Xerox Holdings Corporation
NASDAQ:XRX
8.9 (USD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 521 | 525 | 745 | 589 | 532 | 477 | 591 | 1,045 | 932 | 1,151 | 1,681 | 1,840 | 2,209 | 2,124 | 2,379 | 2,625 | 3,242 | 2,272 | 2,622 | 2,740 | 922 | 712 | 723 | 1,084 | 1,157 | 1,263 | 1,398 | 1,293 | 1,781 | 1,246 | 1,045 | 2,223 | 1,423 | 1,203 | 1,189 | 1,368 | 804 | 1,641 | 872 | 1,411 | 1,015 | 1,007 | 1,567 | 1,764 | 948 | 929 | 993 | 1,246 | 882 | 814 | 1,514 | 902 | 785 | 1,098 | 1,000 | 1,211 | 975 | 1,082 | 1,010 | 3,799 | 1,159 | 1,221 | 549 | 1,229 | 873 | 843 | 842 | 1,099 | 848 | 850 | 1,218 | 1,399 | 1,336 | 982 | 1,598 | 1,322 | 1,345 | 1,912 | 3,298 | 3,218 | 3,395 | 2,542 | 2,298 | 2,477 | 2,270 | 2,279 | 3,035 | 2,887 | 2,281 | 1,891 | 4,747 | 3,990 | 2,427 | 2,177 | 2,778 | 1,741 | 154 | 120 | 61 | 126 | 106 | 103 | 106 | 79 | 106 | 142 | 19 | 75 | 62 | 118 | 31 | 104 | 136 | 18 | 5 | 130 | 137 | 52 | 29 | 56 | 52 | 75 | 21 | 86 | 169 | 39 | 49 | 87 | 182 | 52 | 64 | 80 | 60 | 114 | 111 | 224 | 148 | 202 | 222 | 142 | 315 | 0 | 309 | 402 | 221.5 |
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 | 20 | 65 | 137 | 120 | 199 | 196 | 244 | 235 | 190 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 521 | 525 | 745 | 589 | 532 | 477 | 591 | 1,045 | 932 | 1,151 | 1,681 | 1,840 | 2,209 | 2,124 | 2,379 | 2,625 | 3,242 | 2,272 | 2,622 | 2,740 | 922 | 712 | 723 | 1,084 | 1,157 | 1,263 | 1,398 | 1,293 | 1,781 | 1,246 | 1,045 | 2,223 | 1,423 | 1,203 | 1,189 | 1,368 | 804 | 1,641 | 872 | 1,411 | 1,015 | 1,007 | 1,567 | 1,764 | 948 | 929 | 993 | 1,246 | 882 | 814 | 1,514 | 902 | 785 | 1,098 | 1,000 | 1,211 | 975 | 1,082 | 1,010 | 3,799 | 1,159 | 1,221 | 549 | 1,229 | 873 | 843 | 842 | 1,099 | 848 | 870 | 1,283 | 1,536 | 1,456 | 1,181 | 1,794 | 1,566 | 1,580 | 2,102 | 3,298 | 3,218 | 3,395 | 2,542 | 2,298 | 2,477 | 2,270 | 2,279 | 3,035 | 2,887 | 2,281 | 1,891 | 4,747 | 3,990 | 2,427 | 2,177 | 2,778 | 1,741 | 154 | 120 | 61 | 126 | 106 | 103 | 106 | 79 | 106 | 142 | 19 | 75 | 62 | 118 | 31 | 104 | 136 | 18 | 5 | 130 | 137 | 52 | 29 | 56 | 52 | 75 | 21 | 86 | 169 | 39 | 49 | 87 | 182 | 52 | 64 | 80 | 60 | 114 | 111 | 224 | 148 | 202 | 222 | 142 | 315 | 0 | 309 | 402 | 221.5 |
Net Receivables
| 821 | 1,630 | 1,696 | 1,776 | 1,866 | 1,913 | 1,934 | 2,011 | 1,921 | 1,954 | 1,919 | 1,954 | 2,030 | 1,992 | 1,938 | 2,064 | 2,072 | 1,951 | 2,272 | 2,505 | 2,439 | 2,541 | 2,527 | 2,599 | 2,623 | 2,637 | 2,733 | 2,786 | 2,407 | 2,399 | 2,346 | 2,307 | 3,844 | 3,870 | 3,863 | 3,731 | 4,041 | 4,163 | 4,151 | 4,187 | 4,579 | 4,721 | 4,667 | 4,542 | 4,711 | 4,914 | 4,956 | 4,854 | 5,254 | 4,912 | 5,203 | 4,931 | 5,349 | 5,364 | 6,073 | 5,311 | 5,635 | 5,367 | 5,730 | 4,324 | 4,505 | 4,500 | 4,513 | 4,899 | 5,330 | 5,542 | 5,521 | 5,454 | 5,523 | 5,366 | 5,088 | 5,121 | 5,088 | 5,115 | 4,939 | 4,937 | 5,003 | 5,072 | 5,103 | 5,385 | 5,182 | 5,341 | 5,422 | 5,601 | 5,474 | 5,633 | 5,598 | 5,724 | 5,526 | 5,528 | 5,709 | 5,818 | 6,822 | 6,843 | 7,074 | 7,378 | 7,331 | 8,005 | 8,180 | 7,737 | 8,155 | 7,842 | 7,634 | 7,891 | 7,479 | 7,092 | 6,895 | 6,744 | 6,411 | 6,367 | 6,319 | 6,408 | 6,200 | 6,209 | 6,181 | 5,963 | 5,900 | 7,043 | 7,130 | 6,997 | 10,463 | 10,324 | 10,304 | 10,249 | 10,042 | 10,254 | 10,225 | 6,444 | 11,875 | 11,347 | 10,858 | 10,595 | 10,085 | 9,929 | 9,892 | 9,699 | 12,621 | 12,033 | 11,665 | 11,811 | 11,501 | 0 | 2,104 | 1,867 | 1,257.4 |
Inventory
| 732 | 737 | 736 | 661 | 728 | 782 | 863 | 797 | 777 | 765 | 732 | 696 | 788 | 815 | 841 | 843 | 978 | 922 | 824 | 694 | 758 | 788 | 859 | 818 | 958 | 947 | 1,001 | 915 | 1,039 | 944 | 898 | 841 | 1,019 | 1,017 | 1,034 | 942 | 1,110 | 1,072 | 1,009 | 934 | 1,069 | 1,077 | 1,044 | 998 | 1,152 | 1,109 | 1,096 | 1,011 | 1,128 | 1,073 | 1,065 | 1,021 | 1,209 | 1,129 | 1,100 | 991 | 1,177 | 1,026 | 1,018 | 900 | 1,069 | 1,141 | 1,295 | 1,232 | 1,376 | 1,436 | 1,431 | 1,305 | 1,450 | 1,416 | 1,290 | 1,163 | 1,397 | 1,332 | 1,260 | 1,201 | 1,430 | 1,217 | 1,229 | 1,143 | 1,349 | 1,225 | 1,199 | 1,152 | 1,279 | 1,232 | 1,225 | 1,222 | 1,207 | 1,245 | 1,283 | 1,364 | 1,541 | 1,566 | 1,772 | 1,932 | 3,108 | 3,289 | 3,293 | 2,961 | 3,048 | 3,091 | 3,309 | 3,269 | 3,506 | 3,168 | 3,087 | 2,792 | 3,092 | 3,046 | 2,862 | 2,676 | 3,099 | 3,001 | 2,911 | 2,646 | 2,946 | 2,789 | 2,601 | 2,294 | 2,554 | 2,395 | 2,370 | 2,162 | 2,472 | 2,573 | 2,483 | 2,257 | 2,566 | 2,369 | 2,281 | 2,091 | 2,229 | 2,220 | 2,293 | 2,148 | 2,531 | 2,093 | 2,145 | 1,567 | 1,833 | 0 | 1,408 | 1,389 | 1,469.8 |
