DNOW Inc
DNOW14.875USD
+0.135+0.92%
Close 08/04, 16:00（ET）Quotes delayed by 15 min
14.880USD+14.880After-hours (ET)
1.57BMarket Cap
19.20P/E TTM
DNOW Inc
14.875
+0.135+0.92%
Quarterly
Quarterly+Annual
Quarterly
Annual
YOY
Hide blank rows
FY2025Q1
FY2024Q4
FY2024Q3
FY2024Q2
FY2024Q1
FY2023Q4
FY2023Q3
FY2023Q2
FY2023Q1
FY2022Q4
FY2022Q3
FY2022Q2
FY2022Q1
FY2021Q4
FY2021Q3
FY2021Q2
FY2021Q1
FY2020Q4
FY2020Q3
FY2020Q2
FY2020Q1
FY2019Q4
FY2019Q3
FY2019Q2
FY2019Q1
FY2018Q4
FY2018Q3
FY2018Q2
FY2018Q1
FY2017Q4
FY2017Q3
FY2017Q2
FY2017Q1
FY2016Q4
FY2016Q3
FY2016Q2
FY2016Q1
FY2015Q4
FY2015Q3
FY2015Q2
FY2015Q1
FY2014Q4
FY2014Q3
FY2014Q2
FY2014Q1
Total equity
Cash, cash equivalents and short-term investments
16.49%219.00M
-14.38%256.00M
34.54%261.00M
-2.96%197.00M
11.90%188.00M
41.04%299.00M
-27.34%194.00M
-12.50%203.00M
-42.66%168.00M
-32.27%212.00M
-14.42%267.00M
-20.82%232.00M
-21.66%293.00M
-19.12%313.00M
-4.00%312.00M
8.92%293.00M
85.15%374.00M
111.48%387.00M
187.61%325.00M
236.25%269.00M
132.18%202.00M
57.76%183.00M
24.18%113.00M
-12.09%80.00M
8.75%87.00M
18.37%116.00M
-8.08%91.00M
-6.19%91.00M
-21.57%80.00M
-7.55%98.00M
-24.43%99.00M
-28.68%97.00M
-22.14%102.00M
17.78%106.00M
3.97%131.00M
19.30%136.00M
7.38%131.00M
-53.85%90.00M
-24.10%126.00M
-51.69%114.00M
-30.29%122.00M
--195.00M
--166.00M
--236.00M
--175.00M
- Cash and cash equivalents
16.49%219.00M
-14.38%256.00M
34.54%261.00M
-2.96%197.00M
11.90%188.00M
41.04%299.00M
-27.34%194.00M
-12.50%203.00M
-42.66%168.00M
-32.27%212.00M
-14.42%267.00M
-20.82%232.00M
-21.66%293.00M
-19.12%313.00M
-4.00%312.00M
8.92%293.00M
85.15%374.00M
111.48%387.00M
187.61%325.00M
236.25%269.00M
132.18%202.00M
57.76%183.00M
24.18%113.00M
-12.09%80.00M
8.75%87.00M
18.37%116.00M
-8.08%91.00M
-6.19%91.00M
-21.57%80.00M
-7.55%98.00M
-24.43%99.00M
-28.68%97.00M
-22.14%102.00M
17.78%106.00M
3.97%131.00M
19.30%136.00M
7.38%131.00M
-53.85%90.00M
-24.10%126.00M
-51.69%114.00M
-30.29%122.00M
--195.00M
--166.00M
--236.00M
--175.00M
Receivables
7.07%439.00M
1.04%388.00M
2.27%405.00M
-3.36%403.00M
-2.84%410.00M
-3.52%384.00M
-2.46%396.00M
7.20%417.00M
23.75%422.00M
30.92%398.00M
35.79%406.00M
43.54%389.00M
39.18%341.00M
53.54%304.00M
40.38%299.00M
11.98%271.00M
-33.06%245.00M
-46.49%198.00M
-54.29%213.00M
-51.21%242.00M
-28.65%366.00M
-23.24%370.00M
-16.64%466.00M
0.20%496.00M
3.43%513.00M
13.95%482.00M
19.96%559.00M
18.42%495.00M
20.39%496.00M
19.49%423.00M
37.46%466.00M
18.08%418.00M
-0.24%412.00M
