Jabil Inc.
NYSE:JBL
110.86 (USD) • At close September 19, 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 | 1991 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 2,457 | 2,566 | 1,550 | 1,804 | 1,480 | 1,200 | 1,217 | 1,478 | 1,070 | 1,093 | 1,229 | 1,567 | 1,240.729 | 838.099 | 1,107.573 | 1,393.557 | 763.337 | 696.745 | 719.842 | 1,163.343 | 694.086 | 749.057 | 804.409 | 1,257.949 | 677.492 | 940.796 | 746.258 | 1,189.919 | 743.931 | 755.098 | 747.415 | 912.059 | 886.991 | 883.218 | 1,130.344 | 913.963 | 962.794 | 966.414 | 921.504 | 1,000.249 | 1,322.266 | 675.129 | 769.223 | 1,011.373 | 1,351.726 | 1,061.655 | 1,030.034 | 1,217.256 | 742.129 | 707.35 | 861.904 | 888.611 | 911.145 | 902 | 630.154 | 744.329 | 600.349 | 794.137 | 852.067 | 876.272 | 768.915 | 774.936 | 579.882 | 772.923 | 860.069 | 531.369 | 664.456 | 663.625 | 558.358 | 554.687 | 651.292 | 773.563 | 854.879 | 918.622 | 875.62 | 796.071 | 681.042 | 779.776 | 619.836 | 621.322 | 596.164 | 900.687 | 748.68 | 699.748 | 514.425 | 497.351 | 538.259 | 640.735 | 658.691 | 643.344 | 492.383 | 430.652 | 457.458 | 146.125 | 131.067 | 337.602 | 38.999 | 56.612 | 43.3 | 113.6 | 158.5 | 18.1 | 13 | 23.1 | 43.3 | 55.7 | 43.2 | 45.5 | 56.7 | 65.2 | 72.4 | 73.3 | 28 | 4.3 | 3.4 | 5.5 | 6.1 | 4.4 | 4.2 | 1.8 | 0.5 | 0.5 | 1.3 | 1.3 | 3.1 | 0.5 | 0.5 | 0.5 |
| Short Term Investments
| 26 | 26 | 25 | 25 | 23 | 22 | 22 | 16 | 17 | 17 | 18 | 18 | 17.216 | 16.878 | 17.22 | 17 | 16.86 | 16.652 | 16.35 | 14.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.9 | 27.2 | 0 | 0 | 0 | 0 | 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
| 2,483 | 2,592 | 1,550 | 1,804 | 1,480 | 1,200 | 1,217 | 1,478 | 1,070 | 1,093 | 1,229 | 1,567 | 1,240.729 | 838.099 | 1,107.573 | 1,393.557 | 763.337 | 696.745 | 719.842 | 1,163.343 | 694.086 | 749.057 | 804.409 | 1,257.949 | 677.492 | 940.796 | 746.258 | 1,189.919 | 743.931 | 755.098 | 747.415 | 912.059 | 886.991 | 883.218 | 1,130.344 | 913.963 | 962.794 | 966.414 | 921.504 | 1,000.249 | 1,322.266 | 675.129 | 769.223 | 1,011.373 | 1,351.726 | 1,061.655 | 1,030.034 | 1,217.256 | 742.129 | 707.35 | 861.904 | 888.611 | 911.145 | 902 | 630.154 | 744.329 | 600.349 | 794.137 | 852.067 | 876.272 | 768.915 | 774.936 | 579.882 | 772.923 | 860.069 | 531.369 | 664.456 | 663.625 | 558.358 | 554.687 | 651.292 | 773.563 | 854.879 | 918.622 | 875.62 | 796.071 | 681.042 | 779.776 | 619.836 | 621.322 | 596.164 | 900.687 | 748.68 | 699.748 | 514.425 | 497.351 | 538.259 | 640.735 | 658.691 | 643.344 | 492.383 | 430.652 | 457.458 | 146.125 | 131.067 | 337.602 | 38.999 | 56.612 | 48.2 | 140.8 | 158.5 | 18.1 | 13 | 23.1 | 43.3 | 55.7 | 43.2 | 45.5 | 56.7 | 65.2 | 72.4 | 73.3 | 28 | 4.3 | 3.4 | 5.5 | 6.1 | 4.4 | 4.2 | 1.8 | 0.5 | 0.5 | 1.3 | 1.3 | 3.1 | 0.5 | 0.5 | 0.5 |
| Net Receivables
| 4,503 | 3,734 | 4,783 | 4,682 | 4,772 | 4,890 | 5,780 | 5,191 | 4,469 | 4,465 | 5,050 | 4,139 | 4,298.233 | 4,056.105 | 4,739.928 | 3,952.443 | 3,665.838 | 3,371.711 | 4,656.725 | 3,657.166 | 3,596.081 | 3,376.504 | 3,539.006 | 1,693.268 | 1,586.685 | 1,549.899 | 1,534.754 | 1,397.424 | 1,445.148 | 1,433.676 | 1,519.651 | 1,359.61 | 1,296.924 | 1,449.338 | 1,674.438 | 1,467.247 | 1,208.351 | 1,269.171 | 1,584.794 | 1,230.916 | 1,031.112 | 967.037 | 1,457.277 | 1,294.473 | 1,020.094 | 1,311.358 | 1,441.195 | 1,135.964 | 1,135.204 | 1,132.686 | 1,141.035 | 1,134.781 | 1,080.705 | 1,090 | 1,216.312 | 1,443.879 | 1,299.071 | 1,207.449 | 1,437.332 | 1,298.41 | 1,179.719 | 1,165.317 | 1,694.825 | 1,500.065 | 1,349.347 | 1,363.888 | 1,615.991 | 1,374.515 | 1,353.147 | 1,359.945 | 1,532.269 | 1,305.531 | 1,139.332 | 1,069.3 | 1,085.574 | 955.353 | 899.427 | 795.432 | 1,066.416 | 777.357 | 720.49 | 687.915 | 865.45 | 759.696 | 723.747 | 676.463 | 583.565 | 446.879 | 349.261 | 400.177 | 460.356 | 528.196 | 539.802 | 535.763 | 568.298 | 523.096 | 437.333 | 379.223 | 318.6 | 228.6 | 208.3 | 209.1 | 180.8 | 126.3 | 123.9 | 119.5 | 134.4 | 117 | 95.2 | 90.8 | 77.9 | 84.8 | 98.7 | 112.4 | 113.1 | 116.5 | 75.2 | 67.7 | 59.3 | 69.3 | 46.6 | 66.1 | 45.7 | 42.1 | 59.6 | 57.3 | 18.6 | 25.7 |
| Inventory
| 4,439 | 4,821 | 5,124 | 5,206 | 6,084 | 6,519 | 6,429 | 6,128 | 5,981 | 5,395 | 4,681 | 4,414 | 3,979.329 | 3,558.97 | 3,271.842 | 3,131.783 | 3,283.701 | 3,339.89 | 3,342.198 | 3,023.003 | 3,159.369 | 3,248.273 | 3,214.513 | 3,457.706 | 3,343.782 | 3,387.995 | 3,283.215 | 2,942.083 | 2,706.53 | 2,498.137 | 2,506.199 | 2,456.612 | 2,292.35 | 2,293.024 | 2,503.625 | 2,507.264 | 2,260.736 | 2,105.183 | 2,099.214 | 2,008.077 | 1,861.235 | 1,821.815 | 2,166.797 | 2,302.155 | 2,356.304 | 2,496.618 | 2,465.801 | 2,268.949 | 2,377.485 | 2,350.842 | 2,384.555 | 2,227.339 | 2,257.984 | 2,160 | 2,158.235 | 2,094.135 | 1,781.798 | 1,565.335 | 1,416.881 | 1,226.656 | 1,255.51 | 1,403.588 | 1,611.266 | 1,528.862 | 1,511.6 | 1,482.471 | 1,472.806 | 1,374.4 | 1,446.505 | 1,532.728 | 1,545.689 | 1,452.737 | 1,229.704 | 990.711 | 941.433 | 818.435 | 739.111 | 677.087 | 751.127 | 656.681 | 656.994 | 675.73 | 588.776 | 510.218 | 487.174 | 527.19 | 444.184 | 395.918 | 325.318 | 348.391 | 405.664 | 431.499 | 530.05 | 631.746 | 641.514 | 477.548 | 409.983 | 353.326 | 299.5 | 191.5 | 137.8 | 156.5 | 146.3 | 123.1 | 83.7 | 90.1 | 111.8 | 96.2 | 96.9 | 78.3 | 67.5 | 64.9 | 59.4 | 111.8 | 145.6 | 91.7 | 82.9 | 57.9 | 58.9 | 54.9 | 59.5 | 40.9 | 34.5 | 31.6 | 38.9 | 38.9 | 19.1 | 19.5 |
