> Total Assets | 118,793 | 223,668 | 288,920 | 293,732 | 540,857 | 550,866 | 545,528 | 534,716 | 533,286 | 582,096 | 597,258 | 552,939 | 561,563 | 560,550 | 539,936 | 584,916 | 614,963 | 615,549 | 603,355 | 587,718 | 612,817 | 603,544 | 653,964 | 667,939 | 676,441 | 680,604 | 697,962 | 716,623 | 754,744 | 753,362 | 745,411 | 758,975 | 773,054 | 799,913 | 819,170 | 865,189 | 906,776 | 880,631 | 931,215 | 1,079,994 | 1,053,128 | 1,040,069 | 1,131,655 | 1,974,075 | 1,911,283 | 1,984,812 | 1,925,851 | 1,942,167 | 1,950,858 | 2,020,082 | 1,990,997 | 2,671,341 | 2,662,035 | 2,770,644 | 2,755,944 | 2,827,774 | 2,861,468 | 2,947,870 | 3,018,616 | 3,069,379 | 3,061,096 | 3,074,514 | 3,049,583 | 3,050,936 | 3,087,651 | 2,881,436 | 2,925,342 | 3,047,199 | 3,190,239 | 3,225,542 | 3,375,796 | 3,805,286 | 4,368,169 | 4,863,842 | 4,660,693 | 5,199,210 | 5,150,666 | 5,049,047 | 5,018,820 | 5,071,481 | 5,221,556 | 5,298,088 | 5,108,663 | 4,980,655 | 4,883,747 |
| 4,883,747 | 4,980,655 | 5,108,663 | 5,298,088 | 5,221,556 | 5,071,481 | 5,018,820 | 5,049,047 | 5,150,666 | 5,199,210 | 4,660,693 | 4,863,842 | 4,368,169 | 3,805,286 | 3,375,796 | 3,225,542 | 3,190,239 | 3,047,199 | 2,925,342 | 2,881,436 | 3,087,651 | 3,050,936 | 3,049,583 | 3,074,514 | 3,061,096 | 3,069,379 | 3,018,616 | 2,947,870 | 2,861,468 | 2,827,774 | 2,755,944 | 2,770,644 | 2,662,035 | 2,671,341 | 1,990,997 | 2,020,082 | 1,950,858 | 1,942,167 | 1,925,851 | 1,984,812 | 1,911,283 | 1,974,075 | 1,131,655 | 1,040,069 | 1,053,128 | 1,079,994 | 931,215 | 880,631 | 906,776 | 865,189 | 819,170 | 799,913 | 773,054 | 758,975 | 745,411 | 753,362 | 754,744 | 716,623 | 697,962 | 680,604 | 676,441 | 667,939 | 653,964 | 603,544 | 612,817 | 587,718 | 603,355 | 615,549 | 614,963 | 584,916 | 539,936 | 560,550 | 561,563 | 552,939 | 597,258 | 582,096 | 533,286 | 534,716 | 545,528 | 550,866 | 540,857 | 293,732 | 288,920 | 223,668 | 118,793 |
---|
> Total Current Assets | 0 | 0 | 205,694 | 194,552 | 441,164 | 447,943 | 443,594 | 427,978 | 419,688 | 456,819 | 470,832 | 413,017 | 415,519 | 391,388 | 367,774 | 408,286 | 438,148 | 402,492 | 394,111 | 385,193 | 423,056 | 395,739 | 444,409 | 457,214 | 467,693 | 474,030 | 493,313 | 503,681 | 542,289 | 535,018 | 528,250 | 538,497 | 550,439 | 561,824 | 585,236 | 632,859 | 672,359 | 635,211 | 688,017 | 772,633 | 674,221 | 624,821 | 685,134 | 1,482,118 | 1,286,177 | 1,315,114 | 1,241,759 | 1,250,898 | 1,246,604 | 1,308,257 | 1,266,541 | 1,572,277 | 1,561,990 | 1,628,849 | 1,626,458 | 1,702,913 | 1,740,597 | 1,812,335 | 1,893,219 | 1,941,648 | 1,940,197 | 1,964,859 | 1,941,328 | 1,947,326 | 1,983,605 | 2,006,645 | 2,034,316 | 2,155,142 | 2,292,260 | 2,320,786 | 2,434,560 | 2,657,287 | 3,181,855 | 3,645,158 | 3,413,194 | 3,897,221 | 3,831,399 | 3,759,980 | 3,711,406 | 3,744,394 | 3,855,154 | 3,636,360 | 3,448,274 | 3,404,258 | 3,335,730 |
| 3,335,730 | 3,404,258 | 3,448,274 | 3,636,360 | 3,855,154 | 3,744,394 | 3,711,406 | 3,759,980 | 3,831,399 | 3,897,221 | 3,413,194 | 3,645,158 | 3,181,855 | 2,657,287 | 2,434,560 | 2,320,786 | 2,292,260 | 2,155,142 | 2,034,316 | 2,006,645 | 1,983,605 | 1,947,326 | 1,941,328 | 1,964,859 | 1,940,197 | 1,941,648 | 1,893,219 | 1,812,335 | 1,740,597 | 1,702,913 | 1,626,458 | 1,628,849 | 1,561,990 | 1,572,277 | 1,266,541 | 1,308,257 | 1,246,604 | 1,250,898 | 1,241,759 | 1,315,114 | 1,286,177 | 1,482,118 | 685,134 | 624,821 | 674,221 | 772,633 | 688,017 | 635,211 | 672,359 | 632,859 | 585,236 | 561,824 | 550,439 | 538,497 | 528,250 | 535,018 | 542,289 | 503,681 | 493,313 | 474,030 | 467,693 | 457,214 | 444,409 | 395,739 | 423,056 | 385,193 | 394,111 | 402,492 | 438,148 | 408,286 | 367,774 | 391,388 | 415,519 | 413,017 | 470,832 | 456,819 | 419,688 | 427,978 | 443,594 | 447,943 | 441,164 | 194,552 | 205,694 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 60,462 | 31,112 | 264,087 | 264,193 | 260,680 | 220,024 | 212,521 | 212,526 | 225,066 | 189,755 | 183,333 | 178,810 | 163,186 | 154,575 | 181,708 | 130,143 | 117,588 | 112,643 | 149,148 | 180,885 | 199,091 | 205,986 | 207,420 | 235,623 | 218,554 | 214,621 | 206,249 | 222,497 | 161,070 | 171,648 | 181,030 | 204,205 | 213,226 | 206,222 | 220,715 | 191,934 | 219,817 | 205,546 | 101,661 | 70,475 | 102,023 | 836,324 | 295,893 | 209,096 | 268,377 | 455,980 | 305,333 | 611,011 | 407,227 | 713,883 | 433,292 | 492,086 | 480,818 | 550,196 | 529,687 | 641,417 | 674,188 | 657,961 | 489,235 | 326,325 | 268,793 | 344,541 | 361,850 | 531,263 | 635,462 | 588,977 | 692,416 | 924,235 | 1,018,944 | 1,159,596 | 1,209,636 | 1,653,591 | 1,430,242 | 1,721,539 | 1,471,617 | 1,610,586 | 1,784,802 | 1,694,853 | 1,645,939 | 1,403,886 | 1,493,967 | 1,268,187 | 1,225,056 |
