United Airlines Holdings, Inc.
NASDAQ:UAL
99.48 (USD) • At close December 23, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 8,848 | 10,894 | 8,441 | 6,089 | 7,478 | 9,605 | 7,634 | 7,166 | 11,258 | 16,885 | 18,468 | 18,283 | 19,256 | 20,838 | 12,666 | 11,269 | 13,150 | 6,505 | 3,442 | 2,762 | 2,959 | 3,221 | 1,848 | 1,694 | 2,621 | 2,884 | 2,404 | 1,482 | 1,870 | 2,371 | 2,164 | 2,179 | 2,630 | 2,483 | 1,795 | 3,006 | 3,427 | 2,796 | 3,352 | 2,002 | 3,117 | 3,424 | 3,009 | 3,220 | 3,935 | 4,143 | 3,538 | 4,770 | 5,129 | 6,086 | 5,606 | 6,246 | 6,984 | 7,519 | 8,165 | 8,069 | 4,938 | 4,906 | 3,516 | 3,042 | 2,525 | 2,566 | 2,457 | 2,039 | 2,931 | 2,899 | 2,438 | 1,259 | 1,263 | 1,667 | 3,176 | 3,832 | 4,081 | 4,094 | 3,633 | 1,761 | 1,712 | 1,677 | 1,382 | 1,223 | 1,493 | 1,377 | 1,859 | 1,640 | 1,619 | 1,272 | 637 | 886 | 1,011 | 2,095 | 2,275 | 1,688 | 2,110 | 798 | 1,250 | 1,679 | 618 | 661 | 400 | 310 | 915 | 1,144 | 256 | 390 | 447 | 588 | 216 | 295 | 529 | 77 | 455 | 229 | 244 | 194 | 248 | 194 | 431 | 380 | 529 | 500 | 739 | 1,579 | 1,046 | 437 | 647 | 705 | 1,030 | 522 | 760.9 | 871.4 | 885.2 | 449 | 636 | 500 | 458 | 221 | 484 | 427 | 440 | 465 | 1,529 | 1,309 |
Short Term Investments
| 5,352 | 4,384 | 5,591 | 8,330 | 9,608 | 9,533 | 9,522 | 9,248 | 7,437 | 3,190 | 211 | 123 | 166 | 230 | 309 | 414 | 552 | 958 | 1,779 | 2,182 | 2,167 | 2,223 | 2,219 | 2,256 | 2,314 | 2,187 | 2,071 | 2,316 | 2,458 | 2,278 | 2,215 | 2,249 | 2,226 | 2,202 | 2,177 | 2,190 | 2,172 | 2,189 | 2,256 | 2,382 | 2,397 | 2,372 | 2,015 | 1,901 | 1,801 | 1,821 | 1,852 | 1,773 | 1,551 | 1,618 | 1,667 | 1,516 | 1,373 | 1,060 | 722 | 611 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 486 | 2,295 | 2,899 | 2,582 | 193 | 312 | 2 | 59 | 4 | 77 | 75 | 16 | 58 | 78 | 41 | 11 | 11 | 78 | 154 | 295 | 285 | 388 | 612 | 609 | 600 | 940 | 633 | 482 | 547 | 665 | 556 | 503 | 393 | 379 | 483 | 231 | 383 | 425 | 447 | 439 | 502 | 550 | 594 | 522 | 502 | 468 | 0 | 526 | 643 | 949 | 1,198 | 1,566 | 1,176 | 1,032 | 1,124 | 1,042 | 1,020 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 727 | 616 | 460 | 206 | 974 | 218 | 953 | 213 | 957 | 0 | 0 |
Cash and Short Term Investments
| 14,164 | 15,278 | 14,032 | 14,419 | 17,086 | 19,138 | 17,156 | 16,414 | 18,695 | 20,075 | 18,679 | 18,406 | 19,422 | 21,068 | 12,975 | 11,683 | 13,702 | 7,463 | 5,221 | 4,944 | 5,126 | 5,444 | 4,067 | 3,950 | 4,935 | 5,071 | 4,475 | 3,798 | 4,328 | 4,649 | 4,379 | 4,428 | 4,856 | 4,685 | 3,972 | 5,196 | 5,599 | 4,985 | 5,608 | 4,384 | 5,514 | 5,796 | 5,024 | 5,121 | 5,736 | 5,964 | 5,390 | 6,543 | 6,680 | 7,704 | 7,273 | 7,762 | 8,357 | 8,579 | 8,887 | 8,680 | 4,938 | 4,906 | 3,516 | 3,042 | 2,525 | 2,566 | 2,457 | 2,039 | 2,931 | 2,899 | 2,924 | 3,554 | 4,162 | 4,249 | 3,369 | 4,144 | 4,083 | 4,153 | 3,637 | 1,838 | 1,787 | 1,693 | 1,440 | 1,301 | 1,534 | 1,388 | 1,870 | 1,718 | 1,773 | 1,567 | 922 | 1,274 | 1,623 | 2,704 | 2,875 | 2,628 | 2,743 | 1,280 | 1,797 | 2,344 | 1,174 | 1,164 | 793 | 689 | 1,398 | 1,375 | 639 | 815 | 894 | 1,027 | 718 | 845 | 1,123 | 599 | 957 | 697 | 244 | 720 | 891 | 1,143 | 1,629 | 1,946 | 1,705 | 1,532 | 1,863 | 2,621 | 2,066 | 437 | 647 | 705 | 1,030 | 522 | 760.9 | 871.4 | 885.2 | 1,176 | 1,252 | 960 | 664 | 1,195 | 702 | 1,380 | 653 | 1,422 | 1,529 | 1,309 |
Net Receivables
| 2,042 | 2,376 | 2,259 | 1,898 | 2,193 | 2,004 | 2,274 | 1,801 | 2,034 | 2,217 | 2,062 | 1,663 | 1,709 | 1,793 | 1,389 | 1,295 | 1,171 | 857 | 792 | 1,364 | 1,617 | 1,762 | 1,789 | 1,426 | 1,752 | 1,840 | 1,760 | 1,340 | 1,603 | 1,499 | 1,429 | 1,176 | 1,481 | 1,450 | 1,581 | 1,128 | 1,503 | 1,439 | 1,464 | 1,140 | 1,559 | 1,592 | 1,568 | 1,414 | 1,641 | 1,732 | 1,679 | 1,338 | 1,862 | 1,818 | 1,908 | 1,358 | 1,713 | 1,863 | 2,357 | 1,613 | 1,044 | 971 | 1,640 | 743 | 843 | 921 | 738 | 714 | 1,037 | 1,345 | 1,118 | 888 | 1,095 | 1,138 | 1,071 | 820 | 1,040 | 1,079 | 1,010 | 839 | 1,124 | 1,131 | 1,158 | 951 | 1,134 | 1,171 | 1,062 | 951 | 990 | 1,000 | 1,241 | 1,114 | 1,485 | 1,443 | 1,404 | 1,221 | 1,484 | 1,680 | 1,635 | 1,326 | 1,931 | 1,688 | 1,494 | 1,316 | 1,500 | 1,360 | 1,134 | 1,138 | 1,405 | 1,331 | 1,171 | 1,051 | 1,241 | 1,163 | 1,119 | 962 | 1,122 | 1,060 | 1,042 | 951 | 1,120 | 1,040 | 988 | 889 | 1,143 | 1,101 | 1,108 | 1,095 | 1,120 | 1,224 | 1,200 | 1,066 | 1,165.5 | 1,021.3 | 1,049.4 | 1,079 | 1,182 | 1,166 | 657 | 913 | 1,106 | 1,011 | 804 | 888 | 1,041 | 931 |
Inventory
