Intuit Inc.
NASDAQ:INTU
643.39 (USD) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2,872 | 3,609 | 4,215 | 1,474 | 1,734 | 2,848 | 3,745 | 1,547 | 2,125 | 2,796 | 3,531 | 1,257 | 2,864 | 2,562 | 3,164 | 1,952 | 5,174 | 6,442 | 3,371 | 1,641 | 1,630 | 2,116 | 2,946 | 1,075 | 1,084 | 1,464 | 1,614 | 478 | 529 | 529 | 1,350 | 392 | 360 | 638 | 1,289 | 334 | 474 | 808 | 1,193 | 482 | 542 | 849 | 1,574 | 625 | 417 | 1,009 | 1,412 | 399 | 216 | 393 | 859 | 277 | 333 | 722 | 1,369 | 433 | 112 | 214 | 430 | 337 | 313 | 678.902 | 1,222.028 | 338.708 | 169.557 | 413.34 | 471.504 | 230.148 | 146.068 | 255.201 | 264.573 | 286.328 | 166.074 | 179.601 | 252.969 | 122.706 | 74.974 | 83.842 | 122.353 | 36.566 | 52.008 | 27.249 | 18.52 | 87.831 | 147.607 | 170.043 | 450.279 | 379.915 | 308.176 | 435.087 | 454.791 | 488.555 | 415.044 | 450.104 | 437.604 | 377.407 | 278.719 | 416.953 | 962.107 | 377.7 | 286.4 | 518.3 | 330.2 | 163 | 96.3 | 138.1 | 63.2 | 105.5 | 64 | 46.8 | 116.6 | 104.9 | 45.6 | 44.6 | 33.4 | 57.3 | 24.2 | 70 | 38.6 | 44.4 | 11.7 | 19 | 37.1 | 29.8 | 7.9 | 17.9 | 29.4 | 9.1 |
Short Term Investments
| 486 | 465 | 463 | 15 | 537 | 814 | 523 | 524 | 599 | 485 | 373 | 157 | 386 | 1,308 | 952 | 786 | 619 | 608 | 600 | 625 | 625 | 624 | 400 | 258 | 248 | 252 | 322 | 248 | 248 | 248 | 243 | 245 | 245 | 442 | 324 | 373 | 0 | 889 | 891 | 885 | 1,047 | 1,065 | 1,059 | 706 | 699 | 652 | 583 | 279 | 342 | 351 | 988 | 1,012 | 1,039 | 699 | 459 | 459 | 1,062 | 1,408 | 1,499 | 609 | 614 | 668.118 | 250.072 | 209.143 | 289.031 | 414.493 | 425.396 | 607.029 | 857.383 | 1,048.47 | 1,100.529 | 849.228 | 893.087 | 1,017.599 | 1,029.208 | 711.17 | 622.33 | 910.416 | 1,138.043 | 848.063 | 707.645 | 991.971 | 1,159.976 | 891.081 | 1,054.19 | 1,037.623 | 1,072.124 | 736.985 | 550.442 | 832.133 | 1,345.602 | 1,047.558 | 1,090.765 | 1,204.612 | 1,247.423 | 1,268.663 | 1,247.312 | 1,276.098 | 946.659 | 1,594.6 | 955.4 | 736.4 | 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 |
Cash and Short Term Investments
| 3,358 | 4,074 | 4,678 | 1,489 | 2,271 | 3,662 | 4,268 | 2,071 | 2,724 | 3,281 | 3,904 | 1,414 | 3,250 | 3,870 | 4,116 | 2,738 | 5,793 | 7,050 | 3,971 | 2,266 | 2,255 | 2,740 | 3,346 | 1,333 | 1,332 | 1,716 | 1,936 | 726 | 777 | 777 | 1,593 | 637 | 605 | 1,080 | 1,613 | 334 | 474 | 1,697 | 2,084 | 1,367 | 1,589 | 1,914 | 2,633 | 1,331 | 1,116 | 1,661 | 1,995 | 678 | 558 | 744 | 1,847 | 1,289 | 1,372 | 1,421 | 1,828 | 892 | 1,174 | 1,622 | 1,929 | 946 | 927 | 1,347.02 | 1,472.1 | 547.851 | 458.588 | 827.833 | 896.9 | 837.177 | 1,003.451 | 1,303.671 | 1,365.102 | 1,135.556 | 1,059.161 | 1,197.2 | 1,282.177 | 833.876 | 697.304 | 994.258 | 1,260.396 | 884.629 | 759.653 | 1,019.22 | 1,178.496 | 978.912 | 1,201.797 | 1,207.666 | 1,522.403 | 1,116.9 | 858.618 | 1,267.22 | 1,800.393 | 1,536.113 | 1,505.809 | 1,654.716 | 1,685.027 | 1,646.07 | 1,526.031 | 1,693.051 | 1,908.766 | 1,972.3 | 1,241.8 | 1,254.7 | 330.2 | 163 | 96.3 | 138.1 | 63.2 | 105.5 | 64 | 46.8 | 116.6 | 104.9 | 45.6 | 44.6 | 33.4 | 57.3 | 24.2 | 70 | 38.6 | 44.4 | 11.7 | 19 | 37.1 | 29.8 | 7.9 | 17.9 | 29.4 | 9.1 |
Net Receivables
| 1,345 | 1,317 | 1,499 | 2,076 | 1,047 | 1,121 | 1,419 | 1,918 | 1,038 | 1,048 | 744 | 1,130 | 522 | 391 | 558 | 618 | 128 | 161 | 225 | 655 | 190 | 152 | 265 | 624 | 193 | 137 | 311 | 565 | 177 | 166 | 245 | 562 | 178 | 128 | 214 | 512 | 124 | 91 | 210 | 459 | 140 | 115 | 277 | 435 | 137 | 192 | 313 | 698 | 349 | 195 | 299 | 673 | 305 | 243 | 268 | 604 | 288 | 162 | 205 | 491 | 258 | 202 | 274.469 | 559.276 | 300.946 | 187.794 | 225.504 | 376.563 | 211.694 | 185.869 | 191.247 | 319.824 | 199.379 | 161.975 | 144.94 | 319.493 | 144.746 | 124.79 | 141.728 | 307.765 | 86.658 | 81.615 | 138.446 | 283.959 | 76.828 | 88.156 | 119.475 | 244.437 | 122.268 | 54.186 | 69.216 | 262.513 | 43.024 | 26.778 | 103.31 | 253.659 | 67.938 | 67.42 | 128.167 | 249.1 | 86.8 | 63 | 114.2 | 241.3 | 79.9 | 59.4 | 168.7 | 170.3 | 88.7 | 42.2 | 67.8 | 146.3 | 84.4 | 49.5 | 72.5 | 127.7 | 72.4 | 35.3 | 41.6 | 82.8 | 53.7 | 11.3 | 10.9 | 9.3 | 15.5 | 4.3 | 9.9 | 14.2 |
Inventory
