> Total Assets | 378,211 | 390,607 | 414,859 | 411,821 | 588,266 | 547,949 | 486,545 | 501,659 | 475,764 | 485,962 | 477,834 | 488,647 | 500,589 | 515,358 | 541,067 | 560,110 | 570,507 | 595,552 | 646,147 | 695,498 | 691,337 | 660,743 | 681,987 | 702,767 | 673,712 | 697,977 | 705,312 | 970,158 | 903,119 | 897,677 | 917,989 | 1,213,636 | 1,271,565 | 1,278,536 | 1,272,763 | 1,249,746 | 2,760,852 | 2,798,479 | 2,773,003 | 2,801,527 | 2,904,119 | 2,889,869 | 2,993,392 | 3,092,221 | 3,292,285 | 3,273,294 | 3,301,604 | 3,360,012 | 2,869,231 | 2,955,816 | 2,916,341 | 2,920,854 | 2,870,776 | 2,780,243 | 2,777,827 | 2,845,646 | 2,585,208 | 2,710,385 | 2,857,825 | 2,943,291 | 3,200,013 | 3,288,948 | 3,316,394 | 3,478,362 | 3,808,147 | 3,748,045 | 3,940,672 | 3,795,525 | 4,077,260 | 4,179,594 | 4,173,198 |
| 4,173,198 | 4,179,594 | 4,077,260 | 3,795,525 | 3,940,672 | 3,748,045 | 3,808,147 | 3,478,362 | 3,316,394 | 3,288,948 | 3,200,013 | 2,943,291 | 2,857,825 | 2,710,385 | 2,585,208 | 2,845,646 | 2,777,827 | 2,780,243 | 2,870,776 | 2,920,854 | 2,916,341 | 2,955,816 | 2,869,231 | 3,360,012 | 3,301,604 | 3,273,294 | 3,292,285 | 3,092,221 | 2,993,392 | 2,889,869 | 2,904,119 | 2,801,527 | 2,773,003 | 2,798,479 | 2,760,852 | 1,249,746 | 1,272,763 | 1,278,536 | 1,271,565 | 1,213,636 | 917,989 | 897,677 | 903,119 | 970,158 | 705,312 | 697,977 | 673,712 | 702,767 | 681,987 | 660,743 | 691,337 | 695,498 | 646,147 | 595,552 | 570,507 | 560,110 | 541,067 | 515,358 | 500,589 | 488,647 | 477,834 | 485,962 | 475,764 | 501,659 | 486,545 | 547,949 | 588,266 | 411,821 | 414,859 | 390,607 | 378,211 |
---|
> Total Current Assets | 260,740 | 266,771 | 288,085 | 277,003 | 443,616 | 392,071 | 328,682 | 344,905 | 323,639 | 330,872 | 325,542 | 335,729 | 353,478 | 365,961 | 390,334 | 406,032 | 408,110 | 426,263 | 469,721 | 491,046 | 467,121 | 434,755 | 447,888 | 447,476 | 398,610 | 419,667 | 427,510 | 674,817 | 573,951 | 564,716 | 588,853 | 761,867 | 745,591 | 744,279 | 710,960 | 700,711 | 1,055,328 | 1,075,417 | 1,042,872 | 1,048,718 | 1,087,510 | 1,065,653 | 1,148,147 | 1,200,444 | 1,435,352 | 1,395,102 | 1,354,593 | 1,397,492 | 1,374,218 | 1,443,660 | 1,370,450 | 1,344,419 | 1,226,925 | 1,144,771 | 1,122,768 | 1,219,854 | 1,202,497 | 1,322,658 | 1,413,506 | 1,522,687 | 1,951,964 | 1,989,697 | 1,908,228 | 1,935,250 | 2,043,184 | 1,927,818 | 2,023,391 | 1,859,184 | 2,117,713 | 2,146,712 | 2,140,039 |
| 2,140,039 | 2,146,712 | 2,117,713 | 1,859,184 | 2,023,391 | 1,927,818 | 2,043,184 | 1,935,250 | 1,908,228 | 1,989,697 | 1,951,964 | 1,522,687 | 1,413,506 | 1,322,658 | 1,202,497 | 1,219,854 | 1,122,768 | 1,144,771 | 1,226,925 | 1,344,419 | 1,370,450 | 1,443,660 | 1,374,218 | 1,397,492 | 1,354,593 | 1,395,102 | 1,435,352 | 1,200,444 | 1,148,147 | 1,065,653 | 1,087,510 | 1,048,718 | 1,042,872 | 1,075,417 | 1,055,328 | 700,711 | 710,960 | 744,279 | 745,591 | 761,867 | 588,853 | 564,716 | 573,951 | 674,817 | 427,510 | 419,667 | 398,610 | 447,476 | 447,888 | 434,755 | 467,121 | 491,046 | 469,721 | 426,263 | 408,110 | 406,032 | 390,334 | 365,961 | 353,478 | 335,729 | 325,542 | 330,872 | 323,639 | 344,905 | 328,682 | 392,071 | 443,616 | 277,003 | 288,085 | 266,771 | 260,740 |
---|
Cash And Cash Equivalents | 83,895 | 59,561 | 69,611 | 55,278 | 206,058 | 110,132 | 70,162 | 59,620 | 70,812 | 81,414 | 90,159 | 79,999 | 103,973 | 77,588 | 71,489 | 86,712 | 96,369 | 50,868 | 58,840 | 58,038 | 86,412 | 56,917 | 71,624 | 61,694 | 47,274 | 68,578 | 53,574 | 280,027 | 237,761 | 207,664 | 143,935 | 169,835 | 221,167 | 126,215 | 127,171 | 114,936 | 246,451 | 204,781 | 147,217 | 95,185 | 134,951 | 118,091 | 101,716 | 99,109 | 165,458 | 93,919 | 65,394 | 74,637 | 152,681 | 167,638 | 94,559 | 119,863 | 158,977 | 180,542 | 181,349 | 164,917 | 142,071 | 196,272 | 173,421 | 275,666 | 567,391 | 517,654 | 452,147 | 409,176 | 323,042 | 474,195 | 558,381 | 469,602 | 403,013 | 470,212 | 339,276 |