Other Current Assets
| 937 | 159 | 171 | 151 | 228 | 218 | 252 | 254 | 265 | 232 | 234 | 211 | 209 | 244 | 262 | 251 | 249 | 246 | 259 | 201 | 221 | 196 | 204 | 194 | 232 | 232 | 254 | 236 | 402 | 389 | 426 | 619 | 721 | 761 | 722 | 640 | 1,044 | 956 | 1,002 | 1,082 | 1,219 | 1,174 | 1,184 | 1,207 | 1,259 | 1,260 | 1,215 | 1,162 | 1,122 | 1,213 | 1,100 | 194 | 1,138 | 1,104 | 1,046 | 399 | 1,110 | 1,023 | 1,022 | 708 | 707 | 776 | 725 | 346 | 1,170 | 967 | 877 | 317 | 955 | 941 | 915 | 308 | 1,094 | 1,098 | 1,130 | 1,032 | 1,088 | 1,081 | 1,038 | 1,182 | 1,064 | 1,150 | 1,199 | 1,105 | 1,283 | 1,297 | 1,222 | 1,186 | 1,436 | 1,488 | 1,338 | 1,428 | 573 | 621 | 643 | 724 | 1,552 | 1,487 | 1,424 | 1,161 | 1,267 | 1,446 | 1,322 | 1,236 | 1,130 | 1,180 | 1,115 | 1,155 | 952 | 1,014 | 974 | 964 | 1,032 | 1,053 | 1,112 | 1,094 | 1,057 | 1,105 | 1,056 | 1,199 | 1,024 | 1,068 | 1,067 | 1,167 | 819 | 869 | 839 | 12,604 | 11,749 | 11,331 | 11,348 | 11,171 | 11,170 | 10,882 | 10,708 | 10,479 | 9,883 | 9,932 | 9,604 | 9,394 | 9,064 | 0 | 638 | 315 | 951.8 |
Total Current Assets
| 3,011 | 3,051 | 3,348 | 3,177 | 3,354 | 3,390 | 3,640 | 4,107 | 3,895 | 4,102 | 4,566 | 4,701 | 5,236 | 5,175 | 5,420 | 5,783 | 6,541 | 5,391 | 5,977 | 6,140 | 4,340 | 4,237 | 4,313 | 4,695 | 4,970 | 5,080 | 5,386 | 5,230 | 5,629 | 4,978 | 4,715 | 6,992 | 7,007 | 6,851 | 6,808 | 6,681 | 6,999 | 7,832 | 8,358 | 8,874 | 7,882 | 7,979 | 8,462 | 8,511 | 8,070 | 8,212 | 8,260 | 8,273 | 8,386 | 8,012 | 8,882 | 7,912 | 8,481 | 8,695 | 9,219 | 8,639 | 8,897 | 8,498 | 8,780 | 9,731 | 7,440 | 7,638 | 7,082 | 8,150 | 8,749 | 8,788 | 8,671 | 8,540 | 8,776 | 8,593 | 8,576 | 8,754 | 9,035 | 8,726 | 9,123 | 8,736 | 9,101 | 9,472 | 10,668 | 10,928 | 10,990 | 10,258 | 10,118 | 10,335 | 10,306 | 10,441 | 11,080 | 11,019 | 10,450 | 10,152 | 13,077 | 12,600 | 12,772 | 12,428 | 13,806 | 13,022 | 12,145 | 12,901 | 12,958 | 11,985 | 12,576 | 12,482 | 12,371 | 12,475 | 12,221 | 11,582 | 11,116 | 10,766 | 10,517 | 10,545 | 10,186 | 10,152 | 10,467 | 10,281 | 10,209 | 9,833 | 10,040 | 10,989 | 10,816 | 10,546 | 14,093 | 13,862 | 13,762 | 13,664 | 13,502 | 13,735 | 13,596 | 21,392 | 26,372 | 25,099 | 24,551 | 23,937 | 23,544 | 23,145 | 23,004 | 22,550 | 25,183 | 24,260 | 23,636 | 22,914 | 22,713 | 0 | 4,459 | 3,973 | 3,900.5 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 255 | 650 | 677 | 703 | 530 | 540 | 561 | 555 | 531 | 560 | 604 | 611 | 624 | 643 | 670 | 703 | 713 | 730 | 761 | 790 | 816 | 854 | 883 | 941 | 968 | 1,002 | 1,050 | 1,083 | 1,092 | 1,100 | 1,113 | 1,135 | 1,446 | 1,457 | 1,489 | 1,491 | 1,535 | 1,578 | 1,583 | 1,648 | 1,914 | 1,968 | 1,979 | 2,025 | 2,018 | 2,015 | 2,043 | 2,091 | 2,092 | 2,072 | 2,139 | 2,145 | 2,150 | 2,204 | 2,202 | 2,201 | 2,175 | 2,126 | 2,191 | 1,860 | 1,901 | 1,939 | 1,946 | 2,013 | 2,119 | 2,226 | 2,215 | 2,174 | 2,132 | 2,092 | 2,017 | 2,008 | 2,037 | 2,039 | 2,034 | 1,627 | 1,652 | 1,658 | 2,097 | 1,759 | 1,723 | 2,081 | 1,776 | 1,827 | 2,117 | 2,162 | 1,748 | 1,757 | 1,773 | 1,872 | 1,878 | 1,999 | 2,099 | 2,160 | 2,379 | 2,495 | 2,499 | 2,503 | 2,545 | 2,456 | 2,440 | 2,367 | 2,335 | 2,366 | 2,274 | 2,247 | 2,373 | 2,377 | 2,287 | 2,264 | 2,233 | 2,256 | 2,180 | 2,142 | 2,135 | 2,092 | 2,075 | 2,062 | 2,055 | 2,108 | 2,084 | 2,102 | 2,198 | 2,219 | 2,169 | 2,200 | 2,135 | 2,150 | 2,284 | 2,168 | 2,135 | 2,105 | 1,997 | 1,994 | 2,033 | 2,012 | 2,139 | 2,059 | 2,022 | 1,997 | 1,960 | 0 | 2,817 | 1,491 | 2,659.7 |
Goodwill
| 1,709 | 2,719 | 2,720 | 2,747 | 2,716 | 2,751 | 2,850 | 2,820 | 2,753 | 3,217 | 3,300 | 3,287 | 4,066 | 4,104 | 4,075 | 4,071 | 3,996 | 3,939 | 3,941 | 3,900 | 3,853 | 3,887 | 3,889 | 3,867 | 3,899 | 3,897 | 3,973 | 3,930 | 3,922 | 3,893 | 3,808 | 3,787 | 8,688 | 8,726 | 8,814 | 8,823 | 8,839 | 8,810 | 8,723 | 8,805 | 9,351 | 9,431 | 9,243 | 9,205 | 9,169 | 9,064 | 8,993 | 9,062 | 9,042 | 8,848 | 8,918 | 8,803 | 8,786 | 8,830 | 8,730 | 8,649 | 8,613 | 8,446 | 8,463 | 3,422 | 3,405 | 3,445 | 3,275 | 3,182 | 3,446 | 3,591 | 3,456 | 3,448 | 3,482 | 3,427 | 2,026 | 2,024 | 1,917 | 1,748 | 1,688 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 149 | 155 | 165 | 245 | 183 | 194 | 202 | 208 | 216 | 223 | 240 | 211 | 216 | 230 | 223 | 237 | 240 | 250 | 263 | 199 | 203 | 212 | 208 | 220 | 232 | 244 | 257 | 268 | 276 | 286 | 280 | 290 | 1,528 | 1,605 | 1,684 | 1,765 | 1,840 | 1,890 | 1,947 | 2,031 | 2,317 | 2,388 | 2,436 | 2,503 | 2,586 | 2,656 | 2,724 | 