> Total Assets | 571,390 | 623,072 | 710,588 | 883,138 | 930,619 | 1,042,716 | 1,173,567 | 1,128,338 | 1,167,057 | 1,115,522 | 1,085,204 | 1,125,109 | 1,128,952 | 1,087,016 | 1,034,345 | 1,024,256 | 993,190 | 998,392 | 993,794 | 952,855 | 963,756 | 938,908 | 926,072 | 929,612 | 935,880 | 944,516 | 941,816 | 915,375 | 929,949 | 926,924 | 939,013 | 957,310 | 975,815 | 986,390 | 990,401 | 928,889 | 934,773 | 935,344 | 943,318 | 927,078 | 926,233 | 928,310 | 892,313 | 868,354 | 832,008 | 815,222 | 798,359 | 742,272 | 746,036 | 797,931 | 916,488 | 879,171 | 876,865 | 863,439 | 851,239 | 842,415 | 851,802 | 993,941 | 1,065,186 | 1,055,654 | 1,052,234 | 1,080,492 | 1,062,393 | 1,046,031 | 1,468,042 | 1,311,864 | 1,246,763 | 1,209,143 | 1,262,783 | 1,239,278 | 1,233,867 | 1,200,563 | 1,273,459 | 1,362,154 | 1,461,170 | 1,879,365 | 1,996,417 | 1,832,850 | 1,891,650 | 1,828,601 | 1,842,449 | 1,809,751 | 1,788,421 | 1,524,548 | 1,497,773 | 1,517,832 | 1,488,711 | 1,582,975 | 1,497,964 | 1,464,148 | 1,455,015 | 1,363,045 | 1,338,583 | 1,286,590 | 1,273,201 | 1,244,037 | 1,217,537 | 1,213,603 | 1,188,044 | 1,111,243 | 1,091,028 | 1,049,556 | 1,038,040 |
| 1,038,040 | 1,049,556 | 1,091,028 | 1,111,243 | 1,188,044 | 1,213,603 | 1,217,537 | 1,244,037 | 1,273,201 | 1,286,590 | 1,338,583 | 1,363,045 | 1,455,015 | 1,464,148 | 1,497,964 | 1,582,975 | 1,488,711 | 1,517,832 | 1,497,773 | 1,524,548 | 1,788,421 | 1,809,751 | 1,842,449 | 1,828,601 | 1,891,650 | 1,832,850 | 1,996,417 | 1,879,365 | 1,461,170 | 1,362,154 | 1,273,459 | 1,200,563 | 1,233,867 | 1,239,278 | 1,262,783 | 1,209,143 | 1,246,763 | 1,311,864 | 1,468,042 | 1,046,031 | 1,062,393 | 1,080,492 | 1,052,234 | 1,055,654 | 1,065,186 | 993,941 | 851,802 | 842,415 | 851,239 | 863,439 | 876,865 | 879,171 | 916,488 | 797,931 | 746,036 | 742,272 | 798,359 | 815,222 | 832,008 | 868,354 | 892,313 | 928,310 | 926,233 | 927,078 | 943,318 | 935,344 | 934,773 | 928,889 | 990,401 | 986,390 | 975,815 | 957,310 | 939,013 | 926,924 | 929,949 | 915,375 | 941,816 | 944,516 | 935,880 | 929,612 | 926,072 | 938,908 | 963,756 | 952,855 | 993,794 | 998,392 | 993,190 | 1,024,256 | 1,034,345 | 1,087,016 | 1,128,952 | 1,125,109 | 1,085,204 | 1,115,522 | 1,167,057 | 1,128,338 | 1,173,567 | 1,042,716 | 930,619 | 883,138 | 710,588 | 623,072 | 571,390 |
---|
> Total Current Assets | 445,179 | 482,349 | 571,759 | 712,702 | 751,761 | 782,301 | 923,074 | 876,726 | 899,257 | 855,847 | 840,676 | 881,606 | 889,190 | 855,432 | 813,437 | 824,239 | 779,070 | 785,643 | 767,867 | 768,715 | 782,734 | 759,410 | 749,064 | 754,614 | 765,888 | 776,597 | 776,314 | 758,252 | 774,214 | 751,746 | 764,621 | 773,424 | 771,784 | 777,390 | 782,285 | 707,938 | 714,262 | 712,909 | 712,356 | 693,199 | 696,165 | 701,093 | 667,825 | 671,517 | 640,245 | 627,238 | 599,900 | 548,058 | 554,886 | 609,909 | 730,379 | 639,707 | 639,986 | 617,647 | 604,778 | 584,223 | 599,670 | 742,900 | 791,605 | 700,402 | 696,257 | 690,533 | 675,492 | 641,046 | 1,068,410 | 905,189 | 837,430 | 671,711 | 724,242 | 671,120 | 653,716 | 556,372 | 617,660 | 683,583 | 779,943 | 908,024 | 1,030,124 | 873,125 | 928,369 | 875,890 | 899,816 | 875,342 | 863,172 | 681,274 | 665,159 | 690,784 | 661,759 | 850,327 | 775,763 | 751,369 | 749,404 | 678,075 | 661,382 | 615,501 | 608,856 | 607,391 | 589,194 | 594,015 | 572,157 | 553,446 | 538,750 | 496,672 | 501,130 |
| 501,130 | 496,672 | 538,750 | 553,446 | 572,157 | 594,015 | 589,194 | 607,391 | 608,856 | 615,501 | 661,382 | 678,075 | 749,404 | 751,369 | 775,763 | 850,327 | 661,759 | 690,784 | 665,159 | 681,274 | 863,172 | 875,342 | 899,816 | 875,890 | 928,369 | 873,125 | 1,030,124 | 908,024 | 779,943 | 683,583 | 617,660 | 556,372 | 653,716 | 671,120 | 724,242 | 671,711 | 837,430 | 905,189 | 1,068,410 | 641,046 | 675,492 | 690,533 | 696,257 | 700,402 | 791,605 | 742,900 | 599,670 | 584,223 | 604,778 | 617,647 | 639,986 | 639,707 | 730,379 | 609,909 | 554,886 | 548,058 | 599,900 | 627,238 | 640,245 | 671,517 | 667,825 | 701,093 | 696,165 | 693,199 | 712,356 | 712,909 | 714,262 | 707,938 | 782,285 | 777,390 | 771,784 | 773,424 | 764,621 | 751,746 | 774,214 | 758,252 | 776,314 | 776,597 | 765,888 | 754,614 | 749,064 | 759,410 | 782,734 | 768,715 | 767,867 | 785,643 | 779,070 | 824,239 | 813,437 | 855,432 | 889,190 | 881,606 | 840,676 | 855,847 | 899,257 | 876,726 | 923,074 | 782,301 | 751,761 | 712,702 | 571,759 | 482,349 | 445,179 |
---|
Cash And Cash Equivalents | 0 | 5,517 | 0 | 7,530 | 5,871 | 3,947 | 16,596 | 23,358 | 11,747 | 9,229 | 8,191 | 2,810 | 2,602 | 3,757 | 6,030 | 3,651 | 3,139 | 8,230 | 7,881 | 7,420 | 9,015 | 17,945 | 34,626 | 35,017 | 17,803 | 16,697 | 11,680 | 12,015 | 1,546 | 3,066 | 449 | 4,275 | 7,150 | 6,300 | 2,866 | 10,519 | 9,275 | 41,347 | 29,822 | 25,307 | 31,379 | 56,404 | 22,277 | 64,715 | 37,106 | 34,752 | 6,161 | 4,344 | 9,569 | 2,610 | 2,389 | 1,072 | 6,863 | 2,574 | 10,612 | 10,793 | 5,651 | 128,599 | 47,561 | 81,351 | 40,130 | 46,730 | 20,125 | 28,775 | 438,093 | 163,373 | 76,272 | 78,926 | 75,988 | 14,710 | 12,996 | 7,987 | 11,694 | 72,461 | 34,121 | 97,139 | 48,973 | 50,038 | 54,115 | 80,708 | 87,385 | 88,986 | 81,293 | 112,809 | 99,519 | 99,193 | 90,408 | 375,545 | 297,325 | 279,643 | 272,384 | 244,297 | 211,423 | 170,294 | 129,268 | 128,034 | 92,951 | 91,368 | 81,061 | 100,499 | 81,565 | 47,249 | 48,181 |
