International Business Machines Corporation
NYSE:IBM
206.32 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 13,197 | 14,478 | 14,765 | 13,089 | 7,257 | 9,394 | 9,337 | 7,886 | 7,816 | 7,034 | 9,934 | 6,650 | 7,455 | 7,350 | 10,531 | 13,212 | 14,393 | 12,041 | 11,218 | 8,172 | 10,087 | 45,399 | 17,134 | 11,379 | 11,563 | 10,741 | 11,949 | 11,972 | 10,915 | 11,696 | 10,096 | 7,826 | 9,039 | 10,017 | 14,354 | 7,686 | 9,480 | 8,393 | 8,796 | 8,476 | 9,561 | 9,715 | 9,409 | 10,716 | 10,072 | 9,558 | 10,585 | 10,412 | 11,909 | 10,864 | 11,835 | 11,922 | 11,303 | 11,714 | 12,763 | 10,661 | 9,859 | 10,325 | 12,472 | 12,183 | 9,532 | 11,678 | 12,294 | 12,741 | 9,755 | 9,626 | 10,786 | 14,991 | 9,295 | 7,010 | 6,953 | 8,022 | 8,484 | 7,100 | 9,135 | 12,568 | 8,252 | 8,648 | 8,637 | 10,053 | 9,178 | 7,715 | 7,450 | 7,290 | 5,451 | 4,842 | 4,195 | 5,382 | 5,216 | 3,453 | 3,833 | 6,330 | 3,715 | 3,691 | 3,793 | 3,563 | 2,880 | 2,987 | 3,285 | 5,043 | 4,582 | 5,465 | 4,855 | 5,375 | 5,553 | 5,084 | 5,495 | 7,106 | 5,926 | 6,503 | 5,959 | 7,687 | 6,806 | 5,896 | 5,953 | 7,259 | 6,440 | 9,893 | 9,072 | 7,922 | 9,322 | 7,381 | 8,111 | 5,861 | 5,334 | 6,034 | 5,127 | 4,446 | 4,121 | 3,374 | 4,823 | 3,945 | 3,614 | 3,333 | 4,965 | 3,853 | 3,383 | 3,231 | 4,292 | 3,700 | 6,123 | 6,967 | 7,257 | 5,622 |
Short Term Investments
| 505 | 1,481 | 4,512 | 373 | 3,721 | 6,904 | 8,057 | 852 | 1,753 | 524 | 550 | 600 | 600 | 600 | 600 | 600 | 1,200 | 2,063 | 647 | 696 | 733 | 874 | 872 | 618 | 2,932 | 966 | 893 | 608 | 600 | 599 | 599 | 701 | 929 | 600 | 515 | 508 | 88 | 367 | 8 | 5 | 4 | 5 | 295 | 350 | 160 | 799 | 1,407 | 717 | 345 | 323 | 500 | 0 | 0 | 50 | 482 | 990 | 1,227 | 1,916 | 1,505 | 1,791 | 1,980 | 848 | 1 | 166 | 1 | 221 | 1,241 | 1,155 | 4,528 | 3,179 | 3,829 | 2,634 | 2,417 | 2,890 | 3,167 | 1,118 | 2 | 11 | 14 | 517 | 493 | 478 | 1,051 | 357 | 720 | 979 | 1,382 | 593 | 6 | 114 | 134 | 63 | 297 | 89 | 74 | 159 | 153 | 274 | 321 | 788 | 1,444 | 1,776 | 501 | 393 | 316 | 387 | 394 | 447 | 560 | 358 | 504 | 450 | 196 | 481 | 443 | 442 | 511 | 636 | 1,418 | 2,632 | 1,482 | 1,190 | 840 | 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
| 13,702 | 15,959 | 19,277 | 13,462 | 10,978 | 16,298 | 17,394 | 8,738 | 9,569 | 7,558 | 10,484 | 7,250 | 8,055 | 7,950 | 11,131 | 13,812 | 15,593 | 14,104 | 11,865 | 8,868 | 10,820 | 46,273 | 18,006 | 11,997 | 14,495 | 11,707 | 12,842 | 12,580 | 11,515 | 12,295 | 10,695 | 8,527 | 9,968 | 10,617 | 14,869 | 8,194 | 9,568 | 8,760 | 8,804 | 8,476 | 9,565 | 9,720 | 9,704 | 11,066 | 10,232 | 10,357 | 11,992 | 11,129 | 12,254 | 11,187 | 12,335 | 11,922 | 11,303 | 11,764 | 13,245 | 11,651 | 11,086 | 12,241 | 13,977 | 13,974 | 11,512 | 12,526 | 12,295 | 12,907 | 9,756 | 9,847 | 12,027 | 16,146 | 13,823 | 10,189 | 10,782 | 10,656 | 10,901 | 9,990 | 12,302 | 13,686 | 8,254 | 8,659 | 8,651 | 10,570 | 9,671 | 8,193 | 8,501 | 7,647 | 6,171 | 5,821 | 5,577 | 5,975 | 5,222 | 3,567 | 3,967 | 6,393 | 4,012 | 3,780 | 3,867 | 3,722 | 3,033 | 3,261 | 3,606 | 5,831 | 6,026 | 7,241 | 5,356 | 5,768 | 5,869 | 5,471 | 5,889 | 7,553 | 6,486 | 6,861 | 6,463 | 8,137 | 7,002 | 6,377 | 6,396 | 7,701 | 6,951 | 10,529 | 10,490 | 10,554 | 10,804 | 8,571 | 8,951 | 5,861 | 5,334 | 6,034 | 5,127 | 4,446 | 4,121 | 3,374 | 4,823 | 3,945 | 3,614 | 3,333 | 4,965 | 3,853 | 3,383 | 3,231 | 4,292 | 3,700 | 6,123 | 6,967 | 7,257 | 5,622 |
Net Receivables
| 5,390 | 12,864 | 12,322 | 15,068 | 11,797 | 12,940 | 13,231 | 15,148 | 13,104 | 14,009 | 14,135 | 15,770 | 14,669 | 15,823 | 16,067 | 18,738 | 17,870 | 19,447 | 20,669 | 23,795 | 20,959 | 24,738 | 27,945 | 30,563 | 27,087 | 28,340 | 29,229 | 31,630 | 27,126 | 26,958 | 25,869 | 29,245 | 25,196 | 26,547 | 26,730 | 28,554 | 25,113 | 27,910 | 27,849 | 31,831 | 28,002 | 30,077 | 29,661 | 31,836 | 28,334 | 28,836 | 28,196 | 30,578 | 26,763 | 26,857 | 26,841 | 29,561 | 24,987 | 26,381 | 25,658 | 28,225 | 24,496 | 23,492 | 23,511 | 26,793 | 23,622 | 23,856 | 23,463 | 27,555 | 24,939 | 27,228 | 26,894 | 28,789 | 24,801 | 24,287 | 24,017 | 26,848 | 22,683 | 22,336 | 21,894 | 24,428 | 23,326 | 24,271 | 24,579 | 28,136 | 23,990 | 24,661 | 25,549 | 28,923 | 26,230 | 25,613 | 25,784 | 27,358 | 24,204 | 24,874 | 24,118 | 27,018 | 26,677 | 26,605 | 27,399 | 30,726 | 26,704 | 26,201 | 25,320 | 27,618 | 26,811 | 26,026 | 24,248 | 26,781 | 23,551 | 21,585 | 22,050 | 23,826 | 21,741 | 21,785 | 21,410 | 23,167 | 21,376 | 21,919 | 21,968 | 23,402 | 20,728 | 21,111 | 20,763 | 21,533 | 18,644 | 18,838 | 17,915 | 19,412 | 20,085 | 20,167 | 20,830 | 21,604 | 20,005 | 21,185 | 20,273 | 25,523 | 19,482 | 18,391 | 18,719 | 22,644 | 18,515 | 18,099 | 17,608 | 20,164 | 18,100 | 13,849 | 10,825 | 10,566 |
Inventory
