Equinor ASA
OSE:EQNR.OL
349 (NOK) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) NOK.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 7,341 | 8,237 | 8,070 | 12,644 | 19,650 | 17,915 | 15,579 | 23,348 | 20,582 | 20,882 | 12,033 | 13,815 | 9,912 | 8,992 | 6,757 | 7,844 | 9,700 | 6,866 | 5,177 | 6,838 | 5,406 | 6,618 | 7,556 | 4,919 | 6,078 | 8,932 | 4,390 | 6,336 | 5,083 | 7,135 | 5,090 | 8,038 | 6,761 | 8,540 | 8,645.756 | 7,752.597 | 6,991.602 | 8,730.542 | 11,177.122 | 12,069.894 | 12,361.464 | 21,929.35 | 14,025.868 | 13,266.86 | 7,834.488 | 11,037.546 | 11,671.527 | 6,760.903 | 6,033.514 | 6,929.127 | 5,779.051 | 9,465.953 | 9,376.338 | 8,267.581 | 5,160.319 | 5,559.77 | 2,888.292 | 4,608.535 | 4,266.301 | 5,379.808 | 3,800.624 | 4,065.618 | 2,678 | 5,861 | 3,950 | 6,461 | 3,362 | 2,289 | 536 | 2,726 | 1,182 | 2,642 | 1,455 | 3,013 | 1,040 | 1,530 | 312 | 2,319 | 833 | 2,729 | 2,097 | 3,014 | 1,100 | 3,249 | 1,733 | 2,361 | 965 | 1,541 | 399 | 851 | 489 | 1,632 | 382 |
Short Term Investments
| 23,360 | 27,534 | 29,224 | 25,290 | 22,910 | 34,576 | 29,876 | 20,995 | 25,105 | 23,689 | 21,246 | 15,032 | 15,152 | 10,922 | 11,865 | 10,563 | 9,319 | 6,100 | 7,426 | 7,203 | 10,160 | 9,157 | 7,041 | 8,623 | 6,024 | 6,006 | 8,448 | 11,581 | 13,500 | 10,118 | 8,211 | 9,212 | 9,220 | 9,292 | 9,840.236 | 12,991.794 | 13,639.981 | 12,222.759 | 7,962.522 | 6,034.947 | 7,208.136 | 3,330.197 | 6,445.651 | 3,146.094 | 1,547.147 | 3,588.057 | 2,675.367 | 7,967.161 | 8,100.273 | 8,381.781 | 3,330.318 | 6,985.15 | 5,163.257 | 4,540.212 | 1,957.679 | 3,478.721 | 1,943.131 | 2,492.811 | 2,138.241 | 6,919.346 | 809.956 | 3,351.544 | 0 | 5,590 | 0 | 0 | 0 | 38 | 32 | 1,867 | 165 | 3,956 | 1,591 | 3,384 | 1,013 | 855 | 156 | 2,349 | 1,926 | 700 | 361 | 816 | 1,401 | 566 | 775 | 1,302 | 758 | 777 | 512 | 830 | 230 | 771 | 225 |
Cash and Short Term Investments
| 30,701 | 35,771 | 37,294 | 37,934 | 42,560 | 52,491 | 45,455 | 44,343 | 45,687 | 44,571 | 33,279 | 28,847 | 25,064 | 19,914 | 18,622 | 18,407 | 19,019 | 12,966 | 12,603 | 14,041 | 15,566 | 15,775 | 14,597 | 13,542 | 12,102 | 14,938 | 12,838 | 17,917 | 18,583 | 17,253 | 13,301 | 17,250 | 15,981 | 17,832 | 18,485.992 | 20,744.391 | 20,631.583 | 20,953.3 | 19,139.644 | 18,104.841 | 19,569.599 | 25,259.547 | 20,471.519 | 16,412.954 | 9,381.635 | 14,625.603 | 14,346.893 | 14,728.065 | 14,133.787 | 15,310.908 | 9,109.369 | 16,451.103 | 14,539.594 | 12,807.794 | 7,117.998 | 9,038.491 | 4,831.423 | 7,101.346 | 6,404.542 | 12,299.154 | 4,610.581 | 7,417.162 | 2,678 | 11,451 | 3,950 | 6,461 | 3,362 | 2,327 | 568 | 4,593 | 1,347 | 6,598 | 3,046 | 6,397 | 2,053 | 2,385 | 468 | 4,668 | 2,759 | 3,429 | 2,458 | 3,830 | 2,501 | 3,815 | 2,508 | 3,663 | 1,723 | 2,318 | 911 | 1,681 | 719 | 2,403 | 607 |
Net Receivables
| 15,096 | 14,687 | 16,933 | 15,053 | 12,340 | 16,229 | 22,452 | 21,204 | 17,741 | 19,938 | 17,927 | 11,695 | 8,564 | 8,692 | 8,232 | 6,108 | 5,489 | 6,301 | 8,233 | 6,917 | 7,622 | 8,680 | 8,998 | 10,000 | 9,566 | 8,937 | 9,425 | 7,218 | 6,991 | 7,013 | 7,839 | 5,986 | 5,894 | 6,868 | 6,689.085 | 7,398.597 | 9,495.867 | 9,790.679 | 11,204.022 | 12,752.51 | 11,823.3 | 12,621.448 | 13,450.364 | 11,718.783 | 14,220.584 | 13,275.811 | 13,270.263 | 12,660.044 | 13,053.012 | 16,413.964 | 17,396.127 | 12,334.752 | 12,645.941 | 13,225.05 | 13,134.26 | 10,270.958 | 10,068.266 | 10,215.564 | 10,194.048 | 9,952.159 | 9,238.57 | 9,777.464 | 10,601 | 12,872 | 16,474 | 14,626 | 12,772 | 8,705 | 7,786 | 7,557 | 6,620 | 5,461 | 6,081 | 6,611 | 6,422 | 5,820 | 4,796 | 5,468 | 5,259 | 4,567 | 3,764 | 3,966 | 4,541 | 3,794 | 3,150 | 4,073 | 4,889 | 2,847 | 3,164 | 2,912 | 3,087 | 3,244 | 3,975 |
Inventory
