| Period Ending: | 2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
1996 12-31 |
1995 12-31 |
1994 12-31 |
1993 12-31 |
1992 12-31 |
1991 12-31 |
1990 12-31 |
1989 12-31 |
1988 12-31 |
1987 12-31 |
1986 12-31 |
1985 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-02-25 | 2025-02-26 | 2024-02-27 | 2023-02-27 | 2022-02-25 | 2021-02-26 | 2020-02-25 | 2019-02-26 | 2018-02-27 | 2017-02-27 | 2016-02-25 | 2015-02-25 | 2014-02-26 | 2013-02-27 | 2012-02-16 | 2011-02-25 | 2010-02-24 | 2009-02-27 | 2008-02-28 | 2007-03-01 | 2006-03-10 | 2005-03-15 | 2004-03-12 | 2003-03-27 | 2002-03-19 | 2001-03-29 | 2000-03-02 | 1999-03-18 | 1998-03-06 | 1997-03-11 | 1996-03-28 | 1995-03-10 | 1994-03-16 | 1992-12-31 | 1991-12-31 | 1990-12-31 | 1989-12-31 | 1988-12-31 | 1987-12-31 | 1986-12-31 | 1985-12-31 |
| Total Current Assets | 5,544 | 4,513 | 5,585 | 7,220 | 6,083 | 7,117 | 4,824 | 4,299 | 4,344 | 7,260 | 6,086 | 6,878 | 6,590 | 6,315 | 7,131 | 5,981 | 5,773 | 11,076 | 22,890 | 26,152 | 25,781 | 25,901 | 21,382 | 17,441 | 17,275 | 17,238 | 20,895 | 20,230 | 17,440 | 15,190 | 14,879 | 13,908 | 12,808 | 13,906 | 12,594 | 12,367 | 9,380 | 8,151 | 6,572 | 5,914 | 5,893 |
| Cash and Short Term Investments | 4,481 | 3,127 | 3,686 | 4,030 | 4,544 | 4,945 | 2,117 | 1,333 | 1,253 | 4,569 | 2,369 | 3,321 | 3,175 | 2,900 | 3,270 | 2,314 | 1,871 | 7,916 | 4,842 | 4,781 | 6,258 | 5,744 | 3,777 | 565 | 453 | 937 | 5,100 | 4,081 | 2,282 | 240 | 1,138 | 184 | 182 | 1,021 | 126 | 146 | 118 | 168 | 189 | 73 | 156 |
| Cash & Equivalents | 4,481 | 3,127 | 3,686 | 4,030 | 4,544 | 4,945 | 2,117 | 1,333 | 1,253 | 4,569 | 2,369 | 3,321 | 3,175 | 2,900 | 3,270 | 2,314 | 1,871 | 7,916 | 4,842 | 4,781 | 6,258 | 5,744 | 3,777 | 565 | 453 | 937 | 5,100 | 4,081 | 2,282 | 240 | 1,138 | 184 | 182 | 1,021 | 126 | 146 | 118 | 168 | 189 | 73 | 156 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 263 | 270 | 567 | 1,872 | 47 | 137 | 152 | 309 | 603 | 420 | 124 | 124 | 115 | 193 | 268 | 85 | 96 | 44 | 83 | 2,808 | 5,361 | 5,754 | 5,256 | 5,139 | 5,148 | 5,019 | 4,313 | 4,691 | 4,294 | 4,466 | 4,508 | 4,382 | 3,982 | 4,147 | 4,121 | 4,101 | 2,956 | 2,222 | 2,083 | 1,878 | 1,797 |
| Inventory | 1,070 | 1,080 | 1,215 | 1,180 | 1,194 | 1,966 | 2,293 | 2,331 | 2,225 | 2,051 | 2,031 | 2,040 | 1,879 | 1,746 | 1,779 | 1,803 | 1,810 | 1,069 | 10,571 | 12,186 | 10,584 | 10,041 | 9,540 | 9,127 | 8,923 | 8,765 | 9,028 | 9,445 | 9,039 | 9,002 | 7,862 | 7,987 | 7,358 | 7,785 | 7,445 | 7,153 | 5,751 | 5,384 | 4,154 | 3,836 | 3,827 |
| Other Current Assets | -270 | 36 | 117 | 138 | 298 | 69 | 262 | 326 | 263 | 220 | 1,562 | 1,393 | 1,421 | 1,476 | 1,814 | 1,779 | 1,996 | 2,047 | 7,394 | 6,377 | 3,578 | 4,362 | 2,809 | 2,610 | 2,751 | 2,517 | 2,454 | 2,013 | 1,825 | 1,482 | 1,371 | 1,355 | 1,286 | 953 | 902 | 967 | 555 | 377 | 146 | 127 | 113 |
