George Weston Limited
TSX:WN.TO
223.44 (CAD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2,420 | 1,941 | 2,451 | 1,767 | 1,970 | 1,874 | 2,313 | 2,188 | 2,281 | 2,828 | 2,984 | 2,013 | 2,795 | 2,827 | 2,581 | 2,436 | 2,861 | 2,784 | 1,834 | 1,495 | 1,913 | 1,349 | 1,521 | 1,853 | 1,487 | 1,575 | 2,034 | 1,838 | 1,526 | 1,324 | 1,560 | 1,863 | 1,564 | 1,711 | 1,413 | 1,605 | 1,592 | 1,393 | 1,333 | 1,304 | 1,452 | 3,321 | 2,869 | 1,837 | 1,028 | 975 | 1,589 | 1,067 | 1,559 | 1,134 | 1,372 | 1,399 | 1,446 | 754 | 1,528 | 3,487 | 3,599 | 3,226 | 3,368 | 3,452 | 0 | 3,323 | 1,465 | 1,147 | 1,029 | 1,292 | 1,353 | 1,195 | 1,206 | 1,085 | 1,219 | 1,057 | 984 | 1,267 | 1,540 | 1,538 | 1,611 | 1,470 | 1,008 | 932 | 1,183 | 1,034 | 965 | 1,218 | 1,370 | 1,203 | 1,157 | 877 | 1,141 | 704 | 743 | 814 | 992 | 752 | 852 | 0 | 0 | 0 | 699 | 0 | 0 | 158 | 792 | 0 | 0 | 0 | 651 | 0 | 0 | 0 | 768 | 0 | 0 | 0 | 726 | 0 | 0 | 0 |
Short Term Investments
| 412 | 321 | 472 | 677 | 531 | 558 | 503 | 466 | 442 | 962 | 879 | 633 | 612 | 314 | 575 | 397 | 547 | 350 | 229 | 222 | 223 | 347 | 281 | 240 | 839 | 937 | 1,113 | 792 | 1,038 | 977 | 1,011 | 915 | 992 | 1,007 | 1,166 | 1,084 | 1,118 | 1,050 | 1,072 | 1,017 | 897 | 909 | 1,490 | 2,223 | 2,457 | 2,415 | 2,138 | 2,407 | 2,042 | 2,221 | 2,362 | 2,445 | 1,982 | 2,323 | 3,234 | 1,316 | 1,429 | 1,384 | 1,538 | 1,397 | 0 | 1,564 | 694 | 696 | 658 | 429 | 603 | 658 | 576 | 724 | 610 | 691 | 605 | 342 | 50 | 59 | 36 | 35 | 388 | 401 | 465 | 538 | 545 | 689 | 148 | 387 | 398 | 866 | 411 | 624 | 518 | 550 | 435 | 518 | 418 | 0 | 0 | 0 | 312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 2,832 | 2,262 | 2,923 | 2,444 | 2,501 | 2,432 | 2,816 | 2,669 | 2,723 | 3,790 | 3,863 | 2,646 | 3,407 | 3,141 | 3,156 | 2,833 | 3,408 | 3,134 | 2,063 | 1,717 | 2,136 | 1,696 | 1,802 | 2,093 | 2,326 | 2,512 | 3,147 | 2,630 | 2,564 | 2,301 | 2,571 | 2,778 | 2,556 | 2,718 | 2,579 | 2,689 | 2,710 | 2,443 | 2,405 | 2,321 | 2,349 | 4,230 | 4,359 | 4,060 | 3,485 | 3,390 | 3,727 | 3,474 | 3,601 | 3,355 | 3,734 | 3,844 | 3,428 | 3,077 | 4,762 | 4,803 | 5,028 | 4,610 | 4,906 | 4,849 | 159 | 4,887 | 2,159 | 1,843 | 1,687 | 1,721 | 1,956 | 1,853 | 1,782 | 1,809 | 1,829 | 1,748 | 1,589 | 1,609 | 1,590 | 1,597 | 1,647 | 1,505 | 1,396 | 1,333 | 1,648 | 1,572 | 1,510 | 1,907 | 1,518 | 1,590 | 1,555 | 1,743 | 1,552 | 1,328 | 1,261 | 1,364 | 1,427 | 1,270 | 1,270 | 0 | 0 | 0 | 1,011 | 0 | 0 | 158 | 792 | 0 | 0 | 0 | 651 | 0 | 0 | 0 | 768 | 0 | 0 | 0 | 726 | 0 | 0 | 0 |
Net Receivables
| 5,244 | 5,126 | 5,785 | 5,274 | 5,266 | 5,068 | 5,227 | 4,940 | 4,843 | 4,463 | 4,754 | 4,181 | 4,333 | 3,999 | 4,301 | 4,201 | 4,087 | 4,439 | 4,893 | 4,561 | 4,456 | 4,237 | 4,638 | 4,307 | 4,277 | 4,045 | 4,424 | 4,115 | 4,051 | 3,906 | 4,210 | 3,993 | 3,979 | 3,936 | 4,268 | 3,972 | 4,022 | 3,959 | 3,978 | 3,915 | 3,771 | 3,179 | 3,274 | 3,123 | 2,877 | 2,835 | 2,901 | 2,719 | 2,668 | 2,588 | 2,697 | 2,443 | 2,530 | 2,383 | 820 | 691 | 726 | 779 | 851 | 666 | 49 | 827 | 958 | 1,026 | 1,228 | 1,203 | 1,141 | 935 | 939 | 940 | 1,007 | 901 | 951 | 911 | 933 | 836 | 897 | 879 | 920 | 1,000 | 982 | 992 | 935 | 998 | 1,010 | 1,060 | 964 | 936 | 1,053 | 1,068 | 863 | 971 | 688 | 690 | 597 | 0 | 0 | 0 | 536 | 0 | 0 | 0 | 531 | 0 | 0 | 0 | 379 | 0 | 0 | 0 | 348 | 0 | 0 | 0 | 370 | 0 | 0 | 0 |
Inventory
