Zebra Technologies Corporation
NASDAQ:ZBRA
395.44 (USD) • At close December 24, 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 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 | 1990 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 676 | 411 | 127 | 138 | 61 | 68 | 85 | 105 | 81 | 98 | 141 | 332 | 307 | 318 | 177 | 168 | 39 | 63 | 24 | 30 | 33 | 27 | 61 | 44 | 45 | 46 | 64 | 62 | 88 | 95 | 180 | 156 | 163 | 141 | 194 | 192.394 | 258.022 | 204.918 | 329.534 | 393.95 | 60.214 | 70.349 | 51.424 | 62.827 | 64.196 | 55.886 | 49.592 | 64.74 | 52.253 | 105.368 | 41.943 | 36.353 | 43.781 | 92.956 | 79.685 | 47.476 | 47.447 | 41.282 | 35.988 | 38.943 | 39.048 | 44.792 | 34.699 | 33.267 | 46.877 | 41.916 | 56.814 | 38.211 | 33.031 | 63.21 | 41.33 | 41.014 | 39.557 | 27.627 | 17.543 | 25.621 | 18.449 | 10.098 | 15.351 | 17.983 | 10.269 | 9.387 | 17.312 | 14.266 | 19.883 | 19.117 | 26.509 | 18.418 | 12.979 | 17.053 | 20.005 | 26.328 | 9.432 | 17.909 | 35.329 | 24.815 | 36.344 | 41.189 | 134.858 | 38.5 | 19.8 | 28 | 21.3 | 11.4 | 7.1 | 9.4 | 8.4 | 7.2 | 9.7 | 11.6 | 8.4 | 5.2 | 4.8 | 9.6 | 8.4 | 10 | 9.7 | 10.4 | 6 | 7.1 | 1.5 | 2.4 | 3.3 | 0.7 | 1 | 1 | 1.7 | 0.8 | 0.4 | 0.8 | 30.9 | 0.7 |
Short Term Investments
| 0 | 0 | 36 | 34 | 41 | 40 | 24 | 25 | 18 | 8 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.385 | 481.706 | 455.644 | 414.143 | 350.38 | 399.541 | 389.799 | 364.529 | 324.14 | 160.69 | 147.485 | 175.169 | 182.398 | 147.115 | 163.509 | 164.812 | 125.567 | 123.058 | 136.414 | 136.565 | 114.064 | 91.055 | 71.595 | 58.071 | 85.654 | 81.646 | 81.936 | 97.407 | 98.438 | 265.806 | 146.096 | 143.906 | 219.93 | 165.169 | 179.774 | 198.762 | 518.618 | 511.274 | 563.712 | 557.856 | 540.01 | 512.771 | 489.557 | 470.271 | 435.698 | 402.739 | 382.231 | 349.418 | 330.159 | 298.226 | 272.276 | 250.287 | 223.021 | 201.667 | 165.671 | 145.644 | 131.899 | 107.006 | 134.524 | 163.62 | 197.1 | 196.3 | 166 | 158 | 151.3 | 143,589 | 142 | 137 | 0 | 113 | 108 | 112 | 0 | 89 | 76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 676 | 411 | 127 | 138 | 61 | 68 | 85 | 105 | 81 | 98 | 141 | 332 | 307 | 318 | 177 | 168 | 39 | 63 | 24 | 30 | 33 | 27 | 61 | 44 | 45 | 46 | 64 | 62 | 88 | 95 | 180 | 156 | 163 | 141 | 194 | 192.394 | 258.022 | 204.918 | 329.534 | 418.335 | 541.92 | 525.993 | 465.567 | 413.207 | 463.737 | 445.685 | 414.121 | 388.88 | 212.943 | 252.853 | 217.112 | 218.751 | 190.896 | 256.465 | 244.497 | 173.043 | 170.505 | 177.696 | 172.553 | 153.007 | 130.103 | 116.387 | 92.77 | 118.921 | 128.523 | 123.852 | 154.221 | 136.649 | 298.837 | 209.306 | 185.236 | 260.944 | 204.726 | 207.401 | 216.305 | 544.239 | 529.723 | 573.81 | 573.207 | 557.993 | 523.04 | 498.944 | 487.583 | 449.964 | 422.622 | 401.348 | 375.927 | 348.577 | 311.205 | 289.329 | 270.292 | 249.349 | 211.099 | 183.58 | 180.973 | 156.714 | 143.35 | 175.713 | 298.478 | 235.6 | 216.1 | 28 | 21.3 | 11.4 | 7.1 | 9.4 | 8.4 | 7.2 | 9.7 | 11.6 | 8.4 | 5.2 | 4.8 | 9.6 | 8.4 | 10 | 9.7 | 10.4 | 6 | 7.1 | 1.5 | 2.4 | 3.3 | 0.7 | 1 | 1 | 1.7 | 0.8 | 0.4 | 0.8 | 30.9 | 0.7 |
Net Receivables
| 709 | 742 | 599 | 584 | 538 | 683 | 758 | 794 | 815 | 945 | 822 | 760 | 685 | 621 | 528 | 524 | 594 | 458 | 536 | 645 | 664 | 634 | 509 | 544 | 612 | 546 | 502 | 519 | 656 | 592 | 578 | 657 | 599 | 631 | 606 | 675 | 636.537 | 680.433 | 698.293 | 684 | 197.356 | 174.286 | 182.386 | 184.539 | 181.243 | 178.337 | 169.255 | 168.732 | 165.16 | 173.565 | 177.821 | 195.921 | 191.601 | 159.781 | 153.508 | 154.146 | 165.423 | 150.092 | 145.642 | 155.716 | 144.744 | 139.786 | 144.433 | 152.679 | 171.928 | 179.081 | 171.862 | 150.775 | 133.88 | 124.584 | 136.867 | 122.54 | 122.614 | 115.693 | 116.415 | 111.551 | 98.298 | 104.999 | 101.078 | 96.881 | 95.3 | 95.333 | 82.104 | 81.867 | 82.862 | 79.555 | 78.281 | 71.299 | 78.38 | 73.556 | 72.317 | 67.16 | 82.831 | 79.517 | 76.573 | 83.941 | 81.014 | 78.967 | 59.203 | 62.87 | 70.8 | 65.1 | 58.9 | 57.7 | 41.9 | 38.2 | 31.7 | 31 | 31.8 | 29.8 | 28.2 | 31.6 | 29 | 26.2 | 25.3 | 24.9 | 19.3 | 17.1 | 15.8 | 15.6 | 14.6 | 15.4 | 14.1 | 12.4 | 10.3 | 8 | 9 | 10.1 | 8.1 | 8.5 | 7.2 | 7.5 |
Inventory
