> Total Assets | 238,108 | 312,870 | 331,026 | 340,632 | 337,704 | 276,163 | 268,277 | 266,154 | 276,376 | 259,168 | 258,012 | 151,115 | 147,605 | 142,607 | 143,300 | 198,440 | 192,593 | 187,490 | 196,087 | 200,317 | 179,206 | 191,399 | 189,603 | 197,632 | 192,992 | 196,074 | 202,775 | 160,742 | 161,016 | 171,521 | 173,518 | 174,967 | 172,284 | 187,857 | 188,090 | 164,673 | 163,452 | 164,957 | 167,368 | 161,098 | 161,156 | 157,683 | 156,872 | 171,459 | 160,014 | 158,051 | 153,458 | 153,842 | 149,875 | 147,865 | 145,976 | 1,050,759 | 1,183,558 | 1,017,082 | 1,124,048 | 1,050,721 | 1,191,308 | 1,213,565 | 791,860 | 781,045 | 753,986 | 850,606 | 1,042,439 | 1,125,016 | 986,475 | 1,392,772 | 1,212,606 | 1,408,519 | 1,481,177 | 1,827,852 | 2,813,911 | 2,841,146 | 2,631,127 | 2,720,333 | 2,975,099 | 3,169,659 | 3,079,117 | 3,397,219 | 3,427,682 | 3,708,934 | 3,538,834 | 3,800,172 | 4,178,463 | 4,347,904 | 4,077,599 | 4,109,771 | 4,169,643 | 4,642,923 | 4,917,449 | 5,011,430 | 5,216,268 | 5,321,285 | 5,166,999 | 5,249,569 | 5,480,962 | 5,381,926 | 5,258,344 | 5,662,278 | 5,917,733 | 6,549,798 | 6,447,516 | 6,545,665 | 6,902,393 |
| 6,902,393 | 6,545,665 | 6,447,516 | 6,549,798 | 5,917,733 | 5,662,278 | 5,258,344 | 5,381,926 | 5,480,962 | 5,249,569 | 5,166,999 | 5,321,285 | 5,216,268 | 5,011,430 | 4,917,449 | 4,642,923 | 4,169,643 | 4,109,771 | 4,077,599 | 4,347,904 | 4,178,463 | 3,800,172 | 3,538,834 | 3,708,934 | 3,427,682 | 3,397,219 | 3,079,117 | 3,169,659 | 2,975,099 | 2,720,333 | 2,631,127 | 2,841,146 | 2,813,911 | 1,827,852 | 1,481,177 | 1,408,519 | 1,212,606 | 1,392,772 | 986,475 | 1,125,016 | 1,042,439 | 850,606 | 753,986 | 781,045 | 791,860 | 1,213,565 | 1,191,308 | 1,050,721 | 1,124,048 | 1,017,082 | 1,183,558 | 1,050,759 | 145,976 | 147,865 | 149,875 | 153,842 | 153,458 | 158,051 | 160,014 | 171,459 | 156,872 | 157,683 | 161,156 | 161,098 | 167,368 | 164,957 | 163,452 | 164,673 | 188,090 | 187,857 | 172,284 | 174,967 | 173,518 | 171,521 | 161,016 | 160,742 | 202,775 | 196,074 | 192,992 | 197,632 | 189,603 | 191,399 | 179,206 | 200,317 | 196,087 | 187,490 | 192,593 | 198,440 | 143,300 | 142,607 | 147,605 | 151,115 | 258,012 | 259,168 | 276,376 | 266,154 | 268,277 | 276,163 | 337,704 | 340,632 | 331,026 | 312,870 | 238,108 |
---|
> Total Current Assets | 162,937 | 225,730 | 241,388 | 243,927 | 242,982 | 187,645 | 181,862 | 182,696 | 195,077 | 179,983 | 174,737 | 92,978 | 89,763 | 86,106 | 87,845 | 160,556 | 0 | 77,451 | 0 | 92,165 | 71,984 | 85,105 | 0 | 65,804 | 0 | 36,830 | 44,392 | 21,078 | 21,759 | 21,571 | 24,161 | 41,301 | 39,377 | 55,645 | 56,623 | 51,325 | 89,727 | 91,669 | 94,448 | 88,849 | 89,348 | 86,289 | 85,844 | 101,199 | 90,197 | 88,892 | 84,933 | 71,289 | 67,482 | 66,002 | 64,603 | 740,554 | 871,216 | 711,196 | 773,758 | 701,050 | 845,826 | 874,248 | 332,258 | 327,243 | 304,760 | 408,049 | 607,223 | 692,046 | 582,007 | 805,207 | 310,697 | 215,188 | 292,665 | 323,128 | 1,328,819 | 1,048,913 | 809,194 | 838,834 | 901,235 | 1,017,982 | 893,844 | 1,129,595 | 1,196,588 | 809,125 | 1,338,666 | 1,616,497 | 1,684,991 | 1,104,828 | 773,600 | 949,906 | 942,871 | 1,348,922 | 1,352,939 | 1,443,933 | 1,594,951 | 1,686,024 | 1,486,831 | 1,565,791 | 1,781,494 | 1,548,697 | 1,433,031 | 1,738,775 | 2,002,817 | 1,778,205 | 1,815,408 | 1,917,715 | 2,199,459 |
| 2,199,459 | 1,917,715 | 1,815,408 | 1,778,205 | 2,002,817 | 1,738,775 | 1,433,031 | 1,548,697 | 1,781,494 | 1,565,791 | 1,486,831 | 1,686,024 | 1,594,951 | 1,443,933 | 1,352,939 | 1,348,922 | 942,871 | 949,906 | 773,600 | 1,104,828 | 1,684,991 | 1,616,497 | 1,338,666 | 809,125 | 1,196,588 | 1,129,595 | 893,844 | 1,017,982 | 901,235 | 838,834 | 809,194 | 1,048,913 | 1,328,819 | 323,128 | 292,665 | 215,188 | 310,697 | 805,207 | 582,007 | 692,046 | 607,223 | 408,049 | 304,760 | 327,243 | 332,258 | 874,248 | 845,826 | 701,050 | 773,758 | 711,196 | 871,216 | 740,554 | 64,603 | 66,002 | 67,482 | 71,289 | 84,933 | 88,892 | 90,197 | 101,199 | 85,844 | 86,289 | 89,348 | 88,849 | 94,448 | 91,669 | 89,727 | 51,325 | 56,623 | 55,645 | 39,377 | 41,301 | 24,161 | 21,571 | 21,759 | 21,078 | 44,392 | 36,830 | 0 | 65,804 | 0 | 85,105 | 71,984 | 92,165 | 0 | 77,451 | 0 | 160,556 | 87,845 | 86,106 | 89,763 | 92,978 | 174,737 | 179,983 | 195,077 | 182,696 | 181,862 | 187,645 | 242,982 | 243,927 | 241,388 | 225,730 | 162,937 |
---|
Cash And Cash Equivalents | 0 | 8,877 | 0 | 4,097 | 2,058 | 2,258 | 401 | 596 | 1,070 | 1,745 | 1,448 | 865 | 971 | 6,099 | 6,321 | 3,751 | 0 | 2,033 | 0 | 16,936 | 556 | 673 | 0 | 755 | 0 | 737 | 511 | 715 | 361 | 1,025 | 1,886 | 2,442 | 660 | 3,469 | 1,214 | 9,343 | 4,111 | 4,101 | 41,064 | 47,415 | 47,582 | 58,632 | 56,882 | 58,922 | 65,117 | 58,283 | 77,634 | 64,036 | 60,955 | 59,291 | 57,069 | 698,696 | 821,567 | 668,870 | 725,938 | 639,304 | 789,300 | 816,703 | 269,314 | 253,165 | 241,823 | 353,669 | 542,340 | 627,247 | 520,705 | 754,393 | 219,138 | 131,066 | 235,776 | 264,492 | 1,252,901 | 1,006,378 | 754,149 | 559,651 | 669,997 | 838,957 | 552,585 | 639,320 | 368,998 | 381,390 | 171,553 | 176,761 | 260,730 | 325,806 | 63,995 | 134,598 | 188,291 | 784,773 | 56,326 | 226,748 | 306,130 | 372,810 | 221,340 | 276,319 | 449,797 | 277,896 | 112,507 | 319,919 | 544,172 | 446,864 | 476,420 | 526,653 | 833,745 |
