Konami Group Corporation
TSE:9766.T
14410 (JPY) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 266,060 | 273,863 | 273,747 | 238,283 | 236,105 | 218,186 | 219,263 | 209,016 | 228,283 | 229,348 | 250,711 | 231,337 | 222,410 | 199,516 | 202,430 | 188,437 | 175,207 | 132,801 | 131,432 | 112,139 | 139,385 | 147,861 | 159,242 | 149,451 | 151,646 | 149,175 | 154,485 | 143,633 | 136,947 | 134,225 | 134,743 | 127,053 | 114,712 | 108,842 | 113,907 | 101,812 | 81,015 | 71,052 | 64,654 | 60,322 | 51,620 | 48,478 | 50,024 | 47,734 | 51,629 | 44,427 | 63,669 | 58,146 | 61,574 | 76,451 | 76,451 | 64,197 | 53,956 | 53,555 | 59,541 | 52,005 | 46,373 | 47,385 | 50,740 | 43,828 | 38,663 | 40,336 | 53,568 | 45,528 | 62,559.5 | 52,834.644 | 51,880.647 | 48,372.64 | 48,828.494 | 47,932.261 | 57,221.441 | 43,719.539 | 43,394.906 | 64,115.666 | 68,829.921 | 74,795.492 | 75,864.405 | 89,520.158 | 89,451.936 | 103,125.695 | 79,894.354 | 81,242.633 | 85,704.133 | 84,199.574 | 82,472.456 | 71,145.51 | 73,296.526 | 59,927.781 |
Short Term Investments
| 0 | 0 | 5,434 | 0 | 0 | -1,599 | 2,157 | 0 | 0 | -1,538 | 2,552 | -33,971 | 15,392 | -32,421 | -32,433 | -32,446 | -32,458 | -32,471 | -32,484 | -32,496 | 0 | 0 | 1,695 | 0 | 0 | 0 | 1,079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26,093 | -26,328 | -26,356 | -26,381 | -26,512 | -26,504 | -26,555 | -26,625 | -26,915 | -26,954 | -26,827 | -26,827 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 266,060 | 273,863 | 273,747 | 238,283 | 236,105 | 218,186 | 219,263 | 209,016 | 228,283 | 229,348 | 250,711 | 231,337 | 222,410 | 199,516 | 202,430 | 188,437 | 175,207 | 132,801 | 131,432 | 112,139 | 139,385 | 147,861 | 159,242 | 149,451 | 151,646 | 149,175 | 154,485 | 143,633 | 136,947 | 134,225 | 134,743 | 127,053 | 114,712 | 108,842 | 113,907 | 101,812 | 81,015 | 71,052 | 64,654 | 60,322 | 51,620 | 48,478 | 50,024 | 47,734 | 51,629 | 44,427 | 63,669 | 58,146 | 61,574 | 76,451 | 76,451 | 64,197 | 53,956 | 53,555 | 59,541 | 52,005 | 46,373 | 47,385 | 50,740 | 43,828 | 38,663 | 40,336 | 53,568 | 45,528 | 62,559.5 | 52,834.644 | 51,880.647 | 48,372.64 | 48,828.494 | 47,932.261 | 57,221.441 | 43,719.539 | 43,394.906 | 64,115.666 | 68,829.921 | 74,795.492 | 75,864.405 | 89,520.158 | 89,451.936 | 103,125.695 | 79,894.354 | 81,242.633 | 85,704.133 | 84,199.574 | 82,472.456 | 71,145.51 | 73,296.526 | 59,927.781 |
Net Receivables
| 37,934 | 36,997 | 43,887 | 43,730 | 33,001 | 30,694 | 39,276 | 29,818 | 27,689 | 25,314 | 29,054 | 29,278 | 27,652 | 26,417 | 31,874 | 34,551 | 28,282 | 29,099 | 29,894 | 30,629 | 31,600 | 26,466 | 32,475 | 29,912 | 30,116 | 25,421 | 26,092 | 27,525 | 29,679 | 21,997 | 25,945 | 25,682 | 20,975 | 16,996 | 23,152 | 24,289 | 40,533 | 21,658 | 30,815 | 28,585 | 19,295 | 21,675 | 29,015 | 25,090 | 24,398 | 0 | 34,829 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -420.531 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 217.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 14,041 | 14,411 | 13,764 | 16,073 | 14,730 | 13,902 | 12,705 | 13,618 | 13,441 | 11,493 | 8,957 | 8,770 | 8,424 | 8,525 | 10,391 | 12,354 | 10,588 | 9,602 | 10,000 | 11,150 | 12,482 | 9,376 | 8,315 | 8,845 | 10,454 | 8,384 | 6,840 | 8,065 | 9,807 | 7,939 | 7,430 | 9,675 | 11,698 | 8,420 | 9,170 | 15,731 | 19,701 | 12,375 | 12,844 | 38,084 | 35,191 | 32,737 | 30,229 | 37,449 | 35,609 | 30,453 | 26,349 | 29,293 | 26,586 | 22,121 | 22,121 | 28,094 | 31,437 | 28,596 | 25,479 | 29,588 | 28,887 | 26,410 | 23,497 | 32,264 | 28,618 | 27,134 | 23,512 | 34,690 | 33,670.235 | 34,670.88 | 24,257.454 | 23,525.875 | 26,399.711 | 30,835.026 | 24,188.865 | 24,558.657 | 24,382.938 | 24,343.22 | 20,148.776 | 22,100.346 | 22,605.583 | 21,959.403 | 15,465.338 | 30,216.192 | 23,880.268 | 21,105.057 | 17,578.817 | 17,210.081 | 20,337.979 | 19,391.617 | 13,111.544 | 17,436.037 |
