Occidental Petroleum Corporation
NYSE:OXY
47.84 (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 | 1989 Q3 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,759 | 1,880 | 1,272 | 1,426 | 611 | 486 | 1,165 | 984 | 1,233 | 1,362 | 1,909 | 2,764 | 2,059 | 4,569 | 2,270 | 2,008 | 1,896 | 1,011 | 2,021 | 3,032 | 4,840 | 1,751 | 1,752 | 3,033 | 2,954 | 1,362 | 1,606 | 1,672 | 1,806 | 2,218 | 1,494 | 2,233 | 3,180 | 3,751 | 3,176 | 3,201 | 2,547 | 2,756 | 2,153 | 3,789 | 2,897 | 2,391 | 2,332 | 3,393 | 3,771 | 3,069 | 2,140 | 1,592 | 3,760 | 4,410 | 3,760 | 3,781 | 4,039 | 1,994 | 2,100 | 2,578 | 2,109 | 2,322 | 1,895 | 1,230 | 1,608 | 1,755 | 1,126 | 1,777 | 1,452 | 1,506 | 1,495 | 1,964 | 1,455 | 1,505 | 1,292 | 1,339 | 1,214 | 1,356 | 1,804 | 2,189 | 1,411 | 630 | 1,092 | 1,449 | 998 | 383 | 470 | 683 | 529 | 115 | 146 | 146 | 298 | 430 | 95 | 199 | 569 | 163 | 299 | 97 | 268 | 97 | 128 | 214 | 151 | 267 | 571 | 96 | 118 | 134 | 255 | 113 | 170 | 331 | 342 | 279 | 135 | 113 | 118 | 520 | 118 | 315 | 118 | 129 | 92 | 51 | 99 | 157 | 93 | 133 | 87 | 85 | 210 | 84 | 28 | 191 | 21 | 126 | 156 | 285 | 185 | 195 | 201 | 209 | 173 | 567 | 542 | 654.7 | 509.6 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 5 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,150 | 911 | 874 | 916 | 849 | 813 | 998 | 900 | 899 | 872 | 1,077 | 1,203 | 622 | 749 | 999 | 1,012 | 0 | 0 | 0 | 0 | 0 | 0 | 213 | 240 | 225 | 227 | 227 | 252 | 305 | 240 | 270 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,759 | 1,880 | 1,272 | 1,426 | 611 | 486 | 1,165 | 984 | 1,233 | 1,362 | 1,909 | 2,764 | 2,059 | 4,569 | 2,270 | 2,008 | 1,896 | 1,011 | 2,021 | 3,032 | 4,840 | 1,751 | 1,752 | 3,033 | 2,954 | 1,362 | 1,606 | 1,672 | 1,806 | 2,218 | 1,494 | 2,233 | 3,180 | 3,751 | 3,176 | 3,201 | 2,547 | 2,756 | 2,153 | 3,789 | 2,897 | 2,391 | 2,332 | 3,393 | 3,771 | 3,069 | 2,140 | 1,592 | 4,910 | 5,321 | 4,634 | 4,697 | 4,888 | 2,807 | 3,098 | 3,478 | 3,008 | 3,194 | 2,972 | 2,433 | 2,230 | 2,504 | 2,125 | 2,789 | 1,452 | 1,506 | 1,495 | 1,964 | 1,455 | 1,505 | 1,505 | 1,579 | 1,439 | 1,583 | 2,031 | 2,441 | 1,716 | 870 | 1,362 | 1,449 | 998 | 383 | 470 | 683 | 529 | 115 | 146 | 146 | 298 | 430 | 95 | 199 | 569 | 163 | 299 | 97 | 268 | 97 | 128 | 214 | 151 | 267 | 571 | 96 | 118 | 134 | 255 | 113 | 170 | 331 | 342 | 279 | 135 | 113 | 118 | 520 | 118 | 315 | 118 | 129 | 92 | 51 | 99 | 157 | 93 | 133 | 87 | 85 | 210 | 84 | 28 | 191 | 21 | 126 | 156 | 285 | 185 | 195 | 201 | 209 | 173 | 567 | 542 | 654.7 | 509.6 |
Net Receivables
| 3,924 | 3,896 | 3,271 | 3,195 | 3,674 | 2,850 | 3,272 | 4,281 | 4,046 | 6,350 | 5,434 | 4,208 | 3,477 | 3,288 | 3,046 | 2,115 | 2,083 | 2,359 | 2,458 | 4,233 | 5,854 | 5,273 | 5,310 | 4,893 | 6,000 | 5,521 | 5,184 | 4,145 | 3,749 | 3,913 | 4,316 | 3,989 | 3,521 | 3,113 | 2,780 | 2,970 | 3,507 | 3,973 | 3,068 | 4,206 | 4,960 | 5,826 | 5,233 | 5,674 | 5,653 | 5,221 | 4,995 | 4,916 | 5,354 | 4,959 | 5,712 | 5,395 | 4,829 | 5,542 | 6,009 | 5,032 | 4,367 | 4,335 | 4,616 | 4,092 | 3,330 | 2,776 | 2,483 | 3,117 | 6,878 | 7,300 | 6,055 | 4,973 | 4,180 | 3,942 | 3,771 | 3,324 | 3,358 | 3,664 | 3,453 | 3,099 | 3,393 | 2,859 | 2,561 | 2,235 | 2,178 | 1,995 | 1,466 | 1,154 | 1,053 | 1,016 | 1,277 | 929 | 910 | 886 | 941 | 661 | 1,017 | 1,223 | 1,404 | 1,326 | 1,336 | 1,196 | 745 | 774 | 674 | 753 | 408 | 2,018 | 629 | 602 | 696 | 813 | 802 | 825 | 784 | 757 | 938 | 1,008 | 987 | 891 | 946 | 987 | 1,038 | 965 | 879 | 787 | 768 | 667 | 776 | 829 | 931 | 987 | 1,754 | 1,671 | 1,726 | 1,704 | 2,392 | 2,376 | 2,599 | 2,764 | 2,631 | 2,227 | 2,306 | 2,301 | 2,100 | 2,152 | 1,918 | 1,952.5 | 1,574.8 |
Inventory
| 2,275 | 2,813 | 2,131 | 2,022 | 1,975 | 2,021 | 2,311 | 2,059 | 1,937 | 1,564 | 1,406 | 1,846 | 1,773 | 1,837 | 2,173 | 1,898 | 1,660 | 1,477 | 1,436 | 1,447 | 1,601 | 1,582 | 1,484 | 1,191 | 1,009 | 1,347 | 1,057 | 1,246 | 1,007 | 920 | 1,005 | 866 | 927 | 906 | 997 | 986 | 1,122 | 1,120 | 1,133 | 1,052 | 1,359 | 1,323 | 1,308 | 1,200 | 1,328 | 1,340 | 1,306 | 1,344 | 1,297 | 1,499 | 1,250 | 1,069 | 1,249 | 1,202 | 1,091 | 1,041 | 1,127 | 1,220 | 1,066 | 1,081 | 1,132 | 1,069 | 1,007 | 958 | 957 | 947 | 829 | 910 | 952 | 871 | 738 | 825 | 872 | 721 | 718 | 735 | 617 | 603 | 531 | 545 | 499 | 449 | 396 | 510 | 530 | 497 | 455 | 491 | 471 | 420 | 421 | 444 | 445 | 436 | 437 | 485 | 530 | 510 | 486 | 503 | 498 | 498 | 495 | 500 | 481 | 481 | 669 | 604 | 650 | 632 | 558 | 633 | 610 | 573 | 588 | 647 | 773 | 721 | 750 | 748 | 757 | 686 | 688 | 791 | 860 | 750 | 755 | 817 | 923 | 851 | 793 | 818 | 816 | 1,096 | 1,091 | 1,123 | 1,156 | 1,136 | 1,058 | 1,102 | 1,208 | 1,043 | 792 | 955.9 | 610.6 |
