> Total Assets | 377,767 | 775,153 | 730,974 | 769,316 | 741,473 | 791,261 | 795,173 | 820,780 | 929,021 | 945,167 | 903,992 | 916,255 | 932,077 | 962,660 | 962,321 | 969,212 | 998,433 | 1,055,153 | 1,010,137 | 1,024,909 | 993,513 | 1,014,710 | 937,653 | 947,663 | 947,103 | 945,843 | 491,220 | 506,247 | 512,994 | 519,575 | 507,709 | 499,370 | 462,179 | 463,903 | 384,776 | 399,474 | 392,155 | 369,981 | 340,435 | 354,484 | 321,965 | 338,910 | 333,603 | 326,070 | 326,896 | 358,826 | 347,382 | 344,074 | 2,720,097 | 2,849,816 | 2,832,559 | 2,821,938 | 2,881,717 | 2,914,229 | 2,784,057 | 3,091,737 | 3,223,885 | 3,323,852 | 3,798,426 | 3,773,068 | 3,725,808 | 3,579,479 | 3,247,596 | 3,167,259 | 3,019,800 | 2,997,283 | 2,806,681 | 2,785,740 | 2,781,003 | 2,864,344 | 2,748,402 | 2,797,724 | 2,923,649 | 3,060,095 | 3,233,386 | 3,323,256 | 3,340,512 | 3,382,862 | 3,571,897 | 3,547,979 | 3,694,856 | 4,055,304 | 4,753,810 | 4,827,845 | 4,932,041 | 5,244,877 | 5,474,069 | 5,305,178 | 5,305,436 | 5,783,308 | 6,354,502 | 5,972,613 | 5,800,648 | 6,236,759 | 9,639,090 | 9,430,527 | 9,267,524 | 9,567,453 |
| 9,567,453 | 9,267,524 | 9,430,527 | 9,639,090 | 6,236,759 | 5,800,648 | 5,972,613 | 6,354,502 | 5,783,308 | 5,305,436 | 5,305,178 | 5,474,069 | 5,244,877 | 4,932,041 | 4,827,845 | 4,753,810 | 4,055,304 | 3,694,856 | 3,547,979 | 3,571,897 | 3,382,862 | 3,340,512 | 3,323,256 | 3,233,386 | 3,060,095 | 2,923,649 | 2,797,724 | 2,748,402 | 2,864,344 | 2,781,003 | 2,785,740 | 2,806,681 | 2,997,283 | 3,019,800 | 3,167,259 | 3,247,596 | 3,579,479 | 3,725,808 | 3,773,068 | 3,798,426 | 3,323,852 | 3,223,885 | 3,091,737 | 2,784,057 | 2,914,229 | 2,881,717 | 2,821,938 | 2,832,559 | 2,849,816 | 2,720,097 | 344,074 | 347,382 | 358,826 | 326,896 | 326,070 | 333,603 | 338,910 | 321,965 | 354,484 | 340,435 | 369,981 | 392,155 | 399,474 | 384,776 | 463,903 | 462,179 | 499,370 | 507,709 | 519,575 | 512,994 | 506,247 | 491,220 | 945,843 | 947,103 | 947,663 | 937,653 | 1,014,710 | 993,513 | 1,024,909 | 1,010,137 | 1,055,153 | 998,433 | 969,212 | 962,321 | 962,660 | 932,077 | 916,255 | 903,992 | 945,167 | 929,021 | 820,780 | 795,173 | 791,261 | 741,473 | 769,316 | 730,974 | 775,153 | 377,767 |
---|
> Total Current Assets | 295,377 | 694,500 | 654,470 | 693,235 | 683,538 | 486,218 | 496,463 | 528,240 | 589,915 | 619,886 | 578,825 | 0 | 612,307 | 0 | 618,187 | 627,665 | 658,871 | 719,982 | 674,398 | 690,620 | 664,015 | 689,886 | 617,740 | 632,018 | 635,772 | 639,133 | 274,081 | 265,449 | 278,424 | 287,918 | 311,415 | 307,633 | 274,262 | 280,256 | 206,299 | 221,231 | 218,902 | 200,756 | 175,792 | 192,423 | 163,716 | 183,049 | 180,568 | 175,709 | 176,008 | 206,499 | 196,835 | 196,209 | 2,123,076 | 2,251,595 | 2,194,411 | 2,195,299 | 2,245,103 | 2,289,388 | 2,082,532 | 2,418,398 | 2,436,551 | 2,547,701 | 2,913,184 | 2,898,645 | 2,842,381 | 2,712,039 | 2,364,560 | 2,299,859 | 2,159,729 | 2,151,310 | 1,940,649 | 1,934,530 | 1,938,569 | 2,037,077 | 1,931,847 | 1,993,866 | 2,131,501 | 2,410,520 | 2,589,591 | 2,676,008 | 2,700,437 | 2,742,723 | 2,928,789 | 2,914,001 | 3,056,855 | 3,217,731 | 3,925,535 | 4,004,303 | 4,117,947 | 4,414,487 | 4,636,762 | 4,469,529 | 4,462,674 | 4,928,693 | 5,465,612 | 5,086,132 | 4,887,504 | 5,310,146 | 7,548,528 | 7,386,434 | 7,194,285 | 7,460,404 |
| 7,460,404 | 7,194,285 | 7,386,434 | 7,548,528 | 5,310,146 | 4,887,504 | 5,086,132 | 5,465,612 | 4,928,693 | 4,462,674 | 4,469,529 | 4,636,762 | 4,414,487 | 4,117,947 | 4,004,303 | 3,925,535 | 3,217,731 | 3,056,855 | 2,914,001 | 2,928,789 | 2,742,723 | 2,700,437 | 2,676,008 | 2,589,591 | 2,410,520 | 2,131,501 | 1,993,866 | 1,931,847 | 2,037,077 | 1,938,569 | 1,934,530 | 1,940,649 | 2,151,310 | 2,159,729 | 2,299,859 | 2,364,560 | 2,712,039 | 2,842,381 | 2,898,645 | 2,913,184 | 2,547,701 | 2,436,551 | 2,418,398 | 2,082,532 | 2,289,388 | 2,245,103 | 2,195,299 | 2,194,411 | 2,251,595 | 2,123,076 | 196,209 | 196,835 | 206,499 | 176,008 | 175,709 | 180,568 | 183,049 | 163,716 | 192,423 | 175,792 | 200,756 | 218,902 | 221,231 | 206,299 | 280,256 | 274,262 | 307,633 | 311,415 | 287,918 | 278,424 | 265,449 | 274,081 | 639,133 | 635,772 | 632,018 | 617,740 | 689,886 | 664,015 | 690,620 | 674,398 | 719,982 | 658,871 | 627,665 | 618,187 | 0 | 612,307 | 0 | 578,825 | 619,886 | 589,915 | 528,240 | 496,463 | 486,218 | 683,538 | 693,235 | 654,470 | 694,500 | 295,377 |
---|
Cash And Cash Equivalents | 4,531 | 330,612 | 357,614 | 326,256 | 335,594 | 195,820 | 183,509 | 0 | 276,257 | 273,325 | 330,936 | 0 | 320,423 | 0 | 302,247 | 35,895 | 49,923 | 66,480 | 46,917 | 19,111 | 7,497 | 25,189 | 16,613 | 11,025 | 7,328 | 7,898 | 9,143 | 8,354 | 9,072 | 8,133 | 77,438 | 61,445 | 35,297 | 36,463 | 35,086 | 22,086 | 27,625 | 12,899 | 12,766 | 6,057 | 3,153 | 14,455 | 8,892 | 4,647 | 5,802 | 4,591 | 8,283 | 5,857 | 125,792 | 97,177 | 147,733 | 180,226 | 162,398 | 144,698 | 168,045 | 123,646 | 158,628 | 148,338 | 500,920 | 295,675 | 237,289 | 211,575 | 223,590 | 526,591 | 242,654 | 211,618 | 229,596 | 212,018 | 233,921 | 296,434 | 395,382 | 454,184 | 402,222 | 418,922 | 366,640 | 358,201 | 507,572 | 444,975 | 516,066 | 629,300 | 543,937 | 615,290 | 917,286 | 1,530,159 | 649,898 | 651,549 | 701,304 | 668,552 | 539,677 | 777,793 | 1,483,498 | 1,033,702 | 840,765 | 1,215,019 | 2,112,558 | 1,787,196 | 1,861,073 | 1,470,819 |