| 0 | 0 | 0 | 3,390 | 2,525 | 420 | 388 | 376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 373 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -325 | -330 | -321 | 0 | 165 | 0 | 185 | 0 | 168 | 166 | 158 | 0 | 0 | 0 | 148.776 | 147.187 | 148.087 | 162.374 | 161.477 | 139.536 | 117.772 | 156.84 | 123.126 | 100.556 | 141.2 | 138.786 | 133.538 | 154.129 | 127.684 | 102.102 | 91.734 | 82.015 | 87.478 | 96.378 | 0 | 67.041 | 99.811 | 100.79 | 103.728 | 118.528 | 122.907 | 122.899 | 129.653 | 111.565 | 134.704 | 0 | 0 | 0 | 1.89 | 9.4 | 7.2 | 4.9 | 2.3 | 5.9 | 0 | 3.7 | 2 | 4.8 | 3.9 | 3.3 | 2.8 | 4.4 | 4.9 | 4.4 | 5.8 | 7.5 | 7.1 | 6 | 6.3 | 8.8 | 7.4 | 2.7 | 3 | 4.1 | 2.9 | 1.5 | 1.6 | 1.9 |
Other Current Assets
| 6,023 | 4,287 | 3,059 | 3,735 | 388 | 774 | 962 | 767 | 792 | 718 | 1,210 | 946 | 715 | 896 | 653 | 738 | 730 | 769 | 666 | 769 | 717 | 702 | 638 | 687 | 707 | 514 | 598 | 611 | 461 | 472 | 417 | 480 | 479 | 406 | 484 | 621 | 829 | 772 | 573 | 752 | 708 | 592 | 528 | 775 | 697 | 543 | 392 | 536 | 427 | 584 | 509 | 542 | 524 | 590 | 548 | 528 | 548 | 511 | 443 | 479 | 451 | 419 | 472.564 | 462.743 | 476.302 | 757.935 | 506.088 | 695.554 | 436.723 | 462.392 | 376.858 | 568.614 | 559.338 | 457.855 | 549.99 | 562.794 | 499.686 | 495.291 | 488.916 | 432.988 | 425.809 | 429.206 | 410.5 | 377.826 | 87.572 | 373.048 | 424.981 | 366.726 | 596.415 | 659.405 | 686.161 | 647.237 | 571.501 | 723.066 | 502.612 | 414.783 | 396.364 | 368.323 | 338.263 | 139.3 | 228.4 | 263.2 | 1,508.1 | 1,443.9 | 692.7 | 778.9 | 686.6 | 555.9 | 412.3 | 362.5 | 388.4 | 383.1 | 167.7 | 181.9 | 219 | 175 | 156.8 | 148.1 | 84.2 | 64.2 | 52.2 | 91.7 | 102.4 | 90.3 | 39.7 | 26.6 | 12.3 | 6.7 |
Total Current Assets
| 10,726 | 9,678 | 9,236 | 7,300 | 6,231 | 5,557 | 6,649 | 4,756 | 4,554 | 5,047 | 5,858 | 3,490 | 4,487 | 5,157 | 5,327 | 4,094 | 6,651 | 7,980 | 4,862 | 3,690 | 3,162 | 3,594 | 4,249 | 2,644 | 2,232 | 2,404 | 2,845 | 1,902 | 1,415 | 1,415 | 2,255 | 1,679 | 1,262 | 1,614 | 2,311 | 1,467 | 1,427 | 2,560 | 2,867 | 2,578 | 2,437 | 2,627 | 3,438 | 2,541 | 1,950 | 2,396 | 2,700 | 1,912 | 1,334 | 1,523 | 2,330 | 2,174 | 1,880 | 2,254 | 2,644 | 2,024 | 2,010 | 2,295 | 2,577 | 1,916 | 1,636 | 1,967.862 | 2,219.133 | 1,569.87 | 1,235.836 | 1,773.562 | 1,628.492 | 1,909.294 | 1,651.868 | 1,951.932 | 1,933.207 | 2,023.994 | 1,817.878 | 1,817.03 | 1,977.107 | 1,716.163 | 1,341.736 | 1,614.339 | 1,891.04 | 1,625.382 | 1,272.12 | 1,516.541 | 1,727.442 | 1,640.697 | 1,366.197 | 1,668.87 | 2,066.859 | 1,728.063 | 1,577.301 | 1,995.493 | 2,555.77 | 2,445.863 | 2,120.334 | 2,147.922 | 2,290.949 | 2,314.512 | 1,990.333 | 2,128.794 | 2,377.086 | 2,370.1 | 1,564.2 | 1,585.8 | 1,954.8 | 1,854.1 | 868.9 | 980.1 | 920.5 | 836.5 | 568.9 | 454.8 | 575.6 | 638.7 | 302.6 | 280.4 | 330.7 | 367.5 | 260.5 | 259.4 | 170.7 | 200.2 | 125 | 124.7 | 153.4 | 133.5 | 66 | 50.3 | 53.2 | 31.9 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,546 | 1,420 | 1,460 | 1,493 | 1,470 | 1,438 | 1,423 | 1,439 | 1,461 | 1,437 | 1,283 | 1,270 | 1,194 | 1,160 | 1,161 | 1,184 | 975 | 960 | 965 | 1,055 | 1,080 | 780 | 799 | 810 | 805 | 812 | 950 | 984 | 1,016 | 1,030 | 1,041 | 1,047 | 1,047 | 1,031 | 989 | 980 | 701 | 682 | 671 | 643 | 629 | 606 | 566 | 573 | 563 | 555 | 588 | 599 | 595 | 567 | 555 | 564 | 560 | 561 | 565 | 576 | 547 | 510 | 518 | 518 | 522 | 528.949 | 535.603 | 539.854 | 533.427 | 507.499 | 469.675 | 384.7 | 346.369 | 298.396 | 254.128 | 205.377 | 201.7 | 194.434 | 197.495 | 211.582 | 210.974 | 208.548 | 217.801 | 226.542 | 236.999 | 233.101 | 215.825 | 196.913 | 188.997 | 188.253 | 192.629 | 195.99 | 189.55 | 181.758 | 181.442 | 183.389 | 184.973 | 185.969 | 181.635 | 184.461 | 183.243 | 167.707 | 157.223 | 149.3 | 128.5 | 108.9 | 91.2 | 77.5 | 73.8 | 69.4 | 69.6 | 70.6 | 70.9 | 83.4 | 78.4 | 78.9 | 97.2 | 95.6 | 95.5 | 86.3 | 68.2 | 48.8 | 45.6 | 43.1 | 30.9 | 22.6 | 21.2 | 18.9 | 7.4 | 6.9 | 6.8 | 6.7 |
Goodwill
