Tenet Healthcare Corporation
NYSE:THC
168.52 (USD) • At close November 7, 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 | 1989 Q2 | 1988 Q2 | 1987 Q2 | 1986 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 4,094 | 2,880 | 2,481 | 1,228 | 1,054 | 934 | 766 | 858 | 1,208 | 1,351 | 1,405 | 2,364 | 2,292 | 2,194 | 2,141 | 2,446 | 3,300 | 3,514 | 613 | 262 | 314 | 249 | 252 | 411 | 500 | 403 | 974 | 611 | 429 | 475 | 572 | 716 | 649 | 656 | 728 | 356 | 450 | 299 | 185 | 193 | 200 | 406 | 141 | 113 | 82 | 90 | 95 | 364 | 83 | 82 | 104 | 113 | 185 | 264 | 267 | 405 | 398 | 711 | 589 | 690 | 731 | 758 | 652 | 507 | 512 | 352 | 278 | 572 | 655 | 675 | 584 | 784 | 809 | 568 | 975 | 1,373 | 1,480 | 1,594 | 1,497 | 654 | 1,323 | 1,193 | 507 | 619 | 219 | 221 | 135 | 40 | 42 | 38 | 52 | 63 | 66 | 62 | 57 | 82 | 83 | 135 | 38 | 31 | 24 | 29 | 61 | 32 | 21 | 23 | 17 | 14 | 103 | 35 | 61.3 | 56.8 | 104.1 | 89 | 114.2 | 98.8 | 106.4 | 155 | 144.5 | 131.8 | 112.3 | 313 | 350.9 | 165.2 | 175.7 | 141 | 124.7 | 124.6 | 78.4 | 114 | 121.4 | 125.7 | 66.8 | 116 | 14.6 | 39.9 | 48.1 | 101 | 101.3 | 72.5 | 27.6 | 49 | 95 | 74 | 93 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,518 | 0 | 0 | 0 | -1,439 | 0 | 0 | 0 | -1,507 | 0 | 0 | 0 | -1,389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -266 | 0 | 0 | 0 | -299 | 0 | 0 | 0 | -251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 1 | 2 | 2 | 4 | 13 | 19 | 9 | 7 | 16 | 48 | 8 | 14 | 20 | 34 | 39 | 38 | 39 | 15 | 11 | 10 | 5 | 65 | 75 | 112 | 117 | 122 | 123 | 134 | 123 | 103 | 103 | 95 | 90 | 102 | 100 | 110 | 103 | 103 | 104 | 112 | 105 | 106 | 110 | 111 | 123 | 119 | 130 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,094 | 2,880 | 2,481 | 1,228 | 1,054 | 934 | 766 | 858 | 1,208 | 1,351 | 1,405 | 2,364 | 2,292 | 2,194 | 2,141 | 2,446 | 3,300 | 3,514 | 613 | 262 | 314 | 249 | 252 | 411 | 500 | 403 | 974 | 611 | 429 | 475 | 572 | 716 | 649 | 656 | 728 | 356 | 450 | 299 | 185 | 193 | 200 | 406 | 141 | 113 | 82 | 90 | 95 | 364 | 83 | 82 | 104 | 113 | 185 | 264 | 270 | 406 | 400 | 713 | 593 | 703 | 750 | 767 | 659 | 523 | 560 | 360 | 292 | 592 | 689 | 714 | 622 | 823 | 824 | 579 | 985 | 1,378 | 1,545 | 1,669 | 1,609 | 771 | 1,445 | 1,316 | 641 | 742 | 322 | 324 | 230 | 130 | 144 | 138 | 162 | 166 | 169 | 166 | 169 | 187 | 189 | 245 | 149 | 154 | 143 | 29 | 61 | 32 | 21 | 23 | 17 | 14 | 103 | 35 | 61.3 | 56.8 | 104.1 | 89 | 114.2 | 98.8 | 106.4 | 155 | 144.5 | 131.8 | 112.3 | 313 | 350.9 | 165.2 | 175.7 | 141 | 124.7 | 124.6 | 78.4 | 114 | 121.4 | 125.7 | 66.8 | 116 | 14.6 | 39.9 | 48.1 | 101 | 101.3 | 72.5 | 27.6 | 49 | 95 | 74 | 93 |
Net Receivables
| 2,598 | 3,911 | 3,148 | 3,993 | 2,897 | 3,839 | 2,883 | 2,943 | 2,830 | 2,858 | 2,916 | 2,770 | 2,742 | 2,643 | 2,745 | 2,691 | 2,481 | 2,453 | 2,740 | 2,753 | 2,786 | 2,753 | 2,761 | 2,616 | 2,511 | 2,511 | 2,539 | 2,621 | 2,581 | 2,713 | 2,986 | 2,901 | 2,797 | 2,737 | 2,807 | 2,711 | 2,558 | 2,532 | 2,470 | 2,406 | 2,260 | 2,205 | 2,160 | 2,038 | 1,383 | 1,381 | 1,387 | 1,352 | 1,351 | 1,369 | 1,422 | 1,450 | 1,228 | 1,259 | 1,259 | 1,165 | 1,150 | 1,173 | 1,234 | 1,323 | 1,195 | 1,225 | 1,390 | 1,549 | 1,376 | 1,479 | 1,475 | 1,556 | 1,359 | 1,366 | 1,600 | 1,727 | 1,627 | 1,941 | 1,584 | 1,525 | 1,523 | 1,506 | 1,595 | 2,218 | 1,940 | 2,024 | 2,408 | 2,415 | 2,465 | 2,667 | 2,733 | 2,584 | 2,480 | 2,425 | 2,477 | 2,377 | 2,348 | 2,386 | 2,647 | 2,545 | 2,515 | 2,506 | 2,569 | 2,468 | 2,424 | 2,318 | 2,303 | 2,044 | 1,885 | 1,742 | 1,725 | 1,559 | 1,347 | 1,346 | 1,348.3 | 1,006.3 | 884.8 | 838 | 804.6 | 731.2 | 601.8 | 565 | 462.7 | 462.8 | 425.4 | 445 | 463 | 495.1 | 674 | 600 | 668.4 | 635.2 | 557.9 | 566 | 538.8 | 548 | 578.4 | 583 | 627.4 | 604.7 | 598.5 | 625 | 624.5 | 760.1 | 748.3 | 726 | 670 | 669 | 651 |
Inventory
| 356 | 382 | 395 | 411 | 413 | 404 | 407 | 405 | 394 | 387 | 391 | 384 | 376 | 364 | 368 | 368 | 349 | 337 | 324 | 310 | 311 | 309 | 308 | 305 | 307 | 298 | 294 | 289 | 297 | 316 | 324 | 326 | 322 | 316 | 312 | 309 | 275 | 261 | 268 | 276 | 270 | 264 | 261 | 262 | 154 | 153 | 152 | 153 | 154 | 154 | 157 | 161 | 157 | 156 | 156 | 156 | 152 | 152 | 151 | 153 | 153 | 154 | 158 | 161 | 165 | 170 | 182 | 183 | 181 | 184 | 180 | 184 | 177 | 174 | 194 | 190 | 187 | 193 | 190 | 188 | 187 | 187 | 185 | 224 | 224 | 220 | 221 | 236 | 235 | 231 | 227 | 220 | 223 | 214 | 219 | 219 | 226 | 223 | 218 | 218 | 226 | 221 | 244 | 237 | 218 | 214 | 211 | 204 | 199 | 193 | 185.9 | 134.7 | 131.9 | 128 | 126.9 | 125.1 | 119.9 | 116 | 55.3 | 54.8 | 53.9 | 55 | 55.2 | 57.8 | 61.5 | 62 | 59.9 | 58.9 | 58.9 | 57 | 53.9 | 52.4 | 51.9 | 51 | 47.4 | 45.4 | 44.5 | 44 | 41.1 | 60 | 62.3 | 61 | 56 | 68 | 70 |