| 339,276 | 470,212 | 403,013 | 469,602 | 558,381 | 474,195 | 323,042 | 409,176 | 452,147 | 517,654 | 567,391 | 275,666 | 173,421 | 196,272 | 142,071 | 164,917 | 181,349 | 180,542 | 158,977 | 119,863 | 94,559 | 167,638 | 152,681 | 74,637 | 65,394 | 93,919 | 165,458 | 99,109 | 101,716 | 118,091 | 134,951 | 95,185 | 147,217 | 204,781 | 246,451 | 114,936 | 127,171 | 126,215 | 221,167 | 169,835 | 143,935 | 207,664 | 237,761 | 280,027 | 53,574 | 68,578 | 47,274 | 61,694 | 71,624 | 56,917 | 86,412 | 58,038 | 58,840 | 50,868 | 96,369 | 86,712 | 71,489 | 77,588 | 103,973 | 79,999 | 90,159 | 81,414 | 70,812 | 59,620 | 70,162 | 110,132 | 206,058 | 55,278 | 69,611 | 59,561 | 83,895 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 166 | 166 | 166 | 166 | 122 | 122 | 0 | 0 | -1,470 | -1,338 | -1,249 | -1,161 | 0 | 0 | 0 | -60,995 | -59,412 | -60,678 | -65,584 | -65,499 | -77,311 | -74,556 | -70,604 | -70,735 | 11,307 | 11,307 | 11,307 | 11,307 | 69,167 | 69,167 | 69,167 | 69,167 | -96,219 | -95,890 | -94,261 | 0 | -113,581 | -113,017 | -111,906 | -112,740 | 57,255 | 26,785 | 49,955 | 78,285 | 82,892 | 69,380 | 31,370 | 27,274 | 27,890 | -101,210 | 6,200 | 2,600 | 31,965 | 32,000 | 53,200 |
| 53,200 | 32,000 | 31,965 | 2,600 | 6,200 | -101,210 | 27,890 | 27,274 | 31,370 | 69,380 | 82,892 | 78,285 | 49,955 | 26,785 | 57,255 | -112,740 | -111,906 | -113,017 | -113,581 | 0 | -94,261 | -95,890 | -96,219 | 69,167 | 69,167 | 69,167 | 69,167 | 11,307 | 11,307 | 11,307 | 11,307 | -70,735 | -70,604 | -74,556 | -77,311 | -65,499 | -65,584 | -60,678 | -59,412 | -60,995 | 0 | 0 | 0 | -1,161 | -1,249 | -1,338 | -1,470 | 0 | 0 | 122 | 122 | 166 | 166 | 166 | 166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 92,032 | 126,493 | 139,467 | 130,333 | 123,004 | 164,638 | 135,312 | 155,094 | 127,030 | 145,820 | 135,865 | 153,636 | 144,182 | 197,974 | 218,541 | 212,845 | 192,507 | 241,383 | 257,304 | 245,617 | 185,009 | 199,352 | 202,165 | 203,298 | 170,895 | 190,681 | 191,551 | 203,234 | 140,797 | 158,694 | 250,591 | 363,237 | 222,111 | 246,279 | 214,794 | 222,384 | 399,179 | 413,909 | 469,635 | 522,574 | 540,044 | 566,072 | 638,737 | 677,005 | 810,716 | 854,118 | 758,588 | 767,490 | 837,174 | 844,627 | 843,161 | 824,226 | 729,556 | 600,534 | 598,671 | 702,900 | 673,466 | 702,758 | 763,476 | 684,560 | 888,144 | 977,355 | 1,040,327 | 1,053,736 | 1,188,769 | 955,696 | 1,039,200 | 965,394 | 1,383,841 | 1,239,452 | 744,297 |
| 744,297 | 1,239,452 | 1,383,841 | 965,394 | 1,039,200 | 955,696 | 1,188,769 | 1,053,736 | 1,040,327 | 977,355 | 888,144 | 684,560 | 763,476 | 702,758 | 673,466 | 702,900 | 598,671 | 600,534 | 729,556 | 824,226 | 843,161 | 844,627 | 837,174 | 767,490 | 758,588 | 854,118 | 810,716 | 677,005 | 638,737 | 566,072 | 540,044 | 522,574 | 469,635 | 413,909 | 399,179 | 222,384 | 214,794 | 246,279 | 222,111 | 363,237 | 250,591 | 158,694 | 140,797 | 203,234 | 191,551 | 190,681 | 170,895 | 203,298 | 202,165 | 199,352 | 185,009 | 245,617 | 257,304 | 241,383 | 192,507 | 212,845 | 218,541 | 197,974 | 144,182 | 153,636 | 135,865 | 145,820 | 127,030 | 155,094 | 135,312 | 164,638 | 123,004 | 130,333 | 139,467 | 126,493 | 92,032 |
---|
Inventory | 86,732 | 82,144 | 80,528 | 94,457 | 114,532 | 122,791 | 123,199 | 130,188 | 123,397 | 101,238 | 103,272 | 106,349 | 107,073 | 91,848 | 104,980 | 109,384 | 121,964 | 135,510 | 154,988 | 189,403 | 197,757 | 181,672 | 178,520 | 178,111 | 175,550 | 156,564 | 176,174 | 188,292 | 190,655 | 195,087 | 192,036 | 227,501 | 247,877 | 228,818 | 220,827 | 227,939 | 288,155 | 299,803 | 300,194 | 325,920 | 320,116 | 298,337 | 343,307 | 366,274 | 372,748 | 355,619 | 427,581 | 453,910 | 368,603 | 404,289 | 364,407 | 344,105 | 321,999 | 343,035 | 309,394 | 326,856 | 310,448 | 373,457 | 404,626 | 455,483 | 396,618 | 382,122 | 359,989 | 417,692 | 475,923 | 458,158 | 351,212 | 352,358 | 277,190 | 321,157 | 321,591 |
| 321,591 | 321,157 | 277,190 | 352,358 | 351,212 | 458,158 | 475,923 | 417,692 | 359,989 | 382,122 | 396,618 | 455,483 | 404,626 | 373,457 | 310,448 | 326,856 | 309,394 | 343,035 | 321,999 | 344,105 | 364,407 | 404,289 | 368,603 | 453,910 | 427,581 | 355,619 | 372,748 | 366,274 | 343,307 | 298,337 | 320,116 | 325,920 | 300,194 | 299,803 | 288,155 | 227,939 | 220,827 | 228,818 | 247,877 | 227,501 | 192,036 | 195,087 | 190,655 | 188,292 | 176,174 | 156,564 | 175,550 | 178,111 | 178,520 | 181,672 | 197,757 | 189,403 | 154,988 | 135,510 | 121,964 | 109,384 | 104,980 | 91,848 | 107,073 | 106,349 | 103,272 | 101,238 | 123,397 | 130,188 | 123,199 | 122,791 | 114,532 | 94,457 | 80,528 | 82,144 | 86,732 |