| 48,181 | 47,249 | 81,565 | 100,499 | 81,061 | 91,368 | 92,951 | 128,034 | 129,268 | 170,294 | 211,423 | 244,297 | 272,384 | 279,643 | 297,325 | 375,545 | 90,408 | 99,193 | 99,519 | 112,809 | 81,293 | 88,986 | 87,385 | 80,708 | 54,115 | 50,038 | 48,973 | 97,139 | 34,121 | 72,461 | 11,694 | 7,987 | 12,996 | 14,710 | 75,988 | 78,926 | 76,272 | 163,373 | 438,093 | 28,775 | 20,125 | 46,730 | 40,130 | 81,351 | 47,561 | 128,599 | 5,651 | 10,793 | 10,612 | 2,574 | 6,863 | 1,072 | 2,389 | 2,610 | 9,569 | 4,344 | 6,161 | 34,752 | 37,106 | 64,715 | 22,277 | 56,404 | 31,379 | 25,307 | 29,822 | 41,347 | 9,275 | 10,519 | 2,866 | 6,300 | 7,150 | 4,275 | 449 | 3,066 | 1,546 | 12,015 | 11,680 | 16,697 | 17,803 | 35,017 | 34,626 | 17,945 | 9,015 | 7,420 | 7,881 | 8,230 | 3,139 | 3,651 | 6,030 | 3,757 | 2,602 | 2,810 | 8,191 | 9,229 | 11,747 | 23,358 | 16,596 | 3,947 | 5,871 | 7,530 | 0 | 5,517 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,000 | 0 | 0 | 22,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,000 | 0 | 0 | 22,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 32,916 | 0 | 22,447 | 11,210 | 16,158 | 11,730 | 8,205 | 12,972 | 9,480 | 680,681 | 731,061 | 721,955 | 701,993 | 688,144 | 668,010 | 632,424 | 659,541 | 633,300 | 647,001 | 664,080 | 603,323 | 448,277 | 541,247 | 580,930 | 589,717 | 601,209 | 576,387 | 608,822 | 569,956 | 567,115 | 585,276 | 595,768 | 584,675 | 620,405 | 492,536 | 524,081 | 467,154 | 468,404 | 391,219 | 376,385 | 357,100 | 355,241 | 345,448 | 367,117 | 374,770 | 366,936 | 323,367 | 346,556 | 393,623 | 493,442 | 418,238 | 409,237 | 390,478 | 376,031 | 354,368 | 377,297 | 399,986 | 517,192 | 388,593 | 431,138 | 411,291 | 414,170 | 411,673 | 416,607 | 516,121 | 529,630 | 378,271 | 429,359 | 436,945 | 410,246 | 345,697 | 382,626 | 388,606 | 487,559 | 586,303 | 964,363 | 558,494 | 574,558 | 483,624 | 487,729 | 473,421 | 472,126 | 312,571 | 311,664 | 344,727 | 349,578 | 276,070 | 276,301 | 261,702 | 250,308 | 239,221 | 247,748 | 224,954 | 259,316 | 270,338 | 274,702 | 271,717 | 270,466 | 265,093 | 248,336 | 153,932 | 171,531 |
| 171,531 | 153,932 | 248,336 | 265,093 | 270,466 | 271,717 | 274,702 | 270,338 | 259,316 | 224,954 | 247,748 | 239,221 | 250,308 | 261,702 | 276,301 | 276,070 | 349,578 | 344,727 | 311,664 | 312,571 | 472,126 | 473,421 | 487,729 | 483,624 | 574,558 | 558,494 | 964,363 | 586,303 | 487,559 | 388,606 | 382,626 | 345,697 | 410,246 | 436,945 | 429,359 | 378,271 | 529,630 | 516,121 | 416,607 | 411,673 | 414,170 | 411,291 | 431,138 | 388,593 | 517,192 | 399,986 | 377,297 | 354,368 | 376,031 | 390,478 | 409,237 | 418,238 | 493,442 | 393,623 | 346,556 | 323,367 | 366,936 | 374,770 | 367,117 | 345,448 | 355,241 | 357,100 | 376,385 | 391,219 | 468,404 | 467,154 | 524,081 | 492,536 | 620,405 | 584,675 | 595,768 | 585,276 | 567,115 | 569,956 | 608,822 | 576,387 | 601,209 | 589,717 | 580,930 | 541,247 | 448,277 | 603,323 | 664,080 | 647,001 | 633,300 | 659,541 | 632,424 | 668,010 | 688,144 | 701,993 | 721,955 | 731,061 | 680,681 | 9,480 | 12,972 | 8,205 | 11,730 | 16,158 | 11,210 | 22,447 | 0 | 32,916 | 0 |
---|
Other Current Assets | 445,179 | 179,584 | 571,759 | 471,739 | 521,198 | 512,978 | 623,761 | 593,039 | 655,294 | 638,419 | -33,368 | -67,389 | -71,847 | -83,116 | -99,154 | -81,434 | -83,230 | -95,595 | -86,359 | -104,081 | -103,612 | -82,373 | -48,020 | -62,519 | -63,048 | -63,994 | -68,488 | -60,400 | -59,866 | -40,399 | -36,695 | -41,099 | -29,631 | -22,983 | -26,863 | -16,717 | -25,828 | -12,598 | -12,117 | 55 | 55 | -10,533 | -12,339 | -15,849 | -16,908 | -18,549 | -17,285 | -13,442 | -16,395 | -20,357 | -12,271 | -23,159 | -16,015 | -10,652 | -9,107 | 10 | 46 | 50 | 29 | 15 | 34 | 26 | 55 | 46 | 181 | 56 | 61 | 35 | 167 | 53 | 82 | 45 | 39 | 20 | 11 | 2,988 | 2,504 | 120 | 191 | 1,555 | 1,505 | 1,445 | 1,445 | 1,535 | 1,654 | 1,484 | 3,861 | 3,038 | 3,144 | 1,529 | 2,342 | 6,534 | 6,529 | 3,576 | 3,725 | 5,043 | 2,736 | 4,635 | 3,214 | 7,670 | 17,240 | 2,030 | 2,153 |
| 2,153 | 2,030 | 17,240 | 7,670 | 3,214 | 4,635 | 2,736 | 5,043 | 3,725 | 3,576 | 6,529 | 6,534 | 2,342 | 1,529 | 3,144 | 3,038 | 3,861 | 1,484 | 1,654 | 1,535 | 1,445 | 1,445 | 1,505 | 1,555 | 191 | 120 | 2,504 | 2,988 | 11 | 20 | 39 | 45 | 82 | 53 | 167 | 35 | 61 | 56 | 181 | 46 | 55 | 26 | 34 | 15 | 29 | 50 | 46 | 10 | -9,107 | -10,652 | -16,015 | -23,159 | -12,271 | -20,357 | -16,395 | -13,442 | -17,285 | -18,549 | -16,908 | -15,849 | -12,339 | -10,533 | 55 | 55 | -12,117 | -12,598 | -25,828 | -16,717 | -26,863 | -22,983 | -29,631 | -41,099 | -36,695 | -40,399 | -59,866 | -60,400 | -68,488 | -63,994 | -63,048 | -62,519 | -48,020 | -82,373 | -103,612 | -104,081 | -86,359 | -95,595 | -83,230 | -81,434 | -99,154 | -83,116 | -71,847 | -67,389 | -33,368 | 638,419 | 655,294 | 593,039 | 623,761 | 512,978 | 521,198 | 471,739 | 571,759 | 179,584 | 445,179 |
