> Total Assets | 429,987 | 439,920 | 463,270 | 460,871 | 429,207 | 462,789 | 462,211 | 452,980 | 448,052 | 410,251 | 427,578 | 441,253 | 408,741 | 428,826 | 431,234 | 431,979 | 443,389 | 472,338 | 495,202 | 507,611 | 491,453 | 519,000 | 522,263 | 543,274 | 516,363 | 733,883 | 752,767 | 766,914 | 739,451 | 764,207 | 804,133 | 815,688 | 912,708 | 962,932 | 964,145 | 982,099 | 1,025,096 | 1,032,445 | 1,045,766 | 1,434,282 | 1,424,285 | 1,502,400 | 1,536,691 | 1,558,571 | 1,659,116 | 1,709,905 | 1,736,248 | 1,733,968 | 1,748,148 | 1,820,234 | 1,838,081 | 1,831,203 | 1,864,801 | 1,894,193 | 1,964,265 | 1,822,071 | 1,823,118 | 1,815,754 | 1,810,619 | 1,901,429 | 1,802,788 | 1,820,235 | 1,786,128 | 1,924,206 | 1,861,763 | 1,920,833 | 1,954,858 | 2,066,229 | 2,060,745 | 2,146,179 | 2,207,148 | 2,255,605 | 2,213,259 | 2,333,059 | 2,348,224 | 2,418,591 | 2,309,592 | 2,506,632 | 2,519,104 | 2,468,148 | 2,595,139 | 2,753,033 | 2,807,751 | 2,930,999 | 2,870,732 | 2,950,235 | 3,103,712 | 3,023,256 | 3,041,137 | 3,202,369 | 3,160,907 | 3,283,866 | 3,290,804 | 3,436,367 | 3,474,651 |
| 3,474,651 | 3,436,367 | 3,290,804 | 3,283,866 | 3,160,907 | 3,202,369 | 3,041,137 | 3,023,256 | 3,103,712 | 2,950,235 | 2,870,732 | 2,930,999 | 2,807,751 | 2,753,033 | 2,595,139 | 2,468,148 | 2,519,104 | 2,506,632 | 2,309,592 | 2,418,591 | 2,348,224 | 2,333,059 | 2,213,259 | 2,255,605 | 2,207,148 | 2,146,179 | 2,060,745 | 2,066,229 | 1,954,858 | 1,920,833 | 1,861,763 | 1,924,206 | 1,786,128 | 1,820,235 | 1,802,788 | 1,901,429 | 1,810,619 | 1,815,754 | 1,823,118 | 1,822,071 | 1,964,265 | 1,894,193 | 1,864,801 | 1,831,203 | 1,838,081 | 1,820,234 | 1,748,148 | 1,733,968 | 1,736,248 | 1,709,905 | 1,659,116 | 1,558,571 | 1,536,691 | 1,502,400 | 1,424,285 | 1,434,282 | 1,045,766 | 1,032,445 | 1,025,096 | 982,099 | 964,145 | 962,932 | 912,708 | 815,688 | 804,133 | 764,207 | 739,451 | 766,914 | 752,767 | 733,883 | 516,363 | 543,274 | 522,263 | 519,000 | 491,453 | 507,611 | 495,202 | 472,338 | 443,389 | 431,979 | 431,234 | 428,826 | 408,741 | 441,253 | 427,578 | 410,251 | 448,052 | 452,980 | 462,211 | 462,789 | 429,207 | 460,871 | 463,270 | 439,920 | 429,987 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,404,247 | 1,442,105 | 1,489,383 | 1,423,097 | 1,551,028 | 1,540,192 | 1,531,002 | 1,407,997 | 1,601,558 | 1,611,597 | 1,521,816 | 1,618,931 | 1,763,220 | 1,787,987 | 1,883,651 | 1,801,433 | 1,892,515 | 2,095,321 | 1,973,798 | 1,977,919 | 2,181,439 | 2,118,992 | 2,153,519 | 2,151,133 | 2,276,353 | 2,358,516 |
| 2,358,516 | 2,276,353 | 2,151,133 | 2,153,519 | 2,118,992 | 2,181,439 | 1,977,919 | 1,973,798 | 2,095,321 | 1,892,515 | 1,801,433 | 1,883,651 | 1,787,987 | 1,763,220 | 1,618,931 | 1,521,816 | 1,611,597 | 1,601,558 | 1,407,997 | 1,531,002 | 1,540,192 | 1,551,028 | 1,423,097 | 1,489,383 | 1,442,105 | 1,404,247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 105,583 | 99,118 | 271,177 | 147,478 | 148,252 | 136,262 | 263,469 | 180,895 | 217,782 | 211,502 | 134,072 | 159,923 | 113,671 | 97,420 | 310,809 | 113,666 | 125,041 | 144,138 | 312,282 | 222,497 | 207,856 | 92,493 | 247,027 | 79,977 | 126,819 | 122,324 |