| 3,188 | 3,534 | 3,814 | 4,834 | 3,786 | 3,192 | 5,205 | 6,395 | 5,257 | 3,504 | 3,395 | 2,994 | 2,548 | 2,917 | 3,084 | 2,860 | 2,974 | 2,095 | 3,363 | 2,501 | 3,689 | 2,686 | 2,144 | 3,449 | 3,426 | 2,832 | 3,398 | 2,951 | 2,882 | 3,150 | 3,227 | 2,966 | 3,351 | 2,594 | 2,502.719 | 2,867.399 | 3,355.969 | 3,055.69 | 3,187.699 | 4,669.715 | 4,256.388 | 3,546.66 | 4,867.124 | 3,978.393 | 4,476.85 | 3,981.035 | 4,530.051 | 4,423.702 | 3,947.293 | 4,451.729 | 4,652.526 | 4,591.699 | 4,944.415 | 4,872.406 | 4,018.949 | 3,609.075 | 3,473.78 | 3,505.332 | 3,485.103 | 2,702.726 | 2,913.263 | 2,191.211 | 2,177 | 4,317 | 4,348 | 3,140 | 3,258 | 2,877 | 3,238 | 2,383 | 1,904 | 1,779 | 1,781 | 1,395 | 1,279 | 1,280 | 1,288 | 921 | 1,155 | 1,013 | 833 | 763 | 751 | 631 | 708 | 412 | 781 | 550 | 614 | 646 | 587 | 459 | 476 |
Other Current Assets
| 6,268 | 6,009 | 4,014 | 4,148 | 2,069 | 2,945 | -193,666 | 8,839 | 9,208 | 7,564 | 7,900 | 6,812 | 3,201 | 2,196 | 3,247 | 758 | 589 | 1,247 | 1,130 | 1,246 | 1,491 | 1,444 | 819 | 249 | 366 | 1,560 | 1,965 | 202 | 271 | 254 | 1,564 | 350 | 781 | 407 | 1,092.096 | 389.4 | 457.632 | 848.11 | 1,102.917 | 636.074 | 831.708 | 749.294 | 855.035 | 516.026 | 411.475 | 512.58 | 1,056.749 | 836.483 | 833.817 | 978.913 | 2,029.219 | 3,949.574 | 5,103.894 | 5,283.573 | 1,033.186 | 0 | 0 | 0 | 0 | 0 | 3,687.781 | 3,853.771 | 5,353 | 4,481 | 10,900 | 11,833 | 4,502 | 3,263 | 2,155 | 2,518 | 1 | 2,545 | 2,602 | 2,449 | 1,075 | 1,415 | 1,191 | 1,484 | 1,609 | 1,231 | -1 | -1 | 1,106 | 1,018 | -1 | -1 | 987 | -1 | -1 | -1 | 1 | 1 | -1 |
Total Current Assets
| 52,581 | 57,758 | 62,055 | 61,969 | 60,755 | 74,857 | 78,169 | 80,781 | 77,893 | 75,577 | 62,501 | 50,348 | 39,377 | 33,719 | 32,186 | 28,133 | 28,071 | 22,609 | 24,777 | 24,705 | 28,368 | 28,585 | 26,057 | 27,240 | 25,460 | 28,267 | 27,189 | 28,288 | 28,727 | 27,670 | 25,396 | 26,552 | 26,007 | 27,701 | 28,223.843 | 31,399.786 | 33,941.052 | 34,647.779 | 34,244.226 | 36,163.139 | 36,480.995 | 42,176.95 | 39,265.854 | 32,626.156 | 28,490.544 | 32,395.028 | 32,790.57 | 32,648.294 | 31,967.909 | 37,155.515 | 33,187.24 | 37,327.129 | 37,233.845 | 36,188.822 | 25,304.394 | 22,918.525 | 18,373.469 | 20,822.242 | 20,083.694 | 24,954.039 | 20,450.193 | 23,239.608 | 20,809 | 33,121 | 35,672 | 36,060 | 23,894 | 17,172 | 13,747 | 17,051 | 12,364 | 16,383 | 13,510 | 16,852 | 10,829 | 10,900 | 7,743 | 12,541 | 10,782 | 10,240 | 7,850 | 9,397 | 8,899 | 9,258 | 7,396 | 9,160 | 8,380 | 6,745 | 5,480 | 6,123 | 5,416 | 7,384 | 6,365 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 58,540 | 57,377 | 58,822 | 55,930 | 57,148 | 55,161 | 56,498 | 52,467 | 54,787 | 62,475 | 62,074 | 64,063 | 65,373 | 63,161 | 65,672 | 62,988 | 63,941 | 59,794 | 69,953 | 69,954 | 71,984 | 70,901 | 65,262 | 67,384 | 67,498 | 66,052 | 63,637 | 62,334 | 61,616 | 60,109 | 59,556 | 66,409 | 63,950 | 64,576 | 62,135.684 | 66,056.371 | 67,221.08 | 69,183.308 | 75,603.612 | 83,030.94 | 85,714.845 | 82,921.915 | 80,143.12 | 77,820.04 | 77,209.21 | 78,253.812 | 78,645.068 | 74,999.303 | 70,862.875 | 71,828.013 | 68,285.92 | 65,175.555 | 65,670.464 | 62,408.804 | 59,229.448 | 60,668.853 | 54,183.38 | 58,024.856 | 58,815.866 | 58,226.611 | 51,694.831 | 48,372.179 | 47,398 | 49,336 | 54,477 | 53,502 | 51,245 | 35,597 | 32,493 | 30,686 | 33,620 | 29,966 | 30,094 | 27,882 | 26,877 | 27,188 | 26,647 | 24,623 | 25,338 | 22,647 | 20,538 | 18,751 | 19,030 | 17,963 | 17,207 | 17,540 | 17,623 | 16,643 | 16,555 | 14,261 | 14,079 | 14,477 | 14,132 |
Goodwill
