Whirlpool Corporation
NYSE:WHR
105 (USD) • At close November 4, 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 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,084 | 1,179 | 1,231 | 1,570 | 1,123 | 1,309 | 1,359 | 1,958 | 1,794 | 1,642 | 2,114 | 3,044 | 2,875 | 2,968 | 2,447 | 2,924 | 3,528 | 2,546 | 2,837 | 1,952 | 993 | 1,178 | 1,163 | 1,498 | 1,032 | 1,057 | 1,041 | 1,196 | 1,087 | 1,041 | 951 | 1,085 | 1,025 | 959 | 699 | 772 | 698 | 691 | 704 | 1,026 | 987 | 945 | 1,672 | 1,380 | 826 | 670 | 750 | 1,168 | 518 | 426 | 583 | 1,109 | 511 | 845 | 1,026 | 1,368 | 901 | 850 | 1,191 | 1,380 | 725 | 247 | 193 | 146 | 425 | 461 | 321 | 201 | 258 | 343 | 241 | 262 | 109 | 301 | 244 | 524 | 228 | 188 | 184 | 243 | 219 | 193 | 188 | 249 | 231 | 190 | 157 | 192 | 183 | 139 | 138 | 316 | 157 | 153 | 177 | 114 | 266 | 159 | 175 | 261 | 230 | 265 | 410 | 636 | 601 | 606 | 618 | 578 | 90 | 172 | 152 | 129 | 172 | 141 | 147 | 149 | 144 | 128 | 87 | 72 | 101 | 60 | 29 | 88 | 153 | 59 | 74 | 66 | 51 | 67 | 58 | 42 | 66 | 101 | 81 | 78 | 103 | 67 | 73.6 | 141 | 143.4 | 88 | 227.8 | 301 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,084 | 1,179 | 1,231 | 1,570 | 1,123 | 1,309 | 1,359 | 1,958 | 1,794 | 1,642 | 2,114 | 3,044 | 2,875 | 2,968 | 2,447 | 2,924 | 3,528 | 2,546 | 2,837 | 1,952 | 993 | 1,178 | 1,163 | 1,498 | 1,032 | 1,057 | 1,041 | 1,196 | 1,087 | 1,041 | 951 | 1,085 | 1,025 | 959 | 699 | 772 | 698 | 691 | 704 | 1,026 | 987 | 945 | 1,672 | 1,380 | 826 | 670 | 750 | 1,168 | 518 | 426 | 583 | 1,109 | 511 | 845 | 1,026 | 1,368 | 901 | 850 | 1,191 | 1,380 | 725 | 247 | 193 | 146 | 425 | 461 | 321 | 201 | 258 | 343 | 241 | 262 | 109 | 301 | 244 | 524 | 228 | 188 | 184 | 243 | 219 | 193 | 188 | 249 | 231 | 190 | 157 | 192 | 183 | 139 | 138 | 316 | 157 | 153 | 177 | 114 | 266 | 159 | 175 | 261 | 230 | 265 | 410 | 636 | 601 | 606 | 618 | 578 | 90 | 172 | 152 | 129 | 172 | 141 | 147 | 149 | 144 | 128 | 87 | 72 | 101 | 60 | 29 | 88 | 153 | 59 | 74 | 66 | 51 | 67 | 58 | 42 | 66 | 101 | 81 | 78 | 103 | 67 | 73.6 | 141 | 143.4 | 88 | 227.8 | 301 |
Net Receivables
| 1,644 | 1,595 | 1,707 | 1,529 | 1,841 | 1,679 | 1,612 | 1,555 | 2,410 | 2,723 | 2,860 | 3,100 | 3,187 | 3,052 | 2,997 | 3,109 | 2,716 | 1,998 | 1,931 | 2,198 | 2,588 | 2,387 | 2,222 | 2,210 | 2,881 | 2,464 | 2,657 | 2,665 | 3,102 | 2,974 | 2,735 | 2,711 | 2,982 | 2,797 | 2,695 | 2,530 | 2,914 | 2,702 | 2,518 | 2,768 | 2,213 | 2,222 | 2,080 | 2,005 | 2,226 | 2,216 | 2,080 | 2,038 | 2,266 | 2,125 | 2,143 | 2,105 | 2,261 | 2,455 | 2,347 | 2,278 | 2,552 | 2,382 | 2,440 | 2,500 | 2,742 | 2,326 | 1,936 | 2,103 | 2,603 | 2,628 | 2,564 | 2,604 | 2,755 | 2,683 | 2,525 | 2,676 | 2,669 | 2,571 | 2,692 | 2,081 | 2,065 | 2,123 | 1,992 | 2,032 | 2,060 | 2,059 | 1,866 | 1,913 | 1,876 | 1,951 | 1,813 | 1,781 | 1,772 | 1,760 | 1,620 | 1,515 | 1,700 | 1,648 | 1,640 | 1,748 | 1,590 | 1,620 | 1,598 | 1,477 | 1,708 | 1,710 | 1,614 | 1,711 | 1,770 | 1,831 | 1,662 | 1,565 | 1,312 | 2,406 | 2,398 | 2,366 | 2,456 | 2,285 | 2,194 | 2,117 | 2,130 | 2,167 | 1,952 | 1,867 | 1,872 | 1,913 | 1,796 | 1,680 | 1,836 | 1,869 | 1,835 | 1,831 | 2,001 | 2,094 | 1,963 | 2,036 | 2,145 | 2,184 | 1,864 | 1,886 | 2,072 | 2,068 | 1,838.7 | 1,758 | 1,060.5 | 323.4 | 260.1 | 247.5 |
Inventory
| 2,277 | 2,309 | 2,381 | 2,247 | 2,388 | 2,484 | 2,351 | 2,089 | 2,884 | 3,218 | 3,136 | 2,717 | 2,876 | 2,652 | 2,470 | 2,187 | 2,216 | 2,129 | 2,543 | 2,438 | 2,883 | 3,008 | 2,960 | 2,533 | 2,873 | 3,032 | 3,346 | 2,988 | 3,345 | 3,230 | 3,076 | 2,623 | 3,208 | 3,204 | 3,096 | 2,619 | 2,943 | 3,086 | 3,002 | 2,740 | 2,720 | 2,812 | 2,666 | 2,408 | 2,667 | 2,505 | 2,569 | 2,354 | 2,598 | 2,583 | 2,608 | 2,354 | 2,864 | 3,071 | 2,938 | 2,792 | 3,084 | 2,676 | 2,437 | 2,197 | 2,418 | 2,472 | 2,573 | 2,591 | 3,053 | 2,996 | 2,912 | 2,665 | 2,934 | 2,810 | 2,656 | 2,348 | 2,585 | 2,544 | 2,548 | 1,591 | 1,758 | 1,772 | 1,911 | 1,701 | 1,688 | 1,554 | 1,506 | 1,340 | 1,368 | 1,352 | 1,302 | 1,089 | 1,137 | 1,166 | 1,205 | 1,110 | 1,081 | 1,099 | 1,127 | 1,119 | 1,147 | 1,297 | 1,237 | 1,065 | 1,079 | 1,172 | 1,171 | 1,100 | 1,217 | 1,224 | 1,174 | 1,170 | 911 | 1,097 | 1,044 | 1,034 | 1,027 | 1,074 | 1,156 | 1,029 | 995 | 1,131 | 1,079 | 838 | 917 | 944 | 862 | 760 | 722 | 829 | 767 | 650 | 782 | 898 | 820 | 698 | 665 | 741 | 799 | 801 | 836 | 975 | 951.9 | 883.9 | 536.8 | 624.5 | 541.9 | 386.2 |
