Sodexo S.A.
EPA:SW.PA
83.2 (EUR) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 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 | 2002 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2,137 | 1,454 | 2,025 | 2,625 | 3,225 | 2,607 | 4,312 | 3,005 | 2,027 | 506.75 | 1,685 | 445.25 | 2,459 | 1,950 | 1,666 | 1,519 | 2,018 | 1,698 | 1,375 | 1,224 | 2,008 | 1,573 | 2,748 | 1,186 | 1,347 | 1,266 | 1,451 | 362.75 | 1,787 | 362 | 1,448 | 362 | 1,175 | 381.75 | 1,527 | 381.75 | 1,140 | 301 | 1,204 | 301 | 2,051 | 398.5 | 1,594 | 398.5 | 1,539 | 352.5 | 352.5 | 352.5 | 934.947 | 260.43 | 1,041.721 | 260.43 | 463.812 | 127.972 | 511.888 | 127.972 | 464.94 | 126.195 | 504.78 | 126.195 | 126.195 | 142.351 | 569.403 | 142.351 | 142.351 | 588.577 |
Short Term Investments
| 61 | 79 | -146 | 62 | 297 | 52 | 289 | 342 | 40 | 10 | 60 | 14.5 | 442 | 38 | 36 | 34 | 32 | 36 | 44 | 33 | 24 | 26 | 8 | 6 | 7 | 5 | 4 | 1 | 6 | 2.25 | 9 | 2.25 | 6 | 1.5 | 6 | 1.5 | 8 | 1.75 | 7 | 1.75 | 10 | 2 | 8 | 2 | 16 | 2.75 | 2.75 | 2.75 | 0 | 0 | 17 | 0 | 358.133 | 161.383 | 645.53 | 161.383 | 615.384 | 133.992 | 535.969 | 133.992 | 133.992 | 135.302 | 541.206 | 135.302 | 135.302 | 552.937 |
Cash and Short Term Investments
| 2,198 | 1,454 | 2,025 | 2,687 | 3,225 | 2,659 | 4,601 | 3,347 | 2,067 | 516.75 | 1,745 | 459.75 | 2,901 | 1,988 | 1,702 | 1,553 | 2,050 | 1,734 | 1,419 | 1,257 | 2,032 | 1,599 | 2,756 | 1,192 | 1,354 | 1,271 | 1,455 | 363.75 | 1,793 | 364.25 | 1,457 | 364.25 | 1,181 | 383.25 | 1,533 | 383.25 | 1,148 | 302.75 | 1,211 | 302.75 | 2,061 | 400.5 | 1,602 | 400.5 | 1,555 | 355.25 | 355.25 | 355.25 | 934.947 | 260.43 | 1,041.721 | 260.43 | 821.946 | 289.355 | 1,157.419 | 289.355 | 1,080.324 | 260.187 | 1,040.749 | 260.187 | 260.187 | 277.652 | 1,110.609 | 277.652 | 277.652 | 1,141.514 |
Net Receivables
| 3,850 | 4,026 | 3,423 | 5,529 | 4,988 | 5,073 | 4,235 | 4,640 | 5,295 | 0 | 6,555 | 0 | 4,455 | 5,074 | 5,352 | 4,686 | 4,242 | 5,217 | 3,470 | 4,561 | 3,310 | 4,696 | 3,847 | 4,080 | 3,624 | 4,136 | 3,542 | 0 | 3,952 | 803.5 | 3,214 | 803.5 | 3,659 | 0 | 3,692 | 0 | 0 | 698 | 2,792 | 698 | 3,282 | 667.25 | 2,669 | 667.25 | 2,555 | 534.25 | 534.25 | 534.25 | 2,281.393 | 0 | 2,332.548 | 0 | 2,096.8 | 0 | 0 | 0 | 1,573.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,226.004 |
Inventory