Other Current Assets
| 14,330 | 16,248 | 12,462 | 12,511 | 14,519 | 22,015 | 18,797 | 17,684 | 19,826 | 16,829 | 10,904 | 12,355 | 13,576 | 26,771 | 21,986 | 9,947 | 17,493 | 19,369 | 16,417 | 14,886 | 9,880 | 9,707 | 7,689 | 7,875 | 8,184 | 9,308 | 8,255 | 8,682 | 8,673 | 8,225 | 6,830 | 9,650 | 9,604 | 9,723 | 8,006 | 8,796 | 7,303 | 9,057 | 8,060 | 25,184 | 27,870 | 29,867 | 30,390 | 32,848 | 31,586 | 53,104 | 42,964 | 58,804 | 59,626 | 63,393 | 63,393 | 63,162 | 64,441 | 56,882 | 63,914 | 64,304 | 60,440 | 50,016 | 60,325 | 63,082 | 49,989 | 55,201 | 59,595 | 70,376 | 54,448.13 | 73,467.397 | 63,575 | 73,605.232 | 58,561.767 | 53,575.588 | 56,581.677 | 71,028.508 | 52,504.957 | 48,296.839 | 55,437.854 | 65,496.592 | 48,209.35 | 46,632.133 | 56,783.767 | 84,453.624 | 46,880.158 | 40,435.672 | 47,406.8 | 59,610.083 | 46,194.691 | 44,528.264 | 47,764.407 | 57,259.887 |
Total Current Assets
| 332,365 | 341,519 | 343,860 | 310,597 | 298,355 | 284,797 | 290,041 | 270,136 | 289,239 | 282,984 | 299,626 | 281,740 | 272,062 | 261,229 | 266,681 | 245,289 | 231,570 | 190,871 | 187,743 | 168,804 | 193,347 | 193,410 | 207,721 | 196,083 | 200,400 | 192,288 | 195,672 | 187,905 | 185,106 | 172,386 | 174,948 | 172,060 | 156,989 | 143,981 | 154,235 | 150,628 | 148,552 | 114,142 | 116,373 | 152,175 | 133,976 | 132,757 | 139,658 | 143,121 | 143,222 | 127,984 | 153,483 | 146,243 | 147,786 | 161,965 | 161,965 | 155,453 | 149,834 | 139,033 | 148,934 | 145,897 | 135,700 | 123,811 | 134,562 | 139,174 | 117,270 | 122,671 | 136,675 | 150,594 | 150,677.865 | 160,972.92 | 139,409.116 | 145,503.747 | 133,789.971 | 132,342.875 | 137,991.984 | 139,306.704 | 120,282.8 | 136,755.725 | 144,612.643 | 162,392.43 | 146,679.338 | 158,111.694 | 161,701.041 | 217,795.511 | 150,654.781 | 142,783.363 | 150,689.749 | 161,019.738 | 149,005.126 | 135,065.39 | 134,172.477 | 134,623.706 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 165,624 | 154,062 | 154,454 | 153,819 | 156,438 | 157,161 | 155,788 | 155,871 | 151,713 | 151,416 | 138,869 | 108,188 | 108,523 | 105,962 | 106,025 | 117,444 | 115,296 | 115,783 | 116,631 | 111,001 | 119,487 | 117,707 | 82,241 | 78,670 | 78,759 | 78,886 | 79,077 | 76,768 | 76,194 | 76,286 | 75,598 | 77,453 | 77,487 | 78,501 | 80,264 | 77,970 | 79,706 | 79,844 | 79,261 | 83,533 | 81,798 | 80,359 | 80,213 | 81,392 | 80,986 | 79,598 | 62,651 | 62,906 | 62,791 | 62,251 | 62,251 | 59,593 | 60,756 | 58,823 | 59,508 | 61,374 | 61,121 | 61,684 | 62,434 | 61,804 | 60,011 | 61,093 | 60,552 | 66,648 | 67,343.648 | 66,232.159 | 66,371.025 | 58,330.503 | 58,199.626 | 57,943.098 | 53,190.337 | 45,290.517 | 44,269.864 | 40,931.172 | 42,536.018 | 51,267.672 | 52,405.765 | 47,425.322 | 46,526.837 | 63,689.515 | 47,430.395 | 46,415.662 | 46,065.265 | 46,271.959 | 47,447.59 | 46,641.677 | 45,426.532 | 42,393.989 |
Goodwill
| 0 | 0 | 15,807 | 0 | 0 | 0 | 15,700 | 0 | 0 | 0 | 15,633 | 0 | 0 | 0 | 15,563 | 0 | 0 | 0 | 15,439 | 0 | 0 | 0 | 17,891 | 0 | 0 | 0 | 17,868 | 0 | 0 | 0 | 17,897 | 0 | 0 | 0 | 17,900 | 0 | 0 | 0 | 17,937 | 20,034 | 19,979 | 19,939 | 19,947 | 21,990 | 21,952 | 21,956 | 21,934 | 21,897 | 21,852 | 21,875 | 21,875 | 21,853 | 21,848 | 21,868 | 21,880 | 21,842 | 21,853 | 21,877 | 21,899 | 21,895 | 21,885 | 21,914 | 21,925 | 21,889 | 22,458.727 | 21,920.03 | 21,830.093 | 22,048.396 | 22,421.894 | 22,691.668 | 22,693.725 | 23,139.455 | 22,987.347 | 22,465.071 | 22,145.