Other Current Assets
| 1,596 | 1,538 | 1,671 | 1,732 | 2,006 | 2,097 | 1,394 | 1,562 | 1,533 | 1,132 | 1,309 | 1,393 | 2,590 | 3,150 | 2,585 | 2,798 | 5,055 | 3,590 | 8,193 | 9,489 | 8,635 | 819 | 724 | 746 | 1,149 | 2,760 | 1,047 | 1,207 | 483 | 1,024 | 1,423 | 1,340 | 1,083 | 1,202 | 1,284 | 2,245 | 3,299 | 3,159 | 4,080 | 4,826 | 1,291 | 1,246 | 2,026 | 1,056 | 1,186 | 1,229 | 1,713 | 1,640 | 348 | 354 | 391 | 1,297 | 410 | 392 | 393 | 3,508 | 420 | 440 | 434 | 3,218 | 308 | 309 | 321 | 308 | 333 | 372 | 402 | 748 | 266 | 522 | 308 | 441 | 273 | 580 | 1,880 | 682 | 166 | 178 | 200 | 202 | 130 | 133 | 140 | 127 | 161 | 161 | 165 | 307 | 195 | 148 | 151 | 284 | 168 | 172 | 175 | 159 | 165 | 176 | 188 | 197 | 168 | 240 | 210 | 181 | 1,598 | 1,602 | 1,610 | 386 | 292 | 311 | 342 | 521 | 328 | 365 | 419 | 461 | 323 | 387 | 381 | 416 | 258 | 286 | 305 | 319 | 226 | 272 | 352 | 356 | 100 | 227 | 164 | 255 | 133 | 229 | 245 | 279 | 292 | 320 | 400 | 362 | 375 | 191 | 108 | 148 | 277.9 |
Total Current Assets
| 9,554 | 10,092 | 8,345 | 8,375 | 8,266 | 7,454 | 8,142 | 8,886 | 8,749 | 10,408 | 10,058 | 10,211 | 9,899 | 12,844 | 10,074 | 8,819 | 10,694 | 8,437 | 14,109 | 18,681 | 20,944 | 9,425 | 9,270 | 9,863 | 11,112 | 10,990 | 8,894 | 8,270 | 7,045 | 8,075 | 8,238 | 8,428 | 8,711 | 8,972 | 8,237 | 9,673 | 10,475 | 11,008 | 10,434 | 13,873 | 10,507 | 10,786 | 10,899 | 11,323 | 11,938 | 10,859 | 10,154 | 9,492 | 11,909 | 12,133 | 11,987 | 11,542 | 11,376 | 9,943 | 10,591 | 13,059 | 8,922 | 9,189 | 9,088 | 8,086 | 7,000 | 6,658 | 5,936 | 7,172 | 9,620 | 10,125 | 8,781 | 8,595 | 6,853 | 6,840 | 6,322 | 6,006 | 5,942 | 6,548 | 8,082 | 6,574 | 5,892 | 4,510 | 4,654 | 4,431 | 3,805 | 2,960 | 2,472 | 2,474 | 2,273 | 1,789 | 2,043 | 1,873 | 1,874 | 1,884 | 1,608 | 1,483 | 2,199 | 1,994 | 2,315 | 2,067 | 2,299 | 1,979 | 1,547 | 1,688 | 1,491 | 1,758 | 1,684 | 2,795 | 2,826 | 2,819 | 3,230 | 1,916 | 1,914 | 2,099 | 2,026 | 2,190 | 2,011 | 2,059 | 2,112 | 2,519 | 2,160 | 2,410 | 2,287 | 2,258 | 1,986 | 1,810 | 1,860 | 1,934 | 1,955 | 1,984 | 2,125 | 2,245 | 2,987 | 2,833 | 2,711 | 2,968 | 3,362 | 3,827 | 4,091 | 4,451 | 4,264 | 3,878 | 3,965 | 3,974 | 3,856 | 3,953 | 3,360 | 3,711.1 | 2,972.9 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 70,303 | 59,892 | 59,801 | 59,659 | 59,124 | 59,168 | 59,021 | 59,287 | 59,096 | 59,294 | 59,918 | 60,656 | 61,448 | 62,706 | 65,022 | 66,951 | 69,617 | 73,733 | 80,266 | 81,854 | 91,199 | 32,796 | 32,584 | 31,437 | 31,155 | 30,432 | 31,344 | 31,174 | 32,065 | 31,466 | 32,005 | 32,337 | 30,419 | 31,038 | 31,505 | 31,639 | 36,900 | 40,478 | 40,109 | 39,730 | 58,465 | 57,134 | 56,044 | 55,821 | 55,027 | 53,949 | 52,981 | 52,064 | 50,963 | 49,397 | 46,903 | 45,684 | 43,025 | 41,795 | 40,598 | 36,536 | 35,974 | 34,514 | 33,864 | 33,645 | 32,905 | 32,909 | 32,576 | 32,266 | 30,854 | 29,466 | 27,988 | 26,278 | 25,541 | 25,081 | 24,409 | 24,316 | 23,432 | 22,382 | 22,122 | 17,534 | 17,134 | 16,929 | 15,105 | 14,633 | 14,452 | 14,339 | 14,150 | 14,005 | 13,815 | 13,797 | 13,124 | 13,036 | 12,871 | 12,937 | 12,853 | 12,858 | 12,708 | 13,482 | 13,443 | 13,471 | 13,483 | 13,547 | 9,953 | 10,029 | 10,228 | 10,026 | 9,796 | 9,905 | 9,899 | 10,011 | 11,854 | 8,590 | 14,023 | 13,903 | 13,808 | 13,808 | 13,794 | 13,891 | 13,872 | 13,867 | 13,962 | 13,875 | 14,374 | 14,502 | 14,230 | 14,330 | 14,397 | 14,284 | 14,117 | 14,117 | 13,963 | 14,051 | 11,818 | 11,861 | 11,880 | 11,937 | 11,913 | 13,882 | 13,891 | 13,887 | 15,036 | 14,975 | 14,951 | 14,985 | 14,987 | 15,032 | 11,909 | 12,183.2 | 7,430.3 |
Goodwill
| 0 | 0 | 0 | 668 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,200 | 6,074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 960 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 279.3 | 286.9 |
Goodwill and Intangible Assets
