Weyerhaeuser Company
NYSE:WY
28.96 (USD) • At close January 14, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 877 | 997 | 871 | 1,164 | 1,173 | 1,095 | 797 | 1,581 | 1,920 | 1,723 | 1,205 | 1,879 | 2,326 | 1,777 | 1,016 | 495 | 787 | 643 | 1,458 | 139 | 153 | 212 | 259 | 334 | 348 | 901 | 598 | 824 | 497 | 701 | 455 | 676 | 769 | 485 | 415 | 1,012 | 1,048 | 1,121 | 1,158 | 1,580 | 1,620 | 845 | 780 | 835 | 903 | 912 | 639 | 898 | 602 | 857 | 726 | 950 | 971 | 881 | 1,463 | 1,467 | 1,368 | 1,846 | 2,160 | 1,869 | 1,628 | 1,745 | 1,656 | 2,294 | 4,099 | 81 | 69 | 114 | 80 | 215 | 1,185 | 243 | 127 | 149 | 144 | 1,104 | 889 | 1,715 | 402 | 1,044 | 1,227 | 725 | 79 | 171 | 57 | 58 | 67 | 122 | 130 | 149 | 138 | 204 | 113 | 71 | 65 | 123 | 87 | 115 | 96 | 1,643 | 128 | 54 | 37 | 35 | 332 | 41 | 32 | 122 | 43 | 39 | 87 | 71 | 83 | 86 | 79 | 84 | 227 | 157 | 390 | 112 | 18.6 | 98.4 | 106.6 | 159.9 | 104.4 | 161.1 | 241.7 | 524.3 | 516.6 | 465.6 | 231.8 | 615.9 | 364.8 | 203.5 | 179.5 | 215.3 | 198.3 | 232 | 128.1 | 73.8 | 156.7 | 160.7 | 38.4 | 54.9 | 38.1 | 39.7 |
Short Term Investments
| 0 | 0 | 0 | 0 | 668 | 665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 362 | 362 | 362 | 362 | 253 | 253 | 253 | 253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 1 | 49 | 47 | 60 | 92 | 138 | 701 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 877 | 997 | 871 | 1,164 | 1,841 | 1,760 | 797 | 1,581 | 1,920 | 1,723 | 1,205 | 1,879 | 2,326 | 1,777 | 1,016 | 495 | 787 | 643 | 1,458 | 139 | 153 | 212 | 259 | 334 | 348 | 901 | 598 | 824 | 497 | 701 | 455 | 676 | 769 | 485 | 415 | 1,012 | 1,048 | 1,121 | 1,158 | 1,580 | 1,620 | 845 | 780 | 835 | 903 | 912 | 639 | 898 | 602 | 857 | 726 | 950 | 971 | 881 | 1,463 | 1,467 | 1,368 | 1,849 | 2,161 | 1,918 | 1,675 | 1,805 | 1,748 | 2,432 | 4,800 | 81 | 69 | 114 | 80 | 215 | 1,185 | 243 | 127 | 149 | 144 | 1,104 | 889 | 1,715 | 402 | 1,044 | 1,227 | 725 | 79 | 171 | 57 | 58 | 67 | 122 | 130 | 149 | 138 | 204 | 113 | 141 | 65 | 123 | 87 | 115 | 96 | 1,643 | 128 | 54 | 37 | 35 | 332 | 41 | 32 | 122 | 43 | 39 | 87 | 71 | 83 | 86 | 79 | 84 | 227 | 157 | 390 | 112 | 18.6 | 98.4 | 106.6 | 159.9 | 104.4 | 161.1 | 241.7 | 524.3 | 516.6 | 465.6 | 231.8 | 615.9 | 364.8 | 203.5 | 179.5 | 215.3 | 198.3 | 232 | 128.1 | 73.8 | 156.7 | 160.7 | 38.4 | 54.9 | 38.1 | 39.7 |
Net Receivables
| 383 | 420 | 418 | 364 | 461 | 480 | 468 | 399 | 440 | 553 | 753 | 507 | 569 | 709 | 596 | 532 | 548 | 468 | 414 | 407 | 517 | 565 | 561 | 474 | 584 | 514 | 505 | 410 | 550 | 450 | 482 | 474 | 417 | 0 | 0 | 0 | 0 | 0 | 0 | -308 | 0 | 0 | 0 | 0 | 663 | 700 | 768 | 618 | 601 | 494 | 503 | 490 | 498 | 569 | 559 | 502 | 592 | 574 | 626 | 1,150 | 1,018 | 1,023 | 993 | 776 | 742 | 839 | 878 | 1,396 | 1,491 | 1,583 | 1,471 | 1,327 | 1,961 | 2,083 | 1,971 | 1,769 | 2,015 | 2,065 | 1,840 | 1,577 | 1,804 | 1,860 | 1,753 | 1,484 | 1,661 | 1,737 | 1,638 | 1,413 | 1,672 | 1,720 | 1,666 | 1,095 | 1,315 | 1,319 | 1,338 | 1,328 | 1,507 | 1,543 | 1,550 | 1,390 | 1,170 | 1,161 | 1,074 | 967 | 990 | 1,004 | 978 | 975 | 1,111 | 1,143 | 1,161 | 1,134 | 1,074 | 1,131 | 1,270 | 1,223 | 1,177 | 1,152 | 964 | 1,497 | 899.9 | 1,638.2 | 949 | 917.9 | 931.7 | 810.7 | 832.2 | 1,139.1 | 778.3 | 1,116.7 | 1,086.9 | 1,092.9 | 1,279.3 | 1,958.9 | 1,418.2 | 1,374.5 | 1,485.3 | 1,577.3 | 1,221.4 | 775.2 | 852 | 910.8 | 809.1 | 736.7 | 597.1 | 520.6 |
Inventory
| 592 | 614 | 630 | 566 | 528 | 539 | 586 | 550 | 542 | 571 | 611 | 520 | 499 | 499 | 505 | 443 | 411 | 409 | 480 | 416 | 393 | 425 | 451 | 389 | 389 | 414 | 445 | 383 | 340 | 349 | 386 | 358 | 368 | 387 | 677 | 568 | 590 | 603 | 645 | 595 | 578 | 596 | 626 | 542 | 533 | 561 | 596 | 531 | 512 | 487 | 517 | 476 | 468 | 513 | 544 | 478 | 2,031 | 2,024 | 2,068 | 447 | 498 | 530 | 708 | 737 | 712 | 732 | 840 | 1,255 | 1,323 | 1,308 | 1,437 | 1,929 | 1,983 | 1,911 | 2,068 | 1,917 | 1,992 | 2,018 | 2,122 | 2,045 | 1,998 | 1,936 | 2,020 | 1,911 | 1,959 | 2,093 | 2,167 | 1,941 | 1,951 | 2,012 | 2,072 | 1,428 | 1,561 | 1,600 | 1,654 | 1,499 | 1,469 | 1,546 | 1,564 | 1,329 | 968 | 989 | 1,058 | 962 | 923 | 947 | 1,053 | 983 | 938 | 950 | 1,079 | 1,001 | 947 | 971 | 1,092 | 960 | 874 | 830 | 870 | 746 | 745.1 | 763.6 | 846.5 | 762.5 | 741.4 | 737.1 | 806.8 | 723.9 | 646.7 | 637.6 | 697.4 | 635.8 | 633.5 | 649.6 | 705.9 | 669.8 | 666 | 685.8 | 776.9 | 735.5 | 731.3 | 744.9 | 737.2 | 698.8 | 599.5 | 379.4 |
