> Total Assets | 459,832 | 694,165 | 757,861 | 745,244 | 780,590 | 895,702 | 1,021,668 | 1,143,581 | 1,143,746 | 1,102,884 | 1,084,676 | 1,068,860 | 1,116,881 | 1,057,082 | 1,055,327 | 1,131,824 | 1,192,996 | 1,345,138 | 1,275,907 | 1,266,133 | 975,830 | 878,388 | 855,809 | 841,778 | 633,616 | 631,205 | 493,264 | 485,116 | 417,211 | 481,014 | 563,660 | 634,975 | 719,769 | 918,956 | 902,265 | 950,650 | 1,003,463 | 1,124,241 | 1,531,214 | 1,814,297 | 1,905,753 | 2,088,717 | 2,338,635 | 2,443,338 | 2,508,802 | 2,911,764 | 3,012,660 | 2,833,954 | 2,783,508 | 2,812,730 | 3,016,498 | 2,885,213 | 2,780,357 | 2,854,070 | 2,846,689 | 2,906,061 | 2,899,080 | 3,218,627 | 3,398,971 | 3,448,626 | 3,533,170 | 3,454,971 | 3,388,793 | 3,499,278 | 3,447,614 | 3,381,705 | 3,407,962 | 3,427,867 | 3,136,895 | 3,263,282 | 3,433,901 | 3,556,344 | 3,616,329 | 3,754,936 | 3,876,958 | 3,985,548 | 3,886,967 | 4,052,843 | 3,995,467 | 4,132,523 | 4,254,578 | 4,212,612 | 4,103,637 | 4,479,219 | 4,448,302 | 4,620,669 | 4,704,916 | 4,644,654 | 4,701,275 | 4,609,217 | 4,803,192 | 4,691,134 | 5,093,001 | 5,015,731 | 5,240,429 | 5,293,599 | 5,432,648 | 5,472,279 | 5,589,806 | 5,698,188 |
| 5,698,188 | 5,589,806 | 5,472,279 | 5,432,648 | 5,293,599 | 5,240,429 | 5,015,731 | 5,093,001 | 4,691,134 | 4,803,192 | 4,609,217 | 4,701,275 | 4,644,654 | 4,704,916 | 4,620,669 | 4,448,302 | 4,479,219 | 4,103,637 | 4,212,612 | 4,254,578 | 4,132,523 | 3,995,467 | 4,052,843 | 3,886,967 | 3,985,548 | 3,876,958 | 3,754,936 | 3,616,329 | 3,556,344 | 3,433,901 | 3,263,282 | 3,136,895 | 3,427,867 | 3,407,962 | 3,381,705 | 3,447,614 | 3,499,278 | 3,388,793 | 3,454,971 | 3,533,170 | 3,448,626 | 3,398,971 | 3,218,627 | 2,899,080 | 2,906,061 | 2,846,689 | 2,854,070 | 2,780,357 | 2,885,213 | 3,016,498 | 2,812,730 | 2,783,508 | 2,833,954 | 3,012,660 | 2,911,764 | 2,508,802 | 2,443,338 | 2,338,635 | 2,088,717 | 1,905,753 | 1,814,297 | 1,531,214 | 1,124,241 | 1,003,463 | 950,650 | 902,265 | 918,956 | 719,769 | 634,975 | 563,660 | 481,014 | 417,211 | 485,116 | 493,264 | 631,205 | 633,616 | 841,778 | 855,809 | 878,388 | 975,830 | 1,266,133 | 1,275,907 | 1,345,138 | 1,192,996 | 1,131,824 | 1,055,327 | 1,057,082 | 1,116,881 | 1,068,860 | 1,084,676 | 1,102,884 | 1,143,746 | 1,143,581 | 1,021,668 | 895,702 | 780,590 | 745,244 | 757,861 | 694,165 | 459,832 |
---|
> Total Current Assets | 265,119 | 423,373 | 395,945 | 370,547 | 391,506 | 401,548 | 520,755 | 611,813 | 565,841 | 523,705 | 502,818 | 480,905 | 420,434 | 375,298 | 353,397 | 445,603 | 483,976 | 639,827 | 569,919 | 584,842 | 432,524 | 344,539 | 333,756 | 288,848 | 195,036 | 200,818 | 80,607 | 80,848 | 176,410 | 240,043 | 325,474 | 401,137 | 407,912 | 618,275 | 609,614 | 665,785 | 504,341 | 617,107 | 992,617 | 1,211,949 | 1,207,083 | 1,300,268 | 1,517,696 | 1,503,153 | 1,458,690 | 1,637,728 | 1,544,653 | 1,338,678 | 1,225,866 | 1,198,803 | 1,161,837 | 1,041,394 | 964,143 | 1,020,353 | 993,234 | 1,047,620 | 942,590 | 1,209,466 | 1,341,669 | 1,351,388 | 1,395,965 | 1,278,401 | 1,200,450 | 1,332,186 | 1,280,383 | 1,229,264 | 1,274,347 | 1,313,032 | 1,033,878 | 1,168,940 | 1,313,819 | 1,441,419 | 1,490,500 | 1,630,018 | 1,785,222 | 1,872,188 | 1,743,195 | 1,904,572 | 1,827,022 | 1,954,430 | 2,082,402 | 2,052,611 | 1,948,525 | 2,322,572 | 2,314,382 | 2,502,511 | 2,603,826 | 2,585,048 | 2,635,654 | 2,560,577 | 2,772,737 | 2,702,864 | 3,165,946 | 3,105,121 | 3,346,250 | 3,409,899 | 3,561,771 | 3,609,004 | 3,725,859 | 3,856,390 |
| 3,856,390 | 3,725,859 | 3,609,004 | 3,561,771 | 3,409,899 | 3,346,250 | 3,105,121 | 3,165,946 | 2,702,864 | 2,772,737 | 2,560,577 | 2,635,654 | 2,585,048 | 2,603,826 | 2,502,511 | 2,314,382 | 2,322,572 | 1,948,525 | 2,052,611 | 2,082,402 | 1,954,430 | 1,827,022 | 1,904,572 | 1,743,195 | 1,872,188 | 1,785,222 | 1,630,018 | 1,490,500 | 1,441,419 | 1,313,819 | 1,168,940 | 1,033,878 | 1,313,032 | 1,274,347 | 1,229,264 | 1,280,383 | 1,332,186 | 1,200,450 | 1,278,401 | 1,395,965 | 1,351,388 | 1,341,669 | 1,209,466 | 942,590 | 1,047,620 | 993,234 | 1,020,353 | 964,143 | 1,041,394 | 1,161,837 | 1,198,803 | 1,225,866 | 1,338,678 | 1,544,653 | 1,637,728 | 1,458,690 | 1,503,153 | 1,517,696 | 1,300,268 | 1,207,083 | 1,211,949 | 992,617 | 617,107 | 504,341 | 665,785 | 609,614 | 618,275 | 407,912 | 401,137 | 325,474 | 240,043 | 176,410 | 80,848 | 80,607 | 200,818 | 195,036 | 288,848 | 333,756 | 344,539 | 432,524 | 584,842 | 569,919 | 639,827 | 483,976 | 445,603 | 353,397 | 375,298 | 420,434 | 480,905 | 502,818 | 523,705 | 565,841 | 611,813 | 520,755 | 401,548 | 391,506 | 370,547 | 395,945 | 423,373 | 265,119 |
---|
Cash And Cash Equivalents | 15,097 | 152,135 | 71,522 | 27,812 | 31,047 | 22,970 | 68,001 | 173,509 | 189,436 | 189,813 | 184,674 | 168,423 | 115,878 | 80,994 | 51,519 | 91,095 | 118,073 | 173,263 | 126,556 | 112,433 | 98,426 | 46,239 | 12,147 | 1,072 | 237 | 433 | 261 | 346 | 33,878 | 72,928 | 167,045 | 219,426 | 252,754 | 377,127 | 330,398 | 420,872 | 293,067 | 461,002 | 819,979 | 1,074,755 | 1,081,584 | 1,105,802 | 1,256,381 | 1,317,331 | 1,225,790 | 1,358,605 | 1,242,200 | 1,047,312 | 981,557 | 626,220 | 735,683 | 657,434 | 628,601 | 603,294 | 499,745 | 460,967 | 377,742 | 446,420 | 553,909 | 554,443 | 622,870 | 453,143 | 420,151 | 551,414 | 510,451 | 465,469 | 528,043 | 552,275 | 371,282 | 401,788 | 560,766 | 677,103 | 725,346 | 663,943 | 644,547 | 955,582 | 988,075 | 935,287 | 873,185 | 1,096,648 | 1,093,528 | 1,145,959 | 976,969 | 1,194,022 | 1,306,501 | 1,402,461 | 1,440,359 | 1,525,445 | 1,508,780 | 1,443,995 | 1,470,922 | 1,443,920 | 1,757,898 | 1,763,912 | 1,937,704 | 2,003,906 | 2,114,015 | 2,277,465 | 2,186,354 | 2,336,600 |
