NOV Inc.
NYSE:NOV
16.24 (USD) • At close November 13, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 985 | 827 | 468 | 816 | 513 | 592 | 774 | 1,069 | 998 | 1,218 | 1,406 | 1,591 | 1,668 | 1,572 | 1,607 | 1,692 | 1,485 | 1,447 | 1,115 | 1,171 | 1,313 | 1,121 | 1,270 | 1,427 | 1,293 | 1,137 | 1,236 | 1,437 | 1,722 | 1,530 | 1,479 | 1,408 | 1,510 | 1,661 | 1,759 | 2,080 | 1,846 | 2,544 | 3,024 | 3,536 | 4,091 | 3,885 | 3,688 | 3,436 | 2,741 | 2,327 | 2,441 | 3,319 | 1,702 | 1,917 | 3,390 | 3,535 | 3,870 | 3,440 | 3,060 | 3,333 | 3,070 | 2,688 | 2,608 | 2,622 | 3,192 | 2,286 | 2,232 | 1,542.8 | 1,764.9 | 1,652.4 | 2,139.4 | 1,841.8 | 1,486 | 1,032.7 | 1,190.2 | 957.4 | 786.7 | 515.7 | 263 | 209.4 | 162.2 | 322.4 | 295.1 | 142.7 | 73.365 | 62.678 | 67.691 | 74.217 | 74.295 | 62.153 | 65.361 | 118.338 | 52.286 | 34.55 | 28.521 | 43.22 | 22.192 | 39.696 | 64.168 | 42.459 | 25.047 | 24.092 | 13.822 | 12.4 | 15.6 | 45.6 | 12.8 | 11.4 | 21.5 | 27 | 21.3 | 19.8 | 27.7 | 5.7 | 5.3 | 4.3 | 5.5 |
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 |
Cash and Short Term Investments
| 985 | 827 | 468 | 816 | 513 | 592 | 774 | 1,069 | 998 | 1,218 | 1,406 | 1,591 | 1,668 | 1,572 | 1,607 | 1,692 | 1,485 | 1,447 | 1,115 | 1,171 | 1,313 | 1,121 | 1,270 | 1,427 | 1,293 | 1,137 | 1,236 | 1,437 | 1,722 | 1,530 | 1,479 | 1,408 | 1,510 | 1,661 | 1,759 | 2,080 | 1,846 | 2,544 | 3,024 | 3,536 | 4,091 | 3,885 | 3,688 | 3,436 | 2,741 | 2,327 | 2,441 | 3,319 | 1,702 | 1,917 | 3,390 | 3,535 | 3,870 | 3,440 | 3,060 | 3,333 | 3,070 | 2,688 | 2,608 | 2,622 | 3,192 | 2,286 | 2,232 | 1,542.8 | 1,764.9 | 1,652.4 | 2,139.4 | 1,841.8 | 1,486 | 1,032.7 | 1,190.2 | 957.4 | 786.7 | 515.7 | 263 | 209.4 | 162.2 | 322.4 | 295.1 | 142.7 | 73.365 | 62.678 | 67.691 | 74.217 | 74.295 | 62.153 | 65.361 | 118.338 | 52.286 | 34.55 | 28.521 | 43.22 | 22.192 | 39.696 | 64.168 | 42.459 | 25.047 | 24.092 | 13.822 | 12.4 | 15.6 | 45.6 | 12.8 | 11.4 | 21.5 | 27 | 21.3 | 19.8 | 27.7 | 5.7 | 5.3 | 4.3 | 5.5 |
Net Receivables
| 2,580 | 2,626 | 2,681 | 2,644 | 2,657 | 2,595 | 2,413 | 2,424 | 2,214 | 2,058 | 1,898 | 1,782 | 1,746 | 1,792 | 1,842 | 1,885 | 1,937 | 2,010 | 2,518 | 2,498 | 2,414 | 2,558 | 2,332 | 2,666 | 2,488 | 2,412 | 2,517 | 2,510 | 2,578 | 2,685 | 2,631 | 2,748 | 2,573 | 2,834 | 3,252 | 4,176 | 4,994 | 5,286 | 5,950 | 6,294 | 6,097 | 5,994 | 6,830 | 6,435 | 6,441 | 5,872 | 5,612 | 5,545 | 5,098 | 4,813 | 4,140 | 3,884 | 3,640 | 3,348 | 3,501 | 3,240 | 2,408 | 3,189 | 3,029 | 2,927 | 2,816 | 3,193 | 3,508 | 3,754 | 3,767.4 | 3,620 | 3,024.8 | 2,743.3 | 2,647.6 | 2,326.6 | 2,056.8 | 1,923.5 | 1,739.9 | 1,645.8 | 1,553.2 | 1,481.1 | 1,317.4 | 1,241.5 | 1,126.6 | 706.6 | 459.377 | 546.918 | 526.883 | 460.91 | 444.668 | 481.007 | 439.975 | 428.116 | 354.208 | 342.009 | 382.418 | 382.153 | 460.583 | 405.492 | 328.502 | 295.163 | 247.618 | 241.03 | 243.025 | 196.1 | 172.8 | 167.9 | 212.5 | 281.3 | 251.2 | 250.2 | 223 | 224 | 180 | 112.2 | 98.3 | 102.9 | 99.8 |
Inventory
| 2,123 | 2,157 | 2,278 | 2,151 | 2,277 | 2,199 | 2,036 | 1,813 | 1,755 | 1,591 | 1,440 | 1,331 | 1,325 | 1,322 | 1,357 | 1,408 | 1,745 | 1,929 | 2,032 | 2,197 | 2,537 | 2,858 | 3,131 | 2,986 | 3,177 | 3,158 | 3,146 | 3,003 | 3,219 | 3,207 | 3,254 | 3,325 | 4,161 | 4,287 | 4,534 | 4,678 | 5,172 | 5,394 | 5,378 | 5,281 | 5,464 | 5,198 | 5,659 | 5,603 | 6,078 | 6,083 | 6,135 | 5,891 | 5,989 | 5,501 | 4,528 | 4,030 | 3,907 | 3,756 | 3,570 | 3,388 | 3,562 | 3,443 | 3,423 | 3,490 | 3,767 | 3,825 | 3,833 | 3,806 | 3,627.4 | 3,484.1 | 2,821.4 | 2,574.7 | 2,252.1 | 2,243.2 | 1,993.1 | 1,828.8 | 1,712.4 | 1,536.4 | 1,353.5 | 1,198.3 | 1,110.9 | 1,070.2 | 1,052 | 657.5 | 591.279 | 621.739 | 609.916 | 546.69 | 526.725 | 505.156 | 517.689 | 470.088 | 454.028 | 460.622 | 450.54 | 455.934 | 509.501 | 480.107 | 417.567 | 375.734 | 386.335 | 364.69 | 254.155 | 254.1 | 232.6 | 189.5 | 225.7 | 242 | 264.2 | 275.4 | 224.8 | 203.5 | 177.1 | 135.4 | 121 | 115.5 | 116.6 |
