McKesson Corporation
NYSE:MCK
624.6 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2,509 | 2,304 | 4,585 | 1,982 | 2,524 | 2,636 | 4,678 | 2,774 | 2,916 | 2,233 | 3,532 | 2,754 | 2,151 | 2,423 | 6,278 | 3,577 | 3,091 | 2,613 | 4,015 | 2,065 | 1,356 | 1,947 | 2,981 | 1,849 | 2,118 | 2,199 | 2,672 | 2,619 | 2,563 | 2,339 | 2,783 | 2,434 | 5,464 | 4,659 | 4,048 | 3,406 | 5,359 | 5,635 | 5,341 | 4,587 | 3,804 | 4,105 | 4,193 | 2,431 | 2,960 | 2,905 | 2,456 | 2,726 | 2,831 | 2,013 | 3,149 | 4,191 | 3,943 | 3,116 | 3,612 | 3,213 | 3,050 | 3,265 | 3,731 | 3,428 | 3,215 | 2,644 | 2,109 | 1,175 | 1,123 | 1,187 | 1,362 | 1,436 | 2,518 | 2,203 | 1,954 | 2,013 | 2,254 | 2,000 | 2,142 | 2,183 | 2,996 | 2,409 | 1,800 | 1,032.9 | 996.2 | 836.7 | 708 | 200.5 | 261.6 | 445.2 | 522 | 316.1 | 300.3 | 289.8 | 557.9 | 284.9 | 286.4 | 230.3 | 433.7 | 333.2 | 176.4 | 452.3 | 548.9 | 204.8 | 179 | 178.8 | 240.8 | 124 | 103.5 | 169.8 | 35.7 | 71 | 79.3 | 76.8 | 124.8 | 266.8 | 188.3 | 163.1 | 281.8 | 181.6 | 370.8 | 288.9 | 385.4 | 144.2 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9.3 | 8.9 | 9.2 | 10.1 | 9.8 | 13.7 | 15.1 | 11.7 | 11.5 | 11.3 | 11.3 | 11.6 | 5.1 | 5.3 | 6.7 | 8.6 | 11.9 | 19 | 34.8 | 38.1 | 57 | 195.4 | 28.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 2,509 | 2,304 | 4,585 | 1,982 | 2,524 | 2,636 | 4,678 | 2,774 | 2,916 | 2,233 | 3,532 | 2,754 | 2,151 | 2,423 | 6,278 | 3,577 | 3,091 | 2,613 | 4,015 | 2,065 | 1,356 | 1,947 | 2,981 | 1,849 | 2,118 | 2,199 | 2,672 | 2,619 | 2,563 | 2,339 | 2,783 | 2,434 | 5,464 | 4,659 | 4,048 | 3,406 | 5,359 | 5,635 | 5,341 | 4,587 | 3,804 | 4,105 | 4,193 | 2,431 | 2,960 | 2,905 | 2,456 | 2,726 | 2,831 | 2,013 | 3,149 | 4,191 | 3,943 | 3,116 | 3,612 | 3,213 | 3,050 | 3,265 | 3,731 | 3,428 | 3,215 | 2,644 | 2,109 | 1,175 | 1,123 | 1,187 | 1,362 | 1,436 | 2,518 | 2,203 | 1,954 | 2,013 | 2,254 | 2,000 | 2,142 | 2,183 | 2,996 | 2,418 | 1,809.3 | 1,041.8 | 1,005.4 | 846.8 | 717.8 | 214.2 | 276.7 | 456.9 | 533.5 | 327.4 | 311.6 | 301.4 | 563 | 290.2 | 293.1 | 238.9 | 445.6 | 352.2 | 211.2 | 490.4 | 605.9 | 400.2 | 207.1 | 178.8 | 240.8 | 124 | 103.5 | 169.8 | 35.7 | 71 | 79.3 | 76.8 | 124.8 | 266.8 | 188.3 | 163.1 | 281.8 | 181.6 | 370.8 | 288.9 | 385.4 | 144.2 |
Net Receivables
| 25,270 | 23,743 | 21,622 | 23,066 | 22,494 | 21,860 | 19,410 | 20,537 | 20,109 | 19,900 | 18,583 | 18,355 | 20,140 | 20,198 | 19,181 | 18,877 | 19,285 | 17,768 | 19,950 | 18,831 | 18,984 | 19,287 | 18,246 | 18,932 | 19,213 | 19,093 | 17,711 | 20,015 | 19,627 | 19,132 | 18,215 | 18,198 | 18,308 | 18,334 | 17,980 | 17,402 | 16,798 | 16,684 | 15,914 | 16,581 | 15,391 | 14,920 | 12,040 | 10,750 | 10,321 | 10,013 | 9,975 | 9,962 | 9,823 | 9,564 | 9,977 | 9,673 | 9,187 | 9,372 | 9,187 | 8,647 | 8,175 | 7,832 | 8,075 | 8,319 | 7,838 | 7,532 | 7,774 | 7,588 | 7,025 | 7,214 | 7,213 | 7,465 | 6,820 | 6,790 | 6,566 | 6,427 | 5,983 | 6,249 | 6,247 | 6,380 | 5,855 | 5,782 | 5,721 | 5,615.6 | 5,561.8 | 5,448.4 | 5,418.8 | 5,346 | 4,945.2 | 5,090.5 | 4,594.7 | 3,801.3 | 4,405.9 | 4,197.1 | 3,998.1 | 3,604.2 | 3,657 | 3,404.4 | 3,443.4 | 3,541.9 | 3,221.4 | 3,100.8 | 3,034.5 | 2,730.1 | 2,743.6 | 2,532.4 | 2,552 | 2,046.8 | 1,948.7 | 1,732 | 1,380.4 | 1,520.5 | 1,332.8 | 1,248 | 1,224.5 | 1,184 | 989.2 | 866.8 | 781.4 | 875.7 | 809.5 | 793.5 | 651.7 | 1,322.6 |
Inventory