| 322 | 331 | 324 | 350 | 352 | 301 | 268 | 245 | 259 | 64.75 | 299 | 73.5 | 301 | 290 | 280 | 280 | 257 | 279 | 268 | 261 | 270 | 278 | 265 | 261 | 271 | 288 | 296 | 74 | 283 | 63 | 252 | 63 | 241 | 58.75 | 235 | 58.75 | 223 | 51 | 204 | 51 | 217 | 50.5 | 202 | 50.5 | 193 | 46.25 | 46.25 | 46.25 | 189.108 | 41.973 | 167.894 | 41.973 | 180.325 | 44.142 | 176.569 | 44.142 | 178.416 | 40.629 | 162.514 | 40.629 | 40.629 | 42.523 | 170.093 | 42.523 | 42.523 | 170.056 |
Other Current Assets
| 3,877 | 315 | 5,604 | 400 | 288 | 6,630 | 528 | 58 | 2 | 1,324.25 | 1 | 1,469.75 | 355 | 2 | 2 | 5,854 | 909 | 862 | 4,973 | 689 | 4,841 | 749 | 758 | 785 | 734 | 660 | 609 | 1,037.75 | 1 | 156 | 622 | 156 | 6 | 924.5 | 6 | 924.5 | 4,032 | 150.25 | 601 | 150.25 | 8 | 122.5 | 7 | 122.5 | 6 | 113.5 | 113.5 | 113.5 | 90.772 | 602.074 | 75.747 | 602.074 | 83.033 | 584.379 | 2,337.516 | 584.379 | -0.756 | 521.606 | 2,086.423 | 521.606 | 521.606 | 545.981 | 2,183.926 | 545.981 | 545.981 | -2.037 |
Total Current Assets
| 6,397 | 6,126 | 11,388 | 10,155 | 10,135 | 9,590 | 9,632 | 8,290 | 7,623 | 1,905.75 | 8,600 | 2,003 | 8,012 | 8,567 | 7,336 | 7,687 | 7,458 | 8,092 | 6,660 | 6,768 | 7,143 | 7,322 | 7,626 | 6,318 | 5,983 | 6,355 | 5,902 | 1,475.5 | 6,029 | 1,386.75 | 5,547 | 1,386.75 | 5,641 | 1,366.5 | 5,466 | 1,366.5 | 5,403 | 1,202 | 4,808 | 1,202 | 6,019 | 1,240.75 | 4,963 | 1,240.75 | 4,778 | 1,049.25 | 1,049.25 | 1,049.25 | 3,964.45 | 904.477 | 3,617.91 | 904.477 | 3,624.109 | 917.876 | 3,671.503 | 917.876 | 3,584.196 | 822.422 | 3,289.686 | 822.422 | 822.422 | 866.157 | 3,464.628 | 866.157 | 866.157 | 3,535.538 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,225 | 1,264 | 1,297 | 1,353 | 1,405 | 1,374 | 1,364 | 1,750 | 1,887 | 471.75 | 2,090 | 171 | 684 | 687 | 619 | 623 | 590 | 626 | 604 | 591 | 594 | 600 | 555 | 533 | 540 | 547 | 574 | 143.5 | 570 | 128.25 | 513 | 128.25 | 522 | 132.75 | 531 | 132.75 | 509 | 130 | 520 | 130 | 510 | 116.25 | 465 | 116.25 | 421 | 110 | 110 | 110 | 434.191 | 107.569 | 430.276 | 107.569 | 423.554 | 91.119 | 364.478 | 91.119 | 351.54 | 90.491 | 361.964 | 90.491 | 90.491 | 94.597 | 378.389 | 94.597 | 94.597 | 370.661 |
Goodwill
