ArcelorMittal S.A.
AMS:MT.AS
24.63 (EUR) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 5,838 | 5,437 | 7,686 | 6,289 | 5,943 | 6,290 | 9,414 | 5,067 | 4,457 | 5,570 | 4,371 | 4,381 | 4,071 | 5,474 | 5,963 | 6,617 | 5,702 | 4,298 | 4,995 | 3,647 | 3,520 | 2,246 | 2,354 | 2,482 | 2,943 | 2,260 | 2,786 | 2,978 | 2,048 | 2,402 | 2,615 | 2,256 | 2,289 | 2,863 | 4,102 | 3,636 | 4,611 | 2,779 | 4,016 | 4,175 | 4,404 | 5,061 | 6,232 | 4,428 | 6,918 | 7,977 | 4,536 | 2,990 | 4,470 | 4,934 | 3,905 | 2,800 | 3,205 | 3,872 | 6,289 | 3,477 | 2,578 | 3,756 | 5,919 | 5,884 | 7,263 | 3,979 | 7,576 | 6,047 | 7,531 | 7,244 | 7,860 | 7,200 | 6,782 | 8,277 | 6,020 | 5,732 | 2,121 | 2,051 | 2,035 | 1,834 | 2,049 | 2,171 | 2,495 | 170 | 143 | 104 | 80 | 71 | 65 | 71 | 77 | 111 | 88 | 79 | 85 | 175 | 240 | 303 | 214 | 246 | 248 | 241 | 170 | 372 | 359 | 522 | 188 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 14 | 14 | 15 | 14 | 10 | 8 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78 | 0 | 66 | 92 | 147 | 0 | 0 | 0 | 337 |
Cash and Short Term Investments
| 5,838 | 5,437 | 7,686 | 6,289 | 5,943 | 6,290 | 9,414 | 5,067 | 4,457 | 5,570 | 4,371 | 4,381 | 4,071 | 5,474 | 5,963 | 6,617 | 5,702 | 4,298 | 4,995 | 3,647 | 3,520 | 2,246 | 2,354 | 2,482 | 2,943 | 2,260 | 2,786 | 2,978 | 2,048 | 2,402 | 2,615 | 2,256 | 2,289 | 2,863 | 4,102 | 3,636 | 4,611 | 2,779 | 4,016 | 4,175 | 4,404 | 5,061 | 6,232 | 4,428 | 6,918 | 7,977 | 4,536 | 2,990 | 4,470 | 4,934 | 3,905 | 2,800 | 3,205 | 3,872 | 6,289 | 3,477 | 2,578 | 3,756 | 5,919 | 5,884 | 7,263 | 3,979 | 7,576 | 6,047 | 7,531 | 7,244 | 7,860 | 7,200 | 6,782 | 8,277 | 6,026 | 5,746 | 2,135 | 2,066 | 2,049 | 1,844 | 2,057 | 2,172 | 2,496 | 170 | 143 | 104 | 80 | 71 | 65 | 71 | 77 | 111 | 88 | 79 | 85 | 175 | 240 | 303 | 292 | 246 | 314 | 333 | 317 | 372 | 359 | 522 | 525 |
Net Receivables
| 4,186 | 4,403 | 5,854 | 4,479 | 4,774 | 4,989 | 3,839 | 4,677 | 5,931 | 6,353 | 5,143 | 5,572 | 5,586 | 3,783 | 3,072 | 3,133 | 3,048 | 3,456 | 3,569 | 4,340 | 5,048 | 5,131 | 4,432 | 4,561 | 4,839 | 5,012 | 3,863 | 4,443 | 4,263 | 3,971 | 2,974 | 3,412 | 3,500 | 3,325 | 2,679 | 3,687 | 4,283 | 4,253 | 3,696 | 4,940 | 5,260 | 5,547 | 4,886 | 5,772 | 5,866 | 6,130 | 5,085 | 6,403 | 6,996 | 7,939 | 6,452 | 8,194 | 8,625 | 7,994 | 5,725 | 7,578 | 7,366 | 6,733 | 5,750 | 6,623 | 6,228 | 6,335 | 9,332 | 13,393 | 14,795 | 11,694 | 9,533 | 10,402 | 11,246 | 10,318 | 8,769 | 9,545 | 2,895 | 2,957 | 2,287 | 2,572 | 2,434 | 2,085 | 2,006 | 857 | 695 | 617 | 507 | 493 | 548 | 505 | 529 | 532 | 521 | 504 | 451 | 508 | 525 | 619 | 601 | 627 | 684 | 684 | 679 | 672 | 634 | 638 | 618 |
Inventory
| 17,690 | 18,372 | 18,759 | 18,852 | 20,036 | 19,820 | 20,087 | 20,566 | 23,303 | 22,171 | 19,858 | 18,806 | 16,286 | 13,228 | 12,328 | 12,327 | 14,269 | 15,626 | 17,296 | 18,938 | 20,550 | 20,583 | 20,744 | 18,380 | 17,745 | 18,952 | 17,986 | 17,780 | 17,458 | 16,393 | 14,734 | 13,598 | 12,914 | 12,866 | 13,424 | 14,352 | 15,466 | 15,537 | 17,304 | 17,548 | 18,627 | 18,888 | 19,240 | 18,495 | 18,067 | 18,389 | 19,025 | 19,980 | 19,462 | 21,204 | 21,689 | 23,397 | 23,920 | 21,595 | 19,583 | 21,625 | 19,458 | 17,873 | 16,835 | 16,900 | 16,796 | 19,917 | 24,741 | 30,173 | 27,591 | 23,213 | 21,750 | 20,792 | 19,448 | 19,319 | 19,238 | 18,543 | 5,856 | 5,839 | 6,036 | 5,529 | 5,979 | 4,209 | 4,013 | 1,106 | 947 | 852 | 828 | 851 | 912 | 915 | 873 | 810 | 760 | 726 | 805 | 844 | 840 | 883 | 1,015 | 1,016 | 994 | 969 | 1,045 | 1,023 | 890 | 952 | 1,072 |
