PG&E Corporation
NYSE:PCG
19.95 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1995 Q4 | 1995 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,552 | 1,020 | 635 | 589 | 805 | 1,028 | 734 | 262 | 239 | 247 | 165 | 420 | 307 | 229 | 484 | 464 | 968 | 1,960 | 1,570 | 2,970 | 3,459 | 2,964 | 1,668 | 430 | 517 | 144 | 449 | 191 | 178 | 164 | 177 | 71 | 189 | 142 | 123 | 154 | 249 | 145 | 151 | 139 | 132 | 108 | 296 | 281 | 281 | 278 | 401 | 296 | 292 | 257 | 513 | 277 | 350 | 240 | 291 | 347 | 265 | 258 | 527 | 700 | 338 | 271 | 219 | 251 | 297 | 253 | 345 | 2,230 | 1,794 | 1,896 | 456 | 1,867 | 1,919 | 903 | 713 | 1,233 | 1,494 | 1,381 | 972 | 1,856 | 1,420 | 3,460 | 3,658 | 4,675 | 4,864 | 4,568 | 3,895 | 4,880 | 5,100 | 5,787 | 5,421 | 976 | 683 | 650 | 899 | 304 | 307 | 260 | 281 | 269 | 284 | 245 | 286 | 278 | 311 | 214 | 237 | 566.7 | 207.2 | 120.3 | 143.4 | 734.3 | 392.7 |
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
| 1,552 | 1,020 | 635 | 589 | 805 | 1,028 | 734 | 262 | 239 | 247 | 165 | 420 | 307 | 229 | 484 | 464 | 968 | 1,960 | 1,570 | 2,970 | 3,459 | 2,964 | 1,668 | 430 | 517 | 144 | 449 | 191 | 178 | 164 | 177 | 71 | 189 | 142 | 123 | 154 | 249 | 145 | 151 | 139 | 132 | 108 | 296 | 281 | 281 | 278 | 401 | 296 | 292 | 257 | 513 | 277 | 350 | 240 | 291 | 347 | 265 | 258 | 527 | 700 | 338 | 271 | 219 | 251 | 297 | 253 | 345 | 2,230 | 1,794 | 1,896 | 456 | 1,867 | 1,919 | 903 | 713 | 1,233 | 1,494 | 1,381 | 972 | 1,856 | 1,420 | 3,460 | 3,658 | 4,675 | 4,864 | 4,568 | 3,895 | 4,880 | 5,100 | 5,787 | 5,421 | 976 | 683 | 650 | 899 | 304 | 307 | 260 | 281 | 269 | 284 | 245 | 286 | 278 | 311 | 214 | 237 | 566.7 | 207.2 | 120.3 | 143.4 | 734.3 | 392.7 |
Net Receivables
| 12,123 | 11,434 | 10,456 | 9,616 | 9,314 | 8,542 | 8,837 | 9,174 | 8,981 | 8,010 | 8,483 | 7,884 | 7,125 | 6,232 | 6,139 | 6,536 | 7,736 | 6,980 | 6,987 | 6,981 | 6,763 | 6,349 | 6,292 | 4,487 | 4,754 | 4,092 | 4,272 | 4,835 | 4,614 | 4,584 | 4,811 | 4,357 | 4,494 | 3,974 | 4,162 | 4,417 | 4,733 | 4,292 | 4,577 | 4,446 | 4,541 | 4,147 | 3,867 | 3,575 | 3,642 | 3,248 | 3,210 | 2,648 | 2,128 | 2,511 | 2,777 | 2,716 | 2,624 | 1,573 | 2,434 | 2,859 | 3,696 | 3,746 | 3,516 | 3,356 | 3,713 | 3,552 | 3,753 | 2,530 | 3,774 | 3,439 | 3,120 | 3,025 | 3,087 | 3,003 | 2,950 | 2,704 | 3,018 | 3,120 | 3,149 | 2,603 | 2,889 | 2,884 | 3,106 | 2,807 | 2,851 | 2,614 | 2,687 | 2,049 | 2,204 | 2,433 | 2,845 | 3,441 | 3,250 | 2,660 | 3,091 | 3,135 | 2,940 | 3,041 | 4,564 | 2,828 | 3,522 | 2,006 | 2,018 | 2,401 | 2,140 | 2,167 | 2,363 | 2,735 | 2,834 | 3,107 | 3,002 | 2,626.3 | 2,151.4 | 2,146.8 | 1,943.9 | 2,015.2 | 2,389.3 |
Inventory
| 823 | 821 | 870 | 888 | 888 | 835 | 842 | 748 | 689 | 618 | 596 | 569 | 565 | 550 | 628 | 646 | 653 | 644 | 647 | 635 | 608 | 536 | 554 | 505 | 487 | 453 | 481 | 498 | 501 | 465 | 463 | 477 | 469 | 453 | 439 | 471 | 456 | 418 | 476 | 497 | 461 | 392 | 454 | 500 | 475 | 389 | 444 | 454 | 415 | 370 | 420 | 417 | 356 | 292 | 357 | 379 | 334 | 255 | 314 | 345 | 311 | 257 | 423 | 505 | 428 | 264 | 371 | 422 | 352 | 255 | 330 | 372 | 304 | 218 | 364 | 401 | 312 | 214 | 304 | 353 | 287 | 210 | 292 | 371 | 357 | 240 | 347 | 491 | 444 | 342 | 462 | 539 | 501 | 370 | 392 | 987 | 660 | 543 | 598 | 799 | 770 | 738 | 835 | 792 | 638 | 600 | 626 | 693 | 513.1 | 490.8 | 530.1 | 545.1 | 501.7 |
Other Current Assets
