
American Express Company
NYSE:AXP
302.47 (USD) • At close June 6, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 52,145 | 40,552 | 47,817 | 52,814 | 54,145 | 46,530 | 43,834 | 41,976 | 40,472 | 33,537 | 29,982 | 25,363 | 25,449 | 21,522 | 27,522 | 29,357 | 40,115 | 32,826 | 32,726 | 41,248 | 35,865 | 24,274 | 24,235 | 26,807 | 32,869 | 27,381 | 30,176 | 29,688 | 31,043 | 32,879 | 26,082 | 30,340 | 29,292 | 25,093 | 26,277 | 33,638 | 25,012 | 22,721 | 19,938 | 21,071 | 23,572 | 22,084 | 21,264 | 18,430 | 20,740 | 19,343 | 22,286 | 23,129 | 27,964 | 22,250 | 25,143 | 22,072 | 27,082 | 24,893 | 24,550 | 22,614 | 22,027 | 16,356 | 21,341 | 20,687 | 21,098 | 16,599 | 8,060 | 6,717 | 7,250 | 20,547 | 15,556 | 20,091 | 19,489 | 8,878 | 8,410 | 7,371 | 7,979 | 5,306 | 7,978 | 6,798 | 5,393 | 7,126 | 7,623 | 9,280 | 9,279 | 7,808 | 7,621 | 6,071 | 4,817 | 5,726 | 6,028 | 6,689 | 8,405 | 10,288 | 7,993 | 8,903 | 7,503 | 7,222 | 9,860 | 8,481 | 8,064 | 8,487 | 8,959 | 6,841 | 7,425 | 7,471 | 5,102 | 6,096 | 5,438 | 4,092 | 6,594 | 3,501 | 4,342 | 4,179 | 4,614 | 3,472 | 3,170 | 2,677 | 4,884 | 4,970 | 5,629 | 3,200 | 4,577 | 4,754 | 4,340 | 3,433 | 6,959 | 4,633 | 6,832 | 3,312 | 8,245 | 6,167 | 7,573 | 5,395 | 7,281 | 6,955 | 5,407 | 4,876 | 7,261 | 8,040 | 8,638 | 6,400 | 9,126 | 7,126 | 7,669 | 7,452 |
Short Term Investments
| 261 | 953 | 867 | 814 | 1,828 | 2,120 | 2,793 | 4,065 | 3,001 | 4,855 | 2,621 | 2,073 | 2,221 | 2,975 | 8,829 | 11,060 | 19,934 | 21,642 | 14,630 | 11,748 | 2,955 | 8,415 | 6,680 | 6,706 | 4,908 | 4,663 | 3,667 | 1,842 | 514 | 3,159 | 86 | 102 | 74 | 3,223 | 243 | 129 | 33 | 41 | 0 | 0 | 0 | 204 | 0 | 0 | 0 | 143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,064 | 10,588 | 8,898 | 13,547 | 12,419 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 231 | 0 | 920 | 984 | 1,098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,263 | 5,343 | 25,763 | 27,072 | 20,252 | 18,522 | 22,098 | 15,686 | 19,726 | 17,105 | 17,492 | 5,848 | 10,023 | 9,718 | 8,731 | 13,191 |
Cash and Short Term Investments
| 52,406 | 41,505 | 48,684 | 53,628 | 55,973 | 48,650 | 46,627 | 46,041 | 43,473 | 38,392 | 32,603 | 27,436 | 27,670 | 24,497 | 36,351 | 40,417 | 60,049 | 54,468 | 47,356 | 52,996 | 38,820 | 32,689 | 30,915 | 33,513 | 37,777 | 32,044 | 33,843 | 31,530 | 31,557 | 36,038 | 26,168 | 30,442 | 29,366 | 28,316 | 26,520 | 33,767 | 25,045 | 22,762 | 19,938 | 21,071 | 23,572 | 22,288 | 21,264 | 18,430 | 20,740 | 19,486 | 22,286 | 23,129 | 27,964 | 22,250 | 25,143 | 22,072 | 27,082 | 24,893 | 24,550 | 22,614 | 22,027 | 16,356 | 21,341 | 20,687 | 21,098 | 20,663 | 18,648 | 15,615 | 20,797 | 32,966 | 15,556 | 20,091 | 19,489 | 8,878 | 8,410 | 7,371 | 7,979 | 5,306 | 7,978 | 6,798 | 5,393 | 7,357 | 7,623 | 10,200 | 10,263 | 8,906 | 7,621 | 6,071 | 4,817 | 5,726 | 6,028 | 6,689 | 8,405 | 10,288 | 7,993 | 8,903 | 7,503 | 7,222 | 9,860 | 8,481 | 8,064 | 8,487 | 8,959 | 6,841 | 7,425 | 7,471 | 5,102 | 6,096 | 5,438 | 4,092 | 6,594 | 3,501 | 4,342 | 4,179 | 4,614 | 3,472 | 3,170 | 2,677 | 4,884 | 4,970 | 5,629 | 3,200 | 4,577 | 4,754 | 4,340 | 3,433 | 6,959 | 4,633 | 6,832 | 3,312 | 13,508 | 11,510 | 33,336 | 32,467 | 27,533 | 25,477 | 27,505 | 20,562 | 26,987 | 25,145 | 26,130 | 12,248 | 19,149 | 16,844 | 16,400 | 20,643 |
Net Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,700 | 48,728 | 47,512 | 41,800 | 3,000 | 40,389 | 37,034 | 44,269 | 56,794 | 2,846 | 3,173 | 3,128 | 55,320 | 3,160 | 3,241 | 3,194 | 3,209 | 2,701 | 2,832 | 2,812 | 3,232 | 2,510 | 2,697 | 2,633 | 3,024 | 2,517 | 2,805 | 2,354 | 2,614 | 2,631 | 3,753 | 3,134 | 3,408 | 3,429 | 3,204 | 3,143 | 3,576 | 45,182 | 43,919 | 43,910 | 3,657 | 42,888 | 43,383 | 40,786 | 3,554 | 38,032 | 37,046 | 35,924 | 5,726 | 34,795 | 34,641 | 32,341 | 5,200 | 40,707 | 42,666 | 41,087 | 3,071 | 40,230 | 39,501 | 37,513 | 2,279 | 36,456 | 35,795 | 34,175 | 2,281 | 33,060 | 35,130 | 33,668 | 32,398 | 31,917 | 31,603 | 31,115 | 31,269 | 29,807 | 29,313 | 27,843 | 29,087 | 27,730 | 27,396 | 27,228 | 29,498 | 28,273 | 29,612 | 27,566 | 30,543 | 28,749 | 26,995 | 26,202 | 26,467 | 24,403 | 22,944 | 22,005 | 22,224 | 20,841 | 20,546 | 20,094 | 21,774 | 20,503 | 19,965 | 19,164 | 20,491 | 18,460 | 19,377 | 17,763 | 19,914 | 18,480 | 17,482 | 16,182 | 17,147 | 15,743 | 16,087 | 15,228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,458 | 0 | 0 | 0 | 684 | 0 | 0 | 0 | 696 | 0 | 0 | 0 | 851 | 0 | 0 | 0 | 1,626 | 0 | 0 | 0 | 1,998 | 0 | 0 | 0 | 1,960 | 0 | 0 | 0 | 2,378 | 0 | 0 | 0 | 1,802 | 0 | 0 | 0 | 2,114 | 0 | 0 | 0 | 1,712 | 0 | 0 | 0 | 618 | 0 | 0 | 0 | 662 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 52,406 | 41,505 | 48,684 | 53,628 | 55,973 | 48,650 | 46,627 | 46,041 | 43,473 | 38,392 | 32,603 | 27,436 | 27,670 | 27,197 | 85,079 | 87,929 | 101,849 | 57,468 | 87,745 | 90,030 | 83,089 | 89,483 | 33,761 | 36,686 | 40,905 | 88,822 | 37,003 | 34,771 | 34,751 | 39,931 | 28,869 | 33,274 | 32,178 | 32,244 | 29,030 | 36,464 | 27,678 | 26,637 | 22,455 | 23,876 | 25,926 | 26,528 | 23,895 | 22,183 | 23,874 | 24,892 | 25,715 | 26,333 | 31,107 | 27,786 | 70,325 | 65,991 | 70,992 | 30,928 | 67,438 | 65,997 | 62,813 | 21,712 | 59,373 | 57,733 | 57,022 | 28,503 | 53,443 | 50,256 | 53,138 | 39,878 | 56,263 | 62,757 | 60,576 | 12,567 | 48,640 | 46,872 | 45,492 | 8,247 | 44,434 | 42,593 | 39,568 | 9,638 | 40,683 | 45,330 | 43,931 | 41,304 | 39,538 | 37,674 | 35,932 | 36,995 | 35,835 | 36,002 | 36,248 | 39,375 | 35,723 | 36,299 | 34,731 | 36,720 | 38,133 | 38,093 | 35,630 | 39,030 | 37,708 | 33,836 | 33,627 | 33,938 | 29,505 | 29,040 | 27,443 | 26,316 | 27,435 | 24,047 | 24,436 | 25,953 | 25,117 | 23,437 | 22,334 | 23,168 | 23,344 | 24,347 | 23,392 | 23,114 | 23,057 | 22,236 | 20,522 | 20,580 | 22,702 | 20,720 | 22,060 | 3,312 | 13,508 | 11,510 | 33,336 | 32,467 | 27,533 | 25,477 | 27,505 | 20,562 | 26,987 | 25,145 | 26,130 | 12,248 | 19,149 | 16,844 | 16,400 | 20,643 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5,383 | 6,175 | 5,308 | 5,247 | 5,138 | 5,908 | 5,124 | 5,177 | 5,204 | 5,215 | 5,095 | 5,093 | 5,046 | 4,988 | 4,960 | 4,891 | 4,943 | 5,015 | 4,835 | 4,829 | 4,798 | 4,834 | 4,715 | 4,658 | 4,479 | 4,416 | 4,295 | 4,251 | 4,271 | 4,329 | 4,367 | 4,445 | 4,433 | 4,433 | 4,301 | 4,210 | 4,137 | 4,108 | 4,032 | 4,016 | 3,940 | 3,938 | 3,921 | 3,870 | 3,893 | 3,875 | 3,746 | 3,716 | 3,713 | 3,635 | 3,553 | 3,442 | 3,451 | 3,367 | 3,187 | 3,062 | 2,987 | 2,905 | 2,799 | 2,714 | 2,731 | 2,782 | 2,759 | 2,763 | 2,854 | 2,948 | 2,839 | 2,791 | 2,740 | 2,692 | 2,589 | 2,575 | 2,502 | 2,350 | 2,261 | 2,215 | 2,220 | 2,230 | 2,217 | 2,965 | 2,989 | 2,380 | 3,123 | 3,149 | 3,156 | 3,184 | 3,082 | 3,036 | 3,004 | 2,979 | 2,870 | 2,848 | 2,796 | 2,811 | 2,716 | 2,635 | 2,569 | 2,506 | 2,327 | 2,190 | 2,084 | 1,996 | 1,908 | 1,795 | 1,732 | 1,637 | 1,541 | 1,517 | 1,522 | 1,533 | 1,584 | 1,595 | 1,568 | 1,675 | 1,666 | 1,766 | 1,782 | 1,783 | 1,827 | 1,843 | 1,842 | 1,840 | 1,905 | 1,959 | 1,982 | 1,976 | 2,585 | 2,594 | 2,602 | 3,497 | 3,573 | 3,656 | 3,589 | 3,688 | 3,640 | 3,558 | 3,561 | 3,466 | 3,313 | 3,297 | 3,180 | 3,357 |
Goodwill
| 0 | 4,187 | 0 | 0 | 0 | 3,851 | 0 | 0 | 0 | 3,786 | 0 | 0 | 0 | 3,804 | 0 | 0 | 0 | 3,852 | 0 | 0 | 0 | 3,315 | 0 | 0 | 0 | 3,072 | 0 | 0 | 0 | 3,009 | 0 | 0 | 0 | 2,927 | 0 | 0 | 0 | 2,749 | 0 | 0 | 0 | 3,024 | 0 | 0 | 0 | 3,198 | 0 | 0 | 0 | 3,181 | 0 | 0 | 0 | 3,172 | 0 | 0 | 0 | 2,639 | 0 | 0 | 0 | 2,328 | 0 | 0 | 0 | 2,301 | 0 | 0 | 0 | 1,508 | 0 | 0 | 0 | 1,469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 123 | 0 | 0 | 0 | 98 | 0 | 0 | 0 | 146 | 0 | 0 | 0 | 201 | 0 | 0 | 0 | 265 | 0 | 0 | 0 | 267 | 0 | 0 | 0 | 275 | 0 | 0 | 0 | 899 | 0 | 0 | 0 | 868 | 0 | 0 | 0 | 796 | 0 | 0 | 0 | 854 | 0 | 0 | 0 | 817 | 0 | 0 | 0 | 993 | 0 | 0 | 0 | 1,149 | 0 | 0 | 0 | 972 | 0 | 0 | 0 | 717 | 0 | 0 | 0 | 717 | 0 | 0 | 0 | 204 | 0 | 0 | 0 | 156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 4,310 | 0 | 0 | 0 | 3,949 | 0 | 0 | 0 | 3,932 | 0 | 0 | 0 | 4,005 | 0 | 0 | 0 | 4,117 | 0 | 0 | 0 | 3,582 | 0 | 0 | 0 | 3,347 | 0 | 0 | 0 | 3,908 | 0 | 0 | 0 | 3,795 | 0 | 0 | 0 | 3,545 | 0 | 0 | 0 | 3,878 | 0 | 0 | 0 | 4,015 | 0 | 0 | 0 | 4,174 | 0 | 0 | 0 | 4,321 | 0 | 0 | 0 | 3,611 | 0 | 0 | 0 | 3,045 | 0 | 0 | 0 | 3,018 | 0 | 0 | 0 | 1,712 | 0 | 0 | 0 | 1,625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 209,270 | 209,362 | 202,451 | 199,060 | 194,399 | 193,558 | 183,770 | 179,492 | 173,715 | 171,034 | 161,367 | 158,359 | 147,859 | 145,197 | 129,343 | 126,873 | 115,959 | 120,007 | 122,203 | 120,812 | 131,241 | 149,650 | 146,766 | 148,164 | 143,885 | 141,991 | 139,303 | 144,343 | 140,255 | 131,328 | 125,100 | 120,763 | 116,566 | 115,462 | 111,156 | 110,783 | 118,808 | 123,651 | 118,245 | 119,444 | 115,919 | 121,932 | 116,779 | 117,202 | 114,082 | 117,367 | 112,097 | 112,965 | 111,991 | 114,773 | 68,310 | 67,783 | 67,259 | 112,010 | 68,341 | 69,042 | 68,655 | 113,633 | 74,795 | 75,033 | 76,403 | 92,185 | 55,814 | 55,375 | 55,783 | 90,741 | 60,032 | 65,150 | 64,568 | 131,026 | 67,906 | 78,392 | 72,239 | 114,376 | 68,719 | 66,724 | 62,774 | 97,159 | 60,143 | 98,190 | 94,268 | 55,917 | 92,124 | 92,343 | 93,597 | 90,478 | 85,511 | 85,391 | 82,078 | 82,641 | 75,285 | 72,349 | 71,475 | 73,889 | 71,764 | 72,064 | 70,756 | 70,622 | 67,110 | 66,826 | 66,743 | 67,384 | 63,391 | 62,883 | 62,319 | 63,165 | 61,151 | 60,724 | 59,292 | 60,464 | 59,150 | 59,043 | 57,322 | 57,458 | 56,475 | 57,377 | 58,223 | 59,252 | 59,142 | 58,684 | 56,736 | 55,375 | 54,675 | 54,130 | 54,061 | 54,759 | 112,495 | 106,921 | 87,366 | 89,569 | 89,969 | 86,327 | 82,807 | 77,421 | 74,709 | 67,792 | 64,851 | 73,971 | 72,211 | 71,166 | 63,202 | 60,535 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,480 | 0 | 0 | 0 | 1,637 | 0 | 0 | 0 | 2,336 | 0 | 0 | 0 | 2,231 | 0 | 0 | 0 | 2,110 | 0 | 0 | 0 | 2,443 | 0 | 0 | 0 | 2,458 | 0 | 0 | 0 | 2,875 | 0 | 0 | 0 | 3,397 | 0 | 0 | 0 | 2,979 | 0 | 0 | 0 | 3,470 | 0 | 0 | 0 | 2,411 | 0 | 0 | 0 | 1,640 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15,185 | 10,109 | 14,536 | 14,284 | 13,751 | 9,043 | 15,066 | 14,194 | 13,450 | 9,781 | 15,850 | 14,410 | 15,287 | 7,161 | -35,121 | -32,720 | -29,684 | 4,760 | -27,524 | -27,063 | -33,068 | -49,228 | 8,942 | 8,095 | 7,924 | -51,454 | 8,491 | 1,496 | 679 | 63 | 10,241 | 8,515 | 8,208 | 623 | 8,890 | 8,185 | 8,193 | 1,012 | 9,484 | 9,816 | 8,899 | 717 | 9,267 | 9,129 | 9,648 | 783 | 8,545 | 8,919 | 10,044 | 314 | 10,685 | 10,912 | 10,082 | -164 | 9,727 | 9,695 | 9,524 | 1,431 | 9,089 | 8,283 | 7,158 | -4,349 | 8,429 | 8,641 | 9,408 | -13,981 | 8,084 | 6,632 | 7,404 | -665 | 21,792 | 6,533 | 6,128 | 91 | 5,517 | 5,749 | 5,503 | 4,933 | 5,781 | 49,254 | 48,384 | 94,615 | 44,488 | 46,019 | 45,411 | 44,344 | 39,535 | 34,614 | 32,141 | 32,258 | 31,455 | 34,401 | 37,781 | 37,680 | 32,944 | 39,398 | 37,263 | 42,265 | 46,481 | 45,701 | 48,208 | 45,199 | 37,812 | 38,734 | 36,803 | 35,815 | 30,787 | 34,698 | 35,053 | 32,053 | 31,791 | 29,852 | 26,881 | 26,211 | 25,182 | 24,157 | 24,513 | 23,256 | 22,286 | 21,415 | 20,637 | 19,211 | 18,913 | 18,690 | 18,899 | 34,085 | 43,829 | 48,236 | 47,156 | 50,219 | 51,744 | 48,212 | 44,196 | 44,770 | 48,120 | 46,758 | 46,594 | 47,997 | 45,905 | 46,100 | 44,374 | 46,320 |
Total Non-Current Assets
| 229,838 | 229,956 | 222,295 | 218,591 | 213,288 | 212,458 | 203,960 | 198,863 | 192,369 | 189,962 | 182,312 | 177,862 | 168,192 | 161,351 | 99,182 | 99,044 | 91,218 | 133,899 | 99,514 | 98,578 | 102,971 | 108,838 | 160,423 | 160,917 | 156,288 | 99,780 | 152,089 | 150,090 | 145,205 | 141,265 | 139,708 | 133,723 | 129,207 | 126,649 | 124,347 | 123,178 | 131,138 | 134,547 | 131,761 | 133,276 | 128,758 | 132,575 | 129,967 | 130,201 | 127,623 | 128,483 | 124,388 | 125,600 | 125,748 | 125,354 | 82,548 | 82,137 | 80,792 | 122,409 | 81,255 | 81,799 | 81,166 | 124,977 | 86,683 | 86,030 | 86,292 | 96,642 | 67,002 | 66,779 | 68,045 | 86,196 | 70,955 | 74,573 | 74,712 | 137,176 | 92,287 | 87,500 | 80,869 | 120,082 | 76,497 | 74,688 | 70,497 | 104,322 | 68,141 | 150,409 | 145,641 | 152,912 | 139,735 | 141,511 | 142,164 | 138,006 | 128,128 | 123,041 | 117,223 | 117,878 | 109,610 | 109,598 | 112,052 | 114,380 | 107,424 | 114,097 | 110,588 | 115,393 | 115,918 | 114,717 | 117,035 | 114,579 | 103,111 | 103,412 | 100,854 | 100,617 | 93,479 | 96,939 | 95,867 | 94,050 | 92,525 | 90,490 | 85,771 | 85,344 | 83,323 | 83,300 | 84,518 | 84,291 | 83,255 | 81,942 | 79,215 | 76,426 | 75,493 | 74,779 | 74,942 | 90,820 | 158,909 | 157,751 | 137,124 | 143,285 | 145,286 | 138,195 | 130,592 | 125,879 | 126,469 | 118,108 | 115,006 | 125,434 | 121,429 | 120,563 | 110,756 | 110,212 |