Other Current Assets
| 1,711 | 782 | 1,797 | 1,535 | 1,855 | 278 | 1,671 | 1,775 | 1,566 | 1,468 | 1,397 | 1,557 | 1,495 | 1,388 | 1,306 | 1,502 | 1,292 | 1,265 | 1,317 | 1,369 | 1,378 | 1,393 | 1,261 | 1,197 | 1,046 | 1,041 | 1,228 | 1,035 | 1,160 | 1,173 | 1,167 | 1,285 | 1,331 | 1,282 | 1,280 | 1,245 | 1,202 | 1,110 | 1,146 | 1,095 | 746 | 700 | 839 | 716 | 583 | 600 | 455 | 458 | 502 | 509 | 386 | 140 | 357 | 375 | 412 | 232 | 435 | 290 | 301 | 86 | 361 | 333 | 342 | 476 | 644 | 651 | 284 | 51 | 293 | 281 | 302 | 119 | 397 | 542 | 282 | 308 | 313 | 395 | 352 | 434 | 870 | 959 | 1,289 | 466 | 851 | 899 | 936 | 490 | 377 | 401 | 402 | 347 | 375 | 305 | 544 | 578 | 629 | 620 | 847 | 678 | 1,158 | 1,394 | 714 | 770 | 862 | 911 | 768 | 846 | 769 | 817 | 780.9 | 438 | 455.4 | 490 | 471 | 499.5 | 613.6 | 788 | 354.3 | 387 | 463 | 631 | 667.5 | 808.6 | 376.8 | 265 | 279.2 | 284.6 | 382.4 | 360 | 219.8 | 218.4 | 218.5 | 191 | 190.6 | 193.3 | 181.2 | 165 | 187.9 | 117.9 | 118.1 | 162 | 50 | 73 | 32 |
Total Current Assets
| 8,759 | 7,955 | 7,821 | 7,167 | 6,359 | 5,995 | 5,869 | 5,981 | 5,998 | 6,064 | 6,128 | 7,075 | 6,905 | 7,417 | 6,699 | 7,147 | 7,808 | 7,947 | 5,388 | 5,081 | 4,789 | 4,704 | 4,582 | 4,636 | 4,492 | 4,705 | 5,634 | 5,573 | 5,309 | 5,382 | 5,052 | 5,257 | 5,116 | 4,993 | 5,129 | 5,171 | 6,296 | 6,009 | 5,124 | 4,717 | 4,201 | 4,208 | 3,978 | 3,710 | 2,560 | 2,574 | 2,443 | 2,681 | 2,484 | 2,564 | 2,482 | 2,357 | 2,176 | 2,314 | 2,393 | 2,311 | 2,444 | 2,435 | 2,386 | 2,472 | 2,539 | 2,562 | 2,631 | 2,709 | 2,836 | 2,778 | 2,317 | 2,560 | 2,593 | 2,608 | 2,753 | 3,025 | 3,138 | 3,349 | 3,078 | 3,508 | 4,026 | 4,130 | 4,121 | 3,992 | 4,887 | 4,928 | 4,864 | 4,248 | 4,223 | 4,281 | 4,280 | 3,594 | 3,392 | 3,394 | 3,410 | 3,270 | 3,281 | 3,226 | 3,579 | 3,529 | 3,559 | 3,594 | 3,783 | 3,518 | 3,951 | 3,962 | 3,322 | 3,083 | 2,986 | 2,890 | 2,721 | 2,623 | 2,418 | 2,391 | 2,376.4 | 1,635.8 | 1,576.2 | 1,545 | 1,516.7 | 1,454.6 | 1,441.7 | 1,624 | 1,016.8 | 1,036.4 | 1,054.6 | 1,444 | 1,536.6 | 1,526.7 | 1,288 | 1,068 | 1,132.2 | 1,103.3 | 1,077.6 | 1,097 | 933.9 | 944.5 | 915.6 | 941 | 880 | 883.3 | 872.3 | 935 | 954.8 | 1,010.5 | 956.3 | 998 | 871 | 884 | 846 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5,552 | 5,857 | 5,855 | 7,319 | 6,260 | 6,268 | 6,319 | 6,462 | 6,291 | 6,259 | 6,296 | 6,427 | 6,162 | 6,166 | 6,592 | 6,692 | 6,618 | 6,703 | 6,786 | 6,878 | 7,001 | 6,995 | 6,996 | 7,148 | 6,888 | 6,863 | 6,906 | 7,224 | 7,077 | 7,738 | 7,976 | 8,053 | 7,965 | 7,977 | 7,961 | 7,915 | 7,330 | 7,135 | 7,528 | 7,733 | 7,749 | 7,771 | 7,723 | 7,691 | 4,354 | 4,326 | 4,296 | 4,293 | 4,173 | 4,181 | 4,324 | 4,350 | 4,201 | 4,238 | 4,262 | 4,304 | 4,239 | 4,211 | 4,249 | 4,313 | 4,172 | 4,182 | 4,236 | 4,291 | 4,239 | 4,274 | 4,622 | 4,645 | 4,403 | 4,354 | 4,275 | 4,299 | 4,317 | 4,276 | 4,601 | 4,620 | 4,593 | 4,849 | 4,817 | 4,820 | 4,837 | 4,823 | 4,868 | 5,557 | 5,914 | 5,899 | 6,051 | 6,679 | 6,564 | 6,585 | 6,391 | 6,308 | 6,221 | 5,976 | 5,892 | 5,863 | 5,842 | 5,894 | 5,793 | 5,843 | 5,818 | 5,839 | 6,432 | 6,422 | 6,103 | 6,014 | 5,835 | 5,677 | 5,657 | 5,490 | 5,283.3 | 3,738.1 | 3,689 | 3,648 | 3,590 | 3,563.5 | 3,418 | 3,319 | 1,786.7 | 1,780.9 | 1,794.5 | 1,764 | 1,744.1 | 1,768.6 | 2,416.5 | 2,492 | 2,624.6 | 2,640.7 | 2,707.9 | 2,645 | 2,614 | 2,560.7 | 2,535.6 | 2,515 | 2,465.7 | 2,426.3 | 2,361.2 | 2,304 | 2,212.4 | 2,501.6 | 2,409.8 | 2,318 | 2,091 | 1,934 | 1,831 |
Goodwill