| 833,745 | 526,653 | 476,420 | 446,864 | 544,172 | 319,919 | 112,507 | 277,896 | 449,797 | 276,319 | 221,340 | 372,810 | 306,130 | 226,748 | 56,326 | 784,773 | 188,291 | 134,598 | 63,995 | 325,806 | 260,730 | 176,761 | 171,553 | 381,390 | 368,998 | 639,320 | 552,585 | 838,957 | 669,997 | 559,651 | 754,149 | 1,006,378 | 1,252,901 | 264,492 | 235,776 | 131,066 | 219,138 | 754,393 | 520,705 | 627,247 | 542,340 | 353,669 | 241,823 | 253,165 | 269,314 | 816,703 | 789,300 | 639,304 | 725,938 | 668,870 | 821,567 | 698,696 | 57,069 | 59,291 | 60,955 | 64,036 | 77,634 | 58,283 | 65,117 | 58,922 | 56,882 | 58,632 | 47,582 | 47,415 | 41,064 | 4,101 | 4,111 | 9,343 | 1,214 | 3,469 | 660 | 2,442 | 1,886 | 1,025 | 361 | 715 | 511 | 737 | 0 | 755 | 0 | 673 | 556 | 16,936 | 0 | 2,033 | 0 | 3,751 | 6,321 | 6,099 | 971 | 865 | 1,448 | 1,745 | 1,070 | 596 | 401 | 2,258 | 2,058 | 4,097 | 0 | 8,877 | 0 |
---|
Short-term Investments | 0 | 5,928 | 0 | 23,428 | 23,428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7,756 | -7,244 | -7,246 | -21,943 | 24,934 | 20,802 | 14,134 | 52,832 | 13,283 | 684,294 | 848,017 | 758,680 | 372,464 | 329,206 | 390,415 | 390,245 | 376,769 | 361,885 | 357,565 | 365,083 | 351,741 | 352,087 | 348,684 | 346,044 | 354,802 | 358,466 | 358,657 | 356,869 | 345,321 | 342,282 | 340,007 | 343,063 |
| 343,063 | 340,007 | 342,282 | 345,321 | 356,869 | 358,657 | 358,466 | 354,802 | 346,044 | 348,684 | 352,087 | 351,741 | 365,083 | 357,565 | 361,885 | 376,769 | 390,245 | 390,415 | 329,206 | 372,464 | 758,680 | 848,017 | 684,294 | 13,283 | 52,832 | 14,134 | 20,802 | 24,934 | -21,943 | -7,246 | -7,244 | -7,756 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,428 | 23,428 | 0 | 5,928 | 0 |
---|
Net Receivables | 0 | 54,290 | 0 | 35,442 | 33,515 | 9,705 | 10,549 | 8,569 | 9,656 | 7,293 | 6,492 | 140,778 | 3,352 | 124,089 | 3,925 | 287,140 | 0 | 124,265 | 0 | 105,088 | 63,465 | 27,172 | 14,066 | 59,560 | 0 | 54,869 | 68,633 | 25,943 | 28,607 | 26,540 | 29,787 | 63,045 | 64,547 | 70,133 | 74,356 | 50,153 | 79,298 | 81,704 | 46,051 | 29,580 | 32,870 | 21,506 | 23,635 | 35,467 | 21,293 | 27,160 | 4,269 | 4,057 | 4,155 | 3,511 | 6,107 | 8,998 | 15,841 | 12,341 | 28,958 | 20,691 | 8,301 | 9,809 | 12,752 | 19,749 | 17,128 | 9,892 | 12,987 | 11,282 | 14,292 | 21,636 | 53,778 | 55,695 | 32,561 | 41,371 | 59,300 | 25,918 | 32,618 | 218,265 | 182,275 | 91,153 | 236,845 | 405,200 | 668,470 | 219,855 | 370,026 | 397,150 | 378,418 | 213,462 | 191,424 | 180,019 | 191,107 | 53,276 | 780,422 | 673,547 | 680,121 | 726,457 | 693,776 | 674,718 | 689,727 | 664,452 | 722,201 | 737,475 | 788,048 | 728,842 | 41,920 | 62,662 | 42,262 |
| 42,262 | 62,662 | 41,920 | 728,842 | 788,048 | 737,475 | 722,201 | 664,452 | 689,727 | 674,718 | 693,776 | 726,457 | 680,121 | 673,547 | 780,422 | 53,276 | 191,107 | 180,019 | 191,424 | 213,462 | 378,418 | 397,150 | 370,026 | 219,855 | 668,470 | 405,200 | 236,845 | 91,153 | 182,275 | 218,265 | 32,618 | 25,918 | 59,300 | 41,371 | 32,561 | 55,695 | 53,778 | 21,636 | 14,292 | 11,282 | 12,987 | 9,892 | 17,128 | 19,749 | 12,752 | 9,809 | 8,301 | 20,691 | 28,958 | 12,341 | 15,841 | 8,998 | 6,107 | 3,511 | 4,155 | 4,057 | 4,269 | 27,160 | 21,293 | 35,467 | 23,635 | 21,506 | 32,870 | 29,580 | 46,051 | 81,704 | 79,298 | 50,153 | 74,356 | 70,133 | 64,547 | 63,045 | 29,787 | 26,540 | 28,607 | 25,943 | 68,633 | 54,869 | 0 | 59,560 | 14,066 | 27,172 | 63,465 | 105,088 | 0 | 124,265 | 0 | 287,140 | 3,925 | 124,089 | 3,352 | 140,778 | 6,492 | 7,293 | 9,656 | 8,569 | 10,549 | 9,705 | 33,515 | 35,442 | 0 | 54,290 | 0 |
---|
Other Current Assets | 162,937 | 140,614 | 241,388 | 158,781 | 158,953 | 137,526 | 129,317 | 128,503 | 139,667 | 131,967 | 134,248 | -58,213 | 75,220 | -55,037 | 66,740 | -139,240 | 0 | -56,794 | 0 | -34,276 | 0 | 49,219 | 12,971 | 0 | 0 | -23,563 | -29,768 | -6,966 | -8,568 | -9,641 | -11,530 | -28,051 | -29,356 | -21,515 | -22,911 | -12,000 | 6 | 89 | 292 | -151 | -151 | 3 | 2 | -5,154 | -102 | -137 | -464 | -257 | -491 | -183 | -1,512 | -1,755 | -4,542 | -1,987 | -1,859 | 183 | 1,008 | 733 | 458 | 183 | -6,551 | 1,733 | 1,083 | 790 | -4,966 | 2,090 | 2,364 | 1,287 | 3,076 | 1,927 | 2,549 | 4,116 | 1,739 | 10,557 | 12,937 | 27,594 | 12,427 | 17,426 | 1,847 | 46,378 | 22,048 | 28,552 | 64,710 | 9,568 | 7,343 | 10,881 | 12,886 | 7,575 | 23,299 | 20,781 | 30,451 | 20,964 | 34,007 | 5,738 | 6,573 | 6,951 | 6,657 | 15,047 | 9,719 | 11,270 | 9,420 | 12,187 | 15,249 |