| 639 | 678 | 705 | 804 | 848 | 864 | 835 | 860 | 814 | 632 | 469 | 491 | 438 | 485 | 528 | 511 | 484 | 513 | 443 | 474 | 468 | 484 | 510 | 520 | 493 | 465 | 448 | 458 | 492 | 414 | 376 | 345 | 345 | 362 | 386 | 393.848 | 408.158 | 404.472 | 405.469 | 394.176 | 139.621 | 126.103 | 119.373 | 121.023 | 106.628 | 109.149 | 116.417 | 123.357 | 122.915 | 116.689 | 126.119 | 133.288 | 120.378 | 118.109 | 120.508 | 113.742 | 95.842 | 85.01 | 81.565 | 79.926 | 79.807 | 92.897 | 101.248 | 100.199 | 106.261 | 101.339 | 89.443 | 85.038 | 84.512 | 79.478 | 79.56 | 81.19 | 82.072 | 77.369 | 66.605 | 63.638 | 63.684 | 63.569 | 63.901 | 59.255 | 54.313 | 47.613 | 48.009 | 42.781 | 39.072 | 40.03 | 40.221 | 38.066 | 36.733 | 39.949 | 36.817 | 39.923 | 43.247 | 47.974 | 55.947 | 56.852 | 53.773 | 55.514 | 47.182 | 42.4 | 36.1 | 32.2 | 34.8 | 39.7 | 20.1 | 19.9 | 21.5 | 22.4 | 21.3 | 22.5 | 20.4 | 21.5 | 20 | 20.7 | 20.5 | 20.4 | 17.7 | 17 | 15.8 | 14.9 | 15.8 | 14.5 | 11.6 | 10.7 | 9.8 | 9.4 | 6.7 | 6.4 | 7.1 | 7 | 5.7 | 5.6 |
Other Current Assets
| 109 | 122 | 196 | 146 | 205 | 138 | 140 | 124 | 285 | 131 | 137 | 106 | 94 | 102 | 110 | 70 | 75 | 60 | 48 | 46 | 66 | 43 | 62 | 54 | 51 | 52 | 39 | 24 | 30 | 35 | 35 | 64 | 248 | 176 | 190 | 70 | 186.538 | 166.297 | 185.678 | 176 | 42.153 | 32.865 | 33.689 | 35.334 | 27.855 | 29.436 | 30.341 | 29.894 | 29.96 | 38.643 | 29.23 | 36.848 | 36.838 | 33.49 | 30.02 | 35.373 | 23.94 | 30.664 | 26.447 | 22.288 | 23.563 | 24.291 | 25.06 | 25.019 | 29.626 | 25.41 | 27.997 | 48.37 | 19.501 | 20.859 | 20.15 | 15.016 | 16.148 | 14.434 | 13.594 | 13.286 | 14.015 | 14.105 | 11.848 | 10.509 | 10.402 | 9.755 | 9.031 | 8.922 | 10.969 | 10.754 | 9.747 | 6.638 | 8.391 | 7.897 | 6.954 | 7.906 | 8.107 | 7.068 | 6.756 | 6.179 | 6.198 | 6.691 | 5.21 | 5.03 | 8.6 | 172.2 | 165 | 157.7 | 146.8 | 138.2 | 133.6 | 126.9 | 109.2 | 104.2 | 105.8 | 90.7 | 82.3 | 70.5 | 69.6 | 64 | 53.7 | 44.2 | 44.7 | 41.8 | 43.4 | 39.2 | 37.5 | 33.7 | 34.2 | 33 | 29.5 | 28 | 27.9 | 30.5 | 0 | 0.4 |
Total Current Assets
| 2,133 | 1,953 | 1,627 | 1,672 | 1,652 | 1,753 | 1,818 | 1,883 | 1,871 | 1,806 | 1,569 | 1,689 | 1,524 | 1,526 | 1,343 | 1,273 | 1,192 | 1,094 | 1,051 | 1,195 | 1,231 | 1,188 | 1,142 | 1,162 | 1,201 | 1,109 | 1,053 | 1,063 | 1,266 | 1,136 | 1,169 | 1,222 | 1,265 | 1,222 | 1,281 | 1,332.441 | 1,489.255 | 1,499.12 | 1,618.974 | 1,672.05 | 921.05 | 859.247 | 801.015 | 754.103 | 779.463 | 762.607 | 730.134 | 710.863 | 530.978 | 581.75 | 550.282 | 584.873 | 539.713 | 567.845 | 548.533 | 476.304 | 455.71 | 443.462 | 426.207 | 410.937 | 378.217 | 373.361 | 363.511 | 396.818 | 436.338 | 429.682 | 443.523 | 420.832 | 536.73 | 434.227 | 421.813 | 479.69 | 425.56 | 414.897 | 412.919 | 732.714 | 705.72 | 756.483 | 750.034 | 724.638 | 683.055 | 651.645 | 626.727 | 583.534 | 555.525 | 531.687 | 504.176 | 464.58 | 434.709 | 410.731 | 386.38 | 364.338 | 345.284 | 318.139 | 320.249 | 303.686 | 284.335 | 316.885 | 410.073 | 345.9 | 331.6 | 297.5 | 280 | 266.5 | 215.9 | 205.7 | 195.2 | 187.5 | 172 | 168.1 | 162.8 | 149 | 136.1 | 127 | 123.8 | 119.3 | 100.4 | 88.7 | 82.3 | 79.4 | 75.3 | 71.5 | 66.5 | 57.5 | 55.3 | 51.4 | 46.9 | 45.3 | 43.5 | 46.8 | 43.8 | 14.2 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 475 | 456 | 470 | 478 | 467 | 474 | 452 | 434 | 444 | 439 | 404 | 403 | 404 | 395 | 398 | 409 | 378 | 361 | 359 | 366 | 366 | 365 | 367 | 249 | 251 | 254 | 262 | 264 | 267 | 273 | 284 | 292 | 292 | 301 | 300 | 297.601 | 291.754 | 284.593 | 270.228 | 255.092 | 113.206 | 107.115 | 107.511 | 109.588 | 100.515 | 101.737 | 101.054 | 101.349 | 102.537 | 100.992 | 101.985 | 97.822 | 94.726 | 93.462 | 90.745 | 88.983 | 84.809 | 81.141 | 77.951 | 77.589 | 78.984 | 78.494 | 76.84 | 75.363 | 70.7 | 78.948 | 69.716 | 67.686 | 62.616 | 61.559 | 59.596 | 57.431 | 55.7 | 54.684 | 51.61 | 49.643 | 47.523 | 47.564 | 46.722 | 46.283 | 42.5 | 41.352 | 41.896 | 39.286 | 38.472 | 39.162 | 38.738 | 39.462 | 38.692 | 39.986 | 40.418 | 40.742 | 41.877 | 41.244 | 41.008 | 41.587 | 41.365 | 41.113 | 41.803 | 41.7 | 39.6 | 38.8 | 38.8 | 38.9 | 18.4 | 16.6 | 14.2 | 12.8 | 12.1 | 12.1 | 11.1 | 11.3 | 11 | 10.2 | 8.9 | 8.3 | 5.8 | 5.6 | 5.6 | 5.5 | 5.2 | 4.9 | 4.3 | 3.4 | 3.4 | 3.4 | 3.4 | 2.4 | 2.4 | 2 | 1.9 | 1.9 |
