | 23.111 | 23.62 | 23.97 | 18.752 | 21.601 | 22.167 | 24.155 | 21.797 | 70.162 | 4.205 | 3.7 | 0 | 0 | 0 | 0 | 0 | 0 | 169.813 | 171.848 | 160.749 | 0 | 0 | 166.808 | 173.33 | 175.995 | 177.563 | 0 | 183.704 | 170.206 | 176.46 | 29 | 0 | 0 | 0 | 173.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 115.912 | 0 | 0 | 0 | 163.968 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.7 | 0 | 0 | 51.3 | 54.1 | 53.6 | 53.6 | 0 | 0 | 0 | 0 | 0 |
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 | 237.888 | 226.804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -3,801 | -3,370 | -5,654 | 0 | -5,382 | -4,062 | -4,776 | -26 | -4,957 | -4,231 | -4,863 | -368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,174 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | -1 | -2 | 0 | 0 | 0 | -559 | -561 | 0 | 445 | 416 | 0 | 0 | 0 | 455 | 0 | 0 | 0 | 0 | 408 | 0 | 0 | 0 | 0 | -2,952 | 0 | 262.502 | 0 | 0 | 500.596 | 148.742 | 160.062 | 197.792 | 141.231 | 158.209 | 156.382 | 225.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -173.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 2,382 | 256 | 142 | 4,140 | 6,311 | 6,318 | 7,585 | 3,080 | 5,196 | 6,145 | 7,208 | 6,579 | 5,759 | 6,372 | 5,640 | 3,422 | 4,349 | 4,759 | 3,131 | 2,456 | 0 | -708 | 1,509 | 0 | 0 | 3,300 | 2,830 | 0 | 0 | 0 | 8,502 | 6,715 | 6,331 | 6,574 | 0 | 7,798 | 7,475 | 7,340 | 7,445 | 6,699 | 8,465 | 6,342 | 5,283 | 5,999 | 4,651 | 3,519 | 2,588 | -89 | -2 | 0 | 8,520 | 0 | 435 | 0 | 0 | 0 | 0 | 530 | 2,369 | 2,370 | 3,151 | 3,145 | 3,518 | 4,434.126 | 198.669 | -440.365 | 116.99 | 961.012 | 471.436 | 168.744 | 207.596 | 733.249 | 384.527 | 491.572 | 432.634 | 484.343 | 234.371 | 180.222 | 118.151 | 0 | 0 | 0 | 0 | 0 | 0 | -169.813 | -171.848 | -160.749 | 125 | 191 | -166.808 | -242.33 | -244.995 | -245.563 | 198 | -260.704 | -213.206 | -217.46 | 128 | -64 | -63 | -61 | -100.559 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | -115.912 | 0 | 0 | 0 | -163.968 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -59.7 | 0 | 0 | -51.3 | -54.1 | -53.6 | -53.6 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 679 | 3,129 | 4,695 | 4,604 | 3,084 | 3,314 | 4,084 | 3,736 | 4,087 | 4,345 | 4,993 | 4,194 | 4,233 | 4,233 | 4,663 | 3,942 | 4,085 | 3,688 | 5,589 | 2,452 | 3,351 | 2,521 | 2,926 | 1,985 | 8,335 | 8,138 | 4,141 | 4,867 | 6,275 | 6,145 | 9,413 | 10,267 | 7,222 | 6,788 | 7,335 | 10,561 | 8,097 | 8,047 | 8,767 | 8,819 | 7,184 | 8,967 | 7,777 | 5,752 | 7,358 | 6,003 | 3,692 | 2,879 | 1,434 | 1,454 | 3,894 | 9,490 | 7,356 | 1,506 | 7,159 | 5,663 | 4,376 | 4,202 | 1,300 | 