Public Service Enterprise Group Incorporated
NYSE:PEG
85.28 (USD) • At close January 8, 2025
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 203 | 113 | 1,186 | 54 | 57 | 547 | 1,205 | 465 | 377 | 2,207 | 1,603 | 818 | 1,811 | 107 | 803 | 543 | 966 | 431 | 799 | 147 | 120 | 82 | 65 | 177 | 88 | 95 | 118 | 313 | 278 | 430 | 193 | 423 | 450 | 648 | 592 | 394 | 271 | 597 | 1,008 | 402 | 703 | 570 | 655 | 493 | 448 | 164 | 420 | 379 | 780 | 765 | 931 | 834 | 1,242 | 159 | 900 | 280 | 332 | 57 | 312 | 350 | 130 | 393 | 1,232 | 321 | 229 | 86 | 251 | 381 | 421 | 170 | 483 | 106 | 292 | 136 | 218 | 288 | 608 | 294 | 332 | 263 | 316 | 253 | 470 | 452 | 191 | 150 | 218 | 171 | 147 | 246 | 175 | 167 | 377 | 425 | 183 | 102 | 115 | 133 | 121 | 259 | 84 | 77 | 69 | 139 | 78 | 115 | 77 | 83 | 88 | 54 | 351 | 279 | 454.2 | 54.7 | 546.5 | 62 | 66.8 | 77.7 | 131.1 | 67.9 | 64.2 | 156.6 | 324.5 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 275 | 0 | 309 | 0 | 217 | 259 | 207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 203 | 113 | 1,186 | 54 | 57 | 547 | 1,205 | 465 | 377 | 2,207 | 1,603 | 818 | 1,811 | 107 | 803 | 543 | 966 | 431 | 799 | 147 | 120 | 82 | 65 | 177 | 88 | 95 | 118 | 313 | 278 | 430 | 193 | 423 | 450 | 648 | 592 | 394 | 271 | 597 | 1,008 | 402 | 703 | 570 | 655 | 493 | 448 | 164 | 420 | 379 | 780 | 765 | 931 | 834 | 1,242 | 159 | 900 | 280 | 607 | 57 | 621 | 350 | 347 | 652 | 1,439 | 321 | 229 | 86 | 251 | 381 | 421 | 170 | 483 | 106 | 292 | 136 | 218 | 288 | 608 | 294 | 332 | 263 | 316 | 253 | 470 | 452 | 191 | 150 | 218 | 171 | 147 | 246 | 175 | 167 | 377 | 425 | 183 | 102 | 115 | 133 | 121 | 259 | 84 | 77 | 69 | 139 | 78 | 115 | 77 | 83 | 88 | 54 | 351 | 279 | 454.2 | 54.7 | 546.5 | 62 | 66.8 | 77.7 | 131.1 | 67.9 | 64.2 | 156.6 | 324.5 |
Net Receivables
| 1,782 | 1,650 | 1,742 | 1,736 | 1,590 | 1,620 | 1,892 | 2,345 | 1,930 | 2,223 | 1,934 | 2,085 | 1,616 | 1,624 | 1,670 | 1,702 | 1,576 | 1,585 | 1,452 | 1,573 | 1,345 | 1,311 | 1,791 | 1,917 | 1,620 | 1,463 | 1,637 | 1,771 | 1,325 | 1,240 | 1,430 | 1,499 | 1,234 | 1,194 | 1,289 | 1,570 | 1,407 | 1,396 | 1,720 | 1,749 | 1,509 | 1,633 | 2,082 | 1,612 | 1,505 | 1,616 | 1,948 | 1,610 | 1,259 | 1,167 | 1,238 | 1,272 | 1,792 | 1,486 | 1,963 | 2,476 | 1,487 | 1,251 | 1,778 | 1,635 | 1,514 | 1,574 | 1,806 | 1,852 | 1,633 | 1,950 | 2,016 | 1,905 | 1,757 | 1,848 | 2,066 | 1,585 | 1,559 | 1,694 | 2,064 | 2,330 | 1,991 | 1,573 | 1,934 | 1,930 | 1,576 | 1,641 | 1,915 | 1,812 | 1,448 | 1,548 | 2,073 | 1,679 | 1,181 | 1,005 | 1,384 | 1,283 | 1,258 | 1,415 | 1,480 | 1,522 | 1,025 | 1,294 | 1,323 | 1,218 | 1,123 | 1,156 | 1,016 | 928 | 1,047 | 889 | 994 | 1,042 | 780 | 806 | 933 | 948 | 720.3 | 790.5 | 1,067 | 936.1 | 699.2 | 659.2 | 810.3 | 809.2 | 630.4 | 705.1 | 893.7 |
Inventory
| 1,178 | 1,036 | 921 | 1,023 | 970 | 845 | 715 | 960 | 987 | 734 | 538 | 744 | 719 | 819 | 738 | 878 | 917 | 816 | 776 | 897 | 925 | 809 | 718 | 902 | 919 | 792 | 736 | 866 | 936 | 847 | 739 | 887 | 957 | 905 | 839 | 976 | 923 | 824 | 749 | 1,022 | 1,025 | 902 | 746 | 1,024 | 1,049 | 916 | 754 | 1,005 | 1,073 | 965 | 866 | 1,052 | 1,105 | 924 | 741 | 1,025 | 1,185 | 1,044 | 862 | 1,141 | 1,302 | 1,073 | 846 | 1,255 | 1,383 | 1,142 | 686 | 1,089 | 1,197 | 982 | 652 | 1,123 | 1,164 | 936 | 675 | 1,081 | 1,076 | 782 | 490 | 872 | 944 | 703 | 432 | 754 | 838 | 642 | 430 | 616 | 673 | 551 | 432 | 681 | 704 | 587 | 424 | 586 | 432 | 443 | 304 | 441 | 485 | 403 | 380 | 498 | 470 | 393 | 316 | 452 | 472 | 372 | 283 | 461 | 453.8 | 337.4 | 236 | 397.1 | 456.8 | 406.9 | 317.6 | 417.2 | 466.5 | 390.6 | 282.7 |