---|
Other Current Assets | -1,919 | -1,426 | -1,521 | -3,066 | 22 | -5,490 | 10 | 3 | 2,400 | 2,400 | -3,754 | -4,255 | -1,750 | -1,449 | -4,676 | -2,909 | -2,896 | -1,664 | -1,577 | -2,178 | -2,180 | -3,308 | -4,422 | 4,372 | 4,891 | 3,844 | 6,211 | 3,264 | 4,738 | 3,271 | 2,290 | 1,295 | 54,436 | 142,968 | 148,168 | 135,452 | 121,543 | 156,924 | 125,827 | 105,038 | 81,093 | 71,845 | 53,080 | 46,748 | 17,263 | 22,280 | 33,862 | 32,287 | 15,760 | 27,106 | 68,322 | 56,225 | 16,394 | 20,659 | 33,353 | 25,181 | 19,257 | 23,385 | 22,028 | 28,692 | 16,919 | 43,186 | 24,394 | 27,372 | 27,560 | 39,769 | 68,399 | 69,230 | 21,704 | 29,059 | 25,917 |
| 25,917 | 29,059 | 21,704 | 69,230 | 68,399 | 39,769 | 27,560 | 27,372 | 24,394 | 43,186 | 16,919 | 28,692 | 22,028 | 23,385 | 19,257 | 25,181 | 33,353 | 20,659 | 16,394 | 56,225 | 68,322 | 27,106 | 15,760 | 32,287 | 33,862 | 22,280 | 17,263 | 46,748 | 53,080 | 71,845 | 81,093 | 105,038 | 125,827 | 156,924 | 121,543 | 135,452 | 148,168 | 142,968 | 54,436 | 1,295 | 2,290 | 3,271 | 4,738 | 3,264 | 6,211 | 3,844 | 4,891 | 4,372 | -4,422 | -3,308 | -2,180 | -2,178 | -1,577 | -1,664 | -2,896 | -2,909 | -4,676 | -1,449 | -1,750 | -4,255 | -3,754 | 2,400 | 2,400 | 3 | 10 | -5,490 | 22 | -3,066 | -1,521 | -1,426 | -1,919 |
---|
> Long-term Assets | 117,471 | 123,836 | 126,774 | 134,819 | 144,650 | 155,878 | 157,863 | 156,754 | 152,125 | 155,089 | 152,292 | 152,918 | 147,111 | 149,397 | 150,733 | 154,078 | 162,396 | 169,289 | 176,426 | 204,452 | 224,215 | 225,988 | 234,099 | 255,291 | 275,101 | 278,310 | 277,802 | 295,341 | 329,168 | 332,961 | 329,136 | 451,769 | 525,974 | 534,257 | 561,803 | 549,036 | 1,705,524 | 1,723,062 | 1,730,130 | 1,752,810 | 1,816,609 | 1,824,216 | 1,845,245 | 1,891,777 | 1,856,932 | 1,878,192 | 1,947,011 | 1,962,520 | 1,495,013 | 1,512,155 | 1,545,891 | 1,576,435 | 1,643,851 | 1,635,472 | 1,655,059 | 1,625,792 | 1,382,711 | 1,387,726 | 1,444,318 | 1,420,604 | 1,248,049 | 1,299,251 | 1,408,166 | 1,543,112 | 1,764,964 | 1,820,226 | 1,917,281 | 1,936,341 | 1,959,548 | 2,032,882 | 2,033,159 |
| 2,033,159 | 2,032,882 | 1,959,548 | 1,936,341 | 1,917,281 | 1,820,226 | 1,764,964 | 1,543,112 | 1,408,166 | 1,299,251 | 1,248,049 | 1,420,604 | 1,444,318 | 1,387,726 | 1,382,711 | 1,625,792 | 1,655,059 | 1,635,472 | 1,643,851 | 1,576,435 | 1,545,891 | 1,512,155 | 1,495,013 | 1,962,520 | 1,947,011 | 1,878,192 | 1,856,932 | 1,891,777 | 1,845,245 | 1,824,216 | 1,816,609 | 1,752,810 | 1,730,130 | 1,723,062 | 1,705,524 | 549,036 | 561,803 | 534,257 | 525,974 | 451,769 | 329,136 | 332,961 | 329,168 | 295,341 | 277,802 | 278,310 | 275,101 | 255,291 | 234,099 | 225,988 | 224,215 | 204,452 | 176,426 | 169,289 | 162,396 | 154,078 | 150,733 | 149,397 | 147,111 | 152,918 | 152,292 | 155,089 | 152,125 | 156,754 | 157,863 | 155,878 | 144,650 | 134,819 | 126,774 | 123,836 | 117,471 |
---|
Property Plant Equipment | 110,671 | 102,042 | 104,955 | 111,149 | 120,522 | 132,176 | 128,295 | 131,192 | 127,960 | 130,852 | 128,839 | 129,018 | 128,030 | 130,448 | 130,434 | 134,017 | 142,892 | 149,128 | 156,072 | 166,810 | 186,143 | 188,269 | 198,507 | 217,753 | 229,895 | 233,834 | 234,660 | 253,778 | 285,796 | 289,926 | 279,625 | 281,299 | 294,480 | 291,667 | 312,682 | 298,914 | 369,331 | 389,277 | 397,535 | 409,522 | 471,714 | 479,887 | 495,384 | 534,902 | 528,717 | 548,727 | 611,329 | 625,789 | 588,808 | 607,527 | 616,086 | 627,965 | 631,560 | 627,271 | 651,538 | 609,989 | 647,012 | 651,300 | 708,106 | 685,334 | 560,504 | 613,358 | 637,107 | 750,517 | 1,018,863 | 1,056,383 | 1,188,552 | 1,284,265 | 1,322,475 | 1,391,016 | 1,383,678 |
| 1,383,678 | 1,391,016 | 1,322,475 | 1,284,265 | 1,188,552 | 1,056,383 | 1,018,863 | 750,517 | 637,107 | 613,358 | 560,504 | 685,334 | 708,106 | 651,300 | 647,012 | 609,989 | 651,538 | 627,271 | 631,560 | 627,965 | 616,086 | 607,527 | 588,808 | 625,789 | 611,329 | 548,727 | 528,717 | 534,902 | 495,384 | 479,887 | 471,714 | 409,522 | 397,535 | 389,277 | 369,331 | 298,914 | 312,682 | 291,667 | 294,480 | 281,299 | 279,625 | 289,926 | 285,796 | 253,778 | 234,660 | 233,834 | 229,895 | 217,753 | 198,507 | 188,269 | 186,143 | 166,810 | 156,072 | 149,128 | 142,892 | 134,017 | 130,434 | 130,448 | 128,030 | 129,018 | 128,839 | 130,852 | 127,960 | 131,192 | 128,295 | 132,176 | 120,522 | 111,149 | 104,955 | 102,042 | 110,671 |