| 0 | 0 | 1,733 | 0 | 0 | 0 | 1,380 | 0 | 0 | 0 | 1,467 | 0 | 0 | 0 | 1,481 | 0 | 0 | 0 | 1,458 | 0 | 0 | 0 | 565 | 0 | 0 | 0 | 339 | 0 | 0 | 0 | 328 | 0 | 0 | 0 | 329.904 | 62.007 | 13.696 | 47.172 | 928.064 | -40.67 | 1.268 | -37.055 | 1,726.514 | 17.14 | 52.057 | -9.846 | 1,737.367 | 0 | 0 | 0 | 1,843.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,245 | 5,646 | 3,975 | 5,732 | 5,665 | 5,535 | 3,778 | 5,110 | 5,307 | 5,725 | 4,986 | 6,762 | 6,829 | 8,150 | 6,667 | 9,667 | 10,317 | 10,145 | 9,280 | 10,877 | 10,976 | 10,614 | 9,107 | 9,880 | 9,798 | 9,379 | 8,282 | 8,999 | 9,271 | 9,235 | 8,914 | 8,406 | 9,105 | 9,494 | 9,157.676 | 8,941.389 | 9,812.683 | 9,481.59 | 10,531.512 | 13,087.946 | 14,137.767 | 14,806.481 | 13,335.263 | 15,530.222 | 15,435.871 | 15,831.468 | 13,952.672 | 0 | 0 | 0 | 13,683.32 | 0 | 0 | 0 | 6,752.113 | 8,842.021 | 9,908.462 | 10,016.166 | 9,362.117 | 9,646.85 | 9,200.8 | 9,104.365 | 9,489 | 8,173 | 8,579 | 8,134 | 8,257 | 6,945 | 6,634 | 4,399 | 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
| 6,245 | 5,646 | 5,708 | 5,732 | 5,665 | 5,535 | 5,158 | 5,110 | 5,307 | 5,725 | 6,453 | 6,762 | 6,829 | 8,150 | 8,148 | 9,667 | 10,317 | 10,145 | 10,738 | 10,877 | 10,976 | 10,614 | 9,672 | 9,880 | 9,798 | 9,379 | 8,621 | 8,999 | 9,271 | 9,235 | 9,243 | 8,406 | 9,105 | 9,494 | 9,476.204 | 9,003.396 | 9,826.379 | 9,528.763 | 11,459.576 | 13,047.276 | 14,139.035 | 14,769.425 | 15,045.333 | 15,547.362 | 15,487.927 | 15,821.622 | 15,696.129 | 15,485.049 | 15,335.188 | 15,713.536 | 15,526.404 | 9,228.365 | 8,921.161 | 7,522.251 | 6,752.113 | 8,842.021 | 9,908.462 | 10,016.166 | 9,362.117 | 9,646.85 | 9,200.8 | 9,104.365 | 9,489 | 8,173 | 8,579 | 8,134 | 8,257 | 6,945 | 6,634 | 4,399 | 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
| 5,991 | 5,697 | 5,949 | 5,425 | 5,520 | 5,941 | 5,491 | 4,329 | 4,447 | 5,010 | 6,032 | 5,920 | 6,272 | 6,296 | 6,345 | 5,087 | 4,756 | 4,583 | 5,042 | 4,606 | 5,743 | 5,686 | 5,318 | 5,410 | 5,349 | 5,599 | 5,392 | 5,372 | 4,998 | 4,909 | 4,589 | 4,570 | 4,524 | 3,872 | 3,173.903 | 3,398.399 | 3,483.089 | 3,866.383 | 3,766.058 | 4,033.641 | 4,077 | 4,096.143 | 3,913.431 | 4,078.269 | 3,933.703 | 3,844.347 | 4,163.592 | 3,861.804 | 3,849.651 | 4,306.165 | 4,121.767 | 4,148.569 | 4,369.582 | 6,719.973 | 4,973.89 | 4,317.223 | 3,905.297 | 4,145.277 | 4,024.711 | 4,134.662 | 3,878.185 | 4,052.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7,274 | 7,647 | 7,936 | 7,629 | 8,349 | 8,417 | 8,732 | 6,134 | 6,478 | 7,097 | 6,259 | 5,500 | 5,231 | 4,880 | 4,974 | 4,251 | 3,794 | 3,833 | 3,881 | 3,435 | 3,381 | 3,475 | 3,304 | 2,688 | 2,655 | 2,428 | 2,441 | 2,341 | 2,245 | 2,248 | 2,195 | 1,658 | 1,842 | 1,775 | 2,024.927 | 1,710.999 | 1,538.153 | 2,057.913 | 1,735.077 | 1,706.54 | 1,206.792 | 1,248.824 | 1,348.325 | 1,165.22 | 740.655 | 375.892 | 698.35 | 642.268 | 622.427 | 644.942 | 955.636 | 444.853 | 137.893 | 397.02 | 319.448 | 353.134 | 278.314 | 258.516 | 338.226 | 482.048 | 298.585 | 320.22 | 187 | 188 | 134 | 182 | 146 | 96 | 58 | 64 | 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
| 3,509 | 3,073 | 3,110 | 2,745 | 2,623 | 2,576 | 3,973 | 3,758 | 3,054 | 3,035 | 3,801 | 4,179 | 4,177 | 3,784 | 4,647 | 4,307 | 3,904 | 3,184 | 3,672 | 3,531 | 3,525 | 3,053 | 2,896 | 3,442 | 3,617 | 3,725 | 3,821 | 3,781 | 3,640 | 3,586 | 3,551 | 5,993 | 5,608 | 5,385 | 4,959.934 | 4,566.598 | 4,754.29 | 5,500.241 | 5,864.29 | 5,290.275 | 5,397.948 | 5,428.222 | 5,903.032 | 7,124.487 | 7,258.423 | 7,825.381 | 8,504.861 | 7,947.287 | 7,460.566 | 7,182.678 | 6,693.808 | 7,124.533 | 6,240.905 | 5,736.108 | 12,796.271 | 8,397.656 | 7,304.317 | 4,859.536 | 4,501.333 | 802.431 | 682.347 | 607.334 | 5,236 | 5,402 | 6,198 | 5,966 | 5,418 | 4,618 | 4,218 | 4,211 | 4,617 | 4,668 | 4,782 | 4,631 | 4,514 | 5,250 | 5,191 | 4,868 | 5,014 | 4,700 | 4,668 | 5,675 | 5,400 | 3,898 | 3,745 | 4,407 | 3,579 | 3,078 | 3,058 | 2,690 | 2,731 | 3,677 | 3,522 |
Total Non-Current Assets