| Other Current Assets
| 1,468 | 1,323 | 1,235 | 1,109 | 2,446 | 1,172 | 1,252 | 1,111 | 935 | 914 | 852 | 757 | 741.223 | 690.479 | 727.849 | 657.102 | 553.416 | 569.493 | 533.466 | 501.573 | 524.833 | 532.223 | 662.811 | 1,141 | 1,124.028 | 1,157.485 | 1,357.901 | 1,097.257 | 997.752 | 949.61 | 1,310.151 | 1,120.1 | 1,056.461 | 939.643 | 1,008.767 | 977.835 | 1,070.76 | 1,001.414 | 1,131.845 | 1,119.775 | 942.545 | 1,498.698 | 1,215.398 | 1,212.244 | 1,080.065 | 1,027.642 | 1,009.046 | 1,017.159 | 1,080.219 | 922.472 | 929.512 | 884.629 | 826.706 | 620 | 620.346 | 371.675 | 376.749 | 291.109 | 25.909 | 275.488 | 310.275 | 328.225 | 395.952 | 337.287 | 368.173 | 273.064 | 267.826 | 253.753 | 235.468 | 234.056 | 192.71 | 147.134 | 143.659 | 174.718 | 140.512 | 116.076 | 129.219 | 132.533 | 142.092 | 127.315 | 5.922 | 32.272 | 23.678 | 27.757 | 33.442 | 17.981 | 54.588 | 49.411 | 49.188 | 49.394 | 62.038 | 56.451 | 47.797 | 59.936 | 60.143 | 49.024 | 50.51 | 38.356 | 36.2 | -0.1 | 19.2 | 20.6 | -0.1 | 17.9 | 6 | 7.1 | 5.9 | 6.5 | 6 | 5.1 | 5.2 | 4.3 | 0.1 | 2.4 | 2.1 | 4.5 | 4.9 | 4.6 | 3.5 | 3.2 | 1.4 | 0.9 | 1 | 1.9 | 0.8 | 0 | 0.9 | 0.7 |
| Total Current Assets
| 12,893 | 12,470 | 14,654 | 14,730 | 13,609 | 13,781 | 14,678 | 13,908 | 12,472 | 11,867 | 11,812 | 10,877 | 10,259.514 | 9,143.653 | 9,847.192 | 9,134.885 | 8,266.292 | 7,977.839 | 9,252.231 | 8,345.085 | 7,974.369 | 7,906.057 | 8,220.739 | 7,549.923 | 6,731.987 | 7,036.175 | 6,922.128 | 6,626.683 | 5,893.361 | 5,636.521 | 6,083.416 | 5,848.381 | 5,532.726 | 5,565.223 | 6,317.174 | 5,866.309 | 5,502.641 | 5,342.182 | 5,737.357 | 5,359.017 | 5,157.158 | 4,962.679 | 5,608.695 | 5,820.245 | 5,808.189 | 5,897.273 | 5,946.076 | 5,639.328 | 5,408.15 | 5,113.35 | 5,317.006 | 5,135.36 | 5,076.54 | 4,772 | 4,625.047 | 4,654.018 | 4,057.967 | 3,858.03 | 4,014.836 | 3,676.826 | 3,514.419 | 3,672.066 | 4,281.925 | 4,139.137 | 4,089.189 | 3,650.792 | 4,021.079 | 3,666.293 | 3,593.478 | 3,681.416 | 3,921.96 | 3,678.965 | 3,367.574 | 3,153.351 | 3,043.139 | 2,685.935 | 2,448.799 | 2,384.828 | 2,579.471 | 2,182.675 | 2,132.967 | 2,467.034 | 2,374.387 | 2,093.947 | 1,847.721 | 1,793.03 | 1,726.724 | 1,588.344 | 1,541.207 | 1,496.396 | 1,420.441 | 1,446.798 | 1,596.223 | 1,373.57 | 1,401.022 | 1,387.27 | 936.825 | 827.517 | 702.5 | 587.9 | 523.8 | 404.3 | 358.4 | 290.4 | 258.4 | 272.4 | 296.1 | 266 | 255.3 | 239.9 | 223.3 | 227.3 | 190.1 | 230.9 | 264.2 | 218.2 | 169.1 | 134.6 | 125.9 | 129.2 | 108 | 108.4 | 82.5 | 76.9 | 102.4 | 96.7 | 39.1 | 46.4 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 3,329 | 3,408 | 3,488 | 3,504 | 4,403 | 4,404 | 4,452 | 4,454 | 4,375 | 4,254 | 4,446 | 4,465 | 4,173.097 | 4,061.416 | 4,183.095 | 4,028.159 | 3,863.209 | 3,835.451 | 3,856.106 | 3,333.75 | 3,335.837 | 3,279.505 | 3,271.559 | 3,198.016 | 3,127.083 | 3,141.952 | 3,289.754 | 3,228.678 | 3,210.107 | 3,177.728 | 3,279.844 | 3,331.879 | 3,218.141 | 3,180.042 | 2,876.61 | 2,804.333 | 2,593.457 | 2,435.704 | 2,314.464 | 2,271.705 | 2,212.908 | 2,331.97 | 2,474.466 | 2,395.598 | 1,939.848 | 1,961.492 | 1,859.166 | 1,779.155 | 1,659.484 | 1,658.461 | 1,628.855 | 1,641.335 | 1,593.406 | 1,547 | 1,485.309 | 1,451.392 | 1,378.057 | 1,336.214 | 1,338.682 | 1,377.729 | 1,381.444 | 1,371.37 | 1,391.76 | 1,392.479 | 1,342.815 | 1,330.777 | 1,304.977 | 1,261.481 | 1,260.677 | 1,231.544 | 1,011.364 | 985.262 | 963.265 | 917.313 | 899.67 | 880.736 | 831.269 | 803.734 | 807.297 | 776.353 | 742.987 | 738.128 | 737.91 | 746.204 | 765.559 | 801.515 | 793.732 | 740.868 | 691.688 | 719.496 | 755.11 | 744.723 | 744.205 | 742.985 | 704.785 | 587.494 | 501.322 | 439.879 | 396.3 | 314.3 | 300.1 | 283.8 | 246.5 | 224.7 | 185.9 | 182.5 | 164 | 139.5 | 116.9 | 91.3 | 78.6 | 70.7 | 71.9 | 72.5 | 70.6 | 61.7 | 51.7 | 46.9 | 45.9 | 44.5 | 37.7 | 37 | 37.9 | 38.5 | 39 | 30.6 | 20.2 | 17.5 |
| Goodwill