---|
> Long-term Assets | 126,211 | 140,723 | 138,829 | 170,436 | 178,858 | 260,415 | 250,492 | 251,612 | 267,801 | 259,674 | 244,528 | 243,503 | 239,761 | 231,584 | 220,908 | 200,017 | 214,121 | 212,749 | 225,926 | 184,139 | 181,022 | 179,498 | 177,008 | 174,998 | 169,992 | 167,920 | 165,502 | 157,123 | 155,734 | 175,178 | 174,391 | 183,887 | 204,031 | 209,000 | 208,116 | 220,951 | 220,511 | 222,435 | 230,962 | 233,879 | 230,068 | 227,217 | 224,488 | 196,837 | 191,763 | 187,983 | 198,459 | 194,213 | 191,150 | 188,022 | 186,110 | 239,464 | 236,879 | 245,791 | 246,462 | 258,192 | 252,132 | 251,041 | 273,581 | 355,253 | 355,977 | 389,960 | 386,901 | 404,985 | 399,631 | 406,675 | 409,334 | 537,432 | 538,541 | 568,158 | 580,151 | 644,191 | 655,799 | 678,571 | 681,226 | 971,341 | 966,293 | 959,726 | 963,281 | 952,711 | 942,633 | 934,409 | 925,249 | 843,274 | 832,615 | 827,048 | 826,952 | 732,649 | 722,201 | 712,778 | 705,611 | 684,970 | 677,201 | 671,089 | 664,345 | 636,646 | 628,344 | 619,588 | 615,888 | 557,797 | 552,278 | 552,884 | 536,910 |
| 536,910 | 552,884 | 552,278 | 557,797 | 615,888 | 619,588 | 628,344 | 636,646 | 664,345 | 671,089 | 677,201 | 684,970 | 705,611 | 712,778 | 722,201 | 732,649 | 826,952 | 827,048 | 832,615 | 843,274 | 925,249 | 934,409 | 942,633 | 952,711 | 963,281 | 959,726 | 966,293 | 971,341 | 681,226 | 678,571 | 655,799 | 644,191 | 580,151 | 568,158 | 538,541 | 537,432 | 409,334 | 406,675 | 399,631 | 404,985 | 386,901 | 389,960 | 355,977 | 355,253 | 273,581 | 251,041 | 252,132 | 258,192 | 246,462 | 245,791 | 236,879 | 239,464 | 186,110 | 188,022 | 191,150 | 194,213 | 198,459 | 187,983 | 191,763 | 196,837 | 224,488 | 227,217 | 230,068 | 233,879 | 230,962 | 222,435 | 220,511 | 220,951 | 208,116 | 209,000 | 204,031 | 183,887 | 174,391 | 175,178 | 155,734 | 157,123 | 165,502 | 167,920 | 169,992 | 174,998 | 177,008 | 179,498 | 181,022 | 184,139 | 225,926 | 212,749 | 214,121 | 200,017 | 220,908 | 231,584 | 239,761 | 243,503 | 244,528 | 259,674 | 267,801 | 251,612 | 250,492 | 260,415 | 178,858 | 170,436 | 138,829 | 140,723 | 126,211 |
---|
Property Plant Equipment | 126,233 | 140,723 | 138,829 | 170,436 | 178,858 | 260,415 | 250,492 | 251,612 | 237,708 | 249,361 | 239,064 | 221,356 | 217,927 | 210,062 | 178,310 | 161,924 | 149,520 | 148,457 | 161,947 | 164,045 | 161,241 | 160,249 | 158,147 | 159,676 | 154,977 | 153,482 | 151,376 | 150,561 | 149,480 | 145,650 | 145,037 | 152,751 | 151,300 | 155,092 | 153,580 | 160,103 | 158,030 | 160,191 | 169,402 | 170,242 | 166,739 | 164,776 | 162,602 | 167,690 | 163,227 | 160,060 | 170,738 | 167,104 | 164,368 | 161,703 | 160,769 | 160,739 | 158,816 | 168,391 | 168,447 | 181,688 | 176,320 | 175,919 | 199,036 | 230,710 | 230,862 | 251,248 | 249,143 | 261,261 | 257,056 | 265,313 | 268,910 | 370,633 | 372,787 | 404,005 | 417,180 | 482,432 | 495,090 | 499,151 | 499,490 | 514,848 | 508,496 | 503,464 | 508,013 | 498,672 | 489,521 | 482,255 | 473,999 | 466,747 | 457,029 | 452,897 | 452,508 | 432,735 | 423,377 | 415,377 | 409,203 | 399,104 | 392,192 | 387,147 | 381,575 | 378,215 | 370,962 | 363,227 | 360,515 | 360,559 | 355,976 | 357,543 | 336,881 |
| 336,881 | 357,543 | 355,976 | 360,559 | 360,515 | 363,227 | 370,962 | 378,215 | 381,575 | 387,147 | 392,192 | 399,104 | 409,203 | 415,377 | 423,377 | 432,735 | 452,508 | 452,897 | 457,029 | 466,747 | 473,999 | 482,255 | 489,521 | 498,672 | 508,013 | 503,464 | 508,496 | 514,848 | 499,490 | 499,151 | 495,090 | 482,432 | 417,180 | 404,005 | 372,787 | 370,633 | 268,910 | 265,313 | 257,056 | 261,261 | 249,143 | 251,248 | 230,862 | 230,710 | 199,036 | 175,919 | 176,320 | 181,688 | 168,447 | 168,391 | 158,816 | 160,739 | 160,769 | 161,703 | 164,368 | 167,104 | 170,738 | 160,060 | 163,227 | 167,690 | 162,602 | 164,776 | 166,739 | 170,242 | 169,402 | 160,191 | 158,030 | 160,103 | 153,580 | 155,092 | 151,300 | 152,751 | 145,037 | 145,650 | 149,480 | 150,561 | 151,376 | 153,482 | 154,977 | 159,676 | 158,147 | 160,249 | 161,241 | 164,045 | 161,947 | 148,457 | 149,520 | 161,924 | 178,310 | 210,062 | 217,927 | 221,356 | 239,064 | 249,361 | 237,708 | 251,612 | 250,492 | 260,415 | 178,858 | 170,436 | 138,829 | 140,723 | 126,233 |
---|
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 | 1,979 | 278,566 | 278,566 | 278,566 | 278,566 | 278,566 | 278,566 | 278,566 | 278,566 | 226,363 | 226,363 | 226,363 | 226,363 | 156,372 | 156,372 | 156,372 | 156,372 | 147,431 | 147,431 | 147,431 | 147,431 | 124,613 | 124,613 | 124,613 | 124,613 | 68,093 | 68,093 | 68,093 | 68,093 |
