> Total Assets | 601,626 | 607,587 | 618,245 | 710,844 | 739,224 | 881,703 | 870,783 | 938,520 | 959,174 | 959,201 | 1,027,727 | 1,030,820 | 1,062,756 | 1,094,999 | 1,128,952 | 1,091,425 | 1,119,476 | 1,110,958 | 1,128,967 | 1,147,604 | 1,138,021 | 1,187,176 | 1,175,610 | 1,172,839 | 1,209,935 | 1,291,634 | 1,302,228 | 1,346,379 | 1,361,296 | 1,425,092 | 1,484,935 | 1,466,451 | 1,438,836 | 1,436,151 | 1,527,510 | 1,574,343 | 1,625,280 | 1,722,592 | 1,854,949 | 1,908,819 | 1,886,878 | 1,991,966 | 2,040,574 | 2,061,474 | 2,058,798 | 2,084,311 | 2,088,311 | 2,105,514 | 2,213,185 | 2,253,114 | 2,253,876 | 2,278,359 | 2,281,804 | 2,511,022 | 6,614,269 | 6,407,880 | 6,388,693 | 6,740,217 | 6,669,894 | 6,733,473 | 6,823,986 | 7,074,549 | 7,805,137 | 7,821,232 | 7,882,111 | 7,955,497 | 8,111,948 | 8,700,779 | 9,156,965 | 9,063,098 | 9,265,181 | 9,055,795 | 9,332,348 | 9,189,585 | 9,148,699 | 8,584,164 | 8,829,489 | 9,561,734 | 9,218,252 | 9,269,697 | 9,259,358 | 7,124,739 | 7,697,573 | 7,872,086 | 8,166,316 | 8,109,029 | 8,361,322 | 8,520,873 | 8,668,944 | 9,912,133 | 9,967,456 | 9,860,350 | 9,763,944 | 9,730,065 | 9,471,153 |
| 9,471,153 | 9,730,065 | 9,763,944 | 9,860,350 | 9,967,456 | 9,912,133 | 8,668,944 | 8,520,873 | 8,361,322 | 8,109,029 | 8,166,316 | 7,872,086 | 7,697,573 | 7,124,739 | 9,259,358 | 9,269,697 | 9,218,252 | 9,561,734 | 8,829,489 | 8,584,164 | 9,148,699 | 9,189,585 | 9,332,348 | 9,055,795 | 9,265,181 | 9,063,098 | 9,156,965 | 8,700,779 | 8,111,948 | 7,955,497 | 7,882,111 | 7,821,232 | 7,805,137 | 7,074,549 | 6,823,986 | 6,733,473 | 6,669,894 | 6,740,217 | 6,388,693 | 6,407,880 | 6,614,269 | 2,511,022 | 2,281,804 | 2,278,359 | 2,253,876 | 2,253,114 | 2,213,185 | 2,105,514 | 2,088,311 | 2,084,311 | 2,058,798 | 2,061,474 | 2,040,574 | 1,991,966 | 1,886,878 | 1,908,819 | 1,854,949 | 1,722,592 | 1,625,280 | 1,574,343 | 1,527,510 | 1,436,151 | 1,438,836 | 1,466,451 | 1,484,935 | 1,425,092 | 1,361,296 | 1,346,379 | 1,302,228 | 1,291,634 | 1,209,935 | 1,172,839 | 1,175,610 | 1,187,176 | 1,138,021 | 1,147,604 | 1,128,967 | 1,110,958 | 1,119,476 | 1,091,425 | 1,128,952 | 1,094,999 | 1,062,756 | 1,030,820 | 1,027,727 | 959,201 | 959,174 | 938,520 | 870,783 | 881,703 | 739,224 | 710,844 | 618,245 | 607,587 | 601,626 |
---|
> 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 | 5,291,494 | 5,609,737 | 5,366,104 | 5,906,331 | 5,678,068 | 5,549,214 | 4,738,474 | 5,236,274 | 5,728,495 | 5,474,369 | 5,535,428 | 5,342,194 | 3,927,612 | 4,477,598 | 4,669,365 | 5,027,204 | 4,872,829 | 4,968,868 | 4,795,094 | 4,865,811 | 5,966,030 | 5,904,270 | 5,732,447 | 5,575,768 | 5,403,199 | 5,136,892 |
| 5,136,892 | 5,403,199 | 5,575,768 | 5,732,447 | 5,904,270 | 5,966,030 | 4,865,811 | 4,795,094 | 4,968,868 | 4,872,829 | 5,027,204 | 4,669,365 | 4,477,598 | 3,927,612 | 5,342,194 | 5,535,428 | 5,474,369 | 5,728,495 | 5,236,274 | 4,738,474 | 5,549,214 | 5,678,068 | 5,906,331 | 5,366,104 | 5,609,737 | 5,291,494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 812,204 | 871,957 | 911,826 | 1,031,590 | 751,071 | 830,409 | 732,515 | 911,529 | 898,848 | 749,752 | 912,557 | 698,263 | 535,834 | 1,159,358 | 1,259,972 | 1,060,187 | 1,136,784 | 1,084,359 | 1,229,391 | 1,113,078 | 2,228,071 | 2,042,870 | 2,138,294 | 1,573,760 | 1,744,488 | 1,455,240 |
| 1,455,240 | 1,744,488 | 1,573,760 | 2,138,294 | 2,042,870 | 2,228,071 | 1,113,078 | 1,229,391 | 1,084,359 | 1,136,784 | 1,060,187 | 1,259,972 | 1,159,358 | 535,834 | 698,263 | 912,557 | 749,752 | 898,848 | 911,529 | 732,515 | 830,409 | 751,071 | 1,031,590 | 911,826 | 871,957 | 812,204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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-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 | 37,000 | 43,486 | 30,142 | 38,806 | 31,306 | 30,212 | 43,005 | 0 | 0 | 0 | 0 | 0 | 0 | 310,705 | 110,966 | 170,404 | 384 | 140,265 | 120,336 | 170,050 | 0 | 276,658 | 20,107 | 100,534 |