| 122,324 | 126,819 | 79,977 | 247,027 | 92,493 | 207,856 | 222,497 | 312,282 | 144,138 | 125,041 | 113,666 | 310,809 | 97,420 | 113,671 | 159,923 | 134,072 | 211,502 | 217,782 | 180,895 | 263,469 | 136,262 | 148,252 | 147,478 | 271,177 | 99,118 | 105,583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 166,513 | 142,811 | 148,901 | 159,554 | 166,567 | 170,716 | 173,686 | 152,873 | 161,262 | 170,415 | 171,371 | 164,140 | 149,515 | 161,000 | 162,450 | 139,262 | 152,210 | 163,995 | 166,729 | 140,414 | 160,139 | 155,030 | 170,413 | 139,839 | 161,892 | 187,094 | 184,854 | 115,128 | 160,675 | 175,885 | 198,306 | 143,092 | 213,182 | 206,048 | 214,017 | 171,168 | 227,827 | 273,574 | 268,939 | 296,625 | 280,170 | 350,920 | 345,082 | 346,057 | 387,122 | 375,255 | 388,754 | 369,187 | 413,532 | 450,840 | 380,623 | 297,247 | 433,877 | 435,458 | 479,531 | 412,871 | 522,765 | 550,294 | 532,616 | 533,381 | 554,395 | 608,457 | 639,811 | 662,315 | 578,633 | 662,674 | 687,384 | 727,844 | 738,981 | 806,944 | 823,080 | 736,946 | 808,109 | 866,266 | 902,075 | 862,829 | 774,889 | 882,963 | 905,361 | 863,191 | 810,666 | 1,044,918 | 1,024,551 | 1,050,065 | 1,029,966 | 1,089,299 | 1,127,143 | 981,206 | 949,001 | 1,203,119 | 1,194,113 | 1,009,337 | 940,737 | 1,132,312 | 1,224,288 |
| 1,224,288 | 1,132,312 | 940,737 | 1,009,337 | 1,194,113 | 1,203,119 | 949,001 | 981,206 | 1,127,143 | 1,089,299 | 1,029,966 | 1,050,065 | 1,024,551 | 1,044,918 | 810,666 | 863,191 | 905,361 | 882,963 | 774,889 | 862,829 | 902,075 | 866,266 | 808,109 | 736,946 | 823,080 | 806,944 | 738,981 | 727,844 | 687,384 | 662,674 | 578,633 | 662,315 | 639,811 | 608,457 | 554,395 | 533,381 | 532,616 | 550,294 | 522,765 | 412,871 | 479,531 | 435,458 | 433,877 | 297,247 | 380,623 | 450,840 | 413,532 | 369,187 | 388,754 | 375,255 | 387,122 | 346,057 | 345,082 | 350,920 | 280,170 | 296,625 | 268,939 | 273,574 | 227,827 | 171,168 | 214,017 | 206,048 | 213,182 | 143,092 | 198,306 | 175,885 | 160,675 | 115,128 | 184,854 | 187,094 | 161,892 | 139,839 | 170,413 | 155,030 | 160,139 | 140,414 | 166,729 | 163,995 | 152,210 | 139,262 | 162,450 | 161,000 | 149,515 | 164,140 | 171,371 | 170,415 | 161,262 | 152,873 | 173,686 | 170,716 | 166,567 | 159,554 | 148,901 | 142,811 | 166,513 |
---|
Other Current Assets | 219 | 1,190 | 4,315 | 6,600 | 4,707 | 4,625 | 4,675 | 4,972 | 4,416 | 4,919 | 7,255 | 5,568 | 4,434 | 1,877 | 3,638 | 1,181 | 2,869 | 1,835 | 3,128 | 5,084 | 3,191 | 3,837 | 2,161 | 3,115 | 11,177 | 7,305 | 6,687 | 4,158 | 4,577 | 11,895 | 5,460 | 17,797 | 19,102 | 22,971 | 10,994 | 73,314 | 33,807 | 33,340 | 54,480 | 46,146 | 43,660 | 34,166 | 32,008 | 38,688 | 27,948 | 35,901 | 84,245 | 60,718 | 76,236 | 82,546 | 61,786 | 43,835 | 72,006 | 67,740 | 67,979 | 41,089 | 68,172 | 69,312 | 63,851 | 28,115 | 45,356 | 28,678 | 43,962 | 38,046 | 64,162 | 90,853 | 93,511 | 55,987 | 68,144 | 18,968 | 21,816 | 17,633 | 18,641 | 208 | 280 | 24,310 | 31,853 | 45,002 | 54,056 | 97,426 | 143,555 | 108,993 | 100,285 | 46,523 | 152,127 | 221,108 | 260,098 | 185,135 | 258,389 | 275,049 | 281,017 | 34 | 4 | 53 | 315 |
| 315 | 53 | 4 | 34 | 281,017 | 275,049 | 258,389 | 185,135 | 260,098 | 221,108 | 152,127 | 46,523 | 100,285 | 108,993 | 143,555 | 97,426 | 54,056 | 45,002 | 31,853 | 24,310 | 280 | 208 | 18,641 | 17,633 | 21,816 | 18,968 | 68,144 | 55,987 | 93,511 | 90,853 | 64,162 | 38,046 | 43,962 | 28,678 | 45,356 | 28,115 | 63,851 | 69,312 | 68,172 | 41,089 | 67,979 | 67,740 | 72,006 | 43,835 | 61,786 | 82,546 | 76,236 | 60,718 | 84,245 | 35,901 | 27,948 | 38,688 | 32,008 | 34,166 | 43,660 | 46,146 | 54,480 | 33,340 | 33,807 | 73,314 | 10,994 | 22,971 | 19,102 | 17,797 | 5,460 | 11,895 | 4,577 | 4,158 | 6,687 | 7,305 | 11,177 | 3,115 | 2,161 | 3,837 | 3,191 | 5,084 | 3,128 | 1,835 | 2,869 | 1,181 | 3,638 | 1,877 | 4,434 | 5,568 | 7,255 | 4,919 | 4,416 | 4,972 | 4,675 | 4,625 | 4,707 | 6,600 | 4,315 | 1,190 | 219 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 790,162 | 782,032 | 808,032 | 887,588 | 901,595 | 905,074 | 907,507 | 946,332 | 976,208 | 989,813 | 1,019,764 | 1,047,348 | 1,069,299 | 1,057,720 | 1,008,391 | 1,049,458 | 1,063,218 | 1,020,930 | 1,041,916 | 1,130,348 | 1,139,671 | 1,160,014 | 1,116,135 |
