Molina Healthcare, Inc.
NYSE:MOH
330.66 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 4,732 | 4,354 | 4,513 | 4,848 | 5,565 | 4,910 | 4,554 | 4,006 | 4,242 | 4,312 | 4,804 | 4,438 | 4,357 | 4,608 | 4,431 | 4,154 | 3,196 | 3,303 | 2,365 | 2,452 | 2,679 | 2,253 | 3,224 | 2,826 | 2,814 | 3,392 | 3,729 | 3,186 | 3,934 | 2,979 | 3,198 | 2,819 | 2,842 | 2,345 | 2,156 | 2,329 | 2,164.21 | 2,013.882 | 1,870.024 | 1,539.063 | 1,598.596 | 1,027.351 | 1,083.369 | 935.895 | 856.556 | 742.67 | 1,169.511 | 795.77 | 715.48 | 727.092 | 517.723 | 493.827 | 487.492 | 459.213 | 463.792 | 455.886 | 426.455 | 460.985 | 438.281 | 469.501 | 449.469 | 417.837 | 405.187 | 387.162 | 382.436 | 425.424 | 412.153 | 459.064 | 447.594 | 471.502 | 419.967 | 403.65 | 337.084 | 312.118 | 288.347 | 249.203 | 223.493 | 202.463 | 242.425 | 228.071 | 219.387 | 178.339 | 170.138 | 141.85 | 161.205 | 133.598 | 0 |
Short Term Investments
| 4,482 | 4,347 | 4,424 | 4,259 | 4,111 | 3,886 | 3,810 | 3,499 | 3,639 | 3,567 | 2,988 | 3,202 | 2,900 | 2,241 | 1,938 | 1,875 | 1,769 | 1,906 | 2,010 | 1,946 | 1,757 | 2,070 | 1,508 | 1,681 | 1,812 | 2,176 | 2,444 | 2,524 | 1,787 | 2,192 | 2,056 | 1,758 | 1,735 | 1,968 | 2,070 | 1,801 | 1,461.467 | 1,466.622 | 1,203.866 | 1,019.462 | 842.683 | 740.874 | 696.2 | 703.052 | 735.151 | 718.544 | 341.946 | 342.845 | 356.895 | 344.91 | 357.981 | 336.916 | 324.902 | 356.6 | 337.514 | 295.375 | 195.358 | 175.212 | 175.911 | 174.844 | 170.194 | 180.398 | 202.194 | 189.87 | 163.676 | 196.268 | 184.129 | 242.855 | 108.161 | 78.492 | 83.09 | 81.481 | 91.659 | 94.57 | 101.69 | 103.437 | 109.495 | 85.615 | 73.182 | 88.53 | 76.745 | 117.187 | 132.285 | 98.822 | 62.297 | 2 | 2 |
Cash and Short Term Investments
| 9,214 | 8,701 | 8,937 | 9,107 | 9,676 | 8,796 | 8,364 | 7,505 | 7,881 | 7,879 | 7,792 | 7,640 | 7,257 | 6,849 | 6,369 | 6,029 | 4,965 | 5,209 | 4,375 | 4,398 | 4,436 | 4,323 | 4,732 | 4,507 | 4,626 | 5,568 | 6,173 | 5,710 | 5,721 | 5,171 | 5,254 | 4,577 | 4,577 | 4,313 | 4,226 | 4,130 | 3,625.677 | 3,480.504 | 3,073.89 | 2,558.525 | 2,441.279 | 1,768.225 | 1,779.569 | 1,638.947 | 1,591.707 | 1,461.214 | 1,511.457 | 1,138.615 | 1,072.375 | 1,072.002 | 875.704 | 830.743 | 812.394 | 815.813 | 801.306 | 751.261 | 621.813 | 636.197 | 614.192 | 644.345 | 619.663 | 598.235 | 607.381 | 577.032 | 546.112 | 621.692 | 596.282 | 701.919 | 555.755 | 549.994 | 503.057 | 485.131 | 428.743 | 406.688 | 390.037 | 352.64 | 332.988 | 288.078 | 315.607 | 316.601 | 296.132 | 295.526 | 302.423 | 240.672 | 223.502 | 135.598 | 2 |
Net Receivables
| 3,259 | 3,231 | 3,350 | 3,104 | 2,460 | 2,385 | 2,536 | 2,302 | 2,220 | 2,240 | 2,156 | 2,177 | 1,912 | 1,857 | 1,776 | 1,672 | 1,775 | 1,580 | 1,603 | 1,406 | 1,280 | 1,239 | 1,359 | 1,330 | 1,346 | 1,148 | 950 | 925 | 1,062 | 1,074 | 1,006 | 1,037 | 1,053 | 1,035 | 901 | 610 | 619.891 | 631.124 | 491.43 | 596.456 | 433.362 | 490.24 | 366.332 | 331.677 | 293.967 | 213.776 | 150.251 | 149.682 | 190.439 | 192.396 | 237.569 | 179.577 | 185.82 | 172.674 | 170.418 | 168.19 | 228.302 | 156.537 | 128.6 | 142.721 | 144.129 | 151.44 | 158.44 | 132.581 | 169.76 | 113.597 | 117.553 | 111.537 | 124.145 | 108.824 | 111.393 | 118.795 | 90.577 | 81.986 | 73.884 | 73.546 | 71.191 | 80.905 | 74.115 | 65.43 | 65.26 | 56.489 | 52.545 | 53.689 | 50.212 | 70.005 | 0 |
