Northrop Grumman Corporation
NYSE:NOC
520.58 (USD) • At close November 7, 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 | 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 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 3,326 | 3,272 | 3,061 | 3,109 | 2,082 | 3,384 | 2,495 | 2,577 | 1,666 | 1,169 | 2,174 | 3,530 | 4,055 | 3,941 | 3,517 | 4,907 | 4,995 | 4,178 | 3,278 | 2,245 | 1,127 | 1,088 | 755 | 1,579 | 1,228 | 1,539 | 10,369 | 11,225 | 1,878 | 1,383 | 1,403 | 2,541 | 1,103 | 1,139 | 1,277 | 2,319 | 1,292 | 1,907 | 2,646 | 3,863 | 3,402 | 3,476 | 3,885 | 5,150 | 4,944 | 4,904 | 3,183 | 3,862 | 3,525 | 3,148 | 2,682 | 3,002 | 2,946 | 2,810 | 4,019 | 3,701 | 2,528 | 2,044 | 1,961 | 3,275 | 1,924 | 1,056 | 882 | 1,504 | 1,016 | 581 | 429 | 963 | 713 | 521 | 362 | 1,015 | 1,463 | 751 | 373 | 1,605 | 1,712 | 1,215 | 784 | 1,230 | 850 | 559 | 457 | 342 | 359 | 268 | 408 | 1,412 | 462 | 196 | 115 | 464 | 310 | 225 | 1,636 | 319 | 753 | 97 | 41 | 142 | 37 | 87 | 29 | 44 | 80 | 40 | 24 | 63 | 48 | 47 | 43 | 44 | 93 | 119 | 79 | 18 | 32 | 3 | 10 | 17 | 14 | 101 | 206 | 100 | 12 | 4 | 96 | 230 | 4.2 | 87.2 | 277.7 | 203.1 | 250.8 | 110.3 | 89.7 | 172.9 | 3.8 | 3.7 | 7.7 | 4.7 | 3.6 | 5 | 4.8 | 7.1 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,326 | 3,272 | 3,061 | 3,109 | 2,082 | 3,384 | 2,495 | 2,577 | 1,666 | 1,169 | 2,174 | 3,530 | 4,055 | 3,941 | 3,517 | 4,907 | 4,995 | 4,178 | 3,278 | 2,245 | 1,127 | 1,088 | 755 | 1,579 | 1,228 | 1,539 | 10,369 | 11,225 | 1,878 | 1,383 | 1,403 | 2,541 | 1,103 | 1,139 | 1,277 | 2,319 | 1,292 | 1,907 | 2,646 | 3,863 | 3,402 | 3,476 | 3,885 | 5,150 | 4,944 | 4,904 | 3,183 | 3,862 | 3,525 | 3,148 | 2,682 | 3,002 | 2,946 | 2,810 | 4,019 | 3,701 | 2,528 | 2,044 | 1,961 | 3,275 | 1,924 | 1,056 | 882 | 1,504 | 1,016 | 581 | 429 | 963 | 713 | 521 | 362 | 1,015 | 1,463 | 751 | 373 | 1,605 | 1,712 | 1,215 | 784 | 1,230 | 850 | 559 | 457 | 342 | 359 | 268 | 408 | 1,412 | 462 | 196 | 115 | 464 | 310 | 225 | 1,636 | 319 | 753 | 97 | 41 | 142 | 37 | 87 | 29 | 44 | 80 | 40 | 24 | 63 | 48 | 47 | 43 | 44 | 93 | 119 | 79 | 18 | 32 | 3 | 10 | 17 | 14 | 101 | 206 | 100 | 12 | 4 | 96 | 230 | 4.2 | 87.2 | 277.7 | 203.1 | 250.8 | 110.3 | 89.7 | 172.9 | 3.8 | 3.7 | 7.7 | 4.7 | 3.6 | 5 | 4.8 | 7.1 |
Net Receivables
| 8,127 | 8,711 | 9,582 | 7,147 | 8,034 | 7,966 | 8,276 | 7,494 | 8,366 | 8,598 | 7,831 | 6,959 | 7,264 | 7,328 | 7,229 | 6,641 | 7,681 | 7,449 | 8,054 | 6,660 | 7,888 | 7,489 | 7,951 | 6,474 | 7,302 | 7,087 | 5,110 | 3,976 | 4,414 | 4,280 | 4,072 | 3,299 | 3,659 | 3,483 | 3,346 | 2,841 | 3,268 | 3,151 | 3,131 | 2,806 | 3,233 | 3,280 | 3,234 | 2,685 | 3,003 | 3,124 | 3,050 | 2,858 | 2,973 | 3,119 | 3,231 | 2,964 | 3,328 | 3,474 | 3,563 | 4,057 | 4,172 | 4,160 | 4,197 | 3,394 | 3,951 | 4,251 | 4,416 | 3,904 | 3,957 | 4,325 | 4,358 | 3,813 | 3,666 | 3,685 | 3,749 | 3,566 | 3,690 | 3,907 | 4,144 | 3,656 | 3,519 | 3,542 | 3,611 | 3,546 | 3,394 | 3,487 | 3,426 | 3,198 | 2,987 | 2,980 | 3,132 | 2,889 | 2,325 | 2,696 | 2,877 | 2,735 | 2,297 | 2,056 | 1,493 | 1,557 | 1,292 | 1,341 | 1,450 | 1,402 | 1,352 | 1,505 | 1,489 | 1,507 | 1,418 | 1,432 | 1,403 | 1,441 | 1,574 | 1,542 | 1,448 | 1,356 | 1,344 | 1,251 | 1,446 | 1,197 | 1,248 | 1,250 | 1,122 | 1,202 | 1,232 | 1,068 | 812 | 820 | 1,106 | 1,063 | 891 | 791 | 1,099.8 | 1,022.5 | 750.3 | 860 | 1,121.2 | 984.4 | 1,011.4 | 844.3 | 1,070.7 | 1,055.4 | 648.3 | 1,019.6 | 954.5 | 905.2 | 620.3 | 492.8 |
Inventory
| 1,646 | 1,504 | 1,370 | 1,109 | 1,355 | 1,287 | 1,115 | 978 | 989 | 909 | 838 | 811 | 872 | 863 | 860 | 759 | 853 | 832 | 785 | 783 | 810 | 810 | 778 | 654 | 719 | 690 | 435 | 780 | 1,007 | 1,039 | 933 | 816 | 797 | 973 | 898 | 807 | 856 | 856 | 818 | 742 | 671 | 741 | 781 | 698 | 784 | 745 | 930 | 798 | 627 | 704 | 804 | 873 | 884 | 902 | 859 | 1,185 | 1,193 | 1,148 | 1,289 | 1,170 | 1,243 | 1,099 | 1,178 | 1,003 | 1,147 | 1,089 | 1,132 | 1,045 | 1,102 | 1,157 | 1,195 | 1,178 | 1,275 | 1,296 | 1,294 | 1,174 | 1,262 | 1,185 | 1,205 | 1,061 | 1,287 | 1,220 | 1,319 | 1,147 | 1,125 | 1,226 | 1,158 | 1,091 | 1,107 | 1,163 | 1,225 | 1,226 | 1,222 | 1,386 | 749 | 585 | 603 | 627 | 1,240 | 1,190 | 1,424 | 1,336 | 1,424 | 1,373 | 1,580 | 1,582 | 1,424 | 1,283 | 1,315 | 1,270 | 1,172 | 1,053 | 1,114 | 1,089 | 996 | 771 | 922 | 987 | 1,076 | 1,043 | 1,061 | 1,015 | 564 | 569 | 655 | 655 | 663 | 670 | 714.4 | 700.3 | 673.1 | 693.3 | 700 | 765.5 | 762.5 | 720.9 | 723.4 | 719.3 | 1,070.9 | 682.8 | 619.3 | 623.6 | 505.9 | 405.9 |