Other Current Assets
| 142 | 152 | 192 | 219 | 186 | 188 | 202 | 216 | 146 | 165 | 206 | 434 | 146 | 370 | 141 | 139 | 300 | 131 | 141 | 649 | 754 | 494 | 503 | 405 | 393 | 399 | 371 | 98 | 130 | 588 | 142 | 114 | 1,802 | 2,456 | 135 | 594 | 864 | 793 | 849 | 938 | 814 | 1,849 | 909 | 949 | 258 | 240 | 278 | 360 | 200 | 186 | 193 | 149 | 187 | 282 | 240 | 194 | 209 | 227 | 229 | 191 | 237 | 243 | 248 | 260 | 298 | 1,526 | 1,402 | 333 | 406 | 378 | 470 | 1,360 | 528 | 561 | 433 | 414 | 581 | 612 | 1,753 | 1,771 | 527 | 488 | 471 | 455 | 436 | 427 | 455 | 496 | 485 | 550 | 509 | 407 | 402 | 450 | 432 | 427 | 367 | 383 | 243 | 278 | 277 | 279 | 295 | 294 | 279 | 336 | 337 | 298 | 274 | 301 | 304 | 289 | 290 | 315 | 305 | 265 | 291 | 283 | 314 | 284 | 303.8 | 301.5 | 294.5 | 280.5 | 260.5 | 248 | 211.1 | 168.1 | 198.9 | 182.2 | 182 | 178.2 | 94 | 129.2 | 147.5 | 134.3 | 156.3 | 158.8 | 155.4 | 148.9 | 118.5 | 118.9 | 117.3 | 123.6 | 108.8 | 260.5 |
Total Current Assets
| 1,994 | 2,183 | 2,111 | 2,313 | 3,016 | 2,967 | 2,053 | 2,746 | 3,048 | 3,012 | 2,775 | 3,211 | 3,540 | 3,355 | 2,258 | 1,609 | 2,046 | 1,651 | 2,493 | 1,611 | 1,817 | 1,696 | 1,774 | 1,602 | 1,714 | 2,228 | 1,919 | 1,715 | 1,517 | 2,088 | 1,465 | 1,622 | 3,356 | 3,328 | 1,830 | 2,174 | 2,502 | 2,517 | 2,652 | 3,033 | 3,012 | 3,290 | 2,305 | 2,301 | 2,357 | 2,413 | 2,281 | 2,212 | 1,915 | 2,024 | 1,939 | 2,065 | 2,124 | 2,245 | 2,806 | 2,641 | 4,200 | 4,944 | 5,084 | 3,706 | 3,824 | 3,601 | 3,697 | 4,213 | 6,552 | 3,178 | 3,189 | 3,098 | 3,300 | 3,484 | 4,563 | 4,285 | 4,599 | 4,704 | 4,616 | 5,204 | 5,477 | 6,410 | 6,117 | 5,293 | 5,556 | 5,009 | 4,323 | 4,021 | 4,113 | 4,315 | 4,327 | 3,965 | 4,238 | 4,431 | 4,385 | 3,134 | 3,391 | 3,510 | 3,489 | 3,377 | 3,430 | 3,587 | 3,453 | 4,640 | 2,543 | 2,483 | 2,464 | 2,258 | 2,524 | 2,328 | 2,400 | 2,378 | 2,366 | 2,433 | 2,631 | 2,495 | 2,394 | 2,503 | 2,746 | 2,532 | 2,569 | 2,422 | 2,538 | 2,639 | 1,967.4 | 2,801.7 | 2,196.6 | 2,120.8 | 2,038 | 1,956.9 | 2,091.8 | 2,555.4 | 2,140.5 | 2,402.1 | 2,198.1 | 2,522.8 | 2,371.6 | 2,941.2 | 2,451.1 | 2,393.9 | 2,505.9 | 2,653.9 | 2,281.8 | 1,733.4 | 1,858.5 | 1,935.3 | 1,702 | 1,614 | 1,343.5 | 1,200.2 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,247 | 14,018 | 14,007 | 14,172 | 2,620 | 2,600 | 2,590 | 2,607 | 2,487 | 2,481 | 2,481 | 2,487 | 2,351 | 2,329 | 2,327 | 2,354 | 2,335 | 2,343 | 2,342 | 2,380 | 2,331 | 2,323 | 2,310 | 2,287 | 2,224 | 2,181 | 2,154 | 2,151 | 2,071 | 2,038 | 2,091 | 2,094 | 1,999 | 1,953 | 3,311 | 2,781 | 2,715 | 2,728 | 2,695 | 2,754 | 2,749 | 2,756 | 2,734 | 2,799 | 2,810 | 2,778 | 2,841 | 2,909 | 4,563 | 4,518 | 4,570 | 4,537 | 4,603 | 4,208 | 4,793 | 4,831 | 3,436 | 7,522 | 7,624 | 9,188 | 9,552 | 9,805 | 9,930 | 10,039 | 8,183 | 10,905 | 9,854 | 12,650 | 12,570 | 14,077 | 13,989 | 16,912 | 17,222 | 17,333 | 17,274 | 16,970 | 17,616 | 15,335 | 15,483 | 12,112 | 12,080 | 12,162 | 14,120 | 12,646 | 12,749 | 19,150 | 14,614 | 14,623 | 13,573 | 13,722 | 13,623 | 8,309 | 8,165 | 11,932 | 11,885 | 11,965 | 8,045 | 8,151 | 8,243 | 7,560 | 9,155 | 6,267 | 9,280 | 8,874 | 6,174 | 6,256 | 6,342 | 6,974 | 6,738 | 6,848 | 6,887 | 7,007 | 6,585 | 6,652 | 6,677 | 6,717 | 6,229 | 6,209 | 6,134 | 6,196 | 5,764 | 5,766.6 | 5,585.2 | 5,606.1 | 5,471.7 | 5,505 | 5,554 | 6,526.2 | 5,062.9 | 5,011.6 | 4,983.4 | 5,799.5 | 4,700.8 | 4,668.1 | 4,692 | 4,746.7 | 4,612.3 | 4,604.9 | 4,085.6 | 4,818.4 | 4,095.3 | 4,049.4 | 4,435.2 | 3,683.6 | 4,370 | 4,136.8 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 42 | 42 | 42 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 43 | 919 | 931 | 948 | 2,207 | 2,200 | 2,181 | 2,158 | 2,203 | 2,254 | 2,243 | 2,235 | 2,982 | 2,988 | 2,977 | 2,997 | 2,996 | 3,241 | 3,218 | 3,232 | 3,237 | 3,221 | 3,224 | 3,191 | 3,131 | 2,812 | 0 | 0 | 1,095 | 0 | 1,123 | 1,123 | 0 | 1,146 | 1,094 | 1,174 | 811 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,982 | 2,988 | 2,977 | 2,997 | 3,244 | 3,241 | 3,218 | 3,232 | 3,237 | 3,221 | 3,224 | 3,191 | 3,131 | 2,812 | 2,778 | 2,741 | 1,095 | 1,106 | 0 | 1,123 | 1,150 | 1,146 | 1,094 | 1,174 | 792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 194 | 6 | 0 | -668 | -665 | 0 | 0 | 0 | 0 | 0 | -120 | -120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 42 | 42 | 42 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 43 | 919 | 931 | 948 | 2,207 | 2,200 | 2,181 | 2,158 | 2,203 | 2,254 | 2,243 | 2,235 | 2,982 | 2,988 | 2,977 | 2,997 | 3,244 | 3,241 | 3,218 | 3,232 | 3,237 | 3,221 | 3,224 | 3,191 | 3,131 | 2,812 | 2,778 | 2,741 | 1,095 | 1,106 | 1,123 | 1,123 | 1,150 | 1,146 | 1,094 | 1,174 | 792 | -2,139 | -2,056 | -1,964 | -2,006 | -1,806 | -1,750 | -1,706 | -1,667 | 0 | 0 | 0 | -1,359 | 0 | 0 | 0 | 0 | -2,286 | 0 | 0 | 0 | 0 | -1,002 | -1,063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | -194 | 32 | 0 | 668 | 665 | 0 | 0 | 0 | 0 | 0 | 120 | 120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 362 | 362 | 362 | 362 | 646 | 648 | 648 | 671 | 671 | 688 | 1,520 | 1,626 | 689 | 789 | 791 | 798 | 803 | 801 | 803 | 820 | 826 | 821 | 206 | 211 | 213 | 208 | 207 | 208 | 213 | 209 | 206 | 207 | 210 | 211 | 210 | 210 | 214 | 215 | 216 | 226 | 232 | -2,683 | 42 | -2,562 | -2,579 | 0 | -2,895 | -2,886 | -3,691 | 490 | 479 | -3,998 | -4,032 | -4,396 | -4,320 | -4,355 | -4,351 | -4,451 | -4,373 | -4,303 | -4,294 | -4,139 | -4,111 | -4,072 | -4,056 | 572 | 0 | 0 | 601 | -2,400 | 697 | 649 | 0 | 750 | 713 | 695 | 1,074 | 657 | 637 | 597 | 602 | 437 | 429 | 415 | 249 | 0 | 0 | 0 | 35 | 0 | 0 | 0 | 0 | 1,113 | 0 | 0 | 0 | 0 | 57 | 128 | 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
| 13 | 13 | 14 | 15 | 8 | 8 | 8 | 8 | 10 | 11 | 15 | 17 | 52 | 71 | 106 | 120 | 44 | 65 | 147 | 72 | 31 | 33 | 18 | 15 | 71 | 168 | 244 | 268 | 240 | 261 | 287 | 293 | 122 | 250 | 15 | 4 | 218 | 2 | 3 | 8 | 111 | 128 | 288 | 294 | 261 | 265 | 274 | 391 | 233 | 238 | 246 | 240 | 260 | 263 | 266 | 266 | 271 | 270 | 271 | 299 | 396 | 419 | 439 | 438 | 2,683 | 2,666 | 2,562 | 2,579 | 0 | 2,895 | 2,886 | 3,691 | 3,848 | 3,913 | 3,998 | 4,032 | 4,396 | 4,320 | 4,355 | 4,351 | 4,451 | 4,373 | 4,303 | 4,294 | 4,139 | 4,111 | 4,072 | 4,056 | 4,360 | 0 | 0 | 2,377 | 2,400 | 2,432 | 2,385 | 0 | 2,209 | 2,186 | 2,154 | 1,985 | 1,482 | 1,419 | 1,367 | 1,404 | 1,369 | 1,321 | 1,291 | 1,418 | 1,366 | 1,351 | 1,324 | 1,324 | 1,285 | 0 | 0 | 0 | 1,173 | 1,087 | 1,036 | 1,865 | 978 | 945 | 935 | 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
| 12,414 | 586 | 586 | 483 | 11,906 | 11,895 | 11,929 | 11,979 | 12,045 | 12,076 | 11,845 | 12,013 | 12,149 | 12,075 | 12,183 | 12,228 | 11,931 | 12,195 | 12,246 | 12,343 | 12,653 | 12,977 | 13,030 | 12,983 | 13,016 | 13,069 | 13,166 | 13,239 | 13,886 | 13,915 | 14,447 | 14,523 | 14,741 | 14,898 | 14,957 | 6,798 | 6,556 | 6,805 | 6,821 | 6,819 | 6,727 | 8,689 | 8,548 | 8,466 | 9,318 | 8,204 | 6,863 | 6,827 | 5,379 | 5,448 | 5,471 | 5,503 | 5,599 | 6,077 | 5,468 | 5,441 | 5,895 | 1,722 | 1,946 | 1,803 | 1,338 | 1,761 | 1,649 | 1,770 | 6,562 | 5,989 | 9,765 | 5,851 | 5,301 | 3,649 | 3,532 | 3,462 | -1,041 | -1,054 | 3,256 | 3,073 | 3,076 | 5,271 | 5,073 | 9,305 | 8,407 | 8,334 | 6,462 | 8,205 | 8,364 | 2,148 | 6,564 | 6,500 | 3,240 | 8,279 | 8,169 | 2,777 | 5,793 | -1,389 | -1,391 | 1,703 | 2,477 | 2,450 | 2,232 | 2,288 | 1,251 | 4,120 | 1,098 | 1,702 | 3,974 | 3,913 | 3,840 | 3,723 | 2,648 | 2,369 | 2,832 | 4,094 | 3,415 | 4,619 | 4,292 | 4,004 | 4,540 | 3,735 | 3,770 | 2,307 | 4,104.7 | 4,138.8 | 4,974.2 | 4,911.5 | 5,089.9 | 5,165.7 | 10,738.6 | 9,076.8 | 10,247 | 9,658.3 | 9,773.2 | 8,605.2 | 9,945.3 | 9,520.4 | 9,580.5 | 9,215.2 | 9,282.6 | 8,884.4 | 9,869.7 | 9,424.2 | 10,631.1 | 10,638.6 | 9,250 | 1,904.3 | 844.2 | 668.3 |
Total Non-Current Assets
| 14,674 | 14,617 | 14,645 | 14,670 | 14,534 | 14,503 | 14,527 | 14,594 | 14,542 | 14,568 | 14,341 | 14,517 | 14,552 | 14,475 | 14,616 | 14,702 | 14,310 | 14,603 | 14,735 | 14,795 | 15,015 | 15,333 | 15,358 | 15,647 | 15,713 | 15,820 | 15,966 | 16,344 | 16,885 | 16,902 | 17,536 | 17,621 | 17,590 | 18,661 | 19,949 | 10,312 | 10,318 | 10,366 | 10,357 | 10,424 | 10,428 | 12,416 | 12,430 | 12,427 | 13,252 | 11,495 | 10,229 | 10,380 | 10,423 | 10,451 | 10,535 | 10,533 | 10,711 | 10,794 | 10,774 | 10,788 | 9,853 | 9,764 | 10,091 | 11,544 | 11,541 | 12,241 | 12,284 | 12,522 | 15,664 | 20,533 | 20,567 | 20,708 | 20,071 | 19,907 | 19,679 | 22,577 | 22,773 | 22,914 | 22,765 | 23,025 | 23,680 | 23,583 | 23,553 | 24,661 | 23,728 | 23,714 | 23,814 | 24,088 | 24,334 | 24,522 | 24,369 | 24,254 | 24,557 | 24,779 | 24,533 | 15,159 | 15,064 | 14,795 | 14,651 | 14,818 | 14,627 | 14,594 | 14,498 | 13,699 | 10,406 | 10,387 | 10,378 | 10,576 | 10,148 | 10,169 | 10,182 | 10,697 | 10,752 | 10,568 | 11,043 | 11,101 | 11,285 | 11,271 | 10,969 | 10,721 | 10,769 | 11,031 | 10,940 | 10,368 | 10,846.7 | 9,905.4 | 10,559.4 | 10,517.6 | 10,561.6 | 10,670.7 | 16,292.6 | 15,603 | 15,309.9 | 14,669.9 | 14,756.6 | 14,404.7 | 14,646.1 | 14,188.5 | 14,272.5 | 13,961.9 | 13,894.9 | 13,489.3 | 13,955.3 | 14,242.6 | 14,726.4 | 14,688 | 13,685.2 | 5,587.9 | 5,214.2 | 4,805.1 |