| 13,844 | 13,844 | 13,778 | 13,779 | 13,776 | 13,780 | 13,778 | 13,779 | 13,732 | 13,736 | 13,731 | 13,732 | 5,613 | 5,613 | 5,614 | 5,598 | 1,697 | 1,654 | 1,653 | 1,655 | 1,655 | 1,655 | 1,611 | 1,611 | 1,610 | 1,611 | 1,613 | 1,615 | 1,294 | 1,295 | 1,294 | 1,293 | 1,293 | 1,282 | 1,282 | 1,278 | 1,274 | 1,266 | 1,432 | 1,688 | 1,639 | 1,635 | 1,313 | 1,295 | 1,250 | 1,246 | 2,159 | 2,191 | 2,191 | 2,200 | 1,883 | 1,886 | 1,886 | 1,886 | 1,910 | 1,911 | 1,911 | 1,914 | 1,853 | 1,853 | 1,824 | 1,826.172 | 1,694.307 | 1,693.39 | 1,693.666 | 1,698.087 | 1,698.436 | 1,628.512 | 1,519.19 | 1,517.036 | 1,569.009 | 555.023 | 555.506 | 504.991 | 530.095 | 529.77 | 509.884 | 509.499 | 659.589 | 659.713 | 659.781 | 670.03 | 689.8 | 690.766 | 691.322 | 591.091 | 584.826 | 583.907 | 581.406 | 428.948 | 0 | 0 | 0 | 326.986 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,662 | 5,820 | 5,950 | 6,104 | 6,261 | 6,419 | 6,580 | 6,737 | 6,899 | 7,061 | 7,224 | 7,388 | 3,195 | 3,252 | 3,321 | 3,384 | 63 | 28 | 34 | 41 | 49 | 54 | 43 | 49 | 55 | 61 | 68 | 75 | 18 | 22 | 27 | 34 | 39 | 44 | 57 | 67 | 77 | 87 | 183 | 187 | 186 | 199 | 155 | 158 | 158 | 149 | 165 | 187 | 201 | 213 | 138 | 134 | 151 | 180 | 203 | 222 | 242 | 256 | 252 | 269 | 258 | 292.964 | 202.016 | 219.415 | 248.354 | 273.087 | 290.125 | 272.955 | 271.059 | 292.884 | 326.496 | 57.35 | 63.01 | 59.521 | 62.096 | 597.066 | 581.495 | 579.177 | 739.934 | 749.525 | 755.22 | 777.331 | 803.487 | 815.631 | 823.789 | 716.536 | 719.694 | 708.196 | 707.402 | 125.474 | 310.949 | 348.6 | 374.77 | 88.348 | 487.667 | 542.744 | 529.318 | 438.878 | 475.557 | 514.2 | 536 | 480.9 | 317.1 | 329.2 | 352.2 | 371.6 | 27.9 | 32.9 | 40 | 46.8 | 51.3 | 21.9 | 29 | 31.6 | 22.6 | 30.4 | 38.3 | 74.4 | 85.6 | 97.7 | 111.3 | 67.5 | 102.1 | 120.2 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 19,506 | 19,664 | 19,728 | 19,883 | 20,037 | 20,199 | 20,358 | 20,516 | 20,631 | 20,797 | 20,955 | 21,120 | 8,808 | 8,865 | 8,935 | 8,982 | 1,760 | 1,682 | 1,687 | 1,696 | 1,704 | 1,709 | 1,654 | 1,660 | 1,665 | 1,672 | 1,681 | 1,690 | 1,312 | 1,317 | 1,321 | 1,327 | 1,332 | 1,326 | 1,339 | 1,345 | 1,351 | 1,353 | 1,615 | 1,875 | 1,825 | 1,834 | 1,468 | 1,453 | 1,408 | 1,395 | 2,324 | 2,378 | 2,392 | 2,413 | 2,021 | 2,020 | 2,037 | 2,066 | 2,113 | 2,133 | 2,153 | 2,170 | 2,105 | 2,122 | 2,082 | 2,119.136 | 1,896.323 | 1,912.805 | 1,942.02 | 1,971.174 | 1,988.561 | 1,901.467 | 1,790.249 | 1,809.92 | 1,895.505 | 612.373 | 618.516 | 564.512 | 592.191 | 597.066 | 581.495 | 579.177 | 739.934 | 749.525 | 755.22 | 777.331 | 803.487 | 815.631 | 823.789 | 716.536 | 719.694 | 708.196 | 707.402 | 554.422 | 310.949 | 348.6 | 374.77 | 415.334 | 487.667 | 542.744 | 529.318 | 438.878 | 475.557 | 514.2 | 536 | 480.9 | 317.1 | 329.2 | 352.2 | 371.6 | 27.9 | 32.9 | 40 | 46.8 | 51.3 | 21.9 | 29 | 31.6 | 22.6 | 30.4 | 38.3 | 74.4 | 85.6 | 97.7 | 111.3 | 67.5 | 102.1 | 120.2 | 0 | 0 | 0 | 0 |
Long Term Investments
| 90 | 131 | 129 | 128 | 107 | 105 | 102 | 108 | 98 | 98 | 98 | 90 | 84 | 43 | 41 | 41 | 28 | 19 | 19 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 28 | 28 | 31 | 31 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 27 | 32 | 35 | 31 | 31 | 31 | 45 | 45 | 83 | 88 | 88 | 75 | 75 | 90 | 59 | 59 | 63 | 81 | 89 | 89 | 91 | 92 | 92 | 92 | 97.095 | 268.395 | 254.327 | 288.354 | 0 | 295.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.765 | 13.149 | 13.17 | 0 | 24.107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 798 | 698 | 512 | 383 | 214 | 64 | 13 | 12 | 10 | 11 | 8 | 8 | 8 | 8 | 7 | 6 | 60 | 65 | 22 | 55 | 68 | 0 | 13 | 51 | 65 | 87 | 128 | 132 | 144 | 132 | 183 | 172 | 151 | 139 | 165 | 211 | 244 | 0 | 135 | 149 | 140 | 0 | 137 | 135 | 122 | 0 | 136 | 142 | 133 | 6 | 18 | 41 | 41 | 55 | 53 | 48 | 45 | 41 | 44 | 43 | 41 | 36.516 | 36.573 | 36.374 | 27.648 | 52.491 | 95.319 | 97.996 | 88.249 | 72.066 | 63.614 | 135.358 | 142.194 | 144.697 | 147.878 | 124.948 | 109.347 | 118.475 | 141.903 | 136.223 | 138.967 | 135.711 | 183.061 | 183.061 | 183.061 | 183.061 | 172.835 | 172.835 | 171.428 | 176.553 | 146.02 | 146.205 | 145.815 | 145.905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 527 | 541 | 495 | 501 | 429 | 417 | 376 | 371 | 331 | 344 | 312 | 325 | 289 | 283 | 287 | 291 | 233 | 225 | 209 | 192 | 156 | 187 | 189 | 157 | 148 | 190 | 155 | 162 | 146 | 143 | 141 | 120 | 113 | 112 | 108 | 318 | 82 | 346 | -25 | -35 | -24 | 109 | -30 | -29 | -20 | 1,057 | -26 | -30 | -35 | 100 | 102 | 104 | 106 | 111 | 111 | 109 | 99 | 91 | 91 | 87 | 81 | 76.771 | 76.948 | 76.778 | 78.465 | 361.858 | 70.927 | 78.399 | 74.962 | 119.712 | 66.902 | 56.897 | 54.871 | 49.354 | 44.115 | 44.516 | 198.814 | 195.912 | 38.106 | 38.147 | 52.213 | 33.494 | 34.053 | 36.836 | 37.639 | 33.547 | 30.232 | 35.546 | 34.066 | 48.035 | 16.168 | 13.651 | 28.108 | 42.499 | 131.665 | 137.412 | 155.529 | 143.523 | 143.361 | 167.2 | 146.2 | 152.6 | 106.8 | 84 | 88.2 | 77.5 | 55.4 | 37.1 | 79.5 | 78.7 | 12.6 | 12.4 | 10.5 | 10.4 | 22.4 | 25.7 | 27.3 | 1.6 | 0 | 0 | 0 | 28.5 | 1.6 | 1.3 | 0.4 | 0.5 | 0.6 | 0.6 |