| 1,225,056 | 1,268,187 | 1,493,967 | 1,403,886 | 1,645,939 | 1,694,853 | 1,784,802 | 1,610,586 | 1,471,617 | 1,721,539 | 1,430,242 | 1,653,591 | 1,209,636 | 1,159,596 | 1,018,944 | 924,235 | 692,416 | 588,977 | 635,462 | 531,263 | 361,850 | 344,541 | 268,793 | 326,325 | 489,235 | 657,961 | 674,188 | 641,417 | 529,687 | 550,196 | 480,818 | 492,086 | 433,292 | 713,883 | 407,227 | 611,011 | 305,333 | 455,980 | 268,377 | 209,096 | 295,893 | 836,324 | 102,023 | 70,475 | 101,661 | 205,546 | 219,817 | 191,934 | 220,715 | 206,222 | 213,226 | 204,205 | 181,030 | 171,648 | 161,070 | 222,497 | 206,249 | 214,621 | 218,554 | 235,623 | 207,420 | 205,986 | 199,091 | 180,885 | 149,148 | 112,643 | 117,588 | 130,143 | 181,708 | 154,575 | 163,186 | 178,810 | 183,333 | 189,755 | 225,066 | 212,526 | 212,521 | 220,024 | 260,680 | 264,193 | 264,087 | 31,112 | 60,462 | 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 | 926 | 508 | 0 | 42 | 42,690 | 5,400 | 0 | 0 | 0 | 50,551 | 40,559 | 403,876 | 129 | -1,387 | -2,712 | -2,881 | -2,029 | -2,054 | -2,641 | -1,808 | -2,857 | -2,563 | -2,071 | -2,175 | -2,141 | -1,965 | -1,696 | -1,444 | -8,323 | -8,161 | -7,984 | -7,869 | -43,401 | -43,708 | -43,376 | -43,015 | 255,226 | 221,878 | -161,761 | 87,890 | 246,386 | 192,188 | 364,900 | 855,900 | 672,320 | 472,018 | 505,980 | 653,614 | 678,951 | 598,628 | 687,352 | 664,784 |
| 664,784 | 687,352 | 598,628 | 678,951 | 653,614 | 505,980 | 472,018 | 672,320 | 855,900 | 364,900 | 192,188 | 246,386 | 87,890 | -161,761 | 221,878 | 255,226 | -43,015 | -43,376 | -43,708 | -43,401 | -7,869 | -7,984 | -8,161 | -8,323 | -1,444 | -1,696 | -1,965 | -2,141 | -2,175 | -2,071 | -2,563 | -2,857 | -1,808 | -2,641 | -2,054 | -2,029 | -2,881 | -2,712 | -1,387 | 129 | 403,876 | 40,559 | 50,551 | 0 | 0 | 0 | 5,400 | 42,690 | 42 | 0 | 508 | 926 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 46,554 | 42,982 | 101,368 | 82,550 | 99,899 | 105,252 | 88,433 | 99,833 | 109,583 | 140,334 | 119,471 | 93,340 | 102,695 | 86,612 | 79,586 | 114,513 | 130,009 | 141,753 | 132,679 | 119,376 | 148,718 | 94,072 | 129,007 | 141,116 | 158,452 | 131,744 | 147,303 | 152,957 | 183,969 | 151,138 | 210,751 | 189,982 | 203,074 | 169,887 | 196,549 | 253,577 | 250,580 | 193,308 | 270,937 | 268,823 | 304,456 | 284,631 | 260,854 | 330,058 | 300,602 | 393,112 | 305,474 | 317,367 | 298,436 | 341,264 | 315,406 | 416,337 | 453,219 | 482,550 | 465,635 | 519,091 | 508,058 | 552,726 | 594,363 | 590,044 | 601,808 | 627,592 | 598,572 | 584,056 | 574,227 | 573,594 | 515,757 | 586,776 | 682,232 | 695,300 | 680,228 | 891,858 | 1,189,020 | 935,206 | 1,062,262 | 1,088,793 | 746,261 | 760,277 | 758,941 | 808,304 | 890,769 | 894,899 | 512,617 | 545,506 | 548,740 |
| 548,740 | 545,506 | 512,617 | 894,899 | 890,769 | 808,304 | 758,941 | 760,277 | 746,261 | 1,088,793 | 1,062,262 | 935,206 | 1,189,020 | 891,858 | 680,228 | 695,300 | 682,232 | 586,776 | 515,757 | 573,594 | 574,227 | 584,056 | 598,572 | 627,592 | 601,808 | 590,044 | 594,363 | 552,726 | 508,058 | 519,091 | 465,635 | 482,550 | 453,219 | 416,337 | 315,406 | 341,264 | 298,436 | 317,367 | 305,474 | 393,112 | 300,602 | 330,058 | 260,854 | 284,631 | 304,456 | 268,823 | 270,937 | 193,308 | 250,580 | 253,577 | 196,549 | 169,887 | 203,074 | 189,982 | 210,751 | 151,138 | 183,969 | 152,957 | 147,303 | 131,744 | 158,452 | 141,116 | 129,007 | 94,072 | 148,718 | 119,376 | 132,679 | 141,753 | 130,009 | 114,513 | 79,586 | 86,612 | 102,695 | 93,340 | 119,471 | 140,334 | 109,583 | 99,833 | 88,433 | 105,252 | 99,899 | 82,550 | 101,368 | 42,982 | 46,554 |
---|
Other Current Assets | 0 | 3,790 | -5,326 | 1,635 | 3 | 287 | 1,243 | 229 | 3,597 | 3,876 | 443 | 405 | 13 | 143 | -1,853 | -2,927 | -4,369 | -2,629 | -2,529 | -5,388 | -5,378 | -4,045 | -5,106 | -6,557 | -7,427 | -1,694 | -2,139 | -4,776 | -13,967 | 87 | 63 | 58 | 200 | 19 | -12,466 | -15,128 | -20,128 | 66 | -12,796 | -6,538 | -17,877 | 128 | 97 | 97 | 97 | 427,709 | 310,083 | 138,879 | 303,827 | 30,036 | 199,685 | 20,019 | 251,248 | 234,421 | 212,912 | 117,341 | 167,086 | 107,223 | 82,924 | 76,928 | 243,239 | 437,640 | 509,666 | 455,750 | 456,634 | 400,697 | 361,147 | 423,367 | 423,664 | 11,613 | 7,315 | 18,089 | 12,233 | 17,689 | 11,236 | 12,617 | 11,843 | 29,512 | 24,758 | 19,608 | 17,237 | 30,114 | 24,914 | 172,750 | 231,099 |
