Loblaw Companies Limited
TSX:L.TO
177.97 (CAD) • At close November 4, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,282 | 1,288 | 1,488 | 1,228 | 1,209 | 1,162 | 1,608 | 1,414 | 1,477 | 2,074 | 1,976 | 1,780 | 1,888 | 1,549 | 1,668 | 1,499 | 2,197 | 2,184 | 1,133 | 944 | 1,151 | 929 | 1,065 | 1,314 | 1,187 | 1,260 | 1,798 | 1,510 | 1,276 | 1,038 | 1,314 | 1,312 | 1,210 | 1,243 | 1,018 | 1,275 | 1,285 | 1,013 | 999 | 980 | 1,179 | 2,537 | 2,260 | 1,438 | 771 | 689 | 1,079 | 749 | 923 | 657 | 966 | 987 | 774 | 427 | 932 | 1,281 | 1,301 | 928 | 993 | 1,164 | 770 | 438 | 528 | 439 | 345 | 574 | 674 | 570 | 572 | 547 | 669 | 550 | 528 | 716 | 916 | 885 | 1,034 | 862 | 549 | 594 | 758 | 669 | 618 | 669 | 980 | 883 | 823 | 568 | 786 | 647 | 575 | 685 | 943 | 645 | 686 | 0 | 0 | 0 | 481 | 0 | 0 | 0 | 672 | 0 | 0 | 0 | 776 | 0 | 0 | 0 |
Short Term Investments
| 412 | 321 | 464 | 595 | 531 | 548 | 326 | 294 | 184 | 647 | 464 | 593 | 224 | 226 | 269 | 345 | 361 | 64 | 57 | 78 | 39 | 73 | 94 | 112 | 369 | 459 | 546 | 331 | 397 | 354 | 241 | 156 | 24 | 70 | 64 | 46 | 52 | 44 | 21 | 49 | 47 | 39 | 290 | 883 | 847 | 854 | 716 | 836 | 718 | 780 | 754 | 820 | 699 | 678 | 735 | 327 | 324 | 274 | 397 | 206 | 308 | 319 | 225 | 251 | 296 | 57 | 303 | 333 | 309 | 388 | 327 | 342 | 340 | 187 | 4 | 4 | 4 | 4 | 275 | 246 | 325 | 388 | 378 | 490 | 112 | 315 | 304 | 655 | 349 | 520 | 426 | 450 | 366 | 421 | 364 | 0 | 0 | 0 | 245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,694 | 1,609 | 1,952 | 1,823 | 1,740 | 1,710 | 1,934 | 1,708 | 1,661 | 2,721 | 2,440 | 2,373 | 2,112 | 1,775 | 1,937 | 1,844 | 2,558 | 2,248 | 1,190 | 1,022 | 1,190 | 1,002 | 1,159 | 1,426 | 1,556 | 1,719 | 2,344 | 1,841 | 1,673 | 1,392 | 1,555 | 1,468 | 1,234 | 1,313 | 1,082 | 1,321 | 1,337 | 1,057 | 1,020 | 1,029 | 1,226 | 2,576 | 2,550 | 2,321 | 1,618 | 1,543 | 1,795 | 1,585 | 1,641 | 1,437 | 1,720 | 1,807 | 1,473 | 1,105 | 1,667 | 1,608 | 1,625 | 1,202 | 1,390 | 1,370 | 1,078 | 757 | 753 | 690 | 641 | 631 | 977 | 903 | 881 | 935 | 996 | 892 | 868 | 903 | 920 | 889 | 1,038 | 866 | 824 | 840 | 1,083 | 1,057 | 996 | 1,159 | 1,092 | 1,198 | 1,127 | 1,223 | 1,135 | 1,167 | 1,001 | 1,135 | 1,309 | 1,066 | 1,050 | 0 | 0 | 0 | 726 | 0 | 0 | 0 | 672 | 0 | 0 | 0 | 776 | 0 | 0 | 0 |
Net Receivables
| 5,144 | 5,027 | 5,430 | 5,212 | 5,209 | 4,996 | 5,153 | 4,843 | 4,773 | 4,372 | 4,691 | 4,048 | 3,903 | 3,785 | 4,095 | 3,979 | 3,878 | 4,207 | 4,808 | 4,338 | 4,297 | 4,033 | 4,527 | 4,187 | 4,131 | 3,894 | 4,288 | 3,961 | 3,894 | 3,731 | 4,048 | 3,828 | 3,823 | 3,758 | 4,115 | 3,821 | 3,869 | 3,757 | 3,839 | 3,736 | 3,606 | 3,020 | 3,156 | 2,995 | 2,758 | 2,694 | 2,761 | 2,564 | 2,522 | 2,424 | 2,568 | 2,315 | 2,394 | 2,254 | 724 | 593 | 643 | 678 | 774 | 606 | 693 | 698 | 907 | 688 | 891 | 840 | 885 | 656 | 623 | 578 | 728 | 605 | 658 | 582 | 659 | 535 | 573 | 533 | 665 | 587 | 587 | 573 | 588 | 630 | 606 | 542 | 605 | 491 | 529 | 526 | 472 | 535 | 422 | 382 | 381 | 0 | 0 | 0 | 325 | 0 | 0 | 0 | 345 | 0 | 0 | 0 | 150 | 0 | 0 | 0 |
Inventory