| 15,249 | 12,187 | 9,420 | 11,270 | 9,719 | 15,047 | 6,657 | 6,951 | 6,573 | 5,738 | 34,007 | 20,964 | 30,451 | 20,781 | 23,299 | 7,575 | 12,886 | 10,881 | 7,343 | 9,568 | 64,710 | 28,552 | 22,048 | 46,378 | 1,847 | 17,426 | 12,427 | 27,594 | 12,937 | 10,557 | 1,739 | 4,116 | 2,549 | 1,927 | 3,076 | 1,287 | 2,364 | 2,090 | -4,966 | 790 | 1,083 | 1,733 | -6,551 | 183 | 458 | 733 | 1,008 | 183 | -1,859 | -1,987 | -4,542 | -1,755 | -1,512 | -183 | -491 | -257 | -464 | -137 | -102 | -5,154 | 2 | 3 | -151 | -151 | 292 | 89 | 6 | -12,000 | -22,911 | -21,515 | -29,356 | -28,051 | -11,530 | -9,641 | -8,568 | -6,966 | -29,768 | -23,563 | 0 | 0 | 12,971 | 49,219 | 0 | -34,276 | 0 | -56,794 | 0 | -139,240 | 66,740 | -55,037 | 75,220 | -58,213 | 134,248 | 131,967 | 139,667 | 128,503 | 129,317 | 137,526 | 158,953 | 158,781 | 241,388 | 140,614 | 162,937 |
---|
> Long-term Assets | 75,171 | 87,140 | 89,638 | 96,705 | 94,722 | 88,517 | 86,415 | 83,458 | 81,299 | 79,184 | 83,275 | 58,138 | 57,841 | 56,501 | 55,454 | 37,883 | 192,593 | 110,040 | 196,087 | 108,152 | 107,222 | 106,294 | 189,603 | 131,828 | 192,992 | 159,244 | 158,383 | 139,665 | 139,257 | 149,950 | 149,357 | 133,666 | 132,907 | 132,212 | 131,468 | 113,347 | 73,725 | 73,288 | 72,919 | 72,249 | 71,808 | 71,394 | 71,029 | 70,260 | 69,817 | 69,160 | 68,525 | 82,553 | 82,392 | 81,863 | 81,373 | 310,206 | 312,342 | 305,886 | 350,291 | 349,671 | 345,482 | 339,317 | 459,602 | 453,802 | 449,226 | 442,558 | 435,217 | 432,970 | 404,469 | 587,565 | 901,909 | 1,193,331 | 1,188,512 | 1,504,724 | 1,485,091 | 1,792,232 | 1,821,934 | 1,881,499 | 2,073,863 | 2,151,676 | 2,185,273 | 2,267,624 | 2,231,094 | 2,899,809 | 2,200,168 | 2,183,675 | 2,493,472 | 3,243,076 | 3,303,998 | 3,159,865 | 3,226,771 | 3,294,001 | 3,564,510 | 3,567,498 | 3,621,318 | 3,635,260 | 3,680,168 | 3,683,778 | 3,699,468 | 3,833,230 | 3,825,312 | 3,923,503 | 3,914,916 | 4,771,594 | 4,632,108 | 4,627,950 | 4,702,933 |
| 4,702,933 | 4,627,950 | 4,632,108 | 4,771,594 | 3,914,916 | 3,923,503 | 3,825,312 | 3,833,230 | 3,699,468 | 3,683,778 | 3,680,168 | 3,635,260 | 3,621,318 | 3,567,498 | 3,564,510 | 3,294,001 | 3,226,771 | 3,159,865 | 3,303,998 | 3,243,076 | 2,493,472 | 2,183,675 | 2,200,168 | 2,899,809 | 2,231,094 | 2,267,624 | 2,185,273 | 2,151,676 | 2,073,863 | 1,881,499 | 1,821,934 | 1,792,232 | 1,485,091 | 1,504,724 | 1,188,512 | 1,193,331 | 901,909 | 587,565 | 404,469 | 432,970 | 435,217 | 442,558 | 449,226 | 453,802 | 459,602 | 339,317 | 345,482 | 349,671 | 350,291 | 305,886 | 312,342 | 310,206 | 81,373 | 81,863 | 82,392 | 82,553 | 68,525 | 69,160 | 69,817 | 70,260 | 71,029 | 71,394 | 71,808 | 72,249 | 72,919 | 73,288 | 73,725 | 113,347 | 131,468 | 132,212 | 132,907 | 133,666 | 149,357 | 149,950 | 139,257 | 139,665 | 158,383 | 159,244 | 192,992 | 131,828 | 189,603 | 106,294 | 107,222 | 108,152 | 196,087 | 110,040 | 192,593 | 37,883 | 55,454 | 56,501 | 57,841 | 58,138 | 83,275 | 79,184 | 81,299 | 83,458 | 86,415 | 88,517 | 94,722 | 96,705 | 89,638 | 87,140 | 75,171 |
---|
Property Plant Equipment | 65,554 | 78,358 | 83,535 | 91,197 | 88,681 | 86,997 | 84,737 | 82,576 | 80,442 | 78,595 | 72,722 | 57,791 | 57,495 | 56,204 | 55,158 | 37,617 | 0 | 36,465 | 0 | 35,275 | 34,714 | 34,155 | 33,664 | 31,063 | 0 | 30,008 | 29,515 | 19,026 | 18,988 | 23,183 | 22,959 | 22,224 | 21,936 | 21,680 | 21,390 | 4,123 | 4,065 | 4,018 | 4,019 | 3,946 | 3,875 | 3,830 | 3,833 | 3,757 | 3,683 | 3,610 | 3,532 | 3,446 | 3,683 | 3,654 | 3,620 | 166,738 | 163,130 | 159,603 | 156,890 | 158,201 | 156,476 | 153,700 | 151,355 | 147,947 | 143,764 | 140,265 | 136,233 | 137,017 | 133,550 | 130,964 | 129,427 | 127,316 | 123,402 | 244,577 | 253,393 | 265,759 | 277,464 | 331,730 | 392,212 | 618,228 | 643,893 | 702,755 | 761,584 | 1,305,575 | 1,296,634 | 1,325,451 | 1,442,764 | 1,635,241 | 1,637,935 | 1,672,372 | 1,721,071 | 1,808,287 | 2,062,910 | 2,136,998 | 2,212,131 | 2,264,215 | 2,274,185 | 2,296,665 | 2,311,875 | 2,484,120 | 2,443,646 | 2,358,602 | 2,367,626 | 2,549,492 | 2,524,558 | 3,693,590 | 2,618,519 |
| 2,618,519 | 3,693,590 | 2,524,558 | 2,549,492 | 2,367,626 | 2,358,602 | 2,443,646 | 2,484,120 | 2,311,875 | 2,296,665 | 2,274,185 | 2,264,215 | 2,212,131 | 2,136,998 | 2,062,910 | 1,808,287 | 1,721,071 | 1,672,372 | 1,637,935 | 1,635,241 | 1,442,764 | 1,325,451 | 1,296,634 | 1,305,575 | 761,584 | 702,755 | 643,893 | 618,228 | 392,212 | 331,730 | 277,464 | 265,759 | 253,393 | 244,577 | 123,402 | 127,316 | 129,427 | 130,964 | 133,550 | 137,017 | 136,233 | 140,265 | 143,764 | 147,947 | 151,355 | 153,700 | 156,476 | 158,201 | 156,890 | 159,603 | 163,130 | 166,738 | 3,620 | 3,654 | 3,683 | 3,446 | 3,532 | 3,610 | 3,683 | 3,757 | 3,833 | 3,830 | 3,875 | 3,946 | 4,019 | 4,018 | 4,065 | 4,123 | 21,390 | 21,680 | 21,936 | 22,224 | 22,959 | 23,183 | 18,988 | 19,026 | 29,515 | 30,008 | 0 | 31,063 | 33,664 | 34,155 | 34,714 | 35,275 | 0 | 36,465 | 0 | 37,617 | 55,158 | 56,204 | 57,495 | 57,791 | 72,722 | 78,595 | 80,442 | 82,576 | 84,737 | 86,997 | 88,681 | 91,197 | 83,535 | 78,358 | 65,554 |
---|
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 | 35,089 | 35,089 | 35,089 | 38,489 | 38,489 | 38,489 | 38,489 | 38,489 | 38,489 | 38,489 | 38,489 | 27,615 | 27,615 | 27,615 | 27,615 |
