
Novartis AG
SIX:NOVN.SW
90.1 (CHF) • At close May 13, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CHF.
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 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 7,066 | 11,459 | 13,609 | 7,903 | 9,469 | 13,393 | 12,405 | 10,885 | 12,000 | 7,517 | 8,726 | 3,625 | 13,852 | 12,407 | 7,211 | 5,117 | 3,801 | 9,658 | 8,994 | 5,917 | 4,528 | 11,112 | 8,378 | 9,991 | 6,807 | 13,271 | 14,000 | 12,446 | 5,813 | 8,860 | 8,810 | 7,856 | 7,572 | 7,007 | 7,174 | 5,036 | 4,457 | 4,674 | 5,328 | 5,218 | 7,363 | 13,023 | 9,641 | 6,797 | 7,170 | 6,687 | 6,363 | 4,077 | 4,706 | 5,552 | 0 | 0 | 0 | 3,709 | 0 | 0 | 0 | 5,319 | 0 | 0 | 0 | 2,894 | 0 | 0 | 0 | 2,038 | 8,137 | 16,198 | 10,850 | 5,360 | 14,532 | 7,548 | 6,957 | 3,815 | 8,530 | 7,310 | 11,117 | 6,321 | 7,947 | 9,440 | 12,282 | 6,083 | 3,180 | 3,570 | 3,248 | 5,646 | 4,684 | 4,554 | 5,974 | 5,813 | 10,331 | 12,905 | 6,727 | 2,638 | 5,368 | 3,419 |
Short Term Investments
| 130 | 1,892 | 411 | 532 | 225 | 569 | 290 | 289 | 260 | 11,413 | 10,377 | 16,133 | 4,962 | 15,922 | 951 | 239 | 276 | 1,905 | 1,876 | 376 | 445 | 334 | 339 | 344 | 305 | 2,693 | 710 | 700 | 609 | 625 | 589 | 565 | 665 | 770 | 565 | 612 | 613 | 773 | 604 | 592 | 0 | 839 | 786 | 520 | 551 | 2,535 | 907 | 1,014 | 1,329 | 2,567 | 0 | 0 | 0 | 1,366 | 0 | 0 | 0 | 2,815 | 0 | 0 | 0 | 14,555 | 0 | 0 | 0 | 4,079 | 0 | 0 | 0 | 7,841 | 0 | 0 | 0 | 4,140 | 0 | 0 | 0 | 4,612 | 0 | 0 | 0 | 8,510 | 9,005 | 8,731 | 8,858 | 7,613 | 7,167 | 6,583 | 6,922 | 6,762 | 0 | 0 | 6,456 | 5,767 | 7,146 | 9,520 |
Cash and Short Term Investments
| 7,196 | 13,351 | 14,020 | 8,435 | 9,694 | 13,962 | 12,695 | 11,174 | 12,260 | 18,930 | 19,103 | 19,758 | 18,814 | 28,329 | 8,162 | 5,356 | 4,077 | 11,563 | 10,870 | 6,293 | 4,973 | 11,446 | 8,717 | 10,335 | 7,112 | 15,964 | 14,710 | 13,146 | 6,422 | 9,485 | 9,421 | 8,437 | 8,237 | 7,777 | 7,785 | 5,740 | 5,086 | 5,447 | 6,064 | 5,875 | 7,363 | 13,862 | 10,427 | 7,335 | 7,721 | 9,222 | 7,339 | 5,250 | 6,035 | 8,119 | 0 | 0 | 0 | 5,075 | 0 | 0 | 0 | 8,134 | 0 | 0 | 0 | 17,449 | 0 | 0 | 0 | 6,117 | 8,137 | 16,198 | 10,850 | 13,201 | 14,532 | 7,548 | 6,957 | 7,955 | 8,530 | 7,310 | 11,117 | 10,933 | 7,947 | 9,440 | 12,282 | 14,593 | 12,185 | 12,301 | 12,106 | 13,259 | 11,851 | 11,137 | 12,896 | 12,575 | 10,331 | 12,905 | 13,183 | 8,405 | 12,514 | 12,939 |
Net Receivables
| 8,725 | 9,539 | 8,150 | 8,228 | 7,840 | 9,376 | 6,819 | 9,195 | 8,916 | 9,894 | 8,422 | 8,643 | 8,409 | 8,283 | 8,377 | 8,400 | 8,265 | 10,036 | 8,073 | 7,644 | 8,541 | 10,337 | 7,826 | 7,973 | 7,612 | 11,024 | 8,585 | 8,803 | 8,918 | 11,100 | 8,482 | 8,380 | 8,234 | 10,202 | 8,547 | 8,606 | 8,464 | 10,551 | 8,495 | 8,750 | 8,794 | 10,255 | 8,857 | 9,371 | 10,324 | 12,623 | 10,502 | 10,792 | 10,484 | 10,051 | 10,519 | 10,487 | 10,605 | 12,373 | 10,703 | 10,915 | 10,861 | 11,716 | 10,391 | 7,798 | 7,773 | 10,010 | 7,817 | 7,167 | 6,751 | 8,573 | 7,251 | 7,142 | 6,883 | 8,504 | 6,813 | 6,233 | 6,353 | 7,971 | 6,087 | 5,885 | 5,292 | 6,563 | 5,137 | 5,091 | 4,858 | 6,189 | 4,492 | 4,482 | 4,326 | 5,480 | 4,253 | 4,259 | 3,928 | 4,982 | 3,664 | 3,612 | 3,228 | 4,726 | 3,221 | 6,338 |
Inventory