| 1,367 | 1,234 | 1,212 | 1,161 | 1,399 | 1,501 | 1,603 | 1,552 | 1,794 | 1,684 | 1,776 | 1,649 | 1,891 | 1,807 | 1,828 | 1,839 | 1,949 | 1,869 | 1,786 | 1,619 | 1,712 | 1,745 | 1,771 | 1,682 | 1,893 | 1,742 | 1,753 | 1,583 | 1,711 | 1,604 | 1,609 | 1,553 | 1,729 | 1,685 | 1,690 | 1,551 | 1,613 | 1,912 | 1,970 | 2,103 | 2,356 | 2,338 | 2,456 | 2,310 | 2,492 | 2,389 | 2,421 | 2,287 | 2,586 | 2,758 | 2,754 | 2,595 | 2,663 | 2,573 | 2,549 | 2,450 | 2,629 | 2,595 | 2,524 | 2,493 | 2,546 | 2,691 | 2,759 | 2,701 | 3,000 | 2,915 | 2,976 | 2,664 | 2,855 | 2,848 | 2,912 | 2,810 | 3,134 | 3,111 | 2,952 | 2,841 | 3,290 | 3,248 | 3,417 | 3,316 | 3,331 | 3,182 | 3,049 | 2,942 | 3,282 | 3,361 | 3,318 | 3,148 | 3,424 | 3,842 | 4,407 | 4,304 | 4,838 | 4,858 | 5,012 | 4,765 | 4,909 | 4,759 | 5,070 | 4,868 | 5,130 | 5,039 | 5,241 | 5,200 | 5,548 | 5,621 | 5,392 | 5,139 | 5,981 | 5,913 | 5,786 | 5,870 | 7,166 | 6,720 | 6,958 | 6,323 | 6,520 | 6,162 | 6,211 | 6,334 | 7,004 | 7,152 | 7,390 | 7,565 | 8,657 | 8,261 | 8,219 | 8,385 | 10,861 | 10,594 | 10,197 | 9,844 | 11,222 | 10,157 | 10,056 | 10,108 | 11,255 | 10,086 | 9,844 | 9,463 | 9,565 | 8,645 | 8,039 | 8,579 |
Other Current Assets
| 10,084 | 2,245 | 2,805 | 2,219 | 2,581 | 2,731 | 2,501 | 2,610 | 1 | 1 | -2 | 5,663 | 5,352 | 5,194 | 5,012 | 4,776 | 1 | -1 | 2 | 4,138 | -1 | 4,761 | 4,983 | 1 | -1 | 5,006 | -1 | 3,942 | 1 | 1 | 1 | -1 | 1 | -1 | 4,334 | 4,205 | 5,818 | 1 | -2 | 1 | -1 | 1 | 6,138 | -1 | 6,475 | -1 | 1 | 5,439 | 6,538 | -1 | 1 | 6,850 | 1 | 6,219 | 1 | 5,790 | 1 | -1 | -1 | -1 | 5,766 | 1 | 5,478 | 5,841 | 6,492 | 2 | 6,528 | 5,578 | 5,109 | 4,969 | -1 | -10,628 | -1 | 4,154 | 4,435 | 4,706 | 4,273 | 4,332 | 4,696 | -20,394 | 306 | 307 | 313 | 336 | 209 | 218 | 212 | 5,171 | 83 | 84 | 94 | 4,746 | 4,782 | 5,331 | 5,697 | 4,667 | 5,391 | 5,216 | 5,143 | 4,838 | 4,910 | 5,146 | 4,956 | 4,611 | 3,834 | 4,334 | 4,240 | 3,900 | 3,982 | 4,080 | 3,661 | 3,521 | 3,835 | 3,920 | 3,532 | 3,265 | 3,443 | 3,899 | 3,567 | 2,917 | 3,698 | 4,334 | 4,909 | 6,364 | 6,176 | 6,403 | 5,570 | 5,257 | 5,153 | 2,996 | 3,146 | 1,657 | 3,533 | 3,635 | 3,918 | 2,315 | 3,375 | 3,521 | 3,125 | 2,548 | 1,555 | 1,559 | 1,628 | 1,303 |
Total Current Assets
| 30,543 | 32,302 | 35,616 | 31,910 | 27,705 | 34,458 | 35,982 | 29,118 | 28,999 | 27,896 | 31,330 | 29,539 | 29,967 | 30,774 | 34,038 | 39,165 | 39,845 | 39,953 | 38,931 | 38,420 | 38,121 | 77,517 | 52,705 | 49,146 | 48,257 | 46,795 | 49,122 | 49,735 | 44,742 | 45,013 | 42,889 | 43,888 | 41,433 | 43,524 | 47,623 | 42,504 | 42,112 | 45,186 | 46,316 | 49,422 | 47,163 | 48,182 | 47,959 | 51,350 | 47,533 | 47,911 | 48,949 | 49,433 | 48,141 | 47,392 | 48,847 | 50,928 | 45,373 | 46,937 | 47,524 | 48,116 | 44,469 | 44,895 | 45,697 | 48,935 | 43,446 | 44,435 | 43,995 | 49,004 | 44,187 | 46,312 | 48,425 | 53,177 | 46,588 | 42,293 | 42,446 | 44,660 | 40,668 | 39,591 | 41,583 | 45,661 | 39,143 | 40,510 | 41,343 | 46,970 | 42,430 | 41,409 | 42,619 | 44,998 | 40,566 | 39,795 | 39,737 | 41,652 | 37,316 | 36,723 | 37,385 | 42,461 | 40,309 | 40,574 | 41,975 | 43,880 | 40,037 | 39,437 | 39,139 | 43,155 | 42,877 | 43,452 | 39,801 | 42,360 | 38,802 | 37,011 | 37,571 | 40,418 | 38,190 | 38,639 | 37,320 | 40,695 | 39,379 | 38,936 | 38,854 | 40,691 | 37,642 | 41,701 | 41,031 | 41,338 | 40,150 | 38,895 | 39,165 | 39,202 | 40,252 | 40,865 | 39,746 | 39,692 | 40,140 | 38,149 | 38,439 | 40,969 | 37,851 | 35,516 | 37,658 | 38,920 | 36,528 | 34,937 | 34,869 | 35,875 | 35,343 | 31,020 | 27,749 | 26,070 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 8,969 | 8,730 | 8,798 | 8,721 | 8,481 | 8,096 | 8,133 | 8,212 | 7,890 | 8,123 | 8,667 | 8,916 | 13,391 | 13,810 | 13,935 | 14,726 | 14,673 | 14,483 | 14,497 | 15,006 | 14,964 | 15,200 | 15,309 | 10,792 | 10,949 | 11,024 | 11,278 | 11,116 | 11,057 | 10,903 | 10,865 | 10,830 | 11,104 | 11,092 | 10,910 | 10,727 | 10,661 | 10,703 | 10,510 | 10,771 | 11,068 | 13,748 | 13,683 | 13,821 | 13,877 | 13,356 | 13,597 | 13,996 | 14,028 | 13,865 | 13,945 | 13,883 | 13,887 | 14,239 | 14,208 | 14,096 | 14,009 | 13,534 | 13,840 | 14,165 | 14,189 | 13,948 | 13,727 | 14,304 | 14,659 | 15,386 | 15,470 | 15,081 | 14,837 | 14,479 | 14,414 | 14,439 | 14,059 | 13,963 | 13,712 | 13,756 | 14,042 | 14,212 | 14,708 | 15,175 | 14,608 | 14,569 | 14,612 | 14,689 | 14,489 | 14,560 | 14,363 | 14,440 | 14,451 | 14,712 | 16,629 | 16,504 | 16,820 | 16,611 | 16,514 | 16,714 | 16,329 | 16,634 | 16,959 | 17,590 | 17,463 | 17,253 | 18,866 | 19,631 | 19,005 | 18,453 | 18,223 | 18,347 | 17,921 | 17,647 | 17,062 | 17,407 | 16,676 | 16,337 | 16,207 | 16,579 | 16,433 | 16,844 | 16,824 | 16,664 | 16,338 | 16,736 | 17,277 | 17,521 | 18,773 | 19,515 | 21,028 | 21,595 | 25,263 | 26,970 | 26,637 | 27,578 | 26,884 | 25,936 | 26,009 | 27,241 | 26,456 | 25,599 | 24,941 | 24,943 | 22,050 | 22,922 | 21,268 | 19,680 |
Goodwill
| 61,092 | 59,416 | 59,534 | 60,180 | 59,596 | 56,385 | 56,193 | 55,949 | 54,218 | 55,039 | 56,106 | 55,643 | 61,378 | 61,645 | 59,984 | 59,617 | 58,355 | 57,833 | 57,517 | 58,222 | 57,951 | 35,284 | 36,281 | 36,265 | 36,526 | 36,482 | 36,732 | 36,788 | 36,782 | 36,517 | 36,307 | 36,199 | 36,401 | 36,422 | 34,322 | 32,021 | 30,275 | 30,535 | 29,871 | 30,556 | 31,045 | 31,568 | 31,214 | 31,184 | 30,882 | 28,846 | 29,025 | 29,247 | 28,270 | 27,735 | 27,468 | 26,213 | 24,913 | 25,609 | 25,408 | 25,136 | 22,703 | 20,544 | 20,889 | 20,190 | 19,272 | 18,737 | 18,070 | 18,226 | 18,861 | 19,624 | 18,624 | 14,285 | 13,843 | 13,201 | 13,103 | 12,854 | 10,337 | 10,324 | 10,121 | 9,441 | 0 | 9,165 | 8,593 | 8,437 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11,090 | 10,251 | 10,749 | 11,036 | 11,278 | 10,496 | 10,905 | 11,184 | 10,967 | 11,571 | 