| 5,564 | 5,603 | 5,568 | 6,286 | 6,611 | 6,149 | 5,811 | 5,781 | 5,764 | 1,441 | 6,262 | 1,539.5 | 6,158 | 6,049 | 5,664 | 5,721 | 5,308 | 5,647 | 5,328 | 5,336 | 5,300 | 5,433 | 4,971 | 4,780 | 4,803 | 4,955 | 5,031 | 0 | 4,942 | 0 | 0 | 0 | 4,413 | 1,158.5 | 4,634 | 1,158.5 | 0 | 1,056.5 | 4,226 | 1,056.5 | 4,261 | 948.25 | 3,793 | 948.25 | 3,416 | 878.75 | 878.75 | 878.75 | 3,572.619 | 905.844 | 3,623.376 | 905.844 | 3,802.756 | 0 | 3,705 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 436 | 439 | 448 | 661 | 678 | 640 | 630 | 661 | 673 | 168.25 | 806 | 200.25 | 6,959 | 698 | 704 | 618 | 511 | 514 | 467 | 461 | 505 | 538 | 524 | 535 | 528 | 568 | 563 | 0 | 647 | 0 | 0 | 0 | 496 | 131.75 | 527 | 131.75 | 0 | 98 | 392 | 98 | 389 | 72 | 288 | 72 | 163 | 30.5 | 30.5 | 30.5 | 127.08 | 31.431 | 125.725 | 31.431 | 244.068 | 951.894 | 3,807.575 | 951.894 | 3,677.184 | 977.549 | 3,910.196 | 977.549 | 977.549 | 1,043.527 | 4,174.109 | 1,043.527 | 1,043.527 | 4,554.856 |
Goodwill and Intangible Assets
| 6,000 | 6,042 | 6,016 | 6,947 | 7,289 | 6,789 | 6,441 | 6,442 | 6,437 | 1,609.25 | 7,068 | 1,739.75 | 13,117 | 6,747 | 6,368 | 6,339 | 5,819 | 6,161 | 5,795 | 5,797 | 5,805 | 5,971 | 5,495 | 5,315 | 5,331 | 5,523 | 5,594 | 1,398.5 | 5,589 | 1,193.75 | 4,775 | 1,193.75 | 4,909 | 1,290.25 | 5,161 | 1,290.25 | 4,835 | 1,154.5 | 4,618 | 1,154.5 | 4,650 | 1,020.25 | 4,081 | 1,020.25 | 3,579 | 909.25 | 909.25 | 909.25 | 3,699.699 | 937.275 | 3,749.101 | 937.275 | 4,046.824 | 951.894 | 3,807.575 | 951.894 | 3,677.184 | 977.549 | 3,910.196 | 977.549 | 977.549 | 1,043.527 | 4,174.109 | 1,043.527 | 1,043.527 | 4,554.856 |
Long Term Investments
| 1,141 | 1,874 | 1,824 | 1,830 | 1,682 | 1,488 | 1,283 | 1,380 | 1,080 | 15 | 1,578 | 15.5 | 1,606 | 980 | 696 | 754 | 692 | 760 | 658 | 692 | 576 | 610 | 454 | 491 | 393 | 478 | 210 | 53.5 | 327 | 17.5 | 407 | 17.5 | 433 | 0 | 435 | 0 | 188 | 0 | 358 | 0 | 332 | 0 | 302 | 0 | 264 | 0 | 0 | 0 | 0 | 0 | 240 | 0 | 0 | 0 | -224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 199 | 220 | 192 | 160 | 154 | 151 | 165 | 171 | 137 | 34.25 | 110 | 24.75 | 99 | 124 | 105 | 212 | 187 | 308 | 287 | 220 | 232 | 223 | 226 | 174 | 187 | 222 | 169 | 42.25 | 175 | 38.25 | 153 | 38.25 | 161 | 40.5 | 162 | 40.5 | 98 | 23.25 | 93 | 23.25 | 65 | 21.5 | 86 | 21.5 | 146 | 34.5 | 34.5 | 34.5 | 242.058 | 60.52 | 242.079 | 60.52 | 244.068 | 0 | 224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 62 | 70 | 77 | 126 | 255 | 261 | 106 | 23 | 189 | 302.25 | 103 | 412.75 | -6,051 | 609 | 156 | 53 | 128 | 61 | 154 | 57 | 127 | 43 | 122 | 41 | 174 | 45 | 341 | 84.25 | 137 | 87.75 | 14 | 87.75 | 14 | 113.75 | 20 | 113.75 | 219 | 92.25 | 11 | 92.25 | 15 | 78.75 | 13 | 78.75 | 13 | 71.25 | 71.25 | 71.25 | 273.071 | 68.719 | 34.877 | 68.719 | 124.969 | 25.311 | 101.244 | 25.311 | 85.428 | 19.699 | 78.795 | 19.699 | 19.699 | 20.921 | 83.682 | 20.921 | 20.921 | 80.446 |