Total Non-Current Assets
| 22,467 | 22,454 | 22,324 | 22,388 | 22,257 | 22,223 | 22,272 | 22,446 | 22,531 | 22,687 | 22,656 | 22,813 | 10,383 | 10,359 | 10,431 | 10,504 | 3,056 | 2,951 | 2,902 | 3,011 | 3,021 | 2,689 | 2,668 | 2,691 | 2,696 | 2,774 | 2,942 | 2,996 | 2,649 | 2,653 | 2,714 | 2,694 | 2,671 | 2,636 | 2,629 | 2,882 | 2,406 | 2,408 | 2,428 | 2,667 | 2,601 | 2,580 | 2,172 | 2,177 | 2,118 | 3,090 | 3,110 | 3,177 | 3,160 | 3,161 | 2,786 | 2,788 | 2,803 | 2,856 | 2,923 | 2,955 | 2,933 | 2,903 | 2,850 | 2,862 | 2,818 | 2,858.467 | 2,813.842 | 2,820.138 | 2,869.914 | 2,893.022 | 2,919.941 | 2,462.562 | 2,299.829 | 2,300.094 | 2,280.149 | 1,010.005 | 1,017.281 | 952.997 | 981.679 | 978.112 | 1,100.63 | 1,102.112 | 1,137.744 | 1,150.437 | 1,183.399 | 1,179.637 | 1,236.426 | 1,232.441 | 1,233.486 | 1,121.397 | 1,115.39 | 1,112.567 | 1,102.446 | 967.533 | 667.728 | 705.015 | 733.666 | 813.814 | 800.967 | 864.617 | 868.09 | 750.108 | 776.141 | 830.7 | 810.7 | 742.4 | 515.1 | 490.7 | 514.2 | 518.5 | 152.9 | 140.6 | 190.4 | 208.9 | 142.3 | 113.2 | 136.7 | 137.6 | 140.5 | 142.4 | 133.8 | 124.8 | 131.2 | 140.8 | 142.2 | 118.6 | 124.9 | 140.4 | 7.8 | 7.4 | 7.4 | 7.3 |
Total Assets
| 33,193 | 32,132 | 31,560 | 29,688 | 28,488 | 27,780 | 28,921 | 27,202 | 27,085 | 27,734 | 28,514 | 26,303 | 14,870 | 15,516 | 15,758 | 14,598 | 9,707 | 10,931 | 7,764 | 6,701 | 6,183 | 6,283 | 6,917 | 5,335 | 4,928 | 5,178 | 5,787 | 4,898 | 4,064 | 4,068 | 4,969 | 4,373 | 3,933 | 4,250 | 4,940 | 4,349 | 3,833 | 4,968 | 5,295 | 5,245 | 5,038 | 5,207 | 5,610 | 4,718 | 4,068 | 5,486 | 5,810 | 5,089 | 4,494 | 4,684 | 5,116 | 4,962 | 4,683 | 5,110 | 5,567 | 4,979 | 4,943 | 5,198 | 5,427 | 4,778 | 4,454 | 4,826.329 | 5,032.975 | 4,390.008 | 4,105.75 | 4,666.584 | 4,548.433 | 4,371.856 | 3,951.697 | 4,252.026 | 4,213.356 | 3,033.999 | 2,835.159 | 2,770.027 | 2,958.786 | 2,694.275 | 2,442.366 | 2,716.451 | 3,028.784 | 2,775.819 | 2,455.519 | 2,696.178 | 2,963.868 | 2,873.138 | 2,599.683 | 2,790.267 | 3,182.249 | 2,840.63 | 2,679.747 | 2,963.026 | 3,223.498 | 3,150.878 | 2,854 | 2,961.736 | 3,091.916 | 3,179.129 | 2,858.423 | 2,878.902 | 3,153.227 | 3,200.8 | 2,374.9 | 2,328.2 | 2,469.9 | 2,344.8 | 1,383.1 | 1,498.6 | 1,073.4 | 977.1 | 759.3 | 663.7 | 717.9 | 751.9 | 439.3 | 418 | 471.2 | 509.9 | 394.3 | 384.2 | 301.9 | 341 | 267.2 | 243.3 | 278.3 | 273.9 | 73.8 | 57.7 | 60.6 | 39.2 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 652 | 721 | 886 | 789 | 630 | 638 | 921 | 811 | 670 | 737 | 900 | 883 | 531 | 623 | 601 | 486 | 256 | 305 | 384 | 455 | 272 | 274 | 383 | 400 | 209 | 178 | 325 | 343 | 220 | 157 | 269 | 258 | 165 | 184 | 270 | 286 | 178 | 190 | 286 | 273 | 198 | 145 | 193 | 225 | 168 | 137 | 231 | 213 | 167 | 139 | 209 | 212 | 168 | 129 | 196 | 199 | 158 | 143 | 166 | 159 | 114 | 103 | 147.662 | 122.544 | 131.238 | 115.198 | 156.531 | 144.169 | 159.94 | 119.799 | 129.343 | 120.3 | 97.854 | 70.808 | 92.985 | 126.042 | 96.928 | 65.812 | 96.174 | 102.284 | 83.526 | 68.303 | 77.905 | 104.448 | 84.633 | 56.786 | 73.406 | 107.189 | 80.847 | 71.069 | 77.31 | 100.44 | 83.54 | 62.994 | 74.709 | 118.234 | 81.877 | 79.145 | 93.524 | 121.1 | 87.6 | 66.4 | 95.4 | 69.8 | 48.5 | 44 | 48.2 | 59.5 | 37.5 | 35.7 | 33.4 | 63.1 | 38.5 | 34 | 44 | 54.6 | 40.9 | 19.7 | 21.6 | 33.9 | 21.2 | 11.9 | 16.6 | 17.9 | 12 | 5.7 | 7.3 | 8.4 |
Short Term Debt