| 100,534 | 20,107 | 276,658 | 0 | 170,050 | 120,336 | 140,265 | 384 | 170,404 | 110,966 | 310,705 | 0 | 0 | 0 | 0 | 0 | 0 | 43,005 | 30,212 | 31,306 | 38,806 | 30,142 | 43,486 | 37,000 | 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 |
---|
Net Receivables | 108,439 | 119,211 | 110,432 | 114,947 | 116,212 | 132,645 | 153,151 | 138,447 | 153,153 | 153,049 | 167,727 | 177,641 | 159,943 | 147,086 | 190,621 | 184,300 | 210,315 | 195,827 | 217,744 | 220,975 | 211,144 | 276,715 | 256,486 | 244,109 | 261,021 | 266,715 | 258,030 | 239,751 | 247,618 | 291,030 | 277,632 | 205,517 | 216,609 | 250,863 | 311,996 | 280,935 | 307,203 | 339,796 | 323,962 | 305,424 | 304,554 | 349,162 | 319,838 | 278,379 | 311,099 | 326,259 | 323,872 | 332,453 | 376,217 | 459,183 | 481,167 | 387,677 | 403,939 | 410,977 | 1,011,834 | 1,016,215 | 1,065,189 | 1,076,896 | 1,057,573 | 1,084,231 | 1,085,511 | 1,375,452 | 1,240,478 | 1,553,768 | 1,405,142 | 1,752,325 | 1,405,170 | 1,921,737 | 1,673,527 | 2,279,300 | 1,640,400 | 2,317,833 | 896,402 | 905,525 | 817,461 | 2,340,310 | 1,206,971 | 2,956,600 | 2,305,340 | 2,754,421 | 2,323,944 | 1,784,932 | 1,536,833 | 1,524,730 | 1,677,639 | 1,734,461 | 1,728,753 | 1,691,903 | 1,092,291 | 1,660,917 | 1,692,090 | 966,488 | 1,062,375 | 1,054,411 | 1,012,475 |
| 1,012,475 | 1,054,411 | 1,062,375 | 966,488 | 1,692,090 | 1,660,917 | 1,092,291 | 1,691,903 | 1,728,753 | 1,734,461 | 1,677,639 | 1,524,730 | 1,536,833 | 1,784,932 | 2,323,944 | 2,754,421 | 2,305,340 | 2,956,600 | 1,206,971 | 2,340,310 | 817,461 | 905,525 | 896,402 | 2,317,833 | 1,640,400 | 2,279,300 | 1,673,527 | 1,921,737 | 1,405,170 | 1,752,325 | 1,405,142 | 1,553,768 | 1,240,478 | 1,375,452 | 1,085,511 | 1,084,231 | 1,057,573 | 1,076,896 | 1,065,189 | 1,016,215 | 1,011,834 | 410,977 | 403,939 | 387,677 | 481,167 | 459,183 | 376,217 | 332,453 | 323,872 | 326,259 | 311,099 | 278,379 | 319,838 | 349,162 | 304,554 | 305,424 | 323,962 | 339,796 | 307,203 | 280,935 | 311,996 | 250,863 | 216,609 | 205,517 | 277,632 | 291,030 | 247,618 | 239,751 | 258,030 | 266,715 | 261,021 | 244,109 | 256,486 | 276,715 | 211,144 | 220,975 | 217,744 | 195,827 | 210,315 | 184,300 | 190,621 | 147,086 | 159,943 | 177,641 | 167,727 | 153,049 | 153,153 | 138,447 | 153,151 | 132,645 | 116,212 | 114,947 | 110,432 | 119,211 | 108,439 |
---|
Other Current Assets | 38,251 | 29,395 | 30,090 | 60,264 | 69,955 | 117,005 | 122,734 | 63,754 | 85,861 | 59,652 | 176,155 | 105,063 | 118,481 | 73,613 | 114,971 | 59,157 | 71,397 | 69,686 | 70,876 | 60,908 | 72,258 | 64,009 | 82,666 | 70,063 | 97,838 | 70,622 | 84,740 | 62,853 | 81,932 | 83,924 | 85,381 | 63,114 | 66,434 | 64,350 | 75,199 | 78,469 | 99,772 | 120,388 | 126,520 | 91,415 | 112,632 | 116,498 | 143,639 | 93,828 | 102,432 | 59,157 | 91,894 | 85,289 | 85,736 | 119,295 | 123,851 | 122,338 | 124,763 | 126,183 | 212,264 | 153,889 | 160,129 | 164,626 | 224,236 | 138,978 | 230,714 | 193,989 | 474,377 | 129,330 | 442,402 | 172,571 | 499,363 | 198,016 | 902,863 | 248,960 | 1,084,813 | 211,848 | 1,456,647 | 1,608,852 | 1,461,808 | 168,147 | 1,580,808 | 230,060 | 835,032 | 220,968 | 773,326 | 77,422 | 149,294 | 140,284 | 244,877 | 160,661 | 189,566 | 80,723 | 15,011 | 350,417 | 73,748 | 32,423 | 23,842 | 20,125 | 8,843 |