| 2,241 | 1,956 | 2,125 | 1,343 | 1,417 | 1,505 | 2,189 | 1,881 | 1,689 | 1,472 | 1,826 | 2,643 | 2,280 | 2,027 | 2,208 | 1,937 | 1,243 | 974 | 961 | 991 | 747 | 844 | 681 | 927 | 609 | 1,166 | 1,079 | 852 | 771 | 760 | 706 | 676 | 748 | 831 | 864 | 802 | 721 | 873 | 887 | 690 | 764 | 946 | 1,059 | 865 | 739 | 673 | 736 | 1,210 | 1,531 | 1,619 | 2,390 | 1,394 | 1,781 | 2,355 | 1,897 | 786 | 1,317 | 1,362 | 1,300 | 1,209 | 2,066 | 2,117 | 2,008 | 3,022 | 1,843 | 1,800 | 1,675 | 404 | 610 | 477 | 2,131 | 753 | 362 | 1,750 | 1,754 | 1,770 | 1,730 | 1,913 | 2,026 | 2,422 | 2,186 | 585 | 511 | 625 | 1,918 | 1,999 | 2,393 | 969 | 1,316 | 990 | 799 | 5,000 | 6,860 | 7,270 | 5,320 | 1,595 | 131 | 590 | 927 | 744 | 753 | 2,472 | 1,471 | 33 | 39 | 49 | 1,160 | -0.1 | 67.5 | 58.2 | 54 | 47 | 36.9 |
Total Current Assets
| 16,739 | 15,231 | 14,383 | 12,809 | 12,681 | 12,297 | 12,815 | 12,210 | 11,674 | 10,376 | 11,086 | 11,527 | 10,289 | 9,067 | 9,602 | 9,798 | 25,013 | 10,558 | 10,165 | 11,577 | 11,577 | 10,693 | 9,195 | 6,349 | 6,367 | 5,855 | 6,281 | 6,383 | 6,071 | 5,980 | 6,164 | 5,749 | 6,135 | 5,634 | 5,822 | 6,131 | 6,446 | 6,026 | 6,389 | 6,071 | 6,197 | 5,892 | 5,977 | 5,522 | 5,442 | 4,892 | 5,121 | 5,593 | 5,540 | 6,166 | 6,480 | 5,877 | 6,122 | 5,471 | 5,542 | 5,751 | 5,612 | 5,621 | 5,657 | 5,610 | 6,428 | 6,197 | 6,403 | 6,308 | 6,342 | 5,756 | 5,511 | 6,081 | 5,843 | 5,631 | 5,867 | 5,696 | 5,603 | 5,991 | 5,980 | 6,007 | 6,425 | 6,392 | 6,408 | 7,438 | 6,744 | 6,869 | 7,148 | 7,720 | 9,343 | 9,240 | 9,480 | 9,781 | 10,110 | 9,779 | 9,773 | 9,650 | 10,984 | 11,331 | 11,175 | 5,714 | 4,620 | 3,399 | 3,824 | 4,213 | 3,947 | 5,622 | 4,955 | 3,838 | 3,822 | 3,970 | 5,025 | 3,885.9 | 2,939.2 | 2,816.1 | 2,671.4 | 3,341.6 | 3,320.6 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 85,815 | 84,236 | 82,919 | 81,671 | 80,191 | 78,768 | 77,519 | 76,274 | 74,781 | 72,644 | 71,060 | 70,707 | 69,821 | 68,920 | 67,877 | 66,563 | 65,528 | 64,707 | 63,921 | 63,759 | 62,913 | 61,975 | 58,557 | 56,205 | 55,154 | 54,341 | 53,789 | 52,523 | 51,636 | 51,080 | 50,581 | 49,430 | 48,597 | 48,044 | 46,723 | 45,647 | 45,010 | 44,441 | 43,941 | 43,172 | 42,483 | 41,817 | 41,252 | 39,757 | 39,067 | 38,282 | 37,523 | 35,650 | 34,902 | 34,249 | 33,655 | 32,832 | 32,127 | 31,872 | 31,449 | 30,675 | 29,983 | 29,377 | 28,892 | 28,184 | 27,599 | 26,923 | 26,261 | 25,424 | 24,705 | 24,222 | 23,656 | 23,034 | 22,542 | 22,145 | 21,785 | 21,361 | 20,604 | 20,254 | 19,955 | 19,548 | 19,295 | 19,068 | 18,989 | 18,700 | 18,542 | 18,296 | 18,107 | 16,026 | 18,972 | 18,866 | 16,928 | 20,357 | 19,901 | 19,575 | 19,167 | 17,541 | 16,961 | 16,738 | 16,591 | 17,051 | 16,845 | 16,644 | 16,776 | 17,503 | 17,476 | 17,863 | 17,818 | 18,206 | 16,287 | 20,317 | 20,472 | 20,353.3 | 19,078.4 | 19,133.8 | 19,007.9 | 18,918.2 | 19,285.5 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,226 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,977 | 1,854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| -2,978 | -2,700 | -11,363 | 13,849 | 13,151 | 0 | -9,860 | 0 | -3,318 | -3,408 | 8,917 | 6,333 | 7,162 | 7,572 | 0 | 6,666 | 6,258 | 6,038 | 0 | 3,939 | 2,942 | 1,824 | 0 | -1,326 | 4,336 | -2,201 | 0 | -2,779 | -2,682 | -2,634 | 0 | -2,531 | -2,377 | -2,322 | 0 | -2,337 | -2,422 | -2,379 | 0 | -2,905 | -3,151 | -3,113 | 0 | -494 | 6,827 | 6,944 | 0 | -28 | 6,750 | 6,812 | 6,888 | -170 | 6,252 | 6,134 | 6,406 | 1,977 | 1,854 | 5,687 | 0 | 5,657 | 5,592 | 5,691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,426 | 0 | 0 | 0 | 2,919 | 1,980 | 4,236 | 20 | 5,235 | 0 | 0 | 0 | -2,318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 4,470 | 4,471 | 3,574 | 3,410 | 3,524 | 3,438 | 3,297 | 3,149 | 3,291 | 3,635 | 3,798 | 3,670 | 3,697 | 3,592 | 3,538 | 3,318 | 3,196 | 2,911 | 3,173 | 3,061 | 3,016 | 2,932 | 2,730 | 2,917 | 2,828 | 2,842 | 2,863 | 2,793 | 2,733 | 2,701 | 2,606 | 2,597 | 2,546 | 2,516 | 2,470 | 2,417 | 2,504 | 2,526 | 2,421 | 2,399 | 2,428 | 2,351 | 2,342 | 2,272 | 2,214 | 2,233 | 2,161 | 2,155 | 2,106 | 2,134 | 2,041 | 1,964 | 2,069 | 2,054 | 2,009 | 1,977 | 1,854 | 1,929 | 1,899 | 1,870 | 1,740 | 1,634 | 1,718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,848 | 0 | 0 | 0 | 4,810 | -2,089 | 0 | -20 | 2,963 | 0 | 0 | 0 | 4,595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 2,978 | 2,700 | 11,363 | 2,604 | 2,825 | 2,974 | 9,860 | 3,568 | 3,318 | 3,408 | 297 | 3,214 | 1,820 | 1,655 | 0 | 1,387 | 1,316 | 633 | 0 | 1,839 | 2,474 | 3,396 | 0 | 5,822 | -149 | 5,990 | 0 | 11,377 | 11,063 | 10,793 | 0 | 10,135 | 9,839 | 9,605 | 0 | 9,018 | 8,992 | 8,885 | 0 | 8,215 | 8,060 | 8,023 | 0 | 7,484 | 85 | 36 | 0 | 6,888 | 169 | 165 | 4 | 6,341 | 142 | 87 | 5 | 328 | 409 | 511 | 0 | 274 | 377 | 396 | 0 | 482 | 346 | 160 | 0 | -33 | 101 | 143 | 0 | -172 | 69 | -30 | 0 | 85 | 334 | 351 | 104 | 253 | 106 | 66 | 478 | 109 | 0 | 1,605 | 702 | 1,671 | 1,491 | 1,628 | 42 | 1,865 | 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
| 23,764 | 23,707 | 24,822 | 8,666 | 8,333 | 22,135 | 25,013 | 21,811 | 23,795 | 17,276 | 8,019 | 8,110 | 7,705 | 7,752 | 16,839 | 7,855 | 7,918 | 1,841 | 7,937 | 1,538 | 1,465 | 1,467 | 6,513 | 1,418 | 1,353 | 1,327 | 5,079 | 1,229 | 1,234 | 1,244 | 9,247 | 1,185 | 1,187 | 1,173 | 8,324 | 1,113 | 1,101 | 1,048 | 7,376 | 932 | 1,008 | 1,017 | 6,034 | 673 | 689 | 675 | 7,644 | 610 | 648 | 662 | 682 | 673 | 606 | 641 | 614 | 4,545 | 4,506 | 415 | 6,497 | 956 | 461 | 494 | 6,478 | 6,664 | 7,219 | 7,308 | 7,481 | 6,999 | 6,947 | 6,866 | 7,151 | 7,944 | 7,704 | 7,859 | 8,139 | 8,520 | 8,363 | 8,626 | 2,617 | 8,979 | 9,691 | 16,908 | -3,287 | 4,014 | 1,957 | 5,582 | -1,612 | 4,826 | 5,277 | 5,316 | 4,603 | 4,621 | 7,451 | 6,918 | 7,525 | 11,126 | 9,764 | 9,153 | 9,115 | 9,770 | 10,003 | 10,623 | 10,461 | 9,594 | 9,180 | 5,049 | 5,060 | 5,175.5 | 4,657.3 | 4,686.7 | 4,450.6 | 4,590.5 | 4,868.5 |
Total Non-Current Assets
| 114,049 | 112,414 | 111,315 | 110,200 | 108,024 | 107,315 | 105,829 | 104,802 | 101,867 | 93,555 | 92,091 | 92,034 | 90,205 | 89,491 | 88,254 | 85,789 | 84,216 | 76,130 | 75,031 | 74,136 | 72,810 | 71,594 | 67,800 | 65,036 | 63,522 | 62,299 | 61,731 | 65,143 | 63,984 | 63,184 | 62,434 | 60,816 | 59,792 | 59,016 | 57,517 | 55,858 | 55,185 | 54,521 | 53,738 | 51,813 | 50,828 | 50,095 | 49,628 | 49,692 | 48,882 | 48,170 | 47,328 | 45,275 | 44,575 | 44,022 | 43,270 | 41,640 | 41,196 | 40,788 | 40,483 | 39,502 | 38,606 | 37,919 | 37,288 | 36,941 | 35,769 | 35,138 | 34,457 | 32,570 | 32,270 | 31,690 | 31,137 | 30,000 | 29,590 | 29,154 | 28,936 | 29,133 | 28,377 | 28,083 | 28,094 | 28,153 | 27,992 | 28,045 | 28,132 | 27,932 | 28,339 | 35,270 | 23,027 | 20,040 | 25,165 | 26,053 | 24,216 | 26,854 | 26,669 | 26,519 | 26,089 | 24,027 | 24,412 | 23,656 | 24,116 | 28,177 | 26,609 | 25,797 | 25,891 | 27,273 | 27,479 | 28,486 | 28,279 | 27,800 | 25,467 | 25,366 | 25,532 | 25,528.8 | 23,735.7 | 23,820.5 | 23,458.5 | 23,508.7 | 24,154 |
Total Assets