2,783 | 2,857 | 2,904 | 2,989 | 3,042 | 3,172 | 3,245 | 3,304 | 3,984 | 3,447 | 3,495 | 3,584 | 598 | 609 | 621 | 635 | 610 | 625 | 624 | 611 | 891 | 622 | 638 | 278 | 286 | 288 | 270 | 279 | 1,960 | 1,998 | 2,030 | 2,091 | 2,145 | 2,038 | 2,053 | 2,079 | 2,047 | 1,958 | 1,951 | 1,893 | 1,924 | 1,587 | 1,559 | 5,910 | 5,898 | 5,003 | 4,939 | 4,677 | 4,639 | 4,109 | 2,233 | 2,335 | 1,724 | 1,751 | 1,688 | 1,724 | 1,731 | 1,782 | 1,756 | 1,385 | 1,375 | 1,345 | 1,368 | 627 | 623 | 620 | 621 | 625 | 627 | 248 | 267 | 921 | 284 | 283 | 287 | 289 | 291 | 314 | 317 | 318 | 427 | 982 | 989 | 982 | 991 | 999 | 1,007 | 1,016 | 1,026 | 1,097 | 1,106 | 1,116 | 1,123 | 1,071 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 1,858 | 2,874 | 2,885 | 2,992 | 2,899 | 2,945 | 3,052 | 3,028 | 2,969 | 3,440 | 3,540 | 3,498 | 4,282 | 4,334 | 4,298 | 4,308 | 4,236 | 4,189 | 4,204 | 4,099 | 4,056 | 4,099 | 4,097 | 4,087 | 4,131 | 4,141 | 4,230 | 4,198 | 4,198 | 4,179 | 4,088 | 4,077 | 10,216 | 10,331 | 10,498 | 10,588 | 10,679 | 10,700 | 10,670 | 10,836 | 11,668 | 11,819 | 11,679 | 11,708 | 11,755 | 11,720 | 11,717 | 11,845 | 11,899 | 11,752 | 11,907 | 11,845 | 11,958 | 12,075 | 12,034 | 12,633 | 12,060 | 11,941 | 12,047 | 4,020 | 4,014 | 4,066 | 3,910 | 3,792 | 4,071 | 4,215 | 4,067 | 4,339 | 4,104 | 4,065 | 2,304 | 2,310 | 2,205 | 2,018 | 1,967 | 1,960 | 1,998 | 2,030 | 2,091 | 2,145 | 2,038 | 2,053 | 2,079 | 2,047 | 1,958 | 1,951 | 1,893 | 1,924 | 1,587 | 1,559 | 5,910 | 5,898 | 5,003 | 4,939 | 4,677 | 4,639 | 4,109 | 2,233 | 2,335 | 1,724 | 1,751 | 1,688 | 1,724 | 1,731 | 1,782 | 1,756 | 1,385 | 1,375 | 1,345 | 1,368 | 627 | 623 | 620 | 621 | 625 | 627 | 248 | 267 | 921 | 284 | 283 | 287 | 289 | 291 | 314 | 317 | 318 | 427 | 982 | 989 | 982 | 991 | 999 | 1,007 | 1,016 | 1,026 | 1,097 | 1,106 | 1,116 | 1,123 | 1,071 | 0 | 0 | 0 | 0 |
Long Term Investments
| 1,275 | 1,343 | 1,435 | 1,691 | 1,605 | 1,697 | 1,911 | 59 | 1,858 | 1,889 | 1,938 | 53 | 1,936 | 1,971 | 1,920 | 47 | 1,899 | 1,908 | 1,929 | 46 | 1,517 | 1,472 | 1,452 | 1,403 | 1,362 | 1,344 | 1,378 | 1,404 | 1,441 | 1,398 | 1,477 | 1,388 | 1,524 | 1,471 | 1,432 | 1,389 | 1,387 | 1,377 | 1,383 | 1,338 | 1,365 | 1,403 | 1,384 | 1,285 | 1,329 | 1,273 | 1,332 | 1,381 | 1,442 | 1,367 | 1,338 | 1,395 | 1,388 | 1,318 | 1,297 | 1,291 | 1,256 | 1,150 | 1,111 | 1,056 | 1,051 | 979 | 947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,592 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 635 | 760 | 749 | 745 | 701 | 620 | 598 | 582 | 496 | 539 | 528 | 519 | 511 | 491 | 510 | 508 | 573 | 563 | 604 | 596 | 688 | 739 | 753 | 740 | 797 | 917 | 942 | 1,026 | 1,477 | 1,481 | 1,489 | 2,398 | 2,457 | 2,508 | 2,565 | 714 | 2,570 | 2,581 | 2,558 | 2,719 | 2,708 | 2,826 | 2,844 | 368 | 643 | 667 | 697 | 763 | 454 | 598 | 638 | 672 | 414 | 477 | 541 | 540 | 565 | 635 | 733 | 1,640 | 1,673 | 1,797 | 1,667 | 1,692 | 1,522 | 1,599 | 1,610 | 1,349 | 1,472 | 1,514 | 1,753 | 1,790 | 1,529 | 1,535 | 1,532 | 1,547 | 1,518 | 1,524 | 1,450 | 1,521 | 1,505 | 1,468 | 1,495 | 1,526 | 1,557 | 1,610 | 0 | 1,592 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,288 | 813 | 850 | 700 | 1,355 | 1,377 | 1,284 | 3,212 | 1,671 | 1,740 | 1,906 | 3,841 | 1,492 | 1,496 | 1,454 | 3,392 | 1,390 | 1,344 | 1,309 | 3,385 | 3,243 | 3,283 | 3,301 | 3,008 | 3,125 | 3,072 | 3,189 | 3,005 | 2,980 | 3,031 | 3,034 | 2,155 | 1,992 | 2,023 | 2,065 | 3,940 | 1,776 | 1,948 | 2,105 | 2,243 | 2,340 | 2,513 | 2,520 | 5,139 | 5,201 | 5,440 | 5,516 | 5,662 | 5,966 | 6,040 | 6,247 | 6,147 | 6,150 | 6,326 | 5,566 | 5,296 | 5,894 | 5,664 | 5,761 | 5,725 | 5,674 | 5,637 | 5,488 | 6,800 | 7,164 | 7,484 | 7,556 | 7,141 | 6,913 | 6,742 | 6,741 | 6,847 | 7,554 | 7,563 | 7,517 | 8,083 | 8,001 | 8,021 | 7,967 | 8,531 | 8,278 | 7,637 | 8,567 | 8,856 | 8,436 | 8,385 | 10,624 | 10,758 | 10,656 | 11,434 | 6,890 | 7,192 | 7,157 | 7,771 | 8,335 | 9,319 | 10,530 | 12,677 | 12,660 | 12,649 | 12,185 | 12,094 | 12,846 | 13,452 | 13,388 | 13,352 | 12,677 | 13,214 | 13,099 | 13,656 | 13,642 | 13,787 | 13,276 | 13,274 | 13,406 | 13,417 | 25,263 | 24,332 | 25,578 | 25,647 | 22,539 | 22,114 | 22,248 | 22,576 | 22,109 | 21,855 | 21,522 | 10,082 | 4,581 | 4,489 | 4,626 | 4,625 | 4,852 | 5,360 | 5,699 | 5,907 | 3,156 | 3,537 | 3,619 | 4,054 | 3,817 | 0 | 4,322 | 5,144 | 3,256.5 |
Total Non-Current Assets
