Engie SA
OTC:ENGQF
16.76 (USD) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 17,374 | 17,374 | 16,578 | 16,578 | 15,716 | 15,716 | 15,558 | 15,570 | 14,579 | 14,655 | 13,718 | 13,890 | 12,036 | 12,112 | 12,980 | 12,980 | 13,282 | 13,282 | 10,519 | 10,519 | 7,995 | 7,995 | 8,700 | 8,700 | 9,535 | 9,535 | 8,931 | 8,929 | 10,928 | 10,928 | 9,579 | 9,825 | 8,526 | 8,526 | 8,925 | 9,183 | 9,982 | 9,982 | 8,310 | 8,546 | 11,418 | 11,418 | 224 | 8,706 | 11,187 | 11,187 | 11,113 | 18,318 | 14,675 | 10,372 | 11,296 | 9,103.8 | 10,323.8 |
Short Term Investments
| 720 | 53 | 773 | 119 | 777 | 49 | 858 | 290 | 593 | 206 | 499 | 104 | 581 | 117 | 543 | 111 | 515 | 89 | 474 | 77 | 461 | 196 | 1,073 | 839 | 1,200 | 980 | 1,608 | 942 | 1,727 | 1,478 | 1,439 | 9,150 | 1,644 | 1,852 | 797 | 10,024 | 1,137 | 3,975 | 808 | 6,613 | 1,145 | 4,721 | 735 | 3,044 | 854 | 854 | 255 | 1,004 | 2,885 | 1,524 | 1,713 | 1,588.8 | 1,680 |
Cash and Short Term Investments
| 18,094 | 18,170 | 17,351 | 20,176 | 16,493 | 16,531 | 16,416 | 21,536 | 15,172 | 15,528 | 14,217 | 22,804 | 12,617 | 12,749 | 13,523 | 20,744 | 13,797 | 13,972 | 10,993 | 20,072 | 8,456 | 8,530 | 9,773 | 19,757 | 10,735 | 10,797 | 10,539 | 16,907 | 12,655 | 12,406 | 11,018 | 18,975 | 10,170 | 10,378 | 9,722 | 19,207 | 11,119 | 13,957 | 9,118 | 15,159 | 12,563 | 16,139 | 959 | 11,750 | 12,041 | 12,041 | 11,368 | 19,322 | 17,560 | 11,896 | 13,009 | 10,692.6 | 12,003.8 |
Net Receivables
| 21,203 | 19,817 | 40,582 | 29,810 | 51,493 | 28,536 | 75,794 | 44,074 | 103,017 | 37,051 | 84,982 | 41,040 | 60,135 | 24,283 | 39,777 | 22,134 | 34,787 | 19,464 | 42,716 | 23,134 | 32,754 | 19,636 | 45,802 | 23,113 | 38,500 | 19,280 | 34,893 | 20,129 | 30,307 | 18,176 | 34,222 | 20,960 | 29,441 | 17,840 | 36,171 | 19,450 | 25,383 | 19,257 | 31,116 | 21,671 | 25,039 | 17,458 | 38,086 | 21,166 | 35,233 | 23,705 | 33,909 | 31,549 | 31,056 | 34,172 | 28,105 | 27,193.1 | 20,695.6 |
Inventory
| 5,198 | 5,198 | 5,343 | 5,343 | 5,413 | 5,413 | 8,145 | 8,145 | 8,161 | 8,161 | 6,175 | 6,175 | 4,245 | 4,245 | 4,140 | 4,140 | 3,484 | 3,484 | 3,617 | 3,617 | 3,227 | 3,227 | 4,158 | 4,158 | 3,792 | 3,792 | 4,155 | 4,161 | 3,414 | 3,414 | 3,656 | 3,656 | 3,225 | 3,225 | 4,207 | 4,207 | 3,755 | 3,755 | 4,891 | 4,891 | 4,676 | 4,676 | 5,070 | 4,973 | 4,446 | 4,446 | 5,423 | 5,114 | 5,435 | 5,108 | 3,870 | 3,791.5 | 3,946.9 |