Total Assets
| 282,244 | 271,461 | 270,979 | 272,219 | 269,261 | 261,108 | 250,587 | 244,904 | 235,842 | 228,354 | 214,915 | 205,298 | 195,862 | 188,548 | 184,261 | 186,973 | 193,067 | 191,367 | 187,259 | 188,608 | 186,060 | 198,321 | 194,184 | 197,603 | 197,193 | 188,602 | 189,092 | 184,861 | 179,956 | 181,196 | 168,577 | 166,997 | 161,385 | 158,893 | 153,377 | 159,642 | 158,816 | 161,184 | 154,216 | 157,152 | 154,684 | 159,103 | 153,862 | 152,384 | 151,497 | 153,375 | 150,103 | 151,933 | 156,855 | 153,140 | 152,873 | 148,128 | 151,784 | 153,337 | 148,693 | 147,796 | 143,979 | 146,689 | 146,056 | 143,763 | 143,314 | 125,145 | 120,445 | 117,035 | 121,183 | 126,074 | 127,218 | 137,330 | 135,288 | 149,743 | 140,927 | 134,372 | 126,361 | 128,329 | 120,931 | 117,281 | 110,065 | 113,960 | 108,824 | 195,739 | 189,572 | 194,216 | 179,273 | 179,185 | 178,096 | 175,001 | 163,963 | 159,043 | 153,471 | 157,253 | 145,333 | 145,897 | 146,783 | 151,100 | 145,557 | 152,190 | 146,218 | 154,423 | 153,626 | 148,553 | 150,662 | 148,517 | 132,616 | 132,452 | 128,297 | 126,933 | 120,914 | 120,986 | 120,303 | 120,003 | 117,642 | 113,927 | 108,105 | 108,512 | 106,667 | 107,647 | 107,910 | 107,405 | 106,312 | 104,178 | 99,737 | 97,006 | 98,195 | 95,499 | 97,002 | 94,132 | 172,417 | 169,261 | 170,460 | 175,752 | 172,819 | 163,672 | 158,097 | 146,441 | 153,456 | 143,253 | 141,136 | 137,682 | 140,578 | 137,407 | 127,156 | 130,855 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 13,564 | 13,884 | 13,162 | 13,145 | 13,411 | 13,109 | 13,196 | 12,359 | 12,526 | 12,133 | 11,021 | 11,371 | 11,196 | 10,574 | 9,641 | 9,708 | 8,585 | 9,444 | 8,232 | 7,731 | 7,977 | 12,738 | 12,866 | 16,518 | 16,162 | 12,255 | 15,605 | 13,800 | 14,038 | 14,657 | 12,240 | 12,106 | 11,700 | 11,190 | 11,372 | 11,729 | 12,027 | 11,822 | 11,340 | 11,056 | 10,643 | 11,300 | 11,510 | 11,645 | 11,844 | 10,615 | 11,361 | 14,313 | 14,230 | 10,006 | 13,093 | 11,768 | 11,377 | 10,458 | 10,585 | 10,931 | 10,118 | 9,691 | 10,510 | 9,503 | 9,195 | 9,063 | 8,780 | 8,286 | 8,070 | 8,428 | 0 | 0 | 0 | 7,740 | 0 | 0 | 0 | 8,676 | 0 | 0 | 0 | 7,503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,793 | 0 | 0 |
Short Term Debt
| 1,559 | 1,374 | 1,457 | 1,639 | 1,742 | 1,293 | 1,613 | 1,583 | 1,724 | 1,348 | 1,515 | 1,984 | 2,122 | 2,243 | 2,253 | 1,864 | 1,578 | 1,878 | 1,716 | 1,567 | 3,497 | 6,442 | 2,818 | 2,827 | 2,028 | 3,100 | 2,292 | 1,972 | 1,852 | 3,278 | 2,352 | 3,426 | 3,600 | 5,581 | 2,861 | 2,343 | 2,596 | 4,812 | 3,160 | 4,486 | 2,361 | 3,480 | 3,382 | 3,436 | 2,821 | 5,021 | 3,247 | 2,961 | 3,359 | 3,314 | 4,027 | 3,553 | 8,486 | 4,337 | 8,704 | 8,935 | 3,375 | 3,414 | 1,919 | 2,609 | 1,931 | 2,344 | 7,948 | 8,166 | 8,784 | 8,993 | 13,902 | 17,519 | 18,994 | 17,761 | 15,442 | 15,802 | 15,029 | 15,236 | 15,220 | 15,035 | 15,177 | 15,633 | 15,014 | 13,369 | 13,393 | 14,531 | 10,506 | 16,706 | 15,855 | 19,046 | 15,592 | 16,626 | 17,689 | 21,103 | 19,173 | 18,741 | 24,889 | 31,569 | 30,808 | 30,564 | 31,170 | 36,030 | 31,034 | 26,170 | 29,342 | 30,627 | 24,683 | 24,785 | 22,242 | 22,605 | 21,047 | 18,009 | 18,151 | 20,570 | 18,511 | 17,971 | 17,324 | 18,402 | 16,901 | 16,593 | 18,306 | 17,654 | 17,163 | 16,201 | 14,623 | 14,810 | 14,338 | 12,864 | 13,455 | 12,489 | 75,605 | 72,137 | 77,887 | 74,646 | 66,870 | 62,647 | 62,821 | 50,988 | 58,584 | 51,219 | 48,778 | 47,435 | 50,816 | 49,727 | 41,383 | 38,240 |
Tax Payables