| 5,774 | 5,950 | 5,829 | 5,897 | 5,582 | 5,735 | 5,855 | 5,763 | 5,360 | 5,288 | 5,166 | 5,214 | 5,246 | 5,404 | 5,385 | 5,554 | 4,873 | 4,666 | 5,270 | 5,057 | 4,792 | 4,751 | 5,001 | 4,836 | 4,558 | 4,598 | 4,623 | 4,576 | 4,392 | 4,347 | 4,559 | 4,552 | 4,340 | 4,363 | 4,517 | 4,640 | 4,495 | 4,554 | 4,463 | 4,611 | 4,428 | 2,207 | 2,231 | 2,241 | 2,129 | 2,057 | 2,132 | 2,076 | 1,996 | 2,027 | 2,147 | 2,149 | 2,060 | 2,020 | 2,208 | 2,267 | 2,164 | 2,227 | 2,210 | 2,266 | 2,209 | 2,336 | 2,307 | 2,368 | 2,140 | 2,027 | 2,172 | 2,037 | 1,982 | 2,082 | 2,187 | 2,291 | 2,251 | 2,206 | 2,173 | 2,130 | 2,029 | 2,013 | 1,979 | 2,134 | 2,089 | 2,095 | 2,049 | 2,104 | 1,980 | 1,962 | 1,994 | 1,859 | 1,724 | 1,717 | 1,780 | 1,809 | 1,633 | 1,590 | 1,594 | 0 | 0 | 0 | 1,464 | 0 | 0 | 0 | 1,478 | 0 | 0 | 0 | 1,175 | 0 | 0 | 0 | 1,077 | 0 | 0 | 0 | 1,046 | 0 | 0 | 0 |
Other Current Assets
| 1,071 | 721 | 399 | 935 | 912 | 698 | 755 | 872 | 615 | 1,344 | 439 | 2,330 | 415 | 392 | 412 | 567 | 628 | 507 | 459 | 505 | 412 | 409 | 414 | 781 | 418 | 1,584 | 269 | 314 | 408 | 364 | 241 | 311 | 322 | 300 | 350 | 463 | 285 | 235 | 246 | 304 | 281 | 156 | 106 | 180 | 183 | 151 | 113 | 146 | 177 | 18 | 32 | 30 | 212 | 68 | 151 | 198 | 228 | 232 | 143 | 170 | 5,552 | 114 | 2,628 | 218 | 95 | 139 | 91 | 51 | 129 | 116 | 80 | 76 | 90 | 65 | 5 | 24 | 76 | 64 | 62 | 220 | 245 | 204 | 204 | 236 | 243 | 236 | 192 | 219 | 229 | 223 | 934 | 188 | 267 | 296 | 272 | 3,820 | 3,488 | 3,281 | 159 | 3,160 | 3,057 | 2,870 | 114 | 2,544 | 2,405 | 2,306 | 67 | 2,281 | 2,348 | 2,277 | 43 | 2,171 | 2,100 | 2,156 | 49 | 2,094 | 2,070 | 1,742 |
Total Current Assets
| 14,921 | 14,059 | 14,936 | 14,641 | 14,539 | 14,032 | 14,653 | 14,229 | 13,541 | 14,885 | 14,222 | 14,371 | 13,401 | 12,936 | 13,254 | 13,155 | 12,996 | 12,746 | 12,685 | 11,840 | 11,796 | 11,093 | 11,855 | 12,017 | 11,579 | 12,739 | 12,463 | 11,635 | 11,415 | 10,918 | 11,581 | 11,634 | 11,197 | 11,317 | 11,714 | 11,764 | 11,512 | 11,191 | 11,092 | 11,151 | 10,829 | 9,772 | 9,970 | 9,604 | 8,674 | 8,433 | 8,873 | 8,415 | 8,442 | 8,117 | 8,732 | 8,624 | 8,230 | 7,650 | 7,941 | 7,959 | 8,146 | 7,848 | 8,110 | 7,951 | 7,969 | 8,164 | 8,196 | 5,455 | 5,347 | 5,277 | 5,530 | 5,093 | 5,090 | 5,196 | 5,313 | 5,224 | 5,119 | 5,023 | 4,888 | 4,839 | 4,910 | 4,724 | 4,580 | 4,687 | 4,964 | 4,863 | 4,698 | 5,245 | 4,751 | 4,848 | 4,705 | 4,757 | 4,558 | 4,336 | 5,060 | 4,601 | 4,015 | 3,846 | 3,733 | 3,820 | 3,488 | 3,281 | 3,170 | 3,160 | 3,057 | 3,028 | 2,915 | 2,544 | 2,405 | 2,306 | 2,272 | 2,281 | 2,348 | 2,277 | 2,236 | 2,171 | 2,100 | 2,156 | 2,191 | 2,094 | 2,070 | 1,742 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 16,615 | 16,367 | 16,265 | 15,854 | 15,542 | 15,432 | 15,338 | 14,973 | 14,882 | 14,751 | 14,841 | 14,886 | 15,971 | 16,000 | 15,986 | 15,873 | 15,788 | 15,890 | 15,847 | 15,563 | 15,575 | 15,624 | 12,101 | 11,671 | 11,632 | 11,643 | 11,689 | 11,477 | 11,407 | 11,398 | 11,534 | 11,304 | 11,192 | 11,186 | 11,352 | 11,094 | 10,989 | 10,985 | 11,436 | 11,339 | 11,341 | 9,594 | 9,655 | 9,459 | 9,436 | 9,410 | 9,452 | 9,260 | 9,219 | 9,230 | 8,588 | 9,013 | 8,861 | 8,835 | 9,584 | 9,293 | 9,034 | 8,994 | 9,020 | 8,744 | 8,586 | 8,557 | 8,542 | 8,940 | 8,931 | 8,969 | 8,960 | 9,083 | 9,129 | 9,207 | 9,219 | 9,113 | 8,993 | 8,969 | 8,916 | 8,739 | 8,597 | 8,502 | 8,256 | 8,220 | 8,078 | 7,856 | 7,743 | 7,466 | 7,157 | 7,120 | 7,053 | 6,762 | 6,467 | 6,360 | 6,255 | 6,076 | 5,170 | 5,007 | 4,896 | 4,587 | 4,417 | 4,248 | 4,204 | 4,039 | 3,909 | 3,993 | 3,839 | 3,023 | 3,514 | 3,422 | 3,321 | 3,159 | 3,017 | 2,931 | 2,901 | 2,790 | 2,644 | 2,620 | 2,726 | 2,528 | 2,451 | 2,684 |
Goodwill