| 5,772 | 5,948 | 5,820 | 5,870 | 5,556 | 5,735 | 5,855 | 5,763 | 5,360 | 5,288 | 5,166 | 5,214 | 5,060 | 5,232 | 5,195 | 5,332 | 4,689 | 4,485 | 5,076 | 4,824 | 4,593 | 4,572 | 4,803 | 4,623 | 4,371 | 4,425 | 4,438 | 4,379 | 4,221 | 4,179 | 4,371 | 4,350 | 4,170 | 4,208 | 4,322 | 4,444 | 4,349 | 4,411 | 4,309 | 4,461 | 4,297 | 2,084 | 2,084 | 2,099 | 2,011 | 1,951 | 2,007 | 1,946 | 1,890 | 1,926 | 2,025 | 2,028 | 1,962 | 1,928 | 2,114 | 2,167 | 2,085 | 2,150 | 2,112 | 2,163 | 2,115 | 2,242 | 2,188 | 2,217 | 2,019 | 1,912 | 2,032 | 1,904 | 1,866 | 1,964 | 2,037 | 2,155 | 2,115 | 2,076 | 2,020 | 1,987 | 1,903 | 1,886 | 1,821 | 1,877 | 1,829 | 1,841 | 1,778 | 1,836 | 1,755 | 1,715 | 1,702 | 1,616 | 1,511 | 1,504 | 1,512 | 1,440 | 1,361 | 1,331 | 1,310 | 0 | 0 | 0 | 1,222 | 0 | 0 | 0 | 1,141 | 0 | 0 | 0 | 707 | 0 | 0 | 0 |
Other Current Assets
| 654 | 373 | 324 | 372 | 402 | 360 | 353 | 700 | 439 | 472 | 340 | 375 | 307 | 304 | 324 | 394 | 456 | 363 | 236 | 272 | 224 | 261 | 1,148 | 771 | 411 | 1,578 | 257 | 306 | 400 | 359 | 230 | 299 | 314 | 292 | 336 | 455 | 269 | 228 | 237 | 295 | 270 | 146 | 97 | 174 | 175 | 144 | 104 | 135 | 170 | 18 | 149 | 30 | 66 | 68 | 121 | 155 | 172 | 174 | 88 | 131 | 125 | 98 | 112 | 52 | 135 | 172 | 111 | 67 | 97 | 89 | 63 | 125 | 148 | 133 | 102 | 49 | 7 | 168 | 141 | 135 | 156 | 125 | 123 | 143 | 143 | 120 | 92 | 110 | 117 | 92 | 101 | 144 | 161 | 185 | 175 | 2,970 | 2,566 | 2,451 | 142 | 2,344 | 2,288 | 2,288 | 91 | 1,809 | 1,821 | 1,701 | 48 | 1,467 | 1,539 | 1,522 |
Total Current Assets
| 13,264 | 12,977 | 13,578 | 13,357 | 13,234 | 12,875 | 13,376 | 13,014 | 12,233 | 12,853 | 12,637 | 12,010 | 11,382 | 11,096 | 11,551 | 11,549 | 11,581 | 11,303 | 11,310 | 10,456 | 10,304 | 9,868 | 11,637 | 11,007 | 10,469 | 11,616 | 11,327 | 10,487 | 10,188 | 9,661 | 10,204 | 9,945 | 9,541 | 9,571 | 9,855 | 10,041 | 9,824 | 9,453 | 9,405 | 9,521 | 9,399 | 7,826 | 7,887 | 7,589 | 6,562 | 6,332 | 6,667 | 6,230 | 6,223 | 5,928 | 6,462 | 6,332 | 6,031 | 5,445 | 4,626 | 4,523 | 4,525 | 4,204 | 4,364 | 4,270 | 4,011 | 3,795 | 3,960 | 3,755 | 3,794 | 3,647 | 4,093 | 3,685 | 3,643 | 3,719 | 3,948 | 3,777 | 3,789 | 3,694 | 3,701 | 3,634 | 3,688 | 3,453 | 3,451 | 3,439 | 3,655 | 3,596 | 3,485 | 3,768 | 3,596 | 3,575 | 3,526 | 3,440 | 3,292 | 3,289 | 3,086 | 3,254 | 3,253 | 2,964 | 2,916 | 2,970 | 2,566 | 2,451 | 2,415 | 2,344 | 2,288 | 2,288 | 2,249 | 1,809 | 1,821 | 1,701 | 1,681 | 1,467 | 1,539 | 1,522 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 14,297 | 14,078 | 14,008 | 13,623 | 13,284 | 13,143 | 13,105 | 12,843 | 12,624 | 12,469 | 12,622 | 12,616 | 12,546 | 12,656 | 12,747 | 12,601 | 12,671 | 12,790 | 12,852 | 12,749 | 12,754 | 12,853 | 5,931 | 10,630 | 10,589 | 10,623 | 10,669 | 10,499 | 10,425 | 10,418 | 10,559 | 10,396 | 10,320 | 10,336 | 10,480 | 10,318 | 10,275 | 10,297 | 10,794 | 10,742 | 10,774 | 9,034 | 9,105 | 8,940 | 8,937 | 8,919 | 8,973 | 8,808 | 8,765 | 8,694 | 8,725 | 8,486 | 8,413 | 8,384 | 9,123 | 8,853 | 8,599 | 8,549 | 8,559 | 8,283 | 8,103 | 8,051 | 7,489 | 7,877 | 7,898 | 7,943 | 7,953 | 8,078 | 8,051 | 8,053 | 8,055 | 7,987 | 7,881 | 7,833 | 7,785 | 7,611 | 7,414 | 7,343 | 7,113 | 6,938 | 6,682 | 6,511 | 6,422 | 6,104 | 5,820 | 5,661 | 5,587 | 5,348 | 5,111 | 5,021 | 4,931 | 4,641 | 4,397 | 4,274 | 4,174 | 3,888 | 3,692 | 3,576 | 3,549 | 3,379 | 3,247 | 3,334 | 3,194 | 2,348 | 2,232 | 2,167 | 2,093 | 1,978 | 1,824 | 1,758 |
Goodwill
