Owens Corning
NYSE:OC
170.91 (USD) • At close December 23, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 499 | 274 | 1,262 | 1,615 | 1,323 | 968 | 757 | 1,099 | 751 | 810 | 748 | 959 | 920 | 888 | 605 | 717 | 647 | 582 | 234 | 172 | 35 | 92 | 82 | 78 | 136 | 149 | 140 | 246 | 168 | 199 | 101 | 112 | 110 | 67 | 54 | 96 | 62 | 80 | 77 | 67 | 51 | 81 | 65 | 57 | 51 | 72 | 62 | 55 | 51 | 54 | 58 | 52 | 50 | 51 | 61 | 52 | 35 | 30 | 463 | 564 | 387 | 110 | 90 | 236 | 76 | 121 | 118 | 135 | 450 | 135 | 93 | 1,089 | 1,465 | 1,493 | 1,360 | 1,559 | 1,213 | 1,048 | 930 | 1,125 | 822 | 874 | 821 | 1,005 | 769 | 807 | 701 | 875 | 686 | 553 | 561 | 764 | 551 | 520 | 454 | 550 | 378 | 497 | 41 | 70 | 99 | 26 | 51 | 54 | 540 | 42 | 115 | 58 | 9 | 19 | 13 | 45 | 31 | 24 | 13 | 18 | 20 | 7 | 10 | 59 | 10 | 15 | 5 | 3 | 7 | 2 | 1 | 2 | 4 | 5 | 4 | 3 | 4 | 6 | 4 | 7 | 5 | 7 | 6 | 29 | 23 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38 | 29 | 21 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 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 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 499 | 274 | 1,262 | 1,615 | 1,323 | 968 | 757 | 1,099 | 751 | 810 | 748 | 959 | 920 | 888 | 605 | 717 | 647 | 582 | 234 | 172 | 35 | 92 | 82 | 78 | 136 | 149 | 140 | 246 | 168 | 199 | 101 | 112 | 110 | 67 | 54 | 96 | 62 | 80 | 77 | 67 | 51 | 81 | 65 | 57 | 51 | 72 | 62 | 55 | 51 | 54 | 58 | 52 | 50 | 51 | 61 | 52 | 35 | 30 | 463 | 564 | 387 | 110 | 90 | 236 | 76 | 121 | 118 | 135 | 450 | 135 | 93 | 1,089 | 1,465 | 1,493 | 1,360 | 1,559 | 1,213 | 1,048 | 930 | 1,125 | 822 | 874 | 821 | 1,005 | 769 | 807 | 701 | 875 | 686 | 553 | 561 | 764 | 551 | 520 | 454 | 550 | 378 | 497 | 41 | 70 | 99 | 26 | 51 | 54 | 540 | 42 | 115 | 58 | 9 | 19 | 13 | 45 | 31 | 24 | 13 | 18 | 20 | 7 | 10 | 59 | 10 | 15 | 5 | 3 | 7 | 2 | 1 | 2 | 4 | 5 | 4 | 3 | 4 | 6 | 4 | 7 | 5 | 7 | 6 | 29 | 23 |
Net Receivables
| 1,577 | 1,680 | 1,410 | 987 | 1,300 | 1,413 | 1,388 | 961 | 1,304 | 1,358 | 1,395 | 939 | 1,141 | 1,226 | 1,167 | 919 | 1,016 | 986 | 931 | 770 | 977 | 986 | 1,040 | 794 | 955 | 948 | 1,061 | 806 | 916 | 915 | 918 | 678 | 796 | 879 | 785 | 709 | 861 | 853 | 844 | 674 | 904 | 848 | 942 | 683 | 758 | 789 | 884 | 600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 793 | 689 | 573 | 771 | 826 | 742 | 608 | 722 | 696 | 665 | 527 | 676 | 625 | 572 | 464 | 585 | 532 | 528 | 434 | 572 | 590 | 540 | 422 | 602 | 623 | 602 | 519 | 511 | 523 | 535 | 419 | 584 | 614 | 585 | 568 | 542 | 597 | 668 | 528 | 629 | 567 | 425 | 318 | 475 | 423 | 382 | 364 | 391 | 362 | 341 | 329 | 462 | 447 | 360 | 324 | 422 | 387 | 339 | 310 | 451 | 453 | 388 | 308 | 410 | 408 | 356 | 375 | 478 | 467 | 478 | 466 | 387 |
Inventory
| 1,596 | 1,576 | 1,205 | 1,198 | 1,232 | 1,288 | 1,340 | 1,334 | 1,322 | 1,254 | 1,147 | 1,078 | 949 | 887 | 854 | 855 | 886 | 951 | 1,062 | 1,033 | 1,031 | 1,058 | 1,109 | 1,072 | 1,032 | 984 | 943 | 841 | 793 | 792 | 726 | 710 | 729 | 753 | 708 | 644 | 701 | 786 | 825 | 817 | 823 | 886 | 910 | 810 | 834 | 820 | 776 | 786 | 793 | 815 | 800 | 795 | 746 | 688 | 665 | 620 | 687 | 623 | 623 | 615 | 695 | 827 | 928 | 894 | 810 | 823 | 883 | 821 | 662 | 833 | 845 | 749 | 612 | 528 | 516 | 477 | 518 | 535 | 513 | 445 | 436 | 445 | 434 | 390 | 411 | 484 | 523 | 446 | 493 | 450 | 435 | 437 | 480 | 485 | 510 | 469 | 532 | 549 | 511 | 466 | 532 | 502 | 496 | 437 | 495 | 535 | 533 | 503 | 489 | 541 | 430 | 340 | 350 | 329 | 304 | 253 | 284 | 314 | 268 | 223 | 252 | 259 | 260 | 221 | 231 | 234 | 259 | 233 | 222 | 232 | 238 | 219 | 197 | 210 | 249 | 237 | 266 | 292 | 274 | 240 | 197 |
Other Current Assets