| 81,559 | 79,440 | 81,525 | 77,461 | 79,305 | 77,630 | 79,852 | 71,798 | 74,073 | 83,342 | 84,619 | 86,424 | 87,882 | 86,271 | 89,786 | 86,300 | 86,712 | 81,539 | 93,286 | 92,403 | 95,609 | 93,729 | 86,452 | 88,804 | 88,917 | 87,183 | 83,912 | 82,827 | 81,770 | 80,087 | 79,134 | 87,036 | 85,029 | 85,102 | 81,770.651 | 84,735.763 | 86,822.99 | 90,136.608 | 98,428.612 | 107,108.671 | 110,535.62 | 108,464.529 | 106,353.241 | 105,735.379 | 104,629.919 | 106,121.054 | 107,708 | 102,935.71 | 98,130.706 | 99,675.334 | 95,583.534 | 86,121.874 | 85,340.005 | 82,784.155 | 84,071.17 | 82,578.887 | 75,579.769 | 77,304.351 | 77,042.252 | 73,292.602 | 65,754.747 | 62,456.948 | 62,310 | 63,099 | 69,388 | 67,784 | 65,066 | 47,256 | 43,403 | 39,360 | 38,237 | 34,634 | 34,876 | 32,513 | 31,391 | 32,438 | 31,838 | 29,491 | 30,352 | 27,347 | 25,206 | 24,426 | 24,430 | 21,861 | 20,952 | 21,947 | 21,202 | 19,721 | 19,613 | 16,951 | 16,810 | 18,154 | 17,654 |
Total Assets
| 134,142 | 137,199 | 143,580 | 139,430 | 140,058 | 152,491 | 158,021 | 152,577 | 151,966 | 158,919 | 147,120 | 136,773 | 127,259 | 119,991 | 121,972 | 114,432 | 114,783 | 104,150 | 118,063 | 117,108 | 123,977 | 122,313 | 112,507 | 116,043 | 114,379 | 115,449 | 111,100 | 111,115 | 110,496 | 107,757 | 104,530 | 113,587 | 111,037 | 112,802 | 109,960.366 | 116,135.549 | 120,751.33 | 124,759.442 | 132,672.839 | 143,256.296 | 147,032.923 | 150,641.479 | 145,619.095 | 138,361.534 | 133,120.463 | 138,516.082 | 140,498.571 | 135,584.004 | 130,098.615 | 136,830.849 | 128,770.775 | 123,449.003 | 122,573.85 | 118,972.977 | 109,375.563 | 105,497.412 | 93,953.238 | 98,126.593 | 97,125.946 | 98,246.642 | 86,204.94 | 85,696.556 | 83,119 | 96,220 | 105,060 | 103,844 | 88,960 | 64,428 | 57,150 | 56,411 | 50,601 | 51,017 | 48,386 | 49,365 | 42,220 | 43,338 | 39,581 | 42,032 | 41,134 | 37,587 | 33,056 | 33,823 | 33,329 | 31,119 | 28,348 | 31,107 | 29,582 | 26,466 | 25,093 | 23,074 | 22,226 | 25,538 | 24,019 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 9,173 | 8,983 | 5,317 | 11,573 | 9,953 | 10,410 | 13,352 | 12,589 | 10,985 | 14,372 | 6,249 | 11,157 | 10,022 | 10,592 | 10,510 | 8,118 | 8,620 | 7,944 | 10,450 | 8,663 | 9,108 | 9,172 | 8,369 | 10,154 | 9,883 | 9,814 | 9,737 | 8,818 | 8,442 | 9,049 | 9,666 | 9,457 | 8,766 | 9,003 | 9,351.068 | 9,947.396 | 11,110.292 | 11,998.259 | 13,544.358 | 14,505.592 | 14,220.575 | 14,386.453 | 15,719.496 | 14,648.478 | 15,356.255 | 13,685.874 | 14,649.768 | 13,746.531 | 13,434.521 | 15,849.091 | 5,214.281 | 13,020.122 | 12,669.761 | 12,071.417 | 12,511.014 | 10,409.683 | 9,484.621 | 9,225.253 | 10,319.502 | 10,498.838 | 9,122.151 | 8,076.01 | 2,239 | 12,315 | 14,708 | 12,354 | 11,897 | 7,759 | 7,641 | 6,844 | 4,800 | 4,374 | 5,126 | 5,386 | 4,891 | 4,598 | 4,260 | 3,666 | 4,126 | 4,027 | 3,128 | 2,910 | 3,623 | 2,989 | 2,573 | 2,944 | 3,636 | 2,236 | 2,190 | 2,119 | 2,352 | 2,586 | 2,681 |
Short Term Debt
| 9,483 | 4,658 | 7,275 | 5,283 | 5,891 | 6,270 | 5,617 | 6,235 | 6,913 | 6,649 | 6,386 | 4,086 | 4,576 | 3,915 | 5,777 | 5,277 | 5,463 | 5,608 | 4,087 | 4,375 | 4,231 | 3,401 | 2,463 | 1,823 | 2,611 | 3,224 | 4,091 | 4,214 | 5,508 | 4,500 | 3,674 | 4,659 | 3,307 | 2,796 | 2,332.079 | 1,675.599 | 1,347.472 | 2,332.302 | 3,564.305 | 4,281.865 | 4,566.24 | 4,795.484 | 2,811.751 | 2,097.396 | 2,287.802 | 2,152.834 | 3,300.282 | 3,023.578 | 2,417.231 | 2,766.594 | 3,325.124 | 2,957.184 | 2,278.115 | 2,650.74 | 0 | 2,579.229 | 1,835.674 | 859.049 | 1,406.397 | 2,288.428 | 1,860.677 | 2,215.41 | 2,974 | 0 | 0 | 0 | 0 | 2,261 | 0 | 911 | 885 | 899 | 713 | 593 | 226 | 551 | 703 | 453 | 784 | 993 | 946 | 740 | 645 | 196 | 215 | 189 | 623 | 519 | 714 | 686 | 736 | 577 | 625 |
Tax Payables