| 1,470,819 | 1,861,073 | 1,787,196 | 2,112,558 | 1,215,019 | 840,765 | 1,033,702 | 1,483,498 | 777,793 | 539,677 | 668,552 | 701,304 | 651,549 | 649,898 | 1,530,159 | 917,286 | 615,290 | 543,937 | 629,300 | 516,066 | 444,975 | 507,572 | 358,201 | 366,640 | 418,922 | 402,222 | 454,184 | 395,382 | 296,434 | 233,921 | 212,018 | 229,596 | 211,618 | 242,654 | 526,591 | 223,590 | 211,575 | 237,289 | 295,675 | 500,920 | 148,338 | 158,628 | 123,646 | 168,045 | 144,698 | 162,398 | 180,226 | 147,733 | 97,177 | 125,792 | 5,857 | 8,283 | 4,591 | 5,802 | 4,647 | 8,892 | 14,455 | 3,153 | 6,057 | 12,766 | 12,899 | 27,625 | 22,086 | 35,086 | 36,463 | 35,297 | 61,445 | 77,438 | 8,133 | 9,072 | 8,354 | 9,143 | 7,898 | 7,328 | 11,025 | 16,613 | 25,189 | 7,497 | 19,111 | 46,917 | 66,480 | 49,923 | 35,895 | 302,247 | 0 | 320,423 | 0 | 330,936 | 273,325 | 276,257 | 0 | 183,509 | 195,820 | 335,594 | 326,256 | 357,614 | 330,612 | 4,531 |
---|
Short-term Investments | 0 | 0 | 0 | 50,308 | 15,683 | 15,683 | 23,253 | 0 | 23,253 | 23,253 | 0 | 0 | 0 | 0 | 0 | 17,450 | 13,150 | 11,050 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 250 | 250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200,000 | 0 | 460,000 | 0 | 520,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 702,791 | 708,380 | 701,886 | 708,498 | 716,232 | 722,209 | 708,305 | 714,164 | 715,348 | 562,975 | 350,553 | 353,290 | 0 | 351,715 |
| 351,715 | 0 | 353,290 | 350,553 | 562,975 | 715,348 | 714,164 | 708,305 | 722,209 | 716,232 | 708,498 | 701,886 | 708,380 | 702,791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 520,000 | 0 | 460,000 | 0 | 200,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 250 | 250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,050 | 13,150 | 17,450 | 0 | 0 | 0 | 0 | 0 | 23,253 | 23,253 | 0 | 23,253 | 15,683 | 15,683 | 50,308 | 0 | 0 | 0 |
---|
Net Receivables | 24,495 | 15,227 | 16,432 | 20,883 | 28,337 | 185,100 | 186,070 | 0 | 201,302 | 230,870 | 154,638 | 0 | 173,728 | 0 | 196,395 | 643,005 | 644,709 | 445,781 | 651,976 | 712,524 | 672,004 | 650,559 | 601,198 | 606,463 | 614,688 | 599,132 | 230,561 | 220,036 | 247,809 | 243,029 | 176,756 | 178,233 | 171,690 | 165,833 | 141,299 | 146,099 | 146,197 | 138,429 | 133,704 | 152,948 | 131,374 | 163,173 | 137,253 | 126,166 | 124,350 | 149,357 | 133,028 | 140,446 | 1,163,439 | 1,315,069 | 1,347,751 | 1,310,547 | 1,328,596 | 1,345,672 | 1,388,886 | 1,527,716 | 1,593,667 | 1,717,528 | 1,346,516 | 1,316,046 | 1,314,183 | 1,286,137 | 1,132,012 | 1,088,478 | 992,824 | 1,078,895 | 961,563 | 903,880 | 978,180 | 1,018,350 | 962,256 | 858,673 | 1,012,916 | 1,024,445 | 1,164,411 | 1,228,813 | 1,064,968 | 1,036,911 | 1,055,456 | 1,012,331 | 1,185,595 | 1,216,949 | 1,570,193 | 1,556,169 | 1,797,348 | 2,064,801 | 2,124,993 | 1,991,236 | 2,169,680 | 2,459,258 | 2,264,533 | 2,361,914 | 2,409,812 | 2,555,372 | 3,037,084 | 3,608,552 | 1,590,081 | 1,590,046 |
| 1,590,046 | 1,590,081 | 3,608,552 | 3,037,084 | 2,555,372 | 2,409,812 | 2,361,914 | 2,264,533 | 2,459,258 | 2,169,680 | 1,991,236 | 2,124,993 | 2,064,801 | 1,797,348 | 1,556,169 | 1,570,193 | 1,216,949 | 1,185,595 | 1,012,331 | 1,055,456 | 1,036,911 | 1,064,968 | 1,228,813 | 1,164,411 | 1,024,445 | 1,012,916 | 858,673 | 962,256 | 1,018,350 | 978,180 | 903,880 | 961,563 | 1,078,895 | 992,824 | 1,088,478 | 1,132,012 | 1,286,137 | 1,314,183 | 1,316,046 | 1,346,516 | 1,717,528 | 1,593,667 | 1,527,716 | 1,388,886 | 1,345,672 | 1,328,596 | 1,310,547 | 1,347,751 | 1,315,069 | 1,163,439 | 140,446 | 133,028 | 149,357 | 124,350 | 126,166 | 137,253 | 163,173 | 131,374 | 152,948 | 133,704 | 138,429 | 146,197 | 146,099 | 141,299 | 165,833 | 171,690 | 178,233 | 176,756 | 243,029 | 247,809 | 220,036 | 230,561 | 599,132 | 614,688 | 606,463 | 601,198 | 650,559 | 672,004 | 712,524 | 651,976 | 445,781 | 644,709 | 643,005 | 196,395 | 0 | 173,728 | 0 | 154,638 | 230,870 | 201,302 | 0 | 186,070 | 185,100 | 28,337 | 20,883 | 16,432 | 15,227 | 24,495 |
---|
Inventory | 104,034 | 135,263 | 73,600 | 66,711 | 80,511 | 89,613 | 103,629 | 124,800 | 89,101 | 92,437 | 101,060 | 0 | 126,010 | 0 | 136,704 | 167,290 | 186,525 | 196,672 | 211,508 | 210,264 | 225,418 | 237,383 | 207,978 | 223,824 | 228,493 | 242,300 | 69,016 | 72,108 | 56,798 | 68,760 | 75,700 | 82,272 | 82,070 | 93,923 | 45,334 | 66,457 | 62,432 | 65,534 | 46,500 | 55,076 | 48,044 | 30,541 | 34,080 | 44,553 | 45,663 | 52,359 | 55,309 | 49,714 | 858,236 | 873,997 | 720,565 | 755,643 | 776,490 | 821,589 | 524,844 | 765,142 | 743,717 | 756,779 | 729,434 | 901,427 | 905,413 | 829,495 | 619,484 | 571,946 | 554,205 | 490,752 | 376,097 | 436,141 | 398,370 | 439,678 | 373,726 | 480,675 | 515,954 | 566,486 | 594,490 | 564,337 | 585,493 | 624,092 | 734,700 | 707,146 | 703,779 | 764,836 | 873,595 | 906,429 | 967,316 | 989,149 | 1,100,586 | 1,099,756 | 1,035,696 | 967,862 | 1,000,883 | 974,587 | 917,737 | 972,388 | 1,544,947 | 1,622,704 | 1,691,487 | 1,779,931 |