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 62,159 | 57,226 | 60,037 | 61,180 | 55,932 | 33,853 | 52,583 | 49,852 | 48,529 | 29,759 | 47,545 | 43,473 | 40,024 | 21,250 | 38,533 | 38,190 | 36,016 | 18,984 | 36,929 | 40,097 | 40,377 | 20,189 | 39,274 | 39,387 | 38,095 | 19,002 | 37,997 | 37,920 | 36,422 | 16,877 | 39,189 | 40,278 | 40,756 | 21,570 | 45,639 | 60,449 | 62,492 | 43,100 | 39,080 | 39,080 | 39,149 | 44,553 | 41,990 | 42,014 | 42,141 | 48,118 | 42,213 | 42,228 | 41,283 | 45,918 | 41,329 | 41,384 | 41,494 | 45,470 | 35,108 | 35,145 | 35,166 | 35,246 | 35,740 | 35,782 | 35,832 | 35,883 | 37,808 | 38,860.655 | 38,068.926 | 37,978.463 | 37,272.159 | 38,046.8 | 38,424.902 | 38,509.925 | 38,583.536 | 38,794.792 | 38,174.416 | 38,651.366 | 61,409.876 | 61,566.323 | 64,105.484 | 46,771.435 | 62,918.019 | 46,880.158 | 46,543.992 | 45,816.725 | 46,435.712 | 46,739.963 | 46,816.527 | 45,764.172 | 93,338.043 |
Goodwill and Intangible Assets
| 67,102 | 62,159 | 57,226 | 60,037 | 61,180 | 55,932 | 49,553 | 52,583 | 49,852 | 48,529 | 45,392 | 47,545 | 43,473 | 40,024 | 36,813 | 38,533 | 38,190 | 36,016 | 34,423 | 36,929 | 40,097 | 40,377 | 38,080 | 39,274 | 39,387 | 38,095 | 36,870 | 37,997 | 37,920 | 36,422 | 34,774 | 39,189 | 40,278 | 40,756 | 39,470 | 45,639 | 60,449 | 62,492 | 61,037 | 59,114 | 59,059 | 59,088 | 64,500 | 63,980 | 63,966 | 64,097 | 70,052 | 64,110 | 64,080 | 63,158 | 67,793 | 63,182 | 63,232 | 63,362 | 67,350 | 56,950 | 56,998 | 57,043 | 57,145 | 57,635 | 57,667 | 57,746 | 57,808 | 59,697 | 61,319.382 | 59,988.956 | 59,808.556 | 59,320.555 | 60,468.694 | 61,116.57 | 61,203.65 | 61,722.991 | 61,782.14 | 60,639.486 | 60,797.082 | 61,409.876 | 61,566.323 | 64,105.484 | 46,771.435 | 62,918.019 | 46,880.158 | 46,543.992 | 45,816.725 | 46,435.712 | 46,739.963 | 46,816.527 | 45,764.172 | 93,338.043 |
Long Term Investments
| 23,496 | 24,501 | 20,524 | 20,491 | 21,054 | 23,070 | 20,130 | 19,879 | 19,367 | 21,398 | 21,055 | 53,892 | 4,490 | 52,390 | 52,642 | 53,414 | 53,278 | 53,782 | 54,395 | 54,881 | 27,171 | 26,894 | 26,491 | 26,453 | 26,341 | 26,880 | 26,925 | 26,522 | 26,067 | 26,155 | 26,426 | 26,467 | 26,721 | 27,567 | 27,976 | 27,901 | 27,936 | 28,067 | 27,950 | 29,065 | 29,158 | 29,084 | 29,806 | 29,296 | 29,277 | 29,318 | 30,018 | 29,488 | 29,502 | 29,440 | 30,053 | 2,264 | 2,233 | 2,185 | 2,910 | 2,247 | 2,289 | 2,289 | 2,372 | 2,343 | 2,428 | 2,560 | 2,679 | 7,003 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 27,749 | 28,860 | 28,275 | 32,100 | 31,455 | 30,799 | 30,220 | 24,088 | 23,264 | 23,406 | 23,671 | 23,631 | 23,209 | 23,477 | 25,051 | 26,184 | 24,450 | 23,832 | 23,735 | 22,221 | 21,937 | 21,971 | 21,143 | 20,516 | 21,184 | 21,518 | 21,951 | 20,165 | 21,478 | 21,854 | 22,335 | 21,081 | 21,237 | 21,348 | 22,651 | 23,539 | 26,438 | 24,058 | 23,019 | 2,525 | 2,291 | 2,014 | 1,913 | 1,369 | 1,858 | 1,887 | 1,875 | 1,114 | 967 | 976 | 976 | 983 | 995 | 1,056 | 2,934 | 3,541 | 3,533 | 3,640 | 3,531 | 3,263 | 3,306 | 3,578 | 3,641 | 2,494 | 2,982.41 | 2,963.891 | 2,674.145 | 1,693.864 | 2,017.269 | 2,826.652 | 2,587.923 | 3,264.091 | 3,255.63 | 3,672.011 | 3,185.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1,424 | 1,498 | 1,511 | 1,528 | 1,603 | 0 | 1,491 | 1,522 | 1,546 | 0 | 0 | 0 | 49,517 | 1,848 | 1,794 | 2,032 | 2,102 | 2,121 | 2,207 | 1,962 | 2,045 | 2,116 | 2,361 | 2,312 | 2,423 | 2,489 | 2,613 | 2,751 | 2,828 | 2,964 | 3,063 | 3,185 | 3,337 | 3,435 | 3,591 | 3,767 | 3,851 | 3,965 | 3,952 | 8,912 | 10,076 | 10,084 | 4,161 | 10,745 | 11,393 | 11,253 | 4,869 | 10,423 | 10,163 | 10,216 | 4,968 | 36,230 | 36,237 | 36,787 | 32,255 | 36,899 | 36,977 | 37,380 | 38,154 | 38,843 | 39,349 | 40,278 | 40,315 | 41,248 | 49,768.253 | 48,666.207 | 49,458.371 | 48,381.469 | 49,156.763 | 52,057.884 | 49,090.308 | 50,674.482 | 51,254.662 | 50,822.95 | 52,104.874 | 44,848.878 | 42,113.356 | 45,211.246 | 48,876.416 | 68,097.272 | 49,631.341 | 49,550.953 | 47,922.751 | 48,328.795 | 48,122.211 | 48,345.03 | 47,732.083 | 46,394.345 |