| 24,176 | 25,571 | 21,139 | 22,020 | 21,945 | 20,510 | 19,691 | 20,657 | 19,876 | 19,505 | 18,702 | 19,024 | 19,342 | 20,016 | 19,246 | 19,211 | 18,435 | 16,607 | 16,734 | 17,020 | 16,356 | 16,604 | 16,709 | 16,951 | 16,671 | 16,364 | 16,310 | 17,103 | 16,885 | 15,498 | 15,278 | 16,121 | 15,273 | 15,500 | 15,335 | 16,411 | 15,587 | 14,932 | 14,296 | 15,378 | 14,063 | 14,124 | 13,308 | 11,462 | 10,484 | 10,332 | 10,335 | 10,390 | 10,070 | 10,059 | 10,073 | 10,376 | 9,426 | 9,530 | 9,225 | 9,547 | 8,763 | 9,429 | 9,441 | 8,842 | 8,598 | 8,615 | 8,527 | 9,395 | 9,183 | 9,314 | 9,000 | 9,568 | 8,303 | 8,000 | 8,153 | 8,616 | 7,791 | 7,714 | 7,260 | 8,208 | 7,588 | 7,228 | 7,495.5 | 8,316.7 | 7,935.1 | 7,379.2 | 6,735.1 | 7,106 | 6,944.4 | 5,968.2 | 6,022.5 | 6,541 | 5,993.8 | 6,178.3 | 6,011.5 | 6,259.3 | 5,654.8 | 5,899.5 | 5,116.4 | 4,922.9 | 4,467.5 | 4,303.3 | 4,149.3 | 4,060 | 3,679.8 | 3,665.8 | 3,529 | 3,284.7 | 3,207.2 | 2,775.2 | 2,583.5 | 2,358.1 | 2,214.9 | 2,116.9 | 2,259.5 | 2,234.7 | 1,342.7 | 1,327.7 | 1,379.1 | 1,346.7 | 1,108.2 | 1,083.2 | 1,467.5 | 1,219.4 |
Other Current Assets
| 1,386 | 1,270 | 626 | 572 | 568 | 533 | 513 | 689 | 4,191 | 3,745 | 5,414 | 6,365 | 3,947 | 713 | 677 | 703 | 1,534 | 1,694 | 1,523 | 1,474 | 1,248 | 1,127 | 1,041 | 1,115 | 1,038 | 1,074 | 871 | 902 | 1,422 | 1,428 | 672 | 2,515 | 2,293 | 545 | 1,072 | 1,042 | 1,005 | 1,320 | 1,119 | 595 | 621 | 824 | 3,617 | 591 | 780 | 1,634 | 404 | 722 | 367 | 418 | 404 | 329 | 1,238 | 356 | 333 | 286 | 256 | 265 | 257 | 265 | 279 | 271 | 261 | 214 | 207 | 216 | 211 | 215 | 1,148 | 1,164 | 1,183 | 1,248 | 1,274 | 1,149 | 1,484 | 160 | 246 | 317 | 346 | 335.3 | 134.1 | 141.9 | 132.5 | 112.7 | 97.3 | 110.3 | 102.9 | 105.1 | 100.3 | 118.2 | 128.6 | 160.7 | 146.4 | 157.2 | 158.6 | 120.8 | 169 | 186.4 | 175.8 | 136.2 | 167 | 319.4 | 177.7 | 74.5 | 70.3 | 78.2 | 106 | 158.7 | 150.4 | 146.5 | 152.3 | 54.1 | 98.1 | 175.7 | 222.7 | 435.6 | 480.8 | 496.7 | 194.8 | 73.5 |
Total Current Assets
| 53,341 | 52,252 | 47,970 | 47,640 | 47,531 | 45,539 | 44,292 | 44,657 | 46,448 | 45,383 | 46,231 | 46,498 | 45,580 | 43,350 | 45,382 | 42,368 | 42,345 | 38,682 | 42,222 | 39,390 | 37,353 | 38,428 | 38,465 | 38,319 | 38,544 | 38,214 | 37,136 | 40,195 | 39,794 | 37,697 | 36,948 | 39,268 | 41,338 | 39,038 | 38,437 | 38,261 | 38,749 | 38,571 | 36,670 | 37,141 | 33,879 | 33,973 | 32,573 | 25,234 | 24,545 | 24,067 | 23,170 | 23,439 | 23,091 | 22,054 | 23,603 | 24,569 | 23,262 | 22,374 | 22,357 | 21,693 | 20,244 | 20,791 | 21,504 | 20,854 | 19,930 | 19,062 | 18,671 | 18,372 | 17,538 | 17,931 | 17,786 | 18,684 | 18,789 | 18,157 | 17,856 | 18,304 | 17,302 | 17,112 | 16,919 | 16,931 | 16,685 | 15,745 | 15,332.3 | 15,309.4 | 14,636.4 | 13,816.3 | 13,004.2 | 12,778.9 | 12,263.6 | 11,625.9 | 11,253.6 | 10,774.8 | 10,811.6 | 10,795 | 10,698.7 | 10,314.4 | 9,751.3 | 9,700 | 9,164 | 8,937.8 | 8,069.1 | 8,080.9 | 7,965.5 | 7,326.5 | 6,797.5 | 6,696.4 | 6,499.5 | 5,530 | 5,329.7 | 4,755.2 | 4,105.6 | 4,108.3 | 3,777.4 | 3,588.2 | 3,761.1 | 3,739.6 | 2,618.3 | 2,533.3 | 2,665 | 2,839.6 | 2,769.3 | 2,662.3 | 2,699.4 | 2,759.7 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3,856 | 4,092 | 4,045 | 3,880 | 3,851 | 3,865 | 3,812 | 3,793 | 3,619 | 3,681 | 3,640 | 3,645 | 3,990 | 4,620 | 4,681 | 4,473 | 4,366 | 4,249 | 4,251 | 4,421 | 4,495 | 4,497 | 2,548 | 2,503 | 2,488 | 2,483 | 2,464 | 2,401 | 2,348 | 2,349 | 2,292 | 2,411 | 2,300 | 2,430 | 2,278 | 2,112 | 2,108 | 2,100 | 2,045 | 2,156 | 2,174 | 2,209 | 2,222 | 1,359 | 1,348 | 1,333 | 1,321 | 1,247 | 1,223 | 1,221 | 1,043 | 1,015 | 1,006 | 988 | 991 | 934 | 860 | 864 | 851 | 835 | 836 | 814 | 796 | 788 | 777 | 779 | 775 | 747 | 714 | 691 | 684 | 616 | 634 | 644 | 671 | 667 | 649 | 628 | 630.5 | 612 | 599.3 | 594.4 | 599.9 | 596 | 591.8 | 596.5 | 593.7 | 582.4 | 584.1 | 583.3 | 594.7 | 579.8 | 579.2 | 587.6 | 595.3 | 559.7 | 556.6 | 552.3 | 555.4 | 549.2 | 729.9 | 718.3 | 694 | 513.9 | 479.8 | 444 | 430.3 | 396.5 | 385.7 | 377.7 | 373.6 | 359.7 | 388.9 | 383.1 | 379.8 | 374.1 | 372.6 | 367.5 | 366.3 | 351 |
Goodwill