Other Current Assets
| 36,714 | 38,767 | 12,341 | 23,767 | 3,128 | 26,813 | 3,614 | 35,890 | 2,910 | 69,187 | 2,541 | 46,706 | 8,006 | 44,246 | 2,647 | 20,722 | 7,425 | 23,174 | 3,170 | 23,149 | 7,398 | 20,781 | 2,253 | 25,176 | 7,346 | 26,786 | 8,574 | 23,568 | 7,957 | 21,815 | 10,699 | 25,154 | 7,464 | 20,709 | 9,354 | 26,614 | 8,648 | 15,910 | 10,181 | 20,197 | 8,213 | 16,939 | 8,721 | 15,275 | 8,740 | 21,122 | 9,639 | 8,377 | 9,457 | 7,684 | 6,956 | 5,841.2 | 12,499.1 |
Total Current Assets
| 81,209 | 81,209 | 75,617 | 75,617 | 76,527 | 76,527 | 103,969 | 103,969 | 129,260 | 129,260 | 107,915 | 107,915 | 85,003 | 85,003 | 60,087 | 60,087 | 59,493 | 59,493 | 60,496 | 60,496 | 51,835 | 51,835 | 61,986 | 61,986 | 60,373 | 60,373 | 58,161 | 57,729 | 54,333 | 54,333 | 59,595 | 59,595 | 50,300 | 50,300 | 59,454 | 59,454 | 48,905 | 48,904 | 55,306 | 55,305 | 50,491 | 50,491 | 52,836 | 50,120 | 60,460 | 60,460 | 60,339 | 64,362 | 63,508 | 58,860 | 51,940 | 47,518.4 | 49,145.4 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 60,359 | 60,359 | 57,950 | 57,950 | 56,074 | 56,074 | 55,488 | 55,488 | 53,494 | 53,494 | 51,078 | 51,079 | 50,808 | 50,808 | 49,888 | 49,889 | 50,619 | 50,619 | 51,958 | 51,958 | 51,484 | 51,485 | 48,918 | 48,917 | 48,553 | 48,553 | 51,024 | 51,061 | 52,936 | 52,936 | 57,739 | 57,739 | 57,257 | 57,257 | 56,988 | 56,988 | 64,964 | 64,963 | 64,032 | 64,462 | 63,814 | 63,814 | 65,037 | 63,711 | 81,346 | 81,346 | 86,597 | 89,952 | 90,120 | 88,866 | 78,703 | 76,406.4 | 69,664.9 |
Goodwill
| 12,857 | 12,857 | 12,864 | 12,864 | 12,860 | 12,860 | 12,854 | 12,854 | 13,005 | 13,005 | 12,799 | 12,799 | 15,753 | 15,752 | 15,943 | 15,943 | 18,390 | 18,390 | 18,665 | 18,665 | 18,238 | 18,238 | 17,809 | 17,809 | 17,376 | 17,376 | 17,285 | 17,285 | 17,883 | 17,883 | 17,372 | 17,372 | 19,083 | 19,083 | 19,024 | 19,024 | 21,554 | 21,554 | 21,222 | 21,222 | 20,867 | 20,867 | 20,697 | 20,420 | 29,559 | 29,559 | 30,035 | 30,710 | 31,362 | 30,278 | 27,567 | 28,288.7 | 27,989 |
Intangible Assets
| 8,620 | 8,620 | 8,449 | 8,449 | 7,341 | 7,341 | 7,365 | 7,364 | 6,944 | 6,944 | 6,784 | 6,784 | 6,916 | 6,916 | 7,195 | 7,196 | 6,978 | 6,979 | 7,038 | 7,038 | 6,753 | 6,753 | 6,718 | 6,718 | 6,495 | 6,495 | 6,504 | 6,504 | 12,252 | 6,126 | 6,639 | 6,639 | 6,797 | 6,797 | 7,012 | 7,013 | 7,538 | 7,538 | 7,569 | 7,569 | 7,701 | 7,701 | 7,286 | 7,042 | 12,693 | 12,693 | 13,020 | 13,392 | 13,226 | 12,810 | 12,780 | 12,600 | 11,419.9 |