| 1,639 | 1,680 | 1,675 | 1,561 | 1,513 | 1,290 | 1,196 | 1,109 | 1,116 | 1,153 | 1,068 | 983 | 955 | 912 | 918 | 932 | 961 | 955 | 1,070 | 1,072 | 1,065 | 996 | 972 | 985 | 1,011 | 942 | 924 | 924 | 937 | 882 | 900 | 873 | 842 | 798 | 759 | 738 | 704 | 656 | 631 | 666 | 700 | 685 | 641 | 667 | 646 | 555 | 690 | 695 | 675 | 611 | 645 | 615 | 628 | 508 | 619 | 466 | 286 | 280 | 188 | 197 | 216 | 228 | 228 | 237 | 283 | 257 | 239 | 242 | 230 | 210 | 205 | 218 | 1,219 | 191 | 161 | 193 | 228 | 233 | 211 | 234 | 239 | 222 | 207 | 264 | 303 | 273 | 294 | 310 | 323 | 325 | 323 | 329 | 318 | 390 | 450 | 424 | 374 | 361 | 327 | 340 | 343 | 275 | 294 | 384 | 364 | 425 | 377 | 355 | 349 | 350 | 326 | 369 | 351 | 321 | 230 | 298 | 304 | 307 | 294 | 285 | 278 | 283 | 266 | 278 | 290 | 302 | 319 | 324 | 321.8 | 318.7 | 308.8 | 336 | 327 | 307 | 1,073 | 323 | 1,181 | 270 | 1,015 | 249 | 236 | 205 |
Other Current Assets
| 726 | 699 | 770 | 640 | 1,120 | 874 | 960 | 734 | 844 | 926 | 803 | 782 | 971 | 900 | 737 | 890 | 642 | 766 | 822 | 814 | 725 | 708 | 780 | 833 | 973 | 1,028 | 1,128 | 1,071 | 1,009 | 1,218 | 1,016 | 832 | 791 | 911 | 912 | 766 | 2,291 | 1,713 | 1,806 | 1,357 | 1,452 | 1,546 | 1,555 | 1,500 | 1,366 | 1,370 | 1,389 | 1,473 | 1,557 | 1,575 | 1,435 | 1,262 | 1,288 | 1,441 | 1,285 | 1,286 | 802 | 826 | 1,176 | 848 | 942 | 1,039 | 1,434 | 1,876 | 1,719 | 1,680 | 1,608 | 1,411 | 1,479 | 1,319 | 1,116 | 1,091 | 1,429 | 1,322 | 1,305 | 1,389 | 2,037 | 1,644 | 1,605 | 1,428 | 1,360 | 1,308 | 1,140 | 1,091 | 883 | 938 | 737 | 681 | 629 | 625 | 651 | 908 | 1,099 | 1,115 | 658 | 685 | 587 | 613 | 708 | 590 | 534 | 547 | 566 | 571 | 528 | 565 | 585 | 697 | 511 | 512 | 592 | 654 | 972 | 554 | 641 | 651 | 483 | 401 | 420 | 486 | 369 | 388 | 463 | 1,903 | 1,563 | 1,524 | 1,412 | 1,386 | 1,072.2 | 947 | 754.3 | 291 | 237 | 207 | 292 | 209 | 320 | 195 | 263 | 179 | 142 | 133 |
Total Current Assets
| 18,571 | 20,003 | 18,696 | 18,487 | 21,912 | 23,306 | 21,586 | 20,058 | 22,689 | 24,371 | 22,612 | 21,834 | 23,057 | 24,673 | 16,019 | 14,800 | 16,476 | 10,041 | 7,905 | 8,194 | 8,533 | 8,910 | 7,608 | 7,194 | 8,671 | 8,881 | 8,287 | 7,113 | 7,877 | 8,248 | 7,724 | 7,309 | 7,970 | 7,844 | 7,224 | 7,828 | 10,097 | 8,793 | 9,509 | 8,138 | 9,225 | 9,619 | 8,788 | 8,702 | 9,389 | 9,621 | 9,148 | 10,049 | 10,774 | 11,708 | 11,261 | 10,997 | 11,986 | 12,391 | 13,148 | 12,045 | 7,070 | 6,983 | 6,520 | 5,105 | 4,526 | 4,754 | 4,857 | 4,861 | 5,970 | 6,181 | 5,889 | 6,095 | 6,966 | 6,916 | 5,761 | 6,273 | 6,552 | 6,745 | 6,113 | 4,259 | 5,176 | 4,701 | 4,414 | 3,914 | 4,267 | 4,089 | 4,279 | 4,024 | 3,949 | 3,778 | 3,194 | 3,379 | 4,060 | 5,097 | 5,253 | 5,086 | 5,644 | 4,465 | 4,540 | 4,779 | 4,066 | 3,826 | 3,322 | 2,935 | 3,775 | 3,557 | 2,633 | 2,908 | 3,191 | 3,348 | 2,851 | 2,948 | 3,224 | 2,624 | 2,994 | 2,682 | 2,689 | 2,655 | 2,804 | 3,043 | 3,536 | 3,694 | 3,407 | 3,192 | 3,653 | 4,393 | 3,903 | 3,713 | 3,620 | 3,755 | 3,961 | 3,298 | 3,320.4 | 3,158.4 | 2,997.7 | 2,882 | 2,998 | 2,640 | 2,686 | 2,640 | 3,309 | 2,856 | 2,735 | 2,738 | 2,948 | 2,578 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 45,462 | 44,468 | 44,365 | 43,729 | 42,335 | 41,123 | 39,856 | 38,337 | 36,786 | 36,293 | 36,460 | 36,719 | 36,825 | 36,752 | 36,431 | 36,003 | 36,194 | 36,473 | 36,664 | 34,928 | 34,269 | 33,826 | 33,651 | 28,329 | 27,308 | 26,946 | 26,739 | 26,208 | 25,629 | 25,017 | 24,241 | 23,318 | 22,645 | 22,388 | 22,006 | 21,580 | 21,176 | 20,701 | 19,862 | 19,467 | 18,943 | 18,857 | 18,384 | 18,047 | 17,766 | 17,584 | 17,437 | 17,292 | 16,810 | 16,577 | 16,444 | 16,419 | 16,549 | 16,690 | 16,832 | 16,945 | 9,490 | 9,603 | 9,714 | 9,840 | 9,732 | 9,943 | 10,077 | 10,312 | 10,663 | 10,945 | 11,246 | 11,359 | 11,328 | 11,242 | 11,356 | 11,463 | 11,533 | 11,409 | 11,537 | 13,228 | 13,433 | 13,660 | 13,894 | 14,174 | 14,464 | 20,626 | 14,858 | 16,148 | 15,039 | 15,804 | 16,167 | 16,361 | 16,538 | 16,933 | 17,038 | 16,808 | 16,508 | 17,174 | 16,738 | 17,623 | 16,112 | 15,479 | 15,191 | 14,865 | 14,496 | 14,247 | 13,749 | 13,054 | 12,849 | 12,109 | 11,629 | 12,024 | 10,233 | 9,595 | 8,627 | 9,409 | 6,717 | 7,240 | 7,129 | 7,021 | 6,847 | 6,602 | 6,628 | 6,723 | 6,729 | 6,943 | 7,049 | 7,206 | 7,421 | 7,362 | 7,436 | 6,395 | 6,864.6 | 6,526.2 | 6,456.4 | 5,995 | 5,433 | 5,163 | 4,986 | 4,749 | 4,482 | 4,399 | 4,186 | 3,898 | 3,800 | 3,840 |
Goodwill