Other Current Assets
| 829 | 777 | 433 | 560 | 666 | 851 | 519 | 533 | 811 | 1,003 | 653 | 2,603 | 2,669 | 651 | 384 | 507 | 564 | 910 | 700 | 614 | 669 | 954 | 453 | 511 | 588 | 655 | 315 | 362 | 542 | 671 | 354 | 445 | 568 | 742 | 543 | 554 | 603 | 810 | 682 | 946 | 609 | 689 | 370 | 485 | 739 | 919 | 534 | 875 | 866 | 1,043 | 926 | 753 | 831 | 1,217 | 862 | 1,270 | 392 | 1,133 | 208 | 1,164 | 378 | 535 | 187 | 571 | 821 | 2,118 | 1,768 | 1,461 | 757 | 897 | 568 | 1,963 | 479 | 581 | 844 | 1,797 | 1,124 | 854 | 579 | 1,561 | 630 | 656 | 598 | 647 | 539 | 629 | 456 | 823 | 1,410 | 1,424 | 1,027 | 1,158 | 1,192 | 745 | 356 | 929 | 253 | 471 | 100 | 125 | 258 | 376 | 78 | 96 | 266 | 387 | 145 | 86 | 251 | 369 | 47 | 56 | 220.4 | 660.4 | 81.6 | 433.3 | 241.8 | 364.2 | 52.1 | 62.6 | 203.9 | 312.7 | 93.1 |
Total Current Assets
| 3,992 | 3,576 | 4,282 | 3,373 | 3,283 | 3,863 | 4,331 | 4,303 | 4,105 | 6,167 | 4,728 | 6,250 | 6,815 | 3,201 | 3,595 | 3,630 | 4,023 | 3,742 | 3,727 | 3,231 | 3,059 | 3,156 | 3,027 | 3,507 | 3,215 | 3,005 | 2,806 | 3,312 | 3,081 | 3,188 | 2,716 | 3,254 | 3,209 | 3,489 | 3,263 | 3,494 | 3,204 | 3,627 | 4,159 | 4,119 | 3,846 | 3,794 | 3,853 | 3,614 | 3,741 | 3,615 | 3,656 | 3,869 | 3,978 | 3,940 | 3,961 | 3,911 | 4,970 | 3,786 | 4,466 | 5,051 | 3,671 | 3,485 | 3,469 | 4,290 | 3,541 | 3,834 | 4,278 | 3,999 | 4,066 | 5,296 | 4,721 | 4,836 | 4,132 | 3,897 | 3,769 | 4,777 | 3,494 | 3,347 | 3,801 | 5,496 | 4,799 | 3,503 | 3,335 | 4,626 | 3,466 | 3,253 | 3,415 | 3,665 | 3,016 | 2,969 | 3,177 | 3,289 | 3,411 | 3,226 | 3,018 | 3,289 | 3,531 | 3,172 | 2,443 | 3,139 | 1,825 | 2,341 | 1,848 | 2,043 | 1,950 | 2,012 | 1,543 | 1,661 | 1,861 | 1,784 | 1,532 | 1,663 | 1,591 | 1,601 | 1,614 | 1,744 | 1,848.7 | 1,843 | 1,931.1 | 1,828.5 | 1,464.6 | 1,508 | 1,311.1 | 1,356.9 | 1,365 | 1,565 | 1,594 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 39,768 | 39,192 | 38,669 | 38,210 | 37,632 | 37,030 | 36,534 | 36,118 | 35,629 | 35,348 | 34,929 | 34,567 | 33,785 | 37,258 | 38,041 | 37,847 | 37,319 | 36,824 | 36,480 | 36,126 | 35,692 | 35,159 | 35,040 | 34,363 | 33,781 | 33,151 | 32,405 | 31,797 | 30,533 | 29,637 | 29,345 | 29,286 | 28,804 | 28,014 | 27,274 | 26,539 | 25,605 | 24,807 | 23,978 | 23,589 | 22,836 | 22,310 | 21,933 | 21,645 | 21,079 | 20,561 | 20,125 | 19,736 | 19,103 | 18,590 | 18,233 | 17,849 | 17,282 | 16,894 | 16,648 | 16,390 | 16,463 | 15,957 | 15,683 | 14,886 | 15,143 | 14,899 | 14,641 | 14,433 | 14,006 | 13,773 | 13,450 | 13,275 | 13,507 | 13,279 | 13,133 | 12,418 | 13,684 | 13,571 | 13,411 | 12,676 | 13,476 | 13,272 | 13,797 | 12,858 | 13,487 | 12,696 | 12,502 | 12,415 | 12,352 | 12,136 | 11,692 | 11,640 | 10,595 | 10,289 | 10,213 | 9,911 | 9,619 | 8,853 | 8,068 | 7,702 | 7,316 | 7,217 | 7,131 | 7,066 | 6,953 | 6,839 | 10,752 | 10,935 | 10,873 | 10,897 | 10,967 | 11,050 | 11,046 | 11,100 | 11,239 | 11,281 | 11,167.9 | 11,110.5 | 11,147.1 | 11,187.4 | 11,157.3 | 11,132.8 | 11,080.2 | 11,098.2 | 10,928.3 | 10,891 | 10,833.4 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 23 | 0 | 0 | 14 | 69 | 38 | 22 | 20 | 133 | 122 | 163 | 158 | 228 | 185 | 165 | 149 | 188 | 162 | 156 | 143 | 107 | 127 | 131 | 114 | 88 | 120 | 106 | 98 | 154 | 131 | 112 | 102 | 122 | 101 | 87 | 84 | 102 | 90 | 48 | 33 | 52 | 41 | 37 | 34 | 57 | 52 | 136 | 131 | 164 | 142 | 135 | 136 | 129 | 132 | 133 | 123 | 110 | 108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 23 | 