| 2,336,600 | 2,186,354 | 2,277,465 | 2,114,015 | 2,003,906 | 1,937,704 | 1,763,912 | 1,757,898 | 1,443,920 | 1,470,922 | 1,443,995 | 1,508,780 | 1,525,445 | 1,440,359 | 1,402,461 | 1,306,501 | 1,194,022 | 976,969 | 1,145,959 | 1,093,528 | 1,096,648 | 873,185 | 935,287 | 988,075 | 955,582 | 644,547 | 663,943 | 725,346 | 677,103 | 560,766 | 401,788 | 371,282 | 552,275 | 528,043 | 465,469 | 510,451 | 551,414 | 420,151 | 453,143 | 622,870 | 554,443 | 553,909 | 446,420 | 377,742 | 460,967 | 499,745 | 603,294 | 628,601 | 657,434 | 735,683 | 626,220 | 981,557 | 1,047,312 | 1,242,200 | 1,358,605 | 1,225,790 | 1,317,331 | 1,256,381 | 1,105,802 | 1,081,584 | 1,074,755 | 819,979 | 461,002 | 293,067 | 420,872 | 330,398 | 377,127 | 252,754 | 219,426 | 167,045 | 72,928 | 33,878 | 346 | 261 | 433 | 237 | 1,072 | 12,147 | 46,239 | 98,426 | 112,433 | 126,556 | 173,263 | 118,073 | 91,095 | 51,519 | 80,994 | 115,878 | 168,423 | 184,674 | 189,813 | 189,436 | 173,509 | 68,001 | 22,970 | 31,047 | 27,812 | 71,522 | 152,135 | 15,097 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 960 | 960 | 1,088 | 1,088 | 840 | 840 | 1,043 | 1,043 | 1,177 | 1,177 | 1,177 | 1,177 | 1,177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27 | -29 | -25 | -23 | -336 | -336 | -336 | -336 | -336 | -336 | -10 | -10 | 0 | 0 | -4 | 0 | -87 | -13 | -13 | -13 | -15 | -8 | 0 | -17,571 | -18,223 | -17,859 | -17,505 | -17,139 | -16,774 | -16,409 | -16,044 | -15,706 | 0 | 0 | -10,441 | 0 | -13,681 | 0 | -15,576 | 0 | -12,504 | 1,165,814 | -11,139 | 0 | -10,820 | 0 | -11,335 | 683,401 | 697,648 | -10,773 | -10,625 | -10,477 | -868 | -856 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | -856 | -868 | -10,477 | -10,625 | -10,773 | 697,648 | 683,401 | -11,335 | 0 | -10,820 | 0 | -11,139 | 1,165,814 | -12,504 | 0 | -15,576 | 0 | -13,681 | 0 | -10,441 | 0 | 0 | -15,706 | -16,044 | -16,409 | -16,774 | -17,139 | -17,505 | -17,859 | -18,223 | -17,571 | 0 | -8 | -15 | -13 | -13 | -13 | -87 | 0 | -4 | 0 | 0 | -10 | -10 | -336 | -336 | -336 | -336 | -336 | -336 | -23 | -25 | -29 | -27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,177 | 1,177 | 1,177 | 1,177 | 1,177 | 1,043 | 1,043 | 840 | 840 | 1,088 | 1,088 | 960 | 960 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 0 | 39,830 | 29,710 | 98,975 | 258,467 | 210,520 | 167,954 | 127,375 | 124,810 | 142,410 | 101,212 | 225,621 | 248,189 | 265,636 | 313,171 | 273,050 | 507,225 | 430,263 | 383,707 | 414,575 | 329,230 | 244,923 | 245,319 | 70,166 | 70,500 | 51,844 | 62,098 | 37,497 | 64,551 | 32,891 | 58,127 | 81,399 | 56,040 | 29,170 | 8,284 | 23,646 | 21,596 | 13,270 | 106,616 | 161,535 | 21,609 | 68,101 | 36,886 | 29,287 | 24,654 | 34,336 | 495,865 | 90,279 | 76,097 | 68,351 | 80,136 | 107,483 | 89,787 | 84,383 | 193,577 | 225,529 | 239,016 | 231,514 | 270,553 | 253,756 | 244,655 | 296,173 | 260,418 | 223,540 | 239,555 | 203,295 | 258,360 | 273,052 | 279,520 | 275,249 | 458,642 | 608,811 | 485,122 | 344,979 | 527,806 | 557,619 | 460,727 | 557,356 | 405,986 | 546,577 | 635,641 | 509,204 | 545,193 | 703,568 | 630,932 | 633,245 | 673,867 | 789,368 | 767,273 | 930,426 | 873,232 | 855,675 | 848,688 | 855,868 | 684,462 | 312,504 | 397,787 |
| 397,787 | 312,504 | 684,462 | 855,868 | 848,688 | 855,675 | 873,232 | 930,426 | 767,273 | 789,368 | 673,867 | 633,245 | 630,932 | 703,568 | 545,193 | 509,204 | 635,641 | 546,577 | 405,986 | 557,356 | 460,727 | 557,619 | 527,806 | 344,979 | 485,122 | 608,811 | 458,642 | 275,249 | 279,520 | 273,052 | 258,360 | 203,295 | 239,555 | 223,540 | 260,418 | 296,173 | 244,655 | 253,756 | 270,553 | 231,514 | 239,016 | 225,529 | 193,577 | 84,383 | 89,787 | 107,483 | 80,136 | 68,351 | 76,097 | 90,279 | 495,865 | 34,336 | 24,654 | 29,287 | 36,886 | 68,101 | 21,609 | 161,535 | 106,616 | 13,270 | 21,596 | 23,646 | 8,284 | 29,170 | 56,040 | 81,399 | 58,127 | 32,891 | 64,551 | 37,497 | 62,098 | 51,844 | 70,500 | 70,166 | 245,319 | 244,923 | 329,230 | 414,575 | 383,707 | 430,263 | 507,225 | 273,050 | 313,171 | 265,636 | 248,189 | 225,621 | 101,212 | 142,410 | 124,810 | 127,375 | 167,954 | 210,520 | 258,467 | 98,975 | 29,710 | 39,830 | 0 | 0 | 0 | 0 |
---|
Inventory | 69,237 | 76,516 | 190,597 | 186,477 | 188,173 | 217,442 | 187,450 | 211,992 | 208,295 | 202,308 | 212,777 | 209,164 | 160,875 | 191,820 | 74,383 | 104,516 | 98,728 | 151,516 | 168,857 | 166,328 | 52,640 | 42,216 | 42,073 | 51,762 | 24,527 | 30,119 | 28,448 | 28,441 | 90,755 | 105,192 | 121,202 | 120,471 | 122,395 | 183,295 | 198,324 | 190,505 | 183,041 | 148,764 | 150,536 | 116,751 | 113,022 | 124,498 | 172,428 | 166,304 | 165,674 | 244,230 | 273,725 | 268,626 | 212,282 | 279,372 | 337,243 | 310,671 | 262,785 | 333,430 | 376,135 | 487,910 | 474,432 | 570,882 | 561,043 | 556,691 | 539,422 | 551,729 | 524,754 | 534,651 | 467,959 | 501,760 | 522,695 | 513,646 | 455,426 | 508,547 | 479,509 | 484,187 | 488,828 | 511,195 | 531,856 | 439,622 | 408,850 | 440,566 | 394,337 | 395,553 | 425,981 | 497,944 | 420,872 | 492,193 | 492,517 | 534,028 | 439,104 | 406,561 | 484,655 | 440,643 | 508,587 | 491,586 | 468,940 | 465,590 | 550,873 | 545,058 | 565,513 | 612,810 | 613,160 | 676,676 |