| 9,935 | 12,594 | 12,306 | 13,674 | 12,476 | 18,926 | 17,655 | 18,381 | 21,636 | 21,955 | 13,119 | 8,305 | 5,156 | 3,249 | 1,148 | 543 | 674 | 3,568 | 3,699 | 4,115 | 4,796 | 5,974 | 4,654 | 6,189 | 5,519 | 5,881 | 4,057 | 4,352 | 4,253 | 3,746 | 2,184 | 2,256 | 2,343 | 3,151 | 2,741.615 | 3,752.398 | 3,839.025 | 5,587.547 | 5,326.282 | 8,346.533 | 7,729.992 | 10,073.847 | 8,681.897 | 10,253.935 | 9,315.799 | 12,524.027 | 11,146.913 | 13,114.897 | 12,005.791 | 13,393.467 | 9,096.636 | 11,537.567 | 11,388.902 | 11,625.866 | 7,942.472 | 9,072.318 | 8,326.08 | 9,117.371 | 7,074.09 | 9,121.484 | 7,492.446 | 9,446.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11,871 | 12,594 | 21,509 | 16,339 | 15,157 | 18,926 | 0 | 0 | 0 | 0 | 21,763 | 8,888 | 5,643 | 3,249 | 1,505 | 835 | 971 | 3,568 | 4,558 | 4,979 | 5,662 | 5,974 | 5,420 | 6,955 | 6,285 | 5,881 | 4,786 | 5,077 | 4,974 | 4,458 | 2,896 | 2,964 | 3,047 | 3,151 | 3,446.926 | 4,424.998 | 4,563.61 | 5,587.547 | 6,092.944 | 9,230.831 | 8,659.548 | 10,073.847 | 8,681.897 | 10,253.935 | 9,315.799 | 12,524.027 | 11,146.913 | 13,114.897 | 12,005.791 | 13,393.467 | 19,625.385 | 11,537.567 | 11,388.902 | 11,625.866 | 0 | 9,072.318 | 8,326.08 | 9,117.371 | 7,074.09 | 9,121.484 | 7,492.446 | 9,446.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,949 | 2,543 | 2,224 | 2,134 | 1,947 | 1,924 | 1,742 | 2,043 | 2,052 | 1,745 | 1,525 | 1,436 | 1,723 | 1,473 | 1,490 | 1,700 | 1,669 | 1,450 | 1,380 | 1,429 | 1,539 | 1,281 | 1,399 |
Other Current Liabilities
| 3,696 | 4,408 | 2,090 | 1,428 | 2,201 | 2,880 | 24,837 | 30,066 | 31,132 | 28,641 | 4,741 | 6,141 | 2,857 | 1,285 | 2,028 | 765 | 928 | 1,275 | 462 | 516 | 798 | 708 | 352 | 1,068 | 805 | 378 | 403 | 307 | 436 | 180 | 562 | 202 | 229 | 550 | 261.648 | 330.4 | 381.36 | 174.611 | 887.714 | 496.448 | 652.32 | 449.577 | 246.645 | 266.336 | 395.016 | 580.923 | 186.633 | 323.749 | 395.937 | 482.345 | 505.797 | 2,708.914 | 3,245.412 | 2,516.61 | 10,645.529 | 537.133 | 987.53 | 437.54 | 493.533 | 653.416 | 850.213 | 1,203.682 | 17,739 | 19,545 | 20,586 | 19,963 | 11,919 | 9,619 | 9,623 | 8,562 | 4,846 | 8,638 | 6,450 | 7,616 | 4,407 | 5,978 | 3,907 | 5,257 | 3,168 | 4,585 | 2,821 | 4,038 | 2,658 | 3,538 | 2,269 | 3,806 | 2,643 | 3,313 | 2,367 | 2,797 | 1,850 | 3,705 | 2,692 |
Total Current Liabilities
| 34,223 | 30,643 | 36,191 | 34,623 | 33,202 | 38,486 | 43,806 | 48,890 | 49,030 | 49,662 | 39,139 | 30,272 | 23,098 | 19,041 | 19,820 | 14,995 | 15,982 | 18,395 | 19,557 | 18,533 | 19,799 | 19,255 | 16,604 | 20,000 | 19,584 | 19,297 | 19,017 | 18,416 | 19,360 | 18,187 | 16,798 | 17,282 | 15,349 | 15,500 | 15,391.721 | 16,378.393 | 17,402.734 | 20,092.718 | 24,089.32 | 28,514.736 | 28,098.683 | 29,705.361 | 27,459.789 | 27,266.145 | 27,354.873 | 28,943.659 | 29,283.596 | 30,208.755 | 28,253.48 | 32,491.497 | 28,670.587 | 30,223.787 | 29,582.19 | 28,864.634 | 23,156.543 | 22,598.363 | 20,633.905 | 19,639.213 | 19,293.523 | 22,562.166 | 19,325.487 | 20,941.36 | 22,952 | 31,860 | 35,294 | 32,317 | 23,816 | 19,639 | 17,264 | 16,317 | 12,480 | 16,454 | 14,513 | 15,729 | 11,471 | 13,051 | 10,612 | 11,419 | 10,130 | 11,350 | 8,420 | 9,124 | 8,649 | 8,196 | 6,547 | 8,639 | 8,571 | 7,518 | 6,651 | 7,031 | 6,477 | 8,149 | 7,397 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 23,114 | 24,253 | 24,521 | 24,488 | 24,704 | 24,862 | 26,551 | 25,793 | 26,380 | 27,493 | 29,853 | 30,464 | 30,908 | 30,997 | 32,338 | 32,193 | 31,647 | 22,912 | 24,945 | 24,401 | 26,262 | 26,398 | 23,264 | 24,173 | 23,852 | 24,607 | 24,183 | 27,041 | 26,669 | 27,289 | 27,999 | 28,603 | 29,869 | 30,210 | 30,032.626 | 31,175.586 | 31,157.123 | 31,205.451 | 27,586.374 | 24,962.029 | 25,505.711 | 25,342.802 | 27,213.144 | 23,770.485 | 20,343.335 | 17,906.113 | 18,082.77 | 16,570.14 | 17,841.672 | 18,844.478 | 18,699.068 | 17,624.915 | 18,013.153 | 17,424.294 | 0 | 17,208.242 | 14,721.31 | 16,395.904 | 16,559.591 | 15,650.617 | 14,017.017 | 11,623.367 | 7,847 | 0 | 0 | 0 | 0 | 5,158 | 0 | 4,726 | 4,855 | 4,796 | 4,623 | 4,896 | 4,838 | 4,891 | 5,012 | 5,082 | 5,213 | 5,064 | 4,921 | 4,833 | 4,962 | 5,164 | 5,182 | 4,985 | 4,724 | 4,423 | 4,334 | 3,860 | 3,916 | 4,519 | 4,737 |