4,925 | 2,925 | 3,689 | 3,145 | 6,470 | 5,472.894 | 2,976.943 | 0.227 | 198.422 | 2,105.761 | 570.569 | 258.861 | 317.013 | 813.979 | 533.754 | 626.448 | 550.596 | 506.14 | 304.533 | 184.427 | 203.644 | 0 | 0 | 0 | 0 | 0 | 0 | 169.813 | 171.848 | 121 | 125 | 191 | 184 | 185 | 198 | 190 | 198 | 190 | 158 | 165 | 157 | 78 | 77 | 75 | 73 | 23 | 28 | 13 | 14 | 12 | 14 | 14 | 17 | 28 | 23 | 22 | 19 | 26 | 22 | 20 | 0 | 0 | 0 | 0 | 59.7 | 0 | 0 | 51.3 | 54.1 | 53.6 | 53.6 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 7,156 | 7,127 | 7,579 | 7,665 | 7,660 | 7,677 | 7,476 | 7,617 | 7,649 | 7,660 | 8,059 | 8,306 | 8,679 | 8,695 | 8,345 | 8,823 | 8,864 | 8,953 | 8,932 | 8,206 | 9,436 | 7,392 | 7,378 | 7,907 | 7,880 | 11,208 | 11,185 | 11,198 | 11,285 | 11,353 | 11,119 | 12,971 | 12,969 | 12,530 | 12,774 | 12,182 | 12,120 | 12,088 | 11,588 | 11,519 | 11,343 | 11,067 | 9,295 | 8,155 | 8,245 | 8,184 | 8,548 | 2,735 | 11,217 | 7,313 | 6,473 | 6,489 | 13,166 | 7,110 | 6,509 | 5,966 | 5,962 | 8,807 | 4,735 | 4,634 | 4,574 | 4,566 | 4,571 | 4,922.207 | 2,035.376 | 2,023.739 | 2,028.574 | 2,040.058 | 2,017.677 | 1,675.498 | 1,184.99 | 1,185.911 | 1,506.287 | 1,413.614 | 1,411.666 | 1,226.785 | 1,220.876 | 1,101.293 | 626.317 | 565.514 | 659.596 | 394.251 | 180.989 | 182.605 | 184.543 | 169.813 | 171.848 | 160.749 | 163.048 | 164.7 | 166.808 | 69.014 | 68.502 | 67.804 | 182.049 | 76.547 | 42.794 | 40.546 | 179.387 | 188.9 | 175.3 | 171.2 | 173.559 | 202.8 | 185.5 | 177.2 | 167.741 | 152.6 | 154.7 | 141.5 | 138.5 | 165 | 176.6 | 202.7 | 41.758 | 191.3 | 194.1 | 218.3 | 221.721 | 225.9 | 228.5 | 245.6 | 190.8 | 253.5 | 255.8 | 209.3 | 204.9 | 211.6 | 213.5 | 275.8 | 275.1 | 265.2 | 228.6 | 61.3 |
Deferred Revenue Non-Current
| 0 | 80 | 95 | 94 | 815 | 911 | 127 | 92 | 108 | 822 | 123 | 787 | 479 | 754 | 584 | 639 | 172 | 142 | 81 | 1,224 | 461 | 902 | 722 | 36 | 985 | 460 | 2,133 | 2,434 | 1,210 | 1,210 | 1,188 | 1,180 | 1,204 | 1,212 | 1,230 | 1,224 | 1,312 | 1,365 | 1,355 | 1,391 | 1,050 | 1,062 | 1,090 | 1,111 | 1,391 | 1,418 | 1,438 | 1,488 | 411 | 413 | 0 | -556 | 0 | 559 | 0 | 0 | 0 | 0 | 571 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.788 | 0 | 0 | 0 | 2.792 | 0 | 0 | 0 | 3.46 | 0 | 0 | 0 | 3.524 | 0 | 0 | 0 | 3.637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 369 | 341 | 390 | 399 | 354 | 354 | 336 | 338 | 344 | 374 | 447 | 390 | 585 | 593 | 549 | 569 | 578 | 630 | 533 | 639 | 625 | 675 | 685 | 676 | 787 | 896 | 962 | 924 | 1,678 | 1,658 | 1,617 | 1,613 | 1,680 | 1,677 | 1,627 | 1,197 | 1,338 | 1,327 | 1,338 | 1,255 | 1,462 | 1,531 | 1,463 | 1,394 | 1,526 | 1,465 | 1,398 | 1,335 | 383 | 395 | 0 | 556 | 0 | 475 | 0 | 0 | 0 | 0 | 496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11,568 | 1,976 | 3,732 | 2,203 | 6,291 | -932 | 8,986 | 9,672 | 8,685 | 7,563 | 8,859 | 9,149 | 8,246 | 7,746 | 8,620 | 6,078 | 3,887 | 4,303 | 4,573 | 3,181 | 2,383 | 1,950 | 3,201 | 1,605 | 8,920 | 7,982 | 4,461 | -3,849 | 6,650 | 7,067 | 10,769 | 2,319 | 7,919 | 7,543 | 7,804 | 11,022 | 9,110 | 8,840 | 9,653 | 1,728 | 7,749 | 9,527 | 8,330 | 6,394 | 8,094 | 6,736 | 4,401 | 3,517 | 10,065 | 9,388 | 4,212 | 9,860 | 7,645 | 11,224 | 9,350 | 6,091 | 4,840 | 4,689 | 6,949 | 5,834 | 5,930 | 7,024 | 2,407 | 1,432 | 1,108.93 | 126.589 | -2,023.739 | 3,302,594.426 | 6,888.001 | 135.608 | 142.811 | 139.868 | 137.786 | 192.571 | 197.241 | 201.152 | 110.717 | 109.367 | 21.817 | 23.239 | -565.514 | -659.596 | -394.251 | -180.989 | -182.605 | -184.543 | -169.813 | -171.848 | -160.749 | -163.048 | -164.7 | -166.808 | -69.014 | -68.502 | -67.804 | -182.049 | -76.547 | -42.794 | -40.546 | -179.387 | -188.9 | -0.3 | -171.2 | -2.347 | -202.8 | -15.5 | -0.2 | -170.533 | -152.6 | -154.7 | -0.5 | -141.96 | -165 | -176.6 | -202.7 | -45.282 | -0.3 | -0.1 | -218.3 | -225.358 | -225.9 | -228.5 | -245.6 | -190.8 | -253.5 | -255.8 | -209.3 | -204.9 | -211.6 | -213.5 | -275.8 | -275.1 | -265.2 | -228.6 | -61.3 |
Total Non-Current Liabilities
| 11,937 | 9,473 | 9,744 | 10,181 | 12,045 | 11,713 | 13,689 | 14,620 | 13,566 | 12,392 | 13,078 | 14,209 | 13,733 | 13,643 | 14,052 | 11,788 | 9,866 | 10,753 | 9,300 | 11,245 | 8,758 | 10,381 | 9,246 | 8,506 | 10,304 | 9,604 | 14,602 | 15,566 | 15,344 | 15,882 | 16,209 | 15,051 | 17,065 | 17,164 | 16,439 | 15,848 | 16,069 | 15,789 | 15,739 | 14,571 | 15,142 | 14,865 | 14,518 | 12,684 | 11,776 | 11,795 | 11,640 | 11,904 | 4,428 | 4,453 | 8,646 | 7,813 | 7,720 | 4,586 | 10,253 | 7,781 | 7,194 | 7,178 | 4,725 | 6,230 | 8,194 | 8,447 | 6,973 | 6,003 | 6,031.137 | 2,161.965 | 3.044 | 3,304,623 | 8,928.059 | 2,153.285 | 1,818.309 | 1,324.858 | 1,323.697 | 1,698.858 | 1,610.855 | 1,612.818 | 1,337.502 | 1,330.243 | 1,123.11 | 649.556 | 878.598 | 797.209 | 509.335 | 234.833 | 327.318 | 229.448 | 169.813 | 171.848 | 161 | 163 | 165 | 167 | 173 | 176 | 178 | 182 | 184 | 170 | 176 | 179 | 189 | 175 | 171 | 174 | 203 | 170 | 177 | 168 | 153 | 155 | 141 | 139 | 153 | 165 | 193 | 198 | 191 | 194 | 218 | 225.358 | 225.9 | 228.5 | 245.6 | 190.8 | 253.5 | 255.8 | 209.3 | 204.9 | 211.6 | 213.5 | 275.8 | 275.1 | 265.2 | 228.6 | 61.3 |
Total Liabilities