| 191 | 209 | 104 | 117 | 94 | 122 | 108 | 162 | 190 | 267 | 141 | 121 | 133 | 123 | 112 | 115 | 84 | 85 | 105 | 86 | 87 | 103 | 102 | 76 | 118 | 119 | 84 | 92 | 86 | 82 | 88 | 86 | 67 | 76 | 63 | 89 | 251 | 261 | 249 | 249 | 239 | 245 | 306 | 298 | 270 | 245 | 195 | 171 | 925 | 977 | 1,077 | 789 | 997 | 1,028 | 963 | 736 | 815 | 915 | 865 | 675 | 868 | 819 | 810 | 722 | 1,112 | 1,135 | 1,007 | 896 | 798 | -793 | -689 | 141 | 218 | 48 | 44 | 61 | 35 | 32 | 25 | 31 | 43 | 44 | 27 | 29 | 37 | 38 | 26 | 19 | 21 | 26 | 21 | 26 | 27 | 31 | 29 | 26 | 1,189 | 983 | 1,174 | 1,133 | 317 | 540 | 543 | 470 | 430 | 353 | 291 | 339 | 271 | 306 | 239 | 255 | 271 | 241 | 278 | 292 | 335 | 354 | 346 | 319 | 315 | 346 | 307 | 279 | 151 | 147 | 114 | 113 | 107 | 99 | 90 | 89 | 90 | 85 | 78 | 92 | 105 | 103 | 93 | 81 | 80 |
Total Current Assets
| 3,863 | 3,719 | 3,981 | 3,917 | 3,949 | 3,791 | 3,593 | 3,556 | 3,567 | 3,689 | 3,431 | 3,097 | 3,143 | 3,124 | 2,738 | 2,606 | 2,633 | 2,604 | 2,332 | 2,061 | 2,130 | 2,239 | 2,333 | 2,020 | 2,241 | 2,200 | 2,228 | 1,985 | 1,963 | 1,988 | 1,833 | 1,586 | 1,702 | 1,775 | 1,610 | 1,538 | 1,875 | 1,980 | 1,995 | 1,807 | 2,017 | 2,060 | 2,223 | 1,848 | 1,913 | 1,926 | 1,917 | 1,612 | 1,769 | 1,846 | 1,935 | 1,636 | 1,793 | 1,767 | 1,689 | 1,408 | 1,537 | 1,568 | 1,951 | 1,854 | 1,950 | 1,756 | 1,828 | 1,852 | 1,998 | 2,079 | 2,008 | 1,852 | 1,910 | 1,896 | 1,778 | 2,552 | 3,066 | 2,895 | 2,662 | 2,705 | 2,488 | 2,311 | 2,133 | 2,128 | 1,977 | 1,988 | 1,854 | 1,888 | 1,802 | 1,861 | 1,778 | 1,774 | 1,772 | 1,619 | 1,557 | 1,649 | 1,660 | 1,659 | 1,595 | 1,564 | 2,610 | 2,552 | 2,261 | 2,088 | 1,532 | 1,682 | 1,675 | 1,529 | 2,007 | 1,527 | 1,607 | 1,428 | 1,398 | 1,433 | 1,107 | 958 | 1,127 | 1,017 | 977 | 927 | 1,030 | 1,037 | 965 | 930 | 1,039 | 1,067 | 932 | 827 | 811 | 770 | 713 | 658 | 784 | 789 | 720 | 619 | 701 | 709 | 687 | 711 | 854 | 869 | 851 | 816 | 687 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5,066 | 5,096 | 4,017 | 4,063 | 3,904 | 3,947 | 3,957 | 3,933 | 3,842 | 3,873 | 4,007 | 4,031 | 3,912 | 3,936 | 3,903 | 3,963 | 3,877 | 3,884 | 3,937 | 4,058 | 3,966 | 4,023 | 4,011 | 3,811 | 3,741 | 3,722 | 3,755 | 3,425 | 3,314 | 3,336 | 3,117 | 3,112 | 3,090 | 3,059 | 2,988 | 2,956 | 2,885 | 2,891 | 2,851 | 2,899 | 2,892 | 2,913 | 2,898 | 2,932 | 2,905 | 2,881 | 2,865 | 2,903 | 2,912 | 2,904 | 2,922 | 2,904 | 2,839 | 2,867 | 2,807 | 2,754 | 2,751 | 2,711 | 2,780 | 2,806 | 2,790 | 2,781 | 2,750 | 2,819 | 2,782 | 2,804 | 2,777 | 2,772 | 2,225 | 2,519 | 2,506 | 2,521 | 2,099 | 2,082 | 2,014 | 2,012 | 1,965 | 1,977 | 1,986 | 2,010 | 1,960 | 1,966 | 1,935 | 1,950 | 1,908 | 1,927 | 1,833 | 1,887 | 1,900 | 1,867 | 1,820 | 1,843 | 1,788 | 1,782 | 1,788 | 1,821 | 1,693 | 1,639 | 1,707 | 1,700 | 1,680 | 1,682 | 1,668 | 1,618 | 1,609 | 1,759 | 1,745 | 1,753 | 1,682 | 1,681 | 1,555 | 1,522 | 1,437 | 1,407 | 1,332 | 1,306 | 1,235 | 1,201 | 1,173 | 1,133 | 1,091 | 1,084 | 960 | 894 | 878 | 862 | 852 | 846 | 836 | 846 | 846 | 870 | 866 | 875 | 896 | 932 | 923 | 926 | 927 | 945 | 805 |
Goodwill
| 2,867 | 2,683 | 1,385 | 1,392 | 1,378 | 1,387 | 1,387 | 1,383 | 1,367 | 1,079 | 983 | 990 | 995 | 985 | 980 | 989 | 976 | 966 | 959 | 1,932 | 1,909 | 1,940 | 1,935 | 1,949 | 1,960 | 1,968 | 1,962 | 1,507 | 1,513 | 1,484 | 1,337 | 1,336 | 1,338 | 1,344 | 1,167 | 1,167 | 1,167 | 1,168 | 1,168 | 1,168 | 1,168 | 1,166 | 1,166 | 1,166 | 1,166 | 1,167 | 1,143 | 1,143 | 1,144 | 1,143 | 1,144 | 1,144 | 1,145 | 1,088 | 1,088 | 1,088 | 1,124 | 1,123 | 1,124 | 1,124 | 1,125 | 1,124 | 1,124 | 1,124 | 1,124 | 1,175 | 1,173 | 1,174 | 1,173 | 1,295 | 1,314 | 1,313 | 245 | 215 | 214 | 215 | 203 | 199 | 198 | 198 | 193 | 187 | 138 | 138 | 135 | 134 | 128 | 122 | 122 | 124 | 612 | 610 | 618 | 627 | 628 | 636 | 649 | 654 | 716 | 743 | 0 | 0 | 0 | 762 | 0 | 0 | 0 | 778 | 0 | 0 | 0 | 286 | 0 | 0 | 0 | 249 | 0 | 0 | 0 | 151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 