| 676,676 | 613,160 | 612,810 | 565,513 | 545,058 | 550,873 | 465,590 | 468,940 | 491,586 | 508,587 | 440,643 | 484,655 | 406,561 | 439,104 | 534,028 | 492,517 | 492,193 | 420,872 | 497,944 | 425,981 | 395,553 | 394,337 | 440,566 | 408,850 | 439,622 | 531,856 | 511,195 | 488,828 | 484,187 | 479,509 | 508,547 | 455,426 | 513,646 | 522,695 | 501,760 | 467,959 | 534,651 | 524,754 | 551,729 | 539,422 | 556,691 | 561,043 | 570,882 | 474,432 | 487,910 | 376,135 | 333,430 | 262,785 | 310,671 | 337,243 | 279,372 | 212,282 | 268,626 | 273,725 | 244,230 | 165,674 | 166,304 | 172,428 | 124,498 | 113,022 | 116,751 | 150,536 | 148,764 | 183,041 | 190,505 | 198,324 | 183,295 | 122,395 | 120,471 | 121,202 | 105,192 | 90,755 | 28,441 | 28,448 | 30,119 | 24,527 | 51,762 | 42,073 | 42,216 | 52,640 | 166,328 | 168,857 | 151,516 | 98,728 | 104,516 | 74,383 | 191,820 | 160,875 | 209,164 | 212,777 | 202,308 | 208,295 | 211,992 | 187,450 | 217,442 | 188,173 | 186,477 | 190,597 | 76,516 | 69,237 |
---|
Other Current Assets | 180,785 | 194,722 | 133,826 | 156,258 | 132,456 | 131,425 | 166,329 | -32,155 | -43,370 | -37,331 | -23,096 | -22,580 | 432 | 432 | 831 | 760 | 361 | 699 | 279 | -202,320 | -149,983 | -127,622 | -135,038 | -93,216 | -74,651 | -75,054 | -18,268 | -18,439 | -67 | -174 | -269 | -3,311 | -129 | -274 | -508 | -1,631 | -936 | -943 | -1,544 | -1,153 | -793 | -36,647 | -72,647 | -2,091 | -874 | -1,994 | -559 | -1,913 | -2,309 | -202,654 | -1,367 | -2,809 | 4,406 | 3,493 | 9,871 | 8,956 | 6,033 | -1,412 | 1,188 | 1,239 | 2,159 | 2,976 | 1,788 | 1,466 | 5,799 | 1,617 | 69 | 7,556 | 3,875 | 245 | 492 | 609 | 1,077 | -3,762 | 8 | -8,137 | 1,291 | 913 | 1,881 | 1,501 | 5,536 | 2,723 | 4,108 | 716 | 6,159 | 566,022 | 724,362 | 653,042 | 8,973 | 2,072 | 3,859 | 85 | 8,681 | 2,388 | 1,999 | 12,247 | 26,375 | 34,267 | 9,555 | 16,797 |
| 16,797 | 9,555 | 34,267 | 26,375 | 12,247 | 1,999 | 2,388 | 8,681 | 85 | 3,859 | 2,072 | 8,973 | 653,042 | 724,362 | 566,022 | 6,159 | 716 | 4,108 | 2,723 | 5,536 | 1,501 | 1,881 | 913 | 1,291 | -8,137 | 8 | -3,762 | 1,077 | 609 | 492 | 245 | 3,875 | 7,556 | 69 | 1,617 | 5,799 | 1,466 | 1,788 | 2,976 | 2,159 | 1,239 | 1,188 | -1,412 | 6,033 | 8,956 | 9,871 | 3,493 | 4,406 | -2,809 | -1,367 | -202,654 | -2,309 | -1,913 | -559 | -1,994 | -874 | -2,091 | -72,647 | -36,647 | -793 | -1,153 | -1,544 | -943 | -936 | -1,631 | -508 | -274 | -129 | -3,311 | -269 | -174 | -67 | -18,439 | -18,268 | -75,054 | -74,651 | -93,216 | -135,038 | -127,622 | -149,983 | -202,320 | 279 | 699 | 361 | 760 | 831 | 432 | 432 | -22,580 | -23,096 | -37,331 | -43,370 | -32,155 | 166,329 | 131,425 | 132,456 | 156,258 | 133,826 | 194,722 | 180,785 |
---|
> Long-term Assets | 194,713 | 270,792 | 361,916 | 374,697 | 389,084 | 494,155 | 500,912 | 531,769 | 577,905 | 579,179 | 581,858 | 587,955 | 696,447 | 681,784 | 701,930 | 686,221 | 709,020 | 705,311 | 705,988 | 681,290 | 543,306 | 533,848 | 522,053 | 552,930 | 438,580 | 430,387 | 412,657 | 404,267 | 240,801 | 240,971 | 238,186 | 233,839 | 311,857 | 300,682 | 292,652 | 284,865 | 499,122 | 507,134 | 538,597 | 602,348 | 698,670 | 788,449 | 820,938 | 940,185 | 1,050,112 | 1,274,036 | 1,468,007 | 1,495,275 | 1,557,642 | 1,613,928 | 1,854,661 | 1,843,819 | 1,816,214 | 1,833,717 | 1,853,455 | 1,858,441 | 1,956,490 | 2,009,161 | 2,057,302 | 2,097,238 | 2,137,205 | 2,176,570 | 2,188,343 | 2,167,093 | 2,167,231 | 2,152,441 | 2,133,614 | 2,114,835 | 2,103,017 | 2,094,343 | 2,120,082 | 2,114,926 | 2,125,829 | 2,124,918 | 2,091,736 | 2,113,360 | 2,143,772 | 2,148,271 | 2,168,446 | 2,178,094 | 2,172,176 | 2,160,001 | 2,155,111 | 2,156,647 | 2,133,920 | 2,118,158 | 2,101,090 | 2,059,606 | 2,065,621 | 2,048,640 | 2,030,455 | 1,988,269 | 1,927,055 | 1,910,610 | 1,894,179 | 1,883,700 | 1,870,877 | 1,863,276 | 1,863,947 | 1,841,798 |
| 1,841,798 | 1,863,947 | 1,863,276 | 1,870,877 | 1,883,700 | 1,894,179 | 1,910,610 | 1,927,055 | 1,988,269 | 2,030,455 | 2,048,640 | 2,065,621 | 2,059,606 | 2,101,090 | 2,118,158 | 2,133,920 | 2,156,647 | 2,155,111 | 2,160,001 | 2,172,176 | 2,178,094 | 2,168,446 | 2,148,271 | 2,143,772 | 2,113,360 | 2,091,736 | 2,124,918 | 2,125,829 | 2,114,926 | 2,120,082 | 2,094,343 | 2,103,017 | 2,114,835 | 2,133,614 | 2,152,441 | 2,167,231 | 2,167,093 | 2,188,343 | 2,176,570 | 2,137,205 | 2,097,238 | 2,057,302 | 2,009,161 | 1,956,490 | 1,858,441 | 1,853,455 | 1,833,717 | 1,816,214 | 1,843,819 | 1,854,661 | 1,613,928 | 1,557,642 | 1,495,275 | 1,468,007 | 1,274,036 | 1,050,112 | 940,185 | 820,938 | 788,449 | 698,670 | 602,348 | 538,597 | 507,134 | 499,122 | 284,865 | 292,652 | 300,682 | 311,857 | 233,839 | 238,186 | 240,971 | 240,801 | 404,267 | 412,657 | 430,387 | 438,580 | 552,930 | 522,053 | 533,848 | 543,306 | 681,290 | 705,988 | 705,311 | 709,020 | 686,221 | 701,930 | 681,784 | 696,447 | 587,955 | 581,858 | 579,179 | 577,905 | 531,769 | 500,912 | 494,155 | 389,084 | 374,697 | 361,916 | 270,792 | 194,713 |