Other Current Assets
| 3,229 | 3,462 | 201 | 3,505 | 3,636 | 4,655 | 3,778 | 6,114 | 7,189 | 6,487 | 5,567 | 4,421 | 3,344 | 3,160 | 2,281 | 2,094 | 2,271 | 2,551 | 2,756 | 2,830 | 3,123 | 3,000 | 2,834 | 2,799 | 2,802 | 2,653 | 1,931 | 2,719 | 2,286 | 2,251 | 1,665 | 1,537 | 1,667 | 2,793 | 1,859 | 2,046 | 2,402 | 2,492 | 2,627 | 2,962 | 3,122 | 3,406 | 3,375 | 3,410 | 3,862 | 3,319 | 3,148 | 4,521 | 4,292 | 3,967 | 3,643 | 4,246 | 4,376 | 4,605 | 6,918 | 4,756 | 4,193 | 4,088 | 1 | 4,923 | 4,623 | 4,014 | 2,754 | 7,080 | 6,762 | 6,252 | 3,663 | 5,725 | 6,091 | 5,838 | 3,969 | 3,830 | 2,271 | 1,375 | 1,340 | 1,272 | 1,853 | 1,544 | 1,110 | 247 | 173 | 175 | 135 | 126 | 141 | 152 | 133 | 136 | 127 | 116 | 102 | 92 | 107 | 112 | 97 | 84 | 95 | 98 | 115 | 82 | 62 | 68 | 83 |
Total Current Assets
| 31,008 | 31,674 | 33,240 | 33,125 | 34,389 | 35,754 | 37,118 | 36,424 | 40,988 | 40,581 | 34,939 | 33,180 | 29,400 | 30,499 | 27,973 | 30,240 | 25,218 | 25,931 | 28,616 | 29,870 | 32,499 | 32,910 | 32,475 | 30,809 | 31,429 | 29,101 | 26,745 | 28,047 | 26,406 | 25,143 | 22,247 | 20,969 | 20,768 | 22,148 | 22,326 | 23,765 | 26,887 | 25,061 | 28,057 | 30,103 | 31,538 | 33,523 | 34,025 | 32,503 | 34,713 | 35,815 | 31,794 | 33,894 | 35,220 | 38,044 | 35,605 | 38,637 | 40,126 | 38,066 | 42,675 | 37,436 | 33,595 | 32,450 | 32,807 | 34,330 | 34,910 | 34,245 | 44,414 | 56,693 | 56,679 | 48,403 | 45,328 | 44,119 | 43,567 | 43,752 | 39,362 | 37,664 | 13,157 | 12,237 | 11,712 | 11,217 | 12,323 | 10,010 | 9,625 | 2,380 | 1,958 | 1,748 | 1,550 | 1,541 | 1,666 | 1,643 | 1,612 | 1,589 | 1,496 | 1,425 | 1,443 | 1,619 | 1,712 | 1,917 | 2,005 | 1,973 | 2,087 | 2,084 | 2,156 | 2,149 | 1,945 | 2,180 | 2,298 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 33,142 | 33,477 | 33,656 | 33,494 | 33,682 | 32,900 | 30,167 | 28,515 | 29,542 | 30,161 | 30,075 | 29,599 | 30,229 | 29,498 | 30,622 | 31,326 | 33,766 | 33,522 | 36,231 | 35,903 | 36,725 | 36,647 | 35,638 | 34,027 | 34,290 | 37,031 | 36,971 | 36,471 | 35,765 | 35,049 | 34,831 | 35,807 | 35,978 | 36,213 | 35,780 | 40,480 | 42,545 | 41,694 | 46,593 | 48,162 | 50,835 | 50,876 | 51,364 | 51,792 | 51,580 | 52,507 | 53,834 | 53,734 | 53,170 | 54,998 | 54,251 | 54,052 | 56,124 | 55,477 | 54,344 | 57,568 | 54,715 | 57,866 | 60,385 | 61,414 | 60,715 | 58,470 | 60,755 | 63,760 | 66,350 | 63,948 | 61,994 | 59,341 | 57,836 | 54,351 | 54,696 | 52,849 | 15,329 | 15,555 | 15,539 | 10,913 | 10,904 | 7,277 | 7,562 | 3,030 | 3,028 | 3,047 | 3,091 | 3,087 | 3,050 | 3,031 | 3,035 | 3,057 | 3,083 | 3,074 | 3,109 | 3,161 | 3,177 | 3,233 | 3,299 | 3,278 | 3,282 | 3,297 | 3,333 | 3,308 | 3,227 | 3,200 | 3,205 |
Goodwill
| 0 | 0 | 3,908 | 0 | 0 | 0 | 3,767 | 0 | 0 | 0 | 3,931 | 0 | 0 | 0 | 3,992 | 0 | 0 | 0 | 5,104 | 0 | 0 | 0 | 4,986 | 0 | 0 | 0 | 5,294 | 0 | 0 | 0 | 5,248 | 0 | 0 | 0 | 5,143 | 0 | 0 | 0 | 7,322 | 0 | 0 | 0 | 7,735 | 0 | 0 | 0 | 8,164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,629 | 17,154 | 17,854 | 15,984 | 12,663 | 14,979 | 14,954 | 10,720 | 8,020 | 10,574 | 1,898 | 1,671 | 0 | 0 | 0 | 0 | 0 | 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