Other Current Assets
| 230 | 234 | 261 | 229 | 211 | 224 | 199 | 187 | 212 | 226 | 205 | 198 | 200 | 222 | 190 | 224 | 209 | 204 | 237 | 247 | 251 | 229 | 205 | 200 | 263 | 301 | 287 | 267 | 306 | 319 | 380 | 395 | 467 | 422 | 503 | 491 | 921 | 943 | 947 | 1,051 | 1,018 | 926 | 1,034 | 949 | 995 | 939 | 806 | 923 | 878 | 783 | 778 | 661 | 621 | 682 | 608 | 574 | 1,286 | 506 | 485 | 559 | 632 | 606 | 617 | 554 | 648.9 | 645.7 | 479.5 | 434 | 447.1 | 346.8 | 293.7 | 255.9 | 206.1 | 170.3 | 148.8 | 109.4 | 117.9 | 106.3 | 72.5 | 30.6 | 191.474 | 34.913 | 42.9 | 164.583 | 165.5 | 118.678 | 126.105 | 98.526 | 30.111 | 30.41 | 31.298 | 27.259 | 27.753 | 31.452 | 30.868 | 29.747 | 44.307 | 42.782 | 13.157 | 15.8 | 16.2 | 17.7 | 14.8 | 23.1 | 19.8 | 20.7 | 12.1 | 16.3 | 8.3 | 7.1 | 10.9 | 10.7 | 6.3 |
Total Current Assets
| 5,918 | 5,844 | 5,688 | 5,840 | 5,658 | 5,610 | 5,422 | 5,493 | 5,179 | 5,093 | 4,949 | 4,902 | 4,939 | 4,908 | 4,996 | 5,209 | 5,376 | 5,590 | 5,902 | 6,113 | 6,515 | 6,766 | 6,938 | 7,279 | 7,221 | 7,008 | 7,186 | 7,217 | 7,825 | 7,741 | 7,744 | 7,876 | 8,711 | 9,204 | 10,048 | 11,801 | 12,933 | 14,167 | 15,299 | 16,162 | 16,670 | 16,003 | 17,211 | 16,423 | 16,255 | 15,221 | 14,994 | 15,678 | 13,667 | 13,014 | 12,836 | 12,110 | 12,038 | 11,226 | 10,739 | 10,535 | 10,326 | 9,826 | 9,545 | 9,598 | 10,407 | 9,910 | 10,190 | 9,657.2 | 9,808.6 | 9,402.2 | 8,465.1 | 7,593.8 | 6,832.8 | 5,949.3 | 5,533.8 | 4,965.6 | 4,445.1 | 3,868.2 | 3,318.5 | 2,998.2 | 2,708.4 | 2,740.4 | 2,546.2 | 1,537.4 | 1,315.495 | 1,266.248 | 1,247.39 | 1,246.4 | 1,211.188 | 1,166.994 | 1,149.13 | 1,115.068 | 890.633 | 867.591 | 892.777 | 908.566 | 1,020.029 | 956.747 | 841.105 | 743.103 | 703.307 | 672.594 | 524.159 | 478.4 | 437.2 | 420.7 | 465.8 | 557.8 | 556.7 | 573.3 | 481.2 | 463.6 | 393.1 | 260.4 | 235.5 | 233.4 | 228.2 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,458 | 2,433 | 2,435 | 2,409 | 2,388 | 2,387 | 2,346 | 2,298 | 2,272 | 2,282 | 2,328 | 2,360 | 2,378 | 2,423 | 2,437 | 2,493 | 2,569 | 2,615 | 2,613 | 3,028 | 3,034 | 3,054 | 3,394 | 2,797 | 2,813 | 2,859 | 2,926 | 3,002 | 3,031 | 3,052 | 3,108 | 3,150 | 3,261 | 3,277 | 3,303 | 3,124 | 3,122 | 3,250 | 3,216 | 3,362 | 3,377 | 3,440 | 3,437 | 3,408 | 3,333 | 3,210 | 3,215 | 2,945 | 2,818 | 2,700 | 2,531 | 2,445 | 1,967 | 1,921 | 1,861 | 1,840 | 1,808 | 1,792 | 1,810 | 1,836 | 1,753 | 1,758 | 1,677 | 1,676.7 | 1,735 | 1,750.9 | 1,262.6 | 1,197.3 | 1,163.8 | 1,133.4 | 1,047.5 | 1,022.1 | 924.1 | 909.3 | 878.4 | 877.6 | 840.1 | 931.9 | 932.8 | 255.1 | 242.629 | 241.222 | 258.402 | 252.365 | 230.373 | 236.464 | 240.451 | 208.42 | 165.478 | 168.306 | 176.334 | 168.951 | 175.654 | 184.921 | 176.985 | 173.646 | 176.099 | 156.682 | 114.766 | 109.1 | 108.3 | 90 | 91.8 | 91.8 | 100.1 | 88.2 | 73.9 | 74.3 | 68.5 | 28 | 18.2 | 18.7 | 17.7 |
Goodwill
| 1,612 | 1,618 | 1,602 | 1,562 | 1,556 | 1,549 | 1,549 | 1,505 | 1,505 | 1,498 | 1,525 | 1,527 | 1,495 | 1,495 | 1,495 | 1,493 | 1,493 | 2,018 | 1,515 | 3,659 | 4,102 | 4,106 | 6,292 | 9,284 | 6,339 | 6,273 | 9,432 | 9,528 | 6,165 | 6,129 | 9,532 | 9,597 | 9,641 | 10,695 | 10,803 | 6,980 | 8,465 | 8,507 | 8,509 | 8,539 | 8,614 | 8,640 | 8,875 | 9,049 | 9,036 | 8,997 | 9,056 | 7,172 | 6,940 | 6,917 | 6,206 | 6,151 | 5,942 | 5,949 | 5,908 | 5,790 | 5,525 | 5,532 | 5,544 | 5,489 | 5,405 | 5,466 | 5,281 | 5,225 | 5,339.4 | 5,081.3 | 2,525.4 | 2,445.1 | 2,448.5 | 2,373.7 | 2,278.1 | 2,244.7 | 2,153.9 | 2,151.7 | 2,136.6 | 2,117.7 | 2,130.2 | 2,109.3 | 2,085.3 | 639 | 618.326 | 0 | 0 | 587.341 | 0 | 0 | 0 | 0 | 0 | 0 | 362.