---|
Property Plant Equipment | 152,528 | 229,331 | 320,607 | 334,118 | 347,229 | 382,977 | 386,356 | 372,114 | 405,968 | 406,619 | 409,633 | 416,327 | 451,449 | 378,442 | 454,493 | 439,160 | 518,071 | 513,984 | 515,526 | 491,408 | 401,084 | 392,085 | 382,901 | 373,515 | 350,405 | 342,212 | 334,452 | 326,417 | 177,776 | 176,857 | 173,053 | 169,042 | 169,582 | 164,804 | 164,695 | 162,257 | 346,425 | 362,639 | 405,086 | 486,387 | 581,721 | 672,001 | 663,678 | 667,188 | 701,191 | 929,766 | 1,113,669 | 1,141,656 | 1,193,123 | 1,263,326 | 1,305,783 | 1,294,400 | 1,245,007 | 1,259,348 | 1,285,838 | 1,282,965 | 1,323,467 | 1,363,350 | 1,396,088 | 1,425,745 | 1,482,830 | 1,516,941 | 1,518,125 | 1,502,492 | 1,499,589 | 1,467,411 | 1,435,985 | 1,405,701 | 1,375,475 | 1,350,140 | 1,343,147 | 1,320,224 | 1,308,407 | 1,296,622 | 1,285,953 | 1,294,283 | 1,284,015 | 1,270,422 | 1,259,856 | 1,254,377 | 1,238,224 | 1,216,630 | 1,186,524 | 1,176,449 | 1,158,456 | 1,136,773 | 1,110,133 | 1,094,606 | 1,078,048 | 1,051,175 | 1,023,215 | 974,822 | 930,195 | 904,472 | 887,575 | 864,740 | 830,404 | 824,050 | 810,508 | 802,778 |
| 802,778 | 810,508 | 824,050 | 830,404 | 864,740 | 887,575 | 904,472 | 930,195 | 974,822 | 1,023,215 | 1,051,175 | 1,078,048 | 1,094,606 | 1,110,133 | 1,136,773 | 1,158,456 | 1,176,449 | 1,186,524 | 1,216,630 | 1,238,224 | 1,254,377 | 1,259,856 | 1,270,422 | 1,284,015 | 1,294,283 | 1,285,953 | 1,296,622 | 1,308,407 | 1,320,224 | 1,343,147 | 1,350,140 | 1,375,475 | 1,405,701 | 1,435,985 | 1,467,411 | 1,499,589 | 1,502,492 | 1,518,125 | 1,516,941 | 1,482,830 | 1,425,745 | 1,396,088 | 1,363,350 | 1,323,467 | 1,282,965 | 1,285,838 | 1,259,348 | 1,245,007 | 1,294,400 | 1,305,783 | 1,263,326 | 1,193,123 | 1,141,656 | 1,113,669 | 929,766 | 701,191 | 667,188 | 663,678 | 672,001 | 581,721 | 486,387 | 405,086 | 362,639 | 346,425 | 162,257 | 164,695 | 164,804 | 169,582 | 169,042 | 173,053 | 176,857 | 177,776 | 326,417 | 334,452 | 342,212 | 350,405 | 373,515 | 382,901 | 392,085 | 401,084 | 491,408 | 515,526 | 513,984 | 518,071 | 439,160 | 454,493 | 378,442 | 451,449 | 416,327 | 409,633 | 406,619 | 405,968 | 372,114 | 386,356 | 382,977 | 347,229 | 334,118 | 320,607 | 229,331 | 152,528 |
---|
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 | 529,446 | 541,109 | 553,175 | 567,883 | 584,647 | 595,439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 595,439 | 584,647 | 567,883 | 553,175 | 541,109 | 529,446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 41,708 | 41,092 | 41,049 | 40,427 | 41,810 | 41,098 | 40,476 | 39,855 | 49,391 | 48,994 | 48,596 | 48,223 | 48,000 | 41,561 | 50,846 | 50,470 | 51,316 | 51,694 | 50,896 | 50,432 | 41,121 | 40,697 | 40,272 | 39,435 | 39,023 | 39,023 | 31,579 | 31,224 | 63,024 | 64,114 | 65,133 | 64,797 | 64,455 | 64,119 | 63,783 | 63,446 | 95,852 | 95,352 | 94,851 | 94,350 | 93,850 | 93,349 | 92,848 | 136,585 | 135,862 | 135,142 | 134,424 | 133,705 | 132,987 | 132,268 | 131,550 | 130,831 | 130,112 | 129,394 | 128,675 | 127,957 | 173,016 | 175,890 | 174,920 | 175,258 | 174,272 | 173,287 | 172,295 | 171,304 | 174,106 | 161,976 | 164,289 | 163,354 | 167,514 | 172,692 | 171,770 | 177,086 | 176,689 | 176,660 | 194,070 | 195,842 | 202,118 | 204,095 | 215,933 | 220,019 | 213,414 | 212,393 | 218,943 | 217,617 | 215,670 | 213,830 | 186,716 | 185,057 | 175,981 | 174,375 | 172,768 | 171,162 | 169,509 | 167,902 | 167,278 | 165,665 | 151,371 | 162,392 | 160,756 | 159,131 |
| 159,131 | 160,756 | 162,392 | 151,371 | 165,665 | 167,278 | 167,902 | 169,509 | 171,162 | 172,768 | 174,375 | 175,981 | 185,057 | 186,716 | 213,830 | 215,670 | 217,617 | 218,943 | 212,393 | 213,414 | 220,019 | 215,933 | 204,095 | 202,118 | 195,842 | 194,070 | 176,660 | 176,689 | 177,086 | 171,770 | 172,692 | 167,514 | 163,354 | 164,289 | 161,976 | 174,106 | 171,304 | 172,295 | 173,287 | 174,272 | 175,258 | 174,920 | 175,890 | 173,016 | 127,957 | 128,675 | 129,394 | 130,112 | 130,831 | 131,550 | 132,268 | 132,987 | 133,705 | 134,424 | 135,142 | 135,862 | 136,585 | 92,848 | 93,349 | 93,850 | 94,350 | 94,851 | 95,352 | 95,852 | 63,446 | 63,783 | 64,119 | 64,455 | 64,797 | 65,133 | 64,114 | 63,024 | 31,224 | 31,579 | 39,023 | 39,023 | 39,435 | 40,272 | 40,697 | 41,121 | 50,432 | 50,896 | 51,694 | 51,316 | 50,470 | 50,846 | 41,561 | 48,000 | 48,223 | 48,596 | 48,994 | 49,391 | 39,855 | 40,476 | 41,098 | 41,810 | 40,427 | 41,049 | 41,092 | 41,708 |
---|