| 68,093 | 68,093 | 68,093 | 68,093 | 124,613 | 124,613 | 124,613 | 124,613 | 147,431 | 147,431 | 147,431 | 147,431 | 156,372 | 156,372 | 156,372 | 156,372 | 226,363 | 226,363 | 226,363 | 226,363 | 278,566 | 278,566 | 278,566 | 278,566 | 278,566 | 278,566 | 278,566 | 278,566 | 1,979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,000 | 22,000 | 22,000 | 22,000 | 22,000 | 22,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,000 | 22,000 | 22,000 | 22,000 | 22,000 | 22,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,776 | 11,464 | 11,151 | 10,838 | 10,309 | 10,002 | 9,693 | 9,380 | 9,068 | 8,755 | 8,443 | 8,130 | 7,272 | 6,965 | 6,662 | 6,350 | 6,043 | 5,735 | 29,009 | 28,836 | 30,368 | 29,868 | 29,369 | 28,870 | 28,906 | 29,268 | 28,718 | 28,170 | 27,620 | 27,070 | 26,521 | 25,973 | 26,464 | 25,916 | 25,368 | 25,229 | 23,232 | 22,683 | 22,135 | 21,266 | 76,550 | 75,951 | 75,351 | 74,752 | 74,581 | 73,954 | 73,327 | 72,814 | 123,274 | 123,910 | 137,570 | 136,680 | 135,638 | 134,601 | 133,565 | 132,690 | 154,792 | 153,809 | 152,566 | 151,551 | 150,536 | 149,684 | 148,507 | 147,498 | 146,585 | 145,767 | 144,556 | 143,541 | 142,526 | 141,673 | 140,496 | 139,643 | 139,049 | 138,164 | 136,971 | 135,231 | 133,915 | 132,989 | 131,729 | 130,793 | 129,431 | 128,645 | 127,451 | 126,460 | 124,862 | 123,872 | 122,912 | 121,971 | 120,541 | 119,666 | 118,772 | 123,522 |
| 123,522 | 118,772 | 119,666 | 120,541 | 121,971 | 122,912 | 123,872 | 124,862 | 126,460 | 127,451 | 128,645 | 129,431 | 130,793 | 131,729 | 132,989 | 133,915 | 135,231 | 136,971 | 138,164 | 139,049 | 139,643 | 140,496 | 141,673 | 142,526 | 143,541 | 144,556 | 145,767 | 146,585 | 147,498 | 148,507 | 149,684 | 150,536 | 151,551 | 152,566 | 153,809 | 154,792 | 132,690 | 133,565 | 134,601 | 135,638 | 136,680 | 137,570 | 123,910 | 123,274 | 72,814 | 73,327 | 73,954 | 74,581 | 74,752 | 75,351 | 75,951 | 76,550 | 21,266 | 22,135 | 22,683 | 23,232 | 25,229 | 25,368 | 25,916 | 26,464 | 25,973 | 26,521 | 27,070 | 27,620 | 28,170 | 28,718 | 29,268 | 28,906 | 28,870 | 29,369 | 29,868 | 30,368 | 28,836 | 29,009 | 5,735 | 6,043 | 6,350 | 6,662 | 6,965 | 7,272 | 8,130 | 8,443 | 8,755 | 9,068 | 9,380 | 9,693 | 10,002 | 10,309 | 10,838 | 11,151 | 11,464 | 11,776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | -22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30,093 | 10,314 | 5,465 | 10,371 | 10,371 | 10,371 | 31,760 | 27,784 | 54,599 | 54,599 | 54,599 | 11,026 | 11,026 | 10,806 | 10,731 | 8,050 | 8,050 | 7,775 | 7,775 | 519 | 519 | 519 | 519 | 768 | 856 | 2,532 | 3,919 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 2,683 | 2,619 | 2,556 | 2,492 | 3,878 | 4,098 | 4,184 | 4,075 | 2,175 | 2,112 | 2,049 | 3,263 | 1,922 | 1,858 | 1,795 | 1,732 | 1,268 | 1,205 | 1,141 | 1,078 | 8,086 | 7,974 | 7,797 | 7,734 | 12,007 | 11,944 | 11,587 | 11,421 | 11,222 | 11,026 | 30,913 | 32,039 | 30,460 | 32,462 | 32,259 | 32,280 | 31,983 | 31,908 | 31,762 | 31,712 | 9,761 | 9,705 | 9,464 | 452,508 | 9,109 | 8,946 | 8,783 | 8,726 | 8,580 | 8,509 | 8,636 | 158 | 149 | 149 | 149 | 163 | 51 | 51 | 0 | 0 |
| 0 | 0 | 51 | 51 | 163 | 149 | 149 | 149 | 158 | 8,636 | 8,509 | 8,580 | 8,726 | 8,783 | 8,946 | 9,109 | 452,508 | 9,464 | 9,705 | 9,761 | 31,712 | 31,762 | 31,908 | 31,983 | 32,280 | 32,259 | 32,462 | 30,460 | 32,039 | 30,913 | 11,026 | 11,222 | 11,421 | 11,587 | 11,944 | 12,007 | 7,734 | 7,797 | 7,974 | 8,086 | 1,078 | 1,141 | 1,205 | 1,268 | 1,732 | 1,795 | 1,858 | 1,922 | 3,263 | 2,049 | 2,112 | 2,175 | 4,075 | 4,184 | 4,098 | 3,878 | 2,492 | 2,556 | 2,619 | 2,683 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 3,919 | 2,532 | 856 | 768 | 519 | 519 | 519 | 519 | 7,775 | 7,775 | 8,050 | 8,050 | 10,731 | 10,806 | 11,026 | 11,026 | 54,599 | 54,599 | 54,599 | 27,784 | 31,760 | 10,371 | 10,371 | 10,371 | 5,465 | 10,314 | 30,093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22 |
---|
> Total Liabilities | 319,799 | 355,456 | 435,993 | 437,449 | 467,412 | 589,408 | 711,631 | 698,585 | 733,180 | 679,371 | 648,567 | 690,300 | 694,084 | 681,936 | 653,628 | 667,785 | 649,799 | 651,113 | 639,723 | 600,522 | 610,437 | 585,162 | 566,645 | 572,179 | 578,282 | 584,884 | 580,140 | 549,689 | 562,369 | 555,386 | 563,385 | 571,605 | 554,054 | 562,189 | 543,452 | 522,615 | 521,068 | 489,665 | 496,008 | 439,994 | 448,446 | 458,109 | 450,420 | 498,746 | 493,309 | 512,650 | 517,126 | 535,936 | 553,537 | 590,819 | 709,102 | 663,324 | 670,558 | 619,555 | 626,194 | 618,456 | 637,088 | 630,102 | 728,934 | 779,694 | 783,061 | 837,730 | 834,596 | 753,573 | 608,352 | 473,771 | 424,143 | 462,825 | 520,771 | 520,777 | 542,425 | 538,040 | 605,775 | 687,276 | 769,918 | 1,109,041 | 1,218,828 | 1,048,380 | 1,098,075 | 1,128,182 | 1,160,787 | 1,185,586 | 1,186,564 | 1,143,057 | 1,136,996 | 1,163,599 | 1,160,408 | 584,305 | 515,713 | 515,780 | 522,407 | 549,942 | 538,720 | 499,301 | 499,614 | 516,141 | 507,886 | 523,535 | 517,879 | 514,697 | 547,768 | 521,828 | 554,355 |
| 554,355 | 521,828 | 547,768 | 514,697 | 517,879 | 523,535 | 507,886 | 516,141 | 499,614 | 499,301 | 538,720 | 549,942 | 522,407 | 515,780 | 515,713 | 584,305 | 1,160,408 | 1,163,599 | 1,136,996 | 1,143,057 | 1,186,564 | 1,185,586 | 1,160,787 | 1,128,182 | 1,098,075 | 1,048,380 | 1,218,828 | 1,109,041 | 769,918 | 687,276 | 605,775 | 538,040 | 542,425 | 520,777 | 520,771 | 462,825 | 424,143 | 473,771 | 608,352 | 753,573 | 834,596 | 837,730 | 783,061 | 779,694 | 728,934 | 630,102 | 637,088 | 618,456 | 626,194 | 619,555 | 670,558 | 663,324 | 709,102 | 590,819 | 553,537 | 535,936 | 517,126 | 512,650 | 493,309 | 498,746 | 450,420 | 458,109 | 448,446 | 439,994 | 496,008 | 489,665 | 521,068 | 522,615 | 543,452 | 562,189 | 554,054 | 571,605 | 563,385 | 555,386 | 562,369 | 549,689 | 580,140 | 584,884 | 578,282 | 572,179 | 566,645 | 585,162 | 610,437 | 600,522 | 639,723 | 651,113 | 649,799 | 667,785 | 653,628 | 681,936 | 694,084 | 690,300 | 648,567 | 679,371 | 733,180 | 698,585 | 711,631 | 589,408 | 467,412 | 437,449 | 435,993 | 355,456 | 319,799 |