Other Current Assets
| 577 | 777 | 873 | 717 | 620 | 578 | 630 | 653 | 831 | 877 | 858 | 834 | 788 | 731 | 748 | 795 | 847 | 906 | 851 | 810 | 911 | 961 | 960 | 839 | 862 | 946 | 1,047 | 1,086 | 1,115 | 984 | 942 | 920 | 974 | 992 | 952 | 953 | 983 | 1,044 | 1,149 | 1,147 | 725 | 731 | 744 | 680 | 787 | 756 | 768 | 709 | 1,222 | 1,143 | 943 | 854 | 824 | 844 | 890 | 877 | 697 | 700 | 641 | 554 | 649 | 562 | 555 | 514 | 746 | 934 | 899 | 672 | 737 | 656 | 543 | 723 | 1,000 | 1,109 | 357 | 285 | 343 | 299 | 263 | 275 | 216 | 195 | 186 | 172 | 181 | 186 | 126 | 118 | 132 | 150 | 151 | 135 | 380 | 256 | 228 | 256 | 311 | 337 | 311 | 374 | 372 | 367 | 371 | 435 | 449 | 477 | 483 | 968 | 1,974 | 275 | 256 | 283 | 298 | 297 | 269 | 246 | 282 | 306 | 281 | 301 | 278 | 206 | 252 | 180 | 178 | 159 | 151 | 193 | 171 | 165 | 157 | 144 | 141 | 138 | 116 | 135 | 151 | 170 | 151.7 | 106.1 | 86.6 | 69.1 | 58.4 | 37.7 |
Total Current Assets
| 5,582 | 5,860 | 6,192 | 6,207 | 6,112 | 6,194 | 6,095 | 6,394 | 7,919 | 8,460 | 8,968 | 9,695 | 9,726 | 9,403 | 9,838 | 9,015 | 9,307 | 7,579 | 8,162 | 7,398 | 7,375 | 8,503 | 8,236 | 7,898 | 8,461 | 8,383 | 8,091 | 7,935 | 8,649 | 8,229 | 7,704 | 7,339 | 8,587 | 8,373 | 7,894 | 7,325 | 7,879 | 7,873 | 7,714 | 8,098 | 6,959 | 7,045 | 7,583 | 7,022 | 7,003 | 6,608 | 6,715 | 6,827 | 6,604 | 6,277 | 6,277 | 6,422 | 6,460 | 7,215 | 7,201 | 7,315 | 7,458 | 6,861 | 7,040 | 7,025 | 6,922 | 6,039 | 5,820 | 6,044 | 7,167 | 7,326 | 7,002 | 6,555 | 7,010 | 6,866 | 6,453 | 6,476 | 6,811 | 6,941 | 6,250 | 4,710 | 4,627 | 4,626 | 4,620 | 4,514 | 4,401 | 4,194 | 3,934 | 3,865 | 3,875 | 3,906 | 3,611 | 3,327 | 3,368 | 3,385 | 3,303 | 3,311 | 3,318 | 3,156 | 3,172 | 3,237 | 3,314 | 3,413 | 3,321 | 3,177 | 3,389 | 3,514 | 3,566 | 3,882 | 4,037 | 4,138 | 3,937 | 4,281 | 4,287 | 3,950 | 3,850 | 3,812 | 3,953 | 3,797 | 3,766 | 3,541 | 3,551 | 3,732 | 3,399 | 3,078 | 3,168 | 3,123 | 2,939 | 2,708 | 2,889 | 2,916 | 2,827 | 2,740 | 3,005 | 3,224 | 2,998 | 2,920 | 3,017 | 3,164 | 2,860 | 2,900 | 3,162 | 3,280 | 3,015.9 | 2,889 | 1,827.3 | 1,105 | 1,088.2 | 972.4 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3,110 | 3,136 | 3,099 | 2,955 | 2,842 | 2,821 | 2,801 | 2,793 | 3,402 | 3,512 | 3,711 | 3,751 | 3,686 | 3,718 | 3,778 | 4,188 | 4,040 | 4,037 | 4,042 | 4,222 | 3,949 | 4,106 | 4,136 | 3,414 | 3,396 | 3,427 | 3,970 | 4,033 | 3,865 | 3,811 | 3,792 | 3,810 | 3,768 | 3,742 | 3,800 | 3,774 | 3,684 | 3,813 | 3,779 | 3,981 | 2,986 | 3,069 | 3,054 | 3,041 | 2,936 | 2,907 | 2,961 | 3,034 | 2,947 | 2,955 | 3,097 | 3,102 | 3,081 | 3,213 | 3,174 | 3,134 | 3,077 | 2,970 | 3,079 | 3,117 | 3,066 | 3,021 | 2,913 | 2,985 | 3,089 | 3,287 | 3,272 | 3,212 | 3,099 | 3,080 | 3,089 | 3,157 | 3,128 | 3,127 | 3,208 | 2,511 | 2,466 | 2,473 | 2,485 | 2,583 | 2,326 | 2,309 | 2,364 | 2,456 | 2,316 | 2,371 | 2,312 | 2,338 | 2,185 | 2,015 | 2,000 | 2,052 | 1,910 | 1,940 | 2,005 | 2,134 | 2,052 | 2,111 | 2,148 | 2,178 | 2,113 | 2,121 | 2,147 | 2,418 | 2,382 | 2,343 | 2,370 | 2,375 | 1,564 | 1,682 | 1,710 | 1,798 | 1,750 | 1,755 | 1,761 | 1,779 | 1,586 | 1,558 | 1,454 | 1,440 | 1,360 | 1,331 | 1,287 | 1,319 | 1,259 | 1,263 | 1,284 | 1,325 | 1,380 | 1,401 | 1,349 | 1,400 | 1,269 | 1,215 | 1,256 | 1,349 | 1,311 | 1,295 | 1,287.4 | 1,288.4 | 819.9 | 779.9 | 670.9 | 508.2 |
Goodwill