| 10,588 | 10,799 | 10,568 | 10,307 | 10,415 | 10,350 | 10,258 | 10,123 | 9,979 | 9,479 | 9,352 | 9,261 | 8,662 | 8,659 | 8,799 | 8,808 | 7,302 | 7,301 | 7,308 | 7,252 | 7,315 | 7,298 | 7,283 | 7,281 | 7,313 | 7,218 | 7,036 | 7,018 | 7,022 | 7,157 | 7,429 | 7,425 | 7,376 | 7,291 | 7,122 | 6,970 | 6,606 | 6,602 | 3,874 | 3,913 | 3,705 | 3,200 | 3,070 | 3,042 | 1,120 | 970 | 948 | 916 | 771 | 749 | 738 | 736 | 724 | 715 | 677 | 652 | 637 | 609 | 607 | 607 | 607 | 607 | 609 | 609 | 609 | 610 | 607 | 607 | 600 | 603 | 601 | 601 | 753 | 753 | 800 | 800 | 800 | 800 | 800 | 800 | 0 | 0 | 0 | 3,260 | 2,885 | 2,880 | 0 | 3,268 | 0 | 3,289 | 3,300 | 3,319 | 3,345 | 3,265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,373 | 1,413 | 1,399 | 1,368 | 1,400 | 1,406 | 1,432 | 1,424 | 1,441 | 1,462 | 1,487 | 1,497 | 1,480 | 1,522 | 1,590 | 1,600 | 1,578 | 1,603 | 1,611 | 1,602 | 1,620 | 1,645 | 1,675 | 1,731 | 1,762 | 1,793 | 1,792 | 1,766 | 1,764 | 1,806 | 1,863 | 1,845 | 1,853 | 1,865 | 1,686 | 1,675 | 1,830 | 1,894 | 1,478 | 1,278 | 1,191 | 1,241 | 1,229 | 1,192 | 723 | 700 | 670 | 650 | 578 | 526 | 506 | 489 | 500 | 454 | 441 | 442 | 403 | 399 | 388 | 379 | 377 | 379 | 361 | 323 | 328 | 310 | 306 | 293 | 270 | 271 | 256 | 231 | 202 | 194 | 231 | 1,041 | 1,046 | 980 | 979 | 970 | 2,094 | 2,094 | 2,039 | 2,107 | 3,041 | 3,040 | 3,060 | 189 | 3,472 | 183 | 176 | 166 | 170 | 133 | 3,334 | 3,360 | 3,313 | 3,329 | 3,365 | 3,368 | 3,384 | 3,401 | 3,607 | 3,557 | 3,412 | 3,414 | 3,517 | 3,318 | 3,161 | 3,146 | 3,259.5 | 2,692.7 | 2,638.9 | 2,574 | 2,647.9 | 2,612.2 | 2,655 | 2,511 | 114.3 | 112.2 | 111.7 | 107 | 107.6 | 124.6 | 216.8 | 218 | 227.7 | 228.9 | 231.3 | 227 | 235.3 | 239.7 | 247.5 | 246 | 248.5 | 239.3 | 231.7 | 225 | 213.2 | 233.4 | 224.4 | 218 | 220 | 269 | 276 |
Goodwill and Intangible Assets
| 11,961 | 12,212 | 11,967 | 11,675 | 11,815 | 11,756 | 11,690 | 11,547 | 11,420 | 10,941 | 10,839 | 10,758 | 10,142 | 10,181 | 10,389 | 10,408 | 8,880 | 8,904 | 8,919 | 8,854 | 8,935 | 8,943 | 8,958 | 9,012 | 9,075 | 9,011 | 8,828 | 8,784 | 8,786 | 8,963 | 9,292 | 9,270 | 9,229 | 9,156 | 8,808 | 8,645 | 8,436 | 8,496 | 5,352 | 5,191 | 4,896 | 4,441 | 4,299 | 4,234 | 1,843 | 1,670 | 1,618 | 1,566 | 1,349 | 1,275 | 1,244 | 1,225 | 1,224 | 1,169 | 1,118 | 1,094 | 1,040 | 1,008 | 995 | 986 | 984 | 986 | 970 | 932 | 937 | 920 | 913 | 900 | 870 | 874 | 857 | 832 | 955 | 947 | 1,031 | 1,041 | 1,046 | 980 | 979 | 970 | 2,094 | 2,094 | 2,039 | 2,107 | 3,041 | 3,040 | 3,060 | 3,457 | 3,472 | 3,472 | 3,476 | 3,485 | 3,515 | 3,398 | 3,334 | 3,360 | 3,313 | 3,329 | 3,365 | 3,368 | 3,384 | 3,401 | 3,607 | 3,557 | 3,412 | 3,414 | 3,517 | 3,318 | 3,161 | 3,146 | 3,259.5 | 2,692.7 | 2,638.9 | 2,574 | 2,647.9 | 2,612.2 | 2,655 | 2,511 | 114.3 | 112.2 | 111.7 | 107 | 107.6 | 124.6 | 216.8 | 218 | 227.7 | 228.9 | 231.3 | 227 | 235.3 | 239.7 | 247.5 | 246 | 248.5 | 239.3 | 231.7 | 225 | 213.2 | 233.4 | 224.4 | 218 | 220 | 269 | 276 |
Long Term Investments
| 3,064 | 293 | 2,850 | 1,894 | 3,152 | 3,130 | 3,175 | 3,147 | 3,312 | 3,297 | 3,385 | 3,254 | 2,564 | 2,525 | 2,577 | 2,534 | 2,445 | 2,464 | 2,467 | 2,369 | 2,380 | 2,297 | 2,331 | 996 | 1,462 | 1,416 | 1,433 | 1,014 | 1,253 | 1,238 | 1,260 | 1,250 | 1,324 | 1,317 | 1,142 | 1,175 | 1,029 | 1,017 | 355 | 384 | 366 | 362 | 355 | 405 | 184 | 166 | 163 | 162 | 126 | 120 | 153 | 156 | 159 | 171 | 162 | 164 | 176 | 180 | 185 | 182 | 181 | 198 | 255 | 242 | 282 | 271 | 322 | 288 | 369 | 417 | 390 | 0 | 369 | 365 | 364 | 380 | 302 | 300 | 298 | 296 | 0 | 0 | 0 | 185 | 299 | 295 | 0 | 0 | 0 | 0 | 363 | 360 | 359 | 0 | 444 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 36 | 85 | 20 | 77 | 4 | 8 | 14 | 19 | 55 | 60 | 2 | 65 | 140 | 276 | 297 | 325 | 436 | 232 | 263 | 169 | 252 | 268 | 291 | 312 | 348 | 348 | 383 | 455 | 783 | 1,020 | 930 | 871 | 840 | 797 | 726 | 776 | 82 | 89 | 66 | 116 | 100 | 125 | 129 | 90 | 396 | 420 | 395 | 342 | 338 | 345 | 342 | 374 | 533 | 543 | 589 | 627 | 636 | 107 | 107 | -182 | 80 | 83 | 82 | -242 | 91 | 118 | 84 | -288 | 71 | 63 | 49 | 0 | 113 | 113 | 33 | 107 | 195 | 104 | 112 | 118 | 0 | 0 | 0 | 261 | 361 | 171 | 0 | 0 | 0 | 0 | 142 | 160 | 166 | 0 | 125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 2,863 | 394 | 180 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 305 | 0 | 0 | 0 | 335 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -107 | -107 | 182 | -80 | -83 | -82 | 242 | -91 | -118 | -84 | 288 | -71 | -63 | -49 | 383 | 150 | 150 | 230 | 156 | -195 | -104 | -112 | -118 | 308 | 305 | 360 | -60 | -361 | -171 | 293 | 193 | 307 | 363 | -142 | -160 | -166 | 395 | -125 | 369 | 377 | 344 | 451 | 546 | 540 | 569 | 524 | 567 | 469 | 515 | 642 | 565 | 662 | 678 | 667.6 | 505.9 | 521.2 | 565 | 568.2 | 510.2 | 370 | 464 | 412.9 | 373.9 | 375.5 | 382 | 330.7 | 304.7 | 309.4 | 395 | 290.9 | 247.4 | 276.1 | 267 | 353.1 | 350.2 | 389.4 | 358 | 363.7 | 369.7 | 379.5 | 343 | 379.9 | 369.9 | 431.1 | 343 | 325 | 347 | 343 |