Other Current Assets
| 2,879 | 568 | 575 | 2,341 | 1,679 | 1,232 | 924 | 1,439 | 1,277 | 961 | 713 | 1,126 | 737 | 630 | 647 | 3,037 | 1,023 | 720 | 1,011 | 997 | 1,011 | 772 | 959 | 973 | 883 | 406 | 243 | 368 | 300 | 162 | 160 | 200 | 212 | 186 | 185 | 367 | 535 | 546 | 548 | 773 | 816 | 893 | 704 | 955 | 860 | 791 | 683 | 874 | 777 | 729 | 643 | 907 | 528 | 628 | 630 | 961 | 1,110 | 1,032 | 922 | 796 | 966 | 850 | 776 | 778 | 889 | 1,099 | 1,030 | 951 | 973 | 898 | 903 | 960 | 1,011 | 1,091 | 1,034 | 1,114 | 871 | 980 | 977 | 1,070 | 1,047 | 65 | 62 | 121 | 386 | 463 | 408 | 9,621 | 550 | 198 | 221 | 164 | 175 | 153 | 88 | 65 | 61 | 797 | 72 | 59 | 63 | 111 | 88 | 109 | 146 | 162 | 155 | 149 | 156 | 140 | 131 | 144 | 131 | 108 | 103 | 86 | 169 | 172 | 186 | 169 | 89 | 101 | 67 | 71 | 79 | 71 | 71 | 69 | 67 | 56.1 | 49.6 | 50.3 | 53.9 | 24.1 | 42.5 | 46.9 | 55.5 | 43.6 | 109.7 | 40.3 | 37.2 | 32.9 | 29.5 | 24.9 |
Total Current Assets
| 14,332 | 14,055 | 14,588 | 13,706 | 13,150 | 13,869 | 12,810 | 12,488 | 12,298 | 11,637 | 11,556 | 12,426 | 12,928 | 12,762 | 12,253 | 15,344 | 14,552 | 13,179 | 13,128 | 10,685 | 10,836 | 10,159 | 10,443 | 9,680 | 10,132 | 9,722 | 16,157 | 16,349 | 7,599 | 6,864 | 6,568 | 6,856 | 5,771 | 5,781 | 5,706 | 6,334 | 5,951 | 6,460 | 7,143 | 8,184 | 8,122 | 8,390 | 8,604 | 9,488 | 9,591 | 9,564 | 7,846 | 8,392 | 7,902 | 7,700 | 7,360 | 7,746 | 7,686 | 7,814 | 9,071 | 9,904 | 9,003 | 8,384 | 8,369 | 8,635 | 8,084 | 7,256 | 7,252 | 7,189 | 7,009 | 7,094 | 6,949 | 6,772 | 6,454 | 6,261 | 6,209 | 6,719 | 7,439 | 7,045 | 6,845 | 7,549 | 7,364 | 6,922 | 6,577 | 6,907 | 6,578 | 6,376 | 6,229 | 5,745 | 5,452 | 5,727 | 5,936 | 15,835 | 4,687 | 4,253 | 4,438 | 4,589 | 4,004 | 3,820 | 3,966 | 2,526 | 2,709 | 2,862 | 2,803 | 2,793 | 2,876 | 3,039 | 3,030 | 3,033 | 3,224 | 3,216 | 3,006 | 2,936 | 3,093 | 2,999 | 2,794 | 2,597 | 2,682 | 2,567 | 2,624 | 2,072 | 2,371 | 2,412 | 2,394 | 2,431 | 2,396 | 2,285 | 1,649 | 1,560 | 1,852 | 1,793 | 1,721 | 1,760 | 1,885.4 | 1,866.1 | 1,750.7 | 1,806.7 | 2,125.9 | 1,884.3 | 1,906.1 | 1,785 | 1,853.4 | 1,822 | 1,836.6 | 1,747.4 | 1,614.6 | 1,566.7 | 1,160.5 | 930.7 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 11,857 | 11,594 | 11,453 | 11,471 | 10,887 | 10,739 | 10,617 | 10,611 | 10,005 | 9,794 | 9,719 | 9,549 | 8,829 | 8,739 | 8,645 | 8,604 | 8,666 | 8,591 | 8,425 | 8,423 | 8,122 | 7,800 | 7,703 | 6,372 | 6,025 | 5,864 | 4,285 | 4,225 | 3,925 | 3,802 | 3,656 | 3,588 | 3,334 | 3,299 | 3,230 | 3,064 | 3,005 | 3,005 | 2,989 | 2,991 | 2,845 | 2,818 | 2,793 | 2,806 | 2,763 | 2,783 | 2,829 | 2,887 | 2,895 | 2,935 | 2,993 | 3,047 | 3,010 | 3,028 | 3,046 | 5,042 | 4,767 | 4,763 | 4,797 | 4,868 | 4,775 | 4,778 | 4,777 | 4,810 | 4,675 | 4,651 | 4,645 | 4,715 | 4,539 | 4,539 | 4,544 | 4,531 | 4,437 | 4,403 | 4,404 | 4,404 | 4,190 | 4,204 | 4,204 | 4,210 | 4,052 | 4,033 | 4,019 | 4,036 | 3,921 | 3,920 | 4,009 | 3,605 | 2,824 | 3,000 | 2,941 | 2,767 | 2,086 | 2,189 | 1,014 | 1,015 | 963 | 953 | 1,224 | 1,240 | 1,235 | 1,242 | 1,266 | 1,274 | 1,308 | 1,321 | 1,327 | 1,346 | 1,380 | 1,385 | 1,397 | 1,402 | 1,539 | 1,557 | 1,678 | 1,176 | 1,277 | 1,330 | 1,372 | 1,378 | 1,546 | 1,418 | 998 | 1,016 | 1,068 | 1,118 | 1,124 | 1,124 | 1,134.1 | 1,149.7 | 1,164.7 | 1,176.7 | 1,181.1 | 1,197.8 | 1,218.6 | 1,239.3 | 1,267.3 | 1,295 | 524.4 | 1,439.5 | 1,496.1 | 1,497.3 | 1,487.1 | 1,351.3 |
Goodwill
| 17,517 | 17,516 | 17,515 | 17,517 | 17,514 | 17,517 | 17,516 | 17,516 | 17,516 | 17,518 | 17,523 | 17,515 | 17,516 | 17,518 | 17,518 | 17,518 | 18,711 | 18,707 | 18,698 | 18,708 | 18,707 | 18,708 | 18,698 | 18,672 | 18,642 | 18,747 | 12,455 | 12,455 | 12,456 | 12,453 | 12,454 | 12,450 | 12,464 | 12,463 | 12,462 | 12,460 | 12,458 | 12,464 | 12,464 | 12,466 | 12,463 | 12,468 | 12,468 | 12,438 | 12,438 | 12,437 | 12,437 | 12,431 | 12,373 | 12,344 | 12,374 | 12,374 | 12,376 | 12,376 | 12,376 | 13,517 | 13,517 | 13,517 | 13,517 | 13,517 | 14,526 | 14,536 | 14,524 | 947 | 17,475 | 17,586 | 17,620 | 17,672 | 17,658 | 17,639 | 17,671 | 17,219 | 17,325 | 17,380 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,410 | 0 | 8,840 | 0 | 0 | 6,920 | 6,586 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 268 | 282 | 290 | 305 | 324 | 344 | 364 | 384 | 433 | 483 | 533 | 578 | 629 | 680 | 732 | 783 | 844 | 909 | 974 | 