| 3,328 | 3,328 | 3,328 | 3,330 | 3,329 | 3,331 | 3,328 | 3,314 | 2,177 | 2,183 | 2,476 | 2,485 | 2,492 | 2,400 | 2,401 | 2,496 | 2,463 | 2,433 | 2,424 | 2,440 | 2,420 | 2,450 | 2,456 | 2,451 | 2,478 | 2,499 | 3,157 | 3,118 | 3,093 | 3,053 | 2,971 | 2,956 | 3,027 | 3,017 | 3,054 | 3,006 | 3,039 | 2,792 | 2,736 | 2,807 | 1,721 | 1,723 | 1,722 | 1,724 | 1,725 | 1,724 | 1,726 | 1,727 | 1,728 | 1,727 | 1,728 | 1,727 | 1,724 | 1,729 | 1,732 | 1,731 | 1,730 | 1,729 | 1,731 | 1,729 | 1,728 | 1,730 | 1,726 | 1,728 | 1,743 | 1,745 | 1,744 | 1,760 | 1,777 | 1,760 | 1,760 | 1,663 | 1,678 | 1,801 | 1,667 | 169 | 168 | 167 | 168 | 168 | 163 | 164 | 165 | 165 | 161 | 161 | 161 | 0 | 129 | 72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,104 | 3,110 | 3,115 | 3,124 | 3,134 | 3,144 | 3,154 | 3,164 | 1,800 | 1,827 | 1,962 | 1,981 | 1,993 | 1,976 | 1,982 | 2,194 | 2,190 | 2,178 | 2,185 | 2,225 | 2,217 | 2,260 | 2,279 | 2,296 | 2,325 | 2,354 | 2,604 | 2,591 | 2,604 | 2,602 | 2,547 | 2,552 | 2,622 | 2,636 | 2,697 | 2,678 | 2,705 | 2,707 | 2,698 | 2,803 | 1,682 | 1,692 | 1,697 | 1,702 | 1,706 | 1,708 | 1,713 | 1,722 | 1,732 | 1,738 | 1,751 | 1,757 | 1,767 | 1,780 | 1,786 | 1,789 | 1,803 | 1,777 | 1,786 | 1,796 | 1,802 | 1,807 | 1,810 | 1,821 | 1,838 | 1,853 | 1,859 | 1,854 | 1,858 | 1,855 | 1,861 | 1,871 | 1,601 | 1,610 | 1,873 | 284 | 271 | 272 | 273 | 276 | 269 | 273 | 275 | 250 | 346 | 342 | 342 | 343 | 0 | 0 | 678 | 703 | 729 | 710 | 731 | 762 | 776 | 787 | 797 | 795 | 820 | 811 | 884 | 936 | 999 | 916 | 919 | 916 | 757 | 795 | 814 | 870 | 882 | 894 | 908 | 931 | 931 | 930 | 794 | 730 | 746 | 738 | 706 | 725 | 768 | 750 | 794 | 795 | 920 | 892 | 846 | 909 | 855 | 0 | 0 | 437 | 0 | 0 | 0 | 350.3 | 110.8 | 125.2 | 116.7 | 0 |
Goodwill and Intangible Assets
| 6,432 | 6,438 | 6,443 | 6,454 | 6,463 | 6,475 | 6,482 | 6,478 | 3,977 | 4,010 | 4,438 | 4,466 | 4,485 | 4,376 | 4,383 | 4,690 | 4,653 | 4,611 | 4,609 | 4,665 | 4,637 | 4,710 | 4,735 | 4,747 | 4,803 | 4,853 | 5,761 | 5,709 | 5,697 | 5,655 | 5,518 | 5,508 | 5,649 | 5,653 | 5,751 | 5,684 | 5,744 | 5,499 | 5,434 | 5,610 | 3,403 | 3,415 | 3,419 | 3,426 | 3,431 | 3,432 | 3,439 | 3,449 | 3,460 | 3,465 | 3,479 | 3,484 | 3,491 | 3,509 | 3,518 | 3,520 | 3,533 | 3,506 | 3,517 | 3,525 | 3,530 | 3,537 | 3,536 | 3,549 | 3,581 | 3,598 | 3,603 | 3,614 | 3,635 | 3,615 | 3,621 | 3,534 | 3,279 | 3,411 | 3,540 | 284 | 271 | 272 | 273 | 276 | 269 | 273 | 275 | 250 | 346 | 342 | 342 | 343 | 129 | 72 | 678 | 703 | 729 | 710 | 731 | 762 | 776 | 787 | 797 | 795 | 820 | 811 | 884 | 936 | 999 | 916 | 919 | 916 | 757 | 795 | 814 | 870 | 882 | 894 | 908 | 931 | 931 | 930 | 794 | 730 | 746 | 738 | 706 | 725 | 768 | 750 | 794 | 795 | 920 | 892 | 846 | 909 | 855 | 0 | 0 | 437 | 0 | 0 | 0 | 350.3 | 110.8 | 125.2 | 116.7 | 0 |
Long Term Investments
| 2 | 3 | 2 | 1 | 3 | 202 | 1 | 1 | 11 | 138 | 20 | 12 | 8 | 56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -224 | -253 | -331 | -295 | -388 | -432 | -563 | -580 | -340 | -307 | -306 | -324 | 16 | 18 | 22 | 23 | 26 | 27 | 26 | 28 | 28 | 19 | 20 | 16 | 15 | 14 | 12 | 11 | 10 | 7 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,503 | 1,376 | 1,283 | 1,317 | 1,072 | 1,094 | 1,096 | 1,063 | 1,741 | 1,769 | 1,897 | 1,920 | 2,061 | 2,072 | 2,053 | 2,217 | 2,146 | 2,172 | 2,132 | 2,238 | 2,031 | 2,147 | 2,213 | 1,989 | 2,103 | 2,072 | 2,170 | 2,013 | 2,322 | 2,214 | 2,132 | 2,154 | 1,853 | 1,843 | 1,847 | 1,850 | 1,917 | 1,884 | 1,891 | 1,900 | 1,758 | 1,758 | 1,689 | 1,764 | 1,974 | 2,007 | 1,937 | 1,832 | 1,716 | 1,678 | 1,877 | 1,893 | 1,703 | 1,633 | 1,393 | 1,305 | 224 | 253 | 331 | 295 | 388 | 432 | 563 | 580 | 340 | 307 | 306 | 324 | 522 | 534 | 514 | 513 | 480 | 446 | 486 | 472 | 326 | 319 | 313 | 323 | 293 | 281 | 290 | 268 | 278 | 358 | 341 | 437 | 314 | 347 | 354 | 354 | 226 | 219 | 226 | 0 | 0 | 147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 531 | 530 | 351 | 378 | 397 | 195 | 389 | 395 | 461 | 463 | 453 | 441 | 428 | 456 | 286 | 240 | 213 | 277 | 450 | 358 | 414 | 389 | 366 | 299 | 330 | 335 | 347 | 315 | 305 | 297 | 334 | 342 | 333 | 357 | 380 | 377 | 399 | 444 | 390 | 413 | 602 | 321 | 295 | 291 | 316 | 320 | 279 | 254 | 245 | 232 | 285 | 280 | 268 | 344 | 323 | 310 | 1,531 | 1,395 | 1,442 | 1,427 | 1,339 | 1,142 | 933 | 954 | 633 | 628 | 626 | 628 | 196 | 176 | 171 | 175 | 222 | 226 | 224 | 243 | 551 | 489 | 472 | 469 | 543 | 498 | 523 | 511 | 351 | 194 | 181 | 186 | 492 | 542 | 566 | 547 | 738 | 736 | 763 | 769 | 746 | 721 | 698 | 676 | 677 | 646 | 639 | 699 | 688 | 675 | 667 | 698 | 1,026 | 1,532 | 1,500 | 1,535 | 1,544 | 1,543 | 1,555 | 1,549 | 1,546 | 1,482 | 1,518 | 1,407 | 1,201 | 1,200 | 1,251 | 1,295 | 1,226 | 1,233 | 1,255 | 1,258 | 1,301 | 1,291 | 1,273 | 1,216 | 1,021 | 1,378 | 1,352 | 928 | 1,291 | 1,226 | 1,218.9 | 825.8 | 651.7 | 407.4 | 326.5 | 279.7 |