2,771 | 3,006 | 1,510 | 1,528 | 1,526 | 1,565 | 1,610 | 1,602 | 1,677 | 1,614 | 1,606 | 1,617 | 1,629 | 1,634 | 1,647 | 1,667 | 1,655 | 1,650 | 1,655 | 1,721 | 1,716 | 1,753 | 1,758 | 1,779 | 1,799 | 1,811 | 1,872 | 1,360 | 1,367 | 1,361 | 1,133 | 1,138 | 1,146 | 1,152 | 996 | 999 | 1,004 | 1,010 | 1,013 | 1,017 | 1,025 | 1,026 | 1,039 | 1,040 | 1,046 | 1,051 | 1,038 | 1,045 | 1,050 | 1,055 | 1,066 | 1,073 | 1,079 | 1,083 | 1,091 | 1,090 | 1,158 | 1,159 | 1,166 | 1,169 | 1,176 | 1,181 | 1,184 | 1,190 | 1,204 | 1,210 | 1,208 | 1,210 | 1,194 | 1,277 | 1,293 | 1,298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 747 | 750 | 754 | 0 | 764 | 788 | 792 | 0 | 711 | 704 | 301 | 0 | 276 | 262 | 251 | 0 | 201 | 178 | 178 | 0 | 174 | 155 | 73 | 77 | 77 | 81 | 84 | 84 | 86 | 91 | 92 | 96 | 99 | 99 | 98 | 99 | 98 | 101 | 101 | 99 | 0 |
Goodwill and Intangible Assets
| 5,638 | 5,689 | 2,895 | 2,920 | 2,904 | 2,952 | 2,997 | 2,985 | 3,044 | 2,693 | 2,589 | 2,607 | 2,624 | 2,619 | 2,627 | 2,656 | 2,631 | 2,616 | 2,614 | 3,653 | 3,625 | 3,693 | 3,693 | 3,728 | 3,759 | 3,779 | 3,834 | 2,867 | 2,880 | 2,845 | 2,470 | 2,474 | 2,484 | 2,496 | 2,163 | 2,166 | 2,171 | 2,178 | 2,181 | 2,185 | 2,193 | 2,192 | 2,205 | 2,206 | 2,212 | 2,218 | 2,181 | 2,188 | 2,194 | 2,198 | 2,210 | 2,217 | 2,224 | 2,171 | 2,179 | 2,178 | 2,282 | 2,282 | 2,290 | 2,293 | 2,301 | 2,305 | 2,308 | 2,314 | 2,328 | 2,385 | 2,381 | 2,384 | 2,367 | 2,572 | 2,607 | 2,611 | 245 | 215 | 214 | 215 | 203 | 199 | 198 | 198 | 193 | 187 | 138 | 138 | 135 | 134 | 128 | 122 | 122 | 124 | 612 | 610 | 618 | 627 | 628 | 636 | 649 | 654 | 716 | 743 | 747 | 750 | 754 | 762 | 764 | 788 | 792 | 778 | 711 | 704 | 301 | 286 | 276 | 262 | 251 | 249 | 201 | 178 | 178 | 151 | 174 | 155 | 73 | 77 | 77 | 81 | 84 | 84 | 86 | 91 | 92 | 96 | 99 | 99 | 98 | 99 | 98 | 101 | 101 | 99 | 0 |
Long Term Investments
| 0 | 0 | 0 | 29 | 0 | 0 | 0 | 27 | 0 | 0 | 2 | 46 | 12 | 12 | 19 | 55 | 0 | 0 | 0 | 51 | 0 | 0 | 0 | 51 | 0 | 0 | 0 | 52 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 58 | 5 | 2 | 5 | 53 | 1 | 1 | 0 | 51 | 0 | 0 | 0 | 51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -291 | 0 | 0 | 0 | 0 | 80 | 87 | 0 | 83 | 79 | 77 | 77 | 79 | 79 | 82 | 82 | 74 | 63 | 83 | 81 | 56 | 39 | 41 | 51 | 52 | 63 | 59 | 48 | 50 | 56 | 51 | 62 | 87 | 90 | 57 | 65 | 0 | 0 | 0 | 45 | 0 | 0 | 0 | 52 | 0 | 0 | 0 | 64 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 32 | 39 | 30 | 24 | 19 | 20 | 18 | 16 | 17 | 21 | 30 | 31 | 39 | 33 | 28 | 28 | 33 | 32 | 31 | 46 | 36 | 40 | 44 | 43 | 71 | 115 | 155 | 144 | 297 | 321 | 349 | 375 | 369 | 411 | 475 | 492 | 352 | 403 | 434 | 444 | 372 | 406 | 420 | 436 | 482 | 561 | 603 | 604 | 564 | 525 | 529 | 538 | 517 | 497 | 524 | 529 | 514 | 499 | 24 | 31 | 38 | 28 | 36 | 42 | 291 | 504 | 492 | 487 | 554 | 548 | 552 | 549 | 1,630 | 1,653 | 1,464 | 1,432 | 1,103 | 976 | 1,057 | 999 | 1,112 | 1,152 | 1,303 | 1,310 | 1,336 | 1,355 | 1,362 | 1,354 | 1,247 | 1,219 | 1,188 | 1,187 | 1,037 | 1,047 | 1,063 | 1,075 | 828 | 827 | 543 | 547 | 0 | 0 | 0 | 608 | 0 | 0 | 0 | 328 | 0 | 0 | 0 | 474 | 0 | 0 | 0 | 252 | 0 | 0 | 0 | 308 | 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
| 455 | 448 | 346 | 284 | 293 | 291 | 275 | 235 | 251 | 267 | 257 | 203 | 251 | 253 | 245 | 173 | 224 | 234 | 237 | 137 | 198 | 188 | 184 | 118 | 234 | 234 | 241 | 159 | 202 | 200 | 197 | 144 | 231 | 236 | 219 | 170 | 223 | 225 | 230 | 167 | 220 | 224 | 220 | 174 | 215 | 199 | 251 | 210 | 253 | 242 | 237 | 232 | 293 | 271 | 285 | 289 | 281 | 222 | 210 | 183 | 192 | 195 | 183 | 190 | 232 | 246 | 375 | 377 | 452 | 147 | 152 | 237 | 2,351 | 2,295 | 2,302 | 2,294 | 2,304 | 2,224 | 2,215 | 2,222 | 2,251 | 2,017 | 1,995 | 1,991 | 1,968 | 1,731 | 1,747 | 1,732 | 1,739 | 1,726 | 1,692 | 1,704 | 1,819 | 1,704 | 1,685 | 1,754 | 771 | 1,226 | 1,340 | 1,351 | 1,091 | 1,077 | 1,102 | 539 | 885 | 986 | 1,078 | 657 | 1,168 | 1,258 | 1,144 | 609 | 1,231 | 1,294 | 748 | 477 | 826 | 967 | 1,017 | 678 | 1,072 | 1,082 | 1,134 | 1,215 | 581 | 556 | 583 | 538 | 523 | 524 | 526 | 521 | 111 | 84 | 76 | 65 | 64 | 57 | 59 | 64 | 104 |