Total Non-Current Assets
| 8,627 | 9,470 | 9,406 | 10,416 | 10,785 | 10,063 | 9,359 | 9,766 | 9,730 | 2,432.5 | 10,949 | 2,363.75 | 9,455 | 9,147 | 7,944 | 7,981 | 7,416 | 7,916 | 7,498 | 7,357 | 7,334 | 7,447 | 6,852 | 6,554 | 6,625 | 6,815 | 6,888 | 1,722 | 6,798 | 1,465.5 | 5,862 | 1,465.5 | 6,039 | 1,577.25 | 6,309 | 1,577.25 | 5,849 | 1,400 | 5,600 | 1,400 | 5,572 | 1,236.75 | 4,947 | 1,236.75 | 4,423 | 1,125 | 1,125 | 1,125 | 4,649.019 | 1,174.083 | 4,696.333 | 1,174.083 | 4,839.414 | 1,068.324 | 4,273.296 | 1,068.324 | 4,114.152 | 1,087.739 | 4,350.955 | 1,087.739 | 1,087.739 | 1,159.045 | 4,636.18 | 1,159.045 | 1,159.045 | 5,005.963 |
Total Assets
| 15,024 | 15,596 | 20,794 | 20,571 | 20,920 | 19,653 | 18,991 | 18,056 | 17,353 | 4,338.25 | 19,549 | 4,366.75 | 17,467 | 17,714 | 15,280 | 15,668 | 14,874 | 16,008 | 14,158 | 14,125 | 14,477 | 14,769 | 14,478 | 12,872 | 12,608 | 13,170 | 12,790 | 3,197.5 | 12,827 | 2,852.25 | 11,409 | 2,852.25 | 11,680 | 2,943.75 | 11,775 | 2,943.75 | 11,252 | 2,602 | 10,408 | 2,602 | 11,591 | 2,477.5 | 9,910 | 2,477.5 | 9,201 | 2,174.25 | 2,174.25 | 2,174.25 | 8,613.468 | 2,078.561 | 8,314.242 | 2,078.561 | 8,463.524 | 1,986.2 | 7,944.8 | 1,986.2 | 7,698.348 | 1,910.16 | 7,640.641 | 1,910.16 | 1,910.16 | 2,025.202 | 8,100.809 | 2,025.202 | 2,025.202 | 8,541.5 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 4,648 | 4,506 | 2,502 | 2,768 | 2,707 | 2,346 | 4,429 | 4,181 | 1,899 | 474.75 | 4,844 | 629.25 | 2,517 | 4,527 | 2,226 | 4,063 | 2,112 | 4,190 | 2,024 | 3,872 | 1,953 | 4,018 | 1,768 | 3,377 | 1,719 | 3,404 | 3,422 | 855.5 | 3,426 | 781.25 | 3,125 | 781.25 | 3,111 | 746.25 | 2,985 | 746.25 | 5,269 | 672.25 | 2,689 | 672.25 | 2,794 | 657.75 | 2,631 | 657.75 | 2,508 | 654.5 | 654.5 | 654.5 | 2,517.399 | 592.313 | 2,369.251 | 592.313 | 1,221.176 | 279.433 | 1,117.731 | 279.433 | 1,081.836 | 258.546 | 1,034.183 | 258.546 | 258.546 | 281.746 | 1,126.982 | 281.746 | 281.746 | 1,250.472 |
Short Term Debt