| 4,884 | 4,879 | 4,879 | 4,883 | 4,865 | 4,859 | 4,853 | 4,848 | 4,853 | 4,482 | 4,479 | 4,479 | 4,769 | 4,770 | 4,772 | 4,780 | 4,784 | 4,794 | 4,775 | 4,776 | 4,778 | 4,779 | 4,781 | 4,775 | 4,773 | 4,384 | 4,377 | 4,375 | 4,379 | 4,363 | 4,364 | 3,849 | 3,831 | 3,832 | 3,836 | 3,818 | 3,778 | 3,782 | 3,681 | 3,641 | 3,633 | 1,587 | 1,365 | 1,576 | 1,577 | 1,583 | 1,355 | 0 | 0 | 0 | 1,363 | 0 | 0 | 0 | 1,369 | 1,366 | 1,196 | 1,193 | 1,195 | 0 | 1,043 | 1,048 | 1,116 | 1,919 | 1,874 | 1,869 | 1,833 | 1,895 | 1,976 | 2,527 | 2,536 | 3,319 | 3,316 | 3,375 | 3,367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,740 | 5,870 | 6,009 | 6,136 | 6,287 | 6,406 | 6,527 | 6,627 | 6,766 | 6,305 | 6,430 | 6,532 | 6,812 | 6,921 | 7,032 | 7,145 | 7,285 | 7,415 | 7,488 | 7,584 | 7,688 | 7,783 | 7,958 | 8,057 | 8,204 | 8,279 | 8,368 | 8,497 | 8,662 | 8,748 | 8,875 | 8,943 | 9,079 | 9,181 | 9,292 | 9,362 | 9,523 | 9,658 | 9,288 | 9,376 | 9,580 | 1,587 | 215 | 1,576 | 1,577 | 1,583 | 216 | 1,573 | 0 | 0 | 192 | 0 | 0 | 0 | 202 | 107 | 99 | 98 | 101 | 0 | 18 | 18 | 18 | 445 | 425 | 423 | 407 | 407 | 441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 10,624 | 10,749 | 10,888 | 11,019 | 11,152 | 11,265 | 11,380 | 11,475 | 11,619 | 10,787 | 10,909 | 11,011 | 11,581 | 11,691 | 11,804 | 11,925 | 12,069 | 12,209 | 12,263 | 12,360 | 12,466 | 12,562 | 12,739 | 12,832 | 12,977 | 12,663 | 12,745 | 12,872 | 13,041 | 13,111 | 13,239 | 12,792 | 12,910 | 13,013 | 13,128 | 13,180 | 13,301 | 13,440 | 12,969 | 13,017 | 13,213 | 1,587 | 1,580 | 1,576 | 1,577 | 1,583 | 1,571 | 1,573 | 1,587 | 1,545 | 1,555 | 1,554 | 1,546 | 1,548 | 1,571 | 1,473 | 1,295 | 1,291 | 1,296 | 1,250 | 1,061 | 1,066 | 1,134 | 2,364 | 2,299 | 2,292 | 2,240 | 2,302 | 2,417 | 2,527 | 2,536 | 3,319 | 3,316 | 3,375 | 3,367 | 3,387 | 3,494 | 3,481 | 3,456 | 3,545 | 3,665 | 3,580 | 3,542 | 3,720 | 3,691 | 3,954 | 3,988 | 4,495 | 4,556 | 4,574 | 4,516 | 4,089 | 2,265 | 2,061 | 2,073 | 2,065 | 2,054 | 1,939 | 1,923 | 1,927 | 1,938 | 1,620 | 1,587 | 0 | 0 | 0 | 83 | 0 | 0 | 0 | 85 | 0 | 0 | 0 | 76 | 0 | 0 | 0 |
Long Term Investments
| 6,251 | 6,284 | 6,806 | 879 | 888 | 874 | 1,032 | 1,560 | 1,046 | 994 | 845 | 805 | 713 | 621 | 793 | 681 | 648 | 635 | 724 | 881 | 874 | 811 | 852 | 800 | 779 | 65 | 142 | 68 | 70 | 78 | 168 | 103 | 118 | 112 | 207 | 149 | 150 | 149 | 239 | 140 | 146 | 143 | 327 | 137 | 137 | 143 | 159 | 462 | 132 | 352 | 331 | 316 | 246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 135 | 136 | 138 | 133 | 107 | 95 | 98 | 0 | 93 | 100 | 113 | 116 | 121 | 124 | 139 | 186 | 219 | 225 | 250 | 282 | 306 | 295 | 286 | 289 | 259 | 225 | 247 | 244 | 226 | 204 | 201 | 192 | 177 | 166 | 156 | 155 | 172 | 177 | 215 | 307 | 336 | 330 | 299 | 293 | 313 | 302 | 316 | 311 | 335 | 299 | 295 | 307 | 277 | 288 | 33 | 48 | 57 | 60 | 61 | 93 | 66 | 60 | 36 | 112 | 106 | 92 | 91 | 48 | 51 | 64 | 68 | 80 | 86 | 84 | 89 | 121 | 116 | 112 | 107 | 39 | 67 | 78 | 76 | 24 | 24 | 41 | 43 | 95 | 112 | 123 | 129 | 82 | 0 | 0 | 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
| 1,061 | 1,118 | 737 | 6,465 | 6,750 | 6,870 | 6,457 | 6,081 | 6,048 | 5,640 | 6,153 | 5,906 | 6,159 | 6,166 | 6,099 | 6,014 | 5,958 | 6,024 | 6,044 | 5,809 | 5,957 | 5,997 | 5,981 | 6,175 | 6,255 | 1,311 | 1,213 | 1,239 | 1,252 | 1,261 | 1,223 | 1,308 | 1,236 | 1,217 | 1,245 | 1,292 | 1,226 | 1,247 | 1,120 | 1,143 | 1,346 | 2,885 | 2,791 | 3,101 | 1,319 | 1,362 | 1,433 | 1,194 | 1,484 | 1,179 | 1,822 | 1,011 | 1,195 | 1,496 | 1,725 | 1,661 | 1,546 | 1,568 | 1,656 | 1,731 | 1,656 | 1,799 | 1,756 | 1,925 | 1,888 | 1,897 | 1,567 | 1,412 | 1,424 | 1,405 | 1,459 | 1,446 | 1,369 | 1,332 | 1,333 | 1,423 | 1,374 | 1,417 | 1,505 | 1,332 | 1,163 | 1,207 | 1,279 | 1,074 | 1,446 | 976 | 874 | 323 | 310 | 289 | 317 | 825 | 567 | 747 | 719 | 720 | 720 | 713 | 752 | 696 | 651 | 708 | 695 | 883 | 369 | 363 | 202 | 293 | 304 | 305 | 219 | 296 | 280 | 254 | 193 | 282 | 267 | 291 |