Inventory
| 0 | -7,585 | -7,863 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80 | 77 | 169 | 326 | 325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.403 | 0 |
Other Current Assets
| 408 | 12,331 | 12,668 | 331 | 332 | 260 | 259 | 277 | 391 | 213 | 198 | 247 | 197 | 168 | 163 | 175 | 213 | 273 | 346 | 163 | 161 | 301 | 640 | 625 | 1,329 | 1,231 | 996 | 707 | 599 | 599 | 142 | 398 | 483 | 197 | 637 | 566 | 664.756 | 694.599 | 710.25 | 90.416 | 112.879 | 113.38 | 135.33 | 69.04 | 80.541 | 69.812 | 65.33 | 60.829 | 51.535 | 56.638 | 38.74 | 37.762 | 36.381 | 39.669 | 44.003 | 38.488 | 32.765 | 28.569 | 3.132 | 24.34 | 21.573 | 20.863 | 21.562 | 19.369 | 28.574 | 26.041 | 22.487 | 21.137 | 12.001 | 13.324 | 12.232 | 9.576 | 10.637 | 10.412 | 12.654 | 12.66 | 13.376 | 12.169 | 10.914 | 12.287 | 11.538 | 8.313 | 6.829 | 7.696 | 16.091 | -2 | 0 |
Total Current Assets
| 12,881 | 12,331 | 12,668 | 12,542 | 12,468 | 11,441 | 11,159 | 10,084 | 10,492 | 10,332 | 10,146 | 10,064 | 9,366 | 8,874 | 8,308 | 7,876 | 6,953 | 7,062 | 6,324 | 5,967 | 5,877 | 5,863 | 6,731 | 6,462 | 7,301 | 8,027 | 8,196 | 7,511 | 7,708 | 7,169 | 6,402 | 6,012 | 6,113 | 5,545 | 5,764 | 5,306 | 4,910.324 | 4,806.227 | 4,275.57 | 3,245.397 | 2,987.52 | 2,371.845 | 2,281.231 | 2,039.664 | 1,966.215 | 1,744.802 | 1,727.038 | 1,349.126 | 1,314.349 | 1,321.036 | 1,152.013 | 1,048.082 | 1,034.595 | 1,028.156 | 1,015.727 | 957.939 | 882.88 | 821.303 | 765.254 | 811.406 | 785.365 | 770.538 | 787.383 | 728.982 | 744.446 | 761.33 | 736.322 | 834.593 | 691.901 | 672.142 | 626.682 | 613.502 | 529.957 | 499.086 | 476.575 | 438.846 | 417.555 | 381.152 | 400.636 | 394.318 | 372.93 | 360.328 | 361.797 | 302.057 | 289.805 | 217.006 | 2 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 306 | 305 | 295 | 270 | 290 | 285 | 274 | 259 | 412 | 401 | 393 | 396 | 385 | 383 | 378 | 391 | 395 | 399 | 385 | 385 | 379 | 373 | 376 | 241 | 264 | 276 | 318 | 342 | 397 | 449 | 447 | 454 | 450 | 448 | 419 | 393 | 374.862 | 363.244 | 344.727 | 340.778 | 328.547 | 317.63 | 310.364 | 292.083 | 267.277 | 249.298 | 237.735 | 221.443 | 210.972 | 206.489 | 198.564 | 190.934 | 127.657 | 117.836 | 107.757 | 100.537 | 91.826 | 83.562 | 77.879 | 78.171 | 76.244 | 73.957 | 70.116 | 65.058 | 64.633 | 59.191 | 53.962 | 49.555 | 47.431 | 45.503 | 42.465 | 41.903 | 37.158 | 34.093 | 32.716 | 31.794 | 30.173 | 29.248 | 26.416 | 25.826 | 21.134 | 18.277 | 17.811 | 18.38 | 17.193 | 15.398 | 13.828 |
Goodwill
| 0 | 0 | 0 | 1,241 | 0 | 0 | 0 | 1,115 | 0 | 0 | 0 | 982 | 701 | 704 | 686 | 692 | 0 | 0 | 0 | 143 | 0 | 0 | 0 | 143 | 0 | 0 | 0 | 186 | 430 | 559 | 620 | 620 | 619 | 611 | 619 | 519 | 321.22 | 272.046 | 272.046 | 271.964 | 236.635 | 230.738 | 230.738 | 230.738 | 230.783 | 153.152 | 151.088 | 151.088 | 151.088 | 151.088 | 151.088 | 153.954 | 0 | 212.484 | 212.484 | 212.228 | 213.261 | 205.749 | 0 | 133.408 | 0 | 0 | 0 | 113.466 | 0 | 0 | 0 | 114.997 | 0 | 0 | 0 | 57.659 | 0 | 0 | 0 | 43.259 | 0 | 0 | 61.978 | 61.978 | 46.484 | 0 | 0 | 3.841 | 0 | 0 | 0 |