| 728 | 209 | 681 | 748 | 226 | 239 | 818 | 877 | 258 | 0 | 1,064 | 0 | 217 | 1,260 | 448 | 1,174 | 536 | 720 | 71 | 86 | 354 | 376 | 1,018 | 1,479 | 752 | 316 | 151 | 0 | 230 | 33.25 | 175 | 33.25 | 238 | 0 | 209 | 0 | 194 | 0 | 147 | 0 | 1,453 | 0 | 1,384 | 0 | 236 | 0 | 0 | 0 | 187.595 | 0 | 103.86 | 0 | 187.873 | 0 | 106 | 0 | 2,010.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 325 | 221 | 400 | 422 | 467 | 470 | 188 | 162 | 509 | 0 | 190 | 0 | 99 | 92 | 383 | 77 | 361 | 118 | 375 | 103 | 399 | 131 | 399 | 116 | 340 | 121 | 130 | 0 | 130 | 0 | 120 | 0 | 102 | 0 | 138 | 0 | 80 | 0 | 71 | 0 | 61 | 0 | 61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80 | 0 | 0 | 0 | 84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 325 | 221 | 484 | 0 | 572 | 0 | -818 | -877 | 2,471 | 0 | 272 | 0 | 618 | 161 | 2,168 | 143 | 2,006 | 219 | 2,134 | 179 | 2,337 | 213 | 2,059 | 242 | 1,872 | 180 | 0 | 0 | 2,819 | 0 | 177 | 0 | 2,675 | 0 | 2,506 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,184 | 0 | 1,916 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 79.678 | 0 | -106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 221 | 71 | 6,133 | 6,318 | 5,767 | 6,314 | 4,424 | 4,706 | 3,117 | 1,461.5 | 3,165 | 1,432.5 | 4,895 | 3,107 | 2,780 | 2,955 | 2,765 | 3,039 | 2,678 | 2,683 | 2,496 | 2,796 | 2,582 | 2,667 | 2,541 | 2,758 | 2,727 | 719.5 | 20 | 660 | 2,421 | 660 | 16 | 685 | 25 | 685 | 136 | 587 | 2,201 | 587 | 2,292 | 892.5 | 2 | 892.5 | 1 | 385.25 | 385.25 | 385.25 | 1,413.768 | 338.13 | 1,248.659 | 338.13 | 2,529.58 | 641.683 | 2,566.732 | 641.683 | 2,527.308 | 543.151 | 2,172.605 | 543.151 | 543.151 | 521.422 | 2,085.69 | 521.422 | 521.422 | 2,028.454 |
Total Current Liabilities
| 5,922 | 5,007 | 9,800 | 9,834 | 9,272 | 8,899 | 8,853 | 8,887 | 7,745 | 1,936.25 | 9,345 | 2,061.75 | 8,247 | 9,055 | 7,622 | 8,335 | 7,419 | 8,168 | 6,907 | 6,820 | 7,140 | 7,403 | 7,427 | 7,765 | 6,884 | 6,658 | 6,300 | 1,575 | 6,495 | 1,474.5 | 5,898 | 1,474.5 | 6,040 | 1,431.25 | 5,725 | 1,431.25 | 5,599 | 1,259.25 | 5,037 | 1,259.25 | 6,539 | 1,550.25 | 6,201 | 1,550.25 | 4,661 | 1,039.75 | 1,039.75 | 1,039.75 | 4,118.761 | 930.442 | 3,721.769 | 930.442 | 4,018.308 | 921.116 | 3,684.463 | 921.116 | 5,619.348 | 801.697 | 3,206.787 | 801.697 | 801.697 | 803.168 | 3,212.672 | 803.168 | 803.168 | 3,278.926 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 