Total Non-Current Assets
| 34,686 | 34,654 | 34,834 | 34,350 | 34,439 | 34,536 | 34,305 | 34,089 | 33,688 | 32,272 | 32,861 | 32,724 | 34,545 | 34,602 | 34,821 | 34,679 | 34,682 | 34,983 | 35,128 | 34,895 | 35,178 | 35,289 | 31,959 | 31,767 | 31,902 | 25,907 | 26,036 | 25,900 | 25,996 | 26,052 | 26,365 | 25,699 | 25,633 | 25,694 | 26,088 | 25,870 | 25,838 | 25,998 | 25,979 | 25,946 | 26,382 | 14,539 | 14,652 | 14,566 | 12,782 | 12,800 | 12,931 | 12,800 | 12,757 | 12,605 | 12,591 | 12,201 | 12,125 | 12,167 | 12,913 | 12,475 | 11,932 | 11,913 | 12,033 | 11,818 | 11,369 | 11,482 | 11,468 | 13,341 | 13,224 | 13,250 | 12,858 | 12,845 | 13,021 | 13,203 | 13,282 | 13,958 | 13,764 | 13,760 | 13,705 | 13,670 | 13,581 | 13,512 | 13,324 | 13,136 | 12,973 | 12,721 | 12,640 | 12,284 | 12,318 | 12,091 | 11,958 | 11,675 | 11,445 | 11,346 | 11,217 | 11,072 | 8,002 | 7,815 | 7,688 | 7,372 | 7,191 | 6,900 | 6,879 | 6,662 | 6,498 | 6,321 | 6,121 | 3,906 | 3,883 | 3,785 | 3,606 | 3,452 | 3,321 | 3,236 | 3,205 | 3,086 | 2,924 | 2,874 | 2,995 | 2,810 | 2,718 | 2,975 |
Total Assets
| 49,607 | 48,713 | 49,770 | 48,991 | 48,978 | 48,568 | 48,958 | 48,318 | 47,229 | 47,157 | 47,083 | 47,095 | 47,946 | 47,538 | 48,075 | 47,834 | 47,678 | 47,729 | 47,813 | 46,735 | 46,974 | 46,382 | 43,814 | 43,784 | 43,481 | 38,646 | 38,499 | 37,535 | 37,411 | 36,970 | 37,946 | 37,333 | 36,830 | 37,011 | 37,802 | 37,634 | 37,350 | 37,189 | 37,071 | 37,097 | 37,211 | 24,311 | 24,622 | 24,170 | 21,456 | 21,233 | 21,804 | 21,215 | 21,199 | 20,722 | 21,323 | 20,825 | 20,355 | 19,817 | 20,854 | 20,434 | 20,078 | 19,761 | 20,143 | 19,769 | 19,338 | 19,646 | 19,664 | 18,796 | 18,571 | 18,527 | 18,388 | 17,938 | 18,111 | 18,399 | 18,595 | 19,182 | 18,883 | 18,783 | 18,593 | 18,509 | 18,491 | 18,236 | 17,904 | 17,823 | 17,937 | 17,584 | 17,338 | 17,529 | 17,069 | 16,939 | 16,663 | 16,432 | 16,003 | 15,682 | 16,277 | 15,673 | 12,017 | 11,661 | 11,421 | 11,192 | 10,679 | 10,181 | 10,049 | 9,822 | 9,555 | 9,349 | 9,036 | 6,450 | 6,288 | 6,091 | 5,878 | 5,733 | 5,669 | 5,513 | 5,441 | 5,257 | 5,024 | 5,030 | 5,186 | 4,904 | 4,788 | 4,717 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 6,204 | 6,466 | 6,887 | 6,669 | 6,246 | 6,209 | 6,730 | 6,157 | 6,091 | 5,914 | 5,923 | 5,726 | 5,972 | 5,548 | 6,011 | 5,751 | 5,501 | 5,508 | 5,906 | 5,205 | 5,241 | 5,023 | 5,762 | 5,428 | 5,203 | 4,899 | 5,864 | 5,014 | 4,979 | 4,678 | 5,356 | 5,101 | 4,973 | 4,968 | 5,381 | 5,085 | 5,086 | 4,817 | 4,832 | 4,763 | 4,727 | 3,436 | 3,989 | 3,533 | 3,620 | 3,350 | 3,937 | 3,498 | 3,587 | 3,263 | 3,940 | 3,540 | 3,510 | 3,280 | 4,717 | 3,435 | 3,359 | 3,253 | 3,579 | 3,428 | 3,035 | 2,699 | 3,121 | 3,059 | 2,967 | 2,843 | 3,322 | 2,870 | 2,858 | 2,731 | 3,196 | 2,697 | 2,846 | 2,712 | 3,263 | 2,975 | 2,908 | 2,779 | 3,079 | 2,642 | 2,724 | 2,672 | 2,971 | 3,044 | 3,047 | 3,044 | 3,344 | 3,220 | 3,137 | 2,976 | 3,407 | 2,748 | 2,285 | 2,192 | 2,689 | 0 | 0 | 0 | 2,444 | 0 | 0 | 0 | 2,222 | 0 | 0 | 0 | 1,646 | 0 | 0 | 0 | 1,459 | 0 | 0 | 0 | 1,439 | 0 | 0 | 0 |
Short Term Debt
