United Natural Foods, Inc.
NYSE:UNFI
28.25 (USD) • At close January 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 37 | 40 | 39 | 34 | 37 | 37 | 38 | 40 | 39 | 44 | 48 | 45 | 46 | 41 | 39.495 | 40.496 | 49.046 | 46.993 | 56.425 | 40.064 | 39.758 | 42.35 | 37.861 | 49.515 | 53.91 | 23.315 | 21.758 | 25.401 | 21.155 | 15.414 | 16.119 | 30.658 | 13.556 | 18.593 | 19.327 | 12.482 | 12.293 | 17.38 | 23.94 | 27.474 | 17.564 | 16.116 | 16.577 | 14.575 | 9.357 | 11.111 | 13.876 | 8.085 | 8.939 | 16.122 | 14.202 | 26.736 | 17.016 | 16.867 | 24.318 | 17.3 | 10.706 | 13.802 | 9.683 | 8.046 | 14.854 | 10.269 | 6.686 | 24.636 | 7.474 | 25.333 | 19.481 | 25.183 | 19.446 | 17.01 | 20.544 | 17.066 | 8.416 | 20.054 | 6.061 | 26.608 | 9.906 | 12.615 | 8.197 | 4.198 | 5.753 | 13.633 | 8.802 | 8.86 | 10.149 | 3.645 | 4.956 | 11.827 | 4.399 | 11.184 | 6.498 | 4.779 | 5.309 | 6.393 | 7.829 | 2.791 | 9.443 | 1.943 | 3.334 | 3.8 | 4.8 | 2.8 | 12 | 1.8 | 1.5 | 1.4 | 2.3 | 3.5 | 0.5 | 1 | 0 | 0.1 | 0 |
Short Term Investments
| 0 | 5 | 12 | 13 | 15 | 17 | 15 | 17 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.216 | 0.279 | 0.389 | 1.826 | 2.613 | 1.718 | 1.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 37 | 40 | 39 | 34 | 37 | 37 | 38 | 40 | 39 | 44 | 48 | 45 | 46 | 41 | 39.495 | 40.496 | 49.046 | 46.993 | 56.425 | 40.064 | 39.758 | 42.35 | 37.861 | 49.515 | 53.91 | 23.315 | 21.758 | 25.401 | 21.155 | 15.414 | 16.119 | 30.658 | 13.556 | 18.593 | 19.327 | 12.482 | 12.293 | 17.38 | 23.94 | 27.474 | 17.564 | 16.116 | 16.577 | 14.575 | 9.357 | 11.111 | 13.876 | 8.085 | 8.939 | 16.122 | 14.202 | 26.736 | 17.016 | 16.867 | 24.318 | 17.3 | 10.706 | 13.802 | 9.683 | 8.046 | 14.854 | 10.269 | 6.686 | 24.636 | 7.474 | 25.333 | 19.481 | 25.183 | 19.446 | 17.01 | 20.544 | 17.066 | 8.416 | 20.054 | 6.061 | 26.608 | 9.906 | 12.615 | 8.197 | 4.198 | 5.753 | 13.633 | 8.802 | 8.86 | 10.149 | 3.645 | 4.956 | 11.827 | 4.399 | 11.184 | 6.498 | 4.779 | 5.309 | 6.393 | 7.829 | 2.791 | 9.443 | 1.943 | 3.334 | 3.8 | 4.8 | 2.8 | 12 | 1.8 | 1.5 | 1.4 | 2.3 | 3.5 | 0.5 | 1 | 0 | 0.1 | 0 |
Net Receivables
| 1,103 | 953 | 971 | 990 | 1,013 | 889 | 985 | 992 | 1,351 | 1,214 | 1,228 | 1,241 | 1,249 | 1,103 | 1,106.578 | 1,136.135 | 1,165.946 | 1,120 | 1,232.612 | 1,074.941 | 1,136.924 | 1,067.012 | 1,049.273 | 1,094.874 | 1,114.015 | 579.702 | 635.19 | 629.362 | 598.718 | 525.636 | 547.792 | 514.87 | 534.322 | 489.708 | 478.577 | 455.831 | 491.221 | 474.494 | 510.692 | 493.873 | 489.758 | 449.87 | 420.943 | 406.943 | 398.21 | 339.59 | 364.411 | 358.173 | 338.577 | 305.177 | 336.132 | 322.818 | 312.85 | 260.308 | 281.857 | 261.3 | 256.756 | 220.208 | 214.021 | 201.232 | 199.924 | 181.254 | 198.186 | 194.388 | 192.876 | 180.475 | 187.224 | 185.747 | 180.986 | 162.165 | 168.771 | 164.244 | 165.727 | 148.94 | 158.027 | 164.052 | 154.32 | 137.349 | 138.29 | 140.756 | 133.7 | 106.95 | 110.784 | 100.388 | 94.485 | 90.696 | 92.531 | 85.233 | 86.892 | 84.816 | 90.649 | 92.225 | 91.187 | 82.244 | 88.02 | 82.623 | 74.581 | 69.93 | 77.342 | 77 | 72.1 | 61.7 | 60.1 | 61.2 | 58.3 | 48.8 | 49.3 | 50.5 | 49.7 | 43.8 | 31.1 | 26.1 | 28.9 |
Inventory
| 2,402 | 2,179 | 2,232 | 2,311 | 2,648 | 2,292 | 2,465 | 2,512 | 2,756 | 2,355 | 2,559 | 2,426 | 2,537 | 2,247 | 2,293.877 | 2,228.772 | 2,446.604 | 2,280.767 | 2,025.694 | 2,134.905 | 2,324.979 | 2,089.416 | 2,214.95 | 2,242.724 | 2,405.017 | 1,135.775 | 1,195.86 | 1,140.928 | 1,167.529 | 1,031.69 | 1,042.031 | 992.551 | 1,077.931 | 1,021.663 | 984.914 | 941.509 | 1,082.979 | 982.559 | 947.697 | 922.246 | 984.411 | 834.722 | 831.516 | 764.694 | 838.391 | 702.161 | 722.675 | 674.046 | 719.673 | 578.555 | 639.753 | 595.429 | 649.026 | 514.506 | 550.249 | 523.6 | 536.671 | 439.702 | 438.752 | 393.596 | 412.6 | 366.611 | 418.242 | 406.594 | 468.547 | 394.364 | 413.539 | 393.745 | 364.876 | 312.377 | 302.468 | 288.989 | 300.214 | 257.259 | 260.496 | 264.296 | 270.449 | 235.7 | 228.746 | 214.738 | 214.255 | 196.171 | 203.715 | 175.555 | 175.869 | 158.263 | 161.205 | 151.696 | 150.386 | 131.932 | 139.769 | 126.706 | 124.861 | 110.653 | 113.2 | 107.407 | 107.934 | 104.486 | 101.919 | 111.9 | 101.9 | 90.7 | 99 | 99.8 | 100.5 | 91.1 | 90.3 | 78 | 78.8 | 45 | 48.6 | 38.7 | 42.2 |