| 5,829 | 5,723 | 5,939 | 5,747 | 5,743 | 5,913 | 5,610 | 8,228 | 7,886 | 7,175 | 6,779 | 6,880 | 6,997 | 6,666 | 6,885 | 7,111 | 6,997 | 7,131 | 7,136 | 6,904 | 6,398 | 5,982 | 6,123 | 6,094 | 5,728 | 6,956 | 6,952 | 7,097 | 7,227 | 6,867 | 6,954 | 6,901 | 6,583 | 6,255 | 6,773 | 6,674 | 6,630 | 6,226 | 6,562 | 6,614 | 6,271 | 6,093 | 6,512 | 6,880 | 7,860 | 7,267 | 7,516 | 7,263 | 7,021 | 6,744 | 6,845 | 6,420 | 6,458 | 5,930 | 6,605 | 7,095 | 6,621 | 6,093 | 6,756 | 5,540 | 5,658 | 5,830 | 6,308 | 6,130 | 5,764 | 5,792 | 5,958 | 6,450 | 6,241 | 5,455 | 5,268 | 5,022 | 4,982 | 4,498 | 4,610 | 4,690 | 3,926 | 3,725 | 3,889 | 3,968 | 3,470 | 3,558 | 3,440 | 3,458 | 3,424 | 3,346 | 3,231 | 3,269 | 3,147 | 2,971 | 2,794 | 2,785 | 2,482 | 2,484 | 2,513 | 3,948 |
Other Current Assets
| 3,358 | 1,091 | 3,155 | 3,287 | 3,161 | 1,230 | 20,415 | 4,998 | 3,125 | 1,226 | 2,743 | 2,982 | 3,109 | 1,318 | 2,881 | 2,983 | 2,941 | 1,213 | 3,071 | 3,177 | 3,395 | 1,951 | 4,095 | 4,011 | 32,062 | 1,619 | 4,035 | 3,205 | 10,513 | 756 | 2,631 | 2,836 | 2,712 | 697 | 2,824 | 2,794 | 2,829 | 621 | 3,056 | 3,572 | 3,282 | 7,351 | 10,992 | 11,405 | 3,783 | 1,430 | 3,482 | 3,699 | 3,255 | 3,090 | 8,784 | 9,215 | 8,724 | 706 | 8,255 | 8,619 | 11,618 | 742 | 10,569 | 25,329 | 22,369 | 402 | 16,315 | 13,875 | 9,967 | 399 | 1,951 | 2,295 | 2,313 | 270 | 2,069 | 1,834 | 3,042 | 980 | 1,746 | 1,910 | 1,580 | 222 | 1,503 | 1,615 | 1,653 | -420 | 1,439 | 1,387 | 1,352 | 188 | 1,180 | 1,497 | 1,909 | 350 | 1,335 | 1,453 | 1,747 | 1 | 1,836 | -1 |
Total Current Assets
| 25,108 | 29,704 | 31,264 | 25,693 | 26,447 | 30,481 | 45,660 | 33,493 | 32,114 | 36,910 | 36,954 | 38,142 | 37,236 | 45,718 | 26,253 | 23,808 | 22,198 | 29,673 | 28,973 | 23,882 | 23,098 | 29,504 | 26,675 | 28,320 | 52,448 | 35,563 | 34,113 | 32,065 | 33,051 | 28,208 | 27,466 | 26,538 | 25,766 | 24,931 | 25,883 | 23,722 | 22,993 | 22,845 | 24,045 | 24,746 | 25,710 | 37,561 | 36,788 | 34,973 | 29,688 | 30,542 | 28,770 | 26,845 | 26,795 | 28,004 | 26,148 | 26,122 | 25,787 | 24,084 | 25,563 | 26,629 | 29,100 | 26,685 | 27,716 | 38,667 | 35,800 | 33,691 | 30,440 | 27,172 | 22,482 | 20,881 | 23,297 | 32,085 | 26,287 | 27,430 | 28,682 | 20,637 | 21,334 | 21,404 | 20,973 | 19,795 | 21,915 | 21,443 | 18,476 | 20,114 | 22,263 | 24,611 | 21,556 | 21,628 | 21,208 | 22,273 | 20,515 | 20,162 | 21,880 | 20,870 | 18,124 | 20,755 | 20,640 | 15,616 | 20,084 | 23,224 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 11,087 | 10,873 | 11,201 | 10,622 | 10,542 | 10,924 | 10,344 | 12,277 | 12,348 | 12,195 | 11,731 | 12,206 | 12,861 | 13,106 | 13,157 | 13,344 | 13,204 | 13,939 | 13,337 | 13,595 | 13,560 | 13,746 | 13,560 | 14,052 | 14,136 | 15,696 | 15,745 | 15,957 | 16,677 | 16,464 | 16,263 | 16,206 | 15,772 | 15,641 | 16,199 | 16,067 | 16,248 | 15,982 | 15,796 | 15,870 | 15,421 | 15,983 | 15,905 | 16,434 | 18,278 | 18,197 | 17,575 | 16,832 | 16,585 | 16,939 | 16,182 | 15,584 | 16,012 | 15,627 | 16,089 | 16,925 | 16,344 | 15,840 | 15,904 | 13,165 | 13,577 | 14,075 | 13,870 | 13,445 | 12,516 | 13,100 | 12,989 | 13,727 | 13,499 | 12,633 | 12,029 | 11,352 | 0 | 10,945 | 0 | 0 | 0 | 8,679 | 0 | 0 | 0 | 8,497 | 0 | 0 | 0 | 7,597 | 0 | 0 | 0 | 6,338 | 0 | -5,316 | 5,468 | 5,125 | 5,507 | 7,050 |
Goodwill