-27.01%354.00M
-39.89%339.00M
-46.77%354.00M
-48.18%413.00M
-43.01%485.00M
-37.75%564.00M
-13.97%665.00M
5.70%797.00M
--851.00M
--906.00M
--773.00M
--754.00M
-Accounts and notes receivable
7.07%439.00M
1.04%388.00M
2.27%405.00M
-3.36%403.00M
-2.84%410.00M
-3.52%384.00M
-2.46%396.00M
7.20%417.00M
23.75%422.00M
30.92%398.00M
35.79%406.00M
43.54%389.00M
39.18%341.00M
53.54%304.00M
40.38%299.00M
11.98%271.00M
-33.06%245.00M
-46.49%198.00M
-54.29%213.00M
-51.21%242.00M
-28.65%366.00M
-23.24%370.00M
-16.64%466.00M
0.20%496.00M
3.43%513.00M
13.95%482.00M
19.96%559.00M
18.42%495.00M
20.39%496.00M
19.49%423.00M
37.46%466.00M
18.08%418.00M
-0.24%412.00M
-27.01%354.00M
-39.89%339.00M
-46.77%354.00M
-48.18%413.00M
-43.01%485.00M
-37.75%564.00M
-13.97%665.00M
5.70%797.00M
--851.00M
--906.00M
--773.00M
--754.00M
Inventory
-10.05%385.00M
-3.83%352.00M
-12.29%364.00M
-5.90%399.00M
5.42%428.00M
-3.94%366.00M
14.96%415.00M
28.10%424.00M
37.16%406.00M
52.40%381.00M
47.95%361.00M
32.40%331.00M
19.84%296.00M
-4.58%250.00M
-23.27%244.00M
-32.43%250.00M
-43.09%247.00M
-43.66%262.00M
-41.97%318.00M
-38.13%370.00M
-31.55%434.00M
-22.76%465.00M
-8.51%548.00M
-0.99%598.00M
4.11%634.00M
2.03%602.00M
6.58%599.00M
14.18%604.00M
24.03%609.00M
22.15%590.00M
5.64%562.00M
-10.19%529.00M
-22.43%491.00M
-30.30%483.00M
-31.00%532.00M
-33.97%589.00M
-33.02%633.00M
-26.98%693.00M
-14.81%771.00M
1.13%892.00M
12.63%945.00M
--949.00M
--905.00M
--882.00M
--839.00M
Prepaid expenses
26.32%24.00M
68.42%32.00M
0.00%28.00M
-22.58%24.00M
-34.48%19.00M
-26.92%19.00M
40.00%28.00M
82.35%31.00M
81.25%29.00M
62.50%26.00M
5.26%20.00M
0.00%17.00M
0.00%16.00M
14.29%16.00M
18.75%19.00M
0.00%17.00M
-11.11%16.00M
-6.67%14.00M
-23.81%16.00M
-19.05%17.00M
0.00%18.00M
-21.05%15.00M
-8.70%21.00M
-8.70%21.00M
-14.29%18.00M
5.56%19.00M
4.55%23.00M
9.52%23.00M
5.00%21.00M
12.50%18.00M
0.00%22.00M
-27.59%21.00M
-16.67%20.00M
-33.33%16.00M
-8.33%22.00M
-3.33%29.00M
20.00%24.00M
-20.00%24.00M
-31.43%24.00M
-14.29%30.00M
-31.03%20.00M
--30.00M
--35.00M
--35.00M
--29.00M
Other current assets
--0.00
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
-100.00%0.00
135.00%47.00M
55.00%31.00M
-20.69%23.00M
--22.00M
--20.00M
--20.00M
--29.00M
Total current assets
2.11%1.07B
-3.75%1.03B
2.42%1.06B
-4.84%1.02B
1.95%1.04B
5.01%1.07B
-1.99%1.03B
10.94%1.07B
8.35%1.02B
15.18%1.02B
20.59%1.05B
16.61%969.00M
7.26%946.00M
2.56%883.00M
-0.46%874.00M
-7.46%831.00M
-13.53%882.00M