Other Current Assets
| 201 | 230 | 269 | 246 | 259 | 245 | 204 | 197 | 214 | 184 | 145 | 152 | 187 | 159 | 145.847 | 243.288 | 278.898 | 207 | 408.741 | 369.543 | 348.346 | 279.614 | 333.019 | 279.552 | 917.099 | 97.508 | 83.906 | 122.962 | 103.08 | 139.225 | 142.83 | 165.413 | 122.279 | 127.224 | 80.774 | 93.673 | 73.112 | 79.309 | 93.54 | 111.522 | 80.549 | 77.582 | 71.122 | 80.673 | 60.014 | 100.89 | 58.885 | 56.079 | 45.963 | 47.007 | 47.992 | 54.069 | 51.76 | 52.811 | 39.619 | 41 | 38.958 | 42.353 | 30.176 | 31.874 | 29.721 | 34.497 | 28.847 | 31.263 | 26.573 | 27.528 | 21.77 | 26.231 | 26.459 | 23.608 | 18.798 | 29.457 | 25.767 | 16.639 | 22.637 | 21.678 | 17.442 | 17.23 | 18.97 | 17.585 | 16.568 | 14.617 | 11.676 | 14.393 | 11.597 | 12.865 | 11.257 | 12.705 | 10.756 | 9.163 | 10.019 | 10.63 | 9.836 | 9.273 | 9.288 | 11.192 | 11.092 | 12.836 | 13.938 | 15.9 | 14.5 | 11.4 | 8.9 | 8 | 6.3 | 4.9 | 5.5 | 4.6 | 4.1 | -35.8 | 2.9 | 2.3 | 2.4 |
Total Current Assets
| 3,743 | 3,402 | 3,511 | 3,581 | 3,957 | 3,463 | 3,692 | 3,741 | 4,360 | 3,797 | 3,980 | 3,864 | 4,019 | 3,550 | 3,585.797 | 3,648.691 | 3,940.494 | 3,704.917 | 3,723.472 | 3,619.453 | 3,850.007 | 3,567.921 | 3,635.103 | 3,666.665 | 4,490.041 | 1,788.914 | 1,894.761 | 1,857.172 | 1,838.942 | 1,662.67 | 1,694.963 | 1,638.398 | 1,704.558 | 1,611.19 | 1,563.592 | 1,503.495 | 1,659.605 | 1,553.742 | 1,575.869 | 1,555.115 | 1,572.282 | 1,378.29 | 1,340.158 | 1,266.885 | 1,305.972 | 1,115.314 | 1,159.847 | 1,096.383 | 1,113.152 | 946.861 | 1,038.079 | 999.052 | 1,030.652 | 844.492 | 896.043 | 843.2 | 843.091 | 716.065 | 692.632 | 634.748 | 657.099 | 592.631 | 651.961 | 656.881 | 695.47 | 627.7 | 642.014 | 630.906 | 591.767 | 515.16 | 510.581 | 499.756 | 500.124 | 449.76 | 447.221 | 476.634 | 452.117 | 402.894 | 394.203 | 377.277 | 370.276 | 331.371 | 334.977 | 299.196 | 292.1 | 265.469 | 269.949 | 261.461 | 252.433 | 237.095 | 246.935 | 234.34 | 231.193 | 208.563 | 218.337 | 204.013 | 203.05 | 189.195 | 196.533 | 208.6 | 193.3 | 166.6 | 180 | 170.8 | 166.6 | 146.2 | 147.4 | 136.6 | 133.1 | 80.5 | 82.6 | 67.2 | 73.5 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3,299 | 3,190 | 3,172 | 3,196 | 2,962 | 2,995 | 2,971 | 2,937 | 2,871 | 2,866 | 2,830 | 2,861 | 2,864 | 2,848 | 2,803.092 | 2,688.591 | 2,673.403 | 2,684.024 | 2,518.309 | 2,532.65 | 2,545.437 | 1,639.259 | 1,648.156 | 1,658.01 | 1,543.952 | 571.146 | 574.197 | 578.053 | 588.638 | 602.09 | 603.409 | 604.597 | 608.296 | 616.605 | 567.252 | 562.631 | 566.522 | 572.452 | 556.526 | 528.674 | 501.176 | 483.96 | 409.17 | 394.147 | 362.298 | 338.594 | 311.575 | 302.368 | 276.393 | 278.455 | 276.122 | 277.733 | 281.573 | 285.151 | 282.859 | 280 | 280.926 | 279.255 | 254.603 | 245.8 | 245.797 | 242.051 | 241.186 | 239.334 | 239.995 | 234.115 | 218.899 | 210.925 | 193.195 | 185.083 | 163.365 | 161.476 | 163.579 | 163.247 | 163.167 | 164.566 | 171.971 | 167.909 | 146.46 | 117.747 | 114.745 | 114.14 | 112.125 | 105.195 | 100.9 | 101.238 | 99.233 | 97.956 | 92.415 | 82.702 | 80.793 | 79.677 | 65.372 | 62.186 | 62.094 | 61.769 | 55.249 | 52.625 | 47.952 | 42.7 | 43.7 | 43.8 | 44.6 | 47.2 | 47.4 | 44.4 | 42.5 | 32.7 | 32.3 | 20.4 | 20.5 | 20.6 | 21.1 |
Goodwill
| 19 | 19 | 20 | 20 | 19 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20.495 | 20.084 | 19.671 | 19.607 | 19.148 | 19.734 | 19.791 | 442.256 | 471.843 | 481.095 | 707.95 | 362.495 | 362.916 | 363.841 | 370.811 | 371.259 | 369.166 | 370.393 | 375.226 | 366.168 | 319.332 | 265.23 | 266.66 | 266.64 | 268.529 | 267.723 | 273.916 | 274.548 | 209.761 | 209.216 | 220.48 | 201.874 | 203.903 | 203.906 | 203.436 | 193.741 | 194.328 | 193.576 | 193.836 | 191.943 | 190.504 | 189.4 | 188.81 | 186.925 | 163.346 | 164.333 | 164.333 | 164.333 | 166.471 | 166.471 | 166.465 | 170.609 | 181.692 | 179.969 | 79.903 | 79.903 | 79.9 | 78.044 | 78.044 | 78.016 | 76.962 | 0 | 74.552 | 73.808 | 0 | 0 | 0 | 57.242 | 0 | 0.742 | 0 | 57.4 | 0 | 0 | 45.049 | 31.399 | 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