Intangible Assets
| 1,923 | 1,913 | 1,927 | 208 | 1,471 | 1,348 | 1,369 | 275 | 1,263 | 1,286 | 1,305 | 270 | 214 | 225 | 237 | 249 | 265 | 164 | 168 | 29 | 176 | 180 | 185 | 47 | 195 | 201 | 250 | 69 | 101 | 112 | 131 | 140 | 149 | 146 | 149 | 122 | 96.424 | 80.462 | 84.702 | 89.273 | 85.035 | 88.493 | 93.587 | 98.871 | 104.635 | 68.987 | 72.864 | 77.711 | 85.033 | 90.402 | 96.09 | 101.796 | 296.979 | 91.237 | 98.048 | 105.5 | 115.27 | 120.48 | 0 | 80.846 | 0 | 0 | 0 | 79.133 | 0 | 0 | 204.962 | 92.226 | 133.502 | 137.274 | 139.877 | 85.48 | 146.953 | 150.699 | 122.893 | 81.655 | 124.35 | 125.29 | 35.149 | 36.749 | 33.857 | 29.426 | 11.838 | 12.284 | 5.657 | 4.941 | 5.496 |
Goodwill and Intangible Assets
| 1,923 | 1,913 | 1,927 | 1,449 | 1,471 | 1,348 | 1,369 | 1,390 | 1,263 | 1,286 | 1,305 | 1,252 | 915 | 929 | 923 | 941 | 265 | 164 | 168 | 172 | 176 | 180 | 185 | 190 | 195 | 201 | 250 | 255 | 531 | 671 | 751 | 760 | 768 | 757 | 768 | 641 | 417.644 | 352.508 | 356.748 | 361.237 | 321.67 | 319.231 | 324.325 | 329.609 | 335.418 | 222.139 | 223.952 | 228.799 | 236.121 | 241.49 | 247.178 | 255.75 | 296.979 | 303.721 | 310.532 | 317.728 | 328.531 | 326.229 | 210.605 | 214.254 | 214.102 | 204.04 | 201.706 | 192.599 | 200.783 | 204.182 | 204.962 | 207.223 | 133.502 | 137.274 | 139.877 | 143.139 | 146.953 | 150.699 | 122.893 | 124.914 | 124.35 | 125.29 | 97.127 | 98.727 | 80.341 | 29.426 | 11.838 | 12.284 | 5.657 | 4.941 | 5.496 |
Long Term Investments
| 0 | -131 | -3,470 | 306 | 0 | 0 | 0 | 280 | 0 | 0 | 0 | 212 | 0 | 0 | 0 | 0 | 0 | 87 | 82 | 79 | 79 | 98 | 100 | 120 | 118 | 117 | 120 | 119 | 117 | 118 | 115 | 110 | 116 | 107 | 116 | 109 | 101.97 | 110.956 | 101.366 | 102.479 | 93.119 | 11.025 | 10.928 | 10.898 | 11.674 | 12.527 | 13.6 | 13.419 | 58.011 | 56.709 | 58.076 | 62.298 | 68.606 | 69.288 | 69.494 | 62.549 | 65.341 | 77.773 | 92.51 | 95.961 | 102.255 | 62.017 | 99.585 | 96.371 | 36.51 | 96.661 | 69.485 | 29.019 | 30.352 | 28.692 | 31.418 | 0 | 32.914 | 32.956 | -3.039 | 8.018 | -3.709 | -3.576 | -3.086 | 4.141 | 4.257 | 4.601 | 5.732 | 7.868 | 4.343 | 4.734 | 0 |
Tax Assets
| 227 | 232 | 228 | 227 | 255 | 220 | 208 | 220 | 198 | 141 | 114 | 106 | 83 | 65 | 66 | 69 | 74 | 65 | 71 | 79 | 82 | 70 | 76 | 117 | 143 | 114 | 114 | 103 | 62 | 36 | 10 | 10 | 6 | 25 | 15 | 18 | 54.231 | 37.48 | 42.631 | 280.519 | 30.817 | 4.075 | 3.51 | 232.026 | 3.09 | 21.995 | 25.753 | 58.313 | 21.533 | 26.858 | 14.025 | 77.983 | 14.096 | 16.423 | 15.395 | 53.093 | 7.58 | 4.726 | 4.279 | 25.455 | 7.261 | 6.829 | 3.884 | 4.488 | 14.172 | 11.557 | 8.709 | -29.019 | 0.577 | 2.708 | 0.72 | 0 | 2.073 | 2.878 | 3.039 | 0 | 3.709 | 3.576 | 3.086 | 0 | 3.423 | 1.397 | 1.377 | 1.996 | 1.951 | 1.639 | 0 |
Other Non-Current Assets