| 8,843 | 20,125 | 23,842 | 32,423 | 73,748 | 350,417 | 15,011 | 80,723 | 189,566 | 160,661 | 244,877 | 140,284 | 149,294 | 77,422 | 773,326 | 220,968 | 835,032 | 230,060 | 1,580,808 | 168,147 | 1,461,808 | 1,608,852 | 1,456,647 | 211,848 | 1,084,813 | 248,960 | 902,863 | 198,016 | 499,363 | 172,571 | 442,402 | 129,330 | 474,377 | 193,989 | 230,714 | 138,978 | 224,236 | 164,626 | 160,129 | 153,889 | 212,264 | 126,183 | 124,763 | 122,338 | 123,851 | 119,295 | 85,736 | 85,289 | 91,894 | 59,157 | 102,432 | 93,828 | 143,639 | 116,498 | 112,632 | 91,415 | 126,520 | 120,388 | 99,772 | 78,469 | 75,199 | 64,350 | 66,434 | 63,114 | 85,381 | 83,924 | 81,932 | 62,853 | 84,740 | 70,622 | 97,838 | 70,063 | 82,666 | 64,009 | 72,258 | 60,908 | 70,876 | 69,686 | 71,397 | 59,157 | 114,971 | 73,613 | 118,481 | 105,063 | 176,155 | 59,652 | 85,861 | 63,754 | 122,734 | 117,005 | 69,955 | 60,264 | 30,090 | 29,395 | 38,251 |
---|
> 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 | 3,426,017 | 3,511,517 | 3,599,485 | 3,845,690 | 3,593,214 | 3,833,239 | 3,743,883 | 3,734,268 | 3,917,164 | 3,197,127 | 3,219,975 | 3,202,721 | 3,139,112 | 3,236,200 | 3,392,454 | 3,725,779 | 3,803,132 | 3,946,103 | 4,063,186 | 4,127,903 | 4,188,176 | 4,326,865 | 4,334,260 |
| 4,334,260 | 4,326,865 | 4,188,176 | 4,127,903 | 4,063,186 | 3,946,103 | 3,803,132 | 3,725,779 | 3,392,454 | 3,236,200 | 3,139,112 | 3,202,721 | 3,219,975 | 3,197,127 | 3,917,164 | 3,734,268 | 3,743,883 | 3,833,239 | 3,593,214 | 3,845,690 | 3,599,485 | 3,511,517 | 3,426,017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 125,697 | 175,209 | 173,668 | 167,161 | 172,716 | 174,955 | 176,977 | 217,950 | 219,410 | 225,829 | 231,784 | 239,847 | 244,973 | 249,414 | 249,822 | 256,046 | 254,003 | 254,394 | 256,653 | 255,639 | 249,406 | 268,198 | 267,412 | 278,241 | 281,780 | 319,264 | 282,950 | 351,623 | 327,805 | 389,403 | 367,118 | 418,265 | 399,303 | 452,460 | 431,633 | 484,363 | 461,882 | 517,729 | 504,879 | 578,094 | 555,530 | 602,141 | 591,591 | 636,789 | 647,403 | 697,483 | 670,496 | 707,596 | 673,033 | 701,340 | 661,816 | 694,893 | 682,863 | 680,986 | 2,153,806 | 2,178,423 | 2,168,710 | 2,156,528 | 2,148,748 | 2,154,603 | 2,126,454 | 2,138,681 | 2,133,719 | 2,176,152 | 2,156,760 | 2,162,388 | 2,156,304 | 2,184,658 | 2,181,958 | 2,186,937 | 2,193,321 | 2,216,114 | 2,237,443 | 2,233,837 | 2,260,281 | 2,314,042 | 2,303,063 | 2,533,091 | 2,533,008 | 2,582,155 | 2,600,710 | 2,622,708 | 2,626,369 | 2,630,852 | 2,583,646 | 2,659,716 | 2,807,840 | 2,845,279 | 2,925,815 | 3,107,762 | 3,214,523 | 3,251,099 | 3,315,055 | 3,454,371 | 3,401,942 |
| 3,401,942 | 3,454,371 | 3,315,055 | 3,251,099 | 3,214,523 | 3,107,762 | 2,925,815 | 2,845,279 | 2,807,840 | 2,659,716 | 2,583,646 | 2,630,852 | 2,626,369 | 2,622,708 | 2,600,710 | 2,582,155 | 2,533,008 | 2,533,091 | 2,303,063 | 2,314,042 | 2,260,281 | 2,233,837 | 2,237,443 | 2,216,114 | 2,193,321 | 2,186,937 | 2,181,958 | 2,184,658 | 2,156,304 | 2,162,388 | 2,156,760 | 2,176,152 | 2,133,719 | 2,138,681 | 2,126,454 | 2,154,603 | 2,148,748 | 2,156,528 | 2,168,710 | 2,178,423 | 2,153,806 | 680,986 | 682,863 | 694,893 | 661,816 | 701,340 | 673,033 | 707,596 | 670,496 | 697,483 | 647,403 | 636,789 | 591,591 | 602,141 | 555,530 | 578,094 | 504,879 | 517,729 | 461,882 | 484,363 | 431,633 | 452,460 | 399,303 | 418,265 | 367,118 | 389,403 | 327,805 | 351,623 | 282,950 | 319,264 | 281,780 | 278,241 | 267,412 | 268,198 | 249,406 | 255,639 | 256,653 | 254,394 | 254,003 | 256,046 | 249,822 | 249,414 | 244,973 | 239,847 | 231,784 | 225,829 | 219,410 | 217,950 | 176,977 | 174,955 | 172,716 | 167,161 | 173,668 | 175,209 | 125,697 |
---|
