> Total Assets | 404,256 | 410,967 | 483,424 | 504,550 | 530,648 | 551,969 | 672,322 | 711,242 | 724,303 | 757,507 | 763,365 | 750,291 | 773,576 | 909,138 | 944,769 | 936,910 | 955,771 | 1,052,374 | 1,073,909 | 1,079,384 | 1,057,884 | 1,089,286 | 1,189,790 | 1,178,202 | 1,222,095 | 1,268,092 | 1,341,706 | 1,391,126 | 1,620,896 | 1,648,522 | 1,677,873 | 1,624,090 | 1,570,228 | 1,512,343 | 1,592,199 | 1,538,974 | 1,593,162 | 1,609,387 | 1,601,313 | 1,574,653 | 1,627,176 | 1,637,892 | 1,587,438 | 1,609,604 | 1,598,164 | 1,657,357 | 1,605,368 | 1,451,868 | 1,456,810 | 1,457,710 | 1,444,219 | 1,490,975 | 1,477,763 | 1,440,114 | 1,465,257 | 1,531,174 | 1,554,379 | 1,510,691 | 1,625,758 | 1,633,217 | 1,696,701 | 1,734,920 | 1,754,486 | 1,749,225 | 1,772,669 | 1,723,676 | 1,838,187 | 1,926,050 | 1,923,173 | 2,051,133 | 2,124,234 | 2,164,128 | 2,450,970 |
| 2,450,970 | 2,164,128 | 2,124,234 | 2,051,133 | 1,923,173 | 1,926,050 | 1,838,187 | 1,723,676 | 1,772,669 | 1,749,225 | 1,754,486 | 1,734,920 | 1,696,701 | 1,633,217 | 1,625,758 | 1,510,691 | 1,554,379 | 1,531,174 | 1,465,257 | 1,440,114 | 1,477,763 | 1,490,975 | 1,444,219 | 1,457,710 | 1,456,810 | 1,451,868 | 1,605,368 | 1,657,357 | 1,598,164 | 1,609,604 | 1,587,438 | 1,637,892 | 1,627,176 | 1,574,653 | 1,601,313 | 1,609,387 | 1,593,162 | 1,538,974 | 1,592,199 | 1,512,343 | 1,570,228 | 1,624,090 | 1,677,873 | 1,648,522 | 1,620,896 | 1,391,126 | 1,341,706 | 1,268,092 | 1,222,095 | 1,178,202 | 1,189,790 | 1,089,286 | 1,057,884 | 1,079,384 | 1,073,909 | 1,052,374 | 955,771 | 936,910 | 944,769 | 909,138 | 773,576 | 750,291 | 763,365 | 757,507 | 724,303 | 711,242 | 672,322 | 551,969 | 530,648 | 504,550 | 483,424 | 410,967 | 404,256 |
---|
> Total Current Assets | 0 | 0 | 339,084 | 354,262 | 367,790 | 383,202 | 500,516 | 499,294 | 494,391 | 487,143 | 484,739 | 464,193 | 484,312 | 617,819 | 637,495 | 616,212 | 610,659 | 678,468 | 697,168 | 694,159 | 661,893 | 668,568 | 763,733 | 735,039 | 786,221 | 834,154 | 902,178 | 936,375 | 1,082,365 | 1,059,611 | 1,101,435 | 1,055,955 | 992,075 | 927,539 | 1,025,947 | 983,132 | 1,022,980 | 1,063,059 | 1,053,839 | 1,029,796 | 1,087,415 | 1,119,309 | 1,083,056 | 1,105,985 | 1,101,857 | 1,167,265 | 1,124,715 | 975,227 | 989,404 | 992,374 | 984,915 | 1,036,311 | 1,027,619 | 990,864 | 1,014,821 | 1,087,697 | 1,120,040 | 1,062,884 | 1,180,639 | 1,195,034 | 1,207,419 | 1,216,352 | 1,249,644 | 1,262,791 | 1,290,092 | 1,219,251 | 1,341,488 | 1,441,614 | 1,450,857 | 1,556,503 | 1,637,323 | 1,695,387 | 2,006,485 |