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 493 | 498 | 508 | 450 | 459 | 470 | 477 | 490 | 501 | 516 | 495 | 503 | 497 | 508 | 516 | 527 | 516 | 525 | 534 | 852 | 866 | 900 | 2,942 | 3,020 | 3,072 | 3,171 | 3,215 | 3,301 | 3,377 | 3,438 | 3,467 | 3,530 | 3,626 | 3,709 | 3,800 | 3,849 | 4,087 | 4,257 | 4,290 | 4,444 | 4,695 | 4,808 | 4,953 | 5,055 | 5,180 | 5,305 | 5,399 | 4,743 | 4,431 | 4,512 | 4,004 | 4,073 | 3,995 | 4,063 | 4,026 | 4,103 | 3,877 | 3,928 | 3,987 | 4,052 | 4,103 | 4,134 | 4,241 | 4,300.3 | 4,339.9 | 4,693.3 | 761 | 774.1 | 775.2 | 785.3 | 725.7 | 705.2 | 585.6 | 595.9 | 603.8 | 2,729.2 | 2,737.4 | 2,629.6 | 2,616.9 | 730 | 695.468 | 670.243 | 661.972 | 666.622 | 650.19 | 638.49 | 628.524 | 581.576 | 361.315 | 362.011 | 0 | 352.094 | 349.541 | 351.298 | 341.149 | 329.34 | 308.697 | 305.64 | 310.4 | 174.5 | 165.1 | 144.3 | 145 | 145.7 | 137.4 | 139.3 | 24.2 | 24.2 | 25 | 12.9 | 6.3 | 6.3 | 6.4 |
Goodwill and Intangible Assets
| 2,105 | 2,116 | 2,110 | 2,012 | 2,015 | 2,019 | 2,026 | 1,995 | 2,006 | 2,014 | 2,020 | 2,030 | 1,992 | 2,003 | 2,011 | 2,020 | 2,009 | 2,018 | 2,049 | 3,659 | 4,102 | 4,106 | 9,234 | 9,284 | 9,411 | 9,444 | 9,432 | 9,528 | 9,542 | 9,567 | 9,532 | 9,597 | 9,641 | 10,695 | 10,803 | 10,829 | 12,552 | 12,764 | 12,799 | 12,983 | 13,309 | 13,448 | 13,828 | 14,104 | 14,216 | 14,302 | 14,455 | 11,915 | 11,371 | 11,429 | 10,210 | 10,224 | 9,937 | 10,012 | 9,934 | 9,893 | 9,402 | 9,460 | 9,531 | 9,541 | 9,508 | 9,600 | 9,522 | 9,525.3 | 9,679.3 | 9,774.6 | 3,286.4 | 3,219.2 | 3,223.7 | 3,159 | 3,003.8 | 2,949.9 | 2,739.5 | 2,747.6 | 2,740.4 | 2,729.2 | 2,737.4 | 2,629.6 | 2,616.9 | 730 | 695.468 | 670.243 | 661.972 | 666.622 | 650.19 | 638.49 | 628.524 | 581.576 | 361.315 | 362.011 | 362.065 | 352.094 | 349.541 | 351.298 | 341.149 | 329.34 | 308.697 | 305.64 | 310.4 | 174.5 | 165.1 | 144.3 | 145 | 145.7 | 137.4 | 139.3 | 24.2 | 24.2 | 25 | 12.9 | 6.3 | 6.3 | 6.4 |
Long Term Investments
| 170 | 264 | 331 | 211 | 198 | 184 | 144 | 117 | 82 | 72 | 62 | 50 | 50 | 45 | 47 | 51 | 59 | 66 | 57 | 282 | 291 | 294 | 299 | 301 | 304 | 308 | 312 | 309 | 309 | 306 | 302 | 307 | 311 | 314 | 324 | 327 | 331 | 327 | 360 | 362 | 356 | 351 | 402 | 390 | 373 | 357 | 410 | 393 | 370 | 365 | 409 | 391 | 371 | 361 | 402 | 386 | 365 | 358 | 390 | 393 | 389 | 387 | 451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 407 | 396 | 484 | 488 | 69 | 69 | 68 | 142 | 51 | 48 | 66 | 66 | 80 | 72 | 77 | -51 | 70 | 71 | 69 | -282 | 174 | 177 | 11 | 11 | 13 | 13 | 13 | 13 | 71 | 70 | 87 | 86 | 135 | 147 | 144 | 488 | 520 | 535 | 559 | 503 | 433 | 472 | 479 | 372 | 372 | 395 | 395 | 413 | 320 | 238 | 204 | 267 | 194 | 179 | 158 | 341 | 269 | 169 | 131 | 92 | 189 | 195 | 147 | 126 | 229.1 | 69 | 67.7 | 55.6 | 50.8 | 40.3 | 59.3 | 56.1 | 62.6 | 53.1 | 52.4 | 52.2 | 59.7 | 60.6 | 84.4 | 55.1 | 74.914 | 50.544 | 50.77 | 52.391 | 27.598 | 34.104 | 34.061 | 36.864 | 17.166 | 17.29 | 16.308 | 16.663 | 20.779 | 20.658 | 20.637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 364 | 244 | 257 | 334 | 170 | 177 | 171 | 90 | 171 | 191 | 128 | 142 | 128 | 150 | 104 | 207 | 85 | 87 | 0 | 349 | -111 | -48 | 126 | 124 | 131 | 126 | 141 | 137 | 156 | 151 | 131 | 124 | 135 | 147 | 947 | 156 | 170 | 182 | 191 | 190 | 125 | 113 | 123 | 115 | 124 | 108 | 138 | 140 | 116 | 87 | 97 | 78 | 37 | 57 | 62 | 55 | 61 | 43 | 59 | 72 | 116 | 89 | 93 | 493.5 | 282.9 | 274.8 | 18.7 | 49 | 74.7 | 28.3 | 25.7 | 25.6 | 20.1 | 20.3 | 19.8 | 21.3 | 22.4 | 20.6 | 56.6 | 21.1 | 19.402 | 27.767 | 19.913 | 24.958 | 35.66 | 38.167 | 32.456 | 26.734 | 22.654 | 21.643 | 12.903 | 25.422 | 20.146 | 11.256 | 14.418 | 32.805 | 26.944 | 24.122 | 20.824 | 20.3 | 31.1 | 29.1 | 29.9 | 22.7 | 9.6 | 6.4 | 8.2 | 5.4 | 11.5 | 9.4 | 7.6 | 8.3 | 13.2 |