| 4,354 | 4,349 | 4,349 | 4,353 | 4,335 | 4,329 | 4,323 | 4,318 | 4,323 | 3,952 | 3,949 | 3,949 | 3,949 | 3,948 | 3,948 | 3,948 | 3,948 | 3,946 | 3,946 | 3,944 | 3,944 | 3,944 | 3,942 | 4,288 | 4,282 | 3,924 | 3,922 | 3,920 | 3,914 | 3,895 | 3,895 | 3,382 | 3,370 | 3,366 | 3,362 | 3,357 | 3,327 | 3,325 | 3,243 | 3,211 | 3,209 | 0 | 943 | 0 | 0 | 0 | 943 | 0 | 0 | 0 | 948 | 0 | 0 | 0 | 942 | 0 | 0 | 0 | 943 | 0 | 807 | 807 | 807 | 807 | 807 | 807 | 806 | 804 | 805 | 793 | 794 | 1,589 | 1,589 | 1,588 | 1,587 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,599 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 5,726 | 5,855 | 5,994 | 6,121 | 6,271 | 6,384 | 6,505 | 6,605 | 6,743 | 6,282 | 6,402 | 6,502 | 6,654 | 6,761 | 6,870 | 6,980 | 7,117 | 7,242 | 7,322 | 7,419 | 7,524 | 7,622 | 7,798 | 7,933 | 8,081 | 8,159 | 8,251 | 8,375 | 8,538 | 8,619 | 8,745 | 8,819 | 8,957 | 9,059 | 9,164 | 9,239 | 9,403 | 9,533 | 9,177 | 9,266 | 9,471 | 1,052 | 111 | 1,057 | 1,059 | 1,062 | 114 | 1,061 | 0 | 0 | 81 | 0 | 0 | 0 | 87 | 0 | 0 | 0 | 83 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10,080 | 10,204 | 10,343 | 10,474 | 10,606 | 10,713 | 10,828 | 10,923 | 11,066 | 10,234 | 10,351 | 10,451 | 10,603 | 10,709 | 10,818 | 10,928 | 11,065 | 11,188 | 11,268 | 11,363 | 11,468 | 11,566 | 11,740 | 12,221 | 12,363 | 12,083 | 12,173 | 12,295 | 12,452 | 12,514 | 12,640 | 12,201 | 12,327 | 12,425 | 12,526 | 12,596 | 12,730 | 12,858 | 12,420 | 12,477 | 12,680 | 1,052 | 1,054 | 1,057 | 1,059 | 1,062 | 1,057 | 1,061 | 1,063 | 1,026 | 1,029 | 1,023 | 1,026 | 1,026 | 1,029 | 1,032 | 1,024 | 1,022 | 1,026 | 994 | 807 | 807 | 807 | 807 | 807 | 807 | 806 | 804 | 805 | 793 | 794 | 1,589 | 1,589 | 1,588 | 1,587 | 1,587 | 1,627 | 1,627 | 1,621 | 1,620 | 1,615 | 1,615 | 1,607 | 1,599 | 1,599 | 1,599 | 1,599 | 1,599 | 1,599 | 1,599 | 1,599 | 1,607 | 1,621 | 1,631 | 1,641 | 1,651 | 1,665 | 1,675 | 1,685 | 1,693 | 1,705 | 1,385 | 1,363 | 0 | 0 | 0 | 38 | 0 | 0 | 0 |
Long Term Investments
| 85 | 85 | 396 | 48 | 56 | 60 | 399 | 167 | 116 | 136 | 127 | 96 | 100 | 101 | 118 | 93 | 31 | 13 | 22 | 67 | 59 | 41 | 31 | 800 | 779 | 70 | 75 | 78 | 77 | 84 | 84 | 108 | 127 | 121 | 128 | 157 | 158 | 142 | 147 | 140 | 146 | 143 | 136 | 136 | 136 | 142 | 159 | 131 | 132 | 95 | 682 | 75 | 73 | 74 | 203 | 0 | 0 | 0 | 201 | 0 | 0 | 0 | 203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 124 | 126 | 125 | 120 | 94 | 82 | 86 | 0 | 81 | 88 | 91 | 99 | 106 | 109 | 113 | 128 | 157 | 155 | 169 | 187 | 186 | 164 | 144 | 147 | 130 | 104 | 134 | 140 | 134 | 131 | 130 | 132 | 133 | 131 | 132 | 136 | 150 | 156 | 193 | 272 | 298 | 292 | 253 | 249 | 260 | 249 | 260 | 255 | 263 | 241 | 232 | 224 | 193 | 207 | 527 | 0 | 0 | 0 | 506 | 0 | 0 | 0 | -203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 7 | 6 | 7 | 10 | 15 | 19 | 25 | 31 | 26 | 53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 762 | 764 | 529 | 630 | 822 | 861 | 353 | 748 | 594 | 833 | 786 | 686 | 732 | 577 | 523 | 569 | 626 | 622 | 688 | 641 | 709 | 732 | 670 | 5,547 | 5,670 | 715 | 728 | 700 | 750 | 777 | 819 | 781 | 744 | 783 | 818 | 793 | 727 | 750 | 725 | 609 | 728 | 2,269 | 2,324 | 2,489 | 763 | 756 | 845 | 869 | 823 | 894 | 298 | 769 | 843 | 899 | 411 | 1,090 | 980 | 990 | 335 | 1,125 | 1,053 | 1,161 | 1,729 | 1,135 | 1,142 | 1,139 | 822 | 790 | 757 | 719 | 689 | 678 | 685 | 682 | 688 | 810 | 723 | 836 | 861 | 722 | 593 | 628 | 656 | 533 | 503 | 416 | 383 | 352 | 346 | 334 | 366 | 364 | 324 | 306 | 294 | 293 | 295 | 302 | 330 | 278 | 245 | 299 | 299 | 258 | 251 | 244 | 201 | 242 | 242 | 240 |