| 3,532 | 3,759 | 4,098 | 3,916 | 3,113 | 2,732 | 2,926 | 2,032 | 2,566 | 3,316 | 2,764 | 3,402 | 3,924 | 3,395 | 3,144 | 3,229 | 3,532 | 3,748 | 4,206 | 3,888 | 3,360 | 3,451 | 2,978 | 3,983 | 4,101 | 4,431 | 3,003 | 2,523 | 2,057 | 1,508 | 1,756 | 1,949 | 1,953 | 2,221 | 2,577 | 2,693 | 2,305 | 1,755 | 1,683 | 1,484 | 1,489 | 1,972 | 2,268 | 2,531 | 2,664 | 2,302 | 1,991 | 1,529 | 1,525 | 1,372 | 1,370 | 1,664 | 1,643 | 1,604 | 1,073 | 738 | 734 | 1,011 | 645 | 639 | 682 | 982 | 980 | 1,681 | 1,848 | 2,332 | 1,376 | 1,560 | 1,565 | 1,410 | 1,142 | 1,540 | 1,439 | 1,729 | 1,110 | 1,276 | 1,548 | 1,551 | 1,287 | 1,732 | 1,661 | 1,608 | 374 | 332 | 257 | 1,396 | 143 | 250 | 976 | 80 | 2,067 | 12 | 812 | 1,450 | 1,112 | 0 | 0 | 0 | 230 | 0 | 0 | 0 | 1,103 | 0 | 0 | 0 | 501 | 0 | 0 | 0 | 570 | 0 | 0 | 0 | 529 | 0 | 0 | 0 |
Tax Payables
| 131 | 160 | 307 | 222 | 225 | 217 | 246 | 0 | 172 | 75 | 269 | 253 | 224 | 85 | 128 | 124 | 108 | 112 | 53 | 23 | 86 | 59 | 171 | 82 | 0 | 17 | 137 | 131 | 139 | 133 | 341 | 242 | 167 | 95 | 73 | 89 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 34 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 70 | 56 | 67 | 78 | 38 | 33 | 39 | 38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 175 | 170 | 166 | 342 | 137 | 131 | 125 | 0 | 99 | 87 | 75 | 59 | 50 | 36 | 24 | 590 | 543 | 531 | 480 | 416 | 496 | 506 | 636 | 520 | 477 | 589 | 137 | 131 | 505 | 497 | 341 | 242 | 167 | 95 | 73 | 89 | 303 | 315 | 323 | 317 | 0 | 0 | 2 | 34 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 148 | 86 | 0 | 0 | 0 | 0 | 84 | 0 | 57 | 0 | 0 | 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
| 1,185 | 806 | 921 | 757 | 969 | 919 | 976 | 2,206 | 1,032 | 810 | 1,011 | 1,362 | 903 | 723 | 780 | 232 | 215 | 198 | 191 | 238 | 232 | 222 | 228 | 267 | 279 | 294 | 588 | 373 | 54 | 49 | 378 | 369 | 360 | 373 | 396 | 356 | 225 | 225 | 225 | 224 | 279 | 111 | 120 | 87 | 97 | 109 | 123 | 69 | 71 | 65 | 67 | 80 | 107 | 99 | 20 | 70 | 56 | 67 | 78 | 38 | 33 | 265 | 962 | 15 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 9 | 10 | 10 | 10 | 8 | 45 | 48 | 113 | 60 | 72 | 54 | 985 | 1,073 | 964 | 83 | 940 | 1,056 | 92 | 1,090 | 179 | 3,731 | 48 | 52 | 105 | 3,819 | 3,329 | 3,419 | 643 | 3,258 | 3,031 | 2,986 | 0 | 2,088 | 2,341 | 2,182 | 48 | 2,291 | 2,244 | 2,128 | 110 | 2,043 | 1,941 | 1,912 | 88 | 1,868 | 1,811 | 1,804 |
Total Current Liabilities
| 11,096 | 11,201 | 12,072 | 11,684 | 10,465 | 9,991 | 10,757 | 10,395 | 9,788 | 10,127 | 9,773 | 10,549 | 10,849 | 9,702 | 9,959 | 9,802 | 9,791 | 9,985 | 10,783 | 9,747 | 9,329 | 9,202 | 9,604 | 10,198 | 10,060 | 10,213 | 9,592 | 8,041 | 7,595 | 6,732 | 7,831 | 7,661 | 7,453 | 7,657 | 8,427 | 8,223 | 7,919 | 7,112 | 7,063 | 6,788 | 6,495 | 5,519 | 6,379 | 6,185 | 6,383 | 5,761 | 6,051 | 5,096 | 5,183 | 4,700 | 5,377 | 5,284 | 5,260 | 4,983 | 5,810 | 4,243 | 4,149 | 4,331 | 4,302 | 4,105 | 3,750 | 3,985 | 5,063 | 4,755 | 4,818 | 5,178 | 4,701 | 4,433 | 4,426 | 4,144 | 4,342 | 4,246 | 4,295 | 4,451 | 4,383 | 4,259 | 4,501 | 4,378 | 4,479 | 4,434 | 4,457 | 4,334 | 4,330 | 4,597 | 4,354 | 4,523 | 4,427 | 4,526 | 4,205 | 4,230 | 5,653 | 6,548 | 3,145 | 3,694 | 3,906 | 3,819 | 3,329 | 3,419 | 3,317 | 3,258 | 3,031 | 2,986 | 3,325 | 2,088 | 2,341 | 2,182 | 2,195 | 2,291 | 2,244 | 2,128 | 2,139 | 2,043 | 1,941 | 1,912 | 2,056 | 1,868 | 1,811 | 1,804 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 14,045 | 12,754 | 12,641 | 17,036 | 18,128 | 18,051 | 17,724 | 17,561 | 17,282 | 16,300 | 16,732 | 16,390 | 16,658 | 17,469 | 17,725 | 17,870 | 18,018 | 17,619 | 16,962 | 17,003 | 17,972 | 17,846 | 14,029 | 13,204 | 12,918 | 10,326 | 10,522 | 10,750 | 11,253 | 11,653 | 11,462 | 11,328 | 11,334 | 11,310 | 11,018 | 11,025 | 11,318 | 12,187 | 12,410 | 12,813 | 12,862 | 8,220 | 7,736 | 7,712 | 5,450 | 5,965 | 6,261 | 6,637 | 6,633 | 6,753 | 6,757 | 6,380 | 6,279 | 6,164 | 5,129 | 5,398 | 5,384 | 5,036 | 5,377 | 5,271 | 5,315 | 5,317 | 5,308 | 5,496 | 5,270 | 4,968 | 5,494 | 5,507 | 5,593 | 5,955 | 5,918 | 5,915 | 5,897 | 5,900 | 5,913 | 6,124 | 6,132 | 6,344 | 6,004 | 6,023 | 6,026 | 6,032 | 5,832 | 5,735 | 5,686 | 5,491 | 5,391 | 5,402 | 5,402 | 5,504 | 4,908 | 4,022 | 4,025 | 3,348 | 2,986 | 2,984 | 3,124 | 2,678 | 2,584 | 2,593 | 2,595 | 2,574 | 1,984 | 1,629 | 1,360 | 1,366 | 1,172 | 1,083 | 1,091 | 1,097 | 1,002 | 1,014 | 921 | 926 | 982 | 958 | 960 | 972 |