| 0 | 0 | -5,728 | -1,965 | -5,666 | -5,605 | 0 | -2,177 | 0 | 0 | -4,806 | -3,474 | -6,825 | -6,808 | -6,941 | 0 | -7,508 | -7,887 | -9,403 | 1,200 | 8,461 | -950 | -918 | -907 | -1,162 | -738 | -659 | -581 | -978 | -1,059 | -1,031 | -1,132 | -1,411 | -1,646 | -1,642 | -1,323 | -2,579 | -3,153 | -2,947 | -3,227 | -7,634 | -94 | -198 | -7,197 | -1,016 | -635 | -274 | -6,039 | -6,111 | -5,644 | -5,203 | -4,846 | -4,494 | -4,002 | -3,724 | -3,445 | -3,450 | -3,321 | -3,236 | -3,125 | -2,813 | -2,714 | 0 | -2,660 | 0 | 0 | 0 | -3,107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 279.3 | 286.9 |
Long Term Investments
| 3,195 | 3,477 | 3,400 | 3,224 | 3,320 | 3,431 | 3,161 | 3,176 | 3,156 | 3,328 | 3,015 | 2,938 | 3,266 | 3,249 | 3,170 | 3,250 | 3,125 | 6,128 | 6,050 | 6,389 | 3,684 | 1,777 | 1,725 | 1,680 | 1,568 | 1,551 | 1,509 | 1,515 | 1,526 | 1,572 | 1,436 | 1,401 | 1,420 | 1,360 | 1,301 | 1,434 | 1,614 | 1,762 | 1,765 | 1,565 | 1,544 | 1,547 | 1,511 | 1,459 | 1,713 | 1,808 | 1,917 | 1,894 | 1,982 | 1,972 | 1,965 | 2,072 | 2,105 | 2,084 | 2,093 | 2,039 | 1,777 | 1,786 | 1,776 | 1,732 | 1,450 | 1,350 | 1,296 | 1,263 | 0 | 0 | 0 | 783 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 5,728 | 1,965 | 5,666 | 5,605 | 5,527 | 2,177 | 5,304 | 5,020 | 4,806 | 3,474 | 6,825 | 6,808 | 6,941 | 0 | 7,508 | 7,887 | 9,403 | -1,200 | 9,920 | 950 | 918 | 907 | 1,162 | 738 | 659 | 581 | 978 | 1,059 | 1,031 | 1,132 | 1,411 | 1,646 | 1,642 | 1,323 | 2,579 | 3,153 | 2,947 | 3,227 | 7,634 | 94 | 198 | 7,197 | 1,016 | 635 | 274 | 6,039 | 6,111 | 5,644 | 5,203 | 4,846 | 4,494 | 4,002 | 3,724 | 3,445 | 3,450 | 3,321 | 3,236 | 3,125 | 2,813 | 2,714 | 0 | 2,660 | 2,874 | 0 | 0 | 2,324 | 0 | 0 | 2,343 | 1,606 | 2,209 | 2,044 | 2,055 | 962 | 843 | 1,146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,751 | 2,755 | 2,731 | 2,750 | 1,117 | 1,146 | -4,251 | 1,260 | -4,161 | -3,829 | 1,231 | 1,231 | 1,145 | 1,138 | 1,089 | 1,044 | 998 | 1,154 | 1,218 | 2,406 | -8,765 | 772 | 801 | 874 | 1,122 | 1,094 | 1,061 | 1,067 | 807 | 869 | 786 | 943 | 1,080 | 1,025 | 975 | 962 | 1,100 | 1,121 | 1,081 | 1,091 | 994 | 826 | 821 | 840 | 759 | 806 | 772 | 760 | 771 | 781 | 767 | 746 | 738 | 773 | 783 | 798 | 830 | 770 | 803 | 766 | 859 | 918 | 812 | 836 | -759 | 1,853 | 1,717 | 1,646 | 1,628 | 1,751 | -191 | 427 | 118 | 189 | -59 | 2,000 | 1,228 | 1,375 | 2,518 | 2,327 | 2,119 | 2,046 | 2,044 | 1,689 | 1,618 | 1,593 | 1,770 | 1,639 | 1,594 | 1,660 | 3,253 | 3,509 | 3,856 | 4,010 | 4,125 | 3,876 | 3,992 | 4,030 | 2,843 | 2,408 | 2,416 | 2,507 | 2,508 | 2,552 | 2,619 | 2,708 | 1,544 | 4,776 | 1,633 | 1,674 | 1,700 | 1,636 | 1,529 | 1,542 | 1,485 | 1,429 | 1,324 | 1,350 | 1,244 | 1,229 | 1,079 | 1,083 | 976 | 905 | 1,015 | 1,568 | 1,631 | 1,581 | 1,137 | 1,098 | 1,106 | 1,210 | 1,339 | 1,450 | 1,467 | 1,405 | 1,785 | 1,757 | 1,771 | 1,782 | 1,869 | 1,762 | 1,470 | 1,293.2 | 895.8 |
Total Non-Current Assets
| 76,249 | 66,124 | 65,932 | 65,633 | 63,561 | 63,745 | 63,458 | 63,723 | 63,395 | 63,813 | 64,164 | 64,825 | 65,859 | 67,093 | 69,281 | 71,245 | 73,740 | 81,015 | 87,534 | 90,649 | 104,499 | 35,345 | 35,110 | 33,991 | 33,845 | 33,077 | 33,914 | 33,756 | 34,398 | 33,907 | 34,227 | 34,681 | 32,919 | 33,423 | 33,781 | 34,035 | 39,614 | 43,361 | 42,955 | 42,386 | 61,003 | 59,507 | 58,376 | 58,120 | 57,499 | 56,563 | 55,670 | 54,718 | 53,716 | 52,150 | 49,635 | 48,502 | 45,868 | 44,652 | 43,474 | 39,373 | 38,581 | 37,070 | 36,443 | 36,143 | 35,214 | 35,177 | 34,684 | 34,365 | 32,969 | 31,319 | 29,705 | 27,924 | 27,169 | 26,832 | 26,561 | 26,349 | 25,759 | 24,615 | 24,118 | 19,534 | 19,205 | 19,450 | 17,623 | 16,960 | 16,571 | 16,385 | 16,194 | 15,694 | 15,433 | 15,390 | 14,894 | 14,675 | 14,465 | 14,597 | 16,106 | 16,367 | 16,564 | 17,492 | 17,568 | 17,347 | 17,475 | 17,577 | 12,796 | 12,437 | 12,644 | 12,533 | 12,304 | 12,457 | 12,518 | 12,719 | 13,398 | 13,366 | 15,656 | 15,577 | 15,508 | 15,444 | 15,323 | 15,433 | 15,357 | 15,296 | 15,286 | 15,225 | 15,618 | 15,731 | 15,309 | 15,413 | 15,373 | 15,189 | 15,132 | 15,685 | 15,594 | 15,632 | 12,955 | 12,959 | 12,986 | 13,147 | 13,252 | 15,332 | 15,358 | 15,292 | 16,821 | 16,732 | 16,722 | 16,767 | 16,856 | 16,794 | 13,379 | 13,755.7 | 8,613 |
Total Assets