| 1,116,135 | 1,160,014 | 1,139,671 | 1,130,348 | 1,041,916 | 1,020,930 | 1,063,218 | 1,049,458 | 1,008,391 | 1,057,720 | 1,069,299 | 1,047,348 | 1,019,764 | 989,813 | 976,208 | 946,332 | 907,507 | 905,074 | 901,595 | 887,588 | 808,032 | 782,032 | 790,162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 77,959 | 83,292 | 67,569 | 92,142 | 91,081 | 89,889 | 88,310 | 86,436 | 84,568 | 85,224 | 83,808 | 82,706 | 80,860 | 79,913 | 79,175 | 77,836 | 83,154 | 110,103 | 115,146 | 131,953 | 127,229 | 142,364 | 131,239 | 140,443 | 131,398 | 141,799 | 128,589 | 137,944 | 127,170 | 136,373 | 123,240 | 174,519 | 177,698 | 221,592 | 188,754 | 235,292 | 225,178 | 267,275 | 236,751 | 316,310 | 265,227 | 339,277 | 281,433 | 383,685 | 331,743 | 438,820 | 404,567 | 509,835 | 439,462 | 537,845 | 468,321 | 543,585 | 471,059 | 467,774 | 462,931 | 437,030 | 437,706 | 428,699 | 420,419 | 411,452 | 404,849 | 402,238 | 300,338 | 296,989 | 290,034 | 284,035 | 277,830 | 275,715 | 274,141 | 275,356 | 272,572 | 258,418 | 253,395 | 248,660 | 243,779 | 241,288 | 236,096 | 230,105 | 225,882 | 221,589 | 221,503 | 222,194 | 217,569 | 239,658 | 239,692 | 243,213 | 238,635 | 249,897 | 242,307 | 239,596 | 220,073 | 224,512 | 224,456 | 221,030 | 217,359 |
| 217,359 | 221,030 | 224,456 | 224,512 | 220,073 | 239,596 | 242,307 | 249,897 | 238,635 | 243,213 | 239,692 | 239,658 | 217,569 | 222,194 | 221,503 | 221,589 | 225,882 | 230,105 | 236,096 | 241,288 | 243,779 | 248,660 | 253,395 | 258,418 | 272,572 | 275,356 | 274,141 | 275,715 | 277,830 | 284,035 | 290,034 | 296,989 | 300,338 | 402,238 | 404,849 | 411,452 | 420,419 | 428,699 | 437,706 | 437,030 | 462,931 | 467,774 | 471,059 | 543,585 | 468,321 | 537,845 | 439,462 | 509,835 | 404,567 | 438,820 | 331,743 | 383,685 | 281,433 | 339,277 | 265,227 | 316,310 | 236,751 | 267,275 | 225,178 | 235,292 | 188,754 | 221,592 | 177,698 | 174,519 | 123,240 | 136,373 | 127,170 | 137,944 | 128,589 | 141,799 | 131,398 | 140,443 | 131,239 | 142,364 | 127,229 | 131,953 | 115,146 | 110,103 | 83,154 | 77,836 | 79,175 | 79,913 | 80,860 | 82,706 | 83,808 | 85,224 | 84,568 | 86,436 | 88,310 | 89,889 | 91,081 | 92,142 | 67,569 | 83,292 | 77,959 |
---|
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 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 |
| 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 1,170 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 372,027 | 398,348 | 412,783 | 436,362 | 432,772 | 460,461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 460,461 | 432,772 | 436,362 | 412,783 | 398,348 | 372,027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 12,938 | 12,838 | 6,592 | 14,776 | 14,607 | 14,393 | 14,249 | 14,130 | 13,890 | 13,665 | 13,459 | 13,219 | 13,038 | 12,794 | 12,551 | 12,944 | 12,731 | 360 | 12,324 | 152 | 12,041 | 68 | 11,952 | 6,148 | 12,360 | 667 | 12,162 | 594 | 12,301 | 867 | 12,090 | 1,038 | 35,558 | 974 | 35,381 | 1,025 | 40,181 | 1,044 | 39,763 | 2,735 | 67,646 | 3,117 | 78,708 | 1,380 | 81,235 | 1,436 | 80,417 | 1,686 | 79,510 | 1,687 | 79,645 | 3,450 | 79,388 | 79,740 | 79,014 | 78,543 | 78,164 | 77,454 | 76,785 | 76,873 | 76,116 | 75,376 | 55,148 | 54,967 | 54,342 | 53,927 | 53,680 | 53,269 | 53,452 | 60,355 | 52,260 | 52,364 | 51,772 | 3,849 | 51,217 | 50,944 | 50,789 | 50,108 | 49,634 | 49,154 | 49,222 | 48,570 | 48,200 | 50,035 | 49,190 | 48,349 | 47,523 | 48,924 | 48,787 | 48,246 | 49,058 | 58,173 | 57,551 | 56,686 | 55,482 |