Total Non-Current Assets
| 11,578 | 11,483 | 11,178 | 11,105 | 10,777 | 10,787 | 10,769 | 10,730 | 9,592 | 9,892 | 10,519 | 10,590 | 10,668 | 10,678 | 10,500 | 11,335 | 11,052 | 11,097 | 11,233 | 11,483 | 11,031 | 11,352 | 11,450 | 10,449 | 10,632 | 10,687 | 12,248 | 12,070 | 12,189 | 11,977 | 11,776 | 11,814 | 11,603 | 11,595 | 11,778 | 11,685 | 11,744 | 11,640 | 11,494 | 11,904 | 8,749 | 8,563 | 8,457 | 8,522 | 8,657 | 8,666 | 8,616 | 8,569 | 8,368 | 8,330 | 8,738 | 8,759 | 8,543 | 8,699 | 8,408 | 8,269 | 8,141 | 7,871 | 8,038 | 8,069 | 7,935 | 7,700 | 7,382 | 7,488 | 7,303 | 7,513 | 7,501 | 7,454 | 7,468 | 7,423 | 7,417 | 7,402 | 7,135 | 7,237 | 7,484 | 3,538 | 3,642 | 3,572 | 3,563 | 3,667 | 3,446 | 3,375 | 3,464 | 3,496 | 3,301 | 3,272 | 3,183 | 3,304 | 3,120 | 2,976 | 3,598 | 3,656 | 3,603 | 3,605 | 3,725 | 3,665 | 3,574 | 3,619 | 3,643 | 3,649 | 3,610 | 3,578 | 3,670 | 4,053 | 4,069 | 3,934 | 3,956 | 3,989 | 3,347 | 4,009 | 4,024 | 4,203 | 4,176 | 4,192 | 4,224 | 4,259 | 4,063 | 3,970 | 3,766 | 3,577 | 3,307 | 3,269 | 3,244 | 3,339 | 3,253 | 3,246 | 3,333 | 3,378 | 3,601 | 3,584 | 3,468 | 3,525 | 3,145 | 2,593 | 2,608 | 2,714 | 2,602 | 2,521 | 2,506.3 | 2,464.5 | 1,582.4 | 1,312.5 | 1,114.1 | 787.9 |
Total Assets
| 17,160 | 17,343 | 17,370 | 17,312 | 16,889 | 16,981 | 16,864 | 17,124 | 17,511 | 18,352 | 19,487 | 20,285 | 20,394 | 20,081 | 20,338 | 20,350 | 20,359 | 18,676 | 19,395 | 18,881 | 18,406 | 19,855 | 19,686 | 18,347 | 19,093 | 19,070 | 20,339 | 20,005 | 20,838 | 20,206 | 19,480 | 19,153 | 20,190 | 19,968 | 19,672 | 19,010 | 19,623 | 19,513 | 19,208 | 20,002 | 15,708 | 15,608 | 16,040 | 15,544 | 15,660 | 15,274 | 15,331 | 15,396 | 14,972 | 14,607 | 15,015 | 15,181 | 15,003 | 15,914 | 15,609 | 15,584 | 15,599 | 14,732 | 15,078 | 15,094 | 14,857 | 13,739 | 13,202 | 13,532 | 14,470 | 14,839 | 14,503 | 14,009 | 14,478 | 14,289 | 13,870 | 13,878 | 13,946 | 14,178 | 13,734 | 8,248 | 8,269 | 8,198 | 8,183 | 8,181 | 7,847 | 7,569 | 7,398 | 7,361 | 7,176 | 7,178 | 6,794 | 6,631 | 6,488 | 6,361 | 6,901 | 6,967 | 6,921 | 6,761 | 6,897 | 6,902 | 6,888 | 7,032 | 6,964 | 6,826 | 6,999 | 7,092 | 7,236 | 7,935 | 8,106 | 8,072 | 7,893 | 8,270 | 7,634 | 7,959 | 7,874 | 8,015 | 8,129 | 7,989 | 7,990 | 7,800 | 7,614 | 7,702 | 7,165 | 6,655 | 6,475 | 6,392 | 6,183 | 6,047 | 6,142 | 6,162 | 6,160 | 6,118 | 6,606 | 6,808 | 6,466 | 6,445 | 6,162 | 5,757 | 5,468 | 5,614 | 5,764 | 5,801 | 5,522.2 | 5,353.5 | 3,409.7 | 2,417.5 | 2,202.3 | 1,760.3 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3,456 | 3,420 | 3,404 | 3,598 | 3,433 | 3,520 | 3,467 | 3,376 | 4,445 | 5,063 | 5,262 | 5,413 | 5,127 | 4,874 | 4,673 | 4,834 | 4,179 | 3,328 | 4,065 | 4,547 | 4,229 | 4,270 | 4,310 | 4,487 | 4,200 | 4,051 | 4,643 | 4,797 | 4,728 | 4,733 | 4,334 | 4,416 | 4,312 | 4,391 | 4,286 | 4,403 | 4,162 | 4,179 | 4,173 | 4,730 | 3,789 | 3,876 | 3,721 | 3,865 | 3,782 | 3,620 | 3,556 | 3,698 | 3,588 | 3,517 | 3,581 | 3,512 | 3,536 | 3,827 | 3,572 | 3,660 | 3,700 | 3,499 | 3,323 | 3,308 | 3,067 | 2,649 | 2,392 | 2,805 | 3,282 | 3,399 | 3,165 | 3,260 | 3,217 | 3,191 | 3,005 | 2,945 | 2,913 | 2,887 | 2,837 | 2,330 | 2,108 | 2,047 | 2,094 | 2,297 | 2,090 | 1,963 | 1,846 | 1,944 | 1,709 | 1,653 | 1,600 | 1,631 | 1,391 | 1,382 | 1,351 | 1,427 | 1,276 | 1,174 | 1,121 | 1,257 | 1,045 | 1,110 | 1,174 | 1,081 | 1,017 | 994 | 964 | 1,079 | 1,007 | 970 | 931 | 987 | 810 | 863 | 869 | 983 | 1,004 | 937 | 943 | 977 | 846 | 871 | 830 | 843 | 764 | 774 | 723 | 742 | 680 | 767 | 705 | 688 | 727 | 768 | 756 | 742 | 636 | 638 | 576 | 580 | 581 | 613 | 608.4 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 959 | 1,128 | 1,000 | 817 | 1,323 | 1,327 | 309 | 252 | 256 | 267 | 558 | 308 | 310 | 308 | 308 | 310 | 2,033 | 2,010 | 2,392 | 853 | 1,487 | 2,730 | 2,587 | 1,981 | 2,413 | 2,058 | 1,692 | 826 | 2,113 | 1,770 | 1,143 | 594 | 1,671 | 1,507 | 1,758 | 528 | 1,310 | 1,007 | 654 | 803 | 699 | 315 | 612 | 617 | 611 | 515 | 11 | 517 | 530 | 513 | 861 | 362 | 378 | 378 | 315 | 314 | 325 | 332 | 351 | 401 | 416 | 463 | 1,077 | 595 | 1,056 | 765 | 642 | 425 | 911 | 925 | 804 | 538 | 838 | 1,196 | 1,692 | 496 | 655 | 523 | 559 | 251 | 426 | 522 | 462 | 279 | 498 | 645 | 710 | 432 | 727 | 634 | 683 | 167 | 395 | 845 | 1,068 | 990 | 1,185 | 1,121 | 1,204 | 225 | 927 | 1,077 | 1,010 | 930 | 965 | 1,061 | 981 | 1,354 | 2,055 | 2,299 | 2,292 | 2,157 | 2,085 | 2,232 | 2,222 | 1,939 | 1,923 | 1,977 | 1,588 | 1,201 | 1,219 | 1,233 | 1,297 | 992 | 1,271 | 1,300 | 1,448 | 1,453 | 1,467 | 1,707 | 1,541 | 1,496 | 1,632 | 1,369 | 1,332 | 122 | 1,421 | 1,485 | 1,241.9 | 1,140.7 | 730.9 | 217 | 23.3 | 14.6 |
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 | 6 | 37 | 17 | 79 | 88 | 92 | 158 | 18 | 86 | 96 | 127 | 110 | 178 | 216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 955 | 0 | 0 | 1,332 | 1,128 | 1,112 | 0 | 0 | 1,741 | 1,769 | 0 | 2,039 | 2,093 | 1,865 | 1,699 | 2,116 | 1,954 | 1,486 | 1,317 | 2,051 | 1,811 | 1,658 | 1,550 | 1,910 | 1,842 | 1,696 | 1,651 | 1,908 | 1,897 | 1,731 | 1,661 | 1,781 | 1,801 | 1,705 | 1,693 | 1,833 | 1,733 | 1,731 | 1,684 | 2,024 | 1,393 | 1,377 | 1,527 | 1,645 | 1,542 | 1,413 | 1,551 | 1,631 | 1,547 | 1,407 | 1,449 | 1,745 | 1,665 | 1,960 | 1,429 | 1,564 | 1,605 | 1,387 | 1,513 | 1,608 | 1,625 | 1,274 | 1,149 | 1,276 | 1,015 | 1,028 | 980 | 1,130 | 1,250 | 1,134 | 1,184 | 1,322 | 1,157 | 1,110 | 1,085 | 941 | 896 | 858 | 821 | 868 | 796 | 707 | 657 | 749 | 777 | 748 | 659 | 764 | 781 | 794 | 781 | 964 | 915 | 841 | 768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 599 | 1,581 | 2,146 | 1,201 | 1,139 | 1,128 | 2,206 | 2,303 | 367 | 493 | 2,465 | 750 | 761 | 785 | 1,331 | 1,070 | 939 | 901 | 802 | 918 | 973 | 1,436 | 1,431 | 1,300 | 1,219 | 1,340 | 957 | 941 | 898 | 822 | 834 | 871 | 917 | 923 | 950 | 980 | 1,006 | 879 | 879 | 846 | 521 | 550 | 594 | 697 | 744 | 683 | 683 | 664 | 695 | 623 | 618 | 678 | 664 | 704 | 621 | 611 | 691 | 687 | 699 | 624 | 649 | 646 | 783 | 887 | 1,048 | 987 | 924 | 1,078 | 969 | 972 | 904 | 1,197 | 1,410 | 1,434 | 812 | 534 | 535 | 516 | 530 | 569 | 621 | 636 | 569 | 617 | 608 | 654 | 553 | 678 | 429 | 417 | 370 | 524 | 571 | 265 | 282 | 1,056 | 1,123 | 1,079 | 1,084 | 1,586 | 1,186 | 1,119 | 1,104 | 1,258 | 1,247 | 1,228 | 1,218 | 1,335 | 1,128 | 853 | 819 | 882 | 843 | 795 | 801 | 913 | 839 | 840 | 899 | 944 | 872 | 890 | 807 | 1,029 | 902 | 823 | 765 | 746 | 809 | 768 | 758 | 693 | 721 | 706 | 696 | 1,949 | 628 | 593 | 577.6 | 1,110.6 | 667.7 | 587.1 | 514 | 406.8 |
Total Current Liabilities
| 5,969 | 6,129 | 6,550 | 6,948 | 7,023 | 7,087 | 5,982 | 5,931 | 6,809 | 7,592 | 8,285 | 8,510 | 8,291 | 7,832 | 8,011 | 8,330 | 9,105 | 7,725 | 8,576 | 8,369 | 8,500 | 10,094 | 9,878 | 9,678 | 9,674 | 9,145 | 8,943 | 8,472 | 9,636 | 9,056 | 7,972 | 7,662 | 8,701 | 8,526 | 8,687 | 7,744 | 8,211 | 7,796 | 7,390 | 8,403 | 6,402 | 6,118 | 6,454 | 6,824 | 6,679 | 6,231 | 5,801 | 6,510 | 6,360 | 6,060 | 6,509 | 6,297 | 6,243 | 6,869 | 5,937 | 6,149 | 6,321 | 5,905 | 5,886 | 5,941 | 5,757 | 5,032 | 5,401 | 5,563 | 6,401 | 6,179 | 5,711 | 5,893 | 6,347 | 6,222 | 5,897 | 6,002 | 6,318 | 6,627 | 6,426 | 4,301 | 4,194 | 3,944 | 4,004 | 3,985 | 3,933 | 3,828 | 3,534 | 3,589 | 3,592 | 3,700 | 3,522 | 3,505 | 3,328 | 3,227 | 3,185 | 3,082 | 3,157 | 3,125 | 3,239 | 3,303 | 3,353 | 3,310 | 3,462 | 2,892 | 3,130 | 3,190 | 3,078 | 3,267 | 3,219 | 3,259 | 3,130 | 3,676 | 3,993 | 4,015 | 3,980 | 4,022 | 3,932 | 3,964 | 3,966 | 3,829 | 3,608 | 3,688 | 3,317 | 2,988 | 2,855 | 2,897 | 2,827 | 2,763 | 2,853 | 2,890 | 2,918 | 2,887 | 3,003 | 3,243 | 3,055 | 2,931 | 2,989 | 2,713 | 2,604 | 2,651 | 2,630 | 2,691 | 2,427.9 | 2,251.3 | 1,398.6 | 804.1 | 537.3 | 421.4 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 6,382 | 6,313 | 6,674 | 7,026 | 6,926 | 6,977 | 7,976 | 7,947 | 5,421 | 5,586 | 5,429 | 5,723 | 5,774 | 5,826 | 5,817 | 5,897 | 5,700 | 5,627 | 5,382 | 4,918 | 4,722 | 4,815 | 4,786 | 4,046 | 4,768 | 4,781 | 4,190 | 4,392 | 3,669 | 3,631 | 3,890 | 3,876 | 3,718 | 3,712 | 3,251 | 3,470 | 3,502 | 3,750 | 3,977 | 3,544 | 2,450 | 2,461 | 2,662 | 1,846 | 1,834 | 1,936 | 2,441 | 1,944 | 1,920 | 1,922 | 1,628 | 2,129 | 2,133 | 2,143 | 2,193 | 2,195 | 2,197 | 2,195 | 2,498 | 2,502 | 2,503 | 2,487 | 1,956 | 2,002 | 1,964 | 1,967 | 2,166 | 1,668 | 1,668 | 1,677 | 1,674 | 1,798 | 1,799 | 1,802 | 1,308 | 745 | 746 | 1,113 | 1,135 | 1,160 | 1,127 | 1,124 | 1,125 | 1,134 | 1,113 | 1,117 | 1,091 | 1,092 | 1,085 | 1,087 | 1,055 | 1,295 | 1,270 | 1,000 | 1,005 | 795 | 785 | 781 | 520 | 714 | 772 | 765 | 1,031 | 1,087 | 1,218 | 1,152 | 1,151 | 1,074 | 900 | 900 | 881 | 955 | 1,108 | 932 | 957 | 983 | 978 | 1,016 | 1,024 | 885 | 882 | 871 | 828 | 840 | 892 | 1,089 | 1,138 | 1,215 | 1,538 | 1,503 | 1,415 | 1,528 | 1,220 | 1,009 | 850 | 874 | 974 | 976 | 978.7 | 982.3 | 473.8 | 165.5 | 170.9 | 49.3 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 316 | 313 | 320 | 352 | 426 | 373 | 279 | 167 | 212 | 215 | 224 | 240 | 213 | 200 | 225 | 236 | 123 | 122 | 135 | 117 | 198 | 180 | 177 | 177 | 157 | 156 | 157 | 175 | 142 | 147 | 148 | 157 | 154 | 155 | 146 | 152 | 197 | 192 | 194 | 190 | 0 | 0 | 0 | 206 | 0 | 0 | 0 | 234 | 0 | 0 | 0 | 481 | 0 | 0 | 0 | 167 | 0 | 0 | 0 | 213 | 0 | 0 | 0 | 166 | 0 | 0 | 0 | 167 | 0 | 0 | 0 | 184.4 | 139.3 | 65.8 | 60.8 | 42.7 |
Other Non-Current Liabilities
| 1,516 | 1,542 | 1,536 | 801 | 700 | 724 | 672 | 740 | 930 | 965 | 1,028 | 1,039 | 1,200 | 1,338 | 1,371 | 1,414 | 1,276 | 1,399 | 1,457 | 1,476 | 1,235 | 1,279 | 1,303 | 1,418 | 1,343 | 1,800 | 1,986 | 2,013 | 1,846 | 1,839 | 1,843 | 1,887 | 1,804 | 1,897 | 2,038 | 2,122 | 2,121 | 2,119 | 2,097 | 2,259 | 1,545 | 1,678 | 1,711 | 1,840 | 2,361 | 2,449 | 2,503 | 2,575 | 2,251 | 2,307 | 2,420 | 2,475 | 2,290 | 2,403 | 2,907 | 2,920 | 2,952 | 2,841 | 2,903 | 2,891 | 2,905 | 2,755 | 2,784 | 2,894 | 2,044 | 2,382 | 2,476 | 2,468 | 2,309 | 2,453 | 2,477 | 2,395 | 2,242 | 2,337 | 2,758 | 1,198 | 1,127 | 1,116 | 1,123 | 1,122 | 1,129 | 1,106 | 1,096 | 1,038 | 1,163 | 1,152 | 1,123 | 1,100 | 926 | 901 | 864 | 828 | 764 | 777 | 772 | 798 | 791 | 787 | 781 | 780 | 785 | 779 | 782 | 814 | 834 | 812 | 803 | 786 | 899 | 923 | 921 | 724 | 1,013 | 1,006 | 996 | 698 | 983 | 971 | 953 | 483 | 748 | 713 | 685 | 537 | 719 | 706 | 688 | 203 | 497 | 501 | 464 | 303 | 455 | 421 | 430 | 322 | 489 | 472 | 482.8 | 514.1 | 77.1 | 78.3 | 83.5 | 40.3 |
Total Non-Current Liabilities
| 7,898 | 7,855 | 8,210 | 7,827 | 7,626 | 7,701 | 8,648 | 8,687 | 6,351 | 6,551 | 6,457 | 6,762 | 6,974 | 7,164 | 7,188 | 7,311 | 6,976 | 7,026 | 6,839 | 6,394 | 5,957 | 6,094 | 6,089 | 5,464 | 6,111 | 6,581 | 6,176 | 6,405 | 5,515 | 5,470 | 5,733 | 5,763 | 5,522 | 5,609 | 5,289 | 5,592 | 5,623 | 5,869 | 6,074 | 5,803 | 3,995 | 4,139 | 4,373 | 3,686 | 4,195 | 4,385 | 4,944 | 4,519 | 4,171 | 4,229 | 4,048 | 4,604 | 4,423 | 4,546 | 5,100 | 5,115 | 5,149 | 5,036 | 5,401 | 5,393 | 5,408 | 5,242 | 4,740 | 4,896 | 4,008 | 4,349 | 4,642 | 4,136 | 4,293 | 4,443 | 4,471 | 4,545 | 4,467 | 4,512 | 4,345 | 2,110 | 2,085 | 2,444 | 2,482 | 2,522 | 2,469 | 2,430 | 2,446 | 2,408 | 2,399 | 2,391 | 2,349 | 2,309 | 2,209 | 2,168 | 2,096 | 2,300 | 2,191 | 1,933 | 1,934 | 1,768 | 1,718 | 1,715 | 1,449 | 1,651 | 1,711 | 1,699 | 1,959 | 2,053 | 2,249 | 2,156 | 2,148 | 2,050 | 1,799 | 1,823 | 1,802 | 1,885 | 2,121 | 1,938 | 1,953 | 1,915 | 1,961 | 1,987 | 1,977 | 1,849 | 1,630 | 1,584 | 1,513 | 1,544 | 1,611 | 1,795 | 1,826 | 1,631 | 2,035 | 2,004 | 1,879 | 1,997 | 1,675 | 1,430 | 1,280 | 1,363 | 1,463 | 1,448 | 1,461.5 | 1,680.8 | 690.2 | 309.6 | 315.2 | 132.3 |
Total Liabilities