| 631 | 649 | 668 | 685 | 703 | 722 | 765 | 783 | 801 | 819 | 837 | 855 | 873 | 891 | 909.59 | 928.053 | 946.581 | 969.6 | 956.717 | 978.17 | 999.586 | 1,041.058 | 1,071.898 | 1,054.222 | 1,278.205 | 193.209 | 196.979 | 200.831 | 204.421 | 208.289 | 211.761 | 215.732 | 219.467 | 222.314 | 160.711 | 122.087 | 123.99 | 125.83 | 128.206 | 129.847 | 132.737 | 134.989 | 55.026 | 56.372 | 48.54 | 49.54 | 50.84 | 51.981 | 53.06 | 52.496 | 53.817 | 55.237 | 54.132 | 58.336 | 60.962 | 60.5 | 61.264 | 50.201 | 37.484 | 37.882 | 37.825 | 38.358 | 39.821 | 40.199 | 38.669 | 33.689 | 28.877 | 28.962 | 9.121 | 8.552 | 5.957 | 0.187 | 0.214 | 0.251 | 0.29 | 74.856 | 74.828 | 74.115 | 65.082 | 67.613 | 57.539 | 57.396 | 57.41 | 57.202 | 58.622 | 1.014 | 62.051 | 61.85 | 0 | 0 | 31.685 | 31.646 | 27.655 | 27.68 | 27.736 | 26.32 | 26.563 | 26.805 | 27.047 | 26.1 | 26.3 | 26.6 | 26.8 | 28.4 | 28.7 | 19.7 | 20.5 | 9 | 8.7 | 8.2 | 8.4 | 9.2 | 8.8 |
Goodwill and Intangible Assets
| 650 | 668 | 688 | 705 | 722 | 742 | 785 | 803 | 821 | 839 | 857 | 875 | 893 | 911 | 930.085 | 948.137 | 966.252 | 989.207 | 975.865 | 997.904 | 1,019.377 | 1,483.314 | 1,543.741 | 1,535.317 | 1,986.155 | 555.704 | 559.895 | 564.672 | 575.232 | 579.548 | 580.927 | 586.125 | 594.693 | 588.482 | 480.043 | 387.317 | 390.65 | 392.47 | 396.735 | 397.57 | 406.653 | 409.537 | 264.787 | 265.588 | 269.02 | 251.414 | 254.743 | 255.887 | 256.496 | 246.237 | 248.145 | 248.813 | 247.968 | 250.279 | 251.466 | 249.9 | 250.074 | 237.126 | 200.83 | 202.215 | 202.158 | 202.691 | 206.292 | 206.67 | 205.134 | 204.298 | 210.569 | 208.931 | 89.024 | 88.455 | 85.857 | 78.231 | 78.258 | 78.267 | 77.252 | 74.856 | 74.828 | 74.115 | 65.082 | 67.613 | 57.539 | 57.396 | 57.41 | 57.944 | 58.622 | 58.414 | 62.051 | 61.85 | 45.049 | 31.399 | 31.685 | 31.646 | 27.655 | 27.68 | 27.736 | 26.32 | 26.563 | 26.805 | 27.047 | 26.1 | 26.3 | 26.6 | 26.8 | 28.4 | 28.7 | 19.7 | 20.5 | 9 | 8.7 | 8.2 | 8.4 | 9.2 | 8.8 |
Long Term Investments
| 0 | 2 | 11 | 8 | 11 | 12 | 9 | 15 | 22 | 13 | 14 | 14 | 16 | 17 | 18.769 | 0 | 0 | 0 | 0 | 0.021 | 0.089 | 0.145 | -43.232 | -75.462 | -223.001 | 5.86 | -37.348 | -36.257 | -58.998 | 2.491 | -35.212 | -35.225 | -35.219 | -35.228 | -32.333 | -32.333 | -32.333 | -32.333 | -38.57 | 0 | -38.57 | 0 | -23.822 | -23.822 | -23.822 | -23.822 | -25.353 | -25.353 | -25.353 | 0 | -21.642 | 0 | -19.994 | -19.875 | -18.309 | 0 | -19.364 | 0 | 0 | -17.333 | 0 | -18.074 | -11.979 | 0 | -14.221 | 0 | 0 | -9.474 | -9.474 | -9.474 | -10.911 | -10.911 | -10.911 | -10.911 | -7.419 | 0 | -7.419 | 0 | 0 | 0 | 0 | -7.61 | 0 | 0 | 0 | -6.455 | 0 | 0 | 0 | 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
| 86 | 87 | 33 | 34 | 32 | 32 | 13 | 14 | -22 | 485 | 31 | 42 | 49 | 57 | 105.332 | 107.779 | 106.931 | 107.624 | 67.69 | 96.044 | 98.768 | 31.087 | 43.232 | 75.462 | 223.001 | -5.86 | 37.348 | 36.257 | 58.998 | -2.491 | 35.212 | 35.225 | 35.219 | 35.228 | 32.333 | 32.333 | 32.333 | 32.333 | 38.57 | 0 | 38.57 | 0 | 23.822 | 23.822 | 23.822 | 23.822 | 25.353 | 25.353 | 25.353 | 0 | 21.642 | 0 | 21.884 | 22.023 | 20.56 | 21.1 | 20.56 | 0 | 0 | 18.074 | 0 | 18.074 | 14.221 | 0 | 14.221 | 0 | 0 | 9.474 | 9.474 | 9.474 | 10.911 | 10.911 | 10.911 | 10.911 | 7.419 | 0 | 7.419 | 0 | 0 | 0 | 0 | 7.61 | 0 | 0 | 0 | 6.455 | 0 | 0 | 0.8 | 0.8 | 0 | 0 | 0 | 0.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 188 | 179 | 170 | 147 | 164 | 150 | 171 | 125 | 125 | 113 | 166 | 145 | 158 | 142 | 77.749 | 96.942 | 96.517 | 101.2 | 415.437 | 436.354 | 449.841 | 459.239 | 500.221 | 538.292 | 567.465 | 48.708 | 49.993 | 49.783 | 43.5 | 42.255 | 41.288 | 40.883 | 35.494 | 35.878 | 35.045 | 33.575 | 33.408 | 31.526 | 29.191 | 29.531 | 29.955 | 25.446 | 23.785 | 24.361 | 24.625 | 24.682 | 25.29 | 25.468 | 25.683 | 22.393 | 20.131 | 21.225 | 18.514 | 18.918 | 19.325 | 0.5 | 18.375 | 18.353 | 19.465 | 18.344 | 20.887 | 21.177 | 19.201 | 21.043 | 20.95 | 18.37 | 13.128 | 13.867 | 10.778 | 12.2 | 17.79 | 12.96 | 12.114 | 9.321 | 9.486 | 8.545 | 7.37 | 6.34 | 7.951 | 7.625 | 5.996 | 5.86 | 5.796 | 6.104 | 4.841 | 4.978 | 4.032 | 5.138 | 3.039 | 2.461 | 3.884 | 3.564 | 2.673 | 1.739 | 1.965 | 1.967 | 1.38 | 1.609 | 0.796 | 1.2 | 1.3 | 0.9 | 2.5 | 2 | 1.6 | 1.9 | 1.9 | 2 | 2.2 | 1.9 | 1.5 | 1.7 | 1.8 |