| 5,311 | 6,440 | 6,596 | 6,831 | 7,090 | 7,179 | 7,406 | 7,436 | 7,525 | 8,168 | 8,516 | 8,522 | 8,845 | 8,935 | 8,852 | 8,958 | 8,811 | 8,734 | 8,807 | 8,916 | 10,320 | 10,447 | 10,486 | 10,179 | 10,383 | 10,476 | 10,789 | 10,716 | 11,188 | 11,189 | 11,201 | 11,153 | 17,635 | 17,790 | 18,049 | 18,122 | 17,947 | 18,184 | 18,299 | 18,784 | 19,995 | 20,529 | 20,406 | 20,525 | 20,946 | 21,115 | 21,305 | 21,742 | 21,853 | 21,829 | 22,269 | 22,204 | 22,060 | 22,400 | 21,640 | 21,961 | 21,950 | 21,516 | 21,843 | 14,301 | 14,313 | 14,418 | 13,958 | 14,297 | 14,876 | 15,524 | 15,448 | 15,003 | 14,621 | 14,413 | 12,815 | 12,955 | 13,325 | 13,155 | 13,050 | 13,217 | 13,169 | 13,233 | 13,605 | 13,956 | 13,544 | 13,239 | 13,917 | 14,256 | 14,068 | 14,108 | 14,265 | 14,439 | 14,016 | 14,865 | 14,678 | 15,089 | 14,259 | 14,870 | 15,391 | 16,453 | 17,138 | 17,413 | 17,540 | 16,829 | 16,376 | 16,149 | 16,905 | 17,549 | 17,444 | 17,355 | 16,435 | 16,966 | 16,731 | 17,288 | 16,502 | 16,666 | 16,076 | 16,037 | 16,166 | 16,136 | 27,586 | 26,661 | 28,554 | 28,039 | 24,906 | 24,503 | 24,735 | 25,086 | 24,592 | 24,372 | 23,975 | 12,659 | 7,847 | 7,646 | 7,743 | 7,721 | 7,848 | 8,361 | 8,748 | 8,945 | 6,392 | 6,702 | 6,757 | 7,174 | 6,848 | 26,441 | 7,139 | 6,635 | 5,916.2 |
Total Assets
| 8,322 | 9,491 | 9,944 | 10,008 | 10,444 | 10,569 | 11,046 | 11,543 | 11,420 | 12,270 | 13,082 | 13,223 | 14,081 | 14,110 | 14,272 | 14,741 | 15,352 | 14,125 | 14,784 | 15,056 | 14,660 | 14,684 | 14,799 | 14,874 | 15,353 | 15,556 | 16,175 | 15,946 | 16,817 | 16,167 | 15,916 | 18,145 | 24,642 | 24,641 | 24,857 | 24,803 | 24,946 | 26,016 | 26,657 | 27,658 | 27,877 | 28,508 | 28,868 | 29,036 | 29,016 | 29,327 | 29,565 | 30,015 | 30,239 | 29,841 | 31,151 | 30,116 | 30,541 | 31,095 | 30,859 | 30,600 | 30,847 | 30,014 | 30,623 | 24,032 | 21,753 | 22,056 | 21,040 | 22,447 | 23,625 | 24,312 | 24,119 | 23,543 | 23,397 | 23,006 | 21,391 | 21,709 | 22,360 | 21,881 | 22,173 | 21,953 | 22,270 | 22,705 | 24,273 | 24,884 | 24,534 | 23,497 | 24,035 | 24,591 | 24,374 | 24,549 | 25,345 | 25,458 | 24,466 | 25,017 | 27,755 | 27,689 | 27,031 | 27,298 | 29,197 | 29,475 | 29,283 | 30,314 | 30,498 | 28,814 | 28,952 | 28,631 | 29,276 | 30,024 | 29,665 | 28,937 | 27,551 | 27,732 | 27,248 | 27,833 | 26,688 | 26,818 | 26,543 | 26,318 | 26,375 | 25,969 | 37,626 | 37,650 | 39,370 | 38,585 | 38,999 | 38,365 | 38,497 | 38,750 | 38,094 | 38,107 | 37,571 | 34,051 | 34,219 | 32,745 | 32,294 | 31,658 | 31,392 | 31,506 | 31,752 | 31,495 | 31,575 | 30,962 | 30,393 | 30,088 | 29,561 | 26,441 | 11,598 | 10,608 | 9,816.7 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 895 | 936 | 1,046 | 1,044 | 1,031 | 1,041 | 1,301 | 1,331 | 1,213 | 1,207 | 1,183 | 1,069 | 1,032 | 935 | 932 | 983 | 1,018 | 916 | 1,122 | 1,053 | 1,070 | 1,052 | 1,054 | 1,091 | 1,121 | 1,153 | 1,188 | 1,108 | 1,183 | 1,202 | 1,148 | 1,126 | 1,312 | 1,379 | 1,445 | 1,614 | 1,477 | 1,568 | 1,471 | 1,584 | 1,550 | 1,597 | 1,568 | 1,626 | 1,589 | 1,731 | 1,656 | 1,913 | 1,591 | 1,712 | 1,758 | 2,016 | 1,811 | 1,693 | 1,700 | 1,968 | 1,762 | 1,670 | 1,659 | 1,451 | 1,292 | 1,214 | 1,282 | 1,446 | 1,303 | 1,326 | 1,334 | 1,367 | 1,260 | 1,153 | 1,177 | 1,133 | 1,126 | 1,076 | 1,066 | 1,043 | 1,131 | 1,111 | 1,075 | 1,037 | 959 | 901 | 957 | 898 | 798 | 767 | 704 | 839 | 716 | 0 | 761 | 704 | 710 | 824 | 839 | 1,033 | 997 | 895 | 912 | 1,016 | 808 | 759 | 789 | 948 | 662 | 678 | 622 | 776 | 476 | 525 | 518 | 577 | 483 | 505 | 503 | 563 | 432 | 487 | 472 | 562 | 473 | 484 | 467 | 541 | 426 | 473 | 471 | 544 | 927 | 983 | 1,010 | 838 | 977 | 917 | 1,014 | 904 | 849 | 907 | 927 | 814 | 946 | 0 | 0 | 0 | 0 |
Short Term Debt
| 519 | 168 | 446 | 608 | 870 | 891 | 553 | 860 | 1,070 | 1,108 | 1,450 | 650 | 646 | 642 | 678 | 394 | 1,218 | 1,793 | 1,050 | 1,049 | 1,602 | 866 | 555 | 961 | 410 | 412 | 678 | 282 | 763 | 765 | 13 | 1,011 | 2,033 | 2,029 | 2,029 | 985 | 1,183 | 1,648 | 1,333 | 1,427 | 1,305 | 1,355 | 2,109 | 1,117 | 1,135 | 1,783 | 1,107 | 1,042 | 1,893 | 1,099 | 1,145 | 1,545 | 2,096 | 2,197 | 1,382 | 1,370 | 1,636 | 358 | 1,296 | 988 | 1,149 | 1,342 | 641 | 1,610 | 1,457 | 1,218 | 1,354 | 525 | 1,021 | 1,258 | 1,518 | 1,485 | 1,499 | 1,273 | 1,309 | 1,139 | 1,253 | 1,529 | 2,727 | 3,074 | 4,063 | 4,219 | 3,852 | 4,236 | 4,150 | 3,870 | 5,122 | 4,377 | 3,514 | 3,904 | 6,704 | 6,637 | 2,696 | 2,754 | 2,966 | 2,693 | 4,015 | 4,211 | 5,864 | 3,957 | 4,022 | 3,857 | 4,159 | 4,104 | 4,102 | 3,771 | 3,725 | 3,707 | 3,807 | 3,412 | 3,369 | 3,536 | 3,276 | 3,254 | 3,208 | 3,265 | 3,081 | 3,466 | 3,532 | 3,159 | 2,934 | 2,877 | 2,741 | 2,698 | 2,548 | 2,562 | 3,201 | 2,533 | 4,832 | 4,525 | 4,161 | 3,639 | 3,868 | 4,092 | 3,705 | 3,331 | 4,187 | 4,157 | 3,603 | 3,243 | 3,296 | 0 | 605 | 306 | 402.9 |