| 85,803 | 76,216 | 74,277 | 74,008 | 71,827 | 71,199 | 71,600 | 72,609 | 72,144 | 74,221 | 74,222 | 75,036 | 75,758 | 79,937 | 79,355 | 80,064 | 84,434 | 89,452 | 101,643 | 109,330 | 125,443 | 44,770 | 44,380 | 43,854 | 44,957 | 44,067 | 42,808 | 42,026 | 41,443 | 41,982 | 42,465 | 43,109 | 41,630 | 42,395 | 42,018 | 43,708 | 50,089 | 54,369 | 53,389 | 56,259 | 71,510 | 70,293 | 69,275 | 69,443 | 69,437 | 67,422 | 65,824 | 64,210 | 65,625 | 64,283 | 61,622 | 60,044 | 57,244 | 54,595 | 54,065 | 52,432 | 47,503 | 46,259 | 45,531 | 44,229 | 42,214 | 41,835 | 40,620 | 41,537 | 42,589 | 41,444 | 38,486 | 36,519 | 34,022 | 33,672 | 32,883 | 32,355 | 31,701 | 31,163 | 32,200 | 26,108 | 25,097 | 23,960 | 22,277 | 21,391 | 20,376 | 19,345 | 18,666 | 18,168 | 17,706 | 17,179 | 16,937 | 16,548 | 16,339 | 16,481 | 17,714 | 17,850 | 18,763 | 19,486 | 19,883 | 19,414 | 19,774 | 19,556 | 14,343 | 14,125 | 14,135 | 14,291 | 13,988 | 15,252 | 15,344 | 15,538 | 16,628 | 15,282 | 17,570 | 17,676 | 17,534 | 17,634 | 17,334 | 17,492 | 17,469 | 17,815 | 17,446 | 17,635 | 17,905 | 17,989 | 17,295 | 17,223 | 17,233 | 17,123 | 17,087 | 17,669 | 17,719 | 17,877 | 15,942 | 15,792 | 15,697 | 16,115 | 16,614 | 19,159 | 19,449 | 19,743 | 21,085 | 20,610 | 20,687 | 20,741 | 20,712 | 20,747 | 16,739 | 17,466.8 | 11,585.9 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3,935 | 4,282 | 3,827 | 3,646 | 3,908 | 3,557 | 3,514 | 4,029 | 3,715 | 5,197 | 4,664 | 3,899 | 3,713 | 3,544 | 3,416 | 2,987 | 2,682 | 3,034 | 3,845 | 4,910 | 6,789 | 5,445 | 5,261 | 4,885 | 5,443 | 5,412 | 5,059 | 4,408 | 3,734 | 3,825 | 4,071 | 3,926 | 3,392 | 3,126 | 2,801 | 3,069 | 3,727 | 4,145 | 3,867 | 5,229 | 5,511 | 6,097 | 5,423 | 5,520 | 5,671 | 5,274 | 4,889 | 4,708 | 5,504 | 5,453 | 5,522 | 5,304 | 4,595 | 5,030 | 5,076 | 4,646 | 3,832 | 3,952 | 4,071 | 3,282 | 2,999 | 2,574 | 2,531 | 3,306 | 4,907 | 5,226 | 4,516 | 4,263 | 3,068 | 2,837 | 2,740 | 2,263 | 2,281 | 2,498 | 2,335 | 2,046 | 2,122 | 1,912 | 1,545 | 1,557 | 1,417 | 1,279 | 1,199 | 909 | 884 | 784 | 896 | 785 | 808 | 807 | 736 | 715 | 814 | 842 | 931 | 1,091 | 1,200 | 944 | 706 | 812 | 619 | 702 | 417 | 613 | 512 | 495 | 545 | 717 | 902 | 960 | 857 | 617 | 888 | 849 | 869 | 859 | 841 | 844 | 860 | 847 | 817 | 786 | 752 | 870 | 832 | 821 | 902 | 976 | 998 | 921 | 854 | 1,330 | 946 | 1,292 | 1,423 | 1,777 | 1,395 | 1,285 | 1,292 | 1,477 | 1,142 | 0 | 0 | 0 | 0 |
Short Term Debt
| 1,555 | 1,757 | 1,627 | 2,240 | 2,017 | 442 | 426 | 438 | 1,183 | 912 | 952 | 372 | 1,362 | 1,363 | 1,356 | 913 | 3,509 | 3,300 | 3,370 | 630 | 957 | 620 | 356 | 116 | 116 | 0 | 0 | 500 | 500 | 500 | 500 | 0 | 0 | 0 | 2,000 | 1,450 | 1,450 | 1,450 | 700 | 0 | 1,599 | 0 | 0 | 0 | 600 | 600 | 600 | 600 | 0 | 0 | 0 | 0 | 0 | 500 | 1,000 | 0 | 0 | 12 | 83 | 239 | 239 | 918 | 918 | 698 | 714 | 0 | 30 | 47 | 156 | 163 | 449 | 171 | 46 | 71 | 255 | 46 | 21 | 333 | 0 | 459 | 23 | 182 | 23 | 23 | 28 | 28 | 24 | 206 | 0 | 0 | 0 | 54 | 254 | 243 | 260 | 260 | 223 | 89 | 54 | 34 | 32 | 30 | 30 | 1,430 | 1,430 | 1,432 | 1,428 | 41 | 26 | 82 | 55 | 47 | 95 | 142 | 68 | 538 | 49 | 146 | 93 | 89 | 58 | 90 | 70 | 74 | 70 | 102 | 39 | 99 | 659 | 346 | 117 | 78 | 606 | 531 | 401 | 301 | 225 | 326 | 238 | 279 | 236 | 261 | 190 | 829.1 | 340.8 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 0 | 196 | 414 | 74 | 440 | 326 | 358 | 83 | 29 | 94 | 16 | 48 | 0 | 248 | 110 | 140 | 237 | 361 | 170 | 203 | 72 | 223 | 28 | 79 | 110 | 158 | 158 | 322 | 3,971 | 0 | 227 | 2,178 | 2,049 | 487 | 0 | 313 | 254 | 776 | 383 | 485 | 290 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -570 | 0 | 0 | 0 | 0 | 5,512 | 0 | 5,020 | 0 | 7,039 | 3,654 | 4,325 | 3,566 | 7,113 | 3,470 | 3,215 | 3,310 | 9,717 | 6,211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,050 | 2,155 | 0 | 0 | 0 | 0 | 2,213 | 2,227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,467 | 3,217 | 0 | 0 | 1,995 | 2,181 | 2,369 | 1,761 | 1,810 | 1,805 | 2,019 | 2,005 | 0 | 1,584 | 1,399 | 1,465 | 1,496 | 1,450 | 1,575 | 1,712 | 1,831 | 1,829 | 1,635 | 1,941 | 1,282 | 0 | 1,013 | 0 | 965 | 841 | 877 | 887 | 931 | 903 | 914 | 0 | 0 | 0 | 858 | 1,256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,051 | 3,660 | 3,358 | 3,262 | 3,016 | 3,457 | 3,500 | 3,290 | 3,037 | 3,621 | 3,084 | 4,053 | 4,051 | 4,679 | 3,859 | 4,323 | 4,309 | 3,585 | 4,748 | 9,409 | 6,915 | 1,815 | 1,920 | 2,411 | 2,813 | 2,666 | 2,011 | 2,492 | 2,128 | 2,066 | 2,281 | 2,436 | 2,296 | 2,141 | 2,025 | 2,323 | 2,231 | 2,230 | 2,152 | 2,601 | 2,337 | 2,332 | 2,441 | 2,556 | 2,488 | 2,331 | 2,203 | 1,966 | 2,282 | 2,434 | 2,328 | 2,533 | 2,269 | 2,326 | 2,954 | 3,009 | 2,263 | 2,026 | 2,063 | 2,543 | 1,789 | 1,809 | 1,758 | 1,972 | 2,121 | -953 | 2,485 | 1,729 | -439 | 100 | 1,579 | 2,290 | 1,854 | 2,003 | 2,289 | 1,805 | 1,941 | 1,282 | 1,795 | 1,407 | 1,426 | 1,263 | 1,295 | 1,594 | 1,049 | 1,139 | 1,218 | 1,244 | 1,492 | 1,450 | 1,101 | 1,121 | 1,450 | 1,256 | 1,602 | 1,389 | 1,233 | 1,244 | 1,086 | 1,121 | 926 | 929 | 870 | 888 | 927 | 1,022 | 1,188 | 1,112 | 1,218 | 1,252 | 1,347 | 1,806 | 1,178 | 1,176 | 1,199 | 1,260 | 1,143 | 1,241 | 1,177 | 1,265 | 1,141 | 1,114 | 1,077 | 1,104 | 1,137 | 1,095 | 1,265 | 1,215 | 1,251 | 1,353 | 1,430 | 1,370 | 1,658 | 1,733 | 1,950 | 2,236 | 1,603 | 1,602 | 1,707 | 1,849 | 1,762 | 3,307 | 2,757 | 2,484 | 2,129.1 |
Total Current Liabilities
| 9,541 | 9,699 | 8,812 | 9,148 | 8,941 | 7,456 | 7,440 | 7,757 | 7,935 | 9,730 | 8,700 | 8,324 | 9,126 | 9,586 | 8,631 | 8,223 | 10,500 | 9,919 | 11,963 | 14,949 | 15,697 | 7,880 | 7,537 | 7,412 | 8,372 | 8,078 | 7,070 | 7,400 | 6,362 | 6,391 | 6,852 | 6,362 | 5,688 | 5,267 | 6,826 | 6,843 | 7,433 | 7,825 | 6,915 | 8,244 | 9,521 | 8,869 | 8,190 | 8,434 | 8,842 | 8,234 | 7,786 | 7,290 | 7,834 | 7,887 | 8,098 | 7,947 | 7,004 | 8,093 | 9,391 | 7,825 | 6,298 | 6,062 | 6,440 | 6,092 | 5,106 | 5,411 | 5,365 | 6,134 | 8,064 | 8,244 | 7,031 | 6,266 | 4,963 | 5,149 | 5,255 | 4,724 | 4,494 | 4,826 | 5,655 | 4,280 | 4,569 | 3,817 | 3,340 | 3,423 | 2,866 | 2,724 | 2,517 | 2,526 | 1,961 | 1,951 | 2,138 | 2,235 | 2,300 | 2,257 | 1,837 | 1,890 | 2,518 | 2,341 | 2,793 | 2,740 | 2,656 | 2,277 | 1,846 | 1,967 | 1,577 | 1,661 | 1,317 | 2,931 | 2,869 | 2,949 | 3,161 | 1,870 | 2,146 | 2,294 | 2,259 | 2,470 | 2,161 | 2,167 | 2,136 | 2,657 | 2,033 | 2,231 | 2,130 | 2,201 | 2,016 | 1,990 | 1,899 | 2,048 | 2,039 | 2,018 | 2,206 | 2,290 | 2,908 | 2,620 | 2,401 | 2,778 | 3,210 | 3,556 | 3,774 | 4,314 | 3,223 | 3,213 | 3,237 | 3,605 | 3,140 | 3,568 | 2,947 | 3,313.1 | 2,469.9 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 26,094 | 19,058 | 19,209 | 20,581 | 20,344 | 20,245 | 21,375 | 20,327 | 22,262 | 22,332 | 25,883 | 30,016 | 31,508 | 35,935 | 36,094 | 36,386 | 36,685 | 36,473 | 36,518 | 39,409 | 48,190 | 11,045 | 10,680 | 10,201 | 10,198 | 10,312 | 10,309 | 9,328 | 9,326 | 9,324 | 9,322 | 9,819 | 8,333 | 8,331 | 5,608 | 6,883 | 6,882 | 6,880 | 6,139 | 6,838 | 6,837 | 6,835 | 6,877 | 6,939 | 6,961 | 7,026 | 7,024 | 7,023 | 7,622 | 7,620 | 5,873 | 5,871 | 5,870 | 3,749 | 3,748 | 5,111 | 2,512 | 2,511 | 2,511 | 2,557 | 2,556 | 2,567 | 1,822 | 2,049 | 1,057 | 1,775 | 1,775 | 1,741 | 1,748 | 1,717 | 1,691 | 2,619 | 2,847 | 2,816 | 3,273 | 2,873 | 2,896 | 3,027 | 3,365 | 3,345 | 3,809 | 3,788 | 4,018 | 3,993 | 4,051 | 4,065 | 3,998 | 3,997 | 4,141 | 4,090 | 4,051 | 4,065 | 3,955 | 4,794 | 4,986 | 5,185 | 5,894 | 6,661 | 4,513 | 4,368 | 5,144 | 5,312 | 5,454 | 5,367 | 5,830 | 5,608 | 5,931 | 4,925 | 4,785 | 4,743 | 4,639 | 4,511 | 4,570 | 4,806 | 4,964 | 4,819 | 5,271 | 5,191 | 5,711 | 5,823 | 5,682 | 5,606 | 5,538 | 5,728 | 5,596 | 5,283 | 5,018 | 5,452 | 5,572 | 5,556 | 5,577 | 5,546 | 5,881 | 8,079 | 8,132 | 7,925 | 8,565 | 8,070 | 7,947 | 8,153 | 8,161 | 7,617 | 6,422 | 7,543.8 | 3,844.7 |
Deferred Revenue Non-Current
| 0 | 0 | 5,670 | 5,702 | 5,406 | 5,512 | 0 | 0 | 0 | 0 | 0 | 6,171 | 6,537 | 6,520 | 6,612 | 6,768 | 6,838 | 7,132 | 7,413 | 7,227 | 6,996 | 3,016 | 3,001 | 2,995 | 2,817 | 2,985 | 2,985 | 2,974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 98 | 102 | 107 | 112 | 0 | -2,130 | -1,868 | 0 | -2,064 | -2,131 | -1,789 | 0 | 3,369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 454 | 454 | 454 | 455 | 456 | 459 | 461 | 463 | 467 | 468 | 471 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,630 | 5,680 | 5,728 | 5,764 | 5,666 | 5,605 | 5,527 | 5,512 | 5,304 | 5,020 | 4,806 | 7,039 | 6,825 | 6,808 | 6,941 | 7,113 | 7,508 | 7,887 | 9,403 | 9,717 | 9,920 | 950 | 918 | 907 | 1,162 | 738 | 659 | 581 | 978 | 1,059 | 1,031 | 1,132 | 1,411 | 1,646 | 1,642 | 1,593 | 2,579 | 3,153 | 2,947 | 3,015 | 7,634 | 7,313 | 7,398 | 7,197 | 7,048 | 6,658 | 6,310 | 6,039 | 6,111 | 5,644 | 5,203 | 4,846 | 4,494 | 