Goodwill
| 3,895 | 3,894 | 3,894 | 3,895 | 3,893 | 3,895 | 3,895 | 3,899 | 3,891 | 3,929 | 3,266 | 3,265 | 3,194 | 2,989 | 2,989 | 2,988 | 2,998 | 2,621 | 2,618 | 2,622 | 2,618 | 2,622 | 2,567 | 2,495 | 2,496 | 2,462 | 2,463 | 2,465 | 2,465 | 2,464 | 2,460 | 2,458 | 2,460 | 2,496 | 2,495 | 2,493.265 | 2,488.501 | 2,482.858 | 2,482.528 | 2,489.51 | 153.515 | 155.8 | 155.8 | 155.8 | 94.942 | 94.942 | 94.942 | 94.942 | 95.345 | 79.703 | 79.703 | 79.703 | 79.703 | 79.703 | 79.703 | 151.933 | 152.418 | 151.008 | 152.288 | 153.225 | 153.497 | 152.856 | 150.404 | 151.356 | 264.647 | 261.517 | 247.67 | 246.51 | 161.877 | 151.394 | 151.147 | 70.714 | 69.097 | 69.097 | 69.097 | 69.097 | 69.097 | 69.095 | 70.182 | 61.793 | 61.137 | 61.137 | 61.074 | 61.15 | 54.455 | 54.455 | 54.455 | 54.455 | 54.455 | 54.455 | 54.455 | 32.735 | 33.183 | 33.632 | 34.08 | 0 | 0 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 447 | 476 | 501 | 527 | 552 | 578 | 604 | 630 | 659 | 659 | 437 | 469 | 456 | 372 | 376 | 402 | 427 | 242 | 258 | 275 | 290 | 323 | 311 | 232 | 260 | 252 | 276 | 299 | 332 | 380 | 430 | 480 | 533 | 640 | 700 | 757.524 | 816.933 | 898.004 | 961.704 | 1,029.293 | 61.032 | 63.629 | 66.296 | 68.968 | 33.594 | 35.425 | 37.288 | 39.151 | 39.017 | 11.127 | 11.897 | 12.667 | 7.441 | 8.084 | 8.92 | 49.706 | 51.592 | 52.597 | 53.486 | 55.982 | 58.633 | 61.135 | 63.916 | 66.359 | 114.615 | 119.058 | 115.287 | 119.424 | 62.235 | 58.493 | 60.841 | 34.025 | 34.104 | 20.7 | 18.555 | 88.099 | 88.898 | 83.904 | 76.054 | 68.31 | 68.301 | 68.947 | 69.51 | 70.181 | 56.897 | 57.268 | 57.639 | 58.011 | 58.397 | 58.694 | 4.606 | 26.693 | 27.571 | 28.417 | 28.446 | 63.81 | 65.107 | 66.075 | 0 | 0.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,342 | 4,370 | 4,395 | 4,422 | 4,445 | 4,473 | 4,499 | 4,529 | 4,550 | 4,588 | 3,703 | 3,734 | 3,650 | 3,361 | 3,365 | 3,390 | 3,425 | 2,863 | 2,876 | 2,897 | 2,908 | 2,945 | 2,878 | 2,727 | 2,756 | 2,714 | 2,739 | 2,764 | 2,797 | 2,844 | 2,890 | 2,938 | 2,993 | 3,136 | 3,195 | 3,250.789 | 3,305.434 | 3,380.862 | 3,444.232 | 3,518.803 | 214.547 | 219.429 | 222.096 | 224.768 | 128.536 | 130.367 | 132.23 | 134.093 | 134.362 | 90.83 | 91.6 | 92.37 | 87.144 | 87.787 | 88.623 | 201.639 | 204.01 | 203.605 | 205.774 | 209.207 | 212.13 | 213.991 | 214.32 | 217.715 | 379.262 | 380.575 | 362.957 | 365.934 | 224.112 | 209.887 | 211.988 | 104.739 | 103.201 | 89.797 | 87.652 | 88.099 | 88.898 | 83.904 | 76.054 | 68.31 | 68.301 | 68.947 | 69.51 | 70.181 | 56.897 | 57.268 | 57.639 | 58.011 | 58.397 | 58.694 | 59.061 | 59.428 | 60.754 | 62.049 | 62.526 | 63.81 | 65.107 | 66.075 | -2.38 | 0.189 | -2.7 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 110 | 110 | 177 | 162 | 199 | 181 | 148 | 160 | 171 | 135 | 106 | 101 | 91 | 93 | 91 | 77 | 80 | 0 | 0 | 45 | 0 | 0 | 0 | 28 | 17 | 12 | 0 | 25 | 0 | 0 | 0 | 25 | 37 | 42 | 41 | 40 | 38.245 | 38.123 | 37.434 | 51.998 | 26.613 | 30.946 | 2.588 | 2.588 | 2.588 | 8.353 | 3.443 | 5.195 | 155.852 | 133.969 | 145.132 | 107.879 | 108.086 | 86.348 | 130.816 | 85.478 | 90.076 | 76.04 | 79.947 | 91.989 | 91.421 | 88.935 | 94.985 | 104.326 | 116.571 | 144.426 | 149.325 | 0 | 170.523 | 285.769 | 267.249 | 0 | 342.897 | 0 | 353.218 | -6.216 | -8.843 | -8.747 | -7.384 | -6.625 | -5.481 | -5.087 | -4.617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.333 | 0 | 0 | 0 | -3.766 | 0.476 | 0.38 | 0 | -0.3 | 0 | 0 | 0 | 0 | -2 | -2 | 0 | 0 | 0 | -2 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 501 | 469 | 455 | 438 | 438 | 441 | 432 | 407 | 304 | 311 | 226 | 192 | 106 | 131 | 133 | 139 | 84 | 123 | 129 | 127 | 83 | 88 | 97 | 114 | 91 | 104 | 115 | 119 | 125 | 124 | 121 | 113 | 83 | 54 | 56 | 51.609 | 103.442 | 98.993 | 116.707 | 122.772 | 19.48 | 19.81 | 19.81 | 0 | 13.434 | 13.19 | 2.134 | 2.602 | 7.536 | 12.26 | 11.995 | 11.866 | 18.241 | 17.926 | 19.286 | 21.254 | 32.234 | 33.357 | 32.643 | 35.842 | 47.422 | 49.174 | 48.039 | 51.251 | 29.688 | 28.592 | 31.99 | 28.407 | 31.903 | 29.388 | 28.983 | 11.917 | 6.347 | 8.459 | 6.22 | 6.216 | 8.843 | 8.747 | 7.384 | 6.625 | 5.481 | 5.087 | 4.617 | 0 | 0.053 | 1.255 | 1.168 | 1.722 | 1.65 | 2.676 | 1.742 | 0.902 | 1.235 | 2.978 | 