Goodwill and Intangible Assets
| 21,477 | 21,477 | 21,313 | 21,313 | 20,201 | 20,201 | 20,219 | 20,218 | 19,949 | 19,949 | 19,583 | 19,583 | 22,669 | 22,668 | 23,138 | 23,139 | 25,368 | 25,369 | 25,703 | 25,703 | 24,991 | 24,991 | 24,527 | 24,527 | 23,871 | 23,871 | 23,789 | 23,789 | 30,135 | 24,009 | 24,011 | 24,011 | 25,880 | 25,880 | 26,036 | 26,037 | 29,092 | 29,092 | 28,791 | 28,791 | 28,568 | 28,568 | 27,983 | 27,462 | 42,252 | 42,252 | 43,055 | 44,102 | 44,588 | 43,088 | 40,347 | 40,888.7 | 39,408.9 |
Long Term Investments
| 31,511 | 12,974 | 37,980 | 16,284 | 15,065 | 16,054 | 13,222 | 14,306 | 14,278 | 15,082 | 14,777 | 15,647 | 13,596 | 14,680 | 11,084 | 12,246 | 10,520 | 11,800 | 11,983 | 13,162 | 12,674 | 13,812 | 9,588 | 11,339 | 9,510 | 11,284 | 8,457 | 10,833 | 7,568 | 9,934 | 8,182 | 10,509 | 8,376 | 11,090 | 9,196 | 11,167 | 9,194 | 11,429 | 9,140 | 10,926 | 9,025 | 10,756 | 6,916 | 10,451 | 5,748 | 6,602 | 6,104 | 5,237 | 3,033 | 4,841 | 3,519 | 4,050.9 | 4,058.5 |
Tax Assets
| 1,686 | 0 | 1,974 | 0 | 1,892 | 0 | 2,029 | 0 | 2,542 | 0 | 1,181 | 0 | 811 | 0 | 880 | 0 | 935 | 0 | 860 | 0 | 891 | 0 | 1,066 | 0 | 892 | 0 | 803 | 0 | 998 | 0 | 1,250 | 0 | 1,303 | 0 | 1,280 | 0 | 953 | 0 | 980 | 0 | 759 | 0 | 662 | 0 | 1,258 | 0 | 1,537 | 1,368 | 1,379 | 1,557 | 1,669 | 1,608.2 | 1,418.8 |
Other Non-Current Assets
| 1,077 | 21,300 | -194 | 23,476 | 21,981 | 22,883 | 40,563 | 41,509 | 51,231 | 52,969 | 30,799 | 31,109 | 13,888 | 13,615 | 8,105 | 7,821 | 8,238 | 7,892 | 8,793 | 8,474 | 6,546 | 6,298 | 7,617 | 6,933 | 8,083 | 7,201 | 8,098 | 6,729 | 216 | 4,975 | 7,723 | 6,645 | 7,880 | 6,469 | 7,704 | 7,012 | 8,025 | 6,745 | 7,056 | 5,820 | 7,332 | 6,360 | 6,177 | 4,188 | 8,004 | 8,408 | 7,866 | 9,069 | 10,782 | 9,944 | 8,479 | 8,676.1 | 7,728.7 |
Total Non-Current Assets
| 116,110 | 116,110 | 119,023 | 119,023 | 115,213 | 115,212 | 131,521 | 131,521 | 141,494 | 141,494 | 117,418 | 117,418 | 101,772 | 101,771 | 93,095 | 93,095 | 95,680 | 95,680 | 99,297 | 99,297 | 96,586 | 96,586 | 91,716 | 91,716 | 90,909 | 90,909 | 92,171 | 92,412 | 91,853 | 91,854 | 98,905 | 98,904 | 100,696 | 100,696 | 101,204 | 101,204 | 112,228 | 112,229 | 109,999 | 109,999 | 109,498 | 109,498 | 106,775 | 105,812 | 138,608 | 138,608 | 145,159 | 149,728 | 149,902 | 148,296 | 132,717 | 131,630.3 | 122,279.8 |
