DE - Deere & Company
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$673.62
DETAILS
HIGH:
$793.00
LOW:
$458.00
MEDIAN:
$715.00
CONSENSUS:
$673.62
UPSIDE:
27.30%
| Metric | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 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 | 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 Q2 | 2002 Q4 | 2002 Q2 | 2001 Q4 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 13,369 | 9,611 | 12,094 | 11,783 | 12,525 | 8,262 | 10,827 | 12,848 | 14,997 | 11,846 | 15,157 | 15,537 | 17,158 | 12,396 | 15,276 | 13,846 | 12,830 | 9,331 | 11,104 | 11,238 | 11,807 | 8,885 | 9,526 | 8,697 | 9,073 | 7,426 | 9,660 | 9,853 | 11,111 | 7,756 | 9,186.7 | 10,072 | 10,500.9 | 6,696.8 | 7,816.6 | 7,521.8 | 7,924.8 | 5,353.3 | 6,312.4 | 6,499.9 | 7,718 | 6,546.5 | 7,436.2 | 7,974.8 | 6,198.7 | 8,675.9 | 9,296.5 | 9,790.3 | 7,480 | 9,195.5 | 9,846.5 | 10,777.2 | 7,293.8 | 9,576.1 | 9,423.5 | 9,888.5 | 6,594.1 | 8,405 | 8,213.8 | 8,796.1 | 5,973.9 | 7,038.3 | 6,672.4 | 6,983.3 | 4,704.5 | 5,200 | 5,742.4 | 6,629.1 | 5,026.8 | 6,835.4 | 7,581.8 | 7,978.2 | 5,058.5 | 6,140.9 | 6,633.7 | 6,882.5 | 4,425.2 | 5,117.5 | 6,266.7 | 6,561.5 | 4,202.1 | 5,177 | 5,823.4 | 6,019.2 | 3,934.5 | 5,206.9 | 5,418.4 | 5,877 | 3,483.8 | 3,939.4 | 4,400 | 3,469.4 | 3,986.5 | 3,252.2 | 3,809 | 2,705.1 | 3,318.4 | 3,584.4 | 3,755.8 | 2,305 |
| Cost of Revenue | 8,266 | 6,280 | 8,155 | 7,570 | 7,609 | 5,037 | 6,818 | 7,848 | 9,157 | 7,200 | 9,654 | 9,624 | 10,730 | 7,934 | 10,428 | 9,511 | 8,918 | 6,695 | 8,011 | 7,574 | 7,928 | 5,805 | 6,659 | 5,835 | 6,294 | 5,077 | 6,964 | 6,870 | 7,755 | 5,432 | 6,591.7 | 7,152 | 7,333.3 | 4,704.5 | 5,595 | 5,248.6 | 5,427.7 | 3,781.5 | 4,545.6 | 4,494.2 | 5,531 | 4,830.4 | 5,358 | 5,694.2 | 4,420.6 | 6,248.1 | 6,611.3 | 6,871.8 | 5,195.5 | 6,475.4 | 6,837.9 | 7,482.2 | 5,014.8 | 6,963.4 | 6,756 | 6,834.5 | 4,576 | 6,041.2 | 5,792.2 | 6,106.9 | 4,094.1 | 5,252.5 | 4,519.6 | 4,765.2 | 3,205.5 | 4,255.7 | 4,057.6 | 4,756.4 | 3,542.5 | 5,577.5 | 5,421.9 | 5,508.6 | 3,361.8 | 4,054.2 | 4,542.9 | 4,705.5 | 2,950.2 | 3,524.2 | 4,398.8 | 4,542.7 | 2,896.3 | 4,118 | 4,264 | 4,545.7 | 2,769.8 | 3,693.3 | 3,915.4 | 4,164 | 2,445.1 | 2,915.5 | 3,191.1 | 2,519.2 | 2,891.3 | 2,705.5 | 2,747 | 1,830.1 | 1,733.9 | 2,570.5 | 2,678.6 | 1,624.4 |
| Gross Profit | 5,103 | 3,331 | 3,939 | 4,213 | 4,916 | 3,225 | 4,009 | 5,000 | 5,840 | 4,646 | 5,503 | 5,913 | 6,428 | 4,462 | 4,848 | 4,335 | 3,912 | 2,636 | 3,093 | 3,664 | 3,879 | 3,080 | 2,867 | 2,862 | 2,779 | 2,349 | 2,696 | 2,983 | 3,356 | 2,324 | 2,595 | 2,920 | 3,167.6 | 1,992.3 | 2,221.6 | 2,273.2 | 2,497.1 | 1,571.8 | 1,766.8 | 2,005.7 | 2,187 | 1,716.1 | 2,078.2 | 2,280.6 | 1,778.1 | 2,427.8 | 2,685.2 | 2,918.5 | 2,284.5 | 2,720.1 | 3,008.6 | 3,295 | 2,279 | 2,612.7 | 2,667.5 | 3,054 | 2,018.1 | 2,363.8 | 2,421.6 | 2,689.2 | 1,879.8 | 1,785.8 | 2,152.8 | 2,218.1 | 1,499 | 944.3 | 1,684.8 | 1,872.7 | 1,484.3 | 1,257.9 | 2,159.9 | 2,469.6 | 1,696.7 | 2,086.7 | 2,090.8 | 2,177 | 1,475 | 1,593.3 | 1,867.9 | 2,018.8 | 1,305.8 | 1,059 | 1,559.4 | 1,473.5 | 1,164.7 | 1,513.6 | 1,503 | 1,713 | 1,038.7 | 1,023.9 | 1,208.9 | 950.2 | 1,095.2 | 546.7 | 1,062 | 875 | 1,584.5 | 1,013.9 | 1,077.2 | 680.6 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| R&D Expenses | 0 | 554 | 681 | 556 | 549 | 526 | 626 | 567 | 565 | 533 | 606 | 528 | 547 | 495 | 576 | 481 | 453 | 402 | 450 | 394 | 377 | 366 | 443 | 370 | 406 | 425 | 488 | 431 | 457 | 407 | 469.9 | 416 | 415.2 | 356.8 | 397 | 336.8 | 325.4 | 312.1 | 386 | 338.8 | 345 | 404 | 346.8 | 341.1 | 333.2 | 412.1 | 362.1 | 354.1 | 323.7 | 405.2 | 338.7 | 376.8 | 356.5 | 401.3 | 367.8 | 352 | 312.5 | 346.9 | 312 | 298.5 | 268.9 | 294.3 | 256.3 | 266 | 235.7 | 258.6 | 243.3 | 255.7 | 219.4 | 270.6 | 238.1 | 230.2 | 204.3 | 231.4 | 204.3 | 204.3 | 176.8 | 201 | 175.9 | 187.8 | 161 | 192.2 | 165.4 | 170.4 | 149.3 | 172.6 | 150.1 | 150.6 | 138.2 | 172.2 | 144.3 | 143.3 | 132 | 160.5 | 153.5 | 134.3 | 168.8 | 131 | 139.7 | 102.6 |
| SG&A Expenses | 1,209 | 972 | 854 | 1,217 | 1,197 | 972 | 899 | 1,278 | 1,265 | 1,066 | 917 | 1,110 | 1,330 | 952 | 973 | 959 | 932 | 781 | 752 | 841 | 838 | 769 | 979 | 752 | 906 | 809 | 877 | 896 | 947 | 764 | 898.5 | 913 | 939.2 | 705 | 840.8 | 799.1 | 783.6 | 667.3 | 746.9 | 709 | 714.8 | 719.1 | 755.3 | 740 | 659 | 851.4 | 820.7 | 846.5 | 765.9 | 947.8 | 919.8 | 956.3 | 781.5 | 948.2 | 878.4 | 881.4 | 709 | 859.7 | 815.8 | 828.2 | 665 | 842.2 | 751.2 | 733.3 | 642.1 | 794.2 | 659.5 | 688 | 638.9 | 300.5 | 772 | 766.6 | 652.8 | 927.8 | 792.6 | 799.9 | 543.5 | 749.4 | 749.1 | 795.4 | 574.8 | 317.4 | 627.8 | 657.2 | 515 | 666.3 | 624.3 | 669.4 | 490.9 | 600.8 | 505.8 | 519.5 | 566.4 | 677.7 | 492.1 | 448.9 | 542.4 | 479.2 | 458.1 | 405.7 |
| Other Expenses | 889 | 250 | 510 | 281 | 287 | 249 | 341 | 264 | 295 | 369 | 258 | 310 | 363 | 299 | 193 | 316 | 328 | 311 | 291 | 324 | 335 | 373 | 256 | 408 | 377 | 415 | 354 | 352 | 359 | 351 | 154.2 | 346 | 344.9 | 343 | 170.5 | 317.1 | 354.1 | 328.2 | 208.3 | 276.6 | 360.3 | 141.9 | 223.6 | 212.9 | 222.6 | 203.9 | 260 | 245.9 | 232.3 | 190.7 | 181.6 | 163.4 | 142.4 | 156.8 | 178.6 | 148 | 176.6 | 126.7 | 188.5 | 143.1 | 142.7 | (129.9) | 195 | 170.2 | 168.7 | (171.9) | 166.2 | 166.4 | 196.8 | 398 | 167.5 | 145.1 | 155.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 647.9 | 0 | 0 | 0 |
| Operating Expenses | 2,098 | 1,776 | 2,044 | 2,054 | 2,033 | 1,747 | 1,866 | 2,109 | 2,125 | 1,968 | 1,781 | 1,948 | 2,240 | 1,746 | 1,742 | 1,756 | 1,713 | 1,494 | 1,493 | 1,559 | 1,550 | 1,508 | 1,678 | 1,530 | 1,689 | 1,649 | 1,719 | 1,679 | 1,763 | 1,522 | 1,522.6 | 1,675 | 1,699.3 | 1,404.8 | 1,408.3 | 1,453 | 1,463.1 | 1,307.6 | 1,341.2 | 1,324.4 | 1,420.1 | 1,265 | 1,325.7 | 1,294 | 1,214.8 | 1,467.4 | 1,442.8 | 1,446.5 | 1,321.9 | 1,543.7 | 1,440.1 | 1,496.5 | 1,280.4 | 1,506.3 | 1,424.8 | 1,381.4 | 1,198.1 | 1,333.3 | 1,316.3 | 1,269.8 | 1,076.6 | 1,006.6 | 1,202.5 | 1,169.5 | 1,046.5 | 880.9 | 1,069 | 1,110.1 | 1,055.1 | 969.1 | 1,177.6 | 1,141.9 | 1,012.6 | 1,159.2 | 996.9 | 1,004.2 | 720.3 | 950.4 | 925 | 983.2 | 735.8 | 509.6 | 793.2 | 827.6 | 664.3 | 838.9 | 774.4 | 820 | 629.1 | 773 | 650.1 | 662.8 | 698.4 | 838.2 | 645.6 | 583.2 | 1,359.1 | 610.2 | 597.8 | 508.3 |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | 3,005 | 1,555 | 1,895 | 2,159 | 2,883 | 1,478 | 2,143 | 2,891 | 3,715 | 2,678 | 3,722 | 3,965 | 4,188 | 2,716 | 3,106 | 2,579 | 2,199 | 1,142 | 1,600 | 2,105 | 2,329 | 1,572 | 1,189 | 1,332 | 1,090 | 700 | 977 | 1,304 | 1,593 | 802 | 1,072.4 | 1,245 | 1,468.3 | 587.5 | 813.3 | 820.2 | 1,034 | 264.2 | 425.6 | 681.3 | 766.9 | 451.1 | 752.5 | 986.6 | 563.3 | 960.4 | 1,242.4 | 1,472 | 962.6 | 1,176.4 | 1,568.5 | 1,798.5 | 998.6 | 1,106.4 | 1,242.7 | 1,672.6 | 820 | 1,030.5 | 1,105.3 | 1,419.4 | 803.2 | 779.2 | 950.3 | 1,048.6 | 452.5 | 63.4 | 615.8 | 762.6 | 429.2 | 288.8 | 982.3 | 1,327.7 | 684.1 | 927.5 | 1,093.9 | 1,172.8 | 754.7 | 642.9 | 942.9 | 1,035.6 | 570 | 549.4 | 766.2 | 645.9 | 500.4 | 674.7 | 728.6 | 893 | 409.6 | 250.9 | 558.8 | 287.4 | 396.8 | (291.5) | 416.4 | 291.8 | 225.4 | 403.7 | 479.4 | 172.3 |
| Interest Expense | 712 | 719 | 762 | 794 | 784 | 829 | 870 | 840 | 836 | 802 | 782 | 623 | 569 | 479 | 349 | 296 | 187 | 229 | 210 | 244 | 268 | 271 | 278 | 290 | 342 | 336 | 388 | 374 | 351 | 353 | 322.6 | 291 | 303.7 | 286.3 | 248.2 | 216.3 | 226.9 | 208.1 | 198.8 | 200.7 | 191 | 162.9 | 171.5 | 165.5 | 180.1 | 172.5 | 153.9 | 165.8 | 171.7 | 187.6 | 182.6 | 191 | 180.1 | 200 | 194.9 | 195.7 | 192.1 | 180.3 | 184.3 | 192.3 | 202.5 | 192.5 | 193.1 | 207.3 | 218.5 | 249.2 | 249.3 | 269.4 | 274.5 | 0 | 270.2 | 283.6 | 295.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EBITDA | 3,005 | 2,160 | 2,748 | 2,958 | 3,676 | 2,273 | 2,909 | 3,748 | 4,478 | 3,537 | 4,332 | 4,761 | 4,918 | 3,466 | 3,686 | 3,345 | 3,186 | 1,866 | 2,304 | 2,909 | 3,096 | 2,337 | 1,898 | 2,107 | 1,799 | 1,443 | 1,710 | 1,993 | 2,337 | 1,533 | 1,783.8 | 1,975.2 | 2,175 | 1,267.4 | 1,451.3 | 1,542.1 | 1,823.6 | 951.8 | 1,034.6 | 1,302.4 | 1,311.9 | 973 | 1,256.3 | 1,522.5 | 1,090.6 | 1,598.1 | 1,773.2 | 1,916.8 | 1,479.7 | 1,730.9 | 2,018.7 | 2,212.1 | 1,403.3 | 1,583.9 | 1,653.6 | 2,048.1 | 1,235.7 | 1,474.2 | 1,492.6 | 1,762.7 | 1,167.5 | 1,164.7 | 1,344.3 | 1,418.2 | 824.2 | 414.2 | 980.5 | 1,095.1 | 765.2 | 1,052.9 | 1,358 | 1,654.6 | 1,026.3 | 1,118.4 | 1,280 | 1,354.5 | 940.4 | 831.8 | 1,113.5 | 1,206.3 | 731.2 | 714.1 | 924.2 | 799.4 | 660.7 | 674.7 | 880.7 | 893 | 409.6 | 250.9 | 558.8 | 287.4 | 396.8 | (291.5) | 416.4 | 291.8 | 225.4 | 403.7 | 479.4 | 172.3 |
