Imperial Oil Limited
TSX:IMO.TO
93.27 (CAD) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 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 | 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
| 2,020 | 1,176 | 864 | 2,716 | 2,376 | 2,243 | 3,749 | 3,576 | 2,867 | 3,149 | 2,153 | 1,875 | 776 | 1,467 | 771 | 817 | 233 | 1,388 | 1,718 | 1,531 | 1,087 | 1,011 | 988 | 1,148 | 873 | 1,425 | 1,195 | 833 | 623 | 672 | 391 | 248 | 195 | 155 | 203 | 366 | 28 | 60 | 215 | 43 | 171 | 102 | 272 | 76 | 542 | 323 | 482 | 469 | 996 | 1,045 | 1,202 | 920 | 419 | 301 | 267 | 51 | 64 | 534 | 513 | 458 | 390 | 755 | 1,974.259 | 1,933 | 1,318.051 | 590.474 | 1,207.667 | 2,222.995 | 2,037.194 | 1,770.065 | 2,157.502 | 1,856.488 | 997.211 | 714.619 | 1,660.658 | 934.959 | 563.398 | 536.88 | 1,279.098 | 933.602 | 438.959 | 310.86 | 448.28 | 852.242 | 964.474 | 906.42 | 766.446 | 452.381 | 574.329 | 412.683 | 872.334 | 1,448.635 | 1,877.458 | 1,294.34 | 1,019.796 | 1,050.496 | 741.453 | 716.253 | 615.017 | 587.968 | 422.998 | 449.057 | 432.972 | 549.962 | 417.022 | 485.957 | 747.963 | 245.961 | 93.996 | 99.003 | 561.052 | 568.658 | 1,815.057 | 907.856 | 272.975 | 648.401 | 650.255 | 649.347 | 495.441 | 95.046 | 665.053 | 947.958 | 604.977 | 370.998 | 243.046 | 254.058 | 264.971 | 66.966 | 185.971 | 285.995 | -3.055 | -87.016 | -44.002 | 2.32 | -89.007 | -82.044 | -85.975 | -99.942 | 123.956 | 520.988 | 731.943 | 518.943 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44.398 | 57.996 | 59.028 | 57.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 2,020 | 1,176 | 864 | 2,716 | 2,376 | 2,243 | 3,749 | 3,576 | 2,867 | 3,149 | 2,153 | 1,875 | 776 | 1,467 | 771 | 817 | 233 | 1,388 | 1,718 | 1,531 | 1,087 | 1,011 | 988 | 1,148 | 873 | 1,425 | 1,195 | 833 | 623 | 672 | 391 | 248 | 195 | 155 | 203 | 366 | 28 | 60 | 215 | 43 | 171 | 102 | 272 | 76 | 542 | 323 | 482 | 469 | 996 | 1,045 | 1,202 | 920 | 419 | 301 | 267 | 51 | 64 | 534 | 513 | 458 | 390 | 755 | 1,974.259 | 1,933 | 1,318.051 | 590.474 | 1,207.667 | 2,222.995 | 2,037.194 | 1,770.065 | 2,157.502 | 1,856.488 | 997.211 | 714.619 | 1,660.658 | 934.959 | 563.398 | 536.88 | 1,279.098 | 933.602 | 438.959 | 310.86 | 448.28 | 852.242 | 964.474 | 906.42 | 766.446 | 452.381 | 574.329 | 412.683 | 872.334 | 1,448.635 | 1,877.458 | 1,294.34 | 1,019.796 | 1,050.496 | 785.852 | 774.25 | 674.045 | 645.928 | 422.998 | 449.057 | 432.972 | 549.962 | 417.022 | 485.957 | 747.963 | 245.961 | 93.996 | 99.003 | 561.052 | 568.658 | 1,815.057 | 907.856 | 272.975 | 648.401 | 650.255 | 649.347 | 495.441 | 95.046 | 665.053 | 947.958 | 604.977 | 370.998 | 243.046 | 254.058 | 264.971 | 66.966 | 185.971 | 285.995 | -3.055 | -87.016 | -44.002 | 2.32 | -89.007 | -82.044 | -85.975 | -99.942 | 123.956 | 520.988 | 731.943 | 518.943 |
Net Receivables
| 6,070 | 5,204 | 4,482 | 5,390 | 4,585 | 4,283 | 4,719 | 5,179 | 6,839 | 5,413 | 3,869 | 3,871 | 3,163 | 2,388 | 1,919 | 1,732 | 1,866 | 1,556 | 2,699 | 2,884 | 3,134 | 3,233 | 2,529 | 2,729 | 2,625 | 2,285 | 2,712 | 1,896 | 1,599 | 1,745 | 2,023 | 1,702 | 1,977 | 1,639 | 1,581 | 1,702 | 2,105 | 1,752 | 1,539 | 2,301 | 2,405 | 2,738 | 2,084 | 2,176 | 2,227 | 2,232 | 1,976 | 2,363 | 2,143 | 2,146 | 2,290 | 2,124 | 2,301 | 2,243 | 2,000 | 1,810 | 1,776 | 1,894 | 1,714 | 1,673 | 1,823 | 1,578 | 1,454.59 | 2,770 | 2,949.584 | 2,529.575 | 2,132.287 | 2,125.609 | 2,104.145 | 1,985.701 | 1,870.923 | 1,781.603 | 2,055.772 | 1,863.615 | 2,039.772 | 2,077.816 | 1,805.573 | 1,835.55 | 1,625.87 | 1,622.779 | 1,498.332 | 1,493.966 | 1,315.213 | 1,273.636 | 1,327.84 | 1,621.86 | 1,348.757 | 1,220.635 | 1,162.297 | 1,175.908 | 991.722 | 1,241.913 | 1,388.805 | 1,406.275 | 1,496.701 | 1,301.473 | 1,259.435 | 1,184.573 | 1,138.021 | 1,040.059 | 921.971 | 798.038 | 1,013.932 | 891.966 | 891.959 | 876.028 | 1,090.064 | 958.017 | 1,004.969 | 1,085.018 | 1,130.053 | 924.443 | 969.995 | 2,103.033 | 1,005.999 | 2,188.227 | 2,194.484 | 2,191.422 | 1,265.816 | 991.006 | 897.067 | 902.007 | 889.065 | 1,913.02 | 992.052 | 982.006 | 1,765.035 | 980.047 | 997.002 | 1,051.999 | 1,108.961 | 1,093.982 | 1,234.02 | 1,636.701 | 1,442.955 | 1,198.999 | 1,227.044 | 1,055.009 | 795.991 | 791.033 | 670.073 | 984.063 |
Inventory
| 2,906 | 3,149 | 2,952 | 2,654 | 2,329 | 2,746 | 2,268 | 2,250 | 2,183 | 2,156 | 1,791 | 2,134 | 1,935 | 1,993 | 1,834 | 1,852 | 1,994 | 1,743 | 1,912 | 1,595 | 1,859 | 1,819 | 1,838 | 1,856 | 1,677 | 1,717 | 1,500 | 1,430 | 1,534 | 1,489 | 1,417 | 1,488 | 1,470 | 1,622 | 1,614 | 1,729 | 1,664 | 1,516 | 1,501 | 1,503 | 1,545 | 1,400 | 1,372 | 1,563 | 1,609 | 1,432 | 1,107 | 1,488 | 1,195 | 1,432 | 1,001 | 1,258 | 1,284 | 1,235 | 773 | 0 | 931 | 945 | 811 | 935 | 1,042 | 1,150 | 853.57 | 1,171 | 880.397 | 1,266.331 | 694.21 | 955.977 | 905.42 | 976.707 | 707.13 | 874.036 | 819.855 | 1,062.588 | 610.536 | 933.798 | 903.4 | 866.989 | 543.557 | 729.495 | 713.809 | 806.663 | 511.4 | 741.491 | 803.728 | 658.146 | 542.965 | 795.238 | 581.906 | 576.801 | 477.555 | 650.15 | 721.634 | 706.29 | 421.416 | 539.525 | 614.178 | 768.45 | 450.955 | 761.996 | 668.965 | 686.943 | 560.062 | 530.069 | 621.932 | 738.014 | 567.977 | 554.067 | 484.058 | 541.955 | 397.972 | 651.608 | 560.011 | 648.468 | 385.056 | 473.103 | 474.456 | 473.794 | 465.142 | 663.982 | 557.969 | 556.955 | 530.977 | 479.055 | 642.994 | 496.036 | 608.01 | 731.014 | 723.981 | 781.951 | 1,365.015 | 1,342.012 | 1,309.981 | 1,945.25 | 1,454.052 | 1,323.985 | 1,384.022 | 1,311.986 | 826.056 | 1,028.98 | 818.948 | 1,443.031 |