---|
> Total Current Liabilities | 265,061 | 327,791 | 409,304 | 426,849 | 457,889 | 574,776 | 694,029 | 685,642 | 719,291 | 668,906 | 637,991 | 680,131 | 683,984 | 672,298 | 643,976 | 665,133 | 640,146 | 641,461 | 630,070 | 564,872 | 574,787 | 549,512 | 530,995 | 536,529 | 542,632 | 549,234 | 544,490 | 532,439 | 543,969 | 555,386 | 563,385 | 563,605 | 546,054 | 554,189 | 535,452 | 514,615 | 513,068 | 481,932 | 485,975 | 430,528 | 438,980 | 449,010 | 441,321 | 448,954 | 443,517 | 463,225 | 467,701 | 479,918 | 497,519 | 533,410 | 651,693 | 606,282 | 613,504 | 566,080 | 568,961 | 561,590 | 580,222 | 573,844 | 647,433 | 717,256 | 722,917 | 777,674 | 779,717 | 691,440 | 546,219 | 411,638 | 362,010 | 405,905 | 425,696 | 425,701 | 428,787 | 391,131 | 412,158 | 480,409 | 563,050 | 883,890 | 975,481 | 800,740 | 843,651 | 868,200 | 901,961 | 925,604 | 926,582 | 917,681 | 911,599 | 941,593 | 942,557 | 241,692 | 216,485 | 242,548 | 251,863 | 279,848 | 268,626 | 268,551 | 268,864 | 276,963 | 268,704 | 337,575 | 330,418 | 366,149 | 361,955 | 402,609 | 510,281 |
| 510,281 | 402,609 | 361,955 | 366,149 | 330,418 | 337,575 | 268,704 | 276,963 | 268,864 | 268,551 | 268,626 | 279,848 | 251,863 | 242,548 | 216,485 | 241,692 | 942,557 | 941,593 | 911,599 | 917,681 | 926,582 | 925,604 | 901,961 | 868,200 | 843,651 | 800,740 | 975,481 | 883,890 | 563,050 | 480,409 | 412,158 | 391,131 | 428,787 | 425,701 | 425,696 | 405,905 | 362,010 | 411,638 | 546,219 | 691,440 | 779,717 | 777,674 | 722,917 | 717,256 | 647,433 | 573,844 | 580,222 | 561,590 | 568,961 | 566,080 | 613,504 | 606,282 | 651,693 | 533,410 | 497,519 | 479,918 | 467,701 | 463,225 | 443,517 | 448,954 | 441,321 | 449,010 | 438,980 | 430,528 | 485,975 | 481,932 | 513,068 | 514,615 | 535,452 | 554,189 | 546,054 | 563,605 | 563,385 | 555,386 | 543,969 | 532,439 | 544,490 | 549,234 | 542,632 | 536,529 | 530,995 | 549,512 | 574,787 | 564,872 | 630,070 | 641,461 | 640,146 | 665,133 | 643,976 | 672,298 | 683,984 | 680,131 | 637,991 | 668,906 | 719,291 | 685,642 | 694,029 | 574,776 | 457,889 | 426,849 | 409,304 | 327,791 | 265,061 |
---|
Short-term Debt | 0 | 169,759 | 0 | 181,143 | 212,516 | 221,647 | 245,926 | 259,373 | 260,102 | 256,688 | 254,688 | 314,953 | 314,853 | 313,067 | 312,777 | 308,325 | 300,001 | 298,406 | 298,056 | 259,706 | 256,962 | 256,062 | 253,901 | 253,001 | 252,701 | 231,641 | 231,641 | 244,822 | 243,672 | 262,072 | 262,072 | 253,689 | 236,951 | 236,951 | 236,951 | 236,688 | 236,688 | 286,457 | 286,457 | 286,444 | 286,461 | 286,444 | 286,444 | 296,444 | 286,444 | 286,444 | 286,444 | 286,444 | 286,444 | 306,444 | 356,444 | 336,166 | 336,166 | 336,166 | 286,166 | 286,158 | 286,158 | 286,103 | 286,103 | 297,383 | 297,383 | 295,170 | 297,957 | 70,696 | 98,089 | 55,650 | 58,860 | 61,760 | 60,193 | 70,000 | 90,000 | 76,200 | 79,200 | 163,799 | 153,799 | 290,073 | 278,303 | 181,319 | 178,819 | 183,942 | 195,458 | 204,895 | 204,885 | 300,628 | 300,617 | 300,617 | 300,617 | 0 | 0 | 25,156 | 25,156 | 24,581 | 24,581 | 37,962 | 37,962 | 39,098 | 39,098 | 111,945 | 111,945 | 165,007 | 141,275 | 0 | 0 |
| 0 | 0 | 141,275 | 165,007 | 111,945 | 111,945 | 39,098 | 39,098 | 37,962 | 37,962 | 24,581 | 24,581 | 25,156 | 25,156 | 0 | 0 | 300,617 | 300,617 | 300,617 | 300,628 | 204,885 | 204,895 | 195,458 | 183,942 | 178,819 | 181,319 | 278,303 | 290,073 | 153,799 | 163,799 | 79,200 | 76,200 | 90,000 | 70,000 | 60,193 | 61,760 | 58,860 | 55,650 | 98,089 | 70,696 | 297,957 | 295,170 | 297,383 | 297,383 | 286,103 | 286,103 | 286,158 | 286,158 | 286,166 | 336,166 | 336,166 | 336,166 | 356,444 | 306,444 | 286,444 | 286,444 | 286,444 | 286,444 | 286,444 | 296,444 | 286,444 | 286,444 | 286,461 | 286,444 | 286,457 | 286,457 | 236,688 | 236,688 | 236,951 | 236,951 | 236,951 | 253,689 | 262,072 | 262,072 | 243,672 | 244,822 | 231,641 | 231,641 | 252,701 | 253,001 | 253,901 | 256,062 | 256,962 | 259,706 | 298,056 | 298,406 | 300,001 | 308,325 | 312,777 | 313,067 | 314,853 | 314,953 | 254,688 | 256,688 | 260,102 | 259,373 | 245,926 | 221,647 | 212,516 | 181,143 | 0 | 169,759 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 195,458 | 204,895 | 204,885 | 251,485 | 251,474 | 251,474 | 251,474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60,000 | 60,000 | 60,000 | 70,000 | 120,000 | 290,000 |