Total Non-Current Assets
| 5,504 | 5,453 | 5,617 | 5,454 | 4,840 | 4,836 | 4,755 | 4,642 | 4,582 | 4,607 | 4,604 | 4,648 | 4,628 | 4,693 | 4,676 | 4,720 | 4,792 | 4,857 | 4,788 | 7,036 | 7,490 | 7,583 | 13,064 | 12,517 | 12,672 | 12,750 | 12,824 | 12,989 | 13,109 | 13,146 | 13,160 | 13,264 | 13,483 | 14,580 | 15,521 | 14,924 | 16,695 | 17,058 | 17,125 | 17,400 | 17,600 | 17,824 | 18,269 | 18,389 | 18,418 | 18,372 | 18,613 | 15,806 | 14,995 | 14,819 | 13,451 | 13,405 | 12,506 | 12,530 | 12,417 | 12,515 | 11,905 | 11,822 | 11,921 | 11,934 | 11,955 | 12,029 | 11,890 | 11,821.5 | 11,926.3 | 11,869.3 | 4,635.4 | 4,521.1 | 4,513 | 4,361 | 4,136.3 | 4,053.7 | 3,746.3 | 3,730.3 | 3,691 | 3,680.3 | 3,659.6 | 3,642.7 | 3,690.7 | 1,061.3 | 1,032.413 | 989.776 | 991.057 | 996.336 | 943.821 | 947.225 | 935.492 | 853.594 | 566.613 | 569.25 | 567.61 | 563.13 | 566.12 | 568.133 | 553.189 | 535.791 | 511.74 | 486.444 | 445.99 | 303.9 | 304.5 | 263.4 | 266.7 | 260.2 | 247.1 | 233.9 | 106.3 | 103.9 | 105 | 50.3 | 32.1 | 33.3 | 37.3 |
Total Assets
| 11,422 | 11,297 | 11,305 | 11,294 | 10,498 | 10,446 | 10,177 | 10,135 | 9,761 | 9,700 | 9,553 | 9,550 | 9,567 | 9,601 | 9,672 | 9,929 | 10,168 | 10,447 | 10,690 | 13,149 | 14,005 | 14,349 | 20,002 | 19,796 | 19,893 | 19,758 | 20,010 | 20,206 | 20,934 | 20,887 | 20,904 | 21,140 | 22,194 | 23,784 | 25,569 | 26,725 | 29,628 | 31,225 | 32,424 | 33,562 | 34,270 | 33,827 | 35,480 | 34,812 | 34,673 | 33,593 | 33,607 | 31,484 | 28,662 | 27,833 | 26,287 | 25,515 | 24,544 | 23,756 | 23,156 | 23,050 | 22,231 | 21,648 | 21,466 | 21,532 | 22,362 | 21,939 | 22,080 | 21,478.7 | 21,734.9 | 21,271.5 | 13,100.5 | 12,114.9 | 11,345.8 | 10,310.3 | 9,670.1 | 9,019.3 | 8,191.4 | 7,598.5 | 7,009.5 | 6,678.5 | 6,368 | 6,383.1 | 6,236.9 | 2,598.7 | 2,347.908 | 2,256.024 | 2,238.447 | 2,242.736 | 2,155.009 | 2,114.219 | 2,084.622 | 1,968.662 | 1,457.246 | 1,436.841 | 1,460.387 | 1,471.696 | 1,586.149 | 1,524.88 | 1,394.294 | 1,278.894 | 1,215.047 | 1,159.038 | 970.149 | 782.3 | 741.7 | 684.1 | 732.5 | 818 | 803.8 | 807.2 | 587.5 | 567.5 | 498.1 | 310.7 | 267.6 | 266.7 | 265.5 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 835 | 809 | 823 | 904 | 925 | 1,007 | 961 | 906 | 774 | 754 | 643 | 612 | 519 | 526 | 467 | 489 | 476 | 556 | 662 | 715 | 716 | 695 | 679 | 722 | 675 | 616 | 528 | 510 | 447 | 448 | 388 | 414 | 396 | 434 | 467 | 623 | 731 | 847 | 988 | 1,189 | 1,259 | 1,178 | 1,391 | 1,275 | 1,312 | 1,232 | 1,283 | 1,200 | 1,365 | 1,265 | 1,009 | 901 | 802 | 745 | 656 | 628 | 585 | 598 | 1,219 | 584 | 510 | 760 | 855 | 3,013 | 3,101.2 | 2,724.1 | 2,269 | 2,000.1 | 1,708.8 | 1,407.1 | 1,305.8 | 1,069.6 | 868.2 | 789.6 | 605.6 | 568.2 | 483.8 | 525.9 | 511.7 | 407.7 | 237.213 | 211.102 | 236.203 | 228.576 | 222.223 | 210.957 | 213.827 | 168.548 | 130.136 | 127.048 | 143.227 | 161.277 | 219.848 | 206.532 | 190.349 | 165.801 | 159.131 | 134.669 | 122.088 | 106.219 | 89.8 | 74.5 | 90.9 | 131.6 | 119.8 | 156.1 | 127.3 | 135 | 96.5 | 70.9 | 70.1 | 87.5 | 67.8 |
Short Term Debt
| 129 | 222 | 242 | 201 | 199 | 195 | 191 | 187 | 180 | 194 | 191 | 203 | 102 | 210 | 394 | 220 | 222 | 230 | 230 | 228 | 226 | 232 | 230 | 14 | 8 | 8 | 6 | 6 | 506 | 506 | 506 | 506 | 6 | 12 | 7 | 2 | 2 | 151 | 151 | 152 | 151 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 354 | 1,289 | 351 | 351 | 2 | 2 | 203 | 7 | 354 | 352 | 156 | 7 | 9 | 8 | 5 | 4.3 | 19.2 | 320.8 | 5.6 | 152.8 | 108.4 | 110 | 107.8 | 5.6 | 5.8 | 4.5 | 4.2 | 5.7 | 4.6 | 154.3 | 162 | 150 | 175 | 0 | 0 | 14.91 | 14.24 | 13.8 | 0 | 0 | 0.218 | 3.231 | 25.13 | 10.213 | 0 | 0 | 0 | 0 | 0.089 | 0.17 | 0 | 0 | 0 | 0.3 | 3.9 | 7.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.4 | 0 | 0 | 0 | 2.8 |
Tax Payables