| 1,779,931 | 1,691,487 | 1,622,704 | 1,544,947 | 972,388 | 917,737 | 974,587 | 1,000,883 | 967,862 | 1,035,696 | 1,099,756 | 1,100,586 | 989,149 | 967,316 | 906,429 | 873,595 | 764,836 | 703,779 | 707,146 | 734,700 | 624,092 | 585,493 | 564,337 | 594,490 | 566,486 | 515,954 | 480,675 | 373,726 | 439,678 | 398,370 | 436,141 | 376,097 | 490,752 | 554,205 | 571,946 | 619,484 | 829,495 | 905,413 | 901,427 | 729,434 | 756,779 | 743,717 | 765,142 | 524,844 | 821,589 | 776,490 | 755,643 | 720,565 | 873,997 | 858,236 | 49,714 | 55,309 | 52,359 | 45,663 | 44,553 | 34,080 | 30,541 | 48,044 | 55,076 | 46,500 | 65,534 | 62,432 | 66,457 | 45,334 | 93,923 | 82,070 | 82,272 | 75,700 | 68,760 | 56,798 | 72,108 | 69,016 | 242,300 | 228,493 | 223,824 | 207,978 | 237,383 | 225,418 | 210,264 | 211,508 | 196,672 | 186,525 | 167,290 | 136,704 | 0 | 126,010 | 0 | 101,060 | 92,437 | 89,101 | 124,800 | 103,629 | 89,613 | 80,511 | 66,711 | 73,600 | 135,263 | 104,034 |
---|
Other Current Assets | 162,317 | 213,397 | 206,824 | 229,076 | 223,412 | 2 | 2 | 359,600 | 2 | 2 | -7,810 | 0 | -7,853 | 0 | -17,159 | -235,976 | -235,436 | 0 | -236,003 | -251,279 | -240,903 | -223,245 | -208,050 | -209,294 | -214,737 | -210,197 | -34,639 | -35,049 | -35,255 | -32,003 | -18,479 | -14,318 | -14,794 | -15,962 | -15,421 | -13,411 | -17,352 | -16,105 | -17,178 | -21,657 | -18,855 | -25,120 | 343 | 343 | 192 | 192 | 216 | 192 | -24,391 | -34,647 | -21,639 | -51,117 | -22,382 | -22,571 | 756 | 1,894 | -59,460 | -74,944 | 336,314 | 385,496 | 385,495 | 384,831 | 389,475 | 112,844 | 370,045 | 370,045 | 373,394 | 382,490 | 328,097 | 282,614 | 200,483 | 200,333 | 200,409 | 400,667 | 464,049 | 524,657 | 542,403 | 636,746 | 622,568 | 565,224 | 623,544 | 620,657 | 564,460 | 11,546 | 594 | 607 | 7,991 | 1,487 | 1,390 | 1,571 | 8,393 | 1,765 | 3,842 | 4,390 | 503,386 | 14,692 | 3,902 | 3,388 |
| 3,388 | 3,902 | 14,692 | 503,386 | 4,390 | 3,842 | 1,765 | 8,393 | 1,571 | 1,390 | 1,487 | 7,991 | 607 | 594 | 11,546 | 564,460 | 620,657 | 623,544 | 565,224 | 622,568 | 636,746 | 542,403 | 524,657 | 464,049 | 400,667 | 200,409 | 200,333 | 200,483 | 282,614 | 328,097 | 382,490 | 373,394 | 370,045 | 370,045 | 112,844 | 389,475 | 384,831 | 385,495 | 385,496 | 336,314 | -74,944 | -59,460 | 1,894 | 756 | -22,571 | -22,382 | -51,117 | -21,639 | -34,647 | -24,391 | 192 | 216 | 192 | 192 | 343 | 343 | -25,120 | -18,855 | -21,657 | -17,178 | -16,105 | -17,352 | -13,411 | -15,421 | -15,962 | -14,794 | -14,318 | -18,479 | -32,003 | -35,255 | -35,049 | -34,639 | -210,197 | -214,737 | -209,294 | -208,050 | -223,245 | -240,903 | -251,279 | -236,003 | 0 | -235,436 | -235,976 | -17,159 | 0 | -7,853 | 0 | -7,810 | 2 | 2 | 359,600 | 2 | 2 | 223,412 | 229,076 | 206,824 | 213,397 | 162,317 |
---|
> Long-term Assets | 82,390 | 80,653 | 76,504 | 76,081 | 57,936 | 305,043 | 298,710 | 292,540 | 339,106 | 325,280 | 325,168 | 916,255 | 319,770 | 962,660 | 344,134 | 341,547 | 339,561 | 335,171 | 335,738 | 334,289 | 329,498 | 324,824 | 319,913 | 315,646 | 311,331 | 306,709 | 217,139 | 240,798 | 234,570 | 231,657 | 196,294 | 191,738 | 187,917 | 183,646 | 178,478 | 178,243 | 173,253 | 169,224 | 164,643 | 162,061 | 158,249 | 155,861 | 153,035 | 150,360 | 150,888 | 152,327 | 150,547 | 147,865 | 597,021 | 598,221 | 638,148 | 626,640 | 636,614 | 624,841 | 701,525 | 673,339 | 787,334 | 776,151 | 885,242 | 874,424 | 883,427 | 867,440 | 883,036 | 867,400 | 860,071 | 845,973 | 866,032 | 851,210 | 842,434 | 827,267 | 816,555 | 803,858 | 792,148 | 649,575 | 643,795 | 647,247 | 640,075 | 640,139 | 643,108 | 633,977 | 638,000 | 837,572 | 828,276 | 823,542 | 814,095 | 830,390 | 837,308 | 835,648 | 842,762 | 854,615 | 888,890 | 886,481 | 913,144 | 926,613 | 2,090,562 | 2,044,093 | 2,073,239 | 2,107,050 |
| 2,107,050 | 2,073,239 | 2,044,093 | 2,090,562 | 926,613 | 913,144 | 886,481 | 888,890 | 854,615 | 842,762 | 835,648 | 837,308 | 830,390 | 814,095 | 823,542 | 828,276 | 837,572 | 638,000 | 633,977 | 643,108 | 640,139 | 640,075 | 647,247 | 643,795 | 649,575 | 792,148 | 803,858 | 816,555 | 827,267 | 842,434 | 851,210 | 866,032 | 845,973 | 860,071 | 867,400 | 883,036 | 867,440 | 883,427 | 874,424 | 885,242 | 776,151 | 787,334 | 673,339 | 701,525 | 624,841 | 636,614 | 626,640 | 638,148 | 598,221 | 597,021 | 147,865 | 150,547 | 152,327 | 150,888 | 150,360 | 153,035 | 155,861 | 158,249 | 162,061 | 164,643 | 169,224 | 173,253 | 178,243 | 178,478 | 183,646 | 187,917 | 191,738 | 196,294 | 231,657 | 234,570 | 240,798 | 217,139 | 306,709 | 311,331 | 315,646 | 319,913 | 324,824 | 329,498 | 334,289 | 335,738 | 335,171 | 339,561 | 341,547 | 344,134 | 962,660 | 319,770 | 916,255 | 325,168 | 325,280 | 339,106 | 292,540 | 298,710 | 305,043 | 57,936 | 76,081 | 76,504 | 80,653 | 82,390 |
---|
Property Plant Equipment | 82,384 | 80,647 | 76,400 | 75,977 | 57,834 | 286,941 | 294,335 | 108,760 | 334,956 | 321,243 | 318,314 | 0 | 313,209 | 0 | 316,394 | 316,735 | 315,132 | 310,961 | 310,836 | 308,743 | 304,281 | 299,675 | 295,002 | 291,557 | 286,979 | 282,464 | 193,346 | 190,006 | 183,498 | 180,803 | 174,582 | 170,207 | 166,605 | 162,554 | 159,039 | 158,915 | 154,214 | 150,404 | 146,079 | 143,716 | 140,123 | 137,954 | 135,906 | 133,450 | 134,159 | 135,704 | 134,030 | 131,455 | 446,906 | 449,830 | 490,895 | 480,963 | 477,129 | 470,347 | 533,896 | 524,986 | 570,153 | 560,961 | 665,985 | 656,842 | 667,974 | 654,116 | 654,655 | 641,095 | 635,837 | 623,810 | 609,642 | 596,872 | 590,169 | 577,127 | 562,422 | 552,875 | 543,467 | 465,407 | 468,487 | 473,896 | 468,915 | 470,690 | 481,978 | 473,931 | 478,783 | 625,395 | 627,305 | 623,737 | 608,097 | 624,183 | 587,803 | 588,005 | 595,323 | 608,596 | 640,811 | 640,333 | 667,392 | 682,831 | 1,661,351 | 1,644,206 | 1,675,474 | 1,698,770 |