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 | 429 | 0 | 32,068 | 727 | 727 | 727 | 727 | 727 | 727 | 727 | 727 | 727 | 727 | 727 | 727 | 727 | 727 | 727 | 727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 727 | 727 | 727 | 727 | 727 | 727 | 727 | 727 | 727 | 727 | 727 | 727 | 727 | 727 | 727 | 727 | 32,068 | 0 | 429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 393,500 | 297,030 | 275,395 | 41,008 | 40,967 | 41,018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41,018 | 40,967 | 41,008 | 275,395 | 297,030 | 393,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4,780 | 4,518 | 4,257 | 14 | 14 | 14 | 14 | 0 | 776 | 679 | 45 | 40 | 38 | 33 | 43 | 34 | 34 | 76 | 64 | 56 | 48 | 40 | 15,934 | 11,592 | 33,544 | 11,163 | 53,168 | 11,068 | 46,801 | 7,624 | 43,049 | 7,286 | 43,404 | 6,947 | 44,287 | 11,740 | 47,185 | 11,141 | 52,130 | 11,726 | 33,341 | 11,056 | 32,999 | 43,196 | 43,496 | 11,591 | 44,900 | 13,521 | 47,203 | 14,438 | 46,599 | 9,474 | 40,405 | 39,483 | 348,721 | 315,431 | 312,850 | 311,885 | 309,250 | 308,873 | 307,304 | 304,833 | 296,797 | 324,407 | 321,655 | 320,966 | 318,184 | 311,066 | 308,286 | 304,290 | 301,555 | 305,524 | 423,565 | 206,622 | 511,402 | 333,527 | 341,983 | 376,335 | 396,494 | 390,744 | 386,118 | 396,203 | 415,687 | 407,121 | 384,928 | 384,698 | 385,789 | 502,895 | 497,134 | 508,288 | 515,280 | 503,538 | 518,310 | 520,221 | 571,399 |
| 571,399 | 520,221 | 518,310 | 503,538 | 515,280 | 508,288 | 497,134 | 502,895 | 385,789 | 384,698 | 384,928 | 407,121 | 415,687 | 396,203 | 386,118 | 390,744 | 396,494 | 376,335 | 341,983 | 333,527 | 511,402 | 206,622 | 423,565 | 305,524 | 301,555 | 304,290 | 308,286 | 311,066 | 318,184 | 320,966 | 321,655 | 324,407 | 296,797 | 304,833 | 307,304 | 308,873 | 309,250 | 311,885 | 312,850 | 315,431 | 348,721 | 39,483 | 40,405 | 9,474 | 46,599 | 14,438 | 47,203 | 13,521 | 44,900 | 11,591 | 43,496 | 43,196 | 32,999 | 11,056 | 33,341 | 11,726 | 52,130 | 11,141 | 47,185 | 11,740 | 44,287 | 6,947 | 43,404 | 7,286 | 43,049 | 7,624 | 46,801 | 11,068 | 53,168 | 11,163 | 33,544 | 11,592 | 15,934 | 40 | 48 | 56 | 64 | 76 | 34 | 34 | 43 | 33 | 38 | 40 | 45 | 679 | 776 | 0 | 14 | 14 | 14 | 14 | 4,257 | 4,518 | 4,780 |
---|
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 | 56,662 | 72,617 | 53,063 | 92,240 | 109,979 | 60,598 | 2,591,662 | 51,317 | 51,696 | 92,985 | 94,980 | 54,245 | 60,484 | 83,358 | 89,990 | 198,733 | 199,427 | 152,096 | 150,883 | 184,208 | 164,745 | 157,753 | 166,361 |
| 166,361 | 157,753 | 164,745 | 184,208 | 150,883 | 152,096 | 199,427 | 198,733 | 89,990 | 83,358 | 60,484 | 54,245 | 94,980 | 92,985 | 51,696 | 51,317 | 2,591,662 | 60,598 | 109,979 | 92,240 | 53,063 | 72,617 | 56,662 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 230,905 | 214,070 | 214,545 | 296,090 | 319,428 | 345,110 | 330,324 | 380,046 | 396,758 | 388,201 | 449,898 | 438,320 | 463,847 | 486,274 | 505,138 | 454,192 | 475,216 | 454,128 | 457,056 | 470,817 | 453,815 | 491,585 | 452,199 | 434,575 | 464,909 | 515,963 | 508,882 | 542,461 | 547,433 | 561,524 | 600,797 | 589,369 | 549,431 | 510,840 | 582,420 | 601,703 | 639,254 | 713,938 | 822,532 | 846,448 | 806,514 | 881,211 | 899,766 | 896,167 | 890,441 | 944,562 | 949,905 | 951,927 | 1,056,253 | 1,101,564 | 1,118,798 | 1,151,791 | 1,162,914 | 1,398,154 | 3,073,783 | 2,857,269 | 2,852,461 | 3,164,524 | 3,151,308 | 3,273,414 | 3,406,876 | 3,673,921 | 4,347,315 | 4,315,948 | 4,365,779 | 4,436,665 | 4,579,793 | 5,105,529 | 5,559,045 | 5,462,735 | 5,693,070 | 5,754,440 | 6,022,082 | 5,870,006 | 5,840,959 | 5,658,122 | 5,927,315 | 6,805,409 | 6,396,160 | 6,383,727 | 6,184,653 | 4,123,875 | 3,861,440 | 3,999,806 | 4,225,825 | 4,071,092 | 4,268,689 | 4,399,736 | 4,486,844 | 4,477,092 | 4,549,036 | 4,468,045 | 4,335,128 | 4,289,502 | 4,010,762 |