Total Non-Current Assets
| 20,613 | 21,310 | 21,086 | 21,145 | 21,231 | 21,162 | 21,198 | 21,175 | 21,078 | 20,557 | 20,522 | 20,504 | 19,008 | 19,148 | 19,855 | 19,959 | 18,379 | 18,303 | 18,435 | 18,270 | 18,568 | 18,503 | 18,576 | 17,773 | 17,773 | 17,638 | 17,550 | 17,812 | 17,899 | 18,959 | 19,458 | 19,444 | 19,358 | 19,247 | 18,637 | 18,511 | 16,877 | 16,737 | 13,301 | 13,424 | 13,111 | 12,699 | 12,506 | 12,420 | 6,777 | 6,582 | 6,472 | 6,363 | 5,986 | 5,921 | 6,063 | 6,105 | 6,117 | 6,121 | 6,131 | 6,189 | 6,091 | 5,399 | 5,429 | 5,481 | 5,337 | 5,366 | 5,461 | 5,465 | 5,458 | 5,465 | 5,857 | 5,833 | 5,642 | 5,645 | 5,522 | 5,514 | 5,904 | 5,851 | 6,259 | 6,304 | 5,941 | 6,129 | 6,094 | 6,086 | 7,239 | 7,222 | 7,267 | 8,050 | 9,254 | 9,234 | 9,404 | 10,329 | 10,343 | 10,420 | 10,230 | 10,153 | 10,095 | 9,769 | 9,670 | 9,592 | 9,532 | 9,567 | 9,609 | 9,757 | 9,742 | 9,809 | 10,563 | 10,546 | 9,984 | 9,943 | 9,994 | 9,560 | 9,480 | 9,314 | 9,210.4 | 6,936.7 | 6,849.1 | 6,787 | 6,806.1 | 6,685.9 | 6,443 | 6,294 | 2,313.9 | 2,267 | 2,281.7 | 2,253 | 2,182.4 | 2,197.9 | 2,942.7 | 3,105 | 3,143.2 | 3,117 | 3,215.3 | 3,139 | 3,202.4 | 3,150.6 | 3,172.5 | 3,119 | 3,077.9 | 3,035.3 | 2,972.4 | 2,872 | 2,805.5 | 3,104.9 | 3,065.3 | 2,879 | 2,636 | 2,550 | 2,450 |
Total Assets
| 29,372 | 29,265 | 28,907 | 28,312 | 27,590 | 27,157 | 27,067 | 27,156 | 27,076 | 26,621 | 26,650 | 27,579 | 25,913 | 26,565 | 26,554 | 27,106 | 26,187 | 26,250 | 23,823 | 23,351 | 23,357 | 23,207 | 23,158 | 22,409 | 22,265 | 22,343 | 23,184 | 23,385 | 23,208 | 24,341 | 24,510 | 24,701 | 24,474 | 24,240 | 23,766 | 23,682 | 23,173 | 22,746 | 18,425 | 18,141 | 17,312 | 16,907 | 16,484 | 16,130 | 9,337 | 9,156 | 8,915 | 9,044 | 8,470 | 8,485 | 8,545 | 8,462 | 8,293 | 8,435 | 8,524 | 8,500 | 8,535 | 7,834 | 7,815 | 7,953 | 7,876 | 7,928 | 8,092 | 8,174 | 8,294 | 8,243 | 8,174 | 8,393 | 8,235 | 8,253 | 8,275 | 8,539 | 9,042 | 9,200 | 9,337 | 9,812 | 9,967 | 10,259 | 10,215 | 10,078 | 12,126 | 12,150 | 12,131 | 12,298 | 13,477 | 13,515 | 13,684 | 13,923 | 13,735 | 13,814 | 13,640 | 13,423 | 13,376 | 12,995 | 13,249 | 13,121 | 13,091 | 13,161 | 13,392 | 13,275 | 13,693 | 13,771 | 13,885 | 13,629 | 12,970 | 12,833 | 12,715 | 12,183 | 11,898 | 11,705 | 11,586.8 | 8,572.5 | 8,425.3 | 8,332 | 8,322.8 | 8,140.5 | 7,884.7 | 7,918 | 3,330.7 | 3,303.4 | 3,336.3 | 3,697 | 3,719 | 3,724.6 | 4,230.7 | 4,173 | 4,275.4 | 4,220.3 | 4,292.9 | 4,236 | 4,136.3 | 4,095.1 | 4,088.1 | 4,060 | 3,957.9 | 3,918.6 | 3,844.7 | 3,807 | 3,760.3 | 4,115.4 | 4,021.6 | 3,877 | 3,507 | 3,434 | 3,296 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,265 | 1,270 | 1,335 | 1,408 | 1,202 | 1,246 | 1,192 | 1,504 | 1,240 | 1,083 | 1,114 | 1,300 | 1,100 | 1,084 | 1,103 | 1,207 | 1,025 | 1,018 | 1,079 | 1,204 | 1,125 | 1,088 | 1,101 | 1,207 | 1,065 | 1,047 | 1,059 | 1,175 | 1,100 | 1,086 | 1,179 | 1,329 | 1,228 | 1,272 | 1,228 | 1,380 | 1,206 | 1,149 | 1,098 | 1,179 | 1,068 | 1,015 | 1,019 | 1,075 | 618 | 587 | 625 | 722 | 629 | 644 | 640 | 760 | 629 | 614 | 638 | 720 | 601 | 615 | 615 | 739 | 638 | 618 | 650 | 686 | 632 | 643 | 633 | 780 | 637 | 642 | 664 | 775 | 749 | 761 | 776 | 857 | 806 | 744 | 774 | 937 | 839 | 853 | 889 | 987 | 870 | 911 | 928 | 858 | 955 | 968 | 818 | 803 | 801 | 775 | 684 | 696 | 601 | 671 | 608 | 605 | 600 | 713 | 642 | 554 | 525 | 657 | 536 | 476 | 514 | 540 | 416.8 | 266.7 | 320.5 | 380 | 287.1 | 268.1 | 258.2 | 359 | 129.5 | 139 | 144.3 | 176 | 152.8 | 142.2 | 115.3 | 140 | 127.8 | 132.6 | 142 | 169 | 139.3 | 147.8 | 138.3 | 162 | 124.9 | 120.4 | 118.2 | 126 | 136.4 | 146.8 | 139.6 | 141.6 | 0 | 0 | 0 |
Short Term Debt
| 95 | 102 | 107 | 324 | 141 | 141 | 148 | 145 | 131 | 125 | 132 | 135 | 125 | 127 | 137 | 145 | 155 | 160 | 165 | 171 | 165 | 664 | 158 | 182 | 672 | 663 | 666 | 146 | 140 | 143 | 147 | 191 | 184 | 181 | 172 | 127 | 112 | 117 | 510 | 112 | 98 | 622 | 622 | 149 | 133 | 71 | 52 | 94 | 243 | 237 | 288 | 66 | 129 | 128 | 68 | 67 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 22 | 22 | 22 | 38 | 19 | 19 | 19 | 20 | 20 | 19 | 41 | 26 | 26 | 39 | 18 | 23 | 23 | 41 | 31 | 44 | 99 | 9 | 35 | 30 | 25 | 14 | 9 | 10 | 9 | 11 | 36 | 44 | 45 | 35 | 10 | 11 | 10 | 13 | 16 | 22 | 28 | 50.6 | 44.4 | 58.5 | 60 | 92.1 | 275.5 | 278.7 | 287 | 126.7 | 608 | 606 | 612 | 187.3 | 242.8 | 669.6 | 284 | 201.7 | 188.7 | 201.2 | 239 | 242 | 103.6 | 105.9 | 103 | 122.1 | 194.9 | 191.5 | 277 | 156.3 | 84.4 | 46.5 | 50 | 38 | 154 | 39 |