| 27,615 | 27,615 | 27,615 | 27,615 | 38,489 | 38,489 | 38,489 | 38,489 | 38,489 | 38,489 | 38,489 | 38,489 | 35,089 | 35,089 | 35,089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,290,834 | 1,231,765 | 1,231,756 | 564,756 | 484,580 | 574,801 | 945,053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 945,053 | 574,801 | 484,580 | 564,756 | 1,231,756 | 1,231,765 | 1,290,834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 73,348 | 0 | 72,691 | 72,322 | 71,953 | 79,584 | 71,215 | 0 | 70,477 | 70,108 | 69,739 | 69,370 | 75,847 | 75,478 | 68,263 | 67,894 | 67,525 | 67,156 | 0 | 0 | 0 | 0 | 65,311 | 64,942 | 64,573 | 64,204 | 63,835 | 63,466 | 63,097 | 62,728 | 62,359 | 61,990 | 61,621 | 61,252 | 137,015 | 143,198 | 140,592 | 138,157 | 135,946 | 134,000 | 131,129 | 128,277 | 125,365 | 125,229 | 122,318 | 119,267 | 116,852 | 116,165 | 113,409 | 110,738 | 109,050 | 108,122 | 198,811 | 195,614 | 212,077 | 212,695 | 210,134 | 289,450 | 206,755 | 207,732 | 229,457 | 226,645 | 287,126 | 285,000 | 283,170 | 377,624 | 476,441 | 474,486 | 469,256 | 464,925 | 459,624 | 559,150 | 559,020 | 554,415 | 538,882 | 533,659 | 526,391 | 519,129 | 509,242 | 523,044 | 650,373 | 641,770 | 1,347,095 | 1,355,020 | 189,702 | 1,337,917 |
| 1,337,917 | 189,702 | 1,355,020 | 1,347,095 | 641,770 | 650,373 | 523,044 | 509,242 | 519,129 | 526,391 | 533,659 | 538,882 | 554,415 | 559,020 | 559,150 | 459,624 | 464,925 | 469,256 | 474,486 | 476,441 | 377,624 | 283,170 | 285,000 | 287,126 | 226,645 | 229,457 | 207,732 | 206,755 | 289,450 | 210,134 | 212,695 | 212,077 | 195,614 | 198,811 | 108,122 | 109,050 | 110,738 | 113,409 | 116,165 | 116,852 | 119,267 | 122,318 | 125,229 | 125,365 | 128,277 | 131,129 | 134,000 | 135,946 | 138,157 | 140,592 | 143,198 | 137,015 | 61,252 | 61,621 | 61,990 | 62,359 | 62,728 | 63,097 | 63,466 | 63,835 | 64,204 | 64,573 | 64,942 | 65,311 | 0 | 0 | 0 | 0 | 67,156 | 67,525 | 67,894 | 68,263 | 75,478 | 75,847 | 69,370 | 69,739 | 70,108 | 70,477 | 0 | 71,215 | 79,584 | 71,953 | 72,322 | 72,691 | 0 | 73,348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 9,617 | 10,306 | 6,103 | 5,508 | 6,041 | 1,520 | 1,678 | 883 | 857 | 590 | 10,552 | 347 | 347 | 297 | 297 | 267 | 192,593 | 227 | 196,087 | 187 | 187 | 187 | 189,603 | 29,550 | 192,992 | 58,760 | 58,760 | 50,900 | 50,900 | 50,920 | 50,919 | 3,619 | 43,078 | 43,007 | 42,921 | 109,220 | 69,656 | 69,266 | 68,897 | 2,815 | 2,815 | 2,815 | 2,815 | 2,413 | 2,413 | 2,212 | 2,111 | 16,595 | 16,494 | 16,394 | 16,293 | 6,427 | 5,989 | 5,665 | 55,218 | 55,524 | 55,006 | 54,488 | 179,970 | 180,491 | 180,233 | 179,975 | 179,716 | 179,101 | 154,753 | 343,192 | 661,744 | 956,965 | 956,987 | 1,061,335 | 1,036,084 | 53,943 | 53,943 | 61,984 | 55,269 | 54,328 | 52,552 | 53,512 | 60,363 | 51,263 | 725,060 | 934,432 | 850,099 | 554,410 | 542,189 | 475,075 | 463,933 | 500,752 | 551,364 | 475,821 | 466,676 | 447,861 | 476,702 | 459,023 | 454,954 | 431,101 | 435,689 | 467,576 | 462,015 | 428,124 | 92,865 | 43,195 | 27,519 |
| 27,519 | 43,195 | 92,865 | 428,124 | 462,015 | 467,576 | 435,689 | 431,101 | 454,954 | 459,023 | 476,702 | 447,861 | 466,676 | 475,821 | 551,364 | 500,752 | 463,933 | 475,075 | 542,189 | 554,410 | 850,099 | 934,432 | 725,060 | 51,263 | 60,363 | 53,512 | 52,552 | 54,328 | 55,269 | 61,984 | 53,943 | 53,943 | 1,036,084 | 1,061,335 | 956,987 | 956,965 | 661,744 | 343,192 | 154,753 | 179,101 | 179,716 | 179,975 | 180,233 | 180,491 | 179,970 | 54,488 | 55,006 | 55,524 | 55,218 | 5,665 | 5,989 | 6,427 | 16,293 | 16,394 | 16,494 | 16,595 | 2,111 | 2,212 | 2,413 | 2,413 | 2,815 | 2,815 | 2,815 | 2,815 | 68,897 | 69,266 | 69,656 | 109,220 | 42,921 | 43,007 | 43,078 | 3,619 | 50,919 | 50,920 | 50,900 | 50,900 | 58,760 | 58,760 | 192,992 | 29,550 | 189,603 | 187 | 187 | 187 | 196,087 | 227 | 192,593 | 267 | 297 | 297 | 347 | 347 | 10,552 | 590 | 857 | 883 | 1,678 | 1,520 | 6,041 | 5,508 | 6,103 | 10,306 | 9,617 |
---|
> Total Liabilities | 141,962 | 100,822 | 102,903 | 100,567 | 96,360 | 139,144 | 130,231 | 134,613 | 141,317 | 128,213 | 129,090 | 126,818 | 125,728 | 123,297 | 126,249 | 82,391 | 192,593 | 72,669 | 196,087 | 83,226 | 61,734 | 73,475 | 189,603 | 104,373 | 192,992 | 107,200 | 109,802 | 91,702 | 91,488 | 98,659 | 100,219 | 95,796 | 87,751 | 101,919 | 101,172 | 88,353 | 84,051 | 83,963 | 86,522 | 84,774 | 84,737 | 82,218 | 82,504 | 98,689 | 88,267 | 87,278 | 84,120 | 77,706 | 76,309 | 76,263 | 76,562 | 354,619 | 448,916 | 431,389 | 423,920 | 257,720 | 316,414 | 303,672 | 316,892 | 253,984 | 181,516 | 229,844 | 357,324 | 314,309 | 175,062 | 449,546 | 213,691 | 356,160 | 401,765 | 555,495 | 268,511 | 194,584 | 366,416 | 342,022 | 464,424 | 557,833 | 397,513 | 643,613 | 506,935 | 1,560,874 | 1,310,023 | 1,476,351 | 1,751,321 | 1,685,081 | 1,463,789 | 1,705,057 | 1,602,687 | 2,018,744 | 2,151,671 | 2,136,566 | 2,187,452 | 2,174,519 | 1,993,986 | 2,027,068 | 2,128,244 | 1,845,792 | 1,713,202 | 2,062,278 | 2,248,219 | 2,641,257 | 2,607,397 | 2,643,656 | 2,863,006 |