Deferred Revenue Non-Current
| 5,877 | 5,698 | 21,024 | 19,029 | 19,485 | 20,047 | 0 | 0 | 0 | 0 | 25,069 | 0 | 23,907 | 22,730 | 24,699 | 23,683 | 22,636 | 19,097 | 22,991 | 23,443 | 0 | 0 | 20,980 | 21,598 | 21,507 | 0 | 20,360 | 19,449 | 18,935 | 18,390 | 18,206 | 0 | 18,397 | 17,340 | 0 | 18,549.592 | 0 | 0 | 20,121.509 | 0 | 21,705.947 | 0 | 20,751.05 | 0 | 0 | 0 | 22.389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,098.714 | 4,183.917 | 4,159.639 | 3,934.288 | 3,870.765 | 3,423.857 | 3,262.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13,260 | 12,913 | 13,345 | 12,556 | 12,940 | 11,925 | 11,996 | 13,408 | 13,393 | 14,421 | 14,037 | 14,999 | 12,306 | 11,440 | 11,224 | 9,451 | 8,907 | 7,399 | 9,410 | 9,731 | 9,852 | 9,369 | 8,671 | 8,341 | 8,393 | 8,579 | 7,654 | 7,979 | 7,619 | 7,243 | 6,427 | 7,784 | 7,184 | 7,553 | 7,439.901 | 7,811.597 | 8,351.787 | 8,331.431 | 9,616.898 | 11,619.988 | 12,018.996 | 12,088.617 | 11,674.521 | 12,218.162 | 11,883.404 | 12,848.661 | 14,536.75 | 13,721.251 | 13,144.279 | 13,821.555 | 13,825.225 | 12,802.347 | 12,459.851 | 13,952.651 | 13,276.633 | 13,446.944 | 11,458.453 | 12,807.572 | 13,170.433 | 12,975.788 | 11,220.639 | 10,764.4 | 9,792 | 11,513 | 14,218 | 14,114 | 12,423 | 9,022 | 7,818 | 7,633 | 7,216 | 7,328 | 7,662 | 6,684 | 5,842 | 6,539 | 6,383 | 6,684 | 7,336 | 5,877 | 5,612 | 5,463 | 5,692 | 5,327 | 5,116 | 6,010 | 6,214 | 5,668 | 5,668 | 4,729 | 4,714 | 5,868 | 5,555 |
Other Non-Current Liabilities
| 13,968 | 13,611 | -1 | 1 | -3 | 1 | 21,679 | 21,772 | 21,937 | 24,092 | -2 | 24,004 | -1 | 1 | -1 | 2 | 1 | 1 | 1 | 1 | 23,033 | 22,174 | -1 | 1 | -1 | 20,350 | 1 | -2 | 2 | 1 | 1 | 19,832 | -1 | 1 | 16,711.336 | 11.8 | 18,864.615 | 20,042.83 | -13.45 | 21,393.809 | 16.308 | 20,963.593 | -16.443 | 18,593.58 | 19,405.171 | 21,220.794 | 21,278.273 | 21,221.007 | 19,890.144 | 20,229.355 | 19,801.635 | 17,900.751 | 17,368.351 | 16,394.764 | 34,432.632 | 12,197.564 | 11,184.438 | 9,190.684 | 9,634.941 | 9,869.161 | 8,473.378 | 7,334.62 | 11,481 | 18,667 | 19,777 | 19,901 | 19,755 | 7,126 | 11,494 | 5,954 | 6,210 | 4,403 | 4,491 | 4,214 | 4,054 | 3,971 | 3,943 | 3,969 | 4,098 | 3,423 | 3,256 | 3,238 | 3,249 | 2,748 | 2,617 | 2,563 | 1,640 | 1,469 | 1,455 | 1,217 | 1,190 | 1,186 | 1,219 |
Total Non-Current Liabilities
| 56,219 | 56,475 | 58,889 | 56,074 | 57,126 | 56,835 | 60,226 | 60,973 | 61,710 | 66,006 | 68,957 | 69,467 | 67,120 | 65,168 | 68,260 | 65,329 | 63,191 | 49,409 | 57,347 | 57,576 | 59,147 | 57,941 | 52,914 | 54,113 | 53,751 | 53,536 | 52,198 | 54,467 | 53,225 | 52,923 | 52,633 | 56,219 | 55,449 | 55,104 | 54,183.863 | 57,548.575 | 58,373.524 | 59,579.712 | 57,311.331 | 57,975.826 | 59,246.962 | 58,395.011 | 59,622.272 | 54,582.227 | 51,631.911 | 51,975.567 | 53,920.181 | 51,512.399 | 50,876.095 | 52,895.389 | 52,325.928 | 48,328.012 | 47,841.354 | 47,771.709 | 47,709.265 | 46,951.463 | 41,548.119 | 42,553.799 | 43,299.252 | 42,366.332 | 37,134.89 | 32,984.857 | 29,120 | 30,180 | 33,995 | 34,015 | 32,178 | 21,306 | 19,312 | 18,313 | 18,281 | 16,527 | 16,776 | 15,794 | 14,734 | 15,401 | 15,338 | 15,735 | 16,647 | 14,364 | 13,789 | 13,534 | 13,903 | 13,239 | 12,915 | 13,558 | 12,578 | 11,560 | 11,457 | 9,806 | 9,820 | 11,573 | 11,511 |
Total Liabilities