Total Non-Current Assets
| 285,395 | 271,080 | 261,990 | 267,975 | 271,730 | 266,962 | 257,182 | 253,943 | 245,742 | 244,749 | 228,987 | 233,256 | 229,212 | 223,701 | 222,325 | 237,607 | 233,316 | 231,534 | 231,391 | 226,994 | 210,737 | 209,065 | 170,316 | 167,225 | 168,094 | 167,868 | 167,436 | 164,203 | 164,487 | 163,681 | 162,196 | 167,375 | 169,060 | 171,607 | 173,952 | 178,816 | 198,380 | 198,426 | 195,219 | 183,149 | 182,382 | 180,629 | 180,593 | 186,782 | 187,480 | 186,153 | 169,465 | 168,041 | 167,503 | 166,041 | 166,041 | 162,252 | 163,453 | 162,213 | 164,957 | 161,011 | 160,918 | 162,036 | 163,636 | 163,888 | 162,761 | 165,255 | 164,995 | 177,090 | 181,413.693 | 177,851.212 | 178,312.097 | 167,726.392 | 169,842.352 | 173,944.204 | 166,072.218 | 160,952.082 | 160,562.296 | 156,065.619 | 158,623.237 | 157,526.425 | 156,085.443 | 156,742.052 | 142,174.687 | 194,704.807 | 143,941.895 | 142,510.606 | 139,804.74 | 141,036.467 | 142,309.765 | 141,803.235 | 138,922.786 | 182,126.377 |
Total Assets
| 617,760 | 612,599 | 605,850 | 578,572 | 570,085 | 551,759 | 547,223 | 524,079 | 534,981 | 527,733 | 528,613 | 514,996 | 501,274 | 484,930 | 489,006 | 482,896 | 464,886 | 422,405 | 419,134 | 395,798 | 404,084 | 402,475 | 378,037 | 363,308 | 368,494 | 360,156 | 363,108 | 352,108 | 349,593 | 336,067 | 337,144 | 339,435 | 326,049 | 315,588 | 328,187 | 329,444 | 346,932 | 312,568 | 311,592 | 335,324 | 316,358 | 313,386 | 320,251 | 329,903 | 330,702 | 314,137 | 322,948 | 314,284 | 315,289 | 328,006 | 328,006 | 317,705 | 313,287 | 301,246 | 313,891 | 306,908 | 296,618 | 285,847 | 298,198 | 303,062 | 280,031 | 287,926 | 301,670 | 327,684 | 332,091.558 | 338,824.132 | 317,721.213 | 313,230.138 | 303,632.323 | 306,287.079 | 304,064.202 | 300,258.786 | 280,845.097 | 292,821.344 | 303,235.88 | 319,918.855 | 302,764.781 | 314,853.746 | 303,875.728 | 412,500.318 | 294,596.676 | 285,293.969 | 290,494.49 | 302,056.205 | 291,314.891 | 276,868.625 | 273,095.263 | 316,750.083 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 33,697 | 39,209 | 44,257 | 37,825 | 34,290 | 31,869 | 37,558 | 32,420 | 31,766 | 30,943 | 33,486 | 32,176 | 27,762 | 25,941 | 32,827 | 31,548 | 27,573 | 25,690 | 31,264 | 28,880 | 22,700 | 25,148 | 31,530 | 27,514 | 27,576 | 25,292 | 31,252 | 26,782 | 26,204 | 21,844 | 5,585 | 26,183 | 22,210 | 19,212 | 8,381 | 25,498 | 28,429 | 25,392 | 10,966 | 11,452 | 11,268 | 9,837 | 10,413 | 11,150 | 12,703 | 12,833 | 32,583 | 12,291 | 14,174 | 16,290 | 16,290 | 14,837 | 15,164 | 13,174 | 19,003 | 19,221 | 0 | 0 | 16,138 | 0 | 0 | 0 | 0 | 0 | 16,054.043 | 24,893.904 | 9,523 | 0 | 21,402.294 | 0 | 0 | 24,085.947 | 19,632.69 | 19,577.187 | 19,303.202 | 18,670.911 | 13,431.976 | 15,572.181 | 16,110.343 | 23,688.796 | 16,507.098 | 13,704.949 | 15,780.547 | 19,053.191 | 18,273.193 | 16,651.497 | 18,337.875 | 20,656.135 |
Short Term Debt