Total Assets
| 16,668 | 16,800 | 16,756 | 16,983 | 17,550 | 17,470 | 16,580 | 17,340 | 17,590 | 17,580 | 17,116 | 17,728 | 18,092 | 17,830 | 16,874 | 16,311 | 16,356 | 16,254 | 17,228 | 16,406 | 16,832 | 17,029 | 17,132 | 17,249 | 17,427 | 18,048 | 17,885 | 18,059 | 18,402 | 18,990 | 19,001 | 19,243 | 20,946 | 21,989 | 21,779 | 12,486 | 12,820 | 12,883 | 13,009 | 13,457 | 13,440 | 15,706 | 14,735 | 14,728 | 15,609 | 13,908 | 12,510 | 12,592 | 12,338 | 12,475 | 12,474 | 12,598 | 12,835 | 13,039 | 13,580 | 13,429 | 14,053 | 14,708 | 15,175 | 15,250 | 15,365 | 15,842 | 15,981 | 16,735 | 22,216 | 23,711 | 23,756 | 23,806 | 23,371 | 23,391 | 24,242 | 26,862 | 27,372 | 27,618 | 27,381 | 28,229 | 29,157 | 29,993 | 29,670 | 29,954 | 29,284 | 28,723 | 28,137 | 28,109 | 28,447 | 28,837 | 28,696 | 28,219 | 28,795 | 29,210 | 28,918 | 18,293 | 18,455 | 18,305 | 18,140 | 18,195 | 18,057 | 18,181 | 17,951 | 18,339 | 12,949 | 12,870 | 12,842 | 12,834 | 12,672 | 12,497 | 12,582 | 13,075 | 13,118 | 13,001 | 13,674 | 13,596 | 13,679 | 13,774 | 13,715 | 13,253 | 13,338 | 13,453 | 13,478 | 13,007 | 12,814.1 | 12,707.1 | 12,756 | 12,638.4 | 12,599.6 | 12,627.6 | 18,384.4 | 18,158.4 | 17,450.4 | 17,072 | 16,954.7 | 16,927.5 | 17,017.7 | 17,129.7 | 16,723.6 | 16,355.8 | 16,400.8 | 16,143.2 | 16,237.1 | 15,976 | 16,584.9 | 16,623.3 | 15,387.2 | 7,201.9 | 6,557.7 | 6,005.3 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 275 | 281 | 310 | 287 | 288 | 254 | 266 | 247 | 272 | 283 | 310 | 281 | 264 | 253 | 236 | 204 | 215 | 199 | 241 | 246 | 242 | 271 | 243 | 222 | 271 | 270 | 245 | 249 | 259 | 252 | 227 | 233 | 234 | 300 | 385 | 204 | 344 | 343 | 319 | 331 | 351 | 335 | 409 | 343 | 362 | 341 | 357 | 373 | 356 | 360 | 343 | 336 | 305 | 326 | 359 | 340 | 326 | 322 | 329 | 317 | 325 | 314 | 285 | 381 | 449 | 509 | 537 | 869 | 894 | 1,010 | 920 | 948 | 1,142 | 1,222 | 1,193 | 1,227 | 1,167 | 1,225 | 1,150 | 1,159 | 1,102 | 1,114 | 1,065 | 1,041 | 975 | 1,046 | 975 | 983 | 1,059 | 1,125 | 1,072 | 809 | 890 | 918 | 870 | 921 | 927 | 1,007 | 911 | 961 | 729 | 732 | 715 | 699 | 635 | 671 | 673 | 694 | 654 | 659 | 728 | 725 | 685 | 660 | 665 | 747 | 756 | 679 | 681 | 645 | 600.3 | 563.3 | 507.3 | 492 | 451.3 | 405.8 | 379.7 | 386.6 | 358.5 | 324.1 | 323.9 | 420.5 | 335.5 | 329.3 | 311.4 | 346.1 | 362.6 | 383.6 | 389.3 | 405.2 | 365.7 | 358 | 0 | 0 | 0 | 0 |
Short Term Debt
| 232 | 231 | 231 | 19 | 882 | 1,000 | 1,002 | 1,004 | 140 | 22 | 23 | 24 | 173 | 173 | 173 | 176 | 30 | 30 | 1,159 | 263 | 474 | 471 | 575 | 1,227 | 511 | 209 | 209 | 271 | 62 | 668 | 343 | 282 | 1,982 | 1 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 160 | 184 | 195 | 340 | 184 | 167 | 12 | 11 | 0 | 0 | 0 | 25 | 4 | 4 | 7 | 44 | 389 | 407 | 408 | 882 | 1,034 | 958 | 561 | 649 | 567 | 660 | 566 | 1,099 | 680 | 763 | 399 | 188 | 227 | 98 | 492 | 493 | 447 | 1,310 | 95 | 347 | 962 | 1,031 | 851 | 1,022 | 835 | 736 | 12 | 246 | 1,245 | 1,705 | 733 | 950 | 775 | 1,093 | 880 | 96 | 64 | 640 | 657 | 97 | 91 | 307 | 42 | 546 | 321 | 343 | 341 | 318 | 344 | 381 | 487 | 439 | 398 | 319 | 743 | 20 | 166.6 | 160.1 | 308.2 | 179.2 | 204.8 | 298.3 | 128.3 | 266.4 | 327.5 | 233.8 | 257 | 233.7 | 112 | 272.3 | 131.8 | 609.1 | 444.2 | 1,666.8 | 282.3 | 1,046.1 | 1,583.8 | 74.2 | 22 | 174.1 | 33.4 |
Tax Payables