| 10,087 | 10,118 | 10,132 | 9,973 | 9,934 | 9,971 | 9,947 | 9,934 | 9,239 | 9,368 | 9,451 | 9,462 | 9,473 | 9,520 | 9,493 | 9,511 | 9,414 | 9,419 | 9,360 | 9,456 | 9,408 | 9,441 | 9,358 | 10,519 | 10,627 | 10,585 | 10,924 | 11,828 | 11,732 | 11,750 | 10,586 | 10,612 | 9,693 | 11,127 | 9,786 | 9,701 | 9,811 | 9,949 | 9,817 | 9,956 | 10,095 | 10,431 | 9,927 | 6,300 | 6,323 | 6,262 | 6,405 | 5,310 | 5,128 | 5,025 | 5,032 | 4,497 | 4,487 | 4,439 | 4,364 | 4,321 | 3,529 | 3,522 | 3,568 | 3,559 | 3,560 | 3,549 | 3,528 | 3,484 | 3,524 | 3,505 | 3,345 | 3,353 | 3,055 | 2,999 | 2,975 | 1,694 | 1,696 | 1,786 | 1,718 | 0 | 0 | 0 | 1,452.4 | 0 | 0 | 0 | 1,405.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 969.6 | 968.8 | 0 | 0 | 0 | 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
| 1,573 | 2,045 | 2,110 | 2,097 | 2,142 | 2,221 | 2,277 | 2,273 | 1,872 | 1,976 | 2,059 | 2,130 | 2,385 | 2,797 | 2,878 | 2,980 | 3,030 | 3,090 | 3,156 | 3,364 | 3,489 | 3,600 | 3,689 | 3,920 | 4,128 | 4,258 | 4,102 | 4,094 | 4,206 | 4,238 | 3,665 | 3,583 | 3,061 | 3,143 | 3,021 | 3,103 | 3,254 | 3,426 | 3,441 | 3,864 | 4,099 | 4,390 | 5,022 | 2,066 | 2,150 | 2,196 | 2,270 | 1,799 | 1,699 | 1,678 | 1,750 | 1,341 | 1,383 | 1,567 | 1,608 | 1,749 | 675 | 750 | 785 | 816 | 846 | 860 | 882 | 892 | 925 | 921 | 860 | 878 | 763 | 599 | 779 | 288 | 132 | 133 | 128 | 1,820 | 1,826 | 1,534 | 1,541.8 | 1,514 | 1,512.2 | 1,503 | 1,490.2 | 1,492.3 | 1,455 | 1,456.2 | 1,449.5 | 1,443.9 | 1,445.8 | 1,112.3 | 1,115.7 | 969.6 | 94.7 | 1,067.4 | 1,064.4 | 1,199.6 | 1,207.3 | 1,169.7 | 1,185.6 | 1,283.9 | 1,224.4 | 1,223.3 | 1,228.4 | 996.9 | 828.2 | 751.7 | 752.4 | 756.5 | 750.2 | 740 | 736.2 | 142.5 | 279.2 | 282.5 | 223.4 | 226.4 | 211.3 | 213.5 | 214.3 | 216.3 |
Goodwill and Intangible Assets
| 11,660 | 12,163 | 12,242 | 12,070 | 12,076 | 12,192 | 12,224 | 12,207 | 11,111 | 11,344 | 11,510 | 11,592 | 11,858 | 12,317 | 12,371 | 12,491 | 12,444 | 12,509 | 12,516 | 12,820 | 12,897 | 13,041 | 13,047 | 14,439 | 14,755 | 14,843 | 15,026 | 15,922 | 15,938 | 15,988 | 14,251 | 14,195 | 12,754 | 14,270 | 12,807 | 12,804 | 13,065 | 13,375 | 13,258 | 13,820 | 14,194 | 14,821 | 14,949 | 8,366 | 8,473 | 8,458 | 8,675 | 7,109 | 6,827 | 6,703 | 6,782 | 5,838 | 5,870 | 6,006 | 5,972 | 6,070 | 4,204 | 4,272 | 4,353 | 4,375 | 4,406 | 4,409 | 4,410 | 4,376 | 4,449 | 4,426 | 4,205 | 4,231 | 3,818 | 3,598 | 3,754 | 1,982 | 1,828 | 1,919 | 1,846 | 1,820 | 1,826 | 1,534 | 1,541.8 | 1,514 | 1,512.2 | 1,503 | 1,490.2 | 1,492.3 | 1,455 | 1,456.2 | 1,449.5 | 1,443.9 | 1,445.8 | 1,112.3 | 1,115.7 | 969.6 | 1,063.5 | 1,067.4 | 1,064.4 | 1,199.6 | 1,207.3 | 1,169.7 | 1,185.6 | 1,283.9 | 1,224.4 | 1,223.3 | 1,228.4 | 996.9 | 828.2 | 751.7 | 752.4 | 756.5 | 750.2 | 740 | 736.2 | 142.5 | 279.2 | 282.5 | 223.4 | 226.4 | 211.3 | 213.5 | 214.3 | 216.3 |
Long Term Investments
| 0 | 289 | 348 | 351 | 295 | 321 | 312 | 321 | 26 | 2 | 346 | 2 | 0 | 0 | 72 | 267 | 0 | 0 | 170 | 2,143 | 2,167 | 3,617 | 3,513 | 3,566 | 3,609 | 3,672 | 3,728 | 3,704 | 3,795 | 3,855 | 4,063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 179 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 495 | -351 | -295 | -321 | -312 | -321 | -26 | -2 | -346 | -2 | 0 | 0 | -72 | -267 | 0 | 0 | -170 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -179 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,572 | 2,874 | 2,343 | 2,922 | 2,633 | 2,500 | 1,992 | 2,033 | 1,903 | 1,887 | 1,917 | 1,973 | 2,173 | 2,607 | 2,581 | 2,513 | 2,403 | 2,226 | 2,258 | 2,099 | 2,082 | 2,097 | 2,099 | 2,184 | 2,025 | 2,070 | 2,027 | 1,991 | 1,971 | 1,927 | 3,415 | 2,000 | 1,923 | 2,166 | 3,041 | 1,910 | 1,897 | 1,879 | 1,897 | 1,993 | 1,985 | 2,003 | 2,015 | 1,520 | 1,581 | 1,633 | 1,620 | 1,638 | 1,827 | 1,770 | 1,665 | 1,735 | 1,769 | 1,649 | 1,566 | 1,699 | 1,484 | 1,472 | 1,481 | 1,475 | 1,452 | 1,432 | 1,390 | 1,766 | 1,813 | 1,851 | 1,837 | 1,703 | 1,713 | 1,866 | 1,649 | 1,588 | 1,715 | 1,664 | 1,539 | 1,342 | 1,296 | 1,222 | 1,270.4 | 1,248.8 | 1,217.8 | 1,229.7 | 1,145.9 | 1,087.6 | 1,065.2 | 1,086.2 | 1,056.6 | 1,003.1 | 1,027.6 | 975.2 | 914.9 | 925.1 | 804.1 | 718.4 | 706.2 | 739.7 | 715 | 685.5 | 666.4 | 1,046.3 | 745.6 | 686.9 | 659.7 | 398.9 | 379.2 | 350.2 | 319.2 | 322.9 | 322.2 | 312.2 | 301.9 | 290.5 | 277.2 | 249 | 235.7 | 234.3 | 223.7 | 212 | 199.2 | 178.1 |