| 1,698,770 | 1,675,474 | 1,644,206 | 1,661,351 | 682,831 | 667,392 | 640,333 | 640,811 | 608,596 | 595,323 | 588,005 | 587,803 | 624,183 | 608,097 | 623,737 | 627,305 | 625,395 | 478,783 | 473,931 | 481,978 | 470,690 | 468,915 | 473,896 | 468,487 | 465,407 | 543,467 | 552,875 | 562,422 | 577,127 | 590,169 | 596,872 | 609,642 | 623,810 | 635,837 | 641,095 | 654,655 | 654,116 | 667,974 | 656,842 | 665,985 | 560,961 | 570,153 | 524,986 | 533,896 | 470,347 | 477,129 | 480,963 | 490,895 | 449,830 | 446,906 | 131,455 | 134,030 | 135,704 | 134,159 | 133,450 | 135,906 | 137,954 | 140,123 | 143,716 | 146,079 | 150,404 | 154,214 | 158,915 | 159,039 | 162,554 | 166,605 | 170,207 | 174,582 | 180,803 | 183,498 | 190,006 | 193,346 | 282,464 | 286,979 | 291,557 | 295,002 | 299,675 | 304,281 | 308,743 | 310,836 | 310,961 | 315,132 | 316,735 | 316,394 | 0 | 313,209 | 0 | 318,314 | 321,243 | 334,956 | 108,760 | 294,335 | 286,941 | 57,834 | 75,977 | 76,400 | 80,647 | 82,384 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 4,275 | 0 | 4,050 | 3,938 | 3,825 | 0 | 3,600 | 0 | 22,042 | 21,929 | 21,604 | 21,385 | 21,167 | 21,060 | 20,729 | 20,623 | 20,292 | 20,185 | 19,854 | 19,748 | 19,417 | 19,198 | 18,979 | 18,760 | 18,504 | 18,323 | 18,104 | 17,885 | 17,629 | 17,519 | 17,229 | 17,010 | 16,754 | 16,535 | 16,316 | 16,098 | 15,879 | 15,660 | 15,479 | 15,373 | 15,266 | 15,160 | 123,395 | 121,857 | 119,138 | 117,605 | 131,443 | 126,796 | 127,665 | 126,132 | 194,787 | 192,841 | 192,688 | 191,013 | 188,884 | 186,755 | 185,419 | 183,342 | 181,271 | 179,200 | 177,546 | 175,493 | 173,411 | 171,287 | 176,690 | 173,575 | 171,314 | 104,685 | 103,008 | 101,085 | 99,163 | 97,240 | 95,934 | 94,849 | 94,021 | 146,981 | 145,751 | 144,585 | 150,777 | 150,988 | 135,114 | 133,935 | 134,411 | 133,672 | 137,328 | 136,078 | 136,363 | 135,074 | 175,145 | 174,388 | 172,229 | 170,164 |
| 170,164 | 172,229 | 174,388 | 175,145 | 135,074 | 136,363 | 136,078 | 137,328 | 133,672 | 134,411 | 133,935 | 135,114 | 150,988 | 150,777 | 144,585 | 145,751 | 146,981 | 94,021 | 94,849 | 95,934 | 97,240 | 99,163 | 101,085 | 103,008 | 104,685 | 171,314 | 173,575 | 176,690 | 171,287 | 173,411 | 175,493 | 177,546 | 179,200 | 181,271 | 183,342 | 185,419 | 186,755 | 188,884 | 191,013 | 192,688 | 192,841 | 194,787 | 126,132 | 127,665 | 126,796 | 131,443 | 117,605 | 119,138 | 121,857 | 123,395 | 15,160 | 15,266 | 15,373 | 15,479 | 15,660 | 15,879 | 16,098 | 16,316 | 16,535 | 16,754 | 17,010 | 17,229 | 17,519 | 17,629 | 17,885 | 18,104 | 18,323 | 18,504 | 18,760 | 18,979 | 19,198 | 19,417 | 19,748 | 19,854 | 20,185 | 20,292 | 20,623 | 20,729 | 21,060 | 21,167 | 21,385 | 21,604 | 21,929 | 22,042 | 0 | 3,600 | 0 | 3,825 | 3,938 | 4,050 | 0 | 4,275 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 6 | 6 | 104 | 50,312 | 15,685 | 15,685 | -1,408 | 183,780 | -3,386 | -3,384 | 3,029 | 916,255 | 2,961 | 962,660 | 5,698 | 1,213 | 8 | 0 | 3,735 | 4,486 | 4,488 | 4,526 | 4,620 | 3,903 | 4,498 | 4,498 | 4,376 | 2,807 | 250 | 250 | 3,207 | 3,207 | 3,207 | 3,207 | 1,810 | 1,810 | 1,810 | 1,810 | 1,810 | 1,810 | 1,810 | 1,810 | 1,250 | 1,250 | 1,250 | 1,250 | -13,721 | 1,250 | 13,209 | 13,022 | 12,923 | 12,879 | 12,850 | 12,506 | 18,000 | 3,132 | 3,088 | 3,044 | 2,962 | 2,962 | 2,962 | 2,962 | 2,962 | 2,962 | 2,962 | 2,962 | 0 | -4 | -9 | -9 | -9 | -9 | 1,404 | 1,370 | -57 | 1,302 | -1,029 | 1,245 | -51 | 0 | -51 | 625,395 | 0 | 0 | -24 | 0 | -24 | 58,440 | 57,758 | 0 | 0 | 0 | 0 | 0 | 59,281 | 437,674 | 44,649 | 65,113 |
| 65,113 | 44,649 | 437,674 | 59,281 | 0 | 0 | 0 | 0 | 0 | 57,758 | 58,440 | -24 | 0 | -24 | 0 | 0 | 625,395 | -51 | 0 | -51 | 1,245 | -1,029 | 1,302 | -57 | 1,370 | 1,404 | -9 | -9 | -9 | -9 | -4 | 0 | 2,962 | 2,962 | 2,962 | 2,962 | 2,962 | 2,962 | 2,962 | 2,962 | 3,044 | 3,088 | 3,132 | 18,000 | 12,506 | 12,850 | 12,879 | 12,923 | 13,022 | 13,209 | 1,250 | -13,721 | 1,250 | 1,250 | 1,250 | 1,250 | 1,810 | 1,810 | 1,810 | 1,810 | 1,810 | 1,810 | 1,810 | 1,810 | 3,207 | 3,207 | 3,207 | 3,207 | 250 | 250 | 2,807 | 4,376 | 4,498 | 4,498 | 3,903 | 4,620 | 4,526 | 4,488 | 4,486 | 3,735 | 0 | 8 | 1,213 | 5,698 | 962,660 | 2,961 | 916,255 | 3,029 | -3,384 | -3,386 | 183,780 | -1,408 | 15,685 | 15,685 | 50,312 | 104 | 6 | 6 |
---|