Total Non-Current Assets
| 11,191 | 11,272 | 7,288 | 7,320 | 7,120 | 7,210 | 7,247 | 7,196 | 7,154 | 6,854 | 6,885 | 6,918 | 6,838 | 6,853 | 6,822 | 6,875 | 6,765 | 6,766 | 6,819 | 7,945 | 7,825 | 7,944 | 7,932 | 7,751 | 7,805 | 7,850 | 7,985 | 6,647 | 6,693 | 6,702 | 6,133 | 6,155 | 6,174 | 6,202 | 5,845 | 5,842 | 5,636 | 5,699 | 5,701 | 5,748 | 5,678 | 5,736 | 5,743 | 5,799 | 5,814 | 5,859 | 5,900 | 5,956 | 5,923 | 5,869 | 5,898 | 5,891 | 5,873 | 5,806 | 5,795 | 5,750 | 5,828 | 5,714 | 5,304 | 5,313 | 5,321 | 5,309 | 5,277 | 5,365 | 5,342 | 5,939 | 6,025 | 6,020 | 5,598 | 5,866 | 5,904 | 5,918 | 6,408 | 6,324 | 6,071 | 6,030 | 5,654 | 5,455 | 5,538 | 5,511 | 5,590 | 5,385 | 5,454 | 5,470 | 5,403 | 5,186 | 5,111 | 5,146 | 5,060 | 4,999 | 5,371 | 5,392 | 5,312 | 5,216 | 5,215 | 5,348 | 4,028 | 4,436 | 4,363 | 4,406 | 3,518 | 3,509 | 3,524 | 3,572 | 3,258 | 3,533 | 3,615 | 3,568 | 3,561 | 3,643 | 3,000 | 2,955 | 2,944 | 2,963 | 2,331 | 2,334 | 2,262 | 2,346 | 2,368 | 2,344 | 2,337 | 2,321 | 2,167 | 2,186 | 1,536 | 1,499 | 1,519 | 1,468 | 1,445 | 1,461 | 1,464 | 1,487 | 1,076 | 1,058 | 1,070 | 1,096 | 1,085 | 1,084 | 1,087 | 1,108 | 909 |
Total Assets
| 15,054 | 14,991 | 11,269 | 11,237 | 11,069 | 11,001 | 10,840 | 10,752 | 10,721 | 10,543 | 10,316 | 10,015 | 9,981 | 9,977 | 9,560 | 9,481 | 9,398 | 9,370 | 9,151 | 10,006 | 9,955 | 10,183 | 10,265 | 9,771 | 10,046 | 10,050 | 10,213 | 8,632 | 8,656 | 8,690 | 7,966 | 7,741 | 7,876 | 7,977 | 7,455 | 7,380 | 7,511 | 7,679 | 7,696 | 7,555 | 7,695 | 7,796 | 7,966 | 7,647 | 7,727 | 7,785 | 7,817 | 7,568 | 7,692 | 7,715 | 7,833 | 7,527 | 7,666 | 7,573 | 7,484 | 7,158 | 7,365 | 7,282 | 7,255 | 7,167 | 7,271 | 7,065 | 7,105 | 7,217 | 7,340 | 8,018 | 8,033 | 7,872 | 7,508 | 7,762 | 7,682 | 8,470 | 9,474 | 9,219 | 8,733 | 8,735 | 8,142 | 7,766 | 7,671 | 7,639 | 7,567 | 7,373 | 7,308 | 7,358 | 7,205 | 7,047 | 6,889 | 6,920 | 6,832 | 6,618 | 6,928 | 7,041 | 6,972 | 6,875 | 6,810 | 6,912 | 6,638 | 6,988 | 6,624 | 6,494 | 5,050 | 5,191 | 5,199 | 5,101 | 5,265 | 5,060 | 5,222 | 4,996 | 4,959 | 5,076 | 4,107 | 3,913 | 4,071 | 3,980 | 3,308 | 3,261 | 3,292 | 3,383 | 3,333 | 3,274 | 3,376 | 3,388 | 3,099 | 3,013 | 2,347 | 2,269 | 2,232 | 2,126 | 2,229 | 2,250 | 2,184 | 2,106 | 1,777 | 1,767 | 1,757 | 1,807 | 1,939 | 1,953 | 1,938 | 1,924 | 1,596 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,401 | 1,403 | 1,177 | 1,216 | 1,161 | 1,201 | 1,243 | 1,345 | 1,320 | 1,327 | 1,328 | 1,095 | 0 | 0 | 0 | 875 | 0 | 0 | 0 | 815 | 0 | 0 | 0 | 851 | 1,381 | 1,376 | 1,379 | 834 | 1,180 | 1,113 | 972 | 615 | 999 | 974 | 884 | 535 | 958 | 921 | 888 | 542 | 930 | 878 | 954 | 547 | 930 | 913 | 919 | 498 | 0 | 0 | 0 | 488 | 0 | 0 | 0 | 474 | 0 | 0 | 0 | 418 | 931 | 876 | 899 | 584 | 1,294 | 1,184 | 1,079 | 1,137 | 862 | 986 | 948 | 1,081 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 784 | 708 | 755 | 0 | 832 | 793 | 812 | 0 | 676 | 694 | 633 | 0 | 586 | 534 | 514 | 0 | 527 | 515 | 545 | 0 | 569 | 568 | 548 | 495 | 475 | 426 | 437 | 390 | 419 | 384 | 398 | 409 | 412 | 395 | 383 | 418 | 416 | 437 | 448 | 485 | 0 |
Short Term Debt