| 655 | 656 | 661 | 621 | 737 | 710 | 708 | 704 | 711 | 719 | 713 | 715 | 719.473 | 717.66 | 706.625 | 696.853 | 700.735 | 700.597 | 678.391 | 622.255 | 624.474 | 627.296 | 625.431 | 627.745 | 631.482 | 635.314 | 630.539 | 608.184 | 603.689 | 591.682 | 590.935 | 594.773 | 584.793 | 597.292 | 481.303 | 462.382 | 408.816 | 383.492 | 382.628 | 383.644 | 367.943 | 369.891 | 457.972 | 436.205 | 103.592 | 98.086 | 95.666 | 95.018 | 94.283 | 96.46 | 35.688 | 36.199 | 33.943 | 49 | 28.574 | 28.455 | 28.345 | 24.904 | 25.301 | 25.12 | 23.683 | 23.26 | 746 | 1,119.11 | 1,145.754 | 1,179.633 | 1,160.473 | 1,124.484 | 1,123.167 | 1,015.588 | 614.094 | 608.067 | 507.425 | 380.389 | 376.783 | 384.239 | 0 | 310.606 | 310.583 | 294.566 | 293.271 | 296.89 | 299.909 | 295.52 | 283.645 | 249.341 | 242.499 | 146.328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 155 | 167 | 177 | 142 | 150 | 142 | 150 | 158 | 167 | 176 | 173 | 182 | 194.78 | 206.389 | 198.801 | 209.87 | 221.51 | 234.977 | 240.849 | 256.853 | 266.205 | 274.439 | 270.684 | 279.131 | 288.342 | 292.285 | 300.95 | 284.596 | 292.845 | 285.414 | 287.268 | 296.954 | 308.822 | 299.144 | 302.146 | 283.536 | 250.156 | 235.102 | 238.316 | 244.056 | 249.675 | 255.391 | 304.694 | 304.23 | 110.79 | 114.277 | 115.903 | 119.053 | 122.142 | 126.403 | 81.366 | 89.106 | 95.137 | 98 | 101.648 | 104.113 | 113.119 | 119.41 | 126.188 | 131.168 | 143.336 | 146.401 | 158.013 | 172.835 | 187.25 | 145.293 | 139.845 | 146.592 | 155.284 | 247.777 | 75.129 | 80.707 | 140.795 | 439.94 | 441.517 | 453.301 | 457.896 | 352.94 | 360.506 | 352.426 | 361.671 | 376.912 | 380.53 | 381.319 | 362.656 | 336.843 | 320.587 | 194.447 | 176.284 | 177.084 | 170.403 | 148.888 | 50.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 810 | 823 | 838 | 763 | 887 | 852 | 858 | 862 | 878 | 895 | 886 | 897 | 914.253 | 924.049 | 905.426 | 906.723 | 922.245 | 935.574 | 919.24 | 879.108 | 890.679 | 901.735 | 896.115 | 906.876 | 919.824 | 927.599 | 931.489 | 892.78 | 896.534 | 877.096 | 878.203 | 891.727 | 893.615 | 896.436 | 783.449 | 745.918 | 658.972 | 618.594 | 620.944 | 627.7 | 617.618 | 625.282 | 762.666 | 740.435 | 214.382 | 212.363 | 211.569 | 214.071 | 216.425 | 222.863 | 117.054 | 125.305 | 129.08 | 147 | 130.222 | 132.568 | 141.464 | 144.314 | 151.489 | 156.288 | 167.019 | 169.661 | 904.013 | 1,291.945 | 1,333.004 | 1,324.926 | 1,300.318 | 1,271.076 | 1,278.451 | 1,263.365 | 689.223 | 688.774 | 648.22 | 439.94 | 441.517 | 453.301 | 457.896 | 352.94 | 360.506 | 352.426 | 361.671 | 376.912 | 380.53 | 381.319 | 362.656 | 336.843 | 320.587 | 194.447 | 176.284 | 177.084 | 170.403 | 148.888 | 50.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8 | 0 | 0 | 0 | 0 | 23 | 19 | 13 | 9 | 15 | 9 | 9 | 18.772 | 17.547 | 0 | 0 | 14.4 | 20.9 | 25.2 | 33.102 | 0 | 0 | 0 | 47.3 | 0 | 0 | 0 | 49.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.651 | 15.393 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -56.331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -79.59 | -68.186 | -69.213 | 0 | -34.564 | -29.953 | -28.809 | 0 | 0 | -18.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 129 | 131 | 155 | 159 | 233 | 217 | 208 | 199 | 174 | 167 | 176 | 176 | 165.612 | 154.706 | 165.264 | 165.407 | 173.008 | 194.468 | 203.945 | 198.827 | 202.556 | 194.015 | 216.209 | 218.252 | 230.751 | 216.281 | 216.83 | 205.722 | 189.881 | 175.3 | 165.102 | 148.859 | 150.836 | 148.692 | 142.339 | 85.169 | 93.465 | 85.026 | 89.428 | 92.702 | 89.451 | 88.946 | 87.17 | 94.069 | 95.734 | 72.621 | 71.364 | 73.411 | 69.788 | 75.287 | 66.392 | 74.989 | 69.051 | 2 | 59.024 | 55.101 | 60.123 | 57.427 | 56.331 | 49.673 | 54.912 | 36.354 | 162.715 | 155.508 | 147.628 | 124.945 | 100.883 | 89.562 | 70.617 | 60.092 | 51.37 | 46.356 | 52.898 | 30.928 | 24.418 | 24.727 | 15.28 | 23.571 | 14.572 | 5.923 | 79.59 | 68.186 | 69.213 | 0 | 34.564 | 29.953 | 28.809 | 0 | 0 | 18.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 280 | 291 | 279 | 268 | 304 | 290 | 291 | 281 | 263 | 232 | 259 | 230 | 209.46 | 192.792 | 168.501 | 162.242 | 151.722 | 175.446 | 188.241 | 180.603 | 205.336 | 195.282 | 173.715 | 125.274 | 165.865 | 166.25 | 159.364 | 92.332 | 139.766 | 148.183 | 137.281 | 101.831 | 110.756 | 107.809 | 101.58 | 101.478 | 116.998 | 96.65 | 107.715 | 128.622 | 144.195 | 119.331 | 96.405 | 103.434 | 75.331 | 103.892 | 97.325 | 81.525 | 76.711 | 97.093 | 70.067 | 80.951 | 87.491 | 145 | 84.852 | 74.668 | 55.672 | 53.893 | 115.244 | 57.342 | 51.261 | 44.338 | 42.638 | 53.068 | 15.415 | 12.486 | 6.782 | 6.82 | 16.445 | 16.113 | 12.166 | 12.373 | 11.638 | 11.888 | 32.973 | 32.563 | 29.58 | 13.664 | 13.33 | 11.979 | 13.386 | 19.64 | 24.398 | 23.275 | 23.068 | 23.102 | 36.804 | 24.247 | 19.007 | 19.918 | 17.899 | 17.169 | 0 | 43.66 | 44.208 | 43.428 | 41.048 | 40.47 | 39.9 | 18.5 | 18 | 10.8 | 11.4 | 11.6 | 1.1 | 0.4 | 1 | 0.4 | 2 | 1.8 | 0.3 | 1.9 | 1.5 | 1.5 | 1.3 | 1.1 | 1.5 | 0.7 | 0.4 | 0.6 | 1.2 | 1.9 | 0.5 | 0.4 | 0.7 | 1.2 | 0.4 | 0.5 |
| Total Non-Current Assets
