Merck & Co., Inc.
NYSE:MRK
101.87 (USD) • At close November 4, 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
| 11,346 | 5,671 | 6,909 | 8,644 | 5,704 | 9,738 | 12,694 | 11,145 | 9,675 | 8,556 | 8,096 | 10,016 | 8,575 | 6,981 | 8,062 | 7,356 | 11,103 | 7,425 | 9,676 | 7,869 | 6,659 | 8,076 | 7,965 | 7,826 | 5,310 | 4,483 | 6,092 | 7,901 | 7,786 | 11,708 | 6,515 | 7,907 | 6,608 | 9,716 | 8,524 | 7,548 | 6,922 | 7,980 | 7,441 | 11,370 | 9,743 | 15,828 | 15,621 | 14,090 | 15,090 | 13,024 | 13,451 | 17,360 | 16,752 | 14,656 | 13,531 | 14,253 | 12,342 | 11,695 | 10,900 | 9,874 | 8,665.6 | 8,236 | 9,311.4 | 7,585.7 | 12,457.6 | 6,017.1 | 4,368.3 | 5,720.1 | 7,345.2 | 6,289.4 | 5,336.1 | 5,208.3 | 3,469.5 | 2,101.9 | 5,914.7 | 6,222.1 | 8,213.3 | 10,187.2 | 9,585.3 | 2,918 | 1,917.6 | 2,389.6 | 2,878.8 | 2,666.9 | 1,599.8 | 1,762.1 | 1,201 | 2,173.8 | 1,664.7 | 2,216.9 | 2,243 | 1,496.6 | 1,318.9 | 2,943.1 | 2,144 | 1,633.6 | 2,108.4 | 2,158.5 | 2,536.8 | 1,535.1 | 2,806 | 2,222.7 | 2,021.9 | 2,103.4 | 2,267.9 | 1,792.6 | 2,606.2 | 2,429.3 | 1,424.9 | 1,596.6 | 1,125.1 | 1,281.8 | 1,587 | 1,736.6 | 1,352.4 | 1,344.2 | 1,686.8 | 1,753.4 | 1,847.4 | 1,906.1 | 1,664.1 | 2,221.1 | 1,604 | 1,213 | 1,219.7 | 917 | 829.4 | 1,197.4 | 847.8 | 702.5 | 575.1 | 868.8 | 715.9 | 694.8 | 797.9 | 920.3 | 718.2 | 779.2 | 806.4 | 647.6 | 560.8 | 508.7 | 685.1 | 623.8 | 1,550 | 1,148.2 | 965.8 | 842 |
| Short Term Investments
| 50 | 40 | 252 | 168 | 718 | 680 | 498 | 103 | 453 | 372 | 0 | 26 | 12 | 16 | 785 | 6 | 10 | 7 | 774 | 149 | 446 | 722 | 899 | 2,459 | 2,284 | 2,863 | 2,406 | 3,294 | 4,181 | 3,541 | 7,826 | 5,160 | 5,226 | 3,227 | 4,903 | 4,541 | 4,448 | 7,621 | 8,278 | 2,977 | 3,652 | 4,685 | 1,865 | 4,079 | 3,008 | 2,998 | 2,690 | 757 | 698 | 910 | 1,441 | 1,323 | 1,639 | 1,334 | 1,301 | 750 | 1,277 | 1,541.3 | 293.1 | 926.4 | 4,474.7 | 6,564.5 | 1,118.1 | 1,121.2 | 2,642.3 | 2,874.3 | 2,894.7 | 2,183.2 | 2,034.5 | 1,954.3 | 2,798.3 | 2,864.9 | 2,251.1 | 2,214.3 | 6,052.3 | 11,110 | 11,113.1 | 7,048.8 | 4,211.1 | 4,289.9 | 4,577.3 | 3,549.8 | 2,972 | 4,118.9 | 4,050.8 | 2,920.4 | 2,728.2 | 2,488.5 | 1,790.6 | 1,563 | 1,142.6 | 2,215.8 | 1,851.4 | 1,841.6 | 1,717.8 | 1,300 | 1,105.7 | 1,070 | 1,180.5 | 1,676.5 | 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 |
| Cash and Short Term Investments
| 11,396 | 5,711 | 7,161 | 8,812 | 6,422 | 10,418 | 13,192 | 11,248 | 10,128 | 8,928 | 8,096 | 10,016 | 8,575 | 6,981 | 8,062 | 7,356 | 11,103 | 7,432 | 10,450 | 8,018 | 7,105 | 8,798 | 8,864 | 10,285 | 7,594 | 7,346 | 8,498 | 11,195 | 11,967 | 15,249 | 14,341 | 13,067 | 11,834 | 12,943 | 13,427 | 12,089 | 11,370 | 15,601 | 15,719 | 14,347 | 13,395 | 20,513 | 17,486 | 18,169 | 18,098 | 16,022 | 16,141 | 18,117 | 17,450 | 15,566 | 14,972 | 15,576 | 13,981 | 13,029 | 12,201 | 10,624 | 9,942.6 | 9,777.3 | 9,604.5 | 8,512.1 | 16,932.3 | 12,581.6 | 5,486.4 | 6,841.3 | 9,987.5 | 9,163.7 | 8,230.8 | 7,391.5 | 5,504 | 4,056.2 | 8,713 | 9,087 | 10,464.4 | 12,401.5 | 15,637.6 | 14,028 | 13,030.7 | 9,438.4 | 7,089.9 | 6,956.8 | 6,177.1 | 5,311.9 | 4,173 | 6,292.7 | 5,715.5 | 5,137.3 | 4,971.2 | 3,985.1 | 3,109.5 | 4,506.1 | 3,286.6 | 3,849.4 | 3,959.8 | 4,000.1 | 4,254.6 | 2,835.1 | 3,911.7 | 3,292.7 | 3,202.4 | 3,779.9 | 2,267.9 | 1,792.6 | 2,606.2 | 2,429.3 | 1,424.9 | 1,596.6 | 1,125.1 | 1,281.8 | 1,587 | 1,736.6 | 1,352.4 | 1,344.2 | 1,686.8 | 1,753.4 | 1,847.4 | 1,906.1 | 1,664.1 | 2,221.1 | 1,604 | 1,213 | 1,219.7 | 917 | 829.4 | 1,197.4 | 847.8 | 702.5 | 575.1 | 868.8 | 715.9 | 694.8 | 797.9 | 920.3 | 718.2 | 779.2 | 806.4 | 647.6 | 560.8 | 508.7 | 685.1 | 623.8 | 1,550 | 1,148.2 | 965.8 | 842 |
| Net Receivables
| 12,414 | 12,572 | 11,072 | 11,674 | 12,287 | 11,577 | 9,450 | 9,482 | 9,643 | 9,828 | 9,230 | 8,571 | 7,843 | 8,235 | 7,851 | 8,422 | 7,577 | 8,182 | 6,778 | 8,442 | 7,964 | 7,608 | 7,071 | 7,374 | 7,287 | 7,245 | 6,873 | 7,671 | 7,439 | 7,066 | 7,018 | 7,364 | 6,916 | 6,850 | 6,484 | 6,414 | 6,510 | 6,670 | 6,626 | 6,515 | 7,022 | 7,188 | 7,184 | 7,578 | 7,779 | 7,965 | 7,672 | 7,952 | 8,152 | 8,726 | 8,261 | 8,136 | 8,475 | 7,955 | 7,344 | 7,298 | 6,276.1 | 7,497.7 | 6,602.9 | 7,073.7 | 3,663.4 | 3,569.7 | 3,778.9 | 3,642.6 | 3,647 | 3,760.8 | 3,636.2 | 3,501.6 | 3,607.5 | 4,016.2 | 3,314.8 | 3,081.4 | 3,084.7 | 3,040.7 | 2,927.3 | 3,647.3 | 3,506.7 | 3,798.1 | 3,627.7 | 3,908 | 3,888.6 | 4,199.6 | 4,023.6 | 4,561.8 | 5,901.6 | 5,617.7 | 5,423.4 | 5,524.6 | 5,786.8 | 5,565.4 | 5,215.4 | 5,532.5 | 5,249.8 | 5,009.8 | 5,017.9 | 4,571.3 | 3,863.2 | 3,691.7 | 4,089 | 3,498.2 | 3,380.1 | 3,132.5 | 3,374.1 | 3,086.2 | 2,873.7 | 2,574.3 | 2,876.7 | 2,966.4 | 2,697 | 2,721.8 | 2,655.9 | 2,723.3 | 2,499.3 | 2,432.2 | 2,495.7 | 2,242.1 | 2,223.7 | 2,875 | 3,017.2 | 3,341.9 | 3,022.1 | 2,745 | 2,807.2 | 2,473 | 2,615.3 | 1,706.1 | 1,736.9 | 2,183.5 | 2,041.8 | 1,523.9 | 1,545.5 | 1,446.1 | 1,460.4 | 1,268.4 | 1,345.8 | 1,927.4 | 1,816.7 | 1,670.7 | 1,265.6 | 1,149.4 | 1,022.8 | 1,076.5 | 906.7 | 864.3 |
| Inventory