| 19,985 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 270 | 5,426 | 8,377 | 11,817 | 5,596 | 5,529 | 5,535 | 5,175 | 5,290 | 30,387 | 28,265 | 4,382 | 5,396 | 10,389 | 10,547 | 11,657 | 11,810 | -1,758 | 2,159 | 10,646 | 10,631 | 10,599 | 10,607 | 14,315 | 13,084 | 8,233 | 9,014 | 6,031 | 6,403 | 6,123 | 6,009 | 8,113 | 4,287 | 4,129 | 8,536 | 7,197 | 7,598 | 12,323 | 11,845 | 11,268 | 10,753 | 9,758 | 9,758 | 9,876 | 9,943 | 10,639 | 10,783 | 0 | 23,208 | 18,096 | 18,571 | 16,883 | 15,314 | 17,537 | 21,057 | 22,474 | 8,354.88 | 8,044.499 | 28,525 | 28,037.778 | 7,853.214 | 41,827.205 | 46,983.445 | 22,602.821 | 23,385.817 | 24,604.558 | 25,423.729 | 33,424.12 | 27,203.903 | 29,270.145 | 25,271.89 | 33,407.347 | 24,650.6 | 7,878.521 | 5,410.446 | 6,447.292 | 6,099.13 | 7,952.455 | 9,935.469 | 5,899.869 |
Tax Payables
| 0 | 6,914 | 10,615 | 8,047 | 8,372 | 4,384 | 9,760 | 973 | 2,091 | 1,298 | 12,418 | 8,339 | 4,503 | 1,689 | 3,027 | 7,309 | 3,783 | 4,602 | 2,997 | 53 | 1,501 | 697 | 4,771 | 371 | 1,809 | 749 | 7,599 | 4,327 | 3,198 | 1,156 | 2,745 | 3,086 | 1,684 | 637 | 9,261 | 7,514 | 5,909 | 2,792 | 1,248 | 1,307 | 1,121 | 1,085 | 686 | 527 | 1,320 | 351 | 4,104 | 4,354 | 5,778 | 10,449 | 10,449 | 7,090 | 5,019 | 1,800 | 6,121 | 5,581 | 0 | 0 | 3,962 | 0 | 0 | 0 | 6,683 | 0 | 0 | 0 | 9,523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 11,395 | 0 | -7,487 | 14,970 | 10,750 | 0 | -6,957 | 0 | 10,748 | 10,122 | 21,524 | 18,620 | 15,258 | 14,093 | 15,597 | 17,426 | 14,214 | 15,751 | 15,184 | 13,443 | 15,652 | 15,338 | 9,094 | 4,193 | 5,573 | 4,576 | 11,475 | 8,208 | 7,097 | 5,059 | 6,752 | 7,140 | 5,708 | 4,678 | 13,387 | 11,692 | 9,905 | 7,033 | 5,603 | 31,749 | 22,012 | 23,849 | 23,901 | 27,464 | 30,124 | 23,991 | 29,539 | 28,040 | 28,342 | 36,037 | 36,037 | 19,920 | 31,708 | 22,829 | 27,672 | 32,557 | 0 | 0 | -16,138 | 0 | 0 | 0 | 0 | 0 | 39,197.203 | 44,991.717 | 39,117.061 | 0 | 27,280.952 | 0 | 0 | 36,004.999 | 21,663.991 | 22,865.437 | 29,220.693 | 47,807.173 | 43,109.951 | 38,171.26 | 53,564.529 | 71,144.369 | 46,219.874 | 40,241.219 | 47,352.588 | 48,483.648 | 42,853.032 | 37,061.677 | 37,581.667 | 23,634.279 |
Other Current Liabilities
| 32,771 | 32,581 | 31,054 | 16,659 | 19,182 | 32,554 | 27,776 | 25,763 | 21,105 | 26,608 | 6,782 | 10,307 | 16,411 | 26,812 | 22,874 | 18,380 | 20,874 | 20,693 | 19,056 | 23,085 | 23,193 | 25,981 | 14,889 | 17,746 | 13,413 | 19,443 | 7,061 | 10,057 | 11,237 | 12,581 | 37,909 | 10,866 | 10,906 | 15,504 | 34,837 | 18,028 | 31,804 | 8,755 | 33,376 | 34,579 | 23,937 | 25,681 | 25,693 | 31,967 | 32,151 | 27,247 | 10,980 | 29,663 | 28,544 | 31,393 | 31,393 | 33,100 | 32,294 | 26,480 | 27,248 | 39,975 | 34,369 | 27,523 | 14,794 | 43,245 | 28,419 | 33,869 | 34,646 | 51,767 | 8,963.654 | 11,725.998 | 27,182.815 | 46,892.255 | 8,056.216 | 40,731.941 | 35,322.061 | 5,816.558 | 5,276.781 | 7,363.834 | 36,657.84 | 5,579.151 | 4,089.981 | 9,887.749 | 4,734.116 | 6,963.165 | 4,181.798 | 4,229.581 | 3,266.055 | 5,493.298 | 4,510.37 | 5,241.317 | 4,589.394 | 13,847.606 |
Total Current Liabilities
| 97,848 | 78,704 | 85,926 | 77,501 | 72,594 | 68,807 | 75,094 | 59,156 | 65,980 | 74,397 | 82,587 | 81,259 | 69,530 | 69,629 | 79,860 | 81,356 | 71,090 | 97,123 | 96,766 | 68,506 | 69,511 | 74,255 | 70,831 | 61,481 | 66,374 | 62,244 | 69,290 | 60,990 | 62,900 | 53,055 | 56,846 | 62,600 | 58,488 | 48,264 | 61,493 | 68,763 | 82,450 | 50,095 | 51,599 | 55,451 | 40,613 | 40,732 | 45,328 | 50,841 | 53,772 | 52,754 | 59,512 | 57,576 | 59,249 | 67,890 | 67,890 | 64,903 | 62,420 | 52,093 | 63,155 | 64,777 | 57,577 | 45,619 | 53,465 | 60,128 | 43,733 | 51,406 | 62,386 | 74,241 | 72,569.779 | 89,656.118 | 74,753.815 | 74,930.034 | 64,592.677 | 82,559.146 | 82,305.505 | 88,510.324 | 69,959.279 | 74,411.016 | 81,384.771 | 105,481.355 | 87,835.811 | 92,901.335 | 99,680.879 | 135,203.677 | 91,559.37 | 66,054.27 | 71,809.637 | 79,477.429 | 71,735.725 | 66,906.947 | 70,444.405 | 64,037.889 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 