
Exxon Mobil Corporation
NYSE:XOM
102.97 (USD) • At close May 22, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 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 | 1989 Q3 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 18,512 | 23,187 | 26,972 | 26,488 | 33,349 | 31,568 | 32,944 | 29,528 | 32,651 | 29,640 | 30,407 | 18,861 | 11,074 | 6,802 | 4,768 | 3,465 | 3,515 | 4,364 | 8,832 | 12,576 | 11,412 | 3,089 | 5,351 | 4,213 | 4,586 | 3,042 | 5,669 | 3,430 | 4,125 | 3,177 | 4,266 | 4,042 | 4,897 | 3,657 | 5,093 | 4,358 | 4,846 | 3,705 | 4,296 | 4,343 | 5,184 | 4,616 | 4,962 | 6,083 | 5,601 | 4,644 | 5,310 | 4,609 | 6,214 | 9,582 | 13,055 | 17,802 | 18,670 | 12,664 | 11,022 | 8,287 | 12,833 | 7,825 | 12,244 | 13,252 | 13,742 | 10,693 | 12,472 | 15,576 | 24,972 | 31,437 | 36,674 | 38,968 | 40,913 | 33,981 | 31,423 | 28,959 | 29,994 | 28,244 | 32,734 | 32,113 | 31,945 | 28,671 | 29,240 | 25,648 | 25,165 | 18,531 | 16,108 | 14,177 | 15,894 | 10,626 | 11,015 | 12,521 | 12,328 | 7,229 | 6,937 | 5,700 | 6,622 | 6,547 | 9,026 | 9,298 | 10,906 | 7,080 | 6,644 | 5,813 | 2,928 | 1,688 | 1,151 | 1,328 | 1,385 | 1,441 | 2,101 | 2,689 | 3,841 | 4,047 | 4,781 | 4,720 | 5,263 | 2,951 | 2,910 | 3,222 | 3,523 | 1,508 | 2,200 | 2,577 | 2,770 | 1,157 | 1,700 | 1,879 | 1,648 | 983 | 1,552 | 1,387 | 1,109 | 898 | 994 | 1,320 | 1,627 | 1,496 | 1,417 | 1,036 | 1,635 | 1,332 | 1,340 | 1,530 | 1,684 | 1,865 | 1,999 | 2,409 | 2,531 | 3,816 | 2,474 |
Short Term Investments
| 0 | 0 | 0 | -7,157 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43,515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,754 | 0 | 2 | 15 | 15 | 85 | 169 | 151 | 153 | 168 | 570 | 1,760 | 732 | 480 | 519 | 190 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,952 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 50 | 57 | 73 | 39 | 0 | 0 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18,512 | 23,187 | 26,972 | 26,488 | 33,349 | 31,568 | 32,944 | 29,528 | 32,651 | 29,640 | 30,407 | 18,861 | 11,074 | 6,802 | 4,768 | 3,465 | 3,515 | 4,364 | 8,832 | 12,576 | 11,412 | 3,089 | 5,351 | 4,213 | 4,586 | 3,042 | 5,669 | 3,430 | 4,125 | 3,177 | 4,266 | 4,042 | 4,897 | 3,657 | 5,093 | 4,358 | 4,846 | 3,705 | 4,296 | 4,343 | 5,184 | 4,616 | 4,962 | 6,083 | 5,601 | 4,644 | 5,310 | 4,609 | 6,214 | 9,582 | 13,055 | 17,802 | 18,670 | 12,664 | 11,022 | 10,041 | 12,833 | 7,827 | 12,259 | 13,267 | 13,827 | 10,862 | 12,623 | 15,729 | 25,140 | 32,007 | 38,434 | 39,700 | 41,393 | 34,500 | 31,613 | 28,959 | 29,994 | 28,244 | 32,734 | 32,113 | 31,945 | 28,671 | 29,240 | 25,648 | 25,165 | 18,531 | 16,108 | 14,177 | 15,894 | 10,626 | 11,015 | 12,521 | 12,328 | 7,229 | 6,937 | 5,700 | 6,622 | 6,547 | 9,026 | 9,298 | 10,906 | 7,081 | 6,646 | 5,863 | 2,985 | 1,761 | 1,190 | 1,328 | 1,385 | 1,461 | 2,101 | 2,689 | 3,841 | 4,047 | 4,781 | 4,720 | 5,263 | 2,951 | 2,910 | 3,222 | 3,523 | 1,508 | 2,200 | 2,577 | 2,770 | 1,157 | 1,700 | 1,879 | 1,648 | 983 | 1,552 | 1,387 | 1,109 | 898 | 994 | 1,320 | 1,627 | 1,496 | 1,417 | 1,036 | 1,635 | 1,332 | 1,340 | 1,530 | 1,684 | 1,865 | 1,999 | 2,409 | 2,531 | 3,816 | 2,474 |
Net Receivables
| 46,303 | 43,681 | 41,505 | 43,071 | 40,366 | 38,015 | 41,814 | 35,915 | 38,808 | 41,749 | 42,411 | 48,063 | 42,142 | 32,383 | 29,516 | 28,540 | 24,755 | 20,581 | 19,974 | 19,036 | 20,871 | 26,966 | 25,308 | 27,132 | 27,105 | 24,701 | 27,880 | 26,993 | 24,686 | 25,597 | 23,263 | 21,289 | 21,842 | 21,394 | 20,388 | 21,827 | 19,814 | 19,875 | 22,157 | 25,957 | 25,031 | 28,009 | 30,963 | 34,182 | 32,480 | 33,152 | 33,230 | 35,340 | 34,291 | 34,987 | 36,635 | 33,741 | 35,844 | 38,642 | 34,368 | 35,331 | 35,146 | 32,284 | 30,244 | 29,206 | 29,052 | 27,645 | 26,937 | 26,862 | 22,942 | 24,702 | 35,251 | 41,820 | 36,428 | 36,450 | 31,832 | 30,315 | 27,582 | 28,942 | 28,390 | 28,607 | 26,962 | 27,484 | 26,193 | 25,716 | 25,489 | 25,359 | 24,506 | 23,089 | 24,189 | 24,309 | 20,248 | 19,471 | 22,146 | 21,163 | 18,699 | 19,584 | 18,640 | 19,549 | 20,512 | 21,409 | 21,117 | 22,996 | 21,601 | 20,285 | 19,083 | 19,155 | 10,778 | 9,107 | 9,161 | 9,512 | 9,293 | 9,396 | 9,967 | 10,702 | 10,248 | 9,814 | 10,347 | 10,499 | 9,115 | 8,686 | 8,928 | 8,925 | 8,059 | 8,066 | 8,431 | 8,073 | 7,315 | 7,445 | 6,972 | 6,860 | 7,415 | 7,488 | 7,719 | 8,079 | 8,404 | 8,020 | 7,448 | 8,540 | 7,695 | 7,681 | 8,075 | 9,574 | 8,368 | 7,050 | 7,609 | 7,787 | 6,796 | 6,094 | 6,278 | 6,784 | 7,527 |
Inventory