1,040 | 1,123 | 1,206 | 1,289 | 1,372 | 1,460 | 1,329 | 0 | 52 | 0 | 0 | 0 | 61 | 0 | 0 | 0 | 77 | 0 | 0 | 0 | 101 | 0 | 0 | 0 | 104 | 0 | 0 | 0 | 137 | 0 | 0 | 0 | 155 | 164 | 174 | 183 | 779 | 801 | 823 | 846 | 873 | 899 | 925 | 921 | 14,518 | 964 | 992 | 1,020 | 1,074 | 1,109 | 1,139 | 1,172 | 1,139 | 1,169 | 1,200 | 18,614 | 18,656 | 18,736 | 18,782 | 21,781 | 18,659 | 18,776 | 18,806 | 18,985 | 19,043 | 19,167 | 22,682 | 19,186 | 18,210 | 9,617 | 1,661 | 10,498 | 9,807 | 1,036 | 1,536 | 4,380 | 4,432 | 4,134 | 4,000 | 4,181 | 3,469 | 4,312 | 4,204 | 4,128 | 4,176 | 4,227 | 4,225 | 4,271 | 4,317 | 4,363 | 4,376 | 4,421 | 4,424 | 3,409 | 4,423 | 3,454 | 1,759 | 2,009 | 1,422 | 1,802 | 1,735 | 1,236 | 1,627 | 298 | 278 | 252 | 231 | 206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 17,785 | 17,798 | 17,805 | 17,822 | 17,838 | 17,861 | 17,880 | 17,900 | 17,949 | 18,001 | 18,056 | 18,093 | 18,145 | 18,198 | 18,250 | 18,301 | 19,555 | 19,616 | 19,672 | 19,748 | 19,830 | 19,914 | 19,987 | 20,044 | 20,102 | 20,076 | 12,455 | 12,455 | 12,456 | 12,453 | 12,454 | 12,450 | 12,464 | 12,463 | 12,462 | 12,460 | 12,458 | 12,464 | 12,464 | 12,466 | 12,463 | 12,468 | 12,468 | 12,438 | 12,438 | 12,437 | 12,437 | 12,431 | 12,373 | 12,344 | 12,374 | 12,529 | 12,540 | 12,550 | 12,559 | 14,296 | 14,318 | 14,340 | 14,363 | 14,390 | 15,425 | 15,461 | 15,445 | 15,465 | 18,439 | 18,578 | 18,640 | 18,746 | 18,767 | 18,778 | 18,843 | 18,358 | 18,494 | 18,580 | 18,614 | 18,656 | 18,736 | 18,782 | 21,781 | 18,659 | 18,776 | 18,806 | 18,985 | 19,043 | 19,167 | 22,682 | 19,186 | 18,210 | 9,617 | 10,501 | 10,498 | 9,807 | 7,956 | 8,122 | 4,380 | 4,432 | 4,134 | 4,000 | 4,181 | 3,469 | 4,312 | 4,204 | 4,128 | 4,176 | 4,227 | 4,225 | 4,271 | 4,317 | 4,363 | 4,376 | 4,421 | 4,424 | 3,409 | 4,423 | 3,454 | 1,759 | 2,009 | 1,422 | 1,802 | 1,735 | 1,236 | 1,627 | 298 | 278 | 252 | 231 | 206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 361 | 339 | 343 | 339 | 318 | 334 | 334 | 332 | 320 | 328 | 382 | 418 | 390 | 404 | 415 | 396 | 363 | 348 | 308 | 382 | 367 | 353 | 363 | 335 | 0 | 0 | 0 | 353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300 | 326 | 331 | 0 | 325 | 325 | 313 | 310 | 287 | 274 | 271 | 261 | 0 | 0 | 0 | 153 | 0 | 344 | 333 | 450 | 324 | 308 | 304 | 300 | 292 | 292 | 0 | 0 | -481 | -503 | -529 | 0 | -691 | -654 | 0 | 0 | -670 | -626 | -628 | 0 | -536 | -530 | -506 | 0 | -527 | -534 | -520 | 0 | 0 | 0 | 0 | 0 | -786 | -722 | -304 | -344 | -35 | -137 | -691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,407 | 1,250 | 1,123 | 1,020 | 330 | 452 | 234 | 162 | 233 | 239 | 220 | 200 | 418 | 433 | 311 | 311 | 188 | 346 | 355 | 508 | 83 | 85 | 84 | 94 | 69 | 179 | 474 | 475 | 1,200 | 1,385 | 1,416 | 1,462 | 1,239 | 1,375 | 1,383 | 1,409 | 1,352 | 1,383 | 1,393 | 1,622 | 129 | 180 | 199 | 209 | 1,274 | 1,429 | 1,510 | 1,542 | 680 | 838 | 895 | 900 | 487 | 555 | 691 | 612 | 654 | 844 | 883 | 1,010 | 1,281 | 1,414 | 1,455 | 0 | 481 | 503 | 529 | 0 | 691 | 654 | 0 | 0 | 670 | 626 | 628 | 0 | 536 | 530 | 506 | 28 | 527 | 534 | 520 | 0 | 527 | 439 | 491 | 174 | 786 | 722 | 304 | 344 | 35 | 137 | 691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,547 | 2,634 | 2,506 | 2,186 | 2,373 | 2,354 | 2,369 | 2,262 | 1,928 | 1,915 | 1,970 | 1,893 | 1,636 | 1,606 | 1,549 | 1,513 | 1,448 | 1,395 | 1,315 | 1,343 | 1,315 | 1,273 | 1,171 | 1,128 | 1,615 | 1,537 | 1,424 | 1,060 | 1,333 | 1,309 | 1,319 | 1,258 | 1,292 | 1,163 | 1,152 | 1,187 | 900 | 914 | 946 | 1,309 | 1,159 | 1,170 | 1,158 | 1,130 | 1,052 | 1,021 | 1,021 | 1,030 | 1,412 | 1,409 | 1,431 | 1,036 | 1,377 | 1,086 | 1,090 | 1,117 | 1,110 | 1,055 | 1,046 | 1,049 | 988 | 947 | 1,213 | 2,733 | 3,131 | 3,144 | 3,141 | 3,140 | 2,463 | 2,450 | 2,449 | 2,401 | 3,685 | 3,648 | 3,654 | 3,605 | 3,561 | 3,538 | 634 | 3,557 | 4,123 | 4,112 | 4,111 | 4,185 | 4,594 | 1,220 | 4,735 | 4,442 | 3,678 | 3,630 | 3,580 | 3,723 | 3,168 | 3,200 | 1,825 | 1,649 | 1,548 | 1,249 | 1,181 | 1,783 | 1,207 | 1,172 | 1,137 | 1,053 | 1,213 | 1,215 | 1,138 | 1,078 | 942 | 940 | 966 | 999 | 1,883 | 884 | 1,739 | 448 | 145 | 881 | 522 | 503 | 1,011 | 563 | 90 | 85 | 85 | 86 | 91 | 278 | 255.7 | 188.3 | 166.4 | 144.4 | 125.5 | 111.9 | 78.1 | 69.9 | 55.5 | 39.9 | 192.6 | 9.3 | 28.5 | 59.6 | 51.2 | 50.7 |
Total Non-Current Assets