| 4,527 | 4,527 | 4,527 | 4,527 | 4,527 | 4,527 | 4,527 | 4,527 | 4,527 | 4,527 | 4,527 | 4,527 | 4,527 | 4,527 | 4,527 | 4,527 | 4,527 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 4,523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,283 | 2,280 | 2,695 | 2,697 | 2,690 | 2,703 | 2,803 | 2,803 | 2,756 | 544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,691 | 2,699 | 2,717 | 2,725 | 2,735 | 2,744 | 2,753 | 2,762 | 2,772 | 2,782 | 2,792 | 2,803 | 2,815 | 2,827 | 2,840 | 2,838 | 2,852 | 2,852 | 2,945 | 3,009 | 3,114 | 3,129 | 3,144 | 3,159 | 3,382 | 3,399 | 3,521 | 3,539 | 3,558 | 3,592 | 3,612 | 3,632 | 3,654 | 3,677 | 4,112 | 4,136 | 4,193 | 4,220 | 4,257 | 4,284 | 4,330 | 4,372 | 4,402 | 4,436 | 4,487 | 4,523 | 4,561 | 4,597 | 4,650 | 4,681 | 4,712 | 4,750 | 4,772 | 4,815 | 4,866 | 4,917 | 2,400 | 2,416 | 2,439 | 2,455 | 2,472 | 2,507 | 2,564 | 2,693 | 2,726 | 2,741 | 2,848 | 2,871 | 2,912 | 2,950 | 2,989 | 3,028 | 3,047 | 3,090 | 3,136 | 3,178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 538 | 669 | 672 | 0 | 691 | 695 | 699 | 0 | 507 | 512 | 517 | 0 | 727 | 738 | 750 | 0 | 772 | 787 | 799 | 0 | 849 | 833 | 0 | 866 | 859 | 874 | 887 | 907 | 807.2 | 710.7 | 708.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 7,218 | 7,226 | 7,244 | 7,252 | 7,262 | 7,271 | 7,280 | 7,289 | 7,299 | 7,309 | 7,319 | 7,330 | 7,342 | 7,354 | 7,367 | 7,365 | 7,379 | 7,375 | 7,468 | 7,532 | 7,637 | 7,652 | 7,667 | 7,682 | 7,905 | 7,922 | 8,044 | 8,062 | 8,081 | 8,115 | 8,135 | 8,155 | 8,177 | 8,200 | 8,635 | 8,659 | 8,716 | 8,743 | 8,780 | 8,807 | 8,853 | 8,895 | 8,925 | 8,959 | 9,010 | 9,046 | 9,084 | 9,120 | 9,173 | 9,204 | 9,235 | 9,273 | 9,295 | 9,338 | 9,389 | 9,440 | 2,400 | 2,416 | 2,439 | 2,455 | 2,472 | 2,507 | 2,564 | 2,693 | 2,726 | 2,741 | 5,131 | 5,151 | 5,607 | 5,647 | 5,679 | 5,731 | 5,850 | 5,893 | 5,892 | 388 | 393 | 395 | 397 | 399 | 401 | 402 | 405 | 406 | 407 | 408 | 410 | 412 | 414 | 414 | 416 | 984 | 1,121 | 655 | 663 | 671 | 572 | 580 | 563 | 568 | 538 | 669 | 672 | 676 | 691 | 695 | 699 | 703 | 507 | 512 | 517 | 524 | 727 | 738 | 750 | 763 | 772 | 787 | 799 | 814 | 849 | 833 | 0 | 866 | 859 | 874 | 887 | 907 | 807.2 | 710.7 | 708.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 180 | 220 | 244 | 348 | 1,404 | 1,403 | 1,311 | 1,373 | 1,285 | 1,297 | 1,401 | 1,344 | 1,336 | 1,407 | 1,107 | 1,000 | 824 | 798 | 763 | 1,180 | 1,131 | 1,139 | 1,098 | 966 | 848 | 848 | 853 | 852 | 882 | 0 | 0 | 579 | 0 | 0 | 0 | 0 | 0 | -1,623 | -1,577 | -1,591 | -1,570 | -1,576 | -1,608 | -1,662 | -1,573 | -1,542 | -1,485 | -1,543 | -1,649 | -1,646 | -1,596 | -1,603 | 92 | 101 | 98 | 103 | 101 | 97 | 95 | 88 | 90 | 79 | 77 | 81 | 92 | 101 | 109 | 122 | 194 | 116 | 115 | 113 | 113 | 111 | 112 | 20 | 23 | 25 | 22 | 24 | 63 | 50 | 50 | 53 | 47 | 49 | 215 | 240 | 115 | 121 | 133 | 278 | 464 | 646 | 468 | 435 | 293 | 379 | 431 | 533 | 0 | 0 | 0 | 304 | 0 | 0 | 0 | 223 | 0 | 0 | 0 | 103 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 951 | 545 | 594 | 472 | 133 | 159 | 91 | 701 | 907 | 1,032 | 659 | 519 | 647 | 520 | 131 | 389 | 804 | 1,322 | 1,736 | 1,594 | 1,192 | 898 | 814 | 639 | 419 | 250 | 225 | 253 | 127 | 598 | 655 | 863 | 1,392 | 1,800 | 2,037 | 846 | 1,623 | 1,577 | 1,591 | 1,570 | 1,576 | 1,608 | 1,662 | 1,573 | 1,542 | 1,485 | 1,543 | 1,649 | 1,646 | 1,596 | 1,603 | 1,641 | 1,618 | 1,549 | 1,585 | 583 | 537 | 539 | -16 | 576 | 582 | 696 | 799 | 660 | 529 | 627 | 638 | 1,048 | 756 | 562 | 688 | 760 | 706 | 677 | 0 | 0 | 485 | 394 | 389 | 296 | 302 | 293 | 0 | 283 | 264 | 257 | 0 | 0 | 0 | 243 | 97 | 0 | 0 | 1,241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 132 | 0 | 0 | 0 | 238 | 0 | 0 | 0 | 480 | 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
| 1,209 | 386 | 808 | 694 | -232 | 105 | 225 | 210 | 208 | 204 | 214 | 289 | 215 | 216 | 218 | 249 | -73 | -590 | -1,067 | -959 | -965 | -569 | -283 | -213 | -534 | -325 | -155 | -134 | -157 | 800 | 747 | 124 | 672 | 652 | 708 | 757 | 1,034 | 1,130 | 940 | 941 | 990 | 1,076 | 1,088 | 1,104 | 1,095 | 1,217 | 1,173 | 1,167 | 1,148 | 1,205 | 1,259 | 1,299 | -509 | -444 | -464 | -520 | 411 | 498 | 645 | 1,212 | 951 | 941 | 830 | 715 | 620 | 839 | 811 | 855 | 465 | 988 | 1,266 | 1,101 | 1,055 | 1,158 | 1,219 | 1,447 | 1,145 | 941 | 1,323 | 1,805 | 2,114 | -3,904 | 1,963 | 1,348 | 2,648 | 2,647 | 2,878 | 3,264 | 3,063 | 3,114 | 2,227 | 1,944 | 1,867 | 1,974 | 1,070 | 847 | 2,030 | 2,111 | 2,145 | 2,062 | 2,400 | 2,571 | 2,017 | 1,617 | 2,169 | 2,117 | 1,889 | -95 | 1,422 | 1,194 | 1,212 | -173 | 2,149 | 900 | 889 | 576 | 915 | 1,019 | 987 | 555 | 1,081 | 1,087 | 1,937 | 1,055 | 1,053 | 1,125 | 1,004 | 1,657 | 395.1 | 428.7 | 395.5 | 999 | 896 | 906 | 599 | 594 | 546 | 572 | 581 | 571 | 589 | 573 |