| 0 | 23,524 | 23,875 | 24,503 | 23,491 | 25,120 | 24,450 | 24,249 | 23,642 | 24,435 | 24,096 | 23,585 | 22,177 | 18,780 | 19,607 | 19,275 | 18,357 | 18,850 | 17,885 | 19,657 | 16,501 | 18,528 | 17,590 | 18,835 | 18,332 | 18,958 | 18,761 | 18,483 | 18,048 | 16,992 | 16,743 | 15,305 | 14,873 | 15,080 | 15,342 | 15,875 | 16,223 | 16,245 | 16,584 | 16,663 | 16,102 | 16,678 | 17,761 | 18,177 | 18,568 | 16,135 | 16,867 | 17,197 | 16,231 | 14,542 | 16,575 | 15,158 | 14,749 | 15,024 | 16,730 | 19,048 | 16,262 | 12,976 | 14,302 | 13,439 | 13,488 | 11,553 | 12,585 | 12,441 | 12,717 | 11,646 | 15,940 | 15,861 | 15,378 | 11,089 | 13,019 | 12,895 | 12,605 | 10,714 | 12,528 | 11,829 | 11,584 | 9,321 | 10,976 | 10,583 | 10,462 | 9,487 | 10,079 | 9,958 | 10,186 | 8,957 | 9,757 | 10,035 | 8,862 | 8,068 | 8,756 | 8,666 | 8,321 | 7,904 | 8,615 | 8,395 | 8,382 | 8,304 | 8,540 | 8,499 | 8,184 | 8,492 | 4,895 | 4,787 | 4,947 | 5,605 | 5,462 | 5,119 | 5,209 | 5,487 | 5,486 | 5,136 | 5,064 | 5,285 | 5,468 | 5,355 | 5,339 | 5,681 | 5,877 | 5,897 | 5,522 | 5,541 | 5,565 | 5,469 | 5,219 | 5,472 | 5,406 | 5,491 | 5,582 | 5,807 | 6,357 | 6,149 | 5,722 | 6,081 | 6,135 | 5,753 | 6,088 | 6,386 | 6,277 | 5,708 | 5,624 | 5,622 | 5,567 | 5,151 | 5,172 | 4,551 | 4,796 |
Other Current Assets
| 26,418 | 1,598 | 1,997 | 2,176 | 2,171 | 1,906 | 1,934 | 2,068 | 2,123 | 1,807 | 2,375 | 2,654 | 1,862 | 1,189 | 1,664 | 1,562 | 1,568 | 1,098 | 2,002 | 1,747 | 1,465 | 1,469 | 1,759 | 1,563 | 1,553 | 1,272 | 1,665 | 1,649 | 1,456 | 1,368 | 1,480 | 1,544 | 1,519 | 1,285 | 2,122 | 3,768 | 3,368 | 2,798 | 4,197 | 4,684 | 4,341 | 3,607 | 4,909 | 5,571 | 5,215 | 5,377 | 5,896 | 5,698 | 5,858 | 5,349 | 5,873 | 21,039 | 21,169 | 21,657 | 23,753 | 26,687 | 23,642 | 18,873 | 20,130 | 19,743 | 18,817 | 16,728 | 17,764 | 16,905 | 16,736 | 15,557 | 6,396 | 6,601 | 4,559 | 3,924 | 8,783 | 8,551 | 7,884 | 7,877 | 8,101 | 8,109 | 7,983 | 7,866 | 8,321 | 7,683 | 7,474 | 7,000 | 7,242 | 7,026 | 2,206 | 2,068 | 1,938 | 2,039 | 2,138 | 1,831 | 2,151 | 2,187 | 1,872 | 1,681 | 2,174 | 2,220 | 2,122 | 2,019 | 2,662 | 2,404 | 2,128 | 1,733 | 1,185 | 1,207 | 1,216 | 1,015 | 1,221 | 1,076 | 1,024 | 956 | 1,171 | 1,124 | 1,094 | 1,175 | 1,085 | 1,138 | 1,174 | 1,204 | 1,362 | 1,446 | 1,729 | 1,689 | 1,870 | 1,193 | 1,649 | 1,544 | 1,855 | 1,890 | 1,768 | 1,640 | 1,381 | 1,169 | 873 | 895 | 921 | 1,041 | 1,045 | 1,044 | 1,324 | 1,409 | 1,241 | 1,302 | 1,668 | 1,192 | 1,410 | 1,169 | 2,558 |
Total Current Assets
| 91,233 | 91,990 | 94,349 | 96,238 | 99,377 | 96,609 | 101,142 | 91,760 | 97,224 | 97,631 | 99,289 | 93,163 | 77,255 | 59,154 | 55,555 | 52,842 | 48,195 | 44,893 | 48,693 | 53,016 | 50,249 | 50,052 | 50,008 | 51,743 | 51,576 | 47,973 | 53,975 | 50,555 | 48,315 | 47,134 | 45,752 | 42,180 | 43,131 | 41,416 | 42,945 | 45,828 | 44,251 | 42,623 | 47,234 | 51,647 | 50,658 | 52,910 | 58,595 | 64,013 | 61,864 | 59,308 | 61,303 | 62,844 | 62,594 | 64,460 | 72,138 | 72,797 | 76,160 | 72,963 | 69,376 | 72,305 | 72,022 | 58,984 | 62,633 | 62,216 | 61,696 | 55,235 | 57,324 | 59,496 | 64,818 | 72,266 | 96,021 | 103,982 | 97,758 | 85,963 | 85,247 | 80,720 | 78,065 | 75,777 | 81,753 | 80,658 | 78,474 | 73,342 | 74,730 | 69,630 | 68,590 | 60,377 | 57,935 | 54,250 | 52,475 | 45,960 | 42,958 | 44,066 | 45,474 | 38,291 | 36,543 | 36,137 | 35,455 | 35,681 | 40,327 | 41,322 | 42,527 | 40,399 | 39,449 | 37,051 | 32,380 | 31,141 | 18,048 | 16,429 | 16,709 | 17,593 | 18,077 | 18,280 | 20,041 | 21,192 | 21,686 | 20,794 | 21,768 | 19,910 | 18,578 | 18,401 | 18,964 | 17,318 | 17,498 | 17,986 | 18,452 | 16,460 | 16,450 | 15,986 | 15,488 | 14,859 | 16,228 | 16,256 | 16,178 | 16,424 | 17,136 | 16,658 | 15,670 | 17,012 | 16,168 | 15,511 | 16,843 | 18,336 | 17,309 | 15,697 | 16,158 | 16,576 | 16,030 | 14,846 | 15,391 | 16,320 | 17,355 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 292,646 | 294,318 | 299,543 | 298,283 | 213,723 | 214,940 | 205,862 | 206,736 | 206,023 | 204,692 | 203,102 | 209,159 | 212,773 | 216,552 | 218,795 | 223,012 | 224,641 | 227,553 | 250,496 | 250,524 | 248,409 | 253,018 | 250,512 | 250,853 | 248,563 | 247,101 | 249,153 | 248,209 | 250,352 | 252,630 | 255,556 | 252,987 | 253,147 | 244,224 | 251,923 | 254,062 | 255,257 | 251,605 | 250,583 | 253,653 | 249,497 | 252,668 | 251,406 | 251,353 | 245,897 | 243,650 | 240,981 | 235,240 | 233,728 | 226,949 | 220,330 | 214,940 | 214,602 | 214,664 | 209,194 | 209,807 | 203,726 | 199,548 | 195,440 | 188,069 | 140,819 | 139,116 | 132,874 | 127,861 | 122,224 | 121,346 | 123,258 | 124,925 | 122,935 | 120,869 | 119,102 | 116,058 | 114,201 | 113,687 | 111,722 | 111,110 | 108,397 | 107,010 | 107,094 | 106,215 | 107,415 | 108,639 | 104,893 | 103,854 | 104,784 | 104,965 | 101,192 | 99,500 | 96,595 | 94,940 | 93,459 | 93,190 | 89,253 | 89,602 | 89,533 | 88,356 | 88,006 | 89,829 | 90,067 | 91,303 | 92,553 | 94,043 | 65,999 | 65,002 | 64,415 | 65,199 | 68,277 | 66,752 | 66,726 | 66,414 | 67,008 | 65,520 | 65,493 | 66,607 | 65,914 | 65,487 | 65,183 | 65,446 | 64,888 | 64,653 | 64,535 | 63,425 | 63,454 | 62,443 | 61,777 | 61,962 | 61,722 | 61,608 | 61,821 | 61,799 | 63,860 | 64,115 | 62,454 | 63,864 | 62,115 | 60,324 | 60,754 | 62,688 | 62,262 | 61,008 | 60,144 | 60,425 | 57,793 | 54,059 | 53,434 | 49,289 | 48,262 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 20,176 | 19,967 | 19,155 | 18,238 | 17,210 | 0 | 17,189 | 17,479 | 17,080 | 16,951 | 17,526 | 18,632 | 18,414 | 18,022 | 16,697 | 16,661 | 16,753 | 16,789 | 15,245 | 14,763 | 14,165 | 16,363 | 0 | 15,600 | 13,982 | 10,332 | 1,748 | 10,335 | 9,809 | 9,767 | 0 | 10,126 | 9,663 | 9,572 | 8,965 | 8,401 | 8,366 | 8,285 | 0 | 8,798 | 8,335 | 8,676 | 0 | 8,110 | 8,103 | 7,522 | 0 | 7,888 | 7,676 | 7,668 | 0 | 7,987 | 8,434 | 9,092 | 9,315 | 8,851 | 8,578 | 8,640 | 8,748 | 8,141 | 7,692 | 7,307 | 7,045 | 6,946 | 6,344 | 5,884 | 0 | 0 | 0 | 7,056 | 0 | 0 | 0 | 6,314 | 0 | 0 | 0 | 7,391 | 0 | 0 | 0 | 7,836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 20,176 | 19,967 | 19,155 | 18,238 | 17,210 | 0 | 17,189 | 17,479 | 17,080 | 16,951 | 17,526 | 18,632 | 18,414 | 18,022 | 16,697 | 16,661 | 16,753 | 16,789 | 15,245 | 14,763 | 14,165 | 16,363 | 0 | 15,600 | 13,982 | 10,332 | 1,748 | 10,335 | 9,809 | 9,767 | 0 | 10,126 | 9,663 | 9,572 | 8,965 | 8,401 | 8,366 | 8,285 | 0 | 8,798 | 8,335 | 8,676 | 0 | 8,110 | 8,103 | 7,522 | 0 | 7,888 | 7,676 | 7,668 | 0 | 7,987 | 8,434 | 9,092 | 9,315 | 8,851 | 8,578 | 8,640 | 8,748 | 8,141 | 7,692 | 7,307 | 7,045 | 6,946 | 6,344 | 5,884 | -222,052 | -62,150 | -61,517 | 7,056 | -218,522 | -53,085 | -52,043 | 6,314 | -196,133 | -51,517 | -51,026 | 7,391 | 0 | 0 | 0 | 7,836 | 0 | 0 | 0 | -373,254 | 0 | 0 | 0 | -104,857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 47,853 | 47,200 | 48,869 | 47,948 | 47,608 | 47,630 | 48,066 | 47,273 | 49,044 | 49,793 | 50,235 | 46,820 | 46,329 | 45,195 | 45,641 | 44,774 | 44,181 | 43,515 | 43,609 | 43,192 | 42,981 | 43,164 | 42,920 | 42,533 | 42,068 | 40,790 | 40,427 | 39,691 | 40,350 | 39,160 | 37,649 | 37,719 | 38,268 | 35,102 | 35,553 | 34,182 | 34,915 | 34,245 | 34,315 | 34,162 | 34,471 | 35,239 | 35,012 | 35,110 | 37,169 | 36,328 | 37,048 | 35,643 | 35,641 | 34,718 | 35,105 | 33,921 | 34,527 | 34,333 | 35,342 | 35,241 | 35,207 | 35,338 | 33,173 | 32,642 | 32,541 | 31,665 | 32,064 | 30,358 | 29,105 | 28,556 | 220,383 | 37,851 | 37,509 | 28,194 | 216,886 | 31,537 | 31,033 | 23,237 | 193,258 | 29,242 | 29,131 | 20,592 | 0 | 0 | 0 | 18,404 | 0 | 0 | 0 | 357,104 | 0 | 0 | 0 | 101,694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 40,080 | 24,106 | 0 | 23,912 | 23,460 | 23,195 | 22,874 | 21,274 | 20,807 | 19,533 | 20,165 | 19,008 | 18,511 | 18,113 | -16,789 | 24,467 | 24,725 | 24,863 | 25,620 | 0 | 26,846 | 27,287 | 27,244 | -1,748 | 26,783 | 26,760 | 26,893 | 0 | 34,585 | 34,772 | 34,041 | 34,857 | 36,012 | 36,293 | 36,818 | 0 | 39,419 | 38,935 | 39,230 | 0 | 41,000 | 40,783 | 40,530 | 0 | 38,947 | 38,712 | 37,570 | 0 | 36,851 | 36,286 | 36,618 | 36,891 | 37,193 | 36,121 | 35,150 | 35,304 | 34,283 | 23,662 | 23,148 | 23,238 | 21,880 | 20,063 | 19,726 | 1,669 | 24,299 | 24,008 | 22,899 | 1,636 | 21,548 | 21,010 | 20,851 | 2,875 | 22,275 | 21,895 | 20,878 | 0 | 0 | 0 | 21,092 | 0 | 0 | 0 | 16,150 | 0 | 0 | 0 | 3,163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | -40,080 | -24,106 | 17,138 | -23,912 | -23,460 | -23,195 | -22,874 | -21,274 | -20,807 | -19,533 | -20,165 | -19,008 | -18,511 | -18,113 | 16,789 | -24,467 | -24,725 | -24,863 | -25,620 | 15,921 | -26,846 | -27,287 | -27,244 | 11,073 | -26,783 | -26,760 | -26,893 | 10,470 | -34,585 | -34,772 | -34,041 | -34,857 | -36,012 | -36,293 | -36,818 | 8,530 | -39,419 | -38,935 | -39,230 | 7,751 | -41,000 | -40,783 | -40,530 | 8,232 | -38,947 | -38,712 | -37,570 | 7,618 | -36,851 | -24,857 | -36,618 | -36,891 | -37,193 | -36,121 | -35,150 | -35,304 | -34,283 | -23,662 | -23,148 | -23,238 | -21,880 | -20,063 | -19,726 | 36,939 | 37,851 | 37,509 | -22,899 | 32,312 | 31,537 | 31,033 | -20,851 | 30,472 | 29,242 | 29,131 | -20,878 | 27,897 | 25,971 | 25,247 | -21,092 | 24,605 | 22,885 | 22,943 | 23,353 | 22,837 | 21,537 | 20,426 | 19,413 | 19,471 | 18,905 | 17,329 | 17,891 | 18,044 | 17,982 | 18,253 | 18,772 | 18,736 | 18,264 | 18,305 | 19,337 | 10,347 | 9,804 | 9,607 | 9,838 | 8,873 | 8,184 | 8,186 | 8,458 | 8,429 | 8,606 | 8,386 | 9,010 | 8,976 | 8,508 | 8,432 | 8,532 | 8,320 | 8,519 | 8,284 | 7,977 | 7,886 | 7,673 | 7,389 | 7,324 | 7,037 | 6,686 | 6,736 | 6,807 | 6,547 | 6,445 | 6,383 | 6,684 | 6,310 | 5,909 | 6,064 | 6,683 | 6,586 | 5,903 | 5,983 | 6,218 | 5,143 | 5,388 | 5,217 | 3,875 | 3,543 |
Total Non-Current Assets
| 360,675 | 361,485 | 367,567 | 364,469 | 278,541 | 279,708 | 271,117 | 271,488 | 272,147 | 271,436 | 270,863 | 274,611 | 277,516 | 279,769 | 281,133 | 284,447 | 285,575 | 287,857 | 309,350 | 308,479 | 305,555 | 312,545 | 309,353 | 308,986 | 304,613 | 298,223 | 300,653 | 298,235 | 300,511 | 301,557 | 303,675 | 300,832 | 301,078 | 288,898 | 296,441 | 296,645 | 298,538 | 294,135 | 293,428 | 296,613 | 292,303 | 296,583 | 294,169 | 294,573 | 291,169 | 287,500 | 286,261 | 278,771 | 277,045 | 269,335 | 263,053 | 256,848 | 268,992 | 258,089 | 253,851 | 253,899 | 247,511 | 243,526 | 237,361 | 228,852 | 181,052 | 178,088 | 171,983 | 165,165 | 157,673 | 155,786 | 160,197 | 162,776 | 160,444 | 156,119 | 151,414 | 147,595 | 145,234 | 143,238 | 142,194 | 140,352 | 137,528 | 134,993 | 134,991 | 132,186 | 132,662 | 134,879 | 129,498 | 126,739 | 127,727 | 128,318 | 124,029 | 121,037 | 117,021 | 114,353 | 112,930 | 112,095 | 106,582 | 107,493 | 107,577 | 106,338 | 106,259 | 108,601 | 108,803 | 109,567 | 110,858 | 113,380 | 76,346 | 74,806 | 74,022 | 75,037 | 77,150 | 74,936 | 74,912 | 74,872 | 75,437 | 74,126 | 73,879 | 75,617 | 74,890 | 73,995 | 73,615 | 73,978 | 73,208 | 73,172 | 72,819 | 71,402 | 71,340 | 70,116 | 69,166 | 69,286 | 68,759 | 68,294 | 68,557 | 68,606 | 70,407 | 70,560 | 68,837 | 70,548 | 68,425 | 66,233 | 66,818 | 69,371 | 68,848 | 66,911 | 66,127 | 66,643 | 62,936 | 59,447 | 58,651 | 53,164 | 51,805 |