Deferred Revenue Non-Current
| 4,617 | 4,559 | 4,563 | 85 | 86 | 0 | 0 | 0 | 0 | 0 | 551 | 539 | 896 | 597 | 635 | 601 | 597 | 588 | 600 | 607 | 621 | 608 | 783 | 770 | 810 | 822 | 829 | 752 | 817 | 787 | 766 | 823 | 820 | 794 | 755 | 729 | 747 | 726 | 681 | 804 | 659 | 549 | 507 | 542 | 744 | 754 | 877 | 83 | 1,001 | 91 | 94 | 99 | 98 | 94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,716 | 1,862 | 1,870 | 1,881 | 1,954 | 2,003 | 2,007 | 0 | 2,017 | 2,056 | 2,003 | 1,962 | 2,094 | 2,079 | 2,059 | 2,069 | 2,120 | 2,197 | 2,245 | 2,261 | 2,346 | 2,377 | 2,515 | 2,598 | 2,612 | 2,178 | 2,151 | 2,314 | 2,304 | 2,315 | 2,370 | 1,922 | 1,903 | 1,918 | 1,990 | 1,971 | 1,990 | 1,967 | 2,007 | 2,077 | 2,184 | 177 | 187 | 164 | 151 | 160 | 160 | 181 | 167 | 175 | 160 | 161 | 157 | 164 | 311 | 278 | 255 | 232 | 269 | 322 | 278 | 277 | 288 | 297 | 290 | 279 | 293 | 317 | 313 | 325 | 366 | 382 | 336 | 343 | 343 | 328 | 283 | 253 | 282 | 258 | 243 | 232 | 230 | 226 | 265 | 187 | 146 | 119 | 105 | 102 | 122 | 210 | 176 | 174 | 157 | 147 | 138 | 137 | 227 | 181 | 190 | 256 | 248 | 216 | 179 | 167 | 172 | 153 | 163 | 166 | 172 | 153 | 150 | 141 | 143 | 131 | 129 | 137 |
Other Non-Current Liabilities
| 4,813 | 5,110 | 5,161 | 4,610 | 4,832 | 5,098 | 5,290 | 6,647 | 4,952 | 5,508 | 4,887 | 4,755 | 4,381 | 4,495 | 4,279 | 4,000 | 3,809 | 3,559 | 4,048 | 4,205 | 3,645 | 3,293 | 2,679 | 2,833 | 2,880 | 678 | 692 | 778 | 811 | 822 | 727 | 818 | 843 | 787 | 682 | 780 | 757 | 790 | 661 | 633 | 977 | 885 | 894 | 883 | 402 | 392 | 385 | 1,221 | 400 | 1,219 | 1,255 | 1,183 | 1,023 | 972 | 876 | 874 | 855 | 846 | 874 | 852 | 819 | 816 | 834 | 865 | 1,133 | 884 | 831 | 715 | 709 | 737 | 668 | 660 | 608 | 604 | 580 | 638 | 668 | 722 | 693 | 613 | 610 | 630 | 672 | 612 | 624 | 663 | 728 | 692 | 793 | 800 | 591 | 447 | 379 | 321 | 311 | 401 | 370 | 341 | 233 | 242 | 245 | 128 | 135 | 142 | 117 | 119 | 114 | 94 | 96 | 99 | 99 | 95 | 96 | 99 | 67 | 111 | 110 | 75 |
Total Non-Current Liabilities
| 25,191 | 24,285 | 24,235 | 23,612 | 25,000 | 25,152 | 25,021 | 24,208 | 24,251 | 23,864 | 24,173 | 23,646 | 24,029 | 24,640 | 24,698 | 24,540 | 24,544 | 23,963 | 23,855 | 24,076 | 24,584 | 24,124 | 20,006 | 19,405 | 19,220 | 14,004 | 14,194 | 14,594 | 15,185 | 15,577 | 15,325 | 14,891 | 14,900 | 14,809 | 14,445 | 14,505 | 14,812 | 15,670 | 15,759 | 16,327 | 16,682 | 9,831 | 9,324 | 9,301 | 6,747 | 7,271 | 7,683 | 8,122 | 8,201 | 8,238 | 8,266 | 7,823 | 7,557 | 7,394 | 6,316 | 6,550 | 6,494 | 6,114 | 6,520 | 6,445 | 6,412 | 6,410 | 6,430 | 6,658 | 6,693 | 6,131 | 6,618 | 6,539 | 6,615 | 7,017 | 6,952 | 6,957 | 6,841 | 6,847 | 6,836 | 7,090 | 7,083 | 7,319 | 6,979 | 6,894 | 6,879 | 6,894 | 6,734 | 6,573 | 6,575 | 6,341 | 6,265 | 6,213 | 6,300 | 6,406 | 5,621 | 4,679 | 4,580 | 3,843 | 3,454 | 3,532 | 3,632 | 3,156 | 3,044 | 3,016 | 3,030 | 2,958 | 2,367 | 1,987 | 1,656 | 1,652 | 1,458 | 1,330 | 1,350 | 1,362 | 1,273 | 1,262 | 1,167 | 1,166 | 1,192 | 1,200 | 1,199 | 1,184 |
Total Liabilities