Total Non-Current Assets
| 4,223 | 4,126 | 4,074 | 4,090 | 3,891 | 3,931 | 3,949 | 3,894 | 3,839 | 4,316 | 3,898 | 3,937 | 3,980 | 3,975 | 3,935.027 | 3,841.449 | 3,843.103 | 3,882.055 | 3,977.301 | 4,062.973 | 4,113.512 | 3,613.044 | 3,692.118 | 3,731.619 | 4,097.572 | 1,175.558 | 1,184.085 | 1,192.508 | 1,207.37 | 1,223.893 | 1,225.624 | 1,231.605 | 1,238.483 | 1,240.965 | 1,082.34 | 983.523 | 990.58 | 996.448 | 982.452 | 955.775 | 937.784 | 918.943 | 697.742 | 684.096 | 655.943 | 614.69 | 591.608 | 583.723 | 558.572 | 547.085 | 544.398 | 547.771 | 549.945 | 556.496 | 555.901 | 551.5 | 550.571 | 534.734 | 474.898 | 467.1 | 468.842 | 465.919 | 468.921 | 467.047 | 466.079 | 456.783 | 442.596 | 433.723 | 292.997 | 285.738 | 267.012 | 252.667 | 253.951 | 250.835 | 249.905 | 247.967 | 254.169 | 248.364 | 219.493 | 192.985 | 178.28 | 177.396 | 175.331 | 169.243 | 164.363 | 164.63 | 165.316 | 164.944 | 141.303 | 117.362 | 116.362 | 114.887 | 95.7 | 91.881 | 91.795 | 90.056 | 83.192 | 81.039 | 75.795 | 70 | 71.3 | 71.3 | 73.9 | 77.6 | 77.7 | 66 | 64.9 | 43.7 | 43.2 | 30.5 | 30.4 | 31.5 | 31.7 |
Total Assets
| 7,966 | 7,528 | 7,585 | 7,671 | 7,848 | 7,394 | 7,641 | 7,635 | 8,199 | 8,113 | 7,878 | 7,801 | 7,999 | 7,525 | 7,520.824 | 7,490.14 | 7,783.597 | 7,586.972 | 7,700.773 | 7,682.426 | 7,963.519 | 7,180.965 | 7,327.221 | 7,398.284 | 8,587.613 | 2,964.472 | 3,078.846 | 3,049.68 | 3,046.312 | 2,886.563 | 2,920.587 | 2,870.003 | 2,943.041 | 2,852.155 | 2,645.932 | 2,487.018 | 2,650.185 | 2,550.19 | 2,558.321 | 2,510.89 | 2,510.066 | 2,297.233 | 2,037.9 | 1,950.981 | 1,961.915 | 1,730.004 | 1,751.455 | 1,680.106 | 1,671.724 | 1,493.946 | 1,582.477 | 1,546.823 | 1,580.597 | 1,400.988 | 1,451.944 | 1,394.7 | 1,393.662 | 1,250.799 | 1,167.53 | 1,101.848 | 1,125.941 | 1,058.55 | 1,120.882 | 1,123.928 | 1,161.549 | 1,084.483 | 1,084.61 | 1,064.629 | 884.764 | 800.898 | 777.593 | 752.423 | 754.075 | 700.595 | 697.126 | 724.601 | 706.286 | 651.258 | 613.696 | 570.262 | 548.556 | 508.767 | 510.308 | 468.439 | 456.463 | 430.099 | 435.265 | 426.405 | 393.736 | 354.457 | 363.297 | 349.227 | 326.893 | 300.444 | 310.132 | 294.069 | 286.242 | 270.234 | 272.328 | 278.6 | 264.6 | 237.9 | 253.9 | 248.4 | 244.3 | 212.2 | 212.3 | 180.3 | 176.3 | 111 | 113 | 98.7 | 105.2 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,906 | 1,688 | 1,677 | 1,722 | 1,934 | 1,781 | 1,837 | 1,797 | 1,924 | 1,742 | 1,715 | 1,737 | 1,896 | 1,644 | 1,599.995 | 1,618.288 | 1,729.786 | 1,633.448 | 1,716.263 | 1,462.843 | 1,606.47 | 1,476.857 | 1,472.25 | 1,452.643 | 1,485.783 | 517.125 | 543.631 | 627.085 | 638.538 | 534.616 | 547.019 | 449.539 | 514.362 | 445.43 | 451.153 | 356.768 | 495.648 | 390.134 | 440.276 | 430.227 | 469.375 | 377.548 | 348.367 | 334.867 | 394.668 | 283.851 | 312.231 | 285.943 | 349.304 | 242.179 | 253.499 | 240.534 | 300.408 | 217.074 | 240.487 | 223.9 | 261.276 | 205.202 | 198.623 | 172.323 | 205.756 | 155.211 | 176.51 | 151.457 | 197.498 | 160.418 | 182.097 | 171.914 | 173.118 | 134.576 | 134.221 | 116.272 | 138.691 | 102.146 | 124.981 | 125.736 | 144.191 | 119.177 | 106.301 | 91.5 | 115.541 | 80.875 | 96.531 | 79.13 | 89.761 | 67.187 | 77.29 | 70.342 | 67.566 | 52.789 | 65.018 | 67.564 | 72.7 | 53.169 | 66.791 | 53.965 | 57.212 | 39.393 | 48.102 | 47.5 | 45.7 | 33.442 | 34.4 | 30.7 | 37.4 | 32 | 30.9 | 32 | 38.7 | 30.5 | 19.4 | 17.1 | 22.3 |
Short Term Debt
| 190 | 185 | 197 | 199 | 197 | 198 | 185 | 184 | 184 | 183 | 184 | 291 | 291 | 497 | 194.7 | 207.978 | 208.533 | 131 | 217.822 | 186.212 | 182.43 | 112.103 | 133.676 | 143.614 | 758.469 | 12.441 | 12.423 | 12.322 | 12.224 | 12.128 | 12.027 | 11.989 | 11.919 | 11.854 | 11.791 | 11.711 | 11.632 | 11.613 | 11.566 | 11.09 | 10.967 | 0.99 | 1.125 | 1.202 | 1.226 | 1.019 | 0.361 | 0.357 | 0.566 | 0.35 | 208.923 | 235.098 | 231.732 | 162.447 | 182.043 | 185 | 151.181 | 247.603 | 192.029 | 190.801 | 190.023 | 205.02 | 253.484 | 301.951 | 304.187 | 293.077 | 299.995 | 302.077 | 159.202 | 126.934 | 120.27 | 128.552 | 123.676 | 130.438 | 122.476 | 166.594 | 144.632 | 129.417 | 156.339 | 135.904 | 107.272 | 111.77 | 119.623 | 112.046 | 100.612 | 101.532 | 101.414 | 140.019 | 120.562 | 108.804 | 108.959 | 101.926 | 82.337 | 88.801 | 70.468 | 72.953 | 66.111 | 71.813 | 69.044 | 75.2 | 55 | 45.7 | 55.2 | 65.3 | 57.6 | 40.4 | 59.6 | 40.2 | 37.1 | 9 | 17.9 | 34.6 | 34.9 |
