Lowe's Companies, Inc.
NYSE:LOW
272.32 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 4,360 | 3,237 | 921 | 1,210 | 3,494 | 2,950 | 1,348 | 3,192 | 1,482 | 3,414 | 1,133 | 6,121 | 4,835 | 6,692 | 4,690 | 8,249 | 11,641 | 5,955 | 716 | 794 | 1,796 | 2,973 | 511 | 1,668 | 2,251 | 1,565 | 588 | 743 | 1,696 | 1,963 | 558 | 960 | 1,988 | 4,561 | 405 | 1,227 | 901 | 1,434 | 466 | 1,562 | 1,039 | 658 | 391 | 1,101 | 1,085 | 1,081 | 541 | 1,091 | 1,710 | 3,072 | 1,014 | 675 | 568 | 1,496 | 652 | 1,078 | 1,191 | 2,677 | 632 | 1,141 | 1,087 | 682 | 245 | 322 | 477 | 913 | 281 | 336 | 337 | 629 | 364 | 657 | 316 | 1,140 | 423 | 1,445 | 1,112 | 911 | 642 | 479 | 840 | 1,848 | 1,446 | 1,196 | 1,550 | 1,600 | 853 | 1,305.371 | 1,486.765 | 1,475.579 | 798.839 | 610.543 | 629.293 | 999.953 | 455.658 | 128.746 | 570.233 | 522.935 | 491.122 | 623.4 | 973.7 | 1,047.6 | 222.7 | 317 | 513.2 | 623.4 | 195.1 | 28.5 | 35.7 | 47.9 | 40.4 | 36.4 | 105 | 108.4 | 63.9 | 47.2 | 93.3 | 141.5 | 150.3 | 73.8 | 246.2 | 53 | 73.3 | 9 | 93.1 | 27.1 | 48.9 | 23.6 | 24.3 | 26.1 | 26.1 | 8.7 | 24.7 | 18.3 | 15 | 52.6 | 54.9 | 37 | 55.6 | 0.6 | 60.3 | 43.9 | 50 | 87.2 |
Short Term Investments
| 330 | 264 | 307 | 321 | 374 | 423 | 384 | 464 | 450 | 368 | 271 | 552 | 1,420 | 454 | 506 | 1,852 | 1,085 | 201 | 160 | 127 | 275 | 190 | 218 | 208 | 391 | 205 | 102 | 85 | 119 | 84 | 100 | 123 | 168 | 174 | 307 | 158 | 188 | 95 | 125 | 211 | 90 | 110 | 185 | 115 | 189 | 118 | 125 | 209 | 586 | 161 | 286 | 294 | 340 | 345 | 471 | 659 | 816 | 675 | 425 | 509 | 424 | 460 | 416 | 445 | 377 | 295 | 249 | 231 | 325 | 571 | 432 | 464 | 456 | 517 | 453 | 864 | 307 | 315 | 171 | 171 | 191 | 143 | 178 | 126 | 137 | 77 | 273 | 91.511 | 47.903 | 48.271 | 54.389 | 24.767 | 36.408 | 38.173 | 12.871 | 10.706 | 11.272 | 15.062 | 77.67 | 81.7 | 51.3 | 81.7 | 20 | 0 | 0 | 28 | 0 | 0 | 136 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,690 | 3,501 | 1,228 | 1,531 | 3,868 | 3,373 | 1,732 | 3,192 | 1,932 | 3,782 | 1,404 | 6,673 | 6,255 | 7,146 | 5,196 | 10,101 | 12,726 | 5,955 | 876 | 794 | 1,796 | 2,973 | 729 | 1,668 | 2,251 | 1,565 | 690 | 743 | 1,696 | 1,963 | 658 | 960 | 1,988 | 4,561 | 712 | 1,227 | 901 | 1,434 | 591 | 1,562 | 1,039 | 658 | 576 | 1,101 | 1,085 | 1,081 | 666 | 1,300 | 2,296 | 3,233 | 1,300 | 969 | 908 | 1,841 | 1,123 | 1,737 | 2,007 | 3,352 | 1,057 | 1,650 | 1,511 | 1,142 | 661 | 767 | 854 | 1,208 | 530 | 567 | 662 | 1,200 | 796 | 1,121 | 772 | 1,657 | 876 | 2,309 | 1,419 | 1,226 | 813 | 650 | 1,031 | 1,991 | 1,624 | 1,322 | 1,687 | 1,677 | 1,126 | 1,396.882 | 1,534.668 | 1,523.85 | 853.228 | 635.31 | 665.701 | 1,038.126 | 468.529 | 139.452 | 581.505 | 537.997 | 568.792 | 705.1 | 1,025 | 1,047.6 | 222.7 | 317 | 513.2 | 623.4 | 195.1 | 28.5 | 35.7 | 47.9 | 40.4 | 36.4 | 105 | 108.4 | 63.9 | 47.2 | 93.3 | 141.5 | 150.3 | 73.8 | 246.2 | 53 | 73.3 | 9 | 93.1 | 27.1 | 48.9 | 23.6 | 24.3 | 26.1 | 26.1 | 8.7 | 24.7 | 18.3 | 15 | 52.6 | 54.9 | 37 | 55.6 | 0.6 | 60.3 | 43.9 | 50 | 87.2 |
Net Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 202 | 205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 18 | 23 | 19 | 18 | 9 | 54 | 38 | 180 | 146 | 208 | 199 | 189 | 172 | 186.851 | 200.803 | 192.567 | 166 | 197.771 | 213.43 | 196.529 | 160.985 | 173.784 | 183.749 | 175.546 | 147.901 | 177.7 | 181.7 | 171.4 | 143.9 | 159.9 | 159.6 | 150.2 | 118.4 | 144.6 | 149.5 | 147.9 | 117.6 | 143.7 | 143.3 | 135.1 | 113.5 | 144.3 | 146.9 | 144.7 | 109.2 | 165.9 | 97.7 | 75.2 | 53.3 | 74.6 | 76.4 | 66.9 | 59.2 | 35.9 | 62.1 | 51.2 | 115.7 | 133.5 | 133.4 | 118 | 96.4 | 136.6 | 143.4 | 137.8 | 121.9 | 148.2 | 127.7 | 117.9 | 118.7 | 127.6 |
Inventory
| 16,841 | 18,224 | 16,894 | 17,530 | 17,422 | 19,522 | 18,532 | 19,817 | 19,329 | 20,239 | 17,605 | 16,685 | 17,322 | 18,382 | 16,193 | 15,712 | 13,831 | 14,283 | 13,179 | 13,716 | 13,730 | 15,026 | 12,561 | 12,365 | 11,885 | 13,204 | 11,393 | 12,393 | 11,407 | 12,254 | 10,458 | 10,990 | 10,604 | 11,055 | 9,458 | 10,434 | 9,704 | 10,614 | 8,911 | 9,762 | 9,315 | 10,515 | 9,127 | 9,593 | 9,106 | 10,274 | 8,600 | 8,995 | 8,699 | 9,786 | 8,355 | 8,990 | 8,825 | 9,661 | 8,321 | 8,543 | 8,653 | 9,899 | 8,249 | 8,424 | 8,189 | 9,013 | 8,209 | 8,327 | 7,939 | 8,438 | 7,611 | 7,775 | 7,799 | 8,501 | 7,144 | 7,219 | 7,176 | 7,817 | 6,706 | 6,613 | 6,340 | 6,808 | 5,982 | 5,853 | 5,272 | 5,713 | 4,584 | 5,006 | 4,652 | 4,864 | 3,968 | 4,150.533 | 3,986.716 | 4,360.056 | 3,610.776 | 3,905.859 | 3,651.191 | 3,917.667 | 3,285.37 | 3,500.202 | 3,167.436 | 3,338.322 | 2,812.361 | 2,820 | 2,589.9 | 2,775.8 | 2,104.8 | 2,203.2 | 1,968.3 | 2,033.1 | 1,714.6 | 1,907.2 | 1,748.9 | 1,819.1 | 1,605.9 | 1,573 | 1,452.7 | 1,451.8 | 1,267.1 | 1,364.5 | 1,165.7 | 1,261.1 | 1,132.3 | 1,040 | 941.7 | 946.2 | 853.7 | 829.3 | 741.7 | 691.4 | 594.2 | 660 | 660.6 | 697.9 | 602.8 | 552.3 | 494.2 | 517.1 | 460.8 | 498.1 | 504.1 | 516.3 | 407.7 | 439 | 379.4 | 373.8 | 368.2 | 313.1 |