| 6,469 | 6,510 | 6,358 | 6,131 | 5,930 | 5,863 | 5,911 | 5,614 | 5,535 | 5,774 | 5,953 | 7,976 | 7,911 | 8,577 | 6,310 | 8,209 | 7,977 | 7,476 | 5,978 | 7,370 | 5,847 | 5,712 | 5,440 | 5,416 | 5,178 | 5,382 | 5,096 | 5,263 | 5,407 | 5,146 | 4,866 | 5,244 | 5,248 | 5,102 | 4,700 | 5,123 | 5,306 | 5,539 | 5,571 | 5,819 | 6,136 | 6,376 | 6,226 | 6,741 | 6,766 | 6,773 | 6,535 | 6,731 | 6,249 | 6,339 | 6,254 | 6,239 | 6,225 | 6,057 | 5,868 | 6,264 | 6,244.2 | 6,825.4 | 8,055.3 | 7,508.3 | 2,155.3 | 2,127.8 | 2,283.3 | 2,228.2 | 2,190.6 | 2,076.5 | 1,881 | 1,849.5 | 1,759.5 | 1,726.8 | 1,769.4 | 1,870.7 | 1,640.5 | 1,664.3 | 1,658.1 | 1,749.4 | 1,811.2 | 1,756.6 | 1,898.7 | 2,213.2 | 2,520.8 | 2,658.6 | 2,554.7 | 2,441.4 | 3,630.4 | 3,522.6 | 3,411.8 | 3,452.1 | 3,407.3 | 3,116.4 | 3,579.3 | 3,385.4 | 3,153.5 | 2,845.6 | 3,021.5 | 3,099.9 | 2,927.9 | 2,977.5 | 2,846.9 | 2,746.7 | 2,566.3 | 2,485.8 | 2,623.9 | 2,366.5 | 2,328.6 | 2,078.8 | 2,145.1 | 2,226.7 | 2,170.8 | 2,088.1 | 2,148.8 | 1,921.1 | 1,811 | 1,882.7 | 1,872.5 | 1,764.4 | 1,787.4 | 1,672.9 | 1,660.9 | 1,589.5 | 1,555.2 | 1,577.7 | 1,641.7 | 1,187 | 1,226.6 | 1,220.1 | 1,182.6 | 1,188.5 | 1,088.5 | 1,067.8 | 991.3 | 997.1 | 999.9 | 924.1 | 892.6 | 859.6 | 842.3 | 789.7 | 779.7 | 749.2 | 657.7 | 659.6 | 579.8 | 544.9 |
| Other Current Assets
| 7,926 | 6,652 | 7,577 | 5,337 | 5,338 | 5,544 | 7,169 | 7,217 | 6,810 | 6,654 | 6,987 | 4,495 | 4,336 | 3,116 | 5,541 | 2,590 | 2,686 | 3,084 | 4,277 | 2,312 | 3,382 | 3,233 | 4,500 | 3,761 | 4,005 | 4,112 | 4,299 | 3,790 | 3,354 | 4,069 | 4,389 | 3,765 | 3,928 | 3,877 | 5,153 | 4,941 | 5,133 | 5,117 | 5,257 | 8,042 | 7,034 | 7,163 | 4,789 | 5,277 | 4,352 | 4,484 | 4,509 | 3,429 | 3,788 | 3,713 | 3,694 | 4,158 | 3,687 | 3,983 | 3,651 | 3,570 | 3,790.7 | 4,144.5 | 4,165.9 | 1,512.3 | 6,482.9 | 7,905.5 | 7,756.3 | 6,706.4 | 1,767.8 | 2,046 | 1,297.4 | 1,421.1 | 1,564.7 | 1,942.5 | 1,433 | 1,185.1 | 700.5 | 905.4 | 826.3 | 640.6 | 780.7 | 766.9 | 858.9 | 782.4 | 701.9 | 791.2 | 775.9 | 725.3 | 1,055.5 | 1,103.3 | 1,027.5 | 1,061.8 | 1,001.3 | 836.1 | 880.3 | 1,155.6 | 1,108 | 996.2 | 1,059.4 | 1,094.1 | 1,137.9 | 1,122.5 | 1,120.9 | 990.1 | 2,212.8 | 2,204.3 | 1,624.3 | 2,450.9 | 2,270.2 | 2,137 | 2,066.1 | 1,734.9 | 1,964.2 | 1,670.1 | 1,569.5 | 1,791.9 | 1,625.5 | 2,542.6 | 2,401.9 | 1,841.8 | 1,701.9 | 704.1 | 639.6 | 472.6 | 516.4 | 463.9 | 456.3 | 428.2 | 449.5 | 858.1 | 905.1 | 402.1 | 408.7 | 832.5 | 976.1 | 1,022.2 | 895 | 826.5 | 721.5 | 311.6 | 279.9 | 232.6 | 679.4 | 868.2 | 158.8 | 122.6 | 59 | 58.8 |
| Total Current Assets
| 38,205 | 31,445 | 32,168 | 31,954 | 29,977 | 33,402 | 35,722 | 33,561 | 32,116 | 31,184 | 30,266 | 31,058 | 28,665 | 26,909 | 27,764 | 26,577 | 29,343 | 26,174 | 27,483 | 26,142 | 24,298 | 25,351 | 25,875 | 26,836 | 24,064 | 24,085 | 24,766 | 27,919 | 28,167 | 31,530 | 30,614 | 29,440 | 27,926 | 28,772 | 29,764 | 28,567 | 28,319 | 32,927 | 33,173 | 34,723 | 33,587 | 41,240 | 35,685 | 37,765 | 36,995 | 35,244 | 34,857 | 36,229 | 35,639 | 34,344 | 33,181 | 34,109 | 32,368 | 31,024 | 29,064 | 27,756 | 26,253.6 | 28,244.9 | 28,428.6 | 25,603.1 | 29,233.9 | 26,184.6 | 19,304.9 | 19,418.5 | 17,592.9 | 17,047 | 15,045.4 | 14,163.7 | 12,435.7 | 11,741.7 | 15,230.2 | 15,224.2 | 15,890.1 | 18,011.9 | 21,049.3 | 20,065.3 | 19,129.3 | 15,760 | 13,475.2 | 13,860.4 | 13,288.4 | 12,961.3 | 11,527.2 | 14,021.2 | 16,303 | 15,380.9 | 14,833.9 | 14,023.6 | 13,304.9 | 14,024 | 12,961.6 | 13,922.9 | 13,471.1 | 12,851.7 | 13,353.4 | 11,600.4 | 11,840.7 | 11,084.4 | 11,259.2 | 11,014.9 | 10,427.1 | 9,615.2 | 10,228.5 | 10,332.9 | 8,897.4 | 8,386.7 | 8,213 | 8,209.8 | 8,419 | 8,216.6 | 7,726.6 | 7,780.5 | 7,622.6 | 8,610.9 | 8,617.5 | 7,754.4 | 7,377.1 | 7,473.1 | 6,921.7 | 6,617 | 6,313.4 | 5,703.6 | 5,734.6 | 5,285.6 | 5,139.2 | 4,486.8 | 4,399.7 | 4,642.9 | 4,254.9 | 4,119 | 4,310.8 | 4,385.7 | 4,073.5 | 3,798.2 | 3,766.3 | 3,746.2 | 3,499.7 | 3,201.7 | 3,409.8 | 3,390.6 | 3,389.3 | 3,006.9 | 2,511.3 | 2,310 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 23,221 | 23,045 | 24,488 | 22,526 | 22,231 | 21,758 | 21,422 | 20,424 | 20,059 | 19,747 | 19,279 | 18,565 | 18,064 | 18,295 | 17,986 | 16,919 | 15,789 | 15,269 | 15,053 | 14,287 | 13,862 | 13,506 | 13,291 | 12,755 | 12,626 | 12,561 | 12,439 | 12,189 | 12,094 | 12,042 | 12,026 | 12,029 | 11,987 | 12,360 | 12,507 | 12,482 | 12,630 | 12,910 | 13,136 | 13,438 | 13,893 | 14,296 | 14,973 | 15,323 | 15,683 | 15,802 | 16,030 | 15,884 | 15,867 | 16,124 | 16,297 | 16,383 | 16,671 | 16,833 | 17,082 | 17,116 | 17,334.2 | 17,985 | 18,273.5 | 18,735.8 | 11,711.3 | 11,826.1 | 11,999.6 | 12,103.2 | 12,240.4 | 12,290.9 | 12,346 | 12,490.7 | 12,767.4 | 12,939.8 | 13,194.1 | 13,412.8 | 13,728.1 | 13,979.9 | 14,398.2 | 14,606.2 | 14,670.3 | 14,705.6 | 14,713.7 | 14,433.1 | 14,299.3 | 14,182.2 | 14,169 | 13,924.9 | 14,569.3 | 14,356.2 | 14,195.6 | 13,839.6 | 13,610 | 13,249.7 | 13,103.4 | 12,655.3 | 12,370.4 | 11,836 | 11,482.1 | 10,922.4 | 10,406.4 | 9,946.6 | 9,676.7 | 9,038 | 8,525 | 8,121.2 | 7,843.8 | 7,324 | 7,026.8 | 6,744.4 | 6,609.4 | 6,296 | 6,135.3 | 5,973.5 | 5,926.7 | 5,666.7 | 5,569.2 | 5,401.4 | 5,269.1 | 5,113.3 | 4,948.8 | 4,851.6 | 5,296.3 | 5,220.4 | 5,081.2 | 4,967.5 | 4,894.6 | 4,540.3 | 4,424.7 | 4,382.8 | 4,271.1 | 4,015.1 | 3,820.4 | 3,631.7 | 3,504.5 | 3,223.7 | 3,028.9 | 2,853.1 | 2,721.7 | 2,522.6 | 2,413.1 | 2,339.7 | 2,292.5 | 2,202.6 | 2,070.7 | 1,948 | 1,906.2 | 1,882.8 |