---|
Goodwill | 0 | 0 | 0 | 0 | 208 | 208 | 208 | 208 | 208 | 208 | 208 | 208 | 208 | 208 | 208 | 208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,344 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62,516 | 72,776 | 72,776 | 72,776 | 72,776 | 1,112,124 | 1,112,124 | 1,112,124 | 1,112,124 | 1,101,498 | 1,101,498 | 1,101,498 | 1,101,498 | 1,067,742 | 1,067,742 | 1,067,742 | 1,067,742 | 625,100 | 625,100 | 625,100 | 625,100 | 625,100 | 625,100 | 625,100 | 625,100 | 247,322 | 247,322 | 247,322 | 247,322 | 247,322 | 247,322 | 247,322 | 247,322 | 85,433 | 85,433 | 67,563 | 67,563 | 66,283 | 66,283 | 66,283 |
| 66,283 | 66,283 | 66,283 | 67,563 | 67,563 | 85,433 | 85,433 | 247,322 | 247,322 | 247,322 | 247,322 | 247,322 | 247,322 | 247,322 | 247,322 | 625,100 | 625,100 | 625,100 | 625,100 | 625,100 | 625,100 | 625,100 | 625,100 | 1,067,742 | 1,067,742 | 1,067,742 | 1,067,742 | 1,101,498 | 1,101,498 | 1,101,498 | 1,101,498 | 1,112,124 | 1,112,124 | 1,112,124 | 1,112,124 | 72,776 | 72,776 | 72,776 | 72,776 | 62,516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,344 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 208 | 208 | 208 | 208 | 208 | 208 | 208 | 208 | 208 | 208 | 208 | 208 | 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 | 12,564 | 12,685 | 42,789 | 43,057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43,057 | 42,789 | 12,685 | 12,564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 16 | 15,029 | 14,974 | 17,443 | 17,328 | 17,155 | 15,218 | 15,272 | 15,045 | 15,013 | 14,793 | 14,572 | 14,352 | 14,131 | 14,099 | 13,909 | 13,680 | 13,642 | 13,411 | 30,758 | 30,936 | 30,618 | 30,507 | 30,615 | 34,213 | 35,352 | 34,416 | 34,051 | 33,682 | 33,669 | 33,318 | 38,357 | 91,854 | 91,448 | 91,020 | 90,645 | 119,920 | 119,116 | 118,257 | 123,025 | 116,945 | 115,471 | 115,215 | 117,779 | 137,777 | 136,733 | 135,719 | 136,507 | 153,168 | 151,800 | 148,575 | 167,534 | 190,714 | 186,530 | 182,403 | 178,780 | 153,593 | 149,692 | 146,334 | 134,121 | 113,826 | 122,553 | 125,906 | 123,550 | 291,425 | 297,211 | 301,796 | 305,773 | 286,905 | 290,969 | 295,667 |
| 295,667 | 290,969 | 286,905 | 305,773 | 301,796 | 297,211 | 291,425 | 123,550 | 125,906 | 122,553 | 113,826 | 134,121 | 146,334 | 149,692 | 153,593 | 178,780 | 182,403 | 186,530 | 190,714 | 167,534 | 148,575 | 151,800 | 153,168 | 136,507 | 135,719 | 136,733 | 137,777 | 117,779 | 115,215 | 115,471 | 116,945 | 123,025 | 118,257 | 119,116 | 119,920 | 90,645 | 91,020 | 91,448 | 91,854 | 38,357 | 33,318 | 33,669 | 33,682 | 34,051 | 34,416 | 35,352 | 34,213 | 30,615 | 30,507 | 30,618 | 30,936 | 30,758 | 13,411 | 13,642 | 13,680 | 13,909 | 14,099 | 14,131 | 14,352 | 14,572 | 14,793 | 15,013 | 15,045 | 15,272 | 15,218 | 17,155 | 17,328 | 17,443 | 14,974 | 15,029 | 16 |
---|
Long-term Assets Other | 5,230 | 4,597 | 4,537 | 4,451 | 4,707 | 4,712 | 12,134 | 8,075 | 6,677 | 6,783 | 6,724 | 7,392 | 943 | 1,031 | 948 | 899 | 867 | 973 | 996 | 937 | 835 | 800 | 811 | 1,214 | 5,436 | 3,700 | 3,277 | 2,151 | 4,504 | 4,180 | 10,977 | 2,468 | 1,974 | 1,974 | 1,974 | 1,974 | 1,481 | 1,481 | 1,481 | 1,481 | 110,117 | 109,896 | 114,873 | 117,179 | 170,804 | 171,904 | 178,158 | 178,190 | 8,800 | 8,800 | 8,800 | 145,556 | 19,330 | 19,295 | 19,425 | 17,594 | 188,927 | 155,007 | 177,412 | 206,149 | 291,759 | 262,255 | 301,510 | 316,241 | 268,935 | 176,912 | 238,630 | 150,561 | 205,833 | 169,927 | 54,407 |
| 54,407 | 169,927 | 205,833 | 150,561 | 238,630 | 176,912 | 268,935 | 316,241 | 301,510 | 262,255 | 291,759 | 206,149 | 177,412 | 155,007 | 188,927 | 17,594 | 19,425 | 19,295 | 19,330 | 145,556 | 8,800 | 8,800 | 8,800 | 178,190 | 178,158 | 171,904 | 170,804 | 117,179 | 114,873 | 109,896 | 110,117 | 1,481 | 1,481 | 1,481 | 1,481 | 1,974 | 1,974 | 1,974 | 1,974 | 2,468 | 10,977 | 4,180 | 4,504 | 2,151 | 3,277 | 3,700 | 5,436 | 1,214 | 811 | 800 | 835 | 937 | 996 | 973 | 867 | 899 | 948 | 1,031 | 943 | 7,392 | 6,724 | 6,783 | 6,677 | 8,075 | 12,134 | 4,712 | 4,707 | 4,451 | 4,537 | 4,597 | 5,230 |