Total Non-Current Assets
| 54,069 | 53,251 | 53,206 | 52,617 | 51,241 | 50,035 | 48,831 | 47,300 | 46,279 | 46,010 | 46,426 | 46,341 | 46,237 | 46,376 | 45,643 | 44,748 | 44,713 | 44,860 | 45,150 | 44,417 | 43,666 | 43,240 | 43,031 | 37,578 | 36,166 | 35,810 | 35,731 | 35,213 | 34,688 | 34,059 | 33,721 | 32,831 | 32,357 | 32,632 | 33,149 | 33,033 | 31,772 | 30,574 | 29,582 | 29,215 | 28,786 | 28,828 | 28,397 | 28,110 | 27,871 | 27,847 | 27,694 | 27,579 | 27,131 | 26,986 | 26,938 | 26,991 | 27,068 | 27,303 | 27,404 | 27,553 | 12,985 | 13,151 | 13,432 | 13,579 | 13,821 | 14,052 | 14,244 | 14,600 | 14,761 | 15,155 | 17,924 | 18,125 | 18,642 | 18,749 | 18,978 | 19,096 | 19,311 | 19,277 | 19,437 | 15,083 | 14,994 | 15,506 | 16,030 | 16,791 | 17,338 | 17,476 | 17,569 | 17,955 | 18,424 | 19,172 | 19,927 | 20,277 | 20,130 | 20,582 | 20,057 | 20,111 | 19,960 | 20,449 | 20,180 | 19,576 | 19,007 | 18,549 | 18,330 | 18,028 | 17,434 | 17,487 | 16,438 | 15,651 | 15,709 | 14,921 | 14,217 | 12,855 | 12,162 | 11,301 | 10,356 | 9,995 | 9,593 | 8,878 | 8,768 | 8,598 | 8,534 | 8,408 | 8,414 | 8,572 | 8,659 | 8,863 | 8,986 | 9,127 | 9,333 | 9,361 | 9,327 | 8,959 | 8,066.9 | 7,665.6 | 7,560.1 | 6,994 | 6,329 | 6,069 | 5,585 | 5,343 | 5,028 | 4,971 | 4,767 | 4,469 | 4,389 | 4,413 |
Total Assets
| 72,640 | 73,254 | 71,902 | 71,104 | 73,153 | 73,341 | 70,417 | 67,358 | 68,968 | 70,381 | 69,038 | 68,175 | 69,294 | 71,049 | 61,662 | 59,548 | 61,189 | 54,901 | 53,055 | 52,611 | 52,199 | 52,150 | 50,639 | 44,772 | 44,837 | 44,691 | 44,018 | 42,326 | 42,565 | 42,307 | 41,445 | 40,140 | 40,327 | 40,476 | 40,373 | 40,861 | 41,869 | 39,367 | 39,091 | 37,353 | 38,011 | 38,447 | 37,185 | 36,812 | 37,260 | 37,468 | 36,842 | 37,628 | 37,905 | 38,694 | 38,199 | 37,988 | 39,054 | 39,694 | 40,552 | 39,598 | 20,055 | 20,134 | 19,952 | 18,684 | 18,347 | 18,806 | 19,101 | 19,461 | 20,731 | 21,336 | 23,813 | 24,220 | 25,608 | 25,665 | 24,739 | 25,369 | 25,863 | 26,022 | 25,550 | 19,342 | 20,170 | 20,207 | 20,444 | 20,705 | 21,605 | 21,565 | 21,848 | 21,979 | 22,373 | 22,950 | 23,121 | 23,656 | 24,190 | 25,679 | 25,310 | 25,197 | 25,604 | 24,914 | 24,720 | 24,355 | 23,073 | 22,375 | 21,652 | 20,963 | 21,209 | 21,044 | 19,071 | 18,559 | 18,900 | 18,269 | 17,068 | 15,803 | 15,386 | 13,925 | 13,350 | 12,677 | 12,282 | 11,533 | 11,572 | 11,641 | 12,070 | 12,102 | 11,821 | 11,764 | 12,312 | 13,256 | 12,889 | 12,840 | 12,953 | 13,116 | 13,288 | 12,257 | 11,387.3 | 10,824 | 10,557.8 | 9,876 | 9,327 | 8,709 | 8,271 | 7,983 | 8,337 | 7,827 | 7,502 | 7,207 | 7,337 | 6,991 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 4,008 | 4,478 | 4,344 | 3,835 | 4,206 | 4,172 | 3,858 | 3,395 | 3,534 | 3,755 | 2,966 | 2,562 | 2,199 | 2,218 | 1,838 | 1,595 | 1,831 | 1,725 | 2,436 | 2,703 | 2,848 | 3,033 | 2,707 | 2,363 | 2,581 | 2,703 | 2,399 | 2,196 | 2,231 | 2,225 | 2,135 | 2,139 | 2,138 | 2,240 | 2,065 | 1,869 | 2,082 | 2,322 | 2,074 | 1,882 | 2,085 | 2,441 | 2,332 | 2,087 | 2,126 | 2,298 | 2,293 | 2,312 | 2,188 | 2,165 | 2,220 | 1,998 | 1,808 | 1,999 | 1,897 | 1,805 | 889 | 926 | 887 | 803 | 807 | 791 | 784 | 829 | 821 | 893 | 849 | 877 | 830 | 861 | 734 | 667 | 637 | 750 | 739 | 596 | 559 | 644 | 655 | 601 | 515 | 572 | 517 | 501 | 368 | 471 | 420 | 284 | 617 | 891 | 854 | 1,268 | 1,360 | 1,238 | 1,276 | 1,188 | 1,201 | 1,150 | 1,026 | 967 | 1,015 | 1,054 | 1,018 | 1,151 | 1,233 | 1,119 | 1,025 | 1,030 | 1,066 | 884 | 837 | 994 | 823 | 742 | 666 | 696 | 719 | 628 | 596 | 651 | 644 | 597 | 613 | 599 | 666 | 657 | 627 | 646 | 603 | 596.5 | 620.3 | 580 | 571 | 607 | 548 | 553 | 617 | 588 | 583 | 596 | 590 | 569 |
Short Term Debt