| EBIT | 3,005 | 1,570 | 2,187 | 2,394 | 3,121 | 1,724 | 2,389 | 3,195 | 3,953 | 3,017 | 3,855 | 4,229 | 4,417 | 2,972 | 3,234 | 2,835 | 2,739 | 1,380 | 1,823 | 2,394 | 2,580 | 1,799 | 1,394 | 1,560 | 1,270 | 905 | 1,213 | 1,487 | 1,824 | 1,030 | 1,301.5 | 1,481 | 1,687.4 | 804.2 | 1,014.8 | 1,106.2 | 1,396.2 | 536.1 | 633.2 | 905.8 | 924.3 | 619.8 | 910 | 1,182.5 | 747.7 | 1,249 | 1,446.1 | 1,629.6 | 1,136.6 | 1,431.8 | 1,731.9 | 1,934.8 | 1,126.2 | 1,322.4 | 1,409.6 | 1,792.7 | 992.4 | 1,237.2 | 1,263.4 | 1,533 | 948.5 | 942.8 | 1,114.8 | 1,196.2 | 582.8 | 194.1 | 758 | 881.3 | 548.3 | 848.8 | 1,139.2 | 1,446.2 | 826.6 | 927.5 | 1,093.9 | 1,172.8 | 754.7 | 642.9 | 942.9 | 1,035.6 | 570 | 549.4 | 766.2 | 645.9 | 500.4 | 674.7 | 728.6 | 893 | 409.6 | 250.9 | 558.8 | 287.4 | 396.8 | (291.5) | 416.4 | 291.8 | 225.4 | 403.7 | 479.4 | 172.3 |
| Income Before Tax | 2,288 | 851 | 1,425 | 1,610 | 2,340 | 894 | 1,491 | 2,356 | 3,119 | 2,217 | 3,075 | 3,608 | 3,850 | 2,494 | 2,887 | 2,539 | 2,558 | 1,154 | 1,613 | 2,158 | 2,320 | 1,532 | 1,088 | 1,268 | 911 | 568 | 826 | 1,120 | 1,479 | 684 | 987.9 | 1,200 | 1,386.8 | 522.8 | 733.1 | 895.5 | 1,174.1 | 327.6 | 424.7 | 715.1 | 732.5 | 456 | 752.7 | 1,014.8 | 557.4 | 1,066.7 | 1,301.1 | 1,460.2 | 961.8 | 1,244.1 | 1,550.1 | 1,750.7 | 938.6 | 1,114.2 | 1,217 | 1,599.4 | 800.6 | 1,054.9 | 1,084.3 | 1,345.6 | 746.5 | 754.6 | 927.6 | 998.2 | 355.5 | (61.4) | 507.4 | 609.3 | 277.5 | 568.2 | 882.3 | 1,174.6 | 539.1 | 624.9 | 809.4 | 903.5 | 366.8 | 384.6 | 683.3 | 786.9 | 340 | 331.4 | 573.1 | 893.7 | 330.4 | 523 | 588.4 | 739.9 | 263.4 | 103 | 397.3 | 122.8 | 234.9 | (477.1) | 209.4 | 89 | 93.1 | 273.9 | 353.2 | 58.5 |
| Income Tax Expense | 518 | 196 | 365 | 339 | 539 | 27 | 249 | 625 | 751 | 469 | 707 | 636 | 991 | 537 | 643 | 654 | 461 | 250 | 330 | 491 | 530 | 308 | 330 | 457 | 245 | 50 | 104 | 221 | 343 | 184 | 203.5 | 289 | 177.1 | 1,057.5 | 222.4 | 253.2 | 365.8 | 129.2 | 140.2 | 226.5 | 237.8 | 104.5 | 241 | 324 | 170.5 | 416.9 | 450.2 | 479 | 280.5 | 437.1 | 553.5 | 666.4 | 289 | 425.3 | 426.8 | 541.3 | 266.2 | 382.9 | 369.5 | 438.9 | 232.2 | 295.2 | 308.1 | 448.4 | 109.9 | 161.4 | 87.9 | 137.1 | 73.5 | 223.1 | 307.1 | 411.1 | 170 | 202.7 | 272.2 | 279.9 | 128.1 | 108 | 247.6 | 269.9 | 116.1 | 98.5 | 194.3 | 294.4 | 115.4 | 166.3 | 187 | 262.6 | 92.6 | 32.3 | 140.4 | 54.8 | 93.1 | (157) | 81.6 | 32.6 | 22 | 101.5 | 149.5 | 20.8 |
| Net Income | 1,773 | 656 | 1,065 | 1,289 | 1,804 | 869 | 1,245 | 1,734 | 2,370 | 1,751 | 2,369 | 2,978 | 2,860 | 1,959 | 2,246 | 1,884 | 2,098 | 903 | 1,283 | 1,667 | 1,790 | 1,224 | 758 | 811 | 666 | 517 | 721 | 899 | 1,135 | 498 | 784.8 | 910 | 1,208.3 | (535.1) | 510.3 | 641.8 | 808.5 | 199 | 285.3 | 488.8 | 495.4 | 351.2 | 511.6 | 690.5 | 386.8 | 649.2 | 850.7 | 980.7 | 681.1 | 806.8 | 996.5 | 1,084.2 | 649.7 | 687.6 | 788 | 1,056.2 | 532.9 | 669.6 | 712.3 | 904.3 | 513.7 | 457.3 | 617 | 547.5 | 243.2 | (222.8) | 420 | 472.3 | 203.9 | 345.1 | 575.2 | 763.5 | 369.1 | 422.2 | 537.2 | 623.6 | 238.7 | 277.3 | 436 | 744.6 | 235.9 | 232.9 | 387.1 | 604 | 222.8 | 356.7 | 401.4 | 477.3 | 170.8 | 70.7 | 256.9 | 68 | 141.8 | (320.1) | 127.8 | 56.4 | 71.1 | 172.4 | 203.7 | 37.7 |
| Per Share Data | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | 6.56 | 2.43 | 3.94 | 4.76 | 6.65 | 3.20 | 4.57 | 6.32 | 8.56 | 6.26 | 8.30 | 10.24 | 9.69 | 6.58 | 7.48 | 6.20 | 6.85 | 2.94 | 4.15 | 5.36 | 5.72 | 3.90 | 2.41 | 2.59 | 2.13 | 1.65 | 2.30 | 2.84 | 3.57 | 1.56 | 2.45 | 2.81 | 3.73 | -1.66 | 1.59 | 2.00 | 2.51 | 0.61 | 0.91 | 1.55 | 1.57 | 1.09 | 1.54 | 2.05 | 1.13 | 1.84 | 2.35 | 2.67 | 1.83 | 2.13 | 2.58 | 2.79 | 1.67 | 1.76 | 2.00 | 2.64 | 1.32 | 1.63 | 1.71 | 2.15 | 1.22 | 1.08 | 1.45 | 1.29 | 0.57 | -0.53 | 0.99 | 1.12 | 0.48 | 0.82 | 1.34 | 1.76 | 0.84 | 0.96 | 1.20 | 1.38 | 0.53 | 0.61 | 0.94 | 1.58 | 0.50 | 0.49 | 0.80 | 1.23 | 0.45 | 0.72 | 0.81 | 0.97 | 0.35 | 0.14 | 0.54 | 0.14 | 0.30 | -0.67 | 0.28 | 0.12 | 0.15 | 0.37 | 0.44 | 0.08 |
| EPS (Diluted) | 6.55 | 2.42 | 3.93 | 4.75 | 6.64 | 3.19 | 4.55 | 6.29 | 8.53 | 6.23 | 8.26 | 10.20 | 9.65 | 6.55 | 7.44 | 6.16 | 6.81 | 2.92 | 4.12 | 5.32 | 5.68 | 3.87 | 2.39 | 2.57 | 2.11 | 1.63 | 2.27 | 2.81 | 3.52 | 1.54 | 2.42 | 2.78 | 3.67 | -1.66 | 1.57 | 1.97 | 2.49 | 0.61 | 0.90 | 1.55 | 1.56 | 1.08 | 1.53 | 2.03 | 1.12 | 1.83 | 2.33 | 2.65 | 1.81 | 2.11 | 2.56 | 2.76 | 1.65 | 1.75 | 1.98 | 2.61 | 1.30 | 1.62 | 1.69 | 2.12 | 1.20 | 1.07 | 1.44 | 1.28 | 0.57 | -0.53 | 0.99 | 1.11 | 0.48 | 0.82 | 1.32 | 1.74 | 0.83 | 0.96 | 1.19 | 1.36 | 0.52 | 0.61 | 0.93 | 1.57 | 0.50 | 0.49 | 0.79 | 1.22 | 0.45 | 0.72 | 0.79 | 0.94 | 0.34 | 0.14 | 0.54 | 0.14 | 0.30 | -0.67 | 0.27 | 0.12 | 0.15 | 0.36 | 0.44 | 0.08 |
| Shares Outstanding | 270.1 | 270.3 | 270.3 | 270.7 | 271.1 | 271.6 | 272.6 | 274.5 | 276.8 | 279.9 | 285.5 | 290.8 | 295.1 | 297.6 | 300.4 | 304.1 | 306.2 | 307.4 | 309.1 | 311 | 312.8 | 313.5 | 314.1 | 313 | 313.2 | 313.5 | 313.9 | 315.9 | 317.9 | 318.5 | 320.3 | 323.5 | 324.2 | 322.8 | 321.6 | 320.8 | 319.2 | 316.7 | 314.6 | 314.3 | 315.1 | 323 | 331.4 | 337.1 | 343.1 | 352.3 | 361.9 | 366.6 | 371.9 | 378.8 | 386 | 389.2 | 388.4 | 389.5 | 394.7 | 400.2 | 404 | 410.4 | 417.4 | 420.7 | 421.8 | 423.6 | 424.5 | 424.4 | 423.6 | 423.1 | 422.9 | 422.7 | 422.5 | 422.5 | 429.3 | 433.7 | 437.7 | 437.7 | 447.6 | 452.9 | 454.5 | 454.4 | 467.4 | 470.6 | 471.8 | 471.8 | 483.4 | 490.8 | 494.2 | 494.2 | 497.8 | 495.4 | 488 | 482.7 | 475.7 | 476.1 | 472.7 | 476.2 | 469.4 | 469.2 | 470 | 465.9 | 468.3 | 471.2 |
| Metric | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 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 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q2 | 2009 Q1 | 2007 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 7,905 | 6,798 | 8,276 | 8,580 | 7,991 | 6,601 | 7,324 | 7,004 | 5,553 | 5,137 | 7,458 | 6,576 | 5,267 | 3,976 | 4,774 | 4,359 | 3,878 | 4,472 | 8,017 | 7,519 | 7,182 | 6,962 | 7,066 | 8,190 | 8,900 | 3,602 | 3,857 | 3,383 | 3,483.7 | 3,625.7 | 3,904 | 3,923.3 | 4,201.4 | 3,915.1 | 9,334.9 | 6,537.4 | 4,525.8 | 3,890 | 4,335.8 | 4,321 | 4,133.2 | 3,614.9 | 5,043.3 | 4,651.7 | 4,797.2 | 5,004.1 | 1,773.2 | 2,995.7 | 4,087.8 | 4,384.5 | 3,324.2 | 3,553.4 | 2,814.9 | 2,327.5 | 252.7 | 484.4 | 311.6 | 291.7 | 351.7 | 370.4 | 297.5 | 295.5 | 352.3 | 295.3 | 325.5 | 309.7 | 331.1 | 334.4 | 319.2 | 330 | 250.1 | 267.6 | 366.1 | 291.5 | 301.2 | 278.1 | 364.2 | 363.7 | 426.7 | 520.8 | 518.1 | 245.4 | 295.7 | 280 | 344.1 | 338.2 | 477.9 | 450.7 | 338.4 |