14 | 9 | 14 | 69 | 38 | 22 | 20 | 133 | 122 | 163 | 158 | 228 | 185 | 165 | 149 | 204 | 178 | 172 | 159 | 123 | 143 | 147 | 130 | 104 | 136 | 122 | 114 | 170 | 147 | 128 | 118 | 138 | 117 | 103 | 100 | 118 | 106 | 64 | 49 | 68 | 57 | 53 | 50 | 73 | 68 | 152 | 147 | 180 | 158 | 151 | 152 | 145 | 148 | 149 | 139 | 126 | 124 | 104 | 69 | 59 | 62 | 59 | 64 | 469 | 462 | 583 | 62 | 616 | 590 | 595 | 600 | 608 | 616 | 626 | 622 | 617 | 606 | 596 | 625 | 647 | 648 | 640 | 652 | 464 | 468 | 621 | 632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,239 | 3,091 | 3,072 | 2,998 | 2,781 | 2,870 | 3,118 | 3,037 | 2,901 | 3,040 | 3,244 | 3,420 | 3,416 | 3,466 | 3,275 | 3,303 | 3,228 | 3,289 | 3,057 | 3,274 | 3,193 | 3,203 | 3,188 | 2,998 | 3,244 | 3,197 | 3,214 | 3,296 | 3,177 | 3,153 | 3,135 | 3,126 | 3,166 | 3,261 | 3,258 | 3,214 | 3,180 | 3,299 | 3,343 | 3,299 | 3,723 | 3,749 | 3,690 | 3,627 | 3,136 | 3,086 | 3,124 | 3,055 | 3,007 | 2,898 | 2,951 | 2,824 | 2,856 | 3,263 | 3,160 | 3,146 | 3,126 | 1,939 | 3,367 | 3,380 | 3,486 | 3,508 | 3,660 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,171 | 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 |
Other Non-Current Assets
| 7,081 | 6,523 | 6,365 | 6,160 | 5,833 | 5,728 | 5,417 | 5,246 | 5,037 | 5,015 | 4,851 | 4,742 | 5,277 | 5,245 | 5,132 | 5,112 | 4,778 | 4,740 | 4,936 | 4,950 | 4,667 | 4,584 | 4,329 | 4,299 | 4,710 | 4,211 | 4,218 | 4,181 | 4,262 | 4,410 | 4,346 | 4,290 | 4,139 | 4,134 | 4,203 | 4,170 | 4,297 | 4,362 | 4,244 | 4,180 | 3,624 | 3,741 | 3,786 | 3,587 | 4,586 | 4,740 | 4,754 | 5,015 | 4,545 | 4,646 | 4,705 | 5,090 | 4,623 | 4,688 | 4,945 | 5,170 | 5,699 | 3,042 | 6,107 | 5,983 | 6,138 | 6,395 | 6,619 | 10,548 | 9,923 | 9,203 | 9,738 | 10,124 | 10,801 | 10,820 | 10,878 | 11,295 | 10,920 | 10,751 | 11,049 | 11,049 | 11,232 | 11,082 | 11,127 | 11,154 | 10,892 | 10,852 | 11,202 | 11,379 | 10,921 | 10,817 | 10,654 | 10,554 | 11,484 | 11,363 | 11,362 | 11,324 | 11,719 | 11,647 | 11,183 | 10,685 | 10,567 | 10,074 | 9,989 | 9,906 | 9,687 | 9,616 | 5,355 | 5,395 | 5,223 | 5,286 | 5,265 | 5,230 | 4,669 | 4,547 | 4,071 | 3,890 | 4,021.8 | 3,989.9 | 4,616.9 | 3,800.6 | 4,381.7 | 4,341.4 | 4,373.9 | 4,262.3 | 4,332.8 | 4,290.5 | 4,146.3 |
Total Non-Current Assets
| 50,088 | 48,806 | 48,106 | 47,368 | 46,269 | 45,642 | 45,078 | 44,415 | 43,636 | 43,441 | 43,046 | 42,749 | 42,611 | 46,091 | 46,611 | 46,420 | 45,553 | 45,038 | 44,638 | 44,499 | 43,756 | 43,124 | 42,729 | 41,819 | 41,858 | 40,702 | 39,984 | 39,404 | 38,076 | 37,336 | 36,948 | 36,816 | 36,279 | 35,556 | 34,863 | 34,041 | 33,220 | 32,585 | 31,668 | 31,168 | 30,301 | 29,906 | 29,473 | 28,908 | 28,869 | 28,444 | 28,056 | 27,856 | 26,728 | 26,202 | 26,041 | 25,910 | 24,941 | 25,003 | 24,904 | 24,858 | 25,433 | 25,257 | 25,306 | 24,388 | 24,893 | 24,926 | 25,024 | 25,050 | 23,988 | 23,038 | 23,247 | 23,463 | 24,777 | 24,561 | 24,594 | 23,775 | 25,220 | 24,912 | 25,055 | 24,325 | 25,316 | 24,970 | 25,550 | 24,634 | 24,996 | 24,154 | 24,300 | 24,419 | 23,920 | 23,601 | 22,986 | 22,846 | 22,543 | 22,120 | 22,196 | 21,867 | 21,338 | 20,500 | 19,251 | 18,387 | 17,883 | 17,291 | 17,120 | 16,972 | 16,640 | 16,455 | 16,107 | 16,330 | 16,096 | 16,183 | 16,232 | 16,280 | 15,715 | 15,647 | 15,310 | 15,171 | 15,189.7 | 15,100.4 | 15,764 | 14,988 | 15,539 | 15,474.2 | 15,454.1 | 15,360.5 | 15,261.1 | 15,181.5 | 14,979.7 |
Total Assets