| 130,788 | 127,645 | 125,698 | 123,009 | 120,705 | 119,612 | 118,644 | 117,012 | 113,541 | 103,931 | 103,177 | 103,561 | 100,494 | 98,558 | 97,856 | 95,587 | 109,229 | 86,688 | 85,196 | 85,713 | 84,387 | 82,287 | 76,995 | 71,385 | 69,889 | 68,154 | 68,012 | 71,526 | 70,055 | 69,164 | 68,598 | 66,565 | 65,927 | 64,650 | 63,339 | 61,989 | 61,631 | 60,547 | 60,127 | 57,884 | 57,025 | 55,987 | 55,605 | 55,214 | 54,324 | 53,062 | 52,449 | 50,868 | 50,115 | 50,188 | 49,750 | 47,517 | 47,318 | 46,259 | 46,025 | 45,253 | 44,218 | 43,540 | 42,945 | 42,551 | 42,197 | 41,335 | 40,860 | 38,878 | 38,612 | 37,446 | 36,648 | 36,081 | 35,433 | 34,785 | 34,803 | 34,829 | 33,980 | 34,074 | 34,074 | 34,160 | 34,417 | 34,437 | 34,540 | 35,370 | 35,083 | 42,139 | 30,175 | 27,760 | 34,508 | 35,293 | 33,696 | 36,635 | 36,779 | 36,298 | 35,862 | 33,677 | 35,396 | 34,987 | 35,291 | 33,891 | 31,229 | 29,196 | 29,715 | 31,486 | 31,426 | 34,108 | 33,234 | 31,638 | 29,289 | 29,336 | 30,557 | 29,414.7 | 26,674.9 | 26,636.6 | 26,129.9 | 26,850.3 | 27,474.6 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 4,300 | 4,308 | 2,309 | 2,689 | 2,366 | 2,323 | 2,888 | 2,964 | 3,029 | 2,389 | 2,853 | 2,697 | 2,250 | 2,141 | 2,402 | 2,756 | 3,399 | 1,851 | 1,954 | 1,844 | 1,679 | 867 | 1,975 | 1,699 | 1,477 | 1,231 | 1,646 | 1,419 | 1,389 | 1,117 | 1,495 | 1,370 | 1,313 | 1,062 | 1,414 | 1,286 | 1,178 | 1,007 | 1,244 | 1,192 | 1,161 | 1,072 | 1,293 | 1,303 | 1,155 | 1,043 | 1,241 | 2,100 | 2,194 | 2,666 | 2,644 | 2,628 | 2,732 | 2,716 | 2,509 | 2,424 | 2,459 | 2,447 | 2,387 | 2,679 | 3,393 | 3,526 | 3,749 | 3,841 | 4,033 | 3,929 | 3,763 | 3,546 | 3,646 | 4,023 | 4,234 | 3,988 | 3,935 | 4,018 | 3,994 | 3,972 | 3,868 | 3,715 | 3,625 | 3,535 | 2,676 | 1,406 | 1,245 | 956 | 1,728 | 2,385 | 2,293 | 2,866 | 2,944 | 2,597 | 2,047 | 1,989 | 2,085 | 7,390 | 6,511 | 3,575 | 3,188 | 2,218 | 2,131 | 2,911 | 2,478 | 2,202 | 1,904 | 1,812 | 1,790 | 1,998 | 2,132 | 1,756 | 1,196.8 | 1,291.5 | 1,199.6 | 801.7 | 714.5 |
Short Term Debt
| 7,410 | 4,095 | 5,686 | 4,518 | 4,010 | 5,170 | 4,554 | 3,153 | 4,583 | 6,873 | 7,106 | 7,449 | 7,048 | 3,504 | 4,108 | 2,968 | 3,301 | 2,554 | 2,056 | 553 | 546 | 539 | 21,995 | 943 | 1,643 | 1,361 | 1,376 | 1,569 | 1,880 | 1,463 | 2,216 | 1,305 | 1,689 | 853 | 1,179 | 881 | 1,016 | 856 | 633 | 426 | 1,452 | 930 | 2,063 | 2,241 | 2,240 | 1,888 | 892 | 507 | 1,302 | 1,772 | 2,120 | 1,605 | 1,673 | 2,619 | 2,066 | 1,975 | 2,047 | 2,483 | 1,561 | 1,224 | 1,373 | 759 | 1,257 | 2,301 | 1,118 | 1,186 | 873 | 1,588 | 1,067 | 875 | 1,670 | 1,195 | 1,131 | 635 | 868 | 520 | 724 | 457 | 1,348 | 747 | 748 | 294 | 600 | 600 | 5,583 | 5,264 | 4,818 | 1,775 | 682 | 744 | 1,001 | 657 | 745 | 6,185 | 7,211 | 3,275 | 1,886 | 1,914 | 2,381 | 1,785 | 1,708 | 2,435 | 2,272 | 2,492 | 1,373 | 820 | 887 | 1,976.4 | 1,555.7 | 815.5 | 890.8 | 1,134.1 | 636.1 |
Tax Payables
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39 | 17 | 10 | 6 | 15 | 112 | 110 | 110 | 107 | 149 | 128 | 77 | 260 | 634 | 268 | 214 | 589 | 0 | 134 | 23 | -146 | -60 | 0 | 131 | 307 | 299 | -30 | 122 | 0 | 247 | -103 | 28 | 179 | 290 | 322 | 83 | 131 | 332 | 148 | 258 | 437 | 0 | 0 | 0 | 756 | 1,049 | 1,089 | 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
| -5,506 | 0 | 3,199 | 2,970 | 2,754 | 0 | 423 | 3,224 | 2,868 | 0 | 297 | 2,099 | 2,200 | 2,366 | 237 | 3,372 | 3,909 | 633 | 187 | 2,218 | 1,968 | 1,799 | 187 | 2,154 | 2,268 | 2,364 | 123 | 2,214 | 1,752 | 1,944 | 267 | 1,637 | 1,395 | 1,904 | 250 | 1,830 | 1,985 | 2,180 | 260 | 2,234 | 2,492 | 2,619 | 188 | 2,437 | 2,614 | 2,631 | 178 | 836 | 1,129 | 1,068 | 1,149 | 896 | 1,110 | 991 | 1,052 | 1,197 | 1,876 | 1,569 | 3 | 1,555 | 1,266 | 1,301 | 51 | 0 | 0 | 0 | 51 | 0 | 0 | 0 | 132 | 0 | 0 | 0 | 127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,440.1 | 0 | 1,570 | 0 | 0 | 0 |
Other Current Liabilities