| 499 | 570 | 78 | 81 | 84 | 89 | 588 | 587 | 585 | 583 | 77 | 76 | 67 | 66 | 74 | 397 | 374 | 1,384 | 400 | 95 | 105 | -454 | 50 | -320 | -247 | -1,180 | 50 | 343 | 181 | -362 | 50 | 687 | 625 | 512 | 607 | 245 | 350 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500 | 500 | 500 | 500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.717 | 18.026 | 37.298 | 17.451 | 36.753 | 39.532 | 137.837 | 0 | 0 | 0 | 2.58 | 53.449 | 3.3 | 0 | 29.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.4 |
Tax Payables
| 21 | 8 | 437 | 58 | 187 | 698 | 736 | 58 | 57 | 48 | 276 | 54 | 20 | 0 | 218 | 0 | 0 | 0 | 325 | 0 | 0 | 0 | 338 | 0 | 0 | 0 | 356 | 0 | 0 | 0 | 435 | 0 | 0 | 0 | 442 | 0 | 0 | 0 | 230 | 0 | 0 | 0 | 277 | 0 | 0 | 2 | 274 | 0 | 0 | 0 | 257 | 0 | 1 | 0 | 209 | 1 | 1 | 14 | 283 | 2 | 0 | 0.358 | 149.355 | 0.187 | 0.174 | 16.211 | 214.523 | 19.131 | 8.265 | 33.278 | 191.559 | 35.984 | 17.992 | 33.56 | 241.049 | 31.341 | 13.707 | 30.423 | 227.292 | 58.631 | 0 | 22.159 | 188.329 | 103.523 | 42.248 | 76.725 | 117.338 | 17.169 | 0 | 0.442 | 104.293 | 42.091 | 0 | 82.661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 892 | 872 | 843 | 4,277 | 3,288 | 1,341 | 1,217 | 1,228 | 1,166 | 1,239 | 1,280 | 1,197 | 906 | 1,141 | 998 | 1,178 | 1,058 | 1,107 | 1,021 | 1,132 | 967 | 1,055 | 955 | 1,073 | 951 | 1,328 | 1,459 | 1,542 | 1,118 | 1,259 | 1,278 | 1,400 | 1,065 | 1,105 | 1,226 | 1,334 | 982 | 1,028 | 1,126 | 1,242 | 869 | 815 | 772 | 1,123 | 702 | 730 | 607 | 933 | 630 | 733 | 368 | 586 | 379 | 406 | 337 | 564 | 360 | 387 | 310 | 511 | 355 | 378.148 | 642.528 | 765.586 | 339.857 | 359.936 | 280.244 | 336.627 | 299.78 | 313.753 | 244.356 | 295.463 | 276.647 | 293.113 | 220.271 | 256.698 | 274.315 | 279.382 | 210.096 | 252.812 | 217.992 | 223.38 | 152.721 | 203.686 | 183.189 | 178.84 | 129.185 | 170.5 | 166.075 | 159.758 | 97.509 | 156.337 | 139.51 | 125.018 | 82.374 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,555 | 5,320 | 4,762 | 5,288 | 4,095 | 2,365 | 2,170 | 2,406 | 2,013 | 2,262 | 2,338 | 1,955 | 1,520 | 1,966 | 1,819 | 1,794 | 1,522 | 1,840 | 1,604 | 1,654 | 1,380 | 1,023 | 1,520 | 912 | 814 | 940 | 1,972 | 879 | 648 | 1,605 | 1,740 | 1,858 | 1,391 | 1,555 | 799 | 1,818 | 1,359 | 1,554 | 1,610 | 1,836 | 1,162 | 1,276 | 1,213 | 1,565 | 985 | 411 | 434 | 450 | 277 | 397 | 753 | 755 | 588 | 356 | 802 | 740 | 617 | 677 | 648 | 682 | 551 | 620.471 | 369.593 | 347.943 | 556.469 | 975.893 | 738.297 | 927.036 | 529.661 | 693.279 | 664.351 | 739.247 | 628.48 | 618.493 | 715.837 | 709.777 | 539.879 | 627.787 | 636.352 | 631.124 | 491.375 | 559.707 | 581.792 | 532.502 | 410.214 | 483.814 | 591.006 | 532.631 | 472.804 | 496.22 | 605.71 | 589.878 | 524.255 | 466.594 | 729.006 | 826.875 | 686.186 | 725.112 | 912.492 | 964.9 | 666.5 | 684.8 | 664.2 | 671 | 312.6 | 330.7 | 349.1 | 324.6 | 216.5 | 175.9 | 231.8 | 267.5 | 109 | 76.7 | 112.9 | 146.4 | 78 | 78.4 | 79.7 | 107.6 | 64.8 | 37.5 | 57.1 | 63 | 12.5 | 6.1 | 7.5 | 8.2 |
Total Current Liabilities
| 8,619 | 7,491 | 6,163 | 6,216 | 4,996 | 3,790 | 4,415 | 3,862 | 3,325 | 3,630 | 3,591 | 2,968 | 2,138 | 2,655 | 2,712 | 2,677 | 2,152 | 3,529 | 2,713 | 2,204 | 1,757 | 1,966 | 2,291 | 2,001 | 1,586 | 2,116 | 2,703 | 3,032 | 2,117 | 1,944 | 2,494 | 2,803 | 2,181 | 2,251 | 2,865 | 2,349 | 1,887 | 1,744 | 2,126 | 2,109 | 1,360 | 1,437 | 1,683 | 1,790 | 1,153 | 1,280 | 1,546 | 1,596 | 1,074 | 1,265 | 1,587 | 2,053 | 1,636 | 1,805 | 2,044 | 1,504 | 1,136 | 1,221 | 1,407 | 1,354 | 1,020 | 1,083.829 | 1,309.138 | 1,236.26 | 1,027.738 | 1,467.238 | 1,389.595 | 1,426.963 | 997.646 | 1,160.109 | 1,229.609 | 1,190.994 | 1,020.973 | 1,015.974 | 1,270.142 | 1,123.858 | 924.829 | 1,003.404 | 1,169.914 | 1,044.851 | 792.893 | 857.365 | 1,000.747 | 944.159 | 720.284 | 796.165 | 910.935 | 830.206 | 737.752 | 732.777 | 902.273 | 925.499 | 786.837 | 787.962 | 886.089 | 945.109 | 768.063 | 806.837 | 1,059.465 | 1,089.3 | 754.1 | 781.1 | 759.6 | 740.8 | 361.1 | 374.7 | 397.3 | 384.1 | 254 | 211.6 | 265.2 | 330.6 | 147.5 | 110.7 | 156.9 | 201 | 118.9 | 98.1 | 101.3 | 141.5 | 86 | 49.4 | 73.7 | 80.9 | 24.5 | 11.8 | 15.1 | 17 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 6,438 | 5,997 | 6,420 | 6,423 | 6,353 | 6,600 | 6,608 | 7,090 | 7,016 | 6,957 | 7,268 | 7,161 | 2,440 | 2,414 | 2,398 | 2,424 | 2,260 | 2,252 | 263 | 659 | 670 | 386 | 398 | 363 | 375 | 388 | 400 | 413 | 425 | 438 | 450 | 463 | 475 | 488 | 500 | 1,000 | 500 | 500 | 499 | 499 | 499 | 499 | 499 | 499 | 499 | 499 | 499 | 499 | 499 | 675 | 499 | 686 | 686 | 689 | 498 | 1,203 | 1,192 | 1,156 | 1,162 | 1,168 | 1,162 | 1,185.15 | 998.136 | 1,118.153 | 1,123.805 | 1,119.485 | 1,102.234 | 997.906 | 1,093.287 | 1,055.575 | 1,039.458 | 18.378 | 14.948 | 15.399 | 15.709 | 16.515 | 16.914 | 21.266 | 17.705 | 16.168 | 16.997 | 16.394 | 17.767 | 18.864 | 31.058 | 29.265 | 11.807 | 12.766 | 14.384 | 14.61 | 11.209 | 12.249 | 12.153 | 12.413 | 15.786 | 18.786 | 18.505 | 0.538 | 0.513 | 37.9 | 38.6 | 36.6 | 36 | 39.3 | 39.3 | 35.6 | 39.2 | 31.3 | 36.5 | 36.4 | 34.4 | 5.1 | 5.3 | 5.6 | 7.2 | 7.3 | 4.9 | 4.4 | 4.3 | 4.4 | 12.4 | 0 | 0 | 11.8 | 0 | 0 | 0.8 | 0.8 |
Deferred Revenue Non-Current
| 0 | 4 | 4 | 3 | 4 | 5 | 4 | 4 | 5 | 6 | 6 | 5 | 6 | 525 | 7 | 0 | 0 | 2 | 0 | 0 | 0 | 37 | 0 | 0 | 0 | 197 | 173 | 170 | 191 | 202 | 178 | 178 | 197 | 204 | 174 | 153 | 157 | 152 | 145 | 83 | 52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | -18 | -41 | -41 | -55 | -257 | -48 | -239 | -41 | -208 | -213 | -205 | -36.516 | -36.573 | -36.374 | -27.648 | -52.491 | -95.319 | 0 | -88.249 | -72.066 | -63.614 | 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 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 3 | 3 | 3 | 4 | 190 | 320 | 588 | 619 | 608 | 506 | 508 | 525 | 637 | 580 | 0 | 2 | 22 | 55 | 68 | 37 | 13 | 51 | 65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68 | 54 | 68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 18 | 41 | 41 | 55 | 53 | 48 | 45 | 41 | 44 | 43 | 41 | 36.516 | 36.573 | 36.374 | 27.648 | 52.491 | 95.319 | 100.527 | 88.249 | 72.066 | 63.614 | 135.358 | 142.194 | 144.697 | 147.878 | 124.948 | 109.347 | 118.475 | 141.903 | 136.223 | 138.967 | 135.711 | 183.061 | 183.061 | 183.061 | 183.061 | 172.835 | 172.835 | 171.428 | 176.553 | 146.02 | 146.205 | 0 | 145.905 | 0 | 0 | 0 | 0 | 11.882 | 11.9 | 0 | 0 | 0.8 | 0.9 | 0.9 | 0 | 0.1 | 0.3 | 0.5 | 0.6 | 5.1 | 2.7 | 2.8 | 2.5 | 2.5 | 2.9 | 0 | 0.5 | 7.8 | 7.8 | 0 | 7.5 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 204 | 213 | 135 | 140 | 112 | 112 | 84 | 84 | 81 | 80 | 68 | 51 | 45 | 56 | 49 | 50 | 40 | 26 | 56 | 55 | 98 | 145 | 124 | 120 | 123 | 147 | 126 | 128 | 130 | 150 | 144 | 144 | 146 | 153 | 206 | 238 | 240 | 204 | 200 | 200 | 203 | 190 | 194 | 192 | 176 | 195 | 202 | 176 | 0 | 195 | 0 | 0 | 0 | 204 | 0 | 0 | 0 | 0 | 0 | 0 | -36.516 | 125.814 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | 0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | 10.1 | 0 | 0.1 | 0 | -0.1 | 0.1 |
Total Non-Current Liabilities
| 6,438 | 6,205 | 6,640 | 6,564 | 6,500 | 6,721 | 6,914 | 7,498 | 7,693 | 7,663 | 7,962 | 7,740 | 2,999 | 2,992 | 3,091 | 3,053 | 2,310 | 2,296 | 311 | 770 | 793 | 568 | 556 | 538 | 560 | 708 | 720 | 709 | 744 | 770 | 778 | 785 | 816 | 838 | 827 | 1,359 | 895 | 892 | 848 | 782 | 751 | 702 | 689 | 693 | 691 | 675 | 694 | 701 | 675 | 675 | 694 | 686 | 686 | 689 | 702 | 1,203 | 1,192 | 1,156 | 1,162 | 1,168 | 1,162 | 1,185.15 | 1,123.95 | 1,118.153 | 1,123.805 | 1,119.485 | 1,102.234 | 1,098.433 | 1,093.287 | 1,055.575 | 1,039.458 | 18.378 | 14.948 | 15.399 | 15.709 | 16.515 | 16.914 | 17.548 | 17.705 | 16.168 | 16.997 | 16.394 | 17.767 | 18.864 | 31.058 | 29.265 | 11.807 | 12.766 | 14.384 | 14.61 | 11.209 | 12.249 | 12.153 | 12.413 | 15.786 | 18.786 | 18.505 | 0.538 | 12.395 | 49.8 | 38.6 | 36.3 | 36.9 | 40.2 | 40.2 | 35.5 | 39.3 | 31.6 | 37 | 37 | 39.5 | 7.8 | 8.1 | 8.1 | 9.7 | 10.3 | 4.9 | 4.9 | 12 | 12.2 | 12.4 | 7.5 | 10.1 | 11.8 | 0.1 | 5.7 | 0.7 | 0.9 |
Total Liabilities
| 15,057 | 13,696 | 12,803 | 12,780 | 11,496 | 10,511 | 11,329 | 11,360 | 11,018 | 11,293 | 11,553 | 10,708 | 5,137 | 5,647 | 5,803 | 5,730 | 4,462 | 5,825 | 3,024 | 2,974 | 2,550 | 2,534 | 2,847 | 2,539 | 2,146 | 2,824 | 3,423 | 3,741 | 2,861 | 2,714 | 3,272 | 3,588 | 2,997 | 3,089 | 3,692 | 3,708 | 2,782 | 2,636 | 2,974 | 2,891 | 2,111 | 2,139 | 2,372 | 2,483 | 1,844 | 1,955 | 2,240 | 2,297 | 1,749 | 1,940 | 2,281 | 2,739 | 2,322 | 2,494 | 2,746 | 2,707 | 2,328 | 2,377 | 2,569 | 2,522 | 2,182 | 2,268.979 | 2,433.088 | 2,354.413 | 2,151.543 | 2,586.723 | 2,491.829 | 2,525.396 | 2,090.933 | 2,215.684 | 2,269.067 | 1,209.372 | 1,035.921 | 1,031.373 | 1,285.851 | 1,140.373 | 941.743 | 1,020.952 | 1,187.619 | 1,061.019 | 809.89 | 873.759 | 1,018.514 | 963.023 | 751.342 | 825.43 | 922.742 | 842.972 | 752.136 | 747.387 | 913.482 | 937.748 | 798.99 | 800.375 | 901.875 | 963.895 | 786.568 | 807.375 | 1,071.86 | 1,139.1 | 792.7 | 817.4 | 796.5 | 781 | 401.3 | 410.2 | 436.6 | 415.7 | 291 | 248.6 | 304.7 | 338.4 | 155.6 | 118.8 | 166.6 | 211.3 | 123.8 | 103 | 113.3 | 153.7 | 98.4 | 56.9 | 83.8 | 92.7 | 24.6 | 11.8 | 15.8 | 17.9 |