| 4,947 | 5,016 | 1,194 | 4,885 | 5,074 | 5,023 | 1,136 | 4,035 | 4,307 | 4,564 | 494 | 4,309 | 4,557 | 4,212 | 320 | 4,195 | 4,944 | 4,911 | 328 | 5,408 | 5,480 | 5,549 | 742 | 5,329 | 5,451 | 5,759 | 443 | 5,856 | 5,769 | 5,716 | 403 | 5,756 | 5,837 | 5,689 | 449 | 6,779 | 7,279 | 7,104 | 782 | 8,340 | 8,753 | 8,716 | 999 | 9,001 | 9,123 | 9,365 | 1,417 | 13,854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,490 | 0 | 0 | 0 | 2,368 | 0 | 0 | 0 | 2,762 | 0 | 0 | 0 | 1,439 | 103 | 102 | 104 | 106 | 113 | 112 | 115 | 117 | 85 | 85 | 85 | 83 | 92 | 93 | 0 | 0 | 0 | 0 | 0 | 102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 4,947 | 5,016 | 5,102 | 4,885 | 5,074 | 5,023 | 4,903 | 4,035 | 4,307 | 4,564 | 4,425 | 4,309 | 4,557 | 4,212 | 4,312 | 4,195 | 4,944 | 4,911 | 5,432 | 5,408 | 5,480 | 5,549 | 5,728 | 5,329 | 5,451 | 5,759 | 5,737 | 5,856 | 5,769 | 5,716 | 5,651 | 5,756 | 5,837 | 5,689 | 5,592 | 6,779 | 7,279 | 7,104 | 8,104 | 8,340 | 8,753 | 8,716 | 8,734 | 9,001 | 9,123 | 9,365 | 9,581 | 13,854 | 13,749 | 14,205 | 14,053 | 14,683 | 15,134 | 15,051 | 14,373 | 16,443 | 15,720 | 16,385 | 17,034 | 17,005 | 16,397 | 15,754 | 16,119 | 17,154 | 17,854 | 15,984 | 15,031 | 14,979 | 14,954 | 10,720 | 10,782 | 10,574 | 1,898 | 1,671 | 1,439 | 103 | 102 | 104 | 106 | 113 | 112 | 115 | 117 | 85 | 85 | 85 | 83 | 92 | 93 | 0 | 0 | 0 | 0 | 0 | 102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 10,451 | 10,141 | 10,591 | 11,171 | 11,142 | 10,904 | 10,765 | 10,742 | 11,858 | 10,888 | 10,319 | 10,134 | 11,382 | 7,205 | 6,817 | 6,488 | 6,321 | 6,334 | 6,529 | 4,826 | 5,881 | 5,000 | 4,906 | 4,863 | 5,958 | 5,231 | 5,084 | 4,943 | 5,847 | 4,470 | 4,297 | 4,419 | 5,327 | 4,457 | 4,911 | 5,472 | 6,635 | 5,394 | 5,833 | 6,536 | 6,948 | 6,907 | 7,195 | 6,957 | 6,913 | 6,923 | 7,286 | 7,023 | 7,028 | 7,254 | 17,971 | 19,956 | 22,135 | 21,490 | 19,512 | 19,179 | 16,713 | 17,234 | 10,052 | 16,588 | 15,096 | 12,029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9,563 | 9,521 | 9,469 | 8,884 | 8,901 | 8,571 | 8,554 | 8,033 | 7,974 | 8,018 | 8,147 | 7,787 | 7,824 | 7,831 | 7,866 | 8,052 | 8,674 | 8,669 | 8,680 | 8,449 | 8,412 | 8,318 | 8,287 | 7,487 | 7,496 | 7,170 | 7,055 | 6,697 | 6,470 | 5,931 | 5,837 | 6,001 | 5,956 | 6,163 | 6,625 | 7,193 | 7,214 | 6,982 | 7,962 | 8,280 | 8,972 | 9,075 | 8,938 | 8,408 | 8,134 | 7,994 | 8,130 | 6,307 | 6,303 | 6,639 | 6,081 | -14,683 | -15,134 | -15,051 | 6,603 | -16,443 | -15,720 | -16,385 | 4,838 | -17,005 | -16,397 | -15,754 | 751 | 0 | 0 | 0 | 1,629 | 1,618 | 1,503 | 1,563 | 1,670 | 2,339 | 914 | 885 | 785 | 791 | 730 | 789 | 855 | 344 | 454 | 512 | 535 | 471 | 444 | 437 | 438 | 276 | 286 | 282 | 273 | 0 | 0 | 0 | 93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1,736 | 2,118 | 1,859 | 2,180 | 2,235 | 2,108 | 3,040 | 3,467 | 2,357 | 3,287 | 2,607 | 3,082 | 2,032 | 4,404 | 4,462 | 2,224 | 2,378 | 1,961 | 2,420 | 3,691 | 3,369 | 4,236 | 4,215 | 3,288 | 2,340 | 3,671 | 3,705 | 2,498 | 1,203 | 2,182 | 2,279 | 2,083 | 1,153 | 1,889 | 1,612 | 1,901 | 1,372 | 2,282 | 2,630 | 2,652 | 2,557 | 2,251 | 2,052 | 2,505 | 2,170 | 3,163 | 3,948 | 3,819 | 3,451 | 3,830 | -6,081 | 14,683 | 15,134 | 15,051 | -6,603 | 16,443 | 15,720 | 16,385 | 2,581 | 17,005 | 16,397 | 15,754 | 11,049 | 15,982 | 15,381 | 13,066 | 9,643 | 7,568 | 6,989 | 6,398 | 5,656 | 5,697 | 1,497 | 1,535 | 1,567 | 1,604 | 1,217 | 993 | 1,005 | 377 | 372 | 366 | 342 | 339 | 343 | 337 | 344 | 380 | 386 | 490 | 488 | 672 | 683 | 702 | 479 | 538 | 519 | 511 | 477 | 468 | 440 | 443 | 424 |