Other Current Assets
| 0 | 0 | -1,139.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 339 | 277 | 272 | 316 | 377 | 267 | 314 | 618 | 676 | 649 | 559 | 625 | 575 | 553 | 527 | 583 | 550 | 630 | 590 | 581 | 605 | 577 | 498 | 1,448 | 457 | 468 | 467 | 461 | 450 | 367 | -0 | 807 | 303.304 | 744.779 | -0.993 | 635 | -1.063 | -0 | 573.159 | 1.118 | 665.923 | 1.168 | 1.163 | 747.967 | 1.227 | 0 | 1.2 | 501.449 | 0 | 1.312 | 352.956 | -1.351 | 307.983 | 0 | -1.574 | 338.095 | 189.423 | 162.524 | 343.84 | 154.647 | 319.213 | 510.799 | 538.392 | 566.576 | 566.82 | 333.478 | 125 | 0 | 30.067 | 29.887 | 30.031 | 194.032 | 28.958 | 28.936 | 22.016 | 139.898 | 155.003 | 153.974 | 113.882 | 0 | 266.912 | 0 | 1,658.986 | 0 | 0 | -0 | 1,161.453 | 1,282.857 | 328.86 | 638.062 | 873.974 | 163.954 | 983.976 | 935.951 | 0 | 672.029 | 320.024 | 7.049 | 2.037 | 26.036 | 199.05 | 0 | 118.946 | 2.095 | 63.984 | 1.969 | 26.008 | 0 | 197.072 | 0 |
Total Current Assets
| 10,996 | 9,529 | 8,298 | 10,760 | 9,290 | 9,272 | 10,736 | 11,005 | 11,889 | 10,718 | 7,813 | 7,880 | 5,874 | 5,848 | 4,524 | 4,401 | 4,093 | 4,687 | 6,329 | 6,010 | 6,080 | 6,063 | 5,355 | 5,733 | 5,175 | 5,427 | 5,407 | 4,159 | 3,756 | 3,906 | 3,831 | 3,438 | 3,981 | 3,693 | 3,670 | 4,113 | 4,174 | 3,595 | 3,569 | 4,465 | 4,797 | 4,889 | 4,287 | 4,440 | 4,953 | 4,540 | 4,092 | 4,903 | 4,884 | 5,253 | 5,083 | 4,883 | 4,609 | 4,356 | 3,538 | 3,309 | 3,228 | 3,841 | 3,505 | 3,527 | 3,705 | 3,850 | 4,643.031 | 6,681 | 6,412.14 | 5,131.159 | 4,693.614 | 5,939.581 | 5,656.748 | 5,309.041 | 5,308.714 | 5,150.33 | 4,538.762 | 4,327.417 | 4,965.694 | 4,694.541 | 3,893.458 | 3,814.994 | 3,897.288 | 3,787.325 | 3,099.4 | 3,010.231 | 2,627.85 | 3,179.363 | 3,404.025 | 3,568.385 | 2,979.226 | 2,806.349 | 2,814.063 | 2,592.416 | 2,685.45 | 3,804.639 | 4,307.11 | 3,917.705 | 3,476.305 | 3,458.07 | 3,226.284 | 3,060.751 | 2,388.021 | 2,447.982 | 2,044.001 | 1,963.925 | 2,036.997 | 2,166.029 | 1,959.871 | 2,128.936 | 2,428.02 | 1,897.942 | 1,738.026 | 1,879.95 | 2,202.96 | 2,144.709 | 3,611.975 | 3,659.357 | 3,323.016 | 3,309.731 | 3,319.195 | 3,314.563 | 3,387.852 | 3,032.89 | 2,448.949 | 3,044.983 | 2,898.994 | 2,927.028 | 2,862.069 | 2,668.051 | 2,638.017 | 2,450.056 | 2,226.978 | 2,126.993 | 2,472.958 | 2,375.014 | 2,699.05 | 3,584.271 | 2,926.945 | 2,443.035 | 2,589.075 | 2,269.021 | 1,772.011 | 2,341.001 | 2,418.036 | 2,946.037 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 30,843 | 30,839 | 30,835 | 30,381 | 30,479 | 30,442 | 30,506 | 30,013 | 30,966 | 31,107 | 31,240 | 31,378 | 31,593 | 31,700 | 32,034 | 33,582 | 33,861 | 34,076 | 34,203 | 34,232 | 34,238 | 34,244 | 34,225 | 34,206 | 34,244 | 34,352 | 34,473 | 35,596 | 35,846 | 36,063 | 36,333 | 36,742 | 36,966 | 37,081 | 37,799 | 37,565 | 36,842 | 36,261 | 35,574 | 34,122 | 33,015 | 32,235 | 31,320 | 30,036 | 28,452 | 27,124 | 23,922 | 22,305 | 21,167 | 20,061 | 19,162 | 18,125 | 17,238 | 16,530 | 15,905 | 15,060 | 14,126 | 13,479 | 12,852 | 12,117 | 11,779 | 11,463 | 11,248.179 | 10,897 | 10,937.279 | 10,637.794 | 10,561.128 | 10,388.552 | 10,376.196 | 10,427.814 | 10,456.664 | 10,289.483 | 10,236.475 | 10,212.518 | 10,132.574 | 9,987.224 | 9,820.793 | 9,708.585 | 9,647.228 | 9,479.652 | 9,375.584 | 9,320.567 | 9,218.086 | 9,050.513 | 8,912.603 | 8,717.497 | 8,525.338 | 8,150.794 | 7,940.597 | 7,777.247 | 7,709.328 | 7,462.522 | 7,361.573 | 7,332.493 | 7,369.526 | 7,404.569 | 7,429.333 | 7,461.215 | 6,904.948 | 6,894.938 | 6,930.038 | 6,942.038 | 6,984.056 | 7,031.064 | 7,053.947 | 7,087.943 | 7,171.98 | 7,601.989 | 7,619.048 | 7,721.961 | 7,814.033 | 7,849.275 | 7,943.944 | 8,004.096 | 8,170.03 | 8,137.377 | 8,160.645 | 8,149.257 | 10,341.703 | 8,594.039 | 8,688.987 | 8,965.952 | 9,389.065 | 9,479.055 | 9,610.05 | 9,818.045 | 9,965.035 | 10,135.054 | 10,399.041 | 10,759.995 | 10,941.955 | 11,117.049 | 11,212.946 | 13,198.005 | 11,900.012 | 12,010.008 | 12,112.996 | 12,292.994 | 7,504.056 | 6,730.084 | 5,816.048 | 5,680.134 |
Goodwill