| Short-Term Investments | 1,430 | 1,398 | 1,411 | 1,407 | 1,272 | 32 | 1,154 | 1,140 | 1,094 | 1,136 | 946 | 841 | 856 | 852 | 734 | 719 | 682 | 735 | 728 | 688 | 668 | 667 | 641 | 640 | 626 | 609 | 581 | 565 | 545.1 | 523.5 | 490 | 488.2 | 479.3 | 462.3 | 451.6 | 426.1 | 546.3 | 445.5 | 453.5 | 468.9 | 475.5 | 234.2 | 206.4 | 192 | 185.8 | 230.5 | 2,047.4 | 250.8 | 262.8 | 231.8 | 211.9 | 187.7 | 189.2 | 211.6 | 159.2 | 137 | 139.1 | 127.4 | 116 | 112.7 | 115.5 | 315.5 | 845.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 10,153 | 8,404 | 57,119 | 60,807 | 60,517 | 57,563 | 58,361 | 61,909 | 63,955 | 59,920 | 58,750 | 12,415 | 57,177 | 9,601 | 48,980 | 48,892 | 46,722 | 43,498 | 42,693 | 43,820 | 42,763 | 39,575 | 38,655 | 39,999 | 39,171 | 38,537 | 38,854 | 40,596 | 39,715 | 36,897 | 36,102 | 37,410.5 | 36,655.4 | 34,083.5 | 33,223.7 | 33,892.7 | 33,031.4 | 31,423.3 | 31,856.6 | 33,297.4 | 34,006.4 | 22,786.8 | 21,224 | 21,018.4 | 21,735.5 | 20,857.7 | 21,178.4 | 14,001.7 | 12,610.6 | 13,325 | 13,757.8 | 12,383.2 | 12,493.3 | 12,201 | 12,790.5 | 12,479.8 | 11,438.3 | 12,071.1 | 11,647.9 | 11,739.1 | 10,457 | 10,297.8 | 10,955.3 | 12,243.1 | 11,093.2 | 10,964.9 | 11,632.2 | 11,660.4 | 10,550.2 | 10,165.8 | 10,392.4 | 10,515.6 | 9,636.5 | 9,627.6 | 9,782.9 | 9,652.2 | 9,373 | 9,099.6 | 8,819.7 | 8,384 | 8,098.7 | 7,879.7 | 7,946.8 | 7,678 | 7,049.7 | 6,841 | 7,170.7 | 7,217.3 | 7,361.7 |
| Inventory | 8,188 | 8,286 | 7,508 | 7,713 | 7,870 | 7,744 | 7,199 | 7,696 | 8,443 | 8,937 | 8,219 | 9,350 | 9,713 | 10,056 | 8,539 | 9,121 | 9,030 | 7,935 | 6,836 | 6,410 | 6,042 | 5,956 | 4,999 | 5,650 | 6,171 | 6,482 | 5,975 | 6,747 | 7,161 | 7,402 | 6,149 | 6,239 | 6,889 | 6,614 | 3,904 | 4,253 | 4,115 | 3,960 | 3,341 | 3,851 | 4,061 | 3,003 | 2,753 | 2,397.3 | 3,551 | 3,837 | 2,473.7 | 2,226.2 | 2,169.8 | 1,366.1 | 2,006.8 | 1,929.3 | 1,371.8 | 1,606.5 | 1,924.9 | 2,173.2 | 2,185.8 | 1,552.9 | 1,725.1 | 1,876.9 | 1,781 | 1,294.3 | 1,428 | 1,584.4 | 1,614.7 | 1,286.7 | 1,337.3 | 1,511.1 | 1,464.3 | 1,072.7 | 1,170.8 | 1,289.8 | 1,193.7 | 828.9 | 941.3 | 1,066.7 | 979.8 | 720.8 | 920.2 | 996.3 | 942.6 | 698 | 735.8 | 745.5 | 687.6 | 464.4 | 609.7 | 729.3 | 718.6 |
| Other Current Assets | 0 | 0 | 329 | 0 | 0 | 2,929 | 3,391 | 2,965 | 0 | 0 | 829 | 48,303 | 0 | 41,971 | 876 | 0 | 0 | 0 | 121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,425.5 | 1,513.9 | 1,609.2 | 0 | 1,942.7 | 1,915 | 1,924.7 | 1,954.4 | 1,855 | 1,817.8 | 1,752.7 | 1,654.7 | 1,499.6 | 2,275.5 | 2,127.3 | 2,076.5 | 1,991.4 | 1,855.8 | 1,688.4 | 1,594.2 | 1,498.5 | 1,415.2 | 1,359.2 | 1,299.2 | 1,223.9 | 850.1 | 855.7 | 1,088.5 | 1,050.6 | 1,369.2 | 1,103.3 | 1,126.3 | 1,313.8 | 1,262.2 | 1,185.3 | 1,190.2 | 1,159.2 | 1,170.4 | 1,090.3 |
| Total Current Assets | 27,676 | 24,886 | 74,902 | 78,507 | 77,650 | 74,869 | 77,667 | 80,714 | 79,045 | 75,130 | 76,369 | 77,485 | 73,013 | 66,456 | 64,088 | 63,091 | 60,312 | 56,640 | 58,588 | 58,437 | 56,655 | 53,160 | 51,361 | 54,479 | 54,868 | 49,230 | 49,267 | 51,291 | 50,904.8 | 48,448.2 | 46,645 | 48,061 | 48,225.1 | 45,074.9 | 46,914.2 | 45,109.2 | 42,218.5 | 39,718.8 | 39,986.9 | 41,938.3 | 42,676.1 | 29,638.9 | 29,226.7 | 28,259.4 | 30,269.5 | 29,929.3 | 27,472.7 | 19,474.4 | 19,131 | 19,307.4 | 20,726.2 | 19,567.5 | 18,478.4 | 16,346.6 | 17,070 | 17,189.4 | 15,999.5 | 15,997.5 | 15,695.7 | 15,916.9 | 14,403.7 | 13,857.8 | 15,080.6 | 16,398.3 | 15,160.7 | 14,637.8 | 15,292 | 15,361.7 | 14,022.1 | 13,162.7 | 13,311.8 | 13,488.2 | 12,555.5 | 12,047.2 | 12,249.3 | 11,847.1 | 11,572.7 | 11,272.6 | 11,217.2 | 11,270.3 | 10,662.7 | 9,949.4 | 10,292.1 | 9,965.7 | 9,266.7 | 8,833.8 | 9,417.5 | 9,567.7 | 9,509 |
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 8,035 | 15,596 | 16,152 | 15,225 | 14,891 | 14,582 | 15,446 | 14,210 | 13,999 | 13,665 | 14,206 | 13,127 | 12,812 | 12,714 | 13,097 | 12,220 | 12,180 | 12,289 | 13,213 | 12,631 | 12,812 | 12,771 | 13,115 | 12,912 | 12,930 | 13,404 | 13,540 | 13,067 | 12,797 | 12,688.8 | 13,033 | 12,443.4 | 12,466 | 12,401 | 11,661.7 | 11,204.1 | 10,883.8 | 10,855.7 | 11,072.5 | 10,650 | 10,535.2 | 6,147.7 | 6,037.9 | 6,265.3 | 5,808 | 5,693.1 | 4,797 | 2,071.4 | 2,098.6 | 2,075.6 | 2,010.5 | 2,001.9 | 1,998.3 | 2,008 | 1,956.8 | 1,929.2 | 1,912.2 | 1,912.4 | 1,803.6 | 1,778.2 | 1,751.3 | 1,782.3 | 1,735.3 | 1,672.7 | 1,674.3 | 1,700.3 | 1,566.6 | 1,554.1 | 1,534.8 | 1,524.1 | 1,365.8 | 1,334 | 1,331.8 | 1,351.7 | 1,275.9 | 1,602.4 | 1,565.6 | 1,335.6 | 1,301.2 | 1,292.6 | 1,282.6 | 1,533.6 | 1,201.2 | 1,200 | 1,208.4 | 1,240.3 | 1,207.7 | 1,261.6 | 1,270.3 |
| Goodwill | 4,513 | 4,280 | 4,188 | 4,209 | 4,094 | 3,872 | 3,959 | 3,960 | 3,936 | 3,966 | 3,900 | 3,994 | 3,963 | 3,891 | 3,687 | 3,754 | 3,812 | 3,192 | 3,291 | 3,148 | 3,190 | 3,194 | 3,081 | 2,984 | 2,917 | 2,945 | 2,917 | 3,013 | 3,024.9 | 3,047.6 | 3,101 | 3,046.5 | 3,188.7 | 3,111.8 | 1,033.3 | 845.8 | 806.2 | 809.2 | 815.7 | 823.6 | 835 | 1,006 | 1,010 | 1,037 | 1,256.7 | 1,241 | 1,249.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 975 | 880 | 1,362 | 926 | 964 | 937 | 1,503 | 1,030 | 1,064 | 1,112 | 1,583 | 1,199 | 1,222 | 1,255 | 1,590 | 1,281 | 1,352 | 1,209 | 1,557 | 1,267 | 1,310 | 1,342 | 1,327 | 1,301 | 1,311 | 1,349 | 1,380 | 1,444 | 1,476 | 1,508 | 1,562 | 1,581 | 1,692 | 1,660 | 218 | 92 | 91 | 96 | 104 | 110 | 121 | 129 | 131 | 136 | 145.2 | 152 | 71.9 | 1,183.9 | 1,194.2 | 1,125 | 936.8 | 921.4 | 894.9 | 861 | 777.9 | 795.6 | 819.6 | 652.2 | 708.8 | 713.1 | 294.1 | 295.1 | 300.9 | 273.9 | 212 | 217.6 | 191.3 | 186.4 | 183.8 | 157.8 | 292.4 | 278.8 | 282.5 | 285.9 | 321.3 | 321.3 | 315.9 | 305 | 287.2 | 280.3 | 282.4 | 283.7 | 296.9 | 295.3 | 297 | 296.8 | 330.2 | 332.3 | 336.1 |
| Long-Term Investments | 0 | 48,592 | 510 | 0 | 0 | 1,182 | 122 | 0 | 0 | 0 | 126 | 0 | 0 | 0 | 117 | 0 | 0 | 176 | 175 | 188 | 182 | 178 | 193 | 199 | 192 | 217 | 215 | 219 | 234.8 | 211.7 | 207 | 198.7 | 202.1 | 194 | 182.5 | 220.8 | 215.7 | 220.9 | 232.6 | 246.2 | 236.7 | 227 | 220.4 | 212.8 | 207.6 | 213.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 6,934 | 6,598 | 6,741 | 6,616 | 5,825 | 6,537 | 6,029 | 5,648 | 5,665 | 6,089 | 6,232 | 6,029 | 6,390 | 6,627 | 5,361 | 5,339 | 5,185 | 6,253 | 3,250 | 3,106 | 3,279 | 4,515 | 3,855 | 3,673 | 3,262 | 4,226 | 3,408 | 3,253.4 | 3,180.4 | 4,752 | 2,414.4 | 2,380.5 | 2,259.9 | 3,361.8 | 1,810.4 | 1,712.1 | 1,633.5 | 2,743.7 | 2,225.9 | 2,097.9 | 1,271.5 | 1,405.3 | 2,416.8 | 2,541.9 | 2,691 | 3,309.8 | 1,978.4 | 2,147.5 | 2,273.9 | 972.5 | 970 | 906.3 | 3,241.2 | 1,412.1 | 1,393.2 | 1,271 | 1,907.3 | 1,894.5 | 1,797 | 1,695.3 | 1,643 | 1,613.8 | 1,514.4 | 1,456.2 | 1,445.8 | 1,576 | 1,451 | 1,446.6 | 1,475.2 | 980.1 | 971.5 | 971.2 | 967.9 | 969.4 | 983.5 | 992.7 | 934.2 | 956.1 | 1,048.2 | 1,243 | 1,014.5 | 1,026.9 | 1,031.5 | 1,008.3 | 981 | 408.2 | 401 | 403 |
| Total Non-Current Assets | 15,884 | 78,550 | 31,094 | 29,310 | 28,653 | 28,250 | 29,653 | 27,127 | 26,583 | 26,241 | 27,718 | 25,912 | 25,334 | 25,164 | 25,942 | 23,726 | 23,787 | 22,974 | 25,526 | 22,251 | 22,324 | 22,320 | 23,730 | 22,785 | 22,458 | 22,591 | 23,744 | 22,239 | 21,825 | 21,470.6 | 23,463 | 21,329 | 21,647.8 | 21,502.9 | 18,872.3 | 17,240.8 | 16,750.7 | 16,578.7 | 17,932.9 | 16,668.3 | 16,507.7 | 11,374.6 | 11,554.8 | 12,872.7 | 11,531.3 | 11,410.7 | 10,157.9 | 6,482.9 | 6,957.4 | 6,950.6 | 5,458.3 | 5,386.1 | 5,289.6 | 7,140.2 | 4,973.8 | 4,910.5 | 4,743.8 | 4,471.9 | 4,406.9 | 4,288.3 | 3,740.7 | 3,720.4 | 3,650 | 3,461 | 3,342.5 | 3,363.7 | 3,333.9 | 3,191.5 | 3,165.2 | 3,157.1 | 2,638.3 | 2,584.3 | 2,585.5 | 2,605.5 | 2,566.6 | 2,907.2 | 2,874.2 | 2,574.8 | 2,544.5 | 2,621.1 | 2,808 | 2,831.8 | 2,525 | 2,526.8 | 2,513.7 | 2,518.1 | 1,946.1 | 1,994.9 | 2,009.4 |
| Total Assets | 107,001 | 103,436 | 105,996 | 107,817 | 106,303 | 103,119 | 107,320 | 107,841 | 105,628 | 101,371 | 104,087 | 103,397 | 98,347 | 91,620 | 90,030 | 86,817 | 84,099 | 79,614 | 84,114 | 80,688 | 78,979 | 75,480 | 75,091 | 77,264 | 77,326 | 71,821 | 73,011 | 73,530 | 72,729.6 | 69,918.2 | 70,108 | 69,390.1 | 69,873 | 66,577.5 | 65,786.3 | 62,349.9 | 58,968.8 | 56,296.6 | 57,918.5 | 58,606.4 | 59,183.3 | 41,014.1 | 40,780.7 | 41,132.6 | 41,800.8 | 41,339.6 | 37,630.6 | 25,957.3 | 26,088.4 | 26,258 | 26,184.5 | 24,953.6 | 23,768 | 23,486.8 | 22,043.8 | 22,099.9 | 20,743.3 | 20,469.4 | 20,102.6 | 20,205.2 | 18,144.4 | 17,578.2 | 18,730.6 | 19,859.3 | 18,503.2 | 18,001.5 | 18,625.9 | 18,553.2 | 17,187.3 | 16,319.8 | 15,950.1 | 16,072.5 | 15,141 | 14,652.7 | 14,815.9 | 14,754.3 | 14,446.9 | 13,847.4 | 13,761.7 | 13,891.4 | 13,470.7 | 12,781.2 | 12,817.1 | 12,492.5 | 11,780.4 | 11,351.9 | 11,363.6 | 11,562.6 | 11,518.4 |
| Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables | 13,653 | 12,533 | 2,985 | 2,718 | 2,785 | 2,393 | 2,698 | 2,580 | 2,968 | 3,184 | 3,467 | 3,308 | 3,680 | 3,616 | 3,894 | 11,562 | 11,256 | 10,479 | 3,173 | 11,091 | 10,527 | 9,404 | 1,926 | 9,565 | 9,072 | 8,630 | 1,996 | 9,390 | 9,625.8 | 9,086 | 2,466 | 9,482.7 | 9,789.6 | 8,489.7 | 2,069 | 7,599 | 7,215.9 | 6,334.5 | 1,598 | 6,799.5 | 6,980.8 | 5,625.9 | 4,777.3 | 1,093 | 5,589.7 | 5,524.5 | 5,103.3 | 3,612 | 3,021.2 | 3,105.5 | 3,181.7 | 2,834.2 | 3,142.2 | 2,957.7 | 2,783.5 | 2,972 | 2,755.6 | 2,976.4 | 2,670.5 | 2,717.8 | 2,327.7 | 2,432.8 | 2,548.5 | 2,586.6 | 2,359.5 | 2,853.2 | 2,705 | 2,704.4 | 2,458.1 | 2,839.7 | 2,619 | 2,609.5 | 2,295.6 | 2,676.2 | 2,477.3 | 2,528.1 | 2,234.8 | 2,533 | 2,220.6 | 2,395.4 | 2,158.9 | 2,319.2 | 2,157.6 | 2,077 | 1,959.5 | 2,097.1 | 1,814.2 | 1,896.4 | 1,660 |
| Short-Term Debt | 15,632 | 20,675 | 20,353 | 22,176 | 23,471 | 20,791 | 21,931 | 23,132 | 24,645 | 23,206 | 24,909 | 23,728 | 22,465 | 18,970 | 18,282 | 19,096 | 16,419 | 14,449 | 15,501 | 15,658 | 13,993 | 13,193 | 13,243 | 14,436 | 15,819 | 14,424 | 15,105 | 16,190 | 16,464 | 15,201.5 | 15,019 | 15,532.2 | 15,295.7 | 14,171.8 | 14,153.7 | 13,800.3 | 12,188.2 | 11,661.8 | 11,908.8 | 13,091 | 13,217.8 | 6,260.6 | 7,679.4 | 7,159 | 8,929.7 | 9,333.2 | 10,179.6 | 3,076.9 | 3,458.1 | 4,347.2 | 5,056.9 | 4,170.1 | 4,437.3 | 5,121.6 | 6,080.6 | 5,665.1 | 5,560.9 | 5,758.5 | 5,246.9 | 6,562.7 | 5,493 | 4,488.2 | 5,358.9 | 6,648.9 | 5,871.2 | 5,322.1 | 6,569.4 | 5,993.3 | 4,934 | 3,774.6 | 3,796.6 | 4,257.7 | 3,834.1 | 3,144.1 | 3,958 | 3,619.9 | 3,798.5 | 3,167.3 | 3,248 | 3,037.7 | 3,329.4 | 2,637.4 | 3,046 | 2,979.4 | 2,240.5 | 1,601.4 | 3,079.9 | 3,139.6 | 3,111 |
| Deferred Revenue | 0 | 0 | 1,371 | 1,391 | 1,419 | 1,328 | 1,239 | 1,246 | 1,284 | 1,156 | 1,127 | 1,182 | 1,114 | 1,007 | 956 | 1,424 | 1,423 | 0 | 991 | 0 | 0 | 0 | 1,647 | 0 | 0 | 0 | 1,635 | 0 | 0 | 0 | 1,550 | 0 | 0 | 0 | 1,317 | 0 | 0 | 0 | 1,136 | 0 | 0 | 0 | 0 | 280 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | (13,653) | 0 | 120 | 0 | 614 | 2,580 | 2,409 | 2,385 | 1,005 | 744 | 1,130 | 2,756 | 2,233 | 1,906 | 1,342 | 0 | 0 | 0 | 228 | 0 | 0 | 0 | 60 | 0 | 0 | 0 | 61 | 0 | 0 | 0 | 63 | 0 | 0 | 0 | 55 | 0 | 0 | 0 | 52 | 0 | 0 | 0 | 0 | 51 | 0 | 0 | 226.5 | 0 | 234.1 | 0 | 200.5 | 166.6 | 156.8 | 0 | 117.6 | 143.4 | 109.8 | 153.6 | 281.6 | 197.5 | 212.2 | 215.7 | 583.1 | 551.4 | 576.5 | 587.3 | 562.5 | 655.9 | 626.6 | 580.9 | 598.9 | 49 | 40.2 | 597.6 | 25 | 553.1 | 611.1 | 543.1 | 646.6 | 927.8 | 774.2 | 761.3 | 763.8 | 798.9 | 791.4 | 649.8 | 636 | 591 | 639.6 |
| Total Current Liabilities | 15,632 | 33,208 | 32,455 | 33,926 | 35,691 | 34,031 | 36,409 | 37,561 | 37,734 | 35,487 | 38,912 | 39,091 | 37,204 | 32,101 | 31,708 | 32,082 | 29,098 | 25,123 | 26,341 | 26,888 | 24,699 | 22,716 | 22,395 | 24,081 | 24,982 | 23,201 | 23,902 | 25,716 | 26,289.3 | 24,432 | 24,221 | 25,125.7 | 25,231 | 22,779.5 | 21,831.6 | 21,477.1 | 19,505.7 | 18,091 | 18,369.4 | 19,964.7 | 20,308.1 | 12,037.9 | 12,534.1 | 11,724 | 14,620.6 | 14,976.3 | 15,783.8 | 6,894 | 6,932 | 7,679.2 | 8,685.3 | 7,288.1 | 7,823.7 | 8,205.9 | 9,102.4 | 8,869.6 | 8,474.7 | 8,888.5 | 8,199 | 9,478 | 8,032.9 | 7,136.7 | 8,490.5 | 9,786.9 | 8,807.2 | 8,762.6 | 9,836.9 | 9,353.6 | 8,018.7 | 7,195.2 | 7,014.5 | 6,916.2 | 6,169.9 | 6,417.9 | 6,460.3 | 6,701.1 | 6,644.4 | 6,243.4 | 6,115.2 | 6,360.9 | 6,262.5 | 5,717.9 | 5,967.4 | 5,855.3 | 4,991.4 | 4,348.3 | 5,530.1 | 5,627 | 5,410.6 |
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 0 | 41,804 | 43,544 | 44,429 | 42,811 | 43,556 | 43,229 | 42,692 | 40,962 | 39,933 | 38,477 | 38,112 | 35,611 | 35,071 | 33,596 | 32,132 | 32,397 | 32,786 | 32,888 | 32,236 | 33,231 | 32,772 | 32,581 | 34,037 | 34,324 | 30,475 | 30,178 | 29,242 | 28,255.4 | 27,855.2 | 27,237 | 26,838 | 26,278.6 | 26,421.8 | 25,891 | 23,674.3 | 23,253.1 | 22,916.6 | 23,703 | 24,128.4 | 24,648 | 17,375.8 | 17,090.6 | 17,392 | 16,850.2 | 16,574.7 | 11,096.1 | 10,878.3 | 10,746.7 | 10,404.2 | 10,412.5 | 10,469.7 | 8,950.4 | 8,163.1 | 6,156.8 | 6,428.5 | 5,465.1 | 4,764.3 | 5,005.2 | 3,960.4 | 3,457.2 | 3,806.2 | 3,627.9 | 3,485.1 | 3,275.7 | 2,791.7 | 2,287 | 2,517 | 2,642.3 | 2,622.8 | 2,905.5 | 2,548.9 | 2,478.4 | 2,425.4 | 2,098.8 | 2,311.8 | 2,215.4 | 2,175.8 | 2,377.1 | 2,341.4 | 2,101.9 | 2,053.9 | 1,964.9 | 1,974.7 | 2,292.4 | 2,547.5 | 2,506.6 | 2,603.9 | 2,802.4 |
| Deferred Tax Liabilities | 422 | 434 | 434 | 489 | 496 | 448 | 478 | 481 | 491 | 550 | 520 | 506 | 511 | 519 | 495 | 561 | 584 | 556 | 576 | 515 | 533 | 532 | 519 | 479 | 475 | 491 | 495 | 507 | 513.5 | 525.4 | 556 | 524.6 | 562.7 | 590.2 | 209.7 | 190 | 169 | 168.9 | 166 | 172.3 | 180.3 | 136.5 | 155.4 | 167.3 | 173.5 | 166.2 | 0 | 29.2 | 30.1 | 30.7 | 28.1 | 24.8 | 24.5 | 19.5 | 0 | 0 | 13.2 | 74.6 | 53.4 | 64.4 | 61.8 | 63 | 19 | 18.4 | 18.3 | 19.7 | 20.3 | 21.5 | 21.3 | 21.4 | 10.3 | 9.8 | 9.9 | 9.4 | 15.9 | 16.3 | 16.9 | 15.6 | 14.8 | 14.1 | 12.9 | 13.5 | 8.3 | 8.2 | 8.7 | 8.6 | 44.8 | 29.8 | 24.7 |
| Other Non-Current Liabilities | 63,487 | 1,633 | 3,556 | 3,709 | 2,927 | 2,520 | 4,279 | 3,958 | 3,655 | 3,222 | 4,292 | 2,536 | 2,520 | 2,493 | 3,874 | 2,911 | 2,964 | 3,289 | 5,835 | 5,272 | 5,305 | 5,374 | 6,499 | 5,776 | 5,680 | 5,710 | 6,954 | 5,781 | 5,733.1 | 5,758.9 | 6,789 | 6,521.9 | 7,366.1 | 7,507.1 | 8,279.5 | 8,419.6 | 8,333.2 | 8,270.4 | 9,135.3 | 6,886.9 | 6,856.2 | 5,804.5 | 6,014.6 | 7,026.5 | 3,288.3 | 3,067.5 | 2,689.6 | 3,415 | 4,095.1 | 4,141.8 | 3,528.8 | 3,914.1 | 3,806.2 | 2,914.4 | 2,454.1 | 2,461 | 2,468.4 | 2,440.1 | 2,493.2 | 2,486.2 | 2,497.7 | 2,478 | 2,408.7 | 2,394.3 | 2,373.5 | 2,347.7 | 2,318.2 | 2,395.8 | 2,359 | 2,333.2 | 2,175.9 | 2,885 | 2,908.8 | 2,242.8 | 2,844.3 | 2,382.2 | 2,343.2 | 2,327.2 | 2,222 | 2,318.1 | 2,469.4 | 2,438 | 2,442.5 | 2,345.3 | 2,343.8 | 2,362.1 | 631.7 | 726.3 | 697.5 |
| Total Non-Current Liabilities | 63,909 | 43,871 | 47,534 | 48,627 | 46,234 | 46,524 | 47,986 | 47,131 | 45,108 | 43,705 | 43,289 | 41,154 | 38,642 | 38,083 | 37,965 | 35,604 | 35,995 | 36,683 | 39,339 | 38,067 | 39,184 | 38,678 | 39,752 | 40,292 | 40,479 | 36,676 | 37,678 | 35,530 | 34,502 | 34,139.5 | 34,582 | 33,884.5 | 34,207.4 | 34,519.1 | 34,380.2 | 32,283.9 | 31,755.3 | 31,355.9 | 33,004.3 | 31,187.6 | 31,684.5 | 23,316.8 | 23,260.6 | 24,585.8 | 20,312 | 19,808.4 | 13,785.7 | 14,322.5 | 14,871.9 | 14,576.7 | 13,969.4 | 14,408.6 | 12,781.1 | 11,097 | 8,610.9 | 8,889.5 | 7,946.7 | 7,279 | 7,551.8 | 6,511 | 6,016.7 | 6,347.2 | 6,055.6 | 5,897.8 | 5,667.5 | 5,159.1 | 4,625.5 | 4,934.3 | 5,022.6 | 4,977.4 | 5,091.7 | 5,443.7 | 5,397.1 | 4,677.6 | 4,959 | 4,710.3 | 4,575.5 | 4,518.6 | 4,613.9 | 4,673.6 | 4,584.2 | 4,505.4 | 4,415.7 | 4,328.2 | 4,644.9 | 4,918.2 | 3,183.1 | 3,360 | 3,524.6 |
| Total Liabilities | 79,541 | 77,079 | 79,989 | 82,553 | 81,925 | 80,555 | 84,395 | 84,692 | 82,842 | 79,192 | 82,201 | 80,245 | 75,846 | 70,184 | 69,673 | 67,686 | 65,093 | 61,806 | 65,680 | 64,955 | 63,883 | 61,394 | 62,147 | 64,373 | 65,461 | 59,877 | 61,580 | 61,246 | 60,791.3 | 58,571.5 | 58,803 | 59,010.2 | 59,438.4 | 57,298.6 | 56,211.8 | 53,761 | 51,261 | 49,446.9 | 51,373.7 | 51,152.3 | 51,992.6 | 35,354.7 | 35,794.7 | 36,309.8 | 34,932.6 | 34,784.7 | 29,569.5 | 21,216.5 | 21,803.9 | 22,255.9 | 22,654.7 | 21,696.7 | 20,604.8 | 19,302.9 | 17,713.3 | 17,759.1 | 16,421.4 | 16,167.5 | 15,750.8 | 15,989 | 14,049.6 | 13,483.9 | 14,546.1 | 15,684.7 | 14,474.7 | 13,921.7 | 14,462.4 | 14,287.9 | 13,041.3 | 12,172.6 | 12,106.2 | 12,359.9 | 11,567 | 11,095.5 | 11,419.3 | 11,411.4 | 11,219.9 | 10,762 | 10,729.1 | 11,034.5 | 10,846.7 | 10,223.3 | 10,383.1 | 10,183.5 | 9,636.3 | 9,266.5 | 8,713.2 | 8,987 | 8,935.2 |