Long-term Assets Other | 477 | 369 | 260 | 152 | 44 | 70,080 | 74,080 | 119,800 | 960 | 960 | 1,152 | 27 | 840 | 840 | -90 | -34 | 1,511 | -21 | 192 | 1,435 | 1,377 | 101,067 | 98,880 | 139,980 | 49,152 | 49,152 | 46,627 | 46,627 | 0 | 0 | 0 | 0 | 0 | -15 | -1 | -1 | -56 | -56 | -56 | -56 | -69 | -68 | -27 | -29 | -25 | -23 | -336 | -336 | -336 | -336 | -336 | -336 | -10 | -10 | 0 | 0 | -4 | 0 | -87 | -13 | -13 | -13 | -15 | -8 | 0 | 0 | 0 | -1 | -12 | -11 | -11 | -11 | -11 | -38 | 529,446 | 541,109 | -426 | 577,808 | -5 | 608,945 | -2,080 | 622,554 | -1,736 | 1,176,449 | -407 | 652,785 | -359 | 673,657 | -132 | 694,471 | 708,570 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 708,570 | 694,471 | -132 | 673,657 | -359 | 652,785 | -407 | 1,176,449 | -1,736 | 622,554 | -2,080 | 608,945 | -5 | 577,808 | -426 | 541,109 | 529,446 | -38 | -11 | -11 | -11 | -11 | -12 | -1 | 0 | 0 | 0 | -8 | -15 | -13 | -13 | -13 | -87 | 0 | -4 | 0 | 0 | -10 | -10 | -336 | -336 | -336 | -336 | -336 | -336 | -23 | -25 | -29 | -27 | -68 | -69 | -56 | -56 | -56 | -56 | -1 | -1 | -15 | 0 | 0 | 0 | 0 | 0 | 46,627 | 46,627 | 49,152 | 49,152 | 139,980 | 98,880 | 101,067 | 1,377 | 1,435 | 192 | -21 | 1,511 | -34 | -90 | 840 | 840 | 27 | 1,152 | 960 | 960 | 119,800 | 74,080 | 70,080 | 44 | 152 | 260 | 369 | 477 |
---|
> Total Liabilities | 294,061 | 271,730 | 326,630 | 314,919 | 298,896 | 381,229 | 494,011 | 430,362 | 487,216 | 449,835 | 415,390 | 389,682 | 427,892 | 372,210 | 462,076 | 537,947 | 697,367 | 848,709 | 778,489 | 768,656 | 697,063 | 619,764 | 619,195 | 621,099 | 652,632 | 652,632 | 513,629 | 470,147 | 123,717 | 174,340 | 234,437 | 294,789 | 271,358 | 450,580 | 412,227 | 444,395 | 485,854 | 581,273 | 955,590 | 1,183,909 | 1,209,278 | 1,354,493 | 1,568,452 | 1,614,658 | 1,590,632 | 1,949,745 | 2,015,181 | 1,793,728 | 1,666,275 | 1,679,885 | 1,872,753 | 1,727,456 | 1,600,346 | 1,657,391 | 1,647,735 | 1,700,720 | 1,692,904 | 1,994,610 | 2,153,432 | 2,196,972 | 2,275,064 | 2,186,184 | 2,107,161 | 2,215,414 | 2,157,849 | 2,084,394 | 2,100,871 | 2,114,998 | 1,825,018 | 1,947,348 | 2,100,225 | 2,215,932 | 2,281,132 | 2,408,478 | 2,508,238 | 2,600,677 | 2,514,490 | 2,670,606 | 2,582,982 | 2,702,577 | 2,795,584 | 2,739,876 | 2,592,623 | 2,938,034 | 2,882,311 | 3,036,542 | 3,074,512 | 2,978,627 | 3,010,365 | 2,899,097 | 3,037,341 | 2,894,561 | 3,269,306 | 3,169,572 | 3,328,230 | 3,383,272 | 3,248,314 | 3,505,152 | 3,551,818 | 3,668,696 |
| 3,668,696 | 3,551,818 | 3,505,152 | 3,248,314 | 3,383,272 | 3,328,230 | 3,169,572 | 3,269,306 | 2,894,561 | 3,037,341 | 2,899,097 | 3,010,365 | 2,978,627 | 3,074,512 | 3,036,542 | 2,882,311 | 2,938,034 | 2,592,623 | 2,739,876 | 2,795,584 | 2,702,577 | 2,582,982 | 2,670,606 | 2,514,490 | 2,600,677 | 2,508,238 | 2,408,478 | 2,281,132 | 2,215,932 | 2,100,225 | 1,947,348 | 1,825,018 | 2,114,998 | 2,100,871 | 2,084,394 | 2,157,849 | 2,215,414 | 2,107,161 | 2,186,184 | 2,275,064 | 2,196,972 | 2,153,432 | 1,994,610 | 1,692,904 | 1,700,720 | 1,647,735 | 1,657,391 | 1,600,346 | 1,727,456 | 1,872,753 | 1,679,885 | 1,666,275 | 1,793,728 | 2,015,181 | 1,949,745 | 1,590,632 | 1,614,658 | 1,568,452 | 1,354,493 | 1,209,278 | 1,183,909 | 955,590 | 581,273 | 485,854 | 444,395 | 412,227 | 450,580 | 271,358 | 294,789 | 234,437 | 174,340 | 123,717 | 470,147 | 513,629 | 652,632 | 652,632 | 621,099 | 619,195 | 619,764 | 697,063 | 768,656 | 778,489 | 848,709 | 697,367 | 537,947 | 462,076 | 372,210 | 427,892 | 389,682 | 415,390 | 449,835 | 487,216 | 430,362 | 494,011 | 381,229 | 298,896 | 314,919 | 326,630 | 271,730 | 294,061 |
---|
> Total Current Liabilities | 294,061 | 271,730 | 326,630 | 329,374 | 313,946 | 396,573 | 494,011 | 430,362 | 487,216 | 449,835 | 415,390 | 389,682 | 424,892 | 369,210 | 459,076 | 534,947 | 697,017 | 848,359 | 778,139 | 768,306 | 696,713 | 619,414 | 618,845 | 620,749 | 652,282 | 661,909 | 513,279 | 469,797 | 123,717 | 174,340 | 234,437 | 294,789 | 271,358 | 450,580 | 412,227 | 444,395 | 485,854 | 581,273 | 955,590 | 1,183,909 | 1,205,005 | 1,350,220 | 1,564,162 | 1,610,368 | 1,543,380 | 1,902,493 | 1,967,098 | 1,746,721 | 1,576,282 | 1,590,430 | 1,782,782 | 1,638,023 | 1,511,849 | 1,569,432 | 1,560,527 | 1,613,991 | 1,606,709 | 1,909,191 | 2,061,384 | 2,098,911 | 2,181,333 | 2,094,788 | 2,012,992 | 2,118,946 | 2,023,334 | 1,953,268 | 1,961,880 | 1,943,164 | 1,653,725 | 1,779,833 | 1,936,620 | 2,056,699 | 2,119,663 | 2,249,058 | 2,349,067 | 2,443,953 | 2,343,183 | 2,464,893 | 2,378,795 | 2,494,158 | 2,594,054 | 2,502,155 | 2,313,774 | 2,629,737 | 2,583,259 | 2,715,221 | 2,723,563 | 2,646,394 | 2,726,670 | 2,610,981 | 2,750,234 | 2,626,750 | 2,942,459 | 2,844,687 | 3,012,074 | 3,077,715 | 3,172,566 | 3,194,743 | 3,260,733 | 3,354,783 |
| 3,354,783 | 3,260,733 | 3,194,743 | 3,172,566 | 3,077,715 | 3,012,074 | 2,844,687 | 2,942,459 | 2,626,750 | 2,750,234 | 2,610,981 | 2,726,670 | 2,646,394 | 2,723,563 | 2,715,221 | 2,583,259 | 2,629,737 | 2,313,774 | 2,502,155 | 2,594,054 | 2,494,158 | 2,378,795 | 2,464,893 | 2,343,183 | 2,443,953 | 2,349,067 | 2,249,058 | 2,119,663 | 2,056,699 | 1,936,620 | 1,779,833 | 1,653,725 | 1,943,164 | 1,961,880 | 1,953,268 | 2,023,334 | 2,118,946 | 2,012,992 | 2,094,788 | 2,181,333 | 2,098,911 | 2,061,384 | 1,909,191 | 1,606,709 | 1,613,991 | 1,560,527 | 1,569,432 | 1,511,849 | 1,638,023 | 1,782,782 | 1,590,430 | 1,576,282 | 1,746,721 | 1,967,098 | 1,902,493 | 1,543,380 | 1,610,368 | 1,564,162 | 1,350,220 | 1,205,005 | 1,183,909 | 955,590 | 581,273 | 485,854 | 444,395 | 412,227 | 450,580 | 271,358 | 294,789 | 234,437 | 174,340 | 123,717 | 469,797 | 513,279 | 661,909 | 652,282 | 620,749 | 618,845 | 619,414 | 696,713 | 768,306 | 778,139 | 848,359 | 697,017 | 534,947 | 459,076 | 369,210 | 424,892 | 389,682 | 415,390 | 449,835 | 487,216 | 430,362 | 494,011 | 396,573 | 313,946 | 329,374 | 326,630 | 271,730 | 294,061 |