| 90,442 | 87,118 | 95,080 | 90,697 | 90,328 | 95,321 | 104,032 | 109,863 | 110,740 | 115,668 | 108,096 | 99,739 | 90,218 | 84,209 | 88,080 | 80,324 | 79,173 | 67,804 | 76,904 | 76,109 | 78,946 | 77,196 | 69,518 | 74,113 | 73,335 | 72,833 | 71,215 | 72,883 | 72,585 | 71,110 | 69,431 | 73,501 | 70,798 | 70,604 | 69,575.584 | 73,926.967 | 75,776.259 | 79,672.43 | 81,400.651 | 86,490.562 | 87,345.645 | 88,100.372 | 87,082.06 | 81,848.372 | 78,986.783 | 80,919.226 | 83,203.777 | 81,721.154 | 79,129.576 | 85,386.886 | 80,996.515 | 78,551.8 | 77,423.545 | 76,636.342 | 70,865.808 | 69,549.827 | 62,182.023 | 62,193.012 | 62,592.775 | 64,928.499 | 56,460.377 | 53,926.217 | 52,072 | 62,040 | 69,289 | 66,332 | 55,994 | 40,945 | 36,576 | 34,630 | 30,761 | 32,981 | 31,289 | 31,523 | 26,205 | 28,452 | 25,950 | 27,154 | 26,777 | 25,714 | 22,209 | 22,658 | 22,552 | 21,435 | 19,462 | 22,197 | 21,149 | 19,078 | 18,108 | 16,837 | 16,297 | 19,722 | 18,908 |
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 | 3.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,101 | 1,101 | 1,101 | 1,101 | 1,101 | 1,142 | 1,142 | 1,142 | 1,142 | 1,164 | 1,164 | 1,164 | 1,164 | 1,164 | 1,164 | 1,164 | 1,185 | 1,185 | 1,185 | 1,185 | 1,185 | 1,185 | 1,185 | 1,185 | 1,185 | 1,185 | 1,180 | 1,174 | 1,168 | 1,156 | 1,156 | 1,151 | 1,145 | 1,139 | 910.08 | 944 | 1,016.96 | 997.776 | 1,076.017 | 1,241.12 | 1,304.64 | 1,332.079 | 1,315.439 | 1,331.68 | 1,316.721 | 1,366.879 | 1,427.865 | 1,389.838 | 1,337.463 | 1,399.802 | 1,335.612 | 1,373.495 | 1,483.511 | 1,427.625 | 1,356.036 | 1,361.967 | 1,223.782 | 1,331.325 | 1,375.681 | 1,381.339 | 1,239.104 | 1,183.492 | 1,146 | 1,358 | 1,566 | 1,564 | 1,468 | 995 | 918 | 891 | 869 | 831 | 870 | 835 | 811 | 835 | 837 | 863 | 907 | 815 | 788 | 794 | 823 | 781 | 755 | 755 | 788 | 736 | 734 | 620 | 609 | 617 | 589 |
Retained Earnings
| 52,634 | 59,185 | 56,521 | 59,849 | 60,001 | 63,236 | 58,236 | 50,888 | 45,295 | 41,068 | 36,683 | 33,984 | 33,136 | 31,992 | 30,050 | 33,056 | 35,443 | 36,853 | 37,481 | 38,523 | 40,381 | 40,595 | 38,790 | 36,296 | 35,355 | 35,522 | 34,406 | 32,376 | 33,661 | 33,693 | 32,573 | 36,298 | 37,455 | 39,138 | 24,469.765 | 26,467.388 | 29,746.09 | 29,147.537 | 36,100.355 | 44,059.766 | 47,700.898 | 51,384.946 | 46,780.299 | 45,143.946 | 42,793.423 | 47,362.351 | 48,516.79 | 44,406.651 | 40,300.04 | 41,031.836 | 36,610.039 | 34,143.039 | 34,976.757 | 32,392.865 | 28,055.419 | 26,568.261 | 21,757.138 | 26,255.256 | 25,178.647 | 23,595.225 | 20,011.875 | 22,435.125 | 21,267 | 26,447 | 29,239 | 30,826 | 25,941 | 17,976 | 14,630 | 15,652 | 14,157 | 11,704 | 10,872 | 11,546 | 9,686 | 8,680 | 7,369 | 8,346 | 7,648 | 5,373 | 4,362 | 4,691 | 4,155 | 3,331 | 2,631 | 2,889 | 2,499 | 1,724 | 1,283 | 1,097 | 744 | 460 | 0 |
Accumulated Other Comprehensive Income/Loss
| -10,064 | -10,218 | -9,132 | -10,177 | -9,875 | -9,922 | -8,431 | -12,971 | -9,483 | -5,073 | -5,245 | -4,871 | -4,121 | -4,240 | -4,194 | -6,991 | -7,879 | -9,439 | -5,258 | -6,460 | -4,792 | -4,925 | -5,250 | -3,825 | -3,777 | -2,380 | -3,658 | -2,947 | -4,217 | -4,837 | -5,264 | -3,712 | -4,407 | -3,835 | 10,420.411 | 10,018.196 | 9,063.659 | 9,890.457 | 8,648.483 | 5,166.163 | 4,060.692 | 3,030.48 | 3,732.558 | 3,279.262 | 3,242.425 | 1,811.114 | -46.389 | 842.759 | 2,385.522 | 742.218 | 1,953.659 | 1,290.107 | -172.692 | -15.58 | 989.301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,479 | -888 | -3,464 | -3,276 | -2,322 | -2,068 | -968 | -578 | -827 | -211 | -867 | -430 | -204 | -546 | -499 | -450 | -631 | -134 | 59 | 3 | -90 | -18 | 94 | -145 | -501 | -330 | -277 | 92 | 217 | 216 | 217 |
Other Total Stockholders Equity