-19.31%861.00M
-23.52%878.00M
-24.85%898.00M
-18.53%1.02B
-12.47%1.07B
-9.75%1.15B
-1.48%1.20B
3.81%1.25B
7.97%1.22B
10.70%1.27B
13.90%1.21B
17.66%1.21B
17.73%1.13B
12.21%1.15B
-3.88%1.06B
-14.65%1.02B
-25.77%959.00M
-33.16%1.02B
-36.03%1.11B
-37.02%1.20B
-36.88%1.29B
-24.61%1.53B
-11.00%1.73B
4.44%1.91B
--2.05B
--2.03B
--1.95B
--1.83B
Non-current assets
Net Fixed Assets
13.14%155.00M
50.38%197.00M
6.15%138.00M
6.92%139.00M
13.22%137.00M
10.08%131.00M
19.27%130.00M
17.12%130.00M
14.15%121.00M
7.21%119.00M
-5.22%109.00M
-7.50%111.00M
19.10%106.00M
13.27%111.00M
13.86%115.00M
10.09%120.00M
-20.54%89.00M
-44.32%98.00M
-42.94%101.00M
-39.11%109.00M
-35.26%112.00M
66.04%176.00M
68.57%177.00M
64.22%179.00M
51.75%173.00M
-10.92%106.00M
-16.67%105.00M
-16.15%109.00M
-16.18%114.00M
-16.78%119.00M
-17.65%126.00M
-19.25%130.00M
-14.47%136.00M
-13.33%143.00M
-5.56%153.00M
12.59%161.00M
11.19%159.00M
33.06%165.00M
30.65%162.00M
21.19%143.00M
37.50%143.00M
--124.00M
--124.00M
--118.00M
--104.00M
-Fixed Assets
9.72%350.00M
24.92%386.00M
7.89%328.00M
7.97%325.00M
9.62%319.00M
8.04%309.00M
11.36%304.00M
10.26%301.00M
8.18%291.00M
5.54%286.00M
0.37%273.00M
-0.36%273.00M
11.16%269.00M
7.11%271.00M
8.37%272.00M
6.20%274.00M
-6.20%242.00M
-21.18%253.00M
-21.56%251.00M
-18.87%258.00M
-16.23%258.00M
36.02%321.00M
37.93%320.00M
37.07%318.00M
29.41%308.00M
-0.84%236.00M
-3.33%232.00M
-2.11%232.00M
0.42%238.00M
0.85%238.00M
0.00%240.00M
-1.66%237.00M
1.72%237.00M
2.61%236.00M
6.19%240.00M
18.72%241.00M
17.68%233.00M
--230.00M
--226.00M
--203.00M
--198.00M
----
----
----
----
-Accumulated depreciation
7.14%195.00M
6.18%189.00M
9.20%190.00M
8.77%186.00M
7.06%182.00M
6.59%178.00M
6.10%174.00M
5.56%171.00M
4.29%170.00M
4.38%167.00M
4.46%164.00M
5.19%162.00M
6.54%163.00M
3.23%160.00M
4.67%157.00M
3.36%154.00M
4.79%153.00M
6.90%155.00M
4.90%150.00M
7.19%149.00M
8.15%146.00M
11.54%145.00M
12.60%143.00M
13.01%139.00M
8.87%135.00M
9.24%130.00M
11.40%127.00M
14.95%123.00M
22.77%124.00M
27.96%119.00M
31.03%114.00M
33.75%107.00M
36.49%101.00M
43.08%93.00M
35.94%87.00M
33.33%80.00M
34.55%74.00M
--65.00M
--64.00M
--60.00M
--55.00M
----
----
----
----
Goodwill and other intangible assets
16.73%293.00M
76.65%295.00M
46.15%247.00M
44.77%249.00M
76.76%251.00M
18.44%167.00M
83.70%169.00M
86.96%172.00M
89.33%142.00M
85.53%141.00M
19.48%92.00M
17.95%92.00M
971.43%75.00M
--76.00M
--77.00M
--78.00M
--7.00M
-100.00%0.00
-100.00%0.00
-100.00%0.00
-100.00%0.00