4,002 | 3,724 | 3,445 | 3,450 | 3,321 | 3,236 | 3,125 | 2,813 | 2,714 | 2,675 | 2,660 | 2,874 | 2,223 | 2,365 | 2,324 | 2,308 | 2,253 | 2,343 | 2,326 | 2,209 | 2,044 | 2,055 | 962 | 843 | 1,146 | 1,203 | 1,248 | 1,114 | 1,111 | 1,036 | 1,001 | 1,071 | 996 | 985 | 982 | 968 | 1,252 | 1,125 | 1,103 | 1,220 | 1,384 | 1,356 | 1,280 | 1,342 | 1,225 | 1,053 | 995 | 967 | 891 | 844 | 825 | 925 | 941 | 871 | 1,028 | 2,546 | 2,551 | 2,551 | 2,560 | 2,530 | 2,655 | 2,619 | 2,620 | 2,549 | 2,571 | 2,539 | 2,565 | 2,367 | 2,349 | 2,347 | 2,388 | 2,268 | 0 | 0 | 0 | 0 | 0 | 0 | 199 | 0 | 0 | 0 | 672 | 0 | 0 | 0 | 833 | 0 | 632 | 589 | 566.1 | 547.7 |
Other Non-Current Liabilities
| 9,604 | 9,520 | 3,891 | 8,166 | 7,564 | 3,270 | 7,699 | 8,928 | 7,923 | 9,309 | 9,926 | 9,330 | 9,426 | 9,364 | 9,389 | 9,769 | 9,881 | 11,827 | 12,464 | 7,376 | 10,631 | 3,548 | 4,009 | 4,004 | 3,732 | 4,008 | 4,048 | 4,145 | 4,108 | 4,171 | 4,181 | 4,299 | 3,902 | 5,696 | 5,795 | 5,632 | 5,892 | 6,362 | 6,171 | 6,218 | 11,067 | 10,777 | 10,839 | 10,698 | 10,666 | 10,312 | 10,074 | 3,810 | 9,695 | 9,226 | 8,904 | 3,662 | 7,789 | 7,486 | 7,156 | 3,567 | 3,399 | 3,453 | 3,307 | 3,621 | 3,219 | 3,256 | 3,289 | 25 | 3,626 | 4,017 | 3,341 | 3,330 | 2,997 | 3,064 | 3,016 | 3,161 | 2,937 | 3,157 | 2,914 | 2,621 | 2,550 | 2,898 | 2,781 | 2,498 | 2,466 | 2,375 | 2,306 | 2,407 | 2,351 | 2,333 | 2,359 | 2,228 | 2,193 | 2,332 | 2,437 | 2,471 | 2,512 | 2,682 | 2,881 | 2,697 | 2,615 | 2,921 | 2,466 | 2,534 | 2,477 | 2,556 | 2,648 | 2,766 | 2,234 | 2,306 | 2,614 | 3,173 | 2,736 | 2,802 | 2,868 | 2,953 | 3,004 | 3,025 | 3,081 | 3,089 | 2,894 | 2,987 | 2,975 | 2,937 | 2,918 | 2,902 | 2,960 | 2,988 | 3,178 | 6,350 | 6,470 | 6,692 | 3,074 | 3,182 | 3,300 | 3,189 | 3,049 | 3,049 | 3,148 | 2,474 | 2,758 | 2,734 | 2,840 | 1,995 | 3,118 | 2,746 | 1,657 | 1,735.5 | 1,442.6 |
Total Non-Current Liabilities
| 41,328 | 34,258 | 34,498 | 34,511 | 33,574 | 34,632 | 34,601 | 34,767 | 35,489 | 36,661 | 40,615 | 46,385 | 47,759 | 52,107 | 52,424 | 53,268 | 54,074 | 56,187 | 58,385 | 60,149 | 68,741 | 15,543 | 15,607 | 15,112 | 15,092 | 15,058 | 15,016 | 14,054 | 14,412 | 14,554 | 14,534 | 15,250 | 13,646 | 14,027 | 11,403 | 12,515 | 12,774 | 13,242 | 12,310 | 13,056 | 17,904 | 17,612 | 17,716 | 17,637 | 17,627 | 17,338 | 17,098 | 16,872 | 17,317 | 16,846 | 14,777 | 14,477 | 13,761 | 11,342 | 11,016 | 12,123 | 9,361 | 9,285 | 9,054 | 8,978 | 8,588 | 8,537 | 7,786 | 8,103 | 7,557 | 8,015 | 7,481 | 7,395 | 7,053 | 7,034 | 7,050 | 8,106 | 7,993 | 8,017 | 8,242 | 6,456 | 6,289 | 7,071 | 7,349 | 7,091 | 7,389 | 7,274 | 7,360 | 7,401 | 7,927 | 7,848 | 7,796 | 7,662 | 7,758 | 8,133 | 8,074 | 8,102 | 8,154 | 9,328 | 9,694 | 9,162 | 9,851 | 10,807 | 8,032 | 7,897 | 8,588 | 8,759 | 8,946 | 8,958 | 8,989 | 8,855 | 9,416 | 9,126 | 10,067 | 10,096 | 10,058 | 10,024 | 10,104 | 10,486 | 10,664 | 10,528 | 10,714 | 10,749 | 11,225 | 11,325 | 10,967 | 10,857 | 10,845 | 11,104 | 11,042 | 11,633 | 11,488 | 12,144 | 8,646 | 8,738 | 8,877 | 8,934 | 8,930 | 11,128 | 11,280 | 11,071 | 11,323 | 10,804 | 10,787 | 10,981 | 11,279 | 10,995 | 8,668 | 9,845.4 | 5,835 |
Total Liabilities
| 50,869 | 43,957 | 43,310 | 43,659 | 42,515 | 42,088 | 42,041 | 42,524 | 43,424 | 46,391 | 49,315 | 54,709 | 56,885 | 61,693 | 61,055 | 61,491 | 64,574 | 66,106 | 70,348 | 75,098 | 84,438 | 23,423 | 23,144 | 22,524 | 23,464 | 23,136 | 22,086 | 21,454 | 20,774 | 20,945 | 21,386 | 21,612 | 19,334 | 19,294 | 18,229 | 19,358 | 20,207 | 21,067 | 19,225 | 21,300 | 27,425 | 26,481 | 25,906 | 26,071 | 26,469 | 25,572 | 24,884 | 24,162 | 25,151 | 24,733 | 22,875 | 22,424 | 20,765 | 19,435 | 20,407 | 19,948 | 15,659 | 15,347 | 15,494 | 15,070 | 13,694 | 13,948 | 13,151 | 14,237 | 15,621 | 16,259 | 14,512 | 13,661 | 12,016 | 12,183 | 12,305 | 12,830 | 12,487 | 12,843 | 13,897 | 10,736 | 10,858 | 10,888 | 10,689 | 10,514 | 10,255 | 9,998 | 9,877 | 9,927 | 9,888 | 9,799 | 9,934 | 9,897 | 10,058 | 10,390 | 9,911 | 9,992 | 10,672 | 11,669 | 12,487 | 11,902 | 12,507 | 13,084 | 9,878 | 9,864 | 10,165 | 10,420 | 10,263 | 11,889 | 11,858 | 11,804 | 12,577 | 10,996 | 12,213 | 12,390 | 12,317 | 12,494 | 12,265 | 12,653 | 12,800 | 13,185 | 12,747 | 12,980 | 13,355 | 13,526 | 12,983 | 12,847 | 12,744 | 13,152 | 13,081 | 13,651 | 13,694 | 14,434 | 11,554 | 11,358 | 11,278 | 11,712 | 12,140 | 14,684 | 15,054 | 15,385 | 14,546 | 14,017 | 14,024 | 14,586 | 14,419 | 14,563 | 11,615 | 13,158.5 | 8,304.9 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 8,287 | 8,287 | 8,287 | 8,287 | 8,287 | 8,621 | 9,130 | 9,762 | 9,762 | 9,762 | 9,762 | 9,762 | 9,762 | 9,762 | 9,762 | 9,762 | 9,762 | 9,762 | 9,762 | 9,762 | 9,762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 238 | 243 | 243 | 269 | 294 | 295 | 2,525 | 1,252 | 1,337 | 1,331 | 1,331 | 1,325 | 1,325 | 1,325 | 1,325 | 1,325 | 1,325 | 1,325 | 1,325 | 1,144 | 1,145 | 1,145 | 575 | 575 | 575 | 575 | 0 | 0 | 40 | 40 | 40 | 13 | 53 | 53 | 53 | 53 | 53 | 53 | 53 | 53 | 0 | 0 | 0 | 0 |
Common Stock
| 233 | 227 | 223 | 222 | 221 | 221 | 221 | 220 | 220 | 218 | 217 | 217 | 217 | 217 | 217 | 216 | 216 | 213 | 210 | 209 | 209 | 179 | 179 | 179 | 179 | 179 | 179 | 179 | 179 | 179 | 179 | 178 | 178 | 178 | 178 | 178 | 178 | 178 | 178 | 178 | 178 | 178 | 178 | 178 | 178 | 178 | 178 | 178 | 178 | 177 | 177 | 177 | 177 | 177 | 177 | 177 | 177 | 177 | 177 | 177 | 177 | 176 | 176 | 176 | 176 | 176 | 176 | 175 | 175 | 175 | 174 | 174 | 174 | 87 | 86 | 80 | 81 | 80 | 79 | 79 | 79 | 78 | 78 | 77 | 77 | 77 | 76 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 74 | 74 | 74 | 74 | 74 | 73 | 73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21,694 | 20,938 | 20,147 | 19,626 | 18,758 | 17,762 | 17,318 | 16,499 | 14,888 | 12,462 | 9,032 | 4,480 | 3,152 | 2,533 | 2,639 | 2,996 | 4,317 | 8,105 | 17,229 | 20,180 | 22,227 | 23,848 | 23,795 | 23,750 | 23,635 | 22,361 | 22,107 | 21,935 | 22,032 | 22,435 | 22,513 | 22,981 | 23,836 | 24,661 | 25,375 | 25,960 | 31,712 | 34,896 | 35,294 | 36,067 | 44,166 | 43,519 | 42,652 | 41,831 | 40,700 | 39,634 | 38,829 | 37,990 | 38,089 | 37,152 | 36,262 | 35,142 | 33,882 | 32,485 | 31,043 | 29,868 | 28,964 | 28,083 | 27,329 | 26,534 | 25,864 | 25,206 | 24,792 | 24,684 | 24,501 | 22,492 | 20,458 | 18,819 | 17,574 | 16,459 | 15,233 | 13,919 | 13,178 | 12,199 | 11,497 | 10,425 | 9,419 | 7,799 | 6,387 | 5,664 | 5,032 | 4,382 | 3,909 | 3,530 | 3,248 | 2,902 | 2,628 | 2,303 | 2,079 | 1,866 | 1,719 | 1,788 | 2,035 | 1,778 | 1,398 | 1,007 | 766 | 456 | -15 | -286 | -669 | -795 | -804 | -734 | -696 | -735 | -921 | -10,944 | -231 | -388 | -546 | -726 | -893 | -1,087 | -1,269 | -1,402 | -1,425 | -1,564 | -1,751 | -1,929 | -1,919 | -1,943 | -1,924 | -1,883 | -1,928 | -1,999 | -2,074 | -2,152 | -1,318 | -1,377 | -1,452 | -1,551 | -1,553 | -1,724 | -1,872 | -2,008 | 1 | 1 | 1 | 1 | 141 | 387 | 736 | 1,047 | 1,342.6 |
Accumulated Other Comprehensive Income/Loss
| 249 | 264 | 280 | 275 | 293 | 247 | 255 | 195 | -87 | -135 | -180 | -208 | -282 | -238 | -235 | -288 | -283 | -312 | -334 | -221 | -332 | -184 | -168 | -172 | -154 | -308 | -312 | -258 | -238 | -252 | -253 | -266 | -294 | -299 | -304 | -307 | -559 | -316 | -206 | -357 | -289 | -291 | -296 | -303 | -448 | -456 | -502 | -502 | -481 | -490 | -488 | -483 | -419 | -452 | -522 | -524 | -443 | -483 | -548 | -596 | -565 | -590 | -544 | -552 | -702 | -1,110 | -725 | -632 | -500 | -487 | -336 | -333 | -144 | -344 | -417 | -373 | -474 | 65 | 62 | 155 | 108 | 109 | 70 | 50 | 10 | -13 | -14 | -27 | -72 | -25 | -88 | -86 | -90 | -78 | -83 | -50 | -45 | -42 | -47 | -51 | -57 | -7,325 | -6,954 | -6,774 | -6,672 | -6,534 | -7,935 | -7,967 | -9,327 | -9,551 | -9,579 | -9,369 | -9,268 | -9,107 | -8,967 | -8,837 | -9,219 | -9,021 | -9,007 | 0 | 0 | 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
| 4,211 | 2,337 | 1,874 | 1,840 | 1,753 | 2,260 | 2,635 | 3,409 | 3,937 | 5,523 | 6,076 | 6,076 | 6,024 | 5,970 | 5,917 | 5,887 | 5,848 | 5,578 | 4,428 | 4,302 | 4,214 | -2,496 | -2,570 | -2,427 | -2,171 | -1,301 | -1,252 | -1,284 | -1,304 | -1,325 | -1,360 | -1,396 | -1,424 | -1,439 | -1,460 | -1,481 | -1,449 | -1,456 | -1,102 | -929 | -576 | -117 | 464 | 1,420 | 2,360 | 2,397 | 2,377 | 2,350 | 2,688 | 2,711 | 2,796 | 2,784 | 2,839 | 2,950 | 2,960 | 2,963 | 3,010 | 3,021 | 2,977 | 2,966 | 2,982 | 3,034 | 3,011 | 2,992 | 2,962 | 3,585 | 4,034 | 4,461 | 4,652 | 4,964 | 5,146 | 5,424 | 5,650 | 6,020 | 6,781 | 4,819 | 4,883 | 4,762 | 4,713 | 4,652 | 4,559 | 4,437 | 4,407 | 4,272 | 4,160 | 4,088 | 3,982 | 3,967 | 3,939 | 3,916 | 3,873 | 3,857 | 3,843 | 3,820 | 3,753 | 3,743 | 3,727 | 3,714 | 3,710 | 3,787 | 3,869 | 10,990 | 10,715 | 3,814 | 10,585 | 10,709 | 12,612 | 20,672 | 13,663 | 13,888 | 14,011 | 13,904 | 13,905 | 13,708 | 13,580 | 13,544 | 14,018 | 13,915 | 13,983 | 5,061 | 5,082 | 5,169 | 5,256 | 5,266 | 5,346 | 5,430 | 5,512 | 5,592 | 5,653 | 5,718 | 5,778 | 5,851 | 5,950 | 5,968 | 6,027 | 6,080 | 6,248 | 6,300 | 6,375 | 5,858 | 5,843 | 5,797 | 4,388 | 3,261.3 | 1,938.4 |