12,312 | 12,511 | 13,025 | 13,539 | 13,535 | 13,796 | 13,962 | 14,270 | 14,666 | 15,236 | 15,612 | 2,730 | 2,956 | 3,088 | 3,135 | 3,344 | 3,522 | 3,741 | 3,981 | 4,180 | 4,438 | 4,689 | 4,881 | 5,148 | 4,373 | 3,487 | 2,775 | 2,938 | 2,991 | 3,104 | 3,373 | 3,585 | 3,698 | 3,871 | 4,003 | 3,418 | 3,601 | 3,787 | 3,565 | 3,657 | 3,641 | 3,392 | 3,033 | 3,205 | 3,324 | 3,488 | 3,047 | 2,526 | 2,618 | 2,513 | 2,436 | 2,580 | 2,721 | 2,876 | 3,050 | 3,277 | 3,122 | 2,107 | 2,162 | 2,090 | 2,157 | 2,203 | 1,599 | 1,657 | 1,715 | 1,663 | 11,061 | 1,801 | 1,739 | 1,789 | 8,172 | 8,055 | 7,371 | 7,495 | 7,325 | 7,042 | 6,394 | 4,677 | 1,717 | 1,729 | 1,786 | 1,278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 663 | 0 | 0 | 0 | 599 | 0 | 0 | 0 | 819 | 0 | 0 | 0 | 1,435 | 0 | 0 | 0 | 2,419 | 0 | 0 | 0 | 2,963 | 0 | 0 | 0 | 646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 72,182 | 69,667 | 70,283 | 71,214 | 70,874 | 66,881 | 67,098 | 67,133 | 65,185 | 66,610 | 68,418 | 68,154 | 74,403 | 75,184 | 73,519 | 73,413 | 72,317 | 72,103 | 72,183 | 73,456 | 73,564 | 38,011 | 39,237 | 39,353 | 39,660 | 39,826 | 40,253 | 40,531 | 40,763 | 40,696 | 40,743 | 40,887 | 41,282 | 41,570 | 38,695 | 35,508 | 33,050 | 33,473 | 32,862 | 33,660 | 34,418 | 35,153 | 34,912 | 35,055 | 34,885 | 32,264 | 32,626 | 33,034 | 31,835 | 31,392 | 31,109 | 29,605 | 27,946 | 28,814 | 28,732 | 28,624 | 25,750 | 23,070 | 23,507 | 22,703 | 21,708 | 21,317 | 20,791 | 21,102 | 21,911 | 22,901 | 21,746 | 16,392 | 16,005 | 15,291 | 15,260 | 15,057 | 11,936 | 11,981 | 11,836 | 11,104 | 11,061 | 10,966 | 10,332 | 10,226 | 8,172 | 8,055 | 7,371 | 7,495 | 7,325 | 7,042 | 6,394 | 4,677 | 1,717 | 1,729 | 1,786 | 1,278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 663 | 0 | 0 | 0 | 599 | 0 | 0 | 0 | 819 | 0 | 0 | 0 | 1,435 | 0 | 0 | 0 | 2,419 | 0 | 0 | 0 | 2,963 | 0 | 0 | 0 | 646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 2,009 | 5,599 | 4,927 | 5,961 | 1,582 | 1,585 | 1,607 | 1,617 | 1,614 | 1,689 | 1,771 | 1,823 | 1,996 | 2,010 | 2,125 | 2,282 | 1,944 | 1,921 | 1,911 | 2,074 | 2,221 | 2,228 | 2,403 | 2,386 | 2,272 | 2,518 | 2,942 | 4,919 | 4,806 | 4,759 | 4,549 | 4,585 | 5,075 | 5,259 | 5,223 | 5,187 | 5,586 | 5,377 | 5,466 | 5,603 | 5,126 | 5,369 | 5,030 | 4,639 | 4,718 | 4,721 | 5,011 | 5,021 | 5,006 | 4,730 | 4,822 | 4,895 | 5,422 | 5,329 | 5,380 | 5,778 | 6,166 | 6,038 | 5,794 | 5,379 | 5,051 | 4,813 | 4,928 | 5,058 | 5,526 | 5,829 | 6,262 | 6,761 | 9,007 | 8,865 | 8,383 | 8,381 | 4,855 | 5,046 | 4,975 | 4,974 | 6,345 | 7,029 | 6,938 | 5,468 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,447 | 0 | 0 | 0 | 26,087 | 0 | 0 | 0 | 23,510 | 0 | 0 | 0 | 21,915 | 0 | 0 | 0 | 21,595 | 0 | 0 | 0 | 20,603 | 0 | 0 | 0 | 20,126 | 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
| 6,943 | 6,378 | 6,465 | 6,656 | 6,168 | 6,340 | 6,419 | 6,256 | 6,868 | 7,073 | 7,567 | 7,370 | 8,967 | 8,954 | 8,953 | 9,241 | 8,852 | 8,689 | 8,782 | 5,182 | 4,994 | 5,274 | 5,284 | 5,216 | 4,436 | 4,689 | 5,111 | 4,862 | 7,289 | 6,812 | 6,457 | 5,224 | 4,289 | 4,387 | 4,809 | 4,822 | 3,690 | 4,211 | 4,374 | 4,808 | 2,697 | 2,828 | 3,034 | 3,051 | 3,682 | 4,150 | 4,227 | 3,973 | 2,555 | 2,795 | 3,100 | 3,503 | 2,570 | 2,877 | 3,076 | 3,220 | 2,953 | 3,122 | 3,537 | 4,195 | 6,341 | 6,762 | 6,523 | 7,270 | 29,628 | 0 | 0 | 0 | 22,173 | 21,621 | 21,117 | 10,068 | 32,638 | 32,797 | 30,363 | 0 | -6,345 | 0 | 0 | 10,950 | 0 | 0 | 0 | 4,288 | 0 | 0 | 0 | 4,314 | 0 | 0 | 0 | 2,395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26,087 | 0 | 0 | 0 | -23,510 | 0 | 0 | 0 | -21,915 | 0 | 0 | 0 | -21,595 | 0 | 0 | 0 | -20,603 | 0 | 0 | 0 | -20,126 | 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
| 13,693 | 11,172 | 11,080 | 10,779 | 14,512 | 14,853 | 14,398 | 14,908 | 15,294 | 16,111 | 15,521 | 16,199 | 15,491 | 16,082 | 16,058 | 17,145 | 16,497 | 17,050 | 17,100 | 18,049 | 15,755 | 16,422 | 15,990 | 16,490 | 16,415 | 16,771 | 16,578 | 14,193 | 12,980 | 12,311 | 11,993 | 12,055 | 12,423 | 12,224 | 11,598 | 11,747 | 13,550 | 13,779 | 12,510 | 13,269 | 18,436 | 19,034 | 18,028 | 18,306 | 13,151 | 12,750 | 12,849 | 13,757 | 14,215 | 13,657 | 13,523 | 13,619 | 14,961 | 15,277 | 14,042 | 13,616 | 13,827 | 12,761 | 12,833 | 13,645 | 12,940 | 12,380 | 11,980 | 12,786 | -1 | 30,500 | 29,920 | 29,020 | -1 | -1 | -1 | 10,629 | -1 | -1 | -1 | 30,253 | 36,763 | 30,671 | 31,578 | 20,394 | 35,466 | 35,549 | 37,223 | 32,987 | 34,810 | 35,541 | 35,226 | 31,401 | 30,472 | 31,047 | 27,256 | 25,675 | 27,965 | 26,755 | 26,301 | 13,308 | 27,510 | 26,878 | 26,666 | 26,087 | 25,035 | 22,642 | 23,084 | 23,510 | 21,912 | 21,648 | 22,150 | 21,915 | 22,182 | 22,533 | 22,145 | 21,595 | 21,941 | 22,201 | 22,705 | 20,603 | 23,427 | 23,056 | 23,025 | 20,126 | 22,580 | 22,970 | 23,430 | 23,744 | 25,192 | 25,761 | 24,939 | 25,418 | 25,614 | 23,933 | 23,086 | 23,926 | 22,589 | 20,120 | 20,258 | 21,407 | 18,824 | 18,424 | 17,417 | 16,916 | 15,644 | 9,746 | 8,797 | 6,884 |
Total Non-Current Assets