-26.86%335.00M
-4.03%453.00M
-2.73%463.00M
-6.72%458.00M
-7.29%458.00M
-5.41%472.00M
-4.42%476.00M
-1.01%491.00M
-0.20%494.00M
-4.95%499.00M
-6.92%498.00M
35.52%496.00M
35.25%495.00M
18.24%525.00M
-9.48%535.00M
-33.70%366.00M
-12.65%366.00M
12.98%444.00M
47.75%591.00M
39.04%552.00M
--419.00M
--393.00M
--400.00M
--397.00M
Other non-current assets
-15.53%136.00M
-38.04%101.00M
227.27%144.00M
253.49%152.00M
292.68%161.00M
279.07%163.00M
62.96%44.00M
43.33%43.00M
17.14%41.00M
26.47%43.00M
-28.95%27.00M
-26.83%30.00M
-27.08%35.00M
-30.61%34.00M
-36.67%38.00M
-33.87%41.00M
-25.00%48.00M
276.92%49.00M
400.00%60.00M
416.67%62.00M
392.31%64.00M
8.33%13.00M
0.00%12.00M
-7.69%12.00M
85.71%13.00M
71.43%12.00M
100.00%12.00M
160.00%13.00M
16.67%7.00M
16.67%7.00M
-33.33%6.00M
-50.00%5.00M
-50.00%6.00M
-33.33%6.00M
-81.25%9.00M
42.86%10.00M
71.43%12.00M
50.00%9.00M
433.33%48.00M
-22.22%7.00M
-56.25%7.00M
--6.00M
--9.00M
--9.00M
--16.00M
Total non-current assets
6.38%584.00M
28.63%593.00M
54.23%529.00M
56.52%540.00M
80.59%549.00M
52.15%461.00M
50.44%343.00M
48.07%345.00M
40.74%304.00M
37.10%303.00M
-0.87%228.00M
-2.51%233.00M
50.00%216.00M
50.34%221.00M
42.86%230.00M
39.77%239.00M
-18.18%144.00M
-71.95%147.00M
-74.92%161.00M
-73.85%171.00M
-72.67%176.00M
-9.03%524.00M
9.00%642.00M
9.36%654.00M
5.23%644.00M
-7.10%576.00M
-6.66%589.00M
-5.53%598.00M
-4.08%612.00M
-3.73%620.00M
-8.15%631.00M
-10.34%633.00M
18.81%638.00M
19.26%644.00M
5.05%687.00M
-4.72%706.00M
-23.50%537.00M
-1.64%540.00M
24.33%654.00M
40.61%741.00M
35.78%702.00M
--549.00M
--526.00M
--527.00M
--517.00M
Total assets
3.58%1.65B
6.02%1.62B
15.33%1.59B
10.07%1.56B
19.94%1.59B
15.83%1.53B
7.33%1.38B
18.14%1.42B
14.37%1.33B
19.57%1.32B
16.12%1.28B
12.34%1.20B
13.26%1.16B
9.52%1.10B
6.26%1.10B
0.09%1.07B
-14.21%1.03B
-36.64%1.01B
-41.96%1.04B
-42.18%1.07B
-36.92%1.20B
-11.36%1.59B
-3.82%1.79B
2.10%1.85B
4.29%1.90B
2.63%1.79B
4.55%1.86B
6.65%1.81B
9.32%1.82B
9.11%1.75B
4.03%1.78B
-6.39%1.70B
-4.32%1.66B
-12.50%1.60B
-21.73%1.71B
-26.65%1.81B
-33.38%1.74B
-29.43%1.83B
-14.54%2.19B
0.00%2.47B
11.35%2.61B
--2.60B
--2.56B
--2.47B
--2.34B
Liabilities
Current liabilities
-Other payables
9.09%12.00M
-80.00%2.00M
50.00%12.00M
37.50%11.00M
83.33%11.00M
11.11%10.00M
0.00%8.00M
33.33%8.00M
-14.29%6.00M
-59.09%9.00M
-70.37%8.00M
-76.00%6.00M
16.67%7.00M
340.00%22.00M
350.00%27.00M
212.50%25.00M
-25.00%6.00M
400.00%5.00M
200.00%6.00M
166.67%8.00M
166.67%8.00M
-50.00%1.00M
-33.33%2.00M