| 47 | 53 | 35 | 31 | 66 | 33 | 24 | 23 | 125 | 119 | 202 | 106 | 165 | 235 | 115 | 75 | 89 | 41 | 32 | 24 | 37 | 32 | 28 | 30 | 40 | 39 | 27 | 43 | 42 | 43 | 56 | 159 | 37 | 33 | 36 | 24 | 37 | 34 | 30 | 28 | 39 | 36 | 51 | 40 | 49 | 50 | 45 | 27 | 37 | 46 | 43 | 42 | 122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | -21 | 83 | 124 | 135 | 137 | 83 | 132 | 165 | 190 | 119 | 76 | 165 | 235 | 115 | 101 | 89 | 41 | 32 | 57 | 37 | 61 | 56 | 30 | 40 | 68 | 31 | 48 | 60 | 64 | 30 | 40 | 54 | 63 | 37 | 52 | 68 | 82 | 70 | 75 | 83 | 75 | 80 | 98 | 65 | 61 | 54 | 60 | 66 | 62 | 58 | 42 | 65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94 | 2,683 | 2,666 | 2,562 | 3,290 | 0 | 2,906 | 2,897 | 0 | 3,848 | 3,913 | 4,001 | 4,035 | 4,396 | 4,320 | 4,315 | 4,533 | 4,451 | 4,373 | 4,303 | 4,294 | 4,139 | 4,111 | 4,072 | 4,056 | -1,022 | 0 | 1,177 | 2,377 | 0 | 967 | -981 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 438 | 430 | 368 | 451 | 450 | 420 | 358 | 466 | 517 | 517 | 449 | 543 | 922 | 517 | 411 | 495 | 498 | 454 | 384 | 473 | 416 | 449 | 355 | 460 | 451 | 504 | 430 | 602 | 660 | 561 | 396 | 532 | 1,074 | 1,223 | 559 | 647 | 517 | 542 | 503 | 559 | 567 | 698 | 610 | 743 | 574 | 457 | 432 | 419 | 455 | 468 | 435 | 492 | 485 | 712 | 686 | 734 | 656 | 663 | 603 | 631 | 708 | 816 | 825 | 929 | 2,215 | 1,444 | 1,287 | 1,177 | 1,185 | 733 | 793 | 1,615 | 1,116 | 1,202 | 1,190 | 1,636 | 1,559 | 1,655 | 1,621 | 1,498 | 1,337 | 1,323 | 1,134 | 1,390 | 1,114 | 1,062 | 1,047 | 1,223 | 1,189 | 1,320 | 1,628 | 1,042 | 1,098 | 1,320 | 972 | 1,050 | 796 | 1,003 | 1,121 | 1,093 | 732 | 721 | 654 | 707 | 592 | 635 | 641 | 648 | 591 | 600 | 583 | 662 | 607 | 607 | 580 | 707 | 654 | 667 | 677 | 695 | 666.4 | 656.8 | 636.7 | 565 | 551.1 | 584.2 | 717.9 | 623.1 | 542.2 | 574.5 | 505.3 | 486.1 | 418.3 | 470.4 | 486.4 | 443.2 | 544 | 493.6 | 614.5 | 558.5 | 471.9 | 490.1 | 874.3 | 784 | 687.7 | 675.7 |
Total Current Liabilities
| 992 | 995 | 944 | 788 | 1,686 | 1,707 | 1,650 | 1,740 | 1,054 | 941 | 984 | 1,030 | 1,524 | 1,178 | 935 | 950 | 832 | 724 | 1,816 | 1,006 | 1,169 | 1,223 | 1,201 | 1,939 | 1,273 | 1,022 | 911 | 1,165 | 1,023 | 1,524 | 1,022 | 1,206 | 3,327 | 1,557 | 984 | 875 | 898 | 919 | 852 | 918 | 957 | 1,069 | 946 | 971 | 987 | 1,074 | 1,072 | 1,230 | 1,254 | 1,120 | 1,046 | 941 | 988 | 1,038 | 1,045 | 1,074 | 1,007 | 989 | 936 | 955 | 1,077 | 1,519 | 1,517 | 1,812 | 3,546 | 2,987 | 2,782 | 2,607 | 2,728 | 2,722 | 2,800 | 3,129 | 3,357 | 3,229 | 3,209 | 3,262 | 2,917 | 3,107 | 2,869 | 3,149 | 2,932 | 2,884 | 3,587 | 2,526 | 2,536 | 3,200 | 3,168 | 3,057 | 3,270 | 3,280 | 3,436 | 1,863 | 2,234 | 3,483 | 3,547 | 2,704 | 2,673 | 2,785 | 3,125 | 2,934 | 1,557 | 1,517 | 2,009 | 2,063 | 1,324 | 1,397 | 1,621 | 1,384 | 1,791 | 1,580 | 1,654 | 1,728 | 1,610 | 1,611 | 1,626 | 1,941 | 1,849 | 1,744 | 1,677 | 2,083 | 1,286.7 | 1,386.7 | 1,304.1 | 1,365.2 | 1,181.6 | 1,194.8 | 1,395.9 | 1,138 | 1,167.1 | 1,226.1 | 1,063 | 1,163.6 | 987.5 | 911.7 | 1,070.1 | 921.1 | 1,515.7 | 1,321.4 | 2,670.6 | 1,246 | 1,883.7 | 2,431.9 | 948.5 | 806 | 861.8 | 709.1 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 4,864 | 4,862 | 4,861 | 5,172 | 4,818 | 4,817 | 4,072 | 4,071 | 4,935 | 5,053 | 5,053 | 5,099 | 5,100 | 5,100 | 5,325 | 5,325 | 5,974 | 6,299 | 6,299 | 6,147 | 6,150 | 6,153 | 6,156 | 5,419 | 5,921 | 6,226 | 6,230 | 6,232 | 6,444 | 6,447 | 6,774 | 6,840 | 6,840 | 9,354 | 9,149 | 5,402 | 5,402 | 5,402 | 5,402 | 5,402 | 5,402 | 5,402 | 5,407 | 5,407 | 6,084 | 4,471 | 3,842 | 3,842 | 3,842 | 4,005 | 4,026 | 4,181 | 4,181 | 4,192 | 4,710 | 4,710 | 4,710 | 4,734 | 5,281 | 5,281 | 5,150 | 5,153 | 5,153 | 5,153 | 5,941 | 7,092 | 7,014 | 6,059 | 7,033 | 6,585 | 7,454 | 7,069 | 7,683 | 7,703 | 7,816 | 8,255 | 8,862 | 8,931 | 9,265 | 9,279 | 10,010 | 10,325 | 11,286 | 12,396 | 12,882 | 12,628 | 12,893 | 12,721 | 13,160 | 13,355 | 13,523 | 6,073 | 5,082 | 4,692 | 4,346 | 5,114 | 5,143 | 5,175 | 4,468 | 5,129 | 4,243 | 4,486 | 4,266 | 4,098 | 4,654 | 4,494 | 4,338 | 3,483 | 4,427 | 4,695 | 5,328 | 5,083 | 5,359 | 5,534 | 5,457 | 4,736 | 4,944 | 5,171 | 5,356 | 4,666 | 5,316.9 | 5,239.5 | 5,447.2 | 5,302.5 | 5,464.1 | 4,877.3 | 5,142.8 | 5,788.1 | 5,167.4 | 5,228.5 | 5,665.9 | 5,265.8 | 5,312.2 | 5,676.7 | 5,409.5 | 5,364.1 | 4,847.4 | 4,732.8 | 3,789.7 | 3,728 | 4,814.3 | 4,585 | 4,198.7 | 1,591.4 | 1,475.5 | 1,234.2 |
Deferred Revenue Non-Current