3.759 | 0 | 3.766 | -0.476 | 2 | 0 | 3 | 2 | 2 | 0 | 1,427 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 129 | 132 | 135 | 134 | 130 | 134 | 125 | 116 | 108 | 106 | 121 | 96 | 90 | 87 | 81 | 87 | 86 | 166 | 125 | 81 | 120 | 115 | 92 | 59 | 84 | 82 | 80 | 40 | 71 | 68 | 67 | 42 | 28 | 36 | 48 | 52.03 | -49.14 | -42.111 | -32.945 | -51.864 | -11.726 | -17.578 | 9.359 | 28.765 | 3.102 | 2.301 | 14.602 | 13.646 | 9.425 | 8.989 | 4.092 | 4.196 | 3.862 | 18.001 | 16.204 | 5.206 | 4.806 | 4.35 | 4.435 | 4.915 | 5.255 | 4.724 | 5.134 | 5.405 | 5.269 | 8.24 | 9.095 | 151.419 | 12.184 | 11.793 | 11.425 | 309.365 | 54.358 | 418.011 | 40.857 | 41.743 | 40.16 | 30.912 | 28.256 | 22.991 | 25.907 | 15.669 | 14.57 | 8.61 | 18.812 | 9.742 | 9.572 | 9.313 | 9.609 | 8.25 | 9.9 | 14.146 | 13.052 | 13.315 | 7.443 | 9.813 | 7.613 | 7.767 | 6.182 | 6.811 | 4.5 | 2.6 | 2 | 4.6 | -1,422.7 | 4 | 3.8 | 3.3 | 3.7 | -0.3 | 2.6 | 3 | 2 | 3 | 3.2 | 3.5 | 0.5 | 0.7 | 0.3 | 0.3 | 0.2 | 0.3 | 0 | 0.1 | 0.1 | 0 | -0.1 | 0.1 | 0 | 0.1 | 0 | 0.1 |
Total Non-Current Assets
| 5,557 | 5,537 | 5,632 | 5,634 | 5,679 | 5,703 | 5,656 | 5,646 | 5,577 | 5,579 | 4,560 | 4,526 | 4,341 | 4,067 | 4,068 | 4,102 | 4,053 | 3,513 | 3,489 | 3,516 | 3,477 | 3,513 | 3,434 | 3,177 | 3,199 | 3,166 | 3,196 | 3,212 | 3,260 | 3,309 | 3,362 | 3,410 | 3,433 | 3,569 | 3,640 | 3,692.029 | 3,689.735 | 3,760.46 | 3,835.656 | 3,896.801 | 362.12 | 359.722 | 361.364 | 365.709 | 248.175 | 255.948 | 253.463 | 256.885 | 409.712 | 347.04 | 354.804 | 314.133 | 312.059 | 303.524 | 345.674 | 402.56 | 415.935 | 398.493 | 400.75 | 419.542 | 435.212 | 435.318 | 439.318 | 454.06 | 601.49 | 640.781 | 623.083 | 613.446 | 501.338 | 598.396 | 579.241 | 483.452 | 562.503 | 570.951 | 539.557 | 179.485 | 176.581 | 162.38 | 151.032 | 137.584 | 136.708 | 125.968 | 125.976 | 118.077 | 114.234 | 107.427 | 107.117 | 108.508 | 108.348 | 109.606 | 111.121 | 115.218 | 117.251 | 119.586 | 114.736 | 115.21 | 114.085 | 114.955 | 47.985 | 48.7 | 44.1 | 43.4 | 42.8 | 43.5 | 22.7 | 20.6 | 18 | 16.1 | 16.8 | 12.8 | 13.7 | 14.3 | 14 | 13.2 | 12.1 | 11.8 | 6.3 | 6.3 | 5.9 | 5.8 | 5.4 | 5.2 | 4.3 | 3.5 | 3.5 | 3.4 | 3.3 | 2.5 | 2.4 | 2.1 | 1.9 | 2 |
Total Assets
| 7,690 | 7,490 | 7,259 | 7,306 | 7,331 | 7,456 | 7,474 | 7,529 | 7,448 | 7,385 | 6,129 | 6,215 | 5,865 | 5,593 | 5,411 | 5,375 | 5,245 | 4,607 | 4,540 | 4,711 | 4,708 | 4,701 | 4,576 | 4,339 | 4,400 | 4,275 | 4,249 | 4,275 | 4,526 | 4,445 | 4,531 | 4,632 | 4,698 | 4,791 | 4,921 | 5,024.47 | 5,178.99 | 5,259.58 | 5,454.63 | 5,568.851 | 1,283.17 | 1,218.969 | 1,162.379 | 1,119.812 | 1,027.638 | 1,018.555 | 983.597 | 967.748 | 940.69 | 928.79 | 905.086 | 899.006 | 851.772 | 871.369 | 894.207 | 878.864 | 871.645 | 841.955 | 826.957 | 830.479 | 813.429 | 808.679 | 802.829 | 850.878 | 1,037.828 | 1,070.463 | 1,066.606 | 1,034.278 | 1,038.068 | 1,032.623 | 1,001.054 | 963.142 | 988.063 | 985.848 | 952.476 | 912.199 | 882.301 | 918.863 | 901.066 | 862.222 | 819.763 | 777.613 | 752.703 | 701.611 | 669.759 | 639.114 | 611.293 | 573.088 | 543.057 | 520.337 | 497.501 | 479.556 | 462.535 | 437.725 | 434.985 | 418.896 | 398.42 | 431.84 | 458.058 | 394.6 | 375.7 | 340.9 | 322.8 | 310 | 238.6 | 226.3 | 213.2 | 203.6 | 188.8 | 180.9 | 176.5 | 163.3 | 150.1 | 140.2 | 135.9 | 131.1 | 106.7 | 95 | 88.2 | 85.2 | 80.7 | 76.7 | 70.8 | 61 | 58.8 | 54.8 | 50.2 | 47.8 | 45.9 | 48.9 | 45.7 | 16.2 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 533 | 551 | 467 | 456 | 433 | 562 | 602 | 811 | 835 | 827 | 691 | 700 | 609 | 597 | 573 | 601 | 546 | 503 | 447 | 552 | 502 | 472 | 457 | 552 | 498 | 442 | 411 | 383 | 426 | 436 | 365 | 413 | 360 | 347 | 316 | 289 | 314.279 | 281.771 | 284.73 | 327 | 46.083 | 31.752 | 34.637 | 34.688 | 26.675 | 31.945 | 20.141 | 23.045 | 28.18 | 29.216 | 33.019 | 33.273 | 30.924 | 35.728 | 32.413 | 35.304 | 33.908 | 30.2 | 26.87 | 28.137 | 22.716 | 28.114 | 30.089 | 38.152 | 46.744 | 56.882 | 47.119 | 42.351 | 33.815 | 32.443 | 25.975 | 28.98 | 25.16 | 24.194 | 22.86 | 24.885 | 24.117 | 21.674 | 23.174 | 24.13 | 22.033 | 17.216 | 20.768 | 16.238 | 17.534 | 16.492 | 18.272 | 15.447 | 17.107 | 17.402 | 15.606 | 14.414 | 18.611 | 16.298 | 18.405 | 23.838 | 23.392 | 32.534 | 20.681 | 23.798 | 25.6 | 17.6 | 17.7 | 20.6 | 12.4 | 12.8 | 11.3 | 17.1 | 10 | 12.5 | 9.1 | 12.2 | 8.1 | 7.8 | 9.7 | 11.3 | 8.3 | 7.2 | 5.6 | 4.2 | 4.2 | 5.3 | 4.6 | 2.5 | 3.3 | 4.9 | 3.6 | 2.7 | 2.5 | 2.8 | 2 | 2.3 |