| 103,796 | 101,546 | 101,553 | 103,331 | 101,617 | 97,755 | 97,655 | 98,126 | 96,851 | 99,606 | 101,944 | 102,462 | 114,248 | 116,040 | 114,590 | 116,807 | 114,283 | 114,246 | 114,473 | 113,767 | 111,498 | 77,135 | 78,223 | 74,237 | 73,732 | 74,828 | 76,162 | 75,621 | 76,895 | 75,481 | 74,607 | 73,581 | 74,173 | 74,532 | 71,235 | 67,991 | 66,537 | 67,543 | 65,722 | 68,111 | 71,745 | 76,132 | 74,687 | 74,872 | 70,313 | 67,241 | 68,310 | 69,781 | 67,639 | 66,439 | 66,499 | 65,505 | 64,786 | 66,536 | 65,438 | 65,334 | 62,705 | 58,525 | 59,511 | 60,087 | 60,229 | 59,220 | 57,949 | 60,520 | 71,723 | 74,616 | 73,398 | 67,254 | 62,021 | 60,255 | 59,173 | 58,574 | 63,487 | 63,786 | 60,885 | 60,087 | 61,866 | 62,878 | 63,556 | 62,213 | 58,246 | 58,173 | 59,206 | 59,459 | 56,624 | 57,143 | 55,983 | 54,832 | 46,640 | 47,488 | 45,671 | 45,852 | 44,785 | 43,366 | 42,815 | 44,469 | 43,839 | 43,512 | 43,625 | 44,340 | 42,498 | 39,895 | 41,950 | 43,740 | 40,917 | 40,101 | 40,373 | 41,081 | 40,103 | 40,180 | 39,207 | 40,437 | 38,617 | 38,538 | 38,912 | 39,601 | 39,860 | 39,900 | 39,849 | 39,753 | 38,918 | 39,706 | 40,707 | 41,911 | 43,965 | 45,276 | 45,967 | 47,013 | 50,877 | 50,903 | 49,723 | 51,504 | 49,473 | 46,056 | 46,267 | 48,648 | 45,280 | 44,023 | 42,358 | 41,859 | 37,694 | 32,668 | 30,065 | 26,564 |
Total Assets
| 134,339 | 133,848 | 137,169 | 135,241 | 129,321 | 132,213 | 133,637 | 127,243 | 125,850 | 127,503 | 133,275 | 132,001 | 144,214 | 146,814 | 148,629 | 155,971 | 154,128 | 154,200 | 153,403 | 152,186 | 149,620 | 154,652 | 130,926 | 123,382 | 121,990 | 121,622 | 125,285 | 125,356 | 121,636 | 120,495 | 117,495 | 117,470 | 115,606 | 118,056 | 118,856 | 110,495 | 108,649 | 112,729 | 112,037 | 117,532 | 118,911 | 124,314 | 122,646 | 126,223 | 117,845 | 115,153 | 117,258 | 119,213 | 115,778 | 113,832 | 115,347 | 116,433 | 110,158 | 113,474 | 112,960 | 113,452 | 107,174 | 103,420 | 105,208 | 109,022 | 103,675 | 103,655 | 101,944 | 109,524 | 115,910 | 120,928 | 121,823 | 120,431 | 108,609 | 102,548 | 101,619 | 103,234 | 104,155 | 103,377 | 102,468 | 105,748 | 101,009 | 103,388 | 104,899 | 109,183 | 100,676 | 99,582 | 101,825 | 104,457 | 97,190 | 96,938 | 95,720 | 96,484 | 83,956 | 84,211 | 83,056 | 88,313 | 85,094 | 83,940 | 84,790 | 88,349 | 83,876 | 82,949 | 82,764 | 87,495 | 85,375 | 83,347 | 81,751 | 86,100 | 79,719 | 77,112 | 77,944 | 81,499 | 78,293 | 78,819 | 76,527 | 81,132 | 77,996 | 77,474 | 77,766 | 80,292 | 77,502 | 81,601 | 80,880 | 81,091 | 79,068 | 78,601 | 79,872 | 81,113 | 84,217 | 86,141 | 85,713 | 86,705 | 91,017 | 89,052 | 88,162 | 92,473 | 87,324 | 81,572 | 83,925 | 87,568 | 81,808 | 78,960 | 77,227 | 77,734 | 73,037 | 63,688 | 57,814 | 52,634 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3,274 | 3,631 | 3,588 | 4,132 | 3,342 | 3,732 | 3,728 | 4,051 | 3,806 | 3,707 | 3,453 | 3,955 | 4,248 | 4,214 | 4,140 | 4,908 | 3,985 | 4,719 | 4,172 | 4,896 | 4,042 | 4,724 | 5,711 | 6,558 | 5,384 | 5,518 | 5,736 | 6,451 | 5,442 | 5,126 | 5,324 | 6,209 | 5,271 | 5,484 | 5,302 | 6,028 | 5,166 | 5,943 | 6,314 | 6,864 | 5,855 | 6,271 | 6,865 | 7,461 | 6,263 | 6,821 | 7,203 | 7,952 | 7,085 | 7,482 | 7,416 | 8,517 | 7,093 | 7,112 | 6,747 | 7,804 | 7,084 | 7,233 | 6,345 | 7,436 | 6,145 | 5,869 | 5,878 | 7,014 | 6,770 | 7,531 | 7,329 | 8,054 | 6,732 | 6,653 | 6,859 | 7,964 | 22,249 | 22,395 | 22,213 | 7,349 | 22,016 | 22,233 | 23,655 | 9,444 | 22,445 | 22,537 | 22,745 | 8,460 | 22,178 | 22,008 | 21,346 | 7,630 | 18,435 | 19,403 | 17,606 | 7,047 | 18,380 | 17,497 | 17,824 | 8,192 | 18,315 | 17,857 | 17,885 | 6,400 | 19,904 | 17,851 | 16,791 | 6,252 | 16,485 | 15,023 | 15,356 | 5,215 | 15,831 | 16,037 | 15,777 | 4,767 | 15,494 | 14,875 | 15,855 | 4,511 | 15,133 | 15,166 | 15,847 | 3,778 | 16,558 | 17,058 | 18,437 | 3,400 | 17,698 | 19,397 | 18,061 | 3,147 | 14,325 | 14,757 | 15,804 | 3,507 | 12,392 | 12,369 | 12,826 | 3,367 | 12,021 | 11,822 | 11,837 | 3,167 | 0 | 0 | 0 | 0 |
Short Term Debt
| 4,389 | 4,364 | 6,255 | 7,246 | 7,221 | 7,627 | 5,756 | 5,634 | 6,781 | 6,865 | 8,644 | 7,761 | 8,860 | 7,776 | 6,535 | 8,540 | 11,621 | 10,632 | 12,969 | 10,177 | 9,907 | 15,913 | 11,563 | 10,207 | 10,932 | 7,646 | 5,977 | 6,987 | 4,299 | 8,061 | 8,340 | 7,513 | 6,920 | 4,887 | 5,303 | 6,461 | 7,538 | 5,329 | 4,532 | 5,731 | 12,876 | 12,462 | 9,312 | 6,862 | 7,702 | 7,830 | 8,725 | 9,181 | 9,334 | 7,669 | 6,293 | 8,463 | 6,071 | 7,858 | 8,508 | 6,778 | 5,556 | 5,633 | 5,014 | 4,168 | 4,885 | 8,504 | 9,870 | 11,237 | 16,181 | 12,710 | 15,235 | 12,235 | 16,546 | 20,543 | 9,661 | 8,902 | 8,555 | 7,907 | 7,160 | 7,216 | 4,050 | 6,134 | 6,329 | 8,099 | 8,427 | 7,505 | 7,568 | 6,646 | 5,935 | 4,873 | 5,767 | 6,031 | 7,971 | 9,571 | 8,243 | 11,188 | 10,907 | 8,536 | 10,910 | 10,205 | 10,695 | 12,315 | 13,844 | 14,230 | 14,096 | 14,713 | 13,708 | 13,905 | 13,237 | 13,271 | 12,667 | 13,230 | 12,518 | 14,028 | 13,243 | 12,957 | 13,462 | 13,580 | 12,343 | 11,569 | 11,076 | 11,278 | 10,106 | 9,570 | 10,240 | 10,357 | 11,942 | 13,686 | 16,154 | 17,154 | 17,401 | 16,467 | 15,504 | 13,565 | 13,976 | 13,716 | 13,688 | 8,764 | 8,787 | 7,602 | 8,577 | 7,110 | 7,340 | 5,892 | 4,862 | 0 | 0 | 0 |
Tax Payables