Total Non-Current Assets
| 19,088 | 19,418 | 19,473 | 18,872 | 18,560 | 18,557 | 18,028 | 18,033 | 16,633 | 16,912 | 17,067 | 17,210 | 18,021 | 19,544 | 19,633 | 19,477 | 19,213 | 18,984 | 19,025 | 21,483 | 21,641 | 23,252 | 21,207 | 22,692 | 22,877 | 23,068 | 23,245 | 24,018 | 24,052 | 24,119 | 24,021 | 18,606 | 16,977 | 18,866 | 18,126 | 16,826 | 17,070 | 17,354 | 17,200 | 17,969 | 18,353 | 19,033 | 19,186 | 11,245 | 11,402 | 11,424 | 11,616 | 9,994 | 9,877 | 9,694 | 9,490 | 8,588 | 8,645 | 8,643 | 8,529 | 8,703 | 6,548 | 6,608 | 6,685 | 6,685 | 6,694 | 6,655 | 6,596 | 6,930 | 7,039 | 7,056 | 6,817 | 6,681 | 6,245 | 6,155 | 6,087 | 4,186 | 4,177 | 4,227 | 4,056 | 3,829 | 3,771 | 3,384 | 3,442.7 | 3,374.8 | 3,329.3 | 3,327.1 | 3,236 | 3,175.9 | 3,112 | 3,138.9 | 3,099.8 | 3,029.4 | 3,057.5 | 2,670.8 | 2,625.3 | 2,474.5 | 2,446.8 | 2,373.4 | 2,365.9 | 2,499 | 2,478.9 | 2,407.5 | 2,407.4 | 2,879.4 | 2,699.9 | 2,628.5 | 2,582.1 | 1,909.7 | 1,687.2 | 1,545.9 | 1,501.9 | 1,475.9 | 1,458.1 | 1,429.9 | 1,411.7 | 792.7 | 945.3 | 914.6 | 838.9 | 834.8 | 807.6 | 793 | 779.8 | 745.4 |
Total Assets
| 72,429 | 71,670 | 67,443 | 66,512 | 66,091 | 64,096 | 62,320 | 62,690 | 63,081 | 62,295 | 63,298 | 63,708 | 63,601 | 62,894 | 65,015 | 61,845 | 61,558 | 57,666 | 61,247 | 60,873 | 58,994 | 61,680 | 59,672 | 61,011 | 61,421 | 61,282 | 60,381 | 64,213 | 63,846 | 61,816 | 60,969 | 57,874 | 58,315 | 57,904 | 56,563 | 55,087 | 55,819 | 55,925 | 53,870 | 55,110 | 52,232 | 53,006 | 51,759 | 36,479 | 35,947 | 35,491 | 34,786 | 33,433 | 32,968 | 31,748 | 33,093 | 33,157 | 31,907 | 31,017 | 30,886 | 30,396 | 26,792 | 27,399 | 28,189 | 27,539 | 26,624 | 25,717 | 25,267 | 25,302 | 24,577 | 24,987 | 24,603 | 25,365 | 25,034 | 24,312 | 23,943 | 22,490 | 21,479 | 21,339 | 20,975 | 20,760 | 20,456 | 19,129 | 18,775 | 18,684.2 | 17,965.7 | 17,143.4 | 16,240.2 | 15,954.8 | 15,375.6 | 14,764.8 | 14,353.4 | 13,804.2 | 13,869.1 | 13,465.8 | 13,324 | 12,788.9 | 12,198.1 | 12,073.4 | 11,529.9 | 11,436.8 | 10,548 | 10,488.4 | 10,372.9 | 10,205.9 | 9,497.4 | 9,324.9 | 9,081.6 | 7,439.7 | 7,016.9 | 6,301.1 | 5,607.5 | 5,584.2 | 5,235.5 | 5,018.1 | 5,172.8 | 4,532.3 | 3,563.6 | 3,447.9 | 3,503.9 | 3,674.4 | 3,576.9 | 3,455.3 | 3,479.2 | 3,505.1 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 53,317 | 51,704 | 47,097 | 46,699 | 46,795 | 43,982 | 42,490 | 42,238 | 41,003 | 39,708 | 38,086 | 37,183 | 38,922 | 38,389 | 38,975 | 36,509 | 36,255 | 33,209 | 37,195 | 32,744 | 32,560 | 34,021 | 33,853 | 32,091 | 33,227 | 32,063 | 32,177 | 33,009 | 33,580 | 32,015 | 31,022 | 30,811 | 31,037 | 30,424 | 28,585 | 26,854 | 27,151 | 26,319 | 25,166 | 25,205 | 22,656 | 22,812 | 21,128 | 16,638 | 16,435 | 16,654 | 16,108 | 15,047 | 15,501 | 15,151 | 16,114 | 15,677 | 14,895 | 14,547 | 0 | 13,581 | 12,834 | 0 | 0 | 0 | 0 | 0 | 0 | 12,326 | 12,086 | 12,421 | 12,032 | 12,359 | 11,773 | 11,027 | 10,873 | 10,859 | 10,426 | 10,389 | 10,055 | 10,179 | 10,055 | 8,762 | 8,733 | 8,821.7 | 8,743.1 | 8,253.6 | 7,362.1 | 7,304.1 | 7,221.9 | 6,981.3 | 6,630.7 | 6,315.4 | 6,346.7 | 6,345 | 6,318.3 | 6,249.1 | 5,961.7 | 5,628.2 | 5,361.9 | 4,413.6 | 3,976.8 | 3,923.2 | 3,678.3 | 3,922.2 | 2,965.1 | 3,008.8 | 3,131.7 | 2,282.3 | 2,587.1 | 2,397.3 | 1,919.7 | 1,816.5 | 1,614.6 | 1,632 | 1,854.7 | 1,554 | 1,208.3 | 1,157.7 | 1,149.2 | 1,280.1 | 1,414.4 | 1,035.6 | 1,069.7 | 1,085.9 |
Short Term Debt