| 24,965 | 24,756 | 24,930 | 25,234 | 23,063 | 23,341 | 23,416 | 29,522 | 29,481 | 29,301 | 28,668 | 29,113 | 29,636 | 29,595 | 29,572 | 29,766 | 29,590 | 29,999 | 29,532 | 29,100 | 28,937 | 26,524 | 26,306 | 26,533 | 26,295 | 35,294 | 35,042 | 35,167 | 34,128 | 31,750 | 31,715 | 31,606 | 31,197 | 30,980 | 31,406 | 31,331 | 31,452 | 31,174 | 31,284 | 31,334 | 31,069 | 29,311 | 29,374 | 29,769 | 31,098 | 31,026 | 31,180 | 30,984 | 30,900 | 31,090 | 30,836 | 29,831 | 30,138 | 29,943 | 30,173 | 30,518 | 30,346 | 29,692 | 29,946 | 11,294 | 11,688 | 12,039 | 11,812 | 11,381 | 10,946 | 11,285 | 0 | 0 | 0 | 11,110 | 0 | 0 | 0 | 10,659 | 0 | 0 | 0 | 7,279 | 0 | 0 | 0 | 1,899 | 0 | 0 | 0 | 1,477 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 27,476 | 26,915 | 27,902 | 27,775 | 26,272 | 26,879 | 26,418 | 28,003 | 30,451 | 31,644 | 31,888 | 33,367 | 34,853 | 34,182 | 33,951 | 34,818 | 35,377 | 36,809 | 36,883 | 36,669 | 37,451 | 28,787 | 29,694 | 27,221 | 27,021 | 38,719 | 37,947 | 39,443 | 32,122 | 29,997 | 30,836 | 31,473 | 31,529 | 31,340 | 32,796 | 33,412 | 34,404 | 34,217 | 34,730 | 35,894 | 36,262 | 23,832 | 24,570 | 25,200 | 27,403 | 27,841 | 28,532 | 28,999 | 29,585 | 30,331 | 31,088 | 30,735 | 31,569 | 31,969 | 33,295 | 34,592 | 34,983 | 35,231 | 0 | 10,245 | 9,883 | 10,331 | 10,540 | 9,259 | 9,031 | 9,534 | 21,268 | 21,563 | 21,850 | 10,139 | 21,106 | 21,057 | 0 | 10,571 | 0 | 0 | 0 | 6,015 | 0 | 0 | 0 | 3,730 | 0 | 0 | 0 | 3,231 | 0 | 0 | 0 | 4,407 | 0 | 0 | 3,952 | 0 | 3,555 | 0 |
Goodwill and Intangible Assets
| 52,441 | 51,671 | 52,832 | 53,009 | 49,335 | 50,220 | 49,834 | 57,525 | 59,932 | 60,945 | 60,556 | 62,480 | 64,489 | 63,777 | 63,523 | 64,584 | 64,967 | 66,808 | 66,415 | 65,769 | 66,388 | 55,311 | 56,000 | 53,754 | 53,316 | 74,013 | 72,989 | 74,610 | 66,250 | 61,747 | 62,551 | 63,079 | 62,726 | 62,320 | 64,202 | 64,743 | 65,856 | 65,391 | 66,014 | 67,228 | 67,331 | 53,143 | 53,944 | 54,969 | 58,501 | 58,867 | 59,712 | 59,983 | 60,485 | 61,421 | 61,924 | 60,566 | 61,707 | 61,912 | 63,468 | 65,110 | 65,329 | 64,923 | 29,946 | 21,539 | 21,571 | 22,370 | 22,352 | 20,640 | 19,977 | 20,819 | 21,268 | 21,563 | 21,850 | 21,249 | 21,106 | 21,057 | 0 | 21,230 | 0 | 0 | 0 | 13,294 | 0 | 0 | 0 | 5,629 | 0 | 0 | 0 | 4,708 | 0 | 0 | 0 | 4,407 | 0 | 0 | 3,952 | 0 | 3,555 | 0 |
Long Term Investments
| 114 | 1,128 | 2,192 | 2,126 | 2,582 | 1,827 | 2,122 | 2,433 | 2,555 | 2,554 | 2,491 | 2,580 | 2,906 | 3,241 | 12,347 | 12,014 | 11,628 | 12,533 | 11,603 | 11,050 | 10,521 | 11,162 | 11,062 | 11,638 | 10,122 | 10,697 | 10,807 | 10,359 | 10,521 | 17,613 | 28,692 | 27,926 | 27,722 | 16,500 | 27,723 | 26,904 | 27,351 | 27,338 | 27,072 | 27,569 | 26,473 | 18,700 | 18,740 | 19,392 | 18,865 | 18,648 | 18,537 | 17,412 | 17,146 | 17,852 | 0 | 0 | 0 | 9,598 | 0 | 0 | 0 | 9,242 | 0 | 0 | 0 | 18,838 | 0 | 0 | 0 | 18,894 | 0 | 0 | 0 | 8,264 | 0 | 0 | 0 | 10,526 | 0 | 0 | 0 | 10,915 | 0 | 0 | 0 | 13,543 | 0 | 0 | 0 | 12,338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 7,080 | 4,359 | 4,646 | 4,400 | 4,219 | 4,309 | 3,628 | 4,043 | 4,081 | 3,739 | 3,538 | 3,617 | 3,865 | 3,743 | 3,802 | 8,053 | 8,169 | 8,214 | 8,500 | 8,601 | 8,542 | 7,909 | 7,985 | 7,827 | 7,298 | 8,699 | 8,162 | 8,224 | 8,207 | 8,229 | -27,272 | -26,764 | -26,583 | 10,034 | -26,495 | -24,504 | -25,151 | 8,957 | -24,772 | -26,399 | -24,273 | 7,994 | 0 | 0 | 0 | 7,375 | -18,537 | -17,412 | 77,070 | 7,390 | 0 | 0 | 0 | 5,857 | 0 | 0 | 0 | 5,240 | 0 | 0 | 0 | 4,615 | 0 | 0 | 0 | 4,423 | 0 | 0 | 0 | 3,567 | 0 | 0 | 0 | 3,903 | 0 | 0 | 0 | 3,401 | 0 | 0 | 0 | 2,189 | 0 | 0 | 0 | 2,401 | 0 | 0 | 0 | 2,184 | 0 | 0 | 1,952 | 0 | 0 | 0 |
Other Non-Current Assets