| 231,099 | 172,750 | 24,914 | 30,114 | 17,237 | 19,608 | 24,758 | 29,512 | 11,843 | 12,617 | 11,236 | 17,689 | 12,233 | 18,089 | 7,315 | 11,613 | 423,664 | 423,367 | 361,147 | 400,697 | 456,634 | 455,750 | 509,666 | 437,640 | 243,239 | 76,928 | 82,924 | 107,223 | 167,086 | 117,341 | 212,912 | 234,421 | 251,248 | 20,019 | 199,685 | 30,036 | 303,827 | 138,879 | 310,083 | 427,709 | 97 | 97 | 97 | 128 | -17,877 | -6,538 | -12,796 | 66 | -20,128 | -15,128 | -12,466 | 19 | 200 | 58 | 63 | 87 | -13,967 | -4,776 | -2,139 | -1,694 | -7,427 | -6,557 | -5,106 | -4,045 | -5,378 | -5,388 | -2,529 | -2,629 | -4,369 | -2,927 | -1,853 | 143 | 13 | 405 | 443 | 3,876 | 3,597 | 229 | 1,243 | 287 | 3 | 1,635 | -5,326 | 3,790 | 0 |
---|
> Long-term Assets | 0 | 0 | 83,226 | 99,180 | 99,693 | 102,923 | 101,934 | 106,737 | 113,598 | 125,276 | 126,426 | 139,922 | 146,044 | 169,162 | 172,162 | 176,630 | 176,815 | 213,057 | 209,244 | 202,525 | 189,760 | 207,806 | 209,555 | 210,724 | 208,748 | 206,574 | 204,650 | 212,942 | 212,455 | 218,344 | 217,161 | 220,478 | 222,615 | 238,088 | 233,934 | 232,331 | 234,417 | 245,420 | 243,198 | 307,361 | 378,906 | 415,249 | 446,521 | 491,957 | 625,106 | 669,698 | 684,092 | 691,269 | 704,254 | 711,824 | 724,456 | 1,099,063 | 1,100,045 | 1,141,795 | 1,129,485 | 1,124,861 | 1,120,871 | 1,135,535 | 1,125,397 | 1,127,732 | 1,120,899 | 1,109,655 | 1,108,255 | 1,103,610 | 1,104,047 | 874,791 | 891,026 | 892,057 | 897,979 | 904,757 | 941,236 | 1,147,998 | 1,186,314 | 1,218,684 | 1,247,499 | 1,301,989 | 1,319,268 | 1,289,067 | 1,307,413 | 1,327,087 | 1,366,402 | 1,661,728 | 1,660,388 | 1,576,397 | 1,548,018 |
| 1,548,018 | 1,576,397 | 1,660,388 | 1,661,728 | 1,366,402 | 1,327,087 | 1,307,413 | 1,289,067 | 1,319,268 | 1,301,989 | 1,247,499 | 1,218,684 | 1,186,314 | 1,147,998 | 941,236 | 904,757 | 897,979 | 892,057 | 891,026 | 874,791 | 1,104,047 | 1,103,610 | 1,108,255 | 1,109,655 | 1,120,899 | 1,127,732 | 1,125,397 | 1,135,535 | 1,120,871 | 1,124,861 | 1,129,485 | 1,141,795 | 1,100,045 | 1,099,063 | 724,456 | 711,824 | 704,254 | 691,269 | 684,092 | 669,698 | 625,106 | 491,957 | 446,521 | 415,249 | 378,906 | 307,361 | 243,198 | 245,420 | 234,417 | 232,331 | 233,934 | 238,088 | 222,615 | 220,478 | 217,161 | 218,344 | 212,455 | 212,942 | 204,650 | 206,574 | 208,748 | 210,724 | 209,555 | 207,806 | 189,760 | 202,525 | 209,244 | 213,057 | 176,815 | 176,630 | 172,162 | 169,162 | 146,044 | 139,922 | 126,426 | 125,276 | 113,598 | 106,737 | 101,934 | 102,923 | 99,693 | 99,180 | 83,226 | 0 | 0 |
---|
Property Plant Equipment | 27,294 | 66,565 | 80,176 | 96,246 | 96,818 | 100,107 | 99,134 | 103,954 | 110,832 | 121,532 | 122,703 | 136,220 | 141,982 | 165,503 | 165,737 | 165,396 | 164,296 | 201,383 | 197,491 | 190,067 | 176,545 | 183,052 | 184,195 | 185,012 | 182,270 | 179,947 | 177,214 | 174,378 | 172,257 | 172,291 | 170,668 | 176,070 | 176,729 | 183,126 | 178,534 | 179,126 | 178,051 | 187,880 | 183,645 | 247,111 | 316,046 | 275,072 | 304,686 | 348,561 | 419,695 | 515,479 | 528,844 | 540,062 | 554,082 | 550,134 | 560,772 | 666,767 | 666,709 | 706,508 | 694,822 | 698,607 | 693,340 | 707,555 | 698,059 | 698,655 | 691,480 | 685,487 | 683,015 | 674,625 | 671,327 | 630,493 | 628,842 | 627,260 | 629,970 | 641,542 | 517,082 | 536,252 | 561,387 | 582,926 | 616,136 | 693,681 | 711,394 | 775,838 | 746,425 | 746,637 | 785,021 | 817,718 | 811,278 | 806,752 | 823,054 |
| 823,054 | 806,752 | 811,278 | 817,718 | 785,021 | 746,637 | 746,425 | 775,838 | 711,394 | 693,681 | 616,136 | 582,926 | 561,387 | 536,252 | 517,082 | 641,542 | 629,970 | 627,260 | 628,842 | 630,493 | 671,327 | 674,625 | 683,015 | 685,487 | 691,480 | 698,655 | 698,059 | 707,555 | 693,340 | 698,607 | 694,822 | 706,508 | 666,709 | 666,767 | 560,772 | 550,134 | 554,082 | 540,062 | 528,844 | 515,479 | 419,695 | 348,561 | 304,686 | 275,072 | 316,046 | 247,111 | 183,645 | 187,880 | 178,051 | 179,126 | 178,534 | 183,126 | 176,729 | 176,070 | 170,668 | 172,291 | 172,257 | 174,378 | 177,214 | 179,947 | 182,270 | 185,012 | 184,195 | 183,052 | 176,545 | 190,067 | 197,491 | 201,383 | 164,296 | 165,396 | 165,737 | 165,503 | 141,982 | 136,220 | 122,703 | 121,532 | 110,832 | 103,954 | 99,134 | 100,107 | 96,818 | 96,246 | 80,176 | 66,565 | 27,294 |