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 |
Common Stock
| 20,619 | 3 | 20,040 | 19,739 | 19,398 | 3 | 18,760 | 18,392 | 18,082 | 3 | 17,479 | 17,202 | 10,718 | 3 | 10,382 | 10,212 | 6,283 | 3 | 6,132 | 6,014 | 5,881 | 3 | 5,782 | 5,623 | 5,501 | 3 | 5,289 | 5,151 | 4,999 | 3 | 4,787 | 4,660 | 4,540 | 3 | 4,334 | 4,226 | 4,114 | 3 | 3,925 | 3,822 | 3,687 | 3 | 3,471 | 3,376 | 2,995 | 3 | 3,245 | 3,186 | 3,114 | 3 | 3,007 | 2,975 | 2,919 | 3 | 2,835 | 2,820 | 2,762 | 3 | 2,668 | 2,599 | 2,565 | 3.228 | 2,495.22 | 2,457.076 | 2,428.548 | 3.226 | 3.2 | 2,339.36 | 2,291.74 | 3.391 | 3.349 | 3.44 | 3.484 | 3.442 | 1.705 | 2,029.142 | 1.756 | 1.793 | 1,963.378 | 1,958.249 | 1,954.354 | 1.901 | 1,947.213 | 1,944.273 | 1,928.849 | 1.995 | 1,888.036 | 1,877.296 | 1,864.172 | 2.112 | 1,753.768 | 1,765.115 | 0 | 2.105 | 1,682.138 | 1,669.583 | 1,587.467 | 2.043 | 2.032 | 2 | 1.9 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 16,891 | 16,989 | 17,270 | 15,140 | 15,047 | 15,067 | 15,200 | 13,337 | 13,396 | 13,581 | 13,832 | 12,235 | 12,333 | 12,296 | 12,081 | 10,783 | 10,926 | 10,885 | 10,581 | 9,637 | 9,537 | 9,621 | 9,789 | 8,537 | 8,472 | 8,101 | 8,155 | 7,057 | 7,180 | 7,297 | 7,363 | 6,488 | 6,564 | 6,687 | 6,805 | 5,857 | 5,914 | 6,027 | 6,082 | 5,652 | 5,791 | 5,949 | 6,033 | 5,103 | 5,196 | 5,262 | 5,334 | 4,563 | 4,543 | 4,612 | 4,677 | 3,991 | 3,917 | 4,031 | 4,088 | 3,400 | 3,327 | 3,397 | 3,445 | 2,869 | 2,759 | 2,848.771 | 2,926.151 | 2,445.894 | 2,370.173 | 2,443.982 | 2,509.361 | 2,068.302 | 1,959.089 | 1,984.885 | 2,019.614 | 1,654.308 | 1,523.049 | 1,588.124 | 1,640.576 | 1,372.384 | 1,238.527 | 1,291.487 | 1,332.726 | 1,044.356 | 914.205 | 984.391 | 1,039.476 | 785.951 | 669.801 | 742.248 | 782.311 | 519.029 | 424.19 | 511.342 | 609.795 | 465.314 | 345.446 | 437.873 | 499.162 | 513.463 | 486.901 | 520.666 | 505.147 | 208.1 | 139.4 | 201.2 | -62.2 | -134.7 | -224.6 | -175.4 | 136.4 | -134.1 | -176 | -163.2 | -132.6 | -133.2 | -260 | -231.5 | -209.7 | -209.4 | -230.7 | -209.6 | -207.3 | -203.5 | -217.9 | -156.8 | -155.1 | -155.1 | 12 | 9.1 | 8.6 | 6.7 |
Accumulated Other Comprehensive Income/Loss
| -54 | -54 | -58 | -60 | -78 | -55 | -61 | -63 | -87 | -60 | -53 | -34 | -29 | -24 | -24 | -23 | -35 | -32 | -44 | -35 | -35 | -36 | -38 | -36 | -40 | -35 | -30 | -20 | -28 | -22 | -36 | -34 | -37 | -32 | -26 | -42 | -32 | -30 | -20 | -22 | -7 | -2 | 12 | 10 | 19 | 20 | 29 | 29 | 29 | 25 | 29 | 9 | 9 | 15 | 15 | 11 | 12 | 11 | 11 | 8 | 7 | 7.504 | 2.539 | -8.286 | 1.155 | 7.722 | 8.138 | 9.169 | 8.711 | 6.096 | 3.858 | 13.79 | 1.799 | 1.084 | 2.482 | 1.312 | 1.291 | -16.109 | -16.665 | -16.772 | -19.016 | -22.809 | -24.349 | -24.604 | -25.319 | -26.639 | -8.103 | -5.66 | -8.97 | -16.303 | -7.059 | -12.579 | -18.507 | 6.46 | 7.905 | 31.803 | -2.801 | 29.064 | 81.802 | 418.1 | 153 | 79.1 | -86.4 | -79 | -71.2 | -66.1 | -58.8 | -52.8 | -70.6 | -70.6 | -5.5 | -5.5 | -5.5 | -5.5 | -5.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -19,320 | 1,498 | -18,495 | -17,911 | -17,375 | 2,254 | -16,307 | -15,824 | -15,324 | 2,917 | -14,297 | -13,808 | -13,289 | -2,406 | -12,484 | -12,104 | -11,929 | -5,750 | -11,929 | -11,889 | -11,750 | -5,839 | -11,463 | -11,328 | -11,151 | -5,715 | -11,050 | -11,031 | -10,948 | -5,924 | -10,417 | -10,329 | -10,131 | -5,497 | -9,865 | -9,400 | -8,945 | -3,668 | -7,666 | -7,098 | -6,544 | -2,872 | -6,278 | -6,254 | -5,986 | -1,754 | -5,038 | -4,986 | -4,941 | -1,896 | -4,878 | -4,752 | -4,484 | -1,433 | -4,117 | -3,959 | -3,486 | -590 | -3,266 | -3,220 | -3,059 | -302 | -2,825.391 | -2,860.681 | -2,852.851 | -381.976 | -470.275 | -2,574.309 | -2,400.73 | 40.641 | -83.499 | 152.111 | 270.092 | 145.436 | 28.172 | -1,848.936 | 259.049 | 418.328 | -1,438.274 | -1,271.033 | -1,203.914 | 858.936 | 930.227 | 1,148.768 | 1,203.859 | 1,247.233 | 1,485.299 | 1,484.289 | -351.781 | 1,718.488 | 1,707.28 | 1,760.36 | 1,728.036 | 1,714.888 | 0 | 0 | 0 | 1,519.516 | 1,492.216 | 1,433.3 | 1,287.9 | 1,266 | 1,822 | 1,777.5 | 1,277.6 | 1,329.9 | 559.2 | 748.3 | 714.9 | 648.9 | 551.3 | 552.2 | 549.2 | 536.2 | 519.8 | 508 | 501.2 | 490.8 | 395.9 | 390.8 | 386.7 | 343.2 | 349.6 | 336.3 | 37.2 | 36.8 | 36.2 | 14.6 |