| 55,482 | 56,686 | 57,551 | 58,173 | 49,058 | 48,246 | 48,787 | 48,924 | 47,523 | 48,349 | 49,190 | 50,035 | 48,200 | 48,570 | 49,222 | 49,154 | 49,634 | 50,108 | 50,789 | 50,944 | 51,217 | 3,849 | 51,772 | 52,364 | 52,260 | 60,355 | 53,452 | 53,269 | 53,680 | 53,927 | 54,342 | 54,967 | 55,148 | 75,376 | 76,116 | 76,873 | 76,785 | 77,454 | 78,164 | 78,543 | 79,014 | 79,740 | 79,388 | 3,450 | 79,645 | 1,687 | 79,510 | 1,686 | 80,417 | 1,436 | 81,235 | 1,380 | 78,708 | 3,117 | 67,646 | 2,735 | 39,763 | 1,044 | 40,181 | 1,025 | 35,381 | 974 | 35,558 | 1,038 | 12,090 | 867 | 12,301 | 594 | 12,162 | 667 | 12,360 | 6,148 | 11,952 | 68 | 12,041 | 152 | 12,324 | 360 | 12,731 | 12,944 | 12,551 | 12,794 | 13,038 | 13,219 | 13,459 | 13,665 | 13,890 | 14,130 | 14,249 | 14,393 | 14,607 | 14,776 | 6,592 | 12,838 | 12,938 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,513 | 11,513 | 11,513 | 11,513 | 11,513 | 11,513 | 237,395 | 11,513 | 11,513 | 11,513 | 11,513 | 20,229 | 22,475 | 18,816 | 19,348 | 17,954 | 17,782 | 16,382 | 16,111 | 8,871 | 9,041 | 9,062 | 13,562 |
| 13,562 | 9,062 | 9,041 | 8,871 | 16,111 | 16,382 | 17,782 | 17,954 | 19,348 | 18,816 | 22,475 | 20,229 | 11,513 | 11,513 | 11,513 | 11,513 | 237,395 | 11,513 | 11,513 | 11,513 | 11,513 | 11,513 | 11,513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities | 145,889 | 152,687 | 168,176 | 172,433 | 145,624 | 177,979 | 178,415 | 185,454 | 184,231 | 142,941 | 156,057 | 168,554 | 138,990 | 150,898 | 152,317 | 153,044 | 163,926 | 187,208 | 207,326 | 216,847 | 197,648 | 220,828 | 229,381 | 239,727 | 199,568 | 241,226 | 225,898 | 222,654 | 191,991 | 225,061 | 255,599 | 226,756 | 321,310 | 371,848 | 362,211 | 366,841 | 407,268 | 418,657 | 424,581 | 496,982 | 486,114 | 566,460 | 598,413 | 588,639 | 676,945 | 729,218 | 732,404 | 709,949 | 717,839 | 790,859 | 794,808 | 770,651 | 786,601 | 820,726 | 875,261 | 711,721 | 694,370 | 691,768 | 670,769 | 726,483 | 616,320 | 638,591 | 541,783 | 635,533 | 584,591 | 664,245 | 702,125 | 779,291 | 790,108 | 853,564 | 888,436 | 898,377 | 837,042 | 956,932 | 927,754 | 945,977 | 861,940 | 1,019,462 | 1,040,657 | 923,844 | 1,043,210 | 1,180,769 | 1,224,687 | 1,266,469 | 1,229,788 | 1,281,174 | 1,439,448 | 1,227,558 | 1,253,453 | 1,386,179 | 1,282,236 | 1,283,165 | 1,301,982 | 1,452,228 | 1,438,310 |
| 1,438,310 | 1,452,228 | 1,301,982 | 1,283,165 | 1,282,236 | 1,386,179 | 1,253,453 | 1,227,558 | 1,439,448 | 1,281,174 | 1,229,788 | 1,266,469 | 1,224,687 | 1,180,769 | 1,043,210 | 923,844 | 1,040,657 | 1,019,462 | 861,940 | 945,977 | 927,754 | 956,932 | 837,042 | 898,377 | 888,436 | 853,564 | 790,108 | 779,291 | 702,125 | 664,245 | 584,591 | 635,533 | 541,783 | 638,591 | 616,320 | 726,483 | 670,769 | 691,768 | 694,370 | 711,721 | 875,261 | 820,726 | 786,601 | 770,651 | 794,808 | 790,859 | 717,839 | 709,949 | 732,404 | 729,218 | 676,945 | 588,639 | 598,413 | 566,460 | 486,114 | 496,982 | 424,581 | 418,657 | 407,268 | 366,841 | 362,211 | 371,848 | 321,310 | 226,756 | 255,599 | 225,061 | 191,991 | 222,654 | 225,898 | 241,226 | 199,568 | 239,727 | 229,381 | 220,828 | 197,648 | 216,847 | 207,326 | 187,208 | 163,926 | 153,044 | 152,317 | 150,898 | 138,990 | 168,554 | 156,057 | 142,941 | 184,231 | 185,454 | 178,415 | 177,979 | 145,624 | 172,433 | 168,176 | 152,687 | 145,889 |