Total Assets
| 451,908 | 453,475 | 461,916 | 460,707 | 377,918 | 376,317 | 372,259 | 363,248 | 369,371 | 369,067 | 370,152 | 367,774 | 354,771 | 338,923 | 336,688 | 337,289 | 333,770 | 332,750 | 358,043 | 361,495 | 355,804 | 362,597 | 359,361 | 360,729 | 356,189 | 346,196 | 354,628 | 348,790 | 348,826 | 348,691 | 349,427 | 343,012 | 344,209 | 330,314 | 339,386 | 342,473 | 342,789 | 336,758 | 340,662 | 348,260 | 342,961 | 349,493 | 352,764 | 358,586 | 353,033 | 346,808 | 347,564 | 341,615 | 339,639 | 333,795 | 335,191 | 329,645 | 345,152 | 331,052 | 323,227 | 326,204 | 319,533 | 302,510 | 299,994 | 291,068 | 242,748 | 233,323 | 229,307 | 224,661 | 222,491 | 228,052 | 256,218 | 266,758 | 258,202 | 242,082 | 236,661 | 228,315 | 223,299 | 219,015 | 223,947 | 221,010 | 216,002 | 208,335 | 209,721 | 201,816 | 201,252 | 195,256 | 187,433 | 180,989 | 180,202 | 174,278 | 166,987 | 165,103 | 162,495 | 152,644 | 149,473 | 148,232 | 142,037 | 143,174 | 147,904 | 147,660 | 148,786 | 149,000 | 148,252 | 146,618 | 143,238 | 144,521 | 94,394 | 91,235 | 90,731 | 92,630 | 95,227 | 93,216 | 94,953 | 96,064 | 97,123 | 94,920 | 95,647 | 95,527 | 93,468 | 92,396 | 92,579 | 91,296 | 90,706 | 91,158 | 91,271 | 87,862 | 87,790 | 86,102 | 84,654 | 84,145 | 84,987 | 84,550 | 84,735 | 85,030 | 87,543 | 87,218 | 84,507 | 87,560 | 84,593 | 81,744 | 83,661 | 87,707 | 86,157 | 82,608 | 82,285 | 83,219 | 78,966 | 74,293 | 74,042 | 69,484 | 69,160 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 36,145 | 60,518 | 60,107 | 59,531 | 31,249 | 62,257 | 54,404 | 59,935 | 33,169 | 62,550 | 67,958 | 63,501 | 26,623 | 47,257 | 45,780 | 41,017 | 17,499 | 33,340 | 33,216 | 35,815 | 24,694 | 40,541 | 41,480 | 42,090 | 21,063 | 41,714 | 38,490 | 37,207 | 21,701 | 34,698 | 31,100 | 32,069 | 17,801 | 30,027 | 33,801 | 32,294 | 18,074 | 36,681 | 39,914 | 38,144 | 25,286 | 49,272 | 52,363 | 52,109 | 30,920 | 51,260 | 52,619 | 53,978 | 33,789 | 53,516 | 51,322 | 59,084 | 33,969 | 54,572 | 57,853 | 57,700 | 30,780 | 48,251 | 45,454 | 46,136 | 24,236 | 42,645 | 41,895 | 38,468 | 21,190 | 49,087 | 60,262 | 53,613 | 29,239 | 43,525 | 41,247 | 38,923 | 25,084 | 40,225 | 39,302 | 39,019 | 36,120 | 39,055 | 36,185 | 35,489 | 31,763 | 32,107 | 30,184 | 30,356 | 28,445 | 27,731 | 26,530 | 27,592 | 13,792 | 24,394 | 24,140 | 23,159 | 22,862 | 24,632 | 25,307 | 25,164 | 26,755 | 27,646 | 27,217 | 25,631 | 13,524 | 15,410 | 13,734 | 13,670 | 10,915 | 14,269 | 13,280 | 13,573 | 14,683 | 14,966 | 13,691 | 13,860 | 14,510 | 14,273 | 13,329 | 13,756 | 14,113 | 13,556 | 13,750 | 13,925 | 13,391 | 12,832 | 12,729 | 12,326 | 12,122 | 12,630 | 12,253 | 12,320 | 12,645 | 14,132 | 13,702 | 12,736 | 14,079 | 13,063 | 12,560 | 13,047 | 15,611 | 14,083 | 12,482 | 12,263 | 13,581 | 11,075 | 0 | 0 | 0 | 0 |
Short Term Debt
| 4,728 | 4,955 | 5,632 | 6,621 | 8,227 | 4,090 | 4,743 | 3,929 | 2,296 | 634 | 6,182 | 7,367 | 4,886 | 4,276 | 12,966 | 15,293 | 18,185 | 20,458 | 21,911 | 22,952 | 27,755 | 20,578 | 21,196 | 26,195 | 21,794 | 17,258 | 19,413 | 20,500 | 19,836 | 17,930 | 15,741 | 17,185 | 18,483 | 13,830 | 17,239 | 14,972 | 13,540 | 18,762 | 14,473 | 14,409 | 13,277 | 17,468 | 10,243 | 9,948 | 9,223 | 15,808 | 13,889 | 11,861 | 5,937 | 3,653 | 3,496 | 6,704 | 6,419 | 7,711 | 7,431 | 4,365 | 3,560 | 2,787 | 3,046 | 2,946 | 2,396 | 2,476 | 2,418 | 2,157 | 2,163 | 2,400 | 2,881 | 2,310 | 2,771 | 2,383 | 2,095 | 2,033 | 2,006 | 1,702 | 2,125 | 1,964 | 1,739 | 1,771 | 2,331 | 3,015 | 3,309 | 3,280 | 4,913 | 4,746 | 4,834 | 4,789 | 4,004 | 4,327 | 4,172 | 4,093 | 3,773 | 3,702 | 3,395 | 3,703 | 3,893 | 3,890 | 5,560 | 6,161 | 6,713 | 6,617 | 7,370 | 10,570 | 4,820 | 4,770 | 3,837 | 4,248 | 2,639 | 2,557 | 2,753 | 2,902 | 2,647 | 2,643 | 2,617 | 2,510 | 2,466 | 2,479 | 2,433 | 2,247 | 2,550 | 3,308 | 3,581 | 3,858 | 4,195 | 4,116 | 3,863 | 4,109 | 4,385 | 4,905 | 4,365 | 4,787 | 4,084 | 4,798 | 4,053 | 4,460 | 4,250 | 4,176 | 4,922 | 6,090 | 7,117 | 6,596 | 6,913 | 6,757 | 7,784 | 4,949 | 2,864 | 3,584 | 3,089 |
Tax Payables