| 650 | 764 | 492 | 555 | 120 | 118 | 55 | 80 | 102 | 108 | 104 | 74 | 104 | 106 | 104 | 74 | 18 | 169 | 170 | 93 | 75 | 84 | 95 | 25 | 5 | 5 | 5 | 5 | 5 | 3 | 3 | 3 | 4 | 177 | 166 | 169 | 21 | 12 | 17 | 34 | 30 | 25 | 29 | 4 | 11 | 24 | 14 | 9 | 25 | 32 | 26 | 32 | 224 | 225 | 10 | 6 | 7 | 10 | 8 | 20 | 22 | 20 | 32 | 46 | 40 | 51 | 45 | 57 | 29 | 27 | 48 | 1,440 | 19 | 21 | 20 | 19 | 48 | 41 | 42 | 42 | 23 | 92 | 102 | 97 | 96 | 98 | 94 | 105 | 108 | 110 | 109 | 109 | 108 | 112 | 115 | 118 | 2,789 | 118 | 262 | 227 | 187 | 148 | 159 | 91 | 90 | 247 | 186 | 143 | 99 | 179 | 136 | 116 | 507 | 170 | 145 | 99 | 155 | 168 | 178 | 175 | 250 | 214 | 146 | 106 | 110 | 107 | 97 | 81 | 83 | 67 | 33 | 24 | 45 | 79 | 212 | 214 | 327 | 286 | 326 | 281 | 129 |
Tax Payables
| 0 | 0 | 0 | 91 | 0 | 0 | 0 | 108 | 0 | 0 | 0 | 70 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71 | 0 | 0 | 0 | 46 | 0 | 0 | 0 | 110 | 0 | 0 | 0 | 93 | 0 | 0 | 0 | 95 | 0 | 0 | 0 | 98 | 0 | 0 | 0 | 104 | 0 | 0 | 0 | 121 | 0 | 0 | 0 | 149 | 0 | 0 | 0 | 249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 315 | 0 | 0 | 0 | 16 | 17 | 21 | 0 | 31 | 0 | 0 | 0 | 28 | 0 | 0 | 0 | 46 | 0 | 0 | 0 | 43 | -1,379 | -1,372 | -1,378 | 10 | -1,179 | -1,110 | -972 | 11 | -998 | -974 | -884 | 9 | -958 | -921 | -888 | 444 | -930 | -878 | -954 | 5 | -930 | -913 | -919 | 604 | 0 | 0 | 0 | 538 | 0 | 0 | 0 | 529 | 0 | 0 | 0 | 31 | 0 | 0 | 29 | 42 | 31 | 0 | 31 | 487 | 39 | 0 | 0 | -467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 631 | 555 | 599 | 462 | 545 | 513 | 635 | 571 | 592 | 539 | 567 | 458 | 1,582 | 1,531 | 1,363 | 491 | 1,333 | 1,224 | 1,260 | 421 | 1,186 | 1,241 | 1,180 | 402 | 0 | 0 | 0 | 362 | 0 | 0 | 0 | 288 | 0 | 5 | 9 | 303 | 5 | 4 | 7 | 314 | -1 | 2 | 3 | 346 | 8 | 5 | 1 | 301 | 867 | 900 | 937 | 284 | 960 | 954 | 988 | 354 | 940 | 943 | 972 | 356 | 38 | 10 | 32 | 378 | 42 | 11 | 78 | 52 | 78 | 22 | 54 | -12 | 2,075 | 1,898 | 1,704 | 1,767 | 1,464 | 879 | 841 | 909 | 836 | 782 | 714 | 767 | 754 | 736 | 681 | 756 | 724 | 639 | 628 | 740 | 678 | 599 | 533 | 491 | 2,796 | 2,142 | 2,234 | 2,689 | 1,050 | 1,050 | 1,050 | 1,792 | 350 | 325 | 300 | 1,164 | 300 | 300 | 275 | 1,005 | 0 | 275 | 300 | 837 | 333 | 305 | 275 | 898 | 300 | 300 | 250 | 275 | 152 | 157 | 86 | 64 | 10 | 15 | 13 | 15 | 29 | 11 | 2 | 21 | 26 | 28 | 28 | 25 | 456 |
Total Current Liabilities
| 2,682 | 2,722 | 2,268 | 2,324 | 1,826 | 1,832 | 1,933 | 2,104 | 2,014 | 1,974 | 1,999 | 1,697 | 1,686 | 1,637 | 1,467 | 1,440 | 1,351 | 1,393 | 1,430 | 1,329 | 1,261 | 1,325 | 1,275 | 1,278 | 1,386 | 1,381 | 1,384 | 1,282 | 1,185 | 1,116 | 975 | 963 | 1,003 | 1,156 | 1,059 | 1,117 | 984 | 937 | 912 | 983 | 959 | 905 | 986 | 992 | 949 | 942 | 934 | 906 | 892 | 932 | 963 | 908 | 1,184 | 1,179 | 998 | 955 | 947 | 953 | 980 | 943 | 991 | 906 | 963 | 1,257 | 1,376 | 1,246 | 1,202 | 1,246 | 969 | 1,035 | 1,050 | 2,560 | 2,094 | 1,919 | 1,724 | 1,786 | 1,512 | 920 | 883 | 951 | 859 | 874 | 816 | 864 | 850 | 834 | 775 | 861 | 832 | 749 | 737 | 849 | 786 | 711 | 648 | 609 | 5,585 | 2,260 | 2,496 | 2,916 | 2,021 | 1,906 | 1,964 | 1,883 | 1,272 | 1,365 | 1,298 | 1,307 | 1,075 | 1,173 | 1,044 | 1,121 | 1,093 | 979 | 959 | 936 | 1,015 | 988 | 998 | 1,073 | 1,119 | 1,082 | 944 | 876 | 737 | 690 | 620 | 535 | 512 | 466 | 444 | 448 | 486 | 485 | 597 | 653 | 769 | 751 | 802 | 791 | 585 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 5,432 | 5,406 | 2,809 | 2,658 | 3,047 | 3,055 | 3,325 | 3,144 | 3,020 | 3,022 | 3,018 | 3,069 | 2,978 | 3,236 | 3,237 | 3,225 | 3,232 | 3,425 | 3,342 | 3,124 | 3,323 | 3,559 | 3,727 | 3,362 | 3,669 | 3,636 | 3,762 | 2,436 | 2,539 | 2,686 | 2,256 | 2,099 | 2,160 | 2,099 | 1,785 | 1,702 | 1,979 | 2,165 | 2,274 | 3 | 2,215 | 2,316 | 2,358 | 3 | 2,175 | 2,250 | 2,301 | 2,076 | 1,512 | 1,523 | 1,508 | -47 | 1,226 | 1,100 | 1,314 | -70 | 1,105 | 1,044 | 1,551 | -377 | 2,192 | 1,678 | 1,800 | 2,172 | 2,045 | 2,049 | 2,138 | 1,993 | 1,827 | 2,093 | 2,015 | 1,296 | 46 | 42 | 35 | 36 | 37 | 36 | 30 | 38 | 64 | 64 | 63 | 73 | 79 | 76 | 75 | 71 | 68 | 4 | 4 | 5 | 6 | 7 | 7 | 7 | 227 | 2,893 | 2,604 | 1,764 | 2,189 | 2,068 | 1,903 | 1,535 | 2,193 | 1,761 | 1,874 | 1,595 | 1,887 | 2,048 | 1,099 | 818 | 965 | 972 | 875 | 794 | 798 | 883 | 1,083 | 1,037 | 1,050 | 1,122 | 973 | 898 | 998 | 1,011 | 995 | 1,018 | 1,121 | 1,226 | 1,214 | 1,148 | 1,195 | 1,219 | 1,115 | 1,086 | 1,073 | 1,161 | 1,140 | 1,201 | 1,315 |