| 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 186 | 186 | 186 | 186 | 186 | 186 | 186 | 186 | 186 | 186 | 186 | 186 | 186 | 186 | 186 | 186 | 224 | 224 | 224 | 224 | 224 | 224 | 224 | 224 | 224 | 224 | 224 | 224 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 204 | 203.983 | 204 | 207.631 | 203.683 | 203.595 | 203.717 | 204.038 | 204.105 | 203.868 | 204.538 | 204.127 | 204.344 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 204.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 166 | 166 | 166 | 166 | 166 | 0 | 0 | 0 | 0 | 0 | 166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61 | 63 | 63 | 66 | 65 | 61 | 57 | 52 | 53 | 59 | 55 | 56 | 53 | 54 | 56 | 58 | 58 | 58 | 60 | 64 | 64 | 64 | 63 | 62 | 60 | 61 | 58 | 58 | 58 | 58 | 59.495 | 60 | 62.086 | 61.722 | 61.575 | 62.606 | 64.825 | 65.729 | 67.568 | 150.889 | 153.932 | 151.798 | 357.018 | 349.593 | 351.049 | 353.083 | 352.772 | 254.504 | 254.837 | 254.46 | 256.344 | 225.554 | 225.584 | 227.707 | 228.203 | 228.571 | 24.246 | 226.259 | 227.635 | 235.127 | 240.545 | 247.517 | 250.45 | 255.485 | 260.471 | 294.331 | 221.933 | 225.972 | 228.953 | 235.019 | 241.022 | 246.978 | 245.039 | 251.064 | 257.041 | 262.947 | 269.013 | 274.993 | 282.034 | 286.827 | 292.962 | 297.298 | 305.018 | 303.782 | 304.651 | 304.226 | 398.513 | 336.018 | 342.972 | 350.035 | 355.97 | 362.06 | 368.03 | 374.984 | 373.045 | 375.982 | 384.053 | 400.046 | 404.956 | 412.013 | 419.986 | 501.102 | 353.023 | 364.948 | 377.003 | 390.967 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 186 | 186 | 186 | 186 | 186 | 186 | 186 | 186 | 186 | 186 | 186 | 186 | 186 | 186 | 247 | 249 | 287 | 290 | 289 | 285 | 281 | 276 | 277 | 283 | 279 | 280 | 277 | 278 | 260 | 262 | 262 | 262 | 264 | 268 | 268 | 268 | 267 | 266 | 264 | 265 | 262 | 262 | 262 | 262 | 263.477 | 264 | 269.717 | 265.405 | 265.17 | 266.322 | 268.863 | 269.834 | 271.435 | 355.426 | 358.059 | 356.142 | 357.018 | 349.593 | 351.049 | 353.083 | 352.772 | 254.504 | 254.837 | 254.46 | 256.344 | 225.554 | 225.584 | 227.707 | 228.203 | 228.571 | 228.823 | 226.259 | 227.635 | 235.127 | 240.545 | 247.517 | 250.45 | 255.485 | 260.471 | 294.331 | 221.933 | 225.972 | 228.953 | 235.019 | 241.022 | 246.978 | 245.039 | 251.064 | 257.041 | 262.947 | 269.013 | 274.993 | 282.034 | 286.827 | 292.962 | 297.298 | 305.018 | 303.782 | 304.651 | 304.226 | 398.513 | 336.018 | 342.972 | 350.035 | 355.97 | 362.06 | 368.03 | 374.984 | 373.045 | 375.982 | 384.053 | 400.046 | 404.956 | 412.013 | 419.986 | 501.102 | 353.023 | 364.948 | 377.003 | 390.967 | 0 | 0 | 0 | 0 |
Long Term Investments
| 1,076 | 1,082 | 1,062 | 1,048 | 998 | 995 | 893 | 883 | 754 | 754 | 757 | 753 | 748 | 765 | 781 | 771 | 882 | 902 | 891 | 912 | 894 | 854 | 857 | 837 | 860 | 850 | 865 | 931 | 907 | 1,014 | 1,030 | 0 | 0 | 0 | 1,254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1,076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -748 | 0 | 0 | -771 | -882 | -902 | 0 | -912 | -894 | -854 | 0 | -837 | -860 | -850 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,130 | 897 | 838 | 1,231 | 1,193 | 1,240 | 1,223 | 919 | 1,117 | 1,065 | 806 | 698 | 1,306 | 528 | 526 | 1,233 | 1,380 | 1,484 | 578 | 1,479 | 1,425 | 2,004 | 833 | 1,694 | 1,785 | 1,615 | 670 | 498 | 410 | 241 | 274 | 1,728 | 2,050 | 2,162 | 1,414 | 1,484 | 1,529 | 1,467 | 1,406 | 1,379 | 1,309 | 1,338 | 1,332 | 1,325 | 1,292 | 1,177 | 1,090 | 1,001 | 928 | 935 | 920 | 918 | 851 | 854 | 870 | 763 | 750 | 750 | 854 | 916 | 917 | 915 | 880.282 | 785 | 875.308 | 770.497 | 766.71 | 658.849 | 649.309 | 641.144 | 103.681 | 112.887 | 112.66 | 88.744 | 126.759 | 131.243 | 127.654 | 126.965 | 129.59 | 253.244 | 230.821 | 226.915 | 258.921 | 93.193 | 121.572 | 114.588 | 135.348 | 136.508 | 134.869 | 135.437 | 138.491 | 113.618 | 116.49 | 116.664 | 125.975 | 147.28 | 187.953 | 169.639 | 172.164 | 172.12 | 165.004 | 168 | 166.873 | 172.915 | 175.217 | 205.106 | 203.002 | 205.082 | 214.907 | 219.053 | 225.024 | 230.861 | 236.088 | 245.42 | 253.886 | 252.986 | 253.709 | 253.355 | 319.961 | 0 | 323.049 | 146.021 | 151.972 | 200.907 | 207.922 | 208.884 | 215.893 | 350.917 | 273.981 | 244.973 | 258.09 | 262.875 | 278.022 | 343.348 | 239.048 | 229.955 | 499.942 | 522.988 | 399.905 | 406.888 | 413.893 | 575.842 |
Total Non-Current Assets
| 33,139 | 32,984 | 32,901 | 32,826 | 32,836 | 32,843 | 32,788 | 31,981 | 33,003 | 33,092 | 32,969 | 32,995 | 33,065 | 33,159 | 33,507 | 34,981 | 35,407 | 35,726 | 35,858 | 35,897 | 35,849 | 36,434 | 36,101 | 36,086 | 36,215 | 36,153 | 36,194 | 37,211 | 37,349 | 37,504 | 37,823 | 38,656 | 39,263 | 39,492 | 39,500 | 39,339 | 38,660 | 38,013 | 37,261 | 35,777 | 34,601 | 33,856 | 32,931 | 31,641 | 30,021 | 28,579 | 25,272 | 23,568 | 22,357 | 21,258 | 20,346 | 19,311 | 18,357 | 17,652 | 17,042 | 16,089 | 15,140 | 14,494 | 13,968 | 13,295 | 12,958 | 12,640 | 12,391.938 | 11,946 | 12,082.304 | 11,673.696 | 11,593.008 | 11,313.724 | 11,294.368 | 11,338.792 | 10,831.78 | 10,757.796 | 10,707.195 | 10,657.403 | 10,616.351 | 10,468.06 | 10,299.497 | 10,188.634 | 10,129.59 | 9,987.401 | 9,861.241 | 9,801.941 | 9,733.351 | 9,369.26 | 9,259.76 | 9,059.791 | 8,888.889 | 8,515.873 | 8,304.289 | 8,138.942 | 8,075.454 | 7,811.267 | 7,718.608 | 7,696.673 | 7,745.951 | 7,807.334 | 7,877.756 | 7,925.185 | 7,299.045 | 7,293.03 | 7,323.995 | 7,345.057 | 7,391.95 | 7,450.956 | 7,474.203 | 7,544.113 | 7,632.023 | 8,070.018 | 8,102.968 | 8,216.007 | 8,321.091 | 8,366.963 | 8,472.995 | 8,546.814 | 8,728.934 | 8,694.145 | 8,719.005 | 8,706.837 | 11,060.177 | 8,930.058 | 9,355.008 | 9,462.007 | 9,897.008 | 10,042.022 | 10,186.002 | 10,401.913 | 10,553.973 | 10,861.953 | 11,057.074 | 11,405.015 | 11,605.001 | 11,791.938 | 11,910.954 | 14,042.454 | 12,492.082 | 12,604.911 | 12,989.94 | 13,206.948 | 7,903.961 | 7,136.972 | 6,229.941 | 6,255.977 |