| 132 | 20 | 6 | 22 | 130 | 11 | 21 | 28 | 145 | 135 | 114 | 24 | 139 | 139 | 149 | 51 | 74 | 60 | 102 | 42 | 9 | 0 | 98 | 66 | 103 | 108 | 35 | 81 | 190 | 213 | 83 | 119 | 35 | 74 | 199 | 264 | 112 | 24 | 432 | 431 | 267 | 260 | 484 | 556 | 260 | 248 | 406 | 355 | 194 | 207 | 649 | 828 | 399 | 178 | 284 | 561 | 351 | 233 | 124 | 226 | 401 | 236 | 358 | 230.3 | 308.7 | 552.3 | 263.1 | 112.4 | 127.9 | 126.3 | 193.4 | 83.2 | 93.1 | 88.3 | 115.3 | 83.2 | 32.9 | 46.6 | 36.1 | 33 | 36.125 | 0 | 0 | 24.673 | 0 | 0 | 0 | 0 | 0 | 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
| 495 | 508 | 533 | 532 | 488 | 494 | 449 | 444 | 431 | 455 | 403 | 392 | 425 | 392 | 349 | 354 | 371 | 408 | 470 | 427 | 455 | 455 | 412 | 458 | 570 | 609 | 598 | 279 | 550 | 573 | 363 | 440 | 550 | 653 | 704 | 785 | 1,180 | 1,269 | 1,497 | 1,775 | 1,809 | 2,176 | 2,079 | 1,771 | 1,553 | 1,159 | 1,093 | 1,189 | 687 | 755 | 632 | 686 | 638 | 778 | 491 | 387 | 2,640 | 2,079 | 0 | 271 | 2,855 | 2,318 | 2,825 | 270.9 | 0 | 0 | 0 | 131.5 | 0 | 0 | 0 | 58.6 | 0 | 0 | 0 | 58.6 | 0 | 0 | 281.8 | 15.6 | 160.863 | 0 | 0 | 15.41 | 120.715 | 116.265 | 0 | 0 | 64.092 | 58.154 | 62.26 | 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
| 709 | 683 | 668 | 776 | 627 | 678 | 686 | 872 | 717 | 633 | 628 | 679 | 668 | 543 | 575 | 753 | 741 | 700 | 699 | 835 | 870 | 839 | 684 | 1,081 | 920 | 853 | 965 | 1,757 | 1,149 | 1,111 | 1,875 | 2,008 | 2,178 | 2,427 | 2,762 | 3,360 | 4,348 | 4,650 | 5,096 | 5,602 | 5,524 | 5,477 | 5,223 | 4,846 | 4,745 | 2,306 | 2,077 | 2,205 | 3,081 | 2,965 | 2,804 | 1,785 | 2,903 | 2,650 | 2,498 | 2,953 | 2,582 | 2,754 | 2,245 | 2,857 | 4,069 | 4,163 | 4,550 | 2,375.4 | 2,231.4 | 2,155.1 | 1,960.2 | 1,761.4 | 1,699.8 | 1,576.6 | 1,408.1 | 1,506.8 | 1,145 | 842 | 641.5 | 530.1 | 380.3 | 379.5 | 279.3 | 209.5 | 202.541 | 215.66 | 196.638 | 184.056 | 173.469 | 147.585 | 155.351 | 177.668 | 74.781 | 70.027 | 74.4 | 105.819 | 113.65 | 123.026 | 97.678 | 96.981 | 74.439 | 87.169 | 59.11 | 69.981 | 50.4 | 53.4 | 59.5 | 72.4 | 90 | 100.5 | 84.2 | 75.2 | 66.8 | 41.5 | 23.4 | 15.8 | 24.2 |
Total Current Liabilities
| 2,300 | 2,242 | 2,272 | 2,435 | 2,369 | 2,385 | 2,308 | 2,437 | 2,247 | 2,171 | 1,979 | 1,910 | 1,853 | 1,810 | 1,934 | 1,867 | 1,884 | 1,954 | 2,163 | 2,247 | 2,276 | 2,221 | 2,103 | 2,341 | 2,276 | 2,194 | 2,132 | 2,354 | 2,842 | 2,851 | 2,852 | 3,047 | 2,615 | 2,947 | 3,435 | 4,249 | 5,193 | 5,672 | 6,667 | 7,374 | 7,201 | 6,915 | 7,098 | 6,678 | 6,317 | 5,619 | 5,638 | 5,649 | 5,681 | 6,481 | 5,445 | 5,416 | 4,744 | 4,250 | 4,132 | 4,536 | 3,872 | 3,937 | 3,744 | 4,174 | 4,989 | 5,167 | 5,768 | 5,623.5 | 5,660.5 | 5,752.3 | 4,497.9 | 4,026.7 | 3,644.9 | 3,220 | 3,015.1 | 2,665.2 | 2,112.1 | 1,724.4 | 1,366.6 | 1,187.2 | 901.6 | 1,106.3 | 989.1 | 800.2 | 650.879 | 426.762 | 432.841 | 452.215 | 409.932 | 372.342 | 369.178 | 346.216 | 205.135 | 200.306 | 242.757 | 277.309 | 333.498 | 329.558 | 288.027 | 262.782 | 233.659 | 222.008 | 181.198 | 176.2 | 140.2 | 128.2 | 154.3 | 211.4 | 211.1 | 257.9 | 212.8 | 211.5 | 164.7 | 112.4 | 93.5 | 103.3 | 94.8 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,272 | 2,277 | 2,328 | 2,270 | 2,275 | 2,283 | 2,275 | 2,266 | 2,266 | 2,277 | 2,277 | 2,284 | 2,297 | 2,281 | 2,259 | 2,446 | 2,443 | 2,666 | 2,648 | 2,663 | 3,157 | 3,179 | 3,211 | 2,926 | 2,706 | 2,707 | 2,707 | 2,938 | 2,707 | 2,708 | 2,707 | 2,708 | 3,210 | 3,268 | 3,372 | 3,928 | 3,981 | 4,154 | 4,094 | 3,014 | 2,995 | 3,148 | 3,149 | 3,149 | 3,749 | 4,120 | 4,349 | 3,148 | 1,175 | 159 | 159 | 159 | 510 | 511 | 512 | 514 | 516 | 519 | 724 | 876 | 875 | 873 | 868 | -1,264.4 | 1,492.7 | 1,392.7 | 737.4 | 173.6 | 737.8 | 740.7 | 737.8 | 834.7 | 829.9 | 831.4 | 834.8 | 462.3 | 841 | 835.4 | 838.3 | 247.2 | 350 | 579.3 | 585.63 | 541.612 | 571.126 | 593.265 | 603.043 | 594.637 | 300 | 300 | 300 | 300 | 385.848 | 363.896 | 301.048 | 222.477 | 205.008 | 183.16 | 227.425 | 196 | 194.6 | 150 | 178.2 | 205.6 | 223.4 | 214 | 57.2 | 61.6 | 67.6 | 55.6 | 42 | 36.4 | 120.2 |