39,899 | 59,873 | 59,862 | 29,321 | 27,767 | 26,709 | 49,422 | 25,410 | 26,187 | 25,010 | 48,896 | 22,440 | 29,853 | 33,634 | 58,473 | 31,646 | 29,420 | -30,735 | 1,719 | 9,842 | 9,829 | 9,816 | 9,803 | 9,790 | 9,777 | 14,758 | 14,744 | 14,729 | -7,102 | 19,694 | 19,678 | -3,886 | -4,597 | 24,624 | 24,606 | 24,589 | 14,951 | 14,947 | 14,943 | 33,931 | 34,426 | 34,948 | 35,412 | 36,024 | 36,555 | 22,080 | 22,588 | 23,192 | 23,703 | 29,803 | 29,803 | 30,346 | 30,724 | 34,554 | 35,516 | 35,968 | 35,886 | 39,693 | 39,885 | 40,046 | 38,315 | 38,836 | 37,739 | 36,656 | 36,147.293 | 35,632.859 | 35,442.617 | 31,876.048 | 37,921.417 | 23,687.788 | 24,200.883 | 16,376.406 | 21,360.535 | 34,530.348 | 35,701.507 | 33,262.073 | 40,817.316 | 53,080.582 | 52,702.806 | 70,077.264 | 52,602.619 | 68,017.076 | 67,268.144 | 68,564.721 | 69,185.77 | 67,210.779 | 62,337.403 | 62,462.405 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 30,530 | 32,073 | 33,121 | 33,081 | 34,398 | 33,610 | 34,776 | 35,713 | 37,324 | 38,255 | 36,030 | 36,921 | 37,970 | 40,171 | 40,604 | 41,227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21,817 | 0 | 0 | 23,549 | 24,244 | 24,731 | 25,138 | 16,960 | 17,612 | 17,962 | 18,448 | 1,301 | 1,385 | 1,424 | 1,424 | 1,429 | 1,514 | 1,526 | 1,531 | 1,535 | 1,617 | 1,641 | 1,641 | 1,906 | 2,195 | 2,770 | 2,932 | 2,830 | 2,853 | 2,851 | 2,861 | 2,712 | 2,714 | 2,725 | 2,941 | 2,660 | 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
| 1,285 | 1,234 | 1,192 | 1,312 | 1,256 | 1,193 | 1,141 | 1,008 | 935 | 857 | 770 | 1,656 | 1,572 | 1,503 | 1,332 | 1,187 | 1,102 | 1,016 | 886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31 | 0 | 0 | 3 | 155 | 272 | 280 | 555 | 740 | 741 | 708 | 2,715 | 2,756 | 2,862 | 3,052 | 4,294 | 4,297 | 4,377 | 4,424 | 4,200 | 4,237 | 4,024 | 4,024 | 3,585 | 3,632 | 3,186 | 5,503 | 4,344 | 4,388 | 4,101 | 4,162 | 5,513 | 5,805 | 6,421 | 6,564 | 10,779 | 11,480.555 | 11,694.032 | 11,503.739 | 12,199.061 | 12,231.063 | 12,294.106 | 12,183.21 | 11,967.978 | 12,618.975 | 12,496.564 | 11,947.623 | 15,389.467 | 14,972.768 | 16,291.054 | 16,123.426 | 27,901.601 | 20,798.943 | 20,645.677 | 18,934.113 | 19,349.92 | 19,433.876 | 19,014.731 | 18,504.689 | 21,654.828 |
Other Non-Current Liabilities
| 28,921 | 30,640 | 31,492 | 1,808 | 1,870 | 1,844 | 1,809 | 1,754 | 1,812 | 1,779 | 1,692 | 1,675 | 1,678 | 1,683 | 1,711 | 1,462 | 1,472 | 1,479 | 1,457 | 44,348 | 48,715 | 50,071 | 20,999 | 22,685 | 23,582 | 24,326 | 24,535 | 23,999 | 2,677 | 25,014 | 25,428 | 2,673 | 3,057 | 3,384 | 3,475 | 7,633 | 7,915 | 7,891 | 8,103 | 11,508 | 11,870 | 11,918 | 13,719 | 13,648 | 13,659 | 13,586 | 13,318 | 8,624 | 8,708 | 8,928 | 8,928 | 8,726 | 8,770 | 8,964 | 8,378 | 8,818 | 8,582 | 8,594 | 8,594 | 8,171 | 13,097 | 8,144 | 8,501 | 8,673 | 11,443.785 | 10,769.966 | 9,832.785 | 9,151.112 | 8,756.502 | 8,300.265 | 8,360.648 | 8,164.276 | 8,263.184 | 7,719.537 | 7,937.618 | 8,874.768 | 9,306.82 | 5,586.157 | 4,216.825 | 6,311.102 | 4,732.035 | 4,624.796 | 4,705.171 | 5,819.947 | 5,923.729 | 4,867.425 | 4,757.152 | 5,551.253 |
Total Non-Current Liabilities
| 70,105 | 91,747 | 92,546 | 93,501 | 95,039 | 95,988 | 95,850 | 96,968 | 96,154 | 97,198 | 97,950 | 100,419 | 109,613 | 108,880 | 109,604 | 110,235 | 112,336 | 52,968 | 53,425 | 54,190 | 58,544 | 59,887 | 30,802 | 32,475 | 33,359 | 39,084 | 39,279 | 38,728 | 39,240 | 44,708 | 45,106 | 45,888 | 47,103 | 52,739 | 53,219 | 49,182 | 40,478 | 40,800 | 41,494 | 46,740 | 47,681 | 48,290 | 49,131 | 51,101 | 51,728 | 37,192 | 37,437 | 37,551 | 38,265 | 44,396 | 44,396 | 44,563 | 45,321 | 49,474 | 52,329 | 51,960 | 51,709 | 55,239 | 55,502 | 56,442 | 59,931 | 56,126 | 55,745 | 58,768 | 59,071.633 | 58,096.857 | 56,779.141 | 53,226.222 | 58,908.982 | 44,282.159 | 44,744.741 | 36,508.659 | 42,242.694 | 54,746.449 | 55,586.748 | 57,526.308 | 65,096.903 | 74,957.794 | 73,043.057 | 104,289.968 | 78,133.597 | 93,287.549 | 90,907.428 | 93,734.588 | 94,543.374 | 91,092.935 | 85,599.245 | 89,668.486 |