| 3,857 | 5,483 | 4,695 | 4,823 | 4,562 | 4,411 | 3,920 | 3,599 | 4,479 | 4,547 | 4,781 | 4,468 | 3,639 | 3,335 | 3,387 | 3,499 | 6,102 | 5,836 | 5,549 | 2,871 | 2,983 | 2,763 | 2,745 | 2,221 | 1,182 | 1,121 | 1,903 | 1,821 | 1,766 | 1,666 | 942 | 965 | 1,093 | 1,400 | 1,409 | 1,359 | 1,449 | 1,158 | 1,812 | 1,423 | 1,439 | 1,266 | 1,290 | 1,485 | 1,074 | 1,028 | 1,200 | 1,934 | 1,824 | 1,468 | 1,140 | 1,311 | 1,339 | 1,527 | 2,467 | 2,663 | 1,910 | 1,879 | 1,072 | 971 | 828 | 1,011 | 977 | 950 | 865 | 806 | 977 | 928 | 973 | 702 | 663 | 1,797 | 766 | 723 | 461 | 33 | 1,196 | 888 | 902 | 903 | 891 | 460 | 630 | 689 | 727 | 240 | 60 | 0 | 1,331 | 1,337 | 1,888 | 1,587 | 969 | 930 | 417 | 439 | 360 | 314 | 382 | 343 | 260 | 277 | 458 | 458 | 325 | 485 | 457 | 406 | 469 | 460 | 343 | 297 | 198 | 223 | 433 | 189 | 305 | 396 | 472 | 729 | 489 | 490 | 269 | 521 | 431 | 477 | 1,140 | 620 | 449.3 | 448.9 | 447.8 | 449 | 448 | 448 | 448 | 447 | 448 | 447 | 447 | 446 | 446 | 446 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11,791 | 3,252 | 12,687 | 3,095 | 11,361 | 12,943 | 12,990 | 10,248 | 11,389 | 12,521 | 11,420 | 8,593 | 8,492 | 9,059 | 6,753 | 5,741 | 5,679 | 5,790 | 6,664 | 7,259 | 8,052 | 8,561 | 8,394 | 6,667 | 7,468 | 8,032 | 7,722 | 6,052 | 6,529 | 7,171 | 7,121 | 5,865 | 6,726 | 7,455 | 7,056 | 5,870 | 6,630 | 7,291 | 6,991 | 5,759 | 6,604 | 7,174 | 7,122 | 5,774 | 6,501 | 7,144 | 6,945 | 5,724 | 6,254 | 7,193 | 7,040 | 2,405 | 6,268 | 6,988 | 6,889 | 5,580 | 3,667 | 4,045 | 3,837 | 3,007 | 3,103 | 3,269 | 3,139 | 2,944 | 3,632 | 4,136 | 3,741 | 1,294 | 1,201 | 1,269 | 1,339 | 3,461 | 3,036 | 1,057 | 3,787 | 2,772 | 831 | 877 | 1,666 | 3,596 | 2,149 | 1,928 | 2,107 | 3,592 | 1,289 | 1,276 | 1,407 | 0 | 1,502 | 1,320 | 1,305 | 1,183 | 1,941 | 1,660 | 1,597 | 3,700 | 0 | 0 | 0 | 2,689 | 0 | 0 | 0 | 2,630 | 0 | 0 | 0 | 2,545 | 0 | 0 | 0 | 2,523 | 0 | 0 | 0 | 2,448 | 0 | 0 | 0 | 2,506 | 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
| 3,709 | 12,642 | 12,639 | 10,450 | 4,627 | 4,049 | 2,867 | 10,305 | 2,587 | 2,621 | 2,621 | 9,035 | 2,605 | 3,452 | 2,189 | 6,723 | 7,086 | 7,994 | 6,747 | 6,924 | 7,323 | 7,847 | 7,495 | 6,969 | 7,646 | 8,062 | 7,660 | 6,483 | 7,098 | 7,636 | 7,465 | 7,047 | 7,854 | 10,342 | 9,906 | 9,186 | 9,957 | 10,330 | 10,083 | 9,203 | 9,340 | 9,627 | 9,469 | 8,535 | 9,404 | 2,457 | 2,454 | 2,848 | 2,791 | 2,486 | 2,086 | 2,566 | 2,483 | 2,248 | 2,621 | 2,597 | 1,790 | 1,723 | 1,743 | 1,692 | 1,899 | 2,029 | 2,305 | 2,558 | 2,235 | 2,868 | 2,696 | 2,988 | 6,056 | 6,698 | 6,421 | 2,020 | 2,823 | 6,421 | 2,408 | 1,670 | 4,433 | 4,552 | 5,114 | 4,957 | 5,236 | 5,208 | 5,167 | 4,922 | 3,946 | 3,947 | 3,816 | 3,707 | 5,212 | 5,345 | 5,550 | 4,028 | 6,145 | 5,954 | 5,648 | 5,154 | 5,665 | 5,325 | 4,926 | 4,101 | 4,675 | 4,670 | 4,276 | 4,059 | 4,350 | 4,253 | 4,039 | 3,812 | 4,454 | 4,059 | 4,130 | 3,712 | 3,918 | 4,017 | 3,800 | 3,548 | 3,897 | 3,947 | 3,842 | 3,526 | 4,283 | 4,210 | 4,106 | 3,776 | 4,065 | 4,176 | 3,899 | 3,579 | 3,675.1 | 3,492.8 | 3,280.4 | 3,054 | 3,133 | 3,086 | 2,874 | 2,757 | 2,994 | 2,677 | 2,511 | 2,182 | 2,362 | 2,263 |
Total Current Liabilities
| 23,365 | 25,855 | 24,764 | 22,203 | 24,756 | 25,575 | 23,635 | 19,992 | 21,989 | 23,444 | 21,788 | 18,304 | 16,935 | 18,064 | 14,167 | 12,725 | 15,791 | 16,395 | 16,087 | 14,938 | 15,691 | 16,078 | 15,335 | 13,193 | 13,684 | 14,092 | 14,183 | 12,676 | 13,087 | 13,596 | 12,662 | 12,286 | 13,253 | 13,982 | 13,380 | 12,414 | 13,488 | 13,810 | 13,969 | 12,508 | 12,864 | 13,334 | 13,091 | 12,107 | 12,604 | 12,927 | 12,892 | 12,818 | 13,057 | 13,312 | 12,486 | 11,394 | 11,898 | 12,762 | 13,874 | 12,645 | 8,256 | 8,573 | 7,539 | 6,473 | 6,637 | 7,100 | 7,205 | 7,281 | 7,553 | 8,703 | 8,263 | 7,979 | 7,859 | 8,261 | 7,818 | 7,945 | 7,262 | 7,894 | 7,395 | 5,234 | 6,188 | 6,084 | 6,671 | 6,461 | 6,642 | 6,240 | 6,314 | 6,112 | 5,041 | 4,658 | 4,296 | 3,991 | 7,160 | 7,573 | 8,292 | 8,066 | 8,474 | 8,122 | 7,341 | 6,781 | 7,226 | 6,789 | 6,334 | 5,411 | 5,950 | 6,001 | 5,752 | 5,668 | 5,908 | 5,857 | 5,521 | 5,248 | 5,989 | 5,403 | 5,310 | 5,003 | 4,939 | 4,982 | 4,899 | 4,433 | 4,921 | 4,971 | 4,910 | 4,906 | 5,416 | 5,297 | 4,988 | 4,896 | 5,162 | 5,310 | 5,666 | 4,845 | 4,727.4 | 4,538.2 | 4,348.5 | 4,083 | 4,152 | 4,141 | 3,870 | 3,757 | 4,059 | 3,712 | 3,541 | 3,224 | 3,398 | 3,278 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 26,728 | 28,771 | 30,149 | 31,916 | 33,792 | 34,401 | 33,264 | 34,545 | 33,405 | 34,377 | 35,018 | 37,458 | 36,933 | 37,473 | 31,074 | 30,046 | 27,518 | 19,747 | 18,627 | 18,311 | 18,027 | 18,174 | 18,115 | 13,349 | 13,334 | 13,499 | 13,185 | 12,699 | 12,302 | 11,612 | 12,014 | 10,740 | 10,364 | 10,015 | 10,197 | 10,400 | 10,672 | 10,501 | 10,474 | 10,692 | 10,655 | 11,054 | 10,834 | 10,924 | 10,985 | 10,938 | 10,947 | 11,232 | 10,420 | 10,979 | 11,296 | 11,424 | 11,818 | 12,071 | 12,117 | 12,470 | 6,931 | 7,295 | 8,232 | 7,572 | 6,979 | 6,801 | 6,971 | 7,199 | 7,194 | 7,190 | 7,277 | 7,521 | 8,156 | 8,540 | 8,633 | 8,803 | 9,924 | 9,885 | 10,247 | 1,400 | 253 | 255 | 310 | 301 | 323 | 326 | 158 | 163 | 0 | 524 | 732 | 700 | 8,942 | 9,131 | 8,480 | 8,565 | 8,291 | 6,582 | 7,017 | 6,949 | 5,181 | 4,756 | 4,891 | 4,987 | 5,067 | 5,067 | 5,109 | 4,971 | 4,767 | 4,635 | 4,531 | 3,771 | 3,076 | 3,007 | 3,095 | 2,986 | 3,244 | 3,053 | 3,370 | 3,913 | 4,009 | 3,992 | 3,592 | 3,617 | 4,070 | 3,437 | 3,470 | 3,529 | 3,493 | 3,478 | 3,306 | 3,613 | 3,254 | 2,894.1 | 2,747.9 | 2,424 | 1,818 | 1,271 | 1,271 | 1,239 | 1,257 | 1,250 | 1,272 | 1,336 | 1,350 | 1,354 |