| 4,556 | 4,653 | 4,760 | 4,694 | 5,827 | 5,786 | 5,828 | 5,809 | 5,699 | 5,563 | 5,776 | 5,777 | 5,481.194 | 5,350.51 | 5,422.286 | 5,262.531 | 5,124.584 | 5,161.839 | 5,192.732 | 4,625.39 | 4,634.408 | 4,570.537 | 4,557.598 | 4,495.718 | 4,443.523 | 4,452.082 | 4,597.437 | 4,469.312 | 4,436.288 | 4,378.307 | 4,460.43 | 4,474.296 | 4,373.348 | 4,332.979 | 3,903.978 | 3,736.898 | 3,462.892 | 3,235.974 | 3,132.551 | 3,120.729 | 3,064.172 | 3,165.529 | 3,420.707 | 3,333.536 | 2,325.295 | 2,350.368 | 2,239.424 | 2,163.813 | 2,037.801 | 2,053.704 | 1,882.368 | 1,922.58 | 1,879.028 | 1,841 | 1,759.407 | 1,713.729 | 1,635.316 | 1,591.848 | 1,605.415 | 1,641.032 | 1,654.636 | 1,621.723 | 2,501.126 | 2,893 | 2,838.862 | 2,793.134 | 2,712.96 | 2,628.939 | 2,626.19 | 2,571.114 | 1,764.123 | 1,732.765 | 1,676.021 | 1,400.069 | 1,398.578 | 1,391.327 | 1,334.025 | 1,193.909 | 1,195.705 | 1,146.681 | 1,118.044 | 1,134.68 | 1,142.838 | 1,150.798 | 1,151.283 | 1,161.46 | 1,151.123 | 959.562 | 886.979 | 916.498 | 943.412 | 910.78 | 794.332 | 786.645 | 748.993 | 630.922 | 542.37 | 480.349 | 436.2 | 332.8 | 318.1 | 294.6 | 257.9 | 236.3 | 187 | 182.9 | 165 | 139.9 | 118.9 | 93.1 | 78.9 | 72.6 | 73.4 | 74 | 71.9 | 62.8 | 53.2 | 47.6 | 46.3 | 45.1 | 38.9 | 38.9 | 38.4 | 38.9 | 39.7 | 31.8 | 20.6 | 18 |
| Total Assets
| 17,449 | 17,123 | 19,414 | 19,424 | 19,436 | 19,567 | 20,506 | 19,717 | 18,171 | 17,430 | 17,588 | 16,654 | 15,740.708 | 14,494.163 | 15,269.478 | 14,397.416 | 13,390.876 | 13,139.678 | 14,444.963 | 12,970.475 | 12,608.777 | 12,476.594 | 12,778.337 | 12,045.641 | 11,175.51 | 11,488.257 | 11,519.565 | 11,095.995 | 10,329.649 | 10,014.828 | 10,543.846 | 10,322.677 | 9,906.074 | 9,898.202 | 10,221.152 | 9,603.207 | 8,965.533 | 8,578.156 | 8,869.908 | 8,479.746 | 8,221.33 | 8,128.208 | 9,029.402 | 9,153.781 | 8,133.484 | 8,247.641 | 8,185.5 | 7,803.141 | 7,445.951 | 7,167.054 | 7,199.374 | 7,057.94 | 6,955.568 | 6,613 | 6,384.454 | 6,367.747 | 5,693.283 | 5,449.878 | 5,620.251 | 5,317.858 | 5,169.055 | 5,293.789 | 6,783.051 | 7,032.137 | 6,928.051 | 6,443.926 | 6,734.039 | 6,295.232 | 6,219.668 | 6,252.53 | 5,686.083 | 5,411.73 | 5,043.595 | 4,553.42 | 4,441.717 | 4,077.262 | 3,782.824 | 3,578.737 | 3,775.176 | 3,329.356 | 3,251.011 | 3,601.714 | 3,517.225 | 3,244.745 | 2,999.004 | 2,954.49 | 2,877.847 | 2,547.906 | 2,428.186 | 2,412.894 | 2,363.853 | 2,357.578 | 2,390.555 | 2,160.215 | 2,150.015 | 2,018.192 | 1,479.195 | 1,307.866 | 1,138.7 | 920.7 | 841.9 | 698.9 | 616.3 | 526.7 | 445.4 | 455.3 | 461.1 | 405.9 | 374.2 | 333 | 302.2 | 299.9 | 263.5 | 304.9 | 336.1 | 281 | 222.3 | 182.2 | 172.2 | 174.3 | 146.9 | 147.3 | 120.9 | 115.8 | 142.1 | 128.5 | 59.7 | 64.4 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 5,398 | 5,041 | 5,630 | 5,679 | 6,406 | 6,965 | 8,042 | 8,006 | 7,082 | 6,868 | 7,483 | 6,841 | 6,193.198 | 5,644.359 | 6,431.567 | 5,687.038 | 5,019.286 | 4,652.138 | 5,920.277 | 5,166.78 | 4,826.333 | 4,900.07 | 5,458.398 | 4,942.932 | 4,327.659 | 4,642.86 | 4,803.194 | 4,257.623 | 3,641.247 | 3,301.826 | 3,867.345 | 3,593.195 | 3,191.304 | 3,020.794 | 3,711.471 | 3,663.264 | 3,298.917 | 3,087.905 | 3,358.871 | 3,060.814 | 2,697.598 | 2,461.765 | 3,185.09 | 3,301.235 | 3,085.848 | 3,142.825 | 3,374.927 | 2,992.865 | 2,900.664 | 2,723.132 | 3,098.467 | 2,885.168 | 2,752.668 | 2,672 | 2,592.939 | 2,741.719 | 2,369.005 | 2,120.863 | 2,210.74 | 1,938.009 | 1,745.144 | 1,885.142 | 2,322.871 | 2,218.969 | 2,063.104 | 2,005.306 | 2,195.09 | 2,001.508 | 1,901.197 | 1,910.048 | 2,204.687 | 2,231.864 | 1,790.879 | 1,532.401 | 1,573.386 | 1,339.866 | 1,165.72 | 1,009.467 | 1,213.068 | 937.636 | 892.484 | 902.952 | 872.869 | 712.697 | 640.868 | 660.739 | 588.825 | 431.588 | 369.631 | 363.746 | 375.925 | 392.181 | 490.103 | 645.946 | 664.467 | 594.111 | 462.731 | 427.863 | 384.6 | 263.3 | 201.3 | 212.9 | 192.8 | 132.6 | 100.2 | 126.5 | 149.8 | 125.7 | 105.5 | 93.4 | 74 | 78.6 | 55.1 | 80.9 | 102 | 90.6 | 80.7 | 45.7 | 46.3 | 45.9 | 33 | 37.7 | 24.7 | 19.6 | 26.1 | 30.4 | 12.4 | 9.6 |
| Short Term Debt
| 96 | 102 | 96 | 104 | 426 | 451 | 429 | 419 | 116 | 615 | 611 | 108 | 163.318 | 160.86 | 169.345 | 160.917 | 502.021 | 737.874 | 473.82 | 375.181 | 454.83 | 175.186 | 25.193 | 25.197 | 273.5 | 27.158 | 427.019 | 445.498 | 538.985 | 47.324 | 43.198 | 45.81 | 359.885 | 538.294 | 348.312 | 323.833 | 11.365 | 11.258 | 11.487 | 12.96 | 69.886 | 160.839 | 117.23 | 215.536 | 9.459 | 109.598 | 9.65 | 18.031 | 296.418 | 281.602 | 83.859 | 74.16 | 80.449 | 137.508 | 198.928 | 167.566 | 87.625 | 158.461 | 147.111 | 197.575 | 156.259 | 172.948 | 257.907 | 269.937 | 247.641 | 142.726 | 517.242 | 501.716 | 939.571 | 1,006.773 | 266.475 | 63.813 | 25.149 | 3.873 | 1.955 | 0.674 | 0.637 | 0.644 | 1.966 | 4.412 | 4.332 | 349.346 | 348.353 | 347.237 | 353.804 | 8.764 | 8.692 | 8.692 | 8.333 | 8.333 | 8.333 | 8.333 | 8.333 | 8.333 | 8.333 | 8.333 | 8.333 | 8.333 | 9.9 | 8.3 | 16.7 | 8.3 | 8.3 | 8.3 | 8.3 | 0 | 10 | 2.5 | 5.2 | 2.5 | 2.5 | 2.5 | 5.5 | 62.3 | 75.9 | 81.1 | 52.6 | 54.4 | 41 | 48.6 | 38.6 | 35 | 23.4 | 24 | 43 | 46.9 | 11.2 | 19 |
| Tax Payables