| 0 | 140 | 83 | 124 | 349 | 348 | 83 | 132 | 165 | 190 | 119 | 440 | 711 | 747 | 893 | 911 | 638 | 652 | 669 | 693 | 506 | 515 | 542 | 527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 983 | 987 | 1,106 | 1,166 | 1,249 | 1,319 | 569 | 1,348 | 471 | 516 | 1,727 | 1,785 | 1,856 | 0 | 1,378 | 1,429 | 1,470 | 1,467 | 797 | 835 | 908 | 1,323 | 1,644 | 1,854 | 1,942 | 2,000 | 1,649 | 1,699 | 1,623 | 1,538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 78 | 87 | 84 | 81 | 113 | 105 | 101 | 96 | 89 | 83 | 66 | 46 | 28 | 42 | 26 | 24 | 27 | 18 | 10 | 6 | 25 | 17 | 34 | 43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71 | 86 | 259 | 196 | 195 | 206 | 338 | 410 | 536 | 436 | 44 | 38 | 46 | 0 | 68 | 92 | 108 | 93 | 440 | 533 | 485 | 366 | 704 | 1,642 | 1,578 | 1,538 | 1,663 | 1,677 | 1,723 | 1,805 | 2,683 | 2,666 | 2,562 | 3,290 | 2,863 | 2,906 | 2,897 | 3,691 | 3,848 | 3,913 | 4,001 | 4,035 | 4,396 | 4,320 | 4,315 | 4,533 | 4,451 | 4,373 | 4,303 | 4,294 | 4,139 | 4,111 | 4,072 | 4,056 | 4,360 | 4,389 | 4,353 | 2,377 | 2,400 | 2,432 | 2,385 | 2,377 | 2,209 | 2,186 | 2,154 | 1,985 | 1,482 | 1,419 | 1,367 | 1,404 | 1,369 | 1,321 | 1,291 | 2,678 | 1,366 | 1,351 | 1,324 | 1,324 | 1,285 | 1,254 | 1,223 | 1,196 | 1,173 | 1,087 | 1,036 | 986 | 977.9 | 945.1 | 935.3 | 904.3 | 922.7 | 875 | 821.8 | 760.9 | 823.6 | 741.7 | 747 | 734.3 | 856.8 | 844.5 | 847.3 | 1,115.6 | 846.4 | 837.4 | 810.1 | 1,075.7 | 889.6 | 854.6 | 945 | 874.2 | 512.8 | 463.9 |
Other Non-Current Liabilities
| 807 | 811 | 730 | 706 | 705 | 700 | 681 | 684 | 674 | 687 | 776 | 786 | 1,071 | 1,110 | 1,260 | 1,281 | 996 | 1,011 | 1,021 | 1,070 | 889 | 912 | 940 | 802 | 1,176 | 1,519 | 1,753 | 1,763 | 1,890 | 1,929 | 1,990 | 2,017 | 1,589 | 1,648 | 1,294 | 1,254 | 1,383 | 1,441 | 1,533 | 1,833 | 887 | 1,682 | 1,141 | 1,210 | 2,421 | 2,457 | 3,320 | 3,407 | 1,511 | 1,724 | 1,727 | 1,742 | 2,070 | 2,238 | 2,213 | 1,708 | 2,076 | 3,020 | 2,959 | 2,960 | 3,124 | 3,194 | 3,294 | 3,418 | 2,441 | 3,273 | 3,698 | 7,159 | 3,573 | 3,737 | 3,678 | 7,579 | 3,648 | 3,398 | 3,189 | 2,884 | 2,859 | 8,106 | 8,031 | 8,271 | 7,283 | 7,104 | 1,825 | 1,784 | 2,069 | 2,122 | 2,050 | 1,762 | 1,379 | 1,404 | 921 | 1,285 | 4,284 | 744 | 1,093 | 1,168 | 1,144 | 1,122 | 1,015 | 1,118 | 881 | 814 | 745 | 743 | 720 | 691 | 712 | 760 | 772 | 675 | 708 | 744 | 837 | 707 | 773 | 783 | 800 | 831 | 873 | 879 | 943.5 | 954.4 | 943.6 | 991 | 998.2 | 1,644 | 7,090.4 | 6,731.9 | 6,589.6 | 6,211.9 | 5,861.9 | 6,183.9 | 5,891.4 | 5,728.2 | 5,465.9 | 5,019.5 | 5,237.7 | 4,965.3 | 4,732 | 5,753.7 | 4,632.8 | 4,492 | 5,254.2 | 218.1 | 458.4 | 281.3 |
Total Non-Current Liabilities
| 5,749 | 5,760 | 5,758 | 5,959 | 5,636 | 5,622 | 4,854 | 4,851 | 5,698 | 5,823 | 5,895 | 5,931 | 6,199 | 6,252 | 6,611 | 6,630 | 6,997 | 7,328 | 7,330 | 7,223 | 7,064 | 7,082 | 7,130 | 6,264 | 7,097 | 7,745 | 7,983 | 7,995 | 8,334 | 8,376 | 8,764 | 8,857 | 8,429 | 11,002 | 10,514 | 6,742 | 7,044 | 7,039 | 7,130 | 7,235 | 6,627 | 7,494 | 6,904 | 6,925 | 8,505 | 6,928 | 7,162 | 7,249 | 6,731 | 7,158 | 7,223 | 7,390 | 7,048 | 7,265 | 7,831 | 7,741 | 8,430 | 9,608 | 10,182 | 10,241 | 9,923 | 10,046 | 10,070 | 10,109 | 11,065 | 13,031 | 13,274 | 13,218 | 13,174 | 12,816 | 13,602 | 14,648 | 14,794 | 14,889 | 14,943 | 15,167 | 16,114 | 17,037 | 17,296 | 17,550 | 17,293 | 17,429 | 17,336 | 18,474 | 18,990 | 18,731 | 18,900 | 18,539 | 18,899 | 19,148 | 18,797 | 9,735 | 9,366 | 7,868 | 7,824 | 8,659 | 8,496 | 8,483 | 7,637 | 8,232 | 6,606 | 6,719 | 6,378 | 6,245 | 6,743 | 6,506 | 6,341 | 6,921 | 6,565 | 6,721 | 7,360 | 7,151 | 7,481 | 7,495 | 7,453 | 6,715 | 6,917 | 7,089 | 7,265 | 6,531 | 7,238.3 | 7,139 | 7,326.1 | 7,197.8 | 7,385 | 7,396.3 | 13,055 | 13,280.9 | 12,580.6 | 12,182.1 | 12,274.8 | 12,184 | 12,060.4 | 12,249.4 | 11,722.7 | 11,499.2 | 10,931.5 | 10,535.5 | 9,331.8 | 10,557.4 | 10,336.7 | 9,931.6 | 10,397.9 | 2,683.7 | 2,446.7 | 1,979.4 |
Total Liabilities
| 6,741 | 6,755 | 6,702 | 6,747 | 7,322 | 7,329 | 6,504 | 6,591 | 6,752 | 6,764 | 6,879 | 6,961 | 7,723 | 7,430 | 7,546 | 7,580 | 7,829 | 8,052 | 9,146 | 8,229 | 8,233 | 8,305 | 8,331 | 8,203 | 8,370 | 8,767 | 8,894 | 9,160 | 9,357 | 9,900 | 9,786 | 10,063 | 11,756 | 12,559 | 11,498 | 7,617 | 7,942 | 7,958 | 7,982 | 8,153 | 7,584 | 8,563 | 7,850 | 7,896 | 9,492 | 8,002 | 8,234 | 8,479 | 7,985 | 8,278 | 8,269 | 8,331 | 8,036 | 8,303 | 8,876 | 8,815 | 9,437 | 10,597 | 11,118 | 11,196 | 11,000 | 11,565 | 11,587 | 11,921 | 14,611 | 16,018 | 16,056 | 15,825 | 15,902 | 15,538 | 16,402 | 17,777 | 18,151 | 18,118 | 18,152 | 18,429 | 19,031 | 20,144 | 20,165 | 20,699 | 20,225 | 20,313 | 20,923 | 21,000 | 21,526 | 21,931 | 22,068 | 21,596 | 22,169 | 22,428 | 22,233 | 