| 421 | 535 | 3,865 | 98 | 386 | 367 | 361 | 81 | 428 | 412 | 402 | 179 | 284 | 279 | 275 | 255 | 194 | 99 | 99 | 105 | 108 | 106 | 111 | 24 | 30 | 28 | 135 | 141 | 139 | 140 | 313 | 127 | 117 | 320 | 101 | 109 | 56 | 65.744 | 48.747 | 146.805 | 294.467 | 428.223 | 363.123 | 98.657 | 341.392 | 329.155 | 260.011 | 63.722 | 66.081 | 64.886 | 70.148 | 17.099 | 76.371 | 64.997 | 64.249 | 17.368 | 55.272 | 47.811 | 40.421 | 19.988 | 38.778 | 85.778 | 44.28 | 61.688 | 97.329 | 38.833 | 71.978 | 50.915 | 42.254 | 36.406 | 35.875 | 65.931 | 28.519 | 26.91 | 27.009 | 18.242 | 19.851 | 19.949 | 18.928 | 10.847 | 6.392 | 2 | 2 | 2 | 2 | 2 | -19.324 |
Total Non-Current Assets
| 2,877 | 2,854 | 2,845 | 2,350 | 2,402 | 2,220 | 2,212 | 2,230 | 2,301 | 2,240 | 2,214 | 2,145 | 1,667 | 1,656 | 1,642 | 1,656 | 928 | 814 | 805 | 820 | 824 | 827 | 848 | 692 | 750 | 736 | 937 | 960 | 1,246 | 1,414 | 1,636 | 1,461 | 1,457 | 1,657 | 1,419 | 1,270 | 1,004.707 | 929.932 | 894.219 | 1,231.818 | 1,068.62 | 1,080.184 | 1,012.25 | 963.273 | 958.851 | 835.114 | 761.051 | 585.696 | 592.718 | 596.432 | 587.991 | 604.064 | 583.709 | 572.265 | 567.427 | 551.275 | 548.55 | 540.101 | 425.694 | 433.829 | 438.64 | 432.621 | 419.571 | 420.204 | 413.427 | 410.424 | 409.096 | 336.712 | 254.116 | 250.583 | 250.355 | 250.973 | 247.617 | 247.536 | 182.618 | 182.968 | 174.374 | 174.487 | 142.471 | 139.541 | 115.547 | 55.701 | 38.758 | 42.528 | 31.144 | 28.712 | 19.324 |
Total Assets
| 15,758 | 15,185 | 15,513 | 14,892 | 14,870 | 13,661 | 13,371 | 12,314 | 12,793 | 12,572 | 12,360 | 12,209 | 11,033 | 10,530 | 9,950 | 9,532 | 7,881 | 7,876 | 7,129 | 6,787 | 6,701 | 6,690 | 7,579 | 7,154 | 8,051 | 8,763 | 9,133 | 8,471 | 8,954 | 8,583 | 8,038 | 7,473 | 7,570 | 7,202 | 7,183 | 6,576 | 5,915.031 | 5,736.159 | 5,169.789 | 4,477.215 | 4,056.14 | 3,452.029 | 3,293.481 | 3,002.937 | 2,925.066 | 2,579.916 | 2,488.089 | 1,934.822 | 1,907.067 | 1,917.468 | 1,740.004 | 1,652.146 | 1,618.304 | 1,600.421 | 1,583.154 | 1,509.214 | 1,431.43 | 1,361.404 | 1,190.948 | 1,245.235 | 1,224.005 | 1,203.159 | 1,206.954 | 1,149.186 | 1,157.873 | 1,171.754 | 1,145.418 | 1,171.305 | 946.017 | 922.725 | 877.037 | 864.475 | 777.574 | 746.622 | 659.193 | 621.814 | 591.929 | 555.639 | 543.107 | 533.859 | 488.477 | 416.029 | 400.555 | 344.585 | 320.949 | 245.718 | 212.111 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,215 | 973 | 1,114 | 1,252 | 1,090 | 857 | 787 | 889 | 818 | 715 | 809 | 842 | 797 | 651 | 695 | 641 | 566 | 876 | 743 | 455 | 478 | 373 | 444 | 390 | 824 | 754 | 713 | 366 | 485 | 375 | 438 | 382 | 383 | 537 | 601 | 360 | 274.131 | 399.186 | 427.644 | 241.654 | 609.444 | 475.358 | 406.414 | 319.965 | 282.727 | 180.227 | 159.986 | 184.034 | 0 | 0 | 580.482 | 549.69 | 502.743 | 474.618 | 465.079 | 492.286 | 0 | 0 | 0 | 387.048 | 375.207 | 368.723 | 0 | 358.689 | 369.705 | 367.413 | 378.725 | 380.872 | 370.5 | 0 | 0 | 336.773 | 0 | 0 | 265.249 | 248.611 | 229.722 | 196.403 | 174.788 | 183.176 | 158.36 | 115.047 | 110.669 | 116.959 | 0 | 114.81 | 0 |
Short Term Debt
| -1,215 | 0 | 0 | 20 | -1,090 | -857 | 0 | 41 | 0 | 0 | 0 | 35 | 0 | 2,942 | 2,839 | 2,696 | 2,289 | 1,960 | 26 | 18 | 15 | 65 | 198 | 241 | 296 | 484 | 566 | 653 | 782 | 773 | 1 | 472 | 466 | 1 | 455 | 449 | 450.78 | 445.668 | 440.632 | 0.341 | 11.927 | 185.451 | 183.713 | 182.008 | 0.109 | 0 | 1.167 | 1.155 | 1.143 | 1.13 | 1.118 | 1.197 | -496.962 | 0 | 0 | 0 | 0 | 0 | 0 | -387.048 | 0 | 0 | 0 | -379.605 | 0 | 0 | 11.038 | -2.67 | -40.801 | 0 | 0 | -336.773 | 0 | 0 | -2.66 | -2.339 | 0.179 | 0.177 | 0.174 | 0.171 | 0 | 0 | 0 | -2.442 | 0 | -21.999 | 0.056 |