| 296 | 643 | 640 | 858 | 641 | 650 | 1,566 | 1,605 | 1,368 | 1,385 | 1,393 | 1,398 | 735 | 1,536 | 1,522 | 1,697 | 2,494 | 1,769 | 1,760 | 3,846 | 1,213 | 1,063 | 330 | 2,168 | 2,520 | 3,160 | -2,062 | -1,964 | -2,210 | -2,381 | -1,693 | 112 | -718 | 2,168 | 1,619 | 1,003 | 1,252 | 1,654 | 1,664 | 1,413 | 952 | 532 | 1,551 | 353 | 353 | 352 | 352 | 506 | 508 | 508 | 908 | 409 | 414 | 414 | -2,481 | 1,757 | -12,834 | 0 | -2,533 | 217 | 217 | 217 | 219 | 0 | 0 | 0 | 2 | 152 | -2,565 | 152 | -2,916 | 25 | 25 | 26 | 26 | 6 | 6 | 8 | 557.2 | 259.9 | 261.2 | 286.4 | 828.3 | 234.1 | 151.4 | 16.4 | 10.2 | 39.3 | 141.6 | 141.5 | 141.2 | 333.4 | 192.8 | 437.5 | 194.1 | 18 | 384.5 | 16 | 16.2 | 441 | 854.9 | 1,052.1 | 637.5 | 1,396.1 | 746.2 | 68.7 | 10 | 409.7 | 399.4 | 195.3 | 160.3 | 676.8 | 119.2 | 113.7 | 34.9 | 122.8 | 108.9 | 308.8 | 39.5 | 329.1 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 292 | 0 | 0 | 0 | 378.9 | 0 | 0 | 0 | 221.3 | 0 | 0 | 0 | 121.8 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,332 | 4,429 | 4,297 | 3,987 | 4,094 | 3,805 | 3,471 | 3,340 | 3,359 | -922 | -380 | 0 | 0 | 0 | 0 | 63 | 68 | 63 | 279 | 346 | 402 | 271 | 820 | 919 | 999 | 807 | 939 | 1,078 | 1,231 | 1,003 | 1,124 | 1,236 | 1,286 | 1,056 | 1,155 | 1,359 | 1,431 | 1,528 | 1,317 | 1,423 | 1,471 | 1,528 | 1,290 | 1,321 | 1,357 | 1,066 | 1,160 | 1,218 | 1,250 | 994 | 1,088 | 1,145 | 1,291 | 1,064 | 1,167 | 1,210 | 1,183 | 970 | 1,006 | 1,027 | 1,048 | 813 | 828 | 827 | 770 | 539 | 573 | 593.1 | 610.7 | 429 | 469.8 | 543 | 543.9 | 379.2 | 423 | 459.7 | 474 | 371.6 | 379.6 | 388.1 | 427.6 | 297 | 330.6 | 378.5 | 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 |
Other Current Liabilities
| 5,158 | 4,087 | 4,620 | 4,104 | 3,711 | 3,790 | 3,901 | 4,163 | 5,986 | 6,108 | 8,987 | 8,871 | 6,418 | 3,910 | 3,606 | 3,724 | 3,975 | 3,622 | 3,669 | 3,465 | 3,372 | 2,868 | 3,443 | 3,165 | 3,116 | 3,125 | 3,316 | 3,295 | 3,291 | 2,977 | 3,004 | 3,807 | 3,577 | 3,162 | 3,946 | 5,623 | 5,565 | 5,761 | 5,589 | 4,929 | 4,726 | 4,777 | 5,367 | 3,627 | 3,535 | 3,320 | 3,538 | 3,224 | 3,213 | 3,121 | 3,241 | 3,158 | 3,008 | 2,891 | 14,090 | 2,990 | 15,319 | 15,730 | 13,255 | 15,451 | 15,209 | 14,636 | 14,242 | 2,440 | 1,998 | 2,029 | 2,104 | 2,153 | 0 | 0 | 0 | 0 | 0 | 0 | 2,607 | 0 | 0 | 0 | 1,617.4 | 0 | 0 | 1,002.6 | -1,105.1 | 0 | 0 | 792 | 652.5 | 804.8 | 973.1 | 688.2 | 602.6 | 0 | 0 | 567.2 | 615.2 | 1,630.2 | 848.6 | 1,253.1 | 1,427.3 | 1,282.8 | 1,285.1 | 919.6 | 1,030.9 | 509.6 | 475.4 | 692.9 | 648.1 | 636.4 | 642.2 | 636.1 | 622.2 | 638.2 | 541.1 | 465.3 | 538.5 | 482.3 | 276.5 | 338.8 | 629 | 371.6 |
Total Current Liabilities
| 58,771 | 56,434 | 52,357 | 51,661 | 51,147 | 48,422 | 47,957 | 48,006 | 48,357 | 47,201 | 48,466 | 47,452 | 46,075 | 43,835 | 44,103 | 41,930 | 42,724 | 38,600 | 42,624 | 40,055 | 37,145 | 37,952 | 37,626 | 37,424 | 38,863 | 38,348 | 36,685 | 37,652 | 37,765 | 35,799 | 35,612 | 38,174 | 37,051 | 36,574 | 35,071 | 34,479 | 34,775 | 34,673 | 33,497 | 32,778 | 29,337 | 29,245 | 29,501 | 21,904 | 21,379 | 21,481 | 21,357 | 20,208 | 20,750 | 20,097 | 21,686 | 20,715 | 19,845 | 19,142 | 18,726 | 19,685 | 16,385 | 16,890 | 17,012 | 16,918 | 16,420 | 15,941 | 15,606 | 16,057 | 15,148 | 15,617 | 15,348 | 15,847 | 15,612 | 14,859 | 15,126 | 14,726 | 13,930 | 13,825 | 13,515 | 13,285 | 13,010 | 11,809 | 11,792.6 | 12,048.1 | 10,731.7 | 10,012.4 | 9,456.1 | 9,071.6 | 8,616.4 | 8,212.7 | 7,974.4 | 7,633.5 | 7,833 | 7,554.3 | 7,588 | 7,643.8 | 7,025.6 | 6,963.5 | 6,549.7 | 6,061.8 | 5,209.9 | 5,192.3 | 5,121.8 | 5,646 | 5,105.1 | 4,980.5 | 4,800.1 | 4,188 | 3,808.7 | 3,158.9 | 2,577.8 | 2,862.6 | 2,656.2 | 2,463.4 | 2,637.2 | 2,869 | 1,868.6 | 1,736.7 | 1,722.6 | 1,885.2 | 1,799.8 | 1,683.2 | 1,738.2 | 1,786.6 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 6,923 | 7,050 | 6,882 | 6,846 | 6,805 | 6,887 | 5,855 | 6,693 | 5,965 | 6,101 | 6,261 | 6,714 | 7,374 | 8,170 | 8,067 | 8,046 | 7,320 | 7,837 | 7,844 | 8,364 | 9,105 | 9,187 | 7,308 | 7,616 | 6,568 | 6,592 | 6,751 | 7,514 | 7,490 | 7,424 | 7,305 | 5,969 | 5,941 | 5,942 | 6,535 | 7,715 | 8,136 | 8,142 | 8,180 | 8,981 | 9,620 | 10,141 | 8,949 | 4,521 | 4,521 | 4,522 | 4,521 | 3,973 | 3,073 | 3,072 | 3,072 | 3,578 | 3,578 | 3,575 | 3,587 | 2,305 | 2,279 | 2,278 | 2,293 | 2,294 | 2,294 | 2,292 | 2,290 | 1,795 | 1,795 | 1,794 | 1,795 | 1,797 | 1,798 | 1,798 | 1,803 | 957 | 959 | 962 | 965 | 985 | 988 | 992 | 1,202 | 1,201.8 | 1,205.1 | 1,205.2 | 1,209.8 | 1,469.6 | 1,275.8 | 1,279.4 | 1,290.7 | 1,292.1 | 1,295.4 | 1,286.6 | 1,288.4 | 893.4 | 1,024 | 1,024.1 | 1,035.6 | 1,207.5 | 1,224.3 | 1,236.4 | 1,243.8 | 914.8 | 929.8 | 937.6 | 945.5 | 1,142.2 | 1,141.5 | 1,147.6 | 1,194.2 | 918.1 | 806.1 | 807.7 | 824.9 | 442.1 | 445.7 | 444.8 | 442.5 | 455.8 | 456 | 461.9 | 458.8 | 459.4 |
Deferred Revenue Non-Current
| 0 | 1,466 | -917 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,979 | -1,915 | -1,869 | -1,820 | -1,705 | -1,734 | -1,656 | -1,588 | -1,519 | -1,529 | -1,412 | -1,626 | -1,519 | -1,710 | -1,534 | -1,092 | -1,038 | -1,037 | -1,071 | -1,037 | -1,100 | -1,074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,048 | 928 | 917 | 978 | 1,112 | 1,139 | 1,387 | 1,465 | 1,660 | 1,541 | 1,418 | 1,369 | 1,352 | 1,441 | 1,411 | 773 | 2,293 | 2,274 | 2,255 | 2,686 | 2,718 | 3,058 | 2,998 | 2,983 | 2,844 | 2,825 | 2,804 | 2,833 | 3,724 | 3,752 | 3,678 | 2,884 | 2,632 | 2,789 | 2,734 | 1,979 | 1,915 | 1,869 | 1,820 | 1,705 | 1,734 | 1,656 | 1,588 | 1,519 | 1,529 | 1,412 | 1,626 | 1,519 | 1,710 | 1,534 | 1,092 | 1,038 | 1,037 | 1,071 | 1,037 | 1,100 | 1,074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| 0 | 8,639 | 8,886 | 8,709 | 8,491 | 8,888 | 8,611 | 8,615 | 8,348 | 8,924 | 8,945 | 8,960 | 8,887 | 9,486 | 9,988 | 10,081 | 1,866 | 1,888 | 1,813 | 1,986 | 1,950 | 2,016 | 2,060 | 2,195 | 2,197 | 2,448 | 2,625 | 2,807 | 2,082 | 1,938 | 1,774 | 1,684 | 1,727 | 1,768 | 1,809 | 2,555 | 2,625 | 2,741 | 2,722 | 2,734 | 2,749 | 2,855 | 1,403 | 2,027 | 2,058 | 2,080 | 1,838 | 84 | 1,430 | 1,376 | 412 | 370 | 1,368 | 312 | 4,251 | 1,326 | 1,313 | 3,786 | 3,888 | 3,634 | 3,712 | 3,693 | 3,681 | 3,726 | 3,283 | 3,364 | 3,443 | 3,369 | 3,957 | 3,890 | 3,812 | 3,503 | 3,335 | 3,225 | 588 | 2,912 | 3,015 | 3,059 | 3,217.8 | 2,865.4 | 1,795.2 | 502.8 | 1,857.9 | 1,433.2 | 1,500.3 | 401.9 | 363.5 | 350.1 | 345.4 | 331.4 | 311.4 | 1,102.3 | 1,038.4 | 462.4 | 255.8 | 255.2 | 250.1 | 247.7 | 245.7 | 277.5 | 254.9 | 253.1 | 258.6 | 233.4 | 240.4 | 238.4 | 233.3 | 243.2 | 246.6 | 256.7 | 255.1 | 214.1 | 213.2 | 216.2 | 217 | 201.9 | 209.7 | 206.9 | 208.8 | 213 |
Total Non-Current Liabilities
| 7,971 | 16,617 | 16,685 | 16,533 | 16,408 | 16,914 | 15,853 | 16,773 | 15,973 | 16,566 | 16,624 | 17,043 | 17,613 | 19,097 | 19,466 | 18,900 | 11,479 | 11,999 | 11,912 | 13,036 | 13,773 | 14,261 | 12,366 | 12,794 | 11,609 | 11,865 | 12,180 | 13,154 | 13,296 | 13,114 | 12,757 | 10,537 | 10,300 | 10,499 | 11,078 | 10,270 | 10,761 | 10,883 | 10,902 | 11,715 | 12,369 | 12,996 | 11,940 | 6,548 | 6,579 | 6,602 | 6,359 | 5,576 | 4,503 | 4,448 | 4,576 | 4,986 | 4,946 | 4,958 | 4,940 | 3,631 | 3,592 | 3,630 | 3,645 | 3,498 | 3,485 | 3,505 | 3,468 | 3,081 | 3,080 | 3,129 | 3,134 | 3,013 | 3,038 | 3,014 | 2,544 | 1,666 | 1,628 | 1,605 | 1,553 | 1,567 | 1,593 | 1,585 | 1,707.3 | 1,711.4 | 1,701.9 | 1,708 | 1,618.8 | 1,913.3 | 1,912.2 | 1,681.3 | 1,654.2 | 1,642.2 | 1,640.8 | 1,618 | 1,599.8 | 1,362 | 1,488.3 | 1,486.5 | 1,291.4 | 1,462.7 | 1,474.4 | 1,484.1 | 1,489.5 | 1,192.3 | 1,184.7 | 1,190.7 | 1,204.1 | 1,375.6 | 1,381.9 | 1,386 | 1,427.5 | 1,161.3 | 1,052.7 | 1,064.4 | 1,080 | 656.2 | 658.9 | 661 | 659.5 | 657.7 | 665.7 | 668.8 | 667.6 | 672.4 |
Total Liabilities