| 2,863,006 | 2,643,656 | 2,607,397 | 2,641,257 | 2,248,219 | 2,062,278 | 1,713,202 | 1,845,792 | 2,128,244 | 2,027,068 | 1,993,986 | 2,174,519 | 2,187,452 | 2,136,566 | 2,151,671 | 2,018,744 | 1,602,687 | 1,705,057 | 1,463,789 | 1,685,081 | 1,751,321 | 1,476,351 | 1,310,023 | 1,560,874 | 506,935 | 643,613 | 397,513 | 557,833 | 464,424 | 342,022 | 366,416 | 194,584 | 268,511 | 555,495 | 401,765 | 356,160 | 213,691 | 449,546 | 175,062 | 314,309 | 357,324 | 229,844 | 181,516 | 253,984 | 316,892 | 303,672 | 316,414 | 257,720 | 423,920 | 431,389 | 448,916 | 354,619 | 76,562 | 76,263 | 76,309 | 77,706 | 84,120 | 87,278 | 88,267 | 98,689 | 82,504 | 82,218 | 84,737 | 84,774 | 86,522 | 83,963 | 84,051 | 88,353 | 101,172 | 101,919 | 87,751 | 95,796 | 100,219 | 98,659 | 91,488 | 91,702 | 109,802 | 107,200 | 192,992 | 104,373 | 189,603 | 73,475 | 61,734 | 83,226 | 196,087 | 72,669 | 192,593 | 82,391 | 126,249 | 123,297 | 125,728 | 126,818 | 129,090 | 128,213 | 141,317 | 134,613 | 130,231 | 139,144 | 96,360 | 100,567 | 102,903 | 100,822 | 141,962 |
---|
> Total Current Liabilities | 141,962 | 89,957 | 92,038 | 88,661 | 89,294 | 137,444 | 129,531 | 133,913 | 140,617 | 128,013 | 128,890 | 126,618 | 125,528 | 123,097 | 126,049 | 82,191 | 0 | 72,469 | 0 | 83,026 | 61,534 | 73,275 | 73,317 | 104,173 | 0 | 107,000 | 109,602 | 91,502 | 91,288 | 96,613 | 98,173 | 95,596 | 60,048 | 74,117 | 73,358 | 56,667 | 52,365 | 52,276 | 54,836 | 53,087 | 53,051 | 50,532 | 50,818 | 67,002 | 56,580 | 55,591 | 52,434 | 67,221 | 65,824 | 65,778 | 66,077 | 333,003 | 427,300 | 409,773 | 402,304 | 245,091 | 303,786 | 291,043 | 304,263 | 240,323 | 167,855 | 216,183 | 343,663 | 300,856 | 161,608 | 436,093 | 200,462 | 342,927 | 390,888 | 553,982 | 267,517 | 181,090 | 355,614 | 331,219 | 453,336 | 544,665 | 384,344 | 630,530 | 493,155 | 1,096,695 | 557,928 | 724,424 | 999,477 | 980,754 | 759,739 | 1,001,291 | 899,038 | 1,344,809 | 1,413,025 | 1,399,328 | 1,445,846 | 1,624,685 | 1,384,096 | 1,383,458 | 1,570,055 | 1,463,567 | 1,363,214 | 1,690,197 | 1,773,666 | 1,844,664 | 1,836,417 | 1,918,160 | 2,084,900 |
| 2,084,900 | 1,918,160 | 1,836,417 | 1,844,664 | 1,773,666 | 1,690,197 | 1,363,214 | 1,463,567 | 1,570,055 | 1,383,458 | 1,384,096 | 1,624,685 | 1,445,846 | 1,399,328 | 1,413,025 | 1,344,809 | 899,038 | 1,001,291 | 759,739 | 980,754 | 999,477 | 724,424 | 557,928 | 1,096,695 | 493,155 | 630,530 | 384,344 | 544,665 | 453,336 | 331,219 | 355,614 | 181,090 | 267,517 | 553,982 | 390,888 | 342,927 | 200,462 | 436,093 | 161,608 | 300,856 | 343,663 | 216,183 | 167,855 | 240,323 | 304,263 | 291,043 | 303,786 | 245,091 | 402,304 | 409,773 | 427,300 | 333,003 | 66,077 | 65,778 | 65,824 | 67,221 | 52,434 | 55,591 | 56,580 | 67,002 | 50,818 | 50,532 | 53,051 | 53,087 | 54,836 | 52,276 | 52,365 | 56,667 | 73,358 | 74,117 | 60,048 | 95,596 | 98,173 | 96,613 | 91,288 | 91,502 | 109,602 | 107,000 | 0 | 104,173 | 73,317 | 73,275 | 61,534 | 83,026 | 0 | 72,469 | 0 | 82,191 | 126,049 | 123,097 | 125,528 | 126,618 | 128,890 | 128,013 | 140,617 | 133,913 | 129,531 | 137,444 | 89,294 | 88,661 | 92,038 | 89,957 | 141,962 |
---|
Short-term Debt | 0 | 48,740 | 0 | 45,045 | 49,545 | 88,545 | 80,950 | 80,950 | 80,950 | 80,950 | 77,950 | 44,950 | 44,950 | 44,950 | 44,950 | 15,400 | 0 | 15,400 | 0 | 15,300 | 15,300 | 15,300 | 0 | 12,300 | 0 | 12,300 | 12,300 | 12,300 | 12,300 | 12,300 | 12,300 | 12,300 | 12,300 | 12,300 | 12,300 | 11,400 | 11,400 | 11,400 | 11,400 | 11,400 | 11,400 | 11,400 | 11,400 | 11,400 | 11,400 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 201,800 | 1,800 | 200,000 | 300,000 | 300,000 | 0 | 0 | 0 | 0 | 50,000 | 60,000 | 60,000 | 60,000 | 10,000 | 390,000 | 200,000 | 200,000 | 200,000 | 179,559 | 179,550 | 299,609 | 320,605 | 720,924 | 809,077 | 802,227 | 755,797 | 668,566 | 846,348 | 832,721 | 751,806 | 773,537 | 943,605 | 1,128,882 | 1,273,802 | 1,012,042 | 1,123,357 | 0 | 0 |
| 0 | 0 | 1,123,357 | 1,012,042 | 1,273,802 | 1,128,882 | 943,605 | 773,537 | 751,806 | 832,721 | 846,348 | 668,566 | 755,797 | 802,227 | 809,077 | 720,924 | 320,605 | 299,609 | 179,550 | 179,559 | 200,000 | 200,000 | 200,000 | 390,000 | 10,000 | 60,000 | 60,000 | 60,000 | 50,000 | 0 | 0 | 0 | 0 | 300,000 | 300,000 | 200,000 | 1,800 | 201,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 11,400 | 11,400 | 11,400 | 11,400 | 11,400 | 11,400 | 11,400 | 11,400 | 11,400 | 11,400 | 12,300 | 12,300 | 12,300 | 12,300 | 12,300 | 12,300 | 12,300 | 12,300 | 12,300 | 12,300 | 0 | 12,300 | 0 | 15,300 | 15,300 | 15,300 | 0 | 15,400 | 0 | 15,400 | 44,950 | 44,950 | 44,950 | 44,950 | 77,950 | 80,950 | 80,950 | 80,950 | 80,950 | 88,545 | 49,545 | 45,045 | 0 | 48,740 | 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 | 190,000 | 200,000 | 200,000 | 200,000 | 130,187 | 130,178 | 250,237 | 271,233 | 570,881 | 644,872 | 635,383 | 584,359 | 421,887 | 585,064 | 578,148 | 396,159 | 348,065 | 522,194 | 693,386 | 761,866 | 751,542 | 837,770 | 810,360 | 954,918 |