| 33,957 | 33,615 | 33,230 | 32,838 | 31,746 | 31,740 | 31,434 | 31,267 | 30,435 | 30,277 | 30,347 | 30,153 | 29,418 | 29,380 | 29,170 | 29,125 | 30,220 | 30,296 | 30,075 | 30,404 | 29,717 | 29,425 | 29,308 | 27,973 | 27,811 | 27,656 | 18,638 | 18,568 | 18,914 | 18,949 | 18,845 | 18,758 | 18,329 | 18,300 | 18,227 | 18,120 | 18,015 | 18,092 | 18,123 | 18,388 | 16,921 | 16,961 | 16,931 | 16,893 | 17,814 | 17,944 | 18,068 | 18,151 | 17,360 | 17,526 | 17,693 | 17,665 | 17,414 | 17,563 | 17,719 | 21,517 | 21,173 | 21,310 | 21,393 | 21,617 | 22,761 | 22,892 | 22,890 | 23,008 | 26,245 | 26,373 | 26,426 | 26,601 | 25,769 | 25,767 | 25,836 | 25,290 | 26,616 | 26,631 | 26,672 | 26,665 | 26,487 | 26,524 | 26,619 | 26,454 | 26,951 | 26,951 | 27,115 | 27,264 | 28,209 | 28,261 | 28,421 | 26,431 | 16,119 | 17,131 | 17,019 | 16,297 | 13,210 | 13,511 | 7,219 | 7,096 | 6,645 | 6,202 | 6,586 | 6,492 | 6,754 | 6,618 | 6,531 | 6,503 | 6,748 | 6,761 | 6,736 | 6,741 | 6,685 | 6,701 | 6,784 | 6,825 | 6,831 | 6,864 | 6,871 | 3,383 | 3,431 | 3,633 | 3,696 | 3,616 | 3,793 | 3,608 | 1,386 | 1,379 | 1,405 | 1,435 | 1,421 | 1,402 | 1,389.8 | 1,338 | 1,331.1 | 1,321.1 | 1,306.6 | 1,309.7 | 1,296.7 | 1,309.2 | 1,322.8 | 1,334.9 | 717 | 1,448.8 | 1,524.6 | 1,556.9 | 1,538.3 | 1,402 |
Total Assets
| 48,289 | 47,670 | 47,818 | 46,544 | 44,896 | 45,609 | 44,244 | 43,755 | 42,733 | 41,914 | 41,903 | 42,579 | 42,346 | 42,142 | 41,423 | 44,469 | 44,772 | 43,475 | 43,203 | 41,089 | 40,553 | 39,584 | 39,751 | 37,653 | 37,943 | 37,378 | 34,795 | 34,917 | 26,513 | 25,813 | 25,413 | 25,614 | 24,100 | 24,081 | 23,933 | 24,454 | 23,966 | 24,552 | 25,266 | 26,572 | 25,043 | 25,351 | 25,535 | 26,381 | 27,405 | 27,508 | 25,914 | 26,543 | 25,262 | 25,226 | 25,053 | 25,411 | 25,100 | 25,377 | 26,790 | 31,421 | 30,176 | 29,694 | 29,762 | 30,252 | 30,845 | 30,148 | 30,142 | 30,197 | 33,254 | 33,467 | 33,375 | 33,373 | 32,223 | 32,028 | 32,045 | 32,009 | 34,055 | 33,676 | 33,517 | 34,214 | 33,851 | 33,446 | 33,196 | 33,361 | 33,529 | 33,327 | 33,344 | 33,009 | 33,661 | 33,988 | 34,357 | 42,266 | 20,806 | 21,384 | 21,457 | 20,886 | 17,214 | 17,331 | 11,185 | 9,622 | 9,354 | 9,064 | 9,389 | 9,285 | 9,630 | 9,657 | 9,561 | 9,536 | 9,972 | 9,977 | 9,742 | 9,677 | 9,778 | 9,700 | 9,578 | 9,422 | 9,513 | 9,431 | 9,495 | 5,455 | 5,802 | 6,045 | 6,090 | 6,047 | 6,189 | 5,893 | 3,035 | 2,939 | 3,257 | 3,228 | 3,142 | 3,162 | 3,275.2 | 3,204.1 | 3,081.8 | 3,127.8 | 3,432.5 | 3,194 | 3,202.8 | 3,094.2 | 3,176.2 | 3,156.9 | 2,553.6 | 3,196.2 | 3,139.2 | 3,123.6 | 2,698.8 | 2,332.7 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2,518 | 2,352 | 2,580 | 2,110 | 2,260 | 2,056 | 2,136 | 2,587 | 2,335 | 2,098 | 2,050 | 2,197 | 2,184 | 2,001 | 1,895 | 1,806 | 2,197 | 2,006 | 2,071 | 2,226 | 2,021 | 1,962 | 1,932 | 2,182 | 1,939 | 1,824 | 1,395 | 1,661 | 1,507 | 1,385 | 1,374 | 1,554 | 1,325 | 1,272 | 1,204 | 1,282 | 1,194 | 1,246 | 1,248 | 1,305 | 1,193 | 1,178 | 1,229 | 1,229 | 1,221 | 1,195 | 1,225 | 1,392 | 1,194 | 1,191 | 1,226 | 1,481 | 1,338 | 1,259 | 1,347 | 1,846 | 1,677 | 1,643 | 1,642 | 1,921 | 1,793 | 1,774 | 1,924 | 1,943 | 1,820 | 3,552 | 1,806 | 1,901 | 1,540 | 1,506 | 1,446 | 1,686 | 1,494 | 1,452 | 1,495 | 1,767 | 1,581 | 1,552 | 1,549 | 1,750 | 1,676 | 1,544 | 1,370 | 1,491 | 1,349 | 1,300 | 1,282 | 1,427 | 804 | 867 | 833 | 1,019 | 757 | 794 | 491 | 564 | 364 | 449 | 436 | 490 | 427 | 357 | 422 | 416 | 400 | 465 | 457 | 463 | 440 | 490 | 437 | 452 | 463 | 457 | 449 | 360 | 339 | 395 | 451 | 396 | 442 | 459 | 294 | 324 | 332 | 372 | 382 | 363 | 490.6 | 455.7 | 363.4 | 406.8 | 554.8 | 367.8 | 403 | 330.5 | 374.1 | 469.4 | 255 | 510.7 | 0 | 0 | 0 | 0 |
Short Term Debt
| -3,157 | 1,590 | 1,582 | 2,251 | 1,927 | 1,878 | 1,082 | 1,072 | 1,069 | 14 | 7 | 6 | 6 | 6 | 42 | 742 | 1,806 | 1,803 | 1,790 | 1,865 | 1,744 | 1,528 | 1,404 | 1,676 | 1,645 | 1,451 | 1,204 | 1,382 | 1,309 | 1,213 | 1,141 | 1,342 | 1,257 | 1,112 | 1,071 | 1,195 | 1,208 | 1,097 | 1,063 | 1,441 | 1,225 | 1,154 | 1,050 | 1,169 | 1,058 | 1,001 | 938 | 1,173 | 1,036 | 1,020 | 935 | 13 | 39 | 42 | 39 | 784 | 772 | 773 | 775 | 103 | 519 | 520 | 589 | 501 | 101 | 97 | 169 | 137 | 151 | 173 | 400 | 170 | 850 | 814 | 842 | 1,264 | 581 | 579 | 500 | 42 | 651 | 398 | 590 | 471 | 146 | 170 | 276 | 225 | 146 | 250 | 49 | 458 | 134 | 107 | 0 | 10 | 215 | 212 | 295 | 225 | 299 | 640 | 353 | 269 | 226 | 186 | 206 | 291 | 368 | 224 | 471 | 428 | 433 | 250 | 250 | 209 | 313 | 338 | 221 | 301 | 225 | 433 | 0 | 0 | 210 | 265 | 210 | 350 | 141 | 80 | 80 | 80 | 260 | 260 | 260 | 260 | 418 | 365 | 85.6 | 570 | 446 | 888.6 | 499.9 | 164 |