Other Current Assets
| 806 | 1,025 | 949 | 907 | 946 | 1,023 | 1,178 | 1,215 | 1,406 | 1,590 | 1,051 | 1,491 | 1,506 | 1,288 | 937 | 1,103 | 1,160 | 1,487 | 1,263 | 1,025 | 995 | 1,146 | 938 | 897 | 956 | 1,059 | 689 | 788 | 811 | 975 | 884 | 655 | 591 | 683 | 391 | 576 | 573 | 648 | 578 | 595 | 631 | 669 | 593 | 556 | 533 | 541 | 518 | 535 | 604 | 609 | 234 | 464 | 435 | 471 | 330 | 219 | 256 | 444 | 218 | 418 | 393 | 447 | 215 | 872 | 511 | 512 | 298 | 434 | 390 | 356 | 213 | 282 | 380 | 294 | 302 | 253 | 189 | 198 | 170 | 196 | 161 | 201 | 333 | 366 | 293 | 323 | 302 | 289.972 | 289.031 | 364.621 | 290.164 | 322.788 | 314.749 | 316.85 | 260.129 | 279.151 | 251.367 | 219.749 | 180.487 | 174.4 | 133.3 | 156.8 | 114.3 | 146.1 | 172 | 115.1 | 81.5 | 146.8 | 201.9 | 74.4 | 87.6 | 111.7 | 125.1 | 137.8 | 159.2 | 149.5 | 178.2 | 96.5 | 165.4 | 287.8 | 224.3 | 127.6 | 103.6 | 143.3 | 145.2 | 86 | 43.3 | 83 | 81.2 | 62.9 | 25.5 | 47.6 | 24.2 | 48 | 44.3 | 12.4 | 10.7 | 9.2 | 10.7 | 13.5 | 10.2 | 16.9 | 10 | 6.7 |
Total Current Assets
| 22,337 | 22,750 | 19,071 | 19,968 | 22,236 | 23,918 | 21,442 | 24,991 | 22,667 | 25,611 | 20,060 | 24,849 | 25,083 | 26,816 | 22,326 | 26,916 | 27,717 | 21,926 | 15,318 | 15,662 | 16,796 | 19,335 | 14,228 | 15,138 | 15,483 | 16,033 | 12,772 | 14,009 | 14,033 | 15,276 | 12,000 | 12,728 | 13,351 | 16,473 | 10,561 | 12,395 | 11,366 | 12,791 | 10,080 | 12,130 | 11,075 | 11,952 | 10,296 | 11,365 | 10,913 | 12,014 | 9,784 | 10,830 | 11,599 | 13,628 | 10,072 | 10,423 | 10,168 | 11,973 | 9,967 | 10,701 | 11,121 | 13,695 | 9,732 | 10,492 | 10,093 | 10,602 | 9,251 | 9,521 | 9,304 | 10,158 | 8,686 | 8,776 | 8,851 | 10,057 | 8,314 | 8,622 | 8,328 | 9,788 | 7,831 | 9,198 | 7,967 | 8,250 | 6,974 | 6,753 | 6,502 | 8,085 | 6,687 | 6,902 | 6,831 | 7,053 | 5,568 | 6,024.238 | 6,011.218 | 6,441.094 | 4,920.392 | 5,061.728 | 4,845.071 | 5,469.172 | 4,175.013 | 4,092.589 | 4,184.057 | 4,271.614 | 3,709.541 | 3,877.2 | 3,929.9 | 4,151.6 | 2,585.7 | 2,826.2 | 2,813.1 | 2,921.8 | 2,109.6 | 2,227.1 | 2,136 | 2,089.3 | 1,851.5 | 1,864.8 | 1,826.1 | 1,833.1 | 1,603.7 | 1,705.5 | 1,584.1 | 1,643.8 | 1,557.2 | 1,567.5 | 1,509.9 | 1,202 | 1,083.9 | 1,056.2 | 1,056.4 | 871.4 | 745.6 | 802.5 | 828.2 | 838.1 | 770.1 | 742.1 | 676.5 | 701.4 | 616.5 | 699.7 | 713.1 | 700.3 | 595.9 | 601.3 | 577.6 | 552.5 | 546.9 | 534.6 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 21,334 | 21,360 | 21,386 | 21,174 | 21,023 | 20,906 | 21,085 | 20,787 | 22,871 | 23,021 | 23,179 | 23,086 | 22,851 | 22,945 | 22,987 | 22,506 | 22,410 | 22,377 | 22,560 | 22,244 | 22,170 | 22,076 | 18,432 | 18,923 | 19,172 | 19,500 | 19,721 | 19,818 | 19,762 | 19,748 | 19,949 | 20,037 | 20,274 | 19,463 | 19,577 | 19,655 | 19,751 | 19,892 | 20,034 | 20,180 | 20,368 | 20,617 | 20,834 | 20,973 | 20,969 | 21,257 | 21,477 | 21,591 | 21,734 | 21,821 | 21,970 | 21,888 | 22,195 | 22,060 | 22,089 | 22,180 | 22,274 | 22,379 | 22,499 | 22,557 | 22,727 | 22,715 | 22,722 | 22,602 | 22,066 | 21,641 | 21,361 | 20,755 | 19,825 | 19,187 | 18,971 | 18,188 | 17,321 | 16,760 | 16,354 | 15,410 | 14,782 | 14,310 | 13,911 | 13,407 | 12,858 | 12,308 | 11,945 | 11,425 | 10,955 | 10,545 | 10,352 | 9,647.546 | 9,259.748 | 8,991.813 | 8,653.439 | 8,279.838 | 7,829.205 | 7,421.342 | 7,034.96 | 6,439.167 | 5,932.792 | 5,548.148 | 5,177.222 | 4,851.4 | 4,536 | 4,289.2 | 3,636.9 | 3,437.7 | 3,243.7 | 3,097.3 | 3,005.2 | 2,868 | 2,719.7 | 2,583 | 2,494.4 | 2,301.6 | 2,124.6 | 1,984.7 | 1,858.3 | 1,723.4 | 1,567.6 | 1,460 | 1,397.7 | 1,223.4 | 1,159.4 | 1,081.8 | 1,020.2 | 931.5 | 870.2 | 818.2 | 787.2 | 730.1 | 680.2 | 657.4 | 613 | 583.1 | 564.4 | 546.6 | 541.5 | 535.2 | 529 | 516.9 | 507.8 | 513.7 | 479.9 | 453 | 413.2 | 308.6 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 311 | 0 | 0 | 0 | 311 | 311 | 311 | 311 | 311 | 0 | 0 | 0 | 303 | 303 | 303 | 303 | 303 | 1,272 | 1,271 | 1,288 | 1,307 | 1,327 | 1,255 | 1,081 | 1,082 | 1,034 | 1,074 | 1,034 | 154 | 154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 614 | 0 | 0 | 0 | 522 | 535 | 542 | 553 | 419 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 259 | 259 | 0 | 0 | 309 | 309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 925 | -63 | 0 | 0 | 833 | 846 | 853 | 864 | 311 | 0 | 0 | 0 | 303 | 303 | 303 | 303 | 303 | 1,272 | 1,271 | 1,288 | 1,307 | 1,327 | 1,255 | 1,081 | 1,082 | 1,034 | 1,074 | 1,034 | 154 | 154 | -251 | -98 | -230 | -261 | -187 | -261 | -252 | -322 | -390 | -440 | -455 | -486 | -580 | -412 | -531 | -322 | -479 | -498 | -467 | -456 | -459 | -202 | -598 | -495 | -177 | -533 | 0 | -696 | -1,439 | -1,236 | 0 | -948 | -1,255 | -1,063 | 0 | -804 | -911 | -1,011 | 0 | -196 | -881 | -863 | 0 | -852 | -811 | -250 | 0 | -200 | -640 | -631 | 0 | -274.76 | -326 | -333 | -327 | -316 | -304 | -294 | -286 | -265 | -249 | -236 | -231 | -217 | -207 | 0 | -204 | 0 | 0 | -173 | 0 | 0 | -136 | -134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 292 | 306 | 252 | 238 | 182 | 103 | 121 | 63 | 56 | 76 | 199 | 213 | 225 | 197 | 200 | 202 | 326 | 300 | 372 | 363 | 179 | 235 | 256 | 290 | 87 | 321 | 408 | 370 | 360 | 477 | 366 | 436 | 604 | 400 | 222 | 382 | 412 | 384 | 354 | 395 | 382 | 360 | 279 | 439 | 306 | 272 | 271 | 350 | 485 | 710 | 504 | 705 | 857 | 1,209 | 1,008 | 865 | 730 | 832 | 277 | 864 | 900 | 448 | 0 | 466 | 798 | 537 | 0 | 333 | 627 | 406 | 0 | 121 | 200 | 294 | 0 | -549 | 190 | 161 | 0 | 153 | 155 | 163 | 0 | 119 | 116 | 132 | 0 | -43.24 | 14 | 19 | 22 | 26 | 31 | 32 | 35 | 37 | 38 | 33 | 31 | 32 | 33 | 0 | 29 | 0 | 0 | 39 | 0 | 0 | 30 | 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 184 | 115 | 1,809 | 280 | 230 | 150 | 250 | 301 | 104 | 33 | 164 | 220 | 221 | 213 | 340 | 241 | 267 | 215 | 216 | 479 | 512 | 495 | 294 | 285 | 249 | 199 | 168 | 347 | 328 | 171 | 222 | 331 | 250 | 154 | 241 | 255 | 251 | 98 | 230 | 261 | 187 | 261 | 252 | 322 | 390 | 440 | 455 | 486 | 580 | 412 | 531 | 322 | 479 | 498 | 467 | 456 | 459 | 202 | 598 | 495 | 177 | 533 | 599 | 230 | 641 | 699 | 670 | 615 | 628 | 657 | 735 | 683 | 711 | 717 | 735 | 745 | 691 | 702 | 736 | 699 | 656 | 87 | 594 | 81 | 524 | 499 | 0 | 318 | 312 | 314 | 305 | 290 | 273 | 262 | 251 | 228 | 211 | 203 | 200 | 185 | 174 | 0 | 175 | 0 | 0 | 134 | 0 | 0 | 106 | 103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 787 | 834 | 838 | 859 | 850 | 840 | -115 | 831 | 1,027 | 984 | 205 | 186 | 171 | 165 | 571 | 1,015 | 1,043 | 1,014 | 702 | 713 | 735 | 775 | 995 | 805 | 843 | 896 | 915 | 912 | 930 | 759 | 789 | 804 | 918 | -347 | 511 | 814 | 1,216 | 1,355 | 1,359 | 1,327 | 1,312 | 1,300 | 1,323 | 1,300 | 1,220 | 1,188 | 1,134 | 1,182 | 1,214 | 1,049 | 1,013 | 850 | 825 | 642 | 635 | 595 | 508 | 508 | 497 | 496 | 462 | 444 | 114 | 906 | 1,179 | 855 | 152 | 658 | 968 | 725 | -253 | 363 | 388 | 480 | -238 | 501 | 388 | 353 | -412 | 352 | 372 | 385 | -184 | 348 | 288 | 302 | 189 | 139.418 | 155.651 | 177.633 | 162.388 | 190.407 | 193.116 | 169.157 | 165.781 | 142.998 | 132.492 | 115.484 | 125.56 | 131.2 | 152.6 | 147.2 | 122.1 | 109.8 | 104.9 | 96.8 | 104.5 | 78.4 | 80.1 | 77 | 89.1 | 73.4 | 81 | 85.3 | 94.4 | 94.7 | 102.2 | 114.9 | 151.1 | 106.4 | 100.5 | 101.9 | 97.5 | 103.4 | 84.5 | 72.2 | 76.1 | 71.3 | 71 | 59.1 | 58.1 | 44.1 | 44.7 | 44.6 | 45.1 | 48 | 46.3 | 43.8 | 43.7 | 29.9 | 28.3 | 21.8 | 9.1 | 14.2 |
Total Non-Current Assets
| 22,597 | 22,615 | 24,285 | 22,551 | 22,285 | 21,999 | 22,266 | 21,982 | 24,058 | 24,114 | 24,580 | 24,551 | 24,321 | 24,384 | 24,409 | 23,964 | 24,046 | 23,906 | 24,153 | 24,102 | 23,899 | 23,884 | 20,280 | 21,575 | 21,622 | 22,204 | 22,519 | 22,774 | 22,635 | 22,236 | 22,408 | 22,642 | 23,120 | 20,704 | 20,705 | 21,260 | 21,379 | 21,631 | 21,747 | 21,902 | 22,062 | 22,277 | 22,436 | 22,712 | 22,495 | 22,717 | 22,882 | 23,123 | 23,433 | 23,580 | 23,487 | 23,443 | 23,877 | 23,911 | 23,732 | 23,640 | 23,512 | 23,719 | 23,273 | 23,917 | 24,089 | 23,607 | 23,435 | 23,508 | 23,245 | 22,496 | 22,183 | 21,413 | 20,793 | 19,912 | 19,453 | 18,551 | 17,709 | 17,240 | 16,851 | 15,911 | 15,170 | 14,663 | 14,235 | 13,759 | 13,230 | 12,693 | 12,355 | 11,773 | 11,243 | 10,847 | 10,541 | 9,786.964 | 9,415.399 | 9,169.446 | 8,815.827 | 8,470.245 | 8,022.321 | 7,590.499 | 7,200.741 | 6,582.165 | 6,065.284 | 5,663.632 | 5,302.782 | 4,982.6 | 4,688.6 | 4,436.4 | 3,759 | 3,547.5 | 3,348.6 | 3,194.1 | 3,109.7 | 2,946.4 | 2,799.8 | 2,660 | 2,583.5 | 2,375 | 2,205.6 | 2,070 | 1,952.7 | 1,818.1 | 1,669.8 | 1,574.9 | 1,548.8 | 1,329.8 | 1,259.9 | 1,183.7 | 1,117.7 | 1,034.9 | 954.7 | 890.4 | 863.3 | 801.4 | 751.2 | 716.5 | 671.1 | 627.2 | 609.1 | 591.2 | 586.6 | 583.2 | 575.3 | 560.7 | 551.5 | 543.6 | 508.2 | 474.8 | 422.3 | 322.8 |