| 0 | 1,386 | 0 | 0 | 0 | 1,275 | 0 | 0 | 0 | 1,651 | 0 | 0 | 0 | 1,576 | 0 | 0 | 0 | 943 | 0 | 0 | 0 | 1,122 | 0 | 0 | 0 | 1,079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 146,396 | 140,148 | 135,438 | 133,746 | 134,418 | 129,930 | 124,439 | 122,756 | 120,806 | 110,714 | 103,463 | 96,411 | 90,917 | 84,615 | 84,326 | 84,905 | 89,193 | 87,299 | 85,461 | 84,805 | 77,962 | 73,955 | 75,162 | 74,604 | 75,080 | 70,477 | 71,371 | 69,613 | 69,100 | 68,571 | 63,656 | 60,229 | 56,496 | 57,236 | 56,156 | 57,207 | 58,775 | 60,482 | 52,345 | 50,391 | 48,292 | 49,917 | 46,242 | 45,854 | 46,514 | 48,213 | 46,575 | 44,640 | 45,533 | 46,483 | 37,195 | 35,961 | 38,219 | 44,887 | 33,142 | 32,291 | 31,756 | 36,900 | 28,365 | 28,352 | 28,120 | 33,573 | 23,863 | 20,128 | 18,101 | 23,174 | 11,866 | 14,846 | 13,995 | 22,594 | 9,036 | 22,625 | 22,523 | 19,225 | 21,861 | 22,056 | 20,068 | 31,754 | 22,194 | 23,510 | 20,218 | 19,892 | 19,828 | 22,320 | 21,480 | 21,250 | 19,492 | 19,153 | 17,702 | 18,317 | 14,135 | 13,699 | 13,784 | 14,557 | 13,075 | 14,554 | 13,348 | 13,870 | 13,116 | 13,533 | 11,936 | 12,197 | 10,124 | 9,062 | 9,998 | 10,398 | 10,032 | 9,318 | 9,724 | 9,444 | 9,724 | 16,848 | 16,369 | 9,555 | 9,550 | 15,173 | 9,335 | 9,889 | 9,556 | 9,867 | 9,946 | 10,013 | 11,226 | 11,292 | 11,140 | 11,131 | 15,964 | 16,071 | 15,203 | 21,360 | 23,480 | 23,163 | 22,518 | 24,778 | 26,567 | 25,568 | 27,112 | 27,843 | 27,648 | 26,332 | 25,953 | 31,191 |
Total Current Liabilities
| 161,519 | 156,792 | 150,057 | 148,530 | 149,571 | 145,607 | 139,248 | 136,698 | 135,056 | 125,846 | 115,999 | 109,766 | 104,235 | 99,008 | 96,220 | 96,477 | 99,356 | 99,564 | 95,409 | 94,103 | 89,436 | 94,257 | 90,846 | 93,949 | 93,270 | 86,911 | 89,268 | 85,385 | 84,990 | 86,506 | 78,248 | 75,761 | 71,796 | 74,007 | 70,389 | 71,279 | 73,398 | 77,116 | 66,845 | 65,933 | 61,296 | 64,697 | 61,134 | 60,935 | 61,179 | 63,849 | 61,183 | 61,914 | 63,122 | 59,803 | 54,315 | 51,282 | 58,082 | 59,682 | 52,431 | 52,157 | 45,249 | 50,005 | 40,794 | 40,464 | 39,246 | 44,980 | 40,591 | 36,580 | 34,955 | 40,595 | 25,768 | 32,365 | 32,989 | 48,095 | 24,478 | 38,427 | 37,552 | 43,137 | 37,081 | 37,091 | 35,245 | 54,890 | 37,208 | 36,879 | 33,611 | 34,423 | 30,334 | 39,026 | 37,335 | 40,296 | 35,084 | 35,779 | 35,391 | 39,420 | 33,308 | 32,440 | 38,673 | 46,126 | 43,883 | 45,118 | 44,518 | 49,900 | 44,150 | 39,703 | 41,278 | 42,824 | 34,807 | 33,847 | 32,240 | 33,003 | 31,079 | 27,327 | 27,875 | 30,014 | 28,235 | 34,819 | 33,693 | 27,957 | 26,451 | 31,766 | 27,641 | 27,543 | 26,719 | 26,068 | 24,569 | 24,823 | 25,564 | 24,156 | 24,595 | 23,620 | 91,569 | 88,208 | 93,090 | 96,006 | 90,350 | 85,810 | 85,339 | 75,766 | 85,151 | 76,787 | 75,890 | 75,278 | 78,464 | 85,852 | 67,336 | 69,431 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 51,236 | 49,715 | 53,546 | 51,521 | 48,826 | 47,866 | 46,447 | 46,725 | 41,138 | 42,573 | 42,393 | 40,495 | 38,337 | 38,675 | 34,483 | 37,363 | 42,019 | 42,952 | 44,777 | 48,797 | 52,588 | 57,835 | 58,474 | 57,736 | 58,418 | 58,423 | 55,300 | 55,883 | 52,461 | 55,804 | 48,762 | 51,945 | 51,647 | 46,990 | 44,894 | 50,649 | 47,311 | 48,061 | 48,653 | 52,740 | 54,712 | 57,955 | 55,712 | 54,836 | 54,095 | 55,330 | 52,529 | 52,675 | 56,366 | 58,973 | 56,271 | 55,953 | 56,844 | 59,570 | 61,767 | 61,395 | 60,730 | 66,416 | 68,828 | 69,345 | 72,293 | 52,338 | 52,850 | 53,516 | 57,620 | 60,041 | 57,797 | 57,035 | 55,534 | 55,285 | 54,060 | 49,873 | 43,729 | 42,747 | 39,407 | 36,173 | 30,932 | 30,781 | 29,110 | 29,901 | 31,240 | 32,676 | 30,630 | 23,624 | 23,738 | 20,654 | 18,596 | 18,238 | 17,824 | 16,819 | 15,222 | 15,969 | 11,322 | 8,288 | 7,658 | 8,205 | 5,411 | 5,211 | 5,089 | 5,336 | 5,670 | 6,495 | 6,720 | 7,005 | 7,676 | 7,019 | 7,324 | 7,832 | 8,140 | 7,873 | 8,080 | 7,571 | 6,331 | 6,552 | 8,233 | 8,391 | 7,793 | 7,570 | 6,284 | 6,491 | 6,985 | 7,162 | 7,986 | 8,565 | 8,468 | 8,561 | 16,231 | 15,789 | 14,451 | 15,122 | 15,452 | 15,169 | 14,633 | 13,292 | 13,078 | 12,572 | 12,618 | 12,521 | 12,765 | 12,522 | 13,262 | 14,348 |
Deferred Revenue Non-Current
