
Mondelez International Inc
FSX:KTF.DE
59.56 (EUR) • At close May 8, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,561 | 1,351 | 1,517 | 1,399 | 1,376 | 1,810 | 1,610 | 1,482 | 1,917 | 1,923 | 2,177 | 1,924 | 1,946 | 3,546 | 3,401 | 1,938 | 2,028 | 3,619 | 2,759 | 1,602 | 1,925 | 1,291 | 1,537 | 1,248 | 1,542 | 1,100 | 1,373 | 1,246 | 1,130 | 761 | 844 | 1,397 | 1,307 | 1,741 | 1,686 | 1,755 | 1,338 | 1,870 | 2,039 | 1,958 | 1,835 | 1,631 | 1,704 | 2,132 | 2,422 | 2,664 | 3,692 | 2,476 | 2,759 | 4,475 | 3,873 | 4,643 | 1,852 | 1,974 | 1,976 | 2,267 | 2,088 | 2,481 | 2,288 | 2,854 | 3,878 | 2,101 | 2,996 | 1,731 | 1,184 | 1,244 | 737 | 708 | 605 | 567 | 498 | 419 | 251 | 239 | 655 | 402 | 267 | 316 | 235 | 396 | 220 | 282 | 202 | 164 | 287 | 514 | 496 | 1,506 | 167 | 215 | 127 | 140 | 152 | 162 | 175 | 187 | 163 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,561 | 1,351 | 1,517 | 1,399 | 1,376 | 1,810 | 1,610 | 1,482 | 1,917 | 1,923 | 2,177 | 1,924 | 1,946 | 3,546 | 3,401 | 1,938 | 2,028 | 3,619 | 2,759 | 1,602 | 1,925 | 1,291 | 1,537 | 1,248 | 1,542 | 1,100 | 1,373 | 1,246 | 1,130 | 761 | 844 | 1,397 | 1,307 | 1,741 | 1,686 | 1,755 | 1,338 | 1,870 | 2,039 | 1,958 | 1,835 | 1,631 | 1,704 | 2,132 | 2,422 | 2,664 | 3,692 | 2,476 | 2,759 | 4,475 | 3,873 | 4,643 | 1,852 | 1,974 | 1,976 | 2,267 | 2,088 | 2,481 | 2,288 | 2,854 | 3,878 | 2,101 | 2,996 | 1,731 | 1,184 | 1,244 | 737 | 708 | 605 | 567 | 498 | 419 | 251 | 239 | 655 | 402 | 267 | 316 | 235 | 396 | 220 | 282 | 202 | 164 | 287 | 514 | 496 | 1,506 | 167 | 215 | 127 | 140 | 152 | 162 | 175 | 187 | 163 |
Net Receivables
| 5,259 | 4,811 | 4,691 | 4,011 | 4,814 | 4,512 | 4,291 | 3,785 | 4,312 | 3,907 | 3,503 | 3,182 | 3,692 | 3,188 | 3,329 | 2,913 | 3,315 | 2,954 | 3,056 | 2,610 | 3,298 | 2,927 | 3,175 | 2,891 | 3,536 | 3,006 | 3,577 | 3,234 | 3,954 | 3,526 | 3,913 | 3,308 | 3,864 | 3,470 | 3,914 | 3,919 | 4,325 | 3,846 | 5,918 | 4,249 | 4,913 | 4,708 | 5,352 | 5,533 | 5,900 | 5,403 | 6,245 | 5,989 | 6,265 | 6,129 | 7,110 | 6,642 | 7,314 | 6,361 | 6,835 | 6,830 | 7,131 | 6,539 | 6,013 | 5,606 | 6,575 | 5,197 | 4,720 | 4,646 | 4,472 | 4,704 | 4,709 | 5,223 | 5,361 | 5,197 | 3,942 | 3,957 | 3,977 | 3,869 | 3,573 | 3,549 | 3,431 | 3,385 | 3,335 | 3,461 | 3,635 | 3,541 | 3,248 | 3,365 | 3,455 | 3,369 | 3,080 | 3,315 | 3,313 | 3,116 | 3,138 | 3,266 | 3,195 | 3,131 | 3,121 | 3,212 | 3,289 |
Inventory
| 4,255 | 3,827 | 4,270 | 4,009 | 3,562 | 3,615 | 3,808 | 3,825 | 3,627 | 3,381 | 3,393 | 3,038 | 2,838 | 2,708 | 2,922 | 2,925 | 2,635 | 2,647 | 2,840 | 2,710 | 2,441 | 2,546 | 2,742 | 2,731 | 2,620 | 2,592 | 2,842 | 2,683 | 2,620 | 2,557 | 2,781 | 2,710 | 2,603 | 2,469 | 2,776 | 2,713 | 2,756 | 2,609 | 3,029 | 3,000 | 3,421 | 3,480 | 4,122 | 4,088 | 4,027 | 3,743 | 4,161 | 3,937 | 3,849 | 3,741 | 6,429 | 6,165 | 6,286 | 5,706 | 6,399 | 6,414 | 6,116 | 5,310 | 5,735 | 5,167 | 5,097 | 3,775 | 4,073 | 4,011 | 4,050 | 3,729 | 4,664 | 4,846 | 4,667 | 4,096 | 4,375 | 4,033 | 3,881 | 3,506 | 3,857 | 3,550 | 3,587 | 3,343 | 3,799 | 3,678 | 3,712 | 3,447 | 3,797 | 3,598 | 3,549 | 3,343 | 3,549 | 3,583 | 3,682 | 3,382 | 3,588 | 3,376 | 3,309 | 3,026 | 3,273 | 3,168 | 3,257 |
Other Current Assets