Short Term Debt
| 129 | 130 | 313 | 215 | 190 | 205 | 251 | 251 | 179 | 183 | 216 | 102 | 51 | 47 | 134 | 394 | 481 | 233 | 230 | 226 | 205 | 156 | 131 | 157 | 71 | 85 | 43 | 10 | 34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.056 | 0.055 | 0.055 | 0.054 | 0.055 | 0.16 | 0.182 | 0.153 | 0.167 | 0.792 | 0.158 | 0.42 | 0.4 | 0.401 | 0.387 | 0.079 | 0.104 | 0.385 | 0.298 | 0.226 | 1.288 | 35.369 | 50.388 | 0.46 | 0.2 | 0.2 | 0.2 | 11.7 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 0.1 | 4.1 | 4.1 | 4.1 | 4.1 | 0 | 0 | 0.1 |
Tax Payables
| 18 | 9 | 11 | 7 | 21 | 16 | 139 | 138 | 18 | 15 | 69 | 12 | 8 | 34 | 38 | 19 | 9 | 11 | 28 | 38 | 55 | 60 | 61 | 60 | 52 | 51 | 56 | 43 | 23 | 19 | 15 | 22 | 4 | 4 | 5 | 30.519 | 1.592 | 13.11 | 14.903 | 4.518 | 10.131 | 9.112 | 8.01 | 6.898 | 7.346 | 6.87 | 2.374 | 1.609 | 2.031 | 0 | 0 | 0 | 0 | 0.99 | 33.256 | 5.9 | 5.752 | 1.687 | 0.423 | 0 | 0 | 0 | 0 | 0.558 | 2.594 | 2.587 | 13.3 | 0.751 | 0.51 | 1.012 | 13.032 | 2.683 | 0 | 0 | 7.027 | 0.535 | 2.269 | 1.969 | 15.553 | 6.144 | 4.983 | 4.118 | 11.118 | 2.273 | 8.313 | 7.499 | 15.94 | 3.376 | 5.557 | 5.076 | 10.096 | 4.121 | 3.699 | 2.238 | 0 | 0 | 11.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 432 | 447 | 456 | 458 | 428 | 443 | 447 | 425 | 401 | 413 | 397 | 380 | 363 | 348 | 344 | 308 | 286 | 273 | 252 | 238 | 230 | 230 | 222 | 210 | 199 | 198 | 201 | 186 | 213 | 214 | 217 | 191 | 204 | 209 | 208 | 197.891 | 203.792 | 215.458 | 225.112 | 196.213 | 18.965 | 16.896 | 16.411 | 15.506 | 15.104 | 12.416 | 13.445 | 13.326 | 12.288 | 11.992 | 12.065 | 11.089 | 10.276 | 11.928 | 11.019 | 26.757 | 22.292 | 23.404 | 22.553 | 24.082 | 21.867 | 20.121 | 19.766 | 18.366 | 21.906 | 14.75 | 11.111 | 9.633 | 0 | 0 | 0 | 9.464 | 0 | 0 | 0 | 0 | 27.871 | 27.501 | 26.355 | 29.248 | 25.915 | 24.837 | 22.121 | 4.507 | 19.535 | 16.918 | 16.19 | 17.661 | 13.628 | 12.698 | 11.878 | 14.993 | 4.984 | 12.297 | 12.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 450 | 385 | 396 | 462 | 490 | 544 | 635 | 707 | 640 | 675 | 426 | 606 | 550 | 524 | 457 | 529 | 443 | 369 | 280 | 350 | 314 | 282 | 275 | 322 | 285 | 238 | 221 | 337 | 343 | 314 | 324 | 323 | 364 | 299 | 344 | 359.927 | 379.261 | 363.095 | 371.106 | 420.807 | 83.035 | 65.518 | 52.306 | 61.962 | 49.448 | 50.584 | 43.932 | 57.234 | 50.568 | 53.117 | 47.769 | 64.612 | 53.236 | 55.169 | 51.321 | 68.09 | 66.486 | 53.152 | 43.322 | 52.591 | 48.582 | 45.916 | 42.789 | 67.911 | 63.064 | 66.663 | 85.229 | 69.437 | 58.932 | 43.535 | 39.122 | 43.191 | 37.105 | 34.016 | 28.109 | 28.928 | 27.871 | 27.501 | 26.355 | 29.248 | 25.915 | 24.837 | 22.121 | 26.938 | 19.535 | 16.918 | 16.478 | 17.661 | 13.629 | 12.698 | 11.878 | 15.214 | 13.94 | 12.297 | 26.548 | 22.823 | 10.26 | 17.851 | 17.001 | 18.842 | 19.3 | 19.2 | 20.1 | 4.5 | 12.2 | 10.8 | 10.5 | 5.3 | 11.2 | 10.2 | 12.4 | 7.9 | 9.2 | 7 | 8.2 | 8 | 7.6 | 5.1 | 5.5 | 5.9 | 6.7 | 6.1 | 6.1 | 3.4 | 8.7 | 3 | 2.5 | 3.5 | 5.1 | 14.3 | 12.1 | 1.4 |
Total Current Liabilities
| 1,562 | 1,522 | 1,643 | 1,598 | 1,562 | 1,770 | 2,074 | 2,332 | 2,073 | 2,113 | 1,799 | 1,800 | 1,581 | 1,550 | 1,546 | 1,851 | 1,765 | 1,389 | 1,237 | 1,404 | 1,306 | 1,200 | 1,146 | 1,301 | 1,105 | 1,014 | 932 | 1,000 | 1,039 | 983 | 921 | 949 | 932 | 859 | 873 | 876.446 | 898.924 | 873.434 | 895.851 | 955.847 | 158.214 | 123.278 | 111.364 | 119.054 | 98.573 | 101.815 | 79.892 | 95.214 | 93.067 | 94.325 | 92.853 | 108.974 | 94.436 | 103.815 | 128.009 | 136.051 | 128.438 | 108.443 | 93.168 | 104.81 | 93.165 | 94.151 | 92.644 | 124.987 | 134.308 | 140.882 | 156.759 | 122.172 | 93.257 | 76.99 | 78.129 | 74.854 | 62.265 | 58.21 | 57.996 | 54.348 | 54.313 | 51.199 | 65.137 | 59.576 | 52.986 | 46.331 | 54.189 | 45.602 | 45.549 | 41.701 | 50.848 | 36.904 | 36.693 | 35.577 | 37.967 | 33.828 | 36.354 | 31.218 | 45.251 | 46.887 | 46.051 | 85.754 | 88.07 | 43.1 | 45.1 | 37 | 38 | 36.8 | 24.8 | 23.8 | 22 | 22.6 | 21.4 | 22.9 | 21.6 | 20.2 | 17.4 | 