| Goodwill
| 21,161 | 21,181 | 21,197 | 21,183 | 21,195 | 21,209 | 21,204 | 21,160 | 21,213 | 21,258 | 21,264 | 18,862 | 18,873 | 20,212 | 20,238 | 20,248 | 20,067 | 19,767 | 19,425 | 19,480 | 19,490 | 18,170 | 18,253 | 18,258 | 18,274 | 18,304 | 18,284 | 18,340 | 18,358 | 18,358 | 18,162 | 18,260 | 17,809 | 17,784 | 17,723 | 17,761 | 17,707 | 17,740 | 12,992 | 13,171 | 11,789 | 12,120 | 12,301 | 12,121 | 12,198 | 12,207 | 12,134 | 12,168 | 12,158 | 12,156 | 12,155 | 12,228 | 12,382 | 12,207 | 12,378 | 12,481 | 12,225.5 | 12,266.2 | 11,923.1 | 20,519 | 1,439 | 1,439 | 1,438.7 | 1,438.7 | 1,434.4 | 1,454.8 | 1,454.8 | 1,431.6 | 1,431.6 | 1,431.6 | 1,431.6 | 1,085.7 | 1,085.7 | 1,085.7 | 204 | 0 | 0 | 0 | 209 | 0 | 0 | 216 | 0 | 234 | 233 | 230 | 0 | 229 | 223 | 219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16,984 | 17,572 | 18,011 | 19,199 | 19,665 | 19,857 | 20,269 | 21,368 | 22,497 | 23,022 | 22,933 | 13,384 | 13,622 | 14,401 | 14,604 | 16,677 | 16,566 | 16,096 | 14,196 | 12,307 | 13,381 | 10,999 | 11,431 | 12,175 | 12,898 | 13,500 | 14,183 | 15,138 | 16,119 | 16,863 | 17,305 | 20,506 | 20,315 | 21,364 | 22,602 | 23,724 | 24,750 | 26,080 | 20,386 | 20,395 | 18,830 | 20,517 | 23,801 | 25,002 | 26,333 | 28,108 | 29,083 | 30,325 | 31,620 | 33,000 | 34,302 | 35,822 | 37,065 | 37,906 | 39,456 | 42,954 | 43,281.4 | 45,574.9 | 47,655.8 | 44,802.9 | 581.1 | 614.2 | 525.4 | 558.2 | 596.2 | 653.8 | 713.2 | 771.3 | 828.5 | 887.1 | 943.9 | 631.8 | 678.3 | 483.1 | 1,604.4 | 1,639.6 | 1,675 | 1,717.9 | 1,764.9 | 1,811.4 | 1,855.2 | 1,903.4 | 1,949.4 | 1,904.4 | 7,628.1 | 7,691.8 | 7,241 | 7,305.6 | 7,367 | 7,428.6 | 7,476.5 | 7,573.8 | 7,190.2 | 7,283.7 | 7,374.2 | 7,458.4 | 7,549.1 | 7,451.5 | 7,584.2 | 7,673.1 | 7,746.9 | 8,193.3 | 8,287.2 | 8,377.6 | 6,664.2 | 6,722.5 | 6,780.5 | 6,851.5 | 6,977.9 | 6,689.6 | 6,736.6 | 6,792.7 | 6,740.1 | 6,786.6 | 6,826.3 | 6,969.5 | 7,027 | 7,074 | 7,212.3 | 6,684.2 | 6,720.9 | 6,619 | 6,645.5 | 0 | 0 | 0 | 153.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 97.1 |
| Goodwill and Intangible Assets
| 38,145 | 38,753 | 39,208 | 40,382 | 40,860 | 41,066 | 41,473 | 42,528 | 43,710 | 44,280 | 44,197 | 32,246 | 32,495 | 34,613 | 34,842 | 36,925 | 36,633 | 35,863 | 33,621 | 31,787 | 32,871 | 29,169 | 29,684 | 30,433 | 31,172 | 31,804 | 32,467 | 33,478 | 34,477 | 35,221 | 35,467 | 38,766 | 38,124 | 39,148 | 40,325 | 41,485 | 42,457 | 43,820 | 33,378 | 33,566 | 30,619 | 32,637 | 36,102 | 37,123 | 38,531 | 40,315 | 41,217 | 42,493 | 43,778 | 45,156 | 46,457 | 48,050 | 49,447 | 50,113 | 51,834 | 55,435 | 55,506.9 | 57,841.1 | 59,578.9 | 65,321.9 | 2,020.1 | 2,053.2 | 1,964.1 | 1,996.9 | 2,030.6 | 2,108.6 | 2,168 | 2,202.9 | 2,260.1 | 2,318.7 | 2,375.5 | 1,717.5 | 1,764 | 1,568.8 | 1,604.4 | 1,639.6 | 1,675 | 1,717.9 | 1,764.9 | 1,811.4 | 1,855.2 | 1,903.4 | 1,949.4 | 1,904.4 | 7,628.1 | 7,691.8 | 7,241 | 7,305.6 | 7,367 | 7,428.6 | 7,476.5 | 7,573.8 | 7,190.2 | 7,283.7 | 7,374.2 | 7,458.4 | 7,549.1 | 7,451.5 | 7,584.2 | 7,673.1 | 7,746.9 | 8,193.3 | 8,287.2 | 8,377.6 | 6,664.2 | 6,722.5 | 6,780.5 | 6,851.5 | 6,977.9 | 6,689.6 | 6,736.6 | 6,792.7 | 6,740.1 | 6,786.6 | 6,826.3 | 6,969.5 | 7,027 | 7,074 | 7,212.3 | 6,684.2 | 6,720.9 | 6,619 | 6,645.5 | 0 | 0 | 0 | 153.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 97.1 |
| Long Term Investments
| 1,649 | 1,588 | 1,584 | 2,687 | 2,828 | 2,991 | 1,015 | 984 | 238 | 316 | 370 | 435 | 411 | 544 | 785 | 1,372 | 1,251 | 555 | 1,469 | 2,111 | 3,779 | 5,621 | 6,233 | 7,606 | 10,033 | 11,033 | 12,125 | 12,206 | 12,138 | 11,896 | 11,416 | 11,657 | 11,879 | 12,554 | 13,039 | 13,080 | 13,333 | 13,092 | 13,515 | 13,492 | 12,618 | 11,456 | 9,770 | 9,198 | 8,555 | 7,948 | 7,305 | 5,560 | 4,085 | 3,972 | 3,458 | 2,423 | 2,175 | 2,084 | 2,175 | 2,138 | 2,045.6 | 1,995 | 432.3 | 464.6 | 110.1 | 78.7 | -435 | -509 | -518 | -442 | -349 | -234 | -234 | -242 | -266 | -379 | -349 | -281 | -294 | 0 | 0 | 0 | -309 | 0 | 0 | -444 | -234 | -507 | -495 | -577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 876 | 922 | 0 | 1,018 | 996 | 0 | 1,795 | 2,417 | 2,974 | 3,071 | 3,441 | 1,527 | 1,489 | 1,204 | 1,015 | 1,777 | 2,091 | 1,943 | 1,470 | 1,960 | 2,089 | 1,835 | 1,702 | 2,065 | 2,159 | 2,206 | 2,219 | 4,159 | 4,560 | 4,889 | 5,077 | 6,374 | 6,091 | 6,256 | 6,535 | 4,941 | 5,133 | 5,117 | 5,257 | 4,740 | 3,659 | 3,939 | 4,789 | 5,277 | 4,352 | 4,484 | 4,509 | 3,429 | 3,788 | 3,713 | 3,694 | 4,158 | 3,687 | 3,983 | -1,092 | 18,437 | 3,790.7 | 4,144.5 | 1,657.9 | 578 | 515 | 485 | 435 | 509 | 518 | 442 | 349 | 234 | 234 | 242 | 266 | 379 | 349 | 281 | 294 | 0 | 0 | 0 | 309 | 0 | 0 | 444 | 234 | 507 | 495 | 577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10,534 | 10,096 | 9,227 | 8,160 | 7,577 | 8,579 | 7,733 | 7,167 | 7,998 | 8,070 | 8,141 | 9,663 | 9,564 | 9,282 | 9,196 | 6,230 | 5,508 | 5,109 | 5,301 | 7,044 | 7,066 | 6,872 | 5,852 | 5,435 | 4,986 | 4,352 | 3,856 | 1,725 | 1,368 | 983 | 777 | 69 | 468 | -335 | -391 | 677 | 710 | 479 | -124 | 1,849 | 3,484 | 4,892 | 4,326 | 1,733 | 2,760 | 2,407 | 2,214 | 2,706 | 2,368 | 2,200 | 2,041 | 1,411 | 1,847 | 1,828 | 6,718 | -13,042 | 1,239.5 | 1,383.3 | 3,718.5 | 5,514.6 | 5,816.7 | 5,915.5 | 13,927.1 | 15,027.1 | 15,593.6 | 15,594.6 | 18,791.3 | 16,843.4 | 16,719.6 | 15,992.3 | 13,770 | 13,364.6 | 12,096.5 | 9,857.4 | 7,793.9 | 7,519.9 | 7,531.7 | 10,933.6 | 12,619 | 12,769.5 | 12,411.7 | 12,618.3 | 12,941.9 | 12,738.5 | 11,507.7 | 11,524.6 | 11,290.7 | 12,168.6 | 11,678.5 | 10,772.4 | 10,465.2 | 9,553.6 | 8,716.8 | 8,254.9 | 7,700.7 | 8,026.4 | 7,647.1 | 7,295.9 | 7,114.8 | 6,861.5 | 6,511.1 | 6,359.4 | 5,493.9 | 5,122.5 | 4,905.6 | 4,546.3 | 4,209 | 4,540.5 | 4,095.7 | 3,852.7 | 3,903.2 | 3,741.6 | 3,314.3 | 3,185 | 3,118.9 | 2,608.5 | 2,473.8 | 2,321.6 | 2,426.3 | 2,598.5 | 2,591.4 | 2,696.5 | 2,652.8 | 2,798.8 | 2,761.8 | 2,671.6 | 2,261.7 | 2,247 | 2,072 | 1,912.3 | 1,683.2 | 1,583.1 | 1,539.7 | 1,630.5 | 1,541.8 | 1,502.7 | 1,436.2 | 1,363.4 | 1,054.4 | 913.2 | 667.5 | 725.1 | 687.7 | 612.3 |
| Total Non-Current Assets
| 74,425 | 74,404 | 74,507 | 74,773 | 74,492 | 74,394 | 73,438 | 73,520 | 74,979 | 75,484 | 75,428 | 62,436 | 62,023 | 63,938 | 63,824 | 63,223 | 61,272 | 58,739 | 56,914 | 57,189 | 59,667 | 57,003 | 56,762 | 58,294 | 60,976 | 61,956 | 63,106 | 63,757 | 64,637 | 65,031 | 64,763 | 68,895 | 68,549 | 69,983 | 72,015 | 72,665 | 74,263 | 75,418 | 65,162 | 67,085 | 64,273 | 67,220 | 69,960 | 68,654 | 69,881 | 70,956 | 71,275 | 70,072 | 69,886 | 71,165 | 71,947 | 72,425 | 73,827 | 74,841 | 76,717 | 80,084 | 79,916.9 | 83,348.9 | 83,661.1 | 90,614.9 | 20,173.2 | 20,358.5 | 27,890.8 | 29,127.2 | 29,864.6 | 29,994.1 | 33,305.3 | 31,537 | 31,747.1 | 31,250.8 | 29,339.6 | 28,494.9 | 27,588.6 | 25,406.1 | 23,796.5 | 23,765.7 | 23,877 | 27,357.1 | 29,097.6 | 29,014 | 28,566.2 | 28,703.9 | 29,060.3 | 28,567.8 | 33,705.1 | 33,572.6 | 32,727.3 | 33,313.8 | 32,655.5 | 31,450.7 | 31,045.1 | 29,782.7 | 28,277.4 | 27,374.6 | 26,557 | 26,407.2 | 25,602.6 | 24,694 | 24,375.7 | 23,572.6 | 22,783 | 22,673.9 | 21,624.9 | 20,824.1 | 18,596.6 | 18,013.2 | 17,598.9 | 17,688 | 17,208.9 | 16,515.8 | 16,566.5 | 16,201 | 15,623.6 | 15,373 | 15,214.3 | 14,691.3 | 14,449.6 | 14,247.2 | 14,934.9 | 14,503.1 | 14,393.5 | 14,283 | 14,192.9 | 7,339.1 | 7,186.5 | 7,054.4 | 6,686.3 | 6,262.1 | 5,892.4 | 5,544 | 5,187.7 | 4,806.8 | 4,568.6 | 4,483.6 | 4,263.5 | 4,025.3 | 3,849.3 | 3,703.1 | 3,346.9 | 3,115.8 | 2,738.2 | 2,673.1 | 2,593.9 | 2,592.2 |
| Total Assets
| 112,630 | 105,849 | 106,675 | 106,727 | 104,469 | 107,796 | 109,160 | 107,081 | 107,095 | 106,668 | 105,694 | 93,494 | 90,688 | 90,847 | 91,588 | 89,800 | 90,615 | 84,913 | 84,397 | 83,331 | 83,965 | 82,354 | 82,637 | 85,130 | 85,040 | 86,041 | 87,872 | 91,676 | 92,804 | 96,561 | 95,377 | 98,335 | 96,475 | 98,755 | 101,779 | 101,232 | 102,582 | 108,345 | 98,335 | 101,808 | 97,860 | 108,460 | 105,645 | 106,419 | 106,876 | 106,200 | 106,132 | 106,301 | 105,525 | 105,509 | 105,128 | 106,534 | 106,195 | 105,865 | 105,781 | 107,840 | 106,170.5 | 111,593.8 | 112,089.7 | 116,218 | 49,407.1 | 46,543.1 | 47,195.7 | 48,545.7 | 47,457.5 | 47,041.1 | 48,350.7 | 45,700.7 | 44,182.8 | 42,992.5 | 44,569.8 | 43,719.1 | 43,478.7 | 43,418 | 44,845.8 | 43,831 | 43,006.3 | 43,117.1 | 42,572.8 | 42,874.4 | 41,854.6 | 41,665.2 | 40,587.5 | 42,589 | 50,008.1 | 48,953.5 | 47,561.2 | 47,337.4 | 45,960.4 | 45,474.7 | 44,006.7 | 43,705.6 | 41,748.5 | 40,226.3 | 39,910.4 | 38,007.6 | 37,443.3 | 35,778.4 | 35,634.9 | 34,587.5 | 33,210.1 | 32,289.1 | 31,853.4 | 31,157 | 27,494 | 26,399.9 | 25,811.9 | 25,897.8 | 25,627.9 | 24,732.4 | 24,293.1 | 23,981.5 | 23,246.2 | 23,983.9 | 23,831.8 | 22,445.7 | 21,826.7 | 21,720.3 | 21,856.6 | 21,120.1 | 20,706.9 | 19,986.6 | 19,927.5 | 12,624.7 | 12,325.7 | 11,541.2 | 11,086 | 10,905 | 10,147.3 | 9,663 | 9,498.5 | 9,192.5 | 8,642.1 | 8,281.8 | 8,029.8 | 7,771.5 | 7,349 | 6,904.8 | 6,756.7 | 6,506.4 | 6,127.5 | 5,680 | 5,105.2 | 4,902.2 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 3,519 | 3,514 | 3,922 | 3,509 | 3,442 | 3,680 | 4,264 | 3,371 | 3,482 | 3,715 | 4,609 | 3,366 | 3,897 | 4,034 | 4,594 | 3,744 | 3,448 | 3,572 | 3,738 | 3,198 | 3,142 | 3,018 | 3,318 | 3,091 | 3,024 | 3,162 | 3,102 | 2,620 | 2,934 | 2,484 | 2,807 | 2,481 | 2,514 | 2,241 | 2,533 | 2,023 | 2,335 | 2,091 | 2,625 | 2,279 | 2,326 | 2,434 | 2,274 | 2,469 | 2,253 | 2,084 | 1,753 | 1,804 | 1,674 | 2,358 | 2,462 | 2,282 | 2,143 | 2,402 | 2,308 | 2,242 | 2,171.5 | 2,074.9 | 2,236.9 | 2,274.9 | 526.5 | 622.5 | 617.6 | 474.7 | 530.9 | 626.9 | 624.5 | 392.1 | 454.6 | 430.3 | 496.6 | 362.6 | 363.7 | 457.4 | 471.1 | 475.2 | 409.1 | 570.7 | 421.4 | 544.5 | 469.9 | 519.2 | 735.2 | 728.8 | 2,169.6 | 2,375.3 | 2,413.3 | 5,167.4 | 5,045 | 4,908.4 | 5,108.4 | 4,708.4 | 4,019.6 | 4,162.6 | 4,361.3 | 4,049 | 3,923.7 | 3,941.9 | 4,158.7 | 3,765.3 | 3,632.7 | 3,395.4 | 3,682.1 | 3,339.4 | 3,339.5 | 2,979.9 | 3,268.9 | 3,062.9 | 2,709.8 | 2,787.6 | 2,937.8 | 2,831.2 | 2,809.6 | 2,897.9 | 3,105.2 | 3,064.8 | 2,833.7 | 2,745.2 | 2,715.4 | 2,485 | 2,237.5 | 2,156 | 2,378.3 | 1,860 | 2,003.9 | 1,449.8 | 1,461.9 | 1,443 | 1,295.2 | 1,262.6 | 1,400.4 | 1,187.2 | 1,109.2 | 1,082.5 | 1,138.4 | 1,105.5 | 957.3 | 887.5 | 937.2 | 797.1 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 3,071 | 3,077 | 1,657 | 887 | 2,839 | 2,672 | 1,946 | 1,936 | 2,979 | 1,208 | 2,412 | 3,534 | 2,488 | 7,251 | 6,431 | 2,420 | 4,718 | 6,361 | 