Total Non-Current Assets
| 25,348 | 25,257 | 25,401 | 24,895 | 24,862 | 24,859 | 24,771 | 24,681 | 24,481 | 23,760 | 23,977 | 23,948 | 24,087 | 24,152 | 24,319 | 24,319 | 24,550 | 24,768 | 24,999 | 25,007 | 25,176 | 25,356 | 18,516 | 29,345 | 29,531 | 23,595 | 23,779 | 23,712 | 23,838 | 23,924 | 24,232 | 23,618 | 23,651 | 23,796 | 24,084 | 24,000 | 24,040 | 24,203 | 24,279 | 24,240 | 24,626 | 12,790 | 12,872 | 12,871 | 11,155 | 11,128 | 11,294 | 11,124 | 11,046 | 10,950 | 10,966 | 10,577 | 10,548 | 10,590 | 11,293 | 10,975 | 10,603 | 10,561 | 10,627 | 10,402 | 9,963 | 10,019 | 10,025 | 9,819 | 9,847 | 9,889 | 9,581 | 9,672 | 9,613 | 9,565 | 9,538 | 10,254 | 10,155 | 10,103 | 10,060 | 10,008 | 9,764 | 9,806 | 9,595 | 9,280 | 8,893 | 8,757 | 8,692 | 8,242 | 7,929 | 7,686 | 7,584 | 7,318 | 7,081 | 6,985 | 6,922 | 6,665 | 6,342 | 6,211 | 6,109 | 5,832 | 5,652 | 5,553 | 5,564 | 5,350 | 5,197 | 5,018 | 4,856 | 2,606 | 2,483 | 2,411 | 2,332 | 2,220 | 2,066 | 1,998 |
Total Assets
| 38,612 | 38,234 | 38,979 | 38,252 | 38,096 | 37,734 | 38,147 | 37,695 | 36,714 | 36,613 | 36,614 | 35,958 | 35,469 | 35,248 | 35,870 | 35,868 | 36,131 | 36,071 | 36,309 | 35,463 | 35,480 | 35,224 | 30,153 | 40,352 | 40,000 | 35,211 | 35,106 | 34,199 | 34,026 | 33,585 | 34,436 | 33,563 | 33,192 | 33,367 | 33,939 | 34,041 | 33,864 | 33,656 | 33,684 | 33,761 | 34,025 | 20,616 | 20,759 | 20,460 | 17,717 | 17,460 | 17,961 | 17,354 | 17,269 | 16,878 | 17,428 | 16,909 | 16,579 | 16,035 | 15,919 | 15,498 | 15,128 | 14,765 | 14,991 | 14,672 | 13,974 | 13,814 | 13,985 | 13,574 | 13,641 | 13,536 | 13,674 | 13,357 | 13,256 | 13,284 | 13,486 | 14,031 | 13,944 | 13,797 | 13,761 | 13,642 | 13,452 | 13,259 | 13,046 | 12,719 | 12,548 | 12,353 | 12,177 | 12,010 | 11,525 | 11,261 | 11,110 | 10,758 | 10,373 | 10,274 | 10,008 | 9,919 | 9,595 | 9,175 | 9,025 | 8,802 | 8,218 | 8,004 | 7,979 | 7,694 | 7,485 | 7,306 | 7,105 | 4,415 | 4,304 | 4,112 | 4,013 | 3,687 | 3,605 | 3,520 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 5,792 | 6,057 | 6,324 | 6,187 | 5,745 | 5,676 | 6,218 | 5,774 | 5,584 | 5,391 | 5,433 | 5,321 | 5,249 | 4,986 | 5,380 | 5,218 | 4,894 | 4,962 | 5,321 | 4,601 | 4,613 | 4,480 | 5,302 | 5,195 | 5,014 | 4,710 | 5,646 | 4,851 | 4,806 | 4,505 | 5,091 | 4,928 | 4,798 | 4,793 | 5,106 | 4,926 | 4,924 | 4,680 | 4,672 | 4,623 | 4,576 | 3,297 | 3,797 | 3,383 | 3,482 | 3,211 | 3,720 | 3,307 | 3,356 | 3,079 | 3,677 | 3,307 | 3,273 | 3,048 | 3,416 | 3,171 | 3,106 | 2,995 | 3,242 | 0 | 0 | 0 | 2,823 | 2,462 | 2,360 | 2,231 | 2,769 | 2,329 | 2,296 | 2,113 | 2,598 | 2,062 | 2,174 | 2,020 | 2,535 | 2,242 | 2,175 | 2,030 | 2,387 | 1,996 | 2,002 | 1,948 | 2,227 | 2,232 | 2,203 | 2,036 | 2,336 | 2,092 | 2,040 | 1,867 | 2,291 | 2,026 | 1,862 | 1,724 | 2,240 | 0 | 0 | 0 | 2,066 | 0 | 0 | 0 | 1,806 | 0 | 0 | 0 | 1,084 | 0 | 0 | 0 |
Short Term Debt