Deferred Revenue Non-Current
| 4,057 | 4,101 | 4,193 | 4,048 | 4,107 | 4,183 | 4,028 | 3,982 | 3,936 | 3,905 | 3,901 | 4,043 | 4,088 | 4,086 | 4,858 | 5,067 | 5,063 | 4,830 | 4,133 | 2,836 | 2,682 | 2,763 | 2,750 | 2,719 | 2,712 | 2,783 | 2,716 | 2,565 | 2,899 | 3,013 | 3,132 | 3,178 | 3,317 | 3,555 | 3,755 | 3,836 | 3,866 | 3,997 | 4,148 | 4,096 | 3,990 | 3,961 | 3,875 | 3,873 | 3,944 | 4,082 | 4,243 | 4,293 | 2,839 | 2,872 | 4,626 | 3,253 | 5,054 | 3,355 | 4,654 | 4,650 | 3,452 | 3,471 | 3,496 | 3,877 | 3,910 | 3,992 | 3,958 | 3,855 | 3,734 | 2,635 | 2,596 | 1,829 | 2,071 | 2,092 | 2,096 | 2,569 | 2,509 | 2,275 | 2,376 | 95 | 104 | 105 | 895 | 1,944 | 4,578 | 4,686 | 4,683 | 5,366 | 0 | 5,533 | 4,567 | 4,412 | 755 | 769 | 800 | 827 | 850 | 867 | 888 | 912 | 930 | 949 | 968 | 986 | 0 | 0 | 0 | 1,180 | 0 | 0 | 0 | 1,210 | 0 | 0 | 0 | 1,151 | 0 | 0 | 0 | 1,214 | 0 | 0 | 0 | 1,363 | 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
| 1,224 | 951 | 545 | 594 | 472 | 133 | 0 | 7,376 | 0 | 0 | 0 | 2,920 | 3,141 | 3,489 | 3,491 | 3,454 | 389 | 804 | 1,322 | 1,736 | 1,594 | 1,192 | 898 | 814 | 639 | 419 | 250 | 225 | 253 | 3,336 | 3,459 | 3,473 | 3,147 | 3,289 | 3,348 | 3,370 | 3,429 | 1,623 | 1,577 | 1,591 | 1,570 | 1,576 | 1,608 | 1,662 | 1,573 | 1,542 | 1,485 | 1,543 | 1,649 | 1,646 | 1,596 | 1,603 | 1,641 | 1,618 | 1,549 | 1,585 | 583 | 537 | 539 | 551 | 576 | 582 | 696 | 799 | 660 | 529 | 627 | 638 | 1,048 | 756 | 562 | 688 | 760 | 706 | 677 | 428 | 497 | 485 | 394 | 389 | 296 | 302 | 293 | 285 | 283 | 264 | 257 | 249 | 1,592 | 70 | 243 | 3,657 | 199 | 1,123 | 1,217 | 1,241 | 99 | 126 | 214 | 1,147 | 0 | 0 | 0 | 398 | 0 | 0 | 0 | 79 | 0 | 0 | 0 | 632 | 0 | 0 | 0 | 640 | 0 | 0 | 0 | -1,363 | 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 Liabilities
| 5,829 | 3,050 | 3,063 | 3,019 | 1,173 | 1,344 | 2,822 | 1,943 | 4,740 | 4,691 | 4,707 | 3,341 | 5,907 | 6,522 | 6,357 | 5,750 | 5,425 | 4,608 | 3,468 | 3,259 | 2,904 | 3,623 | 3,739 | 4,702 | 4,999 | 5,259 | 5,348 | 5,355 | 5,160 | 5,446 | 5,514 | 8,455 | 8,271 | 8,695 | 8,956 | 9,081 | 9,154 | 10,934 | 11,640 | 11,757 | 10,628 | 10,712 | 10,681 | 10,797 | 11,943 | 12,386 | 7,181 | 7,261 | 8,113 | 8,250 | 6,685 | 8,508 | 6,331 | 7,946 | 6,446 | 6,521 | 3,039 | 3,014 | 3,033 | 3,022 | 2,890 | 2,960 | 2,926 | 2,792 | 2,872 | 2,849 | 2,884 | 3,835 | 3,834 | 3,705 | 3,597 | 3,216 | 3,319 | 3,330 | 3,116 | 37,745 | 23,160 | 21,549 | 20,888 | 19,290 | 16,622 | 16,635 | 16,776 | 15,969 | 22,824 | 17,380 | 17,092 | 16,787 | 4,438 | 5,969 | 4,924 | 1,049 | 4,683 | 3,504 | 3,291 | 3,282 | 4,493 | 4,406 | 4,184 | 3,281 | -5,067 | -5,067 | -5,109 | 3,061 | -4,767 | -4,635 | -4,531 | 3,158 | -3,076 | -3,007 | -3,095 | 1,879 | -3,244 | -3,053 | -3,370 | 1,621 | -4,009 | -3,992 | -3,592 | 2,145 | -4,070 | -3,437 | 3,334 | -3,529 | -3,493 | -3,478 | -3,306 | -3,613 | -3,254 | -2,894.1 | -2,747.9 | 1,772 | 1,511 | 1,479 | 1,368 | 1,316 | 1,230 | 1,183 | 1,158 | 1,082 | 1,038 | 923 |
Total Non-Current Liabilities
| 37,838 | 36,873 | 37,405 | 39,577 | 39,544 | 40,061 | 40,114 | 40,470 | 42,081 | 42,973 | 43,626 | 44,842 | 46,928 | 48,081 | 42,289 | 40,863 | 38,395 | 29,989 | 27,550 | 26,142 | 25,207 | 25,752 | 25,502 | 21,584 | 21,684 | 21,960 | 21,499 | 20,844 | 20,508 | 19,857 | 20,334 | 19,195 | 18,635 | 18,710 | 19,153 | 19,481 | 19,826 | 21,435 | 22,114 | 22,449 | 21,283 | 21,766 | 21,515 | 21,721 | 22,928 | 23,324 | 23,856 | 24,329 | 23,021 | 23,747 | 24,203 | 24,788 | 24,844 | 24,990 | 24,766 | 25,226 | 14,005 | 14,317 | 15,300 | 15,022 | 14,355 | 14,335 | 14,551 | 14,645 | 14,460 | 13,203 | 13,384 | 13,823 | 15,109 | 15,093 | 14,888 | 15,276 | 16,512 | 16,196 | 16,416 | 39,668 | 24,014 | 22,394 | 22,487 | 21,924 | 21,819 | 21,949 | 21,910 | 21,783 | 23,107 | 23,701 | 22,648 | 22,148 | 15,727 | 15,939 | 14,447 | 14,098 | 14,023 | 12,076 | 12,413 | 12,384 | 10,703 | 10,237 | 10,257 | 10,401 | 10,101 | 10,246 | 9,852 | 9,610 | 9,686 | 9,421 | 8,981 | 8,218 | 6,990 | 6,851 | 6,803 | 6,648 | 6,495 | 6,184 | 6,703 | 7,388 | 7,293 | 7,653 | 7,140 | 7,125 | 7,224 | 6,816 | 6,804 | 6,771 | 6,519 | 6,679 | 6,515 | 6,707 | 5,158 | 4,807 | 4,636 | 4,196 | 3,329 | 2,750 | 2,639 | 2,555 | 2,487 | 2,433 | 2,430 | 2,418 | 2,388 | 2,277 |