50.00%3.00M
50.00%3.00M
100.00%2.00M
--3.00M
--2.00M
--2.00M
0.00%1.00M
----
----
--0.00
-50.00%1.00M
--4.00M
--3.00M
--0.00
--2.00M
--0.00
----
----
----
----
----
----
Accrued expenses
4.29%73.00M
6.17%86.00M
6.85%78.00M
0.00%77.00M
-2.78%70.00M
1.25%81.00M
-3.95%73.00M
13.24%77.00M
16.13%72.00M
14.29%80.00M
15.15%76.00M
9.68%68.00M
6.90%62.00M
18.64%70.00M
17.86%66.00M
0.00%62.00M
-14.71%58.00M
-18.06%59.00M
-30.00%56.00M
-13.89%62.00M
-9.33%68.00M
-11.11%72.00M
-4.76%80.00M
-2.70%72.00M
-2.60%75.00M
-3.57%81.00M
0.00%84.00M
-2.63%74.00M
4.05%77.00M
15.07%84.00M
13.51%84.00M
8.57%76.00M
1.37%74.00M
0.00%73.00M
-3.90%74.00M
-7.89%70.00M
-32.41%73.00M
-41.60%73.00M
-35.83%77.00M
-26.21%76.00M
0.93%108.00M
--125.00M
--120.00M
--103.00M
--107.00M
Short-term debt and lease liabilities
----
--10.00M
----
----
----
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
-100.00%0.00
-100.00%0.00
-100.00%0.00
-100.00%0.00
--7.00M
--6.00M
--4.00M
--3.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
-Short-term lease liabilities
----
--10.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
--7.00M
--6.00M
--4.00M
--3.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Deferred liabilities
10.00%33.00M
10.71%31.00M
20.00%36.00M
-15.00%34.00M
-11.76%30.00M
-15.15%28.00M
30.43%30.00M
33.33%40.00M
6.25%34.00M
22.22%33.00M
-4.17%23.00M
42.86%30.00M
88.24%32.00M
42.11%27.00M
14.29%24.00M
-16.00%21.00M
-46.88%17.00M
-44.12%19.00M
-38.24%21.00M
-16.67%25.00M
-3.03%32.00M
17.24%34.00M
41.67%34.00M
3.45%30.00M
0.00%33.00M
--29.00M
--24.00M
--29.00M
--33.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Other current liabilities
9.76%45.00M
-13.16%33.00M
26.32%48.00M
-6.25%45.00M
2.50%41.00M
-9.52%38.00M
22.58%38.00M
33.33%48.00M
2.56%40.00M
-14.29%42.00M
-39.22%31.00M
-21.74%36.00M
69.57%39.00M
104.17%49.00M
88.89%51.00M
39.39%46.00M
-42.50%23.00M
-31.43%24.00M
-25.00%27.00M
0.00%33.00M
11.11%40.00M
12.90%35.00M
33.33%36.00M
6.45%33.00M
2.86%36.00M
55.00%31.00M
0.00%27.00M
24.00%31.00M
75.00%35.00M
-28.57%20.00M
8.00%27.00M
-13.79%25.00M
-4.76%20.00M
21.74%28.00M
25.00%25.00M
-3.33%29.00M
--21.00M
--23.00M
--20.00M
--30.00M
----
----
----
----
----
Total current liabilities
-0.43%460.00M
5.74%442.00M
-1.42%417.00M
-17.76%412.00M
3.36%462.00M
-4.78%418.00M
-7.64%423.00M
22.79%501.00M
13.16%447.00M
18.97%439.00M
22.13%458.00M
19.65%408.00M
32.55%395.00M
35.66%369.00M
42.05%375.00M
22.66%341.00M
-22.60%298.00M