| 2,906 | 3,098 | 3,509 | 3,388 | 2,926 | 2,742 | 2,836 | 1,414 | 2,395 | 3,038 | 2,801 | 2,713 | 2,767 | 2,499 | 2,637 | 2,707 | 3,222 | 3,028 | 3,289 | 3,002 | 2,442 | 2,791 | 2,618 | 3,331 | 3,461 | 3,802 | 2,385 | 1,916 | 1,461 | 922 | 1,180 | 1,033 | 1,047 | 1,325 | 1,691 | 2,167 | 1,789 | 1,249 | 1,187 | 999 | 1,014 | 1,507 | 1,613 | 1,887 | 2,030 | 1,677 | 1,577 | 1,124 | 1,131 | 987 | 992 | 991 | 986 | 957 | 436 | 408 | 411 | 699 | 345 | 343 | 341 | 690 | 407 | 509 | 1,018 | 1,393 | 853 | 1,009 | 1,014 | 889 | 675 | 951 | 974 | 1,110 | 627 | 899 | 955 | 885 | 717 | 1,144 | 1,157 | 1,152 | 747 | 944 | 6 | 924 | 639 | 116 | 116 | 756 | 367 | 10 | 109 | 160 | 889 | 0 | 0 | 0 | 746 | 0 | 0 | 0 | 1,150 | 0 | 0 | 0 | 374 | 0 | 0 | 0 |
Tax Payables
| 119 | 143 | 240 | 181 | 190 | 198 | 195 | 0 | 140 | 35 | 153 | 183 | 186 | 63 | 83 | 79 | 75 | 78 | 27 | 0 | 57 | 23 | 131 | 75 | 0 | 12 | 117 | 116 | 134 | 131 | 329 | 236 | 173 | 91 | 82 | 78 | 0 | 0 | 34 | 8 | 0 | 3 | 37 | 54 | 26 | 19 | 21 | 11 | 0 | 0 | 14 | 10 | 0 | 2 | 0 | 36 | 28 | 34 | 41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 304 | 296 | 289 | 342 | 137 | 131 | 125 | 0 | 99 | 87 | 75 | 59 | 50 | 36 | 24 | 518 | 478 | 468 | 426 | 359 | 431 | 434 | 556 | 472 | 435 | 540 | 117 | 116 | 464 | 460 | 329 | 236 | 173 | 91 | 82 | 78 | 256 | 265 | 311 | 270 | 0 | 3 | 37 | 54 | 26 | 19 | 21 | 11 | 0 | 0 | 14 | 10 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 123 | 0 | 0 | 111 | 86 | 0 | 0 | 47 | 0 | 0 | 0 | 0 | 0 | 0 | -501 | 0 | 0 | 0 | -1,150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 783 | 656 | 725 | 710 | 928 | 894 | 919 | 2,521 | 994 | 763 | 887 | 909 | 855 | 690 | 718 | 232 | 215 | 198 | 191 | 238 | 232 | 222 | 228 | 267 | 279 | 294 | 546 | 342 | 54 | 49 | 342 | 326 | 315 | 323 | 343 | 305 | 225 | 225 | 225 | 224 | 225 | 53 | 66 | 45 | 54 | 64 | 78 | 40 | 40 | 37 | 35 | 48 | 75 | 63 | 0 | 36 | 28 | 34 | 41 | 3,147 | 2,717 | 2,370 | 2,823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39 | 109 | 77 | 82 | 65 | 140 | 115 | 726 | 123 | 179 | 706 | 542 | 72 | 138 | 651 | 552 | 1,031 | 78 | 3,085 | 2,491 | 2,805 | 501 | 2,680 | 2,527 | 2,495 | 1,150 | 1,622 | 1,483 | 1,335 | 21 | 1,346 | 1,312 | 1,264 |
Total Current Liabilities
| 9,785 | 10,107 | 10,847 | 10,627 | 9,736 | 9,443 | 10,098 | 9,709 | 9,072 | 9,279 | 9,196 | 9,002 | 8,921 | 8,211 | 8,759 | 8,675 | 8,809 | 8,656 | 9,227 | 8,200 | 7,718 | 7,927 | 8,704 | 9,265 | 9,189 | 9,346 | 8,694 | 7,225 | 6,785 | 5,936 | 6,942 | 6,523 | 6,333 | 6,532 | 7,222 | 7,476 | 7,194 | 6,419 | 6,395 | 6,116 | 5,815 | 4,860 | 5,513 | 5,369 | 5,592 | 4,971 | 5,396 | 4,482 | 4,527 | 4,103 | 4,718 | 4,356 | 4,334 | 4,070 | 3,852 | 3,615 | 3,545 | 3,728 | 3,628 | 3,490 | 3,058 | 3,060 | 3,230 | 2,971 | 3,378 | 3,624 | 3,622 | 3,338 | 3,310 | 3,002 | 3,273 | 3,013 | 3,148 | 3,130 | 3,162 | 3,141 | 3,130 | 2,954 | 3,213 | 3,217 | 3,241 | 3,165 | 3,114 | 3,291 | 3,058 | 3,083 | 3,154 | 3,025 | 2,784 | 2,695 | 2,796 | 2,734 | 2,523 | 2,915 | 3,207 | 3,085 | 2,491 | 2,805 | 2,812 | 2,680 | 2,527 | 2,495 | 2,956 | 1,622 | 1,483 | 1,335 | 1,479 | 1,346 | 1,312 | 1,264 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 7,741 | 15,029 | 14,664 | 14,304 | 15,097 | 14,813 | 14,770 | 14,656 | 14,350 | 13,685 | 13,753 | 13,780 | 13,437 | 14,027 | 13,971 | 14,073 | 14,028 | 14,076 | 13,662 | 13,811 | 14,198 | 13,701 | 6,433 | 12,346 | 12,063 | 9,474 | 9,607 | 9,903 | 10,410 | 10,812 | 10,547 | 10,493 | 10,503 | 10,482 | 10,103 | 9,852 | 10,150 | 11,023 | 11,146 | 11,656 | 11,908 | 7,155 | 6,672 | 6,648 | 4,386 | 4,901 | 4,997 | 5,373 | 5,369 | 5,489 | 5,493 | 5,465 | 5,364 | 5,249 | 4,213 | 4,183 | 4,169 | 3,820 | 4,162 | 4,056 | 4,091 | 4,079 | 4,070 | 4,040 | 4,033 | 3,733 | 3,852 | 3,856 | 3,860 | 4,241 | 4,212 | 4,208 | 4,182 | 4,183 | 4,194 | 4,205 | 4,197 | 4,329 | 3,935 | 3,948 | 3,954 | 3,958 | 3,956 | 3,861 | 3,811 | 3,617 | 3,420 | 3,428 | 3,428 | 3,530 | 3,333 | 3,412 | 3,418 | 2,738 | 2,377 | 2,410 | 2,517 | 2,074 | 1,979 | 1,984 | 1,982 | 1,957 | 1,364 | 1,006 | 1,108 | 1,112 | 915 | 823 | 828 | 831 |