| 13,867 | 13,984 | 14,760 | 14,775 | 14,649 | 14,788 | 14,630 | 14,618 | 13,160 | 14,143 | 14,742 | 15,272 | 15,265 | 14,996 | 15,199 | 15,641 | 16,081 | 14,751 | 15,415 | 14,763 | 14,457 | 16,188 | 15,967 | 15,142 | 15,785 | 15,726 | 15,119 | 14,877 | 15,151 | 14,526 | 13,705 | 13,425 | 14,223 | 14,135 | 13,976 | 13,336 | 13,834 | 13,665 | 13,464 | 14,206 | 10,397 | 10,257 | 10,827 | 10,510 | 10,874 | 10,616 | 10,745 | 11,029 | 10,531 | 10,289 | 10,557 | 10,901 | 10,666 | 11,415 | 11,037 | 11,264 | 11,470 | 10,941 | 11,287 | 11,334 | 11,165 | 10,274 | 10,141 | 10,459 | 10,409 | 10,528 | 10,353 | 10,029 | 10,640 | 10,665 | 10,368 | 10,547 | 10,785 | 11,139 | 10,771 | 6,411 | 6,279 | 6,388 | 6,486 | 6,507 | 6,402 | 6,258 | 5,980 | 5,997 | 5,991 | 6,091 | 5,871 | 5,814 | 5,537 | 5,395 | 5,281 | 5,382 | 5,348 | 5,058 | 5,173 | 5,071 | 5,071 | 5,025 | 4,911 | 4,543 | 4,841 | 4,889 | 5,037 | 5,320 | 5,468 | 5,415 | 5,278 | 5,726 | 5,792 | 5,838 | 5,782 | 5,907 | 6,053 | 5,902 | 5,919 | 5,744 | 5,569 | 5,675 | 5,294 | 4,837 | 4,485 | 4,481 | 4,340 | 4,307 | 4,464 | 4,685 | 4,744 | 4,518 | 5,038 | 5,247 | 4,934 | 4,928 | 4,664 | 4,143 | 3,884 | 4,014 | 4,093 | 4,139 | 3,889.4 | 3,932.1 | 2,088.8 | 1,113.7 | 852.5 | 553.7 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 115 | 115 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 113 | 113 | 113 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 110 | 110 | 110 | 110 | 110 | 110 | 109 | 109 | 109 | 109 | 108 | 108 | 107 | 107 | 107 | 106 | 106 | 106 | 106 | 106 | 106 | 106 | 105 | 105 | 104 | 104 | 104 | 104 | 104 | 104 | 104 | 103 | 103 | 103 | 103 | 102 | 102 | 102 | 102 | 92 | 91 | 90 | 90 | 90 | 90 | 90 | 90 | 88 | 88 | 87 | 87 | 87 | 87 | 87 | 87 | 86 | 85 | 84 | 84 | 84 | 84 | 84 | 84 | 84 | 84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8,140 | 8,127 | 8,004 | 8,358 | 7,961 | 7,974 | 7,985 | 8,261 | 9,960 | 9,912 | 10,380 | 10,170 | 9,957 | 9,572 | 9,079 | 8,639 | 8,223 | 7,902 | 7,947 | 7,870 | 7,659 | 7,380 | 7,391 | 6,933 | 6,837 | 6,701 | 7,440 | 7,352 | 7,697 | 7,501 | 7,394 | 7,314 | 7,209 | 7,047 | 6,803 | 6,722 | 6,611 | 6,446 | 6,340 | 6,209 | 6,186 | 6,015 | 5,896 | 5,784 | 5,653 | 5,507 | 5,360 | 5,147 | 5,083 | 5,049 | 4,975 | 4,922 | 4,755 | 4,617 | 4,816 | 4,680 | 4,542 | 4,496 | 4,324 | 4,193 | 4,130 | 4,076 | 4,029 | 3,993 | 3,979 | 3,849 | 3,764 | 3,703 | 3,549 | 3,407 | 3,280 | 3,205 | 3,130 | 3,049 | 2,991 | 2,902 | 2,806 | 2,721 | 2,653 | 2,596 | 2,527 | 2,454 | 2,377 | 2,276 | 2,204 | 2,123 | 2,053 | 1,985 | 2,037 | 1,959 | 2,531 | 2,470 | 2,471 | 2,588 | 2,558 | 2,539 | 2,495 | 2,451 | 2,354 | 2,268 | 2,180 | 2,098 | 2,025 | 2,024 | 1,966 | 1,913 | 1,855 | 1,801 | 1,735 | 1,978 | 1,939 | 1,918 | 1,898 | 1,903 | 1,875 | 1,863 | 1,870 | 1,831 | 1,804 | 1,754 | 1,867 | 1,792 | 1,731 | 1,686 | 1,640 | 1,592 | 1,539 | 1,721 | 1,679 | 1,643 | 1,609 | 1,593 | 1,572 | 1,543 | 1,498 | 1,499 | 1,572 | 1,531 | 1,513.3 | 1,502.9 | 1,391.9 | 1,374 | 1,260.7 | 1,136.1 |
Accumulated Other Comprehensive Income/Loss
| -1,652 | -1,563 | -2,157 | -2,178 | -2,075 | -2,130 | -2,091 | -2,090 | -1,939 | -2,090 | -2,299 | -2,357 | -2,412 | -2,459 | -2,687 | -2,811 | -2,754 | -2,731 | -2,715 | -2,618 | -2,603 | -2,657 | -2,602 | -2,695 | -2,590 | -2,506 | -2,344 | -2,331 | -2,316 | -2,328 | -2,319 | -2,400 | -2,176 | -2,221 | -2,177 | -2,332 | -2,211 | -2,012 | -2,048 | -1,840 | -1,451 | -1,258 | -1,256 | -1,298 | -1,580 | -1,650 | -1,563 | -1,531 | -1,318 | -1,376 | -1,131 | -1,226 | -990 | -687 | -803 | -893 | -944 | -1,224 | -980 | -868 | -845 | -995 | -1,323 | -1,259 | -275 | 21 | -81 | -270 | -347 | -543 | -593 | -643 | -713 | -727 | -764 | -862 | -566 | -619 | -658 | -601 | -747 | -797 | -789 | -757 | -913 | -915 | -986 | -999 | -898 | -816 | -730 | -697 | -698 | -690 | -626 | -506 | -480 | -445 | -425 | -449 | -461 | -3,001 | -2,958 | -3,093 | -3,126 | -3,024 | -2,947 | -2,887 | -2,119 | -2,075 | -2,027 | -2,041 | -2,052 | -1,988 | -1,941 | -1,883 | -1,861 | -1,803 | -1,736 | 0 | 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 Total Stockholders Equity
| -3,561 | -3,582 | -3,607 | -3,932 | -3,936 | -3,940 | -3,947 | -3,949 | -3,957 | -3,900 | -3,620 | -3,081 | -2,695 | -2,276 | -2,283 | -2,142 | -2,211 | -2,265 | -2,284 | -2,169 | -2,140 | -2,086 | -2,099 | -2,059 | -1,999 | -1,909 | -919 | -935 | -741 | -553 | -370 | -252 | -140 | -65 | 21 | 242 | 353 | 387 | 427 | 406 | 353 | 373 | 350 | 329 | 487 | 580 | 570 | 536 | 461 | 433 | 404 | 379 | 368 | 362 | 348 | 333 | 324 | 321 | 246 | 234 | 201 | 190 | 177 | 168 | 164 | 239 | 284 | 375 | 465 | 600 | 655 | 619 | 589 | 571 | 530 | -387 | -438 | -473 | -457 | -479 | -490 | -493 | -322 | -306 | -256 | -301 | -313 | -334 | -351 | -353 | -369 | -401 | -415 | -414 | -430 | -433 | -435 | -237 | -114 | -36 | -38 | 2,687 | 2,695 | 3,070 | 3,112 | 3,006 | 2,920 | 2,857 | 2,095 | 2,044 | 2,000 | 2,049 | 2,059 | 1,996 | 1,959 | 1,897 | 1,896 | 1,833 | 1,707 | -31 | 25 | 20 | 14 | -38 | -50 | -115 | -123 | -121 | -111 | -82 | -77 | -78 | -76 | -78 | -73 | -75 | -69 | -79 | -80.4 | -81.5 | -71 | -70.2 | 89.1 | 70.5 |