Total Assets
| 197,319 | 197,319 | 194,640 | 194,640 | 191,739 | 191,739 | 235,490 | 235,490 | 270,754 | 270,754 | 225,333 | 225,333 | 186,774 | 186,774 | 153,182 | 153,182 | 155,173 | 155,173 | 159,793 | 159,793 | 148,421 | 148,421 | 153,702 | 153,702 | 151,282 | 151,282 | 150,332 | 150,141 | 146,187 | 146,187 | 158,499 | 158,499 | 150,996 | 150,996 | 160,658 | 160,658 | 161,133 | 161,133 | 165,305 | 165,304 | 159,989 | 159,989 | 159,611 | 155,932 | 199,068 | 199,068 | 205,498 | 214,090 | 213,410 | 207,156 | 184,657 | 179,148.7 | 171,425.2 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 22,094 | 22,094 | 22,188 | 22,189 | 20,827 | 20,827 | 39,165 | 39,165 | 33,658 | 33,658 | 32,197 | 32,197 | 17,856 | 17,856 | 17,307 | 16,890 | 14,960 | 14,960 | 19,109 | 18,683 | 13,712 | 13,712 | 19,759 | 19,192 | 13,897 | 13,897 | 16,011 | 15,983 | 13,696 | 13,696 | 16,327 | 16,327 | 13,734 | 13,734 | 16,280 | 16,280 | 15,407 | 15,407 | 17,957 | 17,957 | 13,879 | 13,879 | 15,788 | 15,596 | 16,083 | 16,083 | 17,981 | 0 | 16,780 | 0 | 0 | 0 | 0 |
Short Term Debt
| 7,525 | 7,112 | 9,367 | 9,028 | 8,578 | 8,335 | 12,509 | 12,229 | 13,331 | 13,210 | 10,590 | 10,345 | 8,539 | 8,151 | 7,845 | 7,391 | 9,651 | 9,163 | 8,542 | 8,006 | 8,905 | 8,416 | 5,111 | 5,693 | 7,514 | 7,608 | 7,687 | 8,082 | 12,327 | 12,386 | 11,704 | 12,456 | 9,192 | 10,197 | 9,988 | 11,037 | 10,221 | 11,242 | 9,107 | 10,380 | 9,333 | 10,357 | 9,301 | 10,375 | 12,305 | 13,240 | 10,277 | 21,826 | 13,213 | 10,960 | 9,059 | 9,311.2 | 10,117.4 |
Tax Payables
| 0 | 0 | 10,415 | 0 | 10,369 | 0 | 16,863 | 0 | 11,016 | 0 | 11,316 | 0 | 0 | 0 | 6,960 | 0 | 0 | 0 | 7,750 | 0 | 0 | 0 | 7,449 | 0 | 0 | 0 | 6,685 | 0 | 0 | 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
| 2,961 | 0 | 3,960 | 0 | 45,367 | 0 | 37,888 | 0 | 69,510 | 0 | 48,837 | 0 | 39,734 | 0 | 26,039 | 0 | 18,979 | 0 | 27,570 | 0 | 17,414 | 0 | 30,572 | 0 | 23,957 | 0 | 16,341 | 0 | 11,210 | 0 | 13,857 | 0 | 10,319 | 0 | 13,238 | 0 | 6,587 | 0 | 10,064 | 0 | 9,259 | 0 | 10,632 | 0 | 10,954 | 0 | 11,223 | 0 | -16,780 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 49,702 | 53,076 | 40,512 | 44,810 | 6,401 | 52,011 | 4,216 | 42,384 | 4,203 | 73,834 | 