---|
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 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 4,697 | 4,697 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 246,967 | 246,967 | 246,967 | 246,967 | 246,967 | 246,967 | 246,967 | 246,967 | 246,967 | 246,967 | 246,967 | 246,967 | 246,967 | 246,967 | 30,264 | 30,264 | 30,264 | 30,264 | 30,264 | 30,264 | 30,264 | 30,264 | 30,264 | 30,264 | 30,264 | 30,264 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 |
| 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 30,264 | 30,264 | 30,264 | 30,264 | 30,264 | 30,264 | 30,264 | 30,264 | 30,264 | 30,264 | 30,264 | 30,264 | 246,967 | 246,967 | 246,967 | 246,967 | 246,967 | 246,967 | 246,967 | 246,967 | 246,967 | 246,967 | 246,967 | 246,967 | 246,967 | 246,967 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 4,697 | 4,697 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 3,333 | 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 |
---|
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 | 38,223 | 40,580 | 33,416 | 34,988 | 38,013 | 42,033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42,033 | 38,013 | 34,988 | 33,416 | 40,580 | 38,223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,058 | 2,716 | 2,882 | 2,849 | 2,832 | 2,816 | 2,799 | 2,783 | 2,766 | 3,745 | 3,723 | 3,701 | 4,061 | 3,658 | 3,637 | 3,615 | 4,901 | 3,938 | 3,942 | 4,001 | 4,070 | 15,905 | 16,063 | 15,971 | 15,861 | 15,585 | 15,321 | 15,321 | 15,188 | 15,056 | 14,926 | 14,795 | 14,665 | 21,295 | 21,113 | 21,028 | 22,293 | 22,197 | 22,407 | 26,728 | 26,590 | 104,435 | 103,799 | 103,232 | 103,507 | 102,661 | 101,945 | 101,228 | 100,715 | 99,794 | 99,077 | 123,974 | 125,243 | 120,217 | 117,923 | 116,094 | 114,491 | 112,753 | 110,837 | 108,934 | 107,657 | 107,150 | 106,637 | 107,415 | 106,952 | 106,578 | 121,515 | 120,448 | 119,643 | 120,992 | 124,424 | 133,467 | 132,675 | 132,140 | 130,804 | 152,523 | 151,910 | 149,467 | 153,732 | 153,021 | 168,523 | 174,546 | 172,455 | 171,185 | 168,856 |
| 168,856 | 171,185 | 172,455 | 174,546 | 168,523 | 153,021 | 153,732 | 149,467 | 151,910 | 152,523 | 130,804 | 132,140 | 132,675 | 133,467 | 124,424 | 120,992 | 119,643 | 120,448 | 121,515 | 106,578 | 106,952 | 107,415 | 106,637 | 107,150 | 107,657 | 108,934 | 110,837 | 112,753 | 114,491 | 116,094 | 117,923 | 120,217 | 125,243 | 123,974 | 99,077 | 99,794 | 100,715 | 101,228 | 101,945 | 102,661 | 103,507 | 103,232 | 103,799 | 104,435 | 26,590 | 26,728 | 22,407 | 22,197 | 22,293 | 21,028 | 21,113 | 21,295 | 14,665 | 14,795 | 14,926 | 15,056 | 15,188 | 15,321 | 15,321 | 15,585 | 15,861 | 15,971 | 16,063 | 15,905 | 4,070 | 4,001 | 3,942 | 3,938 | 4,901 | 3,615 | 3,637 | 3,658 | 4,061 | 3,701 | 3,723 | 3,745 | 2,766 | 2,783 | 2,799 | 2,816 | 2,832 | 2,849 | 2,882 | 2,716 | 1,058 |
---|
Long-term Assets Other | 0 | 0 | 168 | 84 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 504 | 5,183 | 5,183 | 5,194 | 5,269 | 5,799 | 6,304 | 6,813 | 7,262 | 7,316 | 7,741 | 8,407 | 9,522 | 20,567 | 22,397 | 24,143 | 24,340 | 22,342 | 24,180 | 1,006 | 585 | 24,243 | 42 | 43,099 | 5,954 | 23,253 | 24,894 | 26,462 | 51,344 | 41,614 | 471,023 | 11,915 | 10,510 | 10,510 | 10,510 | 10,510 | 10,510 | 10,510 | 10,510 | 9,510 | 9,510 | 9,510 | 9,510 | 9,510 | 9,510 | 9,510 | 9,510 | 9,510 | 9,510 | 9,510 | 9,510 | 9,510 | 9,510 | 9,510 | 9,510 | 300,912 | 423,644 | 61,549 | 330,044 | 467,564 | 418,074 | 540,103 | 1,029,602 | 793,774 | 626,345 | 685,049 | 817,897 | 145,292 | 149,693 | 13,925 | 18,864 |
| 18,864 | 13,925 | 149,693 | 145,292 | 817,897 | 685,049 | 626,345 | 793,774 | 1,029,602 | 540,103 | 418,074 | 467,564 | 330,044 | 61,549 | 423,644 | 300,912 | 9,510 | 9,510 | 9,510 | 9,510 | 9,510 | 9,510 | 9,510 | 9,510 | 9,510 | 9,510 | 9,510 | 9,510 | 9,510 | 9,510 | 9,510 | 9,510 | 10,510 | 10,510 | 10,510 | 10,510 | 10,510 | 10,510 | 10,510 | 11,915 | 471,023 | 41,614 | 51,344 | 26,462 | 24,894 | 23,253 | 5,954 | 43,099 | 42 | 24,243 | 585 | 1,006 | 24,180 | 22,342 | 24,340 | 24,143 | 22,397 | 20,567 | 9,522 | 8,407 | 7,741 | 7,316 | 7,262 | 6,813 | 6,304 | 5,799 | 5,269 | 5,194 | 5,183 | 5,183 | 504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42 | 84 | 168 | 0 | 0 |