> Total Liabilities | 176,576 | 182,354 | 184,196 | 204,604 | 222,441 | 250,460 | 241,450 | 820,780 | 350,565 | 364,126 | 359,052 | 916,255 | 374,451 | 962,660 | 400,657 | 402,080 | 423,941 | 480,341 | 447,053 | 466,167 | 444,339 | 470,821 | 661,789 | 689,157 | 702,964 | 712,386 | 310,156 | 310,956 | 326,215 | 343,207 | 323,831 | 323,271 | 287,777 | 296,913 | 254,863 | 277,192 | 277,158 | 278,081 | 271,583 | 291,553 | 268,194 | 284,878 | 263,223 | 265,330 | 276,098 | 320,358 | 326,355 | 349,278 | 1,374,079 | 1,454,888 | 1,445,578 | 1,404,863 | 1,430,887 | 1,443,854 | 1,395,732 | 1,505,928 | 1,543,492 | 1,602,864 | 1,679,589 | 1,482,700 | 1,458,806 | 1,425,867 | 1,377,350 | 1,327,024 | 1,380,620 | 1,401,665 | 1,373,104 | 1,359,537 | 1,341,917 | 1,377,956 | 1,194,322 | 1,191,868 | 1,218,644 | 1,247,776 | 1,400,617 | 1,393,710 | 1,313,763 | 1,274,455 | 1,391,826 | 1,297,833 | 1,365,008 | 1,516,109 | 2,197,715 | 2,192,690 | 2,328,734 | 2,590,454 | 2,787,282 | 2,533,102 | 2,503,090 | 2,891,588 | 3,350,396 | 2,867,695 | 2,664,848 | 3,018,423 | 6,047,194 | 5,829,708 | 5,693,940 | 5,953,686 |
| 5,953,686 | 5,693,940 | 5,829,708 | 6,047,194 | 3,018,423 | 2,664,848 | 2,867,695 | 3,350,396 | 2,891,588 | 2,503,090 | 2,533,102 | 2,787,282 | 2,590,454 | 2,328,734 | 2,192,690 | 2,197,715 | 1,516,109 | 1,365,008 | 1,297,833 | 1,391,826 | 1,274,455 | 1,313,763 | 1,393,710 | 1,400,617 | 1,247,776 | 1,218,644 | 1,191,868 | 1,194,322 | 1,377,956 | 1,341,917 | 1,359,537 | 1,373,104 | 1,401,665 | 1,380,620 | 1,327,024 | 1,377,350 | 1,425,867 | 1,458,806 | 1,482,700 | 1,679,589 | 1,602,864 | 1,543,492 | 1,505,928 | 1,395,732 | 1,443,854 | 1,430,887 | 1,404,863 | 1,445,578 | 1,454,888 | 1,374,079 | 349,278 | 326,355 | 320,358 | 276,098 | 265,330 | 263,223 | 284,878 | 268,194 | 291,553 | 271,583 | 278,081 | 277,158 | 277,192 | 254,863 | 296,913 | 287,777 | 323,271 | 323,831 | 343,207 | 326,215 | 310,956 | 310,156 | 712,386 | 702,964 | 689,157 | 661,789 | 470,821 | 444,339 | 466,167 | 447,053 | 480,341 | 423,941 | 402,080 | 400,657 | 962,660 | 374,451 | 916,255 | 359,052 | 364,126 | 350,565 | 820,780 | 241,450 | 250,460 | 222,441 | 204,604 | 184,196 | 182,354 | 176,576 |
---|
> Total Current Liabilities | 170,576 | 176,354 | 177,402 | 198,758 | 219,596 | 248,089 | 239,553 | 249,840 | 244,142 | 257,703 | 223,103 | 0 | 238,977 | 0 | 320,657 | 322,080 | 343,941 | 400,341 | 390,653 | 409,767 | 387,939 | 414,421 | 629,289 | 656,657 | 670,464 | 679,886 | 306,356 | 307,156 | 322,415 | 339,407 | 319,581 | 319,021 | 283,527 | 292,663 | 249,333 | 271,662 | 271,628 | 272,551 | 265,753 | 285,723 | 262,244 | 278,928 | 257,273 | 259,380 | 267,148 | 311,408 | 316,925 | 339,848 | 1,254,819 | 1,335,628 | 1,325,318 | 1,284,603 | 1,310,627 | 1,323,585 | 1,272,738 | 1,366,134 | 1,390,837 | 1,412,210 | 1,498,252 | 1,419,363 | 1,396,006 | 1,363,067 | 1,315,454 | 1,265,128 | 1,318,724 | 1,339,769 | 1,310,312 | 1,296,745 | 1,279,125 | 1,315,164 | 1,091,612 | 1,089,158 | 1,103,184 | 1,109,999 | 1,187,813 | 1,184,611 | 1,106,994 | 1,068,816 | 1,191,148 | 1,097,611 | 1,165,264 | 1,314,811 | 2,050,250 | 2,044,045 | 2,178,336 | 2,454,297 | 2,657,417 | 2,403,668 | 2,375,652 | 2,805,550 | 3,294,334 | 2,812,984 | 2,611,918 | 2,959,584 | 5,898,074 | 5,582,257 | 5,490,943 | 5,756,151 |
| 5,756,151 | 5,490,943 | 5,582,257 | 5,898,074 | 2,959,584 | 2,611,918 | 2,812,984 | 3,294,334 | 2,805,550 | 2,375,652 | 2,403,668 | 2,657,417 | 2,454,297 | 2,178,336 | 2,044,045 | 2,050,250 | 1,314,811 | 1,165,264 | 1,097,611 | 1,191,148 | 1,068,816 | 1,106,994 | 1,184,611 | 1,187,813 | 1,109,999 | 1,103,184 | 1,089,158 | 1,091,612 | 1,315,164 | 1,279,125 | 1,296,745 | 1,310,312 | 1,339,769 | 1,318,724 | 1,265,128 | 1,315,454 | 1,363,067 | 1,396,006 | 1,419,363 | 1,498,252 | 1,412,210 | 1,390,837 | 1,366,134 | 1,272,738 | 1,323,585 | 1,310,627 | 1,284,603 | 1,325,318 | 1,335,628 | 1,254,819 | 339,848 | 316,925 | 311,408 | 267,148 | 259,380 | 257,273 | 278,928 | 262,244 | 285,723 | 265,753 | 272,551 | 271,628 | 271,662 | 249,333 | 292,663 | 283,527 | 319,021 | 319,581 | 339,407 | 322,415 | 307,156 | 306,356 | 679,886 | 670,464 | 656,657 | 629,289 | 414,421 | 387,939 | 409,767 | 390,653 | 400,341 | 343,941 | 322,080 | 320,657 | 0 | 238,977 | 0 | 223,103 | 257,703 | 244,142 | 249,840 | 239,553 | 248,089 | 219,596 | 198,758 | 177,402 | 176,354 | 170,576 |
---|
Short-term Debt | 123,180 | 146,320 | 111,940 | 118,140 | 86,340 | 126,800 | 145,500 | 0 | 146,200 | 162,900 | 132,850 | 0 | 132,800 | 0 | 193,700 | 186,150 | 196,100 | 206,000 | 236,900 | 236,600 | 229,600 | 232,400 | 451,770 | 451,200 | 450,642 | 450,577 | 97,297 | 97,297 | 97,297 | 97,297 | 97,127 | 97,037 | 70,537 | 70,037 | 69,962 | 69,234 | 69,134 | 69,034 | 68,134 | 68,134 | 67,872 | 67,872 | 62,872 | 62,867 | 62,867 | 62,867 | 62,867 | 62,867 | 5,000 | 5,000 | 0 | 0 | 0 | 0 | 10,000 | 48,990 | 70,000 | 70,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,859 | 0 | 0 | 0 | 3,814 | 2,954 | 2,954 | 53,154 | 236,558 | 228,340 | 231,801 | 237,314 | 2,719,562 | 1,217,224 | 0 | 0 |
| 0 | 0 | 1,217,224 | 2,719,562 | 237,314 | 231,801 | 228,340 | 236,558 | 53,154 | 2,954 | 2,954 | 3,814 | 0 | 0 | 0 | 3,859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70,000 | 70,000 | 48,990 | 10,000 | 0 | 0 | 0 | 0 | 5,000 | 5,000 | 62,867 | 62,867 | 62,867 | 62,867 | 62,867 | 62,872 | 67,872 | 67,872 | 68,134 | 68,134 | 69,034 | 69,134 | 69,234 | 69,962 | 70,037 | 70,537 | 97,037 | 97,127 | 97,297 | 97,297 | 97,297 | 97,297 | 450,577 | 450,642 | 451,200 | 451,770 | 232,400 | 229,600 | 236,600 | 236,900 | 206,000 | 196,100 | 186,150 | 193,700 | 0 | 132,800 | 0 | 132,850 | 162,900 | 146,200 | 0 | 145,500 | 126,800 | 86,340 | 118,140 | 111,940 | 146,320 | 123,180 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,859 | 0 | 0 | 0 | 3,660 | 2,800 | 2,800 | 53,000 | 236,390 | 228,172 | 231,633 | 237,146 | 1,126,836 | 1,213,364 | 1,302,584 | 1,292,042 |