| 5,114 | 4,055 | 3,843 | 4,035 | 4,163 | 3,189 | 4,186 | 3,482 | 4,435 | 5,214 | 5,325 | 4,785 | 3,672 | 5,497 | 1,633 | 1,165 | 948 | 4,092 | 1,217 | 1,102 | 1,203 | 4,881 | 2,458 | 2,612 | 2,748 | 5,892 | 4,161 | 3,457 | 3,263 | 6,356 | 3,338 | 2,664 | 2,822 | 5,268 | 2,755 | 2,731 | 2,892 | 5,739 | 3,674 | 4,049 | 4,512 | 8,228 | 6,469 | 7,218 | 8,776 | 11,714 | 7,600 | 8,208 | 10,169 | 9,758 | 13,049 | 12,110 | 14,491 | 19,850 | 12,968 | 12,315 | 12,316 | 16,590 | 10,443 | 9,421 | 9,212 | 14,231 | 7,870 | 7,562 | 8,874 | 15,923 | 0 | 14,661 | 14,599 | 17,139 | 0 | 8,636 | 9,661 | 8,033 | 0 | 10,288 | 10,676 | 8,416 | 8,492 | 0 | 0 | 7,938 | 0 | 0 | 0 | 3,695 | 0 | 0 | 0 | 916 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 3,189 | 0 | -50,922 | -55,500 | -57,983 | -57,225 | 0 | -59,829 | -25,022 | -45,624 | -44,615 | -40,069 | -16,815 | -32,123 | -32,114 | -34,612 | -23,114 | 0 | -38,868 | -39,342 | -18,451 | 0 | -35,033 | -33,944 | -18,656 | 0 | -28,436 | -29,247 | -15,186 | -27,272 | -31,070 | -29,402 | -15,272 | 0 | -35,865 | -33,632 | -20,348 | 0 | -45,145 | -43,333 | -23,089 | 0 | -44,411 | -43,809 | 0 | 0 | -39,212 | -44,593 | -21,242 | -41,604 | -45,538 | -45,384 | -20,968 | -37,808 | -36,033 | -36,924 | -15,926 | -34,775 | -34,333 | -29,594 | -11,133 | 0 | 0 | 0 | -18,585 | 0 | 0 | 0 | 13,998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,374 | 0 | 0 | 0 | 4,628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 63,987 | 25,152 | 0 | 0 | 0 | 26,788 | 0 | 0 | 0 | 30,028 | 0 | 0 | 0 | 20,247 | 0 | 0 | 0 | 14,314 | 0 | 0 | 0 | 13,836 | 0 | 0 | 0 | 12,925 | 0 | 0 | 0 | 11,784 | 0 | 0 | 0 | 10,739 | 0 | 0 | 0 | 11,401 | 0 | 0 | 0 | 13,651 | 0 | 0 | 0 | 13,282 | 0 | 0 | 0 | 16,939 | 0 | 0 | 0 | 15,975 | 0 | 0 | 0 | 12,476 | 0 | 0 | 0 | 11,118 | 0 | 0 | 0 | 9,587 | 15,663 | 0 | 0 | 9,551 | 10,300 | 0 | 0 | 13,998 | 12,454 | 0 | 0 | 0 | 997 | 7,429 | 8,959 | 0 | 7,175 | 6,318 | 6,765 | 1,457 | 6,906 | 5,791 | 5,888 | 14,374 | 4,892 | 3,400 | 3,624 | 3,549 | 6,040 | 6,417 | 6,637 | 5,275 | 5,416 | 4,758 | 4,220 | 14,639 | 1,349 | 1,206 | 1,365 | 4,249 | 1,857 | 1,695 | 2,250 | 2,069 | 2,637 | 2,398 | 2,652 | 2,485 | 2,959 | 2,859 | 3,012 | 2,376 | 2,477 | 2,403 | 2,459 | 2,244 | 2,226 | 2,044 | 2,225 | 2,359 | 2,451 | 2,027 | 2,362 | 2,231 | 2,086 | 1,918 | 2,205 | 2,315 | 2,037 | 1,727 | 2,022 | 2,324 | 2,090 | 1,648 | 1,818 | 1,646 | 1,470 | 12,530 | 12,432 | 11,636 | 16,000 |
Total Current Liabilities
| 73,829 | 70,307 | 69,993 | 70,763 | 71,921 | 65,316 | 71,186 | 61,815 | 66,666 | 69,045 | 74,057 | 80,110 | 72,059 | 56,643 | 61,856 | 62,238 | 60,150 | 56,363 | 56,468 | 57,270 | 64,773 | 63,989 | 64,195 | 70,287 | 66,632 | 57,138 | 65,288 | 62,447 | 60,306 | 57,771 | 53,777 | 50,949 | 53,374 | 47,638 | 50,021 | 51,504 | 48,726 | 53,976 | 54,828 | 58,372 | 55,933 | 64,633 | 65,984 | 69,529 | 70,108 | 71,724 | 72,749 | 72,688 | 70,084 | 64,139 | 70,061 | 70,136 | 79,994 | 77,505 | 74,971 | 74,533 | 73,576 | 62,633 | 61,740 | 57,821 | 57,744 | 52,061 | 52,933 | 51,614 | 49,505 | 49,100 | 67,631 | 77,233 | 70,983 | 58,312 | 55,920 | 51,916 | 50,590 | 48,817 | 54,804 | 51,554 | 51,434 | 46,307 | 50,875 | 46,629 | 47,757 | 42,981 | 44,195 | 41,248 | 41,955 | 38,386 | 38,641 | 36,648 | 37,652 | 33,175 | 33,059 | 31,242 | 30,178 | 30,114 | 34,565 | 35,614 | 37,361 | 38,191 | 39,775 | 38,592 | 37,221 | 38,733 | 21,579 | 19,710 | 18,872 | 19,412 | 18,765 | 17,532 | 18,576 | 19,654 | 20,250 | 18,732 | 19,129 | 19,505 | 19,698 | 18,667 | 19,201 | 18,736 | 18,583 | 19,461 | 19,965 | 19,493 | 19,253 | 18,889 | 18,414 | 18,590 | 19,466 | 19,185 | 19,047 | 19,663 | 20,302 | 20,418 | 18,994 | 20,854 | 19,350 | 18,463 | 19,991 | 24,025 | 23,290 | 20,726 | 20,994 | 21,984 | 20,329 | 17,479 | 15,296 | 15,220 | 19,089 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 59,167 | 32,804 | 36,918 | 36,565 | 32,213 | 39,500 | 36,510 | 37,567 | 39,150 | 44,752 | 39,246 | 39,516 | 42,651 | 47,382 | 43,639 | 45,319 | 45,137 | 51,311 | 46,888 | 46,563 | 31,857 | 30,963 | 30,486 | 23,317 | 21,788 | 20,538 | 21,973 | 20,720 | 20,781 | 24,406 | 26,215 | 24,750 | 25,124 | 28,932 | 28,916 | 29,499 | 29,568 | 19,925 | 19,839 | 19,431 | 19,494 | 11,653 | 11,591 | 11,817 | 12,144 | 6,891 | 7,404 | 7,496 | 7,475 | 7,928 | 8,928 | 8,877 | 9,231 | 9,322 | 29,596 | 32,386 | 32,229 | 32,681 | 34,338 | 36,454 | 7,054 | 7,129 | 7,185 | 7,117 | 7,041 | 7,025 | 7,383 | 7,327 | 7,235 | 7,183 | 6,896 | 6,757 | 6,758 | 6,645 | 6,464 | 6,393 | 6,255 | 6,220 | 6,126 | 6,071 | 5,015 | 5,013 | 5,196 | 5,084 | 5,135 | 4,756 | 5,615 | 5,811 | 6,489 | 6,655 | 7,110 | 7,607 | 7,118 | 7,099 | 7,240 | 7,289 | 7,270 | 7,280 | 7,528 | 8,009 | 8,009 | 8,402 | 4,425 | 4,497 | 4,563 | 4,530 | 6,912 | 6,927 | 7,077 | 7,050 | 7,281 | 7,041 | 7,223 | 7,236 | 7,224 | 7,566 | 7,679 | 7,778 | 8,362 | 8,550 | 9,178 | 8,831 | 8,936 | 8,754 | 8,712 | 8,506 | 8,781 | 8,692 | 8,855 | 8,637 | 8,879 | 8,485 | 8,508 | 8,582 | 8,311 | 7,974 | 7,876 | 7,687 | 7,835 | 8,320 | 8,939 | 9,275 | 8,559 | 4,689 | 5,021 | 4,294 | 4,820 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 6,335 | 12,250 | 12,314 | 12,559 | 12,383 | 19,446 | 20,025 | 0 | 21,287 | 24,120 | 25,120 | 25,114 | 0 | 25,583 | 26,172 | 25,937 | 26,292 | 23,597 | 24,003 | 24,481 | 24,654 | 26,073 | 26,079 | 26,514 | 25,906 | 25,877 | 25,732 | 25,759 | 25,804 | 26,359 | 26,903 | 27,858 | 28,064 | 29,946 | 30,526 | 30,151 | 31,127 | 24,400 | 25,202 | 25,092 | 25,388 | 29,955 | 29,326 | 29,034 | 28,822 | 21,652 | 22,117 | 23,559 | 24,994 | 19,557 | 20,257 | 20,076 | 19,367 | 18,012 | 17,143 | 17,587 | 17,942 | 18,632 | 18,287 | 20,451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,007 | 0 | 0 | 0 | 3,563 | 0 | 0 | 0 | 3,333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 39,091 | 39,042 | 40,281 | 40,080 | 24,106 | 24,452 | 23,912 | 23,460 | 23,195 | 22,874 | 21,274 | 20,807 | 19,533 | 20,165 | 19,008 | 18,511 | 18,113 | 18,165 | 24,467 | 24,725 | 24,863 | 25,620 | 26,513 | 26,846 | 27,287 | 27,244 | 27,084 | 26,783 | 26,760 | 26,893 | 34,430 | 34,585 | 34,772 | 34,041 | 34,857 | 36,012 | 36,293 | 36,818 | 38,210 | 39,419 | 38,935 | 39,230 | 41,132 | 41,000 | 40,783 | 40,530 | 39,506 | 38,947 | 38,712 | 37,570 | 37,642 | 36,851 | 36,286 | 36,618 | 36,891 | 37,193 | 36,121 | 35,150 | 35,304 | 34,283 | 23,662 | 23,148 | 23,238 | 21,880 | 20,063 | 19,726 | 23,265 | 24,299 | 24,008 | 22,899 | 22,329 | 21,548 | 21,010 | 20,851 | 21,018 | 22,275 | 21,895 | 20,878 | 20,525 | 20,079 | 20,731 | 21,092 | 19,655 | 19,524 | 19,981 | 20,118 | 17,716 | 17,541 | 17,250 | 16,484 | 16,572 | 17,381 | 16,162 | 16,359 | 16,138 | 16,194 | 16,357 | 16,442 | 0 | 0 | 0 | 16,251 | 0 | 0 | 0 | 13,142 | 0 | 0 | 0 | 13,452 | 0 | 0 | 0 | 13,475 | 0 | 0 | 0 | 12,431 | 0 | 0 | 0 | 11,435 | 0 | 0 | 0 | 10,939 | 0 | 0 | 0 | 11,135 | 0 | 0 | 0 | 12,449 | 0 | 0 | 0 | 12,568 | 0 | 0 | 0 | 12,353 | 0 | 11,849 | 11,863 | 10,828 | 11,042 |
Other Non-Current Liabilities
| 10,015 | 40,716 | 38,324 | 37,033 | 36,626 | 34,511 | 33,118 | 33,409 | 33,946 | 29,923 | 42,532 | 42,833 | 44,002 | 39,050 | 44,679 | 45,665 | 46,269 | 42,781 | 45,608 | 45,784 | 45,568 | 43,087 | 41,058 | 41,814 | 42,461 | 42,748 | 43,452 | 45,307 | 46,068 | 45,121 | 45,807 | 46,890 | 47,168 | 45,873 | 48,582 | 84,595 | 85,997 | 86,047 | 89,156 | 91,459 | 90,088 | 92,143 | 87,694 | 89,109 | 87,890 | 87,698 | 61,978 | 89,843 | 89,003 | 52,498 | 24,553 | 60,530 | 68,251 | 21,869 | 36,891 | 37,193 | 36,121 | 35,150 | 35,304 | 34,283 | 42,697 | 40,799 | 38,452 | 36,490 | 34,116 | 34,678 | 32,653 | 57,372 | 56,845 | 27,644 | 32,913 | 53,292 | 51,841 | 45,702 | 25,068 | 47,299 | 45,850 | 37,532 | 24,305 | 24,441 | 24,051 | 17,129 | 22,945 | 21,598 | 21,450 | 17,721 | 21,251 | 22,522 | 21,519 | 18,965 | 18,042 | 16,884 | 16,212 | 13,616 | 16,136 | 15,589 | 15,909 | 13,100 | 32,838 | 33,081 | 33,403 | 13,981 | 24,556 | 24,199 | 24,294 | 9,989 | 25,791 | 25,400 | 25,555 | 9,877 | 26,236 | 25,332 | 25,625 | 9,855 | 24,755 | 24,785 | 24,677 | 9,745 | 23,726 | 23,148 | 22,946 | 8,520 | 23,085 | 22,598 | 22,275 | 8,923 | 22,092 | 22,322 | 22,718 | 8,844 | 23,022 | 23,039 | 22,762 | 7,781 | 23,044 | 22,508 | 22,757 | 7,422 | 22,777 | 22,330 | 21,813 | 6,500 | 20,351 | 8,509 | 8,236 | 7,130 | 5,113 |
Total Non-Current Liabilities
| 108,273 | 112,562 | 115,523 | 113,678 | 91,036 | 98,463 | 93,540 | 94,436 | 96,291 | 97,549 | 103,052 | 103,156 | 106,186 | 106,597 | 107,326 | 109,495 | 109,519 | 112,257 | 116,963 | 117,072 | 102,288 | 99,670 | 98,057 | 91,977 | 91,536 | 90,530 | 92,509 | 92,810 | 93,609 | 96,420 | 106,452 | 106,225 | 107,064 | 108,846 | 112,355 | 114,094 | 115,565 | 105,972 | 108,995 | 110,890 | 109,582 | 103,796 | 99,285 | 100,926 | 100,034 | 94,589 | 99,337 | 97,339 | 96,478 | 97,996 | 92,775 | 91,524 | 101,041 | 92,803 | 86,044 | 89,836 | 88,426 | 87,198 | 87,654 | 87,880 | 67,338 | 65,870 | 64,269 | 61,894 | 61,608 | 61,429 | 63,301 | 64,699 | 64,080 | 57,726 | 62,138 | 60,049 | 58,599 | 56,354 | 52,550 | 53,692 | 52,105 | 47,315 | 50,956 | 50,591 | 49,797 | 46,567 | 47,796 | 46,206 | 46,566 | 42,595 | 44,582 | 45,874 | 45,258 | 42,104 | 41,724 | 41,872 | 39,492 | 37,074 | 39,514 | 39,072 | 39,536 | 36,822 | 40,366 | 41,090 | 41,412 | 38,634 | 28,981 | 28,696 | 28,857 | 27,661 | 32,703 | 32,327 | 32,632 | 30,379 | 33,517 | 32,373 | 32,848 | 30,566 | 31,979 | 32,351 | 32,356 | 29,954 | 32,088 | 31,698 | 32,124 | 28,786 | 32,021 | 31,352 | 30,987 | 28,368 | 30,873 | 31,014 | 31,573 | 28,616 | 31,901 | 31,524 | 31,270 | 28,812 | 31,355 | 30,482 | 30,633 | 27,677 | 30,612 | 30,650 | 30,752 | 28,128 | 28,910 | 25,047 | 25,120 | 22,252 | 20,975 |
Total Liabilities
| 182,102 | 182,869 | 185,516 | 184,441 | 162,957 | 163,779 | 164,726 | 156,251 | 162,957 | 166,594 | 177,109 | 183,266 | 178,245 | 163,240 | 169,182 | 171,733 | 169,669 | 168,620 | 173,431 | 174,342 | 167,061 | 163,659 | 162,252 | 162,264 | 158,168 | 147,668 | 157,797 | 155,257 | 153,915 | 154,191 | 160,229 | 157,174 | 160,438 | 156,484 | 162,376 | 165,598 | 164,291 | 159,948 | 163,823 | 169,262 | 165,515 | 168,429 | 165,269 | 170,455 | 170,142 | 166,313 | 172,086 | 170,027 | 166,562 | 162,135 | 162,836 | 161,660 | 181,035 | 170,308 | 161,015 | 164,369 | 162,002 | 149,831 | 149,394 | 145,701 | 125,082 | 117,931 | 117,202 | 113,508 | 111,113 | 110,529 | 130,932 | 141,932 | 135,063 | 116,038 | 118,058 | 111,965 | 109,189 | 105,171 | 107,354 | 105,246 | 103,539 | 93,622 | 101,831 | 97,220 | 97,554 | 89,548 | 91,991 | 87,454 | 88,521 | 80,981 | 83,223 | 82,522 | 82,910 | 75,279 | 74,783 | 73,114 | 69,670 | 67,188 | 74,079 | 74,686 | 76,897 | 75,013 | 80,141 | 79,682 | 78,633 | 77,367 | 50,560 | 48,406 | 47,729 | 47,073 | 51,468 | 49,859 | 51,208 | 50,033 | 53,767 | 51,105 | 51,977 | 50,071 | 51,677 | 51,018 | 51,557 | 48,690 | 50,671 | 51,159 | 52,089 | 48,279 | 51,274 | 50,241 | 49,401 | 46,958 | 50,339 | 50,199 | 50,620 | 48,279 | 52,203 | 51,942 | 50,264 | 49,666 | 50,705 | 48,945 | 50,624 | 51,702 | 53,902 | 51,376 | 51,746 | 50,112 | 49,239 | 42,526 | 40,416 | 37,472 | 40,064 |