4,011 | 4,748 | 5,702 | 5,847 | 6,434 | 6,335 | 5,453 | 4,381 | 6,100 | 1,243.5 | 5,093 | 969.25 | 3,900 | 3,573 | 3,537 | 2,977 | 3,011 | 3,078 | 2,515 | 2,752 | 2,765 | 2,763 | 2,895 | 1,224 | 1,895 | 2,587 | 2,550 | 629.5 | 2,622 | 555.75 | 2,262 | 555.75 | 2,172 | 621 | 2,534 | 621 | 2,520 | 636.75 | 2,547 | 636.75 | 2,227 | 290.75 | 1,163 | 290.75 | 2,025 | 459.75 | 459.75 | 459.75 | 1,793.496 | 463.074 | 1,852.295 | 463.074 | 1,726.924 | 484.148 | 1,936.59 | 484.148 | 0 | 531.66 | 2,126.641 | 531.66 | 531.66 | 621.477 | 2,485.909 | 621.477 | 621.477 | 2,692.385 |
Deferred Revenue Non-Current
| 581 | 625 | 396 | 0 | 0 | 0 | 5,352 | 4,273 | 637 | -793 | 555 | -377.75 | 3,756 | 497 | -989 | 563 | 94 | 681 | -569 | 495 | 506 | 587 | 554 | 451 | 472 | 476 | 488 | 185.75 | 361 | 221.25 | 343 | 221.25 | 387 | 94.75 | 412 | 94.75 | 323 | 10.75 | 303 | 10.75 | 274 | 355.75 | 245 | 355.75 | 243 | 186 | 186 | 186 | 0 | 116.94 | 0 | 116.94 | 0 | 0 | -80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 149 | 205 | 168 | 231 | 179 | 194 | 101 | 125 | 97 | 24.25 | 237 | 37.75 | 151 | 376 | 126 | 236 | 137 | 272 | 149 | 240 | 130 | 246 | 148 | 240 | 153 | 302 | 161 | 40.25 | 254 | 37.5 | 150 | 37.5 | 210 | 30.5 | 122 | 30.5 | 168 | 24.75 | 99 | 24.75 | 106 | 11.25 | 45 | 11.25 | 124 | 8.75 | 8.75 | 8.75 | 52.95 | 12.299 | 49.197 | 12.299 | 36.065 | 0 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 564 | 581 | 175 | 560 | 610 | 600 | -3,943 | -2,542 | 1 | 1,234 | 173 | 551.25 | -3,085 | 168 | 1,656 | 180 | 643 | 196 | 1,454 | 211 | 192 | 216 | 233 | 217 | 214 | 210 | 222 | -0.25 | 221 | -78 | 191 | -78 | 226 | 81.5 | 243 | 81.5 | 164 | 91.5 | 106 | 91.5 | 111 | -273.25 | 85 | -273.25 | 93 | -95 | -95 | -95 | 491.68 | 12.494 | 517.737 | 12.494 | 469.683 | 42.725 | 170.899 | 42.725 | 154.224 | 22.982 | 91.927 | 22.982 | 22.982 | 22.285 | 89.14 | 22.285 | 22.285 | 99.793 |
Total Non-Current Liabilities
| 5,305 | 6,159 | 6,441 | 6,638 | 7,223 | 7,129 | 6,963 | 6,237 | 6,835 | 1,708.75 | 6,058 | 1,180.5 | 4,722 | 4,614 | 4,330 | 3,956 | 3,885 | 4,227 | 3,549 | 3,698 | 3,593 | 3,812 | 3,830 | 2,132 | 2,734 | 3,575 | 3,421 | 855.25 | 3,458 | 736.5 | 2,946 | 736.5 | 2,995 | 827.75 | 3,311 | 827.75 | 3,175 | 763.75 | 3,055 | 763.75 | 2,718 | 384.5 | 1,538 | 384.5 | 2,485 | 559.5 | 559.5 | 559.5 | 2,338.125 | 604.807 | 2,419.228 | 604.807 | 2,232.673 | 526.872 | 2,107.49 | 526.872 | 154.224 | 554.642 | 2,218.568 | 554.642 | 554.642 | 643.762 | 2,575.049 | 643.762 | 643.762 | 2,792.179 |