| 1,655 | 3,253 | 2,723 | 5,751 | 9,674 | 1,766 | 1,806 | 2,530 | 2,815 | 880 | 837 | 1,066 | 1,143 | 900 | 803 | 878 | 865 | 759 | 791 | 1,073 | 1,404 | 866 | 1,176 | 966 | 841 | 906 | 930 | 1,039 | 666 | 676 | 617 | 778 | 641 | 800 | 479 | 592 | 590 | 633 | 1,188 | 2,681 | 1,695 | 1,888 | 1,668 | 1,347 | 1,353 | 1,406 | 1,365 | 1,336 | 1,422 | 1,277 | 2,105 | 2,381 | 2,241 | 2,161 | 2,119 | 1,985 | 2,194 | 1,891 | 1,788 | 1,624 | 1,665 | 1,381 | 1,229 | 1,300 | 1,435 | 1,689 | 1,147 | 897 | 1,045 | 877 | 729 | 749 | 743 | 640 | 874 | 873 | 1,033 | 1,109 | 974 | 989 | 2,558 | 2,452 | 884 | 933 | 930 | 898 | 795 | 802 | 781 | 743 | 578 | 628 | 655 | 687 | 779 | 820 | 723 |
Total Current Assets
| 12,730 | 13,242 | 13,201 | 15,170 | 19,426 | 11,703 | 11,515 | 11,622 | 12,671 | 10,091 | 9,910 | 9,210 | 9,619 | 10,342 | 10,455 | 8,654 | 8,843 | 9,979 | 9,446 | 7,995 | 9,068 | 7,630 | 8,630 | 7,836 | 8,539 | 7,604 | 8,722 | 8,202 | 8,370 | 7,520 | 8,155 | 8,193 | 8,415 | 8,480 | 8,855 | 8,979 | 9,009 | 8,958 | 12,174 | 11,888 | 11,864 | 11,707 | 12,846 | 13,100 | 13,702 | 13,216 | 15,463 | 13,738 | 14,295 | 15,622 | 19,517 | 19,831 | 17,693 | 16,202 | 17,329 | 17,496 | 17,529 | 16,221 | 15,824 | 15,251 | 17,215 | 12,454 | 13,018 | 11,688 | 11,141 | 11,366 | 11,257 | 11,674 | 11,678 | 10,737 | 9,544 | 9,158 | 8,852 | 8,254 | 8,959 | 8,374 | 8,318 | 8,153 | 8,343 | 8,524 | 10,125 | 9,722 | 8,131 | 8,060 | 8,221 | 8,124 | 7,920 | 9,206 | 7,943 | 7,456 | 7,431 | 7,410 | 7,311 | 7,006 | 7,348 | 7,387 | 7,432 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 10,528 | 10,248 | 10,470 | 10,115 | 10,214 | 10,377 | 9,750 | 9,944 | 9,788 | 9,680 | 9,300 | 9,379 | 9,668 | 9,271 | 9,304 | 9,510 | 9,375 | 9,664 | 9,194 | 9,010 | 8,644 | 9,301 | 8,912 | 9,187 | 9,156 | 8,482 | 8,403 | 8,384 | 8,792 | 8,677 | 8,538 | 8,444 | 8,377 | 8,229 | 8,465 | 8,425 | 8,534 | 8,362 | 8,564 | 8,728 | 9,261 | 9,827 | 10,152 | 10,483 | 10,242 | 10,247 | 10,085 | 9,703 | 9,845 | 10,010 | 14,049 | 13,757 | 14,084 | 13,813 | 13,856 | 14,216 | 14,003 | 13,792 | 13,710 | 13,047 | 13,896 | 10,693 | 10,409 | 10,224 | 9,735 | 9,917 | 10,638 | 11,464 | 11,311 | 10,778 | 9,967 | 9,802 | 9,624 | 9,693 | 9,809 | 9,762 | 9,780 | 9,817 | 9,849 | 9,730 | 9,821 | 9,985 | 9,835 | 9,805 | 9,995 | 10,155 | 9,886 | 10,018 | 9,687 | 9,559 | 9,367 | 9,288 | 9,094 | 9,109 | 9,090 | 9,146 | 9,344 |
Goodwill
| 23,439 | 23,017 | 23,773 | 23,386 | 23,539 | 23,896 | 23,307 | 23,670 | 23,604 | 23,450 | 22,387 | 22,103 | 22,618 | 21,978 | 22,029 | 22,270 | 21,945 | 21,895 | 21,335 | 20,997 | 20,216 | 20,848 | 20,465 | 20,701 | 20,686 | 20,725 | 20,900 | 21,002 | 21,301 | 21,085 | 21,071 | 20,915 | 20,515 | 20,276 | 20,751 | 20,741 | 20,977 | 20,664 | 20,963 | 21,055 | 22,356 | 23,389 | 24,399 | 25,527 | 25,408 | 25,597 | 25,679 | 25,181 | 25,552 | 25,801 | 37,531 | 37,147 | 37,940 | 37,297 | 37,592 | 39,063 | 38,592 | 37,856 | 36,764 | 36,439 | 37,119 | 28,764 | 28,617 | 28,225 | 27,348 | 27,581 | 28,573 | 30,497 | 31,459 | 31,193 | 25,768 | 25,516 | 25,411 | 25,553 | 25,740 | 24,985 | 24,663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36,615 | 0 | 0 | 0 | 0 | 0 | 31,472 | 0 | 0 |
Intangible Assets