| 1,584 | 1,691 | 1,710 | 2,270 | 1,559 | 1,606 | 1,650 | 2,196 | 1,667 | 1,742 | 1,798 | 2,289 | 2,159 | 2,260 | 2,640 | 3,301 | 2,375 | 2,627 | 2,348 | 2,839 | 2,154 | 2,439 | 2,484 | 3,046 | 2,502 | 2,780 | 2,918 | 4,219 | 3,038 | 2,779 | 2,747 | 3,235 | 2,137 | 2,275 | 2,203 | 2,847 | 2,883 | 3,639 | 3,539 | 5,084 | 2,475 | 2,335 | 2,245 | 4,633 | 4,746 | 4,708 | 4,678 | 4,948 | 2,147 | 2,183 | 2,184 | 3,313 | 2,360 | 2,363 | 2,531 | 4,216 | 2,908 | 2,895 | 2,775 | 3,826 | 2,213 | 2,259 | 2,032 | 0 | 2,497 | 2,831 | 3,033 | 3,673 | 2,564 | 2,314 | 2,096 | 4,670 | 4,125 | 3,816 | 3,895 | 4,710 | 3,898 | 3,830 | 3,838 | 4,728 | 4,295 | 4,315 | 5,072 | 0 | 4,483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,827 | 0 | 0 | 0 | 4,792 | 0 | 0 | 0 | 3,125 | 0 | 0 | 0 | 2,381 | 0 | 0 | 0 | 3,029 | 0 | 0 | 0 | 2,634 | 0 | 0 | 0 | 1,771 | 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
| 12,882 | 13,643 | 14,051 | 13,451 | 11,917 | 12,712 | 13,220 | 12,032 | 11,139 | 12,522 | 13,526 | 12,518 | 12,264 | 13,272 | 14,197 | 12,833 | 11,681 | 12,469 | 13,377 | 12,026 | 11,223 | 11,261 | 12,134 | 11,165 | 10,704 | 11,752 | 13,059 | 11,552 | 10,649 | 11,541 | 12,351 | 11,035 | 10,815 | 11,508 | 12,609 | 11,021 | 10,458 | 11,332 | 12,162 | 11,877 | 11,346 | 12,591 | 13,681 | 12,557 | 11,658 | 12,241 | 12,971 | 11,952 | 11,230 | 12,311 | 13,269 | 12,197 | 11,252 | 12,660 | 12,820 | 11,580 | 10,499 | 14,012 | 11,456 | 10,845 | 9,703 | 10,335 | 10,407 | 10,239 | 9,555 | 10,815 | 11,079 | 9,802 | 8,826 | 9,359 | 9,380 | 8,587 | -18,124 | -18,579 | -18,318 | 7,319 | 0 | -18,403 | -19,817 | 7,175 | 0 | 0 | 0 | 6,492 | 0 | 0 | 0 | 5,276 | 0 | 0 | 0 | 4,223 | 0 | 0 | 0 | 4,516 | 0 | 0 | 0 | 4,529 | 0 | 0 | 0 | 4,115 | 0 | 0 | 0 | 3,445 | 0 | 0 | 0 | 3,640 | 0 | 0 | 0 | 3,469 | 0 | 0 | 0 | 3,475 | 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
| 8,308 | 8,010 | 8,503 | 9,292 | 8,126 | 8,442 | 8,289 | 9,788 | 8,740 | 8,750 | 8,433 | 9,385 | 10,460 | 11,354 | 11,670 | 13,588 | 10,706 | 10,622 | 10,155 | 10,602 | 9,894 | 10,453 | 9,463 | 10,297 | 9,802 | 10,526 | 10,961 | 12,373 | 11,307 | 11,238 | 10,466 | 11,518 | 11,441 | 11,706 | 11,450 | 10,759 | 10,570 | 12,931 | 12,632 | 15,128 | 12,229 | 11,109 | 11,200 | 13,274 | 13,599 | 14,145 | 13,223 | 14,540 | 11,850 | 11,441 | 11,231 | 12,946 | 11,612 | 12,213 | 12,312 | 14,400 | 12,304 | 8,115 | 11,760 | 13,553 | 12,227 | 11,722 | 11,270 | 13,945 | 12,246 | 13,627 | 13,405 | 14,219 | 12,907 | 11,529 | 10,863 | 14,638 | 22,249 | 22,395 | 22,213 | 13,268 | 3,898 | 22,233 | 23,655 | 15,080 | 4,295 | 4,315 | 5,072 | 16,302 | 4,483 | 4,630 | 4,673 | 15,613 | 3,833 | 3,623 | 4,235 | 12,661 | 3,589 | 3,916 | 4,168 | 13,493 | 3,802 | 3,690 | 3,882 | 14,419 | 3,778 | 3,397 | 2,782 | 12,555 | 1,790 | 1,756 | 1,969 | 11,617 | 2,241 | 2,494 | 2,221 | 12,636 | 2,115 | 2,174 | 2,134 | 12,099 | 2,807 | 2,085 | 1,937 | 12,403 | 1,482 | 1,210 | 997 | 16,064 | 947 | 1,243 | 904 | 17,123 | 1,386 | 1,279 | 1,303 | 16,401 | 834 | 1,152 | 1,410 | 14,307 | 1,857 | 2,357 | 1,953 | 12,641 | 12,525 | 0 | 0 | 0 |
Total Current Liabilities
| 28,853 | 29,648 | 32,397 | 34,121 | 30,606 | 32,513 | 30,993 | 31,505 | 30,466 | 31,844 | 34,056 | 33,619 | 35,832 | 36,616 | 36,542 | 39,869 | 37,993 | 38,442 | 40,673 | 37,701 | 35,066 | 42,351 | 38,871 | 38,227 | 36,822 | 35,442 | 35,733 | 37,363 | 31,697 | 35,966 | 36,481 | 36,275 | 34,447 | 33,585 | 34,664 | 34,269 | 33,732 | 35,535 | 35,640 | 39,600 | 42,306 | 42,433 | 41,058 | 40,154 | 39,222 | 41,037 | 42,122 | 43,625 | 39,499 | 38,903 | 38,209 | 42,123 | 36,028 | 39,843 | 40,387 | 40,562 | 35,443 | 34,993 | 34,575 | 36,002 | 32,960 | 36,430 | 37,425 | 42,435 | 44,752 | 44,683 | 47,048 | 44,310 | 45,011 | 48,084 | 36,763 | 40,091 | 34,929 | 34,118 | 33,268 | 35,152 | 29,964 | 32,197 | 33,822 | 39,798 | 35,167 | 34,357 | 35,385 | 37,900 | 32,596 | 31,511 | 31,786 | 34,550 | 30,239 | 32,597 | 30,084 | 35,119 | 32,876 | 29,949 | 32,902 | 36,406 | 32,812 | 33,862 | 35,611 | 39,578 | 37,778 | 35,961 | 33,281 | 36,827 | 31,512 | 30,050 | 29,992 | 33,507 | 30,590 | 32,559 | 31,241 | 34,000 | 31,071 | 30,629 | 30,332 | 31,648 | 29,016 | 28,529 | 27,890 | 29,226 | 28,280 | 28,625 | 31,376 | 33,150 | 34,799 | 37,794 | 36,366 | 36,737 | 31,215 | 29,601 | 31,083 | 33,624 | 26,914 | 22,285 | 23,023 | 25,276 | 22,455 | 21,289 | 21,130 | 21,700 | 17,387 | 13,377 | 12,743 | 11,433 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 55,737 | 52,929 | 54,033 | 49,767 | 51,304 | 52,677 | 55,920 | 48,379 | 47,045 | 46,510 | 48,903 | 47,379 | 50,118 | 52,013 | 54,585 | 57,929 | 58,764 | 59,133 | 56,484 | 57,981 | 61,587 | 62,391 | 43,317 | 35,605 | 35,989 | 37,851 | 40,410 | 39,837 | 41,327 | 37,612 | 34,441 | 34,655 | 35,563 | 39,638 | 40,254 | 33,428 | 32,122 | 33,339 | 34,295 | 35,073 | 32,821 | 34,008 | 34,668 | 32,856 | 28,478 | 26,292 | 24,672 | 24,088 | 24,333 | 24,766 | 25,760 | 22,857 | 24,089 | 21,915 | 21,749 | 21,846 | 21,899 | 21,017 | 21,305 | 21,932 | 20,583 | 20,868 | 21,106 | 22,689 | 18,232 | 21,522 | 19,951 | 23,039 | 18,775 | 14,179 | 14,285 | 13,780 | 13,436 | 13,872 | 15,325 | 15,425 | 17,372 | 17,584 | 17,083 | 14,828 | 13,524 | 14,421 | 16,098 | 16,986 | 17,089 | 18,972 | 20,036 | 19,986 | 17,773 | 16,270 | 16,665 | 15,963 | 17,654 | 18,770 | 17,923 | 18,371 | 18,676 | 16,859 | 14,295 | 14,124 | 13,807 | 14,330 | 16,285 | 15,508 | 15,239 | 14,590 | 15,029 | 13,696 | 13,623 | 11,675 | 10,402 | 9,872 | 9,669 | 9,478 | 9,604 | 10,060 | 10,436 | 11,749 | 12,519 | 12,548 | 14,077 | 14,892 | 14,937 | 15,245 | 15,387 | 14,563 | 12,402 | 12,853 | 14,551 | 13,741 | 12,891 | 13,231 | 12,635 | 11,991 | 12,131 | 11,943 | 11,167 | 11,009 | 10,696 | 10,825 | 8,518 | 3,858 | 4,169 | 3,955 |