| 4,010,762 | 4,289,502 | 4,335,128 | 4,468,045 | 4,549,036 | 4,477,092 | 4,486,844 | 4,399,736 | 4,268,689 | 4,071,092 | 4,225,825 | 3,999,806 | 3,861,440 | 4,123,875 | 6,184,653 | 6,383,727 | 6,396,160 | 6,805,409 | 5,927,315 | 5,658,122 | 5,840,959 | 5,870,006 | 6,022,082 | 5,754,440 | 5,693,070 | 5,462,735 | 5,559,045 | 5,105,529 | 4,579,793 | 4,436,665 | 4,365,779 | 4,315,948 | 4,347,315 | 3,673,921 | 3,406,876 | 3,273,414 | 3,151,308 | 3,164,524 | 2,852,461 | 2,857,269 | 3,073,783 | 1,398,154 | 1,162,914 | 1,151,791 | 1,118,798 | 1,101,564 | 1,056,253 | 951,927 | 949,905 | 944,562 | 890,441 | 896,167 | 899,766 | 881,211 | 806,514 | 846,448 | 822,532 | 713,938 | 639,254 | 601,703 | 582,420 | 510,840 | 549,431 | 589,369 | 600,797 | 561,524 | 547,433 | 542,461 | 508,882 | 515,963 | 464,909 | 434,575 | 452,199 | 491,585 | 453,815 | 470,817 | 457,056 | 454,128 | 475,216 | 454,192 | 505,138 | 486,274 | 463,847 | 438,320 | 449,898 | 388,201 | 396,758 | 380,046 | 330,324 | 345,110 | 319,428 | 296,090 | 214,545 | 214,070 | 230,905 |
---|
> Total Current Liabilities | 159,204 | 162,370 | 192,845 | 251,063 | 264,103 | 289,784 | 274,998 | 327,020 | 343,732 | 335,175 | 395,872 | 399,194 | 361,721 | 384,161 | 403,102 | 372,019 | 403,043 | 381,955 | 392,884 | 418,644 | 411,306 | 449,076 | 429,690 | 413,197 | 416,530 | 467,782 | 460,371 | 462,887 | 467,042 | 481,269 | 504,944 | 544,483 | 504,581 | 415,590 | 484,170 | 511,797 | 570,849 | 680,085 | 790,853 | 808,069 | 786,082 | 851,880 | 873,314 | 861,993 | 855,067 | 826,668 | 829,545 | 814,444 | 477,154 | 562,945 | 586,346 | 615,895 | 630,647 | 850,892 | 2,653,643 | 2,391,286 | 2,388,416 | 2,709,305 | 2,766,016 | 2,630,060 | 2,779,093 | 3,027,276 | 3,045,557 | 3,114,567 | 3,159,372 | 3,237,795 | 3,272,351 | 3,520,191 | 3,952,502 | 3,512,472 | 3,526,521 | 4,419,499 | 4,537,898 | 4,306,401 | 3,960,402 | 3,914,395 | 4,262,720 | 4,937,412 | 4,875,568 | 4,710,813 | 4,585,008 | 3,501,261 | 3,269,672 | 3,339,226 | 3,557,762 | 3,290,720 | 3,332,074 | 3,250,594 | 3,296,768 | 3,368,626 | 3,421,740 | 3,388,728 | 3,275,514 | 3,236,381 | 2,967,378 |
| 2,967,378 | 3,236,381 | 3,275,514 | 3,388,728 | 3,421,740 | 3,368,626 | 3,296,768 | 3,250,594 | 3,332,074 | 3,290,720 | 3,557,762 | 3,339,226 | 3,269,672 | 3,501,261 | 4,585,008 | 4,710,813 | 4,875,568 | 4,937,412 | 4,262,720 | 3,914,395 | 3,960,402 | 4,306,401 | 4,537,898 | 4,419,499 | 3,526,521 | 3,512,472 | 3,952,502 | 3,520,191 | 3,272,351 | 3,237,795 | 3,159,372 | 3,114,567 | 3,045,557 | 3,027,276 | 2,779,093 | 2,630,060 | 2,766,016 | 2,709,305 | 2,388,416 | 2,391,286 | 2,653,643 | 850,892 | 630,647 | 615,895 | 586,346 | 562,945 | 477,154 | 814,444 | 829,545 | 826,668 | 855,067 | 861,993 | 873,314 | 851,880 | 786,082 | 808,069 | 790,853 | 680,085 | 570,849 | 511,797 | 484,170 | 415,590 | 504,581 | 544,483 | 504,944 | 481,269 | 467,042 | 462,887 | 460,371 | 467,782 | 416,530 | 413,197 | 429,690 | 449,076 | 411,306 | 418,644 | 392,884 | 381,955 | 403,043 | 372,019 | 403,102 | 384,161 | 361,721 | 399,194 | 395,872 | 335,175 | 343,732 | 327,020 | 274,998 | 289,784 | 264,103 | 251,063 | 192,845 | 162,370 | 159,204 |
---|
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 | 33,245 | 49,267 | 694,918 | 1,862,088 | 1,955,275 | 1,953,312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,953,312 | 1,955,275 | 1,862,088 | 694,918 | 49,267 | 33,245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 33,245 | 49,267 | 694,918 | 1,862,088 | 1,955,275 | 1,953,312 | 1,861,021 | 2,096,855 | 2,177,318 | 2,197,872 | 1,610,188 | 1,626,534 | 534,387 | 549,098 | 520,544 | 895,561 | 902,831 | 823,372 | 702,640 | 825,926 | 785,424 | 743,330 | 630,457 | 716,948 | 721,817 | 590,621 |