15.1 | 18 | 19.4 | 16 | 12.4 | 11.2 | 14.2 | 15 | 15.5 | 14.8 | 10 | 12.1 | 12 | 10.2 | 10.3 | 11.7 | 17.1 | 14.1 | 3.8 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,242 | 2,225 | 1,966 | 2,199 | 2,271 | 2,199 | 2,194 | 2,087 | 2,317 | 2,327 | 1,157 | 1,043 | 1,060 | 1,062 | 1,078 | 1,010 | 1,196 | 1,091 | 1,262 | 1,180 | 1,419 | 1,665 | 1,707 | 1,434 | 1,829 | 1,914 | 2,090 | 2,176 | 2,451 | 2,418 | 2,573 | 2,648 | 2,788 | 2,873 | 2,937 | 3,035 | 3,043.225 | 3,040.361 | 3,144.177 | 3,158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.075 | 0.089 | 0.103 | 0.117 | 0.131 | 0.437 | 0.351 | -0.271 | 0.409 | 0.379 | 0.416 | 0.605 | 0.216 | 0.803 | 0.233 | 0.408 | 0.292 | 0.292 | 0.319 | 0.513 | 0.375 | 0.446 | 0.466 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 2.3 | 2.1 | 2.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
Deferred Revenue Non-Current
| 304 | 298 | 304 | 312 | 318 | 331 | 333 | 333 | 323 | 318 | 318 | 315 | 318 | 299 | 287 | 273 | 248 | 232 | 226 | 221 | 202 | 188 | 178 | 172 | 161 | 150 | 144 | 148 | 128 | 122 | 128 | 124 | 101 | 118 | 118 | 123.415 | 109.203 | 109.089 | 107.687 | 115.847 | -3.472 | -2.433 | 0 | 10.651 | 0 | 0 | 0 | 0 | 1.406 | 1.521 | 1.496 | 1.592 | 0 | 1.81 | 1.799 | 2.406 | 2.853 | 3.278 | 3.702 | 4.108 | 4.241 | 4.575 | 4.702 | 4.903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.723 | 0 | 0 | 0 | 0 | -1.65 | -2.676 | -1.742 | 0 | -1.235 | 0 | 0 | 0 | -1.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 66 | 66 | 66 | 67 | 75 | 75 | 75 | 75 | 78 | 71 | 4 | 6 | 0 | 0 | 0 | 0 | 0 | 33 | 33 | 0 | 1 | 1 | 1 | 8 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 3 | 0 | 0 | 0 | 1.067 | 128.033 | 199.072 | 192.544 | 199.853 | 27.387 | 28.471 | 25.51 | 25.492 | 2.236 | 1.544 | 2.134 | 2.602 | 7.536 | 12.26 | 11.995 | 11.866 | 18.241 | 17.926 | 19.286 | 21.254 | 32.234 | 33.357 | 32.643 | 35.842 | 47.422 | 49.174 | 48.039 | 51.251 | 29.688 | 28.592 | 31.99 | 28.407 | 31.903 | 29.388 | 28.983 | 11.917 | 6.347 | 0 | 6.22 | 1.242 | 1.727 | 3.468 | 1.156 | 0.417 | 1.189 | 0.602 | 1.898 | 0.723 | 0 | 0 | 0 | 0 | 1.65 | 2.676 | 1.742 | 0 | 1.235 | 0 | 0 | 0 | 1.73 | 0 | 2.125 | 1.5 | 2.6 | 2.1 | 2 | 1.9 | 0 | 0.6 | 0.6 | 0.9 | 0 | 0 | 1.4 | 0 | 0 | 0.9 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.5 | 0.7 | 0.6 | 0.6 | 0.2 | 0 |
Other Non-Current Liabilities
| 95 | 92 | 111 | 94 | 92 | 89 | -93 | -31 | 0 | 43 | -55 | 67 | 90 | 93 | 89 | 97 | 105 | 92 | 88 | 67 | 86 | 88 | 77 | 89 | 92 | 124 | 102 | 117 | 93 | 108 | 112 | 116 | 129 | 110 | 114 | 200.155 | 85.577 | 86.034 | 88.373 | 415.096 | 20.82 | 19.158 | 16.565 | 16.608 | 16.486 | 18.617 | 15.207 | 12.93 | 7.058 | -0.295 | -0.321 | -0.351 | 11.388 | 10.044 | 9.993 | 10.375 | 9.647 | 9.581 | 9.168 | 9.432 | 9.479 | 10.529 | 10.847 | 10.25 | 14.394 | 12.09 | 10.692 | 9.413 | 12.255 | 12.262 | 11.797 | 10.607 | 0.439 | 6.569 | 0.25 | 6.095 | 5.716 | 5.452 | 5.703 | 4.458 | 4.119 | 3.869 | 3.636 | 2.196 | 2.646 | 2.322 | 1.674 | 1.424 | 1.161 | 0.364 | 0.648 | 0.313 | 0.347 | 0.318 | 0.293 | 0.208 | 0.246 | 0.228 | 0.204 | 0.1 | 0.3 | 0.1 | 0.2 | 0.4 | 0.2 | 0.2 | 0.3 | 0.4 | 0.5 | 0.5 | 2.5 | 2.5 | 0.4 | 0.2 | 0.3 | 3.3 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
Total Non-Current Liabilities
| 2,707 | 2,681 | 2,447 | 2,672 | 2,756 | 2,694 | 2,509 | 2,464 | 2,718 | 2,759 | 1,424 | 1,431 | 1,468 | 1,454 | 1,454 | 1,380 | 1,549 | 1,415 | 1,576 | 1,468 | 1,708 | 1,942 | 1,963 | 1,703 | 2,082 | 2,188 | 2,336 | 2,441 | 2,673 | 2,650 | 2,815 | 2,891 | 3,018 | 3,101 | 3,169 | 3,235.155 | 3,366.038 | 3,434.556 | 3,532.781 | 3,573.096 | 48.207 | 47.629 | 42.075 | 42.1 | 18.722 | 20.161 | 17.341 | 15.532 | 14.594 | 13.486 | 13.17 | 13.107 | 11.388 | 11.854 | 11.792 | 12.781 | 12.5 | 12.859 | 12.87 | 13.54 | 13.72 | 15.104 | 15.549 | 15.153 | 14.394 | 12.09 | 10.692 | 9.413 | 12.255 | 12.262 | 11.797 | 10.607 | 6.786 | 6.569 | 6.47 | 7.337 | 7.518 | 9.009 | 6.962 | 4.992 | 5.439 | 4.908 | 5.885 | 4.094 | 3.055 | 2.701 | 2.09 | 2.029 | 1.377 | 1.167 | 0.881 | 0.721 | 0.639 | 0.61 | 0.612 | 0.721 | 0.621 | 0.674 | 2.795 | 2.2 | 2.9 | 2.2 | 2.2 | 2.3 | 0.2 | 0.8 | 0.9 | 1.4 | 0.6 | 0.6 | 4 | 2.6 | 2.7 | 3.2 | 3.2 | 3.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.6 | 1 | 1.3 | 1.2 | 1.1 | 0.7 | 0.5 |