| 290,000 | 120,000 | 70,000 | 60,000 | 60,000 | 60,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 251,474 | 251,474 | 251,474 | 251,485 | 204,885 | 204,895 | 195,458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 0 | 54,189 | 0 | 64,185 | 60,364 | 93,219 | 193,923 | 191,329 | 205,416 | 160,241 | 125,419 | 158,422 | 167,834 | 153,756 | 116,568 | 185,735 | 137,715 | 137,316 | 126,528 | 121,949 | 120,211 | 93,333 | 115,485 | 126,840 | 116,272 | 113,727 | 98,001 | 98,031 | 90,220 | 84,722 | 87,350 | 90,950 | 80,760 | 76,221 | 67,855 | 56,981 | 64,669 | 57,668 | 64,139 | 39,995 | 36,183 | 35,243 | 38,778 | 30,627 | 28,561 | 40,624 | 43,542 | 46,695 | 39,775 | 63,657 | 74,966 | 68,628 | 68,226 | 81,734 | 75,178 | 64,340 | 67,906 | 72,708 | 130,399 | 144,426 | 121,109 | 151,668 | 121,845 | 214,603 | 169,478 | 172,514 | 157,131 | 195,353 | 207,724 | 129,299 | 209,737 | 185,337 | 183,474 | 171,238 | 202,192 | 156,270 | 206,593 | 208,109 | 191,998 | 195,368 | 208,967 | 216,833 | 213,661 | 117,719 | 113,684 | 125,708 | 136,321 | 25,276 | 28,841 | 35,828 | 40,880 | 43,189 | 36,105 | 49,933 | 50,297 | 61,026 | 66,403 | 65,213 | 60,715 | 60,709 | 60,100 | 70,661 | 60,142 |
| 60,142 | 70,661 | 60,100 | 60,709 | 60,715 | 65,213 | 66,403 | 61,026 | 50,297 | 49,933 | 36,105 | 43,189 | 40,880 | 35,828 | 28,841 | 25,276 | 136,321 | 125,708 | 113,684 | 117,719 | 213,661 | 216,833 | 208,967 | 195,368 | 191,998 | 208,109 | 206,593 | 156,270 | 202,192 | 171,238 | 183,474 | 185,337 | 209,737 | 129,299 | 207,724 | 195,353 | 157,131 | 172,514 | 169,478 | 214,603 | 121,845 | 151,668 | 121,109 | 144,426 | 130,399 | 72,708 | 67,906 | 64,340 | 75,178 | 81,734 | 68,226 | 68,628 | 74,966 | 63,657 | 39,775 | 46,695 | 43,542 | 40,624 | 28,561 | 30,627 | 38,778 | 35,243 | 36,183 | 39,995 | 64,139 | 57,668 | 64,669 | 56,981 | 67,855 | 76,221 | 80,760 | 90,950 | 87,350 | 84,722 | 90,220 | 98,031 | 98,001 | 113,727 | 116,272 | 126,840 | 115,485 | 93,333 | 120,211 | 121,949 | 126,528 | 137,316 | 137,715 | 185,735 | 116,568 | 153,756 | 167,834 | 158,422 | 125,419 | 160,241 | 205,416 | 191,329 | 193,923 | 93,219 | 60,364 | 64,185 | 0 | 54,189 | 0 |
---|
Other Current Liabilities | 265,061 | 7,623 | 409,304 | 9,283 | 8,940 | 13,632 | 17,378 | 18,479 | 16,636 | 34,266 | 28,883 | 22,305 | 19,678 | 32,394 | 18,636 | 23,029 | 18,373 | 17,805 | 17,814 | 22,699 | 22,947 | 19,369 | 19,514 | 16,184 | 18,189 | 13,362 | 14,658 | 13,045 | 14,005 | 15,671 | 15,778 | 16,315 | 17,166 | 13,936 | 14,233 | 12,966 | 8,623 | 12,436 | 10,297 | 14,965 | 15,491 | 15,936 | 16,543 | 15,853 | 14,415 | 17,756 | 15,490 | 11,347 | 10,724 | 15,607 | 33,784 | 4,266 | 2,940 | 3,223 | 2,841 | 5,207 | 6,236 | 8,169 | 31,631 | 10,063 | 10,225 | 9,140 | 6,992 | 8,239 | 8,254 | 4,609 | 8,416 | 6,281 | 7,530 | 5,921 | 8,436 | 6,056 | 36,516 | 22,339 | 29,476 | 37,019 | 55,925 | 35,345 | 41,676 | 31,142 | 37,010 | 32,985 | 34,552 | 16,859 | 3,419 | 7,767 | 3,419 | 216,416 | 187,644 | 51,476 | 52,349 | 64,741 | 207,939 | 170,568 | 162,923 | 170,327 | 151,979 | 46,830 | 45,366 | 128,024 | 147,573 | 28,122 | 43,375 |
| 43,375 | 28,122 | 147,573 | 128,024 | 45,366 | 46,830 | 151,979 | 170,327 | 162,923 | 170,568 | 207,939 | 64,741 | 52,349 | 51,476 | 187,644 | 216,416 | 3,419 | 7,767 | 3,419 | 16,859 | 34,552 | 32,985 | 37,010 | 31,142 | 41,676 | 35,345 | 55,925 | 37,019 | 29,476 | 22,339 | 36,516 | 6,056 | 8,436 | 5,921 | 7,530 | 6,281 | 8,416 | 4,609 | 8,254 | 8,239 | 6,992 | 9,140 | 10,225 | 10,063 | 31,631 | 8,169 | 6,236 | 5,207 | 2,841 | 3,223 | 2,940 | 4,266 | 33,784 | 15,607 | 10,724 | 11,347 | 15,490 | 17,756 | 14,415 | 15,853 | 16,543 | 15,936 | 15,491 | 14,965 | 10,297 | 12,436 | 8,623 | 12,966 | 14,233 | 13,936 | 17,166 | 16,315 | 15,778 | 15,671 | 14,005 | 13,045 | 14,658 | 13,362 | 18,189 | 16,184 | 19,514 | 19,369 | 22,947 | 22,699 | 17,814 | 17,805 | 18,373 | 23,029 | 18,636 | 32,394 | 19,678 | 22,305 | 28,883 | 34,266 | 16,636 | 18,479 | 17,378 | 13,632 | 8,940 | 9,283 | 409,304 | 7,623 | 265,061 |
---|
> Long-term Liabilities | 54,738 | 27,664 | 26,689 | 10,600 | 9,523 | 14,631 | 17,602 | 12,943 | 13,889 | 10,465 | 10,576 | 10,169 | 10,099 | 9,638 | 9,652 | 2,652 | 9,652 | 9,652 | 9,652 | 35,650 | 35,650 | 35,650 | 35,650 | 35,650 | 35,650 | 35,650 | 35,650 | 17,250 | 18,400 | 0 | 0 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 7,733 | 10,033 | 9,466 | 9,466 | 9,099 | 9,099 | 49,792 | 49,792 | 49,425 | 49,425 | 56,018 | 56,018 | 57,409 | 57,409 | 57,042 | 57,054 | 53,475 | 57,233 | 56,866 | 56,866 | 56,258 | 81,501 | 62,439 | 60,144 | 60,055 | 54,879 | 62,133 | 62,133 | 62,133 | 62,133 | 56,919 | 95,075 | 95,075 | 113,638 | 146,909 | 193,618 | 206,868 | 206,868 | 225,151 | 243,347 | 247,640 | 254,424 | 259,982 | 258,826 | 259,982 | 259,982 | 225,376 | 225,397 | 222,006 | 217,850 | 342,612 | 299,228 | 273,232 | 270,544 | 270,094 | 270,094 | 230,750 | 230,750 | 239,179 | 239,182 | 185,960 | 187,460 | 148,548 | 185,812 | 119,219 | 44,073 |