| 11,191 | 4,511 | 1,389 | 1,655 | 1,209 | 2,184 | 1,109 | 1,208 | 1,211 | 1,110 | 3,194 | 3,885 | 3,861 | 2,210 | 2,127 | 2,212 | 1,586 | 892 | 850 | 866 | 988 | 738 | 689 | 703 | 626 | 895 | 1,178 | 843 | 818 | 818 | 27,272 | 26,764 | 26,583 | 698 | 26,495 | 24,504 | 25,151 | -8,957 | 24,772 | 26,399 | 24,273 | -7,994 | 0 | 0 | 0 | -7,375 | 18,537 | 17,412 | -77,070 | -7,390 | 16,965 | 16,220 | 15,905 | 418 | 16,257 | 17,251 | 16,445 | 1,388 | 51,062 | 23,553 | 24,847 | 1,916 | 24,024 | 23,017 | 22,995 | 182 | 24,466 | 16,024 | 14,682 | 2,309 | 15,119 | 17,575 | 46,990 | 0 | 45,889 | 46,134 | 36,933 | 0 | 36,194 | 32,929 | 27,383 | 0 | 27,982 | 27,005 | 27,059 | 0 | 25,814 | 25,475 | 24,782 | 11,345 | 22,992 | 27,638 | 8,293 | 13,730 | 6,338 | 8,467 |
Total Non-Current Assets
| 74,833 | 72,542 | 72,260 | 71,812 | 67,887 | 69,464 | 67,037 | 77,486 | 80,127 | 80,543 | 81,510 | 84,768 | 87,982 | 86,077 | 94,956 | 100,207 | 99,554 | 102,386 | 100,705 | 99,881 | 99,999 | 88,866 | 89,296 | 87,974 | 85,498 | 110,000 | 108,881 | 109,993 | 102,473 | 104,871 | 107,506 | 107,211 | 106,220 | 105,193 | 108,124 | 107,714 | 109,455 | 108,711 | 108,882 | 110,667 | 109,225 | 87,826 | 88,589 | 90,795 | 95,644 | 95,712 | 95,824 | 94,227 | 94,216 | 96,212 | 95,071 | 92,370 | 93,624 | 93,412 | 95,814 | 99,286 | 98,118 | 96,633 | 96,912 | 58,257 | 59,995 | 61,814 | 60,246 | 57,102 | 55,488 | 57,418 | 58,723 | 51,314 | 50,031 | 48,022 | 48,254 | 49,984 | 46,990 | 46,604 | 45,889 | 46,134 | 36,933 | 36,289 | 36,194 | 32,929 | 27,383 | 29,858 | 27,982 | 27,005 | 27,059 | 27,044 | 25,814 | 25,475 | 24,782 | 24,274 | 22,992 | 22,322 | 19,665 | 18,855 | 15,400 | 15,517 |
Total Assets
| 99,941 | 102,246 | 103,524 | 97,505 | 94,334 | 99,945 | 112,697 | 110,979 | 112,241 | 117,453 | 118,464 | 122,910 | 125,218 | 131,795 | 121,209 | 124,015 | 121,752 | 132,059 | 129,678 | 123,763 | 123,097 | 118,370 | 115,971 | 116,294 | 137,946 | 145,563 | 142,994 | 142,058 | 135,524 | 133,079 | 134,972 | 133,749 | 131,986 | 130,124 | 134,007 | 131,436 | 132,448 | 131,556 | 132,927 | 135,413 | 134,935 | 125,387 | 125,377 | 125,768 | 125,332 | 126,254 | 124,594 | 121,072 | 121,011 | 124,216 | 121,219 | 118,492 | 119,411 | 117,496 | 121,377 | 125,915 | 127,218 | 123,318 | 124,628 | 96,924 | 95,795 | 95,505 | 90,686 | 84,274 | 77,970 | 78,299 | 82,020 | 83,399 | 76,318 | 75,452 | 76,936 | 70,621 | 68,324 | 68,008 | 66,862 | 65,929 | 58,848 | 57,732 | 54,670 | 53,043 | 49,646 | 54,469 | 49,538 | 48,633 | 48,267 | 49,317 | 46,329 | 45,637 | 46,662 | 45,144 | 41,116 | 43,077 | 40,305 | 34,471 | 35,484 | 38,741 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 4,261 | 4,572 | 4,087 | 4,146 | 4,062 | 4,926 | 3,870 | 5,350 | 5,426 | 5,146 | 4,693 | 4,969 | 5,083 | 5,553 | 4,665 | 4,811 | 5,040 | 5,403 | 4,705 | 4,820 | 4,828 | 5,424 | 4,669 | 4,752 | 4,638 | 5,556 | 4,970 | 5,486 | 4,994 | 5,169 | 4,685 | 4,691 | 4,566 | 4,873 | 4,662 | 4,920 | 4,704 | 5,668 | 4,825 | 5,126 | 5,062 | 5,419 | 4,520 | 4,991 | 5,485 | 6,148 | 5,079 | 5,042 | 4,875 | 5,593 | 4,591 | 4,585 | 4,487 | 4,989 | 4,390 | 4,644 | 4,496 | 4,788 | 3,987 | 3,509 | 3,561 | 4,012 | 3,276 | 3,320 | 3,262 | 3,395 | 2,902 | 3,251 | 3,007 | 3,018 | 2,725 | 2,509 | 2,575 | 2,487 | 2,113 | 2,196 | 1,936 | 1,961 | 1,773 | 1,965 | 1,843 | 2,020 | 1,568 | 1,630 | 1,597 | 1,665 | 1,308 | 1,433 | 1,288 | 1,266 | 949 | 1,027 | 1,092 | 0 | 986 | 0 |
Short Term Debt