| 0 | 4,042 | 0 | 0 | 0 | 3,442 | 0 | 0 | 0 | 3,027 | 0 | 0 | 0 | 2,516 | 0 | 0 | 0 | 2,282 | 0 | 0 | 0 | 2,062 | 0 | 0 | 0 | 1,759 | 0 | 0 | 0 | 1,554 | 0 | 0 | 0 | 1,411 | 0 | 0 | 0 | 1,343 | 0 | 0 | 0 | 1,308 | 0 | 0 | 0 | 1,314 | 0 | 0 | 0 | 1,286 | 0 | 0 | 0 | 1,063 | 0 | 0 | 0 | 1,036 | 0 | 0 | 0 | 1,034 | 0 | 0 | 0 | 1,041 | 0 | 0 | 0 | 1,030 | 0 | 0 | 0 | 987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| 38,287 | 30,648 | 37,669 | 42,628 | 42,100 | 36,136 | 37,568 | 34,778 | 33,656 | 32,197 | 32,583 | 31,802 | 30,907 | 26,172 | 29,132 | 27,594 | 27,243 | 23,585 | 25,204 | 24,646 | 23,030 | 21,096 | 21,839 | 22,826 | 23,287 | 19,219 | 23,064 | 22,701 | 22,892 | 19,071 | 20,482 | 18,116 | 17,007 | 15,984 | 17,077 | 17,002 | 17,380 | 13,991 | 17,383 | 16,594 | 16,846 | 14,470 | 16,800 | 16,400 | 16,246 | 13,386 | 17,175 | 18,310 | 18,077 | 14,192 | 22,809 | 21,626 | 16,951 | 14,228 | 16,395 | 16,039 | 20,518 | 13,002 | 20,514 | 19,441 | 18,350 | 12,387 | 13,061 | 13,519 | 12,828 | 12,556 | 31,134 | 35,661 | 35,254 | 34,304 | 51,491 | 35,437 | 34,585 | 30,947 | 33,687 | 33,542 | 33,283 | 17,740 | 32,604 | 111,795 | 108,588 | 111,097 | 102,469 | 101,377 | 101,290 | 98,728 | 95,448 | 90,534 | 86,187 | 87,153 | 82,825 | 84,198 | 84,293 | 84,649 | 81,788 | 87,106 | 84,325 | 87,628 | 93,174 | 93,005 | 93,461 | 89,103 | 81,345 | 81,838 | 78,596 | 76,713 | 72,608 | 76,530 | 74,863 | 72,542 | 72,209 | 62,713 | 59,699 | 65,475 | 63,740 | 59,535 | 64,484 | 64,072 | 65,867 | 64,465 | 61,200 | 58,588 | 57,784 | 56,021 | 54,786 | 53,217 | 56,209 | 57,221 | 55,243 | 57,125 | 59,529 | 54,720 | 50,385 | 49,918 | 47,813 | 46,725 | 45,709 | 43,248 | 42,754 | 33,116 | 41,461 | 41,385 |
Total Non-Current Liabilities
| 89,523 | 84,405 | 91,215 | 94,149 | 90,926 | 87,444 | 84,015 | 81,503 | 74,794 | 77,797 | 74,976 | 72,297 | 69,244 | 67,363 | 63,615 | 64,957 | 69,262 | 68,819 | 69,981 | 73,443 | 75,618 | 80,993 | 80,313 | 80,562 | 81,705 | 79,401 | 78,364 | 78,584 | 75,353 | 76,429 | 69,244 | 70,061 | 68,654 | 64,385 | 61,971 | 67,651 | 64,691 | 63,395 | 66,036 | 69,334 | 71,558 | 73,733 | 72,512 | 71,236 | 70,341 | 70,030 | 69,704 | 70,985 | 74,443 | 74,451 | 79,080 | 77,579 | 73,795 | 74,861 | 78,162 | 77,434 | 81,248 | 80,454 | 89,342 | 88,786 | 90,643 | 65,759 | 65,911 | 67,035 | 70,448 | 73,638 | 88,931 | 92,696 | 90,788 | 90,619 | 105,551 | 85,310 | 78,314 | 74,681 | 73,094 | 69,715 | 64,215 | 48,521 | 61,714 | 141,696 | 139,828 | 143,773 | 133,099 | 125,001 | 125,028 | 119,382 | 114,044 | 108,772 | 104,011 | 103,972 | 98,047 | 100,167 | 95,615 | 92,937 | 89,446 | 95,311 | 89,736 | 92,839 | 98,263 | 98,341 | 99,131 | 95,598 | 88,065 | 88,843 | 86,272 | 83,732 | 79,932 | 84,362 | 83,003 | 80,415 | 80,289 | 70,284 | 66,030 | 72,027 | 71,973 | 67,926 | 72,277 | 71,642 | 72,151 | 70,956 | 68,185 | 65,750 | 65,770 | 64,586 | 63,254 | 61,778 | 72,440 | 73,010 | 69,694 | 72,247 | 74,981 | 69,889 | 65,018 | 63,210 | 60,891 | 59,297 | 58,327 | 55,769 | 55,519 | 45,638 | 54,723 | 55,733 |
Total Liabilities
| 251,042 | 241,197 | 241,272 | 242,679 | 240,497 | 233,051 | 223,263 | 218,201 | 209,850 | 203,643 | 190,975 | 182,063 | 173,479 | 166,371 | 159,835 | 161,434 | 168,618 | 168,383 | 165,390 | 167,546 | 165,054 | 175,250 | 171,159 | 174,511 | 174,975 | 166,312 | 167,632 | 163,969 | 160,343 | 162,935 | 147,492 | 145,822 | 140,450 | 138,392 | 132,360 | 138,930 | 138,089 | 140,511 | 132,881 | 135,267 | 132,854 | 138,430 | 133,646 | 132,171 | 131,520 | 133,879 | 130,887 | 132,899 | 137,565 | 134,254 | 133,395 | 128,861 | 131,877 | 134,543 | 130,593 | 129,591 | 126,497 | 130,459 | 130,136 | 129,250 | 129,889 | 110,739 | 106,502 | 103,615 | 105,403 | 114,233 | 114,699 | 125,061 | 123,777 | 138,714 | 130,029 | 123,737 | 115,866 | 117,818 | 110,175 | 106,806 | 99,460 | 103,411 | 98,922 | 178,575 | 173,439 | 178,196 | 163,433 | 164,027 | 162,363 | 159,678 | 149,128 | 144,551 | 139,402 | 143,392 | 131,355 | 132,607 | 134,288 | 139,063 | 133,329 | 140,429 | 134,254 | 142,739 | 142,413 | 138,044 | 140,409 | 138,422 | 122,872 | 122,690 | 118,512 | 116,735 | 111,011 | 111,689 | 110,878 | 110,429 | 108,524 | 105,103 | 99,723 | 99,984 | 98,424 | 99,692 | 99,918 | 99,185 | 98,870 | 97,024 | 92,754 | 90,573 | 91,334 | 88,742 | 87,849 | 85,398 | 164,009 | 161,218 | 162,784 | 168,253 | 165,331 | 155,699 | 150,357 | 138,976 | 146,042 | 136,084 | 134,217 | 131,047 | 133,983 | 131,490 | 122,059 | 125,164 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 351 | 501 | 500 | 500 | 500 | 500 | 500 | 500 | 300 |