---|
> Total Liabilities | 252,931 | 271,040 | 287,563 | 279,638 | 323,653 | 274,504 | 230,723 | 244,080 | 217,290 | 223,604 | 223,164 | 233,307 | 246,981 | 255,936 | 286,036 | 299,054 | 301,968 | 314,000 | 368,739 | 411,631 | 394,865 | 353,908 | 385,125 | 403,334 | 374,281 | 393,072 | 419,052 | 351,454 | 286,324 | 278,287 | 312,768 | 411,251 | 454,545 | 393,308 | 379,839 | 357,457 | 517,737 | 535,933 | 499,022 | 501,016 | 552,091 | 515,249 | 580,728 | 648,335 | 817,286 | 779,584 | 766,440 | 834,954 | 899,351 | 857,739 | 802,089 | 799,500 | 757,524 | 684,511 | 692,695 | 791,234 | 1,000,605 | 1,125,165 | 1,287,514 | 1,391,944 | 1,685,960 | 1,758,523 | 1,756,228 | 1,915,054 | 2,549,284 | 2,481,251 | 2,630,873 | 2,421,494 | 2,666,870 | 2,775,468 | 2,717,777 |
| 2,717,777 | 2,775,468 | 2,666,870 | 2,421,494 | 2,630,873 | 2,481,251 | 2,549,284 | 1,915,054 | 1,756,228 | 1,758,523 | 1,685,960 | 1,391,944 | 1,287,514 | 1,125,165 | 1,000,605 | 791,234 | 692,695 | 684,511 | 757,524 | 799,500 | 802,089 | 857,739 | 899,351 | 834,954 | 766,440 | 779,584 | 817,286 | 648,335 | 580,728 | 515,249 | 552,091 | 501,016 | 499,022 | 535,933 | 517,737 | 357,457 | 379,839 | 393,308 | 454,545 | 411,251 | 312,768 | 278,287 | 286,324 | 351,454 | 419,052 | 393,072 | 374,281 | 403,334 | 385,125 | 353,908 | 394,865 | 411,631 | 368,739 | 314,000 | 301,968 | 299,054 | 286,036 | 255,936 | 246,981 | 233,307 | 223,164 | 223,604 | 217,290 | 244,080 | 230,723 | 274,504 | 323,653 | 279,638 | 287,563 | 271,040 | 252,931 |
---|
> Total Current Liabilities | 252,931 | 270,840 | 287,363 | 279,638 | 323,466 | 274,316 | 230,548 | 243,911 | 217,128 | 223,447 | 223,014 | 233,163 | 241,012 | 249,973 | 280,403 | 293,427 | 296,672 | 308,710 | 363,779 | 406,678 | 377,081 | 336,131 | 368,336 | 386,552 | 358,486 | 377,272 | 404,252 | 336,661 | 270,898 | 263,404 | 298,427 | 396,004 | 436,433 | 375,941 | 363,398 | 341,756 | 449,436 | 463,190 | 447,528 | 450,264 | 495,667 | 459,564 | 541,985 | 610,331 | 780,979 | 744,016 | 753,956 | 823,210 | 838,171 | 798,205 | 744,200 | 743,256 | 695,350 | 623,982 | 633,847 | 731,788 | 942,814 | 1,018,050 | 1,159,861 | 1,266,768 | 1,524,129 | 1,539,102 | 1,515,459 | 1,651,725 | 2,021,688 | 1,912,370 | 2,000,206 | 1,805,937 | 2,068,023 | 2,213,539 | 2,134,953 |
| 2,134,953 | 2,213,539 | 2,068,023 | 1,805,937 | 2,000,206 | 1,912,370 | 2,021,688 | 1,651,725 | 1,515,459 | 1,539,102 | 1,524,129 | 1,266,768 | 1,159,861 | 1,018,050 | 942,814 | 731,788 | 633,847 | 623,982 | 695,350 | 743,256 | 744,200 | 798,205 | 838,171 | 823,210 | 753,956 | 744,016 | 780,979 | 610,331 | 541,985 | 459,564 | 495,667 | 450,264 | 447,528 | 463,190 | 449,436 | 341,756 | 363,398 | 375,941 | 436,433 | 396,004 | 298,427 | 263,404 | 270,898 | 336,661 | 404,252 | 377,272 | 358,486 | 386,552 | 368,336 | 336,131 | 377,081 | 406,678 | 363,779 | 308,710 | 296,672 | 293,427 | 280,403 | 249,973 | 241,012 | 233,163 | 223,014 | 223,447 | 217,128 | 243,911 | 230,548 | 274,316 | 323,466 | 279,638 | 287,363 | 270,840 | 252,931 |
---|
Short-term Debt | 79,117 | 100,164 | 136,409 | 105,400 | 123,973 | 132,500 | 156,640 | 152,840 | 137,246 | 116,504 | 98,800 | 113,114 | 111,603 | 105,187 | 123,578 | 132,009 | 145,123 | 157,774 | 187,662 | 208,922 | 221,825 | 204,857 | 232,450 | 240,623 | 230,227 | 251,616 | 228,300 | 164,805 | 110,551 | 118,504 | 153,855 | 148,557 | 149,924 | 117,433 | 112,941 | 106,266 | 123,201 | 141,171 | 116,371 | 120,008 | 123,691 | 132,631 | 150,846 | 169,846 | 203,846 | 249,846 | 275,192 | 294,741 | 295,420 | 268,095 | 238,500 | 245,500 | 189,000 | 188,315 | 225,386 | 244,386 | 274,458 | 226,671 | 148,842 | 117,121 | 133,526 | 153,904 | 197,710 | 313,757 | 418,842 | 391,254 | 470,463 | 496,658 | 486,758 | 494,933 | 0 |
| 0 | 494,933 | 486,758 | 496,658 | 470,463 | 391,254 | 418,842 | 313,757 | 197,710 | 153,904 | 133,526 | 117,121 | 148,842 | 226,671 | 274,458 | 244,386 | 225,386 | 188,315 | 189,000 | 245,500 | 238,500 | 268,095 | 295,420 | 294,741 | 275,192 | 249,846 | 203,846 | 169,846 | 150,846 | 132,631 | 123,691 | 120,008 | 116,371 | 141,171 | 123,201 | 106,266 | 112,941 | 117,433 | 149,924 | 148,557 | 153,855 | 118,504 | 110,551 | 164,805 | 228,300 | 251,616 | 230,227 | 240,623 | 232,450 | 204,857 | 221,825 | 208,922 | 187,662 | 157,774 | 145,123 | 132,009 | 123,578 | 105,187 | 111,603 | 113,114 | 98,800 | 116,504 | 137,246 | 152,840 | 156,640 | 132,500 | 123,973 | 105,400 | 136,409 | 100,164 | 79,117 |