| 54,080 | 52,382 | 52,388 | 50,741 | 49,552 | 49,505 | 49,409 | 48,718 | 47,741 | 49,608 | 47,774 | 48,999 | 49,426 | 49,292 | 50,206 | 50,050 | 49,576 | 48,780 | 48,365 | 47,730 | 46,815 | 46,280 | 45,756 | 45,326 | 45,073 | 43,707 | 42,790 | 42,716 | 41,157 | 40,524 | 39,664 | 40,070 | 39,488 | 39,045 | 38,126 | 37,535 | 36,424 | 36,212 | 35,827 | 35,287 | 34,147 | 33,700 | 33,326 | 32,522 | 32,610 | 32,059 | 31,712 | 31,725 | 30,706 | 30,142 | 30,002 | 29,821 | 29,911 | 28,789 | 29,370 | 29,909 | 29,104 | 28,742 | 28,775 | 28,678 | 28,434 | 28,760 | 29,302 | 29,049 | 28,054 | 28,334 | 27,968 | 28,299 | 28,909 | 28,458 | 28,363 | 28,552 | 28,714 | 28,259 | 28,856 | 29,821 | 30,115 | 28,473 | 28,885 | 29,260 | 28,462 | 27,407 | 27,715 | 28,084 | 26,936 | 26,570 | 26,163 | 26,135 | 25,954 | 25,346 | 25,214 | 25,156 | 24,869 | 23,672 | 21,694 | 21,526 | 19,708 | 19,632 | 18,968 | 19,015 | 18,590 | 18,467 | 17,650 | 17,991 | 17,957 | 17,967 | 17,764 | 17,943 | 17,306 | 17,248 | 16,924 | 16,915 | 17,038.4 | 16,943.4 | 17,695.1 | 16,816.5 | 17,003.6 | 16,982.2 | 16,765.2 | 16,717.4 | 16,626.1 | 16,746.5 | 16,573.7 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,121 | 1,052 | 980 | 1,214 | 1,120 | 1,050 | 958 | 1,271 | 1,194 | 1,214 | 956 | 1,315 | 1,168 | 1,146 | 984 | 1,332 | 1,332 | 1,135 | 1,172 | 1,358 | 1,244 | 1,153 | 1,135 | 1,451 | 1,317 | 1,348 | 1,295 | 1,694 | 1,305 | 1,293 | 1,245 | 1,459 | 1,363 | 1,308 | 1,192 | 1,369 | 1,046 | 1,156 | 1,006 | 1,178 | 1,111 | 1,104 | 1,116 | 1,222 | 1,024 | 1,046 | 1,078 | 1,304 | 1,012 | 898 | 1,030 | 1,184 | 1,144 | 1,018 | 1,067 | 1,176 | 992 | 996 | 1,002 | 1,075 | 911 | 941 | 925 | 1,227 | 1,224 | 1,342 | 993 | 1,093 | 916 | 1,022 | 1,013 | 916 | 806 | 877 | 785 | 1,154 | 1,089 | 977 | 932 | 1,349 | 963 | 1,055 | 1,083 | 1,202 | 903 | 1,117 | 1,313 | 1,137 | 731 | 536 | 546 | 871 | 778 | 969 | 796 | 1,001 | 613 | 1,077 | 802 | 738 | 826 | 789 | 504 | 684 | 725 | 592 | 613 | 686 | 665 | 593 | 562 | 591 | 445.6 | 490 | 526.1 | 538.6 | 404.8 | 402.2 | 373.2 | 433.5 | 332.4 | 381.9 | 385 |
Short Term Debt
| 2,947 | 2,979 | 3,025 | 2,449 | 2,695 | 3,272 | 3,075 | 3,775 | 3,760 | 4,513 | 2,376 | 4,219 | 5,355 | 1,795 | 2,094 | 2,747 | 2,393 | 3,258 | 2,727 | 2,480 | 1,402 | 1,421 | 2,051 | 2,310 | 1,869 | 1,820 | 1,594 | 1,542 | 1,452 | 900 | 815 | 888 | 255 | 662 | 574 | 1,098 | 1,126 | 625 | 994 | 883 | 574 | 1,095 | 786 | 841 | 1,010 | 965 | 1,270 | 1,515 | 975 | 988 | 748 | 633 | 1,489 | 1,485 | 1,211 | 1,185 | 1,004 | 486 | 267 | 1,051 | 891 | 1,079 | 1,055 | 1,052 | 1,039 | 1,754 | 735 | 1,188 | 1,226 | 1,355 | 1,016 | 1,217 | 1,227 | 939 | 1,195 | 1,636 | 1,824 | 1,929 | 898 | 1,014 | 1,102 | 954 | 746 | 1,027 | 1,723 | 1,803 | 1,499 | 1,490 | 2,399 | 3,074 | 2,888 | 2,523 | 2,199 | 1,815 | 1,206 | 3,552 | 3,443 | 3,145 | 2,175 | 3,045 | 2,357 | 2,139 | 1,096 | 1,474 | 1,625 | 1,715 | 1,328 | 1,788 | 1,531 | 1,523 | 1,202 | 1,292 | 1,033.2 | 1,020.3 | 1,114.9 | 628.4 | 888.3 | 1,125.9 | 603 | 991.3 | 1,041.1 | 1,186 | 247.1 |
Tax Payables
| 0 | 13 | 37 | 8 | 12 | 11 | 98 | 12 | 39 | 39 | 312 | 67 | 86 | 235 | 160 | 124 | 238 | 127 | 113 | 41 | 37 | 39 | 73 | 26 | 36 | 104 | 173 | 48 | 146 | 46 | 172 | 31 | 214 | 107 | 155 | 42 | 204 | 148 | 343 | 21 | 168 | 93 | 311 | 37 | 83 | 31 | 92 | 17 | 216 | 88 | 59 | 30 | 30 | 25 | 102 | 49 | 38 | 35 | 502 | 90 | 167 | 206 | 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 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,171 | 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 |
Other Current Liabilities