Tax Payables
| 826 | 715 | 805 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 213 | 1 | 36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 826 | 83 | 805 | 59 | 86 | 76 | 76 | 110 | 111 | 474 | 776 | 959 | 1,218 | 1,055 | 917 | 659 | 1,500 | 1,496 | 1,373 | 0.169 | 1,324 | 1,181 | 1,254 | 1,294 | 1,374 | 1,184 | 1,262 | 0.455 | 1,346 | 1,196 | 1,278 | 0.776 | 1,829 | 1,752 | 1,663 | 776 | 1,313 | 1,178 | 1,127 | 747 | 1,175 | 1,038 | 1,009 | 581 | 566 | 577 | 521 | 354 | 496 | 491 | 560 | 418 | 549 | 580 | 601 | 282 | 594 | 601 | 622 | 108 | 713 | 721 | 689 | 82 | 655 | 630 | 592 | 87 | 585 | 562 | 517 | 69 | 501 | 518 | 515 | 878 | 617 | 665 | 488 | 526 | 548 | 549 | 736 | 835 | 733 | 565 | 588 | 573 | 0 | 59 | 651 | 513 | 0 | 608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,352 | 4,038 | 3,169 | 2,969 | 3,003 | 2,689 | 2,803 | 2,717 | 2,794 | 2,686 | 2,646 | 2,715 | 2,936 | 2,805 | 2,773 | 2,836 | 3,163 | 2,911 | 1,478 | 2,829.831 | 1,314 | 1,217 | 1,212 | 1,174 | 1,113 | 1,460 | 1,574 | 3,010.545 | 1,553 | 1,912 | 1,163 | 2,513.224 | 1,306 | 1,225 | 1,205 | 2,025 | 1,462 | 1,330 | 999 | 1,539 | 804 | 709 | 686 | 1,123 | 452 | 423 | 351 | 593 | 461 | 500 | 352 | 571 | 372 | 340 | 350 | 656 | 499 | 340 | 340 | 934 | 419 | 364 | 494 | 1,179 | 686 | 698 | 646 | 1,180 | 650 | 617 | 630 | 1,059 | 619 | 485 | 499 | 538 | 552 | 560 | 585 | 626 | 688 | 645 | 534 | 554 | 747 | 785 | 754 | 854 | 1,460 | 1,458 | 802 | 875 | 1,265 | 758 | 1,202 | 1,227 | 1,225 | 1,232 | 1,181 | 1,284 | 1,123 | 1,264 | 1,168 | 1,256 | 1,112 | 1,100 | 1,091 | 1,142 | 1,100 | 1,301 | 1,088.7 | 633.8 | 643.7 | 694 | 648.1 | 635.1 | 720.3 | 710 | 368.7 | 385.4 | 428 | 852 | 884.7 | 674.8 | 380.5 | 489 | 489.1 | 499.6 | 504 | 466 | 358 | 379.3 | 370.4 | 330 | 336.2 | 294.6 | 277.8 | 283 | 339.7 | 344.2 | 356.8 | 360.4 | 516 | 425 | 554 |
Total Current Liabilities
| 5,538 | 5,493 | 5,416 | 4,760 | 4,432 | 4,152 | 4,219 | 4,476 | 4,276 | 4,368 | 4,668 | 5,109 | 5,379 | 5,071 | 4,930 | 4,847 | 5,843 | 5,585 | 4,095 | 4,205 | 3,928 | 4,150 | 3,725 | 3,857 | 4,224 | 4,354 | 4,561 | 4,332 | 4,139 | 4,337 | 3,767 | 4,034 | 4,547 | 4,430 | 4,268 | 4,308 | 4,093 | 3,774 | 3,734 | 3,577 | 3,145 | 3,384 | 3,336 | 2,928 | 1,769 | 1,658 | 1,549 | 1,763 | 1,829 | 1,872 | 1,840 | 1,815 | 1,679 | 1,662 | 1,657 | 1,725 | 1,696 | 1,558 | 1,579 | 1,783 | 1,772 | 1,705 | 1,835 | 1,949 | 1,975 | 1,973 | 1,873 | 2,048 | 1,873 | 1,843 | 1,833 | 1,925 | 1,907 | 1,783 | 1,809 | 2,292 | 1,995 | 1,989 | 1,866 | 2,130 | 2,101 | 2,073 | 2,198 | 2,394 | 2,373 | 2,284 | 2,311 | 2,316 | 2,459 | 2,584 | 2,280 | 2,226 | 2,096 | 2,166 | 1,900 | 1,932 | 1,836 | 1,912 | 1,800 | 1,925 | 1,767 | 2,022 | 1,845 | 1,820 | 1,648 | 1,767 | 1,640 | 1,634 | 1,636 | 1,869 | 1,556.1 | 944.9 | 1,022.7 | 1,134 | 1,027.3 | 1,178.7 | 1,257.2 | 1,356 | 624.9 | 1,132.4 | 1,178.3 | 1,640 | 1,224.8 | 1,059.8 | 1,165.4 | 913 | 818.6 | 820.9 | 847.2 | 874 | 739.3 | 630.7 | 614.6 | 595 | 583.2 | 609.9 | 587.5 | 686 | 632.4 | 575.4 | 542.9 | 552 | 554 | 579 | 593 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 12,776 | 12,769 | 12,772 | 14,762 | 14,901 | 14,907 | 14,935 | 14,934 | 14,962 | 14,947 | 14,719 | 15,511 | 14,009 | 15,091 | 15,098 | 15,574 | 15,561 | 15,728 | 15,082 | 14,580 | 14,858 | 14,312 | 14,814 | 14,644 | 14,178 | 14,204 | 14,223 | 14,791 | 14,741 | 15,012 | 15,071 | 15,064 | 14,323 | 14,320 | 14,350 | 14,383 | 14,642 | 14,637 | 11,824 | 11,695 | 11,455 | 10,942 | 10,612 | 10,690 | 5,690 | 5,564 | 5,375 | 5,158 | 4,508 | 4,511 | 4,295 | 4,294 | 3,966 | 3,989 | 4,014 | 3,997 | 4,057 | 4,272 | 4,271 | 4,272 | 4,267 | 4,624 | 4,639 | 4,778 | 4,777 | 4,775 | 4,773 | 4,771 | 4,766 | 4,764 | 4,762 | 4,760 | 4,759 | 4,787 | 4,785 | 4,784 | 4,783 | 4,784 | 4,782 | 4,395 | 4,487 | 4,488 | 4,009 | 4,039 | 4,032 | 4,026 | 4,025 | 3,888 | 3,551 | 3,919 | 4,288 | 4,321 | 4,362 | 4,202 | 4,856 | 5,047 | 5,424 | 5,668 | 5,997 | 5,780 | 6,525 | 6,391 | 6,496 | 6,309 | 6,025 | 5,829 | 5,755 | 5,520 | 5,293 | 5,022 | 4,855.5 | 3,332.5 | 3,183.4 | 3,191 | 3,270 | 3,254.9 | 3,226.1 | 3,273 | 725.6 | 236.3 | 243.9 | 223 | 722.6 | 756.7 | 804.7 | 892 | 1,098.4 | 1,085.8 | 1,125.7 | 1,066 | 1,013.7 | 1,102.8 | 1,059.8 | 1,140 | 1,383.2 | 1,383.5 | 1,389.5 | 1,361 | 1,405.1 | 1,568.9 | 1,679.7 | 1,671 | 1,252 | 1,487 | 1,375 |