3,610 | 3,411 | 3,816 | 3,175 | 5,308 | 3,656 | 3,379 | 2,055 | 3,057 | 5,157 | 3,181 | 5,037 | 568 | 1,487 | 644 | 2,113 | 2,585 | 2,543 | 2,483 | 4,728 | 2,704 | 9,275 | 4,477 | 8,559 | 4,521 | 3,976 | 5,582 | 4,736 | 4,315 | 2,029 | 3,922 | 2,930 | 1,990 | 2,455 | 2,523 | 2,202 | 2,400 | 4,116 | 4,147.3 | 3,822.4 | 1,379.2 | 1,051.8 | 2,501.8 | 2,798.9 | 2,297.1 | 2,994.2 | 1,181.3 | 421.5 | 1,823.6 | 1,973.1 | 2,169.2 | 930.7 | 1,285.1 | 1,195.8 | 1,703 | 1,952 | 2,972 | 2,192.5 | 1,494.4 | 1,614.8 | 2,181.2 | 2,192.4 | 1,710.8 | 1,945.1 | 1,700 | 4,273.6 | 4,769.6 | 4,434.9 | 3,669.8 | 4,842.7 | 4,878 | 5,145.5 | 4,066.7 | 5,219.9 | 5,764.9 | 3,778.2 | 3,319.3 | 3,174.5 | 3,784.3 | 2,355.6 | 2,859 | 1,600.8 | 612.4 | 630.5 | 624.2 | 868 | 1,550.7 | 658.2 | 902.5 | 586.6 | 496.8 | 477.5 | 606.1 | 851.5 | 333.4 | 573.7 | 423.1 | 391.7 | 358.1 | 131.1 | 146.7 | 961.6 | 1,510.4 | 1,436.9 | 1,736 | 576.9 | 1,341.1 | 976.9 | 825.2 | 843.2 | 526.2 | 225.4 | 338.4 | 473.1 | 444.1 | 745.3 | 793 | 715 | 618.5 | 441.2 | 327.3 | 0 | 458.8 | 850.8 | 372.9 | 330 |
| Tax Payables
| 2,777 | 2,398 | 2,649 | 1,981 | 1,489 | 1,872 | 1,986 | 1,698 | 1,438 | 1,571 | 1,224 | 954 | 971 | 1,490 | 1,575 | 984 | 1,266 | 1,033 | 736 | 873 | 634 | 807 | 1,971 | 759 | 661 | 717 | 708 | 396 | 1,979 | 2,330 | 2,239 | 1,208 | 1,213 | 1,864 | 1,560 | 2,119 | 1,878 | 2,450 | 1,606 | 2,467 | 192 | 595 | 251 | 1,298 | 409 | 1,075 | 1,200 | 1,512 | 1,091 | 1,190 | 781 | 1,462 | 1,174 | 1,326 | 1,243 | 1,629 | 879.4 | 723 | 1,285.2 | 706.8 | 272.8 | 480.2 | 183 | 463 | 464 | 455 | 617 | 213 | 169 | 122 | 323 | 351 | 257 | 216 | 213 | 0 | 0 | 0 | 858 | 0 | 0 | 0 | 812 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,777 | 2,398 | 4,634 | 3,858 | 3,366 | 3,779 | 0 | 2,417 | 2,974 | 0 | 0 | 954 | 971 | 1,490 | 1,015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,563 | 10,324 | 10,629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,570 | 8,895.8 | 10,351.8 | 11,928 | 3,382.2 | 0 | 0 | 9,174.1 | 9,271.2 | 6,276.1 | 6,580.5 | 8,534.9 | 6,452.9 | 6,106.5 | 5,229.7 | 6,653.3 | 5,504.9 | 4,966.3 | 4,953.4 | 5,381.2 | 4,993.2 | 4,956 | 5,076.6 | 5,288.1 | 4,308.6 | 3,759.8 | 3,819.6 | 3,772.8 | 3,139.9 | 3,306.4 | 3,232.4 | 3,365.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16,693 | 16,110 | 15,481 | 14,840 | 13,747 | 13,000 | 18,029 | 15,274 | 13,733 | 17,393 | 16,851 | 15,874 | 14,550 | 13,586 | 15,287 | 14,241 | 14,012 | 13,550 | 14,872 | 14,075 | 13,127 | 12,350 | 13,580 | 11,839 | 11,725 | 11,743 | 12,455 | 11,690 | 12,643 | 12,302 | 13,829 | 11,587 | 11,760 | 13,214 | 14,085 | 13,017 | 12,690 | 13,623 | 13,437 | 810 | 801 | 848 | 11,073 | 11,770 | 10,567 | 11,982 | 12,280 | 11,750 | 11,316 | 11,294 | 11,793 | 11,856 | 11,097 | 11,058 | 10,933 | 7,395 | 206 | 206.2 | 206.6 | 6,590.5 | 8,478.8 | 9,994.5 | 2,229.9 | 1,688.2 | 1,730.3 | 2,168.1 | 1,275.2 | 1,687.9 | 1,550.7 | 1,270.6 | 4,287.7 | 4,084.4 | 3,469.3 | 3,936.2 | 4,479.2 | 4,501.7 | 4,333.9 | 3,640.6 | 3,853.4 | 3,744.4 | 3,741.1 | 3,830.3 | 3,361.6 | 3,573.3 | 3,503.8 | 3,507.6 | 2,926.5 | 3,063.3 | 2,521.4 | 2,573.5 | 2,369.1 | 2,865 | 2,191.3 | 2,456 | 2,029 | 1,696 | 1,340.2 | 1,691.2 | 1,741.1 | 2,303.8 | 2,299.5 | 1,779 | 1,762.5 | 1,589.4 | 1,109.9 | 1,240.4 | 1,397.2 | 1,685.5 | 1,396.4 | 1,529.6 | 1,285.3 | 1,321.5 | 2,131.4 | 2,248.6 | 2,161.2 | 2,204.2 | 2,185.4 | 2,439.4 | 2,586.5 | 2,173.9 | 1,937.6 | 1,842 | 1,781.4 | 1,747.5 | 1,513.5 | 1,462.3 | 1,330.2 | 1,189 | 1,187 | 1,294.8 | 1,075.5 | 1,066 | 979.1 | 1,068.3 | 895.7 | 847.6 | 756.8 | 787.2 | 642.8 | 1,064.1 | 1,450.2 | 1,357.8 | 1,044.1 | 873.4 |
| Total Current Liabilities
| 26,060 | 25,099 | 25,694 | 23,094 | 23,394 | 23,131 | 24,239 | 22,998 | 23,168 | 22,316 | 23,872 | 23,728 | 21,906 | 26,361 | 27,327 | 20,405 | 22,178 | 23,483 | 22,220 | 20,684 | 20,085 | 18,543 | 22,206 | 18,586 | 18,128 | 16,960 | 18,614 | 19,467 | 18,758 | 19,823 | 17,204 | 15,555 | 14,918 | 17,568 | 19,203 | 17,583 | 17,508 | 20,442 | 18,766 | 25,927 | 17,928 | 22,470 | 17,868 | 18,215 | 18,402 | 18,802 | 18,348 | 15,583 | 16,912 | 16,582 | 16,245 | 16,593 | 15,763 | 15,662 | 15,641 | 17,323 | 15,420.6 | 16,455.3 | 15,750.7 | 13,299.4 | 11,507.1 | 13,415.9 | 14,318.7 | 14,428.3 | 9,718.6 | 9,797 | 12,258.2 | 10,506 | 10,281 | 7,861.3 | 12,722.7 | 11,147.7 | 10,502.3 | 11,299 | 13,303.5 | 12,162.6 | 11,193.4 | 10,902.7 | 11,744.1 | 10,789.9 | 9,681.6 | 10,114.2 | 9,569.6 | 11,715.6 | 13,749.4 | 13,550.2 | 12,375.2 | 13,073.4 | 12,444.4 | 12,627.4 | 11,544.2 | 12,793.3 | 11,975.8 | 10,396.8 | 9,709.6 | 8,919.5 | 9,048.2 | 7,988.7 | 8,758.8 | 7,669.9 | 6,544.6 | 5,804.9 | 6,068.8 | 5,796.8 | 6,000.1 | 4,878.5 | 5,568.6 | 5,335 | 4,603 | 4,794.7 | 4,829.2 | 5,004.2 | 5,274.4 | 5,720.2 | 5,689.5 | 5,660.7 | 5,377.2 | 5,315.7 | 5,448.6 | 5,620.5 | 5,685.5 | 5,434.9 | 5,895.7 | 4,184.4 | 4,858.5 | 3,889 | 3,617.3 | 3,475.2 | 3,008.4 | 2,782.8 | 2,814.3 | 2,726.3 | 2,532.4 | 2,896.1 | 2,827.1 | 2,668.1 | 2,332.6 | 2,115.9 | 1,907.3 | 1,861.2 | 1,909 | 2,208.6 | 1,417 | 1,203.4 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 34,717 | 31,142 | 33,683 | 33,972 | 34,072 | 28,074 | 28,745 | 28,482 | 28,684 | 30,586 | 30,690 | 22,907 | 24,033 | 24,002 | 25,360 | 26,321 | 26,156 | 21,637 | 22,736 | 22,677 | 22,771 | 22,721 | 19,806 | 19,936 | 19,959 | 21,501 | 21,353 | 21,838 | 21,706 | 23,437 | 24,274 | 23,656 | 23,642 | 23,656 | 23,929 | 24,124 | 24,069 | 25,506 | 18,699 | 18,566 | 18,590 | 19,589 | 20,539 | 22,647 | 22,526 | 16,089 | 16,254 | 17,571 | 15,057 | 15,228 | 15,525 | 15,692 | 15,783 | 15,644 | 15,482 | 14,032 | 13,835.3 | 15,281.1 | 16,074.9 | 17,131.7 | 8,181.1 | 3,939.1 | 3,943.3 | 3,938.8 | 3,932.4 | 3,965 | 3,915.8 | 3,873.6 | 4,133.6 | 5,545.3 | 5,551 | 4,789.5 | 4,758.7 | 4,762.6 | 5,125.6 | 5,124.7 | 5,672.4 | 5,655.6 | 4,691.5 | 4,394.2 | 4,894.2 | 4,931.7 | 5,096 | 5,398.8 | 5,393.6 | 5,375.9 | 4,879 | 4,869.8 | 4,833.8 | 4,790.1 | 4,798.6 | 4,234.6 | 3,655.9 | 3,623.1 | 3,600.7 | 3,437.6 | 3,439.1 | 3,443.4 | 3,143.9 | 3,213.6 | 3,212.8 | 3,217.6 | 3,220.8 | 2,725.9 | 1,344.1 | 1,844.6 | 1,346.5 | 1,689.8 | 1,726.8 | 1,232.3 | 1,155.9 | 1,328 | 1,505.9 | 1,516.2 | 1,372.8 | 1,337.1 | 916.1 | 1,167.7 | 1,145.9 | 1,103.8 | 1,017.4 | 1,093.3 | 1,120.8 | 577.1 | 577.6 | 489 | 495.7 | 600.2 | 596.1 | 582.3 | 493.7 | 589.9 | 538 | 121 | 124.1 | 124.6 | 123.9 | 117.6 | 117.8 | 102 | 142.8 | 167.4 | 167.5 | 170.8 |
| Deferred Revenue Non-Current
| 0 | 0 | 928 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -854 | -15,810 | -170 | -10,327 | 0 | -111 | -254 | 0 | -1,045 | -579 | -627 | 0 | 0 | -1,194.5 | -1,081.8 | 0 | -3,002 | -2,910 | -2,795 | -2,913 | -2,157 | -2,201 | -2,106 | -2,008 | -1,715 | -1,739 | -1,666 | -1,465 | -1,012 | -971 | -929 | -907 | 0 | 0 | 0 | -327 | 0 | 0 | -719 | -746 | 0 | 0 | 0 | 0 | 0 | -155 | -1,022 | 0 | -1,624 | -1,559 | -575 | 0 | 0 | -1,480 | -873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 876 | 922 | 871 | 1,018 | 996 | 1,442 | 1,795 | 2,417 | 2,974 | 3,071 | 3,441 | 1,527 | 1,489 | 1,204 | 1,015 | 1,777 | 2,091 | 1,943 | 1,470 | 1,960 | 2,089 | 1,835 | 1,702 | 2,065 | 2,159 | 2,206 | 2,219 | 4,159 | 4,560 | 4,889 | 5,077 | 6,374 | 6,091 | 6,256 | 6,535 | 5,959 | 6,454 | 6,803 | 4,266 | 4,987 | 4,651 | 5,881 | 6,776 | 15,551 | 15,843 | 15,703 | 16,067 | 14,935 | 15,883 | 16,385 | 16,415 | 16,653 | 16,727 | 17,720 | 17,853 | 18,436 | 19,248.9 | 19,514.2 | 18,771.5 | 22,341.8 | 6,982.1 | 7,186.6 | 7,766.6 | 8,167.9 | 11,140.4 | 11,320.2 | 11,585.3 | 8,161.8 | 7,888 | 8,671.4 | 6,330.3 | 6,059.6 | 6,511.2 | 6,074.5 | 6,092.9 | 6,327.5 | 6,347 | 6,473.8 | 6,442.1 | 6,441.6 | 6,396.5 | 6,409.9 | 6,430.3 | 6,092.4 | 7,216.3 | 7,093.2 | 7,178.2 | 6,950.9 | 6,939.8 | 6,760.2 | 6,776.3 | 6,380.5 | 6,393.8 | 6,427.7 | 6,746.7 | 7,115.3 | 7,226.6 | 7,247.1 | 7,030.1 | 6,981 | 6,764.6 | 6,197.5 | 6,057 | 6,432.1 | 5,300.4 | 5,305.5 | 5,098.9 | 4,803.4 | 4,184.8 | 4,056.7 | 4,027.3 | 3,933.4 | 2,824.4 | 2,796.8 | 2,747.5 | 2,657.1 | 2,814.4 | 2,890.4 | 2,914.3 | 1,881.3 | 1,888.4 | 1,827.6 | 1,744.9 | 1,519.9 | 1,243.2 | 1,328.1 | 1,343 | 727.5 | 623.3 | 605.7 | 679.7 | 661.5 | 661 | 664.7 | 694.9 | 710.5 | 725.9 | 702.6 | 701.1 | 699.1 | 676.2 | 652.2 | 542.3 | 572.9 |
| Other Non-Current Liabilities
| 7,329 | 8,262 | 7,864 | 7,343 | 7,265 | 8,244 | 8,323 | 8,660 | 8,951 | 9,742 | 9,434 | 9,469 | 9,872 | 12,241 | 12,482 | 12,027 | 12,446 | 11,550 | 11,970 | 11,085 | 11,283 | 11,585 | 12,041 | 11,887 | 12,028 | 11,473 | 11,117 | 7,713 | 8,068 | 8,324 | 8,514 | 8,793 | 8,378 | 7,374 | 7,345 | 7,887 | 7,913 | 7,677 | 7,813 | 6,968 | 8,175 | 7,956 | 8,136 | 854 | 15,810 | 170 | 10,327 | 0 | 111 | 254 | 0 | 1,045 | 579 | 627 | 0 | 2,456 | 1,194.5 | 1,081.8 | 0 | 3,002 | 2,910 | 2,795 | 2,913 | 2,157 | 2,201 | 2,106 | 2,008 | 1,715 | 1,739 | 1,666 | 1,465 | 1,012 | 971 | 929 | 907 | 0 | 0 | 0 | 327 | 0 | 0 | 719 | 746 | 0 | 0 | 0 | 0 | 0 | 155 | 1,022 | 0 | 1,624 | 1,559 | 575 | 0 | 0 | 1,480 | 873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 543.7 | 535.1 | 409.3 | 321.1 |
| Total Non-Current Liabilities
| 42,922 | 40,326 | 43,346 | 42,333 | 42,333 | 37,760 | 38,863 | 39,559 | 40,609 | 43,399 | 43,565 | 33,903 | 35,394 | 37,447 | 38,857 | 40,125 | 40,693 | 35,130 | 36,176 | 35,722 | 36,143 | 36,141 | 33,549 | 33,888 | 34,146 | 35,180 | 34,689 | 33,710 | 34,334 | 36,650 | 37,865 | 38,823 | 38,111 | 37,286 | 37,809 | 37,970 | 38,436 | 39,986 | 30,778 | 30,521 | 31,416 | 33,426 | 35,451 | 38,198 | 38,369 | 31,792 | 32,321 | 32,506 | 30,940 | 31,613 | 31,940 | 32,345 | 32,510 | 33,364 | 33,335 | 34,924 | 33,084.2 | 34,795.3 | 34,846.4 | 39,473.5 | 15,163.2 | 11,125.7 | 11,709.9 | 12,106.7 | 15,072.8 | 15,285.2 | 15,501.1 | 12,035.4 | 12,021.6 | 14,216.7 | 11,881.3 | 10,849.1 | 11,269.9 | 10,837.1 | 11,218.5 | 11,452.2 | 12,019.4 | 12,129.4 | 11,133.6 | 10,835.8 | 11,290.7 | 11,341.6 | 11,526.3 | 11,491.2 | 12,609.9 | 12,469.1 | 12,057.2 | 11,820.7 | 11,773.6 | 11,550.3 | 11,574.9 | 10,615.1 | 10,049.7 | 10,050.8 | 10,347.4 | 10,552.9 | 10,665.7 | 10,690.5 | 10,174 | 10,194.6 | 9,977.4 | 9,415.1 | 9,277.8 | 9,158 | 6,644.5 | 7,150.1 | 6,445.4 | 6,493.2 | 5,911.6 | 5,289 | 5,183.2 | 5,261.4 | 4,330.3 | 4,313 | 4,120.3 | 3,994.2 | 3,730.5 | 4,058.1 | 4,060.2 | 2,985.1 | 2,905.8 | 2,920.9 | 2,865.7 | 2,097 | 1,820.8 | 1,817.1 | 1,838.7 | 1,327.7 | 1,219.4 | 1,188 | 1,173.4 | 1,251.4 | 1,199 | 785.7 | 819 | 835.1 | 849.8 | 820.2 | 818.9 | 801.1 | 1,362.7 | 1,354.7 | 1,119.1 | 1,064.8 |