| 44,073 | 119,219 | 185,812 | 148,548 | 187,460 | 185,960 | 239,182 | 239,179 | 230,750 | 230,750 | 270,094 | 270,094 | 270,544 | 273,232 | 299,228 | 342,612 | 217,850 | 222,006 | 225,397 | 225,376 | 259,982 | 259,982 | 258,826 | 259,982 | 254,424 | 247,640 | 243,347 | 225,151 | 206,868 | 206,868 | 193,618 | 146,909 | 113,638 | 95,075 | 95,075 | 56,919 | 62,133 | 62,133 | 62,133 | 62,133 | 54,879 | 60,055 | 60,144 | 62,439 | 81,501 | 56,258 | 56,866 | 56,866 | 57,233 | 53,475 | 57,054 | 57,042 | 57,409 | 57,409 | 56,018 | 56,018 | 49,425 | 49,425 | 49,792 | 49,792 | 9,099 | 9,099 | 9,466 | 9,466 | 10,033 | 7,733 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 0 | 0 | 18,400 | 17,250 | 35,650 | 35,650 | 35,650 | 35,650 | 35,650 | 35,650 | 35,650 | 35,650 | 9,652 | 9,652 | 9,652 | 2,652 | 9,652 | 9,638 | 10,099 | 10,169 | 10,576 | 10,465 | 13,889 | 12,943 | 17,602 | 14,631 | 9,523 | 10,600 | 26,689 | 27,664 | 54,738 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,889 | 1,994 | 2,105 | 1,698 | 1,629 | 1,167 | 1,181 | 1,182 | 1,182 | 1,181 | 1,182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,000 | 27,637 | 8,000 | 8,000 | 5,340 | 5,341 | 5,073 | 7,372 | 6,806 | 6,806 | 6,439 | 6,439 | 47,132 | 47,132 | 46,765 | 46,765 | 50,158 | 50,158 | 51,791 | 51,791 | 51,424 | 51,436 | 51,057 | 55,057 | 54,690 | 54,690 | 54,323 | 79,566 | 60,503 | 49,248 | 49,552 | 49,248 | 58,538 | 58,538 | 58,538 | 58,538 | 55,468 | 59,625 | 59,625 | 58,264 | 61,621 | 61,621 | 71,871 | 71,871 | 58,227 | 57,816 | 56,596 | 55,691 | 54,965 | 53,810 | 52,965 | 54,965 | 69,503 | 69,524 | 64,133 | 61,977 | 55,651 | 55,651 | 52,012 | 51,324 | 50,649 | 50,649 | 47,260 | 49,260 | 54,876 | 0 | 50,805 | 52,305 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 52,305 | 50,805 | 0 | 54,876 | 49,260 | 47,260 | 50,649 | 50,649 | 51,324 | 52,012 | 55,651 | 55,651 | 61,977 | 64,133 | 69,524 | 69,503 | 54,965 | 52,965 | 53,810 | 54,965 | 55,691 | 56,596 | 57,816 | 58,227 | 71,871 | 71,871 | 61,621 | 61,621 | 58,264 | 59,625 | 59,625 | 55,468 | 58,538 | 58,538 | 58,538 | 58,538 | 49,248 | 49,552 | 49,248 | 60,503 | 79,566 | 54,323 | 54,690 | 54,690 | 55,057 | 51,057 | 51,436 | 51,424 | 51,791 | 51,791 | 50,158 | 50,158 | 46,765 | 46,765 | 47,132 | 47,132 | 6,439 | 6,439 | 6,806 | 6,806 | 7,372 | 5,073 | 5,341 | 5,340 | 8,000 | 8,000 | 27,637 | 8,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,182 | 1,181 | 1,182 | 1,182 | 1,181 | 1,167 | 1,629 | 1,698 | 2,105 | 1,994 | 6,889 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 307 | 328 | 563 | 548 | 462 | 412 | 431 | 375 | 347 | 278 | 205 | 148 | 92 | 35 | 102 | 76 | 158 | 158 | 149 | 0 | 149 | 163 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 163 | 149 | 0 | 149 | 158 | 158 | 76 | 102 | 35 | 92 | 148 | 205 | 278 | 347 | 375 | 431 | 412 | 462 | 548 | 563 | 328 | 307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 251,591 | 267,616 | 274,595 | 445,689 | 463,206 | 453,308 | 454,148 | 420,808 | 425,744 | 426,074 | 426,467 | 425,132 | 425,937 | 399,448 | 380,717 | 349,406 | 343,392 | 347,279 | 354,071 | 352,333 | 353,319 | 353,746 | 359,427 | 357,433 | 357,598 | 359,633 | 361,676 | 365,686 | 367,580 | 371,538 | 375,627 | 379,405 | 415,462 | 417,901 | 440,649 | 400,264 | 407,773 | 439,821 | 440,359 | 480,641 | 471,766 | 464,737 | 436,455 | 364,443 | 333,871 | 297,943 | 276,682 | 206,336 | 192,500 | 207,112 | 207,386 | 215,847 | 206,306 | 243,883 | 225,045 | 223,958 | 214,714 | 363,840 | 336,252 | 275,960 | 269,173 | 242,763 | 227,797 | 292,458 | 859,690 | 838,093 | 822,620 | 746,318 | 742,011 | 718,501 | 691,443 | 662,523 | 667,684 | 674,878 | 686,264 | 696,506 | 702,775 | 706,574 | 714,167 | 625,504 | 604,762 | 561,333 | 538,851 | 315,387 | 294,821 | 287,377 | 261,686 | 929,924 | 913,432 | 889,780 | 874,313 | 753,798 | 740,678 | 727,915 | 713,150 | 666,991 | 648,633 | 635,302 | 615,419 | 502,804 | 485,633 | 470,274 | 424,860 |
| 424,860 | 470,274 | 485,633 | 502,804 | 615,419 | 635,302 | 648,633 | 666,991 | 713,150 | 727,915 | 740,678 | 753,798 | 874,313 | 889,780 | 913,432 | 929,924 | 261,686 | 287,377 | 294,821 | 315,387 | 538,851 | 561,333 | 604,762 | 625,504 | 714,167 | 706,574 | 702,775 | 696,506 | 686,264 | 674,878 | 667,684 | 662,523 | 691,443 | 718,501 | 742,011 | 746,318 | 822,620 | 838,093 | 859,690 | 292,458 | 227,797 | 242,763 | 269,173 | 275,960 | 336,252 | 363,840 | 214,714 | 223,958 | 225,045 | 243,883 | 206,306 | 215,847 | 207,386 | 207,112 | 192,500 | 206,336 | 276,682 | 297,943 | 333,871 | 364,443 | 436,455 | 464,737 | 471,766 | 480,641 | 440,359 | 439,821 | 407,773 | 400,264 | 440,649 | 417,901 | 415,462 | 379,405 | 375,627 | 371,538 | 367,580 | 365,686 | 361,676 | 359,633 | 357,598 | 357,433 | 359,427 | 353,746 | 353,319 | 352,333 | 354,071 | 347,279 | 343,392 | 349,406 | 380,717 | 399,448 | 425,937 | 425,132 | 426,467 | 426,074 | 425,744 | 420,808 | 454,148 | 453,308 | 463,206 | 445,689 | 274,595 | 267,616 | 251,591 |
---|
Common Stock | 98,000 | 98,000 | 117,600 | 145,800 | 145,800 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 247,700 | 247,700 | 247,700 | 247,700 | 247,700 | 247,700 | 247,700 | 372,440 | 372,440 | 372,440 | 372,440 | 372,440 | 372,440 | 372,440 | 744,880 | 744,880 | 744,880 | 764,274 | 764,269 | 764,269 | 764,269 | 765,346 | 765,205 | 765,185 | 765,185 | 765,185 | 765,185 | 761,961 | 761,959 | 756,959 | 1,138,656 | 1,138,656 | 1,138,656 | 1,138,656 | 1,138,656 | 1,138,656 | 1,138,656 | 1,138,656 | 1,138,656 | 1,138,656 | 1,138,656 | 1,138,656 | 1,138,656 | 1,138,656 | 0 | 0 |