| 1,790 | 1,490 | 1,346 | 1,386 | 1,363 | 1,417 | 1,317 | 1,622 | 1,813 | 2,168 | 1,648 | 1,471 | 1,496 | 1,316 | 1,308 | 1,319 | 1,297 | 1,263 | 1,148 | 1,168 | 1,384 | 1,369 | 1,214 | 1,148 | 1,263 | 972 | 886 | 884 | 928 | 925 | 879 | 898 | 972 | 1,043 | 1,021 | 1,066 | 1,228 | 1,178 | 1,279 | 1,396 | 1,283 | 1,171 | 1,144 | 963 | 1,118 | 1,016 | 966 | 941 | 836 | 842 | 1,271 | 1,110 | 1,029 | 1,002 | 1,103 | 1,075 | 984 | 1,732 | 1,029 | 1,144 | 1,024 | 1,095 | 1,231 | 1,131 | 1,364 | 2,125 | 2,437 | 1,939 | 1,439 | 1,322 | 1,455 | 1,583 | 1,270 | 1,241 | 1,958 | 1,965 | 1,758 | 1,137 | 1,450 | 1,526 | 1,268 | 1,079 | 1,388 | 1,147 | 776 | 950 | 1,123 | 1,400 | 1,764 | 1,424 | 1,096 | 1,152 | 1,378 | 1,045 | 955 | 1,159 | 419 | 445 | 622 | 394 | 427 | 467 | 675 | 299 | 345 | 346 | 583 | 353 | 306 | 277 | 489 | 389 | 567.2 | 317.1 | 680.8 | 381 | 429 | 354.7 | 687.8 | 432.1 | 372.2 | 290.9 | 877.7 |
Total Current Liabilities
| 5,858 | 5,534 | 5,388 | 5,057 | 5,190 | 5,750 | 5,448 | 6,680 | 6,806 | 7,934 | 5,292 | 7,072 | 8,105 | 4,492 | 4,546 | 5,522 | 5,260 | 5,783 | 5,160 | 5,047 | 4,067 | 3,982 | 4,473 | 4,935 | 4,485 | 4,244 | 3,948 | 4,168 | 3,831 | 3,164 | 3,111 | 3,276 | 2,804 | 3,120 | 2,942 | 3,575 | 3,604 | 3,107 | 3,622 | 3,478 | 3,136 | 3,463 | 3,357 | 3,063 | 3,235 | 3,058 | 3,406 | 3,777 | 3,039 | 2,816 | 3,108 | 2,957 | 3,692 | 3,530 | 3,483 | 3,485 | 3,018 | 3,249 | 2,800 | 3,360 | 2,993 | 3,321 | 3,598 | 3,410 | 3,627 | 5,221 | 4,165 | 4,220 | 3,581 | 3,699 | 3,484 | 3,716 | 3,303 | 3,057 | 3,938 | 4,755 | 4,671 | 4,043 | 3,280 | 3,889 | 3,333 | 3,088 | 3,217 | 3,376 | 3,402 | 3,870 | 3,935 | 4,027 | 4,894 | 5,034 | 4,530 | 4,546 | 4,355 | 3,829 | 2,957 | 5,712 | 4,475 | 4,667 | 3,599 | 4,177 | 3,610 | 3,395 | 2,275 | 2,457 | 2,695 | 2,653 | 2,524 | 2,827 | 2,502 | 2,393 | 2,253 | 2,272 | 2,046 | 1,827.4 | 2,321.8 | 1,548 | 1,722.1 | 1,882.8 | 1,664 | 1,856.9 | 1,745.7 | 1,858.8 | 1,509.8 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 19,119 | 18,583 | 18,932 | 17,957 | 17,212 | 16,560 | 17,309 | 16,664 | 16,324 | 16,650 | 17,152 | 15,410 | 14,621 | 15,554 | 15,590 | 14,748 | 15,052 | 13,843 | 14,306 | 14,016 | 14,723 | 14,574 | 13,466 | 13,168 | 12,909 | 12,510 | 12,072 | 12,068 | 11,274 | 11,621 | 10,898 | 10,895 | 10,697 | 10,273 | 9,676 | 8,834 | 8,132 | 8,689 | 8,090 | 8,215 | 8,389 | 7,932 | 7,802 | 7,862 | 7,476 | 7,442 | 7,009 | 6,687 | 7,334 | 7,336 | 7,259 | 7,461 | 7,480 | 7,063 | 7,697 | 7,819 | 8,152 | 7,746 | 7,906 | 7,645 | 7,566 | 7,805 | 7,859 | 8,005 | 8,012 | 8,281 | 8,414 | 8,662 | 9,980 | 9,863 | 10,314 | 10,100 | 10,709 | 11,058 | 11,113 | 11,279 | 12,144 | 11,822 | 12,727 | 12,613 | 12,996 | 12,523 | 12,605 | 12,945 | 12,866 | 11,028 | 10,874 | 10,877 | 10,642 | 10,341 | 10,178 | 10,191 | 10,143 | 9,581 | 8,294 | 5,297 | 4,706 | 4,417 | 4,901 | 4,575 | 4,711 | 4,890 | 4,962 | 4,813 | 4,567 | 4,664 | 4,783 | 4,925 | 4,675 | 4,766 | 4,516 | 4,632 | 4,849.1 | 4,858.6 | 5,163.1 | 5,242.9 | 5,287.8 | 5,288.9 | 5,318.2 | 5,234.5 | 5,329.8 | 5,427.9 | 5,651.5 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7,190 | 6,935 | 6,802 | 6,671 | 6,478 | 6,345 | 6,089 | 5,725 | 5,462 | 5,474 | 5,463 | 5,759 | 5,524 | 6,219 | 6,630 | 6,502 | 6,334 | 6,481 | 6,321 | 6,256 | 6,143 | 6,030 | 5,929 | 5,713 | 5,720 | 5,475 | 5,329 | 5,240 | 8,931 | 8,755 | 8,567 | 8,658 | 8,661 | 8,545 | 8,377 | 8,166 | 7,672 | 7,578 | 7,436 | 7,303 | 7,298 | 7,197 | 7,148 | 7,107 | 6,807 | 6,686 | 6,604 | 6,542 | 6,058 | 5,939 | 5,693 | 5,458 | 5,652 | 5,121 | 5,000 | 5,129 | 4,232 | 480 | 4,416 | 4,045 | 4,090 | 4,046 | 3,925 | 3,865 | 3,811 | 3,275 | 4,234 | 4,454 | 4,287 | 4,223 | 4,079 | 4,440 | 4,646 | 4,436 | 4,344 | 4,248 | 4,229 | 4,221 | 4,279 | 4,357 | 4,167 | 4,108 | 4,124 | 4,216 | 3,782 | 3,526 | 3,364 | 2,903 | 3,089 | 3,045 | 3,252 | 3,205 | 3,283 | 3,238 | 3,124 | 3,107 | 3,045 | 3,044 | 2,961 | 2,928 | 2,890 | 2,886 | 3,629 | 3,701 | 3,708 | 3,687 | 3,673 | 3,737 | 3,705 | 3,659 | 3,622 | 3,612 | 3,568.6 | 3,556.6 | 3,531.9 | 3,475.7 | 3,419.9 | 3,351.8 | 3,320.4 | 3,317.9 | 3,297.3 | 3,243.9 | 3,170 |
Other Non-Current Liabilities
| 5,818 | 5,506 | 5,548 | 5,579 | 5,506 | 5,797 | 5,837 | 5,920 | 5,898 | 6,122 | 6,269 | 6,320 | 7,107 | 7,149 | 7,163 | 7,294 | 7,094 | 7,182 | 7,329 | 7,322 | 6,957 | 6,940 | 7,074 | 7,133 | 7,600 | 7,320 | 7,337 | 7,393 | 3,997 | 4,066 | 4,083 | 4,111 | 3,850 | 3,788 | 3,812 | 3,893 | 4,082 | 4,130 | 4,121 | 4,105 | 3,240 | 3,264 | 3,219 | 2,881 | 3,753 | 3,776 | 3,746 | 3,938 | 3,467 | 3,405 | 3,316 | 3,673 | 2,926 | 2,964 | 3,231 | 3,835 | 4,137 | 8,141 | 4,443 | 4,830 | 5,090 | 5,189 | 5,711 | -11,870 | -11,823 | -11,556 | -12,648 | -13,116 | -14,267 | -14,086 | -14,393 | -14,540 | -15,355 | -15,494 | -15,457 | -15,527 | -16,373 | -16,043 | -17,006 | -16,970 | -17,163 | -16,631 | -16,729 | -17,161 | -16,648 | -14,554 | -14,238 | -13,780 | -13,731 | -13,386 | -13,430 | -13,396 | -13,426 | -12,819 | -11,418 | -8,404 | -7,751 | -7,461 | -7,862 | -7,503 | -7,601 | -7,776 | -8,591 | -8,514 | -8,275 | -8,351 | -8,456 | -8,662 | -8,380 | -8,425 | -8,138 | -8,244 | -8,417.7 | -8,415.2 | -8,695 | -8,718.6 | -8,707.7 | -8,640.7 | -8,638.6 | -8,552.4 | -8,627.1 | -8,671.8 | -8,821.5 |
Total Non-Current Liabilities
| 32,127 | 31,024 | 31,282 | 30,207 | 29,196 | 28,702 | 29,235 | 28,309 | 27,684 | 28,246 | 28,884 | 27,489 | 27,252 | 28,922 | 29,383 | 28,544 | 28,480 | 27,506 | 27,956 | 27,594 | 27,823 | 27,544 | 26,469 | 26,014 | 26,229 | 25,305 | 24,738 | 24,701 | 24,202 | 24,442 | 23,548 | 23,664 | 23,208 | 22,606 | 21,865 | 20,893 | 19,886 | 20,397 | 19,647 | 19,623 | 18,927 | 18,393 | 18,169 | 17,850 | 18,036 | 17,904 | 17,359 | 17,167 | 16,859 | 16,680 | 16,268 | 16,592 | 16,058 | 15,148 | 15,928 | 16,783 | 16,521 | 16,367 | 16,765 | 16,520 | 16,746 | 17,040 | 17,495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 37,985 | 36,558 | 36,670 | 35,264 | 34,386 | 34,452 | 34,683 | 34,989 | 34,490 | 36,180 | 34,176 | 34,561 | 35,357 | 33,414 | 33,929 | 34,066 | 33,740 | 33,289 | 33,116 | 32,641 | 31,890 | 31,526 | 30,942 | 30,949 | 30,714 | 29,549 | 28,686 | 28,869 | 28,033 | 27,606 | 26,659 | 26,940 | 26,012 | 25,726 | 24,807 | 24,468 | 23,490 | 23,504 | 23,269 | 23,101 | 22,063 | 21,856 | 21,526 | 20,913 | 21,271 | 20,962 | 20,765 | 20,944 | 19,898 | 19,496 | 19,376 | 19,549 | 19,750 | 18,678 | 19,411 | 20,268 | 19,539 | 19,616 | 19,565 | 19,880 | 19,739 | 20,361 | 21,093 | 21,198 | 20,375 | 21,760 | 20,622 | 21,000 | 21,598 | 21,611 | 21,734 | 21,805 | 21,729 | 21,727 | 22,635 | 23,799 | 24,610 | 22,896 | 23,149 | 23,516 | 22,811 | 21,897 | 22,135 | 22,475 | 22,091 | 21,908 | 21,578 | 22,170 | 22,282 | 21,650 | 21,056 | 21,019 | 20,754 | 19,570 | 17,571 | 17,530 | 15,566 | 15,509 | 14,791 | 15,019 | 13,323 | 13,247 | 11,636 | 12,893 | 11,554 | 11,658 | 11,595 | 12,049 | 11,424 | 11,417 | 11,742 | 11,702 | 10,941.2 | 10,752.7 | 11,503.2 | 10,693.4 | 10,833.8 | 10,927 | 10,688.6 | 10,721.2 | 10,703.9 | 10,879.3 | 10,704.2 |