Total Assets
| 44,135 | 42,513 | 41,199 | 43,586 | 42,126 | 42,115 | 43,524 | 42,986 | 44,892 | 43,810 | 40,782 | 40,875 | 38,939 | 39,007 | 38,031 | 39,382 | 39,500 | 40,413 | 42,187 | 41,907 | 41,929 | 42,497 | 41,456 | 41,819 | 41,390 | 41,580 | 41,601 | 41,370 | 41,105 | 41,410 | 41,654 | 42,094 | 43,244 | 43,185 | 43,170 | 43,452 | 42,834 | 41,608 | 40,830 | 40,242 | 39,398 | 38,745 | 37,218 | 36,081 | 34,974 | 33,119 | 29,364 | 28,471 | 27,241 | 26,511 | 25,429 | 24,194 | 22,966 | 22,008 | 20,580 | 19,398 | 18,368 | 18,335 | 17,473 | 16,822 | 16,663 | 16,490 | 17,034.968 | 18,627 | 18,494.444 | 16,804.855 | 16,286.622 | 17,253.304 | 16,951.116 | 16,647.832 | 16,140.494 | 15,908.126 | 15,245.956 | 14,984.82 | 15,582.044 | 15,162.602 | 14,192.954 | 14,003.628 | 14,026.878 | 13,774.726 | 12,960.64 | 12,812.172 | 12,361.201 | 12,548.622 | 12,663.785 | 12,628.177 | 11,868.115 | 11,322.222 | 11,118.351 | 10,731.358 | 10,760.904 | 11,615.907 | 12,025.719 | 11,614.378 | 11,222.256 | 11,265.404 | 11,104.04 | 10,985.936 | 9,687.066 | 9,741.012 | 9,367.996 | 9,308.981 | 9,428.947 | 9,616.985 | 9,434.073 | 9,673.05 | 10,060.043 | 9,967.96 | 9,840.994 | 10,095.957 | 10,524.051 | 10,511.672 | 12,084.97 | 12,206.171 | 12,051.95 | 12,003.876 | 12,038.2 | 12,021.4 | 14,448.029 | 11,962.948 | 11,803.957 | 12,506.99 | 12,796.002 | 12,969.05 | 13,048.071 | 13,069.964 | 13,191.99 | 13,312.009 | 13,284.053 | 13,532.008 | 14,077.959 | 14,166.952 | 14,610.005 | 17,626.725 | 15,419.027 | 15,047.946 | 15,579.015 | 15,475.97 | 9,675.972 | 9,477.973 | 8,647.977 | 9,202.013 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 7,280 | 6,968 | 4,963 | 7,234 | 5,923 | 5,930 | 6,194 | 6,498 | 7,947 | 7,364 | 5,184 | 5,558 | 4,411 | 3,721 | 3,153 | 3,229 | 3,176 | 3,235 | 4,260 | 3,904 | 3,985 | 4,713 | 3,688 | 4,565 | 3,923 | 3,461 | 3,877 | 3,041 | 2,962 | 2,983 | 3,193 | 2,898 | 3,179 | 2,832 | 2,989 | 3,393 | 3,606 | 3,583 | 3,969 | 4,571 | 4,752 | 4,997 | 4,518 | 4,593 | 4,819 | 4,706 | 4,249 | 4,771 | 4,542 | 4,397 | 4,317 | 4,349 | 4,180 | 4,202 | 3,470 | 0 | 3,196 | 3,448 | 2,811 | 2,823 | 2,909 | 2,829 | 2,542.496 | 3,995 | 4,476.284 | 3,918.321 | 3,334.989 | 3,485.044 | 3,567.481 | 3,348.708 | 3,080.149 | 3,070.303 | 3,040.714 | 3,134.05 | 3,170.136 | 3,555.168 | 3,072.297 | 3,025.393 | 2,524.598 | 2,503.465 | 2,238.826 | 2,371.459 | 2,222.079 | 2,166.397 | 2,334.189 | 2,431.321 | 2,113.629 | 2,114.286 | 2,394.302 | 2,171.765 | 1,792.423 | 2,220.294 | 2,372.163 | 2,199.275 | 1,868.626 | 2,004.809 | 1,981.649 | 1,832.681 | 1,573.061 | 1,569.039 | 1,404.957 | 1,361.057 | 1,282.043 | 1,835.042 | 1,671.027 | 1,828.936 | 1,563.974 | 2,033.006 | 1,889.993 | 2,010.939 | 1,593.943 | 2,218.664 | 0 | 2,349.451 | 1,508.045 | 1,918.309 | 1,923.795 | 1,921.11 | 1,571.048 | 1,587.998 | 1,526.978 | 1,430.035 | 1,593.063 | 1,594.984 | 1,222.023 | 1,213.036 | 1,315.957 | 0 | 1,347.962 | 1,470.996 | 1,367.957 | 1,336.988 | 1,364.984 | 0 | 1,443.995 | 1,111.021 | 1,285.998 | 1,313.955 | 0 | 0 | 0 | 0 |
Short Term Debt
| 220 | 121 | 208 | 121 | 122 | 122 | 122 | 122 | 122 | 122 | 122 | 122 | 197 | 191 | 227 | 227 | 228 | 229 | 229 | 197 | 200 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 203 | 202 | 202 | 271 | 1,862 | 1,843 | 1,952 | 1,953 | 1,976 | 1,938 | 1,978 | 1,759 | 1,624 | 1,843 | 1,843 | 1,831 | 1,506 | 1,160 | 472 | 439 | 364 | 364 | 364 | 364 | 364 | 229 | 229 | 229 | 199 | 109 | 109 | 108 | 109 | 109 | 109.276 | 108 | 109.922 | 108.014 | 108.253 | 897.347 | 1,146.652 | 1,396.448 | 1,077.586 | 1,077.456 | 827.663 | 575.666 | 575.648 | 894.309 | 893.58 | 1,394.196 | 1,076.314 | 1,074.713 | 824.55 | 574.502 | 573.232 | 572.663 | 71.593 | 71.985 | 72.395 | 0 | 0 | 460.484 | 460.045 | 383.462 | 378.215 | 373.64 | 367.427 | 287.045 | 44.398 | 57.996 | 59.028 | 214.967 | 215.019 | 214.943 | 215.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58.008 | 1.018 | 66.004 | 265.98 | 346.828 | 188.995 | 99.965 | 249.971 | 122.988 | 20.043 | 37.037 | 75.956 | 66.965 |
Tax Payables