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 | 535 | 6 | 45 | 242 | 535 | 507 | 589 | 742 | 668 | 362 | 439 | 601 | 454 | 448 | 322 | 566 | 356 | 233 | 298 | 292 | 63 | 0 | 0 | 397 | 137 | 0 | 89 | 78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,157 | 3,292 | 3,530 | 4,193 | 3,458 | 3,397 | 3,211 | 3,609 | 3,107 | 2,734 | 2,876 | 3,026 | 2,594 | 2,526 | 2,393 | 2,517 | 2,235 | 2,179 | 2,027 | 2,237 | 2,127 | 1,942 | 1,969 | 1,917 | 1,686 | 1,711 | 1,479 | 1,617 | 1,290 | 1,340 | 1,286 | 1,471 | 1,306 | 1,383 | 1,409 | 1,537 | 1,299 | 1,370 | 1,430 | 1,713 | 1,610 | 1,588 | 1,494 | 1,722 | 1,698 | 1,802 | 1,801 | 1,759 | 1,838 | 1,826 | 1,756 | 1,777 | 1,744 | 1,062 | 944 | 1,349 | 1,238 | 1,229 | 1,134 | 1,281 | 1,419 | 1,325 | 1,280 | 1,284 | 1,370 | 1,283 | 1,248 | 1,180 | 1,273 | 1,160 | 1,143 | 595 | 1,236 | 1,093 | 1,634 | 595 | 1,190 | 1,044 | 969 | 506 | 1,130 | 991 | 983 | 509 | 1,037 | 1,040 | 907 | 1,018 | 741 | 669 | 979 | 344 | 974 | 788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10,583 | 5,674 | 5,440 | 3,388 | 2,660 | 4,226 | 4,054 | 4,319 | 4,301 | 4,130 | 3,917 | 4,301 | 4,035 | 4,058 | 4,037 | 4,515 | 3,871 | 3,739 | 4,289 | 3,106 | 2,524 | 2,723 | 3,516 | 2,499 | 2,769 | 2,847 | 2,337 | 2,305 | 2,194 | 2,248 | 1,367 | 1,263 | 1,218 | 1,332 | 1,271 | 1,443 | 1,432 | 1,441 | 1,543 | 1,433 | 1,483 | 1,494 | 1,498 | 1,695 | 1,785 | 1,641 | 1,591 | 1,732 | 1,622 | 1,571 | 1,677 | 2,864 | 2,600 | 3,432 | 3,831 | 4,407 | 4,076 | 4,021 | 3,937 | 3,680 | 3,539 | 3,624 | 3,716 | 3,696 | 3,521 | 1,659 | 3,514 | 3,214 | 3,236 | 3,283 | 3,549 | 4,302 | 3,657 | 3,779 | 3,363 | 4,348 | 3,518 | 3,383 | 3,455 | 3,925 | 3,485 | 3,483 | 3,653 | 3,890 | 3,021 | 3,298 | 3,411 | 8,703 | 2,992 | 2,997 | 2,780 | 3,311 | 2,088 | 2,065 | 2,093 | 2,114 | 1,859 | 1,743 | 1,803 | 1,749 | 1,717 | 1,364 | 1,730 | 1,682 | 1,949 | 1,976 | 1,880 | 1,961 | 1,862 | 1,801 | 1,735 | 1,720 | 1,642 | 1,563 | 1,586 | 1,146 | 1,216 | 1,162 | 1,253 | 1,267 | 1,169 | 1,115 | 833 | 755 | 818 | 728 | 745 | 693 | 759.8 | 745.6 | 746.9 | 709.3 | 797.3 | 762.5 | 734.3 | 623.5 | 667.8 | 634 | 448.2 | 574.6 | 1,048.4 | 1,164.8 | 1,209.3 | 1,180.1 |
Total Current Liabilities
| 13,101 | 12,908 | 13,132 | 11,942 | 10,305 | 11,557 | 10,483 | 11,587 | 10,812 | 8,976 | 8,850 | 9,530 | 8,819 | 8,591 | 8,367 | 9,580 | 10,109 | 9,727 | 10,177 | 9,434 | 8,416 | 8,155 | 8,821 | 8,274 | 8,039 | 7,833 | 6,415 | 6,965 | 6,300 | 6,186 | 5,168 | 5,630 | 5,106 | 5,099 | 4,955 | 5,457 | 5,133 | 5,154 | 5,284 | 5,892 | 5,511 | 5,414 | 5,271 | 5,815 | 5,762 | 5,639 | 5,555 | 6,056 | 5,690 | 5,608 | 5,594 | 6,135 | 5,721 | 5,795 | 6,161 | 8,386 | 7,763 | 7,666 | 7,488 | 6,985 | 7,270 | 7,243 | 7,509 | 7,424 | 6,812 | 6,591 | 6,737 | 6,432 | 6,200 | 6,122 | 6,538 | 6,753 | 7,237 | 7,138 | 7,334 | 7,974 | 6,870 | 6,558 | 6,473 | 6,223 | 6,942 | 6,416 | 6,596 | 6,361 | 5,553 | 5,808 | 5,876 | 11,373 | 4,683 | 4,783 | 4,641 | 5,132 | 3,953 | 3,754 | 2,584 | 2,688 | 2,438 | 2,404 | 2,534 | 2,464 | 2,443 | 2,361 | 2,505 | 2,367 | 2,575 | 2,627 | 2,543 | 2,715 | 2,670 | 2,515 | 2,643 | 2,600 | 2,538 | 2,270 | 2,285 | 1,715 | 1,868 | 1,895 | 1,925 | 1,964 | 1,836 | 2,007 | 1,127 | 1,079 | 1,360 | 1,365 | 1,337 | 1,406 | 1,391.4 | 1,281.3 | 1,190.3 | 1,196.1 | 1,612.1 | 1,390.3 | 1,397.3 | 1,214 | 1,459.9 | 1,468.4 | 788.8 | 1,655.3 | 1,494.4 | 2,053.4 | 1,709.2 | 1,344.1 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 16,510 | 14,706 | 14,742 | 15,678 | 15,529 | 15,568 | 15,559 | 13,629 | 13,499 | 14,488 | 14,486 | 14,367 | 14,141 | 14,153 | 14,118 | 15,604 | 15,552 | 15,592 | 15,579 | 14,078 | 15,130 | 14,919 | 14,961 | 13,883 | 13,889 | 14,387 | 14,392 | 14,399 | 6,227 | 6,219 | 7,060 | 7,058 | 6,387 | 6,387 | 6,387 | 6,416 | 6,417 | 6,417 | 6,418 | 5,925 | 5,926 | 5,927 | 5,927 | 5,928 | 5,928 | 5,929 | 3,937 | 3,930 | 3,931 | 3,932 | 3,933 | 3,935 | 3,936 | 3,937 | 3,939 | 4,045 | 3,437 | 3,438 | 3,440 | 4,191 | 4,194 | 3,348 | 3,352 | 3,443 | 3,843 | 3,844 | 3,928 | 3,918 | 3,886 | 3,875 | 3,992 | 3,992 | 3,796 | 3,821 | 3,872 | 3,881 | 4,569 | 4,581 | 4,664 | 5,116 | 5,123 | 5,366 | 5,372 | 5,410 | 6,267 | 6,412 | 6,808 | 9,398 | 4,885 | 4,915 | 5,436 | 5,033 | 5,185 | 5,367 | 3,105 | 1,605 | 1,605 | 1,750 | 1,800 | 2,000 | 2,300 | 2,500 | 2,375 | 2,562 | 2,710 | 2,706 | 2,630 | 2,500 | 2,820 | 3,085 | 2,907 | 2,950 | 3,101 | 3,338 | 3,951 | 1,163 | 1,433 | 1,496 | 1,566 | 1,633 | 1,721 | 1,587 | 160 | 160 | 160 | 160 | 160 | 160 | 370 | 370 | 390 | 470 | 550 | 570 | 590 | 727.8 | 550.8 | 550.8 | 825.6 | 583.7 | 577.6 | 31.4 | 32.4 | 38.3 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,269 | 0 | 0 | 0 | 0 | 6,389 | 0 | 0 | 0 | 5,431 | 5,535 | 5,646 | 5,755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,426 | 4,488 | 4,569 | 4,933 | 2,646 | 2,640 | 2,675 | 2,745 | 4,100 | 3,997 | 4,515 | 4,543 | 3,074 | 3,229 | 3,185 | 3,451 | 2,104 | 2,042 | 2,406 | 3,504 | 3,857 | 3,643 | 3,840 | 3,864 | 4,068 | 4,402 | 4,266 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 350 | 350 | 0 | 350 | 350 | 350 | 350 | 350 | 0 | 350 | 350 | 350 | 0 | 0 | 0 | 249 | 350 | 350 | 350 | 350 | 350 | 350 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 132 | 86 | 131 | 310 | 490 | 0 | 0 | 0 | 0 | 39 | 0 | 0 | 0 | 111 | 140 | 133 | 108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,352 | 1,383 | 1,393 | 1,622 | 129 | 180 | 199 | 209 | 1,274 | 1,429 | 1,510 | 1,542 | 680 | 838 | 895 | 628 | 487 | 555 | 691 | 612 | 654 | 844 | 883 | 1,010 | 1,281 | 1,414 | 1,455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 670 | 626 | 628 | 595 | 536 | 530 | 506 | 506 | 527 | 534 | 520 | 509 | 0 | 0 | 0 | 101 | 757 | 753 | 684 | 669 | 837 | 1,114 | 319 | 276 | 367 | 219 | 137 | 64 | 0 | 0 | 0 | 0 | 88 | 88 | 82 | 75 | 60 | 61 | 64 | 61 | 21 | 17 | 43 | 31 | 17 | 2 | 19 | 16 | 72 | 48 | 48 | 47 | 50 | 59 | 55 | 50 | 25.8 | 29.2 | 25.7 | 32.6 | 79.7 | 81.6 | 84.6 | 87.6 | 90.8 | 92.5 | 5.2 | 82.1 | 63.6 | 91.3 | 58.5 | 51.3 |
Other Non-Current Liabilities
| 3,930 | 5,755 | 5,721 | 4,129 | 3,134 | 2,998 | 3,066 | 3,095 | 4,393 | 4,668 | 4,970 | 1,997 | 7,969 | 8,226 | 8,413 | 8,706 | 2,216 | 8,444 | 8,385 | 8,758 | 1,734 | 1,621 | 1,451 | 1,446 | 6,912 | 6,931 | 6,308 | 6,505 | 7,493 | 7,489 | 7,627 | 7,667 | 6,840 | 6,914 | 6,970 | 7,059 | 941 | 939 | 854 | 965 | 938 | 922 | 894 | 1,064 | 985 | 956 | 928 | 958 | 940 | 904 | 905 | 926 | 901 | 899 | 916 | 1,317 | 1,271 | 1,200 | 1,471 | 1,515 | 1,603 | 1,552 | 1,503 | 7,410 | 5,036 | 5,169 | 5,109 | 5,336 | 5,372 | 5,251 | 5,171 | 4,649 | 4,672 | 4,695 | 5,064 | 4,586 | 4,577 | 4,569 | 4,530 | 4,466 | 4,869 | 4,637 | 4,630 | 4,581 | 7,051 | 7,073 | 7,017 | 6,684 | 2,612 | 2,544 | 2,476 | 2,189 | 1,614 | 1,535 | 1,170 | 1,134 | 1,139 | 1,128 | 1,509 | 1,500 | 1,752 | 1,765 | 1,770 | 1,757 | 1,713 | 1,785 | 1,798 | 1,764 | 1,725 | 1,777 | 1,780 | 1,683 | 1,742 | 1,741 | 1,711 | 1,087 | 1,055 | 1,266 | 1,254 | 1,144 | 1,135 | 845 | 340 | 331 | 317 | 309 | 301 | 292 | 279.5 | 268.6 | 257.8 | 246.7 | 65.4 | 67.3 | 68.6 | 32.2 | 70.3 | 69.5 | 75.5 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 20,440 | 20,461 | 20,463 | 19,807 | 18,663 | 18,566 | 18,625 | 16,856 | 17,978 | 19,287 | 19,766 | 20,123 | 22,110 | 22,379 | 22,531 | 24,310 | 24,196 | 24,036 | 23,964 | 22,836 | 22,406 | 22,215 | 22,191 | 21,192 | 20,801 | 21,318 | 20,700 | 20,904 | 13,720 | 13,708 | 14,687 | 14,725 | 13,227 | 13,301 | 13,357 | 13,475 | 13,136 | 13,227 | 13,234 | 13,445 | 9,639 | 9,669 | 9,695 | 9,946 | 12,287 | 12,311 | 10,890 | 10,973 | 8,625 | 8,903 | 8,918 | 8,940 | 7,428 | 7,433 | 7,952 | 9,478 | 9,219 | 9,125 | 9,634 | 10,580 | 11,146 | 10,716 | 10,576 | 10,853 | 8,879 | 9,013 | 9,037 | 9,254 | 9,258 | 9,126 | 9,163 | 8,641 | 9,488 | 9,492 | 9,564 | 9,412 | 10,032 | 10,030 | 10,050 | 10,438 | 10,519 | 10,887 | 10,872 | 10,850 | 13,318 | 13,485 | 13,825 | 16,432 | 8,604 | 8,562 | 8,946 | 8,241 | 7,986 | 8,366 | 4,594 | 3,015 | 3,111 | 3,097 | 3,446 | 3,564 | 4,052 | 4,265 | 4,145 | 4,319 | 4,511 | 4,579 | 4,510 | 4,339 | 4,605 | 4,923 | 4,751 | 4,694 | 4,864 | 5,096 | 5,705 | 2,281 | 2,505 | 2,764 | 2,839 | 2,793 | 2,928 | 2,480 | 548 | 538 | 527 | 528 | 516 | 502 | 675.3 | 667.8 | 673.5 | 749.3 | 695.1 | 718.9 | 743.2 | 847.6 | 711.9 | 712.8 | 906.3 | 665.8 | 641.2 | 122.7 | 90.9 | 89.6 |
Total Liabilities