| 112 | 110 | 118 | 131 | 205 | 206 | 196 | 182 | 190 | 176 | 189 | 178 | 169.593 | 161.416 | 163.459 | 148.629 | 143.368 | 143.161 | 143.187 | 136.689 | 136.4 | 133.066 | 136.48 | 148.884 | 132.338 | 136.31 | 106.488 | 100.902 | 0 | 96.08 | 89.174 | 90.804 | 0 | 109.386 | 102.078 | 96.379 | 96.197 | 92.243 | 93.268 | 27.623 | 8.712 | 9.973 | 18.129 | 40.332 | 33.178 | 20.13 | 28.416 | 35.665 | 30.196 | 24.943 | 19.534 | 32.987 | 34.27 | 33.275 | 28.895 | 19.236 | 19.505 | 16.076 | 17.137 | 11.831 | 17.91 | 16.857 | 27.72 | 25.897 | 33.528 | 25.618 | 24.455 | 58.127 | 46.351 | 54.729 | 42.812 | 40.24 | 7.337 | 5.393 | 7.386 | 2.823 | 0 | 10.699 | 11.691 | 3.618 | 5.922 | 32.272 | 23.678 | 27.757 | 33.442 | 17.981 | 54.588 | 49.411 | 0 | 49.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 977 | 976 | 118 | 131 | 205 | 1,128 | 1,070 | 796 | 733 | 690 | 667 | 559 | 512.131 | 524.053 | 441.151 | 496.219 | 463.773 | 495.314 | 488.337 | 511.329 | 544.831 | 583.3 | 709.258 | 691.365 | 0 | 0 | 0 | 1,017.144 | 0 | 0 | 0 | 893.148 | 0 | 0 | 0 | 79.045 | 0 | 0 | 1,345.772 | 64.944 | 1,113.493 | 1,093.485 | 18.129 | 46.26 | 33.178 | 20.13 | 28.416 | 27.833 | 103.309 | 24.943 | 19.534 | 15.737 | 34.27 | 19.152 | 28.895 | 22.51 | 19.505 | 16.076 | 589.162 | 27.693 | 17.91 | 577.837 | 649.853 | 44.217 | 574.347 | 490.928 | 506.775 | 21.956 | 422.1 | 390.941 | 386.012 | 25.291 | 294.538 | 229.237 | 264.525 | 40.741 | 213.442 | 195.535 | 253.498 | 57.172 | 0 | 0 | 0 | 33.586 | 0 | 0 | 0 | 21.273 | 0 | 6.305 | 109.179 | 0 | 0 | 67.358 | 67.898 | 0 | 75.669 | 59.917 | 62.6 | 0 | 46.7 | 41.7 | 43.9 | 40.5 | 35.3 | 0 | 30.4 | 34.2 | 38.3 | 24.7 | 23.3 | 24.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities
| 4,952 | 4,572 | 7,186 | 6,781 | 5,759 | 4,738 | 4,831 | 4,476 | 4,011 | 3,541 | 3,204 | 3,175 | 2,978.349 | 2,513.105 | 2,619.941 | 2,715.309 | 2,783.204 | 2,519.815 | 2,679.614 | 2,478.815 | 2,041.221 | 2,093.304 | 1,842.462 | 1,571.379 | 1,980.266 | 2,095.042 | 2,019.511 | 1,150.328 | 1,937.003 | 1,952.056 | 1,946.554 | 1,035.903 | 1,836.475 | 1,813.846 | 1,715.548 | 1,608.999 | 1,416.26 | 1,326.577 | 6.798 | 1,182.379 | 7.181 | 198.906 | 1,358.961 | 1,301.403 | 961.088 | 956.035 | 856.497 | 820.267 | 823.96 | 821.816 | 797.523 | 914.823 | 868.471 | 718.34 | 604.372 | 673.379 | 518.364 | 474.657 | 0.358 | 522.649 | 602.721 | 16.857 | 27.72 | 514.517 | 33.528 | 25.618 | 24.455 | 465.667 | 46.351 | 54.729 | 42.812 | 380.366 | 7.337 | 5.393 | 7.386 | 186.848 | 1.36 | 10.699 | 11.691 | 159.864 | 213.22 | 211.082 | 217.746 | 169.698 | 229.923 | 192.946 | 167.412 | 131.829 | 106.077 | 107.013 | 0.703 | 104.261 | 89.211 | 11.021 | 24.466 | 89.531 | 8.905 | 10.863 | 15.2 | 59.2 | 13.3 | 10.5 | 10.9 | 5.3 | 7.2 | 44.1 | 14.5 | 6.3 | 5 | 3.1 | 6.1 | 5.9 | 19.9 | 17.1 | 17.9 | 13.2 | 7.1 | 6.7 | 8.9 | 7.1 | 6 | 5.1 | 4.8 | 4.2 | 6.2 | 4.8 | 2.3 | 4.3 |
| Total Current Liabilities
| 11,423 | 10,691 | 13,030 | 12,695 | 12,796 | 13,282 | 14,372 | 13,697 | 11,942 | 11,714 | 11,965 | 10,683 | 9,846.996 | 8,842.377 | 9,662.004 | 9,059.483 | 8,768.284 | 8,405.141 | 9,562.048 | 8,532.105 | 7,867.215 | 7,751.86 | 8,035.311 | 7,230.873 | 6,581.425 | 6,765.06 | 7,249.724 | 6,870.593 | 6,117.235 | 5,301.206 | 5,857.097 | 5,568.056 | 5,387.664 | 5,372.934 | 5,775.331 | 5,675.141 | 4,726.542 | 4,425.74 | 4,722.928 | 4,321.097 | 3,888.158 | 3,914.995 | 4,679.41 | 4,864.434 | 4,089.573 | 4,228.588 | 4,269.49 | 3,858.996 | 4,124.351 | 3,851.493 | 3,999.383 | 3,889.888 | 3,735.858 | 3,547 | 3,425.134 | 3,605.174 | 2,994.499 | 2,770.057 | 2,947.371 | 2,685.926 | 2,522.034 | 2,652.784 | 3,258.351 | 3,047.64 | 2,918.62 | 2,664.578 | 3,243.562 | 2,990.847 | 3,309.219 | 3,362.491 | 2,899.986 | 2,701.334 | 2,117.903 | 1,770.904 | 1,847.252 | 1,568.129 | 1,381.159 | 1,216.345 | 1,480.223 | 1,159.084 | 1,110.036 | 1,463.38 | 1,438.968 | 1,263.218 | 1,224.595 | 862.449 | 764.929 | 593.382 | 484.041 | 485.397 | 494.14 | 504.775 | 587.647 | 732.658 | 765.164 | 691.975 | 555.638 | 506.976 | 472.3 | 330.8 | 278 | 273.4 | 255.9 | 186.7 | 151 | 170.6 | 204.7 | 168.7 | 154 | 123.7 | 105.9 | 111.6 | 80.5 | 160.3 | 195.8 | 184.9 | 140.4 | 106.8 | 96.2 | 101.6 | 77.6 | 77.8 | 52.9 | 47.8 | 75.3 | 82.1 | 25.9 | 32.9 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 2,879 | 2,878 | 3,145 | 3,144 | 3,260 | 2,982 | 2,997 | 2,992 | 3,279 | 2,781 | 2,782 | 3,211 | 3,180.302 | 2,985.863 | 3,003.384 | 2,980.323 | 2,399.532 | 2,398.238 | 2,453.696 | 2,121.284 | 2,476.842 | 2,482.387 | 2,487.912 | 2,493.502 | 2,175.133 | 2,181.478 | 1,693.433 | 1,632.592 | 1,644.59 | 2,055.545 | 2,067.712 | 2,074.012 | 1,791.028 | 1,811.22 | 1,818.447 | 1,346.558 | 1,659.862 | 1,662.778 | 1,666.377 | 1,669.585 | 1,672.521 | 1,675.322 | 1,677.824 | 1,690.426 | 1,651.359 | 1,653.708 | 1,656.058 | 1,658.326 | 1,140.154 | 1,112.475 | 1,112.526 | 1,112.594 | 1,107.195 | 1,101 | 1,099.449 | 1,018.93 | 1,129.327 | 1,037.894 | 1,037.408 | 1,036.873 | 1,064.167 | 1,069.716 | 1,071.73 | 1,099.473 | 1,147.807 | 998.997 | 758.775 | 760.477 | 384.463 | 400.992 | 329.04 | 329.52 | 331.067 | 325.835 | 324.218 | 326.58 | 311.881 | 289.888 | 294.993 | 305.194 | 295.192 | 309.795 | 302.974 | 297.018 | 101.203 | 454.544 | 504.586 | 354.668 | 353.333 | 361.667 | 361.667 | 361.667 | 361.667 | 25 | 25 | 25 | 205 | 128.333 | 33.3 | 33.3 | 33.3 | 121.7 | 81.7 | 81.7 | 41.7 | 50 | 50 | 50 | 53.3 | 57.2 | 57.7 | 58.4 | 59.1 | 27.1 | 28.6 | 27.9 | 21.7 | 18.1 | 19.3 | 18.2 | 14.9 | 15.4 | 17.1 | 18.2 | 18.3 | 15.6 | 8.3 | 9.6 |