Deferred Revenue Non-Current
| 0 | 386 | 164 | 181 | 189 | 192 | 0 | 388 | 398 | 376 | 0 | 376 | 276 | 322 | 322 | 332 | 373 | 381 | 384 | 272 | 407 | 439 | 445 | 141 | 434 | 468 | 482 | 37 | 555 | 612 | 582 | 36 | 558 | 613 | 621 | 8 | 618 | 661 | 673 | 22 | 515 | 550 | 562 | 23 | 717 | 722 | 733 | 38 | 679 | 682 | 694 | 51 | 606 | 625 | 605 | 75 | 616 | 623 | 633 | 386 | 610 | 571 | 566 | 318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 811 | 423 | 427 | 430 | 438 | 411 | 388 | 398 | 376 | 376 | 376 | 397 | 370 | 341 | 332 | 342 | 304 | 274 | 272 | 247 | 202 | 169 | 141 | 124 | 127 | 143 | 37 | 65 | 75 | 36 | 36 | 36 | 32 | 9 | 8 | 18 | 27 | 22 | 22 | 20 | 28 | 27 | 23 | 35 | 35 | 36 | 38 | 43 | 48 | 53 | 51 | 60 | 70 | 72 | 75 | 75 | 73 | 394 | 386 | 424 | 406 | 390 | 318 | 291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 13 | 32 | 34 | 35 | 16 | 11 |
Other Non-Current Liabilities
| 1,267 | 527 | 497 | 618 | 616 | 617 | 334 | 107 | 603 | 584 | 558 | 162 | 671 | 578 | 548 | 543 | 581 | 585 | 579 | 610 | 602 | 652 | 792 | 666 | 661 | 739 | 783 | 636 | 753 | 798 | 753 | 754 | 742 | 785 | 774 | 774 | 756 | 802 | 805 | 2,817 | 604 | 636 | 696 | 2,799 | 917 | 929 | 952 | 973 | 207 | 197 | 198 | 2,772 | 203 | 151 | 133 | 2,362 | 165 | 166 | 167 | 2,590 | 142 | 151 | 117 | 377 | 489 | 625 | 621 | 608 | 749 | 821 | 861 | 884 | 15,056 | 15,037 | 15,024 | 15,013 | 15,036 | 15,035 | 15,029 | 10,681 | 10,776 | 10,694 | 10,714 | 10,698 | 10,574 | 10,493 | 10,449 | 10,407 | 10,227 | 7,800 | 7,771 | 7,767 | 7,512 | 7,524 | 7,553 | 7,656 | 2,075 | 3,065 | 2,320 | 2,651 | -2,189 | -2,068 | -1,903 | 2,798 | -2,193 | -1,761 | -1,874 | 2,511 | -1,887 | -2,048 | -1,099 | 2,437 | -965 | -972 | -875 | 1,743 | -798 | -883 | -1,083 | 1,844 | -1,050 | -1,122 | -973 | -898 | -998 | -1,011 | -995 | -1,018 | -1,121 | -1,226 | -1,214 | -1,148 | -1,195 | -1,221 | -1,118 | -1,099 | -1,105 | -1,195 | -1,175 | -1,217 | -1,326 |
Total Non-Current Liabilities
| 6,699 | 6,744 | 3,729 | 3,703 | 4,093 | 4,110 | 4,070 | 4,027 | 4,021 | 3,982 | 3,952 | 3,983 | 4,046 | 4,184 | 4,126 | 4,100 | 4,155 | 4,314 | 4,195 | 4,006 | 4,172 | 4,413 | 4,688 | 4,169 | 4,454 | 4,502 | 4,688 | 3,146 | 3,357 | 3,559 | 3,045 | 2,889 | 2,938 | 2,916 | 2,568 | 2,484 | 2,753 | 2,994 | 3,101 | 2,842 | 2,839 | 2,980 | 3,081 | 2,825 | 3,127 | 3,214 | 3,289 | 3,087 | 3,120 | 3,132 | 3,147 | 2,878 | 2,701 | 2,571 | 2,729 | 2,517 | 2,577 | 2,529 | 3,378 | 3,371 | 3,368 | 3,377 | 3,439 | 3,185 | 2,825 | 2,674 | 2,759 | 2,601 | 2,576 | 2,914 | 2,876 | 2,180 | 15,102 | 15,079 | 15,059 | 15,049 | 15,073 | 15,071 | 15,059 | 10,719 | 10,840 | 10,758 | 10,777 | 10,771 | 10,653 | 10,569 | 10,524 | 10,478 | 10,295 | 7,804 | 7,775 | 7,772 | 7,518 | 7,531 | 7,560 | 7,663 | 2,302 | 5,958 | 4,924 | 4,415 | 2,189 | 2,068 | 1,903 | 4,333 | 2,193 | 1,761 | 1,874 | 4,106 | 1,887 | 2,048 | 1,099 | 3,255 | 965 | 972 | 875 | 2,537 | 798 | 883 | 1,083 | 2,881 | 1,050 | 1,122 | 973 | 898 | 998 | 1,011 | 995 | 1,018 | 1,121 | 1,226 | 1,214 | 1,148 | 1,195 | 1,221 | 1,118 | 1,099 | 1,105 | 1,195 | 1,175 | 1,217 | 1,326 |
Total Liabilities