Tax Payables
| 0 | 0 | 0 | 39 | 0 | 0 | 0 | 76 | 0 | 0 | 0 | 99 | 0 | 0 | 0 | 75 | 0 | 0 | 0 | 86 | 0 | 0 | 0 | 110 | 0 | 0 | 0 | 98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 133 | 0 | 0 | 0 | 183 | 0 | 0 | 0 | 180 | 0 | 0 | 0 | 170 | 0 | 0 | 0 | 150 | 0 | 0 | 0 | 177 | 0 | 0 | 0 | 161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 147 | 0 | 0 | 0 | 154 | 0 | 0 | 0 | 194 | 0 | 0 | 0 | 140 | 0 | 0 | 0 | 158 | 0 | 0 | 0 | 156 | 0 | 0 | 0 | 444 | 191 | 191 | 176 | 187 | 401 | 404 | 421 | 428 | 435 | 428 | 424 | 431 | 546 | 524 | 517 | 496 | 483 | 471 | 448 | 438 | 446 | 404 | 407 | 432 | 375 | 355 | 369 | 371 | 898 | 830 | 937 | 695 | 616 | 563 | 561 | 625 | 608 | 573 | 547 | 242 | 595 | 554 | 486 | 194 | 195 | 190 | 195 | 191 | 192 | 191 | 218 | 243 | 226 | 223 | 227 | 532 | 227 | 243 | 246 | 481 | 0 | 0 | 714 | 724 | 720 | 654 | 574 | 662 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 979 | 942 | 946 | 980 | 1,105 | 1,017 | 1,025 | 985 | 1,060 | 1,100 | 1,136 | 916 | 1,106 | 1,114 | 1,035 | 961 | 1,091 | 1,082 | 1,201 | 1,175 | 1,251 | 1,258 | 1,320 | 1,043 | 1,205 | 1,189 | 1,286 | 907 | 1,315 | 1,256 | 1,287 | 2,330 | 2,036 | 2,083 | 2,251 | 2,199 | 2,287 | 2,086 | 2,503 | 2,634 | 2,302 | 2,214 | 2,406 | 2,447 | 2,439 | 2,320 | 2,416 | 2,517 | 2,283 | 2,167 | 2,485 | 2,388 | 2,370 | 2,393 | 2,665 | 2,708 | 1,948 | 1,834 | 1,982 | 1,327 | 1,373 | 1,498 | 1,368 | 1,769 | 2,229 | 2,449 | 2,414 | 1,943 | 1,401 | 1,394 | 1,338 | 1,886 | 1,786 | 1,691 | 1,816 | 1,973 | 1,727 | 1,675 | 1,881 | 1,946 | 1,832 | 1,778 | 1,992 | 1,903 | 1,804 | 1,930 | 1,913 | 2,090 | 2,535 | 3,256 | 1,630 | 2,195 | 2,251 | 2,038 | 2,292 | 1,880 | 2,510 | 2,953 | 2,985 | 2,977 | 2,860 | 2,602 | 2,722 | 3,455 | 4,157 | 3,904 | 2,722 | 3,209 | 3,021 | 3,017 | 2,585 | 3,091 | 2,812 | 2,871 | 2,970 | 3,171 | 2,841 | 2,804 | 2,453 | 3,117 | 2,810 | 2,723 | 2,777 | 2,772 | 2,093 | 2,172 | 2,311 | 2,381 | 1,148 | 1,157 | 1,086 | 1,176 | 967 | 917 | 834 | 969 | 865 | 820 | 912 | 922 | 861 | 0 | 2,245 | 1,900 | 1,812.4 |
Total Current Liabilities
| 2,393 | 2,046 | 2,438 | 2,779 | 3,006 | 2,949 | 2,879 | 3,330 | 3,343 | 3,415 | 3,769 | 2,829 | 2,784 | 2,691 | 2,645 | 2,478 | 3,327 | 3,791 | 3,373 | 3,435 | 3,923 | 3,176 | 2,929 | 3,251 | 2,736 | 2,754 | 3,152 | 2,741 | 3,452 | 3,414 | 2,624 | 4,654 | 5,782 | 5,895 | 6,146 | 5,226 | 5,382 | 5,730 | 5,731 | 6,076 | 5,703 | 5,690 | 6,600 | 5,686 | 5,646 | 6,305 | 5,627 | 5,910 | 6,213 | 5,382 | 5,795 | 6,381 | 6,652 | 6,638 | 6,116 | 6,417 | 6,244 | 4,692 | 5,874 | 4,461 | 4,430 | 4,617 | 3,852 | 5,450 | 5,597 | 5,566 | 5,649 | 4,077 | 4,277 | 4,359 | 4,519 | 4,698 | 4,606 | 4,230 | 4,386 | 4,346 | 4,303 | 4,506 | 5,901 | 6,300 | 7,080 | 7,121 | 7,028 | 7,569 | 6,979 | 6,810 | 7,985 | 7,787 | 6,765 | 7,160 | 9,809 | 10,260 | 6,377 | 6,270 | 6,671 | 6,268 | 7,522 | 8,059 | 9,761 | 7,950 | 7,690 | 7,218 | 7,670 | 8,507 | 8,921 | 8,353 | 7,069 | 7,692 | 7,304 | 6,954 | 6,472 | 7,204 | 6,571 | 6,630 | 6,681 | 6,999 | 6,354 | 6,757 | 6,457 | 6,838 | 6,217 | 6,084 | 5,985 | 6,011 | 5,067 | 5,207 | 5,983 | 5,458 | 6,907 | 6,665 | 6,257 | 5,653 | 5,812 | 5,926 | 5,553 | 5,204 | 5,901 | 5,884 | 5,442 | 4,979 | 5,103 | 0 | 2,850 | 2,206 | 2,215.3 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,752 | 3,174 | 3,199 | 2,710 | 2,739 | 2,225 | 2,726 | 2,866 | 2,676 | 2,764 | 2,821 | 3,596 | 3,673 | 3,597 | 3,674 | 4,050 | 3,836 | 2,185 | 3,238 | 3,233 | 3,230 | 3,962 | 4,268 | 4,269 | 4,815 | 4,813 | 4,811 | 5,235 | 5,235 | 4,236 | 4,988 | 5,305 | 5,346 | 5,355 | 5,359 | 6,382 | 6,393 | 5,998 | 6,265 | 6,314 | 6,355 | 6,354 | 5,896 | 6,904 | 6,406 | 6,366 | 7,432 | 7,447 | 7,458 | 8,061 | 8,483 | 7,088 | 7,099 | 7,113 | 7,228 | 7,237 | 7,860 | 9,259 | 8,668 | 8,276 | 6,297 | 6,695 | 7,258 | 6,774 | 6,783 | 6,730 | 6,334 | 6,939 | 7,038 | 6,733 | 5,436 | 5,660 | 5,904 | 5,846 | 6,373 | 6,139 | 6,198 | 6,624 | 6,896 | 7,050 | 6,731 | 6,051 | 6,764 | 6,930 | 7,664 | 7,928 | 9,193 | 9,794 | 10,470 | 10,354 | 10,712 | 10,128 | 13,380 | 13,512 | 14,617 | 15,404 | 13,132 | 13,296 | 11,197 | 10,994 | 11,616 | 11,567 | 11,806 | 11,505 | 10,882 | 10,627 | 9,663 | 8,779 | 9,015 | 9,797 | 8,456 | 8,424 | 9,080 | 8,878 | 8,709 | 7,867 | 6,401 | 6,484 | 6,402 | 5,919 | 8,615 | 8,327 | 7,961 | 5,157 | 4,886 | 5,017 | 4,736 | 4,950 | 6,329 | 6,046 | 6,161 | 6,247 | 6,276 | 6,471 | 6,908 | 7,108 | 7,421 | 7,227 | 7,345 | 7,511 | 7,343 | 5,379 | 1,957 | 2,218 | 1,582.6 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,542 | 0 | 0 | 0 | 1,871 | 0 | 0 | 0 | 2,022 | 0 | 0 | 0 | 1,781 | 0 | 0 | 0 | -42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 116 | 0 | 0 | 0 | 168 | 0 | 0 | 0 | 134 | 0 | 0 | 0 | 82 | 0 | 0 | 0 | 36 | 0 | 0 | 0 | -167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,691 | 1,687 | 686 | 639 | 639 | 638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 95 | 0 | 0 | 0 | 95 | 0 | 0 | 0 | 108 | 0 | 0 | 0 | 35 | 0 | 0 | 0 | 37 | 0 | 0 | 0 | 51 | 0 | 0 | 0 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60 | 0 | 0 | 0 | 34 | 0 | 0 | 0 | 286 | 0 | 0 | 0 | 262 | 0 | 0 | 0 | 290 | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,054 | 2,018 | 1,822 | 1,839 | 2,027 | 1,876 | 2,223 | 2,130 | 2,372 | 2,263 | 2,229 | 2,395 | 2,513 | 2,711 | 2,363 | 2,552 | 2,306 | 2,469 | 2,266 | 2,344 | 2,459 | 2,429 | 2,389 | 2,326 | 2,401 | 2,436 | 2,131 | 2,060 | 1,949 | 2,210 | 2,215 | 2,251 | 2,304 | 2,608 | 1,582 | 1,641 | 1,559 | 1,625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74 |
Other Non-Current Liabilities
| 1,646 | 1,682 | 1,702 | 1,511 | 1,891 | 1,993 | 1,964 | 1,889 | 2,137 | 2,199 | 2,079 | 481 | 2,205 | 2,313 | 2,310 | 497 | 2,523 | 2,454 | 2,559 | 512 | 2,407 | 2,340 | 2,325 | 269 | 2,366 | 2,367 | 2,416 | 2,463 | 2,526 | 3,145 | 3,124 | 3,131 | 3,871 | 3,826 | 3,840 | 3,555 | 3,665 | 3,842 | 4,066 | 4,060 | 3,562 | 3,710 | 3,687 | 3,224 | 4,435 | 4,433 | 4,511 | 4,249 | 4,202 | 4,252 | 4,482 | 4,250 | 3,870 | 4,203 | 4,851 | 4,551 | 4,687 | 4,728 | 4,738 | 4,104 | 3,995 | 3,987 | 3,861 | 3,985 | 3,743 | 4,062 | 3,981 | 3,836 | 4,224 | 4,365 | 4,296 | 4,271 | 3,889 | 4,254 | 4,118 | 4,260 | 4,313 | 4,161 | 4,297 | 4,401 | 5,327 | 5,245 | 5,284 | 5,413 | 5,617 | 5,866 | 5,829 | 5,403 | 4,594 | 4,844 | 1,108 | 1,098 | 1,003 | 995 | 984 | 1,008 | 934 | 969 | 1,781 | 1,262 | 1,272 | 1,438 | 1,530 | 1,633 | 2,451 | 1,975 | 2,407 | 2,975 | 2,435 | 3,307 | 2,816 | 2,830 | 2,844 | 2,975 | 3,201 | 3,281 | 16,035 | 15,778 | 18,556 | 17,588 | 16,199 | 16,098 | 16,510 | 19,092 | 19,973 | 19,627 | 19,442 | 16,186 | 13,543 | 12,825 | 12,649 | 12,721 | 12,392 | 12,197 | 12,159 | 12,219 | 11,644 | 11,285 | 11,041 | 10,767 | 10,390 | 15,691 | 1,686 | 1,497 | 1,558.6 |
Total Non-Current Liabilities
| 4,398 | 4,856 | 4,901 | 4,457 | 4,630 | 4,218 | 4,690 | 4,850 | 4,813 | 4,963 | 4,900 | 5,727 | 5,878 | 5,910 | 5,984 | 6,453 | 6,359 | 4,639 | 5,797 | 5,804 | 5,637 | 6,302 | 6,593 | 6,370 | 7,181 | 7,180 | 7,227 | 7,698 | 7,761 | 7,381 | 8,112 | 8,436 | 9,217 | 9,181 | 9,199 | 10,097 | 10,058 | 9,840 | 10,331 | 10,524 | 9,917 | 10,064 | 9,583 | 10,582 | 10,841 | 10,799 | 11,943 | 12,092 | 11,660 | 12,313 | 12,965 | 11,710 | 10,969 | 11,316 | 12,079 | 12,024 | 12,547 | 13,987 | 13,406 | 12,380 | 10,292 | 10,682 | 11,119 | 10,759 | 10,526 | 10,792 | 10,315 | 10,775 | 11,262 | 11,098 | 9,732 | 9,931 | 9,793 | 10,100 | 10,491 | 10,399 | 10,511 | 10,785 | 11,193 | 11,451 | 12,058 | 11,296 | 12,048 | 12,343 | 13,281 | 13,794 | 15,022 | 15,197 | 15,064 | 15,198 | 15,565 | 14,931 | 16,891 | 16,985 | 18,267 | 18,926 | 16,289 | 16,395 | 15,350 | 14,519 | 15,117 | 15,400 | 15,849 | 15,849 | 15,696 | 15,154 | 14,376 | 14,223 | 13,716 | 15,448 | 13,731 | 13,683 | 14,313 | 14,179 | 14,311 | 13,584 | 24,567 | 24,322 | 26,907 | 25,717 | 27,029 | 26,676 | 26,775 | 26,857 | 26,441 | 26,285 | 25,737 | 22,761 | 19,872 | 18,871 | 18,810 | 18,968 | 18,668 | 18,668 | 19,067 | 19,327 | 19,065 | 18,512 | 18,386 | 18,278 | 17,733 | 21,070 | 3,643 | 3,715 | 3,215.2 |
Total Liabilities
| 6,791 | 6,902 | 7,339 | 7,236 | 7,636 | 7,167 | 7,569 | 8,180 | 8,156 | 8,378 | 8,669 | 8,556 | 8,662 | 8,601 | 8,629 | 8,931 | 9,686 | 8,430 | 9,170 | 9,239 | 9,560 | 9,478 | 9,522 | 9,621 | 9,917 | 9,934 | 10,379 | 10,439 | 11,213 | 10,795 | 10,736 | 13,090 | 14,999 | 15,076 | 15,345 | 15,323 | 15,440 | 15,570 | 16,062 | 16,600 | 15,620 | 15,754 | 16,183 | 16,268 | 16,487 | 17,104 | 17,570 | 18,002 | 17,873 | 17,695 | 18,760 | 18,091 | 17,621 | 17,954 | 18,195 | 18,441 | 18,791 | 18,679 | 19,280 | 16,841 | 14,722 | 15,299 | 14,971 | 16,209 | 16,123 | 16,358 | 15,964 | 14,852 | 15,539 | 15,457 | 14,251 | 14,629 | 14,399 | 14,330 | 14,877 | 14,745 | 14,814 | 15,291 | 17,094 | 17,751 | 19,138 | 18,417 | 19,076 | 19,912 | 20,260 | 20,604 | 23,007 | 