| 2,006,485 | 1,695,387 | 1,637,323 | 1,556,503 | 1,450,857 | 1,441,614 | 1,341,488 | 1,219,251 | 1,290,092 | 1,262,791 | 1,249,644 | 1,216,352 | 1,207,419 | 1,195,034 | 1,180,639 | 1,062,884 | 1,120,040 | 1,087,697 | 1,014,821 | 990,864 | 1,027,619 | 1,036,311 | 984,915 | 992,374 | 989,404 | 975,227 | 1,124,715 | 1,167,265 | 1,101,857 | 1,105,985 | 1,083,056 | 1,119,309 | 1,087,415 | 1,029,796 | 1,053,839 | 1,063,059 | 1,022,980 | 983,132 | 1,025,947 | 927,539 | 992,075 | 1,055,955 | 1,101,435 | 1,059,611 | 1,082,365 | 936,375 | 902,178 | 834,154 | 786,221 | 735,039 | 763,733 | 668,568 | 661,893 | 694,159 | 697,168 | 678,468 | 610,659 | 616,212 | 637,495 | 617,819 | 484,312 | 464,193 | 484,739 | 487,143 | 494,391 | 499,294 | 500,516 | 383,202 | 367,790 | 354,262 | 339,084 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 59,635 | 67,615 | 78,502 | 80,783 | 168,668 | 124,202 | 95,859 | 105,350 | 90,416 | 80,810 | 127,795 | 278,162 | 271,113 | 199,142 | 144,621 | 191,023 | 171,500 | 214,468 | 168,356 | 155,313 | 182,733 | 121,566 | 138,575 | 162,695 | 130,955 | 159,749 | 243,105 | 183,298 | 154,741 | 169,685 | 135,320 | 117,710 | 174,799 | 162,804 | 218,325 | 254,291 | 266,553 | 244,709 | 248,180 | 227,534 | 220,347 | 203,398 | 195,732 | 234,019 | 234,724 | 177,692 | 164,102 | 232,746 | 205,348 | 198,988 | 179,264 | 194,602 | 174,349 | 142,382 | 176,044 | 181,915 | 262,438 | 252,374 | 225,707 | 227,061 | 221,248 | 192,790 | 221,211 | 197,308 | 246,755 | 393,135 | 406,633 | 429,433 | 390,441 | 423,981 | 575,358 |
| 575,358 | 423,981 | 390,441 | 429,433 | 406,633 | 393,135 | 246,755 | 197,308 | 221,211 | 192,790 | 221,248 | 227,061 | 225,707 | 252,374 | 262,438 | 181,915 | 176,044 | 142,382 | 174,349 | 194,602 | 179,264 | 198,988 | 205,348 | 232,746 | 164,102 | 177,692 | 234,724 | 234,019 | 195,732 | 203,398 | 220,347 | 227,534 | 248,180 | 244,709 | 266,553 | 254,291 | 218,325 | 162,804 | 174,799 | 117,710 | 135,320 | 169,685 | 154,741 | 183,298 | 243,105 | 159,749 | 130,955 | 162,695 | 138,575 | 121,566 | 182,733 | 155,313 | 168,356 | 214,468 | 171,500 | 191,023 | 144,621 | 199,142 | 271,113 | 278,162 | 127,795 | 80,810 | 90,416 | 105,350 | 95,859 | 124,202 | 168,668 | 80,783 | 78,502 | 67,615 | 59,635 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 49 | 41 | 36 | 36 | 36 | 27 | 27 | 27 | 27 | 21 | 21 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22,996 | -22,721 | 0 | 0 | -33,709 | -32,478 | -31,264 | -30,394 | -37,681 | -37,207 | -36,868 | -36,308 | -37,125 | -35,657 | -45,810 | -44,068 | -45,459 | -43,295 | -41,466 | -40,131 | -38,204 | -36,046 | -34,758 | -32,484 | -32,034 | -29,904 | -28,041 | -26,092 | -24,289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,355 | -3,982 | -1,006 | -7,416 | -6,475 | -9,399 | 0 | 0 | 0 |
| 0 | 0 | 0 | -9,399 | -6,475 | -7,416 | -1,006 | -3,982 | 4,355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24,289 | -26,092 | -28,041 | -29,904 | -32,034 | -32,484 | -34,758 | -36,046 | -38,204 | -40,131 | -41,466 | -43,295 | -45,459 | -44,068 | -45,810 | -35,657 | -37,125 | -36,308 | -36,868 | -37,207 | -37,681 | -30,394 | -31,264 | -32,478 | -33,709 | 0 | 0 | -22,721 | -22,996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 21 | 21 | 27 | 27 | 27 | 27 | 36 | 36 | 36 | 41 | 49 | 0 | 0 |