Total Assets
| 44,934 | 45,365 | 43,356 | 42,519 | 44,521 | 45,917 | 43,708 | 46,973 | 46,725 | 49,725 | 44,640 | 49,400 | 49,404 | 51,200 | 46,735 | 50,880 | 51,763 | 45,832 | 39,471 | 39,764 | 40,695 | 43,219 | 34,508 | 36,713 | 37,105 | 38,237 | 35,291 | 36,783 | 36,668 | 37,512 | 34,408 | 35,370 | 36,471 | 37,177 | 31,266 | 33,655 | 32,745 | 34,422 | 31,827 | 34,032 | 33,137 | 34,229 | 32,732 | 34,077 | 33,408 | 34,731 | 32,666 | 33,953 | 35,032 | 37,208 | 33,559 | 33,866 | 34,045 | 35,884 | 33,699 | 34,341 | 34,633 | 37,414 | 33,005 | 34,409 | 34,182 | 34,209 | 32,686 | 33,029 | 32,549 | 32,654 | 30,869 | 30,189 | 29,644 | 29,969 | 27,767 | 27,173 | 26,037 | 27,028 | 24,682 | 25,109 | 23,137 | 22,913 | 21,209 | 20,512 | 19,732 | 20,778 | 19,042 | 18,675 | 18,074 | 17,900 | 16,109 | 15,811.202 | 15,426.617 | 15,610.54 | 13,736.219 | 13,531.973 | 12,867.392 | 13,059.671 | 11,375.754 | 10,674.754 | 10,249.341 | 9,935.246 | 9,012.323 | 8,859.8 | 8,618.5 | 8,588 | 6,344.7 | 6,373.7 | 6,161.7 | 6,115.9 | 5,219.3 | 5,173.5 | 4,935.8 | 4,749.3 | 4,435 | 4,239.8 | 4,031.7 | 3,903.1 | 3,556.4 | 3,523.6 | 3,253.9 | 3,218.7 | 3,106 | 2,897.3 | 2,769.8 | 2,385.7 | 2,201.6 | 2,091.1 | 2,011.1 | 1,761.8 | 1,608.9 | 1,603.9 | 1,579.4 | 1,554.6 | 1,441.2 | 1,369.3 | 1,285.6 | 1,292.6 | 1,203.1 | 1,282.9 | 1,288.4 | 1,261 | 1,147.4 | 1,144.9 | 1,085.8 | 1,027.3 | 969.2 | 857.4 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 10,336 | 11,737 | 8,704 | 9,914 | 10,333 | 11,885 | 10,524 | 12,249 | 12,631 | 13,831 | 11,354 | 11,334 | 12,011 | 13,964 | 10,884 | 12,759 | 12,916 | 10,841 | 7,659 | 8,822 | 9,499 | 11,485 | 8,279 | 9,283 | 8,984 | 10,104 | 6,590 | 8,903 | 8,649 | 9,905 | 6,651 | 7,836 | 7,696 | 8,821 | 5,633 | 7,338 | 7,123 | 8,023 | 5,124 | 6,459 | 6,191 | 7,051 | 5,008 | 5,776 | 5,664 | 7,041 | 4,657 | 5,416 | 5,084 | 6,977 | 4,352 | 5,242 | 5,378 | 6,694 | 4,351 | 4,959 | 4,888 | 7,062 | 4,287 | 5,046 | 4,970 | 5,843 | 4,109 | 4,831 | 4,786 | 5,345 | 3,713 | 3,895 | 4,167 | 5,211 | 3,524 | 3,416 | 3,629 | 4,553 | 2,832 | 3,198 | 2,981 | 3,464 | 2,687 | 2,596 | 2,471 | 3,484 | 2,212 | 2,542 | 2,612 | 3,069 | 1,943 | 2,046.204 | 2,105.604 | 2,740.446 | 1,715 | 1,895.822 | 1,910.317 | 2,473.599 | 1,714.37 | 1,797.764 | 1,698.233 | 2,204.307 | 1,566.946 | 1,549.4 | 1,472.2 | 224.7 | 1,220.543 | 1,267.4 | 1,201.6 | 1,338.8 | 969.8 | 990.7 | 966.4 | 1,016.2 | 914.2 | 833 | 773.2 | 842.7 | 655.4 | 713.9 | 597.3 | 691.8 | 675.4 | 597.1 | 516.1 | 561.2 | 467.3 | 387.5 | 345 | 353.6 | 330.6 | 274.3 | 266.2 | 311.1 | 307.8 | 234.4 | 221.8 | 238.2 | 186.9 | 186.2 | 208.4 | 243.6 | 210.2 | 184.6 | 0 | 0 | 0 | 0 |
Short Term Debt
| 2,394 | 2,398 | 1,511 | 1,610 | 1,126 | 1,186 | 1,606 | 1,260 | 1,425 | 1,399 | 1,504 | 2,925 | 2,901 | 2,440 | 1,653 | 1,669 | 2,129 | 2,110 | 3,039 | 1,710 | 1,993 | 2,008 | 1,897 | 1,117 | 894 | 896 | 1,431 | 468 | 296 | -430 | 1,305 | 800 | 1,193 | 1,083 | 1,104 | 1,058 | 1,014 | 1,026 | 1,029.1 | 551 | 54 | 47 | 435 | 51 | 47 | 47 | 47 | 45 | 594 | 593 | 592 | 590 | 39 | 38 | 36 | 36 | 37 | 536 | 552 | 553 | 561 | 52 | 1,483 | 283 | 220 | 181 | 1,104 | 51 | 640 | 92 | 111 | 89 | 32 | 33 | 32 | 632 | 632 | 631 | 630 | 31 | 34 | 78 | 77 | 77 | 73 | 80 | 79 | 89.062 | 94.337 | 159.79 | 159.259 | 50.333 | 143.993 | 137.635 | 292.17 | 290.562 | 141.905 | 131.074 | 152.383 | 191.5 | 210.7 | 1,715.4 | 191.5 | 151.8 | 133.4 | 115.7 | 110.6 | 97.1 | 96.1 | 164 | 103.5 | 77.6 | 34.8 | 68.7 | 30.7 | 105.5 | 32.6 | 32 | 28.8 | 0 | 0 | 0 | 51.8 | 0 | 0 | 92.3 | 24.9 | 158.7 | 189.3 | 254 | 161.5 | 133.4 | 65 | 76.5 | 64.2 | 120.2 | 92.4 | 53.5 | 12.7 | 28.6 | 12.6 | 11.7 | 9.9 | 8.7 |
Tax Payables