Total Non-Current Assets
| 59,839 | 60,273 | 60,677 | 60,614 | 61,034 | 59,506 | 57,429 | 54,792 | 56,038 | 56,918 | 55,573 | 54,911 | 56,024 | 53,150 | 54,079 | 52,285 | 56,083 | 55,397 | 59,292 | 58,277 | 59,867 | 59,750 | 58,774 | 54,994 | 55,535 | 58,862 | 58,552 | 56,465 | 55,054 | 53,348 | 52,895 | 54,066 | 54,251 | 54,411 | 54,520 | 61,825 | 65,045 | 63,456 | 71,122 | 73,970 | 78,065 | 77,825 | 78,283 | 78,663 | 77,920 | 79,952 | 82,779 | 84,737 | 83,701 | 86,926 | 86,275 | 88,691 | 93,393 | 92,018 | 88,229 | 93,190 | 87,148 | 91,485 | 94,890 | 95,007 | 92,208 | 86,253 | 88,674 | 96,896 | 99,585 | 92,998 | 88,297 | 83,506 | 81,282 | 73,032 | 72,804 | 71,459 | 19,638 | 19,646 | 19,330 | 13,411 | 12,953 | 9,163 | 9,528 | 3,864 | 3,966 | 4,040 | 4,085 | 3,982 | 3,922 | 3,890 | 3,900 | 3,805 | 3,848 | 3,846 | 3,870 | 3,833 | 3,860 | 3,935 | 3,973 | 3,816 | 3,801 | 3,808 | 3,810 | 3,776 | 3,667 | 3,643 | 3,629 |
Total Assets
| 90,847 | 91,947 | 93,917 | 93,739 | 95,423 | 95,260 | 94,547 | 91,216 | 97,026 | 97,499 | 90,512 | 88,091 | 85,424 | 83,649 | 82,052 | 82,525 | 81,301 | 81,328 | 87,908 | 88,147 | 92,366 | 92,660 | 91,249 | 85,803 | 86,964 | 87,963 | 85,297 | 84,512 | 81,460 | 78,491 | 75,142 | 75,035 | 75,019 | 76,559 | 76,846 | 85,590 | 91,932 | 88,517 | 99,179 | 104,073 | 109,603 | 111,348 | 112,308 | 111,166 | 112,633 | 115,767 | 114,573 | 118,631 | 118,921 | 124,970 | 121,880 | 127,328 | 133,519 | 130,084 | 130,904 | 130,626 | 120,743 | 123,935 | 127,697 | 129,337 | 127,118 | 120,498 | 133,088 | 153,589 | 156,264 | 141,401 | 133,625 | 127,625 | 124,849 | 116,784 | 112,166 | 109,123 | 32,795 | 31,883 | 31,042 | 24,628 | 25,276 | 19,173 | 19,153 | 6,244 | 5,924 | 5,788 | 5,635 | 5,523 | 5,588 | 5,533 | 5,512 | 5,394 | 5,344 | 5,271 | 5,313 | 5,452 | 5,572 | 5,852 | 5,978 | 5,789 | 5,888 | 5,892 | 5,966 | 5,925 | 5,612 | 5,823 | 5,927 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 12,493 | 12,674 | 13,245 | 12,315 | 13,454 | 13,312 | 13,532 | 13,384 | 16,736 | 16,200 | 15,093 | 14,108 | 14,076 | 12,231 | 11,525 | 9,389 | 10,019 | 11,968 | 12,614 | 12,440 | 14,418 | 14,232 | 13,981 | 11,797 | 12,418 | 13,494 | 13,428 | 12,074 | 12,555 | 12,043 | 11,633 | 9,237 | 8,876 | 8,586 | 8,977 | 9,455 | 10,291 | 10,276 | 11,450 | 11,507 | 12,494 | 12,181 | 12,604 | 11,908 | 12,499 | 11,558 | 11,418 | 11,732 | 12,450 | 12,879 | 1,092 | 13,772 | 14,864 | 0 | 13,256 | 0 | 0 | 11,719 | 10,676 | 9,777 | 8,106 | 8,371 | 10,501 | 17,087 | 19,134 | 15,879 | 13,991 | 12,248 | 11,853 | 10,909 | 10,717 | 9,926 | 2,617 | 2,482 | 2,504 | 2,003 | 1,991 | 1,743 | 1,899 | 695 | 629 | 636 | 577 | 557 | 565 | 603 | 607 | 572 | 584 | 568 | 540 | 1,001 | 954 | 1,027 | 640 | 938 | 973 | 957 | 606 | 977 | 760 | 735 | 408 |
Short Term Debt