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 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80 | 80 | 80 | 80 | 80 | 0 | 0 | 0 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,208 | 1,208 | 1,208 | 1,208 | 1,208 | 1,058 | 908 | 683 | 683 | 683 | 0 | 681.4 | 681.4 | 681.4 | 685 | 685 | 745 | 685 | 685 | 685 | 610 | 610 | 610 |
Common Stock
| 5,036 | 5,020 | 5,003 | 5,018 | 5,008 | 5,054 | 5,045 | 5,065 | 5,052 | 5,038 | 4,978 | 5,045 | 5,039 | 5,026 | 5,013 | 5,031 | 5,016 | 5,003 | 4,994 | 5,003 | 4,989 | 4,980 | 4,969 | 4,980 | 4,966 | 4,955 | 4,946 | 4,961 | 4,938 | 4,929 | 4,920 | 4,936 | 4,928 | 4,919 | 4,908 | 4,915 | 4,894 | 4,883 | 4,873 | 4,876 | 4,873 | 4,865 | 4,856 | 4,861 | 4,852 | 4,842 | 4,833 | 4,833 | 4,836 | 4,829 | 4,823 | 4,823 | 4,818 | 4,812 | 0 | 0 | 0 | 4,786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,741.2 | 3,801.2 | 3,801.2 | 3,801.2 | 3,801.2 | 3,801.2 | 3,801.2 | 3,801.2 | 3,801.2 | 3,801.2 | 3,801.2 |
Retained Earnings
| 12,606 | 12,385 | 12,250 | 12,017 | 11,755 | 11,900 | 11,594 | 10,591 | 10,072 | 10,227 | 10,366 | 10,639 | 10,452 | 12,273 | 12,708 | 12,318 | 12,135 | 11,808 | 11,604 | 11,406 | 11,206 | 11,041 | 11,125 | 10,582 | 10,611 | 10,426 | 10,385 | 9,878 | 9,140 | 8,962 | 9,070 | 9,174 | 9,480 | 9,360 | 9,381 | 9,117 | 9,005 | 8,764 | 8,616 | 8,227 | 7,938 | 7,681 | 7,656 | 7,457 | 7,439 | 7,231 | 7,080 | 6,942 | 6,898 | 6,730 | 6,699 | 6,385 | 6,198 | 6,077 | 5,928 | 5,575 | 5,466 | 5,072 | 5,022 | 4,704 | 4,523 | 4,204 | 4,049 | 3,773 | 3,701 | 3,209 | 3,523 | 3,261 | 3,186 | 2,829 | 2,717 | 2,710 | 2,901 | 2,671 | 2,605 | 2,545 | 2,480 | 2,361 | 2,576 | 2,425 | 2,469 | 2,356 | 2,362 | 2,221 | 2,256 | 2,160 | 2,158 | 1,554 | 1,477 | 1,384 | 1,881 | 1,809 | 1,728 | 1,671 | 1,641 | 1,493 | 1,398 | 1,371 | 1,345 | 1,193 | 1,177 | 1,089 | 1,816 | 1,748 | 1,720 | 1,675 | 1,679 | 1,623 | 1,596 | 1,544 | 1,578 | 1,586 | 1,674.7 | 1,708.2 | 1,705.8 | 1,637 | 1,623.6 | 1,569 | 1,590.5 | 1,510 | 1,511.1 | 1,456 | 1,458.4 |
Accumulated Other Comprehensive Income/Loss
| -142 | -173 | -169 | -179 | -213 | -515 | -522 | -550 | -493 | -455 | -410 | -350 | -524 | -522 | -542 | -504 | -452 | -455 | -481 | -489 | -438 | -432 | -441 | -377 | -407 | -410 | -411 | -229 | -204 | -226 | -242 | -263 | -218 | -252 | -269 | -295 | -299 | -277 | -270 | -283 | -99 | -73 | -87 | -95 | -338 | -362 | -355 | -388 | -322 | -310 | -293 | -337 | -256 | -179 | -187 | -156 | -111 | -139 | -24 | -116 | -31 | 0 | -31 | -177 | -196 | -896 | -436 | -216 | -127 | -213 | -272 | -108 | -33 | -239 | -473 | -609 | -588 | -391 | -435 | -272 | -469 | -468 | -383 | -201 | -543 | -617 | -670 | -739 | -414 | -340 | -355 | -290 | -322 | -277 | -226 | -206 | -191 | -183 | -175 | -204 | -206 | -173 | -171 | -46 | -37 | -27 | -21 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -1,405 | -1,408 | -1,366 | -1,379 | -1,384 | -1,386 | -1,391 | -1,377 | -1,380 | -1,382 | -1,336 | -896 | -898 | -899 | -902 | -861 | -863 | -865 | -868 | -831 | -832 | -835 | -839 | -808 | -811 | -813 | -816 | -763 | -750 | -747 | -743 | -717 | -714 | -709 | -702 | -671 | -667 | -663 | -662 | -635 | -629 | -630 | -626 | -615 | -615 | -615 | -612 | -607 | -606 | -605 | -605 | -601 | -601 | -601 | 4,216 | 4,214 | 4,202 | -5,111 | 4,203 | 4,200 | 4,193 | 4,185 | 4,181 | 4,175 | 4,174 | 4,261 | 4,259 | 4,254 | 4,252 | 4,231 | 4,184 | 4,145 | 4,117 | 4,100 | 4,089 | 4,086 | 3,613 | 3,607 | 3,595 | 3,511 | 3,571 | 3,542 | 3,521 | 3,509 | 3,132 | 3,119 | 3,097 | 3,070 | 2,609 | 2,652 | 2,632 | 2,618 | 2,709 | 2,708 | 2,708 | 2,709 | 2,935 | 2,935 | 3,007 | 3,007 | 3,088 | 3,096 | 3,161 | 2,188 | 3,512 | 3,603 | 3,603 | 3,603 | 3,603 | 3,604 | 3,604 | 2,945.6 | -0.1 | -0.1 | -0.1 | -0.1 | 0 | 0 | -0.1 | 0 | -0.1 | 0 | -0.1 |