---|
Short-term Debt | 61,050 | 25,000 | 25,000 | 23,000 | 25,500 | 98,570 | 202,620 | 182,620 | 72,970 | 72,970 | 112,970 | 72,970 | 69,970 | 119,970 | 176,970 | 233,970 | 213,570 | 213,570 | 260,570 | 292,570 | 282,170 | 281,840 | 322,435 | 321,735 | 321,734 | 321,731 | 193,333 | 193,333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50,000 | 50,000 | 50,000 | 50,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,226 | 8,226 | 7,526 | 3,368 | 4,099 | 4,099 | 4,695 | 4,695 | 941,691 | 964,431 | 0 | 0 |
| 0 | 0 | 964,431 | 941,691 | 4,695 | 4,695 | 4,099 | 4,099 | 3,368 | 7,526 | 8,226 | 8,226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50,000 | 50,000 | 50,000 | 50,000 | 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 | 193,333 | 193,333 | 321,731 | 321,734 | 321,735 | 322,435 | 281,840 | 282,170 | 292,570 | 260,570 | 213,570 | 213,570 | 233,970 | 176,970 | 119,970 | 69,970 | 72,970 | 112,970 | 72,970 | 72,970 | 182,620 | 202,620 | 98,570 | 25,500 | 23,000 | 25,000 | 25,000 | 61,050 |
---|
Accounts payable | 174,194 | 203,401 | 252,184 | 221,157 | 229,132 | 227,223 | 259,229 | 236,500 | 295,003 | 265,569 | 276,925 | 283,111 | 294,412 | 230,537 | 265,705 | 299,530 | 426,303 | 581,427 | 464,059 | 404,954 | 391,088 | 307,861 | 227,346 | 202,994 | 237,241 | 247,082 | 195,916 | 195,760 | 113,558 | 143,673 | 184,247 | 228,439 | 222,785 | 292,735 | 320,527 | 351,787 | 410,291 | 458,860 | 804,281 | 996,935 | 1,056,541 | 1,075,027 | 1,244,504 | 1,275,147 | 1,285,045 | 1,475,112 | 1,507,672 | 1,358,572 | 1,300,900 | 1,260,940 | 1,492,245 | 1,391,245 | 1,289,999 | 1,314,864 | 1,298,597 | 1,384,037 | 1,307,004 | 1,567,927 | 1,634,360 | 1,759,047 | 1,611,196 | 1,522,992 | 1,485,968 | 1,568,967 | 1,457,652 | 1,444,319 | 1,481,434 | 1,506,013 | 1,224,332 | 1,353,842 | 1,451,671 | 1,576,856 | 1,611,727 | 1,672,976 | 1,808,168 | 1,945,858 | 1,897,547 | 1,967,508 | 1,924,705 | 1,998,405 | 2,049,611 | 1,996,350 | 1,822,670 | 2,060,187 | 1,969,781 | 2,099,586 | 2,128,895 | 2,117,079 | 2,075,529 | 2,033,285 | 2,185,207 | 2,092,471 | 2,241,111 | 2,268,309 | 2,436,365 | 2,504,179 | 1,614,980 | 1,651,561 | 2,653,539 | 2,770,823 |
| 2,770,823 | 2,653,539 | 1,651,561 | 1,614,980 | 2,504,179 | 2,436,365 | 2,268,309 | 2,241,111 | 2,092,471 | 2,185,207 | 2,033,285 | 2,075,529 | 2,117,079 | 2,128,895 | 2,099,586 | 1,969,781 | 2,060,187 | 1,822,670 | 1,996,350 | 2,049,611 | 1,998,405 | 1,924,705 | 1,967,508 | 1,897,547 | 1,945,858 | 1,808,168 | 1,672,976 | 1,611,727 | 1,576,856 | 1,451,671 | 1,353,842 | 1,224,332 | 1,506,013 | 1,481,434 | 1,444,319 | 1,457,652 | 1,568,967 | 1,485,968 | 1,522,992 | 1,611,196 | 1,759,047 | 1,634,360 | 1,567,927 | 1,307,004 | 1,384,037 | 1,298,597 | 1,314,864 | 1,289,999 | 1,391,245 | 1,492,245 | 1,260,940 | 1,300,900 | 1,358,572 | 1,507,672 | 1,475,112 | 1,285,045 | 1,275,147 | 1,244,504 | 1,075,027 | 1,056,541 | 996,935 | 804,281 | 458,860 | 410,291 | 351,787 | 320,527 | 292,735 | 222,785 | 228,439 | 184,247 | 143,673 | 113,558 | 195,760 | 195,916 | 247,082 | 237,241 | 202,994 | 227,346 | 307,861 | 391,088 | 404,954 | 464,059 | 581,427 | 426,303 | 299,530 | 265,705 | 230,537 | 294,412 | 283,111 | 276,925 | 265,569 | 295,003 | 236,500 | 259,229 | 227,223 | 229,132 | 221,157 | 252,184 | 203,401 | 174,194 |
---|
Other Current Liabilities | 6,934 | 7,086 | 9,307 | 14,127 | 59,314 | 70,780 | 32,161 | 11,242 | 12,107 | 11,639 | 3,952 | 3,508 | 44,158 | 20,865 | 30,513 | 27,500 | 97,582 | 98,428 | 108,708 | 109,124 | 82,430 | 83,390 | 83,370 | 83,370 | 96,936 | 95,510 | 91,856 | 91,893 | 10,158 | 30,667 | 50,191 | 66,350 | 48,572 | 157,844 | 91,701 | 92,608 | 75,563 | 122,413 | 151,309 | 186,974 | 148,464 | 275,193 | 319,658 | 335,222 | 258,335 | 427,381 | 459,426 | 388,148 | 275,382 | 329,490 | 290,537 | 246,778 | 221,850 | 254,568 | 261,930 | 229,954 | 299,705 | 341,264 | 427,023 | 339,863 | 570,137 | 571,796 | 527,024 | 549,979 | 565,682 | 508,949 | 480,446 | 437,152 | 429,393 | 425,991 | 61,546 | 67,843 | 91,943 | 174,273 | 540,899 | 498,095 | 445,636 | 497,385 | 454,090 | 495,753 | 544,443 | 505,805 | 491,105 | 569,549 | 613,478 | 615,635 | 594,669 | 529,315 | 642,915 | 569,471 | 557,501 | 427,897 | 481,399 | 396,725 | 46,200 | 37,997 | 442,836 | 418,614 | 36,159 | 30,483 |
| 30,483 | 36,159 | 418,614 | 442,836 | 37,997 | 46,200 | 396,725 | 481,399 | 427,897 | 557,501 | 569,471 | 642,915 | 529,315 | 594,669 | 615,635 | 613,478 | 569,549 | 491,105 | 505,805 | 544,443 | 495,753 | 454,090 | 497,385 | 445,636 | 498,095 | 540,899 | 174,273 | 91,943 | 67,843 | 61,546 | 425,991 | 429,393 | 437,152 | 480,446 | 508,949 | 565,682 | 549,979 | 527,024 | 571,796 | 570,137 | 339,863 | 427,023 | 341,264 | 299,705 | 229,954 | 261,930 | 254,568 | 221,850 | 246,778 | 290,537 | 329,490 | 275,382 | 388,148 | 459,426 | 427,381 | 258,335 | 335,222 | 319,658 | 275,193 | 148,464 | 186,974 | 151,309 | 122,413 | 75,563 | 92,608 | 91,701 | 157,844 | 48,572 | 66,350 | 50,191 | 30,667 | 10,158 | 91,893 | 91,856 | 95,510 | 96,936 | 83,370 | 83,370 | 83,390 | 82,430 | 109,124 | 108,708 | 98,428 | 97,582 | 27,500 | 30,513 | 20,865 | 44,158 | 3,508 | 3,952 | 11,639 | 12,107 | 11,242 | 32,161 | 70,780 | 59,314 | 14,127 | 9,307 | 7,086 | 6,934 |