| 0 | 0 | 1,138,656 | 1,138,656 | 1,138,656 | 1,138,656 | 1,138,656 | 1,138,656 | 1,138,656 | 1,138,656 | 1,138,656 | 1,138,656 | 1,138,656 | 1,138,656 | 1,138,656 | 1,138,656 | 756,959 | 761,959 | 761,961 | 765,185 | 765,185 | 765,185 | 765,185 | 765,205 | 765,346 | 764,269 | 764,269 | 764,269 | 764,274 | 744,880 | 744,880 | 744,880 | 372,440 | 372,440 | 372,440 | 372,440 | 372,440 | 372,440 | 372,440 | 247,700 | 247,700 | 247,700 | 247,700 | 247,700 | 247,700 | 247,700 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 216,829 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 174,960 | 145,800 | 145,800 | 117,600 | 98,000 | 98,000 |
---|
Retained Earnings | 26,332 | 38,283 | 25,662 | 57,453 | 74,972 | 34,744 | 35,583 | 7,240 | 7,719 | 8,942 | 10,094 | 6,145 | 6,950 | -19,554 | -38,285 | -77,842 | -83,936 | -80,051 | -73,259 | -74,997 | -74,011 | -73,584 | -67,983 | -69,977 | -69,859 | -67,952 | -65,934 | 4,130 | 5,835 | 9,722 | 13,202 | 13,433 | 49,489 | 51,858 | 74,606 | 31,535 | 39,045 | 71,092 | 71,631 | 51,706 | 42,831 | 35,802 | 7,520 | -64,466 | -95,039 | -130,967 | -152,228 | -220,230 | -234,065 | -219,453 | -219,179 | -213,063 | -222,604 | -185,026 | -203,865 | -204,952 | -214,196 | -236,688 | -264,275 | -324,567 | -331,355 | -357,765 | -372,742 | -308,753 | -332,210 | -353,184 | -368,447 | -445,992 | -450,299 | -473,806 | -501,003 | -530,425 | -525,264 | -518,059 | -506,636 | -511,682 | -505,408 | -506,034 | -519,178 | -609,877 | -630,619 | -674,206 | -696,689 | -925,092 | -945,659 | -953,098 | -973,789 | -914,289 | -930,781 | -954,433 | -969,900 | -1,091,591 | -1,104,763 | -1,118,130 | -1,133,707 | -1,181,422 | -1,199,261 | -1,212,327 | -1,231,952 | -1,344,213 | -1,361,131 | -1,376,352 | -1,421,626 |
| -1,421,626 | -1,376,352 | -1,361,131 | -1,344,213 | -1,231,952 | -1,212,327 | -1,199,261 | -1,181,422 | -1,133,707 | -1,118,130 | -1,104,763 | -1,091,591 | -969,900 | -954,433 | -930,781 | -914,289 | -973,789 | -953,098 | -945,659 | -925,092 | -696,689 | -674,206 | -630,619 | -609,877 | -519,178 | -506,034 | -505,408 | -511,682 | -506,636 | -518,059 | -525,264 | -530,425 | -501,003 | -473,806 | -450,299 | -445,992 | -368,447 | -353,184 | -332,210 | -308,753 | -372,742 | -357,765 | -331,355 | -324,567 | -264,275 | -236,688 | -214,196 | -204,952 | -203,865 | -185,026 | -222,604 | -213,063 | -219,179 | -219,453 | -234,065 | -220,230 | -152,228 | -130,967 | -95,039 | -64,466 | 7,520 | 35,802 | 42,831 | 51,706 | 71,631 | 71,092 | 39,045 | 31,535 | 74,606 | 51,858 | 49,489 | 13,433 | 13,202 | 9,722 | 5,835 | 4,130 | -65,934 | -67,952 | -69,859 | -69,977 | -67,983 | -73,584 | -74,011 | -74,997 | -73,259 | -80,051 | -83,936 | -77,842 | -38,285 | -19,554 | 6,950 | 6,145 | 10,094 | 8,942 | 7,719 | 7,240 | 35,583 | 34,744 | 74,972 | 57,453 | 25,662 | 38,283 | 26,332 |
---|
Capital Surplus | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Treasury 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 | -23,673 | -42,074 | -42,074 | -42,074 | -42,085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Stockholders Equity | 127,260 | 131,333 | 131,333 | 242,436 | 242,434 | 243,604 | 243,605 | 238,608 | 243,065 | 242,172 | 241,413 | 244,027 | 244,027 | 244,042 | 244,042 | 252,288 | 252,368 | 252,370 | 252,370 | 252,370 | 252,370 | 252,370 | 252,450 | 252,450 | 252,497 | 252,624 | 252,650 | 186,596 | 186,785 | 144,987 | 145,596 | 149,143 | 149,143 | 149,214 | 149,214 | 151,899 | 151,899 | 151,899 | 151,899 | 212,106 | 212,106 | 212,106 | 212,106 | 212,081 | 212,081 | 212,081 | 212,081 | 209,736 | 209,736 | 209,736 | 209,736 | 212,081 | 212,081 | 212,081 | 212,081 | 212,081 | 212,081 | 352,828 | 352,828 | 352,828 | 352,828 | 352,828 | 352,839 | 353,510 | 819,460 | 818,837 | 818,627 | 819,871 | 819,871 | 819,867 | 820,005 | 448,067 | 448,067 | 448,057 | 428,625 | 443,919 | 443,914 | 448,339 | 467,998 | 470,176 | 470,196 | 470,354 | 470,354 | 475,294 | 478,519 | 478,516 | 478,516 | 705,556 | 705,556 | 705,556 | 705,556 | 706,733 | 706,784 | 625,187 | -2,666 | 597,399 | -1,138 | 597,399 | -1,138 | 597,399 | -1,138 | 0 | 0 |
| 0 | 0 | -1,138 | 597,399 | -1,138 | 597,399 | -1,138 | 597,399 | -2,666 | 625,187 | 706,784 | 706,733 | 705,556 | 705,556 | 705,556 | 705,556 | 478,516 | 478,516 | 478,519 | 475,294 | 470,354 | 470,354 | 470,196 | 470,176 | 467,998 | 448,339 | 443,914 | 443,919 | 428,625 | 448,057 | 448,067 | 448,067 | 820,005 | 819,867 | 819,871 | 819,871 | 818,627 | 818,837 | 819,460 | 353,510 | 352,839 | 352,828 | 352,828 | 352,828 | 352,828 | 352,828 | 212,081 | 212,081 | 212,081 | 212,081 | 212,081 | 212,081 | 209,736 | 209,736 | 209,736 | 209,736 | 212,081 | 212,081 | 212,081 | 212,081 | 212,106 | 212,106 | 212,106 | 212,106 | 151,899 | 151,899 | 151,899 | 151,899 | 149,214 | 149,214 | 149,143 | 149,143 | 145,596 | 144,987 | 186,785 | 186,596 | 252,650 | 252,624 | 252,497 | 252,450 | 252,450 | 252,370 | 252,370 | 252,370 | 252,370 | 252,370 | 252,368 | 252,288 | 244,042 | 244,042 | 244,027 | 244,027 | 241,413 | 242,172 | 243,065 | 238,608 | 243,605 | 243,604 | 242,434 | 242,436 | 131,333 | 131,333 | 127,260 |
---|