| Stockholders' Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0 | 0 | 5,668 | 5,620 | 5,565 | 5,526 | 5,489 | 5,441 | 5,391 | 5,335 | 5,303 | 5,272 | 5,227 | 5,191 | 5,165 | 5,139 | 5,117 | 5,066 | 5,054 | 5,031 | 4,999 | 4,942 | 4,895 | 4,750 | 4,713 | 4,675 | 4,642 | 4,599 | 4,559.1 | 4,511.5 | 4,474 | 4,450.8 | 4,423.4 | 4,374 | 4,280.5 | 4,245.1 | 4,176.8 | 4,084.8 | 3,911.8 | 3,883.9 | 3,862 | 3,058.1 | 3,040.1 | 2,996.2 | 2,976.6 | 2,968.2 | 2,463 | 1,987.7 | 1,990.6 | 1,987.8 | 1,957 | 1,957 | 1,957 | 1,947.7 | 1,864.3 | 1,865.3 | 1,865 | 1,864.4 | 1,860.7 | 1,860.8 | 1,855.4 | 1,850.4 | 1,849.2 | 0 | 0 | 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 | 0 | 0 | 59,676 | 59,023 | 58,191 | 56,829 | 56,402 | 55,559 | 54,228 | 52,266 | 50,931 | 48,947 | 46,336 | 43,846 | 42,247 | 40,346 | 38,805 | 37,029 | 36,449 | 35,491 | 34,105 | 32,596 | 31,646 | 31,128 | 30,556 | 30,129 | 29,852 | 29,369 | 28,708.8 | 27,816.3 | 27,553 | 26,272.3 | 25,586 | 24,571.9 | 25,301.3 | 24,984.2 | 24,524.4 | 23,914.3 | 23,911.3 | 23,815 | 23,514.7 | 11,533.4 | 11,105 | 10,980.5 | 11,020 | 10,666.1 | 8,988.1 | 4,841.4 | 4,446.2 | 4,329.5 | 4,128.4 | 3,924.4 | 3,912.6 | 3,899.5 | 4,216.4 | 4,196.7 | 4,122.3 | 4,117.2 | 4,101.9 | 3,990.5 | 3,841.5 | 3,855.3 | 3,939.2 | 3,922.9 | 3,824.3 | 3,839.5 | 3,732.9 | 3,502.7 | 3,194.3 | 3,048.4 | 2,890.6 | 2,694 | 2,425.2 | 2,299.5 | 2,177.4 | 2,024.3 | 1,804.2 | 1,690.3 | 1,766.9 | 1,634.6 | 1,444.9 | 1,353.9 | 1,231.7 | 1,117.1 | 970.8 | 926.5 | 1,992.6 | 1,930.6 | 1,938.6 |
| Accumulated Other Comprehensive Income | 0 | 0 | (3,032) | (3,107) | (3,405) | (4,167) | (3,706) | (3,368) | (3,171) | (2,863) | (3,114) | (2,411) | (2,538) | (2,372) | (3,056) | (3,476) | (3,291) | (3,152) | (2,539) | (5,011) | (4,960) | (5,078) | (5,539) | (5,319) | (5,715) | (5,329) | (5,607) | (4,581) | (4,609.9) | (4,577.9) | (4,427) | (4,553.3) | (4,173.2) | (4,289) | (4,563.7) | (5,179.8) | (5,495.5) | (5,604.5) | (5,626) | (4,582.2) | (4,518.8) | (3,419.1) | (3,624.7) | (3,593.3) | (1,548.3) | (1,496.7) | 248.3 | (1,190.9) | (1,154.8) | (1,173.8) | (1,249.6) | (1,316.9) | (1,384.2) | (328.6) | (325.4) | (293.9) | (235) | (240.7) | (172.3) | (178.7) | (141.7) | (142) | (130.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 27,406 | 26,300 | 25,950 | 25,175 | 24,287 | 22,479 | 22,836 | 23,062 | 22,684 | 22,075 | 21,785 | 23,048 | 22,395 | 21,332 | 20,262 | 19,033 | 18,904 | 17,804 | 18,431 | 15,731 | 15,092 | 14,083 | 12,937 | 12,888 | 11,864 | 11,926 | 11,413 | 12,266 | 11,919.5 | 11,327.8 | 11,288 | 10,356.3 | 10,410.3 | 9,252.6 | 9,557.3 | 8,572.2 | 7,684.7 | 6,825.5 | 6,520 | 7,428.4 | 7,164.3 | 5,650.9 | 4,979.6 | 4,818.7 | 6,868.2 | 6,554.9 | 8,061.1 | 4,740.8 | 4,284.5 | 4,002.1 | 3,529.8 | 3,256.9 | 3,163.2 | 4,183.9 | 4,330.5 | 4,340.8 | 4,321.9 | 4,301.9 | 4,351.8 | 4,216.2 | 4,094.8 | 4,094.3 | 4,184.5 | 4,174.6 | 4,028.5 | 4,079.8 | 4,163.5 | 4,265.3 | 4,146 | 4,147.2 | 3,843.9 | 3,712.6 | 3,574 | 3,557.2 | 3,396.6 | 3,342.9 | 3,227 | 3,085.4 | 3,032.6 | 2,856.9 | 2,624 | 2,557.9 | 2,434 | 2,309 | 2,144.1 | 2,085.4 | 2,650.4 | 2,575.6 | 2,583.2 |
| Total Liabilities & Equity | 107,001 | 103,436 | 105,996 | 107,817 | 106,303 | 103,119 | 107,320 | 107,841 | 105,628 | 101,371 | 104,087 | 103,397 | 98,347 | 91,620 | 90,030 | 86,817 | 84,099 | 79,614 | 84,114 | 80,688 | 78,979 | 75,480 | 75,091 | 77,264 | 77,326 | 71,821 | 73,011 | 73,530 | 72,729.6 | 69,918.2 | 70,108 | 69,390.1 | 69,873 | 66,577.5 | 65,786.3 | 62,349.9 | 58,968.8 | 56,296.6 | 57,918.5 | 58,606.4 | 59,183.3 | 41,014.1 | 40,780.7 | 41,132.6 | 41,800.8 | 41,339.6 | 37,630.6 | 25,957.3 | 26,088.4 | 26,258 | 26,184.5 | 24,953.6 | 23,768 | 23,486.8 | 22,043.8 | 22,099.9 | 20,743.3 | 20,469.4 | 20,102.6 | 20,205.2 | 18,144.4 | 17,578.2 | 18,730.6 | 19,859.3 | 18,503.2 | 18,001.5 | 18,625.9 | 18,553.2 | 17,187.3 | 16,319.8 | 15,950.1 | 16,072.5 | 15,141 | 14,652.7 | 14,815.9 | 14,754.3 | 14,446.9 | 13,847.4 | 13,761.7 | 13,891.4 | 13,470.7 | 12,781.2 | 12,817.1 | 12,492.5 | 11,780.4 | 11,351.9 | 11,363.6 | 11,562.6 | 11,518.4 |
| Debt Metrics | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt | 15,632 | 62,479 | 63,936 | 66,646 | 66,601 | 64,655 | 65,463 | 66,113 | 65,907 | 63,459 | 63,692 | 62,171 | 58,393 | 54,369 | 52,201 | 51,228 | 48,866 | 47,310 | 48,731 | 47,961 | 47,363 | 45,965 | 46,295 | 48,473 | 50,143 | 44,899 | 45,334 | 45,432 | 44,719.4 | 43,056.7 | 42,256 | 42,370.2 | 41,574.3 | 40,593.6 | 40,044.7 | 37,474.6 | 35,441.3 | 34,578.4 | 35,611.8 | 37,219.4 | 37,865.8 | 23,636.4 | 24,770 | 24,551 | 25,779.9 | 25,907.9 | 21,275.7 | 13,955.2 | 14,204.8 | 14,751.4 | 15,469.4 | 14,639.8 | 13,387.7 | 13,284.7 | 12,237.4 | 12,093.6 | 11,026 | 10,522.8 | 10,252.1 | 10,523.1 | 8,950.2 | 8,294.4 | 8,986.8 | 10,134 | 9,146.9 | 8,113.8 | 8,856.4 | 8,510.3 | 7,576.3 | 6,397.4 | 6,702.1 | 6,806.6 | 6,312.5 | 5,569.5 | 6,056.8 | 5,931.7 | 6,013.9 | 5,343.1 | 5,625.1 | 5,379.1 | 5,431.3 | 4,691.3 | 5,010.9 | 4,954.1 | 4,532.9 | 4,148.9 | 5,586.5 | 5,743.5 | 5,913.4 |
| Net Debt | 7,727 | 55,681 | 55,660 | 58,066 | 58,610 | 58,054 | 58,139 | 59,109 | 60,354 | 58,322 | 56,234 | 55,595 | 53,126 | 50,393 | 47,427 | 46,869 | 44,988 | 42,838 | 40,714 | 40,442 | 40,181 | 39,003 | 39,229 | 40,283 | 41,243 | 41,297 | 41,477 | 42,049 | 41,235.7 | 39,431 | 38,352 | 38,446.9 | 37,372.9 | 36,678.5 | 30,709.8 | 30,937.2 | 30,915.5 | 30,688.4 | 31,276 | 32,898.4 | 33,732.6 | 20,021.5 | 19,726.7 | 19,899.3 | 20,982.7 | 20,903.8 | 19,502.5 | 10,959.5 | 10,117 | 10,366.9 | 12,145.2 | 11,086.4 | 10,572.8 | 10,957.2 | 11,984.7 | 11,609.2 | 10,714.4 | 10,231.1 | 9,900.4 | 10,152.7 | 8,652.7 | 7,998.9 | 8,634.5 | 9,838.7 | 8,821.4 | 7,804.1 | 8,525.3 | 8,175.9 | 7,257.1 | 6,067.4 | 6,452 | 6,539 | 5,946.4 | 5,278 | 5,755.6 | 5,653.6 | 5,649.7 | 4,979.4 | 5,198.4 | 4,858.3 | 4,913.2 | 4,445.9 | 4,715.2 | 4,674.1 | 4,188.8 | 3,810.7 | 5,108.6 | 5,292.8 | 5,575 |
| Metric | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 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 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | 1,773 | 656 | 1,065 | 1,271 | 1,800 | 867 | 1,242 | 1,730 | 2,368 | 1,748 | 2,368 | 2,972 | 2,858 | 1,957 | 2,244 | 1,885 | 2,098 | 904 | 1,283 | 1,668 | 1,790 | 1,224 | 758 | 811 | 666 | 518 | 722 | 899.1 | 1,136.3 | 499.6 | 784.4 | 911.3 | 1,209.6 | (534.7) | 510.7 | 653.1 | 802.2 | 193.2 | 284.5 | 488.5 | 494.7 | 387.1 | 604 | 222.8 | 477.3 | 170.8 | 70.7 | 247.5 | 256.9 | 68 | 68 | 147.6 | 141.7 | (38.1) | (320.1) | 71.9 | 127.8 | 71.1 | 171.7 | 205 | 37.7 | (29.5) | 68.9 | 150.1 | 49.7 | 162.1 | 290.8 | 365.2 | 203.3 | 211.3 | 252.6 | 319.5 | 176.7 | 173.9 | 204.5 | 272.7 | 166.2 | 150.6 | 180 | 237.1 | 138.4 | 169.6 | 157.7 | 189.3 | 87 | 81.7 | 100.1 | 30.2 | (27.6) |
| Depreciation & Amortization | 0 | 590 | 561 | 564 | 555 | 549 | 520 | 553 | 525 | 520 | 477 | 532 | 501 | 494 | 452 | 510 | 447 | 486 | 481 | 515 | 516 | 538 | 504 | 547 | 529 | 538 | 497 | 505.5 | 513.2 | 503.3 | 482.3 | 494 | 487.6 | 463.2 | 436.5 | 435.9 | 427.4 | 415.7 | 401.4 | 396.6 | 387.6 | 158 | 153.5 | 160.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 513.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock-Based Compensation | 0 | 0 | 0 | 50 | 26 | 28 | 49 | 55 | 58 | 46 | 18 | 58 | 31 | 23 | 21 | 20 | 26 | 18 | 18 | 19 | 30 | 15 | 18 | 15 | 29 | 19 | 19 | 18.6 | 24.1 | 20.3 | 21 | 23 | 23.1 | 16.7 | 17.4 | 18.4 | 14.1 | 18.2 | 4.3 | 19.8 | 14.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | (465) | (2,230) | 2,463 | 983 | (875) | (2,805) | 3,261 | 973 | (1,142) | (3,273) | 3,049 | (520) | (2,146) | (3,720) | 1,486 | (214) | (1,402) | (4,151) | 1,868 | 478 | (492) | (1,612) | 1,941 | 1,954 | (106) | (1,569) | 1,724 | 485.4 | (1,507.6) | (2,507.1) | 256.4 | (966.4) | (1,665.3) | (1,698.1) | 489.7 | (116.4) | (328.7) | (1,336.9) | 1,520.1 | 776 | (373.4) | 169.2 | (1,056.2) | (765.2) | (1,159.4) | (397.2) | 504.2 | 840.3 | (612.3) | (605.4) | (39.4) | 756.2 | (23.8) | (305) | 967.2 | 758.6 | (183.9) | 218.9 | (350.3) | 131 | (21.3) | 430 | 478.3 | 420.1 | (553) | 4.7 | 35.9 | (329.8) | (274.7) | 186.4 | 756.3 | (159.7) | 643 | 217.7 | (100.9) | (72.8) | 192.6 | 509.2 | 168.7 | (93.2) | 214.3 | (164.9) | (210.2) | 598.1 | (53.3) | (157.7) | 274.4 | (446.1) | (84.6) |