| 36,287 | 35,486 | 36,307 | 35,296 | 35,465 | 35,143 | 35,778 | 34,603 | 34,039 | 33,991 | 33,946 | 34,195 | 34,878 | 34,342 | 34,657 | 34,342 | 34,335 | 33,948 | 34,638 | 33,823 | 33,913 | 33,326 | 29,610 | 29,603 | 29,280 | 24,217 | 23,786 | 22,635 | 22,780 | 22,309 | 23,156 | 22,552 | 22,353 | 22,466 | 22,872 | 22,728 | 22,731 | 22,782 | 22,822 | 23,115 | 23,177 | 15,350 | 15,703 | 15,486 | 13,130 | 13,032 | 13,734 | 13,218 | 13,384 | 12,938 | 13,643 | 13,107 | 12,817 | 12,377 | 12,126 | 10,793 | 10,643 | 10,445 | 10,822 | 10,550 | 10,162 | 10,395 | 11,493 | 11,413 | 11,511 | 11,309 | 11,319 | 10,972 | 11,041 | 11,161 | 11,294 | 11,203 | 11,136 | 11,298 | 11,219 | 11,349 | 11,584 | 11,697 | 11,458 | 11,328 | 11,336 | 11,228 | 11,064 | 11,170 | 10,929 | 10,864 | 10,692 | 10,739 | 10,505 | 10,636 | 11,274 | 11,227 | 7,725 | 7,537 | 7,360 | 7,351 | 6,961 | 6,575 | 6,361 | 6,274 | 6,061 | 5,944 | 5,692 | 4,075 | 3,997 | 3,834 | 3,653 | 3,621 | 3,594 | 3,490 | 3,412 | 3,305 | 3,108 | 3,078 | 3,248 | 3,068 | 3,010 | 2,988 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 817 | 1,039 | 0 | 0 | 817 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 817 | 817 | 1,077 | 0 | 0 | 1,077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 488 | 0 | 77 | 0 | 0 | 0 | 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
| 2,502 | 2,509 | 2,508 | 2,529 | 2,572 | 2,598 | 2,616 | 2,626 | 2,670 | 2,702 | 2,712 | 2,707 | 2,739 | 2,782 | 2,782 | 2,805 | 2,805 | 2,805 | 2,809 | 2,813 | 2,783 | 2,779 | 2,766 | 228 | 230 | 226 | 221 | 196 | 196 | 195 | 195 | 194 | 193 | 193 | 191 | 190 | 183 | 181 | 180 | 177 | 171 | 155 | 155 | 155 | 150 | 135 | 136 | 134 | 0 | 0 | 133 | 0 | 951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,432 | 5,377 | 5,421 | 5,645 | 5,465 | 5,270 | 5,075 | 5,543 | 5,091 | 4,873 | 4,808 | 4,704 | 4,924 | 5,076 | 5,226 | 5,124 | 4,913 | 5,277 | 4,766 | 4,398 | 4,414 | 4,297 | 5,017 | 7,184 | 7,253 | 7,245 | 7,148 | 7,208 | 6,839 | 6,740 | 6,704 | 6,651 | 6,437 | 6,384 | 6,441 | 6,358 | 6,206 | 6,224 | 6,125 | 6,026 | 6,085 | 5,270 | 5,272 | 5,137 | 4,841 | 4,810 | 4,735 | 4,719 | 4,593 | 4,584 | 4,496 | 4,537 | 4,410 | 4,363 | 5,307 | 6,264 | 6,136 | 6,069 | 6,084 | 6,060 | 6,030 | 6,084 | 5,299 | 4,953 | 4,830 | 4,770 | 4,726 | 4,637 | 4,517 | 4,450 | 4,506 | 4,985 | 4,818 | 4,695 | 4,625 | 4,435 | 4,296 | 4,199 | 4,170 | 4,225 | 4,133 | 4,047 | 4,046 | 4,097 | 3,930 | 3,799 | 3,712 | 588 | 3,402 | 3,278 | 3,260 | 3,053 | 2,938 | 2,842 | 2,801 | 2,818 | 2,657 | 2,581 | 2,525 | 2,451 | 2,397 | 0 | 2,298 | 1,867 | 1,751 | 1,701 | 1,672 | 1,664 | 1,611 | 1,569 | 1,548 | 1,619 | 1,579 | 1,550 | 1,484 | 1,426 | 1,385 | 1,347 |
Accumulated Other Comprehensive Income/Loss
| 221 | 214 | 204 | 41 | 201 | 193 | 197 | -1,579 | 148 | 106 | 84 | 126 | 134 | 153 | 166 | 205 | 221 | 293 | 196 | 203 | 209 | 214 | 239 | 171 | 190 | 163 | 140 | 135 | 189 | 200 | 204 | 192 | 161 | 187 | 231 | 162 | 117 | 140 | 87 | 53 | 27 | 51 | 16 | -9 | -16 | -9 | -24 | -35 | -10 | -25 | -11 | -2 | -35 | -34 | -125 | -117 | -108 | -106 | -92 | -157 | -99 | -27 | -322 | -706 | -864 | -877 | -999 | -1,008 | -763 | -507 | -503 | -610 | -616 | -504 | -518 | -486 | -355 | -375 | -404 | -302 | -34 | -152 | -192 | -80 | -63 | 57 | 61 | 61 | 61 | 61 | 61 | 64 | 64 | 26 | 26 | -2,093 | -2,093 | -2,093 | 24 | -1,747 | -1,747 | -1,747 | 28 | -2,348 | -2,348 | -2,348 | 22 | -2,099 | -2,099 | -2,099 | 7 | -1,990 | -1,990 | -1,990 | 12 | -2,008 | -2,008 | -2,008 |
Other Total Stockholders Equity