3,395 | 52,477 | 12,367 | 52,489 | 2,843 | 29,753 | 10,803 | 30,270 | 2,653 | 31,185 | 11,162 | 29,065 | 2,449 | 33,006 | 10,609 | 34,472 | 14,756 | 30,735 | 13,822 | 24,974 | 15,703 | 28,808 | 12,305 | 21,619 | 13,782 | 25,971 | 13,732 | 19,298 | 14,370 | 23,128 | 12,975 | 21,210 | 13,608 | 20,772 | 17,008 | 27,027 | 16,821 | 41,160 | 42,887 | 42,795 | 36,050 | 33,675 | 33,788 |
Total Current Liabilities
| 82,282 | 82,282 | 76,027 | 76,027 | 81,173 | 81,173 | 93,778 | 93,778 | 120,702 | 120,702 | 95,019 | 95,019 | 78,496 | 78,496 | 54,034 | 54,034 | 54,393 | 54,393 | 57,874 | 57,874 | 51,193 | 51,193 | 57,891 | 57,891 | 55,977 | 55,977 | 54,795 | 54,800 | 51,055 | 51,056 | 57,591 | 57,591 | 45,550 | 45,550 | 53,288 | 53,288 | 45,947 | 45,947 | 51,498 | 51,465 | 45,446 | 45,446 | 49,329 | 46,743 | 56,350 | 56,350 | 56,302 | 62,986 | 56,100 | 53,755 | 45,109 | 42,986.2 | 43,905.4 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 42,729 | 41,758 | 38,636 | 38,377 | 31,465 | 32,040 | 28,083 | 28,703 | 28,714 | 29,131 | 30,458 | 30,682 | 29,863 | 30,151 | 30,092 | 30,405 | 31,042 | 31,379 | 30,002 | 30,185 | 28,083 | 28,372 | 26,085 | 26,693 | 24,697 | 24,974 | 24,714 | 25,585 | 23,544 | 23,835 | 23,740 | 24,662 | 26,415 | 27,291 | 27,537 | 28,401 | 27,444 | 28,082 | 27,747 | 28,250 | 28,776 | 29,053 | 29,433 | 28,915 | 39,279 | 39,509 | 44,381 | 43,988 | 43,375 | 41,687 | 38,179 | 35,184.2 | 32,154.8 |
Deferred Revenue Non-Current
| 110 | 0 | 93 | 0 | 86 | 0 | 121 | 0 | 68 | 0 | 68 | 0 | 55 | 0 | 39 | 0 | 117 | 0 | 45 | 0 | 33 | 0 | 36 | 0 | 45 | 0 | 22,018 | 0 | 20,556 | 0 | 23,742 | 0 | 23,225 | 0 | 21,843 | 0 | 20,031 | 0 | 19,984 | 0 | 17,686 | 0 | 16,381 | 0 | 19,107 | 0 | 19,586 | 18,847 | 18,425 | 16,737 | 15,873 | 16,435.8 | 15,493.2 |
Deferred Tax Liabilities Non-Current
| 5,844 | 0 | 5,632 | 0 | 6,140 | 0 | 6,408 | 0 | 11,775 | 0 | 7,738 | 0 | 5,589 | 0 | 4,416 | 0 | 4,541 | 0 | 4,631 | 0 | 4,565 | 0 | 5,415 | 0 | 5,251 | 0 | 5,220 | 0 | 6,128 | 0 | 6,775 | 0 | 7,450 | 0 | 8,131 | 0 | 9,461 | 0 | 9,039 | 0 | 9,895 | 0 | 9,792 | 0 | 11,761 | 0 | 11,959 | 12,492 | 13,038 | 13,793 | 12,437 | 12,059.5 | 11,856.3 |
Other Non-Current Liabilities