| 33,541 | 33,369 | 33,595 | 31,749 | 28,968 | 30,123 | 29,108 | 28,443 | 28,790 | 28,263 | 28,616 | 29,653 | 30,929 | 30,970 | 30,898 | 33,890 | 34,305 | 33,763 | 34,141 | 32,270 | 30,822 | 30,370 | 31,012 | 29,466 | 28,840 | 29,151 | 27,115 | 27,869 | 20,020 | 19,894 | 19,855 | 20,355 | 18,333 | 18,400 | 18,312 | 18,932 | 18,269 | 18,381 | 18,518 | 19,337 | 15,150 | 15,083 | 14,966 | 15,761 | 18,049 | 17,950 | 16,445 | 17,029 | 14,315 | 14,511 | 14,512 | 15,075 | 13,149 | 13,228 | 14,113 | 17,864 | 16,982 | 16,791 | 17,122 | 17,565 | 18,416 | 17,959 | 18,085 | 18,277 | 15,691 | 15,604 | 15,774 | 15,686 | 15,458 | 15,248 | 15,701 | 15,394 | 16,725 | 16,630 | 16,898 | 17,386 | 16,902 | 16,588 | 16,523 | 16,661 | 17,461 | 17,303 | 17,468 | 17,211 | 18,871 | 19,293 | 19,701 | 27,805 | 13,287 | 13,345 | 13,587 | 13,373 | 11,939 | 12,120 | 7,178 | 5,703 | 5,549 | 5,501 | 5,980 | 6,028 | 6,495 | 6,626 | 6,650 | 6,686 | 7,086 | 7,206 | 7,053 | 7,054 | 7,275 | 7,438 | 7,394 | 7,294 | 7,402 | 7,366 | 7,990 | 3,996 | 4,373 | 4,659 | 4,764 | 4,757 | 4,764 | 4,487 | 1,675 | 1,617 | 1,887 | 1,893 | 1,853 | 1,908 | 2,066.7 | 1,949.1 | 1,863.8 | 1,945.4 | 2,307.2 | 2,109.2 | 2,140.5 | 2,061.6 | 2,171.8 | 2,181.2 | 1,695.1 | 2,321.1 | 2,135.6 | 2,176.1 | 1,800.1 | 1,433.7 |
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 | 4,719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 350 | 350 | 350 | 0 | 350 | 350 | 350 | 0 | 350 | 350 | 350 | 0 | 350 | 350 | 350 | 0 | 350 | 350 | 350 | 0 | 350 | 350 | 350 | 350 | 0 | 350 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.4 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 146 | 146 | 148 | 150 | 151 | 151 | 152 | 153 | 154 | 155 | 156 | 156 | 159 | 160 | 161 | 167 | 167 | 167 | 167 | 168 | 169 | 169 | 170 | 171 | 174 | 174 | 174 | 174 | 174 | 174 | 175 | 175 | 177 | 179 | 181 | 181 | 183 | 188 | 195 | 199 | 203 | 209 | 215 | 218 | 224 | 231 | 235 | 239 | 246 | 248 | 252 | 254 | 266 | 278 | 293 | 291 | 292 | 295 | 301 | 307 | 315 | 319 | 325 | 327 | 327 | 337 | 339 | 338 | 338 | 344 | 343 | 346 | 345 | 344 | 343 | 347 | 355 | 358 | 359 | 364 | 12,291 | 12,439 | 12,322 | 12,433 | 12,528 | 12,545 | 12,522 | 12,511 | 4,870 | 4,849 | 4,813 | 4,451 | 2,386 | 2,376 | 1,214 | 1,200 | 1,177 | 1,039 | 1,035 | 1,028 | 1,028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 14,738 | 14,301 | 14,218 | 14,773 | 15,924 | 15,485 | 15,135 | 15,312 | 13,955 | 13,655 | 13,277 | 12,913 | 11,398 | 11,144 | 10,487 | 10,482 | 10,394 | 9,652 | 9,011 | 8,748 | 9,649 | 9,120 | 8,628 | 8,068 | 14,464 | 13,669 | 13,205 | 11,548 | 11,546 | 11,087 | 10,824 | 10,630 | 10,628 | 10,634 | 10,664 | 10,661 | 10,613 | 11,164 | 11,843 | 12,392 | 12,568 | 12,945 | 12,983 | 12,538 | 12,196 | 11,838 | 11,496 | 11,138 | 10,739 | 10,419 | 10,077 | 9,699 | 9,401 | 9,018 | 8,637 | 8,245 | 8,005 | 7,646 | 7,077 | 6,737 | 6,457 | 6,104 | 5,846 | 5,590 | 8,253 | 7,877 | 7,518 | 7,387 | 7,063 | 6,703 | 6,374 | 6,183 | 5,837 | 5,642 | 5,318 | 5,055 | 4,815 | 4,614 | 4,341 | 4,014 | 3,827 | 3,624 | 3,591 | 3,431 | 3,280 | 3,169 | 3,044 | 2,870 | 2,697 | 3,240 | 3,109 | 3,011 | 2,928 | 2,890 | 2,817 | 2,742 | 2,647 | 2,543 | 2,393 | 2,248 | 2,138 | 2,038 | 1,952 | 1,892 | 1,922 | 1,834 | 1,768 | 1,807 | 1,718 | 1,477 | 1,400 | 1,348 | 1,353 | 1,307 | 1,241 | 1,199 | 1,161 | 1,120 | 1,061 | 1,026 | 1,167 | 1,148 | 1,102 | 1,070 | 1,125 | 1,118 | 1,084 | 1,051 | 1,010.4 | 1,057.1 | 1,020.2 | 987.2 | 200.3 | 890.1 | 868 | 842.8 | 814.1 | 785.8 | 528.8 | 688.7 | 825.6 | 777.8 | 740.9 | 755.5 |
Accumulated Other Comprehensive Income/Loss
| -136 | -146 | -143 | -128 | -147 | -150 | -151 | -153 | -166 | -159 | -146 | -143 | -140 | -132 | -131 | -128 | -121 | -117 | -116 | -97 | -87 | -75 | -59 | -52 | -5,535 | -5,616 | -5,699 | -4,718 | -5,243 | -5,342 | -5,441 | -5,546 | -5,038 | -5,132 | -5,224 | -5,320 | -5,099 | -5,181 | -5,290 | -5,356 | -2,878 | -2,886 | -2,921 | -2,984 | -4,543 | -4,635 | -4,723 | -4,787 | -3,334 | -3,395 | -3,434 | -3,490 | -2,176 | -2,173 | -2,187 | -2,757 | -2,930 | -2,987 | -3,002 | -3,014 | -3,404 | -3,477 | -3,596 | -3,642 | -685 | -686 | -694 | -699 | -1,279 | -1,287 | -1,296 | -1,260 | -126 | -125 | -143 | -145 | -134 | -138 | -132 | -104 | -58 | -51 | -50 | -79 | -1,045 | -1,044 | -1,049 | -1,059 | -67 | -67 | -68 | -71 | -39 | -55 | -24 | -23 | -19 | -19 | -19 | -19 | -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 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 58 | 27 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,675 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 292 | 848 | 1,479 | 2,124 | 2,461 | 2,924 | 3,296 | 3,443 | 3,646 | 3,873 | 4,460 | 5,026 | 5,934 | 7,778 | 7,827 | 7,949 | 8,264 | 8,657 | 9,061 | 9,243 | 9,482 | 9,645 | 9,668 | 10,335 | 10,392 | 10,661 | 10,293 | 10,670 | 10,573 | 11,346 | 10,924 | 10,835 | 10,751 | 11,571 | 11,563 | 11,674 | 11,755 | 12,426 | -351 | -350 | -350 | 0 | -350 | -350 | -350 | 0 | -350 | -350 | -350 | -350 | 0 | -350 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 993 | 959 | 958 | 964 | 937 | 921 | 816 | 785 | 785 | 784 | 780 | 758 | 758 | 264 | 260 | 268 | 266 | 265 | 264 | 258 | 258 | 258 | 252 | 245 | 217 | 205 | 203 | 198.1 | 197.9 | 197.8 | 195.2 | 925 | 194.7 | 194.3 | 189.8 | 190.3 | 189.9 | 297.3 | 186.4 | 178 | 169.7 | 157.8 | 143.5 |