| Total Assets | 35,017 | 35,177 | 38,570 | 36,954 | 39,523 | 47,414 | 49,271 | 55,638 | 43,202 | 45,932 | 32,535 | 34,475 | 34,859 | 35,329 | 36,962 | 37,402 | 36,677 | 27,215 | 57,211 | 104,270 | 107,949 | 101,648 | 96,175 | 87,540 | 84,968 | 79,067 | 61,381 | 59,920 | 55,947 | 54,871 | 53,811 | 52,649 | 51,205 | 50,014 | 47,384 | 46,569 | 38,528 | 36,960 | 19,145 | 17,642 | 17,429 |
| Total Non-Current Assets | 27,990 | 30,664 | 32,985 | 29,734 | 33,440 | 40,297 | 44,447 | 51,339 | 38,858 | 38,672 | 26,449 | 27,597 | 28,269 | 29,014 | 29,831 | 31,421 | 30,904 | 16,139 | 34,321 | 78,118 | 82,168 | 75,747 | 74,793 | 70,099 | 67,693 | 61,829 | 40,486 | 39,690 | 38,507 | 39,681 | 38,932 | 38,741 | 38,397 | 36,108 | 34,790 | 34,202 | 29,148 | 28,809 | 12,573 | 11,728 | 11,536 |
| Property, Plant and Equipment | 1,710 | 1,617 | 1,652 | 1,608 | 1,553 | 2,012 | 1,999 | 1,938 | 1,914 | 1,958 | 1,982 | 1,983 | 2,028 | 2,102 | 2,216 | 2,380 | 2,684 | 2,199 | 8,857 | 17,274 | 16,678 | 16,305 | 16,067 | 14,846 | 15,137 | 15,303 | 12,271 | 12,335 | 11,621 | 17,096 | 11,116 | 11,171 | 10,463 | 10,530 | 9,946 | 9,604 | 8,457 | 8,648 | 6,582 | 6,237 | 5,684 |
| Goodwill and Intangible Assets | 17,663 | 19,918 | 20,477 | 17,561 | 17,483 | 17,792 | 17,864 | 17,475 | 17,707 | 17,321 | 17,313 | 17,334 | 17,232 | 17,252 | 17,272 | 17,292 | 17,312 | 3,116 | 12,954 | 45,320 | 43,415 | 39,112 | 39,545 | 37,871 | 37,548 | 33,090 | 16,879 | 17,566 | 17,789 | 18,998 | 19,319 | 19,744 | 19,746 | 18,523 | 18,624 | 19,037 | 15,682 | 15,071 | 4,052 | 3,988 | 4,457 |
| Goodwill | 5,787 | 6,945 | 6,791 | 5,177 | 5,177 | 5,177 | 5,177 | 5,196 | 5,307 | 5,285 | 5,285 | 5,285 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 77 | 8,001 | 33,235 | 31,219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 11,876 | 12,973 | 13,686 | 12,384 | 12,306 | 12,615 | 12,687 | 12,279 | 12,400 | 12,036 | 12,028 | 12,049 | 12,058 | 12,078 | 12,098 | 12,118 | 12,138 | 3,039 | 4,953 | 12,085 | 12,196 | 39,112 | 39,545 | 37,871 | 37,548 | 33,090 | 16,879 | 17,566 | 17,789 | 18,998 | 19,319 | 19,744 | 19,746 | 18,523 | 18,624 | 19,037 | 15,682 | 15,071 | 4,052 | 3,988 | 4,457 |
| Long Term Investments | 8,628 | 8,195 | 10,011 | 9,600 | 13,481 | 19,529 | 23,581 | 30,496 | 18,851 | 18,880 | 6,722 | 7,797 | 8,452 | 6,637 | 5,509 | 9,898 | 4,980 | 9,712 | 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 Assets | 0 | 0 | 0 | 0 | 0 | 0 | 5,083 | 5,172 | 5,247 | 8,416 | 5,663 | 6,088 | 6,854 | 4,953 | 0 | 0 | 0 | 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 Long Term Assets | -11 | 934 | 845 | 965 | 923 | 964 | -4,080 | -3,742 | -4,861 | -7,903 | -5,231 | -5,605 | -6,297 | -1,930 | 4,834 | 1,851 | 5,928 | 1,112 | 12,510 | 15,524 | 22,075 | 20,330 | 19,181 | 17,382 | 15,008 | 13,436 | 11,336 | 9,789 | 9,097 | 3,587 | 8,497 | 7,826 | 8,188 | 7,055 | 6,220 | 5,561 | 5,009 | 5,090 | 1,939 | 1,503 | 1,395 |