---|
Net Receivables | 113,916 | 138,112 | 146,538 | 150,541 | 137,635 | 139,266 | 136,427 | 172,381 | 191,382 | 174,873 | 188,930 | 191,867 | 201,697 | 173,426 | 181,427 | 197,455 | 230,367 | 233,992 | 245,149 | 225,250 | 251,143 | 235,401 | 281,863 | 317,763 | 334,412 | 311,565 | 368,642 | 349,540 | 381,543 | 411,269 | 424,595 | 395,069 | 395,433 | 417,507 | 490,723 | 453,957 | 414,431 | 429,804 | 437,551 | 444,874 | 467,416 | 483,269 | 464,382 | 470,720 | 489,799 | 517,977 | 516,790 | 461,463 | 489,974 | 457,684 | 477,177 | 465,572 | 424,572 | 337,591 | 352,679 | 371,593 | 375,878 | 330,927 | 363,946 | 383,329 | 399,257 | 350,557 | 344,508 | 439,821 | 461,652 | 403,286 | 357,969 | 389,043 | 436,701 | 453,794 | 409,354 | 308,136 | 321,965 |
| 321,965 | 308,136 | 409,354 | 453,794 | 436,701 | 389,043 | 357,969 | 403,286 | 461,652 | 439,821 | 344,508 | 350,557 | 399,257 | 383,329 | 363,946 | 330,927 | 375,878 | 371,593 | 352,679 | 337,591 | 424,572 | 465,572 | 477,177 | 457,684 | 489,974 | 461,463 | 516,790 | 517,977 | 489,799 | 470,720 | 464,382 | 483,269 | 467,416 | 444,874 | 437,551 | 429,804 | 414,431 | 453,957 | 490,723 | 417,507 | 395,433 | 395,069 | 424,595 | 411,269 | 381,543 | 349,540 | 368,642 | 311,565 | 334,412 | 317,763 | 281,863 | 235,401 | 251,143 | 225,250 | 245,149 | 233,992 | 230,367 | 197,455 | 181,427 | 173,426 | 201,697 | 191,867 | 188,930 | 174,873 | 191,382 | 172,381 | 136,427 | 139,266 | 137,635 | 150,541 | 146,538 | 138,112 | 113,916 |
---|
Other Current Assets | 49,319 | 15,870 | -6,994 | -6,661 | 49 | -6,075 | -4,490 | -4,780 | -4,448 | -7,810 | -2,951 | -5,205 | -6,431 | -3,808 | -5,181 | -5,323 | -5,293 | -4,144 | -5,013 | -4,449 | -5,574 | 1,535 | 1,441 | 4,839 | 3,826 | 3,142 | 2,276 | 928 | 123 | 6,921 | 6,022 | 6,395 | 6,356 | 9,174 | 8,422 | 7,455 | 6,421 | 10,219 | 10,161 | 10,154 | 9,330 | 9,389 | 8,841 | 13,560 | 10,474 | 6,213 | 5,508 | 7,057 | 5,068 | 9,238 | 7,417 | 10,345 | 7,545 | 7,273 | 6,322 | 6,018 | 7,155 | 7,635 | 4,523 | 5,887 | 5,305 | 5,153 | 4,753 | 4,337 | 3,313 | 17,745 | 20,884 | 15,105 | 16,065 | 22,158 | 52,540 | 5,844 | 13,554 |
| 13,554 | 5,844 | 52,540 | 22,158 | 16,065 | 15,105 | 20,884 | 17,745 | 3,313 | 4,337 | 4,753 | 5,153 | 5,305 | 5,887 | 4,523 | 7,635 | 7,155 | 6,018 | 6,322 | 7,273 | 7,545 | 10,345 | 7,417 | 9,238 | 5,068 | 7,057 | 5,508 | 6,213 | 10,474 | 13,560 | 8,841 | 9,389 | 9,330 | 10,154 | 10,161 | 10,219 | 6,421 | 7,455 | 8,422 | 9,174 | 6,356 | 6,395 | 6,022 | 6,921 | 123 | 928 | 2,276 | 3,142 | 3,826 | 4,839 | 1,441 | 1,535 | -5,574 | -4,449 | -5,013 | -4,144 | -5,293 | -5,323 | -5,181 | -3,808 | -6,431 | -5,205 | -2,951 | -7,810 | -4,448 | -4,780 | -4,490 | -6,075 | 49 | -6,661 | -6,994 | 15,870 | 49,319 |