Deferred Revenue Non-Current
| 7,968 | 121 | 496 | 110 | 111 | 0 | 0 | 0 | 0 | 0 | 521 | 513 | 528 | 551 | 584 | 548 | 544 | 525 | 544 | 541 | 556 | 547 | 872 | 691 | 726 | 739 | 746 | 662 | 722 | 698 | 678 | 736 | 732 | 703 | 665 | 634 | 651 | 627 | 587 | 607 | 792 | 684 | 642 | 656 | 850 | 862 | 973 | 46 | 842 | 50 | 795 | 49 | 50 | 43 | 355 | 0 | 0 | 0 | 397 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,003 | 1,065 | 1,132 | 1,091 | 1,157 | 1,221 | 1,279 | 0 | 1,359 | 1,317 | 1,346 | 1,319 | 1,363 | 1,371 | 1,380 | 1,366 | 1,435 | 1,486 | 1,539 | 1,578 | 1,623 | 1,642 | 1,947 | 2,375 | 2,393 | 1,986 | 1,977 | 2,117 | 2,117 | 2,142 | 2,190 | 1,739 | 1,741 | 1,784 | 1,834 | 1,854 | 1,863 | 1,837 | 1,880 | 1,955 | 2,043 | 36 | 34 | 22 | 19 | 18 | 18 | 24 | 18 | 27 | 21 | 26 | 26 | 36 | 178 | 161 | 138 | 113 | 143 | 193 | 155 | 148 | 171 | 163 | 164 | 171 | 180 | 212 | 226 | 229 | 234 | 233 | 214 | 230 | 237 | 257 | 225 | 199 | 212 | 176 | 162 | 149 | 138 | 135 | 96 | 86 | 68 | 54 | 46 | 42 | 49 | 116 | 288 | 96 | 239 | 42 | 32 | 37 | 113 | 62 | 74 | 133 | 122 | 90 | 80 | 78 | 77 | 64 | 60 | 56 |
Other Non-Current Liabilities
| 717 | 615 | 221 | 537 | 538 | 627 | 544 | 1,847 | 595 | 560 | 61 | 51 | 54 | 55 | 57 | 13 | 16 | 20 | 16 | 21 | 32 | 33 | 19 | 3,077 | 3,127 | 909 | 1,030 | 1,048 | 1,084 | 1,089 | 1,051 | 1,058 | 1,082 | 983 | 951 | 951 | 903 | 939 | 889 | 852 | 864 | 877 | 880 | 858 | 179 | 166 | 160 | 1,117 | 398 | 1,107 | 394 | 1,065 | 922 | 881 | 400 | 760 | 740 | 730 | 357 | 732 | 683 | 671 | 664 | 700 | 471 | 487 | 459 | 387 | 356 | 363 | 314 | 314 | 286 | 280 | 271 | 287 | 269 | 298 | 272 | 249 | 230 | 237 | 237 | 213 | 226 | 281 | 344 | 348 | 362 | 370 | 261 | 278 | 0 | 242 | 0 | 292 | 292 | 275 | 171 | 178 | 181 | 63 | 68 | 76 | 49 | 50 | 47 | 26 | 27 | 29 |
Total Non-Current Liabilities
| 17,429 | 16,830 | 16,513 | 16,042 | 16,903 | 16,661 | 16,593 | 16,503 | 16,304 | 15,562 | 15,681 | 15,663 | 15,382 | 16,004 | 15,992 | 16,000 | 16,023 | 16,107 | 15,761 | 15,951 | 16,409 | 15,923 | 9,271 | 18,489 | 18,309 | 13,108 | 13,360 | 13,730 | 14,333 | 14,741 | 14,466 | 14,026 | 14,058 | 13,952 | 13,553 | 13,291 | 13,567 | 14,426 | 14,502 | 15,070 | 15,607 | 8,752 | 8,228 | 8,184 | 5,434 | 5,947 | 6,148 | 6,560 | 6,627 | 6,673 | 6,703 | 6,605 | 6,362 | 6,209 | 5,146 | 5,104 | 5,047 | 4,663 | 5,059 | 4,981 | 4,929 | 4,898 | 4,905 | 4,903 | 4,668 | 4,391 | 4,491 | 4,455 | 4,442 | 4,833 | 4,760 | 4,755 | 4,682 | 4,693 | 4,702 | 4,749 | 4,691 | 4,826 | 4,419 | 4,373 | 4,346 | 4,344 | 4,331 | 4,209 | 4,133 | 3,984 | 3,832 | 3,830 | 3,836 | 3,942 | 3,643 | 3,806 | 3,706 | 3,076 | 2,616 | 2,744 | 2,841 | 2,386 | 2,263 | 2,224 | 2,237 | 2,153 | 1,554 | 1,172 | 1,237 | 1,240 | 1,039 | 913 | 915 | 916 |
Total Liabilities