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 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.704 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 7 | 0 | 0 | -16 | -18 | 0 | 0 | 428 | 8 | 0 | 0 | 0 | 584 | 495.379 | 493.838 | 463.542 | 107.624 | 453.662 | 409.912 | 411.168 | 31.087 | 380.113 | 448.827 | 475.999 | 44.384 | 87.042 | 84.653 | 72.081 | 40.635 | 76.2 | 77.893 | 68.754 | 110.736 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.419 | 0 | 0 | 28.677 | 0 | 24.877 | 24.007 | 22.207 | 26.347 | 26.244 | 26.715 | 20.225 | 18.185 | 23.357 | 0 | 23.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 434 | 492 | 444 | 415 | 446 | 426 | 433 | 415 | 457 | 492 | 490 | 527 | 504 | 346 | 470.219 | 467.372 | 435.905 | 605.626 | 543.481 | 509.994 | 491.401 | 519.987 | 496.223 | 582.808 | 588.541 | 169.658 | 176.127 | 159.301 | 164.815 | 157.243 | 151.785 | 144.532 | 156.741 | 162.438 | 140.261 | 139.656 | 140.027 | 129.113 | 124.617 | 138.024 | 131.073 | 136.959 | 113.522 | 113.058 | 102.537 | 113.397 | 131.446 | 125.027 | 104.073 | 91.632 | 103.581 | 90.059 | 92.78 | 83.9 | 82.205 | 52.54 | 93.989 | 69.07 | 85.094 | 69.119 | 78.884 | 63.347 | 73.485 | 69.627 | 75.119 | 63.308 | 64.88 | 66.69 | 37.511 | 37.132 | 33.232 | 34.375 | 36.236 | 34.245 | 30.222 | 39.858 | 35.805 | 34.915 | 26.399 | 30.791 | 33.698 | 29.501 | 24.938 | 24.199 | 31.237 | 31.747 | 36.354 | 33.814 | 29.389 | 23.805 | 25.083 | 22.399 | 25.073 | 13.242 | 14.906 | 12.179 | 12.345 | 12.178 | 13.052 | 15.7 | 19.7 | 13.658 | 16.1 | 10.5 | 11.5 | 8.2 | 10 | 7 | 10.5 | -7.9 | 5.5 | 5.4 | 5.1 |
Total Current Liabilities
| 2,530 | 2,365 | 2,318 | 2,336 | 2,577 | 2,405 | 2,455 | 2,396 | 2,565 | 2,417 | 2,389 | 2,555 | 2,691 | 2,487 | 2,264.914 | 2,293.638 | 2,374.224 | 2,370.074 | 2,477.566 | 2,159.049 | 2,280.301 | 2,108.947 | 2,102.149 | 2,179.065 | 2,832.793 | 699.224 | 732.181 | 798.708 | 815.577 | 703.987 | 710.831 | 606.06 | 683.022 | 619.722 | 603.205 | 508.135 | 647.307 | 530.86 | 576.459 | 579.341 | 611.415 | 523.839 | 463.014 | 449.127 | 498.431 | 396.38 | 444.038 | 411.327 | 453.943 | 334.161 | 566.003 | 565.691 | 624.92 | 463.421 | 504.735 | 482 | 506.446 | 521.875 | 475.746 | 432.243 | 474.665 | 423.578 | 503.479 | 523.035 | 576.804 | 516.803 | 546.972 | 540.681 | 369.831 | 298.642 | 287.723 | 279.199 | 298.603 | 266.829 | 277.679 | 332.188 | 324.628 | 283.509 | 289.039 | 258.195 | 256.511 | 222.146 | 241.092 | 215.375 | 221.61 | 201.17 | 215.058 | 244.175 | 217.517 | 185.398 | 199.06 | 191.889 | 180.11 | 155.212 | 152.165 | 139.097 | 135.668 | 123.384 | 130.198 | 138.4 | 120.4 | 92.8 | 105.7 | 106.5 | 106.5 | 80.6 | 100.5 | 79.2 | 86.3 | 31.6 | 42.8 | 57.1 | 62.3 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 3,648 | 3,356 | 3,429 | 3,481 | 3,396 | 3,067 | 3,159 | 3,190 | 3,583 | 3,199 | 3,488 | 3,327 | 3,396 | 3,172 | 3,471.422 | 3,470.009 | 3,647.26 | 3,444 | 3,564.558 | 3,941.863 | 4,069.898 | 2,927.258 | 3,066.928 | 3,089.935 | 3,422.413 | 379.196 | 469.74 | 430.835 | 434.766 | 373.475 | 457.071 | 549.443 | 582.379 | 588.258 | 433.181 | 444.66 | 487.931 | 537.773 | 537.845 | 543.911 | 536.518 | 448.17 | 301.094 | 273.308 | 261.513 | 163.685 | 175.615 | 174.796 | 149.873 | 115.635 | 0.725 | 0.813 | 0.9 | 0.986 | 44.649 | 45.9 | 47.173 | 48.433 | 49.692 | 51.344 | 52.601 | 53.858 | 54.875 | 56.486 | 57.705 | 58.485 | 60.231 | 61.454 | 63.458 | 65.067 | 67.51 | 66.666 | 68.083 | 59.716 | 61.127 | 62.487 | 65.654 | 65.326 | 37.87 | 38.317 | 39.407 | 44.115 | 45.611 | 46.298 | 38.154 | 39.119 | 39.972 | 11.846 | 11.803 | 8.672 | 8.425 | 7.799 | 8.078 | 9.289 | 27.349 | 27.631 | 28.316 | 28.529 | 25.71 | 25.1 | 25.2 | 25.8 | 26 | 26.1 | 26.9 | 25.9 | 28.4 | 22.9 | 16 | 16.6 | 10.7 | 23 | 21.8 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | -478 | 0 | 0 | 1,098 | 1,090 | 0 | 0 | 0 | -485 | 0 | 0 | 0 | 0 | 200.004 | 206.297 | 221.953 | 1.042 | 209.751 | 223.372 | 234.797 | 0 | 0 | 0 | 0 | 98.833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 362.502 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 216.137 | 6.904 | 218.301 | 0 | 175.428 | 141.254 | 168.296 | 142.631 | 149.972 | 127.