| Total Current Liabilities | 9,154 | 8,781 | 11,319 | 8,616 | 8,579 | 9,063 | 8,174 | 21,193 | 6,792 | 7,375 | 7,078 | 7,673 | 7,058 | 8,251 | 7,643 | 6,840 | 7,992 | 7,142 | 18,782 | 25,427 | 26,158 | 23,574 | 21,393 | 19,082 | 20,653 | 26,976 | 18,017 | 16,379 | 15,071 | 15,040 | 14,944 | 13,569 | 14,468 | 13,263 | 12,642 | 12,084 | 9,266 | 7,969 | 5,176 | 4,482 | 3,967 |
| Accounts Payable | 750 | 700 | 582 | 552 | 449 | 380 | 325 | 399 | 374 | 425 | 400 | 416 | 409 | 451 | 503 | 529 | 494 | 510 | 611 | 1,414 | 3,645 | 3,466 | 3,198 | 3,088 | 3,600 | 3,787 | 3,351 | 3,359 | 3,318 | 3,409 | 3,364 | 3,789 | 3,137 | 2,401 | 2,820 | 2,462 | 1,917 | 0 | 0 | 0 | 0 |
| Notes Payable/Short Term Debt | 1,569 | 1,527 | 1,121 | 1,556 | 1,105 | 1,500 | 1,000 | 13,848 | 864 | 0 | 4 | 1,000 | 525 | 1,459 | 600 | 0 | 775 | 135 | 3,083 | 4,201 | 6,266 | 4,297 | 3,376 | 1,965 | 3,451 | 9,968 | 2,242 | 2,047 | 1,673 | 2,279 | 2,719 | 1,497 | 2,935 | 2,862 | 2,687 | 2,621 | 1,564 | 560 | 1,156 | 967 | 678 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 220 | 231 | 318 | 98 | 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 | 2,700 | 2,700 | 2,900 | 3,184 | 3,021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,994 | 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 | 6,835 | 6,554 | 6,916 | 3,808 | 4,125 | 3,999 | 3,828 | 6,946 | 5,554 | 6,950 | 6,674 | 6,257 | 6,124 | 6,341 | 6,320 | 6,080 | 6,405 | 6,399 | 3,094 | 19,812 | 16,247 | 15,811 | 14,819 | 14,029 | 13,602 | 13,221 | 12,424 | 10,973 | 10,080 | 9,352 | 8,861 | 8,283 | 8,396 | 8,000 | 7,135 | 7,001 | 5,785 | 7,409 | 4,020 | 3,515 | 3,289 |
| Total Liabilities | 38,469 | 37,365 | 42,060 | 40,877 | 41,129 | 44,489 | 42,952 | 40,849 | 27,822 | 33,159 | 29,662 | 31,465 | 30,741 | 32,159 | 33,247 | 32,175 | 32,605 | 24,387 | 38,657 | 61,123 | 68,101 | 66,170 | 66,338 | 63,696 | 61,335 | 64,062 | 46,076 | 43,723 | 41,027 | 40,653 | 39,826 | 39,863 | 39,578 | 37,451 | 34,872 | 34,622 | 28,957 | 29,281 | 12,322 | 11,987 | 12,692 |
| Total Non-Current Liabilities | 29,315 | 28,584 | 30,741 | 32,261 | 32,550 | 35,426 | 34,778 | 19,656 | 21,030 | 25,784 | 22,584 | 23,792 | 23,683 | 23,908 | 25,604 | 25,335 | 24,613 | 17,245 | 19,875 | 35,696 | 41,943 | 42,596 | 44,945 | 44,614 | 40,682 | 37,086 | 28,059 | 27,344 | 25,956 | 25,613 | 24,882 | 26,294 | 25,110 | 24,188 | 22,230 | 22,538 | 19,691 | 21,312 | 7,146 | 7,505 | 8,725 |