Total Shareholders Equity
| 14,748 | 14,301 | 14,223 | 14,795 | 15,928 | 15,486 | 15,136 | 15,312 | 13,943 | 13,651 | 13,287 | 12,926 | 11,417 | 11,172 | 10,525 | 10,579 | 10,467 | 9,712 | 9,062 | 8,819 | 9,731 | 9,214 | 8,739 | 8,187 | 9,103 | 8,227 | 7,680 | 7,048 | 6,493 | 5,919 | 5,558 | 5,259 | 5,767 | 5,681 | 5,621 | 5,522 | 5,697 | 6,171 | 6,748 | 7,235 | 9,893 | 10,268 | 10,569 | 10,620 | 9,356 | 9,558 | 9,469 | 9,514 | 10,947 | 10,715 | 10,541 | 10,336 | 11,951 | 12,149 | 12,677 | 13,557 | 13,194 | 12,903 | 12,640 | 12,687 | 12,429 | 12,189 | 12,057 | 11,920 | 17,563 | 17,863 | 17,601 | 17,687 | 16,765 | 16,780 | 16,344 | 16,615 | 17,330 | 17,046 | 16,619 | 16,828 | 16,949 | 16,858 | 16,673 | 16,700 | 16,059 | 16,012 | 15,863 | 15,785 | 14,763 | 14,670 | 14,517 | 14,322 | 7,500 | 8,022 | 7,854 | 7,391 | 5,275 | 5,211 | 4,007 | 3,919 | 3,805 | 3,563 | 3,409 | 3,257 | 3,135 | 3,031 | 2,911 | 2,850 | 2,886 | 2,771 | 2,689 | 2,623 | 2,503 | 2,262 | 2,184 | 2,128 | 2,111 | 2,065 | 1,505 | 1,459 | 1,429 | 1,386 | 1,326 | 1,290 | 1,425 | 1,406 | 1,360 | 1,322 | 1,370 | 1,335 | 1,289 | 1,254 | 1,208.5 | 1,255 | 1,218 | 1,182.4 | 1,125.3 | 1,084.8 | 1,062.3 | 1,032.6 | 1,004.4 | 975.7 | 858.5 | 875.1 | 1,003.6 | 947.5 | 898.7 | 899 |
Total Equity
| 14,748 | 14,301 | 14,223 | 14,795 | 15,928 | 15,486 | 15,136 | 15,312 | 13,943 | 13,651 | 13,287 | 12,926 | 11,417 | 11,172 | 10,525 | 10,579 | 10,467 | 9,712 | 9,062 | 8,819 | 9,731 | 9,214 | 8,739 | 8,187 | 9,103 | 8,227 | 7,680 | 7,048 | 6,493 | 5,919 | 5,558 | 5,259 | 5,767 | 5,681 | 5,621 | 5,522 | 5,697 | 6,171 | 6,748 | 7,235 | 9,893 | 10,268 | 10,569 | 10,620 | 9,356 | 9,558 | 9,469 | 9,514 | 10,947 | 10,715 | 10,541 | 10,336 | 11,951 | 12,149 | 12,677 | 13,557 | 13,194 | 12,903 | 12,640 | 12,687 | 12,429 | 12,189 | 12,057 | 11,920 | 17,563 | 17,863 | 17,601 | 17,687 | 16,765 | 16,780 | 16,344 | 16,615 | 17,330 | 17,046 | 16,619 | 16,828 | 16,949 | 16,858 | 16,673 | 16,700 | 16,068 | 16,024 | 15,876 | 15,798 | 14,790 | 14,695 | 14,656 | 14,461 | 7,519 | 8,039 | 7,870 | 7,513 | 5,275 | 5,211 | 4,007 | 3,919 | 3,805 | 3,563 | 3,409 | 3,257 | 3,135 | 3,031 | 2,911 | 2,850 | 2,886 | 2,771 | 2,689 | 2,623 | 2,503 | 2,262 | 2,184 | 2,128 | 2,111 | 2,065 | 1,505 | 1,459 | 1,429 | 1,386 | 1,326 | 1,290 | 1,425 | 1,406 | 1,360 | 1,322 | 1,370 | 1,335 | 1,289 | 1,254 | 1,208.5 | 1,255 | 1,218 | 1,182.4 | 1,125.3 | 1,084.8 | 1,062.3 | 1,032.6 | 1,004.4 | 975.7 | 858.5 | 875.1 | 1,003.6 | 947.5 | 898.7 | 899 |
Total Liabilities & Shareholders Equity
| 48,289 | 47,670 | 47,818 | 46,544 | 44,896 | 45,609 | 44,244 | 43,755 | 42,733 | 41,914 | 41,903 | 42,579 | 42,346 | 42,142 | 41,423 | 44,469 | 44,772 | 43,475 | 43,203 | 41,089 | 40,553 | 39,584 | 39,751 | 37,653 | 37,943 | 37,378 | 34,795 | 34,917 | 26,513 | 25,813 | 25,413 | 25,614 | 24,100 | 24,081 | 23,933 | 24,454 | 23,966 | 24,552 | 25,266 | 26,572 | 25,043 | 25,351 | 25,535 | 26,381 | 27,405 | 27,508 | 25,914 | 26,543 | 25,262 | 25,226 | 25,053 | 25,411 | 25,100 | 25,377 | 26,790 | 31,421 | 30,176 | 29,694 | 29,762 | 30,252 | 30,845 | 30,148 | 30,142 | 30,197 | 33,254 | 33,467 | 33,375 | 33,373 | 32,223 | 32,028 | 32,045 | 32,009 | 34,055 | 33,676 | 33,517 | 34,214 | 33,851 | 33,446 | 33,196 | 33,361 | 33,529 | 33,327 | 33,344 | 33,009 | 33,661 | 33,988 | 34,357 | 42,266 | 20,806 | 21,384 | 21,457 | 20,886 | 17,214 | 17,331 | 11,185 | 9,622 | 9,354 | 9,064 | 9,389 | 9,285 | 9,630 | 9,657 | 9,561 | 9,536 | 9,972 | 9,977 | 9,742 | 9,677 | 9,778 | 9,700 | 9,578 | 9,422 | 9,513 | 9,431 | 9,495 | 5,455 | 5,802 | 6,045 | 6,090 | 6,047 | 6,189 | 5,893 | 3,035 | 2,939 | 3,257 | 3,228 | 3,142 | 3,162 | 3,275.2 | 3,204.1 | 3,081.8 | 3,127.8 | 3,432.5 | 3,194 | 3,202.8 | 3,094.2 | 3,176.2 | 3,156.9 | 2,553.6 | 3,196.2 | 3,139.2 | 3,123.6 | 2,698.8 | 2,332.7 |