-31.31%272.00M
-43.83%264.00M
-40.60%278.00M
-18.95%385.00M
-10.20%396.00M
0.64%470.00M
11.43%468.00M
7.22%475.00M
11.93%441.00M
10.66%467.00M
8.81%420.00M
11.03%443.00M
13.54%394.00M
44.52%422.00M
26.97%386.00M
32.12%399.00M
13.03%347.00M
-24.94%292.00M
-32.14%304.00M
-42.59%302.00M
-50.48%307.00M
-32.70%389.00M
-11.81%448.00M
25.24%526.00M
--620.00M
--578.00M
--508.00M
--420.00M
Non-current liabilities
Long-term debt and lease liabilities
-15.15%28.00M
-3.33%29.00M
10.71%31.00M
23.08%32.00M
32.00%33.00M
20.00%30.00M
154.55%28.00M
116.67%26.00M
66.67%25.00M
47.06%25.00M
-35.29%11.00M
-36.84%12.00M
-31.82%15.00M
-32.00%17.00M
-41.38%17.00M
-36.67%19.00M
-29.03%22.00M
-26.47%25.00M
-19.44%29.00M
-70.59%30.00M
-81.10%31.00M
-74.24%34.00M
-78.82%36.00M
-47.69%102.00M
-6.29%164.00M
-18.52%132.00M
4.29%170.00M
52.34%195.00M
113.41%175.00M
149.23%162.00M
12.41%163.00M
-28.89%128.00M
49.09%82.00M
-39.81%65.00M
20.83%145.00M
125.00%180.00M
-59.26%55.00M
--108.00M
--120.00M
--80.00M
--135.00M
--0.00
--0.00
--0.00
--0.00
-Long-term debt
----
--0.00
----
----
----
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
-100.00%0.00
-100.00%0.00
-100.00%0.00
-100.00%0.00
-68.21%62.00M
-29.14%124.00M
-18.52%132.00M
4.29%170.00M
52.34%195.00M
113.41%175.00M
149.23%162.00M
12.41%163.00M
-28.89%128.00M
49.09%82.00M
-39.81%65.00M
20.83%145.00M
125.00%180.00M
-59.26%55.00M
--108.00M
--120.00M
--80.00M
--135.00M
----
----
----
----
-Long-term lease liabilities
-15.15%28.00M
-3.33%29.00M
10.71%31.00M
23.08%32.00M
32.00%33.00M
20.00%30.00M
154.55%28.00M
116.67%26.00M
66.67%25.00M
47.06%25.00M
-35.29%11.00M
-36.84%12.00M
-31.82%15.00M
-32.00%17.00M
-41.38%17.00M
-36.67%19.00M
-29.03%22.00M
-26.47%25.00M
-19.44%29.00M
-25.00%30.00M
-22.50%31.00M
--34.00M
--36.00M
--40.00M
--40.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Other non-current liabilities
-5.00%19.00M
-61.11%7.00M
23.53%21.00M
33.33%20.00M
66.67%20.00M
63.64%18.00M
142.86%17.00M
200.00%15.00M
140.00%12.00M
83.33%11.00M
-46.15%7.00M
-64.29%5.00M
-64.29%5.00M
-50.00%6.00M
-13.33%13.00M
0.00%14.00M
16.67%14.00M
300.00%12.00M
650.00%15.00M
600.00%14.00M
500.00%12.00M
50.00%3.00M
100.00%2.00M
100.00%2.00M
100.00%2.00M
100.00%2.00M
0.00%1.00M
0.00%1.00M
0.00%1.00M
0.00%1.00M
-50.00%1.00M
-50.00%1.00M
-66.67%1.00M
-66.67%1.00M
-50.00%2.00M
-50.00%2.00M
-40.00%3.00M
--3.00M
100.00%4.00M
100.00%4.00M
150.00%5.00M
--0.00
--2.00M
--2.00M
--2.00M
Total non-current liabilities