| 590,621 | 721,817 | 716,948 | 630,457 | 743,330 | 785,424 | 825,926 | 702,640 | 823,372 | 902,831 | 895,561 | 520,544 | 549,098 | 534,387 | 1,626,534 | 1,610,188 | 2,197,872 | 2,177,318 | 2,096,855 | 1,861,021 | 1,953,312 | 1,955,275 | 1,862,088 | 694,918 | 49,267 | 33,245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 18,491 | 44,114 | 37,521 | 35,117 | 46,598 | 45,484 | 47,114 | 59,653 | 64,541 | 87,383 | 101,342 | 83,206 | 69,486 | 66,858 | 80,392 | 72,497 | 70,742 | 82,775 | 91,639 | 80,195 | 78,504 | 124,438 | 98,906 | 97,268 | 96,527 | 103,643 | 99,027 | 117,652 | 122,118 | 124,632 | 142,024 | 153,585 | 130,886 | 131,270 | 147,346 | 168,630 | 194,768 | 218,369 | 242,443 | 232,438 | 270,693 | 263,903 | 285,621 | 323,960 | 319,034 | 323,683 | 325,166 | 284,922 | 281,960 | 289,726 | 294,068 | 283,190 | 322,655 | 391,372 | 1,104,548 | 1,024,896 | 986,810 | 1,154,398 | 1,147,889 | 1,052,712 | 1,097,928 | 1,192,342 | 1,193,171 | 1,247,759 | 1,216,169 | 1,224,022 | 1,229,779 | 1,213,213 | 1,457,767 | 1,325,178 | 1,348,347 | 1,438,175 | 1,401,441 | 1,292,582 | 1,142,772 | 1,221,090 | 1,286,569 | 1,431,522 | 1,363,709 | 1,480,286 | 1,571,834 | 1,520,203 | 1,615,183 | 1,704,578 | 1,778,495 | 1,786,579 | 1,859,044 | 1,874,178 | 1,851,912 | 1,963,383 | 1,999,733 | 2,001,207 | 1,967,584 | 1,918,692 | 1,769,074 |
| 1,769,074 | 1,918,692 | 1,967,584 | 2,001,207 | 1,999,733 | 1,963,383 | 1,851,912 | 1,874,178 | 1,859,044 | 1,786,579 | 1,778,495 | 1,704,578 | 1,615,183 | 1,520,203 | 1,571,834 | 1,480,286 | 1,363,709 | 1,431,522 | 1,286,569 | 1,221,090 | 1,142,772 | 1,292,582 | 1,401,441 | 1,438,175 | 1,348,347 | 1,325,178 | 1,457,767 | 1,213,213 | 1,229,779 | 1,224,022 | 1,216,169 | 1,247,759 | 1,193,171 | 1,192,342 | 1,097,928 | 1,052,712 | 1,147,889 | 1,154,398 | 986,810 | 1,024,896 | 1,104,548 | 391,372 | 322,655 | 283,190 | 294,068 | 289,726 | 281,960 | 284,922 | 325,166 | 323,683 | 319,034 | 323,960 | 285,621 | 263,903 | 270,693 | 232,438 | 242,443 | 218,369 | 194,768 | 168,630 | 147,346 | 131,270 | 130,886 | 153,585 | 142,024 | 124,632 | 122,118 | 117,652 | 99,027 | 103,643 | 96,527 | 97,268 | 98,906 | 124,438 | 78,504 | 80,195 | 91,639 | 82,775 | 70,742 | 72,497 | 80,392 | 66,858 | 69,486 | 83,206 | 101,342 | 87,383 | 64,541 | 59,653 | 47,114 | 45,484 | 46,598 | 35,117 | 37,521 | 44,114 | 18,491 |
---|
Other Current Liabilities | 26,763 | 34,896 | 31,964 | 38,564 | 56,771 | 59,722 | 68,836 | 83,879 | 97,131 | 61,092 | 104,739 | 113,288 | 89,535 | 102,606 | 104,764 | 94,322 | 112,101 | 85,980 | 82,841 | 85,709 | 81,652 | 86,490 | 88,922 | 86,229 | 87,503 | 125,139 | 144,344 | 154,400 | 175,482 | 166,548 | 169,142 | 148,123 | 115,559 | 84,047 | 120,005 | 127,650 | 139,293 | 165,193 | 258,602 | 273,402 | 263,932 | 271,553 | 263,840 | 231,004 | 187,356 | 124,281 | 124,645 | 123,050 | 106,839 | 140,309 | 152,581 | 153,320 | 125,573 | 142,658 | 577,246 | 431,645 | 456,377 | 458,272 | 484,310 | 420,478 | 427,565 | 443,911 | 462,037 | 385,086 | 445,128 | 432,263 | 536,492 | 491,200 | 514,282 | 386,192 | 456,599 | 380,459 | 716,222 | 533,411 | 23,910 | 453,941 | 517,020 | 458,283 | 651,450 | 681,122 | 742,715 | 425,721 | 485,923 | 407,402 | 546,973 | 334,103 | 478,706 | 454,519 | 56,242 | 356,393 | 477,282 | 53,609 | 52,279 | 40,327 | 41,370 |
| 41,370 | 40,327 | 52,279 | 53,609 | 477,282 | 356,393 | 56,242 | 454,519 | 478,706 | 334,103 | 546,973 | 407,402 | 485,923 | 425,721 | 742,715 | 681,122 | 651,450 | 458,283 | 517,020 | 453,941 | 23,910 | 533,411 | 716,222 | 380,459 | 456,599 | 386,192 | 514,282 | 491,200 | 536,492 | 432,263 | 445,128 | 385,086 | 462,037 | 443,911 | 427,565 | 420,478 | 484,310 | 458,272 | 456,377 | 431,645 | 577,246 | 142,658 | 125,573 | 153,320 | 152,581 | 140,309 | 106,839 | 123,050 | 124,645 | 124,281 | 187,356 | 231,004 | 263,840 | 271,553 | 263,932 | 273,402 | 258,602 | 165,193 | 139,293 | 127,650 | 120,005 | 84,047 | 115,559 | 148,123 | 169,142 | 166,548 | 175,482 | 154,400 | 144,344 | 125,139 | 87,503 | 86,229 | 88,922 | 86,490 | 81,652 | 85,709 | 82,841 | 85,980 | 112,101 | 94,322 | 104,764 | 102,606 | 89,535 | 113,288 | 104,739 | 61,092 | 97,131 | 83,879 | 68,836 | 59,722 | 56,771 | 38,564 | 31,964 | 34,896 | 26,763 |