| 19,130 | 18,848 | 19,459 | 19,397 | 19,614 | 19,836 | 19,475 | 19,839 | 19,810 | 19,710 | 19,313 | 18,339 | 18,829 | 18,291 | 18,413 | 18,691 | 18,527 | 18,482 | 18,056 | 17,877 | 17,271 | 17,957 | 17,642 | 17,943 | 17,958 | 18,002 | 18,136 | 18,362 | 18,810 | 18,639 | 18,638 | 18,514 | 18,297 | 18,101 | 18,721 | 18,781 | 19,094 | 18,768 | 19,115 | 19,677 | 19,434 | 20,335 | 21,110 | 22,066 | 21,992 | 21,994 | 22,111 | 21,869 | 22,230 | 22,552 | 25,196 | 24,981 | 25,602 | 25,186 | 25,416 | 26,509 | 26,351 | 25,963 | 25,476 | 25,230 | 25,648 | 13,429 | 13,319 | 13,257 | 12,908 | 12,926 | 13,496 | 13,840 | 12,207 | 12,200 | 9,992 | 10,060 | 10,048 | 10,177 | 10,075 | 10,428 | 10,436 | 35,164 | 35,414 | 35,471 | 35,664 | 35,811 | 36,882 | 36,876 | 36,819 | 36,879 | 36,600 | 36,876 | 0 | 36,420 | 36,363 | 36,315 | 35,944 | 35,957 | 0 | 31,388 | 31,423 |
Goodwill and Intangible Assets
| 42,569 | 41,865 | 43,232 | 42,783 | 43,153 | 43,732 | 42,782 | 43,509 | 43,414 | 43,160 | 41,700 | 40,442 | 41,447 | 40,269 | 40,442 | 40,961 | 40,472 | 40,377 | 39,391 | 38,874 | 37,487 | 38,805 | 38,107 | 38,644 | 38,644 | 38,727 | 39,036 | 39,364 | 40,111 | 39,724 | 39,709 | 39,429 | 38,812 | 38,377 | 39,472 | 39,522 | 40,071 | 39,432 | 40,078 | 40,732 | 41,790 | 43,724 | 45,509 | 47,593 | 47,400 | 47,591 | 47,790 | 47,050 | 47,782 | 48,353 | 62,727 | 62,128 | 63,542 | 62,483 | 63,008 | 65,572 | 64,943 | 63,819 | 62,240 | 61,669 | 62,767 | 42,193 | 41,936 | 41,482 | 40,256 | 40,507 | 42,069 | 44,337 | 43,666 | 43,393 | 35,760 | 35,576 | 35,459 | 35,730 | 35,815 | 35,413 | 35,099 | 35,164 | 35,414 | 35,471 | 35,664 | 35,811 | 36,882 | 36,876 | 36,819 | 36,879 | 36,600 | 36,876 | 36,615 | 36,420 | 36,363 | 36,315 | 35,944 | 35,957 | 31,472 | 31,388 | 31,423 |
Long Term Investments
| 610 | 635 | 2,576 | 2,451 | 2,440 | 3,242 | 3,051 | 3,245 | 3,397 | 4,879 | 4,498 | 4,655 | 5,255 | 5,289 | 5,269 | 5,586 | 5,916 | 6,036 | 6,488 | 6,659 | 6,887 | 7,212 | 7,040 | 7,095 | 7,004 | 7,123 | 7,006 | 6,223 | 6,347 | 6,345 | 6,060 | 5,853 | 5,594 | 5,585 | 5,717 | 5,618 | 5,630 | 5,387 | 4,895 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 400 | 333 | 372 | 279 | 240 | 408 | 483 | 432 | 451 | 473 | 482 | 551 | 561 | 541 | 633 | 723 | 725 | 790 | 799 | 785 | 708 | 726 | 696 | 263 | 270 | 255 | 236 | 259 | 301 | 319 | 332 | 347 | 359 | 358 | 289 | 270 | 281 | 69 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,090 | 2,174 | 2,340 | 2,298 | 2,151 | 1,929 | 3,279 | 3,273 | 3,065 | 2,878 | 2,146 | 1,777 | 1,444 | 1,380 | 1,214 | 1,043 | 1,018 | 964 | 931 | 871 | 804 | 875 | 510 | 548 | 549 | 538 | 515 | 542 | 582 | 524 | 497 | 491 | 519 | 509 | 467 | 457 | 450 | 635 | 637 | 3,770 | 1,291 | 1,514 | 1,460 | 1,504 | 1,616 | 1,503 | 1,521 | 1,332 | 1,376 | 1,493 | 1,486 | 1,398 | 1,328 | 1,339 | 1,639 | 1,743 | 1,794 | 1,457 | 1,846 | 1,623 | 1,831 | 1,374 | 1,306 | 1,260 | 1,221 | 1,288 | 2,981 | 3,370 | 3,371 | 3,085 | 2,088 | 1,959 | 1,879 | 1,897 | 4,257 | 4,673 | 4,617 | 4,494 | 4,496 | 4,482 | 4,530 | 4,410 | 4,442 | 4,382 | 4,254 | 4,126 | 3,820 | 3,781 | 3,698 | 3,665 | 3,601 | 3,536 | 3,488 | 3,726 | 3,913 | 3,837 | 3,854 |
Total Non-Current Assets