| Total Liabilities
| 68,982 | 65,425 | 69,040 | 65,427 | 65,727 | 60,891 | 63,102 | 62,557 | 63,777 | 65,715 | 67,437 | 57,631 | 57,300 | 63,808 | 66,184 | 60,530 | 62,871 | 58,613 | 58,396 | 56,406 | 56,228 | 54,684 | 55,755 | 52,474 | 52,274 | 52,140 | 53,303 | 53,177 | 53,092 | 56,473 | 55,069 | 54,378 | 53,029 | 54,854 | 57,012 | 55,553 | 55,944 | 60,428 | 49,544 | 56,448 | 49,344 | 55,896 | 53,319 | 56,413 | 56,771 | 50,594 | 50,669 | 48,089 | 47,852 | 48,195 | 48,185 | 48,938 | 48,273 | 49,026 | 48,976 | 52,247 | 48,504.8 | 51,250.6 | 50,597.1 | 52,772.9 | 26,670.3 | 24,541.6 | 26,028.6 | 26,535 | 24,791.4 | 25,082.2 | 27,759.3 | 22,541.4 | 22,302.6 | 22,078 | 24,604 | 21,996.8 | 21,772.2 | 22,136.1 | 24,522 | 23,614.8 | 23,212.8 | 23,032.1 | 22,877.7 | 21,625.7 | 20,972.3 | 21,455.8 | 21,095.9 | 23,206.8 | 26,359.3 | 26,019.3 | 24,432.4 | 24,894.1 | 24,218 | 24,177.7 | 23,119.1 | 23,408.4 | 22,025.5 | 20,447.6 | 20,057 | 19,472.4 | 19,713.9 | 18,679.2 | 18,932.8 | 17,864.5 | 16,522 | 15,220 | 15,346.6 | 14,954.8 | 12,644.6 | 12,028.6 | 12,014 | 11,828.2 | 10,514.6 | 10,083.7 | 10,012.4 | 10,265.6 | 9,604.7 | 10,033.2 | 9,809.8 | 9,654.9 | 9,107.7 | 9,373.8 | 9,508.8 | 8,605.6 | 8,591.3 | 8,355.8 | 8,761.4 | 6,281.4 | 6,679.3 | 5,706.1 | 5,456 | 4,802.9 | 4,227.8 | 3,970.8 | 3,987.7 | 3,977.7 | 3,731.4 | 3,681.8 | 3,646.1 | 3,503.2 | 3,182.4 | 2,936.1 | 2,726.2 | 2,662.3 | 3,271.7 | 3,563.3 | 2,536.1 | 2,268.2 |
| 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 | 46,017.6 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.1 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,788 | 1,789 | 1,786.5 | 1,786 | 1,781.3 | 1,778.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.7 | 29.7 | 29.7 | 29.7 | 29.7 | 29.7 | 29.7 | 29.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 60,187 | 56,697 | 53,895 | 57,082 | 54,198 | 62,039 | 61,081 | 59,928 | 58,437 | 56,252 | 53,696 | 51,691 | 48,777 | 48,888 | 47,362 | 51,107 | 49,724 | 48,272 | 46,602 | 45,804 | 45,295 | 44,065 | 42,579 | 42,189 | 41,523 | 41,107 | 41,350 | 43,701 | 45,046 | 44,387 | 44,133 | 46,028 | 45,121 | 45,192 | 45,348 | 45,660 | 45,103 | 45,692 | 46,021 | 39,989 | 40,366 | 39,661 | 39,257 | 39,773 | 39,915 | 40,272 | 39,985 | 40,390 | 39,950 | 39,441 | 38,990 | 38,763 | 38,243 | 37,400 | 37,536 | 39,245 | 40,081.8 | 40,511.4 | 41,404.9 | 38,022.1 | 45,072.8 | 44,320.4 | 43,698.8 | 42,857.3 | 42,573.2 | 41,622 | 39,140.8 | 41,601.8 | 40,905.1 | 40,054.8 | 39,095.1 | 39,447.6 | 39,335.4 | 38,666.8 | 37,918.9 | 37,629.2 | 37,041.6 | 37,157.3 | 36,626.3 | 36,366.4 | 35,883.8 | 34,937.6 | 34,142 | 33,583.7 | 37,398 | 36,337.3 | 35,434.9 | 34,353.5 | 33,278.9 | 32,319.7 | 31,489.6 | 30,424.5 | 29,275.6 | 28,238.1 | 27,363.9 | 26,384.2 | 25,330.2 | 24,275.7 | 23,447.9 | 22,551.6 | 21,690.3 | 20,848.2 | 20,186.7 | 19,423.4 | 18,696.4 | 17,917.6 | 17,319.4 | 16,627.8 | 15,981.6 | 15,316.7 | 14,817.7 | 14,262.1 | 13,746.6 | 13,161.3 | 12,740.6 | 12,282.3 | 11,822.6 | 11,333.9 | 10,942 | 10,557.5 | 10,160.2 | 9,749.2 | 9,393.2 | 9,069.1 | 8,682.3 | 8,794.3 | 8,466 | 8,634.7 | 8,278.5 | 7,890.8 | 7,588.7 | 7,302.5 | 6,993.7 | 6,654.2 | 6,387.3 | 6,161.8 | 5,915.2 | 5,621.1 | 5,394.2 | 5,204.3 | 4,580.3 | 3,919.8 | 3,378.6 | 2,981.4 |
| Accumulated Other Comprehensive Income/Loss
| -5,361 | -5,274 | -5,161 | -4,916 | -4,900 | -4,883 | -4,768 | -4,743 | -4,327 | -4,369 | -4,429 | -4,590 | -4,628 | -6,622 | -6,634 | -6,383 | -6,393 | -6,391 | -6,193 | -5,390 | -5,362 | -5,346 | -5,545 | -5,151 | -5,122 | -5,060 | -4,910 | -4,945 | -5,094 | -5,080 | -5,226 | -4,252 | -4,086 | -4,194 | -4,148 | -4,573 | -4,332 | -4,167 | -4,323 | -2,998 | -2,444 | -2,179 | -2,197 | -4,698 | -4,760 | -4,629 | -4,682 | -3,040 | -3,126 | -3,217 | -3,132 | -2,713 | -2,776 | -3,170 | -3,216 | -3,490 | -4,658.7 | -3,571.6 | -2,766.5 | -2,674.8 | -2,549.8 | -2,472.8 | -2,553.9 | -1,033.6 | -935.6 | -764.4 | -826.1 | -1,053.6 | -1,112.6 | -1,092.6 | -1,164.3 | 50.1 | 19.3 | 47.7 | 52.3 | 50.4 | 5.3 | -72.9 | -45.9 | -7.7 | -49.6 | 80.4 | 65.5 | -145.4 | -171.4 | -109 | -98.8 | 185.6 | 47.2 | -54.9 | 10.6 | 117 | 5.1 | 107 | 30.8 | 14.7 | -6.2 | 12.9 | 8.1 | 9.8 | -4,371.3 | -4,214.5 | -4,042.8 | -3,883.8 | -3,699.5 | -3,584.4 | -3,423.2 | -3,189.3 | -3,134.4 | -2,994 | -2,799.7 | -2,747.1 | -2,679.3 | -2,565.6 | -2,439.9 | -2,433.3 | -2,342.3 | -2,190.8 | -2,376.6 | -2,525.7 | -2,405.8 | -2,381 | 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