| 66,742 | 73,051 | 69,042 | 68,194 | 67,555 | 65,336 | 63,810 | 64,779 | 64,330 | 63,767 | 65,090 | 64,495 | 63,688 | 62,932 | 63,569 | 60,830 | 54,203 | 50,599 | 54,536 | 53,091 | 50,918 | 52,213 | 49,992 | 50,218 | 50,472 | 50,213 | 48,865 | 50,806 | 51,061 | 48,913 | 48,369 | 48,711 | 47,351 | 47,073 | 46,149 | 44,749 | 45,536 | 45,556 | 44,399 | 44,493 | 41,706 | 42,241 | 41,441 | 28,452 | 27,958 | 28,083 | 27,716 | 25,784 | 25,253 | 24,545 | 26,262 | 25,701 | 24,791 | 24,100 | 23,666 | 23,316 | 19,977 | 20,520 | 20,657 | 20,416 | 19,905 | 19,446 | 19,074 | 19,138 | 18,228 | 18,746 | 18,482 | 18,860 | 18,650 | 17,873 | 17,670 | 16,392 | 15,558 | 15,430 | 15,068 | 14,852 | 14,603 | 13,394 | 13,499.9 | 13,759.5 | 12,433.6 | 11,720.4 | 11,074.9 | 10,984.9 | 10,528.6 | 9,894 | 9,628.6 | 9,275.7 | 9,473.8 | 9,172.3 | 9,187.8 | 9,005.8 | 8,513.9 | 8,450 | 7,841.1 | 7,524.5 | 6,684.3 | 6,676.4 | 6,611.3 | 6,838.3 | 6,289.8 | 6,171.2 | 6,004.2 | 5,563.6 | 5,190.6 | 4,544.9 | 4,005.3 | 4,023.9 | 3,708.9 | 3,527.8 | 3,717.2 | 3,525.2 | 2,527.5 | 2,397.7 | 2,382.1 | 2,542.9 | 2,465.5 | 2,352 | 2,405.8 | 2,459 |
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 | 8 | 12 | 13 | 13 | 17 | 24 | 6 | 33 | 47 | 50 | 51 | 100 | 94 | 81 | 88 | 77.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 261 | 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
| 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3.1 | 3 | 3 | 3 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.8 | 2.8 | 2.8 | 2.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 15,959 | 15,810 | 14,978 | 14,268 | 13,761 | 13,182 | 12,295 | 11,582 | 10,579 | 9,732 | 9,030 | 8,734 | 8,812 | 8,618 | 8,202 | 7,595 | 13,890 | 13,384 | 13,022 | 12,075 | 11,965 | 12,770 | 12,409 | 13,276 | 13,354 | 12,932 | 12,986 | 14,202 | 13,370 | 13,442 | 13,189 | 9,663 | 9,088 | 8,843 | 8,360 | 7,995 | 13,780 | 13,227 | 12,705 | 12,628 | 12,211 | 11,800 | 11,453 | 11,138 | 11,130 | 10,780 | 10,402 | 10,384 | 10,135 | 9,783 | 9,451 | 8,981 | 8,731 | 8,486 | 8,250 | 7,876 | 7,767 | 7,488 | 7,236 | 6,921 | 6,627 | 6,358 | 6,103 | 5,857 | 5,910 | 5,782 | 5,586 | 5,297 | 5,113 | 4,881 | 4,712 | 4,473 | 4,248 | 4,037 | 3,871 | 3,670 | 3,494 | 3,346 | 3,193.5 | 2,952.4 | 3,635.3 | 3,566.7 | 3,420.6 | 3,223.7 | 3,120.8 | 2,981.6 | 2,843.3 | 2,681.7 | 2,564.7 | 2,457.2 | 2,357.2 | 2,248.9 | 2,157.1 | 2,095.1 | 2,006.6 | 2,198.9 | 2,214.1 | 2,169 | 2,122.3 | 1,711.4 | 1,561.3 | 1,518.5 | 1,465 | 1,242.8 | 1,210.6 | 1,204.4 | 1,173.2 | 1,148.5 | 1,117.9 | 1,089.3 | 1,062.6 | 1,035.5 | 1,007.4 | 989.1 | 968.9 | 941.5 | 919.4 | 898.1 | 875.9 | 862.1 |
Accumulated Other Comprehensive Income/Loss
| -890 | -913 | -881 | -812 | -887 | -848 | -905 | -899 | -1,114 | -948 | -1,534 | -1,655 | -1,665 | -1,627 | -1,480 | -1,503 | -1,597 | -1,735 | -1,703 | -1,663 | -1,704 | -1,778 | -1,849 | -1,826 | -1,762 | -1,801 | -1,717 | -1,726 | -1,710 | -1,936 | -2,141 | -2,228 | -1,854 | -1,739 | -1,561 | -1,845 | -1,644 | -1,434 | -1,713 | -804 | -425 | 107 | -3 | -68 | -16 | -118 | -65 | 35 | 46 | -30 | 5 | 2 | -21 | 103 | 87 | 51 | -2 | -51 | 6 | 23 | 3 | -84 | -179 | -71 | 91 | 149 | 139 | 126 | 126 | 76 | -2 | 29 | 44 | 43 | -45 | -44 | -30 | -65 | -45.6 | -38.5 | -72.8 | -107.4 | -111.3 | -134.4 | -168.2 | -168.5 | -210.3 | -234.1 | -249.3 | -235.6 | -251 | -260.9 | -265.8 | -258.2 | -272.4 | -275.4 | -324.5 | -329.1 | -323.1 | -270.3 | -267.9 | -701.3 | -681 | -522.2 | -491.2 | -448.4 | -440 | -432.2 | -425.1 | -418.4 | -405.7 | -391.2 | -444.3 | -432.3 | -419.8 | -413.1 | -402.2 | -395.4 | -396.8 | 0 |
Other Total Stockholders Equity