Total Shareholders Equity
| 34,674 | 32,053 | 30,811 | 30,250 | 29,312 | 29,111 | 29,559 | 30,085 | 28,720 | 27,830 | 24,907 | 20,327 | 18,873 | 18,244 | 18,300 | 18,573 | 19,860 | 23,346 | 31,295 | 34,232 | 36,080 | 21,347 | 21,236 | 21,330 | 21,489 | 20,931 | 20,722 | 20,572 | 20,669 | 21,037 | 21,079 | 21,497 | 22,296 | 23,101 | 23,789 | 24,350 | 29,882 | 33,302 | 34,164 | 34,959 | 43,479 | 43,289 | 42,998 | 43,126 | 42,790 | 41,753 | 40,882 | 40,016 | 40,474 | 39,550 | 38,747 | 37,620 | 36,479 | 35,160 | 33,658 | 32,484 | 31,708 | 30,798 | 29,935 | 29,081 | 28,458 | 27,826 | 27,435 | 27,300 | 26,937 | 25,143 | 23,943 | 22,823 | 21,901 | 21,111 | 20,217 | 19,184 | 18,858 | 17,962 | 17,947 | 15,032 | 13,909 | 12,706 | 11,241 | 10,550 | 9,778 | 9,006 | 8,464 | 7,929 | 7,495 | 7,054 | 6,672 | 6,318 | 6,021 | 5,832 | 5,579 | 5,634 | 5,863 | 5,595 | 5,142 | 4,774 | 4,522 | 4,202 | 3,722 | 3,523 | 3,216 | 3,108 | 3,200 | 3,363 | 3,486 | 3,734 | 4,051 | 4,286 | 5,357 | 5,286 | 5,217 | 5,140 | 5,069 | 4,839 | 4,669 | 4,630 | 4,699 | 4,655 | 4,550 | 4,457 | 4,307 | 4,371 | 4,477 | 3,958 | 3,993 | 4,006 | 4,013 | 3,440 | 4,335 | 4,381 | 4,366 | 4,340 | 4,410 | 4,297 | 4,208 | 4,125 | 6,302 | 6,354 | 6,429 | 5,912 | 6,037 | 6,184 | 5,124 | 4,308.3 | 3,281 |
Total Equity
| 34,934 | 32,259 | 30,967 | 30,349 | 29,312 | 29,111 | 29,559 | 30,085 | 28,720 | 27,830 | 24,907 | 20,327 | 18,873 | 18,244 | 18,300 | 18,573 | 19,860 | 23,346 | 31,295 | 34,232 | 41,005 | 21,347 | 21,236 | 21,330 | 21,493 | 20,931 | 20,722 | 20,572 | 20,669 | 21,037 | 21,079 | 21,497 | 22,296 | 23,101 | 23,789 | 24,350 | 29,882 | 33,302 | 34,164 | 34,959 | 44,085 | 43,812 | 43,369 | 43,372 | 42,968 | 41,850 | 40,940 | 40,048 | 40,474 | 39,550 | 38,747 | 37,620 | 36,479 | 35,160 | 33,658 | 32,484 | 31,844 | 30,912 | 30,037 | 29,159 | 28,520 | 27,887 | 27,469 | 27,300 | 26,968 | 25,185 | 23,974 | 22,858 | 22,006 | 21,489 | 20,578 | 19,525 | 19,214 | 18,320 | 18,303 | 15,372 | 14,239 | 13,072 | 11,588 | 10,877 | 10,121 | 9,347 | 8,789 | 8,241 | 7,818 | 7,380 | 7,003 | 6,651 | 6,281 | 6,091 | 7,803 | 7,858 | 8,091 | 7,817 | 7,396 | 7,512 | 7,267 | 6,472 | 4,465 | 4,261 | 3,970 | 3,871 | 3,725 | 3,363 | 3,486 | 3,734 | 4,051 | 4,286 | 5,357 | 5,286 | 5,217 | 5,140 | 5,069 | 4,839 | 4,669 | 4,630 | 4,699 | 4,655 | 4,550 | 4,463 | 4,312 | 4,376 | 4,489 | 3,971 | 4,006 | 4,018 | 4,025 | 3,443 | 4,388 | 4,434 | 4,419 | 4,403 | 4,474 | 4,475 | 4,395 | 4,358 | 6,539 | 6,593 | 6,663 | 6,155 | 6,293 | 6,184 | 5,124 | 4,308.3 | 3,281 |
Total Liabilities & Shareholders Equity
| 85,803 | 76,216 | 74,277 | 74,008 | 71,827 | 71,199 | 71,600 | 72,609 | 72,144 | 74,221 | 74,222 | 75,036 | 75,758 | 79,937 | 79,355 | 80,064 | 84,434 | 89,452 | 101,643 | 109,330 | 125,443 | 44,770 | 44,380 | 43,854 | 44,957 | 44,067 | 42,808 | 42,026 | 41,443 | 41,982 | 42,465 | 43,109 | 41,630 | 42,395 | 42,018 | 43,708 | 50,089 | 54,369 | 53,389 | 56,259 | 71,510 | 70,293 | 69,275 | 69,443 | 69,437 | 67,422 | 65,824 | 64,210 | 65,625 | 64,283 | 61,622 | 60,044 | 57,244 | 54,595 | 54,065 | 52,432 | 47,503 | 46,259 | 45,531 | 44,229 | 42,214 | 41,835 | 40,620 | 41,537 | 42,589 | 41,444 | 38,486 | 36,519 | 34,022 | 33,672 | 32,883 | 32,355 | 31,701 | 31,163 | 32,200 | 26,108 | 25,097 | 23,960 | 22,277 | 21,391 | 20,376 | 19,345 | 18,666 | 18,168 | 17,706 | 17,179 | 16,937 | 16,548 | 16,339 | 16,481 | 17,714 | 17,850 | 18,763 | 19,486 | 19,883 | 19,414 | 19,774 | 19,556 | 14,343 | 14,125 | 14,135 | 14,291 | 13,988 | 15,252 | 15,344 | 15,538 | 16,628 | 15,282 | 17,570 | 17,676 | 17,534 | 17,634 | 17,334 | 17,492 | 17,469 | 17,815 | 17,446 | 17,635 | 17,905 | 17,989 | 17,295 | 17,223 | 17,233 | 17,123 | 17,087 | 17,669 | 17,719 | 17,877 | 15,942 | 15,792 | 15,697 | 16,115 | 16,614 | 19,159 | 19,449 | 19,743 | 21,085 | 20,610 | 20,687 | 20,741 | 20,712 | 20,747 | 16,739 | 17,466.8 | 11,585.9 |