---|
> Total Current Liabilities | 121,211 | 130,140 | 145,628 | 149,886 | 123,076 | 155,431 | 155,867 | 162,906 | 161,684 | 120,393 | 133,510 | 145,790 | 116,225 | 127,915 | 129,769 | 130,279 | 141,161 | 164,444 | 184,560 | 208,383 | 174,683 | 197,863 | 206,416 | 213,063 | 172,902 | 214,561 | 195,014 | 191,804 | 165,395 | 212,966 | 243,542 | 214,791 | 231,545 | 282,084 | 272,445 | 235,465 | 274,692 | 288,231 | 292,217 | 337,240 | 310,251 | 395,937 | 408,410 | 360,216 | 375,717 | 385,764 | 390,794 | 397,400 | 391,775 | 466,279 | 471,712 | 459,400 | 476,906 | 522,516 | 559,800 | 499,478 | 486,297 | 517,491 | 500,476 | 569,438 | 464,842 | 491,559 | 421,284 | 521,438 | 473,811 | 553,632 | 594,773 | 675,616 | 689,183 | 761,682 | 799,225 | 816,010 | 756,238 | 878,729 | 861,080 | 870,742 | 790,641 | 951,220 | 974,730 | 860,983 | 980,838 | 1,119,140 | 1,164,435 | 1,189,773 | 1,155,823 | 1,167,398 | 1,332,947 | 1,152,435 | 1,160,309 | 1,296,709 | 1,215,042 | 1,240,827 | 1,264,494 | 1,381,551 | 1,373,152 |
| 1,373,152 | 1,381,551 | 1,264,494 | 1,240,827 | 1,215,042 | 1,296,709 | 1,160,309 | 1,152,435 | 1,332,947 | 1,167,398 | 1,155,823 | 1,189,773 | 1,164,435 | 1,119,140 | 980,838 | 860,983 | 974,730 | 951,220 | 790,641 | 870,742 | 861,080 | 878,729 | 756,238 | 816,010 | 799,225 | 761,682 | 689,183 | 675,616 | 594,773 | 553,632 | 473,811 | 521,438 | 421,284 | 491,559 | 464,842 | 569,438 | 500,476 | 517,491 | 486,297 | 499,478 | 559,800 | 522,516 | 476,906 | 459,400 | 471,712 | 466,279 | 391,775 | 397,400 | 390,794 | 385,764 | 375,717 | 360,216 | 408,410 | 395,937 | 310,251 | 337,240 | 292,217 | 288,231 | 274,692 | 235,465 | 272,445 | 282,084 | 231,545 | 214,791 | 243,542 | 212,966 | 165,395 | 191,804 | 195,014 | 214,561 | 172,902 | 213,063 | 206,416 | 197,863 | 174,683 | 208,383 | 184,560 | 164,444 | 141,161 | 130,279 | 129,769 | 127,915 | 116,225 | 145,790 | 133,510 | 120,393 | 161,684 | 162,906 | 155,867 | 155,431 | 123,076 | 149,886 | 145,628 | 130,140 | 121,211 |
---|
Short-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 | 80,000 | 159,601 | 149,601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 149,601 | 159,601 | 80,000 | 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 |
---|
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 | 80,000 | 159,601 | 149,601 | 209,601 | 209,601 | 270,900 | 240,900 | 153,000 | 182,700 | 240,600 | 237,600 | 177,900 | 217,600 | 207,900 | 207,900 | 118,500 | 118,500 | 158,500 | 148,600 | 110,000 | 129,600 | 275,354 | 312,354 |
| 312,354 | 275,354 | 129,600 | 110,000 | 148,600 | 158,500 | 118,500 | 118,500 | 207,900 | 207,900 | 217,600 | 177,900 | 237,600 | 240,600 | 182,700 | 153,000 | 240,900 | 270,900 | 209,601 | 209,601 | 149,601 | 159,601 | 80,000 | 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 |
---|