Deferred Revenue Non-Current
| 3,666 | 3,489 | 3,488 | 3,533 | 3,085 | 3,264 | 3,443 | 3,499 | 3,018 | 3,069 | 3,423 | 3,577 | 3,965 | 4,113 | 4,153 | 4,301 | 3,820 | 3,787 | 3,769 | 3,851 | 3,382 | 3,474 | 3,481 | 3,445 | 3,507 | 3,718 | 3,852 | 3,746 | 3,579 | 3,617 | 3,557 | 3,600 | 3,611 | 3,837 | 3,662 | 3,771 | 3,593 | 3,892 | 3,811 | 3,691 | 3,683 | 4,152 | 4,042 | 4,108 | 4,087 | 4,166 | 4,409 | 4,491 | 4,263 | 3,889 | 3,904 | 3,847 | 3,634 | 3,641 | 3,724 | 3,666 | 3,487 | 3,341 | 3,456 | 3,562 | 3,348 | 3,283 | 3,230 | 3,171 | 2,881 | 3,171 | 3,235 | 3,060 | 2,980 | 2,907 | 0 | 2,502 | 0 | 0 | 0 | 2,437 | 0 | 0 | 0 | 2,222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,266 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3,666 | 2,546 | 2,583 | 1,146 | 9,090 | 9,385 | 0 | 2,292 | 0 | 0 | 0 | 3,956 | 16,764 | 17,265 | 17,346 | 5,472 | 16,732 | 16,483 | 16,474 | 5,230 | 15,925 | 16,471 | 16,467 | 3,696 | 15,774 | 15,963 | 16,750 | 545 | 17,554 | 17,320 | 16,967 | 424 | 16,688 | 16,723 | 16,939 | 253 | 17,012 | 17,298 | 17,211 | 288 | 15,093 | 15,984 | 16,031 | 1,741 | 17,994 | 17,962 | 19,069 | 448 | 16,682 | 16,544 | 17,579 | 18,374 | 15,375 | 16,014 | 15,995 | 15,978 | 15,145 | 11,257 | 15,216 | 15,953 | 18,427 | 18,459 | 18,276 | 270 | 13,582 | 14,243 | 14,261 | 1,064 | 13,619 | 13,217 | 0 | 665 | 0 | 0 | 0 | 1,616 | 0 | 0 | 0 | 1,879 | 0 | 0 | 0 | 1,834 | 0 | 0 | 0 | 1,450 | 0 | 0 | 0 | 1,593 | 0 | 0 | 0 | 1,623 | 1,342 | 1,394 | 1,336 | 1,354 | 1,407 | 1,324 | 1,493 | 1,514 | 1,444 | 1,373 | 1,356 | 1,487 | 1,336 | 1,365 | 1,453 | 1,627 | 1,795 | 1,817 | 1,854 | 1,807 | 1,682 | 2,147 | 2,004 | 1,881 | 1,957 | 1,854 | 1,825 | 1,803 | 2,064 | 2,132 | 2,206 | 2,030 | 2,607 | 2,236 | 2,078 | 1,927 | 3,265 | 3,280 | 3,512 | 3,861 | 3,904 | 3,594 | 3,417 | 3,280 | 4,623 | 5,150 | 4,524 | 3,650 |
Other Non-Current Liabilities
| 25,219 | 21,132 | 21,335 | 24,061 | 12,080 | 12,103 | 21,609 | 19,547 | 25,174 | 26,604 | 27,781 | 24,474 | 15,178 | 14,740 | 14,490 | 27,674 | 15,485 | 15,667 | 15,875 | 26,438 | 15,565 | 12,189 | 12,183 | 25,479 | 9,980 | 10,000 | 10,250 | 26,140 | 7,722 | 7,436 | 7,601 | 24,124 | 8,138 | 8,384 | 8,265 | 24,350 | 8,739 | 8,828 | 8,791 | 26,866 | 10,613 | 10,224 | 10,107 | 24,435 | 8,056 | 7,813 | 7,772 | 27,577 | 9,334 | 9,166 | 9,112 | 8,997 | 8,654 | 8,850 | 8,330 | 8,228 | 8,841 | 11,636 | 8,507 | 8,818 | 9,864 | 9,142 | 8,214 | 27,494 | 8,944 | 9,045 | 8,600 | 20,488 | 7,678 | 7,405 | 22,762 | 17,690 | 21,542 | 21,838 | 21,144 | 18,020 | 23,438 | 23,482 | 24,074 | 20,709 | 22,283 | 21,974 | 22,157 | 19,873 | 20,179 | 19,882 | 19,325 | 17,716 | 13,852 | 13,949 | 13,256 | 12,024 | 12,587 | 12,630 | 12,499 | 10,059 | 11,499 | 11,660 | 12,004 | 11,928 | 12,315 | 12,574 | 12,386 | 12,818 | 12,889 | 12,522 | 12,702 | 12,993 | 12,988 | 13,111 | 13,480 | 14,005 | 14,093 | 14,022 | 14,156 | 14,354 | 14,704 | 14,330 | 14,381 | 14,023 | 12,291 | 11,662 | 11,160 | 11,177 | 11,864 | 11,840 | 7,520 | 7,461 | 7,211 | 6,922 | 6,536 | 6,685 | 6,319 | 6,051 | 6,064 | 3,656 | 3,757 | 3,514 | 3,369 | 3,420 | 3,000 | 3,040 | 2,004 | 1,606 |
Total Non-Current Liabilities
| 80,956 | 80,096 | 81,439 | 78,507 | 75,559 | 77,429 | 80,972 | 73,717 | 75,237 | 76,183 | 80,107 | 79,386 | 86,025 | 88,131 | 90,574 | 95,376 | 94,801 | 95,070 | 92,602 | 93,500 | 96,459 | 94,525 | 75,448 | 68,225 | 65,250 | 67,532 | 71,262 | 70,268 | 70,182 | 65,985 | 62,566 | 62,803 | 64,000 | 68,582 | 69,120 | 61,802 | 61,466 | 63,357 | 64,108 | 65,918 | 62,210 | 64,368 | 64,848 | 63,140 | 58,615 | 56,233 | 55,922 | 56,604 | 54,612 | 54,365 | 56,355 | 54,075 | 51,752 | 50,420 | 49,798 | 49,718 | 49,372 | 47,251 | 48,484 | 50,265 | 52,222 | 51,752 | 50,826 | 53,624 | 43,639 | 47,981 | 46,047 | 47,651 | 43,052 | 37,708 | 37,047 | 34,637 | 34,978 | 35,710 | 36,469 | 37,498 | 40,810 | 41,066 | 41,157 | 39,638 | 35,807 | 36,395 | 38,255 | 38,693 | 37,268 | 38,854 | 39,361 | 39,152 | 31,625 | 30,219 | 29,921 | 29,580 | 30,241 | 31,400 | 30,422 | 31,319 | 31,517 | 29,913 | 27,635 | 27,406 | 27,529 | 28,228 | 30,164 | 29,840 | 29,572 | 28,485 | 29,087 | 28,176 | 27,947 | 26,151 | 25,335 | 25,504 | 25,557 | 25,317 | 25,614 | 26,221 | 26,822 | 28,226 | 28,904 | 28,452 | 28,325 | 28,408 | 27,922 | 28,225 | 29,315 | 28,535 | 22,128 | 22,344 | 24,369 | 22,899 | 21,505 | 21,843 | 22,219 | 21,322 | 21,707 | 19,460 | 18,828 | 18,117 | 17,482 | 17,525 | 16,141 | 12,048 | 10,697 | 9,211 |
Total Liabilities