| 12,616 | 12,602 | 14,439 | 14,785 | 15,129 | 15,027 | 17,773 | 18,356 | 17,653 | 16,737 | 18,071 | 18,403 | 17,966 | 17,876 | 18,715 | 15,730 | 13,951 | 14,441 | 14,889 | 13,697 | 12,109 | 12,902 | 12,172 | 10,491 | 18,639 | 17,742 | 18,743 | 20,433 | 21,619 | 22,027 | 25,622 | 25,318 | 24,287 | 23,952 | 23,774 | 26,409 | 24,166 | 23,836 | 24,506 | 23,390 | 22,326 | 23,832 | 22,295 | 18,436 | 19,134 | 17,798 | 15,332 | 14,783 | 5,862 | 5,907 | 12,540 | 17,303 | 15,076 | 6,092 | 17,412 | 13,444 | 11,570 | 11,380 | 6,025 | 11,155 | 11,119 | 12,136 | 10,118 | 12,473 | 11,504.031 | 5,138.908 | 3,271.198 | 3,386.055 | 11,033.82 | 2,723.854 | 2,077.17 | 1,641.871 | 2,137.676 | 2,232.612 | 2,237.303 | 2,163.414 | 1,843.642 | 1,634.776 | 1,307.537 | 853.2 | 878.598 | 797.209 | 509.335 | 234.833 | 327.318 | 229.448 | 213.779 | 218.505 | 212.762 | 150.454 | 219.407 | 283.58 | 222.87 | 238.575 | 232.748 | 315.355 | 245.642 | 199.813 | 213.098 | 192.7 | 266.7 | 253.2 | 245.8 | 247.416 | 225.9 | 198.3 | 190.3 | 181.905 | 164.5 | 168.7 | 155.3 | 155.75 | 180.7 | 187.7 | 214.5 | 216.691 | 217.1 | 216 | 237.9 | 225.358 | 225.9 | 228.5 | 245.6 | 266.9 | 253.5 | 255.8 | 281.4 | 282.6 | 287.6 | 291.4 | 275.8 | 275.1 | 265.2 | 228.6 | 61.3 |
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 |
Common Stock
| 0 | 3,558 | 3,607 | 4,024 | 4,278 | 4,216 | 3,920 | 4,717 | 4,748 | 4,773 | 4,199 | 4,372 | 4,699 | 4,659 | 4,167 | 4,236 | 4,086 | 4,774 | 4,484 | 6,268 | 6,441 | 6,498 | 6,643 | 7,350 | 5,837 | 5,645 | 5,182 | 5,341 | 5,026 | 4,484 | 2,719 | 2,448 | 2,775 | 2,812 | 2,802 | 4,244 | 5,375 | 5,911 | 5,553 | 5,672 | 6,374 | 6,836 | 6,214 | 6,308 | 5,943 | 5,488 | 5,304 | 4,913 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,359.399 | 0 | 0 | 0 | 1,772.877 | 1,728.572 | 1,658.499 | 1,851.018 | 1,383.913 | 1,328.031 | 1,345.173 | 1,315.577 | 1,244.96 | 1,184.87 | 1,092.051 | 1,077.931 | 1,082.853 | 1,071.857 | 1,083.582 | 1,042.653 | 1,012.158 | 1,020.352 | 1,016.354 | 999.867 | 986.222 | 966.838 | 926.613 | 906.595 | 888.183 | 876.8 | 858.3 | 839 | 785 | 803 | 777 | 760 | 745 | 728 | 722 | 497 | 482 | 465 | 430 | 409 | 0 | 387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -479 | -468 | 0 | 0 | 0 | -237 | 0 | 0 | 0 | 0 | -498 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | -61 | -57 | -55 | -69 | -63 | -66 | -70 | 0 | 0 | 0 | -74 | -83 | -78 | -81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,705 | -4,489 | -4,329 | -4,109 | -3,996 | -3,848 | -3,677 | -3,611 | -3,537 | -3,458 | -3,360 | -3,212 | -2,263 | -2,125 | -2,012 | -2,679 | -721 | -733 | -1,577 | -1,483 | -1,432 | -397 | -1,327 | -1,228 | -1,111 | -991 | -607 | -880 | -632 | -551 | 0 | -391 | 0 | -123 | -113 | 0 | -83 | -24 | -222 | -95 | -209 | -808 | -765 | -165 | 0 | -632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 830 | 0 | 792 | 774 | 540 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 4,827 | 0 | -57 | 0 | 2,350 | 2,971 | 4,576 | 4,841 | 5,119 | 0 | 5,559 | 4,971 | 5,308 | 5,366 | 5,415 | 4,939 | 4,787 | 5,491 | 4,933 | 4,585 | 4,707 | 4,948 | 5,009 | 5,502 | 6,499 | 6,803 | 6,573 | 6,027 | 6,172 | 6,046 | 5,848 | 5,569 | 6,023 | 8,598 | 8,508 | 10,033 | 12,286 | 13,442 | 12,735 | 12,390 | 13,872 | 14,727 | 12,891 | 13,309 | 12,647 | 11,446 | 10,929 | 9,773 | 5,015 | 2,133 | 8,525 | 7,833 | 7,402 | 0 | 6,891 | 7,894 | 7,753 | 6,915 | 607 | 6,775 | 7,135 | 6,343 | 6,320 | 391 | 2,849,013 | 8.942 | 122.865 | 0 | 9.196 | 26.497 | -2,356.854 | 2,697.876 | 214.205 | 1,023.754 | -1,555.574 | -1,510.37 | -1,446.527 | -1,529.374 | -1,372.063 | -1,315.047 | -1,342.767 | -1,311.637 | -1,226.68 | -1,165.369 | -1,138.932 | -1,177.13 | -1,180.827 | -1,255.944 | -1,179.224 | -1,161.758 | -1,129.455 | -1,112.55 | -1,107.442 | -1,089.844 | -1,075.088 | -1,054.646 | -1,035.481 | -1,013.975 | -994.111 | -979.887 | 89.8 | 88.6 | 86.5 | 0 | 85.2 | 83.8 | 82.4 | -820.509 | 79.6 | 21.7 | 20.8 | -496.743 | 19.4 | 18.6 | -414.8 | -802.373 | -395.7 | -405 | -270.3 | 0 | 254.2 | 249.6 | 242.6 | 236.1 | 233.9 | 230.3 | 221.9 | 224.9 | 227.5 | 225.7 | 235.3 | 250.4 | 254.8 | 259.9 | 73.4 |
Total Shareholders Equity
| 4,827 | 3,497 | 3,550 | 3,969 | 6,628 | 7,187 | 8,496 | 9,558 | 9,867 | 4,773 | 9,758 | 9,343 | 10,007 | 10,025 | 9,582 | 9,257 | 8,873 | 10,265 | 9,417 | 10,942 | 11,148 | 11,446 | 11,652 | 12,905 | 12,336 | 12,448 | 11,755 | 11,368 | 11,198 | 10,530 | 8,567 | 8,017 | 8,798 | 8,598 | 8,508 | 10,033 | 12,286 | 13,442 | 12,735 | 12,390 | 13,872 | 14,727 | 12,891 | 13,309 | 12,647 | 11,446 | 10,929 | 9,773 | 934 | 933 | 8,525 | 7,833 | 7,402 | 1,500 | 6,891 | 7,894 | 7,753 | 6,915 | 1,029 | 6,775 | 7,135 | 6,343 | 6,320 | -391 | 2,849,013 | 8.942 | 9.865 | 9,047,591 | 9.196 | 2.497 | 2.545 | 2,602.876 | 214.205 | 215.754 | 217.303 | 218.202 | 211.972 | 321.644 | 11.85 | 12.984 | 2.406 | 3.94 | 18.28 | 19.501 | -46.881 | -99.199 | -97.974 | -143.23 | -95.642 | -119.105 | -117.297 | -92.198 | -91.088 | -89.977 | -88.866 | -87.808 | -108.868 | -107.38 | -105.928 | -103.087 | 948.1 | 927.6 | 871.5 | -900.42 | 862.2 | 843.8 | 827.4 | -820.509 | 801.6 | 518.7 | 502.8 | -496.743 | 449.4 | 427.6 | 415.2 | -415.373 | 396.3 | 386.7 | 269.7 | 8.273 | 254.2 | 249.6 | 242.6 | 236.1 | 233.9 | 230.3 | 221.9 | 224.9 | 227.5 | 225.7 | 235.3 | 250.4 | 254.8 | 259.9 | 73.4 |