Deferred Revenue Non-Current
| 13 | 13 | 13 | 12 | 1,114 | 1,122 | 13 | 13 | 14 | 14 | 14 | 15 | 15 | 351 | 655 | 918 | 1,191 | 1,190 | 1,185 | 0.027 | 1,166 | 1,176 | 1,202 | 1,187 | 1,103 | 1,145 | 1,179 | 0.036 | 0 | 1,262 | 1,238 | 0.037 | 1,206 | 1,207 | 0 | -37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 446 | 460 | 148 | 486 | 534 | 576 | 101 | 0 | 0 | 0 | 119 | 0 | 0 | 0 | 107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 260 | 245 | 231 | 326 | 278 | 243 | 220 | 217 | 235 | 161 | 36 | 36 | 29 | 29 | 29 | 29 | 27 | 27 | 27 | 27 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 0 | 296 | 289 | 279 | 320 | 274 | 0 | 37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 160 | 153 | 148 | 116 | 114 | 106 | 101 | 114 | 147 | 139 | 119 | 99 | 82 | 78 | 107 | 161 | 141 | 136 | 212 | 347 | 273 | 284 | 311 | 85 | 108 | 114 | 4 | 252 | 171 | 322 | 682 | 704 | 689 | 551 | 546 | 589 | 554 | 529 | 497 | 500 | 491 | 443 | 427 | 401 | 440 | 437 | 435 | 408 | 423 | 334 | 309 | 325 | 308 | 451.3 | 424.5 | 429.9 | 394 | 394.5 | 384.1 | 307 | 301 | 136.1 | 126 | 126 | 125 | 117.6 | 99.5 | 562.8 | 317 | 589.6 | 583 | 625.9 | 332 | 585.3 | 577 | 579.7 | 387 | 549.2 | 559 | 557 | 374 | 495.1 | 579.1 | 569.4 | 355 | 321 | 248 | 205 |
Other Non-Current Liabilities
| 2,710 | 2,876 | 2,804 | 2,944 | 1,684 | 1,732 | 2,875 | 2,908 | 3,014 | 3,020 | 2,799 | 2,651 | 2,798 | 2,820 | 2,834 | 2,849 | 1,564 | 1,526 | 1,405 | 2,549.973 | 1,405 | 1,354 | 1,268 | 578 | 622 | 599 | 627 | 1,820.964 | 1,817 | 598 | 621 | 1,848.963 | 606 | 582 | 1,841 | 1,767 | 1,738 | 1,726 | 1,687 | 1,683 | 1,450 | 1,431 | 1,415 | 1,387 | 875 | 873 | 909 | 889 | 848 | 857 | 863 | 845 | 871 | 894 | 945 | 959 | 1,018 | 572 | 561 | 905 | 562 | 618 | 598 | 1,142 | 1,292 | 1,319 | 1,357 | 1,282 | 1,396 | 1,415 | 1,435 | 1,376 | 1,584 | 1,782 | 1,508 | 1,503 | 1,479 | 1,458 | 1,526 | 1,510 | 1,604 | 1,594 | 1,542 | 1,500 | 1,548 | 1,503 | 1,283 | 1,144 | 1,140 | 1,003 | 1,056 | 1,029 | 1,045 | 994 | 1,024 | 1,061 | 1,038 | 1,024 | 1,049 | 1,054 | 1,048 | 1,048 | 1,134 | 1,201 | 1,226 | 1,256 | 1,293 | 1,260 | 1,263 | 1,282 | 1,249.1 | 1,024.4 | 1,025.5 | 977 | 975.2 | 967.8 | 988.5 | 1,002 | 359.1 | 374.1 | 340.4 | 389 | 340.3 | 332.9 | 0.1 | 299 | 0.1 | 0 | 0 | 290 | 0 | -0.1 | -0.1 | 176 | -0.1 | 0 | 0 | 129 | 0 | 0.1 | 0 | 198 | 418 | 195 | 113 |
Total Non-Current Liabilities
| 15,759 | 15,903 | 15,820 | 18,044 | 17,977 | 18,004 | 18,043 | 18,072 | 18,225 | 18,142 | 17,568 | 18,213 | 16,851 | 18,291 | 18,616 | 19,370 | 18,343 | 18,471 | 17,699 | 17,157 | 17,465 | 16,878 | 17,320 | 16,445 | 15,939 | 15,984 | 16,065 | 16,648 | 16,558 | 17,168 | 17,219 | 17,192 | 16,455 | 16,383 | 16,191 | 16,150 | 16,380 | 16,363 | 13,511 | 13,378 | 12,905 | 12,373 | 12,027 | 12,077 | 6,565 | 6,437 | 6,284 | 6,047 | 5,356 | 5,368 | 5,158 | 5,139 | 4,837 | 4,883 | 4,959 | 4,956 | 5,075 | 5,450 | 5,445 | 5,473 | 5,431 | 5,890 | 5,919 | 6,122 | 6,183 | 6,241 | 6,269 | 6,291 | 6,261 | 6,261 | 6,275 | 6,350 | 6,504 | 6,710 | 6,429 | 6,499 | 6,609 | 6,515 | 6,592 | 6,216 | 6,176 | 6,190 | 5,665 | 5,543 | 5,832 | 5,700 | 5,630 | 5,714 | 5,395 | 5,611 | 5,895 | 5,896 | 5,996 | 5,750 | 6,409 | 6,605 | 6,962 | 7,183 | 7,489 | 7,261 | 7,974 | 7,879 | 8,067 | 7,945 | 7,659 | 7,508 | 7,382 | 7,089 | 6,881 | 6,612 | 6,555.9 | 4,781.4 | 4,638.8 | 4,562 | 4,639.7 | 4,606.8 | 4,521.6 | 4,576 | 1,220.8 | 736.4 | 710.3 | 737 | 1,180.5 | 1,189.1 | 1,367.6 | 1,508 | 1,688.1 | 1,668.8 | 1,751.6 | 1,688 | 1,599 | 1,679.7 | 1,639.4 | 1,703 | 1,932.3 | 1,942.5 | 1,946.5 | 1,864 | 1,900.2 | 2,148.1 | 2,249.1 | 2,224 | 1,991 | 1,930 | 1,693 |
Total Liabilities