| 109,809 | 109,744 | 113,836 | 112,628 | 106,165 | 109,942 | 111,965 | 105,222 | 105,703 | 108,027 | 114,163 | 113,005 | 121,857 | 124,747 | 127,116 | 135,245 | 132,794 | 133,512 | 133,275 | 131,201 | 131,525 | 136,876 | 114,319 | 106,452 | 102,072 | 102,974 | 106,995 | 107,631 | 101,879 | 101,951 | 99,047 | 99,078 | 98,447 | 102,167 | 103,784 | 96,071 | 95,198 | 98,892 | 99,748 | 105,518 | 104,516 | 106,801 | 105,906 | 103,294 | 97,837 | 97,270 | 98,044 | 100,229 | 94,111 | 93,268 | 94,564 | 96,198 | 87,780 | 90,263 | 90,185 | 90,280 | 84,815 | 82,244 | 83,059 | 86,267 | 85,182 | 88,182 | 88,251 | 96,059 | 88,391 | 92,664 | 93,095 | 91,961 | 88,063 | 85,792 | 73,810 | 74,728 | 69,907 | 69,828 | 69,737 | 72,650 | 70,774 | 73,263 | 74,979 | 79,436 | 70,974 | 70,752 | 73,640 | 76,593 | 69,864 | 70,365 | 71,147 | 73,702 | 61,864 | 62,816 | 60,005 | 64,699 | 63,117 | 61,349 | 63,324 | 67,725 | 64,329 | 63,775 | 63,246 | 66,984 | 65,307 | 64,189 | 63,445 | 66,667 | 61,084 | 58,535 | 59,079 | 61,683 | 58,537 | 58,710 | 56,576 | 59,504 | 56,628 | 55,946 | 55,946 | 57,869 | 55,838 | 56,755 | 56,794 | 57,678 | 56,605 | 57,033 | 59,298 | 61,375 | 64,114 | 66,329 | 58,494 | 59,081 | 55,584 | 52,500 | 52,588 | 55,467 | 49,133 | 43,607 | 44,730 | 44,736 | 41,283 | 39,406 | 38,612 | 39,225 | 33,528 | 25,425 | 23,440 | 20,644 |
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 | 1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 247 | 247 | 247 | 247 | 247 | 247 | 247 | 247 | 247 | 247 | 247 | 252 | 252 | 252 | 252 | 253 | 253 | 253 | 253 | 253 | 253 | 253 | 253 | 253 | 253 | 255 | 1,081 | 1,091 | 1,091 | 1,091 | 1,091 | 1,091 | 1,091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 61,013 | 60,501 | 60,145 | 59,643 | 59,313 | 58,963 | 58,675 | 58,343 | 58,117 | 57,802 | 57,603 | 57,319 | 57,189 | 56,912 | 56,788 | 56,556 | 56,366 | 56,135 | 56,092 | 55,895 | 55,808 | 55,404 | 55,287 | 55,151 | 54,987 | 54,827 | 54,712 | 54,566 | 54,395 | 54,235 | 54,104 | 53,935 | 53,759 | 53,565 | 53,439 | 53,262 | 53,220 | 53,059 | 52,928 | 52,666 | 52,446 | 52,163 | 51,943 | 51,594 | 51,203 | 50,886 | 50,522 | 50,110 | 49,603 | 49,157 | 48,800 | 48,129 | 47,558 | 46,975 | 46,278 | 45,418 | 44,328 | 43,522 | 42,665 | 41,810 | 40,482 | 39,774 | 39,430 | 39,129 | 38,874 | 37,882 | 36,252 | 35,188 | 34,705 | 33,374 | 32,264 | 31,271 | 30,257 | 29,823 | 29,431 | 28,926 | 28,191 | 27,725 | 27,296 | 18,355 | 17,691 | 17,406 | 16,951 | 16,269 | 15,674 | 15,413 | 15,257 | 14,858 | 14,572 | 14,520 | 14,444 | 14,248 | 13,852 | 13,701 | 12,938 | 12,400 | 12,895 | 12,570 | 12,449 | 11,762 | 11,850 | 11,638 | 10,332 | 10,121 | 9,804 | 9,107 | 8,788 | 8,601 | 8,758 | 8,290 | 7,906 | 7,752 | 7,998 | 7,921 | 7,816 | 7,488 | 7,024 | 7,195 | 7,276 | 7,342 | 7,273 | 7,148 | 7,063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 149,789 | 151,659 | 151,362 | 151,276 | 149,506 | 149,318 | 149,253 | 149,825 | 148,611 | 153,298 | 153,401 | 154,209 | 161,747 | 162,086 | 162,218 | 162,717 | 162,806 | 162,559 | 162,626 | 162,954 | 160,709 | 160,467 | 159,396 | 159,206 | 158,612 | 157,349 | 156,371 | 153,126 | 155,565 | 154,234 | 153,292 | 152,759 | 149,585 | 148,071 | 146,888 | 146,124 | 141,898 | 141,218 | 139,030 | 137,793 | 133,403 | 134,483 | 131,431 | 130,042 | 124,885 | 121,883 | 119,713 | 117,641 | 112,773 | 109,928 | 107,036 | 104,857 | 100,266 | 97,334 | 94,590 | 92,532 | 88,095 | 85,323 | 82,783 | 80,900 | 76,812 | 74,328 | 71,968 | 70,353 | 66,600 | 64,456 | 62,378 | 60,640 | 57,298 | 55,503 | 53,878 | 52,432 | 49,402 | 47,647 | 46,096 | 44,734 | 41,897 | 40,717 | 39,219 | 44,525 | 41,829 | 40,309 | 38,733 | 37,525 | 35,197 | 33,699 | 32,314 | 31,555 | 31,653 | 30,742 | 31,037 | 30,142 | 28,116 | 26,824 | 25,160 | 23,784 | 21,429 | 19,750 | 18,085 | 16,878 | 15,074 | 13,542 | 11,383 | 10,141 | 14,306 | 13,037 | 11,815 | 11,010 | 14,572 | 13,411 | 12,194 | 11,189 | 14,407 | 13,331 | 12,229 | 11,630 | 12,343 | 13,478 | 12,976 | 12,352 | 11,297 | 10,755 | 10,234 | 10,009 | 9,906 | 10,135 | 18,516 | 19,124 | 25,334 | 26,862 | 26,863 | 27,339 | 29,535 | 30,125 | 30,785 | 33,234 | 31,511 | 31,293 | 30,737 | 30,477 | 31,186 | 29,016 | 27,834 | 27,234 |
Accumulated Other Comprehensive Income/Loss
| -16,418 | -18,319 | -18,488 | -18,761 | -16,098 | -16,499 | -16,780 | -16,740 | -17,138 | -22,169 | -22,532 | -23,234 | -27,302 | -27,652 | -28,257 | -29,337 | -28,584 | -28,757 | -29,283 | -28,597 | -29,086 | -28,841 | -29,182 | -29,490 | -27,820 | -28,290 | -28,583 | -26,592 | -27,521 | -28,189 | -28,710 | -29,398 | -28,164 | -28,604 | -28,998 | -29,607 | -28,155 | -27,432 | -27,842 | -27,875 | -20,978 | -20,369 | -21,156 | -21,602 | -24,971 | -25,774 | -25,466 | -25,759 | -20,720 | -21,498 | -21,115 | -21,885 | -18,099 | -17,109 | -18,119 | -18,743 | -17,479 | -18,510 | -18,178 | -18,830 | -20,487 | -21,043 | -21,649 | -21,845 | -4,384 | -3,006 | -3,282 | -3,414 | -7,513 | -7,997 | -8,607 | -8,901 | -315 | -354 | -1,758 | -2,016 | -2,211 | -2,324 | -2,163 | -2,061 | -1,564 | -1,896 | -1,793 | -1,896 | -2,477 | -2,599 | -3,079 | -3,418 | -811 | -793 | -881 | -662 | -547 | -285 | -163 | -295 | -160 | 112 | 659 | 1,161 | 630 | 161 | 347 | 911 | 911 | -160 | 812 | 899 | 1,403 | 1,764 | 1,723 | 2,569 | 2,649 | 2,722 | 2,876 | 3,093 | 3,184 | 3,920 | 3,579 | 2,672 | 2,802 | 2,574 | 2,186 | 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