---|
> Long-term Liabilities | 0 | 0 | 0 | -14,455 | -15,051 | -15,345 | 0 | 0 | 0 | 0 | 0 | 0 | 3,000 | 3,000 | 3,000 | 3,000 | 350 | 350 | 350 | 350 | 350 | 350 | 350 | 350 | 350 | -9,276 | 350 | 350 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,273 | 4,273 | 4,290 | 4,290 | 47,252 | 47,252 | 48,083 | 47,007 | 89,993 | 89,455 | 89,971 | 89,433 | 88,497 | 87,959 | 87,208 | 86,729 | 86,195 | 85,419 | 92,048 | 98,061 | 93,732 | 91,396 | 94,169 | 96,468 | 134,515 | 131,126 | 138,991 | 171,834 | 171,293 | 167,515 | 163,605 | 159,233 | 161,469 | 159,420 | 159,171 | 156,724 | 171,307 | 205,712 | 204,187 | 208,419 | 201,530 | 237,721 | 278,848 | 308,297 | 299,052 | 321,321 | 350,948 | 332,233 | 283,695 | 288,116 | 287,107 | 267,811 | 326,847 | 324,885 | 316,156 | 305,557 | 75,747 | 310,408 | 291,085 | 313,914 |
| 313,914 | 291,085 | 310,408 | 75,747 | 305,557 | 316,156 | 324,885 | 326,847 | 267,811 | 287,107 | 288,116 | 283,695 | 332,233 | 350,948 | 321,321 | 299,052 | 308,297 | 278,848 | 237,721 | 201,530 | 208,419 | 204,187 | 205,712 | 171,307 | 156,724 | 159,171 | 159,420 | 161,469 | 159,233 | 163,605 | 167,515 | 171,293 | 171,834 | 138,991 | 131,126 | 134,515 | 96,468 | 94,169 | 91,396 | 93,732 | 98,061 | 92,048 | 85,419 | 86,195 | 86,729 | 87,208 | 87,959 | 88,497 | 89,433 | 89,971 | 89,455 | 89,993 | 47,007 | 48,083 | 47,252 | 47,252 | 4,290 | 4,290 | 4,273 | 4,273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 350 | 350 | -9,276 | 350 | 350 | 350 | 350 | 350 | 350 | 350 | 350 | 350 | 3,000 | 3,000 | 3,000 | 3,000 | 0 | 0 | 0 | 0 | 0 | 0 | -15,345 | -15,051 | -14,455 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 350 | 350 | 350 | 351 | 350 | 350 | 350 | 350 | 350 | 0 | 350 | 350 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43,054 | 43,053 | 42,694 | 41,619 | 84,670 | 84,131 | 83,593 | 83,055 | 82,517 | 81,979 | 81,440 | 80,902 | 79,287 | 85,419 | 92,048 | 98,062 | 93,732 | 91,396 | 94,169 | 96,468 | 134,254 | 130,808 | 138,712 | 171,554 | 170,823 | 167,034 | 162,852 | 158,455 | 160,422 | 158,068 | 159,171 | 156,724 | 171,307 | 205,712 | 204,187 | 208,419 | 201,530 | 237,721 | 278,848 | 308,297 | 299,052 | 321,321 | 350,948 | 332,233 | 275,458 | 279,879 | 283,082 | 265,259 | 0 | 324,885 | 316,156 | 305,557 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 305,557 | 316,156 | 324,885 | 0 | 265,259 | 283,082 | 279,879 | 275,458 | 332,233 | 350,948 | 321,321 | 299,052 | 308,297 | 278,848 | 237,721 | 201,530 | 208,419 | 204,187 | 205,712 | 171,307 | 156,724 | 159,171 | 158,068 | 160,422 | 158,455 | 162,852 | 167,034 | 170,823 | 171,554 | 138,712 | 130,808 | 134,254 | 96,468 | 94,169 | 91,396 | 93,732 | 98,062 | 92,048 | 85,419 | 79,287 | 80,902 | 81,440 | 81,979 | 82,517 | 83,055 | 83,593 | 84,131 | 84,670 | 41,619 | 42,694 | 43,053 | 43,054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 350 | 350 | 0 | 350 | 350 | 350 | 350 | 350 | 351 | 350 | 350 | 350 | 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 | 0 | 0 | 0 | 0 | 0 | 30,185 | 32,966 | 41,411 | 44,391 | 50,476 | 55,597 | 50,086 | 50,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50,100 | 50,086 | 55,597 | 50,476 | 44,391 | 41,411 | 32,966 | 30,185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 165,771 | 422,435 | 431,231 | 430,325 | 481,694 | 514,474 | 527,657 | 713,220 | 642,017 | 648,124 | 664,396 | 674,526 | 684,183 | 684,872 | 588,530 | 589,594 | 490,913 | 491,741 | 492,843 | 493,069 | 277,644 | 258,624 | 235,561 | 220,679 | -19,016 | -31,054 | -20,365 | 14,969 | 293,494 | 306,674 | 329,223 | 340,186 | 448,411 | 468,377 | 490,038 | 506,255 | 517,609 | 542,968 | 575,625 | 630,388 | 696,475 | 734,224 | 770,183 | 828,679 | 918,170 | 962,018 | 997,478 | 1,040,226 | 1,117,233 | 1,132,845 | 1,143,746 | 1,157,756 | 1,180,011 | 1,196,679 | 1,198,954 | 1,205,341 | 1,206,176 | 1,224,018 | 1,240,627 | 1,246,588 | 1,252,885 | 1,263,414 | 1,276,224 | 1,278,211 | 1,283,548 | 1,290,924 | 1,300,424 | 1,305,963 | 1,304,865 | 1,308,923 | 1,327,155 | 1,333,691 | 1,332,035 | 1,346,458 | 1,368,720 | 1,384,872 | 1,372,478 | 1,382,237 | 1,412,486 | 1,429,946 | 1,458,994 | 1,472,736 | 1,511,014 | 1,541,185 | 1,565,991 | 1,584,127 | 1,630,404 | 1,666,027 | 1,690,910 | 1,710,120 | 1,765,851 | 1,796,573 | 1,823,695 | 1,846,159 | 1,912,199 | 1,910,327 | 1,942,199 | 1,967,128 | 2,037,987 | 2,029,491 |
| 2,029,491 | 2,037,987 | 1,967,128 | 1,942,199 | 1,910,327 | 1,912,199 | 1,846,159 | 1,823,695 | 1,796,573 | 1,765,851 | 1,710,120 | 1,690,910 | 1,666,027 | 1,630,404 | 1,584,127 | 1,565,991 | 1,541,185 | 1,511,014 | 1,472,736 | 1,458,994 | 1,429,946 | 1,412,486 | 1,382,237 | 1,372,478 | 1,384,872 | 1,368,720 | 1,346,458 | 1,332,035 | 1,333,691 | 1,327,155 | 1,308,923 | 1,304,865 | 1,305,963 | 1,300,424 | 1,290,924 | 1,283,548 | 1,278,211 | 1,276,224 | 1,263,414 | 1,252,885 | 1,246,588 | 1,240,627 | 1,224,018 | 1,206,176 | 1,205,341 | 1,198,954 | 1,196,679 | 1,180,011 | 1,157,756 | 1,143,746 | 1,132,845 | 1,117,233 | 1,040,226 | 997,478 | 962,018 | 918,170 | 828,679 | 770,183 | 734,224 | 696,475 | 630,388 | 575,625 | 542,968 | 517,609 | 506,255 | 490,038 | 468,377 | 448,411 | 340,186 | 329,223 | 306,674 | 293,494 | 14,969 | -20,365 | -31,054 | -19,016 | 220,679 | 235,561 | 258,624 | 277,644 | 493,069 | 492,843 | 491,741 | 490,913 | 589,594 | 588,530 | 684,872 | 684,183 | 674,526 | 664,396 | 648,124 | 642,017 | 713,220 | 527,657 | 514,474 | 481,694 | 430,325 | 431,231 | 422,435 | 165,771 |