| 32,425 | 35,312 | 41,921 | 44,512 | 38,137 | 43,788 | 67,816 | 73,724 | 59,669 | 71,095 | 50,071 | 57,652 | 35,381 | 40,736 | 30,745 | 34,887 | 29,507 | 33,827 | 29,204 | 33,697 | 25,125 | 29,435 | 23,333 | 28,176 | 23,435 | 28,454 | 1,008 | 27,633 | 1,072 | 27,464 | 1,202 | 30,798 | 1,192 | 30,991 | 1,108 | 30,219 | 1,146 | 30,000 | 1,077 | 29,608 | 1,147 | 28,451 | 1,184 | 26,614 | 1,893 | 32,531 | 2,064 | 2,120 | 2,202 | 2,395 | 2,342 | 2,598.2 | 2,488.9 |
Total Non-Current Liabilities
| 81,108 | 77,070 | 86,282 | 82,889 | 75,828 | 75,828 | 102,428 | 102,427 | 100,226 | 100,226 | 88,335 | 88,334 | 70,888 | 70,887 | 65,292 | 65,292 | 65,207 | 65,206 | 63,882 | 63,882 | 57,806 | 57,807 | 54,869 | 54,869 | 53,428 | 53,428 | 52,960 | 53,218 | 51,300 | 51,299 | 55,459 | 55,460 | 58,282 | 58,282 | 58,619 | 58,620 | 58,082 | 58,082 | 57,847 | 57,858 | 57,504 | 57,504 | 56,790 | 55,529 | 72,040 | 72,040 | 77,990 | 77,447 | 77,040 | 74,612 | 68,831 | 66,277.7 | 61,993.2 |
Total Liabilities
| 163,390 | 159,352 | 162,309 | 158,916 | 157,001 | 157,001 | 196,206 | 196,205 | 220,928 | 220,928 | 183,354 | 183,353 | 149,384 | 149,383 | 119,326 | 119,326 | 119,600 | 119,599 | 121,756 | 121,756 | 108,999 | 109,000 | 112,760 | 112,760 | 109,405 | 109,405 | 107,755 | 108,018 | 102,355 | 102,355 | 113,050 | 113,051 | 103,832 | 103,832 | 111,907 | 111,908 | 104,029 | 104,029 | 109,345 | 109,323 | 102,950 | 102,950 | 106,119 | 102,272 | 128,390 | 128,390 | 134,292 | 140,433 | 133,140 | 128,367 | 113,940 | 109,263.9 | 105,898.6 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,443 | 0 | 6,598 | 0 | 4,428 | 0 | 2,726 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,435 | 2,435 | 2,435 | 2,435 | 2,435 | 2,435 | 2,435 | 2,435 | 2,435 | 2,435 | 2,435 | 2,435 | 2,435 | 2,435 | 2,435 | 2,435 | 2,435 | 2,435 | 2,435 | 2,435 | 2,435 | 2,435 | 2,435 | 2,435 | 36,673 | 2,435 | 2,435 | 2,435 | 38,018 | 2,435 | 2,435 | 2,435 | 41,551 | 2,435 | 2,435 | 2,435 | 50,560 | 2,435 | 2,435 | 2,435 | 50,804 | 2,413 | 2,413 | 2,413 | 59,643 | 59,643 | 2,413 | 0 | 2,253 | 0 | 2,250 | 0 | 0 |
Retained Earnings
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,874 | 0 | -1,727 | 0 | -1,369 | 0 | -108 | 0 | -590 | 0 | 0 | 0 | 1,455 | 0 | 0 | 0 | 1,967 | 0 | 0 | 0 | 5,479 | 0 | 0 | 0 | 12,414 | 0 | 0 | 0 | 15,650 | 0 | 0 | 0 | 26,337 | 0 | 31,205 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 5,134 | 9,172 | 490 | 3,883 | -462 | 2,931 | 2,946 | 6,339 | 13,574 | 17,342 | 4,933 | 8,699 | 