| 8,043 | 8,324 | 6,813 | 7,764 | 8,564 | 6,314 | 5,668 | 8,536 | 7,219 | 6,182 | 7,303 | 7,303 | 6,968 | 6,570 | 9,614 | 9,354 | 10,444 | 10,071 | 9,994 | 9,133 | 11,205 | 7,277 | 8,283 | 8,151 | 7,701 | 9,620 | 9,177 | 9,596 | 10,911 | 5,201 | 6,997 | 7,562 | 8,324 | 5,905 | 8,307 | 10,092 | 11,629 | 5,604 | 9,289 | 9,973 | 10,279 | 6,612 | 6,937 | 7,556 | 6,009 | 6,776 | 7,656 | 7,256 | 9,334 | 5,945 | 5,017 | 8,878 | 10,698 | 6,374 | 10,154 | 13,581 | 16,581 | 8,583 | 12,631 | 5,408 | 4,484 | 5,233 | 5,660 | 4,673 | 4,474 | 4,857 | 8,741 | 8,559 | 5,731 | 4,916 | 6,576 | 6,819 | 6,689 | 6,560 | 7,258 | 7,809 | 6,750 | 6,890 | 4,467 | 5,201 | 3,455 | 3,822 | 2,616 | 2,883 | 3,399 | 2,280 | 2,582 | 3,948 | 2,981 | 2,510 | 3,330 | 3,454 | 3,062 | 2,948 | 2,341 | 3,673 |
Tax Payables
| 0 | 2,225 | 2,165 | 1,919 | 1,650 | 2,409 | 2,129 | 2,651 | 2,966 | 2,533 | 2,689 | 2,445 | 2,578 | 2,415 | 2,463 | 2,371 | 2,234 | 2,458 | 2,714 | 2,571 | 2,305 | 2,194 | 2,325 | 2,196 | 1,844 | 2,566 | 1,695 | 1,700 | 1,755 | 2,383 | 0 | 0 | 0 | 2,150 | 0 | 0 | 0 | 2,268 | 0 | 0 | 0 | 2,625 | 0 | 0 | 0 | 3,083 | 0 | 0 | 0 | 2,631 | 0 | 0 | 0 | 2,284 | 0 | 0 | 0 | 2,266 | 0 | 0 | 0 | 2,300 | 0 | 0 | 0 | 1,843 | 0 | 0 | 0 | 2,227 | 0 | 0 | 0 | 1,496 | 0 | 0 | 0 | 1,523 | 0 | 0 | 0 | 703 | 0 | 0 | 0 | 872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 127 | 0 | 1,919 | 1,650 | 98 | 16,091 | 17,989 | 0 | 123 | 0 | 0 | 0 | 123 | 2,463 | 2,371 | 2,234 | 56 | 2,714 | 2,571 | 2,305 | 114 | 15,244 | 17,158 | 38,684 | 236 | 14,104 | 1,700 | 1,755 | 305 | 0 | 0 | 0 | 287 | 0 | 0 | 0 | 385 | 0 | 14,068 | 13,487 | 329 | 12,587 | 12,786 | 0 | 70 | 0 | 0 | 0 | 71 | 0 | 0 | 0 | 70 | 0 | 0 | 0 | 79 | 0 | 0 | 0 | 90 | 0 | 0 | 0 | 88 | 0 | 0 | 0 | 91 | 0 | 0 | 0 | 77 | 0 | 0 | 0 | 74 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 14 | 0 | 0 | 158 | 0 | 0 | 0 |
Other Current Liabilities
| 19,315 | 13,444 | 15,067 | 13,783 | 15,012 | 12,643 | 36,726 | 15,372 | 14,938 | 14,672 | 13,475 | 12,929 | 15,178 | 15,547 | 13,138 | 13,097 | 12,442 | 15,071 | 14,425 | 12,858 | 12,956 | 13,255 | 12,943 | 15,012 | 41,944 | 11,629 | 12,485 | 11,161 | 10,563 | 10,345 | 13,697 | 13,893 | 13,440 | 8,994 | 11,635 | 11,259 | 11,484 | 9,783 | 14,044 | 222 | 225 | 11,988 | 2,572 | 2,223 | 13,266 | 10,291 | 13,077 | 12,090 | 12,160 | 9,811 | 12,251 | 11,457 | 12,171 | 9,431 | 11,286 | 11,311 | 11,139 | 8,942 | 11,039 | 8,912 | 9,387 | 7,835 | 8,966 | 7,365 | 7,254 | 6,321 | 8,311 | 7,873 | 8,318 | 6,389 | 8,200 | 6,652 | 8,285 | 5,614 | 6,944 | 6,752 | 6,904 | 4,880 | 6,217 | 5,477 | 6,024 | 4,520 | 4,800 | 4,477 | 4,425 | 4,489 | 4,455 | 4,439 | 5,272 | 4,504 | 4,002 | 3,634 | 4,275 | 5,183 | 3,658 | 5,265 |
Total Current Liabilities
| 31,619 | 28,692 | 28,132 | 27,612 | 29,288 | 26,390 | 48,393 | 31,909 | 30,549 | 28,656 | 28,160 | 27,646 | 29,807 | 30,208 | 29,880 | 29,633 | 30,160 | 33,059 | 31,838 | 29,382 | 31,294 | 28,264 | 28,220 | 30,111 | 56,127 | 29,607 | 28,327 | 27,943 | 28,223 | 23,403 | 25,379 | 26,146 | 26,330 | 22,209 | 24,604 | 26,271 | 27,817 | 23,708 | 28,158 | 29,389 | 29,053 | 26,973 | 26,616 | 27,556 | 24,760 | 26,368 | 25,812 | 24,388 | 26,369 | 24,051 | 21,859 | 24,920 | 27,356 | 23,148 | 25,830 | 29,536 | 32,216 | 24,658 | 27,657 | 17,829 | 17,432 | 19,470 | 17,902 | 15,358 | 14,990 | 16,504 | 19,954 | 19,683 | 17,056 | 16,641 | 17,501 | 15,980 | 17,549 | 16,234 | 16,315 | 16,757 | 15,590 | 15,328 | 12,457 | 12,643 | 11,322 | 11,078 | 8,984 | 8,990 | 9,421 | 9,320 | 8,345 | 9,820 | 9,541 | 8,294 | 8,281 | 8,115 | 8,587 | 8,131 | 7,097 | 8,938 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 23,227 | 22,934 | 25,346 | 21,223 | 18,720 | 20,034 | 19,521 | 19,804 | 21,985 | 21,782 | 21,235 | 23,784 | 24,373 | 24,523 | 24,715 | 26,491 | 27,399 | 27,978 | 28,181 | 25,653 | 25,490 | 22,056 | 21,833 | 22,116 | 22,889 | 22,470 | 22,605 | 22,760 | 23,199 | 23,224 | 23,163 | 22,999 | 22,933 | 17,897 | 18,259 | 16,276 | 16,465 | 16,327 | 13,412 | 13,301 | 14,834 | 13,799 | 12,670 | 12,874 | 15,202 | 11,242 | 11,119 | 11,615 | 11,610 | 13,781 | 15,823 | 13,754 | 13,896 | 13,855 | 13,738 | 13,924 | 14,532 | 14,360 | 14,331 | 13,235 | 13,445 | 8,675 | 8,706 | 9,196 | 6,978 | 2,178 | 2,063 | 2,172 | 748 | 677 | 667 | 632 | 661 | 656 | 1,963 | 1,617 | 1,344 | 1,319 | 2,435 | 2,493 | 2,592 | 2,736 | 2,915 | 3,105 | 3,145 | 3,191 | 3,042 | 3,022 | 2,898 | 2,729 | 1,585 | 1,595 | 1,504 | 1,378 | 1,392 | 1,419 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 3,330 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,697 | 0 | 0 | 0 | 5,541 | 0 | 0 | 0 | 5,419 | 0 | 0 | 0 | 5,948 | 0 | 0 | 0 | 5,671 | 0 | 0 | 0 | 7,012 | 0 | 0 | 0 | 6,661 | 0 | 0 | 0 | 6,760 | 0 | 0 | 0 | 6,248 | 0 | 0 | 0 | 8,662 | 0 | 0 | 0 | 6,525 | 0 | 0 | 0 | 5,594 | 0 | 0 | 0 | 4,868 | 0 | 0 | 0 | 4,510 | 0 | 0 | 0 | 3,807 | 0 | 0 | 0 | 3,896 | 0 | 0 | 0 | 3,890 | 0 | 0 | 0 | 2,488 | 0 | 0 | 0 | 2,383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 2,419 | 2,216 | 2,456 | 2,311 | 2,248 | 2,457 | 2,526 | 2,727 | 2,686 | 2,719 | 3,122 | 3,384 | 3,070 | 3,349 | 7,472 | 7,393 | 7,422 | 7,427 | 7,499 | 7,524 | 5,867 | 5,682 | 5,720 | 5,422 | 7,475 | 7,652 | 7,631 | 5,936 | 5,168 | 0 | 0 | 0 | 6,657 | 0 | 0 | 0 | 6,355 | 0 | 0 | 0 | 6,099 | 0 | 0 | 0 | 6,904 | 0 | 0 | 0 | 7,286 | 0 | 0 | 0 | 6,761 | 0 | 0 | 0 | 7,689 | 0 | 0 | 0 | 4,407 | 0 | 0 | 0 | 4,144 | 0 | 0 | 0 | 4,466 | 0 | 0 | 0 | 5,290 | 0 | 0 | 0 | 3,472 | 0 | 0 | 0 | 3,384 | 0 | 0 | 0 | 3,138 | 0 | 0 | 0 | 2,828 | 0 | 0 | 2,345 | 0 | 2,127 | 0 |
Other Non-Current Liabilities
| 6,643 | 4,075 | 4,389 | 6,768 | 6,570 | 3,441 | 6,538 | 7,335 | 7,565 | 7,592 | 8,171 | 8,474 | 9,334 | 4,545 | 9,677 | 13,763 | 13,604 | 8,815 | 15,105 | 14,843 | 15,336 | 7,080 | 13,320 | 12,563 | 11,623 | 8,846 | 14,043 | 14,454 | 12,891 | 6,554 | 14,060 | 14,626 | 15,077 | 8,115 | 16,078 | 16,357 | 16,277 | 7,738 | 14,572 | 13,891 | 14,604 | 7,011 | 14,667 | 14,821 | 15,034 | 7,924 | 15,484 | 15,441 | 15,884 | 1,217 | 16,332 | 15,577 | 14,958 | 1,267 | 15,668 | 15,362 | 15,130 | 1,248 | 16,422 | 10,044 | 9,702 | 623 | 10,765 | 9,232 | 9,774 | 526 | 9,266 | 9,939 | 9,248 | 465 | 9,275 | 10,345 | 9,612 | 638 | 9,994 | 10,391 | 8,160 | 559 | 8,040 | 7,514 | 6,270 | 862 | 6,511 | 6,296 | 6,376 | 766 | 6,500 | 6,376 | 6,210 | 2,883 | 5,383 | 5,428 | 2,311 | 4,410 | 2,344 | 5,222 |
Total Non-Current Liabilities
| 29,870 | 29,428 | 31,951 | 27,991 | 25,290 | 26,805 | 26,059 | 27,139 | 29,550 | 29,374 | 29,406 | 32,258 | 33,707 | 33,765 | 34,392 | 40,254 | 41,003 | 42,334 | 43,286 | 40,496 | 40,826 | 34,555 | 35,153 | 34,679 | 34,512 | 37,264 | 36,648 | 37,214 | 36,090 | 35,449 | 37,223 | 37,625 | 38,010 | 33,024 | 34,337 | 32,633 | 32,742 | 30,726 | 27,984 | 27,192 | 29,438 | 27,570 | 27,337 | 27,695 | 30,236 | 25,414 | 26,603 | 27,056 | 27,494 | 30,946 | 32,155 | 29,331 | 28,854 | 28,408 | 29,406 | 29,286 | 29,662 | 28,891 | 30,753 | 23,279 | 23,147 | 18,573 | 19,471 | 18,428 | 16,752 | 11,358 | 11,329 | 12,111 | 9,996 | 9,415 | 9,942 | 10,977 | 10,273 | 10,480 | 11,957 | 12,008 | 9,504 | 9,240 | 10,475 | 10,007 | 8,862 | 9,470 | 9,426 | 9,401 | 9,521 | 9,478 | 9,542 | 9,398 | 9,108 | 8,440 | 6,968 | 7,023 | 6,160 | 5,788 | 5,863 | 6,641 |