Accounts payable | 47,043 | 74,248 | 56,938 | 78,629 | 44,691 | 61,856 | 61,061 | 73,474 | 50,002 | 63,087 | 65,597 | 78,164 | 50,861 | 72,041 | 71,196 | 75,391 | 68,311 | 77,830 | 77,937 | 85,298 | 78,639 | 99,067 | 107,167 | 120,724 | 80,513 | 102,635 | 118,539 | 123,049 | 88,538 | 139,237 | 149,667 | 132,412 | 138,319 | 158,300 | 135,757 | 156,369 | 181,560 | 202,044 | 209,687 | 238,433 | 216,391 | 273,844 | 293,220 | 244,867 | 255,273 | 268,830 | 262,598 | 259,290 | 245,549 | 334,144 | 331,702 | 282,081 | 301,741 | 344,658 | 363,217 | 277,329 | 263,665 | 296,025 | 300,790 | 283,402 | 235,528 | 232,495 | 267,417 | 333,883 | 276,949 | 335,346 | 350,728 | 420,076 | 435,115 | 526,978 | 579,408 | 452,056 | 532,232 | 564,668 | 525,917 | 475,074 | 391,942 | 471,046 | 501,397 | 502,610 | 588,647 | 659,921 | 703,580 | 609,068 | 586,086 | 615,917 | 625,148 | 707,388 | 682,614 | 730,589 | 749,261 | 826,969 | 814,912 | 785,375 | 783,089 |
| 783,089 | 785,375 | 814,912 | 826,969 | 749,261 | 730,589 | 682,614 | 707,388 | 625,148 | 615,917 | 586,086 | 609,068 | 703,580 | 659,921 | 588,647 | 502,610 | 501,397 | 471,046 | 391,942 | 475,074 | 525,917 | 564,668 | 532,232 | 452,056 | 579,408 | 526,978 | 435,115 | 420,076 | 350,728 | 335,346 | 276,949 | 333,883 | 267,417 | 232,495 | 235,528 | 283,402 | 300,790 | 296,025 | 263,665 | 277,329 | 363,217 | 344,658 | 301,741 | 282,081 | 331,702 | 334,144 | 245,549 | 259,290 | 262,598 | 268,830 | 255,273 | 244,867 | 293,220 | 273,844 | 216,391 | 238,433 | 209,687 | 202,044 | 181,560 | 156,369 | 135,757 | 158,300 | 138,319 | 132,412 | 149,667 | 139,237 | 88,538 | 123,049 | 118,539 | 102,635 | 80,513 | 120,724 | 107,167 | 99,067 | 78,639 | 85,298 | 77,937 | 77,830 | 68,311 | 75,391 | 71,196 | 72,041 | 50,861 | 78,164 | 65,597 | 63,087 | 50,002 | 73,474 | 61,061 | 61,856 | 44,691 | 78,629 | 56,938 | 74,248 | 47,043 |
---|
Other Current Liabilities | 33,668 | 12,892 | 18,390 | 15,257 | 16,885 | 6,075 | 9,306 | 18,932 | 21,182 | 9,306 | 11,413 | 8,126 | 8,864 | 12,874 | 18,073 | 12,888 | 25,350 | 44,614 | 52,623 | 56,967 | 47,044 | 49,796 | 60,249 | 58,339 | 58,389 | 81,926 | 68,475 | 58,755 | 66,857 | 65,729 | 85,875 | 82,379 | 93,226 | 123,784 | 136,688 | 69,096 | 83,132 | 76,187 | 72,530 | 68,807 | 55,860 | 79,093 | 69,190 | 95,349 | 95,444 | 91,934 | 103,196 | 116,110 | 124,226 | 120,135 | 128,010 | 157,319 | 155,165 | 157,858 | 176,583 | 182,148 | 182,632 | 171,466 | 149,685 | 176,536 | 119,814 | 149,564 | 120,868 | 154,555 | 163,863 | 185,286 | 191,045 | 182,541 | 181,068 | 132,520 | 145,935 | 221,714 | 10,879 | 10,879 | 10,879 | 94,584 | 187,797 | 99,139 | 231,944 | 118,865 | 209,472 | 139,154 | 220,087 | 278,199 | 348,720 | 231,493 | 495,108 | 322,382 | 354,937 | 279,095 | 310,555 | 72,885 | 82,624 | 60,464 | 74,903 |
| 74,903 | 60,464 | 82,624 | 72,885 | 310,555 | 279,095 | 354,937 | 322,382 | 495,108 | 231,493 | 348,720 | 278,199 | 220,087 | 139,154 | 209,472 | 118,865 | 231,944 | 99,139 | 187,797 | 94,584 | 10,879 | 10,879 | 10,879 | 221,714 | 145,935 | 132,520 | 181,068 | 182,541 | 191,045 | 185,286 | 163,863 | 154,555 | 120,868 | 149,564 | 119,814 | 176,536 | 149,685 | 171,466 | 182,632 | 182,148 | 176,583 | 157,858 | 155,165 | 157,319 | 128,010 | 120,135 | 124,226 | 116,110 | 103,196 | 91,934 | 95,444 | 95,349 | 69,190 | 79,093 | 55,860 | 68,807 | 72,530 | 76,187 | 83,132 | 69,096 | 136,688 | 123,784 | 93,226 | 82,379 | 85,875 | 65,729 | 66,857 | 58,755 | 68,475 | 81,926 | 58,389 | 58,339 | 60,249 | 49,796 | 47,044 | 56,967 | 52,623 | 44,614 | 25,350 | 12,888 | 18,073 | 12,874 | 8,864 | 8,126 | 11,413 | 9,306 | 21,182 | 18,932 | 9,306 | 6,075 | 16,885 | 15,257 | 18,390 | 12,892 | 33,668 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80,804 | 78,204 | 66,674 | 75,235 | 71,299 | 68,242 | 65,927 | 62,862 | 62,372 | 61,629 | 60,251 | 76,696 | 73,965 | 113,776 | 106,501 | 75,124 | 93,145 | 89,470 | 67,194 | 42,338 | 37,487 | 70,677 | 65,159 |