Total Liabilities
| 11,227 | 11,166 | 16,241 | 16,472 | 16,495 | 16,028 | 15,816 | 15,124 | 14,580 | 3,645 | 15,403 | 3,242.25 | 12,969 | 13,669 | 11,952 | 12,291 | 11,304 | 12,395 | 10,456 | 10,518 | 10,733 | 11,215 | 11,257 | 9,897 | 9,618 | 10,233 | 9,721 | 2,430.25 | 9,953 | 2,211 | 8,844 | 2,211 | 9,035 | 2,259 | 9,036 | 2,259 | 8,774 | 2,023 | 8,092 | 2,023 | 9,257 | 1,934.75 | 7,739 | 1,934.75 | 7,146 | 1,599.25 | 1,599.25 | 1,599.25 | 6,456.886 | 1,535.249 | 6,140.998 | 1,535.249 | 6,250.98 | 1,447.988 | 5,791.952 | 1,447.988 | 5,773.572 | 1,356.339 | 5,425.356 | 1,356.339 | 1,356.339 | 1,446.93 | 5,787.721 | 1,446.93 | 1,446.93 | 6,071.105 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 590 | 590 | 590 | 590 | 590 | 590 | 590 | 590 | 590 | 147.5 | 590 | 147.5 | 590 | 590 | 589 | 603 | 603 | 615 | 615 | 628 | 628 | 628 | 628 | 628 | 628 | 628 | 628 | 157 | 628 | 157 | 628 | 157 | 628 | 0 | 628 | 0 | 628 | 157 | 628 | 157 | 628 | 157.25 | 629 | 157.25 | 636 | 159 | 159 | 159 | 636.158 | 158.913 | 635.653 | 158.913 | 635.75 | 158.75 | 635.001 | 158.75 | 637.308 | 158.821 | 635.284 | 158.821 | 158.821 | 158.951 | 635.803 | 158.951 | 158.951 | 635.419 |
Retained Earnings
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,103 | 256.5 | 1,026 | 256.5 | 0 | 195.75 | 783 | 195.75 | 719 | 135.5 | 542 | 135.5 | 571 | 98.5 | 394 | 98.5 | 210 | 113.75 | 113.75 | 113.75 | 631.619 | 166.917 | 667.67 | 166.917 | 666.782 | 78.363 | 313.451 | 78.363 | 82.404 | 92.338 | 369.351 | 92.338 | 92.338 | 141.441 | 565.765 | 141.441 | 141.441 | 571.266 |
Accumulated Other Comprehensive Income/Loss
| -399 | 3,575 | 3,704 | 3,258 | 3,577 | 2,777 | 2,330 | 2,079 | 1,920 | -466.75 | 3,260 | -363.5 | 3,618 | 3,570 | 2,445 | 2,626 | 2,770 | 2,789 | 2,583 | 2,407 | 2,407 | 2,183 | 1,861 | 1,549 | 1,605 | 0 | 0 | -288.5 | 0 | -242.5 | -228 | -242.5 | 879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -167.171 | -169.455 | 0 | -169.455 | -292.713 | -157.535 | 0 | -157.535 | 0 | -148.356 | 0 | -148.356 | -148.356 | -142.123 | 0 | -142.123 | -142.123 | 0 |
Other Total Stockholders Equity