---|
> Long-term Assets | 0 | 0 | 144,340 | 150,288 | 162,858 | 168,767 | 171,805 | 211,948 | 229,912 | 270,364 | 278,627 | 286,098 | 289,264 | 291,319 | 307,274 | 320,698 | 345,112 | 373,906 | 376,741 | 385,225 | 395,992 | 420,718 | 426,057 | 443,163 | 435,874 | 433,938 | 439,528 | 454,751 | 538,531 | 588,911 | 576,437 | 568,135 | 578,154 | 584,804 | 566,252 | 555,842 | 570,182 | 546,328 | 547,474 | 544,858 | 539,761 | 518,583 | 504,383 | 503,620 | 496,307 | 490,092 | 480,654 | 476,642 | 467,406 | 465,337 | 459,304 | 454,664 | 450,144 | 449,250 | 450,436 | 443,478 | 434,339 | 447,807 | 445,119 | 438,183 | 489,282 | 518,568 | 504,843 | 486,434 | 482,577 | 504,425 | 496,699 | 484,435 | 472,316 | 494,630 | 486,911 | 468,741 | 444,484 |
| 444,484 | 468,741 | 486,911 | 494,630 | 472,316 | 484,435 | 496,699 | 504,425 | 482,577 | 486,434 | 504,843 | 518,568 | 489,282 | 438,183 | 445,119 | 447,807 | 434,339 | 443,478 | 450,436 | 449,250 | 450,144 | 454,664 | 459,304 | 465,337 | 467,406 | 476,642 | 480,654 | 490,092 | 496,307 | 503,620 | 504,383 | 518,583 | 539,761 | 544,858 | 547,474 | 546,328 | 570,182 | 555,842 | 566,252 | 584,804 | 578,154 | 568,135 | 576,437 | 588,911 | 538,531 | 454,751 | 439,528 | 433,938 | 435,874 | 443,163 | 426,057 | 420,718 | 395,992 | 385,225 | 376,741 | 373,906 | 345,112 | 320,698 | 307,274 | 291,319 | 289,264 | 286,098 | 278,627 | 270,364 | 229,912 | 211,948 | 171,805 | 168,767 | 162,858 | 150,288 | 144,340 | 0 | 0 |
---|
Property Plant Equipment | 85,097 | 120,039 | 139,975 | 144,543 | 157,136 | 163,450 | 166,520 | 206,788 | 224,342 | 260,037 | 268,860 | 276,481 | 276,825 | 276,722 | 292,870 | 306,003 | 329,370 | 347,037 | 351,187 | 357,778 | 369,269 | 388,975 | 393,072 | 398,858 | 392,314 | 375,322 | 381,857 | 398,580 | 402,600 | 437,387 | 437,868 | 447,363 | 454,622 | 460,168 | 451,764 | 441,628 | 446,634 | 447,782 | 451,337 | 436,884 | 428,917 | 411,276 | 403,119 | 399,678 | 394,666 | 388,495 | 384,026 | 378,283 | 372,831 | 370,542 | 363,350 | 357,496 | 351,530 | 353,499 | 347,161 | 342,443 | 338,410 | 346,839 | 345,516 | 344,400 | 392,875 | 411,195 | 399,048 | 388,639 | 378,906 | 391,220 | 381,343 | 372,742 | 365,205 | 385,705 | 376,006 | 365,218 | 338,460 |
| 338,460 | 365,218 | 376,006 | 385,705 | 365,205 | 372,742 | 381,343 | 391,220 | 378,906 | 388,639 | 399,048 | 411,195 | 392,875 | 344,400 | 345,516 | 346,839 | 338,410 | 342,443 | 347,161 | 353,499 | 351,530 | 357,496 | 363,350 | 370,542 | 372,831 | 378,283 | 384,026 | 388,495 | 394,666 | 399,678 | 403,119 | 411,276 | 428,917 | 436,884 | 451,337 | 447,782 | 446,634 | 441,628 | 451,764 | 460,168 | 454,622 | 447,363 | 437,868 | 437,387 | 402,600 | 398,580 | 381,857 | 375,322 | 392,314 | 398,858 | 393,072 | 388,975 | 369,269 | 357,778 | 351,187 | 347,037 | 329,370 | 306,003 | 292,870 | 276,722 | 276,825 | 276,481 | 268,860 | 260,037 | 224,342 | 206,788 | 166,520 | 163,450 | 157,136 | 144,543 | 139,975 | 120,039 | 85,097 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 808 | 808 | 808 | 808 | 808 | 808 | 808 | 808 |