| 2,357 | 1,873 | 2,312 | 2,310 | 1,809 | 2,827 | 2,583 | 2,580 | 2,719 | 2,413 | 1,913 | 1,796 | 2,639 | 2,813 | 2,507 | 3,776 | 3,134 | 3,147 | 2,869 | 3,337 | 3,107 | 2,739 | 3,167 | 4,662 | 4,556 | 4,084 | 2,785 | 5,764 | 3,936 | 3,452 | 1,885 | 1,817 | 1,123 | 3,883 | 2,308 | 2,455 | 3,239 | 2,441 | 2,522 | 4,383 | 3,702 | 5,336 | 4,092 | 3,592 | 4,140 | 4,234 | 4,339 | 4,790 | 4,794 | 2,991 | 2,784 | 3,626 | 3,688 | 3,718 | 6,716 | 5,359 | 5,599 | 4,990 | 4,135 | 5,676 | 7,962 | 7,614 | 8,409 | 10,140 | 10,329 | 9,537 | 9,686 | 9,594 | 7,617 | 5,829 | 5,491 | 2,965 | 169 | 376 | 334 | 259 | 511 | 369 | 341 | 394 | 167 | 225 | 363 | 391 | 268 | 269 | 262 | 281 | 247 | 231 | 338 | 334 | 340 | 298 | 391 | 588 | 529 | 737 | 457 | 360 | 383 | 556 | 549 |
Tax Payables
| 327 | 0 | 297 | 0 | 249 | 0 | 318 | 0 | 757 | 0 | 1,266 | 0 | 1,045 | 0 | 464 | 0 | 377 | 0 | 378 | 0 | 282 | 0 | 238 | 0 | 312 | 0 | 232 | 0 | 328 | 0 | 133 | 0 | 137 | 0 | 133 | 0 | 161 | 0 | 230 | 0 | 0 | 0 | 179 | 0 | 0 | 0 | 160 | 0 | 0 | 0 | 367 | 0 | 0 | 0 | 471 | 0 | 0 | 0 | 314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -175 | 0 | 109 | 0 | 0 | 0 | 67 | 0 | 0 | 0 | 63 | 0 | 1,045 | 5,729 | 73 | 6,036 | 377 | 0 | 49 | 5,288 | 5,549 | 5,699 | 58 | 4,864 | 4,893 | 5,389 | 69 | 5,229 | 4,930 | 4,853 | 39 | 5,350 | 5,532 | 5,855 | 56 | 5,754 | 161 | 0 | 59 | 6,716 | 7,351 | 7,679 | 52 | 7,331 | 0 | 0 | 161 | -11,732 | 0 | 0 | 218 | 0 | 0 | 0 | 8,714 | 0 | 0 | 0 | 8,708 | 0 | 0 | 0 | 1,949 | 0 | 0 | 0 | 2,008 | 0 | 0 | 0 | 2,238 | 0 | 0 | 0 | 0 | 3,256 | 3,205 | 2,282 | 2,340 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -281 | -247 | -231 | -338 | -334 | -340 | -298 | -313 | -588 | -463 | -645 | 0 | -360 | -383 | -556 | 0 |
Other Current Liabilities
| 5,631 | 5,890 | 6,103 | 5,826 | 5,791 | 6,687 | 6,216 | 6,556 | 6,514 | 7,491 | 7,098 | 7,527 | 5,156 | 3,271 | 8,562 | 5,642 | 5,802 | 5,645 | 5,755 | 29 | 35 | 828 | 6,249 | 722 | 846 | 42 | 5,128 | 40 | 39 | 38 | 4,558 | 115 | 223 | 208 | 6,700 | 37 | 5,862 | 6,211 | 7,092 | 158 | 42 | 194 | 8,487 | 393 | 8,243 | 7,416 | 7,900 | 19,941 | 8,334 | 8,276 | 19,730 | 8,527 | 8,545 | 23,239 | 2,037 | 22,104 | 20,932 | 7,322 | 11 | 9,343 | 9,545 | 9,908 | 9,901 | 12,250 | 12,740 | 10,352 | 6,524 | 10,703 | 10,741 | 10,061 | 6,114 | 7,471 | 3,025 | 2,841 | 2,777 | 70 | 70 | 1,375 | 1,650 | 612 | 556 | 493 | 520 | 491 | 414 | 394 | 405 | 723 | 674 | 577 | 669 | 334 | 340 | 298 | 716 | 588 | 463 | 645 | 377 | 360 | 383 | 556 | 377 |
Total Current Liabilities
| 20,306 | 20,437 | 21,769 | 20,451 | 21,054 | 22,826 | 22,398 | 22,520 | 25,969 | 26,104 | 24,167 | 23,431 | 22,916 | 24,044 | 22,667 | 24,843 | 19,332 | 20,760 | 21,287 | 21,094 | 23,109 | 23,498 | 23,455 | 22,045 | 22,713 | 23,009 | 21,410 | 23,107 | 21,460 | 20,386 | 18,115 | 16,519 | 15,754 | 18,532 | 18,041 | 17,701 | 19,553 | 18,928 | 21,123 | 22,764 | 23,589 | 25,390 | 25,235 | 23,224 | 24,882 | 23,208 | 23,818 | 24,731 | 25,578 | 24,146 | 23,824 | 25,925 | 27,097 | 26,957 | 30,723 | 27,463 | 26,531 | 24,031 | 23,530 | 24,796 | 25,613 | 25,893 | 30,760 | 39,477 | 42,203 | 35,768 | 32,209 | 32,545 | 30,211 | 26,799 | 24,560 | 20,362 | 5,811 | 5,699 | 5,615 | 5,588 | 5,777 | 5,769 | 6,230 | 1,701 | 1,352 | 1,354 | 1,460 | 1,439 | 1,247 | 1,266 | 1,274 | 1,295 | 1,258 | 1,145 | 1,209 | 1,335 | 1,294 | 1,325 | 1,434 | 1,526 | 1,502 | 1,694 | 1,440 | 1,337 | 1,143 | 1,291 | 1,334 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 8,770 | 8,348 | 8,369 | 8,233 | 8,651 | 8,650 | 9,067 | 6,414 | 6,069 | 6,309 | 6,488 | 6,453 | 6,589 | 8,552 | 9,815 | 9,608 | 10,414 | 10,650 | 11,471 | 10,968 | 10,723 | 10,591 | 9,316 | 8,280 | 8,963 | 9,309 | 10,143 | 9,185 | 10,220 | 11,047 | 11,789 | 12,632 | 14,019 | 16,309 | 17,478 | 17,932 | 18,031 | 16,986 | 17,275 | 17,487 | 18,132 | 18,226 | 18,219 | 18,469 | 18,943 | 21,745 | 21,965 | 21,827 | 21,689 | 25,523 | 23,634 | 24,061 | 24,530 | 22,758 | 19,292 | 20,177 | 17,234 | 19,420 | 20,677 | 21,787 | 22,164 | 23,076 | 25,667 | 28,422 | 27,920 | 25,119 | 22,085 | 19,775 | 22,389 | 21,200 | 21,645 | 25,649 | 8,089 | 7,940 | 7,974 | 3,534 | 4,213 | 1,508 | 1,639 | 1,370 | 1,950 | 2,101 | 1,914 | 1,901 | 1,984 | 1,978 | 2,022 | 2,069 | 2,075 | 2,101 | 2,041 | 2,099 | 2,124 | 2,307 | 2,124 | 1,922 | 2,006 | 1,845 | 2,184 | 2,332 | 2,317 | 2,333 | 2,400 |
Deferred Revenue Non-Current
| 4,027 | 0 | 4,878 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,480 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,066 | 0 | 0 | 0 | 9,060 | 0 | 0 | 0 | 10,151 | 0 | 0 | 0 | 10,277 | 0 | 0 | 0 | 11,138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,704 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,270 | 2,330 | 2,432 | 2,573 | 2,722 | 2,596 | 2,666 | 2,394 | 2,489 | 2,494 | 2,369 | 1,953 | 1,958 | 1,812 | 1,832 | 1,928 | 2,039 | 2,075 | 2,331 | 2,160 | 2,284 | 2,337 | 2,374 | 2,483 | 2,506 | 2,605 | 2,684 | 2,713 | 2,690 | 2,626 | 2,529 | 2,453 | 2,405 | 2,322 | 2,496 | 2,417 | 2,707 | 2,670 | 3,004 | 3,108 | 3,235 | 3,190 | 3,115 | 2,703 | 2,690 | 2,896 | 3,228 | 3,123 | 3,266 | 3,681 | 3,680 | 3,678 | 4,010 | 3,997 | 4,006 | 5,126 | 4,846 | 5,000 | 5,144 | 5,918 | 5,669 | 5,527 | 6,395 | 7,639 | 8,309 | 8,387 | 7,927 | 7,878 | 7,625 | 7,419 | 7,274 | 7,646 | 1,463 | 1,445 | 1,602 | 857 | 909 | 928 | 955 | 159 | 106 | 87 | 74 | 76 | 84 | 67 | 69 | 105 | 106 | 129 | 134 | 0 | 0 | 0 | 137 | 0 | 0 | 0 | 130 | 0 | 0 | 0 | 87 |
Other Non-Current Liabilities
| 1,175 | 5,175 | 401 | 4,943 | 5,087 | 5,067 | 4,826 | 5,971 | 6,053 | 6,397 | 6,144 | 6,933 | 1,156 | 7,259 | 7,501 | 8,510 | 11,918 | 11,820 | 12,336 | 11,696 | 3,073 | 11,945 | 11,996 | 10,405 | 1,387 | 10,349 | 10,205 | 10,966 | 687 | 10,503 | 10,384 | 10,844 | 559 | 11,587 | 11,261 | 11,481 | 670 | 11,634 | 12,617 | 11,524 | 12,423 | 12,478 | 12,566 | 14,373 | 14,455 | 14,963 | 10,365 | 10,107 | 10,105 | 10,334 | 10,265 | 10,288 | 11,381 | 11,372 | 10,783 | 11,643 | 11,258 | 12,397 | 3,244 | 12,928 | 12,361 | 10,542 | 11,036 | 11,806 | 10,683 | 9,684 | 9,869 | 8,667 | 9,677 | 8,182 | 8,496 | 8,531 | 3,874 | 4,019 | 3,867 | 3,049 | 3,431 | 2,664 | 2,740 | 2,006 | 1,998 | 2,024 | 2,038 | 1,897 | 2,050 | 2,035 | 2,019 | 1,586 | 1,578 | 1,591 | 1,591 | 1,411 | 1,404 | 1,409 | 1,399 | 1,426 | 1,438 | 1,455 | 1,358 | 1,443 | 1,359 | 1,406 | 1,305 |
Total Non-Current Liabilities
| 16,242 | 15,853 | 16,080 | 15,749 | 16,460 | 16,313 | 16,559 | 14,779 | 14,611 | 15,200 | 15,001 | 15,339 | 16,183 | 17,623 | 19,148 | 20,046 | 24,371 | 24,545 | 26,138 | 24,824 | 25,146 | 24,873 | 23,686 | 21,168 | 21,916 | 22,263 | 23,032 | 22,864 | 23,748 | 24,176 | 24,702 | 25,929 | 27,260 | 30,218 | 31,235 | 31,830 | 32,546 | 31,290 | 32,896 | 32,119 | 33,790 | 33,894 | 33,900 | 35,545 | 36,088 | 39,604 | 35,558 | 35,057 | 35,060 | 39,538 | 37,579 | 38,027 | 39,921 | 38,127 | 34,081 | 36,946 | 33,338 | 36,817 | 38,769 | 40,633 | 40,194 | 39,145 | 43,098 | 47,867 | 46,912 | 43,190 | 39,881 | 36,320 | 39,691 | 36,801 | 37,415 | 41,826 | 13,426 | 13,404 | 13,443 | 7,440 | 8,553 | 5,100 | 5,334 | 3,535 | 4,054 | 4,212 | 4,026 | 3,874 | 4,118 | 4,080 | 4,110 | 3,760 | 3,759 | 3,821 | 3,766 | 3,510 | 3,528 | 3,716 | 3,660 | 3,348 | 3,444 | 3,300 | 3,672 | 3,775 | 3,676 | 3,739 | 3,792 |