Total Shareholders Equity
| 3,042 | 3,097 | 2,354 | 2,362 | 2,064 | 2,018 | 2,061 | 2,336 | 4,178 | 4,036 | 4,575 | 4,846 | 4,964 | 4,951 | 4,222 | 3,799 | 3,371 | 3,018 | 3,060 | 3,195 | 3,028 | 2,749 | 2,802 | 2,291 | 2,360 | 2,398 | 4,289 | 4,198 | 4,752 | 4,731 | 4,816 | 4,773 | 5,004 | 4,872 | 4,758 | 4,743 | 4,863 | 4,931 | 4,829 | 4,885 | 5,198 | 5,240 | 5,099 | 4,924 | 4,669 | 4,546 | 4,475 | 4,260 | 4,333 | 4,213 | 4,355 | 4,181 | 4,239 | 4,398 | 4,467 | 4,226 | 4,028 | 3,699 | 3,695 | 3,664 | 3,590 | 3,375 | 2,987 | 3,006 | 3,972 | 4,213 | 4,071 | 3,911 | 3,770 | 3,567 | 3,445 | 3,283 | 3,108 | 2,995 | 2,859 | 1,745 | 1,893 | 1,719 | 1,628 | 1,606 | 1,380 | 1,254 | 1,356 | 1,301 | 1,123 | 994 | 841 | 739 | 875 | 877 | 1,519 | 1,458 | 1,443 | 1,568 | 1,586 | 1,684 | 1,664 | 1,853 | 1,899 | 1,867 | 1,765 | 1,784 | 1,762 | 2,001 | 1,952 | 1,895 | 1,828 | 1,771 | 1,711 | 1,947 | 1,912 | 1,926 | 1,905 | 1,911 | 1,893 | 1,877 | 1,905 | 1,861 | 1,775 | 1,723 | 1,892 | 1,812 | 1,745 | 1,648 | 1,590 | 1,477 | 1,416 | 1,600 | 1,568 | 1,561 | 1,532 | 1,515 | 1,496 | 1,465 | 1,425 | 1,424 | 1,503 | 1,452 | 1,432.9 | 1,421.4 | 1,320.9 | 1,303.8 | 1,349.8 | 1,206.6 |
Total Equity
| 3,293 | 3,359 | 2,610 | 2,537 | 2,240 | 2,193 | 2,234 | 2,506 | 4,351 | 4,209 | 4,745 | 5,013 | 5,129 | 5,085 | 5,139 | 4,709 | 4,278 | 3,925 | 3,980 | 4,118 | 3,949 | 3,667 | 3,719 | 3,205 | 3,308 | 3,344 | 5,220 | 5,128 | 5,687 | 5,680 | 5,775 | 5,728 | 5,967 | 5,833 | 5,696 | 5,674 | 5,789 | 5,848 | 5,744 | 5,796 | 5,311 | 5,351 | 5,213 | 5,034 | 4,786 | 4,658 | 4,586 | 4,367 | 4,441 | 4,318 | 4,458 | 4,280 | 4,337 | 4,499 | 4,572 | 4,320 | 4,129 | 3,791 | 3,791 | 3,760 | 3,692 | 3,465 | 3,061 | 3,073 | 4,061 | 4,311 | 4,150 | 3,980 | 3,838 | 3,624 | 3,502 | 3,331 | 3,161 | 3,039 | 2,963 | 1,837 | 1,990 | 1,810 | 1,697 | 1,674 | 1,445 | 1,311 | 1,418 | 1,364 | 1,185 | 1,087 | 923 | 817 | 951 | 966 | 1,620 | 1,585 | 1,573 | 1,703 | 1,724 | 1,831 | 1,817 | 2,007 | 2,053 | 2,283 | 2,158 | 2,203 | 2,199 | 2,615 | 2,638 | 2,657 | 2,615 | 2,544 | 1,842 | 2,121 | 2,092 | 2,108 | 2,076 | 2,087 | 2,071 | 2,056 | 2,045 | 2,027 | 1,871 | 1,818 | 1,990 | 1,911 | 1,843 | 1,740 | 1,678 | 1,477 | 1,416 | 1,600 | 1,568 | 1,561 | 1,532 | 1,517 | 1,498 | 1,614 | 1,584 | 1,600 | 1,671 | 1,662 | 1,632.8 | 1,421.4 | 1,320.9 | 1,303.8 | 1,349.8 | 1,206.6 |
Total Liabilities & Shareholders Equity
| 17,160 | 17,343 | 17,370 | 17,312 | 16,889 | 16,981 | 16,864 | 17,124 | 17,511 | 18,352 | 19,487 | 20,285 | 20,394 | 20,081 | 20,338 | 20,350 | 20,359 | 18,676 | 19,395 | 18,881 | 18,406 | 19,855 | 19,686 | 18,347 | 19,093 | 19,070 | 20,339 | 20,005 | 20,838 | 20,206 | 19,480 | 19,153 | 20,190 | 19,968 | 19,672 | 19,010 | 19,623 | 19,513 | 19,208 | 20,002 | 15,708 | 15,608 | 16,040 | 15,544 | 15,660 | 15,274 | 15,331 | 15,396 | 14,972 | 14,607 | 15,015 | 15,181 | 15,003 | 15,914 | 15,609 | 15,584 | 15,599 | 14,732 | 15,078 | 15,094 | 14,857 | 13,739 | 13,202 | 13,532 | 14,470 | 14,839 | 14,503 | 14,009 | 14,478 | 14,289 | 13,870 | 13,878 | 13,946 | 14,178 | 13,734 | 8,248 | 8,269 | 8,198 | 8,183 | 8,181 | 7,847 | 7,569 | 7,398 | 7,361 | 7,176 | 7,178 | 6,794 | 6,631 | 6,488 | 6,361 | 6,901 | 6,967 | 6,921 | 6,761 | 6,897 | 6,902 | 6,888 | 7,032 | 6,964 | 6,826 | 6,999 | 7,092 | 7,236 | 7,935 | 8,106 | 8,072 | 7,893 | 8,270 | 7,634 | 7,959 | 7,874 | 8,015 | 8,129 | 7,989 | 7,990 | 7,800 | 7,614 | 7,702 | 7,165 | 6,655 | 6,475 | 6,392 | 6,183 | 6,047 | 6,142 | 6,162 | 6,160 | 6,118 | 6,606 | 6,808 | 6,466 | 6,445 | 6,162 | 5,757 | 5,468 | 5,614 | 5,764 | 5,801 | 5,522.2 | 5,353.5 | 3,409.7 | 2,417.5 | 2,202.3 | 1,760.3 |