Total Shareholders Equity
| 16,095 | 15,824 | 15,718 | 15,477 | 15,166 | 15,053 | 14,726 | 13,729 | 13,251 | 13,428 | 13,598 | 14,438 | 14,069 | 15,878 | 16,277 | 15,984 | 15,836 | 15,491 | 15,249 | 15,089 | 14,925 | 14,754 | 14,814 | 14,377 | 14,359 | 14,158 | 14,104 | 13,847 | 13,124 | 12,918 | 13,005 | 13,130 | 13,476 | 13,318 | 13,318 | 13,066 | 12,933 | 12,707 | 12,557 | 12,185 | 12,083 | 11,843 | 11,799 | 11,608 | 11,338 | 11,096 | 10,946 | 10,780 | 10,806 | 10,644 | 10,624 | 10,270 | 10,159 | 10,109 | 9,957 | 9,633 | 9,557 | 9,126 | 9,201 | 8,788 | 8,685 | 8,389 | 8,199 | 7,851 | 7,679 | 6,574 | 7,346 | 7,299 | 7,311 | 6,847 | 6,629 | 6,747 | 6,985 | 6,532 | 6,221 | 6,022 | 5,505 | 5,577 | 5,736 | 5,744 | 5,651 | 5,510 | 5,580 | 5,609 | 4,845 | 4,662 | 4,585 | 3,965 | 3,672 | 3,696 | 4,158 | 4,137 | 4,115 | 4,102 | 4,123 | 3,996 | 4,142 | 4,123 | 4,177 | 3,996 | 5,267 | 5,220 | 6,014 | 5,098 | 6,403 | 6,309 | 6,169 | 5,894 | 5,882 | 5,831 | 5,182 | 5,213 | 6,097.2 | 6,190.7 | 6,191.9 | 6,123.1 | 6,169.8 | 6,055.2 | 6,076.6 | 5,996.2 | 5,922.2 | 5,867.2 | 5,869.5 |
Total Equity
| 16,095 | 15,824 | 15,718 | 15,477 | 15,166 | 15,053 | 14,726 | 13,729 | 13,251 | 13,428 | 13,598 | 14,438 | 14,069 | 15,878 | 16,277 | 15,984 | 15,836 | 15,491 | 15,249 | 15,089 | 14,925 | 14,754 | 14,814 | 14,377 | 14,359 | 14,158 | 14,104 | 13,847 | 13,124 | 12,918 | 13,005 | 13,130 | 13,476 | 13,319 | 13,319 | 13,067 | 12,934 | 12,708 | 12,558 | 12,186 | 12,084 | 11,844 | 11,800 | 11,609 | 11,339 | 11,097 | 10,947 | 10,781 | 10,808 | 10,646 | 10,626 | 10,272 | 10,161 | 10,111 | 9,959 | 9,641 | 9,565 | 9,126 | 9,210 | 8,798 | 8,695 | 8,399 | 8,209 | 7,851 | 7,679 | 6,574 | 7,346 | 7,299 | 7,311 | 6,847 | 6,629 | 6,747 | 6,985 | 6,532 | 6,221 | 6,022 | 5,505 | 5,577 | 5,736 | 5,744 | 5,651 | 5,510 | 5,580 | 5,609 | 4,845 | 4,662 | 4,585 | 3,965 | 3,672 | 3,696 | 4,158 | 4,137 | 4,115 | 4,102 | 4,123 | 3,996 | 4,142 | 4,123 | 4,177 | 3,996 | 5,267 | 5,220 | 6,014 | 5,098 | 6,403 | 6,309 | 6,169 | 5,894 | 5,882 | 5,831 | 5,182 | 5,213 | 6,097.2 | 6,190.7 | 6,191.9 | 6,123.1 | 6,169.8 | 6,055.2 | 6,076.6 | 5,996.2 | 5,922.2 | 5,867.2 | 5,869.5 |
Total Liabilities & Shareholders Equity
| 54,080 | 52,382 | 52,388 | 50,741 | 49,552 | 49,505 | 49,409 | 48,718 | 47,741 | 49,608 | 47,774 | 48,999 | 49,426 | 49,292 | 50,206 | 50,050 | 49,576 | 48,780 | 48,365 | 47,730 | 46,815 | 46,280 | 45,756 | 45,326 | 45,073 | 43,707 | 42,790 | 42,716 | 41,157 | 40,524 | 39,664 | 40,070 | 39,488 | 39,045 | 38,126 | 37,535 | 36,424 | 36,212 | 35,827 | 35,287 | 34,147 | 33,700 | 33,326 | 32,522 | 32,610 | 32,059 | 31,712 | 31,725 | 30,706 | 30,142 | 30,002 | 29,821 | 29,911 | 28,789 | 29,370 | 29,909 | 29,104 | 28,742 | 28,775 | 28,678 | 28,434 | 28,760 | 29,302 | 29,049 | 28,054 | 28,334 | 27,968 | 28,299 | 28,909 | 28,458 | 28,363 | 28,552 | 28,714 | 28,259 | 28,856 | 29,821 | 30,115 | 28,473 | 28,885 | 29,260 | 28,462 | 27,407 | 27,715 | 28,084 | 26,936 | 26,570 | 26,163 | 26,135 | 25,954 | 25,346 | 25,214 | 25,156 | 24,869 | 23,672 | 21,694 | 21,526 | 19,708 | 19,632 | 18,968 | 19,015 | 18,590 | 18,467 | 17,650 | 17,991 | 17,957 | 17,967 | 17,764 | 17,943 | 17,306 | 17,248 | 16,924 | 16,915 | 17,038.4 | 16,943.4 | 17,695.1 | 16,816.5 | 17,003.6 | 16,982.2 | 16,765.2 | 16,717.4 | 16,626.1 | 16,746.5 | 16,573.7 |