| 0 | 0 | 33 | 121 | 91 | 526 | 1,181 | 0 | 0 | 0 | 480 | 0 | 0 | 0 | 544 | 0 | 0 | 0 | 257 | 0 | 0 | 0 | 287 | 0 | 0 | 0 | 253 | 0 | 0 | 0 | 318 | 0 | 0 | 0 | 251 | 0 | 0 | 0 | 255 | 0 | 0 | 0 | 243 | 0 | 0 | 0 | 216 | 0 | 0 | 0 | 260 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,417 | 1,409 | 1,408 | 1,499 | 1,566 | 1,645 | 1,603 | 1,736 | 1,968 | 2,094 | 1,914 | 1,954 | 2,041 | 2,022 | 1,608 | 1,614 | 1,715 | 1,212 | 1,219 | 1,222 | 1,324 | 1,376 | 1,299 | 1,356 | 1,449 | 1,439 | 1,378 | 1,404 | 1,450 | 1,415 | 1,253 | 1,258 | 1,285 | 1,233 | 1,078 | 1,084 | 1,146 | 1,153 | 979 | 1,029 | 1,039 | 1,055 | 892 | 944 | 985 | 1,008 | 824 | 788 | 847 | 881 | 801 | 789 | 831 | 970 | 707 | 802 | 770 | 901 | 683 | 719 | 716 | 741 | 674 | 748 | 816 | 893 | 717 | 793 | 819 | 851 | 731 | 846 | 826 | 853 | 709 | 76 | 95 | 109 | 95 | 100 | 80 | 166 | 59 | 283 | 67 | 72 | 306 | 294.867 | 257.762 | 175.326 | 220.885 | 170.09 | 181.197 | 179.594 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,099 | 3,410 | 3,912 | 3,690 | 4,496 | 3,968 | 4,597 | 5,631 | 3,690 | 3,868 | 4,416 | 4,621 | 4,711 | 3,915 | 4,041 | 2,992 | 4,610 | 4,162 | 3,008 | 3,309 | 2,527 | 2,412 | 2,735 | 3,313 | 3,254 | 3,335 | 2,444 | 2,963 | 3,230 | 3,071 | 2,447 | 2,739 | 3,009 | 2,984 | 2,426 | 2,682 | 2,858 | 2,768 | 2,438 | 2,765 | 2,729 | 2,661 | 2,298 | 2,632 | 2,644 | 2,343 | 1,964 | 2,365 | 2,497 | 2,545 | 1,886 | 2,535 | 2,429 | 2,219 | 2,025 | 2,211 | 2,298 | 2,382 | 1,833 | 2,659 | 2,697 | 2,568 | 2,218 | 2,569 | 2,706 | 2,554 | 2,217 | 2,453 | 2,414 | 2,467 | 2,173 | 2,363 | 2,175 | 2,541 | 2,259 | 2,894 | 2,686 | 2,834 | 2,402 | 2,282 | 2,228 | 2,309 | 2,079 | 1,904 | 1,721 | 1,766 | 1,556 | 1,651.52 | 1,567.659 | 1,597.26 | 1,142.571 | 1,085.983 | 1,091.621 | 1,110.368 | 922.045 | 798.054 | 825.415 | 783.376 | 666.625 | 650.6 | 662.9 | 658.6 | 353.257 | 494 | 474.4 | 495.2 | 368.9 | 389.8 | 400.3 | 388.5 | 330.8 | 322.8 | 350.6 | 298.9 | 263.8 | 262.8 | 268.7 | 267.4 | 241.7 | 241.1 | 251.6 | 237.8 | 162.1 | 227.8 | 213.9 | 147.1 | 144.1 | 139.6 | 140.7 | 144.4 | 119.7 | 118.6 | 110.1 | 107.5 | 86.6 | 99.8 | 102.6 | 107.3 | 85 | 93.3 | 273.1 | 220.2 | 247.4 | 243 |
Total Current Liabilities
| 18,246 | 19,506 | 15,568 | 16,496 | 17,612 | 19,210 | 19,511 | 20,876 | 20,366 | 21,831 | 19,668 | 20,834 | 21,664 | 22,892 | 18,730 | 19,564 | 21,370 | 18,325 | 15,182 | 15,063 | 15,835 | 17,781 | 14,497 | 15,069 | 14,581 | 15,774 | 12,096 | 13,738 | 13,625 | 14,585 | 11,974 | 12,633 | 13,183 | 14,121 | 10,492 | 12,162 | 12,141 | 12,970 | 9,348 | 10,804 | 10,013 | 10,814 | 8,876 | 9,403 | 9,340 | 10,439 | 7,708 | 8,614 | 9,022 | 10,996 | 7,891 | 9,156 | 8,677 | 9,921 | 7,119 | 8,008 | 7,993 | 10,881 | 7,355 | 8,977 | 8,944 | 9,204 | 8,022 | 8,431 | 8,528 | 8,973 | 7,751 | 7,192 | 8,040 | 8,621 | 6,539 | 6,714 | 6,662 | 7,980 | 5,832 | 6,724 | 6,299 | 6,929 | 5,719 | 4,909 | 4,733 | 5,871 | 4,368 | 4,523 | 4,473 | 4,915 | 3,578 | 3,786.786 | 3,767.6 | 4,497.496 | 3,016.83 | 3,032.138 | 3,145.931 | 3,721.602 | 2,928.585 | 2,886.38 | 2,665.553 | 3,118.757 | 2,385.954 | 2,391.5 | 2,345.8 | 2,598.7 | 1,765.3 | 1,913.2 | 1,809.4 | 1,949.7 | 1,449.3 | 1,477.6 | 1,462.8 | 1,568.7 | 1,348.5 | 1,233.4 | 1,158.6 | 1,210.3 | 949.9 | 1,082.2 | 898.6 | 991.2 | 945.9 | 838.2 | 767.7 | 799 | 681.2 | 615.3 | 558.9 | 593 | 499.6 | 572.6 | 596.2 | 709.5 | 589 | 486.4 | 396.9 | 422.2 | 337.7 | 406.2 | 403.4 | 404.4 | 307.9 | 306.5 | 285.7 | 231.9 | 257.3 | 251.7 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 38,397 | 38,381 | 38,699 | 38,539 | 39,450 | 39,342 | 36,388 | 36,952 | 32,832 | 32,837 | 27,880 | 28,017 | 26,237 | 25,265 | 24,558 | 24,511 | 24,056 | 24,115 | 20,711 | 20,577 | 20,211 | 20,218 | 15,100 | 14,460 | 14,937 | 14,948 | 15,564 | 15,570 | 15,788 | 15,770 | 14,394 | 14,395 | 14,618 | 14,322 | 11,545 | 11,541 | 10,345 | 10,334 | 10,815 | 10,806 | 10,063 | 10,080 | 10,086 | 10,090 | 9,015 | 9,026 | 9,030 | 9,004 | 9,008 | 9,018 | 7,035 | 6,025 | 6,581 | 6,538 | 6,537 | 5,539 | 5,533 | 5,531 | 4,528 | 4,524 | 4,515 | 5,023 | 5,039 | 5,044 | 5,050 | 5,576 | 5,576 | 5,580 | 4,301 | 4,306 | 4,325 | 4,337 | 3,410 | 3,446 | 3,499 | 3,749 | 2,810 | 3,058 | 3,060 | 3,661 | 3,664 | 3,668 | 3,678 | 3,681 | 3,684 | 3,733 | 3,736 | 3,738.971 | 3,733.02 | 3,735.651 | 3,734.011 | 3,787.138 | 3,291.605 | 3,305.434 | 2,697.669 | 2,209.806 | 2,217.006 | 1,732.202 | 1,726.579 | 1,733.3 | 1,747.1 | 1,722.3 | 1,283.1 | 1,302.3 | 1,323.7 | 1,331.2 | 1,045.6 | 1,049.9 | 934.3 | 788.6 | 767.3 | 740.8 | 693.6 | 898 | 866.2 | 748.9 | 714.9 | 690.3 | 681.2 | 628.3 | 628.9 | 605.7 | 592.3 | 572.8 | 581 | 344.5 | 313.6 | 242.6 | 208.6 | 88 | 113.7 | 145.5 | 155 | 157.4 | 159.2 | 161.9 | 163.8 | 165.6 | 167.9 | 171.3 | 190.1 | 186.2 | 153 | 183.9 |
Deferred Revenue Non-Current