---|
Common Stock | 61,289 | 86,289 | 86,289 | 86,289 | 86,289 | 172,577 | 172,577 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 331,321 | 331,321 | 331,321 | 331,321 | 331,321 | 331,321 | 331,321 | 331,321 | 331,321 | 331,321 | 331,321 | 331,321 | 0 | 0 |
| 0 | 0 | 331,321 | 331,321 | 331,321 | 331,321 | 331,321 | 331,321 | 331,321 | 331,321 | 331,321 | 331,321 | 331,321 | 331,321 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 276,101 | 172,577 | 172,577 | 86,289 | 86,289 | 86,289 | 86,289 | 61,289 |
---|
Retained Earnings | 60,086 | 28,741 | 33,438 | 30,309 | 73,973 | 83,930 | 92,339 | 119,129 | 46,422 | 52,529 | 65,443 | 75,574 | 82,263 | 82,951 | 958 | 2,021 | -96,587 | -95,759 | -94,657 | -94,431 | -309,856 | -328,876 | -351,939 | -366,820 | -606,516 | -618,554 | -634,173 | -643,380 | -602,434 | -589,254 | -566,705 | -555,742 | -447,517 | -427,551 | -405,890 | -389,673 | -378,319 | -352,960 | -320,303 | -265,540 | -199,453 | -161,704 | -125,745 | -67,249 | 20,018 | 64,259 | 91,395 | 129,868 | 199,175 | 213,225 | 221,655 | 234,265 | 251,764 | 266,741 | 267,446 | 272,821 | 274,056 | 290,377 | 304,684 | 311,026 | 316,269 | 326,016 | 338,359 | 340,001 | 342,492 | 349,154 | 358,011 | 363,277 | 361,233 | 364,996 | 383,351 | 390,030 | 377,632 | 392,551 | 414,438 | 430,332 | 407,185 | 416,871 | 447,256 | 464,603 | 476,413 | 489,512 | 527,753 | 557,623 | 571,172 | 589,386 | 635,532 | 671,332 | 681,206 | 700,484 | 756,265 | 787,414 | 800,377 | 821,682 | 887,310 | 885,387 | 901,493 | 925,373 | 995,628 | 986,305 |
| 986,305 | 995,628 | 925,373 | 901,493 | 885,387 | 887,310 | 821,682 | 800,377 | 787,414 | 756,265 | 700,484 | 681,206 | 671,332 | 635,532 | 589,386 | 571,172 | 557,623 | 527,753 | 489,512 | 476,413 | 464,603 | 447,256 | 416,871 | 407,185 | 430,332 | 414,438 | 392,551 | 377,632 | 390,030 | 383,351 | 364,996 | 361,233 | 363,277 | 358,011 | 349,154 | 342,492 | 340,001 | 338,359 | 326,016 | 316,269 | 311,026 | 304,684 | 290,377 | 274,056 | 272,821 | 267,446 | 266,741 | 251,764 | 234,265 | 221,655 | 213,225 | 199,175 | 129,868 | 91,395 | 64,259 | 20,018 | -67,249 | -125,745 | -161,704 | -199,453 | -265,540 | -320,303 | -352,960 | -378,319 | -389,673 | -405,890 | -427,551 | -447,517 | -555,742 | -566,705 | -589,254 | -602,434 | -643,380 | -634,173 | -618,554 | -606,516 | -366,820 | -351,939 | -328,876 | -309,856 | -94,431 | -94,657 | -95,759 | -96,587 | 2,021 | 958 | 82,951 | 82,263 | 75,574 | 65,443 | 52,529 | 46,422 | 119,129 | 92,339 | 83,930 | 73,973 | 30,309 | 33,438 | 28,741 | 60,086 |
---|
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 |
---|
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 |
---|
Other Stockholders Equity | 44,397 | 307,405 | 311,504 | 313,728 | 321,433 | 257,966 | 262,741 | 317,990 | 319,495 | 319,495 | 322,852 | 322,852 | 325,820 | 325,820 | 311,472 | 311,472 | 311,399 | 311,399 | 311,399 | 311,399 | 311,399 | 311,399 | 311,399 | 311,399 | 311,399 | 311,399 | 337,707 | 382,249 | 619,827 | 619,827 | 619,827 | 619,827 | 619,827 | 619,827 | 619,827 | 619,827 | 619,827 | 619,827 | 619,827 | 619,827 | 619,827 | 619,827 | 619,827 | 619,827 | 622,052 | 621,659 | 629,982 | 634,257 | 641,958 | 643,519 | 645,990 | 647,391 | 652,147 | 653,838 | 655,407 | 656,419 | 656,019 | 657,541 | 659,843 | 659,461 | 660,515 | 661,297 | 661,764 | 662,109 | 664,956 | 665,670 | 666,312 | 666,586 | 667,532 | 667,827 | 667,704 | 667,560 | 678,303 | 677,807 | 678,182 | 678,439 | 689,192 | 689,265 | 689,129 | 689,242 | 706,481 | 707,124 | 707,161 | 707,461 | 718,718 | 718,640 | 663,551 | 663,375 | 678,384 | 678,316 | 215,679 | 5,814 | 215,679 | 7,832 | 215,679 | 0 | 215,679 | 0 | 0 | 0 |
| 0 | 0 | 0 | 215,679 | 0 | 215,679 | 7,832 | 215,679 | 5,814 | 215,679 | 678,316 | 678,384 | 663,375 | 663,551 | 718,640 | 718,718 | 707,461 | 707,161 | 707,124 | 706,481 | 689,242 | 689,129 | 689,265 | 689,192 | 678,439 | 678,182 | 677,807 | 678,303 | 667,560 | 667,704 | 667,827 | 667,532 | 666,586 | 666,312 | 665,670 | 664,956 | 662,109 | 661,764 | 661,297 | 660,515 | 659,461 | 659,843 | 657,541 | 656,019 | 656,419 | 655,407 | 653,838 | 652,147 | 647,391 | 645,990 | 643,519 | 641,958 | 634,257 | 629,982 | 621,659 | 622,052 | 619,827 | 619,827 | 619,827 | 619,827 | 619,827 | 619,827 | 619,827 | 619,827 | 619,827 | 619,827 | 619,827 | 619,827 | 619,827 | 619,827 | 619,827 | 619,827 | 382,249 | 337,707 | 311,399 | 311,399 | 311,399 | 311,399 | 311,399 | 311,399 | 311,399 | 311,399 | 311,399 | 311,399 | 311,472 | 311,472 | 325,820 | 325,820 | 322,852 | 322,852 | 319,495 | 319,495 | 317,990 | 262,741 | 257,966 | 321,433 | 313,728 | 311,504 | 307,405 | 44,397 |
---|