| -169,936 | -169,815 | -169,758 | -169,625 | -169,640 | -169,581 | -169,544 | -169,484 | -169,514 | -169,522 | -169,422 | -169,393 | -169,406 | -169,404 | -169,360 | -169,339 | -169,380 | -169,386 | -169,436 | -169,411 | -169,475 | -169,385 | -169,020 | -168,071 | -165,995 | -165,366 | -164,334 | -163,506 | -162,812 | -161,861 | -160,359 | -159,050 | -158,170 | -157,299 | -156,404 | -155,517 | -154,669 | -153,161 | -151,975 | -150,716 | -150,616 | -148,900 | -145,611 | -137,242 | -131,240 | -129,239 | -125,677 | -123,132 | -120,115 | -117,116 | -114,020 | -110,963 | -107,434 | -104,074 | -100,078 | -96,161 | -92,706 | -89,276 | -85,237 | -81,243 | -78,412 | -77,680 | -76,148 | -74,172 | -73,571 | -71,068 | -66,620 | -63,944 | -63,944 | -64,124 | -49,726 | -46,296 | -45,096 | -43,567 | -41,038 | -38,546 | -37,642 | -35,993 | -34,432 | -31,072 | -28,254 | -26,989 | -25,706 | -24,034 | -21,068 | -19,940 | -19,919 | -20,213 | -23,322 | -23,074 | -21,549 | -20,114 | -19,444 | -17,896 | -16,716 | -15,512 | -14,864 | -13,505 | -11,922 | -9,537 | -7,733 | -6,430 | -4,003 | -1,987 | -6,638 | -3,659 | -2,802 | -946 | -5,230 | -3,609 | -2,125 | -135 | -3,939 | -2,699 | -1,354 | -41 | -1,140 | 0 | 0 | -34 | 0 | 0 | 0 | 8,638 | 9,106 | 8,586 | 8,703 | 8,500 | 10,099 | 9,690 | 8,711 | 9,667 | 8,656 | 7,840 | 8,410 | 9,598 | 9,014 | 8,261 | 7,878 | 8,032 | 8,323 | 9,247 | 6,540 | 4,756 |
Total Shareholders Equity
| 24,448 | 24,026 | 23,261 | 22,533 | 23,081 | 22,201 | 21,604 | 21,944 | 20,076 | 19,409 | 19,050 | 18,901 | 22,228 | 21,942 | 21,389 | 20,597 | 21,208 | 20,551 | 19,999 | 20,841 | 17,956 | 17,645 | 16,481 | 16,796 | 19,784 | 18,520 | 18,166 | 17,594 | 19,627 | 18,419 | 18,327 | 18,246 | 17,010 | 15,733 | 14,925 | 14,262 | 13,294 | 13,684 | 12,141 | 11,868 | 14,255 | 17,377 | 16,607 | 22,792 | 19,877 | 17,756 | 19,092 | 18,860 | 21,541 | 20,472 | 20,701 | 20,138 | 22,291 | 23,127 | 22,671 | 23,046 | 22,238 | 21,059 | 22,033 | 22,637 | 18,395 | 15,379 | 13,601 | 13,465 | 27,519 | 28,264 | 28,728 | 28,470 | 20,546 | 16,756 | 27,809 | 28,506 | 34,248 | 33,549 | 32,731 | 33,098 | 30,235 | 30,125 | 29,920 | 29,747 | 29,702 | 28,830 | 28,185 | 27,864 | 27,326 | 26,573 | 24,573 | 22,782 | 22,092 | 21,395 | 23,051 | 23,614 | 21,977 | 22,591 | 21,466 | 20,624 | 19,547 | 19,174 | 19,518 | 20,511 | 20,068 | 19,158 | 18,306 | 19,433 | 18,635 | 18,577 | 18,865 | 19,816 | 19,756 | 20,109 | 19,951 | 21,628 | 21,368 | 21,528 | 21,820 | 22,423 | 21,664 | 24,846 | 24,086 | 23,413 | 22,463 | 21,568 | 20,574 | 19,738 | 20,103 | 19,812 | 27,219 | 27,624 | 35,433 | 36,552 | 35,574 | 37,006 | 38,191 | 37,965 | 39,195 | 42,832 | 40,525 | 39,554 | 38,615 | 38,509 | 39,509 | 38,263 | 34,374 | 31,990 |
Total Equity
| 24,530 | 24,103 | 23,333 | 22,613 | 23,156 | 22,271 | 21,672 | 22,021 | 20,147 | 19,476 | 19,112 | 18,996 | 22,357 | 22,067 | 21,513 | 20,726 | 21,334 | 20,688 | 20,128 | 20,985 | 18,095 | 17,776 | 16,607 | 16,930 | 19,918 | 18,648 | 18,290 | 17,725 | 19,757 | 18,544 | 18,448 | 18,392 | 17,159 | 15,889 | 15,072 | 14,424 | 13,451 | 13,837 | 12,289 | 12,014 | 14,395 | 17,513 | 16,740 | 22,929 | 20,008 | 17,883 | 19,214 | 18,984 | 21,667 | 20,564 | 20,783 | 20,235 | 22,378 | 23,211 | 22,775 | 23,172 | 22,359 | 21,176 | 22,149 | 22,755 | 18,493 | 15,473 | 13,693 | 13,465 | 27,519 | 28,264 | 28,728 | 28,470 | 20,546 | 16,756 | 27,809 | 28,506 | 34,248 | 33,549 | 32,731 | 33,098 | 30,235 | 30,125 | 29,920 | 29,747 | 29,702 | 28,830 | 28,185 | 27,864 | 27,326 | 26,573 | 24,573 | 22,782 | 22,092 | 21,395 | 23,051 | 23,614 | 21,977 | 22,591 | 21,466 | 20,624 | 19,547 | 19,174 | 19,518 | 20,511 | 20,068 | 19,158 | 18,306 | 19,433 | 18,635 | 18,577 | 18,865 | 19,816 | 19,756 | 20,109 | 19,951 | 21,628 | 21,368 | 21,528 | 21,820 | 22,423 | 21,664 | 24,846 | 24,086 | 23,413 | 22,463 | 21,568 | 20,574 | 19,738 | 20,103 | 19,812 | 27,219 | 27,624 | 35,433 | 36,552 | 35,574 | 37,006 | 38,191 | 37,965 | 39,195 | 42,832 | 40,525 | 39,554 | 38,615 | 38,509 | 39,509 | 38,263 | 34,374 | 31,990 |
Total Liabilities & Shareholders Equity
| 134,339 | 133,847 | 137,169 | 135,241 | 129,321 | 132,213 | 133,637 | 127,243 | 125,850 | 127,503 | 133,275 | 132,001 | 144,214 | 146,814 | 148,629 | 155,971 | 154,128 | 154,200 | 153,403 | 152,186 | 149,620 | 154,652 | 130,926 | 123,382 | 121,990 | 121,622 | 125,285 | 125,356 | 121,636 | 120,495 | 117,495 | 117,470 | 115,606 | 118,056 | 118,856 | 110,495 | 108,649 | 112,729 | 112,037 | 117,532 | 118,911 | 124,314 | 122,646 | 126,223 | 117,845 | 115,153 | 117,258 | 119,213 | 115,778 | 113,832 | 115,347 | 116,433 | 110,158 | 113,474 | 112,960 | 113,452 | 107,174 | 103,420 | 105,208 | 109,022 | 103,675 | 103,655 | 101,944 | 109,524 | 115,910 | 120,928 | 121,823 | 120,431 | 108,609 | 102,548 | 101,619 | 103,234 | 104,155 | 103,377 | 102,468 | 105,748 | 101,009 | 103,388 | 104,899 | 109,183 | 100,676 | 99,582 | 101,825 | 104,457 | 97,190 | 96,938 | 95,720 | 96,484 | 83,956 | 84,211 | 83,056 | 88,313 | 85,094 | 83,940 | 84,790 | 88,349 | 83,876 | 82,949 | 82,764 | 87,495 | 85,375 | 83,347 | 81,751 | 86,100 | 79,719 | 77,112 | 77,944 | 81,499 | 78,293 | 78,819 | 76,527 | 81,132 | 77,996 | 77,474 | 77,766 | 80,292 | 77,502 | 81,601 | 80,880 | 81,091 | 79,068 | 78,601 | 79,872 | 81,113 | 84,217 | 86,141 | 85,713 | 86,705 | 91,017 | 89,052 | 88,162 | 92,473 | 87,324 | 81,572 | 83,925 | 87,568 | 81,808 | 78,960 | 77,227 | 77,734 | 73,037 | 63,688 | 57,814 | 52,634 |