| Deferred Revenue Non-Current
| 285 | 272 | 118 | 131 | 205 | 126 | 119 | 122 | 190 | 0 | 113 | 111 | 169.593 | 161.416 | 163.459 | 114.657 | 143.368 | 143.161 | 143.187 | 115.818 | 136.4 | 133.066 | 136.48 | 114.385 | 132.338 | 136.31 | 106.488 | 49.327 | 92.197 | 96.08 | 89.174 | 54.29 | 91.071 | 109.386 | 102.078 | 82.167 | 96.197 | 92.243 | 93.268 | 61.67 | 89.22 | 85.702 | 90.49 | 73.173 | 81.558 | 75.968 | 76.152 | 24.245 | 74.792 | 0 | 0 | 15.761 | 0 | -4.814 | 0 | 1.462 | 0 | 0 | 0 | 4.178 | 0 | 0 | 0 | 9.409 | 0 | 0 | 0 | 13.677 | 0 | 0 | 0 | 7.846 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.223 | 0 | 0 | 0 | 41.323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 143 | 140 | 243 | 268 | 127 | 126 | 119 | 122 | 114 | 119 | 113 | 111 | 102.255 | 97.155 | 115.587 | 114.657 | 113.323 | 118.123 | 117.37 | 115.818 | 115.37 | 117.547 | 116.804 | 114.385 | 34.366 | 37.866 | 49.601 | 49.327 | 51.841 | 49.598 | 52.847 | 54.29 | 56.779 | 52.921 | 54.456 | 82.167 | 66.616 | 59.829 | 59.109 | 61.67 | 61.013 | 57.707 | 78.688 | 73.173 | 25.71 | 25.345 | 22.668 | 24.245 | 21.17 | 111.3 | 106.276 | 104.212 | 93.427 | 4.814 | 3.547 | 1.462 | 0.89 | 1.395 | 90.565 | 4.178 | 95.124 | 10.936 | 5.957 | 9.409 | 9.084 | 8.984 | 15.726 | 13.677 | 13.883 | 12.927 | 10.207 | 7.846 | 8.892 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.434 | 46.872 | 43.716 | 19.223 | 42.14 | 41.381 | 43.837 | 41.323 | 44.988 | 44.955 | 40.192 | 36.96 | 39.32 | 19.484 | 37.411 | 28.112 | 23.211 | 21.232 | 21.3 | 8.9 | 11.9 | 8.5 | 8.5 | 7.7 | 3.8 | 3.8 | 3.8 | 3.7 | 2.7 | 2.4 | 2.7 | 2.9 | 3.3 | 2.6 | 3.1 | 3.6 | 2.6 | 2.6 | 2.5 | 2.4 | 1.7 | 1.7 | 1.6 | 1.4 | 0.2 | 0.3 | 0.3 | 0 |
| Other Non-Current Liabilities
| 443 | 484 | 342 | 319 | 311 | 377 | 369 | 332 | 289 | 478 | 408 | 401 | 302.602 | 305.41 | 331.093 | 302.897 | 321.065 | 315.875 | 319.369 | 184.692 | 145.75 | 132.882 | 96.317 | 129.116 | 66.69 | 73.197 | 75.627 | 125.812 | 80.943 | 85.301 | 85.054 | 114.532 | 68.275 | 66.527 | 69.543 | 82.163 | 85.378 | 73.597 | 74.314 | 105.356 | 80.139 | 74.058 | 85.242 | 97.008 | 78.265 | 86.042 | 85.087 | 129.994 | 69.607 | 72.992 | 65.476 | 51.662 | 69.713 | 173 | 149.197 | 147.947 | 56.933 | 149.809 | 67.91 | 144.294 | 72.047 | 150.747 | 148.475 | 143.077 | 169.263 | 156.453 | 129.94 | 64.861 | 71.831 | 76.677 | 79.259 | 70.703 | 51.468 | 46.726 | 45.313 | 47.336 | 43.69 | 51.785 | 51.771 | 45.738 | 62.328 | 53.349 | 67.915 | 57.587 | 37.647 | 42.992 | 52.475 | 10.244 | 47.463 | 44.508 | 44.41 | 40.1 | 7.825 | 8.332 | 2.712 | 2.922 | 3.165 | 3.443 | 3.7 | 1.9 | 2 | 2.1 | 2.4 | 2.2 | 2.4 | 1.7 | 2 | 2 | 2.3 | 2.7 | 2.4 | 2.8 | 3.4 | 3.9 | 4.4 | 5 | 3.2 | 1.7 | 0.8 | 0.9 | 1.2 | 1.4 | 0.8 | 0.3 | 1.1 | 0 | 0.1 | 0 |
| Total Non-Current Liabilities
| 3,750 | 3,774 | 3,848 | 3,862 | 3,903 | 3,611 | 3,604 | 3,568 | 3,872 | 3,378 | 3,416 | 3,834 | 3,754.752 | 3,549.844 | 3,613.523 | 3,512.534 | 2,977.288 | 2,975.397 | 3,033.622 | 2,537.612 | 2,874.362 | 2,865.882 | 2,837.513 | 2,851.388 | 2,408.527 | 2,428.851 | 1,925.149 | 1,857.058 | 1,869.571 | 2,286.524 | 2,294.787 | 2,297.124 | 2,007.153 | 2,040.054 | 2,044.524 | 1,593.055 | 1,908.053 | 1,888.447 | 1,893.068 | 1,898.281 | 1,902.893 | 1,892.789 | 1,932.244 | 1,933.78 | 1,836.892 | 1,841.063 | 1,839.965 | 1,836.81 | 1,305.723 | 1,296.767 | 1,284.278 | 1,284.229 | 1,270.335 | 1,274 | 1,252.193 | 1,169.801 | 1,187.15 | 1,189.098 | 1,195.883 | 1,189.523 | 1,231.338 | 1,231.399 | 1,226.162 | 1,261.368 | 1,326.154 | 1,164.434 | 904.441 | 852.692 | 470.177 | 490.596 | 418.506 | 415.915 | 391.427 | 372.561 | 369.531 | 373.916 | 355.571 | 341.673 | 346.764 | 350.932 | 382.954 | 410.016 | 414.605 | 393.051 | 180.99 | 538.917 | 600.898 | 447.558 | 445.784 | 451.13 | 446.269 | 438.727 | 408.812 | 52.816 | 65.123 | 56.034 | 231.376 | 153.008 | 58.3 | 44.1 | 47.2 | 132.3 | 92.6 | 91.6 | 47.9 | 55.5 | 55.8 | 55.7 | 58.3 | 62.3 | 62.8 | 64.1 | 65.8 | 33.6 | 36.1 | 36.5 | 27.5 | 22.4 | 22.6 | 21.5 | 17.8 | 18.5 | 19.5 | 19.9 | 19.6 | 15.9 | 8.7 | 9.6 |
| Total Liabilities