| 1,256 | 1,225 | 1,225 | 1,228 | 1,231 | 1,206 | 1,201 | 1,184 | 1,169 | 1,137 | 1,127 | 1,119 | 1,097 | 1,050 | 1,019 | 1,007 | 981 | 915 | 894 | 875 | 868 | 837 | 827 | 827 | 828 | 808 | 803 | 794 | 790 | 769 | 763 | 745 | 744 | 726 | 729 | 731 | 739 | 727 | 730 | 736 | 743 | 730 | 730 | 730 | 733 | 717 | 715 | 720 | 726 | 716 | 704 | 687 | 673 | 650 | 631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 0 | -13.1 | 0 | 288.2 | 0 | -72.3 | 0 | 0 | 0 | 75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 117.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 3,759 | 1,561 | 0 | 0 | 0 | 1,565 | 4,048 | 4,069 | 4,061 | 1,690 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 133 | 0 | 249 | 199 | 168 | 347 | 328 | 272 | 222 | 0 | 0 | 0 | 241 | 98 | 0 | 98 | 97 | 92 | 187 | 261 | 291 | 322 | 390 | 440 | 455 | 486 | 580 | 412 | 531 | 322 | 479 | 498 | 467 | 456 | 459 | 521 | 598 | 556 | 564 | 594 | 660 | 751 | 641 | 699 | 670 | 615 | 628 | 657 | 735 | 683 | 711 | 717 | 735 | 745 | 691 | 702 | 736 | 773 | 726 | 687 | 657 | 588 | 524 | 499 | 478 | 318.44 | 312.318 | 313.567 | 304.697 | 290.129 | 273.382 | 261.58 | 251.45 | 228.456 | 210.988 | 203.467 | 199.824 | 184.8 | 174 | 172.2 | 160.3 | 130 | 126.6 | 122.2 | 123.8 | 110.2 | 105.7 | 103.4 | 101.6 | 94.9 | 91.8 | 87.3 | 83.6 | 65.6 | 59.3 | 49.2 | 49.2 | 37.1 | 32.3 | 29.9 | 26.2 | 16.9 | 19.3 | 18 | 16.5 | 11.8 | 9.1 | 9.3 | 6.2 | 21.2 | 23.5 | 23.5 | 23.5 | 27.4 | 27.4 | 27.4 | 26.1 | 27.2 | 23.2 | 0 | 18.4 | 13.2 |
Other Non-Current Liabilities
| 798 | 859 | 1,353 | 1,403 | 960 | 869 | 862 | 829 | 800 | 797 | 781 | 1,006 | 581 | 1,548 | 991 | 1,725 | 1,000 | 761 | 712 | 791 | 1,141 | 1,147 | 440 | 963 | 978 | 962 | 955 | 939 | 929 | 857 | 843 | 889 | 904 | 796 | 846 | 843 | 833 | 816 | 869 | 864 | 891 | 862 | 896 | 881 | 868 | 857 | 901 | 904 | 872 | 863 | 865 | 867 | 856 | 818 | 833 | 1,446 | 1,435 | 1,462 | 1,455 | 933 | 983 | 951 | 910 | 846 | 824 | 787 | 774 | 748 | 706 | 659 | 443 | 353 | 334 | 304 | 277 | 290 | 252 | 208 | 159 | 84 | 62 | 46 | 30 | 21 | 20 | 18 | 15 | 9.34 | 10.917 | 6.734 | 6.239 | 3.248 | 3.22 | 3.193 | 3.165 | 3.882 | 3.858 | 3.858 | 4.495 | 4.5 | 3.8 | 3.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | -0.1 | 0.1 | 0 | 0 | 0.2 | 2.7 | 3.2 | 9.8 | 15 | 20.2 | 22.8 | 28.2 | 33.1 | 37.2 | 41.9 | 46 | 50.4 | 52.9 | 60.3 | 63.7 | 0 | 0.1 | -0.1 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.1 | 26.8 | 0 | 1.2 |
Total Non-Current Liabilities
| 40,451 | 40,465 | 42,838 | 41,170 | 41,641 | 41,417 | 38,451 | 38,965 | 34,801 | 34,771 | 29,788 | 30,142 | 27,915 | 27,863 | 26,568 | 27,243 | 26,037 | 25,791 | 22,317 | 22,243 | 22,220 | 22,202 | 16,367 | 16,250 | 16,743 | 16,718 | 17,322 | 17,303 | 17,507 | 17,396 | 16,000 | 16,029 | 16,266 | 15,844 | 13,120 | 13,115 | 11,917 | 11,975 | 12,511 | 12,498 | 11,884 | 11,933 | 12,003 | 12,023 | 11,006 | 11,040 | 11,101 | 11,114 | 11,186 | 11,009 | 9,135 | 7,901 | 8,589 | 8,504 | 8,468 | 7,441 | 7,427 | 7,514 | 6,581 | 6,013 | 6,062 | 6,568 | 6,609 | 6,641 | 6,515 | 7,062 | 7,020 | 6,943 | 5,635 | 5,622 | 5,503 | 5,373 | 4,455 | 4,467 | 4,511 | 4,784 | 3,753 | 3,968 | 3,955 | 4,518 | 4,452 | 4,401 | 4,365 | 4,290 | 4,228 | 4,250 | 4,229 | 4,066.751 | 4,056.255 | 4,055.952 | 4,044.947 | 4,080.515 | 3,568.207 | 3,570.207 | 2,952.284 | 2,442.144 | 2,431.852 | 1,939.527 | 1,930.898 | 1,922.6 | 1,924.9 | 1,897.7 | 1,443.4 | 1,432.3 | 1,450.3 | 1,453.4 | 1,169.4 | 1,160.1 | 1,040.1 | 892 | 869 | 835.6 | 785.5 | 985.3 | 949.8 | 814.7 | 776.9 | 742.7 | 740.2 | 680.4 | 681.4 | 658.4 | 646.7 | 622.8 | 637.5 | 404.4 | 376.1 | 304.8 | 270.6 | 157.6 | 183.6 | 166.7 | 178.6 | 180.8 | 182.7 | 189.3 | 191.2 | 193 | 193.9 | 198.5 | 213.2 | 213 | 171.4 | 198.3 |
Total Liabilities