| -13,032 | -12,847 | -12,941 | -12,708 | -12,393 | -12,110 | -12,110 | -12,515 | -12,655 | -12,788 | -12,871 | -13,095 | -12,643 | -17,109 | -17,199 | -17,326 | -17,477 | -17,464 | -16,290 | -15,364 | -14,086 | -12,968 | -12,121 | -6,404 | -5,660 | -4,167 | -3,892 | -2,296 | -2,277 | -1,258 | -607 | 180 | 534 | 1,020 | 1,688 | 2,712 | 3,889 | 4,452 | 5,161 | 6,445 | 8,648 | 10,705 | 10,917 | 10,556 | 10,557 | 15,598 | 15,929 | 16,609 | 16,582 | 16,848 | 16,871 | 17,302 | 18,241 | 18,366 | 18,268 | 18,049 | 18,022.1 | 19,152.3 | 18,638.3 | -22,140.7 | -22,228.4 | -22,314.4 | -22,416.4 | -22,282.5 | -21,411.4 | -21,366.3 | -20,159.9 | -19,856.1 | -20,350 | -20,512.7 | -20,401.2 | -20,242.2 | -20,085.7 | -19,898.4 | -20,084.4 | -19,931 | -19,691.6 | -19,465.2 | -19,322 | -19,077 | -18,896.6 | -18,776.6 | -18,660.9 | -18,155.4 | -17,649.2 | -17,382 | -17,165.4 | -17,036.4 | -16,578.8 | -15,848.6 | -15,479.9 | -15,214.6 | -14,544.1 | -13,518.1 | -12,592 | -12,908.6 | -12,634.7 | -12,216.6 | -10,244.1 | -9,734.5 | -4,344.1 | -3,291.1 | -3,342.1 | -2,978.8 | -1,333.3 | -1,186.9 | -1,282.7 | -604.3 | -26.1 | 109.5 | -47.5 | -118.5 | 266 | 1,067.7 | 1,435 | 1,667.8 | 1,881 | 1,904.7 | 2,573.6 | 3,225.6 | 3,115.2 | 3,046.6 | 628.5 | -3,803.5 | -3,754.8 | -3,622.1 | -3,463.1 | -3,160.4 | -2,965.9 | -2,776.9 | -2,672.5 | -2,653.4 | -2,629.1 | -2,597.7 | -2,552.9 | -2,428.4 | -2,229 | -2,126.7 | -1,873.6 | -1,869.4 | -1,724.5 | -1,803.1 | -809.5 | -347.4 |
| Total Shareholders Equity
| 43,582 | 40,364 | 37,581 | 41,246 | 38,693 | 46,834 | 45,991 | 44,458 | 43,243 | 40,883 | 38,184 | 35,794 | 33,294 | 26,945 | 25,317 | 29,186 | 27,642 | 26,205 | 25,907 | 26,838 | 27,635 | 27,539 | 26,701 | 32,422 | 32,529 | 33,668 | 34,336 | 38,248 | 39,463 | 39,837 | 40,088 | 43,744 | 43,357 | 43,806 | 44,676 | 45,587 | 46,448 | 47,765 | 48,647 | 45,224 | 48,358 | 49,975 | 49,765 | 47,419 | 47,500 | 53,029 | 53,020 | 55,747 | 55,194 | 54,860 | 54,517 | 55,140 | 55,496 | 54,384 | 54,376 | 55,593 | 55,231.7 | 57,878.1 | 59,058 | 61,003 | 20,324.4 | 19,563 | 18,758.3 | 19,571 | 20,256 | 19,521.5 | 18,184.7 | 20,721.9 | 19,472.3 | 18,479.3 | 17,559.7 | 19,285.3 | 19,298.8 | 18,846.2 | 17,916.6 | 17,778.4 | 17,385.1 | 17,649 | 17,288.2 | 17,311.5 | 16,967.4 | 16,271.2 | 15,576.4 | 15,312.7 | 19,607.2 | 18,876.1 | 18,200.5 | 17,532.5 | 16,777.1 | 16,446 | 16,050.1 | 15,356.7 | 14,766.3 | 14,856.7 | 14,832.4 | 13,520 | 12,719 | 12,101.7 | 13,241.6 | 12,856.6 | 12,974.9 | 13,342.6 | 12,801.8 | 12,560.8 | 13,663.6 | 13,146.3 | 12,613.5 | 12,834.2 | 12,821.1 | 12,432.2 | 11,970.5 | 11,396.5 | 11,333.3 | 11,663.4 | 11,735.7 | 11,516.8 | 11,361.3 | 11,047.8 | 11,139 | 11,257.4 | 10,869.6 | 10,414.8 | 10,021.7 | 5,265.6 | 4,927.5 | 5,172.2 | 5,002.9 | 5,474.3 | 5,312.6 | 5,113.9 | 4,916.2 | 4,649.1 | 4,364.6 | 4,056.5 | 3,834.4 | 3,733.4 | 3,686.2 | 3,494.4 | 3,520.6 | 3,334.9 | 2,855.8 | 2,116.7 | 2,569.1 | 2,634 |
| Total Equity
| 43,648 | 40,424 | 37,635 | 41,300 | 38,742 | 46,905 | 46,058 | 44,524 | 43,318 | 40,953 | 38,257 | 35,863 | 33,388 | 27,039 | 25,404 | 29,270 | 27,744 | 26,300 | 26,001 | 26,925 | 27,737 | 27,670 | 26,882 | 32,656 | 32,766 | 33,901 | 34,569 | 38,499 | 39,712 | 40,088 | 40,308 | 43,957 | 43,446 | 43,901 | 44,767 | 45,679 | 46,638 | 47,917 | 48,791 | 45,360 | 48,516 | 52,564 | 52,326 | 50,006 | 50,105 | 55,606 | 55,463 | 58,212 | 57,673 | 57,314 | 56,943 | 57,596 | 57,922 | 56,839 | 56,805 | 58,048.5 | 57,665.7 | 60,343.2 | 61,492.6 | 63,445.1 | 22,736.8 | 22,001.5 | 21,167.1 | 22,010.7 | 22,666.1 | 21,958.9 | 20,591.4 | 23,159.3 | 21,880.2 | 20,914.5 | 19,965.8 | 21,722.3 | 21,706.5 | 21,281.9 | 20,323.8 | 20,216.2 | 19,793.5 | 20,085 | 19,695.1 | 21,248.7 | 20,882.3 | 20,209.4 | 19,491.6 | 19,382.2 | 23,648.8 | 22,934.2 | 23,128.8 | 22,443.3 | 21,742.4 | 21,297 | 20,887.6 | 20,297.2 | 19,723 | 19,778.7 | 19,853.4 | 18,535.2 | 17,729.4 | 17,099.2 | 16,702.1 | 16,723 | 16,688.1 | 17,069.1 | 16,506.8 | 16,202.2 | 14,849.4 | 14,371.3 | 13,797.9 | 14,069.6 | 15,113.3 | 14,648.7 | 14,280.7 | 13,715.9 | 13,641.5 | 13,950.7 | 14,022 | 12,790.8 | 12,719 | 12,346.5 | 12,347.8 | 12,514.5 | 12,115.6 | 11,630.8 | 11,166.1 | 6,343.3 | 5,646.4 | 5,835.1 | 5,630 | 6,102.1 | 5,919.5 | 5,692.2 | 5,510.8 | 5,214.8 | 4,910.7 | 4,600 | 4,383.7 | 4,268.3 | 4,166.6 | 3,968.7 | 4,030.5 | 3,844.1 | 2,855.8 | 2,116.7 | 2,569.1 | 2,634 |
| Total Liabilities & Shareholders Equity
| 112,630 | 105,849 | 106,675 | 106,727 | 104,469 | 107,796 | 109,160 | 107,081 | 107,095 | 106,668 | 105,694 | 93,494 | 90,688 | 90,847 | 91,588 | 89,800 | 90,615 | 84,913 | 84,397 | 83,331 | 83,965 | 82,354 | 82,637 | 85,130 | 85,040 | 86,041 | 87,872 | 91,676 | 92,804 | 96,561 | 95,377 | 98,335 | 96,475 | 98,755 | 101,779 | 101,232 | 102,582 | 108,345 | 98,335 | 101,808 | 97,860 | 108,460 | 105,645 | 106,419 | 106,876 | 106,200 | 106,132 | 106,301 | 105,525 | 105,509 | 105,128 | 106,534 | 106,195 | 105,865 | 105,781 | 107,840 | 106,170.5 | 111,593.8 | 112,089.7 | 116,218 | 49,407.1 | 46,543.1 | 47,195.7 | 48,545.7 | 47,457.5 | 47,041.1 | 48,350.7 | 45,700.7 | 44,182.8 | 42,992.5 | 44,569.8 | 43,719.1 | 43,478.7 | 43,418 | 44,845.8 | 43,831 | 43,006.3 | 43,117.1 | 42,572.8 | 42,874.4 | 41,854.6 | 41,665.2 | 40,587.5 | 42,589 | 50,008.1 | 48,953.5 | 47,561.2 | 47,337.4 | 45,960.4 | 45,474.7 | 44,006.7 | 43,705.6 | 41,748.5 | 40,226.3 | 39,910.4 | 38,007.6 | 37,443.3 | 35,778.4 | 35,634.9 | 34,587.5 | 33,210.1 | 32,289.1 | 31,853.4 | 31,157 | 27,494 | 26,399.9 | 25,811.9 | 25,897.8 | 25,627.9 | 24,732.4 | 24,293.1 | 23,981.5 | 23,246.2 | 23,983.9 | 23,831.8 | 22,445.7 | 21,826.7 | 21,720.3 | 21,856.6 | 21,120.1 | 20,706.9 | 19,986.6 | 19,927.5 | 12,624.7 | 12,325.7 | 11,541.2 | 11,086 | 10,905 | 10,147.3 | 9,663 | 9,498.5 | 9,192.5 | 8,642.1 | 8,281.8 | 8,029.8 | 7,771.5 | 7,349 | 6,904.8 | 6,756.7 | 6,506.4 | 6,127.5 | 5,680 | 5,105.2 | 4,902.2 |