Common Stock
| 140 | 141 | 141 | 143 | 144 | 145 | 146 | 148 | 149 | 149 | 150 | 151 | 151 | 153 | 156 | 160 | 161 | 161 | 161 | 161 | 161 | 163 | 165 | 167 | 168 | 170 | 171 | 173 | 172 | 172 | 175 | 177 | 179 | 181 | 184 | 185 | 191 | 194 | 197 | 201 | 204 | 205 | 207 | 210 | 212 | 213 | 215 | 217 | 220 | 221 | 224 | 228 | 233 | 232 | 233 | 238 | 240 | 238 | 240 | 239 | 238 | 237 | 237 | 239 | 235 | 232 | 232 | 232 | 232 | 232 | 234 | 236 | 238 | 240 | 241 | 243 | 247 | 248 | 248 | 248 | 249 | 250 | 251 | 254 | 256 | 257 | 257 | 257 | 260 | 261 | 265 | 266 | 266 | 266 | 267 | 265 | 265 | 265 | 266 | 267 | 267 | 268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23,391 | 22,148 | 21,466 | 21,265 | 20,421 | 19,612 | 18,953 | 18,130 | 17,427 | 16,279 | 15,685 | 14,751 | 13,754 | 13,474 | 14,832 | 16,402 | 15,308 | 13,837 | 12,762 | 12,052 | 12,161 | 13,871 | 13,652 | 13,551 | 12,686 | 12,499 | 11,521 | 10,896 | 9,597 | 8,307 | 10,908 | 10,970 | 10,633 | 10,371 | 10,661 | 10,280 | 9,949 | 9,665 | 10,025 | 10,199 | 10,107 | 9,513 | 9,335 | 9,127 | 8,822 | 8,507 | 8,147 | 7,883 | 7,830 | 7,525 | 7,923 | 7,717 | 8,015 | 7,221 | 6,520 | 6,437 | 5,902 | 4,972 | 4,582 | 3,724 | 2,925 | 3,737 | 3,247 | 2,931 | 3,044 | 2,719 | 2,694 | 2,094 | 1,654 | 1,075 | 1,126 | 1,024 | 959 | 1,153 | 1,408 | 1,349 | 1,629 | 1,788 | 1,353 | 8,697 | 8,325 | 8,196 | 8,322 | 8,309 | 8,435 | 8,793 | 8,325 | 7,920 | 7,809 | 7,606 | 7,571 | 7,381 | 6,906 | 6,421 | 6,230 | 6,043 | 6,172 | 6,198 | 5,916 | 5,535 | 5,160 | 5,033 | 4,777 | 4,559 | 4,312 | 4,148 | 3,952 | 3,927 | 4,068 | 4,188 | 4,106 | 3,970 | 3,796 | 3,756 | 3,566 | 3,348 | 3,164 | 3,159 | 3,057 | 2,888 | 2,901 | 2,750 | 2,806 | 2,644 | 4,868 | 4,649 | 4,385 | 4,095 | 3,811 | 3,697 | 3,746 | 4,272 | 4,092 | 3,757 | 3,652 | 3,763 | 3,622 | 3,474 | 3,477 | 3,249 | 3,018 | 3,804 |
Accumulated Other Comprehensive Income/Loss
| -3,366 | -3,395 | -3,195 | -3,200 | -3,155 | -3,072 | -3,176 | -3,084 | -3,106 | -3,210 | -3,377 | -3,143 | -2,973 | -2,945 | -2,963 | -2,881 | -2,898 | -2,895 | -2,872 | -2,911 | -2,996 | -2,737 | -2,661 | -2,606 | -2,599 | -2,597 | -2,504 | -2,483 | -2,381 | -2,428 | -2,316 | -2,428 | -2,470 | -2,784 | -2,618 | -2,621 | -2,502 | -2,534 | -2,374 | -2,154 | -2,151 | -1,919 | -1,542 | -1,371 | -1,394 | -1,426 | -1,339 | -1,308 | -980 | -927 | -835 | -951 | -777 | -876 | -803 | -751 | -849 | -917 | -617 | -1,036 | -1,040 | -712 | -556 | -905 | -1,253 | -1,606 | -866 | -451 | -661 | -442 | -561 | -623 | -500 | -520 | -33 | -98 | -170 | -139 | -81 | 304 | -115 | 258 | 323 | -205 | 485 | 192 | 311 | 541 | 319 | 319 | 475 | -36 | -288 | -177 | 258 | -11 | 50 | -218 | -402 | -602 | -465 | -402 | -396 | -110 | 273 | 471 | 576 | 468 | 464 | 482 | 447 | 302 | 84 | 297 | 486 | 441 | 555 | 790 | 129 | 103 | -172 | -466 | -286 | -204 | 10 | -66 | -67 | -64 | -74 | -84 | -81 | -88 | -86 | -129 | -179 | -344 | -275 | -298 | -290 | -172 | -154 | -146 |
Other Total Stockholders Equity
| 11,037 | 11,370 | 11,295 | 11,332 | 11,354 | 11,372 | 11,401 | 11,509 | 11,522 | 11,493 | 11,482 | 11,476 | 11,451 | 11,495 | 12,401 | 11,858 | 11,878 | 11,881 | 11,818 | 11,760 | 11,680 | 11,774 | 11,869 | 11,980 | 11,963 | 12,218 | 12,272 | 12,306 | 12,225 | 12,210 | 12,318 | 12,456 | 12,593 | 12,733 | 12,790 | 12,868 | 13,089 | 13,348 | 13,487 | 13,639 | 13,670 | 12,874 | 12,216 | 12,247 | 12,337 | 12,202 | 12,193 | 12,242 | 12,220 | 12,067 | 12,166 | 12,273 | 12,436 | 12,217 | 12,150 | 12,281 | 12,189 | 11,937 | 11,715 | 11,586 | 11,302 | 11,144 | 11,015 | 11,155 | 10,586 | 10,496 | 10,459 | 10,394 | 10,286 | 10,164 | 10,099 | 9,998 | 9,798 | 9,638 | 9,140 | 8,981 | 8,899 | 8,652 | 8,382 | 7,915 | 7,674 | 7,316 | 6,944 | 6,800 | 6,557 | 6,081 | 5,942 | 5,774 | 5,681 | 5,675 | 5,667 | 5,679 | 5,611 | 5,527 | 5,473 | 5,464 | 5,477 | 5,439 | 5,433 | 5,309 | 5,291 | 5,196 | 5,363 | 5,313 | 5,200 | 5,079 | 4,875 | 4,902 | 4,893 | 4,904 | 4,565 | 4,552 | 4,502 | 4,475 | 4,191 | 4,166 | 4,073 | 4,071 | 4,056 | 3,963 | 4,054 | 3,949 | 4,141 | 4,116 | 4,074 | 3,950 | 3,889 | 3,811 | 3,738 | 3,685 | 3,622 | 3,588 | 3,533 | 3,486 | 3,440 | 3,250 | 3,072 | 2,959 | 2,908 | 2,340 | 1,733 | 1,733 |