| 58,697 | 59,971 | 58,406 | 57,666 | 59,253 | 60,627 | 57,962 | 59,841 | 55,167 | 56,602 | 49,456 | 50,976 | 49,579 | 50,755 | 45,298 | 46,807 | 47,407 | 44,116 | 37,499 | 37,306 | 38,055 | 39,983 | 30,864 | 31,319 | 31,324 | 32,492 | 29,418 | 31,041 | 31,132 | 31,981 | 27,974 | 28,662 | 29,449 | 29,965 | 23,612 | 25,277 | 24,058 | 24,945 | 21,859 | 23,302 | 21,897 | 22,747 | 20,879 | 21,426 | 20,346 | 21,479 | 18,809 | 19,728 | 20,208 | 22,005 | 17,026 | 17,057 | 17,266 | 18,425 | 15,587 | 15,449 | 15,420 | 18,395 | 13,936 | 14,990 | 15,006 | 15,772 | 14,631 | 15,072 | 15,043 | 16,035 | 14,771 | 14,135 | 13,675 | 14,243 | 12,042 | 12,087 | 11,117 | 12,447 | 10,343 | 11,508 | 10,052 | 10,897 | 9,674 | 9,427 | 9,185 | 10,272 | 8,733 | 8,813 | 8,701 | 9,165 | 7,807 | 7,853.537 | 7,823.855 | 8,553.448 | 7,061.777 | 7,112.653 | 6,714.138 | 7,291.809 | 5,880.869 | 5,328.524 | 5,097.405 | 5,058.284 | 4,316.852 | 4,314.1 | 4,270.7 | 4,496.4 | 3,208.7 | 3,345.5 | 3,259.7 | 3,403.1 | 2,618.7 | 2,637.7 | 2,502.9 | 2,460.7 | 2,217.5 | 2,069 | 1,944.1 | 2,195.6 | 1,899.7 | 1,896.9 | 1,675.5 | 1,733.9 | 1,686.1 | 1,518.6 | 1,449.1 | 1,457.4 | 1,327.9 | 1,238.1 | 1,196.4 | 997.4 | 875.7 | 877.4 | 866.8 | 867.1 | 772.6 | 653.1 | 575.5 | 603 | 520.4 | 595.5 | 594.6 | 597.4 | 501.8 | 505 | 498.9 | 444.9 | 428.7 | 450 |
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 | 102 | 0 | 0 | 0 | 167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 189 | 0 | 0 | 0 | 0 | 0 | 580 | 0 | 121 | 0 | 0 | 0 | 123.82 | 0 | 0 | 0 | 0 | 0 | 93.157 | 0 | 8.429 | 0 | 0 | 0 | 55.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 284 | 286 | 287 | 288 | 291 | 296 | 301 | 305 | 316 | 326 | 335 | 343 | 350 | 358 | 366 | 376 | 378 | 377 | 381 | 384 | 388 | 397 | 401 | 403 | 406 | 411 | 415 | 415 | 419 | 426 | 433 | 437 | 440 | 447 | 455 | 459 | 464 | 473 | 480 | 487 | 496 | 506 | 515 | 525 | 532 | 544 | 555 | 561 | 576 | 594 | 621 | 630 | 630 | 659 | 677 | 697 | 711 | 722 | 729 | 739 | 738 | 737 | 735 | 734 | 732 | 731 | 729 | 735 | 742 | 753 | 762 | 760 | 769 | 389 | 392 | 390 | 390 | 387 | 387 | 386 | 386 | 392 | 394 | 393 | 392 | 392 | 391 | 390.42 | 389.899 | 388.65 | 387.857 | 386.876 | 386.374 | 192.436 | 191.621 | 191.431 | 191.393 | 191.333 | 191.179 | 191.1 | 191 | 191.1 | 187 | 0 | 0 | 185 | 0 | 0 | 87 | 174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -14,342 | -15,188 | -15,637 | -15,744 | -15,341 | -15,310 | -14,862 | -13,313 | -8,895 | -7,367 | -5,115 | -1,913 | -460 | 98 | 1,117 | 3,942 | 4,134 | 1,722 | 1,727 | 2,238 | 2,439 | 3,095 | 3,452 | 5,156 | 5,517 | 5,405 | 5,425 | 5,289 | 5,253 | 5,346 | 6,241 | 6,376 | 6,839 | 7,074 | 7,593 | 8,298 | 8,533 | 9,085 | 9,591 | 10,271 | 10,749 | 10,985 | 11,355 | 12,103 | 12,504 | 12,618 | 13,224 | 13,602 | 14,199 | 14,557 | 15,852 | 16,109 | 16,060 | 16,715 | 17,371 | 18,144 | 18,454 | 18,246 | 18,307 | 18,236 | 18,025 | 17,399 | 17,049 | 17,012 | 16,648 | 15,835 | 15,345 | 15,281 | 15,210 | 14,968 | 14,860 | 14,323 | 13,843 | 12,985 | 12,234 | 11,586 | 10,984 | 10,193 | 9,634 | 9,273 | 8,782 | 8,108 | 7,677 | 7,293 | 6,865 | 6,288 | 5,887 | 5,587.075 | 5,263.478 | 4,812.001 | 4,481.734 | 4,278.839 | 4,043.81 | 3,730.174 | 3,518.356 | 3,390.914 | 3,201.989 | 2,935.756 | 2,761.964 | 2,626.4 | 2,446.6 | 2,227.8 | 2,006.4 | 1,910.7 | 1,804.9 | 1,650 | 1,565.1 | 1,502.2 | 1,423.7 | 1,306.8 | 1,245.9 | 1,199.8 | 1,133.2 | 1,027.5 | 988.4 | 958.3 | 922.4 | 844.6 | 792.9 | 611.3 | 571.5 | 500.2 | 454.3 | 613.9 | 588.2 | 549 | 525.5 | 498.9 | 498.9 | 498.9 | 480.2 | 528.6 | 522.2 | 502 | 495.3 | 499.6 | 539.2 | 514.2 | 497 | 491.7 | 440.3 | 388.4 | 344.3 | 306.6 |
Accumulated Other Comprehensive Income/Loss
| 295 | 296 | 300 | 302 | 306 | 304 | 307 | 140 | 137 | 164 | -36 | -6 | -65 | -11 | -136 | -245 | -285 | -393 | -136 | -164 | -187 | -256 | -209 | -165 | -142 | -71 | 11 | 38 | -136 | -241 | -240 | -214 | -366 | -309 | -394 | -379 | -310 | -81 | -103 | -28 | -5 | -9 | -17 | 23 | 26 | 52 | 52 | 53 | 47 | 52 | 46 | 46 | 82 | 85 | 53 | 45 | 39 | 45 | 27 | 46 | 46 | 5 | -6 | -4 | 8 | 5 | 8 | 18 | 6 | 5 | 1 | 3 | 1 | 2 | 1 | -1 | 1 | -1 | -4,099 | -1 | -1 | -1 | 1 | -3,000 | 0 | 0 | 1 | 0.446 | 0.546 | 0.537 | 0.69 | 0.322 | -0.445 | -1.188 | -1.861 | -4.965 | -7.766 | -10.548 | -13.288 | -17.8 | -21.3 | -17.8 | -60 | -789.8 | -789.8 | -56 | -789.8 | -609.7 | -30 | -34 | -609.7 | -459.6 | -459.6 | -459.6 | -459.6 | -367.1 | -367.1 | -367.1 | -344.4 | -256.8 | -256.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 7 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90 | 0 | 129 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38 | 26 | 9 | 2 | 0 | 14 | 24 | 7 | 0 | 11 | 6 | 9 | 6 | 6 | 398 | 367 | 296 | 277 | 215 | 118 | 48 | 16 | 20 | 11 | 0 | 102 | 0 | 307 | 1,205 | 2,104 | 2,015 | 1,710 | 1,437 | 5,613 | 1,427 | 1,380 | 2,398 | 2,247 | 5,176 | 2,116 | 2,055 | 2,023 | 1,979.724 | 1,948.839 | 1,855.904 | 1,803 | 1,753.283 | 1,723.515 | 1,846.44 | 1,595.148 | 1,768.85 | 1,766.32 | 1,760.421 | 1,755.616 | 1,746 | 1,731.5 | 1,690.5 | 1,456.143 | 1,907.3 | 1,886.9 | 933.8 | 1,825.3 | 1,643.3 | 952.2 | 841.8 | 1,581.3 | 1,430.6 | 1,414 | 1,139.6 | 1,127.9 | 1,035.5 | 1,023.1 | 1,007.3 | 971.4 | 1,024.2 | 1,006 | 428.1 | 419.4 | 239.1 | 226.5 | 215.4 | 207.7 | 227.6 | 213.7 | 188.6 | 188.4 | 187.6 | 187.9 | 187.6 | 187.4 | 187.8 | 154.6 | 149.4 | 148.6 | 148.2 | 146.6 | 194 | 196.2 | 100.8 |