| 954,918 | 810,360 | 837,770 | 751,542 | 761,866 | 693,386 | 522,194 | 348,065 | 396,159 | 578,148 | 585,064 | 421,887 | 584,359 | 635,383 | 644,872 | 570,881 | 271,233 | 250,237 | 130,178 | 130,187 | 200,000 | 200,000 | 200,000 | 190,000 | 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 | 0 | 0 |
---|
Accounts payable | 0 | 11,491 | 0 | 21,117 | 13,559 | 10,880 | 7,275 | 20,044 | 6,671 | 6,017 | 4,860 | 5,269 | 4,936 | 4,623 | 4,662 | 8,260 | 0 | 6,385 | 0 | 8,610 | 8,695 | 8,619 | 8,732 | 10,053 | 0 | 9,913 | 10,045 | 10,063 | 10,333 | 10,779 | 10,084 | 10,246 | 10,356 | 10,812 | 10,641 | 5,364 | 5,482 | 5,422 | 5,418 | 5,421 | 5,403 | 5,394 | 5,408 | 5,580 | 5,479 | 5,492 | 5,615 | 5,497 | 5,555 | 5,501 | 5,541 | 19,935 | 21,141 | 16,370 | 16,921 | 21,855 | 15,886 | 20,433 | 27,008 | 24,521 | 21,195 | 19,760 | 23,549 | 28,800 | 18,621 | 24,201 | 24,538 | 33,216 | 24,156 | 31,313 | 27,864 | 25,004 | 19,718 | 44,329 | 37,489 | 63,641 | 35,171 | 51,574 | 84,956 | 155,722 | 144,990 | 190,285 | 201,844 | 257,121 | 227,164 | 330,924 | 279,085 | 261,576 | 233,129 | 277,840 | 344,805 | 332,501 | 278,544 | 309,019 | 355,396 | 359,826 | 187,979 | 326,789 | 268,535 | 472,017 | 408,220 | 446,621 | 364,769 |
| 364,769 | 446,621 | 408,220 | 472,017 | 268,535 | 326,789 | 187,979 | 359,826 | 355,396 | 309,019 | 278,544 | 332,501 | 344,805 | 277,840 | 233,129 | 261,576 | 279,085 | 330,924 | 227,164 | 257,121 | 201,844 | 190,285 | 144,990 | 155,722 | 84,956 | 51,574 | 35,171 | 63,641 | 37,489 | 44,329 | 19,718 | 25,004 | 27,864 | 31,313 | 24,156 | 33,216 | 24,538 | 24,201 | 18,621 | 28,800 | 23,549 | 19,760 | 21,195 | 24,521 | 27,008 | 20,433 | 15,886 | 21,855 | 16,921 | 16,370 | 21,141 | 19,935 | 5,541 | 5,501 | 5,555 | 5,497 | 5,615 | 5,492 | 5,479 | 5,580 | 5,408 | 5,394 | 5,403 | 5,421 | 5,418 | 5,422 | 5,482 | 5,364 | 10,641 | 10,812 | 10,356 | 10,246 | 10,084 | 10,779 | 10,333 | 10,063 | 10,045 | 9,913 | 0 | 10,053 | 8,732 | 8,619 | 8,695 | 8,610 | 0 | 6,385 | 0 | 8,260 | 4,662 | 4,623 | 4,936 | 5,269 | 4,860 | 6,017 | 6,671 | 20,044 | 7,275 | 10,880 | 13,559 | 21,117 | 0 | 11,491 | 0 |
---|
Other Current Liabilities | 141,962 | 2,874 | 92,038 | 18,525 | 7,494 | 19,180 | 16,104 | 32,919 | 7,089 | 4,913 | 6,477 | 39,468 | 40,133 | 39,685 | 40,607 | 26,034 | 0 | 27,365 | 0 | 24,030 | 24,398 | 24,339 | 49,285 | 37,381 | 0 | 35,072 | 35,397 | 35,465 | 35,465 | 35,692 | 35,885 | 37,305 | 5,398 | 13,006 | 10,781 | 1,683 | 1,683 | 1,686 | 1,683 | 1,531 | 1,531 | 1,308 | 1,308 | 15,766 | 2,589 | 1,767 | 1,313 | 15,897 | 15,897 | 15,897 | 15,897 | 194,842 | 235,115 | 282,200 | 246,550 | 171,795 | 205,846 | 153,029 | 193,039 | 158,116 | 69,223 | 107,545 | 236,640 | 156,111 | 64,704 | 62,008 | 101,903 | 24,301 | 11,914 | 32,329 | 239,653 | 156,086 | 335,895 | 286,891 | 183,762 | 120,917 | 181,759 | 380,218 | 248,879 | 282,580 | 90,770 | 220,949 | 221,101 | 192,293 | 49,372 | 49,372 | 49,372 | 5,051 | 10,131 | 17,632 | 2,787 | 12,715 | 259,204 | 241,718 | 250,054 | 251,077 | 148,352 | 4,042 | 6,242 | 4,569 | 3,152 | 6,839 | 8,600 |
| 8,600 | 6,839 | 3,152 | 4,569 | 6,242 | 4,042 | 148,352 | 251,077 | 250,054 | 241,718 | 259,204 | 12,715 | 2,787 | 17,632 | 10,131 | 5,051 | 49,372 | 49,372 | 49,372 | 192,293 | 221,101 | 220,949 | 90,770 | 282,580 | 248,879 | 380,218 | 181,759 | 120,917 | 183,762 | 286,891 | 335,895 | 156,086 | 239,653 | 32,329 | 11,914 | 24,301 | 101,903 | 62,008 | 64,704 | 156,111 | 236,640 | 107,545 | 69,223 | 158,116 | 193,039 | 153,029 | 205,846 | 171,795 | 246,550 | 282,200 | 235,115 | 194,842 | 15,897 | 15,897 | 15,897 | 15,897 | 1,313 | 1,767 | 2,589 | 15,766 | 1,308 | 1,308 | 1,531 | 1,531 | 1,683 | 1,686 | 1,683 | 1,683 | 10,781 | 13,006 | 5,398 | 37,305 | 35,885 | 35,692 | 35,465 | 35,465 | 35,397 | 35,072 | 0 | 37,381 | 49,285 | 24,339 | 24,398 | 24,030 | 0 | 27,365 | 0 | 26,034 | 40,607 | 39,685 | 40,133 | 39,468 | 6,477 | 4,913 | 7,089 | 32,919 | 16,104 | 19,180 | 7,494 | 18,525 | 92,038 | 2,874 | 141,962 |
---|
> Long-term Liabilities | 0 | 10,865 | 10,865 | 11,906 | 7,066 | 1,700 | 700 | 700 | 700 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 0 | 200 | 0 | 200 | 200 | 200 | 0 | 200 | 0 | 200 | 200 | 200 | 200 | 2,046 | 2,046 | 200 | 27,704 | 27,801 | 27,814 | 31,686 | 31,686 | 31,686 | 31,686 | 31,686 | 31,686 | 31,686 | 31,686 | 31,686 | 31,686 | 31,686 | 31,686 | 10,485 | 10,485 | 10,485 | 10,485 | 21,616 | 21,616 | 21,616 | 21,616 | 12,629 | 12,629 | 12,629 | 12,629 | 13,661 | 13,661 | 13,661 | 13,661 | 13,454 | 13,454 | 13,454 | 13,229 | 13,233 | 10,877 | 1,512 | 994 | 13,494 | 10,802 | 10,802 | 11,088 | 13,169 | 13,169 | 13,083 | 13,780 | 464,179 | 752,095 | 751,927 | 751,844 | 704,327 | 704,051 | 703,766 | 703,648 | 673,935 | 738,645 | 737,237 | 741,605 | 549,833 | 609,889 | 643,610 | 558,189 | 382,225 | 349,988 | 372,081 | 474,554 | 796,592 | 770,981 | 725,495 | 778,106 |