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 | 54 | 60 | 68 | 21 | 39 | 19 | 23 | 38 | 13 | 39.205 | 10.396 | 10.836 | 8.987 | 7.679 | 16.726 | 28.1 | 32.742 | 5.508 | 15.496 | 14.944 | 6.52 | 33.53 | 31.389 | 15.315 | 11.679 | 5.781 | 5.605 | 7.746 | 13.176 | 2.755 | 1.157 | 3.132 | 6.067 | 1.937 | 5.401 | 0.265 | 4.019 | 7.755 | 11.137 | 13.08 | 5.946 | 1.242 | 0 | 0 | 0 | 0 | 0 | 3.588 | 0 | 0 | 0 | 5.736 | 7.11 | 7.718 | 2.786 | 4.29 | 2.882 | 0 | 1.393 | 0 |
Deferred Revenue
| 364 | 13 | 328 | 418 | 691 | 414 | 654 | 359 | 663 | 13 | 18 | 370 | 1 | 42 | 71 | 375 | 61 | 54 | 43 | 249 | 207 | 30 | 207 | 211 | 178 | 193 | 404 | 282 | 468 | 284 | 461 | 315 | 380 | 104 | 94 | 223 | 67.227 | 57.723 | 169.811 | 196.076 | 190.856 | 45.945 | 146.276 | 122.216 | 124.388 | 45.949 | 135.804 | 141.798 | 143.301 | 176.373 | 95.49 | 50.947 | 101.701 | 128.599 | 143.273 | 60.086 | 37.648 | 19.305 | 11.321 | 101.985 | 90.919 | 84.176 | 82.506 | 29.538 | 19.153 | 50.17 | 2.042 | 8.616 | 42.043 | 44.325 | 35.339 | 0.313 | 12.472 | 8.896 | 6.248 | 2.339 | 0 | 0 | 5.736 | 3.981 | 0 | 0 | 0 | 2.442 | 0 | 23.392 | 0 |
Other Current Liabilities
| 7,973 | 6,850 | 7,072 | 6,478 | 7,801 | 7,123 | 6,173 | 5,566 | 5,761 | 6,497 | 6,214 | 5,800 | 5,272 | 2,072 | 1,718 | 1,253 | 640 | 865 | 2,758 | 2,547 | 2,608 | 2,920 | 3,443 | 3,404 | 3,915 | 4,389 | 4,322 | 4,256 | 4,227 | 4,361 | 3,522 | 3,469 | 3,436 | 3,004 | 3,227 | 2,790 | 3,069.032 | 2,835.937 | 2,555.109 | 1,736.702 | 1,123.846 | 924.182 | 819.541 | 669.787 | 638.214 | 480.983 | 506.089 | 501.05 | 687.492 | 661.603 | 0 | 0 | 496.962 | 5.605 | 7.746 | 13.176 | 472.439 | 456.622 | 413.006 | 1.2 | 1.937 | 5.401 | 378.633 | 379.605 | 7.755 | 11.137 | 2.042 | 40.104 | 42.043 | 355.054 | 335.726 | 17.807 | 297.224 | 283.329 | 6.248 | 1.003 | 0.619 | 0.939 | 0.725 | 4.805 | 9.958 | 2.786 | 4.29 | 2.882 | 110.767 | 23.392 | -0.056 |
Total Current Liabilities
| 8,337 | 7,836 | 8,514 | 8,168 | 8,492 | 7,537 | 7,614 | 6,855 | 7,242 | 7,225 | 7,041 | 7,047 | 6,070 | 5,707 | 5,323 | 4,965 | 3,556 | 3,755 | 3,570 | 3,269 | 3,308 | 3,388 | 4,292 | 4,246 | 5,213 | 5,820 | 6,005 | 5,557 | 5,962 | 5,793 | 4,422 | 4,638 | 4,665 | 3,646 | 4,377 | 3,822 | 3,861.17 | 3,738.514 | 3,593.196 | 2,174.773 | 1,936.073 | 1,630.936 | 1,555.944 | 1,293.976 | 1,045.438 | 707.159 | 803.046 | 828.037 | 831.936 | 839.106 | 677.09 | 601.834 | 604.444 | 608.822 | 616.098 | 565.548 | 510.087 | 475.927 | 424.327 | 490.233 | 468.063 | 458.3 | 461.139 | 388.227 | 396.613 | 428.72 | 393.847 | 426.922 | 413.785 | 399.379 | 371.065 | 354.893 | 309.696 | 292.225 | 275.085 | 249.614 | 230.52 | 197.519 | 181.423 | 192.133 | 168.318 | 117.833 | 114.959 | 119.841 | 110.767 | 139.595 | 0.056 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,332 | 2,181 | 2,180 | 2,385 | 2,378 | 2,381 | 2,381 | 2,391 | 2,392 | 2,391 | 2,391 | 2,392 | 2,350 | 2,352 | 2,351 | 2,352 | 2,039 | 2,041 | 1,825 | 1,468 | 