-11.32%47.00M
6.25%51.00M
13.04%52.00M
23.81%52.00M
39.47%53.00M
29.73%48.00M
155.56%46.00M
147.06%42.00M
80.95%38.00M
60.87%37.00M
-40.00%18.00M
-48.48%17.00M
-41.67%21.00M
-37.84%23.00M
-31.82%30.00M
-25.00%33.00M
-16.28%36.00M
-27.45%37.00M
-16.98%44.00M
-62.39%44.00M
-75.57%43.00M
-63.57%51.00M
-70.06%53.00M
-42.08%117.00M
-3.83%176.00M
-17.65%140.00M
3.51%177.00M
48.53%202.00M
105.62%183.00M
132.88%170.00M
13.25%171.00M
-27.66%136.00M
30.88%89.00M
-40.16%73.00M
8.63%151.00M
82.52%188.00M
-57.76%68.00M
1120.00%122.00M
1885.71%139.00M
1371.43%103.00M
747.37%161.00M
--10.00M
--7.00M
--7.00M
--19.00M
Total liabilities
-1.55%507.00M
5.79%493.00M
0.00%469.00M
-14.55%464.00M
6.19%515.00M
-2.10%466.00M
-1.47%469.00M
27.76%543.00M
16.59%485.00M
21.43%476.00M
17.53%476.00M
13.64%425.00M
24.55%416.00M
26.86%392.00M
31.49%405.00M
16.15%374.00M
-21.96%334.00M
-30.87%309.00M
-41.11%308.00M
-44.96%322.00M
-34.25%428.00M
-23.06%447.00M
-18.79%523.00M
-5.95%585.00M
3.99%651.00M
3.01%581.00M
8.60%644.00M
19.16%622.00M
28.28%626.00M
34.29%564.00M
33.86%593.00M
6.10%522.00M
31.89%488.00M
-2.10%420.00M
-16.10%443.00M
-10.71%492.00M
-46.14%370.00M
-31.90%429.00M
-9.74%528.00M
6.99%551.00M
56.49%687.00M
--630.00M
--585.00M
--515.00M
--439.00M
Shareholders' equity
Common equity
-0.74%2.02B
-0.44%2.02B
-0.20%2.02B
-0.05%2.03B
-0.25%2.03B
-1.64%2.03B
-1.79%2.03B
-1.84%2.03B
-1.31%2.04B
0.24%2.07B
0.29%2.07B
0.49%2.07B
0.49%2.06B
0.49%2.06B
0.44%2.06B
0.49%2.06B
0.34%2.05B
0.24%2.05B
0.24%2.05B
0.29%2.05B
0.44%2.05B
0.59%2.05B
0.74%2.05B
0.74%2.04B
0.69%2.04B
0.74%2.04B
0.64%2.03B
0.65%2.03B
0.80%2.02B
0.85%2.02B
1.05%2.02B
1.10%2.01B
1.11%2.01B
1.11%2.00B
1.37%2.00B
1.43%1.99B
1.43%1.99B
1.43%1.98B
0.92%1.97B
0.87%1.96B
--1.96B
--1.95B
--1.95B
--1.95B
----
Preferred equity
--0.00
--0.00
----
----
----
----
----
--0.00
--0.00
--0.00
----
----
----
----
----
--0.00
--0.00
----
----
----
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
----
--0.00
--0.00
--0.00
----
--0.00
--0.00
----
----
----
----
--0.00
--0.00
----
Retained earnings
10.16%-725.00M
9.78%-747.00M
21.03%-770.00M
22.48%-783.00M
22.70%-807.00M
22.98%-828.00M
11.92%-975.00M
11.94%-1.01B
11.00%-1.04B
10.64%-1.07B
8.89%-1.11B
5.98%-1.15B
3.69%-1.17B
0.41%-1.20B
-4.38%-1.22B
-6.83%-1.22B
-9.53%-1.22B
-55.87%-1.21B
-83.02%-1.16B
-76.78%-1.14B
-68.48%-1.11B
-14.31%-775.00M
8.36%-636.00M
9.52%-646.00M
9.34%-660.00M
7.12%-678.00M
4.54%-694.00M
0.56%-714.00M
-3.85%-728.00M