11,598 | 11,600 | 11,351 | 11,371 | 11,363 | 11,169 | 11,268 | 10,762 | 11,166 | 8,163 | 8,236 | 8,387 | 8,308 | 8,067 | 7,903 | 7,962 | 8,305 | 8,356 | 8,301 | 9,014 | 8,879 | 9,091 | 9,106 | 9,079 | 8,656 | 8,766 | 8,833 | 8,942 | 8,614 | 8,525 | 8,525.7 | 8,630.2 | 8,563 | 8,566.6 | 8,591.1 | 14,450.9 | 14,418.9 | 13,747.7 | 13,408.2 | 13,337.8 | 13,347.6 | 13,047.9 | 13,161.1 | 12,792.8 | 12,420.3 | 12,447.2 | 11,856.9 | 12,002.4 | 11,803.4 | 12,220.4 | 12,363.5 | 11,346.4 | 3,489.7 | 3,308.5 | 2,688.5 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 933 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118 | 56 | 0 | 386 | 357 | 370 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 4 | 4 | 0 | 0 | 0 | 0 |
Common Stock
| 909 | 910 | 912 | 912 | 913 | 914 | 916 | 916 | 922 | 927 | 932 | 934 | 936 | 937 | 936 | 934 | 933 | 933 | 933 | 932 | 931 | 931 | 931 | 933 | 936 | 947 | 946 | 944 | 941 | 941 | 939 | 936 | 935 | 916 | 948 | 638 | 639 | 643 | 648 | 656 | 657 | 733 | 731 | 729 | 728 | 722 | 683 | 678 | 676 | 672 | 672 | 671 | 671 | 673 | 674 | 670 | 670 | 265 | 264 | 264 | 264 | 264 | 264 | 264 | 264 | 264 | 262 | 262 | 262 | 270 | 270 | 295 | 301 | 308 | 307 | 304 | 304 | 303 | 302 | 300 | 300 | 299 | 278 | 275 | 275 | 274 | 274 | 274 | 431 | 431 | 436 | 495 | 516 | 562 | 585 | 629 | 694 | 733 | 777 | 886 | 258 | 258 | 258 | 258 | 258 | 258 | 258 | 258 | 258 | 258 | 258 | 258 | 258 | 0 | 0 | 0 | 258 | 258 | 258 | 258 | 258 | 258 | 258 | 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
| 1,780 | 1,897 | 1,870 | 2,009 | 1,929 | 1,828 | 1,738 | 2,389 | 2,510 | 2,333 | 1,679 | 2,131 | 1,842 | 1,861 | 962 | 411 | 246 | -37 | -109 | -3 | 264 | 418 | 543 | 1,093 | 1,439 | 1,441 | 1,365 | 1,078 | 1,050 | 1,154 | 1,364 | 1,421 | 1,101 | 1,106 | 1,177 | 1,349 | 1,449 | 1,428 | 1,445 | 1,508 | 1,494 | 495 | 344 | 294 | 379 | 350 | 264 | 219 | 169 | 132 | 128 | 176 | 192 | 116 | 187 | 181 | 36 | 2,631 | 2,628 | 2,658 | 2,844 | 2,855 | 3,013 | 3,278 | 4,670 | 4,516 | 4,738 | 5,014 | 5,239 | 5,269 | 5,367 | 4,755 | 4,390 | 4,328 | 4,137 | 4,840 | 5,174 | 5,012 | 4,715 | 4,573 | 4,470 | 3,972 | 3,693 | 3,662 | 3,659 | 3,666 | 3,597 | 3,740 | 3,702 | 3,778 | 3,794 | 3,852 | 3,955 | 3,952 | 3,869 | 3,849 | 3,744 | 4,839 | 4,731 | 4,578 | 4,485 | 4,328 | 4,245 | 4,372 | 4,422 | 4,391 | 4,402 | 4,397 | 4,378 | 4,344 | 4,313 | 4,372 | 4,353 | 4,313 | 4,289 | 4,226 | 4,056 | 4,042 | 3,878 | 3,733 | 3,606 | 3,523.3 | 3,456.1 | 3,391.2 | 3,351 | 3,345.9 | 3,225.8 | 3,057.7 | 3,033.5 | 2,987.4 | 2,955.5 | 2,929.6 | 3,324.6 | 3,334.7 | 3,325.4 | 3,333.4 | 3,334.9 | 3,309.6 | 3,260.8 | 3,197.4 | 3,393 | 3,293 | 3,125.2 | 2,813.8 | 2,567.5 | 2,498.8 |
Accumulated Other Comprehensive Income/Loss
| -279 | 184 | 189 | 198 | -223 | -225 | -240 | -247 | -418 | -398 | -450 | -479 | -651 | -656 | -792 | -822 | -830 | -860 | -901 | -904 | -736 | -755 | -794 | -1,152 | -1,552 | -1,603 | -1,786 | -1,562 | -1,337 | -1,379 | -1,428 | -1,459 | -1,110 | -1,133 | -1,163 | -1,212 | -1,313 | -1,323 | -1,379 | -1,393 | -857 | -663 | -701 | -686 | -1,463 | -1,508 | -1,530 | -1,558 | -1,197 | -1,238 | -1,214 | -1,179 | -655 | -662 | -756 | -791 | -643 | -592 | -635 | -664 | -540 | -646 | -667 | -495 | 907 | 1,160 | 1,064 | 1,096 | 414 | 216 | 230 | 223 | 422 | 436 | 404 | 429 | 429 | 322 | 344 | 307 | 268 | 130 | 201 | 232 | 74 | 87 | -121 | -266 | -333 | -252 | -342 | -345 | -280 | -175 | -261 | -178 | -42 | -84 | -116 | -167 | -152 | -292 | -350 | -416 | -336 | -296 | -240 | -246 | -210 | -202 | -202 | -186 | -178 | -4,900 | -4,900 | -4,900 | -166 | -186 | -220 | -214 | -168 | -216 | -204 | 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
| 7,517 | 0 | 0 | 0 | 7,609 | 7,624 | 7,662 | 7,691 | 7,824 | 7,954 | 8,076 | 8,181 | 8,242 | 8,258 | 8,222 | 8,208 | 8,178 | 8,166 | -1,866 | 8,152 | 8,140 | 8,130 | 8,121 | 8,172 | 8,234 | 8,496 | 8,466 | 6,877 | 7,054 | 6,995 | 6,912 | 6,823 | 7,154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,173 | 4,692 | 4,620 | 4,611 | 4,595 | 4,587 | 4,607 | 4,597 | 4,552 | 4,547 | 1,796 | 1,789 | 1,786 | 1,781 | 1,776 | 1,771 | 1,767 | 6,434 | 1,753 | 1,636 | 1,609 | 1,554 | 2,098 | 1,973 | 3,812 | 4,108 | 4,428 | 4,381 | 4,227 | 4,219 | 4,212 | 4,144 | 4,075 | 4,021 | 4,009 | 3,042 | 2,940 | 2,913 | 2,879 | 2,878 | 2,875 | 2,826 | 2,825 | 2,797 | 2,693 | 2,664 | 2,615 | 2,576 | 2,532 | 2,492 | 1,425 | 1,797 | 1,876 | 195 | 340 | 302 | 312 | 261 | 241 | 200 | 240 | 217 | 183 | 177 | 160 | 155 | 5,145 | 5,135 | 5,160 | 318 | 400 | 517 | 513 | 490 | 513.2 | 507 | 574.9 | 572.5 | 596.8 | 614.7 | 588.3 | 577.3 | 581.8 | 573.2 | 559.8 | 561.4 | 550.5 | 532.5 | 530.4 | 548.2 | 950.8 | 948.4 | 946.2 | 944.1 | 936 | 915.6 | 898.4 | 681.7 | 818 |