---|
> Total Liabilities | 45,666 | 102,189 | 137,979 | 133,444 | 128,689 | 131,145 | 133,054 | 123,733 | 111,012 | 148,511 | 158,833 | 118,114 | 115,468 | 104,940 | 78,138 | 124,029 | 144,631 | 126,082 | 108,396 | 100,212 | 113,876 | 99,634 | 146,854 | 162,903 | 158,410 | 152,789 | 163,374 | 180,395 | 204,218 | 191,166 | 172,322 | 181,695 | 176,280 | 187,110 | 194,239 | 231,492 | 253,229 | 211,059 | 251,016 | 390,850 | 354,010 | 333,388 | 381,430 | 443,003 | 356,481 | 413,305 | 342,251 | 350,927 | 344,594 | 385,790 | 341,734 | 482,229 | 430,899 | 521,971 | 473,174 | 525,544 | 528,858 | 598,408 | 644,145 | 661,938 | 587,336 | 583,470 | 528,203 | 523,008 | 527,415 | 549,436 | 562,779 | 666,771 | 726,116 | 648,042 | 702,176 | 1,085,132 | 1,526,183 | 1,737,961 | 1,466,072 | 1,945,765 | 1,821,199 | 1,741,322 | 1,676,092 | 1,705,941 | 1,817,339 | 1,843,878 | 1,593,690 | 1,449,286 | 1,298,212 |
| 1,298,212 | 1,449,286 | 1,593,690 | 1,843,878 | 1,817,339 | 1,705,941 | 1,676,092 | 1,741,322 | 1,821,199 | 1,945,765 | 1,466,072 | 1,737,961 | 1,526,183 | 1,085,132 | 702,176 | 648,042 | 726,116 | 666,771 | 562,779 | 549,436 | 527,415 | 523,008 | 528,203 | 583,470 | 587,336 | 661,938 | 644,145 | 598,408 | 528,858 | 525,544 | 473,174 | 521,971 | 430,899 | 482,229 | 341,734 | 385,790 | 344,594 | 350,927 | 342,251 | 413,305 | 356,481 | 443,003 | 381,430 | 333,388 | 354,010 | 390,850 | 251,016 | 211,059 | 253,229 | 231,492 | 194,239 | 187,110 | 176,280 | 181,695 | 172,322 | 191,166 | 204,218 | 180,395 | 163,374 | 152,789 | 158,410 | 162,903 | 146,854 | 99,634 | 113,876 | 100,212 | 108,396 | 126,082 | 144,631 | 124,029 | 78,138 | 104,940 | 115,468 | 118,114 | 158,833 | 148,511 | 111,012 | 123,733 | 133,054 | 131,145 | 128,689 | 133,444 | 137,979 | 102,189 | 45,666 |
---|
> Total Current Liabilities | 35,546 | 78,189 | 113,912 | 108,443 | 125,589 | 128,045 | 129,754 | 120,433 | 107,712 | 148,311 | 158,633 | 117,914 | 115,268 | 104,940 | 78,004 | 123,895 | 144,497 | 126,082 | 108,396 | 100,212 | 113,876 | 99,634 | 146,854 | 162,903 | 158,410 | 152,789 | 163,374 | 180,395 | 204,218 | 186,966 | 168,122 | 177,495 | 168,480 | 179,444 | 186,700 | 224,242 | 246,136 | 204,135 | 244,258 | 384,257 | 347,582 | 327,203 | 375,347 | 437,062 | 350,254 | 408,335 | 337,470 | 346,355 | 332,395 | 341,846 | 298,063 | 402,570 | 384,919 | 481,386 | 431,935 | 487,703 | 486,489 | 556,909 | 603,006 | 621,152 | 546,116 | 543,867 | 488,728 | 481,748 | 487,994 | 505,704 | 513,112 | 616,227 | 677,184 | 599,846 | 649,195 | 836,096 | 1,280,151 | 1,482,436 | 1,211,937 | 1,881,626 | 1,759,913 | 1,679,262 | 1,615,395 | 1,646,591 | 1,757,884 | 1,775,488 | 1,527,358 | 1,383,371 | 1,233,828 |
| 1,233,828 | 1,383,371 | 1,527,358 | 1,775,488 | 1,757,884 | 1,646,591 | 1,615,395 | 1,679,262 | 1,759,913 | 1,881,626 | 1,211,937 | 1,482,436 | 1,280,151 | 836,096 | 649,195 | 599,846 | 677,184 | 616,227 | 513,112 | 505,704 | 487,994 | 481,748 | 488,728 | 543,867 | 546,116 | 621,152 | 603,006 | 556,909 | 486,489 | 487,703 | 431,935 | 481,386 | 384,919 | 402,570 | 298,063 | 341,846 | 332,395 | 346,355 | 337,470 | 408,335 | 350,254 | 437,062 | 375,347 | 327,203 | 347,582 | 384,257 | 244,258 | 204,135 | 246,136 | 224,242 | 186,700 | 179,444 | 168,480 | 177,495 | 168,122 | 186,966 | 204,218 | 180,395 | 163,374 | 152,789 | 158,410 | 162,903 | 146,854 | 99,634 | 113,876 | 100,212 | 108,396 | 126,082 | 144,497 | 123,895 | 78,004 | 104,940 | 115,268 | 117,914 | 158,633 | 148,311 | 107,712 | 120,433 | 129,754 | 128,045 | 125,589 | 108,443 | 113,912 | 78,189 | 35,546 |
---|
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 | 30,000 | 80,000 | 80,000 | 107,269 | 112,350 | 0 | 0 | 0 | 39,401 | 0 | 0 | 0 | 20,000 | 0 | 30,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,626 | 4,021 | 115,528 | 114,398 | 85,466 | 681,749 | 801,613 | 695,603 | 644,900 | 550,313 | 632,503 | 565,436 | 503,731 | 0 | 0 |
| 0 | 0 | 503,731 | 565,436 | 632,503 | 550,313 | 644,900 | 695,603 | 801,613 | 681,749 | 85,466 | 114,398 | 115,528 | 4,021 | 4,626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30,000 | 0 | 20,000 | 0 | 0 | 0 | 39,401 | 0 | 0 | 0 | 112,350 | 107,269 | 80,000 | 80,000 | 30,000 | 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 |
---|