| 65,159 | 70,677 | 37,487 | 42,338 | 67,194 | 89,470 | 93,145 | 75,124 | 106,501 | 113,776 | 73,965 | 76,696 | 60,251 | 61,629 | 62,372 | 62,862 | 65,927 | 68,242 | 71,299 | 75,235 | 66,674 | 78,204 | 80,804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Min Short 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 | -80,000 | -159,601 | -149,601 | 0 | 0 | 0 | 0 | 0 | 0 | 2,429 | 2,349 | 19,012 | 19,515 | 20,933 | 20,961 | 21,438 | 20,852 | 20,635 | 0 | 3,380 | 5,440 | 4,820 | 852 |
| 852 | 4,820 | 5,440 | 3,380 | 0 | 20,635 | 20,852 | 21,438 | 20,961 | 20,933 | 19,515 | 19,012 | 2,349 | 2,429 | 0 | 0 | 0 | 0 | 0 | 0 | -149,601 | -159,601 | -80,000 | 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 |
---|
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 | 625 | 536 | 446 | 1,193 | 834 | 651 | 467 | 306 | 212 | 851 | 1,597 | 1,464 | 2,990 | 4,653 | 2,837 | 5,617 | 5,012 | 4,670 | 4,036 | 3,414 | 2,791 | 2,234 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 2,234 | 2,791 | 3,414 | 4,036 | 4,670 | 5,012 | 5,617 | 2,837 | 4,653 | 2,990 | 1,464 | 1,597 | 851 | 212 | 306 | 467 | 651 | 834 | 1,193 | 446 | 536 | 625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 283,438 | 286,273 | 294,269 | 287,996 | 283,448 | 284,810 | 283,796 | 267,027 | 263,042 | 265,053 | 267,765 | 269,268 | 266,514 | 274,575 | 275,192 | 276,113 | 276,444 | 282,243 | 284,913 | 288,084 | 290,929 | 295,332 | 290,181 | 300,593 | 312,831 | 489,057 | 523,118 | 539,777 | 542,675 | 534,053 | 544,108 | 559,725 | 562,109 | 563,110 | 574,656 | 592,813 | 595,686 | 592,165 | 599,772 | 916,364 | 917,839 | 916,939 | 919,378 | 948,619 | 951,953 | 952,411 | 962,160 | 983,545 | 989,822 | 989,234 | 1,003,776 | 1,022,266 | 1,040,833 | 1,037,252 | 1,053,226 | 1,072,903 | 1,092,377 | 1,088,689 | 1,104,820 | 1,140,490 | 1,153,350 | 1,149,226 | 1,230,138 | 1,275,075 | 1,263,989 | 1,244,908 | 1,242,295 | 1,277,778 | 1,261,477 | 1,283,455 | 1,309,552 | 1,357,228 | 1,376,217 | 1,376,127 | 1,420,471 | 1,472,614 | 1,447,652 | 1,487,170 | 1,478,447 | 1,544,304 | 1,551,929 | 1,572,264 | 1,583,064 | 1,664,530 | 1,640,944 | 1,669,062 | 1,664,264 | 1,795,698 | 1,787,684 | 1,816,190 | 1,878,671 | 2,000,701 | 1,988,823 | 1,984,139 | 2,036,341 |
| 2,036,341 | 1,984,139 | 1,988,823 | 2,000,701 | 1,878,671 | 1,816,190 | 1,787,684 | 1,795,698 | 1,664,264 | 1,669,062 | 1,640,944 | 1,664,530 | 1,583,064 | 1,572,264 | 1,551,929 | 1,544,304 | 1,478,447 | 1,487,170 | 1,447,652 | 1,472,614 | 1,420,471 | 1,376,127 | 1,376,217 | 1,357,228 | 1,309,552 | 1,283,455 | 1,261,477 | 1,277,778 | 1,242,295 | 1,244,908 | 1,263,989 | 1,275,075 | 1,230,138 | 1,149,226 | 1,153,350 | 1,140,490 | 1,104,820 | 1,088,689 | 1,092,377 | 1,072,903 | 1,053,226 | 1,037,252 | 1,040,833 | 1,022,266 | 1,003,776 | 989,234 | 989,822 | 983,545 | 962,160 | 952,411 | 951,953 | 948,619 | 919,378 | 916,939 | 917,839 | 916,364 | 599,772 | 592,165 | 595,686 | 592,813 | 574,656 | 563,110 | 562,109 | 559,725 | 544,108 | 534,053 | 542,675 | 539,777 | 523,118 | 489,057 | 312,831 | 300,593 | 290,181 | 295,332 | 290,929 | 288,084 | 284,913 | 282,243 | 276,444 | 276,113 | 275,192 | 274,575 | 266,514 | 269,268 | 267,765 | 265,053 | 263,042 | 267,027 | 283,796 | 284,810 | 283,448 | 287,996 | 294,269 | 286,273 | 283,438 |
---|