| Other Non-Cash Items | 624 | 76 | 92 | 141 | 391 | 21 | 189 | (111) | 190 | 24 | 142 | 53 | 176 | 56 | 138 | 22 | (205) | (20) | (68) | (94) | (26) | 16 | 56 | 53 | 198 | 15 | 179 | 40 | 216.4 | (111.1) | 111.8 | 48.6 | (104.5) | (23.6) | (161.4) | (109.6) | (241.2) | (38.6) | 106.9 | (110.8) | 88.9 | 0.4 | 1.6 | 0.7 | 0 | 0 | 765.8 | 0 | 0 | 0 | 1,171.1 | 0 | 0 | 0 | 683.3 | 0 | 0 | 588.8 | 834.5 | (374.1) | (433) | 420.7 | 393.7 | (500.7) | 106.2 | 508.5 | 57.3 | (72.1) | (534.3) | 458 | (543.8) | (125.9) | (1,017.7) | 588.6 | 609.3 | (163.5) | (743.9) | 251.4 | (56.5) | (262.6) | (598) | 452.5 | 586.2 | (839.2) | (254) | 685.8 | 108.1 | 395.2 | (125.4) |
| Operating Cash Flow | 1,932 | (890) | 3,995 | 2,896 | 1,700 | (1,132) | 5,092 | 3,195 | 1,852 | (908) | 5,693 | 3,043 | 1,099 | (1,246) | 4,281 | 2,180 | 791 | (2,553) | 3,412 | 2,528 | 1,643 | 143 | 3,426 | 3,281 | 1,284 | (508) | 3,008 | 1,898.8 | 155.9 | (1,650.7) | 2,495 | 547 | 75.1 | (1,296.8) | 1,470.5 | 904.3 | 567.4 | (742.4) | 2,444.4 | 1,632.3 | 465.2 | 623.4 | (344.8) | (405.7) | (682.1) | (226.4) | 1,340.7 | 1,087.8 | (355.4) | (537.4) | 1,199.7 | 903.8 | 117.9 | (343.1) | 1,330.4 | 830.5 | (56.1) | 878.8 | 655.9 | (38.1) | (416.6) | 821.2 | 940.9 | 69.5 | (397.1) | 675.3 | 384 | (36.7) | (605.7) | 855.7 | 465.1 | 33.9 | (198) | 980.2 | 712.9 | 36.4 | (385.1) | 911.2 | 292.2 | (118.7) | (245.3) | 457.2 | 533.7 | (51.8) | (220.3) | 609.8 | 482.6 | (20.7) | (237.6) |
| Investing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (1,058) | (688) | (1,367) | (1,052) | (1,018) | (791) | (1,594) | (1,120) | (1,272) | (816) | (1,613) | (1,042) | (1,001) | (812) | (1,475) | (963) | (766) | (584) | (878) | (618) | (636) | (448) | (750) | (505) | (613) | (788) | (1,231) | (803) | (756.2) | (658.8) | (951.8) | (719.6) | (736.7) | (542) | (823.3) | (590.9) | (640.3) | (537.8) | (837.5) | (680.9) | (726.3) | (91.7) | (101.2) | (81.2) | (86.9) | (53.7) | (124.2) | (68.3) | (68.7) | (48.4) | 300.7 | (516.8) | (5.8) | (136.8) | 377.2 | (337.7) | (342.4) | (222.8) | (94.8) | (56.9) | (52.2) | 411.9 | (764.5) | 1.4 | (180.1) | (235.3) | (92.9) | (136.6) | (73) | (213.1) | (124.5) | (79.2) | (68.1) | 4,128.6 | (4,303) | (62.1) | (39.4) | (109.9) | (70) | (47.8) | (34.7) | (107.9) | (46.7) | (41.6) | (31.9) | (83.9) | (42) | (43.5) | (37.1) |
| Acquisitions | 203 | 377 | 497 | 0 | 568 | 0 | 478 | 0 | 0 | 0 | (5) | (77) | 491 | 0 | (10) | (15) | 107 | (24) | (225) | 499 | 551 | (19) | 407 | 412 | 472 | 426 | 570 | 347.6 | 452.6 | 370.8 | (51.5) | 78.2 | (36.1) | (5,080) | (284.2) | 300.2 | 418.2 | 113.9 | 0.4 | 81.1 | 140.4 | (118.2) | 155.1 | (6.1) | (54.7) | (108.6) | 115.9 | (2.6) | (4) | (4) | (491.5) | (3.7) | (7.1) | (4.6) | (51.1) | (13.8) | (29) | (21.4) | (53.7) | (416.8) | 0 | (215.8) | 0 | 0 | 0 | 154.5 | 0 | 0 | 0 | 101.9 | 0 | 0 | 0 | 86 | 0 | 0 | 0 | 45.5 | 0 | 0 | 0 | 49.2 | 0 | 0 | 0 | 46.5 | 0 | 0 | 0 |
| Purchases of Investments | 0 | (129) | (105) | (251) | (206) | (141) | (483) | (140) | (203) | (229) | 0 | (25) | 0 | 0 | 0 | 55 | 48 | (48) | (79) | (41) | (35) | (39) | (39) | (20) | (37) | (34) | (30) | (50.4) | (28.1) | (31.5) | (31.4) | (38.6) | (38.5) | (24.3) | (41) | (33.3) | (22) | (21.7) | (21.3) | (37.7) | (40.5) | (2,057.3) | (20.5) | (37.2) | (17.7) | (33.5) | (29.6) | (39.6) | (41.6) | (7.4) | (9.7) | (11) | (26.2) | (40.9) | (20.1) | (27) | (15.2) | (16.4) | (14.8) | (11.3) | (19.4) | (1.9) | (28.5) | (28.7) | (33.8) | (67.1) | (40.5) | (40.5) | (76.8) | (63.8) | (24.2) | (46.4) | (32.3) | (28.3) | (30.8) | (56) | (12.2) | (56.6) | (62.9) | (48.6) | (26) | (62.5) | (73) | (128.9) | (80.4) | (108.1) | (80.4) | (116.4) | (41.6) |
| Sales/Maturities of Investments | 0 | 144 | 127 | 114 | 184 | 61 | 499 | 133 | 16 | 184 | 0 | 29 | 0 | 0 | 0 | 0 | (21) | 21 | 27 | 35 | 27 | 20 | 23 | 31 | 21 | 18 | 17 | 41.7 | 22.4 | 7.9 | 20.8 | 32 | 10.7 | 13.1 | 15.4 | 347.5 | 17.6 | 23.7 | 30.2 | 67.8 | 52.7 | 367.4 | 7.7 | 19.1 | 19.6 | 10.8 | 30 | 19 | 17.6 | 9.8 | 31.8 | 15.5 | 17.3 | 10.8 | 3.9 | 6.8 | 17.2 | 5.8 | 12.3 | 14.2 | 215.5 | 17.4 | 21.4 | 39.3 | 37.3 | 72.3 | 41.9 | 36.2 | 36.9 | 111.7 | 27.7 | 61.5 | 25.1 | 17.8 | 25.3 | 35.2 | 26.1 | 36.4 | 76.5 | 32.9 | 35.4 | 46.5 | 29.7 | 60.5 | 86.2 | 91.3 | 91.2 | 61.4 | 77 |
| Other Investing Activities | (874) | 2,118 | (408) | (391) | (165) | 2,287 | (1,693) | (874) | (1,428) | 2,078 | (2,568) | (1,950) | (1,744) | 1,572 | (2,570) | (1,619) | (1,904) | 1,283 | (1,493) | (1,590) | (1,873) | 1,065 | (1,443) | (1,465) | (839) | 1,404 | (1,121) | (1,292.7) | (1,031.5) | 1,280.2 | (675.5) | (664) | (262.1) | 1,542.9 | (210) | (625.2) | (577.4) | 1,526.3 | 13.4 | (2.7) | (67.9) | (682.2) | (955.7) | (20.5) | (299.7) | 736.8 | (520.6) | 5.9 | (426.2) | 290.9 | (578.1) | (309.8) | (321) | 1,772.9 | (1,292.5) | (807.1) | (460.7) | (984.5) | (197.7) | (975) | (220.4) | (137.5) | 1,122.6 | (680.5) | (231.8) | 385 | (364) | (415.2) | (306.8) | (261.3) | (121.8) | (426.6) | (250.7) | (4,591.2) | 3,646.1 | 169.1 | (226.7) | (536.2) | (590) | 326.5 | (166.3) | (64.9) | (454.5) | (298.6) | (86.5) | 243.8 | (297.7) | 444 | 10.5 |
| Investing Cash Flow | (1,729) | 1,822 | (1,256) | (1,580) | (637) | 1,416 | (2,793) | (2,001) | (2,887) | 1,217 | (4,186) | (3,069) | (2,254) | 760 | (4,055) | (2,542) | (2,536) | 648 | (2,648) | (1,715) | (1,966) | 579 | (1,802) | (1,547) | (996) | 1,026 | (1,795) | (1,756.8) | (1,340.8) | 968.6 | (1,689.4) | (1,312) | (1,062.7) | (4,090.3) | (1,343.1) | (601.7) | (803.9) | 1,104.4 | (814.8) | (572.4) | (641.6) | (2,582) | (914.6) | (125.9) | (439.4) | 551.8 | (528.5) | (85.6) | (522.9) | 240.9 | (746.8) | (825.8) | (342.8) | 1,601.4 | (982.6) | (1,178.8) | (830.1) | (1,239.3) | (348.7) | (1,445.8) | (76.5) | 74.1 | 351 | (668.5) | (408.4) | 309.4 | (455.5) | (556.1) | (419.7) | (324.6) | (242.8) | (490.7) | (326) | (387.1) | (662.4) | 86.2 | (252.2) | (620.8) | (646.4) | 263 | (191.6) | (139.6) | (544.5) | (408.6) | (112.6) | 189.6 | (328.9) | 345.5 | 8.8 |
| Financing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Debt Issuance | 96 | (1,732) | (2,546) | 34 | 939 | (69) | (720) | 1,620 | 3,009 | (901) | 2,374 | 3,857 | 4,016 | 1,277 | 1,795 | 2,485 | 2,090 | (605) | 816 | 612 | 1,401 | (379) | (2,176) | (2,394) | 5,520 | (422) | (105) | 373 | 535 | 270 | (35) | 178 | 1,532.7 | (144.6) | 2,808 | 1,705.3 | 920.5 | (818) | (1,414.7) | (624.1) | 1,052.5 | 1,235.9 | 1,821.8 | 364.1 | (26.6) | (703.3) | (292) | (551.2) | 692.7 | 1,047.6 | 91 | (328.8) | 503.1 | 124.2 | 476.5 | 169.5 | 1,114.5 | 356.7 | (285.4) | 1,608.7 | 542.4 | (899.2) | (1,183.5) | 618.7 | 919.2 | (734.6) | 391.6 | 913.6 | 1,192.9 | (298.5) | (108.9) | 513.7 | 751.4 | (498.8) | 126 | (63.6) | 681.8 | 210.3 | 166.9 | (508.6) | 759.8 | (325.5) | 68.6 | 417.7 | 371.2 | (1,453.5) | (104.2) | (178.7) | 390.1 |
| Stock Repurchased | 0 | (302) | (2) | (298) | (397) | (441) | (780) | (805) | (1,094) | (1,328) | (2,553) | (2,117) | (1,289) | (1,257) | (1,120) | (1,251) | (603) | (623) | (758) | (736) | (692) | (352) | (487) | 0 | (149) | (114) | (373) | (399) | (336.5) | (143.9) | (503.9) | (393.4) | (50.9) | (9.7) | 0 | 0 | 0 | (6.2) | 0 | 0 | (97.6) | (148.8) | (322.1) | (162.3) | 0 | (0.2) | 0 | 0 | 0 | (0.4) | 0 | 0 | (0.5) | (0.7) | 0 | 0 | (0.1) | 0 | 0 | 0 | 0 | (2.8) | (0.1) | 0 | (46.1) | (217.6) | (321.5) | (214) | (132.8) | (108.2) | (98.8) | (111.9) | (100.2) | (55.9) | (106.7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | (437) | (441) | (438) | (439) | (440) | (403) | (403) | (406) | (410) | (386) | (362) | (368) | (356) | (341) | (342) | (322) | (322) | (327) | (279) | (281) | (238) | (242) | (241) | (238) | (235) | (242) | (240) | (240.7) | (242) | (220.3) | (223.2) | (195.7) | (193.9) | (193) | (192.7) | (191.8) | (190.6) | (188.9) | (188.7) | (189.4) | (190.1) | (76.3) | (69.3) | (69.3) | (54.2) | (53.4) | (52.7) | (52.6) | (52.7) | (52.5) | (52.4) | (52.5) | (52.3) | (51.7) | (51.6) | (51.7) | (51.6) | (51.6) | (51.5) | (51.5) | (51.4) | (51.4) | (51.3) | (51) | (51.7) | (53.1) | (1.8) | (107.3) | (50.2) | (50.6) | (50.9) | (51.2) | (51.6) | (51.9) | (52.5) | (52.5) | (52.4) | (47.8) | (47.6) | (47.6) | (47.5) | (43.2) | (43.1) | (42.8) | (42.7) | (38.4) | (38.2) | (38.2) | (38.1) |