| 56,197 | 55,255 | 58,990 | 57,926 | 58,198 | 59,688 | 59,345 | 60,403 | 60,115 | 61,070 | 58,126 | 56,804 | 58,375 | 56,750 | 56,862 | 57,823 | 57,506 | 57,831 | 56,803 | 56,199 | 54,530 | 56,919 | 55,265 | 55,737 | 55,623 | 55,125 | 55,196 | 54,772 | 56,133 | 55,589 | 55,136 | 54,564 | 53,661 | 53,058 | 54,410 | 54,292 | 54,966 | 53,885 | 54,216 | 53,230 | 52,342 | 55,065 | 57,121 | 59,580 | 59,258 | 59,341 | 59,396 | 58,085 | 59,003 | 59,856 | 78,262 | 77,283 | 78,954 | 77,635 | 78,503 | 81,531 | 80,740 | 79,068 | 77,796 | 76,339 | 78,494 | 54,260 | 53,651 | 52,966 | 51,212 | 51,712 | 55,688 | 59,171 | 58,348 | 57,256 | 47,815 | 47,337 | 46,962 | 47,320 | 49,881 | 49,848 | 49,496 | 49,475 | 49,759 | 49,683 | 50,015 | 50,206 | 51,159 | 51,063 | 51,068 | 51,160 | 50,306 | 50,675 | 50,000 | 49,644 | 49,331 | 49,139 | 48,526 | 48,792 | 44,475 | 44,371 | 44,621 |
Total Assets
| 68,927 | 68,497 | 72,191 | 73,096 | 77,624 | 71,391 | 70,860 | 72,025 | 72,786 | 71,161 | 68,036 | 66,014 | 67,994 | 67,092 | 67,317 | 66,477 | 66,349 | 67,810 | 66,249 | 64,194 | 63,598 | 64,549 | 63,895 | 63,573 | 64,162 | 62,729 | 63,918 | 62,974 | 64,503 | 63,109 | 63,291 | 62,757 | 62,076 | 61,538 | 63,265 | 63,271 | 63,975 | 62,843 | 66,390 | 65,118 | 64,206 | 66,772 | 69,967 | 72,680 | 72,960 | 72,557 | 74,859 | 71,823 | 73,298 | 75,478 | 97,779 | 97,114 | 96,647 | 93,837 | 95,832 | 99,027 | 98,269 | 95,289 | 93,620 | 91,590 | 95,709 | 66,714 | 66,669 | 64,654 | 62,353 | 63,078 | 66,945 | 70,845 | 70,026 | 67,993 | 57,359 | 56,495 | 55,814 | 55,574 | 58,840 | 58,222 | 57,814 | 57,628 | 58,102 | 58,207 | 60,140 | 59,928 | 59,290 | 59,123 | 59,289 | 59,284 | 58,226 | 59,881 | 57,943 | 57,100 | 56,762 | 56,549 | 55,837 | 55,798 | 51,823 | 51,758 | 52,053 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 9,921 | 9,433 | 9,110 | 8,370 | 8,618 | 8,321 | 7,658 | 7,740 | 7,885 | 7,562 | 6,726 | 6,787 | 7,241 | 6,730 | 6,484 | 6,375 | 6,372 | 6,209 | 5,597 | 5,466 | 5,554 | 5,853 | 5,322 | 5,312 | 5,566 | 5,794 | 5,374 | 5,248 | 5,727 | 5,705 | 5,139 | 5,012 | 4,897 | 5,318 | 4,884 | 4,562 | 4,779 | 4,890 | 4,875 | 4,499 | 5,199 | 5,299 | 5,184 | 5,303 | 5,372 | 5,345 | 4,533 | 4,316 | 4,378 | 4,642 | 5,499 | 5,161 | 5,545 | 5,525 | 5,293 | 5,308 | 5,535 | 5,409 | 5,130 | 4,913 | 5,422 | 3,766 | 3,264 | 3,225 | 3,207 | 3,373 | 3,439 | 3,541 | 4,157 | 4,065 | 2,908 | 2,599 | 2,574 | 2,602 | 2,376 | 2,084 | 2,020 | 2,270 | 2,159 | 1,995 | 1,964 | 2,207 | 1,901 | 1,856 | 1,793 | 2,005 | 1,697 | 1,608 | 1,661 | 1,939 | 1,709 | 1,699 | 1,665 | 1,897 | 1,558 | 1,567 | 1,560 |
Short Term Debt
| 3,742 | 2,085 | 3,305 | 3,612 | 2,283 | 2,521 | 3,575 | 3,079 | 3,646 | 2,777 | 1,853 | 1,351 | 1,360 | 1,962 | 2,295 | 1,969 | 2,569 | 2,770 | 1,198 | 3,700 | 6,436 | 4,219 | 6,927 | 7,455 | 6,983 | 5,840 | 5,212 | 4,854 | 5,608 | 4,680 | 5,715 | 5,555 | 5,468 | 3,982 | 4,001 | 3,702 | 3,599 | 841 | 3,330 | 6,247 | 5,883 | 2,835 | 3,891 | 4,286 | 4,177 | 2,639 | 4,830 | 3,075 | 3,531 | 3,851 | 2,183 | 2,168 | 5,143 | 3,836 | 5,739 | 6,160 | 5,757 | 1,865 | 464 | 927 | 1,524 | 966 | 2,617 | 1,615 | 1,781 | 1,662 | 1,719 | 2,942 | 5,244 | 8,107 | 2,856 | 5,432 | 3,461 | 3,740 | 3,712 | 3,858 | 2,371 | 2,073 | 1,584 | 1,388 | 2,986 | 2,795 | 1,659 | 1,979 | 1,429 | 1,871 | 1,974 | 2,436 | 2,219 | 1,467 | 598 | 3,050 | 4,168 | 2,873 | 716 | 350 | 493 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 3,301 | 3,719 | 3,841 | 3,747 | 3,337 | 0 | 0 | 0 | 0 | 0 | 2,919 | 2,800 | 2,709 | 2,806 | 2,964 | 2,788 | 2,443 | 2,421 | 2,605 | 2,391 | 2,249 | 2,444 | 2,457 | 2,318 | 2,201 | 2,464 | 2,449 | 2,350 | 2,177 | 2,295 | 2,481 | 2,403 | 2,187 | 2,332 | 2,478 | 2,495 | 2,302 | 2,675 | 2,993 | 2,910 | 2,886 | 3,191 | 3,361 | 0 | 0 | 0 | 3,522 | 3,928 | 0 | 0 | 4,228 | 0 | 0 | 0 | 3,807 | 3,144 | 3,010 | 0 | 3,356 | 2,987 | 2,716 | 2,566 | 2,754 | 2,653 | 2,799 | 2,575 | 4,814 | 4,349 | 4,002 | 3,784 | 3,980 | 3,856 | 3,358 | 3,397 | 3,729 | 0 | 0 | 0 | 0 | 4,072 | 3,341 | 4,009 | 3,986 | 3,366 | 3,978 | 0 | 0 | 3,429 | -3,050 | 3,345 | -2,873 | 3,436 | 3,300 | 3,530 |
Other Current Liabilities
| 7,340 | 8,031 | 8,658 | 10,448 | 14,387 | 8,171 | 7,703 | 7,183 | 7,000 | 6,392 | 5,742 | 5,440 | 5,502 | 5,316 | 5,480 | 5,741 | 5,609 | 6,180 | 5,890 | 5,373 | 5,014 | 5,250 | 4,871 | 5,031 | 5,172 | 5,103 | 4,922 | 4,730 | 5,463 | 5,408 | 5,181 | 4,996 | 4,692 | 5,117 | 5,072 | 4,732 | 4,800 | 5,191 | 5,432 | 6,042 | 5,384 | 5,830 | 5,540 | 5,326 | 5,776 | 6,412 | 5,906 | 5,742 | 5,938 | 6,380 | 8,163 | 8,725 | 8,610 | 9,084 | 9,328 | 8,812 | 8,487 | 8,386 | 8,032 | 7,929 | 8,635 | 6,759 | 6,175 | 5,463 | 5,327 | 6,009 | 5,137 | 5,347 | 4,853 | 4,914 | 4,430 | 4,235 | 4,392 | 4,131 | 4,783 | 3,756 | 4,310 | 4,381 | 4,194 | 4,437 | 4,231 | 4,076 | 4,293 | 4,173 | 4,393 | 3,985 | 4,038 | 6,113 | 3,950 | 3,763 | 5,740 | 3,880 | 3,905 | 4,105 | 6,145 | 6,203 | 5,380 |
Total Current Liabilities
| 21,003 | 19,549 | 21,073 | 22,430 | 25,288 | 19,013 | 18,936 | 18,002 | 18,531 | 16,731 | 14,321 | 13,578 | 14,103 | 14,008 | 14,259 | 14,085 | 14,550 | 15,159 | 12,685 | 14,539 | 17,004 | 15,322 | 17,120 | 17,798 | 17,721 | 16,737 | 15,508 | 14,832 | 16,798 | 15,793 | 16,035 | 15,563 | 15,057 | 14,417 | 13,957 | 12,996 | 13,178 | 10,922 | 13,637 | 16,788 | 16,466 | 13,964 | 14,615 | 14,915 | 15,325 | 14,396 | 15,269 | 13,133 | 13,847 | 14,873 | 15,845 | 16,054 | 19,298 | 18,445 | 20,360 | 20,280 | 19,779 | 15,660 | 13,626 | 13,769 | 15,581 | 11,491 | 12,056 | 10,303 | 10,315 | 11,044 | 10,295 | 11,830 | 14,254 | 17,086 | 10,194 | 12,266 | 10,427 | 10,473 | 10,871 | 9,698 | 8,701 | 8,724 | 7,937 | 7,820 | 9,181 | 9,078 | 7,853 | 8,008 | 7,615 | 7,861 | 7,709 | 10,157 | 7,830 | 7,169 | 8,047 | 8,629 | 9,738 | 8,875 | 8,419 | 8,120 | 7,433 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 16,413 | 16,287 | 17,120 | 16,633 | 17,285 | 17,424 | 16,877 | 18,639 | 19,064 | 20,765 | 20,334 | 18,350 | 18,852 | 18,009 | 18,168 | 17,535 | 17,408 | 17,746 | 19,400 | 16,483 | 13,787 | 14,610 | 13,022 | 12,211 | 12,907 | 12,532 | 14,852 | 14,857 | 13,180 | 12,972 | 12,918 | 13,226 | 12,906 | 13,217 | 13,105 | 13,578 | 13,800 | 14,557 | 13,029 | 13,090 | 12,822 | 13,865 | 13,988 | 14,255 | 14,772 | 14,482 | 15,089 | 14,986 | 14,970 | 15,574 | 27,323 | 28,081 | 23,198 | 23,095 | 23,139 | 23,420 | 24,288 | 26,859 | 29,571 | 29,103 | 29,496 | 18,024 | 18,108 | 18,610 | 18,385 | 18,589 | 18,874 | 19,348 | 17,428 | 