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 109.292 | 98.433 | 94.437 | 82.31 | 90.038 | 0 | 74.2 | 52.6 | 0 | 0 | 66.4 | 0 | 61.4 | 0 | 59.1 | 0 | 26.4 | 28.3 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 478 | 13 | 14 | 17 | 493 | 0 | 0 | 0 | 485 | 0 | 0 | 0 | 0 | 0.979 | 1.041 | 1.047 | 1.042 | 43.232 | 75.462 | 223.001 | 44.384 | 37.348 | 36.257 | 58.998 | 98.833 | 95.255 | 95.669 | 96.227 | 95.22 | 89.817 | 64.273 | 64.983 | 65.644 | 60.04 | 50.995 | 50.995 | 50.995 | 44.583 | 41.474 | 41.474 | 43.052 | 38.027 | 36.26 | 36.267 | 36.26 | 38.542 | 38.535 | 38.539 | 38.551 | 21.476 | 21.058 | 20.891 | 20.598 | 13.075 | 12.325 | 12.261 | 12.297 | 10.446 | 10.437 | 11.002 | 9.058 | 1.201 | 1.027 | 9.273 | 9.555 | 9.029 | 8.827 | 8.586 | 9.693 | 7.493 | 7.118 | 7.032 | 6.904 | 6.469 | 8.127 | 7.978 | 7.73 | 2.247 | 2.247 | 2.247 | 2.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.618 | 0.854 | 0.57 | 0.367 | 1.398 | 1.8 | 1.3 | 0.7 | 2.5 | 1.7 | 1.7 | 1.4 | 0.7 | 0.7 | 0.7 | 0.7 | 0.2 | 0.4 | 0.4 |
Other Non-Current Liabilities
| 163 | 166 | 157 | 162 | 176 | 178 | 172 | 190 | 199 | 212 | 217 | 236 | 325 | 352 | 483.426 | 497.427 | 614.254 | 630.64 | 489.71 | 481.379 | 489.033 | 632.784 | 584.7 | 570.454 | 279.09 | -4.287 | 27.274 | 29.14 | 28.883 | 28.347 | 28.203 | 28.598 | 28.926 | 29.451 | 29.31 | 28.494 | 29.497 | 30.38 | 30.949 | 31.017 | 31.237 | 30.865 | 28.417 | 27.878 | 27.943 | 68.81 | 30.976 | 29.068 | 28.193 | 29.175 | 29.526 | 30.048 | 29.047 | 28.363 | 30.036 | -332.26 | 29.357 | 29.446 | 24.191 | 25.366 | 24.792 | 24.345 | 24.456 | 24.513 | 20.588 | 20.087 | 10.454 | 10.306 | 1.094 | 0.839 | 0.874 | 0.858 | 0.658 | 0.883 | 1.638 | 1.829 | 0 | -13.808 | 0 | 0.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | -0.1 | -0.1 | 0 | -0.1 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | 1.1 |
Total Non-Current Liabilities
| 3,811 | 3,522 | 3,586 | 3,643 | 3,572 | 3,245 | 3,344 | 3,394 | 3,799 | 3,904 | 3,705 | 3,563 | 3,721 | 3,524 | 3,954.848 | 3,967.436 | 4,261.514 | 4,074.64 | 4,055.247 | 4,424.283 | 4,559.978 | 3,561.084 | 3,694.86 | 3,735.851 | 3,924.504 | 419.293 | 534.362 | 496.232 | 522.647 | 500.655 | 580.529 | 673.71 | 707.532 | 712.929 | 552.308 | 537.427 | 582.411 | 633.797 | 628.834 | 625.922 | 618.75 | 530.03 | 374.094 | 342.66 | 330.93 | 234.478 | 244.618 | 240.124 | 214.333 | 181.07 | 68.793 | 69.396 | 68.486 | 67.9 | 96.161 | 97.2 | 97.421 | 98.477 | 86.958 | 89.035 | 89.654 | 90.5 | 89.777 | 91.436 | 89.295 | 87.63 | 71.886 | 72.787 | 73.825 | 75.461 | 77.413 | 76.351 | 77.327 | 70.292 | 70.258 | 71.434 | 72.686 | 72.23 | 44.339 | 46.934 | 47.385 | 51.845 | 47.858 | 48.545 | 40.401 | 41.366 | 39.972 | 11.846 | 11.803 | 8.672 | 8.425 | 7.799 | 8.078 | 9.289 | 27.967 | 28.485 | 28.886 | 28.896 | 27.108 | 27 | 26.5 | 26.5 | 28.4 | 27.7 | 28.6 | 27.2 | 29.1 | 23.5 | 16.7 | 17.2 | 10.9 | 23.4 | 23.3 |
Total Liabilities
| 6,341 | 5,887 | 5,904 | 5,979 | 6,149 | 5,650 | 5,799 | 5,790 | 6,364 | 6,321 | 6,094 | 6,118 | 6,412 | 6,011 | 6,219.762 | 6,261.074 | 6,635.738 | 6,444.714 | 6,532.813 | 6,583.332 | 6,840.279 | 5,670.031 | 5,797.009 | 5,914.916 | 6,757.297 | 1,118.517 | 1,266.543 | 1,294.94 | 1,338.224 | 1,204.642 | 1,291.36 | 1,279.77 | 1,390.554 | 1,332.651 | 1,155.513 | 1,045.562 | 1,229.718 | 1,164.657 | 1,205.293 | 1,205.263 | 1,230.165 | 1,053.869 | 837.108 | 791.787 | 829.361 | 630.858 | 688.656 | 651.451 | 668.276 | 515.231 | 634.796 | 635.087 | 693.406 | 531.321 | 600.896 | 579.2 | 603.867 | 620.352 | 562.704 | 521.278 | 564.319 | 514.078 | 