Total Liabilities
| 36,548 | 36,290 | 37,849 | 36,200 | 37,514 | 39,139 | 38,957 | 37,299 | 40,580 | 41,304 | 39,168 | 38,770 | 39,099 | 41,667 | 41,815 | 44,889 | 43,703 | 45,305 | 47,425 | 45,918 | 48,255 | 48,371 | 47,141 | 43,213 | 44,629 | 45,272 | 44,442 | 45,971 | 45,208 | 44,562 | 42,817 | 42,448 | 43,014 | 48,750 | 49,276 | 49,531 | 52,099 | 50,218 | 54,019 | 54,883 | 57,379 | 59,284 | 59,135 | 58,769 | 60,970 | 62,812 | 59,376 | 59,788 | 60,638 | 63,684 | 61,403 | 63,952 | 67,018 | 65,084 | 64,804 | 64,409 | 59,869 | 60,848 | 62,299 | 65,429 | 65,807 | 65,038 | 73,858 | 87,344 | 89,115 | 78,958 | 72,090 | 68,865 | 69,902 | 63,600 | 61,975 | 62,188 | 19,237 | 19,103 | 19,058 | 13,028 | 14,330 | 10,869 | 11,564 | 5,236 | 5,406 | 5,566 | 5,486 | 5,313 | 5,365 | 5,346 | 5,384 | 5,055 | 5,017 | 4,966 | 4,975 | 4,845 | 4,822 | 5,041 | 5,094 | 4,874 | 4,946 | 4,994 | 5,112 | 5,112 | 4,819 | 5,030 | 5,126 |
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 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 303 | 53,591 | 303 | 55,406 | 303 | 53,974 | 312 | 51,563 | 312 | 53,798 | 350 | 47,116 | 393 | 40,000 | 393 | 35,838 | 393 | 34,249 | 364 | 40,242 | 364 | 42,286 | 364 | 40,590 | 364 | 40,608 | 401 | 36,374 | 401 | 31,743 | 401 | 30,336 | 401 | 25,580 | 10,011 | 33,275 | 10,011 | 35,452 | 10,011 | 46,036 | 10,011 | 48,735 | 10,011 | 48,923 | 10,011 | 49,522 | 9,403 | 55,112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,269 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 14 | 60 | 60 | 60 | 60 | 60 | 59 | 59 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 4 |
Retained Earnings
| 47,350 | 0 | 46,264 | 0 | 48,318 | 0 | 45,442 | 0 | 44,240 | 0 | 36,702 | 0 | 28,187 | 0 | 22,097 | 0 | 21,202 | 0 | 22,883 | 0 | 25,375 | 0 | 25,611 | 0 | 23,570 | 0 | 20,635 | 0 | 18,377 | 0 | 16,049 | 0 | 14,978 | 0 | 13,902 | 0 | 21,295 | 0 | 22,182 | 0 | 23,108 | 0 | 24,037 | 0 | 25,428 | 0 | 25,633 | 0 | 0 | 0 | 30,531 | 0 | 0 | 0 | 31,647 | 0 | 0 | 0 | 29,738 | 0 | 0 | 0 | 30,403 | 0 | 0 | 0 | 23,552 | 0 | 0 | 0 | 14,974 | 13,384 | 9,470 | 0 | 7,891 | 7,315 | 6,904 | 5,886 | 4,739 | 1,094 | 635 | 309 | 207 | 189 | 199 | 186 | 141 | 90 | 64 | 55 | 92 | 175 | 622 | 344 | 401 | 433 | 0 | 0 | 320 | 0 | 0 | 0 | 253 |
Accumulated Other Comprehensive Income/Loss
| -20,908 | 0 | -18,942 | 0 | -19,724 | 0 | -22,772 | 0 | -22,996 | 0 | -18,072 | 0 | -17,401 | 0 | -19,759 | 0 | -20,760 | 0 | -18,950 | 0 | -17,930 | 0 | -18,214 | 0 | -17,928 | 0 | -16,733 | 0 | -19,224 | 0 | -20,770 | 0 | -20,078 | 0 | -20,358 | 0 | -16,204 | 0 | -11,804 | 0 | -4,042 | 0 | -6,577 | 0 | -7,001 | 0 | -2,631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 751 | 61,842 | 63,067 | 57,889 | 5,107 | 52,079 | 48,549 | 44,642 | 1,654 | 302 | -376 | 8,468 | -146 | 125 | -142 | 209 | 619 | -525 | -550 | -540 | -541 | -462 | -458 | -488 | -504 | -242 | -226 | -238 | -241 | 432 | 128 | 467 | -1,008 | 482 | -880 | -880 | 50 | -410 | -410 | -410 | 64 |
Other Total Stockholders Equity