12,902 | 10,600 | 7,085 | 7,081 | 7,081 | 7,081 | 7,478 | 8,476 | 8,475 | 9,723 | 9,723 | 9,724 | 9,723 | 10,972 | 10,972 | 11,696 | 11,591 | 11,639 | 10,940 | 12,513 | 12,976 | 12,871 | 12,548 | 11,804 | 13,134 | 13,654 | 14,236 | 24,111 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 495 | 520 | 561 | 564 | 587 | 0 | 0 | 0 | 0 | 0 | 982 | 1,400 | 1,481 | 1,506 | 1,603 | 1,488 | 1,479 | 1,486 | 1,577 | 1,302 | 1,412 | 1,478 | 1,572 | 1,703 | 1,784 | 1,967 | 2,088 | 2,079 | 2,101 | 2,103 | 2,396 | 2,155 | 2,212 | 2,463 | 2,682 | 2,673 | 3,058 | 2,930 | 3,438 | 2,265 | 2,295 | 2,278 | 2,374 | 3,277 | 3,178 | 3,185 | 3,336 | 7,858 | 6,606 | 6,799 | 6,835 | 4,772 | 4,837 | 4,933 | 5,428 | 5,334 | 5,376 | 5,443 | 4,581 | 4,886 | 4,891 | 5,037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,429 | 3,425 | 3,423 | 3,349 | 3,408 | 3,292 | 3,444 | 3,525 | 3,648 | 3,437 | 3,401 | 3,580 | 3,521 | 3,444 | 3,388 | 3,436 | 3,353 | 3,346 | 3,387 | 3,383 | 3,308 | 3,338 | 3,232 | 3,591 | 3,546 | 3,552 | 3,558 | 3,395 | 3,419 | 3,376 | 4,664 | 4,587 | 4,676 | 4,721 | 4,762 | 4,801 | 4,738 | 4,750 | 5,137 | 5,289 | 5,373 | 5,512 | 5,753 | 6,086 | 6,202 | 6,282 | 6,218 | 6,084 | 6,293 | 6,302 | 6,749 | 6,807 | 6,901 | 6,738 | 7,580 | 7,993 | 8,252 | 7,984 | 6,992 | 7,353 | 7,561 | 4,508 | 4,314 | 4,266 | 4,090 | 4,064 | 5,439 | 5,675 | 5,081 | 4,876 | 3,837 | 3,919 | 3,824 | 3,930 | 5,689 | 5,869 | 5,959 | 6,067 | 5,496 | 5,562 | 5,838 | 5,850 | 5,808 | 5,771 | 5,726 | 5,856 | 5,485 | 5,493 | 5,433 | 5,428 | 5,106 | 5,083 | 5,013 | 5,031 | 1,660 | 1,682 | 1,467 |
Other Non-Current Liabilities
| 2,259 | 2,278 | 2,684 | 2,471 | 2,609 | 2,735 | 2,479 | 2,593 | 3,269 | 3,308 | 3,310 | 2,953 | 3,302 | 2,326 | 2,348 | 2,320 | 2,383 | 2,302 | 2,261 | 2,213 | 2,261 | 2,351 | 2,345 | 2,387 | 2,601 | 2,623 | 2,765 | 2,819 | 2,589 | 2,689 | 1,496 | 1,488 | 1,615 | 1,572 | 1,709 | 2,008 | 1,934 | 1,832 | 1,962 | 2,159 | 2,003 | 2,140 | 2,390 | 2,722 | 2,607 | 2,491 | 2,514 | 2,893 | 2,985 | 3,038 | 3,326 | 3,318 | 3,360 | 3,396 | 3,281 | 3,386 | 3,518 | 3,416 | 3,115 | 2,630 | 3,134 | 2,138 | 2,094 | 2,204 | 2,071 | 7,181 | 5,936 | 6,042 | 5,997 | 5,834 | 5,846 | 5,749 | 5,753 | 5,535 | 4,801 | 4,809 | 4,701 | 4,769 | 5,171 | 5,246 | 5,273 | 5,366 | 5,437 | 5,495 | 5,445 | 5,446 | 5,650 | 5,734 | 5,691 | 5,695 | 5,409 | 5,450 | 5,405 | 5,280 | 4,783 | 4,712 | 4,721 |
Total Non-Current Liabilities
| 22,101 | 21,990 | 23,227 | 22,948 | 23,822 | 24,012 | 23,364 | 25,344 | 25,981 | 27,510 | 27,045 | 24,883 | 25,675 | 24,761 | 25,304 | 24,772 | 24,650 | 24,997 | 26,536 | 23,558 | 20,842 | 21,876 | 19,901 | 19,601 | 20,532 | 20,279 | 22,878 | 22,855 | 21,155 | 21,125 | 21,157 | 21,402 | 21,300 | 21,906 | 21,731 | 22,599 | 22,935 | 23,821 | 22,801 | 23,596 | 23,128 | 24,955 | 24,396 | 25,358 | 25,859 | 25,629 | 27,098 | 27,141 | 27,433 | 28,250 | 45,256 | 44,812 | 40,258 | 40,064 | 38,772 | 39,636 | 40,991 | 43,687 | 45,012 | 44,462 | 45,634 | 29,251 | 29,402 | 29,971 | 29,583 | 29,834 | 30,249 | 31,065 | 28,506 | 23,612 | 20,283 | 16,753 | 16,658 | 16,546 | 17,571 | 18,156 | 19,136 | 19,311 | 20,390 | 20,531 | 20,835 | 20,939 | 22,217 | 22,238 | 22,867 | 22,893 | 22,774 | 22,167 | 23,637 | 24,099 | 23,386 | 23,081 | 22,222 | 23,445 | 20,097 | 20,630 | 30,299 |