593.256 | 614.471 | 666.099 | 604.433 | 618.858 | 613.468 | 443.656 | 374.103 | 365.136 | 355.55 | 375.93 | 337.121 | 347.937 | 403.622 | 397.314 | 355.739 | 333.378 | 305.129 | 303.896 | 273.991 | 288.95 | 263.92 | 262.011 | 242.536 | 255.03 | 256.021 | 229.32 | 194.07 | 207.485 | 199.688 | 188.188 | 164.501 | 180.132 | 167.582 | 164.554 | 152.28 | 157.306 | 165.4 | 146.9 | 119.3 | 134.1 | 134.2 | 135.1 | 107.8 | 129.6 | 102.7 | 103 | 48.8 | 53.7 | 80.5 | 85.6 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 237.946 | 0 | 0 | 0 | 108.953 | 0 | 0 | 0 | 14.179 | 0 | 0 | 0 | 13.963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.999 | 0 | 0 | 1.121 | 0.731 | 1.203 | 0.829 | 0.868 | 0.913 | 1.38 | 1.058 | 0 | 1.15 | 1.605 | 0 | 0 | 0 | 1.768 | 0 | 0 | 0 | 1.931 | 0 | 0 | 0 | 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
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.57 | 0.568 | 0.568 | 0.553 | 0.553 | 0.542 | 0.541 | 0.535 | 0.517 | 0.514 | 0.514 | 0.51 | 0.51 | 0.51 | 0.509 | 0.506 | 0.506 | 0.506 | 0.506 | 0.504 | 0.504 | 0.503 | 0.503 | 0.501 | 0.501 | 0.501 | 0.5 | 0.498 | 0.497 | 0.496 | 0.496 | 0.493 | 0.493 | 0.493 | 0.493 | 0.49 | 0.489 | 0.488 | 0.488 | 0.485 | 0.485 | 0.5 | 0.482 | 0.435 | 0.435 | 0.434 | 0.433 | 0.432 | 0.432 | 0.432 | 0.431 | 0.431 | 0.431 | 0.431 | 0.431 | 0.431 | 0.43 | 0.43 | 0.426 | 0.425 | 0.424 | 0.419 | 0.414 | 0.413 | 0.41 | 0.408 | 0.401 | 0.401 | 0.399 | 0.197 | 0.195 | 0.195 | 0.194 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.187 | 0.187 | 0.186 | 0.186 | 0.183 | 0.183 | 0.183 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 1,117 | 1,138 | 1,175 | 1,196 | 1,211 | 1,250 | 1,318 | 1,311 | 1,292 | 1,226 | 1,187 | 1,120 | 1,054 | 978 | 934.871 | 886.313 | 827.353 | 837.633 | 786.4 | 698.269 | 728.979 | 1,115.519 | 1,096.582 | 1,039.49 | 1,381.215 | 1,400.232 | 1,367.444 | 1,315.553 | 1,265.067 | 1,235.367 | 1,196.498 | 1,159.911 | 1,134.429 | 1,105.212 | 1,074.976 | 1,036.705 | 1,014.022 | 983.891 | 947.793 | 906.044 | 878.199 | 845.157 | 811.782 | 775.39 | 747.439 | 719.675 | 687.598 | 655.977 | 633.357 | 611.821 | 586.734 | 557.702 | 535.691 | 520.534 | 503.356 | 480 | 461.265 | 443.861 | 428.131 | 408.642 | 392.983 | 377.45 | 361.913 | 345.134 | 331.515 | 318.266 | 305.447 | 292.448 | 283.348 | 269.787 | 256.663 | 242.959 | 232.06 | 219.634 | 206.958 | 194.658 | 184.027 | 176.357 | 164.578 | 153.893 | 144.669 | 134.785 | 125.222 | 116.618 | 109.576 | 102.799 | 97.846 | 92.071 | 86.563 | 82.579 | 78.465 | 73.187 | 67.972 | 65.37 | 61.166 | 57.884 | 55.277 | 52.012 | 49.462 | 47.7 | 52.2 | 53.2 | 52.5 | 49.5 | 44.6 | 39.8 | 35.3 | 28.5 | 24.3 | 25 | 22.1 | 16.6 | 18 |
Accumulated Other Comprehensive Income/Loss
| -45 | -47 | -33 | -35 | -33 | -28 | -15 | -9 | -5 | -20 | 22 | -9 | -24 | -39 | -197.092 | -213.529 | -225.722 | -237.946 | -151.645 | -108.42 | -111.691 | -108.953 | -43.385 | -25.863 | -14.655 | -14.179 | -12.634 | -10.204 | -15.505 | -13.963 | -20.407 | -17.921 | -22.685 | -22.379 | -18.634 | -25.826 | -20.372 | -19.443 | -13.889 | -17.044 | -7.714 | -5.152 | -5.581 | -6.709 | -1.383 | -1.092 | 0.729 | 1.622 | 2.361 | 1.895 | 3.608 | 1.653 | 2.232 | 4.862 | 5.518 | 1 | -0.458 | -1.155 | -1.468 | -1.598 | -1.626 | -1.623 | -1.876 | -2.849 | -2.028 | -1.793 | -2.122 | -2.456 | -1.228 | -0.804 | -1.276 | -1.636 | -2.068 | -0.333 | -0.52 | -1.173 | -1.354 | -1.605 | -1.35 | -1.533 | -1.807 | -1.528 | -1.474 | -2.042 | -1.85 | -1.499 | -1.972 | -2.013 | -2.054 | -2.094 | -2.135 | -2.176 | -2.217 | -2.258 | -2.298 | -2.339 | -2.379 | -2.421 | -2.462 | -2.5 | -2.5 | -2.6 | -26.2 | -26.2 | -24.9 | -23.6 | -22.8 | -21.9 | -21 | -11.9 | -5.9 | 0 | 0 |
Other Total Stockholders Equity