| 12,339 | 7,050 | 6,120 | 4,995 | 4,072 | 6,895 | 7,923 | 4,686 | 4,527 | 7,298 | 7,054 | 5,539 | 3,995 | 4,206 | 6,834 | 4,225 | 35,186 | 3,215 | 3,434 | 1,857 | 1,518 | 1,603 | 17,538 | 4,693 | 4,398 | 1,964 | 3,984 | 2,271 | 1,927 | 2,014 | 3,586 | 1,958 | 2,254 | 2,155 | 3,520 | 2,111 | 2,123 | 2,110 | 3,783 | 1,874 | 1,544 | 1,526 | 3,949 | 1,663 | 1,373 | 1,486 | 3,945 | 1,993 | 1,732 | 1,769 | 1,836 | 1,689 | 1,507 | 1,446 | 1,558 | 1,588 | 1,237 | 1,281 | 2,862 | 1,491 | 1,400 | 1,364 | 2,569 | 2,355 | 2,910 | 2,549 | 2,036 | 2,357 | 2,237 | 2,058 | 2,214 | 2,371 | 2,009 | 2,420 | 1,943 | 1,923 | 1,979 | 2,560 | 1,945 | 1,827 | 2,692 | 1,596 | 1,293 | 1,523 | 1,879 | 1,874 | 2,158 | 2,737 | 2,877 | 2,370 | 1,818 | 1,606 | 3,361 | 5,266 | 3,562 | 1,828 | 2,360 | 1,917 | 1,819 | 2,154 | 2,319 | 3,650 | 2,579 | 1,802 | 1,112 | 1,166 | 965 | 0.1 | 1,300.4 | 0.2 | 1,149.9 | 1,282.6 | 1,794.3 |
Total Current Liabilities
| 18,543 | 15,453 | 17,314 | 15,172 | 13,202 | 14,388 | 15,788 | 14,027 | 15,007 | 16,560 | 17,310 | 17,784 | 15,493 | 12,217 | 13,581 | 13,321 | 45,795 | 8,253 | 7,631 | 6,472 | 5,711 | 4,808 | 41,695 | 9,489 | 9,786 | 6,920 | 7,129 | 7,473 | 6,948 | 6,538 | 7,564 | 6,270 | 6,651 | 5,974 | 6,363 | 6,108 | 6,302 | 6,153 | 5,920 | 5,726 | 6,649 | 6,147 | 7,493 | 7,644 | 7,382 | 7,048 | 6,256 | 5,436 | 6,357 | 7,275 | 7,749 | 6,818 | 7,022 | 7,772 | 7,185 | 7,184 | 7,619 | 7,780 | 6,813 | 6,949 | 7,432 | 6,950 | 7,626 | 8,497 | 8,061 | 7,664 | 6,723 | 7,491 | 6,950 | 6,956 | 8,250 | 7,554 | 7,075 | 7,073 | 6,932 | 6,415 | 6,571 | 6,732 | 6,918 | 6,109 | 6,116 | 3,296 | 3,138 | 3,079 | 9,190 | 9,523 | 9,269 | 7,378 | 6,503 | 5,711 | 4,866 | 4,252 | 6,191 | 18,841 | 17,284 | 8,678 | 7,434 | 6,049 | 6,331 | 6,850 | 6,505 | 8,287 | 6,755 | 6,106 | 4,275 | 3,984 | 3,984 | 5,172.6 | 4,052.9 | 3,677.2 | 3,240.3 | 3,218.4 | 3,144.9 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 52,664 | 53,415 | 52,047 | 51,442 | 51,703 | 45,389 | 48,985 | 48,850 | 45,133 | 39,862 | 34,442 | 36,837 | 37,016 | 38,926 | 38,496 | 37,668 | 36,496 | 1,655 | 1,730 | 3,382 | 3,616 | 2,549 | 350 | 18,407 | 17,612 | 17,407 | 17,753 | 16,619 | 16,616 | 16,813 | 16,220 | 16,528 | 16,525 | 16,522 | 16,030 | 15,545 | 15,544 | 15,051 | 15,050 | 14,555 | 13,966 | 13,965 | 12,717 | 11,918 | 11,917 | 11,518 | 12,517 | 12,915 | 12,166 | 11,767 | 11,766 | 11,626 | 11,689 | 10,615 | 11,329 | 11,255 | 10,815 | 10,612 | 11,208 | 10,767 | 10,964 | 11,305 | 10,534 | 7,816 | 7,721 | 7,721 | 9,753 | 9,349 | 9,444 | 9,245 | 8,633 | 8,797 | 8,961 | 9,385 | 9,542 | 6,976 | 9,058 | 6,722 | 7,903 | 9,383 | 8,728 | 19,042 | 4,184 | 4,260 | 10,657 | 4,279 | 11,110 | 6,736 | 17,194 | 14,626 | 14,398 | 13,944 | 13,790 | 7,258 | 6,476 | 8,329 | 8,425 | 8,423 | 6,673 | 6,845 | 6,895 | 7,232 | 7,422 | 7,060 | 7,503 | 7,531 | 7,659 | 8,181.9 | 7,661.9 | 7,715.8 | 7,770.1 | 8,048.5 | 8,512 |
Deferred Revenue Non-Current
| 24,488 | 1,058 | 25,432 | 25,094 | 24,715 | 0 | 0 | 0 | 23,846 | 0 | 18,061 | 20,610 | 20,139 | 20,104 | 19,280 | 17,894 | 17,543 | 17,008 | 17,008 | 17,581 | 17,145 | 16,933 | 16,302 | 15,620 | 15,516 | 15,626 | 15,706 | 14,730 | 14,487 | 14,373 | 14,130 | 13,917 | 13,790 | 13,595 | 12,586 | 12,437 | 12,475 | 12,453 | 12,426 | 11,262 | 11,105 | 10,936 | 10,800 | 12,000 | 11,823 | 11,737 | 11,582 | 10,338 | 10,166 | 10,011 | 9,738 | 8,530 | 8,553 | 8,455 | 8,345 | 6,510 | 6,293 | 6,158 | 5,898 | 6,373 | 6,015 | 5,903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,484 | 2,225 | 1,980 | 2,181 | 2,422 | 2,974 | 2,732 | 3,224 | 3,020 | 3,162 | 3,409 | 2,997 | 1,618 | 1,468 | 1,398 | 1,225 | 1,171 | 505 | 320 | 1,721 | 2,354 | 3,273 | 3,281 | 5,822 | 5,667 | 5,990 | 5,822 | 11,085 | 10,753 | 10,488 | 10,213 | 9,850 | 9,556 | 9,323 | 9,206 | 8,773 | 8,732 | 8,626 | 8,513 | 8,032 | 7,874 | 7,838 | 7,823 | 7,275 | 6,988 | 6,870 | 6,748 | 6,724 | 6,272 | 6,190 | 6,008 | 6,212 | 5,945 | 5,721 | 5,547 | 5,267 | 4,637 | 4,656 | 4,732 | 4,411 | 3,916 | 3,624 | 3,526 | 3,383 | 3,178 | 3,053 | 3,152 | 2,975 | 2,992 | 3,049 | 2,946 | 2,980 | 3,033 | 3,046 | 3,092 | 3,281 | 3,574 | 3,609 | 3,652 | 3,171 | 3,015 | 2,929 | 983 | 1,072 | 1,656 | 1,744 | 1,583 | 1,817 | 1,640 | 1,779 | 1,819 | 2,028 | 1,968 | 1,133 | 1,848 | 3,790 | 3,489 | 3,233 | 3,378 | 3,464 | 3,514 | 3,966 | 4,144 | 4,011 | 4,345 | 4,395 | 4,368 | 4,246.4 | 509.8 | 4,266.3 | 4,321 | 4,327.1 | 4,342 |
Other Non-Current Liabilities
| 6,104 | 29,511 | 3,633 | 4,736 | 4,648 | 28,863 | 28,064 | 28,425 | 4,516 | 22,703 | 4,345 | 4,606 | 4,429 | 4,464 | 3,848 | 4,415 | 4,423 | 53,508 | 53,119 | 47,566 | 44,967 | 41,595 | 2,464 | 2,351 | 2,247 | 2,228 | 2,130 | 2,333 | 2,360 | 2,347 | 2,279 | 2,394 | 2,407 | 2,372 | 2,326 | 2,306 | 2,307 | 2,309 | 2,218 | 2,278 | 2,151 | 2,169 | 2,178 | 2,117 | 2,092 | 2,065 | 2,020 | 2,070 | 2,100 | 2,133 | 2,136 | 2,120 | 2,068 | 2,030 | 2,085 | 3,762 | 3,731 | 3,713 | 3,709 | 3,637 | 3,672 | 3,691 | 9,797 | 10,043 | 10,755 | 10,315 | 8,467 | 7,868 | 7,851 | 7,558 | 7,163 | 7,738 | 7,447 | 7,213 | 7,290 | 9,253 | 7,150 | 9,553 | 7,434 | 8,719 | 9,496 | 9,559 | 17,655 | 15,282 | 9,508 | 16,459 | 7,481 | 15,062 | 6,239 | 9,277 | 10,459 | 9,752 | 10,580 | 5,849 | 7,325 | 5,700 | 4,643 | 4,404 | 6,463 | 6,557 | 6,797 | 6,996 | 6,847 | 5,722 | 4,469 | 4,793 | 5,530 | 2,263.7 | 5,673.3 | 2,028.9 | -12,091.1 | -12,375.6 | -12,854 |
Total Non-Current Liabilities
| 85,740 | 86,209 | 83,092 | 83,453 | 83,488 | 77,226 | 79,781 | 80,499 | 76,515 | 65,727 | 60,257 | 65,050 | 63,202 | 64,962 | 63,022 | 61,202 | 59,633 | 72,676 | 72,177 | 70,250 | 68,082 | 64,350 | 22,397 | 42,200 | 41,042 | 41,251 | 41,411 | 44,767 | 44,216 | 44,021 | 42,842 | 42,689 | 42,278 | 41,812 | 40,148 | 39,061 | 39,058 | 38,439 | 38,207 | 36,127 | 35,096 | 34,908 | 33,518 | 33,310 | 32,820 | 32,190 | 32,867 | 32,047 | 30,704 | 30,101 | 29,648 | 28,488 | 28,255 | 26,821 | 27,306 | 26,794 | 25,476 | 25,139 | 25,547 | 25,188 | 24,567 | 24,523 | 23,857 | 21,242 | 21,654 | 21,089 | 21,372 | 20,192 | 20,287 | 19,852 | 18,742 | 19,515 | 19,441 | 19,644 | 19,924 | 19,510 | 19,782 | 19,884 | 18,989 | 21,273 | 21,239 | 31,530 | 22,822 | 20,614 | 21,821 | 22,482 | 20,174 | 23,615 | 25,073 | 25,682 | 26,676 | 25,724 | 26,338 | 14,240 | 15,649 | 17,819 | 16,557 | 16,060 | 16,514 | 16,866 | 17,206 | 18,194 | 18,413 | 16,793 | 16,317 | 16,719 | 17,557 | 14,692 | 13,845 | 14,011 | 12,091.1 | 12,375.6 | 12,854 |
Total Liabilities
| 104,283 | 101,662 | 100,406 | 98,625 | 96,690 | 91,614 | 95,569 | 94,526 | 91,522 | 82,287 | 77,567 | 82,834 | 78,695 | 77,179 | 76,603 | 74,523 | 105,428 | 80,929 | 79,808 | 76,722 | 73,793 | 69,158 | 64,092 | 51,689 | 50,828 | 48,171 | 48,540 | 52,240 | 51,164 | 50,559 | 50,406 | 48,959 | 48,929 | 47,786 | 46,511 | 45,169 | 45,360 | 44,592 | 44,127 | 41,853 | 41,745 | 41,055 | 41,011 | 40,954 | 40,202 | 39,238 | 39,123 | 37,483 | 37,061 | 37,376 | 37,397 | 35,306 | 35,277 | 34,593 | 34,491 | 33,978 | 33,095 | 32,919 | 32,360 | 32,137 | 31,999 | 31,473 | 31,483 | 29,739 | 29,715 | 28,753 | 28,095 | 27,683 | 27,237 | 26,808 | 26,992 | 27,069 | 26,516 | 26,465 | 26,856 | 25,925 | 26,353 | 26,616 | 25,907 | 27,382 | 27,355 | 34,826 | 25,960 | 23,693 | 31,011 | 32,005 | 30,083 | 30,513 | 31,576 | 31,093 | 31,240 | 29,976 | 32,529 | 32,781 | 31,339 | 25,717 | 23,211 | 21,329 | 22,049 | 22,936 | 22,931 | 25,701 | 24,388 | 22,899 | 20,592 | 20,703 | 20,821 | 19,565.3 | 17,598 | 17,387.7 | 16,927 | 17,411.6 | 