Deferred Revenue Non-Current
| 0 | 494 | 564 | 558 | 0 | -69 | 0 | 0 | 0 | 0 | 0 | 66 | 0 | 0 | 0 | -78 | -70 | -71 | 0 | -140 | -174 | -177 | 0 | 564 | 0 | 0 | -685 | 677 | 0 | 0 | -1,043 | 1,064 | -1,155 | -1,103 | -1,239 | 1,805 | 0 | 0 | 0 | 1,972 | 0 | 0 | 0 | 2,292 | 0 | 0 | 0 | 1,997 | 0 | 0 | 0 | 1,852 | 0 | 0 | 0 | 1,751 | 0 | 0 | 0 | 2,134 | 0 | 0 | 0 | 2,134.4 | 0 | 0 | 0 | 564.3 | 0 | 0 | 0 | 373.3 | 0 | 0 | 0 | 373.3 | 0 | 0 | 0 | 102.8 | 0 | 0 | 0 | 52.368 | 0 | 0 | 0 | 0 | 0 | 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
| 44 | 59 | 92 | 70 | 69 | 69 | 68 | 68 | 51 | 48 | 66 | 66 | 80 | 72 | 77 | 78 | 70 | 71 | 69 | 140 | 174 | 177 | 565 | 564 | 672 | 666 | 685 | 677 | 925 | 999 | 1,043 | 1,064 | 1,155 | 1,103 | 1,239 | 1,805 | 1,826 | 1,976 | 2,014 | 1,972 | 2,088 | 2,002 | 2,088 | 2,292 | 2,443 | 2,458 | 2,451 | 1,997 | 1,802 | 1,935 | 1,847 | 1,852 | 1,776 | 1,815 | 1,832 | 1,885 | 2,197 | 2,091 | 2,166 | 2,091 | 2,098 | 2,150 | 2,144 | 2,134.4 | 2,128.2 | 2,078.6 | 604.4 | 564.3 | 495 | 424.2 | 437.9 | 389 | 385.2 | 371.6 | 357.2 | 373.3 | 388.7 | 371.2 | 375.1 | 102.8 | 109.036 | 59.269 | 55.859 | 52.368 | 52.575 | 53.777 | 55.496 | 54.612 | 22.778 | 22.746 | 22.397 | 20.38 | 15.297 | 15.271 | 15.294 | 16.03 | 3.039 | 3.037 | 2.844 | 6.1 | 2.5 | 2.5 | 2.5 | 4.1 | 3.4 | 3 | 2.7 | 2.7 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 290 | 287 | 292 | 277 | 218 | 212 | 218 | 230 | 267 | 232 | 221 | 292 | 259 | 260 | 252 | 337 | 231 | 223 | 256 | 393 | 269 | 285 | 283 | 76 | 263 | 223 | 335 | 77 | 309 | 307 | 317 | 318 | 326 | 280 | 275 | 283 | 2,248 | 2,394 | 2,541 | 121 | 2,455 | 2,346 | 2,441 | 51 | 2,882 | 2,903 | 2,982 | 1 | 1,755 | 2,038 | 1,864 | 146 | 1,781 | 1,722 | 1,682 | 253 | 242 | 264 | 252 | 163 | 121 | 144 | 127 | -2,006.3 | 72.9 | 79.4 | 65 | -502.5 | 71.5 | 71.7 | 71.2 | 71.4 | 66.2 | 63.5 | 70.3 | -309.6 | 87.9 | 73.4 | 84.6 | -71.3 | 39.856 | 40.469 | 36.638 | -14.372 | 32.101 | 31.198 | 34.208 | 30.229 | 8.181 | 6.263 | 8.317 | 6.467 | 7.113 | 8.456 | 7.155 | 10.399 | 10.516 | 11.364 | 8.114 | 8.9 | 12.5 | 10.1 | 10.6 | 10.1 | 12.4 | 12.2 | 12.4 | 14 | 17 | 16.5 | 17.4 | 17.9 | 11.6 |
Total Non-Current Liabilities
| 2,606 | 2,623 | 2,712 | 2,617 | 2,562 | 2,564 | 2,561 | 2,564 | 2,584 | 2,557 | 2,564 | 2,576 | 2,636 | 2,613 | 2,588 | 2,783 | 2,744 | 2,960 | 2,973 | 3,056 | 3,600 | 3,641 | 4,059 | 3,566 | 3,641 | 3,596 | 3,727 | 3,692 | 3,941 | 4,014 | 4,067 | 4,090 | 4,691 | 4,651 | 5,701 | 6,016 | 6,229 | 6,548 | 6,635 | 5,416 | 5,450 | 5,494 | 5,590 | 5,804 | 6,631 | 7,023 | 7,239 | 5,479 | 3,298 | 2,421 | 2,322 | 2,371 | 2,561 | 2,601 | 2,623 | 2,652 | 2,955 | 2,874 | 3,142 | 3,130 | 3,094 | 3,167 | 3,139 | 3,131.7 | 3,693.8 | 3,550.7 | 1,406.8 | 1,364 | 1,304.3 | 1,236.6 | 1,246.9 | 1,295.1 | 1,281.3 | 1,266.5 | 1,262.3 | 1,272.6 | 1,317.6 | 1,280 | 1,298 | 484.3 | 498.892 | 679.038 | 678.127 | 684.344 | 655.802 | 678.24 | 692.747 | 679.478 | 330.959 | 329.009 | 330.714 | 326.847 | 408.258 | 387.623 | 323.497 | 248.906 | 218.563 | 197.561 | 238.383 | 211 | 209.6 | 162.6 | 191.3 | 219.8 | 239.2 | 229.2 | 72.3 | 78.3 | 84.6 | 72.1 | 59.4 | 54.3 | 131.8 |
Total Liabilities