| 1,292,042 | 1,302,584 | 1,213,364 | 1,126,836 | 237,146 | 231,633 | 228,172 | 236,390 | 53,000 | 2,800 | 2,800 | 3,660 | 0 | 0 | 0 | 3,859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 23,770 | 6,335 | 25,685 | 32,127 | 52,314 | 57,695 | 56,831 | 61,760 | 56,366 | 52,288 | 52,477 | 0 | 61,883 | 0 | 72,852 | 82,151 | 108,351 | 146,156 | 96,078 | 89,952 | 83,981 | 111,559 | 76,224 | 99,084 | 93,417 | 90,384 | 92,259 | 97,713 | 92,032 | 103,740 | 88,416 | 106,223 | 104,376 | 107,380 | 77,495 | 94,278 | 85,114 | 84,891 | 86,772 | 114,629 | 85,983 | 83,175 | 83,007 | 84,408 | 90,656 | 127,010 | 136,163 | 141,184 | 813,336 | 884,335 | 870,502 | 835,829 | 958,795 | 984,051 | 973,630 | 1,085,123 | 993,380 | 1,059,412 | 1,127,836 | 1,103,216 | 1,099,925 | 1,048,535 | 984,704 | 961,896 | 1,019,267 | 1,015,357 | 977,314 | 937,080 | 902,057 | 915,061 | 711,481 | 722,948 | 711,900 | 720,917 | 708,347 | 734,303 | 642,801 | 619,787 | 655,500 | 653,812 | 733,220 | 840,394 | 992,924 | 942,953 | 1,048,671 | 1,238,095 | 1,232,841 | 1,103,073 | 1,173,709 | 1,569,679 | 1,756,900 | 1,381,948 | 1,135,079 | 1,687,046 | 1,542,608 | 2,247,366 | 2,150,324 | 2,627,667 |
| 2,627,667 | 2,150,324 | 2,247,366 | 1,542,608 | 1,687,046 | 1,135,079 | 1,381,948 | 1,756,900 | 1,569,679 | 1,173,709 | 1,103,073 | 1,232,841 | 1,238,095 | 1,048,671 | 942,953 | 992,924 | 840,394 | 733,220 | 653,812 | 655,500 | 619,787 | 642,801 | 734,303 | 708,347 | 720,917 | 711,900 | 722,948 | 711,481 | 915,061 | 902,057 | 937,080 | 977,314 | 1,015,357 | 1,019,267 | 961,896 | 984,704 | 1,048,535 | 1,099,925 | 1,103,216 | 1,127,836 | 1,059,412 | 993,380 | 1,085,123 | 973,630 | 984,051 | 958,795 | 835,829 | 870,502 | 884,335 | 813,336 | 141,184 | 136,163 | 127,010 | 90,656 | 84,408 | 83,007 | 83,175 | 85,983 | 114,629 | 86,772 | 84,891 | 85,114 | 94,278 | 77,495 | 107,380 | 104,376 | 106,223 | 88,416 | 103,740 | 92,032 | 97,713 | 92,259 | 90,384 | 93,417 | 99,084 | 76,224 | 111,559 | 83,981 | 89,952 | 96,078 | 146,156 | 108,351 | 82,151 | 72,852 | 0 | 61,883 | 0 | 52,477 | 52,288 | 56,366 | 61,760 | 56,831 | 57,695 | 52,314 | 32,127 | 25,685 | 6,335 | 23,770 |
---|
Other Current Liabilities | 5,860 | 4,903 | 9,709 | 9,635 | 6,141 | 6,150 | 6,847 | 188,080 | 10,677 | 12,700 | 22,461 | 0 | 22,724 | 0 | 14,468 | 23,519 | 19,188 | 21,868 | 25,691 | 23,280 | 21,842 | 26,836 | 34,705 | 28,882 | 34,133 | 40,025 | 34,800 | 32,819 | 40,815 | 43,162 | 39,695 | 36,578 | 38,928 | 44,882 | 22,982 | 33,198 | 37,769 | 35,694 | 25,203 | 19,333 | 22,961 | 17,544 | 10,217 | 14,179 | 15,367 | 22,680 | 10,135 | 14,757 | 234,842 | 238,998 | 454,815 | 448,774 | 351,831 | 339,534 | 111,821 | 123,626 | 108,799 | 82,436 | 370,416 | 316,146 | 296,081 | 314,533 | 330,751 | 303,231 | 299,456 | 324,411 | 332,998 | 359,665 | 377,068 | 400,103 | 380,131 | 366,210 | 391,284 | 389,082 | 479,466 | 450,308 | 464,193 | 449,029 | 535,648 | 443,799 | 432,044 | 474,417 | 534,510 | 1,101,092 | 1,129,665 | 1,216,202 | 894,417 | 1,297,641 | 1,198,990 | 885,030 | 1,005,231 | 1,202,696 | 881,947 | 645,311 | 252,825 | 401,381 | 417,509 | 256,538 |
| 256,538 | 417,509 | 401,381 | 252,825 | 645,311 | 881,947 | 1,202,696 | 1,005,231 | 885,030 | 1,198,990 | 1,297,641 | 894,417 | 1,216,202 | 1,129,665 | 1,101,092 | 534,510 | 474,417 | 432,044 | 443,799 | 535,648 | 449,029 | 464,193 | 450,308 | 479,466 | 389,082 | 391,284 | 366,210 | 380,131 | 400,103 | 377,068 | 359,665 | 332,998 | 324,411 | 299,456 | 303,231 | 330,751 | 314,533 | 296,081 | 316,146 | 370,416 | 82,436 | 108,799 | 123,626 | 111,821 | 339,534 | 351,831 | 448,774 | 454,815 | 238,998 | 234,842 | 14,757 | 10,135 | 22,680 | 15,367 | 14,179 | 10,217 | 17,544 | 22,961 | 19,333 | 25,203 | 35,694 | 37,769 | 33,198 | 22,982 | 44,882 | 38,928 | 36,578 | 39,695 | 43,162 | 40,815 | 32,819 | 34,800 | 40,025 | 34,133 | 28,882 | 34,705 | 26,836 | 21,842 | 23,280 | 25,691 | 21,868 | 19,188 | 23,519 | 14,468 | 0 | 22,724 | 0 | 22,461 | 12,700 | 10,677 | 188,080 | 6,847 | 6,150 | 6,141 | 9,635 | 9,709 | 4,903 | 5,860 |
---|
> Long-term Liabilities | 6,000 | 6,000 | 6,794 | 5,845 | 2,845 | 2,371 | 1,897 | -249,840 | 106,423 | 106,423 | 135,948 | 0 | 135,474 | 0 | 80,000 | 80,000 | 80,000 | 80,000 | 56,400 | 56,400 | 56,400 | 56,400 | 32,500 | 32,500 | 32,500 | 32,500 | 3,800 | 3,800 | 3,800 | 3,800 | 4,250 | 4,250 | 4,250 | 4,250 | 5,530 | 5,530 | 5,530 | 5,530 | 5,830 | 5,830 | 5,950 | 5,950 | 5,950 | 5,950 | 8,950 | 8,950 | 9,430 | 9,430 | 119,260 | 119,260 | 120,260 | 120,260 | 120,260 | 120,269 | 122,994 | 139,794 | 152,654 | 190,654 | 181,337 | 63,337 | 62,800 | 62,800 | 61,896 | 61,896 | 61,896 | 61,896 | 62,792 | 62,792 | 62,792 | 62,792 | 102,710 | 102,710 | 115,460 | 137,777 | 212,804 | 209,098 | 206,769 | 205,639 | 200,678 | 200,222 | 199,744 | 201,298 | 147,465 | 148,645 | 150,398 | 136,157 | 129,864 | 129,434 | 127,438 | 86,037 | 56,063 | 54,711 | 52,930 | 58,838 | 149,120 | 247,451 | 202,998 | 197,534 |