| Total Long Term Debt | 24,140 | 23,399 | 25,112 | 25,124 | 26,939 | 27,971 | 27,042 | 11,898 | 13,030 | 13,881 | 12,843 | 13,693 | 13,992 | 12,419 | 9,068 | 12,194 | 11,185 | 7,339 | 7,963 | 14,498 | 17,868 | 18,683 | 21,163 | 21,355 | 18,651 | 19,154 | 12,226 | 12,615 | 12,430 | 12,961 | 13,107 | 14,975 | 15,221 | 14,583 | 14,213 | 16,121 | 14,861 | 15,882 | 5,222 | 5,945 | 7,331 |
| Deferred Tax Liabilities Non-Current | 3,370 | 3,749 | 2,799 | 2,897 | 3,692 | 4,532 | 5,083 | 5,172 | 5,247 | 8,416 | 5,663 | 6,088 | 6,854 | 4,953 | 7,562 | 4,618 | 8,563 | 4,995 | 7,093 | 10,851 | 14,229 | 13,553 | 13,110 | 11,633 | 10,484 | 6,665 | 5,680 | 5,080 | 4,766 | 4,367 | 3,738 | 3,395 | 3,067 | 2,888 | 2,474 | 2,698 | 2,008 | 825 | 1,288 | 994 | 872 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 2,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,021 | 3,593 | 3,483 | 3,601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,021 | 0 | 0 | 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 Long Term Liabilities | 1,805 | 1,436 | 2,830 | 1,540 | 1,919 | 2,923 | 2,653 | 2,586 | 2,753 | 3,487 | 4,078 | 4,011 | 2,837 | 6,536 | 8,974 | 4,930 | 1,382 | 1,310 | 4,819 | 10,347 | 9,846 | 10,360 | 10,672 | 11,626 | 11,547 | 11,267 | 10,153 | 9,649 | 8,760 | 8,285 | 8,037 | 7,924 | 6,822 | 6,717 | 5,543 | 3,719 | 2,822 | 4,605 | 636 | 566 | 522 |
| Total Equity | -3,452 | -2,188 | -3,490 | -3,923 | -1,606 | 2,925 | 6,319 | 14,788 | 15,380 | 12,773 | 2,866 | 3,006 | 4,117 | 3,139 | 3,715 | 5,227 | 4,072 | 2,828 | 18,554 | 43,147 | 39,848 | 35,478 | 29,837 | 23,844 | 23,633 | 15,005 | 15,305 | 16,197 | 14,920 | 14,218 | 13,985 | 12,786 | 11,627 | 12,563 | 12,512 | 11,947 | 9,571 | 7,679 | 6,823 | 5,655 | 4,737 |
| Non-Controlling Interest | 50 | 50 | 50 | 50 | 0 | 86 | 97 | 2 | 3 | 3 | -7 | -4 | -1 | 2 | 35 | 35 | 3 | 0 | 0 | 3,528 | 4,141 | 4,764 | 4,760 | 4,366 | 4,013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | -3,502 | -2,238 | -3,540 | -3,973 | -1,606 | 2,839 | 6,222 | 14,786 | 15,377 | 12,770 | 2,873 | 3,010 | 4,118 | 3,137 | 3,680 | 5,192 | 4,069 | 2,828 | 18,554 | 39,619 | 35,707 | 30,714 | 25,077 | 19,478 | 19,620 | 15,005 | 15,305 | 16,197 | 14,920 | 14,218 | 13,985 | 12,786 | 11,627 | 12,563 | 12,512 | 11,947 | 9,571 | 7,679 | 6,823 | 5,655 | 4,737 |
| Retained Earnings | 0 | 35,516 | 31,094 | 29,792 | 30,664 | 34,679 | 36,539 | 43,962 | 42,251 | 36,906 | 27,257 | 26,277 | 25,168 | 24,316 | 23,583 | 23,459 | 22,599 | 22,131 | 34,426 | 59,879 | 54,666 | 50,595 | 47,008 | 43,259 | 37,269 | 33,481 | 29,556 | 26,261 | 24,924 | 22,478 | 19,779 | 17,489 | 15,718 | 14,867 | 12,038 | 10,960 | 9,079 | 7,833 | 6,437 | 5,344 | 4,456 |