| 90 | 17 | 706 | 418 | 184 | 505 | 2,582 | 2,314 | 2,018 | 1,165 | 248 | 269 | 42 | 21 | 0 | 0 | 0 | 2 | 106 | 36 | 28 | 37 | 65 | 11 | 89 | 73 | 57 | 59 | 40 | 24 | 488 | 452 | 465 | 443 | 452 | 424 | 366 | 218 | 34 | 698 | 710 | 819 | 727 | 577 | 1,062 | 1,017 | 1,184 | 1,126 | 1,357 | 1,327 | 1,268 | 1,149 | 928 | 895 | 878 | 0 | 617 | 686 | 848 | 683 | 913 | 938 | 0 | 2,057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 90 | 0 | 706 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -615 | -277 | -288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -44.398 | -57.996 | -59.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -66.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 283 | 17 | 726 | 418 | 184 | 505 | 2,582 | 2,314 | 2,018 | 1,165 | 248 | 269 | 42 | 21 | 615 | 277 | 288 | 2 | 106 | 36 | 28 | 37 | 65 | 11 | 89 | 73 | 57 | 59 | 40 | 24 | 488 | 452 | 465 | 443 | 452 | 424 | 366 | 218 | 34 | 698 | 710 | 819 | 727 | 577 | 1,062 | 1,017 | 1,184 | 1,126 | 1,357 | 1,327 | 1,268 | 1,149 | 928 | 895 | 878 | 4,248 | 617 | 686 | 848 | 683 | 913 | 938 | 1,497.086 | 2,057 | 1,890.055 | 1,486.473 | 1,497.666 | 1,350.492 | 1,160.468 | 1,142.758 | 1,190.587 | 1,399.352 | 1,114.334 | 1,036.899 | 1,399 | 1,291.521 | 873.941 | 744.861 | 1,057.115 | 1,028.096 | 737.825 | 633.526 | 595.131 | 745.543 | 678.103 | 702.218 | 557.129 | 526.984 | 342.476 | 364.882 | 775.231 | 981.537 | 1,010.59 | 980.609 | 1,180.264 | 1,011.422 | 837.65 | 700.304 | 665.943 | 532.062 | 371.077 | 305.057 | 440.867 | 0 | 0 | 0 | 593.996 | 0 | 0 | 0 | 781.006 | 0 | 2,351.064 | 0 | 417.917 | 0 | 0 | 0 | 343.947 | 0 | 0 | 0 | 0 | 0 | 353.032 | 279.98 | 247.044 | 1,553.061 | 122.062 | 110.007 | 25.006 | 66.004 | 94.025 | 2,441.712 | 242.053 | 65.984 | 58.018 | 110.017 | 877.953 | 991.943 | 830.963 | 1,259.052 |
Total Current Liabilities
| 7,873 | 7,106 | 6,603 | 7,773 | 6,229 | 6,557 | 8,898 | 8,934 | 10,087 | 8,651 | 5,554 | 5,949 | 4,650 | 3,933 | 3,380 | 3,456 | 3,404 | 3,466 | 4,595 | 4,137 | 4,213 | 4,952 | 3,955 | 4,778 | 4,214 | 3,736 | 4,136 | 3,302 | 3,205 | 3,209 | 3,883 | 3,621 | 5,506 | 5,118 | 5,393 | 5,770 | 5,948 | 5,739 | 5,981 | 7,028 | 7,086 | 7,659 | 7,088 | 7,001 | 7,387 | 6,883 | 5,905 | 6,336 | 6,263 | 6,088 | 5,949 | 5,862 | 5,472 | 5,326 | 4,577 | 4,477 | 4,012 | 4,243 | 3,768 | 3,614 | 3,931 | 3,876 | 4,148.859 | 6,160 | 6,476.261 | 5,512.807 | 4,940.908 | 5,732.883 | 5,874.601 | 5,887.915 | 5,348.322 | 5,547.111 | 4,982.711 | 4,746.614 | 5,144.784 | 5,740.999 | 4,839.818 | 5,164.45 | 4,658.027 | 4,606.274 | 3,801.201 | 3,579.486 | 3,390.442 | 3,484.603 | 3,083.885 | 3,205.524 | 2,743.154 | 2,641.27 | 2,736.778 | 2,997.132 | 3,027.698 | 3,585.293 | 3,760.968 | 3,553.524 | 3,416.317 | 3,303.276 | 2,819.299 | 2,532.985 | 2,239.005 | 2,316.067 | 1,991.053 | 1,881.057 | 1,937.926 | 1,835.042 | 1,671.027 | 1,828.936 | 2,157.97 | 2,033.006 | 1,889.993 | 2,010.939 | 2,374.949 | 2,218.664 | 2,351.064 | 2,349.451 | 1,925.961 | 1,918.309 | 1,923.795 | 1,921.11 | 1,914.995 | 1,587.998 | 1,526.978 | 1,430.035 | 1,593.063 | 1,594.984 | 1,575.054 | 1,493.016 | 1,563.001 | 1,553.061 | 1,470.024 | 1,639.011 | 1,393.981 | 1,402.992 | 1,724.988 | 2,788.54 | 1,875.043 | 1,276.97 | 1,593.988 | 1,546.96 | 897.996 | 1,028.98 | 906.919 | 1,326.017 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 3,447 | 4,113 | 4,122 | 4,139 | 4,149 | 4,164 | 4,184 | 4,159 | 5,166 | 5,187 | 5,201 | 5,224 | 5,161 | 5,045 | 5,052 | 5,057 | 5,072 | 5,091 | 5,104 | 5,124 | 5,109 | 5,132 | 4,978 | 4,986 | 4,992 | 4,999 | 5,005 | 5,013 | 5,019 | 5,026 | 5,032 | 7,039 | 7,046 | 7,052 | 6,564 | 6,473 | 6,008 | 5,610 | 4,913 | 4,443 | 4,445 | 4,442 | 4,444 | 4,383 | 3,566 | 2,768 | 1,175 | 990 | 841 | 842 | 843 | 844 | 845 | 526 | 527 | 228 | 29 | 30 | 2,870 | 32 | 32 | 34 | 33.997 | 35 | 36.641 | 37.033 | 37.74 | 537.613 | 289.054 | 1,765.452 | 358.807 | 361.015 | 611.266 | 2,293.321 | 862.891 | 545.877 | 547.441 | 48.368 | 367.171 | 367.897 | 624.416 | 868.311 | 859.204 | 849.541 | 1,341.348 | 1,404.437 | 2,653.447 | 1,541.27 | 1,477.497 | 1,027.725 | 905.762 | 962.601 | 944.024 | 936.465 | 928.314 | 976.856 | 1,253.515 | 1,245.469 | 1,239.005 | 1,338.958 | 1,330.009 | 1,321.962 | 1,312.074 | 1,540.015 | 1,525.062 | 1,515.035 | 1,505.933 | 1,500.069 | 1,493.996 | 1,487.953 | 1,544.059 | 1,661 | 1,656.028 | 1,646.112 | 1,970.957 | 1,963.13 | 1,968.743 | 1,965.996 | 2,394.585 | 1,971.943 | 1,970.946 | 2,036.955 | 2,030.05 | 2,100.053 | 2,131.009 | 2,186.989 | 2,242.975 | 2,359.022 | 2,312.95 | 2,325.052 | 3,206.042 | 3,261.962 | 3,272.001 | 3,800.023 | 3,574.962 | 3,944.024 | 4,351.035 | 4,406.948 | 1,217.013 | 1,205.978 | 1,034.111 | 1,219.069 |
Deferred Revenue Non-Current