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 | 31 | 44 | 91 | 105 | 119 | 134 | 174 | 190 | 206 | 221 | 284 | 303 | 322 | 345 | 431 | 454 | 482 | 501 | 526 | 554 | 583 | 612 | 641 | 668 | 694 | 719 | 744 | 770 | 795 | 819 | 844 | 867 | 895 | 918 | 940 | 955 | 969 | 983 | 1,006 | 1,006 | 1,006 | 0 | 0 | 0 | 0 |
Common Stock
| 0 | 46,238 | 46,936 | 46,781 | 17,971 | 17,781 | 16,165 | 16,029 | 15,904 | 15,752 | 16,106 | 16,018 | 15,879 | 15,746 | 16,104 | 16,006 | 15,884 | 15,688 | 15,997 | 15,812 | 15,636 | 15,637 | 15,795 | 15,639 | 15,476 | 15,258 | 15,254 | 15,086 | 14,888 | 14,656 | 14,783 | 14,617 | 14,415 | 12,157 | 12,228 | 12,019 | 11,825 | 11,612 | 11,443 | 11,224 | 11,006 | 10,792 | 10,681 | 10,487 | 10,276 | 10,077 | 10,062 | 9,882 | 9,665 | 9,653 | 0 | 0 | 0 | 9,512 | 0 | 0 | 0 | 9,371 | 0 | 0 | 0 | 5,503 | 0 | 0 | 0 | 5,314 | 0 | 0 | 0 | 4,933 | 0 | 0 | 0 | 4,786 | 0 | 0 | 0 | 5,743 | 0 | 0 | 0 | 5,067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,403 | 2,323 | 0 | 0 | 2,323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 474,290 | 470,903 | 467,664 | 463,294 | 458,339 | 453,927 | 450,138 | 444,731 | 440,552 | 432,860 | 423,877 | 407,902 | 393,779 | 392,059 | 386,952 | 383,922 | 382,953 | 383,943 | 407,728 | 412,124 | 416,919 | 421,341 | 419,367 | 419,913 | 420,498 | 421,653 | 419,155 | 416,418 | 415,970 | 414,540 | 409,449 | 408,768 | 408,707 | 407,831 | 409,284 | 409,767 | 411,200 | 412,444 | 412,718 | 411,538 | 410,414 | 408,384 | 404,738 | 399,614 | 393,800 | 387,432 | 381,832 | 376,732 | 372,666 | 365,727 | 358,369 | 351,421 | 338,168 | 330,939 | 323,786 | 315,733 | 307,361 | 298,899 | 291,861 | 286,745 | 281,251 | 276,937 | 272,879 | 270,160 | 268,249 | 265,680 | 259,878 | 247,111 | 237,529 | 228,518 | 218,761 | 211,283 | 202,984 | 195,207 | 186,810 | 178,212 | 169,778 | 163,335 | 154,420 | 146,322 | 140,522 | 134,390 | 127,708 | 123,781 | 119,754 | 115,956 | 110,955 | 108,963 | 106,460 | 100,961 | 98,416 | 97,327 | 96,245 | 95,718 | 94,609 | 93,006 | 90,130 | 86,652 | 82,959 | 80,002 | 77,004 | 75,055 | 55,312 | 54,807 | 54,598 | 54,575 | 54,113 | 53,713 | 53,096 | 52,214 | 50,727 | 49,923 | 48,978 | 57,156 | 55,647 | 55,071 | 54,487 | 53,539 | 52,796 | 52,234 | 51,542 | 50,821 | 49,860 | 49,606 | 49,623 | 49,365 | 48,768 | 48,311 | 47,979 | 47,697 | 47,256 | 47,030 | 46,985 | 46,483 | 46,212 | 45,948 | 45,674 | 44,286 | 43,585 | 43,276 | 42,944 | 42,433 | 42,238 | 41,865 | 39,476 | 37,322 | 34,565 |
Accumulated Other Comprehensive Income/Loss
| -14,338 | -14,619 | -11,959 | -13,187 | -13,169 | -11,989 | -13,088 | -12,657 | -13,095 | -13,270 | -17,803 | -15,017 | -12,914 | -13,764 | -16,696 | -15,586 | -16,090 | -16,705 | -20,189 | -21,617 | -24,339 | -19,493 | -19,277 | -18,205 | -18,782 | -19,564 | -18,370 | -18,609 | -16,992 | -16,262 | -16,651 | -18,902 | -20,679 | -22,239 | -20,466 | -20,744 | -20,384 | -23,511 | -24,336 | -21,493 | -22,595 | -18,957 | -12,196 | -9,311 | -11,040 | -10,725 | -13,051 | -14,381 | -12,767 | -12,184 | -9,113 | -10,659 | -7,998 | -9,123 | -5,328 | -2,799 | -3,656 | -4,823 | -4,339 | 2,051 | -5,537 | -5,461 | -6,380 | -8,249 | -10,900 | -9,931 | -61 | 3,847 | 3,504 | 1,989 | 849 | -1,274 | -2,546 | -2,762 | 548 | 513 | -882 | -2,545 | -1,628 | -2,054 | -742 | 513 | -1,296 | -1,982 | -1,490 | -1,148 | -3,603 | -4,366 | -5,934 | -6,504 | -4,587 | -4,093 | -6,807 | -6,749 | -6,306 | -6,838 | -6,423 | -5,424 | -5,549 | -4,580 | -3,811 | -2,866 | -1,322 | -64,051 | -63,252 | -1,048 | -64,883 | -63,223 | -62,435 | -61,364 | -62,168 | -60,175 | -59,934 | -59,759 | -59,186 | -58,558 | -57,564 | -56,891 | -56,687 | -55,744 | -55,022 | -52,901 | -49,173 | -49,173 | -49,173 | 0 | 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
| -190,146 | -238,817 | -234,049 | -228,483 | -257,891 | -254,917 | -253,512 | -249,057 | -244,676 | -240,293 | -236,080 | -231,587 | -227,529 | -225,464 | -225,771 | -225,771 | -225,773 | -225,776 | -226,136 | -226,136 | -226,137 | -225,835 | -225,970 | -225,970 | -225,970 | -225,553 | -225,674 | -225,673 | -225,671 | -225,246 | -225,305 | -225,305 | -225,292 | -230,424 | -230,449 | -230,451 | -230,454 | -229,734 | -229,102 | -228,601 | -227,598 | -225,820 | -222,636 | -219,635 | -216,638 | -212,781 | -209,598 | -206,586 | -202,563 | -197,333 | -182,543 | -177,951 | -173,158 | -176,932 | -162,519 | -157,383 | -152,225 | -147,237 | -142,491 | -148,624 | -163,173 | -160,907 | -159,234 | -155,319 | -150,346 | -142,784 | -134,531 | -126,132 | -117,894 | -108,745 | -101,007 | -93,659 | -86,328 | -78,601 | -70,765 | -62,961 | -56,433 | -50,870 | -44,902 | -39,672 | -36,082 | -33,147 | -30,970 | -28,264 | -26,583 | -24,893 | -23,588 | -22,016 | -20,941 | -19,860 | -19,139 | -18,116 | -17,071 | -15,808 | -14,478 | -13,194 | -11,818 | -10,471 | -9,299 | -8,486 | -8,588 | -8,723 | -12,510 | 52,029 | 51,565 | -35,927 | 54,410 | 52,733 | 52,910 | 52,620 | 54,591 | 53,846 | 54,342 | 45,842 | 45,008 | 44,520 | 43,668 | 43,334 | 43,444 | 43,008 | 42,136 | 38,941 | 35,246 | 34,816 | 34,162 | -15,241 | -14,814 | -14,679 | -14,608 | -14,691 | -12,711 | -12,573 | -13,586 | -12,423 | -13,219 | -14,067 | -13,577 | -12,186 | -12,299 | -13,027 | -13,411 | -13,195 | -13,517 | -10,098 | -5,850 | -5,310 | -5,469 |