---|
> 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 | 1,484,184 | 1,563,605 | 1,880,557 | 1,743,727 | 1,664,595 | 1,867,997 | 1,520,592 | 1,672,914 | 1,599,645 | 622,614 | 591,767 | 660,580 | 668,063 | 780,372 | 936,616 | 1,149,143 | 1,190,077 | 1,108,467 | 1,127,295 | 1,079,317 | 1,059,614 | 1,053,121 | 1,043,384 |
| 1,043,384 | 1,053,121 | 1,059,614 | 1,079,317 | 1,127,295 | 1,108,467 | 1,190,077 | 1,149,143 | 936,616 | 780,372 | 668,063 | 660,580 | 591,767 | 622,614 | 1,599,645 | 1,672,914 | 1,520,592 | 1,867,997 | 1,664,595 | 1,743,727 | 1,880,557 | 1,563,605 | 1,484,184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -33,245 | -49,267 | -694,918 | -1,862,088 | -1,955,275 | -1,953,312 | 0 | 0 | 0 | 0 | 0 | 0 | 7,910 | 7,316 | 6,487 | 5,996 | 10,885 | 10,436 | 10,519 | 10,033 | 8,965 | 8,442 | 7,151 | 6,699 | 6,059 | 5,697 |
| 5,697 | 6,059 | 6,699 | 7,151 | 8,442 | 8,965 | 10,033 | 10,519 | 10,436 | 10,885 | 5,996 | 6,487 | 7,316 | 7,910 | 0 | 0 | 0 | 0 | 0 | 0 | -1,953,312 | -1,955,275 | -1,862,088 | -694,918 | -49,267 | -33,245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities 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 | 740,756 | 819,102 | 1,118,840 | 2,000 | 2,000 | 8,622 | 9,583 | 12,039 | 14,582 | 14,207 | 15,189 | 15,718 | 141,990 | 15,449 | 152,090 | 20,342 | 198,570 | 197,442 | 196,081 | 16,015 | 15,279 | 14,955 | 14,760 |
| 14,760 | 14,955 | 15,279 | 16,015 | 196,081 | 197,442 | 198,570 | 20,342 | 152,090 | 15,449 | 141,990 | 15,718 | 15,189 | 14,207 | 14,582 | 12,039 | 9,583 | 8,622 | 2,000 | 2,000 | 1,118,840 | 819,102 | 740,756 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 127,286 | 142,306 | 121,452 | 144,519 | 210,134 | 230,365 | 36,173 | 45,318 | 61,671 | 64,519 | 60,627 | 58,422 | 50,764 | 73,738 | 37,506 | 33,146 | 32,351 | 32,798 | 48,025 | 0 | 61,531 | 71,192 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 71,192 | 61,531 | 0 | 48,025 | 32,798 | 32,351 | 33,146 | 37,506 | 73,738 | 50,764 | 58,422 | 60,627 | 64,519 | 61,671 | 45,318 | 36,173 | 230,365 | 210,134 | 144,519 | 121,452 | 142,306 | 127,286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 360,093 | 377,004 | 386,905 | 402,042 | 405,462 | 523,884 | 527,424 | 535,512 | 539,202 | 547,623 | 554,502 | 563,565 | 569,883 | 579,672 | 593,429 | 601,758 | 608,999 | 617,959 | 632,959 | 643,085 | 650,580 | 659,184 | 674,594 | 676,177 | 688,397 | 718,403 | 734,852 | 747,359 | 758,345 | 807,494 | 828,918 | 822,458 | 835,019 | 869,349 | 888,153 | 918,036 | 930,887 | 952,608 | 975,456 | 1,006,382 | 1,024,246 | 1,068,876 | 1,096,952 | 1,122,792 | 1,125,262 | 1,096,068 | 1,094,970 | 1,109,729 | 1,113,002 | 1,107,136 | 1,090,377 | 1,081,185 | 1,073,324 | 1,066,799 | 3,000,055 | 3,005,050 | 2,994,999 | 2,968,164 | 2,910,383 | 2,792,627 | 2,756,885 | 2,737,934 | 2,767,999 | 2,810,159 | 2,815,345 | 2,812,825 | 2,820,893 | 2,825,895 | 2,828,548 | 2,829,170 | 2,803,731 | 2,554,114 | 2,557,016 | 2,560,849 | 2,551,186 | 2,214,831 | 2,192,394 | 2,031,039 | 2,092,789 | 2,153,162 | 2,224,188 | 2,367,183 | 3,203,077 | 3,224,497 | 3,285,627 | 3,383,002 | 3,437,580 | 3,502,392 | 3,561,368 | 4,808,753 | 4,787,033 | 4,764,771 | 4,792,372 | 4,791,879 | 4,806,407 |