| 0 | -1 | 0 | -2,055 | -1,508 | 2,709 | 3,041 | 3,647 | 4,252 | 6,074 | 6,408 | 6,741 | 6,844 | 6,848 | 6,853 | 6,855 | 6,838 | 7,728 | 7,731 | 7,735 | 8,239 | 8,243 | 8,245 | 8,251 | 8,256 | 8,263 | 7,933 | 7,601 | 7,270 | 6,606 | 6,607 | 6,313 | 6,007 | 5,720 | 4,550.398 | 4,731.798 | 5,097.514 | 5,001.353 | 5,393.533 | 6,236.629 | 6,539.508 | 6,693.697 | 6,626.524 | 6,741.629 | 6,665.899 | 6,936.91 | 7,271.868 | 7,086.57 | 6,822.704 | 7,145.805 | 6,829.681 | 7,025.122 | 7,587.825 | 7,303.952 | 6,943.306 | 7,790.819 | 8,585.819 | 8,029.365 | 7,668.401 | 8,032.284 | 8,120.081 | 7,806.413 | 5,871 | 6,965 | 8,045 | 8,037 | 7,549 | 6,254 | 5,711 | 5,547 | 5,406 | 5,486 | 5,978 | 5,669 | 5,501 | 5,671 | 5,686 | 5,865 | 6,165 | 5,605 | 5,425 | 5,466 | 5,666 | 5,375 | 5,198 | 5,194 | 5,424 | 5,062 | 5,048 | 4,263 | 4,192 | 4,211 | 4,016 |
Total Shareholders Equity
| 43,671 | 50,067 | 48,490 | 48,718 | 49,719 | 57,165 | 53,988 | 42,706 | 41,206 | 43,233 | 39,010 | 37,018 | 37,023 | 35,764 | 33,873 | 34,084 | 35,587 | 36,327 | 41,139 | 40,983 | 45,013 | 45,098 | 42,970 | 41,907 | 41,019 | 42,590 | 39,861 | 38,204 | 37,882 | 36,618 | 35,072 | 40,050 | 40,200 | 42,162 | 40,350.654 | 42,161.381 | 44,924.224 | 45,037.124 | 51,218.387 | 56,703.678 | 59,605.738 | 62,441.201 | 58,454.82 | 56,496.517 | 54,018.467 | 57,477.254 | 57,174.073 | 53,725.819 | 50,845.729 | 50,319.661 | 46,728.991 | 43,831.762 | 43,875.401 | 41,108.863 | 37,344.061 | 35,721.046 | 31,566.739 | 35,615.947 | 34,222.728 | 33,008.849 | 29,371.06 | 31,425.03 | 30,763 | 33,882 | 35,386 | 37,151 | 32,636 | 23,157 | 20,291 | 21,512 | 19,605 | 17,810 | 16,853 | 17,620 | 15,794 | 14,640 | 13,393 | 14,624 | 14,089 | 11,659 | 10,634 | 10,954 | 10,554 | 9,469 | 8,678 | 8,693 | 8,210 | 7,192 | 6,788 | 6,072 | 5,762 | 5,504 | 4,822 |
Total Equity
| 43,700 | 50,081 | 48,500 | 48,733 | 49,730 | 57,170 | 53,989 | 42,714 | 41,207 | 43,234 | 39,024 | 37,034 | 37,041 | 35,782 | 33,892 | 34,108 | 35,610 | 36,346 | 41,159 | 40,999 | 45,031 | 45,117 | 42,989 | 41,930 | 41,044 | 42,616 | 39,885 | 38,232 | 37,911 | 36,646 | 35,099 | 40,086 | 40,239 | 42,198 | 40,384.782 | 42,196.781 | 44,975.072 | 45,087.012 | 51,272.188 | 56,765.734 | 59,687.278 | 62,524.456 | 58,537.035 | 56,513.163 | 54,133.68 | 57,596.856 | 57,294.794 | 53,862.85 | 50,969.04 | 51,443.963 | 47,774.259 | 44,897.203 | 45,150.305 | 42,336.634 | 38,509.755 | 35,947.585 | 31,771.215 | 35,933.581 | 34,533.171 | 33,318.143 | 29,744.563 | 31,770.338 | 31,047 | 34,180 | 35,771 | 37,512 | 32,966 | 23,483 | 20,574 | 21,781 | 19,840 | 18,036 | 17,097 | 17,842 | 16,015 | 14,886 | 13,631 | 14,878 | 14,357 | 11,873 | 10,847 | 11,165 | 10,777 | 9,684 | 8,886 | 8,910 | 8,433 | 7,388 | 6,985 | 6,237 | 5,929 | 5,816 | 5,111 |
Total Liabilities & Shareholders Equity
| 134,142 | 137,199 | 143,580 | 139,430 | 140,058 | 152,491 | 158,021 | 152,577 | 151,966 | 158,919 | 147,120 | 136,773 | 127,259 | 119,991 | 121,972 | 114,432 | 114,783 | 104,150 | 118,063 | 117,108 | 123,977 | 122,313 | 112,507 | 116,043 | 114,379 | 115,449 | 111,100 | 111,115 | 110,496 | 107,756 | 104,530 | 113,587 | 111,037 | 112,802 | 109,960.366 | 116,123.749 | 120,751.33 | 124,759.442 | 132,672.839 | 143,256.296 | 147,032.923 | 150,641.479 | 145,619.095 | 138,361.534 | 133,120.463 | 138,516.082 | 140,498.571 | 135,584.004 | 130,098.615 | 136,830.849 | 128,770.775 | 123,449.003 | 122,573.85 | 118,972.977 | 109,375.563 | 105,497.412 | 93,953.238 | 98,126.593 | 97,125.946 | 98,246.642 | 86,204.94 | 85,696.556 | 83,119 | 96,220 | 105,060 | 103,844 | 88,960 | 64,428 | 57,150 | 56,411 | 50,601 | 51,017 | 48,386 | 49,365 | 42,220 | 43,338 | 39,581 | 42,032 | 41,134 | 37,587 | 33,056 | 33,823 | 33,329 | 31,119 | 28,348 | 31,107 | 29,582 | 26,466 | 25,093 | 23,074 | 22,226 | 25,538 | 24,019 |