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 | 110,000 | 110,111 | 81,681 | 488,236 | 798,107 | 692,756 | 641,322 | 547,303 | 630,293 | 561,076 | 500,834 | 530,844 | 558,670 |
| 558,670 | 530,844 | 500,834 | 561,076 | 630,293 | 547,303 | 641,322 | 692,756 | 798,107 | 488,236 | 81,681 | 110,111 | 110,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 29,472 | 64,245 | 94,865 | 75,679 | 85,655 | 91,800 | 90,357 | 80,490 | 63,926 | 108,484 | 117,535 | 73,418 | 74,451 | 61,581 | 44,556 | 75,089 | 88,515 | 79,733 | 66,018 | 53,380 | 67,210 | 50,917 | 92,749 | 106,053 | 109,228 | 99,366 | 103,480 | 108,972 | 139,318 | 122,602 | 92,795 | 96,947 | 104,482 | 120,592 | 112,663 | 144,086 | 165,073 | 132,756 | 167,833 | 172,423 | 185,791 | 168,076 | 202,757 | 251,037 | 289,252 | 337,728 | 276,158 | 238,827 | 261,282 | 267,003 | 225,409 | 263,736 | 260,107 | 283,189 | 294,327 | 328,572 | 338,934 | 389,137 | 418,690 | 435,076 | 356,823 | 369,051 | 319,255 | 305,833 | 318,502 | 341,899 | 294,658 | 388,946 | 381,940 | 426,754 | 448,602 | 607,882 | 926,660 | 1,104,699 | 906,062 | 892,432 | 625,680 | 643,146 | 562,206 | 742,413 | 855,383 | 951,968 | 805,012 | 632,695 | 473,486 |
| 473,486 | 632,695 | 805,012 | 951,968 | 855,383 | 742,413 | 562,206 | 643,146 | 625,680 | 892,432 | 906,062 | 1,104,699 | 926,660 | 607,882 | 448,602 | 426,754 | 381,940 | 388,946 | 294,658 | 341,899 | 318,502 | 305,833 | 319,255 | 369,051 | 356,823 | 435,076 | 418,690 | 389,137 | 338,934 | 328,572 | 294,327 | 283,189 | 260,107 | 263,736 | 225,409 | 267,003 | 261,282 | 238,827 | 276,158 | 337,728 | 289,252 | 251,037 | 202,757 | 168,076 | 185,791 | 172,423 | 167,833 | 132,756 | 165,073 | 144,086 | 112,663 | 120,592 | 104,482 | 96,947 | 92,795 | 122,602 | 139,318 | 108,972 | 103,480 | 99,366 | 109,228 | 106,053 | 92,749 | 50,917 | 67,210 | 53,380 | 66,018 | 79,733 | 88,515 | 75,089 | 44,556 | 61,581 | 74,451 | 73,418 | 117,535 | 108,484 | 63,926 | 80,490 | 90,357 | 91,800 | 85,655 | 75,679 | 94,865 | 64,245 | 29,472 |
---|
Other Current Liabilities | 6,074 | 13,944 | 19,047 | 32,764 | 39,934 | 36,246 | 39,398 | 39,944 | 43,786 | 39,827 | 41,098 | 44,496 | 40,817 | 43,359 | 33,448 | 48,807 | 55,982 | 46,348 | 42,378 | 46,832 | 46,667 | 48,716 | 54,106 | 56,850 | 49,182 | 53,422 | 59,894 | 71,423 | 64,900 | 64,364 | 75,327 | 80,549 | 63,998 | 58,852 | 74,036 | 80,157 | 81,063 | 71,380 | 76,424 | 9,591 | 20,857 | 11,136 | 11,870 | 11,583 | 61,003 | 70,607 | 61,312 | 13,732 | 71,113 | 74,843 | 72,654 | 32,090 | 124,812 | 34,398 | 137,608 | 159,130 | 147,555 | 167,772 | 184,316 | 186,076 | 189,292 | 174,816 | 169,472 | 175,916 | 169,491 | 163,805 | 218,453 | 227,281 | 295,244 | 173,092 | 5,664 | 7,385 | 4,385 | 4,442 | 220,410 | 222,004 | 225,444 | 211,000 | 189,308 | 16,524 | 10,132 | 5,870 | 6,873 | 9,320 | 8,122 |
| 8,122 | 9,320 | 6,873 | 5,870 | 10,132 | 16,524 | 189,308 | 211,000 | 225,444 | 222,004 | 220,410 | 4,442 | 4,385 | 7,385 | 5,664 | 173,092 | 295,244 | 227,281 | 218,453 | 163,805 | 169,491 | 175,916 | 169,472 | 174,816 | 189,292 | 186,076 | 184,316 | 167,772 | 147,555 | 159,130 | 137,608 | 34,398 | 124,812 | 32,090 | 72,654 | 74,843 | 71,113 | 13,732 | 61,312 | 70,607 | 61,003 | 11,583 | 11,870 | 11,136 | 20,857 | 9,591 | 76,424 | 71,380 | 81,063 | 80,157 | 74,036 | 58,852 | 63,998 | 80,549 | 75,327 | 64,364 | 64,900 | 71,423 | 59,894 | 53,422 | 49,182 | 56,850 | 54,106 | 48,716 | 46,667 | 46,832 | 42,378 | 46,348 | 55,982 | 48,807 | 33,448 | 43,359 | 40,817 | 44,496 | 41,098 | 39,827 | 43,786 | 39,944 | 39,398 | 36,246 | 39,934 | 32,764 | 19,047 | 13,944 | 6,074 |
---|
> Long-term Liabilities | 0 | 0 | 24,067 | 25,001 | 3,100 | 3,100 | 3,300 | 3,300 | 3,300 | 200 | 200 | 200 | 200 | 0 | 134 | 134 | 134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,200 | 4,200 | 4,200 | 7,800 | 7,666 | 7,540 | 7,249 | 7,092 | 6,923 | 6,758 | 6,593 | 6,428 | 6,185 | 6,083 | 5,941 | 6,227 | 4,970 | 4,781 | 4,572 | 12,199 | 43,945 | 43,671 | 79,659 | 45,979 | 40,585 | 41,240 | 37,841 | 42,369 | 41,498 | 41,139 | 40,786 | 41,221 | 39,603 | 39,475 | 41,260 | 39,421 | 43,732 | 49,667 | 50,544 | 48,932 | 48,196 | 52,980 | 249,036 | 246,031 | 255,525 | 254,135 | 64,138 | 61,285 | 62,061 | 60,697 | 59,350 | 59,456 | 68,390 | 66,331 | 65,915 | 64,384 |