Total Liabilities
| 43,104 | 41,539 | 44,300 | 45,378 | 49,110 | 43,025 | 42,300 | 43,346 | 44,512 | 44,241 | 41,366 | 38,461 | 39,778 | 38,769 | 39,563 | 38,857 | 39,200 | 40,156 | 39,221 | 38,097 | 37,846 | 37,198 | 37,021 | 37,399 | 38,253 | 37,016 | 38,386 | 37,687 | 37,953 | 36,918 | 37,192 | 36,965 | 36,357 | 36,323 | 35,688 | 35,595 | 36,113 | 34,743 | 36,438 | 40,384 | 39,594 | 38,919 | 39,011 | 40,273 | 41,184 | 40,025 | 42,367 | 40,274 | 41,280 | 43,123 | 61,101 | 60,866 | 59,556 | 58,509 | 59,132 | 59,916 | 60,770 | 59,347 | 58,638 | 58,231 | 61,215 | 40,742 | 41,458 | 40,274 | 39,898 | 40,878 | 40,544 | 42,895 | 42,760 | 40,698 | 30,477 | 29,019 | 27,085 | 27,019 | 28,442 | 27,854 | 27,837 | 28,035 | 28,327 | 28,351 | 30,016 | 30,017 | 30,070 | 30,246 | 30,482 | 30,754 | 30,483 | 32,324 | 31,467 | 31,268 | 31,433 | 31,710 | 31,960 | 32,320 | 28,516 | 28,750 | 37,732 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 36,263 | 36,476 | 35,331 | 35,108 | 35,074 | 34,236 | 33,866 | 33,458 | 33,040 | 31,481 | 31,437 | 31,431 | 31,163 | 30,806 | 30,305 | 29,538 | 28,903 | 28,402 | 27,702 | 27,040 | 26,961 | 26,653 | 26,345 | 25,348 | 24,954 | 24,491 | 24,075 | 23,305 | 23,315 | 22,749 | 22,296 | 21,648 | 21,468 | 21,149 | 21,366 | 21,127 | 20,970 | 20,700 | 21,707 | 14,725 | 14,582 | 14,529 | 14,298 | 13,666 | 13,315 | 13,419 | 11,878 | 11,117 | 10,756 | 10,457 | 18,921 | 18,800 | 18,298 | 18,012 | 17,695 | 17,300 | 16,876 | 16,619 | 16,621 | 16,393 | 15,971 | 14,636 | 14,394 | 14,016 | 13,661 | 13,345 | 13,623 | 12,670 | 12,389 | 12,209 | 12,058 | 11,945 | 0 | 11,128 | 10,914 | 10,578 | 10,277 | 9,453 | 9,024 | 8,690 | 8,520 | 8,304 | 7,993 | 7,527 | 7,105 | 7,020 | 6,444 | 5,926 | 5,221 | 4,814 | 4,143 | 3,534 | 2,859 | 2,391 | 2,069 | 1,792 | 1,318 |
Accumulated Other Comprehensive Income/Loss
| -11,979 | -12,471 | -11,579 | -11,515 | -11,132 | -10,946 | -11,232 | -10,710 | -10,814 | -10,947 | -11,231 | -10,638 | -10,425 | -10,624 | -10,904 | -10,572 | -10,746 | -10,690 | -11,255 | -11,419 | -11,625 | -10,258 | -10,717 | -10,541 | -10,498 | -10,630 | -10,642 | -10,526 | -9,858 | -9,998 | -9,917 | -10,217 | -10,564 | -11,122 | -9,699 | -9,768 | -9,381 | -9,986 | -9,609 | -8,692 | -9,208 | -7,318 | -4,584 | -2,760 | -3,116 | -2,889 | -3,318 | -4,182 | -3,354 | -2,633 | -6,559 | -6,684 | -5,242 | -6,637 | -4,864 | -2,004 | -2,744 | -3,890 | -4,720 | -5,959 | -4,422 | -3,955 | -4,355 | -4,723 | -6,146 | -5,994 | -2,005 | -1,174 | -1,442 | -1,835 | -2,496 | -2,674 | -3,013 | -3,069 | -1,256 | -1,205 | -1,566 | -1,663 | -1,436 | -1,433 | -1,223 | -1,205 | -1,780 | -1,827 | -1,639 | -1,792 | -2,225 | -1,967 | -2,342 | -2,467 | -2,384 | -2,350 | -2,637 | -2,568 | -2,417 | -2,439 | -2,227 |
Other Total Stockholders Equity