| Accumulated Other Earnings | 32,825 | -2,400 | -2,673 | -2,771 | -3,056 | -4,341 | -2,864 | -2,547 | -1,897 | -2,052 | -3,280 | -2,682 | -1,378 | -2,040 | -1,887 | -1,484 | -1,561 | -2,181 | -237 | -3,808 | -1,853 | -1,141 | -2,125 | -3,956 | -3,373 | -2,950 | -2,108 | -8,899 | -8,381 | -8,221 | -7,485 | -7,083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 935 | 935 | 935 | 935 | 935 | 935 | 935 | 935 | 935 | 935 | 935 | 935 | 935 | 935 | 935 | 935 | 935 | 935 | 935 | 935 | 935 | 935 | 935 | 935 | 935 | 935 | 935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | -37,262 | -36,289 | -32,896 | -31,929 | -30,149 | -28,434 | -28,388 | -27,563 | -25,912 | -23,019 | -22,032 | -21,516 | -20,606 | -20,043 | -18,951 | -17,718 | -17,904 | -18,057 | -16,222 | -17,387 | -18,041 | -19,675 | -20,741 | -20,760 | -15,211 | -16,461 | -13,078 | -1,165 | -1,623 | -39 | 1,691 | 2,380 | -4,091 | -2,304 | 474 | 987 | 492 | -154 | 386 | 311 | 281 |
| Total Liabilities & Total Equity | 35,017 | 35,177 | 38,570 | 36,954 | 39,523 | 47,414 | 49,271 | 55,637 | 43,202 | 45,932 | 32,535 | 34,475 | 34,859 | 35,298 | 36,962 | 37,402 | 36,677 | 27,215 | 57,211 | 104,270 | 107,949 | 101,648 | 96,175 | 87,540 | 84,968 | 79,067 | 61,381 | 59,920 | 55,947 | 54,871 | 53,811 | 52,649 | 51,205 | 50,014 | 47,384 | 46,569 | 38,528 | 36,960 | 19,145 | 17,642 | 17,429 |
| Total Liabilities & Shareholders' Equity | 35,017 | 35,177 | 38,570 | 36,954 | 39,523 | 47,414 | 49,271 | 55,638 | 43,202 | 45,932 | 32,535 | 34,475 | 34,859 | 35,329 | 36,962 | 37,402 | 36,677 | 27,215 | 57,211 | 104,270 | 107,949 | 101,648 | 96,175 | 87,540 | 84,968 | 79,067 | 61,381 | 59,920 | 55,947 | 54,871 | 53,811 | 52,649 | 51,205 | 50,014 | 47,384 | 46,569 | 38,528 | 36,960 | 19,145 | 17,642 | 17,429 |
| Total Investments | 8,628 | 8,195 | 10,011 | 9,600 | 13,481 | 19,529 | 23,581 | 30,496 | 18,851 | 18,880 | 6,722 | 7,797 | 8,452 | 6,637 | 5,509 | 9,898 | 4,980 | 9,712 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 25,709 | 24,926 | 26,233 | 26,680 | 28,044 | 29,471 | 28,042 | 25,746 | 13,894 | 13,881 | 12,919 | 14,693 | 14,517 | 13,878 | 13,689 | 12,194 | 11,960 | 7,474 | 11,046 | 18,699 | 24,134 | 22,980 | 24,539 | 23,320 | 22,102 | 29,122 | 14,468 | 14,662 | 14,103 | 15,240 | 15,826 | 16,472 | 18,156 | 17,445 | 16,900 | 18,742 | 16,425 | 16,442 | 6,378 | 6,912 | 8,009 |
| Net Debt | 21,228 | 21,799 | 22,547 | 22,650 | 23,500 | 24,526 | 25,925 | 24,413 | 12,641 | 9,312 | 10,550 | 11,372 | 11,342 | 10,978 | 10,419 | 9,880 | 10,089 | -442 | 4,548 | 13,679 | 17,876 | 17,236 | 20,762 | 22,755 | 21,649 | 28,185 | 9,368 | 10,581 | 11,821 | 15,000 | 14,688 | 16,288 | 17,974 | 16,424 | 16,774 | 18,596 | 16,307 | 16,274 | 6,189 | 6,839 | 7,853 |