| 21,297 | 21,396 | 21,236 | 22,804 | 22,409 | 22,156 | 22,262 | 22,548 | 22,501 | 22,510 | 22,236 | 23,322 | 22,230 | 23,362 | 23,546 | 24,217 | 24,186 | 24,056 | 21,794 | 21,362 | 21,393 | 21,028 | 21,045 | 20,302 | 20,163 | 20,338 | 20,626 | 20,980 | 20,697 | 21,505 | 20,986 | 21,226 | 21,002 | 20,813 | 20,459 | 20,458 | 20,473 | 20,137 | 17,245 | 16,955 | 16,050 | 15,757 | 15,363 | 15,005 | 8,334 | 8,095 | 7,833 | 7,810 | 7,185 | 7,240 | 6,998 | 6,954 | 6,516 | 6,545 | 6,616 | 6,681 | 6,771 | 7,008 | 7,024 | 7,256 | 7,203 | 7,595 | 7,754 | 8,071 | 8,158 | 8,214 | 8,142 | 8,339 | 8,134 | 8,104 | 8,108 | 8,275 | 8,411 | 8,493 | 8,238 | 8,791 | 8,604 | 8,504 | 8,458 | 8,346 | 8,277 | 8,263 | 7,863 | 7,937 | 8,205 | 7,984 | 7,941 | 8,030 | 7,854 | 8,195 | 8,175 | 8,122 | 8,092 | 7,916 | 8,309 | 8,537 | 8,798 | 9,095 | 9,289 | 9,186 | 9,741 | 9,901 | 9,912 | 9,765 | 9,307 | 9,275 | 9,022 | 8,723 | 8,517 | 8,481 | 8,112 | 5,726.3 | 5,661.5 | 5,696 | 5,667 | 5,785.5 | 5,778.8 | 5,932 | 1,845.7 | 1,868.8 | 1,888.6 | 2,377 | 2,405.3 | 2,248.9 | 2,533 | 2,421 | 2,506.7 | 2,489.7 | 2,598.8 | 2,562 | 2,338.3 | 2,310.4 | 2,254 | 2,298 | 2,515.5 | 2,552.4 | 2,534 | 2,550 | 2,532.6 | 2,723.5 | 2,792 | 2,776 | 2,545 | 2,509 | 2,286 |
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 | 45 | 45 | 334 | 334 | 334 | 334 | 334 | 334 | 334 | 334 | 334 | 334 | 334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 26 | 26 | 26 | 26 | 26 | 26 | 27 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 4,260 | 4,230 | 4,180 | 26 | 4,112 | 4,066 | 3,987 | 3,486 | 3,434 | 26 | 25 | 25 | 25 | 25 | 25 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,690 | 2,218 | 1,959 | -192 | -436 | -537 | -660 | -803 | -905 | -1,036 | -1,074 | -1,214 | -1,463 | -1,912 | -2,031 | -2,128 | -2,542 | -2,346 | -2,434 | -2,467 | -2,469 | -2,237 | -2,254 | -2,236 | -2,231 | -2,222 | -2,248 | -2,390 | -2,161 | -1,794 | -1,739 | -1,742 | -1,663 | -1,655 | -1,609 | -1,550 | -1,453 | -1,424 | -1,363 | -1,410 | -1,471 | -1,480 | -1,454 | -1,422 | -1,398 | -1,426 | -1,376 | -1,288 | -1,337 | -1,378 | -1,376 | -1,440 | -1,370 | -1,382 | -1,443 | -1,522 | -1,602 | -2,540 | -2,571 | -2,665 | -2,692 | -2,689 | -2,674 | -2,852 | -2,819 | -2,923 | -2,908 | -2,877 | -2,802 | -2,743 | -2,713 | -2,610 | -2,224 | -2,135 | -1,737 | -1,807 | -1,362 | -954 | -933 | -930 | 1,092 | 1,162 | 1,588 | 1,710 | 2,662 | 2,970 | 3,165 | 3,708 | 3,393 | 3,055 | 2,794 | 2,514 | 2,426 | 2,270 | 4,985 | 1,956 | 1,781 | 1,627 | 1,611 | 1,573 | 1,438 | 1,329 | 1,466 | 1,342 | 1,217 | 1,080 | 949.1 | 960.4 | 935 | 819 | 1,121.6 | 1,234.9 | 1,159.4 | 1,090 | 740 | 740 | 740 | 740 | 1,747.3 | 1,698.8 | 1,653.6 | 575 | 1,585.3 | 1,747.9 | 1,970.2 | 1,019 | 2,041.3 | 2,003.4 | 939 | 939 | 1,040.4 | 914 | 914 | 914 | 705 | 705 | 705 | 705 | 814.7 | 1,468 | 1,306.2 | 686 | 593 | 492 | 476 |
Accumulated Other Comprehensive Income/Loss
| -175 | -177 | -179 | -181 | -176 | -178 | -179 | -181 | -229 | -231 | -233 | -233 | -274 | -277 | -282 | -281 | -251 | -255 | -256 | -257 | -216 | -219 | -221 | -223 | -202 | -243 | -239 | -204 | -238 | -242 | -255 | -258 | -200 | -203 | -160 | -164 | -173 | -177 | -179 | -182 | -20 | -20 | -23 | -24 | -68 | -68 | -68 | -68 | -49 | -49 | -49 | -52 | -43 | -43 | -43 | -43 | -30 | -31 | -31 | -32 | -27 | -31 | -34 | -37 | -29 | -26 | -28 | -28 | -45 | -46 | -46 | -45 | -39 | -40 | -40 | -39 | -12 | -12 | -13 | -13 | -13 | -14 | -9 | -8 | -11 | -12 | -14 | -16 | -42 | -44 | -43 | -44 | -28 | -44 | -2,546 | -2,447 | -2,347 | -70 | 2,538 | 2,562 | 2,560 | -1,864 | -2,033 | -1,951 | -1,857 | -1,765 | -1,728 | -1,592 | -1,517 | -1,432 | -1,482 | -1,051.8 | -1,012.8 | -950 | -957.8 | -901.2 | -870.9 | -824 | -876.5 | -841.6 | -788.2 | -772 | -677.6 | -671.7 | -830.9 | -822 | -819.9 | -797.9 | -785.8 | -756 | -752 | -716.1 | -704.5 | -668 | -665.4 | -641.6 | -614.7 | -585 | -556.9 | -633.9 | -600.5 | -576 | -467 | -427 | -360 |
Other Total Stockholders Equity