| 9,381 | 9,466 | 5,997 | 6,027 | 5,919 | 5,942 | 6,003 | 6,131 | 6,035 | 5,956 | 5,951 | 5,680 | 5,732 | 5,821 | 5,593 | 5,540 | 5,506 | 5,707 | 5,625 | 5,335 | 5,433 | 5,738 | 5,963 | 5,447 | 5,840 | 5,883 | 6,072 | 4,428 | 4,542 | 4,675 | 4,020 | 3,852 | 3,941 | 4,072 | 3,627 | 3,601 | 3,737 | 3,931 | 4,013 | 3,825 | 3,798 | 3,885 | 4,067 | 3,817 | 4,076 | 4,156 | 4,223 | 3,993 | 4,012 | 4,064 | 4,110 | 3,786 | 3,885 | 3,750 | 3,727 | 3,472 | 3,524 | 3,482 | 4,358 | 4,314 | 4,359 | 4,283 | 4,402 | 4,442 | 4,201 | 3,920 | 3,961 | 3,847 | 3,545 | 3,949 | 3,926 | 4,740 | 17,196 | 16,998 | 16,783 | 16,835 | 16,585 | 15,991 | 15,942 | 11,670 | 11,699 | 11,632 | 11,593 | 11,635 | 11,503 | 11,403 | 11,299 | 11,339 | 11,127 | 8,553 | 8,512 | 8,621 | 8,304 | 8,242 | 8,208 | 8,272 | 7,887 | 8,218 | 7,420 | 7,331 | 5,936 | 5,973 | 6,057 | 6,216 | 5,504 | 5,421 | 5,621 | 5,413 | 5,246 | 5,404 | 4,495 | 4,376 | 4,639 | 4,646 | 3,499 | 3,473 | 3,393 | 3,560 | 3,860 | 3,954 | 4,089 | 4,166 | 3,955 | 3,882 | 3,249 | 3,220 | 3,218 | 3,134 | 3,245 | 3,295 | 3,254 | 3,182 | 2,098 | 2,126 | 2,128 | 2,157 | 2,257 | 2,314 | 2,336 | 2,359 | 2,206 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 695 | 696 | 697 | 697 | 697 | 697 | 698 | 699 | 700 | 701 | 702 | 695 | 698 | 0 | 0 | 679 | 0 | 0 | 0 | 657 | 0 | 0 | 0 | 606 | 0 | 0 | 0 | 579 | 0 | 0 | 0 | 348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 5,541 | 5,273 | 5,041 | 4,794 | 4,718 | 4,427 | 4,129 | 3,794 | 3,719 | 3,282 | 2,974 | 2,706 | 2,515 | 2,282 | 2,011 | 1,829 | 1,625 | 1,445 | 1,376 | 2,319 | 2,272 | 2,146 | 2,033 | 2,013 | 1,867 | 1,729 | 1,631 | 1,575 | 1,603 | 1,529 | 1,455 | 1,377 | 1,299 | 1,208 | 1,091 | 1,055 | 966 | 874 | 803 | 805 | 791 | 758 | 756 | 655 | 573 | 522 | 473 | 451 | 202 | 129 | 130 | 155 | 203 | 296 | 65 | 194 | 141 | 9 | -691 | -924 | -883 | -970 | -1,069 | -808 | -763 | 47 | 16 | 31 | 77 | -35 | -64 | -65 | -8,169 | -8,232 | -8,483 | -8,546 | -8,884 | -8,617 | -8,684 | -4,447 | -4,519 | -4,613 | -4,646 | -4,651 | -4,694 | -4,749 | -4,767 | -4,766 | -4,727 | -2,368 | -1,963 | -1,957 | -1,950 | -1,977 | -2,006 | -1,996 | -1,884 | -1,894 | -1,466 | -1,510 | -1,565 | -1,650 | -1,723 | -1,762 | -891 | -987 | -1,035 | -1,041 | -920 | -980 | -1,035 | -1,072 | -1,138 | -1,219 | -743 | -781 | -849 | -918 | -979 | -1,012 | -1,056 | -1,109 | -1,154 | -1,171 | -1,204 | -1,252 | -1,285 | -1,302 | -1,316 | -1,348 | -1,369 | -1,375 | -614 | -641 | -656 | -633 | -600 | -635 | -674 | -706 | -878 |
Accumulated Other Comprehensive Income/Loss
| -531 | -597 | -539 | -503 | -703 | -637 | -652 | -681 | -776 | -628 | -581 | -581 | -583 | -593 | -620 | -588 | -638 | -675 | -726 | -610 | -693 | -635 | -647 | -656 | -610 | -600 | -530 | -514 | -605 | -634 | -676 | -710 | -632 | -635 | -625 | -670 | -617 | -584 | -591 | -550 | -356 | -301 | -310 | -297 | -382 | -399 | -375 | -364 | -305 | -334 | -294 | -315 | -217 | -132 | 65 | -194 | -163 | -237 | -194 | -185 | -165 | -172 | -238 | -183 | 43 | 224 | 225 | 175 | 80 | 50 | 31 | 17 | -300 | -292 | -309 | -297 | -305 | -354 | -332 | -330 | -354 | -386 | -377 | -371 | -350 | -352 | -387 | -395 | -308 | -298 | -347 | -355 | -115 | -122 | -126 | -97 | -103 | -74 | -66 | -51 | 0 | 0 | 0 | -37 | 0 | 0 | 0 | -37 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 9 | 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 |
Other Total Stockholders Equity
| 612 | 795 | 726 | 874 | 1,089 | 1,223 | 1,313 | 1,461 | 1,696 | 1,885 | 1,947 | 2,170 | 2,277 | 2,427 | 2,536 | 2,659 | 2,864 | 2,853 | 2,836 | 2,921 | 2,903 | 2,893 | 2,875 | 2,925 | 2,907 | 2,996 | 2,996 | 3,100 | 3,075 | 3,080 | 3,125 | 3,181 | 3,225 | 3,290 | 3,320 | 3,353 | 3,385 | 3,417 | 3,431 | 3,436 | 3,423 | 3,415 | 3,415 | 3,434 | 3,423 | 3,469 | 3,458 | 3,450 | 3,442 | 3,480 | 3,550 | 3,545 | 3,538 | 3,618 | 3,653 | 3,453 | 3,661 | 3,755 | 3,553 | 3,743 | 3,732 | 3,719 | 3,731 | 3,901 | 3,816 | 3,782 | 3,794 | 3,783 | 3,767 | 3,759 | 3,744 | 3,733 | 691 | 691 | 691 | 690 | 691 | 691 | 691 | 691 | 689 | 689 | 688 | 688 | 689 | 689 | 690 | 687 | -3 | 0 | -2 | -2 | -4 | -4 | -3 | -5 | -9 | -11 | -12 | -15 | -62 | 628 | 626 | -14 | 631 | 605 | 612 | -20 | 611 | 627 | 621 | -17 | 570 | 553 | 552 | -19 | 554 | 547 | 452 | -15 | 343 | 331 | 298 | 302 | 302 | 301 | 299 | 294 | 300 | 303 | 299 | 299 | 293 | 282 | 285 | 283 | 282 | 274 | 276 | 271 | 268 |