| 707 | 3,635 | 3,608 | 3,195 | 3,147 | 0 | 0 | 0 | 0 | 0 | 3,154 | 3,818 | 3,806 | 3,784 | 3,826 | 3,386 | 3,415 | 3,384 | 3,275 | 2,684 | 2,694 | 2,704 | 2,708 | 3,070 | 3,101 | 3,091 | 3,088 | 3,125 | 3,180 | 3,206 | 3,328 | 3,091 | 3,101 | 3,110 | 3,232 | 3,533 | 3,566 | 3,438 | 3,218 | 2,598 | 2,689 | 2,874 | 2,846 | 3,841 | 3,985 | 3,913 | 3,791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,382 | 4,429 | 4,512 | 4,526 | 4,629 | 4,687 | 4,713 | 4,278 | 4,329 | 4,408 | 4,542 | 4,305 | 4,394 | 4,291 | 4,176 | 4,459 | 4,462 | 4,675 | 4,718 | 4,768 | 4,650 | 5,146 | 5,091 | 4,742 | 4,476 | 4,410 | 4,245 | 4,336 | 4,203 | 4,251 | 4,062 | 4,008 | 4,165 | 4,194 | 4,191 | 4,148 | 4,146 | 3,768 | 3,841 | 3,575 | 3,431 | 3,169 | 3,071 | 2,706 | 2,527 | 2,341 | 1,924 | 1,745 | 1,617 | 1,507 | 1,440 | 1,588 | 1,538 | 1,512 | 1,546 | 1,504 | 1,507 | 1,440 | 1,396 | 1,547 | 1,544 | 1,533 | 1,488.587 | 1,503 | 1,514.486 | 1,498.817 | 1,470.851 | 1,482.659 | 1,446.334 | 1,454.105 | 1,345.527 | 1,229.462 | 1,195.761 | 1,340.495 | 1,212.932 | 1,161.44 | 1,196.76 | 1,222.491 | 1,155.508 | 1,309.059 | 1,304.87 | 1,319.517 | 1,361.587 | 1,138.574 | 1,141.429 | 1,229.617 | 1,260.623 | 1,174.603 | 1,222.913 | 1,258.764 | 1,335.562 | 1,320.814 | 1,354.009 | 1,458.3 | 1,511.698 | 1,546.438 | 1,567.264 | 1,587.647 | 877.025 | 862.949 | 933.998 | 992 | 1,028.947 | 986.075 | 1,022.931 | 1,022.979 | 1,000 | 1,017.953 | 1,012.008 | 995.015 | 980.951 | 995.401 | 1,021.959 | 1,050.519 | 1,149.986 | 1,145.408 | 1,148.683 | 1,147.08 | 1,486.183 | 1,258.961 | 1,280.022 | 1,356.955 | 1,458.035 | 1,483.991 | 1,511.986 | 1,560.966 | 1,576.987 | 1,567.028 | 1,638.969 | 1,698.983 | 2,048.993 | 2,100.948 | 2,099.004 | 2,395.314 | 2,373.945 | 2,371 | 2,358.989 | 2,340.012 | 1,786.924 | 1,677.063 | 1,617.042 | 1,609.954 |
Other Non-Current Liabilities
| 3,790 | 118 | 132 | 145 | 144 | 3,272 | 3,316 | 3,307 | 3,331 | 3,288 | 596 | 370 | 159 | 218 | 179 | 232 | 231 | 227 | 219 | 229 | 241 | 244 | 235 | 264 | 842 | 760 | 692 | 573 | 498 | 414 | 328 | 353 | 354 | 365 | 365 | 367 | 407 | 346 | 347 | 219 | 228 | 240 | 245 | 254 | 211 | 191 | 192 | 3,748 | 3,856 | 3,954 | 3,876 | 2,737 | 2,747 | 2,880 | 2,753 | 2,443 | 2,427 | 2,679 | 0 | 2,219 | 2,232 | 2,185 | 2,298.446 | 1,879 | 1,980.639 | 1,801.255 | 1,913.795 | 1,775.812 | 1,769.394 | -1.153 | 1,682.199 | 1,520.063 | 1,485.778 | 0 | 1,728.108 | 1,385.598 | 1,297.41 | 1,239.42 | 1,523.878 | 1,019.277 | 1,003.336 | 978.489 | 972.562 | 1,195.3 | 1,302.175 | 1,254.591 | -1.574 | 1,126.984 | 1,107.744 | 1,101.02 | 1,063.356 | 1,047.814 | 1,065.053 | 1,040.517 | 1,045.291 | 1,113.616 | 1,108.48 | 1,122.227 | 894.097 | 921.056 | 939.865 | 956.981 | 969.969 | 1,040.857 | 1,052.036 | 1,045.106 | 1,013.152 | 1,049.993 | 1,045.963 | 1,052.063 | 1,057.147 | 1,105.335 | 1,100.927 | 1,096.41 | 1,097.082 | 1,092.62 | 1,095.744 | 1,094.215 | 1,390.798 | 1,163.109 | 1,128.943 | 1,111.972 | 1,148.795 | 1,191.035 | 1,227.022 | 1,206.996 | 1,173.045 | 1,160.868 | 1,148.082 | 1,078.923 | -0.113 | 0 | 0 | 0 | 0.116 | 0 | 0 | 0.116 | 0 | 0 | -0.138 | 0 |
Total Non-Current Liabilities
| 12,326 | 12,295 | 12,374 | 12,005 | 12,069 | 12,123 | 12,213 | 11,744 | 12,826 | 12,883 | 13,493 | 13,717 | 13,520 | 13,338 | 13,233 | 13,134 | 13,180 | 13,377 | 13,316 | 12,805 | 12,694 | 13,226 | 13,012 | 13,062 | 13,411 | 13,260 | 13,030 | 13,047 | 12,900 | 12,897 | 12,750 | 14,491 | 14,666 | 14,721 | 14,352 | 14,521 | 14,127 | 13,162 | 12,319 | 10,835 | 10,793 | 10,725 | 10,606 | 11,184 | 10,289 | 9,213 | 7,082 | 6,483 | 6,314 | 6,303 | 6,159 | 5,169 | 5,130 | 4,918 | 4,826 | 4,175 | 3,963 | 4,149 | 4,266 | 3,798 | 3,808 | 3,752 | 3,821.03 | 3,417 | 3,531.766 | 3,337.105 | 3,422.386 | 3,796.085 | 3,504.782 | 3,218.404 | 3,386.533 | 3,110.54 | 3,292.805 | 3,633.816 | 3,803.931 | 3,092.915 | 3,041.61 | 2,510.278 | 3,046.556 | 2,696.233 | 2,932.622 | 3,166.317 | 3,193.353 | 3,183.414 | 3,784.952 | 3,888.644 | 3,912.496 | 3,842.857 | 3,808.153 | 3,387.508 | 3,304.68 | 3,331.229 | 3,363.086 | 3,435.283 | 3,485.303 | 3,636.91 | 3,929.259 | 3,955.343 | 3,010.127 | 3,122.964 | 3,203.872 | 3,270.943 | 3,310.991 | 3,566.947 | 3,600.029 | 3,583.121 | 3,519.085 | 3,568.015 | 3,551.967 | 3,535.032 | 3,582.157 | 3,761.735 | 3,778.914 | 3,793.042 | 4,218.026 | 4,201.157 | 4,213.17 | 4,207.291 | 5,271.567 | 4,394.013 | 4,379.911 | 4,505.882 | 4,636.881 | 4,775.08 | 4,870.017 | 4,954.952 | 4,993.007 | 5,086.919 | 5,100 | 5,102.958 | 5,254.922 | 5,362.91 | 5,371.005 | 6,195.337 | 5,949.023 | 6,315.024 | 6,710.025 | 6,747.076 | 3,003.937 | 2,883.041 | 2,651.015 | 2,829.023 |
Total Liabilities
| 20,199 | 19,401 | 18,977 | 19,778 | 18,298 | 18,680 | 21,111 | 20,678 | 22,913 | 21,534 | 19,047 | 19,666 | 18,170 | 17,271 | 16,613 | 16,590 | 16,584 | 16,843 | 17,911 | 16,942 | 16,907 | 18,178 | 16,967 | 17,840 | 17,625 | 16,996 | 17,166 | 16,349 | 16,105 | 16,106 | 16,633 | 18,112 | 20,172 | 19,839 | 19,745 | 20,291 | 20,075 | 18,901 | 18,300 | 17,863 | 17,879 | 18,384 | 17,694 | 18,185 | 17,676 | 16,096 | 12,987 | 12,819 | 12,577 | 12,391 | 12,108 | 11,031 | 10,602 | 10,244 | 9,403 | 8,652 | 7,975 | 8,392 | 8,034 | 7,412 | 7,739 | 7,628 | 7,969.888 | 9,577 | 10,008.027 | 8,849.913 | 8,363.293 | 9,528.968 | 9,379.384 | 9,106.319 | 8,734.856 | 8,657.651 | 8,275.516 | 8,380.43 | 8,948.715 | 8,833.914 | 7,881.429 | 7,674.728 | 7,704.584 | 7,302.507 | 6,733.823 | 6,745.803 | 6,583.795 | 6,668.017 | 6,868.837 | 7,094.168 | 6,655.65 | 6,484.127 | 6,544.931 | 6,384.64 | 6,332.378 | 6,916.522 | 7,124.054 | 6,988.807 | 6,901.62 | 6,940.186 | 6,748.557 | 6,488.328 | 5,249.132 | 5,439.032 | 5,194.925 | 5,152 | 5,248.916 | 5,401.989 | 5,271.057 | 5,412.057 | 5,677.055 | 5,601.022 | 5,441.96 | 5,545.971 | 5,957.106 | 5,980.4 | 6,129.978 | 6,142.493 | 6,143.987 | 6,119.467 | 6,136.965 | 6,128.401 | 7,186.562 | 5,982.011 | 5,906.89 | 5,935.917 | 6,229.944 | 6,370.064 | 6,445.071 | 6,447.968 | 6,556.008 | 6,639.98 | 6,570.024 | 6,741.969 | 6,648.902 | 6,765.902 | 7,095.994 | 8,983.877 | 7,824.067 | 7,591.993 | 8,304.012 | 8,294.036 | 3,901.933 | 3,912.021 | 3,557.934 | 4,155.04 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 992 | 992 | 992 | 1,047 | 1,079 | 1,079 | 1,079 | 1,129 | 1,177 | 1,237 | 1,252 | 1,286 | 1,302 | 1,357 | 1,357 | 1,357 | 1,357 | 1,357 | 1,375 | 1,391 | 1,410 | 1,427 | 1,446 | 1,465 | 1,483 | 1,523 | 1,536 | 1,547 | 1,560 | 1,566 | 1,566 | 1,566 | 1,566 | 1,566 | 1,566 | 1,566 | 1,566 | 1,566 | 1,566 | 1,566 | 1,566 | 1,566 | 1,566 | 1,566 | 1,566 | 1,566 | 1,566 | 0 | 0 | 0 | 1,528 | 0 | 0 | 0 | 1,511 | 1,509 | 1,509 | 1,508 | 1,508 | 1,507 | 1,507 | 1,509 | 0 | 1,546 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 23,592 | 22,781 | 21,907 | 23,223 | 23,220 | 22,837 | 21,846 | 22,269 | 21,913 | 22,171 | 21,660 | 21,759 | 21,336 | 22,281 | 22,050 | 23,358 | 23,516 | 24,204 | 24,812 | 24,990 | 25,056 | 24,364 | 24,560 | 24,247 | 24,049 | 24,861 | 24,714 | 25,224 | 25,224 | 25,558 | 25,352 | 24,036 | 23,160 | 23,467 | 23,687 | 23,704 | 23,344 | 23,334 | 23,023 | 22,463 | 21,637 | 20,516 | 19,679 | 18,733 | 18,187 | 17,963 | 17,266 | 16,292 | 15,354 | 14,879 | 14,031 | 13,131 | 12,368 | 11,743 | 11,090 | 10,389 | 10,064 | 9,644 | 9,252 | 8,805 | 8,343 | 8,277 | 8,483.487 | 8,294 | 7,715.942 | 7,100.093 | 7,071.209 | 6,815.065 | 6,658.874 | 6,630.535 | 6,462.022 | 6,138.37 | 5,840.491 | 5,460.065 | 5,465.752 | 4,938.444 | 4,906.1 | 4,902.056 | 4,888.409 | 0 | 4,392.262 | 4,214.323 | 3,918.588 | 3,996.488 | 3,890.315 | 3,609.52 | 3,602.455 | 2,898.413 | 0 | 2,407.584 | 2,488.061 | 2,712.64 | 2,869.894 | 2,585.527 | 2,282.543 | 3,157.499 | 2,834.098 | 2,503.987 | 2,229.022 | 2,230.374 | 1,860.516 | 1,979.019 | 1,971.053 | 2,410.252 | 2,371.013 | 2,103.83 | 2,090.064 | 2,457.395 | 2,340.235 | 2,251.038 | 2,125.942 | 3,310.007 | 0 | 3,276.262 | 514.044 | 3,164.314 | 3,123.419 | 3,050.236 | 365.549 | 2,833.4 | 2,920.033 | 2,877.785 | 3,809.637 | 3,736.526 | 3,625.945 | 3,645.023 | 3,658.996 | 3,694.974 | 3,737.05 | 3,998.96 | 4,452.025 | 4,463.972 | 4,613.015 | 5,318.409 | 4,760.952 | 4,652.973 | 4,500.058 | 4,436.016 | 4,348.008 | 4,142.04 | 3,667.035 | 3,647.001 |
Accumulated Other Comprehensive Income/Loss
| -648 | -661 | -677 | -462 | -471 | -481 | -512 | -1,090 | -1,111 | -1,132 | -1,177 | -1,836 | -1,869 | -1,902 | -1,989 | -1,923 | -1,957 | -1,991 | -1,911 | -1,416 | -1,444 | -1,472 | -1,517 | -1,733 | -1,767 | -1,800 | -1,815 | -1,750 | -1,784 | -1,820 | -1,897 | -1,620 | -1,654 | -1,687 | -1,828 | -2,109 | -2,151 | -2,193 | -2,059 | -1,650 | -1,684 | -1,721 | -1,721 | -2,403 | -2,455 | -2,506 | -2,455 | -2,206 | -2,256 | -2,307 | -2,238 | -1,492 | -1,527 | -1,499 | -1,424 | -1,152 | -1,180 | -1,209 | -1,321 | -902 | -926 | -924 | -947.062 | -790 | -825.436 | -729.349 | -747.84 | -707.542 | -725.824 | -743.773 | -732.759 | -580.083 | -580.033 | -580.336 | -580.3 | -368.177 | -368.234 | -367.594 | -368.371 | 6,472.219 | 0 | 0 | 0 | 0 | 0 | 0 | -317.91 | -9,387.302 | 4,573.42 | -8,680.688 | -8,680.357 | -5,412.656 | -5,411.498 | -5,412.265 | -5,412.418 | -4,600.24 | -4,530.117 | -4,438.162 | -4,428.964 | -6,619.222 | -6,616.31 | -6,809.057 | -6,982.972 | -4,013.925 | -3,855.799 | -3,720.709 | -3,749.964 | -7,183.124 | -7,179.158 | -7,202.022 | -7,127.998 | -6,799.906 | -4,197.081 | -6,787.968 | -4,195.937 | -6,245.959 | -6,263.819 | -6,255.078 | -7,595.736 | -5,970.332 | -6,152.878 | -6,014.948 | -6,225.179 | -6,261.873 | -6,017.049 | -6,040.015 | -5,979.021 | -5,886.021 | -5,958.993 | -3,044.95 | -5,546.051 | -5,409.044 | -5,242.01 | -5,751.073 | -4,792.047 | -45.968 | -4,449.058 | -4,220.035 | -3,585.063 | -3,227.031 | -2,900.981 | -2,603.942 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,455 | 1,566 | 1,566 | 1,548 | 0 | 1,524 | 1,523 | 1,520 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,528.655 | 0 | 1,595.91 | 1,584.199 | 1,599.96 | 1,616.814 | 1,638.682 | 1,654.751 | 1,676.375 | 1,692.187 | 1,709.983 | 1,724.661 | 1,747.878 | 1,758.42 | 1,773.659 | 1,794.438 | 1,802.256 | 0 | 1,834.556 | 1,852.046 | 1,858.817 | 1,884.117 | 1,904.633 | 1,924.489 | 1,927.919 | 11,326.984 | 0 | 10,619.822 | 10,620.821 | 7,399.4 | 7,443.268 | 7,452.31 | 7,450.51 | 5,767.959 | 6,051.502 | 6,431.782 | 6,637.876 | 8,690.829 | 8,928.865 | 8,987.019 | 9,191.95 | 5,818.669 | 5,647.802 | 5,877.872 | 6,042.888 | 9,092.667 | 9,237.957 | 9,500.969 | 9,569.001 | 8,021.171 | 10,152.073 | 9,575.385 | 9,589.855 | 8,966.054 | 9,041.635 | 9,097.842 | 14,491.654 | 9,117.868 | 9,129.911 | 9,708.235 | 8,981.599 | 9,124.333 | 8,994.103 | 9,016.988 | 8,956.008 | 8,863.075 | 8,935.971 | 5,836.03 | 8,523.082 | 8,346.123 | 8,143.006 | 9,075.513 | 7,626.055 | 2,848.947 | 7,224.003 | 6,965.953 | 5,011.095 | 4,650.942 | 4,323.988 | 4,003.914 |