22,984 | 21,829 | 22,358 | 25,374 | 25,191 | 23,268 | 23,255 | 24,938 | 25,194 | 23,811 | 24,454 | 25,111 | 22,469 | 22,807 | 22,618 | 23,519 | 24,356 | 24,617 | 23,507 | 21,445 | 21,915 | 21,020 | 22,402 | 20,203 | 20,887 | 20,884 | 20,809 | 20,992 | 20,583 | 30,921 | 31,079 | 33,364 | 32,555 | 33,246 | 32,760 | 32,760 | 32,868 | 31,508 | 31,492 | 31,720 | 28,219 | 26,779 | 25,536 | 25,067 | 24,621 | 24,480 | 24,594 | 24,620 | 24,531 | 24,966 | 24,396 | 23,828 | 23,257 | 22,836 | 21,070 | 6,493 | 5,921 | 5,430.5 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 349 | 349 | 349 | 349 | 349 | 349 | 349 | 349 | 349 | 349 | 349 | 349 | 349 | 349 | 349 | 349 | 0 | 0 | 0 | 349 | 349 | 349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 889 | 889 | 889 | 889 | 889 | 889 | 889 | 889 | 889 | 1,378 | 1,388 | 1,355 | 1,410 | 536 | 550 | 559 | 573 | 593 | 605 | 613 | 620 | 630 | 647 | 659 | 661 | 665 | 669 | 674 | 678 | 683 | 687 | 692 | 699 | 705 | 705 | 1,346 | 713 | 1,355 | 721 | 727 | 730 | 759 | 763 | 767 | 772 | 828 | 832 | 836 | 840 | 1,065 | 1,066 | 1,068 | 1,070 | 1,072 | 1,072 | 1,073 | 1,075 | 1,076 | 1,078 | 1,079 | 1,080 | 1,081 | 1,081 | 1,081 | 1,081 | 1,081 | 1,081 | 1,081 | 0 | 0 | 0 | 0 |
Common Stock
| 124 | 124 | 124 | 123 | 157 | 157 | 157 | 156 | 156 | 155 | 156 | 168 | 182 | 189 | 199 | 198 | 214 | 213 | 213 | 215 | 221 | 225 | 230 | 232 | 256 | 255 | 255 | 255 | 255 | 254 | 1,017 | 1,014 | 1,014 | 1,013 | 1,013 | 1,013 | 1,078 | 1,097 | 1,113 | 1,124 | 1,160 | 1,165 | 1,186 | 1,210 | 1,247 | 1,233 | 1,228 | 1,239 | 1,322 | 1,348 | 1,348 | 1,353 | 1,425 | 1,403 | 1,401 | 1,398 | 1,388 | 1,384 | 1,380 | 871 | 870 | 870 | 866 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 951 | 0 | 0 | 920 | 935 | 4,741 | 960 | 959 | 4,909 | 4,881 | 841 | 3,801 | 3,290 | 3,239 | 3,229 | 3,229 | 2,757 | 2,739 | 735 | 729 | 2,634 | 2,622 | 719 | 717 | 695 | 670 | 669 | 668 | 668 | 667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,570 | 4,810 | 4,828 | 4,977 | 5,070 | 5,057 | 5,162 | 5,136 | 5,057 | 5,484 | 5,532 | 5,631 | 6,348 | 6,308 | 6,267 | 6,281 | 6,258 | 6,223 | 6,252 | 6,312 | 5,552 | 5,391 | 5,270 | 5,072 | 4,997 | 4,974 | 4,927 | 4,856 | 5,116 | 5,004 | 4,987 | 5,647 | 9,801 | 9,704 | 9,635 | 9,700 | 9,493 | 9,605 | 9,631 | 9,491 | 9,412 | 9,226 | 9,039 | 8,839 | 8,608 | 8,400 | 8,208 | 7,991 | 7,716 | 7,496 | 7,250 | 7,046 | 6,736 | 6,482 | 6,230 | 6,016 | 5,912 | 5,729 | 5,568 | 5,674 | 5,532 | 5,448 | 5,345 | 5,341 | 5,378 | 5,157 | 4,990 | 5,288 | 4,953 | 4,699 | 4,433 | 4,202 | 3,988 | 3,452 | 3,207 | 3,021 | 2,754 | 2,705 | 2,297 | 2,101 | 1,875 | 1,726 | 1,539 | 1,315 | 1,118 | 1,025 | 950 | 1,025 | 1,116 | 1,078 | 985 | 1,031 | 3,105 | 3,316 | 3,596 | 3,441 | 3,792 | 4,106 | 4,110 | 4,501 | 4,403 | 4,175 | 3,909 | 3,712 | 3,198 | 3,815 | 4,225 | 4,060 | 3,656 | 3,459 | 3,243 | 3,090 | 2,769 | 26,280.9 | 2,449 | 2,321 | 3,511 | 3,370 | 3,197 | 3,197 | 2,979 | 3,046 | 2,824 | 2,793 | 3,462 | 3,406 | 3,471 | 3,282 | 4,732 | 4,689 | 4,551 | 4,605 | 4,603 | 4,574 | 4,540 | 4,516 | 2,473 | 4,708 | 4,758 | 4,641 | 4,519 | 4,283 | 4,255 | 4,023 | 3,897.9 |
Accumulated Other Comprehensive Income/Loss
| -3,514 | -3,687 | -3,673 | -3,676 | -3,504 | -3,437 | -3,454 | -3,537 | -3,547 | -3,330 | -3,032 | -2,988 | -3,335 | -3,265 | -3,335 | -3,332 | -3,593 | -3,681 | -3,784 | -3,637 | -3,850 | -3,647 | -3,652 | -3,565 | -3,711 | -3,772 | -3,537 | -3,748 | -3,895 | -4,010 | -4,179 | -4,956 | -4,632 | -4,586 | -4,554 | -4,642 | -4,399 | -4,299 | -4,540 | -4,159 | -3,228 | -2,802 | -2,838 | -2,779 | -3,277 | -3,522 | -3,495 | -3,227 | -2,546 | -2,878 | -2,654 | -2,716 | -1,886 | -1,575 | -1,748 | -1,988 | -1,871 | -2,403 | -2,193 | -1,988 | -1,967 | -2,129 | -2,730 | -2,416 | -1,178 | -568 | -556 | -765 | -1,258 | -1,487 | -1,651 | -1,647 | -871 | -930 | -1,138 | -1,240 | -1,135 | -1,110 | -916 | -738 | -1,180 | -1,336 | -1,248 | -1,263 | -1,665 | -1,790 | -1,978 | -1,913 | -1,818 | -1,729 | -1,906 | -1,833 | -2,611 | -2,568 | -2,462 | -2,174 | -2,075 | -1,914 | -1,745 | -1,744 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 913 | 1,114 | 1,099 | 1,114 | 852 | 1,393 | 1,380 | 1,374 | 1,363 | 1,350 | 1,528 | 1,625 | 1,993 | 2,055 | 2,294 | 2,445 | 2,569 | 2,722 | 2,712 | 2,706 | 2,932 | 2,993 | 3,179 | 3,266 | 3,646 | 3,920 | 3,908 | 3,893 | 3,880 | 3,875 | 3,101 | 3,098 | 3,071 | 3,047 | 3,032 | 3,017 | 2,941 | 3,651 | 4,004 | 4,178 | 4,458 | 4,698 | 4,836 | 5,030 | 5,468 | 5,614 | 5,560 | 5,518 | 5,734 | 6,044 | 6,315 | 5,844 | 6,130 | 6,321 | 6,626 | 6,580 | 6,479 | 6,475 | 6,443 | 2,493 | 2,463 | 2,440 | 2,464 | 3,313 | 3,302 | 3,365 | 3,721 | 4,065 | 4,163 | 4,337 | 3,407 | 4,525 | 4,844 | 3,220 | 3,403 | -203 | 3,988 | 3,971 | 0 | 0 | 2,971 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,977 | 1,930 | 0 | 0 | 1,861 | 1,842 | 1,676 | 1,556 | 1,665 | 1,572 | 1,558 | 1,487 | 308 | 404 | 420 | 1,145 | 1,032 | 155 | 712 | 925 | 1,101 | 1,138 | 1,068 | 1,277 | 1,340 | -22,290.9 | 1,421 | 1,557 | 1,679 | 1,695 | 1,322 | 980 | 1,013 | 843 | 996 | 1,179 | 1,155 | 1,224 | 467 | 593 | 694 | 592 | 747 | 535 | 467 | 490 | 667 | 535 | 2,233 | 29 | -29 | 394 | 326 | 1,088 | 850 | 664 | 488.3 |
Total Shareholders Equity
| 1,307 | 2,575 | 2,592 | 2,752 | 2,789 | 3,384 | 3,459 | 3,343 | 3,243 | 3,873 | 4,398 | 4,650 | 5,402 | 5,501 | 5,639 | 5,806 | 5,662 | 5,691 | 5,607 | 5,810 | 5,069 | 5,176 | 5,241 | 5,219 | 5,402 | 5,591 | 5,767 | 5,470 | 5,570 | 5,337 | 5,140 | 5,017 | 9,603 | 9,527 | 9,475 | 9,437 | 9,462 | 10,403 | 10,557 | 10,983 | 12,151 | 12,636 | 12,572 | 12,649 | 12,395 | 12,074 | 11,850 | 11,870 | 12,226 | 12,010 | 12,259 | 11,876 | 12,754 | 12,980 | 12,509 | 12,006 | 11,908 | 11,185 | 11,198 | 7,050 | 6,898 | 6,629 | 5,945 | 6,238 | 7,502 | 7,954 | 8,155 | 8,588 | 7,858 | 7,549 | 7,140 | 7,080 | 7,961 | 7,551 | 7,296 | 7,208 | 7,456 | 7,414 | 7,179 | 7,133 | 5,396 | 5,080 | 4,959 | 4,679 | 4,037 | 3,874 | 2,265 | 2,401 | 2,569 | 2,581 | 2,306 | 2,425 | 3,687 | 3,927 | 4,135 | 4,140 | 4,710 | 5,093 | 5,256 | 5,580 | 5,385 | 5,257 | 5,012 | 5,544 | 4,922 | 4,669 | 5,642 | 5,690 | 6,103 | 5,310 | 5,666 | 5,088 | 4,836 | 4,720 | 4,629 | 4,641 | 5,957 | 5,837 | 5,347 | 5,009 | 4,828 | 4,729 | 4,885 | 5,038 | 5,685 | 5,700 | 5,010 | 4,947 | 6,499 | 6,356 | 6,374 | 6,218 | 6,149 | 6,144 | 6,288 | 6,132 | 5,787 | 5,818 | 5,810 | 6,116 | 5,926 | 5,371 | 5,105 | 4,687 | 4,386.2 |
Total Equity
| 1,317 | 2,589 | 2,605 | 2,772 | 2,808 | 3,402 | 3,477 | 3,363 | 3,264 | 3,892 | 4,413 | 4,667 | 5,419 | 5,509 | 5,643 | 5,810 | 5,666 | 5,695 | 5,614 | 5,817 | 5,100 | 5,206 | 5,277 | 5,253 | 5,436 | 5,622 | 5,796 | 5,507 | 5,604 | 5,372 | 5,180 | 5,055 | 9,643 | 9,565 | 9,512 | 9,480 | 9,506 | 10,446 | 10,595 | 11,058 | 12,257 | 12,754 | 12,685 | 12,768 | 12,529 | 12,223 | 11,995 | 12,013 | 12,366 | 12,146 | 12,391 | 12,025 | 12,920 | 13,141 | 12,664 | 12,159 | 12,056 | 11,335 | 11,343 | 7,191 | 7,031 | 6,757 | 6,069 | 6,238 | 7,502 | 7,954 | 8,155 | 8,691 | 7,858 | 7,549 | 7,140 | 7,080 | 7,961 | 7,551 | 7,296 | 7,208 | 7,456 | 7,414 | 7,179 | 7,133 | 5,396 | 5,080 | 4,959 | 4,679 | 4,114 | 3,945 | 2,338 | 2,474 | 2,637 | 2,659 | 2,381 | 2,498 | 3,763 | 4,043 | 4,259 | 4,281 | 5,472 | 5,860 | 5,387 | 6,345 | 6,145 | 6,013 | 5,757 | 5,668 | 5,048 | 5,430 | 6,106 | 5,817 | 6,228 | 5,431 | 6,485 | 5,931 | 5,659 | 5,509 | 5,383 | 5,386 | 6,705 | 6,571 | 6,006 | 6,030 | 5,753 | 5,605 | 5,737 | 5,882 | 6,586 | 6,615 | 5,851 | 5,832 | 7,440 | 7,209 | 7,227 | 7,037 | 6,912 | 6,912 | 7,132 | 6,964 | 6,609 | 6,566 | 6,565 | 6,831 | 6,725 | 5,371 | 5,105 | 4,687 | 4,386.2 |
Total Liabilities & Shareholders Equity
| 8,098 | 9,491 | 9,944 | 10,008 | 10,444 | 10,569 | 11,046 | 11,543 | 11,420 | 12,270 | 13,082 | 13,223 | 14,081 | 14,110 | 14,272 | 14,741 | 15,352 | 14,125 | 14,784 | 15,056 | 14,660 | 14,684 | 14,799 | 14,874 | 15,353 | 15,556 | 16,175 | 15,946 | 16,817 | 16,167 | 15,916 | 18,145 | 24,642 | 24,641 | 24,857 | 24,803 | 24,946 | 26,016 | 26,657 | 27,658 | 27,877 | 28,508 | 28,868 | 29,036 | 29,016 | 29,327 | 29,565 | 30,015 | 30,239 | 29,841 | 31,151 | 30,116 | 30,541 | 31,095 | 30,859 | 30,600 | 30,847 | 30,014 | 30,623 | 24,032 | 21,753 | 22,056 | 21,040 | 22,447 | 23,625 | 24,312 | 24,119 | 23,543 | 23,397 | 23,006 | 21,391 | 21,709 | 22,360 | 21,881 | 22,173 | 21,953 | 22,270 | 22,705 | 24,273 | 24,884 | 24,534 | 23,497 | 24,035 | 24,591 | 24,374 | 24,549 | 25,345 | 25,458 | 24,466 | 25,017 | 27,755 | 27,689 | 27,031 | 27,298 | 29,197 | 29,475 | 29,283 | 30,314 | 30,498 | 28,814 | 28,952 | 28,631 | 29,276 | 30,024 | 29,665 | 28,937 | 27,551 | 27,732 | 27,248 | 27,833 | 26,688 | 26,818 | 26,543 | 26,318 | 26,375 | 25,969 | 37,626 | 37,650 | 39,370 | 38,585 | 38,999 | 38,365 | 38,497 | 38,750 | 38,094 | 38,107 | 37,571 | 34,051 | 34,219 | 32,745 | 32,294 | 31,658 | 31,392 | 31,506 | 31,752 | 31,495 | 31,575 | 30,962 | 30,393 | 30,088 | 29,561 | 26,441 | 11,598 | 10,608 | 9,816.7 |