17,924.4 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 258 | 258 | 0 | 258 | 258 | 258 | 0 | 258 | 258 | 258 | 258 | 258 | 258 | 258 | 258 | 258 | 258 | 258 | 0 | 258 | 258 | 258 | 0 | 252 | 0 | 252 | 0 | 258 | 258 | 258 | 0 | 258 | 258 | 258 | 0 | 258 | 258 | 258 | 0 | 258 | 258 | 258 | 0 | 258 | 258 | 258 | 101 | 258 | 258 | 258 | 0 | 258 | 258 | 258 | 0 | 0 | 0 | 0 | 0 | 0 | 104 | 0 | 0 | 116 | 45 | 0 | 0 | 838 | 0 | 0 | 0 | 0 | 0 | 252 | 0 | 0 | 0 | 120 | 0 | 122 | 126 | 137 | 286 | 137 | 0 | 0 | 0 | 480 | 480 | 480 | 0 | 480 | 0 | 0 | 780 | 780 | 780 | 780 | 780 | 780 | 780 | 780 | 780 | 780 | 822 | 822 | 839 | 828.1 | 828.1 | 828.1 | 839.6 | 839.6 | 870.5 |
Common Stock
| 30,379 | 30,356 | 30,374 | 31,041 | 31,628 | 1,322 | 32,887 | 34,164 | 34,141 | 34,726 | 1,322 | 35,114 | 30,245 | 30,226 | 30,224 | 30,222 | 13,045 | 13,035 | 13,038 | 13,027 | 13,014 | 13,000 | 12,910 | 12,833 | 12,765 | 12,701 | 12,632 | 12,560 | 12,442 | 12,292 | 12,198 | 12,083 | 11,616 | 11,440 | 11,282 | 11,183 | 10,717 | 10,583 | 10,421 | 10,350 | 10,176 | 9,869 | 9,550 | 9,212 | 9,032 | 8,879 | 8,428 | 1,322 | 1,322 | 8,011 | 7,602 | 1,322 | 1,322 | 1,322 | 6,878 | 88 | 1,322 | 1,322 | 6,280 | 0 | 0 | 1,322 | 5,984 | 0 | 0 | 0 | 5,392 | 0 | 0 | 0 | 5,159 | 5,853 | 5,834 | 5,844 | 5,827 | 6,312 | 6,282 | 6,196 | 6,518 | 6,609 | 6,579 | 6,540 | 6,468 | 6,411 | 6,354 | 6,318 | 6,274 | 6,222 | 6,093 | 6,007 | 5,986 | 5,971 | 5,971 | 5,971 | 5,971 | 5,958 | 5,928 | 5,916 | 5,906 | 5,373 | 5,391 | 5,379 | 5,862 | 5,848 | 5,834 | 5,819 | 6,366 | 0 | 0 | 0 | 2,017.5 | 2,070.1 | 2,142.8 |
Retained Earnings
| -4,112 | -4,611 | -5,321 | -6,219 | -6,567 | -3,170 | -7,542 | -8,055 | -8,511 | -8,867 | -4,247 | -9,760 | -8,672 | -9,073 | -9,196 | -9,400 | -9,486 | -7,518 | -7,892 | -4,279 | -2,663 | -114 | -250 | 6,623 | 6,057 | 7,043 | 6,596 | 6,482 | 6,205 | 6,070 | 5,751 | 5,278 | 5,137 | 5,179 | 5,301 | 5,391 | 5,308 | 5,126 | 5,316 | 5,403 | 4,808 | 4,756 | 4,742 | 4,866 | 4,909 | 4,784 | 4,747 | 4,957 | 4,793 | 4,752 | 4,712 | 4,817 | 4,802 | 4,624 | 4,606 | 4,535 | 4,457 | 4,302 | 4,213 | 4,097 | 3,934 | 3,701 | 3,614 | 3,238 | 3,389 | 3,237 | 3,151 | 3,076 | 2,925 | 2,783 | 2,671 | 2,633 | 2,356 | 2,239 | 2,139 | 2,672 | 2,533 | 2,379 | 2,863 | 2,175 | 1,947 | 1,575 | -1,458 | -1,495 | -2,005 | -2,233 | -1,878 | 311 | -155 | -373 | -1,004 | -1,533 | -2,305 | -3,056 | -2,105 | 2,126 | 2,000 | 1,861 | 1,670 | 2,397 | 2,324 | 2,248 | 2,204 | 2,111 | 2,041 | 1,992 | 2,531 | 0 | 0 | 0 | 2,635.9 | 2,812.7 | 2,716.3 |
Accumulated Other Comprehensive Income/Loss
| -14 | -14 | -13 | -2 | -2 | -2 | -5 | -37 | -25 | -20 | -9 | -25 | -26 | -26 | -27 | -10 | -10 | -10 | -10 | -9 | -9 | -9 | -9 | -12 | -13 | -13 | -8 | -8 | -8 | -9 | -9 | -7 | -7 | -7 | -7 | -6 | -6 | -6 | 11 | 26 | 44 | 55 | 50 | -70 | -71 | -91 | -101 | -186 | -195 | -203 | -213 | -176 | -184 | -193 | -202 | -224 | -232 | -240 | -160 | -200 | -207 | -214 | -221 | 18 | 15 | -706 | -708 | -722 | -728 | -732 | -737 | -726 | -726 | -726 | -748 | -749 | -751 | -753 | -748 | -796 | -798 | -802 | -795 | -849 | -852 | -797 | -783 | -891 | -735 | -729 | -660 | -737 | -799 | -1,009 | -694 | -690 | -690 | -690 | -690 | -11,179 | -11,038 | -12,307 | -12,026 | -11,794 | -12,196 | -16,648 | -16,041 | -15,615.2 | -15,233.7 | -14,745.3 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -258 | -258 | 0 | -946 | -1,554 | 29,590 | -2,517 | -4,096 | -4,096 | -4,705 | 28,286 | -5,112 | -258 | -258 | -258 | -258 | -258 | -258 | 0 | -258 | -258 | -258 | 0 | -252 | 0 | -252 | 0 | -258 | -258 | -258 | 0 | -258 | -258 | -258 | 0 | -258 | -258 | -258 | 0 | -258 | -258 | -258 | 0 | -258 | -258 | -258 | -101 | 6,782 | 6,624 | -258 | 0 | 5,738 | 5,591 | 5,403 | 0 | 6,624 | 5,324 | 4,985 | 0 | 6,743 | 6,219 | 4,801 | 0 | 5,883 | 5,493 | 6,307 | 718 | 5,326 | 6,260 | 6,056 | 718 | 0 | 0 | 0 | 0 | 0 | 0 | -121 | 0 | -122 | -126 | -137 | -286 | -137 | 0 | 0 | 0 | -480 | -480 | -480 | 0 | -480 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,179 | 11,038 | 12,307 | 12,026 | 11,794 | 12,196 | 16,648 | 16,041 | 24,636.5 | 23,482.5 | 23,166.1 | 3,709.9 | 3,716.3 | 3,820.6 |
Total Shareholders Equity
| 26,253 | 25,731 | 25,040 | 24,132 | 23,763 | 27,998 | 22,823 | 22,234 | 21,767 | 21,392 | 25,610 | 20,475 | 21,547 | 21,127 | 21,001 | 20,812 | 3,549 | 5,507 | 5,136 | 8,739 | 10,342 | 12,877 | 12,651 | 19,444 | 18,809 | 19,731 | 19,220 | 19,034 | 18,639 | 18,353 | 17,940 | 17,354 | 16,746 | 16,612 | 16,576 | 16,568 | 16,019 | 15,703 | 15,748 | 15,779 | 15,028 | 14,680 | 14,342 | 14,008 | 13,870 | 13,572 | 13,074 | 13,133 | 12,802 | 12,560 | 12,101 | 11,959 | 11,789 | 11,414 | 11,282 | 11,023 | 10,871 | 10,369 | 10,333 | 10,162 | 9,946 | 9,610 | 9,377 | 9,139 | 8,897 | 8,693 | 8,553 | 8,398 | 8,196 | 7,977 | 7,811 | 7,760 | 7,464 | 7,609 | 7,218 | 8,235 | 8,064 | 7,821 | 8,633 | 7,988 | 7,728 | 7,313 | 4,215 | 4,067 | 3,497 | 3,288 | 3,613 | 5,642 | 5,203 | 4,905 | 4,322 | 3,701 | 2,867 | 1,906 | 3,952 | 8,174 | 8,018 | 7,867 | 7,666 | 8,550 | 8,495 | 8,407 | 8,846 | 8,739 | 8,697 | 8,633 | 9,736 | 9,849.4 | 9,076.9 | 9,248.9 | 9,202.9 | 9,438.7 | 9,550.2 |
Total Equity
| 26,505 | 25,983 | 25,292 | 24,384 | 24,015 | 28,250 | 23,075 | 22,486 | 22,019 | 21,644 | 25,862 | 20,727 | 21,799 | 21,379 | 21,253 | 21,064 | 3,801 | 5,759 | 5,388 | 8,991 | 10,594 | 13,129 | 12,903 | 19,696 | 19,061 | 19,983 | 19,472 | 19,286 | 18,891 | 18,605 | 18,192 | 17,606 | 16,998 | 16,864 | 16,828 | 16,820 | 16,271 | 15,955 | 16,000 | 16,031 | 15,280 | 14,932 | 14,594 | 14,260 | 14,122 | 13,824 | 13,326 | 13,385 | 13,054 | 12,812 | 12,353 | 12,211 | 12,041 | 11,666 | 11,534 | 11,275 | 11,123 | 10,621 | 10,585 | 10,414 | 10,198 | 9,862 | 9,377 | 9,139 | 8,897 | 8,693 | 8,553 | 8,398 | 8,196 | 7,977 | 7,811 | 7,760 | 7,464 | 7,609 | 7,218 | 8,235 | 8,064 | 7,821 | 8,633 | 7,988 | 7,728 | 7,313 | 4,215 | 4,067 | 3,497 | 3,288 | 3,613 | 6,122 | 5,203 | 5,205 | 4,622 | 3,701 | 2,867 | 2,206 | 4,252 | 8,174 | 8,018 | 7,867 | 7,666 | 8,550 | 8,495 | 8,407 | 8,846 | 8,739 | 8,697 | 8,633 | 9,736 | 9,849.4 | 9,076.9 | 9,248.9 | 9,202.9 | 9,438.7 | 9,550.2 |
Total Liabilities & Shareholders Equity
| 130,788 | 127,645 | 125,698 | 123,009 | 120,705 | 119,612 | 118,644 | 117,012 | 113,541 | 103,931 | 103,177 | 103,561 | 100,494 | 98,558 | 97,856 | 95,587 | 109,229 | 86,688 | 85,196 | 85,713 | 84,387 | 82,287 | 76,995 | 71,385 | 69,889 | 68,154 | 68,012 | 71,526 | 70,055 | 69,164 | 68,598 | 66,565 | 65,927 | 64,650 | 63,339 | 61,989 | 61,631 | 60,547 | 60,127 | 57,884 | 57,025 | 55,987 | 55,605 | 55,214 | 54,324 | 53,062 | 52,449 | 50,868 | 50,115 | 50,188 | 49,750 | 47,517 | 47,318 | 46,259 | 46,025 | 45,253 | 44,218 | 43,540 | 42,945 | 42,551 | 42,197 | 41,335 | 40,860 | 38,878 | 38,612 | 37,446 | 36,648 | 36,081 | 35,433 | 34,785 | 34,803 | 34,829 | 33,980 | 34,074 | 34,074 | 34,160 | 34,417 | 34,437 | 34,540 | 35,370 | 35,083 | 42,139 | 30,175 | 27,760 | 34,508 | 35,293 | 33,696 | 36,635 | 36,779 | 36,298 | 35,862 | 33,677 | 35,396 | 34,987 | 35,291 | 33,891 | 31,229 | 29,196 | 29,715 | 31,486 | 31,426 | 34,108 | 33,234 | 31,638 | 29,289 | 29,336 | 30,557 | 29,414.7 | 26,674.9 | 26,636.6 | 26,129.9 | 26,850.3 | 27,474.6 |