| 552 | 549 | 538 | 530 | 520 | 520 | 537 | 539 | 547 | 584 | 575 | 572 | 558 | 575 | 564.093 | 556.865 | 547.939 | 544.505 | 534.507 | 511.669 | 508.727 | 506.57 | 478.502 | 471.283 | 464.872 | 459.392 | 456.983 | 448.881 | 458.017 | 460.011 | 452.63 | 447.737 | 440.237 | 436.167 | 433.573 | 430.074 | 426.314 | 425.029 | 418.623 | 416.126 | 408.916 | 402.875 | 394.094 | 390.017 | 386.002 | 380.07 | 373.979 | 370.563 | 367.237 | 364.51 | 356.85 | 351.893 | 348.78 | 343.786 | 341.689 | 333.9 | 328.506 | 187.306 | 177.728 | 173.092 | 169.832 | 168.213 | 167.157 | 166.74 | 165.532 | 163.146 | 161.996 | 160.738 | 158.557 | 157.381 | 156.64 | 155.12 | 147.727 | 143.748 | 142.327 | 127.075 | 125.885 | 120.354 | 116.68 | 112.365 | 101.397 | 101.118 | 97.211 | 89.746 | 86.531 | 86.068 | 84.167 | 80.135 | 79.716 | 79.711 | 79.291 | 78.337 | 72.763 | 72.644 | 70.946 | 70.756 | 68.607 | 68.18 | 67.839 | 67.8 | 67.8 | 67.74 | 93.5 | 90.9 | 89.5 | 88.2 | 70.2 | 71 | 70 | 49.1 | 43.1 | 1.6 | 1.6 |
Total Shareholders Equity
| 1,625 | 1,641 | 1,681 | 1,692 | 1,699 | 1,743 | 1,841 | 1,842 | 1,835 | 1,791 | 1,785 | 1,684 | 1,589 | 1,515 | 1,302.442 | 1,230.217 | 1,150.138 | 1,144.745 | 1,169.815 | 1,102.06 | 1,126.556 | 1,513.671 | 1,532.216 | 1,485.424 | 1,831.946 | 1,845.955 | 1,812.303 | 1,754.74 | 1,708.088 | 1,681.921 | 1,629.227 | 1,590.233 | 1,552.487 | 1,519.504 | 1,490.419 | 1,441.456 | 1,420.467 | 1,385.533 | 1,353.028 | 1,305.627 | 1,279.901 | 1,243.364 | 1,200.792 | 1,159.194 | 1,132.554 | 1,099.146 | 1,062.799 | 1,028.655 | 1,003.448 | 978.715 | 947.681 | 911.736 | 887.191 | 869.667 | 851.048 | 815.4 | 789.795 | 630.447 | 604.826 | 580.57 | 561.622 | 544.472 | 527.626 | 509.457 | 495.45 | 480.05 | 465.752 | 451.161 | 441.108 | 426.795 | 412.457 | 396.873 | 378.145 | 363.474 | 349.189 | 320.979 | 308.972 | 295.519 | 280.318 | 265.133 | 244.66 | 234.776 | 221.358 | 204.519 | 194.452 | 187.563 | 180.235 | 170.384 | 164.416 | 160.387 | 155.812 | 149.539 | 138.705 | 135.943 | 130 | 126.487 | 121.688 | 117.954 | 115.022 | 113.2 | 117.7 | 118.6 | 119.8 | 114.2 | 109.2 | 104.4 | 82.7 | 77.6 | 73.3 | 62.2 | 59.3 | 18.2 | 19.6 |
Total Equity
| 1,625 | 1,641 | 1,681 | 1,692 | 1,699 | 1,744 | 1,842 | 1,845 | 1,835 | 1,792 | 1,784 | 1,683 | 1,587 | 1,514 | 1,301.062 | 1,229.066 | 1,147.859 | 1,142.258 | 1,167.96 | 1,099.094 | 1,123.24 | 1,510.934 | 1,530.212 | 1,483.368 | 1,830.316 | 1,845.955 | 1,812.303 | 1,754.74 | 1,708.088 | 1,681.921 | 1,629.227 | 1,590.233 | 1,552.487 | 1,519.504 | 1,490.419 | 1,441.456 | 1,420.467 | 1,385.533 | 1,353.028 | 1,305.627 | 1,279.901 | 1,243.364 | 1,200.792 | 1,159.194 | 1,132.554 | 1,099.146 | 1,062.799 | 1,028.655 | 1,003.448 | 978.715 | 947.681 | 911.736 | 887.191 | 869.667 | 851.048 | 815.4 | 789.795 | 630.447 | 604.826 | 580.57 | 561.622 | 544.472 | 527.626 | 509.457 | 495.45 | 480.05 | 465.752 | 451.161 | 441.108 | 426.795 | 412.457 | 396.873 | 378.145 | 363.474 | 349.189 | 320.979 | 308.972 | 295.519 | 280.318 | 265.133 | 244.66 | 234.776 | 221.358 | 204.519 | 194.452 | 187.563 | 180.235 | 170.384 | 164.416 | 160.387 | 155.812 | 149.539 | 138.705 | 135.943 | 130 | 126.487 | 121.688 | 117.954 | 115.022 | 113.2 | 117.7 | 118.6 | 119.8 | 114.2 | 109.2 | 104.4 | 82.7 | 77.6 | 73.3 | 62.2 | 59.3 | 18.2 | 19.6 |
Total Liabilities & Shareholders Equity
| 7,966 | 7,528 | 7,585 | 7,671 | 7,848 | 7,394 | 7,641 | 7,635 | 8,199 | 8,113 | 7,878 | 7,801 | 7,999 | 7,525 | 7,520.824 | 7,490.14 | 7,783.597 | 7,586.972 | 7,700.773 | 7,682.426 | 7,963.519 | 7,180.965 | 7,327.221 | 7,398.284 | 8,587.613 | 2,964.472 | 3,078.846 | 3,049.68 | 3,046.312 | 2,886.563 | 2,920.587 | 2,870.003 | 2,943.041 | 2,852.155 | 2,645.932 | 2,487.018 | 2,650.185 | 2,550.19 | 2,558.321 | 2,510.89 | 2,510.066 | 2,297.233 | 2,037.9 | 1,950.981 | 1,961.915 | 1,730.004 | 1,751.455 | 1,680.106 | 1,671.724 | 1,493.946 | 1,582.477 | 1,546.823 | 1,580.597 | 1,400.988 | 1,451.944 | 1,394.6 | 1,393.662 | 1,250.799 | 1,167.53 | 1,101.848 | 1,125.941 | 1,058.55 | 1,120.882 | 1,123.928 | 1,161.549 | 1,084.483 | 1,084.61 | 1,064.629 | 884.764 | 800.898 | 777.593 | 752.423 | 754.075 | 700.595 | 697.126 | 724.601 | 706.286 | 651.258 | 613.696 | 570.262 | 548.556 | 508.767 | 510.308 | 468.439 | 456.463 | 430.099 | 435.265 | 426.405 | 393.736 | 354.457 | 363.297 | 349.227 | 326.893 | 300.444 | 310.132 | 294.069 | 286.242 | 270.234 | 272.328 | 278.6 | 264.6 | 237.9 | 253.9 | 248.4 | 244.3 | 212.2 | 212.3 | 180.3 | 176.3 | 111 | 113 | 98.7 | 105.2 |