-7.67%-730.00M
-19.77%-727.00M
-30.31%-718.00M
-38.26%-701.00M
-52.70%-678.00M
-211.28%-607.00M
-2000.00%-551.00M
-1156.25%-507.00M
-865.52%-444.00M
-564.29%-195.00M
190.00%29.00M
--48.00M
--58.00M
--42.00M
--10.00M
----
Capital reserves
-0.74%2.02B
-0.44%2.02B
-0.20%2.02B
-0.05%2.03B
-0.25%2.03B
-1.65%2.03B
-1.79%2.03B
-1.84%2.03B
-1.31%2.04B
0.24%2.07B
0.29%2.06B
0.49%2.07B
0.49%2.06B
0.49%2.06B
0.44%2.06B
0.49%2.06B
0.34%2.05B
0.24%2.05B
0.24%2.05B
0.29%2.05B
0.44%2.05B
0.59%2.05B
0.74%2.04B
0.74%2.04B
0.69%2.04B
0.74%2.03B
0.64%2.03B
0.65%2.03B
0.80%2.02B
0.85%2.02B
1.05%2.02B
1.10%2.01B
1.11%2.01B
1.11%2.00B
1.37%2.00B
1.43%1.99B
1.43%1.99B
1.43%1.98B
0.92%1.97B
0.87%1.96B
--1.96B
--1.95B
--1.95B
--1.95B
----
Less: Treasury stock
--3.00M
----
----
----
----
----
----
----
--3.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Gains losses not affecting retained earnings
-0.67%-150.00M
-5.52%-153.00M
6.00%-141.00M
-3.42%-151.00M
0.00%-149.00M
3.33%-145.00M
3.23%-150.00M
-1.39%-146.00M
-2.76%-149.00M
-2.04%-150.00M
-6.16%-155.00M
-1.41%-144.00M
-0.69%-145.00M
-1.38%-147.00M
6.41%-146.00M
10.69%-142.00M
13.77%-144.00M
-13.28%-145.00M
-9.09%-156.00M
-20.45%-159.00M
-25.56%-167.00M
10.49%-128.00M
-19.17%-143.00M
-6.45%-132.00M
-27.88%-133.00M
-36.19%-143.00M
-15.38%-120.00M
-3.33%-124.00M
21.21%-104.00M
26.06%-105.00M
14.75%-104.00M
-0.84%-120.00M
-18.92%-132.00M
-5.97%-142.00M
-4.27%-122.00M
-67.61%-119.00M
-32.14%-111.00M
-197.78%-134.00M
-457.14%-117.00M
-7200.00%-71.00M
-394.12%-84.00M
---45.00M
---21.00M
--1.00M
---17.00M
Non-controlling interests
66.67%5.00M
33.33%4.00M
33.33%4.00M
33.33%4.00M
0.00%3.00M
50.00%3.00M
50.00%3.00M
--3.00M
--3.00M
--2.00M
--2.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Total equity
6.02%1.14B
6.11%1.13B
23.26%1.12B
25.31%1.10B
27.84%1.08B
25.95%1.06B
12.53%907.00M
12.87%877.00M
13.14%844.00M
18.54%844.00M
15.31%806.00M
11.64%777.00M
7.80%746.00M
1.86%712.00M
-4.38%699.00M
-6.83%696.00M
-9.90%692.00M
-38.90%699.00M
-42.30%731.00M
-40.90%747.00M
-38.31%768.00M
-5.77%1.14B
4.11%1.27B
6.31%1.26B
4.45%1.25B
2.45%1.21B
2.53%1.22B
1.11%1.19B
1.45%1.19B
0.17%1.19B
-6.39%1.19B
-11.04%1.18B
-14.11%1.18B
-15.68%1.18B
-23.52%1.27B
-31.22%1.32B
-28.82%1.37B
-28.64%1.40B
-15.97%1.66B
-1.84%1.92B
0.95%1.92B
--1.97B
--1.97B
--1.96B
--1.90B
Currency unit
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
Audit opinions
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