Total Equity
| 7,009 | 5,386 | 5,625 | 6,073 | 9,803 | 10,978 | 13,901 | 15,216 | 15,731 | 10,904 | 16,073 | 15,142 | 16,244 | 16,315 | 15,934 | 15,132 | 14,516 | 16,598 | 15,199 | 16,428 | 16,663 | 17,201 | 17,465 | 19,281 | 19,060 | 19,480 | 18,565 | 17,630 | 17,612 | 16,829 | 14,704 | 13,880 | 15,108 | 14,670 | 14,500 | 16,079 | 19,432 | 21,197 | 20,148 | 19,337 | 21,585 | 22,823 | 19,786 | 20,526 | 19,574 | 17,636 | 16,790 | 14,877 | 1,037 | 1,034 | 12,664 | 11,911 | 11,173 | 1,604 | 10,309 | 12,605 | 12,357 | 11,064 | 1,106 | 10,902 | 11,602 | 10,143 | 10,328 | 3,553 | 2,856,032.616 | 6,311.694 | 7,117.646 | 9,054,325.563 | 9.196 | 185.226 | 200.564 | 2,895.097 | 480.543 | 479.538 | 506.775 | 522.801 | 628.697 | 433.126 | 119.856 | 119.715 | 107.851 | 108.039 | 121.143 | 121.15 | -46.881 | -99.199 | -97.974 | -143.23 | -26.339 | -50.414 | -49.195 | -24.765 | -23.294 | -22.197 | -21.202 | -22.901 | -44.521 | -43.362 | -41.87 | -36.787 | 948.1 | 927.6 | 871.5 | -900.42 | 862.2 | 843.8 | 827.4 | -820.509 | 801.6 | 518.7 | 502.8 | -496.743 | 449.4 | 427.6 | 415.2 | -415.373 | 396.3 | 386.7 | 269.7 | 8.273 | 254.2 | 249.6 | 242.6 | 236.1 | 233.9 | 230.3 | 221.9 | 224.9 | 227.5 | 225.7 | 235.3 | 250.4 | 254.8 | 259.9 | 73.4 |
Total Liabilities & Shareholders Equity
| 17,443 | 17,988 | 20,064 | 20,858 | 21,757 | 22,214 | 26,269 | 27,914 | 27,520 | 16,737 | 27,829 | 27,746 | 27,973 | 27,901 | 28,297 | 24,987 | 22,824 | 24,706 | 24,306 | 24,639 | 23,257 | 24,348 | 23,824 | 23,396 | 30,975 | 30,190 | 30,498 | 31,801 | 32,817 | 32,557 | 34,189 | 33,335 | 33,085 | 32,550 | 32,282 | 36,442 | 36,452 | 37,278 | 37,241 | 35,780 | 36,198 | 38,559 | 35,186 | 31,745 | 31,781 | 29,244 | 26,261 | 24,556 | 6,899 | 6,941 | 21,065 | 25,136 | 22,478 | 7,696 | 24,303 | 21,338 | 19,323 | 18,295 | 7,131 | 17,930 | 18,254 | 18,479 | 16,438 | 16,417 | 18,523.647 | 11,441.66 | 10,378.979 | 12,433.646 | 11,033.82 | 2,906.583 | 2,275.189 | 4,244.747 | 2,618.219 | 2,712.15 | 2,744.078 | 2,686.215 | 2,472.339 | 2,067.902 | 1,427.393 | 972.915 | 986.449 | 905.248 | 630.478 | 355.983 | 1,454.329 | 1,441.251 | 115.805 | 75.275 | 186.423 | 1,437.673 | 1,473.145 | 258.815 | 199.576 | 216.378 | 211.546 | 292.454 | 201.121 | 156.451 | 171.228 | 89.613 | 1,214.8 | 1,180.8 | 1,117.3 | -653.004 | 1,088.1 | 1,042.1 | 1,017.7 | -638.604 | 966.1 | 687.4 | 658.1 | -340.993 | 630.1 | 615.3 | 629.7 | -198.682 | 613.4 | 602.7 | 507.6 | 233.631 | 493.6 | 489.2 | 500.5 | 503 | 505.8 | 505.4 | 503.3 | 507.5 | 515.1 | 517.1 | 536.7 | 555.1 | 550.7 | 534.3 | 153.2 |