1,472 | 1,473 | 1,355 | 1,217 | 1,217 | 1,217 | 1,516 | 1,516 | 1,515 | 1,215 | 1,653 | 1,173 | 1,169 | 1,626 | 1,163 | 1,160 | 476.471 | 474.269 | 471.984 | 905.048 | 896.88 | 625.266 | 615.578 | 602.854 | 770.072 | 761.491 | 642.005 | 261.784 | 260.551 | 269.338 | 228.15 | 240.33 | 191.805 | 190.8 | 189.509 | 188.663 | 187.834 | 291.686 | 185.521 | 184.355 | 183.607 | 156.484 | 182.026 | 227.367 | 200 | 228.143 | 200 | 200 | 20 | 30 | 30 | 45 | 15 | 15 | 0 | -4.796 | 1.588 | 4.735 | 4.78 | 1.723 | 0 | 0 | 0 | 0 | 0 | 8.5 | 8.28 |
Deferred Revenue Non-Current
| 364 | 13 | 328 | 418 | 691 | 414 | 654 | 359 | 663 | 13 | 18 | 370 | 1 | 42 | 71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 181 | 15 | 0 | 226 | 0 | 0 | 0 | 0 | 0 | 24.271 | 222.877 | 0 | 0 | 0.58 | 0 | 207.017 | 223.647 | 37.9 | 0 | 0 | 0 | 33.127 | 0 | 0 | 0 | 16.235 | 0 | 0 | 0 | 12.506 | 0 | 0 | 0 | -12.911 | 0 | 0 | 0 | 10.136 | 0 | 0 | 0 | 6.7 | 0 | 0 | 0 | 4.796 | 0 | 0 | 0 | 5.315 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| -364 | -3,056 | -3,741 | 43 | -691 | -414 | -654 | 15 | -663 | -13 | -18 | 14 | -1 | -42 | -71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 15 | 6 | 25 | 15 | 0 | 27.111 | 29.174 | 29.267 | 24.271 | 7.719 | 0 | 0 | 0.58 | 0 | 3.919 | 31.353 | 37.9 | 37.478 | 40.713 | 37.209 | 33.127 | 22.948 | 14.468 | 17.462 | 16.235 | 16.773 | 9.075 | 11.201 | 12.506 | 13.423 | 13.891 | 12.297 | 12.911 | 6.598 | 5.297 | 5.419 | 10.136 | 1.056 | 3.576 | 3.303 | 6.7 | 6.705 | 7.346 | 3.657 | 4.796 | 4.172 | 4.899 | 5.745 | 5.315 | 3.448 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 319 | 3,368 | 3,739 | -337 | 121 | 122 | 88 | -270 | 118 | 126 | 116 | -244 | 94 | 59 | 41 | 119 | 85 | 84 | 87 | 90 | 90 | 93 | 97 | 44 | 60 | 68 | 59 | 61 | 48 | 54 | 44 | 27 | 39 | 38 | 38 | 37 | 32.27 | 31.095 | 33.349 | 338.41 | 28.3 | 278.757 | 224.239 | 212.01 | 216.708 | 23.943 | 23.839 | -13.113 | 22.101 | 22.301 | 22.243 | -11.345 | 17.287 | 20.474 | 19.58 | 3.476 | 19.004 | 16.862 | 16.073 | 2.897 | 14.14 | 40.309 | 22.797 | 10.017 | 46.568 | 17.139 | 43.338 | 33.633 | 42.737 | 41.123 | 40.554 | 31.016 | 39.583 | 40.494 | 4.488 | 4.554 | 4.562 | 4.361 | 4.432 | -1.249 | 4.086 | 3.417 | 3.616 | 3.422 | 2.18 | 3.819 | 0 |
Total Non-Current Liabilities
| 2,651 | 2,506 | 2,506 | 2,509 | 2,499 | 2,503 | 2,469 | 2,495 | 2,510 | 2,517 | 2,525 | 2,532 | 2,445 | 2,453 | 2,463 | 2,471 | 2,124 | 2,125 | 1,912 | 1,558 | 1,562 | 1,566 | 1,452 | 1,261 | 1,277 | 1,285 | 1,575 | 1,577 | 1,563 | 1,269 | 1,889 | 1,230 | 1,214 | 1,915 | 1,216 | 1,197 | 535.852 | 534.538 | 534.6 | 1,292 | 1,155.776 | 904.023 | 839.817 | 816.024 | 986.78 | 996.37 | 920.844 | 324.471 | 320.13 | 332.352 | 287.602 | 295.239 | 232.04 | 225.742 | 226.551 | 224.609 | 223.611 | 317.623 | 212.795 | 212.264 | 211.17 | 210.684 | 217.12 | 250.295 | 253.166 | 250.579 | 248.757 | 253.905 | 63.793 | 74.699 | 73.857 | 89.416 | 61.288 | 62.84 | 8.145 | 9.35 | 10.322 | 13.995 | 14.957 | 11.104 | 7.534 | 3.417 | 3.616 | 3.422 | 2.18 | 12.319 | 8.28 |
Total Liabilities