| Other Financing Activities | 1,402 | (15) | (36) | (33) | 0 | (10) | (25) | (36) | (22) | (30) | (30) | (10) | (15) | (39) | (30) | (16) | (13) | (33) | (6) | (5) | (24) | 40 | (23) | (29) | (30) | (38) | 11 | 10 | 1,070 | 446.1 | (17.4) | 961.8 | (17.2) | 116.3 | (24.9) | (34.5) | (9.7) | 244.6 | (9.5) | (23.7) | (1) | (0.7) | (0.6) | (0.1) | (0.6) | (53.4) | (0.4) | 0 | (0.2) | (1.2) | 0 | 0.3 | (0.6) | (1.2) | (0.9) | (0.5) | (0.7) | (0.8) | (0.4) | (0.1) | 0 | 1.5 | (0.4) | (1.2) | 0 | (2) | (0.1) | 0.9 | 0 | 0.4 | 0 | (0.5) | (0.1) | (0.3) | 0 | 2 | (2.1) | (516.7) | 108.4 | 401.2 | (1.1) | (1.3) | (0.8) | (1.6) | (2.5) | 553.1 | 16.9 | 4.1 | (1) |
| Financing Cash Flow | 863 | (2,490) | (3,022) | (736) | 102 | (923) | (1,928) | 373 | 1,483 | (2,645) | (571) | 1,362 | 2,356 | (339) | 311 | 901 | 1,191 | (1,577) | (227) | (410) | 492 | (933) | (2,704) | (2,619) | 5,106 | (763) | (707) | (256.2) | 1,069.4 | 402.8 | (779.6) | 560.7 | 1,326.3 | (231) | 2,630.5 | 1,584 | 840.5 | (768.5) | (1,596) | (830.8) | 763.8 | 1,060.9 | 1,455.4 | 203.4 | 1.9 | (623.7) | (212.1) | (582.7) | 640.4 | 1,013.3 | 46.9 | (374.7) | 471.9 | 81.8 | 434.8 | 118.4 | 1,063.1 | 304.2 | (327.8) | 1,558.5 | 495.5 | (951.2) | (1,234.9) | 569.2 | 821.8 | (1,007) | 69.9 | 607.3 | 1,016.5 | (453.5) | (238.1) | 357.8 | 602.7 | (602.5) | (28) | (208.7) | 639.2 | (352.7) | 260.2 | (146.3) | 712.1 | (369.4) | 25.5 | 394.9 | 339.9 | (938.8) | (125.5) | (212.8) | 351 |
| Cash Position | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | 1,107 | (1,478) | (304) | 668 | 1,272 | (726) | 340 | 1,566 | 427 | (2,320) | 842 | 1,391 | 1,209 | (763) | 456 | 506 | (590) | (3,556) | 486 | 358 | 217 | (108) | (1,128) | (703) | 5,293 | (246) | 474 | (103.7) | (137.4) | (292.2) | (19.3) | (278.1) | 286.3 | (5,419.8) | 2,797.5 | 2,011.6 | 635.8 | (445.8) | 14.8 | 187.8 | 673.3 | (916.9) | 191.2 | (315.6) | (1,092.1) | (296.7) | 627.3 | 433 | (229.2) | 738.5 | 487.4 | (289) | 251.7 | 1,334.8 | 777.3 | (231.7) | 172.8 | (60) | (18.7) | 72.9 | 2 | (56.8) | 57 | (30.2) | 15.8 | (21.4) | (3.3) | 15.2 | (10.8) | 79.9 | (17.5) | (98.5) | 74.6 | (9.7) | 23.1 | (86.1) | 0.5 | (63) | (94.1) | 2.7 | 272.7 | (50.3) | 15.7 | (64.1) | 5.9 | (139.7) | 27.2 | 112.3 | 121.6 |
| Cash at Beginning | 6,798 | 8,276 | 8,580 | 8,179 | 6,907 | 7,633 | 7,293 | 5,727 | 5,300 | 7,620 | 6,778 | 5,387 | 4,178 | 4,941 | 4,485 | 3,979 | 4,472 | 8,125 | 7,639 | 7,281 | 7,064 | 7,172 | 8,300 | 9,003 | 3,710 | 3,956 | 3,482 | 3,585.7 | 3,723.1 | 4,015.3 | 3,923.3 | 4,201.4 | 3,915.1 | 9,334.9 | 6,537.4 | 4,525.8 | 3,890 | 4,335.8 | 4,321 | 4,133.2 | 3,459.9 | 3,056.7 | 2,865.5 | 3,181.1 | 4,087.8 | 4,384.5 | 3,757.2 | 3,324.2 | 3,553.4 | 2,814.9 | 2,327.5 | 2,616.5 | 2,364.8 | 1,030 | 252.7 | 484.4 | 311.6 | 351.7 | 370.4 | 297.5 | 295.5 | 352.3 | 295.3 | 0 | 309.7 | 331.1 | 0 | 0 | 330 | 250.1 | 0 | 0 | 291.5 | 301.2 | 0 | 0 | 363.7 | 426.7 | 0 | 0 | 245.4 | 295.7 | 0 | 0 | 338.2 | 477.9 | 0 | 0 | 216.8 |
| Cash at End | 7,905 | 6,798 | 8,276 | 8,847 | 8,179 | 6,907 | 7,633 | 7,293 | 5,727 | 5,300 | 7,620 | 6,778 | 5,387 | 4,178 | 4,941 | 4,485 | 3,878 | 4,569 | 8,125 | 7,639 | 7,281 | 7,064 | 7,172 | 8,300 | 9,003 | 3,710 | 3,956 | 3,482 | 3,585.7 | 3,723.1 | 3,904 | 3,923.3 | 4,201.4 | 3,915.1 | 9,334.9 | 6,537.4 | 4,525.8 | 3,890 | 4,335.8 | 4,321 | 4,133.2 | 2,139.8 | 3,056.7 | 2,865.5 | 2,995.7 | 4,087.8 | 4,384.5 | 3,757.2 | 3,324.2 | 3,553.4 | 2,814.9 | 2,327.5 | 2,616.5 | 2,364.8 | 1,030 | 252.7 | 484.4 | 291.7 | 351.7 | 370.4 | 297.5 | 295.5 | 352.3 | (30.2) | 325.5 | 309.7 | (3.3) | 15.2 | 319.2 | 330 | (17.5) | (98.5) | 366.1 | 291.5 | 23.1 | (86.1) | 364.2 | 363.7 | (94.1) | 2.7 | 518.1 | 245.4 | 15.7 | (64.1) | 344.1 | 338.2 | 27.2 | 112.3 | 338.4 |
| Free Cash Flow | 874 | (1,578) | 2,628 | 1,844 | 682 | (1,923) | 3,498 | 2,075 | 580 | (1,724) | 4,080 | 2,001 | 98 | (2,058) | 2,806 | 1,217 | 25 | (3,137) | 2,534 | 1,910 | 1,007 | (305) | 2,676 | 2,776 | 671 | (1,296) | 1,777 | 1,095.8 | (600.3) | (2,309.5) | 1,543.2 | (172.6) | (661.6) | (1,838.8) | 647.2 | 313.4 | (72.9) | (1,280.2) | 1,606.9 | 951.4 | (261.1) | 531.7 | (446) | (486.9) | (769) | (280.1) | 1,216.5 | 1,019.5 | (424.1) | (585.8) | 1,500.4 | 387 | 112.1 | (479.9) | 1,707.6 | 492.8 | (398.5) | 656 | 561.1 | (95) | (468.8) | 1,233.1 | 176.4 | 70.9 | (577.2) | 440 | 291.1 | (173.3) | (678.7) | 642.6 | 340.6 | (45.3) | (266.1) | 5,108.8 | (3,590.1) | (25.7) | (424.5) | 801.3 | 222.2 | (166.5) | (280) | 349.3 | 487 | (93.4) | (252.2) | 525.9 | 440.6 | (64.2) | (274.7) |
| Key Metrics | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 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 | 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 Q2 | 2002 Q4 | 2002 Q2 | 2001 Q4 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 13,369 | 9,611 | 12,094 | 11,783 | 12,525 | 8,262 | 10,827 | 12,848 | 14,997 | 11,846 | 15,157 | 15,537 | 17,158 | 12,396 | 15,276 | 13,846 | 12,830 | 9,331 | 11,104 | 11,238 | 11,807 | 8,885 | 9,526 | 8,697 | 9,073 | 7,426 | 9,660 | 9,853 | 11,111 | 7,756 | 9,186.7 | 10,072 | 10,500.9 | 6,696.8 | 7,816.6 | 7,521.8 | 7,924.8 | 5,353.3 | 6,312.4 | 6,499.9 | 7,718 | 6,546.5 | 7,436.2 | 7,974.8 | 6,198.7 | 8,675.9 | 9,296.5 | 9,790.3 | 7,480 | 9,195.5 | 9,846.5 | 10,777.2 | 7,293.8 | 9,576.1 | 9,423.5 | 9,888.5 | 6,594.1 | 8,405 | 8,213.8 | 8,796.1 | 5,973.9 | 7,038.3 | 6,672.4 | 6,983.3 | 4,704.5 | 5,200 | 5,742.4 | 6,629.1 | 5,026.8 | 6,835.4 | 7,581.8 | 7,978.2 | 5,058.5 | 6,140.9 | 6,633.7 | 6,882.5 | 4,425.2 | 5,117.5 | 6,266.7 | 6,561.5 | 4,202.1 | 5,177 | 5,823.4 | 6,019.2 | 3,934.5 | 5,206.9 | 5,418.4 | 5,877 | 3,483.8 | 3,939.4 | 4,400 | 3,469.4 | 3,986.5 | 3,252.2 | 3,809 | 2,705.1 | 3,318.4 | 3,584.4 | 3,755.8 | 2,305 |
| Gross Profit | 5,103 | 3,331 | 3,939 | 4,213 | 4,916 | 3,225 | 4,009 | 5,000 | 5,840 | 4,646 | 5,503 | 5,913 | 6,428 | 4,462 | 4,848 | 4,335 | 3,912 | 2,636 | 3,093 | 3,664 | 3,879 | 3,080 | 2,867 | 2,862 | 2,779 | 2,349 | 2,696 | 2,983 | 3,356 | 2,324 | 2,595 | 2,920 | 3,167.6 | 1,992.3 | 2,221.6 | 2,273.2 | 2,497.1 | 1,571.8 | 1,766.8 | 2,005.7 | 2,187 | 1,716.1 | 2,078.2 | 2,280.6 | 1,778.1 | 2,427.8 | 2,685.2 | 2,918.5 | 2,284.5 | 2,720.1 | 3,008.6 | 3,295 | 2,279 | 2,612.7 | 2,667.5 | 3,054 | 2,018.1 | 2,363.8 | 2,421.6 | 2,689.2 | 1,879.8 | 1,785.8 | 2,152.8 | 2,218.1 | 1,499 | 944.3 | 1,684.8 | 1,872.7 | 1,484.3 | 1,257.9 | 2,159.9 | 2,469.6 | 1,696.7 | 2,086.7 | 2,090.8 | 2,177 | 1,475 | 1,593.3 | 1,867.9 | 2,018.8 | 1,305.8 | 1,059 | 1,559.4 | 1,473.5 | 1,164.7 | 1,513.6 | 1,503 | 1,713 | 1,038.7 | 1,023.9 | 1,208.9 | 950.2 | 1,095.2 | 546.7 | 1,062 | 875 | 1,584.5 | 1,013.9 | 1,077.2 | 680.6 |
| Operating Income | 3,005 | 1,555 | 1,895 | 2,159 | 2,883 | 1,478 | 2,143 | 2,891 | 3,715 | 2,678 | 3,722 | 3,965 | 4,188 | 2,716 | 3,106 | 2,579 | 2,199 | 1,142 | 1,600 | 2,105 | 2,329 | 1,572 | 1,189 | 1,332 | 1,090 | 700 | 977 | 1,304 | 1,593 | 802 | 1,072.4 | 1,245 | 1,468.3 | 587.5 | 813.3 | 820.2 | 1,034 | 264.2 | 425.6 | 681.3 | 766.9 | 451.1 | 752.5 | 986.6 | 563.3 | 960.4 | 1,242.4 | 1,472 | 962.6 | 1,176.4 | 1,568.5 | 1,798.5 | 998.6 | 1,106.4 | 1,242.7 | 1,672.6 | 820 | 1,030.5 | 1,105.3 | 1,419.4 | 803.2 | 779.2 | 950.3 | 1,048.6 | 452.5 | 63.4 | 615.8 | 762.6 | 429.2 | 288.8 | 982.3 | 1,327.7 | 684.1 | 927.5 | 1,093.9 | 1,172.8 | 754.7 | 642.9 | 942.9 | 1,035.6 | 570 | 549.4 | 766.2 | 645.9 | 500.4 | 674.7 | 728.6 | 893 | 409.6 | 250.9 | 558.8 | 287.4 | 396.8 | (291.5) | 416.4 | 291.8 | 225.4 | 403.7 | 479.4 | 172.3 |