Total Liabilities
| 61,203 | 62,728 | 62,169 | 61,780 | 64,300 | 65,636 | 63,749 | 60,462 | 64,070 | 66,417 | 65,414 | 63,146 | 63,863 | 66,145 | 56,456 | 53,588 | 54,186 | 46,384 | 43,637 | 41,080 | 40,898 | 41,830 | 40,837 | 34,777 | 35,368 | 36,052 | 35,682 | 33,520 | 33,595 | 33,453 | 32,996 | 31,481 | 31,888 | 32,692 | 32,533 | 31,895 | 33,314 | 35,245 | 36,083 | 34,957 | 34,147 | 35,100 | 34,606 | 33,828 | 35,532 | 36,251 | 36,748 | 37,147 | 36,078 | 37,059 | 36,689 | 36,182 | 36,742 | 37,752 | 38,640 | 37,871 | 22,261 | 22,890 | 22,839 | 21,495 | 20,992 | 21,435 | 21,756 | 21,926 | 22,013 | 21,906 | 21,647 | 21,802 | 22,968 | 23,354 | 22,706 | 23,221 | 23,774 | 24,090 | 23,811 | 44,902 | 30,202 | 28,478 | 29,158 | 28,385 | 28,461 | 28,189 | 28,224 | 27,895 | 28,148 | 28,359 | 26,944 | 26,139 | 22,887 | 23,512 | 22,739 | 22,164 | 22,497 | 20,198 | 19,754 | 19,165 | 17,929 | 17,026 | 16,591 | 15,812 | 15,136 | 15,367 | 14,742 | 15,278 | 14,782 | 14,496 | 13,801 | 13,466 | 12,645 | 11,869 | 11,764 | 11,651 | 11,403 | 11,050 | 11,461 | 11,821 | 12,157 | 12,570 | 11,999 | 12,031 | 12,593 | 12,070 | 11,792 | 11,602 | 11,614 | 11,959 | 12,151 | 11,551 | 9,885.4 | 9,345 | 8,985 | 8,279 | 7,481 | 6,891 | 6,509 | 6,312 | 6,546 | 6,145 | 5,971 | 5,642 | 5,786 | 5,555 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 571 | 0 | 737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 128 | 128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 126 | 126 | 126 | 126 | 117 | 117 | 117 | 117 | 117 | 117 | 117 |
Retained Earnings
| 5,896 | 4,986 | 3,664 | 3,831 | 3,232 | 2,095 | 1,071 | 1,265 | 421 | -515 | -844 | 625 | 1,271 | 804 | 1,239 | 2,626 | 4,524 | 6,365 | 7,991 | 9,716 | 9,075 | 8,050 | 6,999 | 6,668 | 6,203 | 5,367 | 4,684 | 4,621 | 4,991 | 4,354 | 3,536 | 3,427 | 5,323 | 4,358 | 3,770 | 3,457 | 2,634 | -2,182 | -3,375 | -3,883 | -3,911 | -4,835 | -5,624 | -5,015 | -5,155 | -5,534 | -6,003 | -5,586 | -4,965 | -4,972 | -5,311 | -4,863 | -4,725 | -5,378 | -5,916 | -5,703 | -5,377 | -5,765 | -6,038 | -5,956 | -5,719 | -5,662 | -5,690 | -5,199 | -3,896 | -3,116 | -387 | 152 | 467 | 132 | -136 | 16 | 82 | -104 | -223 | -29,122 | -12,218 | -10,446 | -9,016 | -7,946 | -7,205 | -6,931 | -6,684 | -6,225 | -5,750 | -5,383 | -4,760 | -3,417 | -1,946 | -1,055 | -711 | -199 | 111 | 1,273 | 1,647 | 1,998 | 2,107 | 2,262 | 2,000 | 2,138 | 2,040 | 1,713 | 1,075 | 1,028 | 1,000 | 601 | 344 | 309 | 305 | -255 | -478 | -566 | -572 | -898 | -1,078 | -1,039 | -981 | -1,211 | -1,348 | -1,335 | -1,326 | 207 | 969 | 249 | 332 | 332 | 332 | 332 | 1,288.9 | 1,288.9 | 1,288.9 | 1,289 | 1,720 | 1,692 | 1,637 | 1,621 | 1,673 | 1,565 | 1,413 | 1,527 | 1,434 | 1,319 |
Accumulated Other Comprehensive Income/Loss
| -109 | -97 | -81 | -62 | 91 | 103 | 161 | 175 | -964 | -944 | -937 | -942 | -1,124 | -1,114 | -1,126 | -1,139 | -1,009 | -1,259 | -771 | -718 | -504 | -807 | -793 | -803 | -1,089 | -1,102 | -1,114 | -1,147 | -824 | -844 | -836 | -829 | -798 | -734 | -777 | -831 | -934 | -812 | -977 | -1,079 | 388 | 589 | 580 | 608 | -493 | -569 | -1,027 | -1,046 | -319 | -499 | -280 | -417 | -45 | 242 | 756 | 387 | 48 | -109 | 40 | 35 | 99 | 89 | 91 | 93 | 102 | 114 | 129 | 141 | 65 | 87 | 89 | 82 | -15 | 42 | 8 | -36 | -1,412 | -1,423 | -3,296 | -3,332 | -3,248 | -3,290 | -3,289 | -3,288 | -3,623 | -3,623 | -2,659 | -2,663 | -335 | -346 | -273 | -275 | -181 | 272 | 181 | 152 | 120 | 182 | 257 | 352 | -5,881 | -5,814 | -5,670 | -2 | -5,772 | -5,781 | -5,714 | -5,741 | -5,855 | -6,154 | -6,079 | -5,963 | -5,335 | -5,825 | -5,726 | -76 | -5,554 | -5,436 | -5,357 | -5,233 | -5,178 | -5,275 | -5,177 | -5,086 | -5,082 | -4,773 | -4,649 | -4,205 | -4,456.6 | -4,385.2 | -4,280.3 | -34 | -4,111 | -3,994 | -3,904 | -16 | -3,826 | -3,843 | -3,824 | -30 | -3,776 | -3,747 |
Other Total Stockholders Equity