---|
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 | 246,632 | 238,500 | 245,500 | 189,000 | 188,315 | 225,386 | 244,386 | 274,458 | 226,671 | 146,716 | 114,995 | 107,140 | 127,518 | 156,433 | 274,370 | 320,773 | 294,582 | 364,562 | 376,293 | 353,615 | 367,110 | 370,330 |
| 370,330 | 367,110 | 353,615 | 376,293 | 364,562 | 294,582 | 320,773 | 274,370 | 156,433 | 127,518 | 107,140 | 114,995 | 146,716 | 226,671 | 274,458 | 244,386 | 225,386 | 188,315 | 189,000 | 245,500 | 238,500 | 246,632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 153,291 | 130,533 | 138,460 | 159,779 | 178,165 | 106,119 | 61,284 | 84,452 | 76,155 | 98,301 | 116,346 | 111,901 | 121,589 | 133,870 | 148,275 | 150,899 | 145,637 | 145,504 | 175,601 | 199,006 | 157,439 | 129,631 | 128,890 | 134,527 | 100,418 | 99,869 | 147,873 | 155,378 | 136,240 | 127,441 | 127,222 | 218,851 | 250,967 | 231,370 | 223,371 | 214,071 | 280,847 | 294,254 | 290,496 | 291,173 | 316,086 | 301,836 | 356,566 | 409,626 | 519,883 | 454,425 | 450,950 | 485,094 | 472,365 | 480,909 | 461,680 | 452,169 | 451,788 | 392,565 | 357,245 | 435,220 | 604,276 | 739,474 | 841,855 | 974,660 | 1,167,162 | 1,209,649 | 1,183,467 | 1,195,311 | 1,459,331 | 1,402,025 | 1,387,338 | 1,156,399 | 1,454,344 | 1,625,826 | 1,615,672 |
| 1,615,672 | 1,625,826 | 1,454,344 | 1,156,399 | 1,387,338 | 1,402,025 | 1,459,331 | 1,195,311 | 1,183,467 | 1,209,649 | 1,167,162 | 974,660 | 841,855 | 739,474 | 604,276 | 435,220 | 357,245 | 392,565 | 451,788 | 452,169 | 461,680 | 480,909 | 472,365 | 485,094 | 450,950 | 454,425 | 519,883 | 409,626 | 356,566 | 301,836 | 316,086 | 291,173 | 290,496 | 294,254 | 280,847 | 214,071 | 223,371 | 231,370 | 250,967 | 218,851 | 127,222 | 127,441 | 136,240 | 155,378 | 147,873 | 99,869 | 100,418 | 134,527 | 128,890 | 129,631 | 157,439 | 199,006 | 175,601 | 145,504 | 145,637 | 150,899 | 148,275 | 133,870 | 121,589 | 111,901 | 116,346 | 98,301 | 76,155 | 84,452 | 61,284 | 106,119 | 178,165 | 159,779 | 138,460 | 130,533 | 153,291 |
---|
Other Current Liabilities | 2,020 | 3,972 | 2,531 | 7,314 | 4,744 | 25,777 | 5,319 | 2,824 | 4,809 | 7,009 | 4,063 | 3,933 | 4,142 | 4,338 | 4,523 | 6,490 | 7,692 | 6,629 | 5,435 | 7,336 | 6,094 | 4,266 | 5,331 | 5,527 | 6,609 | 7,807 | 7,135 | 5,200 | 5,597 | 6,857 | 7,540 | 8,898 | 6,868 | 6,370 | 6,776 | 4,465 | 5,099 | 4,787 | 3,866 | 5,069 | 3,287 | 3,926 | 4,001 | 3,668 | 4,901 | 5,163 | 2,948 | 8,109 | 2,474 | 11,949 | 3,993 | 3,777 | 3,565 | 4,817 | 991 | 7,417 | 610 | 666 | 1,327 | 2,234 | 1,505 | 175,549 | 134,282 | 118,683 | 131,907 | 109,104 | 704 | 559 | 175 | 522 | 650 |
| 650 | 522 | 175 | 559 | 704 | 109,104 | 131,907 | 118,683 | 134,282 | 175,549 | 1,505 | 2,234 | 1,327 | 666 | 610 | 7,417 | 991 | 4,817 | 3,565 | 3,777 | 3,993 | 11,949 | 2,474 | 8,109 | 2,948 | 5,163 | 4,901 | 3,668 | 4,001 | 3,926 | 3,287 | 5,069 | 3,866 | 4,787 | 5,099 | 4,465 | 6,776 | 6,370 | 6,868 | 8,898 | 7,540 | 6,857 | 5,597 | 5,200 | 7,135 | 7,807 | 6,609 | 5,527 | 5,331 | 4,266 | 6,094 | 7,336 | 5,435 | 6,629 | 7,692 | 6,490 | 4,523 | 4,338 | 4,142 | 3,933 | 4,063 | 7,009 | 4,809 | 2,824 | 5,319 | 25,777 | 4,744 | 7,314 | 2,531 | 3,972 | 2,020 |
---|
> Long-term Liabilities | 0 | 200 | 200 | 0 | 188 | 188 | 175 | 169 | 163 | 156 | 150 | 144 | 5,970 | 5,963 | 5,633 | 5,627 | 5,297 | 5,290 | 4,960 | 4,954 | 17,784 | 17,777 | 16,789 | 16,783 | 15,795 | 15,801 | 14,800 | 14,794 | 15,426 | 14,883 | 14,341 | 15,247 | 18,112 | 17,367 | 16,441 | 15,702 | 68,301 | 72,743 | 51,495 | 50,753 | 56,424 | 55,685 | 38,743 | 38,004 | 36,307 | 35,568 | 12,483 | 11,744 | 61,179 | 59,534 | 57,889 | 56,244 | 62,175 | 60,530 | 58,848 | 59,446 | 57,791 | 107,115 | 127,653 | 125,176 | 161,831 | 219,422 | 240,769 | 263,330 | 527,596 | 568,881 | 630,667 | 615,557 | 598,847 | 561,929 | 582,824 |