| 197,534 | 202,998 | 247,451 | 149,120 | 58,838 | 52,930 | 54,711 | 56,063 | 86,037 | 127,438 | 129,434 | 129,864 | 136,157 | 150,398 | 148,645 | 147,465 | 201,298 | 199,744 | 200,222 | 200,678 | 205,639 | 206,769 | 209,098 | 212,804 | 137,777 | 115,460 | 102,710 | 102,710 | 62,792 | 62,792 | 62,792 | 62,792 | 61,896 | 61,896 | 61,896 | 61,896 | 62,800 | 62,800 | 63,337 | 181,337 | 190,654 | 152,654 | 139,794 | 122,994 | 120,269 | 120,260 | 120,260 | 120,260 | 119,260 | 119,260 | 9,430 | 9,430 | 8,950 | 8,950 | 5,950 | 5,950 | 5,950 | 5,950 | 5,830 | 5,830 | 5,530 | 5,530 | 5,530 | 5,530 | 4,250 | 4,250 | 4,250 | 4,250 | 3,800 | 3,800 | 3,800 | 3,800 | 32,500 | 32,500 | 32,500 | 32,500 | 56,400 | 56,400 | 56,400 | 56,400 | 80,000 | 80,000 | 80,000 | 80,000 | 0 | 135,474 | 0 | 135,948 | 106,423 | 106,423 | -249,840 | 1,897 | 2,371 | 2,845 | 5,845 | 6,794 | 6,000 | 6,000 |
---|
Other Liabilities | 0 | 0 | 0 | 2,846 | 2,845 | 2,371 | 1,897 | 1,900 | 1,423 | 1,423 | 948 | 0 | 474 | 0 | 0 | 0 | 0 | 0 | 1,399 | 1,399 | 1,399 | 1,401 | 2,500 | 2,500 | 2,500 | 2,500 | 3,800 | 3,800 | 3,800 | 3,800 | 4,251 | 4,250 | 4,250 | 4,251 | 5,530 | 5,529 | 5,530 | 5,530 | 5,830 | 5,830 | 5,950 | 5,950 | 5,950 | 5,950 | 8,950 | 8,950 | 9,430 | 9,430 | 119,260 | 119,260 | 120,260 | 120,260 | 120,260 | 120,269 | 122,995 | 72,154 | 72,654 | 72,654 | 63,337 | 63,337 | 62,800 | 62,800 | 61,896 | 61,896 | 61,896 | 61,896 | 62,792 | 62,792 | 62,792 | 62,792 | 102,710 | 102,710 | 115,460 | 137,777 | 212,804 | 209,098 | 206,769 | 205,639 | 200,678 | 200,222 | 199,744 | 201,298 | 147,465 | 148,645 | 150,398 | 136,157 | 129,523 | 129,093 | 127,096 | 85,677 | 55,889 | 54,537 | 0 | 58,665 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 58,665 | 0 | 54,537 | 55,889 | 85,677 | 127,096 | 129,093 | 129,523 | 136,157 | 150,398 | 148,645 | 147,465 | 201,298 | 199,744 | 200,222 | 200,678 | 205,639 | 206,769 | 209,098 | 212,804 | 137,777 | 115,460 | 102,710 | 102,710 | 62,792 | 62,792 | 62,792 | 62,792 | 61,896 | 61,896 | 61,896 | 61,896 | 62,800 | 62,800 | 63,337 | 63,337 | 72,654 | 72,654 | 72,154 | 122,995 | 120,269 | 120,260 | 120,260 | 120,260 | 119,260 | 119,260 | 9,430 | 9,430 | 8,950 | 8,950 | 5,950 | 5,950 | 5,950 | 5,950 | 5,830 | 5,830 | 5,530 | 5,530 | 5,529 | 5,530 | 4,251 | 4,250 | 4,250 | 4,251 | 3,800 | 3,800 | 3,800 | 3,800 | 2,500 | 2,500 | 2,500 | 2,500 | 1,401 | 1,399 | 1,399 | 1,399 | 0 | 0 | 0 | 0 | 0 | 474 | 0 | 948 | 1,423 | 1,423 | 1,900 | 1,897 | 2,371 | 2,845 | 2,846 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 201,191 | 592,799 | 409,731 | 564,712 | 336,192 | 540,801 | 361,992 | 564,730 | 574,235 | 576,907 | 330,961 | 540,664 | 548,973 | 550,499 | 347,735 | 567,132 | 559,117 | 559,739 | 549,875 | 545,913 | 537,282 | 532,213 | 265,806 | 248,501 | 234,762 | 223,982 | 170,838 | 185,948 | 177,203 | 166,896 | 175,672 | 168,895 | 167,654 | 160,656 | 121,852 | 113,586 | 105,937 | 88,854 | 65,973 | 60,305 | 51,306 | 51,761 | 75,899 | 66,949 | 57,293 | 45,221 | 29,276 | 3,833 | 1,344,718 | 1,393,641 | 1,385,722 | 1,415,835 | 1,449,635 | 1,470,375 | 1,388,325 | 1,585,809 | 1,648,402 | 1,688,997 | 2,118,836 | 2,290,369 | 2,267,002 | 2,153,611 | 1,870,246 | 1,840,235 | 1,639,180 | 1,595,618 | 1,433,578 | 1,426,203 | 1,439,086 | 1,486,388 | 1,554,080 | 1,605,856 | 1,705,005 | 1,812,319 | 1,832,769 | 1,929,546 | 2,026,749 | 2,108,408 | 2,180,071 | 2,250,146 | 2,329,848 | 2,539,194 | 2,556,095 | 2,635,155 | 2,603,307 | 2,654,422 | 2,686,787 | 2,772,076 | 2,802,345 | 2,891,721 | 3,004,105 | 3,104,918 | 3,135,801 | 3,218,336 | 3,192,134 | 3,287,270 | 3,250,003 | 3,280,823 |
| 3,280,823 | 3,250,003 | 3,287,270 | 3,192,134 | 3,218,336 | 3,135,801 | 3,104,918 | 3,004,105 | 2,891,721 | 2,802,345 | 2,772,076 | 2,686,787 | 2,654,422 | 2,603,307 | 2,635,155 | 2,556,095 | 2,539,194 | 2,329,848 | 2,250,146 | 2,180,071 | 2,108,408 | 2,026,749 | 1,929,546 | 1,832,769 | 1,812,319 | 1,705,005 | 1,605,856 | 1,554,080 | 1,486,388 | 1,439,086 | 1,426,203 | 1,433,578 | 1,595,618 | 1,639,180 | 1,840,235 | 1,870,246 | 2,153,611 | 2,267,002 | 2,290,369 | 2,118,836 | 1,688,997 | 1,648,402 | 1,585,809 | 1,388,325 | 1,470,375 | 1,449,635 | 1,415,835 | 1,385,722 | 1,393,641 | 1,344,718 | 3,833 | 29,276 | 45,221 | 57,293 | 66,949 | 75,899 | 51,761 | 51,306 | 60,305 | 65,973 | 88,854 | 105,937 | 113,586 | 121,852 | 160,656 | 167,654 | 168,895 | 175,672 | 166,896 | 177,203 | 185,948 | 170,838 | 223,982 | 234,762 | 248,501 | 265,806 | 532,213 | 537,282 | 545,913 | 549,875 | 559,739 | 559,117 | 567,132 | 347,735 | 550,499 | 548,973 | 540,664 | 330,961 | 576,907 | 574,235 | 564,730 | 361,992 | 540,801 | 336,192 | 564,712 | 409,731 | 592,799 | 201,191 |
---|
Common Stock | 120,550 | 175,550 | 175,550 | 175,550 | 175,550 | 175,550 | 175,550 | 0 | 175,550 | 175,550 | 175,550 | 0 | 175,550 | 0 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 524,134 | 524,134 | 524,134 | 524,134 | 524,134 | 524,134 | 524,134 | 524,134 | 524,134 | 524,134 | 595,867 | 595,867 | 595,867 | 543,667 | 543,667 | 543,667 | 543,667 | 543,667 | 543,667 | 543,667 | 543,667 | 543,667 | 543,667 | 543,667 | 489,893 | 489,893 | 489,893 | 489,893 | 489,893 | 489,893 | 498,663 | 498,663 | 598,396 | 598,396 | 598,396 | 599,212 | 599,212 | 599,212 | 599,212 | 599,102 | 599,102 | 596,540 | 596,540 | 596,540 | 596,540 | 595,859 | 595,859 | 595,859 | 0 | 0 |