Total Shareholders Equity
| 23,936 | 23,112 | 22,222 | 23,808 | 23,828 | 23,435 | 22,413 | 22,308 | 21,979 | 22,276 | 21,735 | 21,209 | 20,769 | 21,736 | 21,418 | 22,792 | 22,916 | 23,570 | 24,276 | 24,965 | 25,022 | 24,319 | 24,489 | 23,979 | 23,765 | 24,584 | 24,435 | 25,021 | 25,000 | 25,304 | 25,021 | 23,982 | 23,072 | 23,346 | 23,425 | 23,161 | 22,759 | 22,707 | 22,530 | 22,379 | 21,519 | 20,361 | 19,524 | 17,896 | 17,298 | 17,023 | 16,377 | 15,652 | 14,664 | 14,120 | 13,321 | 13,163 | 12,364 | 11,764 | 11,177 | 10,746 | 10,393 | 9,943 | 9,439 | 9,410 | 8,924 | 8,862 | 9,065.08 | 9,050 | 8,486.416 | 7,954.943 | 7,923.329 | 7,724.337 | 7,571.732 | 7,541.513 | 7,405.638 | 7,250.475 | 6,970.441 | 6,604.39 | 6,633.329 | 6,328.688 | 6,311.526 | 6,328.9 | 6,322.294 | 6,472.219 | 6,226.818 | 6,066.369 | 5,777.406 | 5,880.605 | 5,794.948 | 5,534.009 | 5,212.465 | 4,838.095 | 4,573.42 | 4,346.718 | 4,428.526 | 4,699.385 | 4,901.664 | 4,625.571 | 4,320.636 | 4,325.218 | 4,355.483 | 4,497.608 | 4,437.934 | 4,301.981 | 4,173.071 | 4,156.981 | 4,180.031 | 4,214.996 | 4,163.016 | 4,260.993 | 4,382.988 | 4,366.938 | 4,399.034 | 4,549.986 | 4,566.945 | 4,531.272 | 5,954.992 | 6,063.679 | 5,907.963 | 5,884.409 | 5,901.235 | 5,893 | 7,261.467 | 5,980.937 | 5,897.067 | 6,571.073 | 6,566.058 | 6,598.986 | 6,603 | 6,621.996 | 6,635.982 | 6,672.029 | 6,714.029 | 6,790.039 | 7,429.056 | 7,401.051 | 7,514.011 | 8,642.849 | 7,594.96 | 7,455.953 | 7,275.003 | 7,181.934 | 5,774.04 | 5,565.952 | 5,090.043 | 5,046.973 |
Total Equity
| 23,936 | 23,112 | 22,222 | 23,808 | 23,828 | 23,435 | 22,413 | 22,308 | 21,979 | 22,276 | 21,735 | 21,209 | 20,769 | 21,736 | 21,418 | 22,792 | 22,916 | 23,570 | 24,276 | 24,965 | 25,022 | 24,319 | 24,489 | 23,979 | 23,765 | 24,584 | 24,435 | 25,021 | 25,000 | 25,304 | 25,021 | 23,982 | 23,072 | 23,346 | 23,425 | 23,161 | 22,759 | 22,707 | 22,530 | 22,379 | 21,519 | 20,361 | 19,524 | 17,896 | 17,298 | 17,023 | 16,377 | 15,652 | 14,664 | 14,120 | 13,321 | 13,163 | 12,364 | 11,764 | 11,177 | 10,746 | 10,393 | 9,943 | 9,439 | 9,410 | 8,924 | 8,862 | 9,065.08 | 9,050 | 8,486.416 | 7,954.943 | 7,923.329 | 7,724.337 | 7,571.732 | 7,541.513 | 7,405.638 | 7,250.475 | 6,970.441 | 6,604.39 | 6,633.329 | 6,328.688 | 6,311.526 | 6,328.9 | 6,322.294 | 6,472.219 | 6,226.818 | 6,066.369 | 5,777.406 | 5,880.605 | 5,794.948 | 5,534.009 | 5,212.465 | 4,838.095 | 4,573.42 | 4,346.718 | 4,428.526 | 4,699.385 | 4,901.664 | 4,625.571 | 4,320.636 | 4,325.218 | 4,355.483 | 4,497.608 | 4,437.934 | 4,301.981 | 4,173.071 | 4,156.981 | 4,180.031 | 4,214.996 | 4,163.016 | 4,260.993 | 4,382.988 | 4,366.938 | 4,399.034 | 4,549.986 | 4,566.945 | 4,531.272 | 5,954.992 | 6,063.679 | 5,907.963 | 5,884.409 | 5,901.235 | 5,893 | 7,261.467 | 5,980.937 | 5,897.067 | 6,571.073 | 6,566.058 | 6,598.986 | 6,603 | 6,621.996 | 6,635.982 | 6,672.029 | 6,714.029 | 6,790.039 | 7,429.056 | 7,401.051 | 7,514.011 | 8,642.849 | 7,594.96 | 7,455.953 | 7,275.003 | 7,181.934 | 5,774.04 | 5,565.952 | 5,090.043 | 5,046.973 |
Total Liabilities & Shareholders Equity
| 44,135 | 42,513 | 41,199 | 43,586 | 42,126 | 42,115 | 43,524 | 42,986 | 44,892 | 43,810 | 40,782 | 40,875 | 38,939 | 39,007 | 38,031 | 39,382 | 39,500 | 40,413 | 42,187 | 41,907 | 41,929 | 42,497 | 41,456 | 41,819 | 41,390 | 41,580 | 41,601 | 41,370 | 41,105 | 41,410 | 41,654 | 42,094 | 43,244 | 43,185 | 43,170 | 43,452 | 42,834 | 41,608 | 40,830 | 40,242 | 39,398 | 38,745 | 37,218 | 36,081 | 34,974 | 33,119 | 29,364 | 28,471 | 27,241 | 26,511 | 25,429 | 24,194 | 22,966 | 22,008 | 20,580 | 19,398 | 18,368 | 18,335 | 17,473 | 16,822 | 16,663 | 16,490 | 17,034.968 | 18,627 | 18,494.444 | 16,804.855 | 16,286.622 | 17,253.304 | 16,951.116 | 16,647.832 | 16,140.494 | 15,908.126 | 15,245.956 | 14,984.82 | 15,582.044 | 15,162.602 | 14,192.954 | 14,003.628 | 14,026.878 | 13,774.726 | 12,960.64 | 12,812.172 | 12,361.201 | 12,548.622 | 12,663.785 | 12,628.177 | 11,868.115 | 11,322.222 | 11,118.351 | 10,731.358 | 10,760.904 | 11,615.907 | 12,025.719 | 11,614.378 | 11,222.256 | 11,265.404 | 11,104.04 | 10,985.936 | 9,687.066 | 9,741.012 | 9,367.996 | 9,308.981 | 9,428.947 | 9,616.985 | 9,434.073 | 9,673.05 | 10,060.043 | 9,967.96 | 9,840.994 | 10,095.957 | 10,524.051 | 10,511.672 | 12,084.97 | 12,206.171 | 12,051.95 | 12,003.876 | 12,038.2 | 12,021.4 | 14,448.029 | 11,962.948 | 11,803.957 | 12,506.99 | 12,796.002 | 12,969.05 | 13,048.071 | 13,069.964 | 13,191.99 | 13,312.009 | 13,284.053 | 13,532.008 | 14,077.959 | 14,166.952 | 14,610.005 | 17,626.725 | 15,419.027 | 15,047.946 | 15,579.015 | 15,475.97 | 9,675.972 | 9,477.973 | 8,647.977 | 9,202.013 |