| 27,214 | 26,937 | 27,360 | 26,669 | 26,639 | 26,104 | 26,691 | 26,212 | 25,376 | 24,841 | 24,877 | 24,665 | 24,303 | 24,215 | 24,751 | 24,675 | 24,832 | 24,763 | 24,988 | 24,151 | 24,127 | 23,850 | 17,975 | 27,754 | 27,498 | 22,454 | 22,054 | 20,955 | 21,118 | 20,677 | 21,408 | 20,549 | 20,391 | 20,484 | 20,775 | 20,767 | 20,761 | 20,845 | 20,897 | 21,186 | 21,422 | 13,612 | 13,741 | 13,553 | 11,026 | 10,918 | 11,544 | 11,042 | 11,154 | 10,776 | 11,421 | 10,961 | 10,696 | 10,279 | 8,998 | 8,719 | 8,592 | 8,391 | 8,687 | 8,471 | 7,987 | 7,958 | 8,135 | 7,874 | 8,046 | 8,015 | 8,113 | 7,793 | 7,752 | 7,835 | 8,033 | 7,768 | 7,830 | 7,823 | 7,864 | 7,890 | 7,821 | 7,780 | 7,632 | 7,590 | 7,587 | 7,509 | 7,445 | 7,500 | 7,191 | 7,067 | 6,986 | 6,855 | 6,620 | 6,637 | 6,439 | 6,540 | 6,229 | 5,991 | 5,823 | 5,829 | 5,332 | 5,191 | 5,075 | 4,904 | 4,764 | 4,648 | 4,510 | 2,794 | 2,720 | 2,575 | 2,518 | 2,259 | 2,227 | 2,180 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 20 | 20 | 20 | 20.5 | 20.5 | 20.5 |
Common Stock
| 6,289 | 6,246 | 6,256 | 6,321 | 6,373 | 6,670 | 6,465 | 6,507 | 6,541 | 6,851 | 6,631 | 6,875 | 6,910 | 6,955 | 6,824 | 6,931 | 7,022 | 7,018 | 7,044 | 7,097 | 7,153 | 7,192 | 7,162 | 7,289 | 7,476 | 7,559 | 7,666 | 7,689 | 7,824 | 7,858 | 7,913 | 7,742 | 7,776 | 7,806 | 7,851 | 7,874 | 7,866 | 7,863 | 7,857 | 7,844 | 7,816 | 1,656 | 1,642 | 1,633 | 1,627 | 1,574 | 1,567 | 1,548 | 0 | 0 | 1,540 | 0 | 0 | 0 | 1,475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,607 | 4,547 | 4,816 | 4,725 | 4,574 | 4,670 | 4,461 | 4,443 | 4,285 | 4,671 | 4,591 | 4,098 | 3,981 | 3,847 | 3,813 | 3,828 | 3,871 | 3,853 | 3,822 | 3,771 | 3,785 | 3,777 | 4,580 | 4,907 | 4,859 | 5,043 | 5,198 | 5,388 | 4,935 | 4,872 | 4,944 | 4,927 | 4,687 | 4,747 | 4,954 | 5,035 | 4,881 | 4,821 | 4,810 | 4,641 | 4,694 | 5,264 | 5,289 | 5,204 | 5,001 | 4,895 | 4,790 | 4,701 | 4,513 | 4,504 | 4,414 | 4,358 | 4,300 | 4,229 | 5,395 | 5,303 | 5,149 | 5,027 | 4,948 | 4,889 | 4,758 | 4,622 | 4,604 | 4,473 | 4,376 | 4,293 | 4,330 | 4,347 | 4,288 | 4,226 | 4,245 | 5,058 | 4,913 | 4,776 | 4,694 | 4,550 | 4,431 | 4,277 | 4,222 | 3,937 | 3,769 | 3,650 | 3,538 | 3,314 | 3,141 | 3,001 | 2,929 | 2,709 | 2,559 | 2,443 | 2,375 | 2,185 | 2,077 | 1,990 | 1,930 | 1,778 | 1,693 | 1,622 | 1,721 | 1,607 | 1,538 | 1,475 | 1,429 | 1,349 | 1,307 | 1,264 | 1,221 | 1,148.5 | 1,112.5 | 1,074.5 |
Accumulated Other Comprehensive Income/Loss
| 29 | 34 | 35 | 37 | 36 | 33 | 30 | 17 | 21 | 15 | 14 | 14 | 24 | 23 | 21 | 18 | 7 | 24 | 47 | 46 | 43 | 44 | 49 | 40 | 39 | 37 | 38 | 37 | 35 | 33 | 33 | 29 | 27 | 25 | 23 | 16 | 12 | 15 | 8 | 4 | 1 | 4 | 0 | 0 | 0 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 10 | 9 | 12 | 12 | 17 | 15 | 15 | 23 | 30 | 12 | 7 | 18 | 19 | 13 | 12 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,967 | -1,967 | -1,967 | -1,967 | 0 | -1,697 | 0 | -1,697 | -1,466 | -1,466 | -1,466 | -1,466 | -1,195 | -1,195 | -1,195 | -1,195 | -1,062 | -1,062 | -1,062 | -1,062 | -943 | -943 | -943 |
Other Total Stockholders Equity