| 25,459 | 0 | 26,336 | 0 | 26,823 | 0 | 30,170 | 0 | 32,436 | 0 | 30,126 | 0 | 32,986 | 0 | 35,549 | 0 | 34,939 | 0 | 34,224 | 0 | 34,224 | 0 | 34,325 | 0 | 34,314 | 0 | 34,486 | 0 | 34,473 | 0 | 34,455 | 0 | 34,455 | 0 | 21,717 | 0 | 21,711 | 0 | 21,697 | 0 | 19,846 | 0 | 22,322 | 0 | 19,825 | 0 | 19,318 | -55,112 | 54,560 | 57,406 | 26,159 | 59,586 | 62,615 | 61,161 | 30,783 | 62,475 | 57,077 | 59,199 | 31,307 | 60,291 | 57,515 | 51,762 | 14,775 | 0 | 0 | 0 | 28,026 | 0 | 0 | 0 | 25,482 | 25,465 | 2,389 | 2,348 | 2,345 | 2,340 | 2,368 | 431 | 429 | 432 | 426 | 446 | 476 | 476 | 475 | 482 | 484 | 484 | 482 | 481 | 480 | 0 | 0 | 0 | 1,487 | 0 | 1,822 | 1,778 | 480 | 1,223 | 1,203 | 1,203 | 480 |
Total Shareholders Equity
| 52,204 | 53,591 | 53,961 | 55,406 | 55,720 | 53,974 | 53,152 | 51,563 | 53,992 | 53,798 | 49,106 | 47,116 | 44,165 | 40,000 | 38,280 | 35,838 | 35,774 | 34,249 | 38,521 | 40,242 | 42,033 | 42,286 | 42,086 | 40,590 | 40,320 | 40,608 | 38,789 | 36,374 | 34,027 | 31,743 | 30,135 | 30,336 | 29,756 | 25,580 | 25,272 | 33,275 | 36,813 | 35,452 | 42,086 | 46,036 | 48,923 | 48,735 | 49,793 | 48,923 | 48,263 | 49,522 | 51,723 | 55,112 | 54,560 | 57,406 | 56,690 | 59,586 | 62,615 | 61,161 | 62,430 | 62,475 | 57,077 | 59,199 | 61,045 | 60,291 | 57,515 | 51,762 | 55,198 | 61,842 | 63,067 | 57,889 | 56,685 | 52,079 | 48,549 | 44,642 | 42,127 | 39,165 | 11,543 | 10,876 | 10,150 | 9,840 | 9,190 | 6,585 | 5,846 | 1,008 | 518 | 222 | 149 | 210 | 223 | 187 | 128 | 339 | 327 | 305 | 338 | 607 | 750 | 811 | 884 | 915 | 942 | 898 | 854 | 813 | 793 | 793 | 801 |
Total Equity
| 54,299 | 55,657 | 56,068 | 57,539 | 57,909 | 56,121 | 55,590 | 53,917 | 56,446 | 56,195 | 51,344 | 49,321 | 46,325 | 41,982 | 40,237 | 37,636 | 37,598 | 36,023 | 40,483 | 42,229 | 44,111 | 44,289 | 44,108 | 42,590 | 42,335 | 42,691 | 40,855 | 38,541 | 36,252 | 33,929 | 32,325 | 32,587 | 32,005 | 27,809 | 27,570 | 36,059 | 39,833 | 38,299 | 45,160 | 49,190 | 52,224 | 52,064 | 53,173 | 52,397 | 51,663 | 52,955 | 55,197 | 58,843 | 58,283 | 61,286 | 60,477 | 63,376 | 66,501 | 65,000 | 66,100 | 66,217 | 60,874 | 63,087 | 65,398 | 63,908 | 61,311 | 55,460 | 59,230 | 66,245 | 67,149 | 62,443 | 61,535 | 58,760 | 54,947 | 53,184 | 50,191 | 46,935 | 13,558 | 12,780 | 11,984 | 11,600 | 10,946 | 8,304 | 7,589 | 1,008 | 518 | 222 | 149 | 210 | 223 | 187 | 128 | 339 | 327 | 305 | 338 | 607 | 750 | 811 | 884 | 915 | 942 | 898 | 854 | 813 | 793 | 793 | 801 |
Total Liabilities & Shareholders Equity
| 90,847 | 91,947 | 93,917 | 93,739 | 95,423 | 95,260 | 94,547 | 91,216 | 97,026 | 97,499 | 90,512 | 88,091 | 85,424 | 83,649 | 82,052 | 82,525 | 81,301 | 81,328 | 87,908 | 88,147 | 92,366 | 92,660 | 91,249 | 85,803 | 86,964 | 87,963 | 85,297 | 84,512 | 81,460 | 78,491 | 75,142 | 75,035 | 75,019 | 76,559 | 76,846 | 85,590 | 91,932 | 88,517 | 99,179 | 104,073 | 109,603 | 111,348 | 112,308 | 111,166 | 112,633 | 115,767 | 114,573 | 118,631 | 118,921 | 124,970 | 121,880 | 127,328 | 133,519 | 130,084 | 130,904 | 130,626 | 120,743 | 123,935 | 127,697 | 129,337 | 127,118 | 120,498 | 133,088 | 153,589 | 156,264 | 141,401 | 133,625 | 127,625 | 124,849 | 116,784 | 112,166 | 109,123 | 32,795 | 31,883 | 31,042 | 24,628 | 25,276 | 19,173 | 19,153 | 6,244 | 5,924 | 5,788 | 5,635 | 5,523 | 5,588 | 5,533 | 5,512 | 5,394 | 5,344 | 5,271 | 5,313 | 5,452 | 5,572 | 5,852 | 5,978 | 5,789 | 5,888 | 5,892 | 5,966 | 5,925 | 5,612 | 5,823 | 5,927 |