| 582,824 | 561,929 | 598,847 | 615,557 | 630,667 | 568,881 | 527,596 | 263,330 | 240,769 | 219,422 | 161,831 | 125,176 | 127,653 | 107,115 | 57,791 | 59,446 | 58,848 | 60,530 | 62,175 | 56,244 | 57,889 | 59,534 | 61,179 | 11,744 | 12,483 | 35,568 | 36,307 | 38,004 | 38,743 | 55,685 | 56,424 | 50,753 | 51,495 | 72,743 | 68,301 | 15,702 | 16,441 | 17,367 | 18,112 | 15,247 | 14,341 | 14,883 | 15,426 | 14,794 | 14,800 | 15,801 | 15,795 | 16,783 | 16,789 | 17,777 | 17,784 | 4,954 | 4,960 | 5,290 | 5,297 | 5,627 | 5,633 | 5,963 | 5,970 | 144 | 150 | 156 | 163 | 169 | 175 | 188 | 188 | 0 | 200 | 200 | 0 |
---|
Other Liabilities | 0 | 0 | 201 | 0 | 187 | 188 | 175 | 169 | 162 | 157 | 150 | 144 | 5,969 | 5,963 | 5,633 | 5,627 | 5,296 | 5,290 | 4,960 | 4,953 | 17,784 | 17,777 | 16,789 | 16,782 | 15,795 | 15,800 | 14,800 | 14,793 | 15,426 | 14,883 | 14,341 | 15,247 | 18,112 | 17,367 | 16,441 | 15,702 | 68,301 | 72,743 | 51,495 | 50,753 | 49,833 | 49,094 | 32,152 | 31,413 | 30,493 | 29,755 | 6,670 | 5,931 | 61,179 | 59,534 | 57,889 | 56,244 | 62,175 | 60,530 | 58,848 | 59,446 | 57,791 | 107,115 | 105,474 | 103,834 | 156,922 | 145,472 | 168,135 | 158,604 | 288,563 | 264,921 | 0 | 207,353 | 0 | 0 | 0 |
| 0 | 0 | 0 | 207,353 | 0 | 264,921 | 288,563 | 158,604 | 168,135 | 145,472 | 156,922 | 103,834 | 105,474 | 107,115 | 57,791 | 59,446 | 58,848 | 60,530 | 62,175 | 56,244 | 57,889 | 59,534 | 61,179 | 5,931 | 6,670 | 29,755 | 30,493 | 31,413 | 32,152 | 49,094 | 49,833 | 50,753 | 51,495 | 72,743 | 68,301 | 15,702 | 16,441 | 17,367 | 18,112 | 15,247 | 14,341 | 14,883 | 15,426 | 14,793 | 14,800 | 15,800 | 15,795 | 16,782 | 16,789 | 17,777 | 17,784 | 4,953 | 4,960 | 5,290 | 5,296 | 5,627 | 5,633 | 5,963 | 5,969 | 144 | 150 | 157 | 162 | 169 | 175 | 188 | 187 | 0 | 201 | 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 | 12,341 | 12,011 | 10,382 | 24,126 | 17,565 | 17,001 | 15,890 | 16,724 | 20,299 | 19,333 | 21,479 | 21,886 | 15,491 | 22,452 | 28,887 | 26,765 | 21,298 | 31,998 | 0 | 43,134 | 0 | 0 | 0 |
| 0 | 0 | 0 | 43,134 | 0 | 31,998 | 21,298 | 26,765 | 28,887 | 22,452 | 15,491 | 21,886 | 21,479 | 19,333 | 20,299 | 16,724 | 15,890 | 17,001 | 17,565 | 24,126 | 10,382 | 12,011 | 12,341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 120,089 | 115,436 | 122,895 | 127,645 | 264,613 | 273,446 | 255,822 | 257,580 | 258,474 | 262,358 | 254,670 | 255,340 | 253,607 | 259,422 | 255,031 | 261,056 | 268,539 | 281,551 | 277,408 | 283,867 | 296,472 | 306,835 | 296,861 | 299,433 | 299,431 | 304,904 | 286,259 | 618,704 | 616,795 | 619,390 | 605,220 | 802,386 | 806,259 | 874,468 | 882,222 | 881,628 | 2,212,507 | 2,232,786 | 2,251,280 | 2,275,953 | 2,341,579 | 2,364,214 | 2,402,303 | 2,433,581 | 2,464,756 | 2,483,527 | 2,525,045 | 2,515,001 | 1,959,923 | 2,088,194 | 2,104,452 | 2,111,632 | 2,103,611 | 2,086,171 | 2,075,651 | 2,045,011 | 1,460,226 | 1,466,793 | 1,472,048 | 1,458,583 | 1,495,087 | 1,511,657 | 1,541,935 | 1,546,875 | 1,242,874 | 1,264,446 | 1,307,535 | 1,371,852 | 1,408,406 | 1,402,217 | 1,453,587 |
| 1,453,587 | 1,402,217 | 1,408,406 | 1,371,852 | 1,307,535 | 1,264,446 | 1,242,874 | 1,546,875 | 1,541,935 | 1,511,657 | 1,495,087 | 1,458,583 | 1,472,048 | 1,466,793 | 1,460,226 | 2,045,011 | 2,075,651 | 2,086,171 | 2,103,611 | 2,111,632 | 2,104,452 | 2,088,194 | 1,959,923 | 2,515,001 | 2,525,045 | 2,483,527 | 2,464,756 | 2,433,581 | 2,402,303 | 2,364,214 | 2,341,579 | 2,275,953 | 2,251,280 | 2,232,786 | 2,212,507 | 881,628 | 882,222 | 874,468 | 806,259 | 802,386 | 605,220 | 619,390 | 616,795 | 618,704 | 286,259 | 304,904 | 299,431 | 299,433 | 296,861 | 306,835 | 296,472 | 283,867 | 277,408 | 281,551 | 268,539 | 261,056 | 255,031 | 259,422 | 253,607 | 255,340 | 254,670 | 262,358 | 258,474 | 257,580 | 255,822 | 273,446 | 264,613 | 127,645 | 122,895 | 115,436 | 120,089 |
---|
Common Stock | 57,150 | 57,150 | 57,150 | 57,150 | 77,150 | 77,150 | 77,150 | 77,150 | 77,150 | 77,150 | 77,150 | 77,150 | 77,150 | 77,150 | 77,150 | 77,150 | 77,150 | 77,150 | 115,725 | 115,725 | 115,725 | 115,725 | 115,725 | 115,725 | 115,725 | 115,725 | 115,725 | 149,289 | 149,289 | 149,289 | 149,289 | 170,794 | 170,794 | 178,331 | 178,331 | 178,794 | 265,295 | 265,235 | 265,235 | 265,235 | 265,235 | 265,235 | 450,900 | 450,900 | 450,900 | 450,900 | 450,900 | 443,510 | 443,510 | 473,510 | 468,695 | 468,695 | 468,695 | 468,695 | 468,695 | 468,695 | 468,695 | 468,695 | 499,445 | 499,445 | 498,915 | 498,915 | 498,915 | 498,915 | 498,720 | 498,720 | 498,720 | 498,720 | 497,670 | 497,670 | 0 |