| 3,590 | 248 | 247 | 247 | 248 | 248 | 248 | 248 | 248 | 1,012.5 | 248 | 1,340.5 | 248 | -161 | 249 | 114 | 163 | 170 | 470 | 527 | 675 | 703 | 700 | 752 | 720 | 2,270 | 2,406 | 898.75 | 1,109 | 470.25 | 1,109 | 470.25 | 1,109 | 489 | 1,296 | 489 | 1,103 | 286.5 | 1,109 | 286.5 | 1,109 | 287 | 1,122 | 287 | 1,186 | 302.25 | 302.25 | 302.25 | 1,040.091 | 386.936 | 852.743 | 386.936 | 1,185.95 | 458.634 | 1,184.147 | 458.634 | 1,187.676 | 451.019 | 1,186.027 | 451.019 | 451.019 | 420.003 | 1,045.119 | 420.003 | 420.003 | 1,190.393 |
Total Shareholders Equity
| 3,781 | 4,413 | 4,541 | 4,095 | 4,415 | 3,615 | 3,168 | 2,917 | 2,758 | 693.25 | 4,098 | 1,124.5 | 4,456 | 3,999 | 3,283 | 3,343 | 3,536 | 3,574 | 3,668 | 3,562 | 3,710 | 3,514 | 3,189 | 2,929 | 2,953 | 2,898 | 3,034 | 767.25 | 2,840 | 641.25 | 2,535 | 641.25 | 2,616 | 684.75 | 2,707 | 684.75 | 2,450 | 579 | 2,279 | 579 | 2,308 | 542.75 | 2,145 | 542.75 | 2,032 | 575 | 575 | 575 | 2,140.697 | 543.311 | 2,156.065 | 543.311 | 2,195.769 | 538.212 | 2,132.598 | 538.212 | 1,907.388 | 553.821 | 2,190.662 | 553.821 | 553.821 | 578.272 | 2,246.687 | 578.272 | 578.272 | 2,397.078 |
Total Equity
| 3,797 | 4,430 | 4,553 | 4,099 | 4,425 | 3,625 | 3,175 | 2,932 | 2,773 | 693.25 | 4,146 | 1,124.5 | 4,498 | 4,045 | 3,328 | 3,377 | 3,570 | 3,613 | 3,702 | 3,607 | 3,744 | 3,554 | 3,221 | 2,975 | 2,990 | 2,937 | 3,069 | 767.25 | 2,874 | 641.25 | 2,565 | 641.25 | 2,645 | 684.75 | 2,739 | 684.75 | 2,478 | 579 | 2,316 | 579 | 2,334 | 542.75 | 2,171 | 542.75 | 2,055 | 575 | 575 | 575 | 2,156.582 | 543.311 | 2,173.245 | 543.311 | 2,212.543 | 538.212 | 2,152.847 | 538.212 | 1,924.776 | 553.821 | 2,215.285 | 553.821 | 553.821 | 578.272 | 2,313.087 | 578.272 | 578.272 | 2,470.396 |
Total Liabilities & Shareholders Equity
| 15,024 | 15,596 | 20,794 | 20,571 | 20,920 | 19,653 | 18,991 | 18,056 | 17,353 | 4,338.25 | 19,549 | 4,366.75 | 17,467 | 17,714 | 15,280 | 15,668 | 14,874 | 16,008 | 14,158 | 14,125 | 14,477 | 14,769 | 14,478 | 12,872 | 12,608 | 13,170 | 12,790 | 3,197.5 | 12,827 | 2,852.25 | 11,409 | 2,852.25 | 11,680 | 2,943.75 | 11,775 | 2,943.75 | 11,252 | 2,602 | 10,408 | 2,602 | 11,591 | 2,477.5 | 9,910 | 2,477.5 | 9,201 | 2,174.25 | 2,174.25 | 2,174.25 | 8,613.468 | 2,078.561 | 8,314.242 | 2,078.561 | 8,463.524 | 1,986.2 | 7,944.8 | 1,986.2 | 7,698.348 | 1,910.16 | 7,640.641 | 1,910.16 | 1,910.16 | 2,025.202 | 8,100.809 | 2,025.202 | 2,025.202 | 8,541.5 |