| 15,173 | 14,465 | 16,878 | 16,557 | 16,699 | 16,893 | 17,976 | 17,265 | 15,814 | 15,092 | 15,381 | 14,517 | 13,601.748 | 12,392.221 | 13,275.527 | 12,572.017 | 11,745.572 | 11,380.538 | 12,595.67 | 11,069.717 | 10,741.577 | 10,617.742 | 10,872.824 | 10,082.261 | 8,989.952 | 9,193.911 | 9,174.873 | 8,727.651 | 7,986.806 | 7,587.73 | 8,151.884 | 7,865.18 | 7,394.817 | 7,412.988 | 7,819.855 | 7,268.196 | 6,634.595 | 6,314.187 | 6,615.996 | 6,219.378 | 5,791.051 | 5,807.784 | 6,611.654 | 6,798.214 | 5,926.465 | 6,069.651 | 6,109.455 | 5,695.806 | 5,430.074 | 5,148.26 | 5,283.661 | 5,174.117 | 5,006.193 | 4,821 | 4,677.327 | 4,774.975 | 4,181.649 | 3,959.155 | 4,143.254 | 3,875.449 | 3,753.372 | 3,884.183 | 4,484.513 | 4,309.008 | 4,244.774 | 3,829.012 | 4,148.003 | 3,843.539 | 3,779.396 | 3,853.087 | 3,318.492 | 3,117.249 | 2,509.33 | 2,143.465 | 2,216.783 | 1,942.045 | 1,736.73 | 1,558.018 | 1,826.987 | 1,510.016 | 1,492.99 | 1,873.396 | 1,853.573 | 1,656.269 | 1,405.585 | 1,401.366 | 1,365.827 | 1,040.94 | 929.825 | 936.527 | 940.409 | 943.502 | 996.459 | 785.474 | 830.287 | 748.009 | 787.014 | 659.984 | 530.6 | 374.9 | 325.2 | 405.7 | 348.5 | 278.3 | 198.9 | 226.1 | 260.5 | 224.4 | 212.3 | 186 | 168.7 | 175.7 | 146.3 | 193.9 | 231.9 | 221.4 | 167.9 | 129.2 | 118.8 | 123.1 | 95.4 | 96.3 | 72.4 | 67.7 | 94.9 | 98 | 34.6 | 42.5 |
| 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.267 | 0.267 | 0.266 | 0.264 | 0.263 | 0.263 | 0.262 | 0.26 | 0.26 | 0.26 | 0.259 | 0.257 | 0.257 | 0.257 | 0.256 | 0.253 | 0.253 | 0.253 | 0.252 | 0.25 | 0.249 | 0.249 | 0.248 | 0.247 | 0.246 | 0.246 | 0.245 | 0.244 | 0.243 | 0.243 | 0.242 | 0.238 | 0.237 | 0.237 | 0.237 | 0.232 | 0.231 | 0.231 | 0.23 | 0.225 | 0.224 | 0.223 | 0.222 | 0.22 | 0.219 | 0.218 | 0.217 | 0.217 | 0.216 | 0.215 | 0.215 | 0.215 | 0.214 | 0.214 | 0.213 | 0.212 | 0.212 | 0.212 | 0.211 | 0.211 | 0.211 | 0.209 | 0.205 | 0.204 | 0.203 | 0.202 | 0.202 | 0.201 | 0.201 | 0.2 | 0.2 | 0.199 | 0.199 | 0.198 | 0.198 | 0.198 | 0.197 | 0.197 | 0.197 | 0.197 | 0.191 | 0.196 | 0.191 | 0.19 | 0.177 | 0.176 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 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
| 5,632 | 5,512 | 4,595 | 4,412 | 4,268 | 4,046 | 3,849 | 3,638 | 3,333 | 3,127 | 2,917 | 2,688 | 2,525.323 | 2,368.012 | 2,228.729 | 2,040.922 | 1,985.546 | 2,048.954 | 2,064.758 | 2,037.037 | 1,996.901 | 1,966.1 | 1,911.451 | 1,760.097 | 1,830.921 | 1,802.372 | 1,779.335 | 1,730.893 | 1,698.704 | 1,738.823 | 1,733.208 | 1,660.82 | 1,637.392 | 1,648.119 | 1,585.136 | 1,468.91 | 1,397.187 | 1,340.972 | 1,305.041 | 1,245.772 | 1,288.029 | 1,116.461 | 1,172.105 | 1,071.175 | 961.16 | 927.361 | 855.819 | 766.934 | 701.367 | 617.661 | 537.287 | 441.793 | 342.725 | 254 | 213.883 | 123.303 | 79.805 | 43.413 | 28.791 | -13.7 | -5.146 | 38.57 | 919.644 | 1,210.417 | 1,167.665 | 1,143.924 | 1,182.673 | 1,131.403 | 1,134.238 | 1,142.521 | 1,143.035 | 1,116.035 | 1,217.082 | 1,167.711 | 1,098.69 | 1,021.8 | 951.268 | 891.915 | 845.868 | 789.953 | 745.695 | 705.564 | 665.549 | 623.053 | 602.981 | 598.515 | 588.403 | 580.046 | 578.214 | 557.408 | 553.706 | 545.331 | 534.09 | 515.282 | 474.556 | 426.814 | 379.763 | 341.59 | 307.7 | 268.2 | 242.1 | 217.7 | 196 | 176.7 | 176.3 | 159 | 138.9 | 119.8 | 101.8 | 87.2 | 76.1 | 67.3 | 60.8 | 54.5 | 48.2 | 43 | 38 | 36.8 | 37.5 | 35.7 | 36.3 | 35.9 | 34 | 33.1 | 32.9 | 30.3 | 25 | 21.8 |
| Accumulated Other Comprehensive Income/Loss
| -18 | -17 | -6 | -17 | -11 | 9 | -22 | -42 | -20 | -22 | -48 | -25 | 14.722 | -4.27 | -14.346 | -34.168 | -149.403 | -102.943 | -74.322 | -82.794 | -50.005 | -13.253 | -31.948 | -19.399 | 25.932 | 86.608 | 51.484 | 54.62 | 15.927 | -8.679 | -52.915 | -39.877 | -46.107 | -69.011 | -59.532 | -50.854 | -9.244 | -0.578 | 49.71 | 86.962 | 87.741 | 94.571 | 93.914 | 81.248 | 98.616 | 118.624 | 112.89 | 106.275 | 109.265 | 169.009 | 138.872 | 194.706 | 190.188 | 161 | 134.421 | 122.062 | 127.63 | 174.036 | 206.966 | 196.972 | 171.96 | 133.441 | 152.973 | 301.401 | 324.775 | 291.499 | 246.297 | 170.96 | 180.389 | 139.307 | 143.04 | 113.104 | 114.526 | 83.064 | 64.713 | 71.329 | 81.762 | 127.53 | 112.97 | 53.057 | 42.725 | 60.188 | 46.36 | 21.079 | 55.311 | 20.948 | -3.278 | 0.377 | -0.312 | -0.807 | -0.471 | -0.321 | -0.86 | -0.39 | -0.631 | -0.605 | -0.543 | -0.542 | -0.5 | -141.8 | -128.5 | -118.1 | -104.4 | -99.7 | -85.6 | -85.6 | -79.3 | -77 | -57.2 | -66.5 | -61.6 | -57.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| -3,338 | -2,837 | -2,054 | -1,529 | -1,521 | -1,382 | -1,298 | -1,145 | -957 | -768 | -663 | -527 | -402.301 | -274.848 | -235.278 | -195.634 | -204.104 | -199.443 | -155.012 | -67.06 | -92.183 | -105.932 | 12.154 | 209.302 | 316.031 | 392.858 | 498.664 | 567.748 | 612.593 | 680.911 | 693.4 | 816.978 | 900.918 | 887.634 | 856.753 | 896.553 | 923.471 | 903.925 | 880.162 | 908.85 | 1,033.196 | 1,084.102 | 1,124.611 | 1,182.626 | 1,145.574 | 1,129.881 | 1,104.767 | 1,231.616 | 1,202.703 | 1,213.931 | 1,222.11 | 1,230.396 | 1,400.218 | 1,376.777 | 1,342.885 | 1,332.461 | 1,291.518 | 1,265.234 | 1,233.191 | 1,251.673 | 1,241.815 | 1,230.071 | 1,217.875 | 1,203.692 | 1,182.859 | 1,171.786 | 1,147.74 | 1,140.436 | 1,117.285 | 1,101.931 | 1,081.305 | 1,065.131 | 1,202.446 | 1,158.971 | 1,061.326 | 1,041.884 | 1,012.861 | 1,001.072 | 989.149 | 976.129 | 969.4 | 962.366 | 951.543 | 944.145 | 934.928 | 933.463 | 926.697 | 926.345 | 920.262 | 919.569 | 870.012 | 868.869 | 860.675 | 859.653 | 845.612 | 843.784 | 312.784 | 306.658 | 300.8 | 419.3 | 403.1 | 193.6 | 176.2 | 171.4 | 155.8 | 155.8 | 141 | 138.7 | 117.3 | 126.3 | 119 | 114.1 | 56.4 | 56.5 | 56 | 16.6 | 16.4 | 16.2 | 15.9 | 15.5 | 15.2 | 15.1 | 14.5 | 15 | 14.3 | 0.2 | 0.1 | 0.1 |