| 778,106 | 725,495 | 770,981 | 796,592 | 474,554 | 372,081 | 349,988 | 382,225 | 558,189 | 643,610 | 609,889 | 549,833 | 741,605 | 737,237 | 738,645 | 673,935 | 703,648 | 703,766 | 704,051 | 704,327 | 751,844 | 751,927 | 752,095 | 464,179 | 13,780 | 13,083 | 13,169 | 13,169 | 11,088 | 10,802 | 10,802 | 13,494 | 994 | 1,512 | 10,877 | 13,233 | 13,229 | 13,454 | 13,454 | 13,454 | 13,661 | 13,661 | 13,661 | 13,661 | 12,629 | 12,629 | 12,629 | 12,629 | 21,616 | 21,616 | 21,616 | 21,616 | 10,485 | 10,485 | 10,485 | 10,485 | 31,686 | 31,686 | 31,686 | 31,686 | 31,686 | 31,686 | 31,686 | 31,686 | 31,686 | 31,686 | 31,686 | 31,686 | 27,814 | 27,801 | 27,704 | 200 | 2,046 | 2,046 | 200 | 200 | 200 | 200 | 0 | 200 | 0 | 200 | 200 | 200 | 0 | 200 | 0 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 700 | 700 | 700 | 1,700 | 7,066 | 11,906 | 10,865 | 10,865 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 700 | 200 | 200 | 200 | 200 | 199 | 200 | 200 | 0 | 200 | 0 | 200 | 200 | 200 | 200 | 201 | 0 | 200 | 200 | 200 | 200 | 2,046 | 2,046 | 200 | 574 | 574 | 587 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 0 | 200 | 200 | 199 | 200 | 200 | 0 | 2,692 | 2,692 | 2,692 | 2,692 | 2,692 | 2,692 | 2,692 | 2,692 | 0 | 0 | 0 | 2,692 | 0 | 0 | 0 | 2,692 | 2,692 | 13,083 | 13,780 | 14,179 | 14,095 | 13,927 | 13,844 | 14,039 | 13,913 | 13,780 | 13,662 | 13,507 | 53,860 | 29,451 | 29,067 | 21,173 | 82,677 | 20,206 | 69,107 | 243,064 | 0 | 170,552 | 170,115 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 170,115 | 170,552 | 0 | 243,064 | 69,107 | 20,206 | 82,677 | 21,173 | 29,067 | 29,451 | 53,860 | 13,507 | 13,662 | 13,780 | 13,913 | 14,039 | 13,844 | 13,927 | 14,095 | 14,179 | 13,780 | 13,083 | 2,692 | 2,692 | 0 | 0 | 0 | 2,692 | 0 | 0 | 0 | 2,692 | 2,692 | 2,692 | 2,692 | 2,692 | 2,692 | 2,692 | 2,692 | 0 | 200 | 200 | 199 | 200 | 200 | 0 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 587 | 574 | 574 | 200 | 2,046 | 2,046 | 200 | 200 | 200 | 200 | 0 | 201 | 200 | 200 | 200 | 200 | 0 | 200 | 0 | 200 | 200 | 199 | 200 | 200 | 200 | 200 | 700 | 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 | 7,798 | 7,532 | 11,859 | 10,137 | 9,662 | 24,428 | 42,088 | 40,381 | 38,307 | 36,138 | 49,233 | 46,654 | 44,193 | 43,814 | 44,497 | 42,664 | 40,861 | 41,049 | 44,486 | 0 | 36,728 | 31,683 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 31,683 | 36,728 | 0 | 44,486 | 41,049 | 40,861 | 42,664 | 44,497 | 43,814 | 44,193 | 46,654 | 49,233 | 36,138 | 38,307 | 40,381 | 42,088 | 24,428 | 9,662 | 10,137 | 11,859 | 7,532 | 7,798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 89,027 | 205,122 | 217,793 | 230,536 | 232,197 | 133,399 | 134,373 | 129,111 | 132,512 | 129,069 | 129,204 | 24,157 | 21,769 | 19,160 | 16,990 | 116,037 | 117,891 | 114,638 | 114,692 | 117,068 | 117,472 | 117,924 | 116,086 | 95,064 | 94,663 | 90,686 | 94,786 | 71,516 | 72,004 | 73,234 | 73,721 | 81,169 | 86,392 | 87,656 | 88,613 | 76,319 | 79,401 | 80,995 | 80,846 | 76,325 | 76,419 | 75,465 | 74,368 | 72,770 | 71,747 | 70,774 | 69,338 | 76,137 | 73,566 | 71,601 | 69,414 | 581,246 | 637,674 | 491,544 | 608,931 | 680,878 | 732,474 | 835,049 | 392,759 | 462,521 | 490,456 | 547,472 | 620,825 | 699,852 | 730,585 | 833,746 | 898,719 | 958,028 | 978,443 | 1,189,306 | 2,458,795 | 2,515,989 | 2,166,402 | 2,251,921 | 2,329,635 | 2,438,489 | 2,505,356 | 2,554,779 | 2,691,264 | 1,816,923 | 1,914,280 | 2,028,335 | 2,156,574 | 2,250,765 | 2,207,872 | 2,000,596 | 2,175,343 | 2,224,094 | 2,236,100 | 2,339,082 | 2,463,602 | 2,612,555 | 2,646,150 | 2,715,092 | 2,837,728 | 2,976,949 | 2,993,509 | 3,047,922 | 3,119,398 | 3,125,886 | 3,093,471 | 3,167,073 | 3,268,703 |
| 3,268,703 | 3,167,073 | 3,093,471 | 3,125,886 | 3,119,398 | 3,047,922 | 2,993,509 | 2,976,949 | 2,837,728 | 2,715,092 | 2,646,150 | 2,612,555 | 2,463,602 | 2,339,082 | 2,236,100 | 2,224,094 | 2,175,343 | 2,000,596 | 2,207,872 | 2,250,765 | 2,156,574 | 2,028,335 | 1,914,280 | 1,816,923 | 2,691,264 | 2,554,779 | 2,505,356 | 2,438,489 | 2,329,635 | 2,251,921 | 2,166,402 | 2,515,989 | 2,458,795 | 1,189,306 | 978,443 | 958,028 | 898,719 | 833,746 | 730,585 | 699,852 | 620,825 | 547,472 | 490,456 | 462,521 | 392,759 | 835,049 | 732,474 | 680,878 | 608,931 | 491,544 | 637,674 | 581,246 | 69,414 | 71,601 | 73,566 | 76,137 | 69,338 | 70,774 | 71,747 | 72,770 | 74,368 | 75,465 | 76,419 | 76,325 | 80,846 | 80,995 | 79,401 | 76,319 | 88,613 | 87,656 | 86,392 | 81,169 | 73,721 | 73,234 | 72,004 | 71,516 | 94,786 | 90,686 | 94,663 | 95,064 | 116,086 | 117,924 | 117,472 | 117,068 | 114,692 | 114,638 | 117,891 | 116,037 | 16,990 | 19,160 | 21,769 | 24,157 | 129,204 | 129,069 | 132,512 | 129,111 | 134,373 | 133,399 | 232,197 | 230,536 | 217,793 | 205,122 | 89,027 |
---|