| 0 | 497,670 | 497,670 | 498,720 | 498,720 | 498,720 | 498,720 | 498,915 | 498,915 | 498,915 | 498,915 | 499,445 | 499,445 | 468,695 | 468,695 | 468,695 | 468,695 | 468,695 | 468,695 | 468,695 | 468,695 | 473,510 | 443,510 | 443,510 | 450,900 | 450,900 | 450,900 | 450,900 | 450,900 | 265,235 | 265,235 | 265,235 | 265,235 | 265,235 | 265,295 | 178,794 | 178,331 | 178,331 | 170,794 | 170,794 | 149,289 | 149,289 | 149,289 | 149,289 | 115,725 | 115,725 | 115,725 | 115,725 | 115,725 | 115,725 | 115,725 | 115,725 | 115,725 | 77,150 | 77,150 | 77,150 | 77,150 | 77,150 | 77,150 | 77,150 | 77,150 | 77,150 | 77,150 | 77,150 | 77,150 | 77,150 | 77,150 | 57,150 | 57,150 | 57,150 | 57,150 |
---|
Retained Earnings | 48,186 | 43,468 | 50,927 | 55,677 | 65,805 | 74,638 | 57,014 | 58,772 | 55,504 | 59,388 | 51,701 | 52,371 | 49,771 | 55,586 | 51,195 | 57,220 | 63,898 | 76,911 | 72,768 | 79,226 | 88,761 | 99,124 | 89,150 | 91,990 | 85,918 | 91,424 | 72,862 | 74,921 | 73,997 | 75,626 | 61,727 | 64,419 | 69,255 | 74,787 | 78,444 | 70,361 | 109,394 | 127,523 | 131,927 | 154,635 | 213,358 | 235,172 | 256,965 | 286,470 | 325,210 | 343,822 | 369,700 | 359,580 | -140,273 | -130,190 | -130,658 | -123,477 | -132,735 | -150,067 | -160,587 | -191,226 | -769,704 | -762,903 | -762,741 | -791,643 | -753,890 | -747,924 | -761,145 | -763,819 | -1,077,131 | -1,068,959 | -1,055,245 | -995,070 | -960,998 | -969,337 | -960,154 |
| -960,154 | -969,337 | -960,998 | -995,070 | -1,055,245 | -1,068,959 | -1,077,131 | -763,819 | -761,145 | -747,924 | -753,890 | -791,643 | -762,741 | -762,903 | -769,704 | -191,226 | -160,587 | -150,067 | -132,735 | -123,477 | -130,658 | -130,190 | -140,273 | 359,580 | 369,700 | 343,822 | 325,210 | 286,470 | 256,965 | 235,172 | 213,358 | 154,635 | 131,927 | 127,523 | 109,394 | 70,361 | 78,444 | 74,787 | 69,255 | 64,419 | 61,727 | 75,626 | 73,997 | 74,921 | 72,862 | 91,424 | 85,918 | 91,990 | 89,150 | 99,124 | 88,761 | 79,226 | 72,768 | 76,911 | 63,898 | 57,220 | 51,195 | 55,586 | 49,771 | 52,371 | 51,701 | 59,388 | 55,504 | 58,772 | 57,014 | 74,638 | 65,805 | 55,677 | 50,927 | 43,468 | 48,186 |
---|
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 |
---|
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 | -21,650 | -21,650 | -37,192 | -37,192 | -37,192 | -37,192 | -53,067 | -53,067 | -53,067 | -53,067 | -62,959 | -62,959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 14,752 | 14,818 | 14,818 | 14,818 | 121,658 | 121,658 | 121,658 | 121,658 | 125,820 | 125,820 | 125,820 | 125,820 | 126,686 | 126,686 | 126,686 | 126,686 | 127,491 | 127,491 | 88,916 | 88,916 | 91,986 | 91,986 | 91,986 | 91,718 | 97,788 | 97,755 | 97,673 | 394,495 | 393,510 | 394,475 | 394,205 | 567,172 | 566,210 | 621,350 | 625,447 | 632,473 | 1,837,818 | 1,840,029 | 1,854,118 | 1,856,083 | 1,862,986 | 1,863,806 | 1,694,439 | 1,696,211 | 1,688,646 | 1,688,805 | 1,704,446 | 1,711,912 | 1,656,686 | 1,744,874 | 1,766,415 | 1,766,415 | 1,767,651 | 1,767,543 | 1,767,543 | 1,767,543 | 1,761,235 | 1,761,001 | 1,735,344 | 1,750,781 | 1,750,061 | 1,760,666 | 1,700,076 | -74,244 | 1,700,271 | -71,087 | 1,730,117 | -43,715 | 1,731,167 | 1,843,685 | 0 |
| 0 | 1,843,685 | 1,731,167 | -43,715 | 1,730,117 | -71,087 | 1,700,271 | -74,244 | 1,700,076 | 1,760,666 | 1,750,061 | 1,750,781 | 1,735,344 | 1,761,001 | 1,761,235 | 1,767,543 | 1,767,543 | 1,767,543 | 1,767,651 | 1,766,415 | 1,766,415 | 1,744,874 | 1,656,686 | 1,711,912 | 1,704,446 | 1,688,805 | 1,688,646 | 1,696,211 | 1,694,439 | 1,863,806 | 1,862,986 | 1,856,083 | 1,854,118 | 1,840,029 | 1,837,818 | 632,473 | 625,447 | 621,350 | 566,210 | 567,172 | 394,205 | 394,475 | 393,510 | 394,495 | 97,673 | 97,755 | 97,788 | 91,718 | 91,986 | 91,986 | 91,986 | 88,916 | 88,916 | 127,491 | 127,491 | 126,686 | 126,686 | 126,686 | 126,686 | 125,820 | 125,820 | 125,820 | 125,820 | 121,658 | 121,658 | 121,658 | 121,658 | 14,818 | 14,818 | 14,818 | 14,752 |
---|