Total Shareholders Equity
| 5,623 | 5,472 | 5,229 | 5,166 | 5,105 | 5,014 | 4,791 | 4,575 | 4,640 | 4,540 | 4,341 | 4,296 | 4,210 | 4,117 | 3,928 | 3,901 | 3,852 | 3,624 | 3,487 | 4,631 | 4,483 | 4,405 | 4,262 | 4,283 | 4,165 | 4,126 | 4,098 | 4,162 | 4,074 | 3,976 | 3,905 | 3,849 | 3,893 | 3,864 | 3,787 | 3,739 | 3,735 | 3,708 | 3,644 | 3,692 | 3,859 | 3,873 | 3,862 | 3,793 | 3,615 | 3,593 | 3,557 | 3,538 | 3,645 | 3,610 | 3,681 | 3,701 | 3,742 | 3,783 | 3,719 | 3,648 | 3,803 | 3,765 | 2,863 | 2,820 | 2,850 | 2,750 | 2,663 | 2,733 | 3,097 | 4,054 | 4,036 | 3,988 | 3,925 | 3,775 | 3,712 | 3,686 | -7,772 | -7,827 | -8,095 | -8,147 | -8,492 | -8,274 | -8,319 | -4,080 | -4,178 | -4,304 | -4,329 | -4,328 | -4,349 | -4,406 | -4,458 | -4,468 | -4,343 | -1,970 | -1,615 | -1,617 | -1,372 | -1,406 | -1,437 | -1,399 | -1,296 | -1,278 | -842 | -881 | -929 | -1,022 | -1,097 | -1,134 | -260 | -382 | -423 | -441 | -309 | -353 | -414 | -484 | -568 | -666 | -191 | -212 | -295 | -371 | -527 | -680 | -713 | -778 | -856 | -869 | -902 | -951 | -986 | -1,008 | -1,016 | -1,045 | -1,070 | -1,076 | -321 | -359 | -371 | -350 | -318 | -361 | -398 | -435 | -610 |
Total Equity
| 5,673 | 5,525 | 5,272 | 5,210 | 5,150 | 5,059 | 4,837 | 4,621 | 4,686 | 4,587 | 4,365 | 4,335 | 4,249 | 4,156 | 3,967 | 3,941 | 3,892 | 3,663 | 3,526 | 4,671 | 4,522 | 4,445 | 4,302 | 4,324 | 4,206 | 4,167 | 4,141 | 4,204 | 4,114 | 4,015 | 3,946 | 3,889 | 3,935 | 3,905 | 3,828 | 3,779 | 3,774 | 3,748 | 3,683 | 3,730 | 3,897 | 3,911 | 3,899 | 3,830 | 3,651 | 3,629 | 3,594 | 3,575 | 3,680 | 3,651 | 3,723 | 3,741 | 3,781 | 3,823 | 3,757 | 3,686 | 3,841 | 3,800 | 2,897 | 2,853 | 2,912 | 2,782 | 2,703 | 2,775 | 3,139 | 4,098 | 4,072 | 4,025 | 3,963 | 3,813 | 3,756 | 3,730 | -7,722 | -7,779 | -8,050 | -8,100 | -8,443 | -8,225 | -8,271 | -4,031 | -4,132 | -4,259 | -4,285 | -4,277 | -4,298 | -4,356 | -4,410 | -4,419 | -4,295 | -1,935 | -1,584 | -1,580 | -1,332 | -1,367 | -1,398 | -1,360 | -1,249 | -1,230 | -796 | -837 | -886 | -782 | -858 | -1,115 | -239 | -361 | -399 | -417 | -287 | -328 | -388 | -463 | -568 | -666 | -191 | -212 | -101 | -177 | -527 | -680 | -713 | -778 | -856 | -869 | -902 | -951 | -986 | -1,008 | -1,016 | -1,045 | -1,070 | -1,076 | -321 | -359 | -371 | -350 | -318 | -361 | -398 | -435 | -610 |
Total Liabilities & Shareholders Equity
| 15,054 | 14,991 | 11,269 | 11,237 | 11,069 | 11,001 | 10,840 | 10,752 | 10,721 | 10,543 | 10,316 | 10,015 | 9,981 | 9,977 | 9,560 | 9,481 | 9,398 | 9,370 | 9,151 | 10,006 | 9,955 | 10,183 | 10,265 | 9,771 | 10,046 | 10,050 | 10,213 | 8,632 | 8,656 | 8,690 | 7,966 | 7,741 | 7,876 | 7,977 | 7,455 | 7,380 | 7,511 | 7,679 | 7,696 | 7,555 | 7,695 | 7,796 | 7,966 | 7,647 | 7,727 | 7,785 | 7,817 | 7,568 | 7,692 | 7,715 | 7,833 | 7,527 | 7,666 | 7,573 | 7,484 | 7,158 | 7,365 | 7,282 | 7,255 | 7,167 | 7,271 | 7,065 | 7,105 | 7,217 | 7,340 | 8,018 | 8,033 | 7,872 | 7,508 | 7,762 | 7,682 | 8,470 | 9,474 | 9,219 | 8,733 | 8,735 | 8,142 | 7,766 | 7,671 | 7,639 | 7,567 | 7,373 | 7,308 | 7,358 | 7,205 | 7,047 | 6,889 | 6,920 | 6,832 | 6,618 | 6,928 | 7,041 | 6,972 | 6,875 | 6,810 | 6,912 | 6,638 | 6,988 | 6,624 | 6,494 | 5,050 | 5,191 | 5,199 | 5,101 | 5,265 | 5,060 | 5,222 | 4,996 | 4,959 | 5,076 | 4,107 | 3,913 | 4,071 | 3,980 | 3,308 | 3,261 | 3,292 | 3,383 | 3,333 | 3,274 | 3,376 | 3,388 | 3,099 | 3,013 | 2,347 | 2,269 | 2,232 | 2,126 | 2,229 | 2,250 | 2,184 | 2,106 | 1,777 | 1,767 | 1,757 | 1,807 | 1,939 | 1,953 | 1,938 | 1,924 | 1,596 |