| 10,988 | 10,342 | 11,020 | 10,677 | 10,991 | 10,040 | 10,083 | 9,350 | 9,752 | 9,742 | 9,566 | 9,579 | 8,515 | 8,160 | 7,786 | 7,436 | 5,680 | 5,880 | 5,482 | 4,827 | 4,870 | 4,954 | 5,744 | 5,507 | 6,490 | 7,105 | 7,580 | 7,134 | 7,525 | 7,062 | 6,311 | 5,868 | 5,879 | 5,561 | 5,593 | 5,019 | 4,397.022 | 4,273.052 | 4,127.796 | 3,466.773 | 3,091.849 | 2,534.959 | 2,395.761 | 2,110 | 2,032.218 | 1,703.529 | 1,723.89 | 1,152.508 | 1,152.066 | 1,171.458 | 964.692 | 897.073 | 836.484 | 834.564 | 842.649 | 790.157 | 733.698 | 793.55 | 637.122 | 702.497 | 679.233 | 668.984 | 678.259 | 638.522 | 649.779 | 679.299 | 642.604 | 680.827 | 477.578 | 474.078 | 444.922 | 444.309 | 370.984 | 355.065 | 283.23 | 258.964 | 240.842 | 211.514 | 196.38 | 203.237 | 175.852 | 121.25 | 118.575 | 123.263 | 112.947 | 151.914 | 129.254 |
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 | 0.019 | 0 | 0 | 0.382 | 0.086 | 0.411 | 0 | 0.197 | 0 | 0.33 | 0 | 0.109 | 0.405 | 0 | 0 | 0.309 | 0.192 | 0.107 | 0.039 | 0 | 0 | 0 | 0 | 0.342 | 0.31 | 0 | 0 | 0 | 0 | 0 | 0.141 | 0.219 | 0.337 | 0.391 | 0 | 0 | 0 | 0 | 0.357 | 0.469 | 0.234 | 0.143 | 0.404 | 0 | 0 | 0 | 0 | 0 |
Common 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 | 0.056 | 0.056 | 0.05 | 0.05 | 0.048 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.045 | 0.047 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.031 | 0.03 | 0.03 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.027 | 0.027 | 0.027 | 0.029 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.027 | 0.027 | 0.025 | 0.025 | 0.005 | 0.005 |
Retained Earnings
| 4,326 | 4,489 | 4,188 | 3,887 | 3,671 | 3,426 | 3,117 | 2,796 | 2,937 | 2,707 | 2,657 | 2,399 | 2,296 | 2,153 | 1,968 | 1,860 | 1,983 | 1,798 | 1,522 | 1,781 | 1,666 | 1,491 | 1,295 | 1,012 | 811 | 614 | 412 | 298 | 560 | 657 | 887 | 766 | 857 | 815 | 782 | 758 | 728.747 | 682.448 | 643.505 | 615.352 | 581.56 | 565.438 | 557.627 | 553.129 | 562.255 | 554.686 | 530.115 | 500.2 | 474.557 | 471.193 | 508.499 | 490.41 | 523.37 | 504.42 | 486.98 | 469.592 | 451.964 | 435.791 | 425.212 | 414.622 | 419.094 | 410.53 | 395.965 | 387.158 | 371.617 | 354.431 | 337.915 | 324.76 | 306.849 | 289.335 | 276.021 | 266.875 | 255.231 | 242.89 | 229.738 | 221.148 | 210.416 | 203.605 | 208.311 | 193.552 | 177.266 | 160.827 | 148.877 | 137.779 | 125.913 | 114.189 | 103.242 |
Accumulated Other Comprehensive Income/Loss
| -9 | -85 | -85 | -82 | -165 | -146 | -125 | -160 | -185 | -128 | -81 | -5 | 17 | 26 | 26 | 37 | 37 | 32 | -15 | 4 | 5 | 5 | -3 | -8 | -10 | -11 | -12 | -5 | -1 | -1 | -1 | -2 | 3 | 4 | 2 | -4 | -0.701 | -1.83 | 0.297 | -1.019 | -0.617 | 0.04 | -0.382 | -1.086 | -1.411 | -2.705 | -0.197 | -0.457 | -0.33 | -0.785 | -1.109 | -1.405 | -1.762 | -1.597 | -2.309 | -2.192 | -2.107 | -2.039 | -1.684 | -1.812 | -1.665 | -1.702 | -2.342 | -2.31 | -4.537 | -2.975 | -1.883 | 0.272 | 0.111 | -0.141 | -0.219 | -0.337 | -0.391 | -0.714 | -0.648 | -0.629 | -0.596 | -0.357 | -0.469 | -0.234 | -0.143 | -0.404 | 0.126 | 0.054 | 0.044 | 0 | 0 |
Other Total Stockholders Equity