Total Shareholders Equity
| 18,136 | 18,436 | 18,757 | 16,908 | 16,992 | 17,269 | 17,592 | 15,842 | 16,067 | 16,441 | 16,961 | 15,595 | 9,733 | 9,869 | 9,955 | 8,868 | 5,245 | 5,106 | 4,740 | 3,727 | 3,633 | 3,749 | 4,070 | 2,796 | 2,782 | 2,354 | 2,364 | 1,157 | 1,203 | 1,354 | 1,697 | 785 | 936 | 1,161 | 1,248 | 641 | 1,051 | 2,332 | 2,321 | 2,354 | 2,927 | 3,068 | 3,238 | 2,235 | 2,224 | 3,531 | 3,570 | 2,792 | 2,745 | 2,744 | 2,835 | 2,223 | 2,361 | 2,616 | 2,821 | 2,272 | 2,615 | 2,821 | 2,858 | 2,256 | 2,272 | 2,555.799 | 2,598.519 | 2,034.003 | 1,947.025 | 2,072.954 | 2,050.424 | 1,842.522 | 1,858.81 | 2,035.013 | 1,943.322 | 1,823.649 | 1,798.424 | 1,738.086 | 1,672.935 | 1,553.902 | 1,500.623 | 1,695.499 | 1,841.165 | 1,714.8 | 1,645.629 | 1,822.419 | 1,945.354 | 1,910.115 | 1,848.341 | 1,964.837 | 2,259.507 | 1,997.658 | 1,927.611 | 2,215.639 | 2,310.016 | 2,213.095 | 2,054.975 | 2,161.326 | 2,189.205 | 2,214.849 | 2,071.567 | 2,071.289 | 2,081.197 | 2,061.5 | 1,582.2 | 1,510.8 | 1,673.4 | 1,563.8 | 981.8 | 1,088.4 | 636.8 | 561.4 | 468.3 | 415.1 | 413.2 | 413.5 | 283.7 | 299.2 | 304.6 | 298.6 | 270.5 | 281.2 | 188.6 | 187.3 | 168.8 | 186.4 | 194.5 | 181.2 | 49.2 | 45.9 | 44.8 | 21.3 |
Total Equity
| 18,136 | 18,436 | 18,757 | 16,908 | 16,992 | 17,269 | 17,592 | 15,842 | 16,067 | 16,441 | 16,961 | 15,595 | 9,733 | 9,869 | 9,955 | 8,868 | 5,245 | 5,106 | 4,740 | 3,727 | 3,633 | 3,749 | 4,070 | 2,796 | 2,782 | 2,354 | 2,364 | 1,157 | 1,203 | 1,354 | 1,697 | 785 | 936 | 1,161 | 1,248 | 641 | 1,051 | 2,332 | 2,321 | 2,354 | 2,927 | 3,068 | 3,238 | 2,235 | 2,224 | 3,531 | 3,570 | 2,792 | 2,745 | 2,744 | 2,835 | 2,223 | 2,361 | 2,616 | 2,821 | 2,272 | 2,615 | 2,821 | 2,858 | 2,256 | 2,272 | 2,557.35 | 2,599.887 | 2,035.595 | 1,954.207 | 2,079.861 | 2,056.604 | 1,846.46 | 1,860.764 | 2,036.342 | 1,944.289 | 1,824.627 | 1,799.238 | 1,738.654 | 1,672.935 | 1,553.902 | 1,500.623 | 1,695.499 | 1,841.165 | 1,714.8 | 1,645.629 | 1,822.419 | 1,945.354 | 1,910.115 | 1,848.341 | 1,964.837 | 2,259.507 | 1,997.658 | 1,927.611 | 2,215.639 | 2,310.016 | 2,213.13 | 2,055.01 | 2,161.361 | 2,190.041 | 2,215.234 | 2,071.855 | 2,071.527 | 2,081.367 | 2,061.7 | 1,582.2 | 1,510.8 | 1,673.4 | 1,563.8 | 981.8 | 1,088.4 | 636.8 | 561.4 | 468.3 | 415.1 | 413.2 | 413.5 | 283.7 | 299.2 | 304.6 | 298.6 | 270.5 | 281.2 | 188.6 | 187.3 | 168.8 | 186.4 | 194.5 | 181.2 | 49.2 | 45.9 | 44.8 | 21.3 |
Total Liabilities & Shareholders Equity
| 33,193 | 32,132 | 31,560 | 29,688 | 28,488 | 27,780 | 28,921 | 27,202 | 27,085 | 27,734 | 28,514 | 26,303 | 14,870 | 15,516 | 15,758 | 14,598 | 9,707 | 10,931 | 7,764 | 6,701 | 6,183 | 6,283 | 6,917 | 5,335 | 4,928 | 5,178 | 5,787 | 4,898 | 4,064 | 4,068 | 4,969 | 4,373 | 3,933 | 4,250 | 4,940 | 4,349 | 3,833 | 4,968 | 5,295 | 5,245 | 5,038 | 5,207 | 5,610 | 4,718 | 4,068 | 5,486 | 5,810 | 5,089 | 4,494 | 4,684 | 5,116 | 4,962 | 4,683 | 5,110 | 5,567 | 4,979 | 4,943 | 5,198 | 5,427 | 4,778 | 4,454 | 4,826.329 | 5,032.975 | 4,390.008 | 4,105.75 | 4,666.584 | 4,548.433 | 4,371.856 | 3,951.697 | 4,252.026 | 4,213.356 | 3,033.999 | 2,835.159 | 2,770.027 | 2,958.786 | 2,694.275 | 2,442.366 | 2,716.451 | 3,028.784 | 2,775.819 | 2,455.519 | 2,696.178 | 2,963.868 | 2,873.138 | 2,599.683 | 2,790.267 | 3,182.249 | 2,840.63 | 2,679.747 | 2,963.026 | 3,223.498 | 3,150.878 | 2,854 | 2,961.736 | 3,091.916 | 3,179.129 | 2,858.423 | 2,878.902 | 3,153.227 | 3,200.8 | 2,374.9 | 2,328.2 | 2,469.9 | 2,344.8 | 1,383.1 | 1,498.6 | 1,073.4 | 977.1 | 759.3 | 663.7 | 717.9 | 751.9 | 439.3 | 418 | 471.2 | 509.9 | 394.3 | 384.2 | 301.9 | 341 | 267.2 | 243.3 | 278.3 | 273.9 | 73.8 | 57.7 | 60.6 | 39.2 |