Total Liabilities
| 61,489 | 58,120 | 60,083 | 55,603 | 54,578 | 53,195 | 74,452 | 59,048 | 60,099 | 58,030 | 57,566 | 59,904 | 63,514 | 63,973 | 64,272 | 69,887 | 71,163 | 75,393 | 75,124 | 69,878 | 72,120 | 62,819 | 63,373 | 64,790 | 90,639 | 66,871 | 64,975 | 65,157 | 64,313 | 58,852 | 62,602 | 63,771 | 64,340 | 55,233 | 58,941 | 58,904 | 60,559 | 54,434 | 56,142 | 56,581 | 58,491 | 54,543 | 53,953 | 55,251 | 54,996 | 51,782 | 52,415 | 51,444 | 53,863 | 54,997 | 54,014 | 54,251 | 56,210 | 51,556 | 55,236 | 58,822 | 61,878 | 53,549 | 58,410 | 41,108 | 40,579 | 38,043 | 37,373 | 33,786 | 31,742 | 27,862 | 31,283 | 31,794 | 27,052 | 26,056 | 27,443 | 26,957 | 27,822 | 26,714 | 28,272 | 28,765 | 25,094 | 24,568 | 22,932 | 22,650 | 20,184 | 20,548 | 18,410 | 18,391 | 18,942 | 18,798 | 17,887 | 19,218 | 18,649 | 16,734 | 15,249 | 15,138 | 14,747 | 13,919 | 12,960 | 15,579 |
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 |
Common Stock
| 766 | 793 | 793 | 793 | 793 | 825 | 825 | 842 | 842 | 890 | 890 | 890 | 901 | 901 | 901 | 913 | 913 | 913 | 913 | 913 | 936 | 936 | 936 | 936 | 944 | 944 | 944 | 944 | 969 | 969 | 72,311 | 69,919 | 67,586 | 972 | 74,984 | 72,456 | 71,813 | 991 | 76,712 | 78,764 | 76,376 | 1,001 | 71,338 | 70,387 | 70,210 | 1,001 | 72,047 | 69,493 | 67,029 | 1,001 | 0 | 0 | 0 | 1,016 | 0 | 0 | 0 | 957 | 0 | 0 | 0 | 957 | 0 | 0 | 0 | 959 | 0 | 0 | 0 | 990 | 0 | 0 | 0 | 990 | 0 | 0 | 0 | 994 | 0 | 0 | 0 | 1,008 | 0 | 0 | 0 | 1,017 | 0 | 0 | 0 | 1,008 | 0 | 0 | 871 | 0 | 880 | 0 |
Retained Earnings
| 0 | 0 | 46,292 | 45,836 | 43,834 | 49,649 | 42,333 | 55,682 | 56,089 | 63,540 | 64,543 | 65,432 | 63,451 | 70,989 | 57,437 | 54,400 | 52,048 | 57,157 | 57,403 | 57,495 | 55,356 | 59,275 | 57,928 | 55,645 | 51,518 | 82,191 | 80,155 | 79,793 | 73,498 | 77,639 | 0 | 0 | 0 | 81,148 | 0 | 0 | 0 | 80,379 | 0 | 0 | 0 | 72,433 | 0 | 0 | 0 | 73,065 | 0 | 0 | 0 | 70,220 | 0 | 0 | 0 | 64,949 | 0 | 0 | 0 | 62,364 | 0 | 0 | 0 | 56,562 | 0 | 0 | 0 | 49,825 | 0 | 0 | 0 | 48,408 | 0 | 0 | 0 | 40,261 | 0 | 0 | 34,089 | 32,142 | 0 | 0 | 0 | 32,902 | 33,922 | 32,375 | 28,858 | 29,533 | 28,910 | 27,633 | 26,317 | 26,978 | 0 | 25,553 | 22,954 | 41,364 | 21,682 | 23,860 |
Accumulated Other Comprehensive Income/Loss
| -2,217 | 43,306 | -3,728 | 40,965 | 38,899 | 45,883 | -4,962 | 51,057 | 51,253 | 58,544 | 60,000 | 62,095 | 60,699 | 66,802 | 55,917 | 53,194 | 49,670 | 55,738 | 53,615 | 52,936 | 50,035 | 54,618 | 51,668 | 50,557 | 46,348 | 77,739 | 77,063 | 75,934 | 70,222 | 73,299 | 0 | 0 | 0 | 73,936 | 0 | 0 | 0 | 76,156 | 0 | 0 | 0 | 69,868 | 0 | 0 | 0 | 73,431 | 0 | 0 | 0 | 68,184 | 0 | 0 | 0 | 64,949 | 0 | 0 | 0 | 62,364 | 0 | 0 | 0 | 56,562 | 0 | 0 | 0 | 49,468 | 50,737 | 51,605 | 49,266 | 48,408 | 49,493 | 43,664 | 40,502 | 40,261 | 38,590 | 36,943 | -335 | 32,142 | 31,738 | 30,393 | 29,462 | 32,902 | -1,154 | -1,228 | 467 | 29,533 | -468 | -1,214 | 1,696 | -2,631 | 25,867 | 2,386 | -823 | -20,812 | -5,196 | -698 |
Other Total Stockholders Equity