| -9,385 | -16,655 | -16,071 | -15,512 | -14,705 | -13,939 | -13,250 | -13,141 | -11,235 | -10,791 | -9,770 | -8,355 | -7,720 | -7,522 | -6,745 | -6,571 | -6,405 | -6,205 | -6,229 | -4,241 | -3,782 | -3,121 | -2,469 | -2,268 | -2,269 | -1,727 | -1,468 | -745 | -520 | -206 | 44 | 254 | 2,212 | 2,142 | 2,122 | 2,723 | -3,352 | -2,944 | -2,995 | -2,744 | -2,859 | -2,932 | -2,932 | -3,047 | -3,129 | -3,258 | -3,271 | -2,774 | -2,470 | -2,554 | -2,629 | -1,531 | -1,598 | -1,676 | -1,121 | -851 | -954 | -562 | 286 | 175 | 85 | -7 | 265 | 374 | 344 | 306 | 392 | 1,079 | 1,142 | 1,480 | 1,560 | 1,593 | 1,626 | 1,826 | 5,949 | 2,279 | 2,386 | 2,451 | 2,123.5 | 2,007.8 | 1,966.6 | 1,960.7 | 1,853 | 1,877.7 | 1,891.5 | 1,858.3 | 1,895.6 | 1,881.7 | 1,880.8 | 1,872.8 | 1,831 | 1,792.2 | 1,790 | 1,783.6 | 1,755.8 | 1,790 | 1,775.3 | 1,773.5 | 1,763.8 | 1,728 | 1,715.7 | 2,140.9 | 2,095 | 960.1 | 911.4 | 804.8 | 673.6 | 648.9 | 638.7 | 624.3 | 603.9 | 362.8 | 414.8 | 435.6 | 515.5 | 544.2 | 534.7 | 540.7 | 534.4 | 127.5 |
Total Shareholders Equity
| 5,687 | -1,755 | -1,971 | -2,053 | -1,828 | -1,602 | -1,857 | -2,455 | -1,767 | -2,004 | -2,272 | -1,274 | -571 | -529 | -21 | -477 | 5,890 | 5,446 | 5,092 | 6,174 | 6,482 | 7,874 | 8,094 | 9,185 | 9,326 | 9,407 | 9,804 | 11,734 | 11,143 | 11,303 | 11,095 | 7,692 | 9,449 | 9,249 | 8,924 | 8,876 | 8,788 | 8,853 | 8,001 | 9,084 | 8,931 | 8,979 | 8,522 | 8,027 | 7,989 | 7,408 | 7,070 | 7,649 | 7,715 | 7,203 | 6,831 | 7,456 | 7,116 | 6,917 | 7,220 | 7,080 | 6,815 | 6,879 | 7,532 | 7,123 | 6,719 | 6,271 | 6,193 | 6,164 | 6,349 | 6,241 | 6,121 | 6,505 | 6,384 | 6,439 | 6,273 | 6,098 | 5,921 | 5,909 | 5,907 | 5,908 | 5,853 | 5,735 | 5,275.1 | 4,924.7 | 5,532.1 | 5,423 | 5,165.3 | 4,969.9 | 4,847 | 4,674.3 | 4,528.5 | 4,332.2 | 4,199.1 | 4,097.3 | 3,940.1 | 3,783.1 | 3,684.2 | 3,623.4 | 3,492.9 | 3,716.4 | 3,667.8 | 3,616.2 | 3,565.8 | 3,171.9 | 3,011.9 | 2,958.1 | 2,881.8 | 1,680.7 | 1,630.8 | 1,560.8 | 1,406.8 | 1,365.2 | 1,331.5 | 1,295.2 | 1,260.8 | 1,007.1 | 977.9 | 992.4 | 1,064.6 | 1,072.6 | 1,051.9 | 1,043.4 | 1,013.5 | 989.6 |
Total Equity
| 6,062 | -1,381 | -1,599 | -1,682 | -1,464 | -1,240 | -1,490 | -2,089 | -1,249 | -1,472 | -1,792 | -787 | -87 | -38 | 1,446 | 1,015 | 7,355 | 7,067 | 6,711 | 7,782 | 8,076 | 9,467 | 9,680 | 10,793 | 10,949 | 11,069 | 11,516 | 13,407 | 12,785 | 12,903 | 12,600 | 9,163 | 10,964 | 10,831 | 10,414 | 10,338 | 10,283 | 10,369 | 9,471 | 10,617 | 10,526 | 10,765 | 10,318 | 8,027 | 7,989 | 7,408 | 7,070 | 7,649 | 7,715 | 7,203 | 6,831 | 7,456 | 7,116 | 6,917 | 7,220 | 7,080 | 6,815 | 6,879 | 7,532 | 7,123 | 6,719 | 6,271 | 6,193 | 6,164 | 6,349 | 6,241 | 6,121 | 6,505 | 6,384 | 6,439 | 6,273 | 6,098 | 5,921 | 5,909 | 5,907 | 5,908 | 5,853 | 5,735 | 5,275.1 | 4,924.7 | 5,532.1 | 5,423 | 5,165.3 | 4,969.9 | 4,847 | 4,870.8 | 4,724.8 | 4,528.5 | 4,395.3 | 4,293.5 | 4,136.2 | 3,783.1 | 3,684.2 | 3,623.4 | 3,688.8 | 3,912.3 | 3,863.7 | 3,812 | 3,761.6 | 3,367.6 | 3,207.6 | 3,153.7 | 3,077.4 | 1,876.1 | 1,826.3 | 1,756.2 | 1,602.2 | 1,560.3 | 1,526.6 | 1,490.3 | 1,455.6 | 1,007.1 | 1,036.1 | 1,050.2 | 1,121.8 | 1,131.5 | 1,111.4 | 1,103.3 | 1,073.4 | 1,046.1 |
Total Liabilities & Shareholders Equity
| 72,429 | 71,670 | 67,443 | 66,512 | 66,091 | 64,096 | 62,320 | 62,690 | 63,081 | 62,295 | 63,298 | 63,708 | 63,601 | 62,894 | 65,015 | 61,845 | 61,558 | 57,666 | 61,247 | 60,873 | 58,994 | 61,680 | 59,672 | 61,011 | 61,421 | 61,282 | 60,381 | 64,213 | 63,846 | 61,816 | 60,969 | 57,874 | 58,315 | 57,904 | 56,563 | 55,087 | 55,819 | 55,925 | 53,870 | 55,110 | 52,232 | 53,006 | 51,759 | 36,479 | 35,947 | 35,491 | 34,786 | 33,433 | 32,968 | 31,748 | 33,093 | 33,157 | 31,907 | 31,017 | 30,886 | 30,396 | 26,792 | 27,399 | 28,189 | 27,539 | 26,624 | 25,717 | 25,267 | 25,302 | 24,577 | 24,987 | 24,603 | 25,365 | 25,034 | 24,312 | 23,943 | 22,490 | 21,479 | 21,339 | 20,975 | 20,760 | 20,456 | 19,129 | 18,775 | 18,684.2 | 17,965.7 | 17,143.4 | 16,240.2 | 15,954.8 | 15,375.6 | 14,764.8 | 14,353.4 | 13,804.2 | 13,869.1 | 13,465.8 | 13,324 | 12,788.9 | 12,198.1 | 12,073.4 | 11,529.9 | 11,436.8 | 10,548 | 10,488.4 | 10,372.9 | 10,205.9 | 9,497.4 | 9,324.9 | 9,081.6 | 7,439.7 | 7,016.9 | 6,301.1 | 5,607.5 | 5,584.2 | 5,235.5 | 5,018.1 | 5,172.8 | 4,532.3 | 3,563.6 | 3,447.9 | 3,503.9 | 3,674.4 | 3,576.9 | 3,455.3 | 3,479.2 | 3,505.1 |