874 | 4,423 | -8,443 | -4,530 | -6,598 | -2,686 | -4,428 | -515 | -2,726 | 1,023 | 1,011 | 1,011 | 2,512 | 2,512 | 2,225 | 2,225 | 3,814 | 3,814 | 5,398 | 5,398 | 7,413 | 7,413 | 8,959 | 8,959 | 16,528 | 16,528 | 15,564 | 15,564 | 17,139 | 17,139 | 14,460 | 14,460 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 20,905 | 20,905 | 23,739 | 23,739 | 27,128 | 23,735 | 28,871 | 25,479 | 29,241 | 25,473 | 29,625 | 25,860 | 29,405 | 25,857 | 30,384 | 31,040 | 30,076 | 31,036 | 32,021 | 31,167 | 32,176 | 31,044 | 32,695 | 32,105 | -2,512 | 31,726 | 30,524 | 31,623 | -3,814 | 31,769 | 29,779 | 31,745 | -7,413 | 31,703 | 26,206 | 31,684 | -16,528 | 31,597 | 19,115 | 31,549 | -17,139 | 31,252 | 15,434 | 31,098 | 0 | 0 | 30,994 | 0 | 29,472 | 0 | 59,954 | 0 | 0 |
Total Shareholders Equity
| 28,474 | 32,512 | 26,664 | 30,057 | 29,101 | 29,101 | 34,252 | 34,253 | 45,250 | 45,250 | 36,993 | 36,994 | 32,714 | 32,715 | 28,945 | 28,945 | 30,784 | 30,785 | 33,087 | 33,087 | 34,503 | 34,502 | 35,551 | 35,551 | 36,673 | 36,673 | 36,639 | 36,283 | 38,018 | 38,018 | 39,579 | 39,578 | 41,551 | 41,551 | 43,079 | 43,078 | 50,560 | 50,560 | 49,528 | 49,548 | 50,804 | 50,804 | 47,957 | 47,971 | 59,643 | 59,643 | 59,744 | 62,217 | 62,930 | 63,211 | 62,204 | 62,823 | 60,285.1 |
Total Equity
| 33,929 | 37,967 | 32,331 | 35,724 | 34,738 | 34,738 | 39,284 | 39,285 | 49,826 | 49,826 | 41,979 | 41,980 | 37,390 | 37,391 | 33,856 | 33,856 | 35,573 | 35,574 | 38,037 | 38,037 | 39,422 | 39,421 | 40,942 | 40,942 | 41,877 | 41,877 | 42,577 | 42,123 | 43,832 | 43,832 | 45,449 | 45,448 | 47,164 | 47,164 | 48,751 | 48,750 | 57,104 | 57,104 | 55,960 | 55,981 | 57,039 | 57,039 | 53,492 | 53,660 | 70,678 | 70,678 | 71,206 | 73,657 | 80,270 | 78,789 | 70,717 | 69,884.8 | 65,526.6 |
Total Liabilities & Shareholders Equity
| 197,319 | 197,319 | 194,640 | 194,640 | 191,739 | 191,739 | 235,490 | 235,490 | 270,754 | 270,754 | 225,333 | 225,333 | 186,774 | 186,774 | 153,182 | 153,182 | 155,173 | 155,173 | 159,793 | 159,793 | 148,421 | 148,421 | 153,702 | 153,702 | 151,282 | 151,282 | 150,332 | 150,141 | 146,187 | 146,187 | 158,499 | 158,499 | 150,996 | 150,996 | 160,658 | 160,658 | 161,133 | 161,133 | 165,305 | 165,304 | 159,989 | 159,989 | 159,611 | 155,932 | 199,068 | 199,068 | 205,498 | 214,090 | 213,410 | 207,156 | 184,657 | 179,148.7 | 171,425.2 |