Total Shareholders Equity
| 269,806 | 263,705 | 268,592 | 268,405 | 205,250 | 204,802 | 199,703 | 199,046 | 198,685 | 195,049 | 186,100 | 177,316 | 169,215 | 168,577 | 160,589 | 158,571 | 156,974 | 157,150 | 177,400 | 180,183 | 182,079 | 191,650 | 189,915 | 191,377 | 191,222 | 191,794 | 190,365 | 187,222 | 188,195 | 187,688 | 182,276 | 179,178 | 177,151 | 167,325 | 170,597 | 170,591 | 172,187 | 170,811 | 170,723 | 172,668 | 171,227 | 174,399 | 180,587 | 181,155 | 176,398 | 174,003 | 169,245 | 165,647 | 167,001 | 165,863 | 166,713 | 162,811 | 157,012 | 154,396 | 155,939 | 155,551 | 151,480 | 146,839 | 145,031 | 140,172 | 112,541 | 110,569 | 107,265 | 106,592 | 107,003 | 112,965 | 125,286 | 124,826 | 123,139 | 121,762 | 118,603 | 116,350 | 114,110 | 113,844 | 116,593 | 115,764 | 112,463 | 111,186 | 107,890 | 104,596 | 103,698 | 101,756 | 95,442 | 93,535 | 91,681 | 89,915 | 83,764 | 82,581 | 79,585 | 74,597 | 74,690 | 75,118 | 72,367 | 73,161 | 73,825 | 72,974 | 71,889 | 70,757 | 68,111 | 66,936 | 64,605 | 63,466 | 43,834 | 42,829 | 43,002 | 43,750 | 43,759 | 43,357 | 43,745 | 43,660 | 43,356 | 43,815 | 43,670 | 43,542 | 41,791 | 41,378 | 41,022 | 40,436 | 40,035 | 39,999 | 39,182 | 37,415 | 36,516 | 35,861 | 35,253 | 34,792 | 34,648 | 34,351 | 34,115 | 33,776 | 35,340 | 35,276 | 34,243 | 34,927 | 33,888 | 32,799 | 33,037 | 33,055 | 32,255 | 31,232 | 30,539 | 30,244 | 29,727 | 31,767 | 33,626 | 32,012 | 29,096 |
Total Equity
| 276,892 | 270,606 | 276,400 | 276,266 | 213,052 | 212,538 | 207,533 | 206,997 | 206,414 | 202,473 | 193,043 | 184,508 | 176,526 | 175,683 | 167,506 | 165,556 | 164,101 | 164,130 | 184,612 | 187,153 | 188,743 | 198,938 | 197,109 | 198,465 | 198,021 | 198,528 | 196,831 | 193,533 | 194,911 | 194,500 | 189,198 | 185,838 | 183,771 | 173,830 | 177,010 | 176,875 | 178,498 | 176,810 | 176,839 | 178,998 | 177,446 | 181,064 | 187,495 | 188,131 | 182,891 | 180,495 | 175,478 | 171,588 | 173,077 | 171,660 | 172,355 | 167,985 | 164,117 | 160,744 | 162,212 | 161,835 | 157,531 | 152,679 | 150,600 | 145,367 | 117,666 | 115,392 | 112,105 | 111,153 | 111,378 | 117,523 | 125,286 | 124,826 | 123,139 | 126,044 | 118,603 | 116,350 | 114,110 | 113,844 | 116,593 | 115,764 | 112,463 | 114,713 | 107,890 | 104,596 | 103,698 | 105,708 | 95,442 | 93,535 | 91,681 | 93,297 | 83,764 | 82,581 | 79,585 | 77,365 | 74,690 | 75,118 | 72,367 | 75,986 | 73,825 | 72,974 | 71,889 | 73,987 | 68,111 | 66,936 | 64,605 | 67,154 | 43,834 | 42,829 | 43,002 | 45,557 | 43,759 | 43,357 | 43,745 | 46,031 | 43,356 | 43,815 | 43,670 | 45,456 | 41,791 | 41,378 | 41,022 | 42,606 | 40,035 | 39,999 | 39,182 | 39,583 | 36,516 | 35,861 | 35,253 | 37,187 | 34,648 | 34,351 | 34,115 | 36,751 | 35,340 | 35,276 | 34,243 | 37,894 | 33,888 | 32,799 | 33,037 | 36,005 | 32,255 | 31,232 | 30,539 | 33,107 | 29,727 | 31,767 | 33,626 | 32,012 | 29,096 |
Total Liabilities & Shareholders Equity
| 451,908 | 453,475 | 461,916 | 460,707 | 377,918 | 376,317 | 372,259 | 363,248 | 369,371 | 369,067 | 370,152 | 367,774 | 354,771 | 338,923 | 336,688 | 337,289 | 333,770 | 332,750 | 358,043 | 361,495 | 355,804 | 362,597 | 359,361 | 360,729 | 356,189 | 346,196 | 354,628 | 348,790 | 348,826 | 348,691 | 349,427 | 343,012 | 344,209 | 330,314 | 339,386 | 342,473 | 342,789 | 336,758 | 340,662 | 348,260 | 342,961 | 349,493 | 352,764 | 358,586 | 353,033 | 346,808 | 347,564 | 341,615 | 339,639 | 333,795 | 335,191 | 329,645 | 345,152 | 331,052 | 323,227 | 326,204 | 319,533 | 302,510 | 299,994 | 291,068 | 242,748 | 233,323 | 229,307 | 224,661 | 222,491 | 228,052 | 256,218 | 266,758 | 258,202 | 242,082 | 236,661 | 228,315 | 223,299 | 219,015 | 223,947 | 221,010 | 216,002 | 208,335 | 209,721 | 201,816 | 201,252 | 195,256 | 187,433 | 180,989 | 180,202 | 174,278 | 166,987 | 165,103 | 162,495 | 152,644 | 149,473 | 148,232 | 142,037 | 143,174 | 147,904 | 147,660 | 148,786 | 149,000 | 148,252 | 146,618 | 143,238 | 144,521 | 94,394 | 91,235 | 90,731 | 92,630 | 95,227 | 93,216 | 94,953 | 96,064 | 97,123 | 94,920 | 95,647 | 95,527 | 93,468 | 92,396 | 92,579 | 91,296 | 90,706 | 91,158 | 91,271 | 87,862 | 87,790 | 86,102 | 84,654 | 84,145 | 84,987 | 84,550 | 84,735 | 85,030 | 87,543 | 87,218 | 84,507 | 87,560 | 84,593 | 81,744 | 83,661 | 87,707 | 86,157 | 82,608 | 82,285 | 83,219 | 78,966 | 74,293 | 74,042 | 69,484 | 69,160 |