Total Liabilities
| 4,269 | 4,203 | 4,090 | 4,270 | 4,318 | 4,464 | 4,583 | 4,796 | 4,791 | 4,872 | 3,223 | 3,231 | 3,049 | 3,004 | 3,000 | 3,231 | 3,314 | 2,804 | 2,813 | 2,872 | 3,014 | 3,142 | 3,109 | 3,004 | 3,187 | 3,202 | 3,268 | 3,441 | 3,712 | 3,633 | 3,736 | 3,840 | 3,950 | 3,960 | 4,042 | 4,111.601 | 4,264.962 | 4,307.99 | 4,428.632 | 4,528.943 | 206.421 | 170.907 | 153.439 | 161.154 | 117.295 | 121.976 | 97.233 | 110.746 | 107.661 | 107.811 | 106.023 | 122.081 | 105.824 | 115.669 | 139.801 | 148.832 | 140.938 | 121.302 | 106.038 | 118.35 | 106.885 | 109.255 | 108.193 | 140.14 | 148.702 | 152.972 | 167.451 | 131.585 | 105.512 | 89.252 | 89.926 | 85.461 | 69.051 | 64.779 | 64.466 | 61.685 | 61.831 | 60.208 | 72.099 | 64.568 | 58.425 | 51.239 | 60.074 | 49.696 | 48.604 | 44.402 | 52.938 | 38.933 | 38.07 | 36.744 | 38.848 | 34.549 | 36.993 | 31.828 | 45.863 | 47.608 | 46.672 | 86.428 | 90.865 | 45.3 | 48 | 39.2 | 40.2 | 39.1 | 25 | 24.6 | 22.9 | 24 | 22 | 23.5 | 25.6 | 22.8 | 20.1 | 18.3 | 21.2 | 22.9 | 16.6 | 13 | 11.8 | 14.8 | 15.6 | 16.1 | 15.4 | 10.7 | 12.8 | 12.6 | 11.2 | 11.6 | 12.9 | 18.2 | 14.8 | 4.3 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.722 | 0.721 | 0.72 | 0.718 | 0.717 | 0.478 | 0.476 | 0.474 | 0.473 | 0.315 | 0.315 | 0.315 | 0.315 | 0.315 | 0.315 | 0.315 | 0.315 | 0.315 | 0.315 | 0.315 | 0.316 | 0.315 | 0.315 | 0.3 | 0.3 | 0 | 0 | 0 | 243 | 26 | 26 | 0 | 25 | 24 | 25 | 0 | 24 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 4,697 | 4,560 | 4,447 | 4,332 | 4,315 | 4,330 | 4,186 | 4,036 | 3,850 | 3,680 | 3,778 | 3,573 | 3,382 | 3,183 | 2,964 | 2,736 | 2,537 | 2,421 | 2,321 | 2,232 | 2,063 | 1,927 | 1,803 | 1,688 | 1,573 | 1,446 | 1,376 | 1,248 | 1,244 | 1,256 | 1,239 | 1,240 | 1,223 | 1,320 | 1,369 | 1,397.974 | 1,404.802 | 1,433.752 | 1,510.01 | 1,535.307 | 1,586.986 | 1,572.041 | 1,544.484 | 1,502.878 | 1,461.228 | 1,422.628 | 1,392.062 | 1,368.52 | 1,333.53 | 1,306.433 | 1,275.78 | 1,245.616 | 1,210.572 | 1,165.571 | 1,132.607 | 1,070.973 | 1,042.756 | 1,016.605 | 993.928 | 969.195 | 951.565 | 940.454 | 931.443 | 922.091 | 1,039.452 | 1,013.682 | 988.156 | 960.512 | 929.709 | 902.748 | 877.115 | 850.399 | 828.953 | 833.216 | 805.544 | 818.092 | 789.798 | 760.359 | 733.596 | 706.489 | 674.528 | 643.208 | 613.78 | 585.846 | 561.451 | 538.452 | 516.19 | 494.15 | 473.824 | 453.955 | 437.495 | 422.555 | 407.308 | 392.427 | 377.956 | 361.026 | 343.872 | 321.283 | 304.632 | 289.4 | 269.5 | 249.5 | 232.4 | 219.8 | 181.7 | 170.5 | 159.2 | 148.8 | 137.1 | 127.1 | 129.9 | 108.6 | 99.9 | 91.2 | 85 | 79.7 | 63.8 | 57.1 | 50.9 | 45.3 | 40.2 | 36.1 | 30.8 | 25.7 | 21.5 | 17.8 | 14.5 | 11.6 | 8.5 | 6.2 | 6.4 | 11.8 |
Accumulated Other Comprehensive Income/Loss
| -59 | -52 | -50 | -54 | -44 | -60 | -66 | -66 | -34 | -28 | -29 | -29 | -28 | -38 | -40 | -69 | -62 | -58 | -51 | -44 | -31 | -40 | -31 | -35 | -29 | -30 | -46 | -52 | -55 | -57 | -49 | -45 | -61 | -64 | -66 | -48.669 | -46.356 | -25.646 | -15.636 | -8.547 | -3.691 | -8.092 | -9.187 | -9.781 | -9.987 | -9.595 | -8.56 | -10.325 | -9.29 | -5.747 | -8.206 | -4.213 | -7.444 | -12.595 | -12.672 | -9.349 | -10.324 | -9.384 | -8.751 | -8.061 | -7.896 | -7.881 | -13.775 | -12.789 | 4.982 | 5.771 | 3.542 | 4.995 | 7.017 | 7.958 | 6.74 | 6.812 | 4.367 | 0.844 | -1.336 | 2.377 | 4.111 | 4.698 | 5.409 | 6.267 | 4.402 | 3.578 | 6.133 | 3.429 | 2.56 | 1.259 | -0.885 | -0.028 | -0.964 | -0.652 | -3.569 | -1.393 | -0.983 | -3.994 | -4.789 | -3.416 | -3.334 | -1.833 | -0.92 | -0.5 | 0.3 | -2 | 0 | 0 | 2,372 | 0 | 0 | -14.6 | 0 | 2 | 0 | -10.