Total Shareholders Equity
| 9,927 | 10,045 | 10,054 | 10,236 | 10,228 | 10,141 | 10,076 | 10,749 | 10,838 | 10,816 | 10,237 | 10,767 | 10,369 | 10,400 | 9,328 | 8,731 | 8,527 | 8,202 | 8,082 | 8,177 | 8,599 | 8,724 | 8,801 | 9,046 | 9,057 | 9,281 | 8,991 | 8,899 | 9,045 | 9,090 | 9,215 | 9,180 | 9,190 | 9,430 | 10,281 | 4,869 | 4,878 | 4,925 | 5,027 | 5,304 | 5,856 | 7,092 | 6,852 | 6,795 | 6,078 | 5,868 | 4,244 | 4,070 | 4,340 | 4,186 | 4,197 | 4,263 | 4,795 | 4,734 | 4,702 | 4,612 | 4,610 | 4,100 | 4,046 | 4,044 | 4,365 | 4,277 | 4,381 | 4,814 | 7,605 | 7,693 | 7,700 | 7,981 | 7,469 | 7,853 | 7,840 | 9,085 | 9,221 | 9,500 | 9,229 | 9,800 | 10,126 | 9,849 | 9,505 | 9,255 | 9,059 | 8,410 | 7,214 | 7,109 | 6,921 | 6,906 | 6,628 | 6,623 | 6,626 | 6,782 | 6,685 | 6,695 | 6,855 | 6,954 | 6,769 | 6,832 | 6,888 | 6,913 | 7,189 | 7,173 | 4,786 | 4,634 | 4,455 | 4,526 | 4,605 | 4,594 | 4,620 | 4,649 | 4,643 | 4,583 | 4,546 | 4,604 | 4,588 | 4,558 | 4,524 | 4,486 | 4,466 | 4,514 | 4,433 | 4,290 | 4,186 | 4,078.5 | 4,017.2 | 3,966.1 | 3,923.5 | 3,942.7 | 3,840.5 | 3,646 | 3,610.8 | 3,569.2 | 3,528.7 | 3,489.4 | 3,886 | 3,885.2 | 3,857.9 | 3,863.8 | 3,883.1 | 4,260.4 | 4,209.2 | 4,147.6 | 4,341.1 | 4,233 | 4,040.8 | 3,712.2 | 3,249.2 | 3,316.8 |
Total Equity
| 9,927 | 10,045 | 10,054 | 10,236 | 10,228 | 10,141 | 10,076 | 10,749 | 10,838 | 10,816 | 10,237 | 10,767 | 10,369 | 10,400 | 9,328 | 8,731 | 8,527 | 8,202 | 8,082 | 8,177 | 8,599 | 8,724 | 8,801 | 9,046 | 9,057 | 9,281 | 8,991 | 8,899 | 9,045 | 9,090 | 9,215 | 9,180 | 9,190 | 9,430 | 10,281 | 4,869 | 4,878 | 4,925 | 5,027 | 5,304 | 5,856 | 7,143 | 6,885 | 6,832 | 6,117 | 5,906 | 4,276 | 4,113 | 4,353 | 4,197 | 4,205 | 4,267 | 4,799 | 4,736 | 4,704 | 4,614 | 4,616 | 4,111 | 4,057 | 4,054 | 4,381 | 4,305 | 4,394 | 4,814 | 7,605 | 7,693 | 7,700 | 7,981 | 7,469 | 7,853 | 7,840 | 9,085 | 9,221 | 9,500 | 9,229 | 9,800 | 10,126 | 9,849 | 9,505 | 9,255 | 9,059 | 8,410 | 7,214 | 7,109 | 6,921 | 6,906 | 6,628 | 6,623 | 6,626 | 6,782 | 6,685 | 6,695 | 6,855 | 6,954 | 6,769 | 6,832 | 6,888 | 6,913 | 7,189 | 7,173 | 4,786 | 4,634 | 4,455 | 4,526 | 4,605 | 4,594 | 4,620 | 4,770 | 4,762 | 4,700 | 4,660 | 4,717 | 4,588 | 4,668 | 4,636 | 4,597 | 4,572 | 4,620 | 4,536 | 4,393 | 4,289.1 | 4,181.4 | 4,125.8 | 4,075.4 | 4,033 | 4,036.5 | 3,933.5 | 3,739.5 | 3,702.7 | 3,663.8 | 3,616.9 | 3,579.9 | 3,969.8 | 3,968.6 | 3,930.8 | 3,935.5 | 3,953.6 | 4,286.3 | 4,234.7 | 4,172.6 | 4,364.5 | 4,259.8 | 4,040.8 | 3,712.2 | 3,249.2 | 3,316.8 |
Total Liabilities & Shareholders Equity
| 16,668 | 16,800 | 16,756 | 16,983 | 17,550 | 17,470 | 16,580 | 17,340 | 17,590 | 17,580 | 17,116 | 17,728 | 18,092 | 17,830 | 16,874 | 16,311 | 16,356 | 16,254 | 17,228 | 16,406 | 16,832 | 17,029 | 17,132 | 17,249 | 17,427 | 18,048 | 17,885 | 18,059 | 18,402 | 18,990 | 19,001 | 19,243 | 20,946 | 21,989 | 21,779 | 12,486 | 12,820 | 12,883 | 13,009 | 13,457 | 13,440 | 15,706 | 14,735 | 14,728 | 15,609 | 13,908 | 12,510 | 12,592 | 12,338 | 12,475 | 12,474 | 12,598 | 12,835 | 13,039 | 13,580 | 13,429 | 14,053 | 14,708 | 15,175 | 15,250 | 15,365 | 15,842 | 15,981 | 16,735 | 22,216 | 23,711 | 23,756 | 23,806 | 23,371 | 23,391 | 24,242 | 26,862 | 27,372 | 27,618 | 27,381 | 28,229 | 29,157 | 29,993 | 29,670 | 29,954 | 29,284 | 28,723 | 28,137 | 28,109 | 28,447 | 28,837 | 28,696 | 28,219 | 28,795 | 29,210 | 28,918 | 18,293 | 18,455 | 18,305 | 18,140 | 18,195 | 18,057 | 18,181 | 17,951 | 18,339 | 12,949 | 12,870 | 12,842 | 12,834 | 12,672 | 12,497 | 12,582 | 13,075 | 13,118 | 13,001 | 13,674 | 13,596 | 13,679 | 13,774 | 13,715 | 13,253 | 13,338 | 13,453 | 13,478 | 13,007 | 12,814.1 | 12,707.1 | 12,756 | 12,638.4 | 12,599.6 | 12,627.6 | 18,384.4 | 18,158.4 | 17,450.4 | 17,072 | 16,954.7 | 16,927.5 | 17,017.7 | 17,129.7 | 16,723.6 | 16,355.8 | 16,400.8 | 16,143.2 | 16,237.1 | 15,976 | 16,584.9 | 16,623.3 | 15,387.2 | 7,201.9 | 6,557.7 | 6,005.3 |