Total Shareholders Equity
| 31,202 | 30,264 | 29,707 | 29,540 | 28,764 | 28,057 | 27,324 | 26,703 | 25,992 | 24,711 | 23,940 | 23,235 | 22,383 | 22,177 | 24,426 | 25,539 | 24,449 | 22,984 | 21,869 | 21,062 | 21,006 | 23,071 | 23,025 | 23,092 | 22,218 | 22,290 | 21,460 | 20,892 | 19,613 | 18,261 | 21,085 | 21,175 | 20,935 | 20,501 | 21,017 | 20,712 | 20,727 | 20,673 | 21,335 | 21,885 | 21,830 | 20,673 | 20,216 | 20,213 | 19,977 | 19,496 | 19,216 | 19,034 | 19,290 | 18,886 | 19,478 | 19,267 | 19,907 | 18,794 | 18,100 | 18,205 | 17,482 | 16,230 | 15,920 | 14,513 | 13,425 | 14,406 | 13,943 | 13,420 | 15,780 | 11,841 | 12,519 | 12,269 | 11,511 | 11,029 | 10,898 | 10,635 | 10,495 | 10,511 | 10,756 | 10,475 | 10,605 | 10,549 | 9,902 | 17,164 | 16,133 | 16,020 | 15,840 | 15,158 | 15,733 | 15,323 | 14,835 | 14,492 | 14,069 | 13,861 | 13,978 | 13,290 | 12,495 | 12,037 | 12,228 | 11,761 | 11,964 | 11,684 | 11,213 | 10,509 | 10,253 | 10,095 | 9,744 | 9,762 | 9,785 | 10,198 | 9,403 | 9,297 | 9,425 | 9,574 | 9,118 | 8,824 | 8,382 | 8,528 | 8,243 | 7,955 | 7,992 | 8,220 | 7,442 | 7,154 | 6,983 | 6,433 | 6,861 | 6,757 | 9,153 | 8,734 | 8,408 | 8,043 | 7,676 | 7,499 | 7,488 | 7,973 | 7,740 | 7,465 | 7,414 | 7,169 | 6,919 | 6,635 | 6,595 | 5,917 | 5,097 | 5,691 |
Total Equity
| 31,202 | 30,264 | 29,707 | 29,540 | 28,764 | 28,057 | 27,324 | 26,703 | 25,992 | 24,711 | 23,940 | 23,235 | 22,383 | 22,177 | 24,426 | 25,539 | 24,449 | 22,984 | 21,869 | 21,062 | 21,006 | 23,071 | 23,025 | 23,092 | 22,218 | 22,290 | 21,460 | 20,892 | 19,613 | 18,261 | 21,085 | 21,175 | 20,935 | 20,501 | 21,017 | 20,712 | 20,727 | 20,673 | 21,335 | 21,885 | 21,830 | 20,673 | 20,216 | 20,213 | 19,977 | 19,496 | 19,216 | 19,034 | 19,290 | 18,886 | 19,478 | 19,267 | 19,907 | 18,794 | 18,100 | 18,205 | 17,482 | 16,230 | 15,920 | 14,513 | 13,425 | 14,406 | 13,943 | 13,420 | 15,780 | 11,841 | 12,519 | 12,269 | 11,511 | 11,029 | 10,898 | 10,635 | 10,495 | 10,511 | 10,756 | 10,475 | 10,605 | 10,549 | 9,902 | 17,164 | 16,133 | 16,020 | 15,840 | 15,158 | 15,733 | 15,323 | 14,835 | 14,492 | 14,069 | 13,861 | 13,978 | 13,290 | 12,495 | 12,037 | 12,228 | 11,761 | 11,964 | 11,684 | 11,213 | 10,509 | 10,253 | 10,095 | 9,744 | 9,762 | 9,785 | 10,198 | 9,903 | 9,297 | 9,425 | 9,574 | 9,118 | 8,824 | 8,382 | 8,528 | 8,243 | 7,955 | 7,992 | 8,220 | 7,442 | 7,154 | 6,983 | 6,433 | 6,861 | 6,757 | 9,153 | 8,734 | 8,408 | 8,043 | 7,676 | 7,499 | 7,488 | 7,973 | 7,740 | 7,465 | 7,414 | 7,169 | 6,919 | 6,635 | 6,595 | 5,917 | 5,097 | 5,691 |
Total Liabilities & Shareholders Equity
| 282,244 | 271,461 | 270,979 | 272,219 | 269,261 | 261,108 | 250,587 | 244,904 | 235,842 | 228,354 | 214,915 | 205,298 | 195,862 | 188,548 | 184,261 | 186,973 | 193,067 | 191,367 | 187,259 | 188,608 | 186,060 | 198,321 | 194,184 | 197,603 | 197,193 | 188,602 | 189,092 | 184,861 | 179,956 | 181,196 | 168,577 | 166,997 | 161,385 | 158,893 | 153,377 | 159,642 | 158,816 | 161,184 | 154,216 | 157,152 | 154,684 | 159,103 | 153,862 | 152,384 | 151,497 | 153,375 | 150,103 | 151,933 | 156,855 | 153,140 | 152,873 | 148,128 | 151,784 | 153,337 | 148,693 | 147,796 | 143,979 | 146,689 | 146,056 | 143,763 | 143,314 | 125,145 | 120,445 | 117,035 | 121,183 | 126,074 | 127,218 | 137,330 | 135,288 | 149,743 | 140,927 | 134,372 | 126,361 | 128,329 | 120,931 | 117,281 | 110,065 | 113,960 | 108,824 | 195,739 | 189,572 | 194,216 | 179,273 | 179,185 | 178,096 | 175,001 | 163,963 | 159,043 | 153,471 | 157,253 | 145,333 | 145,897 | 146,783 | 151,100 | 145,557 | 152,190 | 146,218 | 154,423 | 153,626 | 148,553 | 150,662 | 148,517 | 132,616 | 132,452 | 128,297 | 126,933 | 120,914 | 120,986 | 120,303 | 120,003 | 117,642 | 113,927 | 108,105 | 108,512 | 106,667 | 107,647 | 107,910 | 107,405 | 106,312 | 104,178 | 99,737 | 97,006 | 98,195 | 95,499 | 97,002 | 94,132 | 172,417 | 169,261 | 170,460 | 175,752 | 172,819 | 163,672 | 158,097 | 146,441 | 153,456 | 143,253 | 141,136 | 137,682 | 140,578 | 137,407 | 127,156 | 130,855 |