Common Stock | 45,000 | 58,875 | 111,863 | 111,863 | 111,863 | 111,863 | 111,863 | 111,863 | 111,863 | 111,863 | 111,863 | 111,863 | 111,863 | 111,863 | 111,863 | 111,863 | 0 | 111,863 | 0 | 111,863 | 111,863 | 111,863 | 111,863 | 111,863 | 0 | 111,863 | 111,863 | 111,863 | 111,863 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 117,577 | 134,764 | 134,764 | 134,764 | 134,764 | 134,764 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 0 | 0 |
| 0 | 0 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 128,674 | 134,764 | 134,764 | 134,764 | 134,764 | 134,764 | 117,577 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 94,177 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 140,363 | 111,863 | 111,863 | 111,863 | 111,863 | 0 | 111,863 | 111,863 | 111,863 | 111,863 | 111,863 | 0 | 111,863 | 0 | 111,863 | 111,863 | 111,863 | 111,863 | 111,863 | 111,863 | 111,863 | 111,863 | 111,863 | 111,863 | 111,863 | 111,863 | 111,863 | 111,863 | 58,875 | 45,000 |
---|
Retained Earnings | 24,253 | 36,962 | 37,859 | 43,351 | 45,012 | -52,654 | -51,115 | -52,269 | -48,794 | -50,138 | -54,235 | -152,276 | -154,461 | -157,223 | -159,515 | -108,847 | 0 | -110,889 | 0 | -107,827 | -107,019 | -105,839 | 0 | -129,252 | 0 | -133,317 | -128,987 | -145,829 | -145,341 | -144,031 | -143,470 | -132,857 | -150,698 | -149,435 | -148,478 | -163,531 | -160,449 | -171,350 | -159,004 | -171,504 | -171,600 | -172,576 | -173,611 | -175,155 | -176,288 | -177,497 | -178,720 | -171,922 | -174,493 | -176,457 | -178,644 | 481,651 | 536,967 | 388,555 | 504,420 | 583,490 | 632,939 | 733,831 | 294,917 | 368,344 | 396,280 | 453,295 | 524,609 | 604,584 | 636,265 | 739,507 | 802,273 | 863,851 | 884,266 | 895,129 | 964,169 | 1,022,065 | 672,478 | 757,748 | 835,156 | 943,896 | 1,011,055 | 1,060,225 | 1,195,960 | 1,234,733 | 1,331,826 | 1,446,981 | 1,574,984 | 1,684,146 | 1,640,888 | 1,634,393 | 1,791,461 | 1,905,780 | 1,913,268 | 2,019,423 | 2,145,101 | 2,327,468 | 2,362,619 | 2,431,070 | 2,547,613 | 2,691,719 | 2,707,981 | 2,752,872 | 2,825,649 | 2,839,706 | 2,830,928 | 2,922,201 | 2,987,465 |
| 2,987,465 | 2,922,201 | 2,830,928 | 2,839,706 | 2,825,649 | 2,752,872 | 2,707,981 | 2,691,719 | 2,547,613 | 2,431,070 | 2,362,619 | 2,327,468 | 2,145,101 | 2,019,423 | 1,913,268 | 1,905,780 | 1,791,461 | 1,634,393 | 1,640,888 | 1,684,146 | 1,574,984 | 1,446,981 | 1,331,826 | 1,234,733 | 1,195,960 | 1,060,225 | 1,011,055 | 943,896 | 835,156 | 757,748 | 672,478 | 1,022,065 | 964,169 | 895,129 | 884,266 | 863,851 | 802,273 | 739,507 | 636,265 | 604,584 | 524,609 | 453,295 | 396,280 | 368,344 | 294,917 | 733,831 | 632,939 | 583,490 | 504,420 | 388,555 | 536,967 | 481,651 | -178,644 | -176,457 | -174,493 | -171,922 | -178,720 | -177,497 | -176,288 | -175,155 | -173,611 | -172,576 | -171,600 | -171,504 | -159,004 | -171,350 | -160,449 | -163,531 | -148,478 | -149,435 | -150,698 | -132,857 | -143,470 | -144,031 | -145,341 | -145,829 | -128,987 | -133,317 | 0 | -129,252 | 0 | -105,839 | -107,019 | -107,827 | 0 | -110,889 | 0 | -108,847 | -159,515 | -157,223 | -154,461 | -152,276 | -54,235 | -50,138 | -48,794 | -52,269 | -51,115 | -52,654 | 45,012 | 43,351 | 37,859 | 36,962 | 24,253 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 19,774 | 109,285 | 68,072 | 75,322 | 75,322 | 74,191 | 73,626 | 69,517 | 69,443 | 67,344 | 71,576 | 64,571 | 64,367 | 64,520 | 64,643 | 113,022 | 117,891 | 113,665 | 114,692 | 113,032 | 112,628 | 111,901 | 116,086 | 112,453 | 94,663 | 112,140 | 111,910 | 105,482 | 105,482 | 76,903 | 76,829 | 73,663 | 96,728 | 96,728 | 96,728 | 99,488 | 99,488 | 111,982 | 99,488 | 107,466 | 107,657 | 107,678 | 107,616 | 107,562 | 107,673 | 107,908 | 107,696 | 107,696 | 107,696 | 107,696 | 107,696 | 5,419 | 6,530 | 8,813 | 10,335 | 3,212 | 5,359 | 7,042 | 3,666 | 0 | 0 | 0 | 2,039 | 1,091 | 144 | 63 | 2,269 | 0 | 0 | 176,599 | 1,359,862 | 1,359,160 | 1,359,160 | 1,359,409 | 1,359,715 | 1,365,919 | 1,365,627 | 1,365,880 | 1,366,630 | 453,516 | 453,779 | 452,680 | 452,916 | 437,945 | 438,309 | 237,529 | 255,208 | 189,640 | 194,158 | 190,986 | 189,827 | 156,413 | 154,857 | 155,348 | 0 | 156,556 | 0 | 166,376 | 0 | 157,506 | 418,214 | 0 | 0 |
| 0 | 0 | 418,214 | 157,506 | 0 | 166,376 | 0 | 156,556 | 0 | 155,348 | 154,857 | 156,413 | 189,827 | 190,986 | 194,158 | 189,640 | 255,208 | 237,529 | 438,309 | 437,945 | 452,916 | 452,680 | 453,779 | 453,516 | 1,366,630 | 1,365,880 | 1,365,627 | 1,365,919 | 1,359,715 | 1,359,409 | 1,359,160 | 1,359,160 | 1,359,862 | 176,599 | 0 | 0 | 2,269 | 63 | 144 | 1,091 | 2,039 | 0 | 0 | 0 | 3,666 | 7,042 | 5,359 | 3,212 | 10,335 | 8,813 | 6,530 | 5,419 | 107,696 | 107,696 | 107,696 | 107,696 | 107,696 | 107,908 | 107,673 | 107,562 | 107,616 | 107,678 | 107,657 | 107,466 | 99,488 | 111,982 | 99,488 | 99,488 | 96,728 | 96,728 | 96,728 | 73,663 | 76,829 | 76,903 | 105,482 | 105,482 | 111,910 | 112,140 | 94,663 | 112,453 | 116,086 | 111,901 | 112,628 | 113,032 | 114,692 | 113,665 | 117,891 | 113,022 | 64,643 | 64,520 | 64,367 | 64,571 | 71,576 | 67,344 | 69,443 | 69,517 | 73,626 | 74,191 | 75,322 | 75,322 | 68,072 | 109,285 | 19,774 |
---|