| 92 | 109 | 136 | 127 | 110 | -122 | 122 | 116 | 99 | -126 | 116 | -111 | -123 | -120 | 109 | 101 | 92 | 86 | 100 | 94 | 90 | 88 | 107 | 94 | -133 | -131 | -111 | -115 | -130 | -97 | -109 | 102 | 89 | 78 | 102 | 124 | 114 | 104 | 104 | 86 | 92 | 80 | 87 | 70 | 63 | 68 | 55 | 58 | 1,597 | 1,593 | 48 | 1,585 | 1,578 | 1,522 | 0 | 1,433 | 1,349 | 1,308 | 1,308 | 1,275 | 1,196 | 1,196 | 1,196 | 1,196 | 1,196 | 1,196 | 1,196 | 1,196 | 1,196 | 1,196 | 1,196 | 1,192 | 1,192 | 1,192 | 1,192 | 1,192 | 1,194 | 1,194 | 1,192 | 1,192 | 1,192 | 1,194 | 1,194 | 1,196 | 1,193 | 1,193 | 1,195 | 3,161 | 3,161 | 3,161 | 3,161 | 1,194 | 2,891 | 1,194 | 2,891 | 2,661 | 2,659 | 2,657 | 2,649 | 2,378 | 2,378 | 2,378 | 2,361 | 1,314 | 1,319 | 1,315 | 1,316 | 1,202 | 1,188 | 1,188 |
Total Shareholders Equity
| 11,238 | 11,157 | 11,464 | 11,431 | 11,314 | 11,472 | 11,299 | 11,304 | 11,167 | 11,632 | 11,573 | 11,097 | 11,013 | 10,926 | 10,988 | 11,099 | 11,213 | 11,202 | 11,234 | 11,229 | 11,292 | 11,322 | 12,119 | 12,551 | 12,462 | 12,729 | 13,012 | 13,220 | 12,885 | 12,887 | 13,002 | 13,021 | 12,800 | 12,877 | 13,151 | 13,270 | 13,094 | 12,803 | 12,779 | 12,575 | 12,603 | 7,004 | 7,018 | 6,907 | 6,691 | 6,542 | 6,417 | 6,312 | 6,115 | 6,102 | 6,007 | 5,948 | 5,883 | 5,756 | 6,880 | 6,745 | 6,510 | 6,347 | 6,273 | 6,179 | 5,969 | 5,841 | 5,830 | 5,681 | 5,579 | 5,507 | 5,545 | 5,556 | 5,496 | 5,439 | 5,441 | 6,250 | 6,105 | 5,968 | 5,886 | 5,742 | 5,625 | 5,471 | 5,414 | 5,129 | 4,961 | 4,844 | 4,732 | 4,510 | 4,334 | 4,194 | 4,124 | 3,903 | 3,753 | 3,637 | 3,569 | 3,379 | 3,271 | 3,184 | 3,124 | 2,973 | 2,886 | 2,813 | 2,904 | 2,790 | 2,721 | 2,658 | 2,595 | 1,621 | 1,584 | 1,537 | 1,495 | 1,428 | 1,378 | 1,340 |
Total Equity
| 11,398 | 11,297 | 11,619 | 11,583 | 11,457 | 11,630 | 11,456 | 11,483 | 11,338 | 11,772 | 11,737 | 11,293 | 11,166 | 11,033 | 11,119 | 11,193 | 11,299 | 11,308 | 11,321 | 11,312 | 11,353 | 11,374 | 12,178 | 12,598 | 12,502 | 12,757 | 13,052 | 13,244 | 12,908 | 12,908 | 13,028 | 13,014 | 12,801 | 12,883 | 13,164 | 13,274 | 13,103 | 12,811 | 12,787 | 12,575 | 12,603 | 7,004 | 7,018 | 6,907 | 6,691 | 6,542 | 6,417 | 6,312 | 6,115 | 6,102 | 6,007 | 5,948 | 5,883 | 5,756 | 6,921 | 6,779 | 6,536 | 6,374 | 6,304 | 6,201 | 5,987 | 5,856 | 5,850 | 5,700 | 5,595 | 5,521 | 5,561 | 5,564 | 5,504 | 5,449 | 5,453 | 6,263 | 6,114 | 5,974 | 5,897 | 5,752 | 5,631 | 5,479 | 5,414 | 5,129 | 4,961 | 4,844 | 4,732 | 4,510 | 4,334 | 4,194 | 4,124 | 3,903 | 3,753 | 3,637 | 3,569 | 3,379 | 3,366 | 3,184 | 3,202 | 2,973 | 2,886 | 2,813 | 2,904 | 2,790 | 2,721 | 2,658 | 2,595 | 1,621 | 1,584 | 1,537 | 1,495 | 1,428 | 1,378 | 1,340 |
Total Liabilities & Shareholders Equity
| 38,612 | 38,234 | 38,979 | 38,252 | 38,096 | 37,734 | 38,147 | 37,695 | 36,714 | 36,613 | 36,614 | 35,958 | 35,469 | 35,248 | 35,870 | 35,868 | 36,131 | 36,071 | 36,309 | 35,463 | 35,480 | 35,224 | 30,153 | 40,352 | 40,000 | 35,211 | 35,106 | 34,199 | 34,026 | 33,585 | 34,436 | 33,563 | 33,192 | 33,367 | 33,939 | 34,041 | 33,864 | 33,656 | 33,684 | 33,761 | 34,025 | 20,616 | 20,759 | 20,460 | 17,717 | 17,460 | 17,961 | 17,354 | 17,269 | 16,878 | 17,428 | 16,909 | 16,579 | 16,035 | 15,919 | 15,498 | 15,128 | 14,765 | 14,991 | 14,672 | 13,974 | 13,814 | 13,985 | 13,574 | 13,641 | 13,536 | 13,674 | 13,357 | 13,256 | 13,284 | 13,486 | 14,031 | 13,944 | 13,797 | 13,761 | 13,642 | 13,452 | 13,259 | 13,046 | 12,719 | 12,548 | 12,353 | 12,177 | 12,010 | 11,525 | 11,261 | 11,110 | 10,758 | 10,373 | 10,274 | 10,008 | 9,919 | 9,595 | 9,175 | 9,025 | 8,802 | 8,218 | 8,004 | 7,979 | 7,694 | 7,485 | 7,306 | 7,105 | 4,415 | 4,304 | 4,112 | 4,013 | 3,687 | 3,605 | 3,520 |