Total Shareholders Equity
| -13,763 | -14,606 | -15,050 | -15,147 | -14,732 | -14,710 | -14,254 | -12,868 | -8,442 | -6,877 | -4,816 | -1,576 | -175 | 445 | 1,437 | 4,073 | 4,356 | 1,716 | 1,972 | 2,458 | 2,640 | 3,236 | 3,644 | 5,394 | 5,781 | 5,745 | 5,873 | 5,742 | 5,536 | 5,531 | 6,434 | 6,599 | 6,913 | 7,212 | 7,654 | 8,378 | 8,687 | 9,477 | 9,968 | 10,730 | 11,240 | 11,482 | 11,853 | 12,651 | 13,062 | 13,252 | 13,857 | 14,225 | 14,824 | 15,203 | 16,533 | 16,809 | 16,779 | 17,459 | 18,112 | 18,892 | 19,213 | 19,019 | 19,069 | 19,419 | 19,176 | 18,437 | 18,055 | 17,957 | 17,506 | 16,619 | 16,098 | 16,054 | 15,969 | 15,726 | 15,725 | 15,086 | 14,920 | 14,581 | 14,339 | 13,601 | 13,085 | 12,016 | 11,535 | 11,085 | 10,547 | 10,506 | 10,309 | 9,862 | 9,373 | 8,735 | 8,302 | 7,957.665 | 7,602.762 | 7,057.092 | 6,674.442 | 6,419.32 | 6,153.254 | 5,767.862 | 5,494.885 | 5,346.23 | 5,151.936 | 4,876.962 | 4,695.471 | 4,545.7 | 4,347.8 | 4,091.6 | 3,136 | 3,028.2 | 2,902 | 2,712.8 | 2,600.6 | 2,535.8 | 2,432.9 | 2,288.6 | 2,217.5 | 2,170.8 | 2,087.6 | 1,707.5 | 1,656.7 | 1,626.7 | 1,578.4 | 1,484.8 | 1,419.9 | 1,378.7 | 1,320.7 | 928.3 | 873.7 | 853 | 814.7 | 764.4 | 733.2 | 726.5 | 712.6 | 687.5 | 668.6 | 716.2 | 710.1 | 689.6 | 682.7 | 687.4 | 693.8 | 663.6 | 645.6 | 639.9 | 586.9 | 582.4 | 540.5 | 407.4 |
Total Equity
| -13,763 | -14,606 | -15,050 | -15,147 | -14,732 | -14,710 | -14,254 | -12,868 | -8,442 | -6,877 | -4,816 | -1,576 | -175 | 445 | 1,437 | 4,073 | 4,356 | 1,716 | 1,972 | 2,458 | 2,640 | 3,236 | 3,644 | 5,394 | 5,781 | 5,745 | 5,873 | 5,742 | 5,536 | 5,531 | 6,434 | 6,708 | 7,022 | 7,212 | 7,654 | 8,378 | 8,687 | 9,477 | 9,968 | 10,730 | 11,240 | 11,482 | 11,853 | 12,651 | 13,062 | 13,252 | 13,857 | 14,225 | 14,824 | 15,203 | 16,533 | 16,809 | 16,779 | 17,459 | 18,112 | 18,892 | 19,213 | 19,019 | 19,069 | 19,419 | 19,176 | 18,437 | 18,055 | 17,957 | 17,506 | 16,619 | 16,098 | 16,054 | 15,969 | 15,726 | 15,725 | 15,086 | 14,920 | 14,581 | 14,339 | 13,601 | 13,085 | 12,016 | 11,535 | 11,085 | 10,547 | 10,506 | 10,309 | 9,862 | 9,373 | 8,735 | 8,302 | 7,957.665 | 7,602.762 | 7,057.092 | 6,674.442 | 6,419.32 | 6,153.254 | 5,767.862 | 5,494.885 | 5,346.23 | 5,151.936 | 4,876.962 | 4,695.471 | 4,545.7 | 4,347.8 | 4,091.6 | 3,136 | 3,028.2 | 2,902 | 2,712.8 | 2,600.6 | 2,535.8 | 2,432.9 | 2,288.6 | 2,217.5 | 2,170.8 | 2,087.6 | 1,707.5 | 1,656.7 | 1,626.7 | 1,578.4 | 1,484.8 | 1,419.9 | 1,378.7 | 1,320.7 | 928.3 | 873.7 | 853 | 814.7 | 764.4 | 733.2 | 726.5 | 712.6 | 687.5 | 668.6 | 716.2 | 710.1 | 689.6 | 682.7 | 687.4 | 693.8 | 663.6 | 645.6 | 639.9 | 586.9 | 582.4 | 540.5 | 407.4 |
Total Liabilities & Shareholders Equity
| 44,934 | 45,365 | 43,356 | 42,519 | 44,521 | 45,917 | 43,708 | 46,973 | 46,725 | 49,725 | 44,640 | 49,400 | 49,404 | 51,200 | 46,735 | 50,880 | 51,763 | 45,832 | 39,471 | 39,764 | 40,695 | 43,219 | 34,508 | 36,713 | 37,105 | 38,237 | 35,291 | 36,783 | 36,668 | 37,512 | 34,408 | 35,370 | 36,471 | 37,177 | 31,266 | 33,655 | 32,745 | 34,422 | 31,827 | 34,032 | 33,137 | 34,229 | 32,732 | 34,077 | 33,408 | 34,731 | 32,666 | 33,953 | 35,032 | 37,208 | 33,559 | 33,866 | 34,045 | 35,884 | 33,699 | 34,341 | 34,633 | 37,414 | 33,005 | 34,409 | 34,182 | 34,209 | 32,686 | 33,029 | 32,549 | 32,654 | 30,869 | 30,189 | 29,644 | 29,969 | 27,767 | 27,173 | 26,037 | 27,028 | 24,682 | 25,109 | 23,137 | 22,913 | 21,209 | 20,512 | 19,732 | 20,778 | 19,042 | 18,675 | 18,074 | 17,900 | 16,109 | 15,811.202 | 15,426.617 | 15,610.54 | 13,736.219 | 13,531.973 | 12,867.392 | 13,059.671 | 11,375.754 | 10,674.754 | 10,249.341 | 9,935.246 | 9,012.323 | 8,859.8 | 8,618.5 | 8,588 | 6,344.7 | 6,373.7 | 6,161.7 | 6,115.9 | 5,219.3 | 5,173.5 | 4,935.8 | 4,749.3 | 4,435 | 4,239.8 | 4,031.7 | 3,903.1 | 3,556.4 | 3,523.6 | 3,253.9 | 3,218.7 | 3,106 | 2,897.3 | 2,769.8 | 2,385.7 | 2,201.6 | 2,091.1 | 2,011.1 | 1,761.8 | 1,608.9 | 1,603.9 | 1,579.4 | 1,554.6 | 1,441.2 | 1,369.3 | 1,285.6 | 1,292.6 | 1,203.1 | 1,282.9 | 1,288.4 | 1,261 | 1,147.4 | 1,144.9 | 1,085.8 | 1,027.3 | 969.2 | 857.4 |