| 5,646 | 5,633 | 5,601 | 5,551 | 5,526 | 5,503 | 5,483 | 5,452 | 5,437 | 5,419 | 5,401 | 5,342 | 5,280 | 5,210 | 5,089 | 4,469 | 3,485 | 3,408 | 2,195 | 2,530 | 2,727 | 3,074 | 3,593 | 4,127 | 4,352 | 4,371 | 4,763 | 5,329 | 4,800 | 5,341 | 5,746 | 6,058 | 3,910 | 4,156 | 4,843 | 6,336 | 6,851 | 7,112 | 7,356 | 7,354 | 7,383 | 7,589 | 7,619 | 7,387 | 7,372 | 7,316 | 7,121 | 7,110 | 7,108 | 7,103 | 7,098 | 7,083 | 7,079 | 7,075 | 7,069 | 7,040 | 3,121 | 3,116 | 3,109 | 7,184 | 2,973 | 2,942 | 2,942 | 2,893 | 2,511 | 2,431 | 2,423 | 2,124 | 2,107 | 2,091 | 2,079 | 2,049 | 2,021 | 1,993 | 1,953 | 3,598 | 3,597 | 3,597 | 3,597 | 3,598 | 3,596 | 3,596 | 3,596 | 8,648 | 3,597 | 3,596 | 3,595 | 3,596 | 3,583 | 3,567 | 3,554 | 3,506 | 3,176 | 3,170 | 3,137 | 3,039 | 2,916 | 2,904 | 2,803 | 2,660 | 3,932 | 3,863 | 3,153 | 2,254 | 8,788 | 8,851 | 8,535 | 7,768 | 8,188 | 8,322 | 8,004 | 7,523 | 6,755 | 7,178 | 6,852 | 876 | 6,391 | 6,125 | 6,476 | 6,252 | 6,176 | 6,083 | 5,177 | 6,040 | 6,052 | 5,598 | 5,454 | 4,579 | 4,669.6 | 4,575.3 | 4,564.2 | 216 | 4,111 | 3,995 | 3,904 | -51 | 3,827 | 3,844 | 3,824 | -50 | 3,776 | 3,747 |
Total Shareholders Equity
| 11,437 | 10,526 | 9,188 | 9,324 | 8,853 | 7,705 | 6,668 | 6,896 | 4,898 | 3,964 | 3,624 | 5,029 | 5,431 | 4,904 | 5,206 | 5,960 | 7,003 | 8,517 | 9,418 | 11,531 | 11,301 | 10,320 | 9,802 | 9,995 | 9,469 | 8,639 | 8,336 | 8,806 | 8,970 | 8,854 | 8,449 | 8,659 | 8,439 | 7,784 | 7,840 | 8,966 | 8,555 | 4,122 | 3,008 | 2,396 | 3,864 | 3,347 | 2,579 | 2,984 | 1,728 | 1,217 | 94 | 481 | 1,827 | 1,635 | 1,510 | 1,806 | 2,312 | 1,942 | 1,912 | 1,727 | -2,206 | -2,756 | -2,887 | -2,811 | -2,645 | -2,629 | -2,655 | -2,465 | -1,282 | -570 | 2,166 | 2,418 | 2,640 | 2,311 | 2,033 | 2,148 | 2,089 | 1,932 | 1,739 | -25,560 | -10,032 | -8,271 | -8,714 | -7,680 | -6,856 | -6,624 | -6,376 | -5,916 | -5,775 | -5,409 | -3,823 | -2,483 | 1,303 | 2,167 | 2,571 | 3,033 | 3,107 | 4,716 | 4,966 | 5,190 | 5,144 | 5,349 | 5,061 | 5,151 | 5,973 | 5,577 | 4,229 | 3,281 | 4,017 | 3,672 | 3,166 | 2,337 | 2,639 | 1,914 | 1,448 | 995 | 848 | 455 | 48 | -239 | -144 | -522 | -229 | -316 | -328 | 1,143 | 1,097 | 1,203 | 1,302 | 1,157 | 1,137 | 706 | 1,501.9 | 1,479 | 1,572.8 | 1,597 | 1,846 | 1,819 | 1,763 | 1,671 | 1,791 | 1,683 | 1,530 | 1,564 | 1,551 | 1,436 |
Total Equity
| 11,437 | 10,526 | 9,188 | 9,324 | 8,853 | 7,705 | 6,668 | 6,896 | 4,898 | 3,964 | 3,624 | 5,029 | 5,431 | 4,904 | 5,206 | 5,960 | 7,003 | 8,517 | 9,418 | 11,531 | 11,301 | 10,320 | 9,802 | 9,995 | 9,469 | 8,639 | 8,336 | 8,806 | 8,970 | 8,854 | 8,449 | 8,659 | 8,439 | 7,784 | 7,840 | 8,966 | 8,555 | 4,122 | 3,008 | 2,396 | 3,864 | 3,347 | 2,579 | 2,984 | 1,728 | 1,217 | 94 | 481 | 1,827 | 1,635 | 1,510 | 1,806 | 2,312 | 1,942 | 1,912 | 1,727 | -2,206 | -2,756 | -2,887 | -2,811 | -2,645 | -2,629 | -2,655 | -2,465 | -1,282 | -570 | 2,166 | 2,418 | 2,640 | 2,311 | 2,033 | 2,148 | 2,089 | 1,932 | 1,739 | -25,560 | -10,032 | -8,271 | -8,714 | -7,680 | -6,856 | -6,624 | -6,376 | -5,916 | -5,775 | -5,409 | -3,823 | -2,483 | 1,303 | 2,167 | 2,571 | 3,033 | 3,107 | 4,716 | 4,966 | 5,190 | 5,144 | 5,349 | 5,061 | 5,151 | 6,073 | 5,677 | 4,329 | 3,281 | 4,118 | 3,773 | 3,267 | 2,337 | 2,741 | 2,056 | 1,586 | 1,026 | 879 | 483 | 111 | -180 | -87 | -468 | -178 | -267 | -281 | 1,186 | 1,097 | 1,238 | 1,339 | 1,157 | 1,137 | 706 | 1,501.9 | 1,479 | 1,572.8 | 1,597 | 1,846 | 1,819 | 1,763 | 1,671 | 1,791 | 1,683 | 1,530 | 1,564 | 1,551 | 1,436 |
Total Liabilities & Shareholders Equity
| 72,640 | 73,254 | 71,902 | 71,104 | 73,153 | 73,341 | 70,417 | 67,358 | 68,968 | 70,381 | 69,038 | 68,175 | 69,294 | 71,049 | 61,662 | 59,548 | 61,189 | 54,901 | 53,055 | 52,611 | 52,199 | 52,150 | 50,639 | 44,772 | 44,837 | 44,691 | 44,018 | 42,326 | 42,565 | 42,307 | 41,445 | 40,140 | 40,327 | 40,476 | 40,373 | 40,861 | 41,869 | 39,367 | 39,091 | 37,353 | 38,011 | 38,447 | 37,185 | 36,812 | 37,260 | 37,468 | 36,842 | 37,628 | 37,905 | 38,694 | 38,199 | 37,988 | 39,054 | 39,694 | 40,552 | 39,598 | 20,055 | 20,134 | 19,952 | 18,684 | 18,347 | 18,806 | 19,101 | 19,461 | 20,731 | 21,336 | 23,813 | 24,220 | 25,608 | 25,665 | 24,739 | 25,369 | 25,863 | 26,022 | 25,550 | 19,342 | 20,170 | 20,207 | 20,444 | 20,705 | 21,605 | 21,565 | 21,848 | 21,979 | 22,373 | 22,950 | 23,121 | 23,656 | 24,190 | 25,679 | 25,310 | 25,197 | 25,604 | 24,914 | 24,720 | 24,355 | 23,073 | 22,375 | 21,652 | 20,963 | 21,209 | 21,044 | 19,071 | 18,559 | 18,900 | 18,269 | 17,068 | 15,803 | 15,386 | 13,925 | 13,350 | 12,677 | 12,282 | 11,533 | 11,572 | 11,641 | 12,070 | 12,102 | 11,821 | 11,764 | 12,312 | 13,256 | 12,889 | 12,840 | 12,953 | 13,116 | 13,288 | 12,257 | 11,387.3 | 10,824 | 10,557.8 | 9,876 | 9,327 | 8,710 | 8,272 | 7,983 | 8,337 | 7,828 | 7,501 | 7,206 | 7,337 | 6,991 |