Total Liabilities
| 167,953 | 170,451 | 178,472 | 171,002 | 167,633 | 164,795 | 170,944 | 156,124 | 162,134 | 171,595 | 180,537 | 181,678 | 179,143 | 178,509 | 189,464 | 191,591 | 183,426 | 150,091 | 150,191 | 122,696 | 128,055 | 134,142 | 101,633 | 93,956 | 99,733 | 101,328 | 108,569 | 99,718 | 102,140 | 97,763 | 101,952 | 108,488 | 105,591 | 101,003 | 114,712 | 117,945 | 122,928 | 90,895 | 93,093 | 102,191 | 88,294 | 89,022 | 94,459 | 101,942 | 105,500 | 89,946 | 96,949 | 95,127 | 97,514 | 112,286 | 112,286 | 109,466 | 107,741 | 101,567 | 115,484 | 116,737 | 109,286 | 100,858 | 108,967 | 116,570 | 103,664 | 107,532 | 118,131 | 133,009 | 131,641.413 | 147,752.975 | 131,532.956 | 128,156.256 | 123,501.659 | 126,841.305 | 127,050.246 | 125,018.983 | 112,201.973 | 129,157.466 | 136,971.518 | 163,007.664 | 152,932.714 | 167,859.128 | 172,723.935 | 239,493.644 | 169,692.967 | 159,341.819 | 162,717.064 | 173,212.017 | 166,279.1 | 157,999.882 | 156,043.65 | 153,706.375 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 369,352 | 0 | 0 | 0 | 344,130 | 341,360 | 328,911 | 318,964 | 0 | 0 | 801 | 427 | 0 | 89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,141 | 607 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 47,399 | 0 | 0 | 0 | 47,399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47,399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47,371.346 | 0 | 0 | 47,492.821 | 47,418.947 | 47,515.716 | 47,527.59 | 47,329.689 | 63,713.73 | 47,430.395 | 47,540.947 | 46,754.798 | 47,349.814 | 47,508.697 | 47,383.354 | 46,520.852 | 46,819.099 |
Retained Earnings
| 329,845 | 312,604 | 302,797 | 288,121 | 278,864 | 265,405 | 260,435 | 253,111 | 253,788 | 245,613 | 245,802 | 233,377 | 223,430 | 209,531 | 202,599 | 197,341 | 187,126 | 177,528 | 174,268 | 170,685 | 174,716 | 166,786 | 173,544 | 166,563 | 164,725 | 155,803 | 152,668 | 148,195 | 143,398 | 134,729 | 131,763 | 126,463 | 120,328 | 113,925 | 109,802 | 105,548 | 108,588 | 105,023 | 102,474 | 115,194 | 112,740 | 110,825 | 111,820 | 113,041 | 112,359 | 111,277 | 113,808 | 109,455 | 111,054 | 107,565 | 107,565 | 101,883 | 99,481 | 92,346 | 90,250 | 86,930 | 83,928 | 80,716 | 83,055 | 80,361 | 75,576 | 73,995 | 76,947 | 83,899 | 83,640.141 | 75,294.606 | 73,140.494 | 71,533.364 | 64,797.63 | 62,666.296 | 62,438.289 | 60,900.421 | 55,227.916 | 51,848.602 | 53,862.407 | 47,262.924 | 41,409.736 | 39,400.587 | 37,720.66 | 50,149.396 | 32,133.817 | 30,591.3 | 33,319.956 | 32,543.272 | 27,851.36 | 18,933.773 | 18,629.387 | 59,502.077 |
Accumulated Other Comprehensive Income/Loss
| 16,012 | 25,590 | 20,625 | 15,489 | 19,627 | 17,597 | 11,880 | 10,879 | 15,363 | 11,993 | 6,701 | 3,590 | 2,351 | 2,123 | 2,173 | -801 | -427 | 21 | -89 | 1,147 | 45 | 269 | 1,583 | 1,524 | 2,776 | 1,765 | 610 | 2,928 | 2,787 | 2,307 | 2,157 | 3,209 | -1,141 | -607 | 2,407 | 4,685 | 4,408 | 5,633 | 5,012 | 6,639 | 4,035 | 2,265 | 1,779 | 3,682 | 1,623 | 1,715 | 1,009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 56,535 | 56,539 | 56,541 | 56,546 | 56,547 | 56,548 | 56,550 | 56,551 | 56,282 | 51,118 | 48,159 | 48,135 | 48,135 | 46,554 | 46,556 | 46,561 | 46,563 | 46,563 | 46,563 | 53,071 | 53,073 | 53,101 | 53,101 | 53,102 | 53,103 | 53,103 | 53,105 | 53,108 | 53,112 | 