| -2,541 | -2,456 | -2,275 | -1,981 | -2,066 | -1,936 | -1,864 | 0 | -1,699 | -1,560 | -1,462 | -1,404 | -1,345 | -1,269 | -1,180 | -1,098 | -1,023 | -1,031 | -979 | -923 | -836 | -776 | -799 | -642 | -648 | -575 | -432 | -394 | -286 | -203 | -156 | -117 | -93 | -66 | 19 | 64 | 67 | 71 | 80 | 69 | 77 | 71 | 65 | 36 | 48 | 35 | 28 | -196 | 971 | 969 | 24 | 978 | 25 | 975 | 950 | 950 | 950 | 950 | 950 | 950 | 950 | 950 | 950 | 133 | 133 | 133 | 1,210 | 1,210 | 133 | 1,210 | 1,210 | 1,208 | 1,208 | 1,012 | 1,012 | 1,012 | 813 | 619 | 614 | 614 | 608 | 608 | 608 | 610 | 610 | 610 | 609 | 3,539 | 100 | 305 | 228 | 77 | 77 | 77 | 77 | 2,013 | 2,084 | 2,078 | 69 | 1,814 | 1,839 | 4,171 | 63 | 2,368 | 2,398 | 2,431 | 62 | 2,099 | 2,128 | 2,130 | 60 | 1,924 | 1,941 | 2,001 | 57 | 2,045 | 2,038 | 2,040 |
Total Shareholders Equity
| 6,431 | 6,461 | 6,675 | 7,051 | 6,989 | 6,942 | 6,841 | 7,407 | 7,027 | 6,938 | 6,959 | 6,950 | 7,269 | 7,559 | 7,811 | 7,853 | 7,733 | 8,161 | 7,609 | 7,308 | 7,387 | 7,331 | 8,040 | 7,758 | 7,842 | 7,876 | 7,894 | 7,962 | 7,755 | 7,749 | 7,764 | 7,737 | 7,515 | 7,515 | 7,699 | 7,591 | 7,390 | 7,433 | 7,289 | 7,142 | 7,177 | 6,364 | 6,325 | 6,136 | 5,840 | 5,788 | 5,692 | 5,661 | 5,554 | 5,528 | 5,459 | 5,513 | 5,351 | 5,304 | 6,132 | 7,097 | 6,978 | 6,913 | 6,942 | 6,853 | 6,881 | 7,007 | 5,927 | 5,197 | 4,916 | 5,103 | 4,937 | 4,839 | 4,964 | 5,153 | 5,213 | 5,583 | 5,410 | 5,203 | 5,119 | 4,961 | 4,754 | 4,443 | 4,380 | 4,537 | 4,707 | 4,503 | 4,462 | 4,627 | 4,477 | 4,466 | 4,382 | 4,188 | 4,051 | 3,644 | 3,626 | 3,194 | 3,079 | 2,945 | 2,904 | 2,738 | 2,648 | 2,566 | 2,618 | 2,518 | 2,489 | 2,424 | 2,389 | 1,887 | 1,801 | 1,784 | 1,756 | 1,664 | 1,640 | 1,600 | 1,615 | 1,553 | 1,530 | 1,561 | 1,553 | 1,463 | 1,415 | 1,379 |
Total Equity
| 13,320 | 13,227 | 13,463 | 13,695 | 13,513 | 13,425 | 13,180 | 13,715 | 13,190 | 13,166 | 13,137 | 12,900 | 13,068 | 13,196 | 13,418 | 13,492 | 13,343 | 13,781 | 13,175 | 12,912 | 13,061 | 13,056 | 14,204 | 14,181 | 14,201 | 14,429 | 14,713 | 14,900 | 14,631 | 14,661 | 14,790 | 14,781 | 14,477 | 14,545 | 14,930 | 14,906 | 14,619 | 14,407 | 14,249 | 13,982 | 14,034 | 8,961 | 8,919 | 8,684 | 8,326 | 8,201 | 8,070 | 7,997 | 7,815 | 7,784 | 7,680 | 7,718 | 7,538 | 7,440 | 8,728 | 9,641 | 9,435 | 9,316 | 9,321 | 9,219 | 9,176 | 9,251 | 8,171 | 7,383 | 7,060 | 7,218 | 7,069 | 6,966 | 7,070 | 7,238 | 7,301 | 7,979 | 7,747 | 7,485 | 7,374 | 7,160 | 6,907 | 6,539 | 6,446 | 6,495 | 6,601 | 6,356 | 6,274 | 6,359 | 6,140 | 6,075 | 5,971 | 5,693 | 5,498 | 5,046 | 5,003 | 4,446 | 4,292 | 4,124 | 4,061 | 3,841 | 3,718 | 3,606 | 3,688 | 3,548 | 3,494 | 3,405 | 3,344 | 2,375 | 2,291 | 2,257 | 2,225 | 2,112 | 2,075 | 2,023 | 2,029 | 1,952 | 1,916 | 1,952 | 1,938 | 1,836 | 1,778 | 1,729 |
Total Liabilities & Shareholders Equity
| 49,607 | 48,713 | 49,770 | 48,991 | 48,978 | 48,568 | 48,958 | 48,318 | 47,229 | 47,157 | 47,083 | 47,095 | 47,946 | 47,538 | 48,075 | 47,834 | 47,678 | 47,729 | 47,813 | 46,735 | 46,974 | 46,382 | 43,814 | 43,784 | 43,481 | 38,646 | 38,499 | 37,535 | 37,411 | 36,970 | 37,946 | 37,333 | 36,830 | 37,011 | 37,802 | 37,634 | 37,350 | 37,189 | 37,071 | 37,097 | 37,211 | 24,311 | 24,622 | 24,170 | 21,456 | 21,233 | 21,804 | 21,215 | 21,199 | 20,722 | 21,323 | 20,825 | 20,355 | 19,817 | 20,854 | 20,434 | 20,078 | 19,761 | 20,143 | 19,769 | 19,338 | 19,646 | 19,664 | 18,796 | 18,571 | 18,527 | 18,388 | 17,938 | 18,111 | 18,399 | 18,595 | 19,182 | 18,883 | 18,783 | 18,593 | 18,509 | 18,491 | 18,236 | 17,904 | 17,823 | 17,937 | 17,584 | 17,338 | 17,529 | 17,069 | 16,939 | 16,663 | 16,432 | 16,003 | 15,682 | 16,277 | 15,673 | 12,017 | 11,661 | 11,421 | 11,192 | 10,679 | 10,181 | 10,049 | 9,822 | 9,555 | 9,349 | 9,036 | 6,450 | 6,288 | 6,091 | 5,878 | 5,733 | 5,669 | 5,513 | 5,441 | 5,257 | 5,024 | 5,030 | 5,186 | 4,904 | 4,788 | 4,717 |