| 64,384 | 65,915 | 66,331 | 68,390 | 59,456 | 59,350 | 60,697 | 62,061 | 61,285 | 64,138 | 254,135 | 255,525 | 246,031 | 249,036 | 52,980 | 48,196 | 48,932 | 50,544 | 49,667 | 43,732 | 39,421 | 41,260 | 39,475 | 39,603 | 41,221 | 40,786 | 41,139 | 41,498 | 42,369 | 37,841 | 41,240 | 40,585 | 45,979 | 79,659 | 43,671 | 43,945 | 12,199 | 4,572 | 4,781 | 4,970 | 6,227 | 5,941 | 6,083 | 6,185 | 6,428 | 6,593 | 6,758 | 6,923 | 7,092 | 7,249 | 7,540 | 7,666 | 7,800 | 4,200 | 4,200 | 4,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 134 | 134 | 134 | 0 | 200 | 200 | 200 | 200 | 3,300 | 3,300 | 3,300 | 3,100 | 3,100 | 25,001 | 24,067 | 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 | -30,000 | -80,000 | -80,000 | -107,269 | -112,350 | 0 | 0 | 0 | -39,401 | 0 | 0 | 0 | -20,000 | 0 | -30,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,074 | 8,265 | -106,016 | -110,472 | -82,138 | -679,168 | -799,079 | -693,818 | -644,671 | -550,309 | -632,501 | -559,293 | -498,511 | 4,500 | 3,771 |
| 3,771 | 4,500 | -498,511 | -559,293 | -632,501 | -550,309 | -644,671 | -693,818 | -799,079 | -679,168 | -82,138 | -110,472 | -106,016 | 8,265 | 1,074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30,000 | 0 | -20,000 | 0 | 0 | 0 | -39,401 | 0 | 0 | 0 | -112,350 | -107,269 | -80,000 | -80,000 | -30,000 | 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 |
---|
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 | 1,712 | -817 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,809 | 4,809 | 4,809 | 3,862 | 5,276 | 5,276 | 5,276 | 5,276 | 6,862 | 6,862 | 6,862 | 6,862 |
| 6,862 | 6,862 | 6,862 | 6,862 | 5,276 | 5,276 | 5,276 | 5,276 | 3,862 | 4,809 | 4,809 | 4,809 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -817 | 1,712 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,696 | 1,444 | 1,408 | 1,301 | 1,181 | 1,122 | 1,029 | 1,612 | 1,557 | 1,473 | 1,220 | 1,206 | 2,555 | 3,832 | 2,222 | 1,914 | 1,849 | 4,749 | 1,302 | 1,381 | 0 | 857 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 857 | 0 | 1,381 | 1,302 | 4,749 | 1,849 | 1,914 | 2,222 | 3,832 | 2,555 | 1,206 | 1,220 | 1,473 | 1,557 | 1,612 | 1,029 | 1,122 | 1,181 | 1,301 | 1,408 | 1,444 | 1,696 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 73,127 | 109,793 | 138,221 | 146,459 | 398,109 | 405,294 | 412,222 | 410,730 | 422,019 | 433,364 | 438,163 | 434,560 | 445,823 | 455,339 | 461,525 | 460,612 | 470,053 | 489,192 | 494,680 | 487,207 | 498,940 | 503,910 | 507,110 | 505,035 | 518,031 | 527,815 | 534,588 | 536,228 | 550,526 | 562,195 | 573,089 | 577,280 | 596,773 | 612,802 | 624,931 | 633,698 | 653,547 | 669,573 | 680,199 | 689,144 | 699,117 | 706,681 | 750,225 | 1,531,072 | 1,554,801 | 1,571,506 | 1,583,600 | 1,591,240 | 1,606,264 | 1,634,291 | 1,649,263 | 2,184,280 | 2,226,467 | 2,244,098 | 2,277,267 | 2,297,284 | 2,328,451 | 2,344,344 | 2,370,043 | 2,399,312 | 2,465,042 | 2,481,250 | 2,512,081 | 2,519,447 | 2,552,017 | 2,328,447 | 2,359,446 | 2,378,243 | 2,462,279 | 2,573,197 | 2,669,612 | 2,714,687 | 2,823,918 | 3,099,651 | 3,163,641 | 3,216,858 | 3,287,746 | 3,271,080 | 3,307,488 | 3,328,313 | 3,359,637 | 3,420,823 | 3,480,021 | 3,511,619 | 3,565,330 |
| 3,565,330 | 3,511,619 | 3,480,021 | 3,420,823 | 3,359,637 | 3,328,313 | 3,307,488 | 3,271,080 | 3,287,746 | 3,216,858 | 3,163,641 | 3,099,651 | 2,823,918 | 2,714,687 | 2,669,612 | 2,573,197 | 2,462,279 | 2,378,243 | 2,359,446 | 2,328,447 | 2,552,017 | 2,519,447 | 2,512,081 | 2,481,250 | 2,465,042 | 2,399,312 | 2,370,043 | 2,344,344 | 2,328,451 | 2,297,284 | 2,277,267 | 2,244,098 | 2,226,467 | 2,184,280 | 1,649,263 | 1,634,291 | 1,606,264 | 1,591,240 | 1,583,600 | 1,571,506 | 1,554,801 | 1,531,072 | 750,225 | 706,681 | 699,117 | 689,144 | 680,199 | 669,573 | 653,547 | 633,698 | 624,931 | 612,802 | 596,773 | 577,280 | 573,089 | 562,195 | 550,526 | 536,228 | 534,588 | 527,815 | 518,031 | 505,035 | 507,110 | 503,910 | 498,940 | 487,207 | 494,680 | 489,192 | 470,053 | 460,612 | 461,525 | 455,339 | 445,823 | 434,560 | 438,163 | 433,364 | 422,019 | 410,730 | 412,222 | 405,294 | 398,109 | 146,459 | 138,221 | 109,793 | 73,127 |
---|
Common Stock | 40,000 | 40,000 | 40,000 | 60,000 | 90,000 | 90,000 | 90,000 | 90,000 | 90,000 | 90,000 | 90,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 175,500 | 175,500 | 175,500 | 175,500 | 175,500 | 175,500 | 175,500 | 175,500 | 228,150 | 228,150 | 228,150 | 228,150 | 354,134 | 354,134 | 354,134 | 354,134 | 354,134 | 354,134 | 354,134 | 354,134 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 423,226 | 423,226 | 423,226 | 423,226 | 440,726 | 440,726 | 441,940 | 444,818 | 444,885 | 445,515 | 445,515 | 445,515 | 445,550 | 445,550 | 0 | 0 |