Common Stock | 120,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 201,600 | 201,600 | 201,600 | 201,600 | 201,600 | 201,600 | 201,600 | 201,600 | 201,600 | 201,600 | 213,010 | 213,010 | 213,010 | 213,010 | 213,010 | 213,010 | 213,010 | 213,010 | 213,010 | 213,010 | 213,010 | 213,010 | 213,010 | 213,010 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 386,598 | 386,598 | 386,598 | 386,598 | 386,598 | 385,495 | 385,495 | 385,495 | 385,495 | 384,472 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 384,472 | 385,495 | 385,495 | 385,495 | 385,495 | 386,598 | 386,598 | 386,598 | 386,598 | 386,598 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 383,418 | 213,010 | 213,010 | 213,010 | 213,010 | 213,010 | 213,010 | 213,010 | 213,010 | 213,010 | 213,010 | 213,010 | 213,010 | 213,010 | 213,010 | 201,600 | 201,600 | 201,600 | 201,600 | 201,600 | 201,600 | 201,600 | 201,600 | 201,600 | 201,600 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 168,000 | 120,000 |
---|
Retained Earnings | 29,604 | 31,558 | 39,648 | 31,946 | 27,398 | 28,760 | 27,746 | 11,012 | 7,028 | 9,039 | 11,751 | 12,899 | 10,144 | 18,206 | 18,823 | 17,962 | 18,293 | 24,092 | 26,762 | 27,359 | 29,789 | 34,192 | 29,040 | 30,577 | 41,974 | 217,707 | 251,710 | 241,041 | 243,939 | 201,717 | 211,772 | 223,537 | 225,921 | 226,922 | 238,468 | 251,315 | 254,187 | 250,666 | 258,273 | 277,820 | 279,295 | 278,394 | 280,834 | 303,030 | 306,364 | 306,822 | 316,571 | 331,629 | 337,906 | 337,318 | 351,860 | 363,646 | 471,831 | 404,347 | 420,321 | 439,998 | 459,472 | 455,784 | 471,915 | 507,474 | 519,743 | 514,695 | 533,512 | 589,892 | 576,531 | 561,523 | 564,016 | 603,779 | 588,084 | 616,269 | 642,225 | 691,429 | 575,618 | 572,644 | 619,345 | 795,494 | 777,331 | 818,766 | 807,307 | 859,098 | 853,980 | 877,449 | 878,986 | 953,660 | 938,247 | 975,945 | 1,002,150 | 1,131,808 | 1,123,341 | 1,153,749 | 1,215,586 | 1,097,937 | 1,096,403 | 1,101,601 | 1,141,750 |
| 1,141,750 | 1,101,601 | 1,096,403 | 1,097,937 | 1,215,586 | 1,153,749 | 1,123,341 | 1,131,808 | 1,002,150 | 975,945 | 938,247 | 953,660 | 878,986 | 877,449 | 853,980 | 859,098 | 807,307 | 818,766 | 777,331 | 795,494 | 619,345 | 572,644 | 575,618 | 691,429 | 642,225 | 616,269 | 588,084 | 603,779 | 564,016 | 561,523 | 576,531 | 589,892 | 533,512 | 514,695 | 519,743 | 507,474 | 471,915 | 455,784 | 459,472 | 439,998 | 420,321 | 404,347 | 471,831 | 363,646 | 351,860 | 337,318 | 337,906 | 331,629 | 316,571 | 306,822 | 306,364 | 303,030 | 280,834 | 278,394 | 279,295 | 277,820 | 258,273 | 250,666 | 254,187 | 251,315 | 238,468 | 226,922 | 225,921 | 223,537 | 211,772 | 201,717 | 243,939 | 241,041 | 251,710 | 217,707 | 41,974 | 30,577 | 29,040 | 34,192 | 29,789 | 27,359 | 26,762 | 24,092 | 18,293 | 17,962 | 18,823 | 18,206 | 10,144 | 12,899 | 11,751 | 9,039 | 7,028 | 11,012 | 27,746 | 28,760 | 27,398 | 31,946 | 39,648 | 31,558 | 29,604 |
---|
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 |
---|
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 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,281 | 34,422 | 31,025 | 37,758 | 38,624 | 35,765 | 38,957 | 32,130 | 30,105 | 32,457 | 45,361 | 58,103 | 61,910 | 61,907 | 67,264 | 58,662 | 47,711 | 17,200 | 17,388 | 17,141 | 14,225 | 14,079 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 14,079 | 14,225 | 17,141 | 17,388 | 17,200 | 47,711 | 58,662 | 67,264 | 61,907 | 61,910 | 58,103 | 45,361 | 32,457 | 30,105 | 32,130 | 38,957 | 35,765 | 38,624 | 37,758 | 31,025 | 34,422 | 34,281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|