| 453 | 439 | 390 | 410 | 373 | 341 | 296 | 328 | 289 | 251 | 218 | 236 | 205 | 191 | 170 | 199 | 181 | 166 | 140 | 175 | 160 | 240 | 543 | 643 | 760 | 1,055 | 1,153 | 1,044 | 870 | 865 | 841 | 841 | 831 | 822 | 806 | 803 | 789.907 | 782.433 | 398.141 | 396.04 | 383.3 | 351.546 | 340.047 | 340.762 | 331.547 | 324.36 | 234.039 | 282.524 | 280.398 | 275.556 | 267.767 | 265.617 | 260.166 | 262.988 | 255.494 | 251.435 | 247.738 | 134.037 | 130.272 | 129.902 | 127.317 | 125.321 | 134.703 | 125.479 | 140.987 | 140.97 | 166.754 | 165.418 | 161.451 | 159.284 | 156.066 | 153.263 | 151.331 | 149.353 | 146.845 | 142.303 | 141.239 | 140.492 | 138.388 | 137.042 | 135.331 | 133.925 | 132.95 | 83.464 | 82.02 | -20.39 | -20.39 |
Total Shareholders Equity
| 4,770 | 4,843 | 4,493 | 4,215 | 3,879 | 3,621 | 3,288 | 2,964 | 3,041 | 2,830 | 2,794 | 2,630 | 2,518 | 2,370 | 2,164 | 2,096 | 2,201 | 1,996 | 1,647 | 1,960 | 1,831 | 1,736 | 1,835 | 1,647 | 1,561 | 1,658 | 1,553 | 1,337 | 1,429 | 1,521 | 1,727 | 1,605 | 1,691 | 1,641 | 1,590 | 1,557 | 1,518.009 | 1,463.107 | 1,041.993 | 1,010.442 | 964.291 | 917.07 | 897.72 | 892.937 | 892.848 | 876.387 | 764.199 | 782.314 | 755.001 | 746.01 | 775.312 | 755.073 | 781.82 | 765.857 | 740.505 | 719.057 | 697.732 | 567.854 | 553.826 | 542.738 | 544.772 | 534.175 | 528.695 | 510.664 | 508.094 | 492.455 | 502.814 | 490.478 | 468.439 | 448.647 | 432.115 | 420.166 | 406.59 | 391.557 | 375.963 | 362.85 | 351.087 | 344.125 | 346.727 | 330.622 | 312.625 | 294.779 | 281.98 | 221.322 | 208.002 | 93.804 | 82.857 |
Total Equity
| 4,770 | 4,843 | 4,493 | 4,215 | 3,879 | 3,621 | 3,288 | 2,964 | 3,041 | 2,830 | 2,794 | 2,630 | 2,518 | 2,370 | 2,164 | 2,096 | 2,201 | 1,996 | 1,647 | 1,960 | 1,831 | 1,736 | 1,835 | 1,647 | 1,561 | 1,658 | 1,553 | 1,337 | 1,429 | 1,521 | 1,727 | 1,605 | 1,691 | 1,641 | 1,590 | 1,557 | 1,518.009 | 1,463.107 | 1,041.993 | 1,010.442 | 964.291 | 917.07 | 897.72 | 892.937 | 892.848 | 876.387 | 764.199 | 782.314 | 755.001 | 746.01 | 775.312 | 755.073 | 781.82 | 765.857 | 740.505 | 719.057 | 697.732 | 567.854 | 553.826 | 542.738 | 544.772 | 534.175 | 528.695 | 510.664 | 508.094 | 492.455 | 502.814 | 490.478 | 468.439 | 448.647 | 432.115 | 420.166 | 406.59 | 391.557 | 375.963 | 362.85 | 351.087 | 344.125 | 346.727 | 330.622 | 312.625 | 294.779 | 281.98 | 221.322 | 208.002 | 93.804 | 82.857 |
Total Liabilities & Shareholders Equity
| 15,758 | 15,185 | 15,513 | 14,892 | 14,870 | 13,661 | 13,371 | 12,314 | 12,793 | 12,572 | 12,360 | 12,209 | 11,033 | 10,530 | 9,950 | 9,532 | 7,881 | 7,876 | 7,129 | 6,787 | 6,701 | 6,690 | 7,579 | 7,154 | 8,051 | 8,763 | 9,133 | 8,471 | 8,954 | 8,583 | 8,038 | 7,473 | 7,570 | 7,202 | 7,183 | 6,576 | 5,915.031 | 5,736.159 | 5,169.789 | 4,477.215 | 4,056.14 | 3,452.029 | 3,293.481 | 3,002.937 | 2,925.066 | 2,579.916 | 2,488.089 | 1,934.822 | 1,907.067 | 1,917.468 | 1,740.004 | 1,652.146 | 1,618.304 | 1,600.421 | 1,583.154 | 1,509.214 | 1,431.43 | 1,361.404 | 1,190.948 | 1,245.235 | 1,224.005 | 1,203.159 | 1,206.954 | 1,149.186 | 1,157.873 | 1,171.754 | 1,145.418 | 1,171.305 | 946.017 | 922.725 | 877.037 | 864.475 | 777.574 | 746.622 | 659.193 | 621.814 | 591.929 | 555.639 | 543.107 | 533.859 | 488.477 | 416.029 | 400.555 | 344.585 | 320.949 | 245.718 | 212.111 |