| 0 | 0 | 595,859 | 595,859 | 595,859 | 596,540 | 596,540 | 596,540 | 596,540 | 599,102 | 599,102 | 599,212 | 599,212 | 599,212 | 599,212 | 598,396 | 598,396 | 598,396 | 498,663 | 498,663 | 489,893 | 489,893 | 489,893 | 489,893 | 489,893 | 489,893 | 543,667 | 543,667 | 543,667 | 543,667 | 543,667 | 543,667 | 543,667 | 543,667 | 543,667 | 543,667 | 543,667 | 595,867 | 595,867 | 595,867 | 524,134 | 524,134 | 524,134 | 524,134 | 524,134 | 524,134 | 524,134 | 524,134 | 524,134 | 524,134 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 298,435 | 0 | 175,550 | 0 | 175,550 | 175,550 | 175,550 | 0 | 175,550 | 175,550 | 175,550 | 175,550 | 175,550 | 175,550 | 120,550 |
---|
Retained Earnings | 45,631 | 74,209 | 30,804 | 48,738 | 374 | 22,018 | 23,800 | 0 | 48,687 | 51,358 | 12,484 | 0 | 25,706 | 0 | 23,172 | 26,351 | 33,947 | 34,566 | 24,472 | 20,510 | 11,760 | 6,811 | -240,212 | -257,517 | -271,256 | -282,036 | -335,181 | -320,070 | -328,815 | -339,122 | -331,455 | -338,232 | -339,473 | -346,471 | -385,827 | -394,093 | -401,742 | -419,992 | -441,409 | -447,078 | -456,076 | -455,621 | -431,484 | -440,434 | -450,090 | -462,161 | -478,106 | -503,549 | 222,235 | 331,384 | 364,695 | 394,808 | 428,608 | 449,348 | 364,235 | 561,719 | 605,963 | 646,558 | 312,646 | 484,179 | 460,812 | 347,421 | 64,056 | 34,045 | -167,010 | -210,572 | -372,612 | -379,987 | -367,104 | -319,845 | -252,157 | -200,381 | -101,232 | 6,083 | 2,497 | 99,274 | 196,477 | 276,040 | 313,198 | 380,691 | 456,937 | 664,024 | 669,393 | 744,551 | 710,085 | 758,932 | 778,695 | 854,076 | 883,024 | 970,425 | 1,072,729 | 1,171,432 | 1,200,743 | 1,284,203 | 1,102,510 | 1,195,495 | 1,156,950 | 1,188,566 |
| 1,188,566 | 1,156,950 | 1,195,495 | 1,102,510 | 1,284,203 | 1,200,743 | 1,171,432 | 1,072,729 | 970,425 | 883,024 | 854,076 | 778,695 | 758,932 | 710,085 | 744,551 | 669,393 | 664,024 | 456,937 | 380,691 | 313,198 | 276,040 | 196,477 | 99,274 | 2,497 | 6,083 | -101,232 | -200,381 | -252,157 | -319,845 | -367,104 | -379,987 | -372,612 | -210,572 | -167,010 | 34,045 | 64,056 | 347,421 | 460,812 | 484,179 | 312,646 | 646,558 | 605,963 | 561,719 | 364,235 | 449,348 | 428,608 | 394,808 | 364,695 | 331,384 | 222,235 | -503,549 | -478,106 | -462,161 | -450,090 | -440,434 | -431,484 | -455,621 | -456,076 | -447,078 | -441,409 | -419,992 | -401,742 | -394,093 | -385,827 | -346,471 | -339,473 | -338,232 | -331,455 | -339,122 | -328,815 | -320,070 | -335,181 | -282,036 | -271,256 | -257,517 | -240,212 | 6,811 | 11,760 | 20,510 | 24,472 | 34,566 | 33,947 | 26,351 | 23,172 | 0 | 25,706 | 0 | 12,484 | 51,358 | 48,687 | 0 | 23,800 | 22,018 | 374 | 48,738 | 30,804 | 74,209 | 45,631 |
---|
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 |
---|
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 |
---|
Other Stockholders Equity | 35,010 | 343,040 | 203,377 | 340,424 | 160,268 | 343,233 | 162,643 | 0 | 349,998 | 349,998 | 142,927 | 540,664 | 347,717 | 550,499 | 26,128 | 242,347 | 226,735 | 226,738 | 226,967 | 226,967 | 227,087 | 226,967 | 207,583 | 207,583 | 207,583 | 207,583 | 207,583 | 207,583 | 207,583 | 207,583 | 208,692 | 208,692 | 208,692 | 208,692 | 209,244 | 209,244 | 209,244 | 210,412 | 208,948 | 208,948 | 208,948 | 208,948 | 208,948 | 208,948 | 208,948 | 208,948 | 208,948 | 208,948 | 598,349 | 538,123 | 496,893 | 496,893 | 496,893 | 496,893 | 499,956 | 499,956 | 518,305 | 518,305 | 1,210,323 | 1,210,323 | 1,210,323 | 1,262,523 | 1,262,523 | 1,262,523 | 1,262,523 | 1,262,523 | 1,262,523 | 1,262,523 | 1,262,523 | 1,262,566 | 1,262,570 | 1,262,570 | 1,316,343 | 1,316,343 | 1,340,379 | 1,340,379 | 1,340,379 | 1,342,474 | 1,368,209 | 1,370,792 | 1,274,515 | 1,276,774 | 1,288,307 | 1,291,392 | 1,294,009 | 1,296,278 | 1,308,881 | 1,318,898 | 1,025,828 | -20,111 | 1,035,590 | -20,111 | 1,037,216 | -16,331 | 1,038,661 | -16,331 | 0 | 0 |
| 0 | 0 | -16,331 | 1,038,661 | -16,331 | 1,037,216 | -20,111 | 1,035,590 | -20,111 | 1,025,828 | 1,318,898 | 1,308,881 | 1,296,278 | 1,294,009 | 1,291,392 | 1,288,307 | 1,276,774 | 1,274,515 | 1,370,792 | 1,368,209 | 1,342,474 | 1,340,379 | 1,340,379 | 1,340,379 | 1,316,343 | 1,316,343 | 1,262,570 | 1,262,570 | 1,262,566 | 1,262,523 | 1,262,523 | 1,262,523 | 1,262,523 | 1,262,523 | 1,262,523 | 1,262,523 | 1,262,523 | 1,210,323 | 1,210,323 | 1,210,323 | 518,305 | 518,305 | 499,956 | 499,956 | 496,893 | 496,893 | 496,893 | 496,893 | 538,123 | 598,349 | 208,948 | 208,948 | 208,948 | 208,948 | 208,948 | 208,948 | 208,948 | 208,948 | 208,948 | 208,948 | 210,412 | 209,244 | 209,244 | 209,244 | 208,692 | 208,692 | 208,692 | 208,692 | 207,583 | 207,583 | 207,583 | 207,583 | 207,583 | 207,583 | 207,583 | 207,583 | 226,967 | 227,087 | 226,967 | 226,967 | 226,738 | 226,735 | 242,347 | 26,128 | 550,499 | 347,717 | 540,664 | 142,927 | 349,998 | 349,998 | 0 | 162,643 | 343,233 | 160,268 | 340,424 | 203,377 | 343,040 | 35,010 |
---|