| Net Income | 1,773 | 656 | 1,065 | 1,289 | 1,804 | 869 | 1,245 | 1,734 | 2,370 | 1,751 | 2,369 | 2,978 | 2,860 | 1,959 | 2,246 | 1,884 | 2,098 | 903 | 1,283 | 1,667 | 1,790 | 1,224 | 758 | 811 | 666 | 517 | 721 | 899 | 1,135 | 498 | 784.8 | 910 | 1,208.3 | (535.1) | 510.3 | 641.8 | 808.5 | 199 | 285.3 | 488.8 | 495.4 | 351.2 | 511.6 | 690.5 | 386.8 | 649.2 | 850.7 | 980.7 | 681.1 | 806.8 | 996.5 | 1,084.2 | 649.7 | 687.6 | 788 | 1,056.2 | 532.9 | 669.6 | 712.3 | 904.3 | 513.7 | 457.3 | 617 | 547.5 | 243.2 | (222.8) | 420 | 472.3 | 203.9 | 345.1 | 575.2 | 763.5 | 369.1 | 422.2 | 537.2 | 623.6 | 238.7 | 277.3 | 436 | 744.6 | 235.9 | 232.9 | 387.1 | 604 | 222.8 | 356.7 | 401.4 | 477.3 | 170.8 | 70.7 | 256.9 | 68 | 141.8 | (320.1) | 127.8 | 56.4 | 71.1 | 172.4 | 203.7 | 37.7 |
| EPS (Diluted) | 6.55 | 2.42 | 3.93 | 4.75 | 6.64 | 3.19 | 4.55 | 6.29 | 8.53 | 6.23 | 8.26 | 10.20 | 9.65 | 6.55 | 7.44 | 6.16 | 6.81 | 2.92 | 4.12 | 5.32 | 5.68 | 3.87 | 2.39 | 2.57 | 2.11 | 1.63 | 2.27 | 2.81 | 3.52 | 1.54 | 2.42 | 2.78 | 3.67 | -1.66 | 1.57 | 1.97 | 2.49 | 0.61 | 0.90 | 1.55 | 1.56 | 1.08 | 1.53 | 2.03 | 1.12 | 1.83 | 2.33 | 2.65 | 1.81 | 2.11 | 2.56 | 2.76 | 1.65 | 1.75 | 1.98 | 2.61 | 1.30 | 1.62 | 1.69 | 2.12 | 1.20 | 1.07 | 1.44 | 1.28 | 0.57 | -0.53 | 0.99 | 1.11 | 0.48 | 0.82 | 1.32 | 1.74 | 0.83 | 0.96 | 1.19 | 1.36 | 0.52 | 0.61 | 0.93 | 1.57 | 0.50 | 0.49 | 0.79 | 1.22 | 0.45 | 0.72 | 0.79 | 0.94 | 0.34 | 0.14 | 0.54 | 0.14 | 0.30 | -0.67 | 0.27 | 0.12 | 0.15 | 0.36 | 0.44 | 0.08 |
| Balance Sheet | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 7,905 | 6,798 | 8,276 | 8,580 | 7,991 | 6,601 | 7,324 | 7,004 | 5,553 | 5,137 | 7,458 | 6,576 | 5,267 | 3,976 | 4,774 | 4,359 | 3,878 | 4,472 | 8,017 | 7,519 | 7,182 | 6,962 | 7,066 | 8,190 | 8,900 | 3,602 | 3,857 | 3,383 | 3,483.7 | 3,625.7 | 3,904 | 3,923.3 | 4,201.4 | 3,915.1 | 9,334.9 | 6,537.4 | 4,525.8 | 3,890 | 4,335.8 | 4,321 | 4,133.2 | 3,614.9 | 5,043.3 | 4,651.7 | 4,797.2 | 5,004.1 | 1,773.2 | 2,995.7 | 4,087.8 | 4,384.5 | 3,324.2 | 3,553.4 | 2,814.9 | 2,327.5 | 252.7 | 484.4 | 311.6 | 291.7 | 351.7 | 370.4 | 297.5 | 295.5 | 352.3 | 295.3 | 325.5 | 309.7 | 331.1 | 334.4 | 319.2 | 330 | 250.1 | 267.6 | 366.1 | 291.5 | 301.2 | 278.1 | 364.2 | 363.7 | 426.7 | 520.8 | 518.1 | 245.4 | 295.7 | 280 | 344.1 | 338.2 | 477.9 | 450.7 | 338.4 | |||||||||||
| Total Assets | 107,001 | 103,436 | 105,996 | 107,817 | 106,303 | 103,119 | 107,320 | 107,841 | 105,628 | 101,371 | 104,087 | 103,397 | 98,347 | 91,620 | 90,030 | 86,817 | 84,099 | 79,614 | 84,114 | 80,688 | 78,979 | 75,480 | 75,091 | 77,264 | 77,326 | 71,821 | 73,011 | 73,530 | 72,729.6 | 69,918.2 | 70,108 | 69,390.1 | 69,873 | 66,577.5 | 65,786.3 | 62,349.9 | 58,968.8 | 56,296.6 | 57,918.5 | 58,606.4 | 59,183.3 | 41,014.1 | 40,780.7 | 41,132.6 | 41,800.8 | 41,339.6 | 37,630.6 | 25,957.3 | 26,088.4 | 26,258 | 26,184.5 | 24,953.6 | 23,768 | 23,486.8 | 22,043.8 | 22,099.9 | 20,743.3 | 20,469.4 | 20,102.6 | 20,205.2 | 18,144.4 | 17,578.2 | 18,730.6 | 19,859.3 | 18,503.2 | 18,001.5 | 18,625.9 | 18,553.2 | 17,187.3 | 16,319.8 | 15,950.1 | 16,072.5 | 15,141 | 14,652.7 | 14,815.9 | 14,754.3 | 14,446.9 | 13,847.4 | 13,761.7 | 13,891.4 | 13,470.7 | 12,781.2 | 12,817.1 | 12,492.5 | 11,780.4 | 11,351.9 | 11,363.6 | 11,562.6 | 11,518.4 | |||||||||||
| Total Debt | 15,632 | 62,479 | 63,936 | 66,646 | 66,601 | 64,655 | 65,463 | 66,113 | 65,907 | 63,459 | 63,692 | 62,171 | 58,393 | 54,369 | 52,201 | 51,228 | 48,866 | 47,310 | 48,731 | 47,961 | 47,363 | 45,965 | 46,295 | 48,473 | 50,143 | 44,899 | 45,334 | 45,432 | 44,719.4 | 43,056.7 | 42,256 | 42,370.2 | 41,574.3 | 40,593.6 | 40,044.7 | 37,474.6 | 35,441.3 | 34,578.4 | 35,611.8 | 37,219.4 | 37,865.8 | 23,636.4 | 24,770 | 24,551 | 25,779.9 | 25,907.9 | 21,275.7 | 13,955.2 | 14,204.8 | 14,751.4 | 15,469.4 | 14,639.8 | 13,387.7 | 13,284.7 | 12,237.4 | 12,093.6 | 11,026 | 10,522.8 | 10,252.1 | 10,523.1 | 8,950.2 | 8,294.4 | 8,986.8 | 10,134 | 9,146.9 | 8,113.8 | 8,856.4 | 8,510.3 | 7,576.3 | 6,397.4 | 6,702.1 | 6,806.6 | 6,312.5 | 5,569.5 | 6,056.8 | 5,931.7 | 6,013.9 | 5,343.1 | 5,625.1 | 5,379.1 | 5,431.3 | 4,691.3 | 5,010.9 | 4,954.1 | 4,532.9 | 4,148.9 | 5,586.5 | 5,743.5 | 5,913.4 | |||||||||||
| Stockholders' Equity | 27,406 | 26,300 | 25,950 | 25,175 | 24,287 | 22,479 | 22,836 | 23,062 | 22,684 | 22,075 | 21,785 | 23,048 | 22,395 | 21,332 | 20,262 | 19,033 | 18,904 | 17,804 | 18,431 | 15,731 | 15,092 | 14,083 | 12,937 | 12,888 | 11,864 | 11,926 | 11,413 | 12,266 | 11,919.5 | 11,327.8 | 11,288 | 10,356.3 | 10,410.3 | 9,252.6 | 9,557.3 | 8,572.2 | 7,684.7 | 6,825.5 | 6,520 | 7,428.4 | 7,164.3 | 5,650.9 | 4,979.6 | 4,818.7 | 6,868.2 | 6,554.9 | 8,061.1 | 4,740.8 | 4,284.5 | 4,002.1 | 3,529.8 | 3,256.9 | 3,163.2 | 4,183.9 | 4,330.5 | 4,340.8 | 4,321.9 | 4,301.9 | 4,351.8 | 4,216.2 | 4,094.8 | 4,094.3 | 4,184.5 | 4,174.6 | 4,028.5 | 4,079.8 | 4,163.5 | 4,265.3 | 4,146 | 4,147.2 | 3,843.9 | 3,712.6 | 3,574 | 3,557.2 | 3,396.6 | 3,342.9 | 3,227 | 3,085.4 | 3,032.6 | 2,856.9 | 2,624 | 2,557.9 | 2,434 | 2,309 | 2,144.1 | 2,085.4 | 2,650.4 | 2,575.6 | 2,583.2 | |||||||||||
| Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 1,932 | (890) | 3,995 | 2,896 | 1,700 | (1,132) | 5,092 | 3,195 | 1,852 | (908) | 5,693 | 3,043 | 1,099 | (1,246) | 4,281 | 2,180 | 791 | (2,553) | 3,412 | 2,528 | 1,643 | 143 | 3,426 | 3,281 | 1,284 | (508) | 3,008 | 1,898.8 | 155.9 | (1,650.7) | 2,495 | 547 | 75.1 | (1,296.8) | 1,470.5 | 904.3 | 567.4 | (742.4) | 2,444.4 | 1,632.3 | 465.2 | 623.4 | (344.8) | (405.7) | (682.1) | (226.4) | 1,340.7 | 1,087.8 | (355.4) | (537.4) | 1,199.7 | 903.8 | 117.9 | (343.1) | 1,330.4 | 830.5 | (56.1) | 878.8 | 655.9 | (38.1) | (416.6) | 821.2 | 940.9 | 69.5 | (397.1) | 675.3 | 384 | (36.7) | (605.7) | 855.7 | 465.1 | 33.9 | (198) | 980.2 | 712.9 | 36.4 | (385.1) | 911.2 | 292.2 | (118.7) | (245.3) | 457.2 | 533.7 | (51.8) | (220.3) | 609.8 | 482.6 | (20.7) | (237.6) | |||||||||||
| Capital Expenditure | (1,058) | (688) | (1,367) | (1,052) | (1,018) | (791) | (1,594) | (1,120) | (1,272) | (816) | (1,613) | (1,042) | (1,001) | (812) | (1,475) | (963) | (766) | (584) | (878) | (618) | (636) | (448) | (750) | (505) | (613) | (788) | (1,231) | (803) | (756.2) | (658.8) | (951.8) | (719.6) | (736.7) | (542) | (823.3) | (590.9) | (640.3) | (537.8) | (837.5) | (680.9) | (726.3) | (91.7) | (101.2) | (81.2) | (86.9) | (53.7) | (124.2) | (68.3) | (68.7) | (48.4) | 300.7 | (516.8) | (5.8) | (136.8) | 377.2 | (337.7) | (342.4) | (222.8) | (94.8) | (56.9) | (52.2) | 411.9 | (764.5) | 1.4 | (180.1) | (235.3) | (92.9) | (136.6) | (73) | (213.1) | (124.5) | (79.2) | (68.1) | 4,128.6 | (4,303) | (62.1) | (39.4) | (109.9) | (70) | (47.8) | (34.7) | (107.9) | (46.7) | (41.6) | (31.9) | (83.9) | (42) | (43.5) | (37.1) | |||||||||||
| Free Cash Flow | 874 | (1,578) | 2,628 | 1,844 | 682 | (1,923) | 3,498 | 2,075 | 580 | (1,724) | 4,080 | 2,001 | 98 | (2,058) | 2,806 | 1,217 | 25 | (3,137) | 2,534 | 1,910 | 1,007 | (305) | 2,676 | 2,776 | 671 | (1,296) | 1,777 | 1,095.8 | (600.3) | (2,309.5) | 1,543.2 | (172.6) | (661.6) | (1,838.8) | 647.2 | 313.4 | (72.9) | (1,280.2) | 1,606.9 | 951.4 | (261.1) | 531.7 | (446) | (486.9) | (769) | (280.1) | 1,216.5 | 1,019.5 | (424.1) | (585.8) | 1,500.4 | 387 | 112.1 | (479.9) | 1,707.6 | 492.8 | (398.5) | 656 | 561.1 | (95) | (468.8) | 1,233.1 | 176.4 | 70.9 | (577.2) | 440 | 291.1 | (173.3) | (678.7) | 642.6 | 340.6 | (45.3) | (266.1) | 5,108.8 | (3,590.1) | (25.7) | (424.5) | 801.3 | 222.2 | (166.5) | (280) | 349.3 | 487 | (93.4) | (252.2) | 525.9 | 440.6 | (64.2) | (274.7) | |||||||||||