| 4,906 | 4,865 | 4,984 | 5,052 | 4,931 | 4,949 | 4,869 | 5,001 | 4,831 | 4,728 | 4,543 | 4,486 | 4,489 | 4,423 | 4,522 | 4,650 | 4,628 | 4,914 | 5,136 | 5,303 | 5,876 | 5,862 | 6,162 | 5,907 | 5,917 | 5,790 | 5,859 | 6,046 | 6,783 | 6,865 | 6,919 | 7,137 | 7,306 | 7,598 | 9,136 | 10,265 | 11,422 | 12,220 | 13,302 | 12,790 | 12,651 | 12,409 | 12,688 | 12,482 | 12,948 | 12,642 | 12,877 | 11,128 | 8,979 | 8,902 | 7,767 | 7,787 | 7,305 | 6,851 | 6,755 | 7,188 | 6,827 | 6,811 | 6,886 | 7,304 | 8,083 | 8,334 | 8,907 | 8,755.2 | 9,354.3 | 9,303 | 5,904.7 | 5,390.7 | 4,949.2 | 4,456.6 | 4,262 | 3,960.3 | 3,393.4 | 2,990.9 | 2,628.9 | 2,459.8 | 2,219.2 | 2,386.3 | 2,287.1 | 1,284.5 | 1,149.771 | 1,105.8 | 1,110.968 | 1,136.559 | 1,065.734 | 1,050.582 | 1,061.925 | 1,025.694 | 536.094 | 529.315 | 573.471 | 604.156 | 741.756 | 717.181 | 611.524 | 511.688 | 452.222 | 419.569 | 419.581 | 387.2 | 349.8 | 290.8 | 345.6 | 431.2 | 450.3 | 487.1 | 285.1 | 289.8 | 249.3 | 184.5 | 152.9 | 157.6 | 226.6 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 2,405 | 0 | 0 | 3,272 | 3,339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 69 | 75 | 73 | 0 | 68 | 72 | 76 | 0 | 70 | 0 | 0 | 69 | 66 | 0 | 0 | 64 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 0 | 0 | 0.3 | 0 | 0.5 | 0 | 0 | 0 | 0.3 | 0 | 0 | 16.3 | 21.4 | 26.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4.2 | 4.2 | 4.2 | 3.6 | 3.6 | 3.6 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 0.9 | 0.859 | 0.858 | 0.858 | 0.851 | 0.851 | 0.849 | 0.842 | 0.81 | 0.81 | 0.81 | 0.81 | 0.809 | 0.809 | 0.809 | 0.808 | 0.805 | 0.803 | 0.799 | 0.663 | 0.6 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -759 | -860 | -1,056 | -1,155 | -1,734 | -1,828 | -1,963 | -2,069 | -2,154 | -2,166 | -2,216 | -2,146 | -2,086 | -2,017 | -1,991 | -1,876 | -1,529 | -1,474 | -1,381 | 690 | 1,094 | 1,358 | 6,766 | 6,862 | 6,869 | 6,888 | 6,883 | 6,966 | 6,999 | 7,044 | 7,138 | 7,285 | 8,018 | 9,399 | 9,635 | 11,702 | 13,398 | 13,417 | 13,306 | 13,181 | 12,782 | 12,281 | 13,801 | 13,323 | 12,776 | 12,251 | 11,831 | 11,385 | 10,773 | 10,212 | 9,658 | 9,103 | 8,580 | 8,095 | 7,661 | 7,300 | 6,906 | 6,544 | 6,185 | 5,805 | 5,871 | 5,486 | 5,266 | 4,796.1 | 4,211.1 | 3,663.4 | 3,241.7 | 2,845.6 | 2,468.9 | 2,102.9 | 1,784.4 | 1,513.9 | 1,274.7 | 1,098.1 | 950.2 | 829.9 | 754.5 | 666 | 604.8 | 569.2 | 519.167 | 491.338 | 469.951 | 458.987 | 444.406 | 421.692 | 401.332 | 382.166 | 364.999 | 347.243 | 330.282 | 309.097 | 280.749 | 251.811 | 226.512 | 205.034 | 198.81 | 186.902 | 162.419 | 159.5 | 157.4 | 155.2 | 155.6 | 151.9 | 149.5 | 121.2 | 97.4 | 76.3 | 55.2 | 17.8 | 6.3 | 0.2 | 8.8 |
Accumulated Other Comprehensive Income/Loss
| -1,502 | -1,549 | -1,520 | -1,493 | -1,542 | -1,515 | -1,554 | -1,593 | -1,700 | -1,629 | -1,532 | -1,546 | -1,545 | -1,497 | -1,530 | -1,509 | -1,577 | -1,613 | -1,655 | -1,423 | -1,524 | -1,392 | -1,413 | -1,437 | -1,328 | -1,298 | -1,061 | -1,110 | -1,109 | -1,258 | -1,356 | -1,452 | -1,283 | -1,325 | -1,308 | -1,553 | -1,477 | -1,119 | -1,318 | -834 | -362 | 48 | -41 | -4 | 1 | -201 | -7 | 107 | 79 | -69 | 104 | -23 | 37 | 225 | 192 | 91 | 109 | -67 | 50 | 90 | 92 | 0 | -194 | -161.8 | 97.2 | 254 | 242.7 | 195 | 276.5 | 130.2 | 60.2 | 46.1 | 41.7 | 44.1 | -5.7 | -38.3 | -25.4 | -39.1 | 18.3 | 33.4 | -29.472 | -47.015 | -47.009 | -44.374 | -43.574 | -44.151 | -52.76 | -44.461 | -38.152 | -33.966 | -37.323 | -34.873 | -29.46 | -34.626 | -33.498 | -21.858 | -17.927 | -22.073 | -15.237 | -11.5 | -12.8 | -57.4 | -56.8 | -53.9 | -55.6 | -49.5 | -41.2 | -38.6 | -7.3 | -7.3 | -4.9 | 0 | 0 |
Other Total Stockholders Equity