| 0 | 0 | 445,550 | 445,550 | 445,515 | 445,515 | 445,515 | 444,885 | 444,818 | 441,940 | 440,726 | 440,726 | 423,226 | 423,226 | 423,226 | 423,226 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 420,098 | 354,134 | 354,134 | 354,134 | 354,134 | 354,134 | 354,134 | 354,134 | 354,134 | 228,150 | 228,150 | 228,150 | 228,150 | 175,500 | 175,500 | 175,500 | 175,500 | 175,500 | 175,500 | 175,500 | 175,500 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 | 90,000 | 90,000 | 90,000 | 90,000 | 90,000 | 90,000 | 90,000 | 60,000 | 40,000 | 40,000 | 40,000 |
---|
Retained Earnings | 27,652 | 44,985 | 53,281 | 41,518 | 49,922 | 52,338 | 59,266 | 57,773 | 69,063 | 75,189 | 80,338 | 76,735 | 87,999 | 93,795 | 99,980 | 99,068 | 108,509 | 123,484 | 128,972 | 121,499 | 133,250 | 135,206 | 0 | 136,331 | 149,327 | 156,024 | 162,797 | 164,436 | 178,734 | 185,910 | 196,803 | 160,494 | 179,988 | 189,877 | 202,006 | 210,772 | 230,622 | 242,082 | 252,708 | 261,653 | 271,626 | 276,937 | 320,480 | 324,977 | 348,707 | 356,544 | 368,637 | 376,180 | 391,231 | 411,547 | 426,627 | 448,104 | 490,302 | 495,458 | 528,526 | 548,025 | 579,405 | 584,537 | 610,896 | 640,436 | 706,597 | 700,387 | 730,120 | 736,149 | 769,411 | 531,490 | 561,969 | 580,610 | 664,489 | 735,275 | 829,125 | 871,078 | 976,829 | 1,046,794 | 1,111,011 | 1,147,277 | 1,193,002 | 1,168,209 | 1,184,335 | 1,217,656 | 1,249,866 | 1,294,776 | 1,353,421 | 1,385,731 | 1,440,745 |
| 1,440,745 | 1,385,731 | 1,353,421 | 1,294,776 | 1,249,866 | 1,217,656 | 1,184,335 | 1,168,209 | 1,193,002 | 1,147,277 | 1,111,011 | 1,046,794 | 976,829 | 871,078 | 829,125 | 735,275 | 664,489 | 580,610 | 561,969 | 531,490 | 769,411 | 736,149 | 730,120 | 700,387 | 706,597 | 640,436 | 610,896 | 584,537 | 579,405 | 548,025 | 528,526 | 495,458 | 490,302 | 448,104 | 426,627 | 411,547 | 391,231 | 376,180 | 368,637 | 356,544 | 348,707 | 324,977 | 320,480 | 276,937 | 271,626 | 261,653 | 252,708 | 242,082 | 230,622 | 210,772 | 202,006 | 189,877 | 179,988 | 160,494 | 196,803 | 185,910 | 178,734 | 164,436 | 162,797 | 156,024 | 149,327 | 136,331 | 0 | 135,206 | 133,250 | 121,499 | 128,972 | 123,484 | 108,509 | 99,068 | 99,980 | 93,795 | 87,999 | 76,735 | 80,338 | 75,189 | 69,063 | 57,773 | 59,266 | 52,338 | 49,922 | 41,518 | 53,281 | 44,985 | 27,652 |
---|
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 |
---|
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 |
---|
Other Stockholders Equity | 0 | 0 | 44,940 | 44,940 | 258,187 | 262,956 | 262,956 | 262,956 | 262,956 | 268,175 | 267,825 | 222,825 | 222,825 | 226,544 | 226,544 | 226,544 | 226,544 | 230,708 | 230,708 | 230,708 | 230,690 | 233,704 | 372,110 | 233,704 | 233,704 | 236,791 | 236,791 | 236,791 | 236,791 | 241,286 | 241,286 | 241,286 | 241,286 | 247,425 | 247,425 | 247,425 | 247,425 | 251,991 | 251,991 | 199,341 | 199,341 | 201,595 | 201,595 | 851,960 | 851,960 | 860,828 | 860,829 | 860,926 | 860,899 | 868,610 | 868,502 | 1,316,078 | 1,316,067 | 1,328,542 | 1,328,643 | 1,329,161 | 1,328,948 | 1,339,709 | 1,339,048 | 1,338,777 | 1,338,346 | 1,360,764 | 1,361,862 | 1,363,199 | 1,362,507 | 1,376,858 | 1,377,378 | 1,377,534 | 1,377,692 | 1,414,695 | 1,417,260 | 1,420,383 | 1,423,862 | 1,612,131 | 1,611,904 | 1,390,599 | 0 | 1,414,929 | -6,300 | 1,420,830 | 0 | 1,484,348 | 1,484,427 | 0 | 0 |
| 0 | 0 | 1,484,427 | 1,484,348 | 0 | 1,420,830 | -6,300 | 1,414,929 | 0 | 1,390,599 | 1,611,904 | 1,612,131 | 1,423,862 | 1,420,383 | 1,417,260 | 1,414,695 | 1,377,692 | 1,377,534 | 1,377,378 | 1,376,858 | 1,362,507 | 1,363,199 | 1,361,862 | 1,360,764 | 1,338,346 | 1,338,777 | 1,339,048 | 1,339,709 | 1,328,948 | 1,329,161 | 1,328,643 | 1,328,542 | 1,316,067 | 1,316,078 | 868,502 | 868,610 | 860,899 | 860,926 | 860,829 | 860,828 | 851,960 | 851,960 | 201,595 | 201,595 | 199,341 | 199,341 | 251,991 | 251,991 | 247,425 | 247,425 | 247,425 | 247,425 | 241,286 | 241,286 | 241,286 | 241,286 | 236,791 | 236,791 | 236,791 | 236,791 | 233,704 | 233,704 | 372,110 | 233,704 | 230,690 | 230,708 | 230,708 | 230,708 | 226,544 | 226,544 | 226,544 | 226,544 | 222,825 | 222,825 | 267,825 | 268,175 | 262,956 | 262,956 | 262,956 | 262,956 | 258,187 | 44,940 | 44,940 | 0 | 0 |
---|