53,115 | 53,122 | 53,128 | 53,131 | 51,921 | 53,142 | 53,144 | 62,899 | 62,902 | 62,904 | 62,906 | 62,908 | 62,911 | 79,864 | 62,913 | 62,918 | 64,919 | 80,578 | 61,918 | 58,979 | 60,494 | 60,494 | 106,385 | 105,854 | 107,165 | 56,265 | 98,300 | 98,642 | 99,428 | 101,410 | 101,293 | 100,791 | 101,620 | 101,685 | 58,513 | 111,916.394 | 111,224.937 | 108,392.936 | 109,771.769 | 111,713.341 | 113,643.941 | 111,883.943 | 64,334.502 | 110,902.46 | 109,499.77 | 62,915.02 | 46,139.464 | 45,270.169 | 44,587.543 | 20,651.762 | 25,187.667 | 20,358.754 | 21,380.968 | 20,666.285 | 21,559.572 | 21,489.629 | 24,619.88 | 23,580.959 | 23,397.315 |
Total Shareholders Equity
| 449,791 | 442,132 | 427,362 | 407,555 | 402,437 | 386,949 | 376,264 | 367,940 | 372,832 | 356,123 | 348,061 | 332,501 | 321,315 | 305,607 | 298,727 | 290,500 | 280,661 | 271,511 | 268,141 | 272,302 | 275,233 | 267,555 | 275,627 | 268,588 | 268,003 | 258,070 | 253,782 | 251,630 | 246,696 | 237,550 | 234,441 | 230,199 | 219,717 | 213,852 | 212,750 | 210,776 | 223,294 | 220,957 | 217,789 | 232,422 | 227,366 | 223,684 | 225,133 | 227,319 | 224,583 | 223,595 | 225,425 | 218,772 | 217,432 | 215,458 | 215,458 | 207,984 | 205,335 | 199,511 | 193,914 | 185,230 | 182,570 | 180,144 | 184,465 | 181,654 | 176,367 | 175,615 | 178,632 | 189,811 | 195,556.535 | 186,519.543 | 181,884.936 | 181,305.133 | 176,510.971 | 176,310.236 | 174,322.233 | 172,606.269 | 166,130.376 | 161,348.372 | 164,139.127 | 140,821.334 | 134,195.621 | 131,515.72 | 105,702.111 | 139,050.794 | 99,922.967 | 99,513.216 | 100,741.039 | 101,452.658 | 96,849.686 | 90,937.007 | 88,731.198 | 129,718.491 |
Total Equity
| 449,807 | 442,148 | 427,378 | 407,570 | 402,452 | 386,964 | 376,279 | 367,955 | 372,847 | 356,138 | 348,076 | 333,318 | 322,131 | 306,421 | 299,542 | 291,305 | 281,460 | 272,314 | 268,943 | 273,102 | 276,029 | 268,333 | 276,404 | 269,352 | 268,761 | 258,828 | 254,539 | 252,390 | 247,453 | 238,304 | 235,192 | 230,947 | 220,458 | 214,585 | 213,475 | 211,499 | 224,004 | 221,673 | 218,499 | 233,133 | 228,064 | 224,364 | 225,792 | 227,961 | 225,202 | 224,191 | 225,999 | 219,157 | 217,775 | 215,720 | 215,720 | 208,239 | 205,546 | 199,679 | 198,407 | 190,171 | 187,332 | 184,989 | 189,231 | 186,492 | 176,367 | 180,394 | 183,539 | 194,675 | 200,450.145 | 191,071.157 | 186,188.257 | 185,073.883 | 180,130.664 | 179,445.774 | 177,013.956 | 175,239.802 | 168,643.123 | 163,663.879 | 166,264.362 | 156,911.192 | 149,832.067 | 146,994.618 | 131,151.793 | 173,006.674 | 124,903.708 | 125,952.15 | 127,777.425 | 128,844.187 | 125,035.791 | 118,868.743 | 117,051.613 | 163,043.707 |
Total Liabilities & Shareholders Equity
| 617,760 | 612,599 | 605,850 | 578,572 | 570,085 | 551,759 | 547,223 | 524,079 | 534,981 | 527,733 | 528,613 | 514,996 | 501,274 | 484,930 | 489,006 | 482,896 | 464,886 | 422,405 | 419,134 | 395,798 | 404,084 | 402,475 | 378,037 | 363,308 | 368,494 | 360,156 | 363,108 | 352,108 | 349,593 | 336,067 | 337,144 | 339,435 | 326,049 | 315,588 | 328,187 | 329,444 | 346,932 | 312,568 | 311,592 | 335,324 | 316,358 | 313,386 | 320,251 | 329,903 | 330,702 | 314,137 | 322,948 | 314,284 | 315,289 | 328,006 | 328,006 | 317,705 | 313,287 | 301,246 | 313,891 | 306,908 | 296,618 | 285,847 | 298,198 | 303,062 | 280,031 | 287,926 | 301,670 | 327,684 | 332,091.558 | 338,824.132 | 317,721.213 | 313,230.138 | 303,632.323 | 306,287.079 | 304,064.202 | 300,258.786 | 280,845.097 | 292,821.344 | 303,235.88 | 319,918.855 | 302,764.781 | 314,853.746 | 303,875.728 | 412,500.318 | 294,596.676 | 285,293.969 | 290,494.49 | 302,056.205 | 291,314.891 | 276,868.625 | 273,095.263 | 316,750.083 |