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -1,218 | -1,222 | -1,229 | -1,243 | -1,259 | -1,279 | -1,230 | -1,238 | -1,160 | -1,140 | -844 | -561 | -539 | -557 | -514 | -524 | -545 | -561 | -544 | -350 | -339 | -329 | -306 | -319 | -332 | -344 | -350 | -363 | -376 | -388 | -396 | -404 | -415 | -426 | -425 | -437 | -445.14 | -457.238 | -469.098 | -487 | -507.268 | -516.609 | -527.079 | -535.161 | -541.62 | -517.176 | -497.86 | -501.915 | -491.933 | -480.429 | -469.233 | -465.2 | -457.902 | -397.998 | -366.251 | -332.314 | -302.447 | -287.29 | -264.98 | -249.727 | -237.847 | -233.871 | -223.754 | -199.286 | -156.03 | -102.684 | -93.265 | -63.536 | -4.892 | 31.943 | 26.551 | 26.56 | 84.97 | 86.287 | 83.08 | 75.42 | 25.839 | 92.877 | 89.242 | 84.18 | 81.691 | 79.11 | 72.24 | 62.166 | 56.671 | 54.686 | 42.735 | 39.718 | 31.812 | 29.975 | 24.412 | 23.53 | 18.902 | 17.149 | 15.64 | 13.363 | 10.894 | 25.647 | 63.166 | 60.072 | 57.6 | 54.2 | 50.2 | 51.1 | -2,583.1 | 5.2 | 5.1 | 45.4 | 4.7 | 4.3 | -4 | 42.7 | 6.1 | 6.7 | 29.7 | 28.5 | 26.3 | 24.9 | 25.5 | 25.1 | 24.9 | 24.5 | 24.6 | 24.6 | 24.5 | 24.4 | 24.5 | 24.6 | 24.5 | 24.5 | 24.5 | 0.1 |
Total Shareholders Equity
| 3,421 | 3,287 | 3,169 | 3,036 | 3,013 | 2,992 | 2,891 | 2,733 | 2,657 | 2,513 | 2,906 | 2,984 | 2,816 | 2,589 | 2,411 | 2,144 | 1,931 | 1,803 | 1,727 | 1,839 | 1,694 | 1,559 | 1,467 | 1,335 | 1,213 | 1,073 | 981 | 834 | 814 | 812 | 795 | 792 | 748 | 831 | 879 | 912.869 | 914.028 | 951.59 | 1,025.998 | 1,039.908 | 1,076.749 | 1,048.062 | 1,008.94 | 958.658 | 910.343 | 896.579 | 886.364 | 857.002 | 833.029 | 820.979 | 799.063 | 776.925 | 745.948 | 755.7 | 754.406 | 730.032 | 730.707 | 720.653 | 720.919 | 712.129 | 706.544 | 699.424 | 694.636 | 710.738 | 889.126 | 917.491 | 899.155 | 902.693 | 932.556 | 943.371 | 911.128 | 877.681 | 919.012 | 921.069 | 888.01 | 850.514 | 820.47 | 858.655 | 828.967 | 797.654 | 761.338 | 726.374 | 692.629 | 651.915 | 621.155 | 594.712 | 558.355 | 534.155 | 504.987 | 483.593 | 458.653 | 445.007 | 425.542 | 405.897 | 389.122 | 371.288 | 351.748 | 345.412 | 367.193 | 349.3 | 327.7 | 301.7 | 282.6 | 270.9 | 213.6 | 201.7 | 190.3 | 179.6 | 166.8 | 157.4 | 150.9 | 140.5 | 130 | 121.9 | 114.7 | 108.2 | 90.1 | 82 | 76.4 | 70.4 | 65.1 | 60.6 | 55.4 | 50.3 | 46 | 42.2 | 39 | 36.2 | 33 | 30.7 | 30.9 | 11.9 |
Total Equity
| 3,421 | 3,287 | 3,169 | 3,036 | 3,013 | 2,992 | 2,891 | 2,733 | 2,657 | 2,513 | 2,906 | 2,984 | 2,816 | 2,589 | 2,411 | 2,144 | 1,931 | 1,803 | 1,727 | 1,839 | 1,694 | 1,559 | 1,467 | 1,335 | 1,213 | 1,073 | 981 | 834 | 814 | 812 | 795 | 792 | 748 | 831 | 879 | 912.869 | 914.028 | 951.59 | 1,025.998 | 1,039.908 | 1,076.749 | 1,048.062 | 1,008.94 | 958.658 | 910.343 | 896.579 | 886.364 | 857.002 | 833.029 | 820.979 | 799.063 | 776.925 | 745.948 | 755.7 | 754.406 | 730.032 | 730.707 | 720.653 | 720.919 | 712.129 | 706.544 | 699.424 | 694.636 | 710.738 | 889.126 | 917.491 | 899.155 | 902.693 | 932.556 | 943.371 | 911.128 | 877.681 | 919.012 | 921.069 | 888.01 | 850.514 | 820.47 | 858.655 | 828.967 | 797.654 | 761.338 | 726.374 | 692.629 | 651.915 | 621.155 | 594.712 | 558.355 | 534.155 | 504.987 | 483.593 | 458.653 | 445.007 | 425.542 | 405.897 | 389.122 | 371.288 | 351.748 | 345.412 | 367.193 | 349.3 | 327.7 | 301.7 | 282.6 | 270.9 | 213.6 | 201.7 | 190.3 | 179.6 | 166.8 | 157.4 | 150.9 | 140.5 | 130 | 121.9 | 114.7 | 108.2 | 90.1 | 82 | 76.4 | 70.4 | 65.1 | 60.6 | 55.4 | 50.3 | 46 | 42.2 | 39 | 36.2 | 33 | 30.7 | 30.9 | 11.9 |
Total Liabilities & Shareholders Equity
| 7,690 | 7,490 | 7,259 | 7,306 | 7,331 | 7,456 | 7,474 | 7,529 | 7,448 | 7,385 | 6,129 | 6,215 | 5,865 | 5,593 | 5,411 | 5,375 | 5,245 | 4,607 | 4,540 | 4,711 | 4,708 | 4,701 | 4,576 | 4,339 | 4,400 | 4,275 | 4,249 | 4,275 | 4,526 | 4,445 | 4,531 | 4,632 | 4,698 | 4,791 | 4,921 | 5,024.47 | 5,178.99 | 5,259.58 | 5,454.63 | 5,568.851 | 1,283.17 | 1,218.969 | 1,162.379 | 1,119.812 | 1,027.638 | 1,018.555 | 983.597 | 967.748 | 940.69 | 928.79 | 905.086 | 899.006 | 851.772 | 871.369 | 894.207 | 878.864 | 871.645 | 841.955 | 826.957 | 830.479 | 813.429 | 808.679 | 802.829 | 850.878 | 1,037.828 | 1,070.463 | 1,066.606 | 1,034.278 | 1,038.068 | 1,032.623 | 1,001.054 | 963.142 | 988.063 | 985.848 | 952.476 | 912.199 | 882.301 | 918.863 | 901.066 | 862.222 | 819.763 | 777.613 | 752.703 | 701.611 | 669.759 | 639.114 | 611.293 | 573.088 | 543.057 | 520.337 | 497.501 | 479.556 | 462.535 | 437.725 | 434.985 | 418.896 | 398.42 | 431.84 | 458.058 | 394.6 | 375.7 | 340.9 | 322.8 | 310 | 238.6 | 226.3 | 213.2 | 203.6 | 188.8 | 180.9 | 176.5 | 163.3 | 150.1 | 140.2 | 135.9 | 131.1 | 106.7 | 95 | 88.2 | 85.2 | 80.7 | 76.7 | 70.8 | 61 | 58.8 | 54.8 | 50.2 | 47.8 | 45.9 | 48.9 | 45.7 | 16.2 |