| 808 | 808 | 808 | 808 | 808 | 808 | 808 | 808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3,408 | 3,463 | 3,535 | 3,526 | 3,811 | 3,821 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,821 | 3,811 | 3,526 | 3,535 | 3,463 | 3,408 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,482 | 1,291 | 1,149 | 1,126 | 1,031 | 946 | 893 | 808 | 4,882 | 4,809 | 4,707 | 4,849 | 5,458 | 5,454 | 5,546 | 7,504 | 7,213 | 7,197 | 9,800 | 9,112 | 9,662 | 11,013 | 10,725 | 10,320 | 21,800 | 21,319 | 20,948 | 20,732 | 20,668 | 20,180 | 19,979 | 19,531 | 19,065 | 18,653 | 18,222 | 17,827 | 18,762 | 18,440 | 18,226 | 20,444 | 19,187 | 18,794 | 21,757 | 21,262 | 21,167 | 20,971 | 20,782 | 20,318 | 21,498 | 20,919 | 20,554 | 19,933 | 24,340 | 33,296 | 32,606 | 33,085 | 32,165 | 31,583 | 30,722 | 31,033 | 30,353 | 29,610 | 29,217 | 34,162 | 27,424 | 26,602 | 25,918 | 25,201 | 25,639 | 24,972 | 24,189 | 23,487 |
| 23,487 | 24,189 | 24,972 | 25,639 | 25,201 | 25,918 | 26,602 | 27,424 | 34,162 | 29,217 | 29,610 | 30,353 | 31,033 | 30,722 | 31,583 | 32,165 | 33,085 | 32,606 | 33,296 | 24,340 | 19,933 | 20,554 | 20,919 | 21,498 | 20,318 | 20,782 | 20,971 | 21,167 | 21,262 | 21,757 | 18,794 | 19,187 | 20,444 | 18,226 | 18,440 | 18,762 | 17,827 | 18,222 | 18,653 | 19,065 | 19,531 | 19,979 | 20,180 | 20,668 | 20,732 | 20,948 | 21,319 | 21,800 | 10,320 | 10,725 | 11,013 | 9,662 | 9,112 | 9,800 | 7,197 | 7,213 | 7,504 | 5,546 | 5,454 | 5,458 | 4,849 | 4,707 | 4,809 | 4,882 | 808 | 893 | 946 | 1,031 | 1,126 | 1,149 | 1,291 | 1,482 | 1 |
---|
Long-term Assets Other | 0 | 0 | 49 | 41 | 36 | 36 | 330 | 314 | 307 | 27 | 27 | 21 | 21 | 21 | 5,675 | 5,973 | 4,977 | 14,864 | 13,986 | 12,372 | 12,540 | 15,984 | 15,296 | 26,512 | 26,452 | 195 | 195 | 26,579 | 106,046 | 685 | 972 | 877 | 826 | 1,108 | 1,046 | 1,021 | 1,007 | 1,681 | 1,852 | 1,764 | 1,755 | 3,580 | 2,565 | 2,476 | 2,415 | 8,498 | 5,491 | 6,747 | 3,834 | 3,104 | 3,867 | 4,564 | 5,633 | 3,738 | 5,268 | 2,597 | 2,010 | 3,636 | 4,296 | 3,034 | 3,593 | 6,079 | 21,587 | 17,126 | 14,880 | 11,796 | 13,131 | 5,711 | 4,481 | 2,866 | 11,142 | 2,218 | 5,913 |
| 5,913 | 2,218 | 11,142 | 2,866 | 4,481 | 5,711 | 13,131 | 11,796 | 14,880 | 17,126 | 21,587 | 6,079 | 3,593 | 3,034 | 4,296 | 3,636 | 2,010 | 2,597 | 5,268 | 3,738 | 5,633 | 4,564 | 3,867 | 3,104 | 3,834 | 6,747 | 5,491 | 8,498 | 2,415 | 2,476 | 2,565 | 3,580 | 1,755 | 1,764 | 1,852 | 1,681 | 1,007 | 1,021 | 1,046 | 1,108 | 826 | 877 | 972 | 685 | 106,046 | 26,579 | 195 | 195 | 26,452 | 26,512 | 15,296 | 15,984 | 12,540 | 12,372 | 13,986 | 14,864 | 4,977 | 5,973 | 5,675 | 21 | 21 | 21 | 27 | 27 | 307 | 314 | 330 | 36 | 36 | 41 | 49 | 0 | 0 |