| 1,501 | 2,927 | 4,102 | 4,096 | 4,540 | 5,042 | 5,901 | 5,899 | 6,002 | 6,349 | 6,435 | 6,718 | 7,423 | 8,087 | 8,297 | 8,577 | 8,918 | 9,866 | 10,496 | 10,397 | 10,338 | 10,842 | 11,178 | 11,286 | 11,372 | 11,776 | 12,024 | 12,424 | 12,995 | 13,242 | 13,652 | 14,289 | 14,754 | 15,134 | 15,842 | 16,233 | 16,181 | 17,298 | 17,854 | 18,612 | 19,238 | 20,642 | 21,242 | 21,501 | 21,577 | 21,843 | 23,932 | 24,614 | 24,616 | 24,297 | 24,189 | 24,132 | 24,035 | 23,842 | 23,869 | 23,815 | 23,367 | 23,105 | 23,081 | 22,925 | 22,945 | 15,195 | 15,086 | 15,003 | 14,878 | 14,849 | 14,783 | 16,454 | 16,319 | 16,921 | 17,320 | 18,205 | 31,742 | 20,496 | 20,740 | 20,995 | 21,266 | 21,803 | 22,187 | 22,599 | 22,827 | 22,812 | 23,007 | 23,177 | 23,341 | 23,302 | 23,524 | 23,598 | 23,597 | 23,485 | 23,570 | 23,655 | 23,655 | 23,655 | 23,655 | 23,655 | 15,230 |
Total Shareholders Equity
| 25,785 | 26,932 | 27,854 | 27,689 | 28,482 | 28,332 | 28,535 | 28,647 | 28,228 | 26,883 | 26,641 | 27,511 | 28,161 | 28,269 | 27,698 | 27,543 | 27,075 | 27,578 | 26,943 | 26,018 | 25,674 | 27,275 | 26,806 | 26,093 | 25,828 | 25,637 | 25,457 | 25,203 | 26,452 | 26,111 | 26,031 | 25,720 | 25,658 | 25,161 | 27,509 | 27,592 | 27,770 | 28,012 | 29,952 | 24,645 | 24,612 | 27,853 | 30,956 | 32,407 | 31,776 | 32,373 | 32,492 | 31,549 | 32,018 | 32,215 | 36,551 | 36,248 | 37,091 | 35,217 | 36,700 | 39,111 | 37,499 | 35,834 | 34,982 | 33,359 | 34,494 | 25,876 | 25,125 | 24,296 | 22,393 | 22,200 | 26,401 | 27,950 | 27,266 | 27,295 | 26,882 | 27,476 | 28,729 | 28,555 | 30,398 | 30,368 | 29,977 | 29,593 | 29,775 | 29,856 | 30,124 | 29,911 | 29,220 | 28,877 | 28,807 | 28,530 | 27,743 | 27,557 | 26,476 | 25,832 | 25,329 | 24,839 | 23,877 | 23,478 | 23,307 | 23,008 | 14,321 |
Total Equity
| 25,823 | 26,958 | 27,891 | 27,718 | 28,514 | 28,366 | 28,560 | 28,679 | 28,274 | 26,920 | 26,670 | 27,553 | 28,216 | 28,323 | 27,754 | 27,620 | 27,149 | 27,654 | 27,028 | 26,097 | 25,752 | 27,351 | 26,874 | 26,174 | 25,909 | 25,713 | 25,532 | 25,287 | 26,550 | 26,191 | 26,099 | 25,792 | 25,719 | 25,215 | 27,577 | 27,676 | 27,862 | 28,100 | 30,036 | 24,734 | 24,678 | 27,956 | 31,068 | 32,546 | 31,903 | 32,532 | 32,641 | 31,691 | 32,162 | 32,355 | 36,678 | 36,363 | 37,217 | 35,328 | 36,808 | 39,231 | 37,617 | 35,942 | 35,084 | 33,419 | 34,810 | 25,972 | 25,211 | 24,380 | 22,455 | 22,200 | 26,401 | 27,950 | 27,266 | 27,295 | 26,882 | 27,476 | 28,729 | 28,555 | 30,398 | 30,368 | 29,977 | 29,593 | 29,775 | 29,856 | 30,124 | 29,911 | 29,220 | 28,877 | 28,807 | 28,530 | 27,743 | 27,557 | 26,476 | 25,832 | 25,329 | 24,839 | 23,877 | 23,478 | 23,307 | 23,008 | 14,321 |
Total Liabilities & Shareholders Equity
| 68,927 | 68,497 | 72,191 | 73,096 | 77,624 | 71,391 | 70,860 | 72,025 | 72,786 | 71,161 | 68,036 | 66,014 | 67,994 | 67,092 | 67,317 | 66,477 | 66,349 | 67,810 | 66,249 | 64,194 | 63,598 | 64,549 | 63,895 | 63,573 | 64,162 | 62,729 | 63,918 | 62,974 | 64,503 | 63,109 | 63,291 | 62,757 | 62,076 | 61,538 | 63,265 | 63,271 | 63,975 | 62,843 | 66,390 | 65,118 | 64,206 | 66,772 | 69,967 | 72,680 | 72,960 | 72,557 | 74,859 | 71,823 | 73,298 | 75,478 | 97,779 | 97,114 | 96,647 | 93,837 | 95,832 | 99,027 | 98,269 | 95,289 | 93,620 | 91,590 | 95,709 | 66,714 | 66,669 | 64,654 | 62,353 | 63,078 | 66,945 | 70,845 | 70,026 | 67,993 | 57,359 | 56,495 | 55,814 | 55,574 | 58,840 | 58,222 | 57,814 | 57,628 | 58,102 | 58,207 | 60,140 | 59,928 | 59,290 | 59,123 | 59,289 | 59,284 | 58,226 | 59,881 | 57,943 | 57,100 | 56,762 | 56,549 | 55,837 | 55,798 | 51,823 | 51,758 | 52,053 |