| 39,820 | -53 | -40 | -45,861 | -43,851 | -49,690 | -32 | -55,734 | -56,125 | -63,632 | -64,613 | -65,492 | -63,511 | -71,037 | -57,484 | -54,465 | -52,108 | -57,210 | -57,447 | -57,532 | -55,424 | -59,355 | -58,008 | -55,712 | -51,581 | -82,260 | -80,224 | -79,856 | -73,591 | -77,739 | 0 | 0 | 0 | -81,224 | 0 | 0 | 0 | -80,480 | 0 | 0 | 0 | -72,536 | 0 | 0 | 0 | -73,154 | 0 | 0 | 0 | -70,356 | 67,082 | 64,130 | 63,105 | -65,070 | 66,141 | 67,093 | 65,340 | -62,489 | 66,218 | 55,816 | 55,216 | -56,694 | 53,313 | 50,488 | 46,228 | -49,607 | 0 | 0 | 0 | -45,206 | 0 | 0 | 0 | -40,401 | 0 | 221 | 0 | -32,288 | 0 | 0 | 0 | -27,881 | -1,776 | -990 | 0 | -29,654 | 0 | 0 | 0 | 2,897 | 0 | 0 | 2,493 | 0 | -270 | 0 |
Total Shareholders Equity
| 38,369 | 44,046 | 43,317 | 41,733 | 39,675 | 46,667 | 38,164 | 51,847 | 52,059 | 59,342 | 60,820 | 62,925 | 61,540 | 67,655 | 56,771 | 54,042 | 50,523 | 56,598 | 54,484 | 53,812 | 50,903 | 55,474 | 52,524 | 51,426 | 47,229 | 78,614 | 77,938 | 76,815 | 71,098 | 74,168 | 72,311 | 69,919 | 67,586 | 74,832 | 74,984 | 72,456 | 71,813 | 77,046 | 76,712 | 78,764 | 76,376 | 70,766 | 71,338 | 70,387 | 70,210 | 74,343 | 72,047 | 69,493 | 67,029 | 69,093 | 67,082 | 64,130 | 63,105 | 65,844 | 66,141 | 67,093 | 65,340 | 63,196 | 66,218 | 55,816 | 55,216 | 57,387 | 53,313 | 50,488 | 46,228 | 50,288 | 50,737 | 51,605 | 49,266 | 49,223 | 49,493 | 43,664 | 40,502 | 41,111 | 38,590 | 37,164 | 33,754 | 32,990 | 31,738 | 30,393 | 29,462 | 33,783 | 30,992 | 30,157 | 29,325 | 30,429 | 28,442 | 26,419 | 28,013 | 28,344 | 25,867 | 27,939 | 25,495 | 20,552 | 22,477 | 23,162 |
Total Equity
| 38,452 | 44,126 | 43,441 | 41,902 | 39,756 | 46,750 | 38,245 | 51,931 | 52,142 | 59,423 | 60,898 | 63,006 | 61,704 | 67,822 | 56,937 | 54,128 | 50,589 | 56,666 | 54,554 | 53,885 | 50,977 | 55,551 | 52,598 | 51,504 | 47,307 | 78,692 | 78,019 | 76,901 | 71,211 | 74,227 | 72,370 | 69,978 | 67,646 | 74,891 | 75,066 | 72,532 | 71,889 | 77,122 | 76,785 | 78,832 | 76,444 | 70,844 | 71,424 | 70,517 | 70,336 | 74,472 | 72,179 | 69,628 | 67,148 | 69,219 | 67,205 | 64,241 | 63,201 | 65,940 | 66,141 | 67,093 | 65,340 | 69,769 | 66,218 | 55,816 | 55,216 | 57,462 | 53,313 | 50,488 | 46,228 | 50,437 | 50,737 | 51,605 | 49,266 | 49,396 | 49,493 | 43,664 | 40,502 | 41,294 | 38,590 | 37,164 | 33,754 | 33,164 | 31,738 | 30,393 | 29,462 | 33,921 | 31,128 | 30,242 | 29,325 | 30,519 | 28,442 | 26,419 | 28,013 | 28,410 | 25,867 | 27,939 | 25,558 | 20,552 | 22,524 | 23,162 |
Total Liabilities & Shareholders Equity
| 99,941 | 102,246 | 103,524 | 97,505 | 94,334 | 99,945 | 112,697 | 110,979 | 112,241 | 117,453 | 118,464 | 122,910 | 125,218 | 131,795 | 121,209 | 124,015 | 121,752 | 132,059 | 129,678 | 123,763 | 123,097 | 118,370 | 115,971 | 116,294 | 137,946 | 145,563 | 142,994 | 142,058 | 135,524 | 133,079 | 134,972 | 133,749 | 131,986 | 130,124 | 134,007 | 131,436 | 132,448 | 131,556 | 132,927 | 135,413 | 134,935 | 125,387 | 125,377 | 125,768 | 125,332 | 126,254 | 124,594 | 121,072 | 121,011 | 124,216 | 121,219 | 118,492 | 119,411 | 117,496 | 121,377 | 125,915 | 127,218 | 123,318 | 124,628 | 96,924 | 95,795 | 95,505 | 90,686 | 84,274 | 77,970 | 78,299 | 82,020 | 83,399 | 76,318 | 75,452 | 76,936 | 70,621 | 68,324 | 68,008 | 66,862 | 65,929 | 58,848 | 57,732 | 54,670 | 53,043 | 49,646 | 54,469 | 49,538 | 48,633 | 48,267 | 49,317 | 46,329 | 45,637 | 46,662 | 45,144 | 41,116 | 43,077 | 40,305 | 34,471 | 35,484 | 38,741 |