| 8,721 | 8,784 | 8,818 | 8,812 | 8,793 | 8,773 | 8,756 | 8,754 | 8,718 | 8,700 | 8,690 | 8,685 | 8,637 | 8,618 | 8,598 | 8,591 | 8,567 | 8,543 | 8,518 | 8,507 | 8,483 | 8,441 | 8,408 | 8,390 | 8,361 | 8,306 | 8,256 | 8,234 | 8,190 | 8,163 | 8,135 | 8,103 | 8,079 | 8,040 | 8,024 | 8,005 | 6,201 | 6,625 | 7,045 | 8,341 | 9,099 | 8,999 | 8,933 | 8,907 | 8,846 | 8,805 | 8,772 | 8,743 | 8,718 | 8,673 | 8,650 | 8,535 | 8,513 | 8,466 | 8,432 | 8,353 | 8,267 | 8,247 | 8,228 | 8,214 | 8,203 | 8,027 | 8,005 | 7,987.8 | 7,977.8 | 7,954.2 | 3,644.2 | 3,617.2 | 3,597.9 | 3,574.6 | 3,521.9 | 3,461.7 | 3,449.6 | 3,436.9 | 3,409.5 | 3,400.9 | 3,395.9 | 3,349.8 | 3,307.8 | 666.7 | 690.677 | 688.833 | 687.707 | 674.965 | 673.949 | 672.606 | 661.753 | 594.849 | 593.495 | 593.439 | 593.147 | 592.507 | 592.295 | 589.705 | 588.948 | 583.225 | 581.139 | 573.841 | 402.723 | 214.426 | 246.7 | 295.5 | 288.1 | 241.7 | 259.6 | 248.4 | 246.2 | 240 | 200.9 | 115.7 | 113.3 | 108.9 | 30.1 |
Total Shareholders Equity
| 6,464 | 6,379 | 6,246 | 6,168 | 5,521 | 5,497 | 5,308 | 5,134 | 4,868 | 4,909 | 4,946 | 5,064 | 5,010 | 5,108 | 5,081 | 5,279 | 5,540 | 5,533 | 5,486 | 7,846 | 8,129 | 8,487 | 13,765 | 13,889 | 13,906 | 13,900 | 14,151 | 14,160 | 14,084 | 13,953 | 13,985 | 13,926 | 14,811 | 16,109 | 16,356 | 16,383 | 18,126 | 18,927 | 19,037 | 20,692 | 21,523 | 21,332 | 22,697 | 22,230 | 21,627 | 20,859 | 20,600 | 20,239 | 19,574 | 18,820 | 18,416 | 17,619 | 17,134 | 16,790 | 16,289 | 15,748 | 15,286 | 14,728 | 14,467 | 14,113 | 14,170 | 13,517 | 13,081 | 12,627.6 | 12,290.3 | 11,875.8 | 7,132.2 | 6,661.4 | 6,346.9 | 5,809.5 | 5,368.3 | 5,023.5 | 4,767.8 | 4,580.9 | 4,355.7 | 4,194.2 | 4,126.7 | 3,978.4 | 3,932.6 | 1,296.4 | 1,181.231 | 1,134.014 | 1,111.507 | 1,090.429 | 1,075.632 | 1,050.996 | 1,011.167 | 933.364 | 921.152 | 907.526 | 886.916 | 867.54 | 844.393 | 807.699 | 782.77 | 767.206 | 762.825 | 739.469 | 550.568 | 395.1 | 391.9 | 393.3 | 386.9 | 386.8 | 353.5 | 320.1 | 302.4 | 277.7 | 248.8 | 126.2 | 114.7 | 109.1 | 38.9 |
Total Equity
| 6,516 | 6,432 | 6,321 | 6,242 | 5,567 | 5,560 | 5,373 | 5,172 | 4,930 | 4,972 | 5,010 | 5,131 | 5,078 | 5,178 | 5,150 | 5,348 | 5,615 | 5,606 | 5,554 | 7,914 | 8,201 | 8,563 | 13,840 | 13,959 | 13,976 | 13,968 | 14,220 | 14,226 | 14,151 | 14,022 | 14,049 | 13,989 | 14,881 | 16,177 | 16,434 | 16,460 | 18,206 | 19,005 | 19,122 | 20,772 | 21,619 | 21,418 | 22,792 | 22,330 | 21,725 | 20,951 | 20,730 | 20,356 | 19,683 | 18,931 | 18,520 | 17,728 | 17,239 | 16,905 | 16,401 | 15,862 | 15,404 | 14,837 | 14,580 | 14,228 | 14,279 | 13,605 | 13,173 | 12,723.5 | 12,380.6 | 11,968.5 | 7,195.8 | 6,724.2 | 6,396.6 | 5,853.7 | 5,408.1 | 5,059 | 4,798 | 4,607.6 | 4,380.6 | 4,218.7 | 4,148.8 | 3,996.8 | 3,949.8 | 1,314.2 | 1,198.137 | 1,150.224 | 1,127.479 | 1,106.177 | 1,089.275 | 1,063.637 | 1,022.697 | 942.968 | 921.152 | 907.526 | 886.916 | 867.54 | 844.393 | 807.699 | 782.77 | 767.206 | 762.825 | 739.469 | 550.568 | 395.1 | 391.9 | 393.3 | 386.9 | 386.8 | 353.5 | 320.1 | 302.4 | 277.7 | 248.8 | 126.2 | 114.7 | 109.1 | 38.9 |
Total Liabilities & Shareholders Equity
| 11,422 | 11,297 | 11,305 | 11,294 | 10,498 | 10,446 | 10,177 | 10,135 | 9,761 | 9,700 | 9,553 | 9,550 | 9,567 | 9,601 | 9,672 | 9,929 | 10,168 | 10,447 | 10,690 | 13,149 | 14,005 | 14,349 | 20,002 | 19,796 | 19,893 | 19,758 | 20,010 | 20,206 | 20,934 | 20,887 | 20,904 | 21,126 | 22,187 | 23,775 | 25,569 | 26,725 | 29,628 | 31,225 | 32,424 | 33,562 | 34,270 | 33,827 | 35,480 | 34,812 | 34,673 | 33,593 | 33,607 | 31,484 | 28,662 | 27,833 | 26,287 | 25,515 | 24,544 | 23,756 | 23,156 | 23,050 | 22,231 | 21,648 | 21,466 | 21,532 | 22,362 | 21,939 | 22,080 | 21,478.7 | 21,734.9 | 21,271.5 | 13,100.5 | 12,114.9 | 11,345.8 | 10,310.3 | 9,670.1 | 9,019.3 | 8,191.4 | 7,598.5 | 7,009.5 | 6,678.5 | 6,368 | 6,383.1 | 6,236.9 | 2,598.7 | 2,347.908 | 2,256.024 | 2,238.447 | 2,242.736 | 2,155.009 | 2,114.219 | 2,084.622 | 1,968.662 | 1,457.246 | 1,436.841 | 1,460.387 | 1,471.696 | 1,586.149 | 1,524.88 | 1,394.294 | 1,278.894 | 1,215.047 | 1,159.038 | 970.149 | 782.3 | 741.7 | 684.1 | 732.5 | 818 | 803.8 | 807.2 | 587.5 | 567.5 | 498.1 | 310.7 | 267.6 | 266.7 | 265.5 |