| Total Shareholders Equity
| 2,276 | 2,658 | 2,535 | 2,866 | 2,736 | 2,673 | 2,529 | 2,451 | 2,356 | 2,337 | 2,206 | 2,136 | 2,138.011 | 2,089.161 | 1,979.371 | 1,811.384 | 1,632.302 | 1,746.831 | 1,835.686 | 1,887.443 | 1,854.973 | 1,847.175 | 1,891.916 | 1,950.257 | 2,173.141 | 2,282.095 | 2,329.739 | 2,353.514 | 2,327.477 | 2,411.308 | 2,373.945 | 2,438.171 | 2,492.452 | 2,466.991 | 2,382.605 | 2,314.856 | 2,311.66 | 2,244.565 | 2,235.158 | 2,241.828 | 2,409.209 | 2,295.377 | 2,390.872 | 2,335.287 | 2,205.587 | 2,176.103 | 2,073.713 | 2,105.057 | 2,013.566 | 2,000.832 | 1,898.499 | 1,867.12 | 1,933.355 | 1,792 | 1,691.411 | 1,578.046 | 1,499.172 | 1,482.901 | 1,469.165 | 1,435.162 | 1,408.845 | 1,402.297 | 2,290.707 | 2,715.725 | 2,675.513 | 2,607.423 | 2,576.923 | 2,443.011 | 2,432.124 | 2,383.971 | 2,367.591 | 2,294.481 | 2,534.265 | 2,409.955 | 2,224.934 | 2,135.217 | 2,046.094 | 2,020.719 | 1,948.189 | 1,819.34 | 1,758.021 | 1,728.318 | 1,663.652 | 1,588.476 | 1,593.419 | 1,553.124 | 1,512.02 | 1,506.966 | 1,498.361 | 1,476.367 | 1,423.444 | 1,414.076 | 1,394.096 | 1,374.741 | 1,319.728 | 1,270.183 | 692.181 | 647.882 | 608.1 | 545.8 | 516.7 | 293.2 | 267.8 | 248.4 | 246.5 | 229.2 | 200.6 | 181.5 | 161.9 | 147 | 133.5 | 124.2 | 117.2 | 111 | 104.2 | 59.6 | 54.4 | 53 | 53.4 | 51.2 | 51.5 | 51 | 48.5 | 48.1 | 47.2 | 30.5 | 25.1 | 21.9 |
| Total Equity
| 2,276 | 2,658 | 2,536 | 2,867 | 2,737 | 2,674 | 2,530 | 2,452 | 2,357 | 2,338 | 2,207 | 2,137 | 2,138.96 | 2,101.942 | 1,993.951 | 1,825.399 | 1,645.304 | 1,759.14 | 1,849.293 | 1,900.758 | 1,867.2 | 1,858.852 | 1,905.513 | 1,963.38 | 2,185.558 | 2,294.346 | 2,344.692 | 2,368.344 | 2,342.843 | 2,427.098 | 2,391.962 | 2,457.497 | 2,511.257 | 2,485.214 | 2,401.297 | 2,335.011 | 2,330.938 | 2,263.969 | 2,253.912 | 2,260.368 | 2,430.279 | 2,320.424 | 2,417.748 | 2,355.567 | 2,207.019 | 2,177.99 | 2,076.045 | 2,107.335 | 2,015.877 | 2,018.794 | 1,915.713 | 1,883.823 | 1,949.375 | 1,808.211 | 1,707.127 | 1,592.772 | 1,511.634 | 1,490.723 | 1,476.997 | 1,442.409 | 1,415.683 | 1,409.606 | 2,298.538 | 2,723.129 | 2,683.277 | 2,614.914 | 2,586.036 | 2,451.693 | 2,440.272 | 2,399.443 | 2,367.591 | 2,294.481 | 2,534.265 | 2,409.955 | 2,224.934 | 2,135.217 | 2,046.094 | 2,020.719 | 1,948.189 | 1,819.34 | 1,758.021 | 1,728.318 | 1,663.652 | 1,588.476 | 1,593.419 | 1,553.124 | 1,512.02 | 1,506.966 | 1,498.361 | 1,476.367 | 1,423.444 | 1,414.076 | 1,394.096 | 1,374.741 | 1,319.728 | 1,270.183 | 692.181 | 647.882 | 608.1 | 545.8 | 516.7 | 293.2 | 267.8 | 248.4 | 246.5 | 229.2 | 200.6 | 181.5 | 161.9 | 147 | 133.5 | 124.2 | 117.2 | 111 | 104.2 | 59.6 | 54.4 | 53 | 53.4 | 51.2 | 51.5 | 51 | 48.5 | 48.1 | 47.2 | 30.5 | 25.1 | 21.9 |
| Total Liabilities & Shareholders Equity
| 17,449 | 17,123 | 19,414 | 19,424 | 19,436 | 19,567 | 20,506 | 19,717 | 18,171 | 17,430 | 17,588 | 16,654 | 15,740.708 | 14,494.163 | 15,269.478 | 14,397.416 | 13,390.876 | 13,139.678 | 14,444.963 | 12,970.475 | 12,608.777 | 12,476.594 | 12,778.337 | 12,045.641 | 11,175.51 | 11,488.257 | 11,519.565 | 11,095.995 | 10,329.649 | 10,014.828 | 10,543.846 | 10,322.677 | 9,906.074 | 9,898.202 | 10,221.152 | 9,603.207 | 8,965.533 | 8,578.156 | 8,869.908 | 8,479.746 | 8,221.33 | 8,128.208 | 9,029.402 | 9,153.781 | 8,133.484 | 8,247.641 | 8,185.5 | 7,803.141 | 7,445.951 | 7,167.054 | 7,199.374 | 7,057.94 | 6,955.568 | 6,613 | 6,384.454 | 6,367.747 | 5,693.283 | 5,449.878 | 5,620.251 | 5,317.858 | 5,169.055 | 5,293.789 | 6,783.051 | 7,032.137 | 6,928.051 | 6,443.926 | 6,734.039 | 6,295.232 | 6,219.668 | 6,252.53 | 5,686.083 | 5,411.73 | 5,043.595 | 4,553.42 | 4,441.717 | 4,077.262 | 3,782.824 | 3,578.737 | 3,775.176 | 3,329.356 | 3,251.011 | 3,601.714 | 3,517.225 | 3,244.745 | 2,999.004 | 2,954.49 | 2,877.847 | 2,547.906 | 2,428.186 | 2,412.894 | 2,363.853 | 2,357.578 | 2,390.555 | 2,160.215 | 2,150.015 | 2,018.192 | 1,479.195 | 1,307.866 | 1,138.7 | 920.7 | 841.9 | 698.9 | 616.3 | 526.7 | 445.4 | 455.3 | 461.1 | 405.9 | 374.2 | 333 | 302.2 | 299.9 | 263.5 | 304.9 | 336.1 | 281 | 222.3 | 182.2 | 172.2 | 174.3 | 146.9 | 147.3 | 120.9 | 115.8 | 142.1 | 128.5 | 59.7 | 64.4 |