| 1,311 | 1,426 | 1,665 | 1,973 | 2,068 | 2,050 | 2,064 | 2,118 | 2,361 | 2,346 | 2,355 | 2,467 | 2,451 | 2,442 | 2,428 | 2,430 | 2,412 | 2,337 | 2,325 | 2,346 | 2,337 | 2,341 | 2,334 | 2,333 | 2,318 | 2,304 | 2,415 | 2,440 | 2,416 | 2,402 | 2,417 | 2,410 | 2,384 | 2,374 | 2,387 | 2,398 | 2,421 | 2,397 | 2,374 | 2,236 | 2,219 | 2,216 | 2,198 | 2,194 | 2,284 | 2,382 | 2,406 | 2,492 | 2,558 | 2,531 | 2,524 | 2,554 | 2,750 | 2,874 | 2,969 | 2,970 | 2,982 | 2,982 | 2,980 | 2,982 | 2,985 | 2,980 | 2,973 | 2,966 | 2,958 | 2,952 | 2,941 | 2,933 | 2,922 | 2,912 | 2,900 | 2,893 | 2,868 | 2,856 | 2,850 | 2,841 | 2,711 | 2,695 | 2,677 | 2,649 | -1,490 | -1,491 | -1,491 | 2,633 | -1,491 | -1,493 | -1,395 | -1,285 | -904 | 2,582 | 2,689 | 2,806 | 2,861 | 2,828 | 2,476 | 5,051 | 4,835 | 2,485 | -70 | -70 | -70 | 4,381 | 4,540 | 4,473 | 4,303 | 4,243 | 4,471.9 | 4,091.6 | 3,963 | 3,837 | 3,835.2 | 2,663.1 | 2,617.2 | 2,496 | 2,873.6 | 2,516.2 | 2,236.8 | 2,070 | 614.2 | 577.4 | 522.8 | 1,517 | 406 | 399.5 | 558.4 | 1,555 | 547.3 | 525.1 | 1,540.9 | 1,491 | 1,509.6 | 1,586.8 | 1,624.6 | 1,516 | 1,402.8 | 1,302.8 | 1,220.4 | 1,137 | 969.9 | 557.8 | 523.9 | 991 | 836 | 860 | 894 |
Total Shareholders Equity
| 3,834 | 3,475 | 3,453 | 1,608 | 1,464 | 1,343 | 1,233 | 1,142 | 1,235 | 1,087 | 1,056 | 1,028 | 722 | 261 | 123 | 28 | -374 | -257 | -358 | -371 | -341 | -108 | -134 | -119 | -108 | -154 | -65 | -147 | 24 | 373 | 430 | 417 | 528 | 523 | 625 | 691 | 802 | 803 | 839 | 651 | 735 | 723 | 728 | 755 | 825 | 895 | 969 | 1,143 | 1,224 | 1,176 | 1,460 | 1,423 | 1,698 | 1,810 | 1,844 | 1,766 | 1,711 | 772 | 739 | 646 | 626 | 286 | 291 | 103 | 136 | 29 | 32 | 54 | 101 | 149 | 167 | 264 | 631 | 707 | 1,099 | 1,021 | 1,363 | 1,755 | 1,757 | 1,732 | 3,849 | 3,887 | 4,268 | 4,361 | 5,272 | 5,531 | 5,743 | 5,893 | 5,881 | 5,619 | 5,465 | 5,301 | 5,284 | 5,079 | 4,940 | 4,584 | 4,293 | 4,066 | 4,103 | 4,089 | 3,952 | 3,870 | 3,973 | 3,864 | 3,663 | 3,558 | 3,693 | 3,460 | 3,381 | 3,224 | 3,474.8 | 2,846.2 | 2,763.8 | 2,636 | 2,655.8 | 2,355 | 2,105.9 | 1,986 | 1,485 | 1,434.6 | 1,388.2 | 1,320 | 1,313.7 | 1,475.7 | 1,697.7 | 1,752 | 1,768.7 | 1,730.6 | 1,694.1 | 1,674 | 1,798 | 1,784.7 | 1,834.1 | 1,762 | 1,442.4 | 1,366.2 | 1,310.7 | 1,257 | 1,227.7 | 1,391.9 | 1,229.6 | 1,101 | 962 | 925 | 1,010 |
Total Equity
| 6,483 | 7,869 | 7,671 | 5,508 | 5,181 | 5,001 | 4,805 | 4,608 | 4,575 | 4,111 | 4,414 | 4,257 | 3,683 | 3,203 | 3,008 | 2,889 | 2,001 | 2,194 | 2,029 | 1,989 | 1,964 | 2,179 | 2,113 | 2,107 | 2,102 | 2,005 | 2,558 | 2,405 | 2,511 | 2,836 | 3,524 | 3,475 | 3,472 | 3,427 | 3,307 | 3,224 | 2,700 | 2,609 | 1,180 | 1,186 | 1,262 | 1,150 | 1,121 | 1,125 | 1,003 | 1,061 | 1,082 | 1,234 | 1,285 | 1,245 | 1,547 | 1,508 | 1,777 | 1,890 | 1,908 | 1,819 | 1,764 | 826 | 791 | 697 | 673 | 333 | 338 | 147 | 136 | 29 | 32 | 54 | 101 | 149 | 167 | 264 | 631 | 707 | 1,099 | 1,021 | 1,363 | 1,755 | 1,757 | 1,732 | 3,849 | 3,887 | 4,268 | 4,361 | 5,272 | 5,531 | 5,743 | 5,893 | 5,881 | 5,619 | 5,465 | 5,301 | 5,284 | 5,079 | 4,940 | 4,584 | 4,293 | 4,066 | 4,103 | 4,089 | 3,952 | 3,870 | 3,973 | 3,864 | 3,663 | 3,558 | 3,693 | 3,460 | 3,381 | 3,224 | 3,474.8 | 2,846.2 | 2,763.8 | 2,636 | 2,655.8 | 2,355 | 2,105.9 | 1,986 | 1,485 | 1,434.6 | 1,447.7 | 1,320 | 1,313.7 | 1,475.7 | 1,697.7 | 1,752 | 1,768.7 | 1,730.6 | 1,694.1 | 1,674 | 1,798 | 1,784.7 | 1,834.1 | 1,762 | 1,442.4 | 1,366.2 | 1,310.7 | 1,257 | 1,227.7 | 1,391.9 | 1,229.6 | 1,101 | 962 | 925 | 1,010 |
Total Liabilities & Shareholders Equity
| 25,131 | 29,265 | 28,907 | 28,312 | 27,590 | 27,157 | 27,067 | 27,156 | 27,076 | 26,621 | 26,650 | 27,579 | 25,913 | 26,565 | 26,554 | 27,106 | 26,187 | 26,250 | 23,823 | 23,351 | 23,357 | 23,207 | 23,158 | 22,409 | 22,265 | 22,343 | 23,184 | 23,385 | 23,208 | 24,341 | 24,510 | 24,701 | 24,474 | 24,240 | 23,766 | 23,682 | 23,173 | 22,746 | 18,425 | 18,141 | 17,312 | 16,907 | 16,484 | 16,130 | 9,337 | 9,156 | 8,915 | 9,044 | 8,470 | 8,485 | 8,545 | 8,462 | 8,293 | 8,435 | 8,524 | 8,500 | 8,535 | 7,834 | 7,815 | 7,953 | 7,876 | 7,928 | 8,092 | 8,174 | 8,294 | 8,243 | 8,174 | 8,393 | 8,235 | 8,253 | 8,275 | 8,539 | 9,042 | 9,200 | 9,337 | 9,812 | 9,967 | 10,259 | 10,215 | 10,078 | 12,126 | 12,150 | 12,131 | 12,298 | 13,477 | 13,515 | 13,684 | 13,923 | 13,735 | 13,814 | 13,640 | 13,423 | 13,376 | 12,995 | 13,249 | 13,121 | 13,091 | 13,161 | 13,392 | 13,275 | 13,693 | 13,771 | 13,885 | 13,629 | 12,970 | 12,833 | 12,715 | 12,183 | 11,898 | 11,705 | 11,586.8 | 8,572.5 | 8,425.3 | 8,332 | 8,322.8 | 8,140.5 | 7,884.7 | 7,918 | 3,330.7 | 3,303.4 | 3,336.3 | 3,697 | 3,719 | 3,724.6 | 4,230.7 | 4,173 | 4,275.4 | 4,220.3 | 4,292.9 | 4,236 | 4,136.3 | 4,095.1 | 4,088.1 | 4,060 | 3,957.9 | 3,918.6 | 3,844.7 | 3,807 | 3,760.3 | 4,115.4 | 4,021.6 | 3,877 | 3,507 | 3,434 | 3,296 |