| 4,806,407 | 4,791,879 | 4,792,372 | 4,764,771 | 4,787,033 | 4,808,753 | 3,561,368 | 3,502,392 | 3,437,580 | 3,383,002 | 3,285,627 | 3,224,497 | 3,203,077 | 2,367,183 | 2,224,188 | 2,153,162 | 2,092,789 | 2,031,039 | 2,192,394 | 2,214,831 | 2,551,186 | 2,560,849 | 2,557,016 | 2,554,114 | 2,803,731 | 2,829,170 | 2,828,548 | 2,825,895 | 2,820,893 | 2,812,825 | 2,815,345 | 2,810,159 | 2,767,999 | 2,737,934 | 2,756,885 | 2,792,627 | 2,910,383 | 2,968,164 | 2,994,999 | 3,005,050 | 3,000,055 | 1,066,799 | 1,073,324 | 1,081,185 | 1,090,377 | 1,107,136 | 1,113,002 | 1,109,729 | 1,094,970 | 1,096,068 | 1,125,262 | 1,122,792 | 1,096,952 | 1,068,876 | 1,024,246 | 1,006,382 | 975,456 | 952,608 | 930,887 | 918,036 | 888,153 | 869,349 | 835,019 | 822,458 | 828,918 | 807,494 | 758,345 | 747,359 | 734,852 | 718,403 | 688,397 | 676,177 | 674,594 | 659,184 | 650,580 | 643,085 | 632,959 | 617,959 | 608,999 | 601,758 | 593,429 | 579,672 | 569,883 | 563,565 | 554,502 | 547,623 | 539,202 | 535,512 | 527,424 | 523,884 | 405,462 | 402,042 | 386,905 | 377,004 | 360,093 |
---|
Common Stock | 132,924 | 132,924 | 212,678 | 212,678 | 212,678 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 899,371 | 899,371 | 899,371 | 899,371 | 899,371 | 899,371 | 0 | 1,009,883 | 1,009,883 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 1,009,883 | 1,009,883 | 0 | 899,371 | 899,371 | 899,371 | 899,371 | 899,371 | 899,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 693,371 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 348,718 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 232,478 | 212,678 | 212,678 | 212,678 | 132,924 | 132,924 |
---|
Retained Earnings | 67,519 | 77,009 | 46,357 | 56,046 | 59,299 | 64,283 | 67,682 | 70,320 | 73,730 | 82,031 | 88,823 | 92,454 | 98,772 | 108,561 | 122,319 | 123,687 | 130,928 | 139,888 | 155,124 | 157,410 | 164,922 | 176,853 | 192,371 | 189,032 | 204,056 | 234,250 | 250,856 | 265,158 | 277,061 | 326,648 | 348,190 | 334,372 | 346,111 | 379,896 | 399,188 | 416,317 | 429,178 | 451,072 | 473,640 | 492,763 | 510,798 | 542,039 | 570,135 | 584,759 | 587,440 | 559,167 | 556,665 | 567,012 | 568,965 | 563,370 | 546,517 | 537,712 | 622,806 | 616,185 | 863,442 | 880,611 | 858,906 | 821,463 | 770,957 | 644,370 | 614,606 | 589,193 | 620,515 | 659,338 | 664,178 | 662,999 | 669,056 | 675,793 | 680,012 | 679,694 | 654,206 | 396,018 | 307,049 | 307,316 | 295,811 | 68,228 | 44,333 | 124,304 | 192,075 | 223,852 | 294,544 | 430,746 | 482,472 | 506,305 | 566,375 | 662,105 | 712,367 | 775,431 | 718,028 | 856,080 | 830,660 | 681,354 | 706,849 | 724,538 | 737,530 |
| 737,530 | 724,538 | 706,849 | 681,354 | 830,660 | 856,080 | 718,028 | 775,431 | 712,367 | 662,105 | 566,375 | 506,305 | 482,472 | 430,746 | 294,544 | 223,852 | 192,075 | 124,304 | 44,333 | 68,228 | 295,811 | 307,316 | 307,049 | 396,018 | 654,206 | 679,694 | 680,012 | 675,793 | 669,056 | 662,999 | 664,178 | 659,338 | 620,515 | 589,193 | 614,606 | 644,370 | 770,957 | 821,463 | 858,906 | 880,611 | 863,442 | 616,185 | 622,806 | 537,712 | 546,517 | 563,370 | 568,965 | 567,012 | 556,665 | 559,167 | 587,440 | 584,759 | 570,135 | 542,039 | 510,798 | 492,763 | 473,640 | 451,072 | 429,178 | 416,317 | 399,188 | 379,896 | 346,111 | 334,372 | 348,190 | 326,648 | 277,061 | 265,158 | 250,856 | 234,250 | 204,056 | 189,032 | 192,371 | 176,853 | 164,922 | 157,410 | 155,124 | 139,888 | 130,928 | 123,687 | 122,319 | 108,561 | 98,772 | 92,454 | 88,823 | 82,031 | 73,730 | 70,320 | 67,682 | 64,283 | 59,299 | 56,046 | 46,357 | 77,009 | 67,519 |
---|
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 | 3,046 | 3,095 | 5,241 | 4,191 | 5,777 | 7,597 | -5,426 | -3,968 | 1,971 | -943 | -9,483 | -7,901 | -9,615 | -8,827 | -11,239 | -10,180 | -7,411 | -3,155 | -2,033 | 0 | 910,190 | 8,838 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 8,838 | 910,190 | 0 | -2,033 | -3,155 | -7,411 | -10,180 | -11,239 | -8,827 | -9,615 | -7,901 | -9,483 | -943 | 1,971 | -3,968 | -5,426 | 7,597 | 5,777 | 4,191 | 5,241 | 3,095 | 3,046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|