---|
> Total Liabilities | 327,094 | 315,253 | 337,467 | 344,777 | 364,132 | 375,133 | 381,446 | 417,281 | 421,277 | 445,055 | 443,388 | 423,985 | 431,501 | 383,030 | 412,563 | 403,219 | 406,861 | 490,841 | 505,022 | 501,077 | 462,594 | 484,944 | 576,169 | 555,258 | 591,787 | 640,985 | 709,654 | 759,674 | 984,982 | 1,006,903 | 1,032,908 | 977,888 | 921,617 | 861,429 | 937,504 | 883,582 | 949,848 | 947,921 | 940,653 | 927,908 | 992,339 | 1,025,424 | 972,032 | 1,005,401 | 995,280 | 1,023,075 | 969,152 | 815,965 | 824,671 | 814,213 | 808,674 | 869,194 | 865,218 | 834,507 | 859,771 | 922,432 | 919,221 | 881,201 | 985,212 | 999,686 | 1,077,664 | 1,158,559 | 1,170,869 | 1,150,438 | 1,158,995 | 1,130,478 | 1,254,349 | 1,313,512 | 1,285,970 | 1,410,193 | 1,472,314 | 1,495,746 | 1,762,398 |
| 1,762,398 | 1,495,746 | 1,472,314 | 1,410,193 | 1,285,970 | 1,313,512 | 1,254,349 | 1,130,478 | 1,158,995 | 1,150,438 | 1,170,869 | 1,158,559 | 1,077,664 | 999,686 | 985,212 | 881,201 | 919,221 | 922,432 | 859,771 | 834,507 | 865,218 | 869,194 | 808,674 | 814,213 | 824,671 | 815,965 | 969,152 | 1,023,075 | 995,280 | 1,005,401 | 972,032 | 1,025,424 | 992,339 | 927,908 | 940,653 | 947,921 | 949,848 | 883,582 | 937,504 | 861,429 | 921,617 | 977,888 | 1,032,908 | 1,006,903 | 984,982 | 759,674 | 709,654 | 640,985 | 591,787 | 555,258 | 576,169 | 484,944 | 462,594 | 501,077 | 505,022 | 490,841 | 406,861 | 403,219 | 412,563 | 383,030 | 431,501 | 423,985 | 443,388 | 445,055 | 421,277 | 417,281 | 381,446 | 375,133 | 364,132 | 344,777 | 337,467 | 315,253 | 327,094 |
---|
> Total Current Liabilities | 319,212 | 309,502 | 320,717 | 322,579 | 335,905 | 341,717 | 345,812 | 346,949 | 351,085 | 380,352 | 374,175 | 366,752 | 402,428 | 356,426 | 386,367 | 375,334 | 375,356 | 462,275 | 476,097 | 474,762 | 437,704 | 461,963 | 554,464 | 536,627 | 574,120 | 622,875 | 693,944 | 747,239 | 945,048 | 962,569 | 986,174 | 928,554 | 872,451 | 798,813 | 857,517 | 813,343 | 899,124 | 916,023 | 891,383 | 886,730 | 953,662 | 996,348 | 947,666 | 979,870 | 970,890 | 1,001,218 | 936,393 | 784,131 | 790,717 | 776,328 | 772,340 | 808,490 | 785,570 | 745,287 | 771,864 | 835,904 | 834,380 | 800,652 | 926,261 | 943,066 | 995,201 | 1,078,284 | 1,094,840 | 1,082,988 | 1,099,187 | 1,058,062 | 1,182,248 | 1,244,092 | 1,218,848 | 1,335,908 | 1,350,984 | 1,393,205 | 1,646,632 |
| 1,646,632 | 1,393,205 | 1,350,984 | 1,335,908 | 1,218,848 | 1,244,092 | 1,182,248 | 1,058,062 | 1,099,187 | 1,082,988 | 1,094,840 | 1,078,284 | 995,201 | 943,066 | 926,261 | 800,652 | 834,380 | 835,904 | 771,864 | 745,287 | 785,570 | 808,490 | 772,340 | 776,328 | 790,717 | 784,131 | 936,393 | 1,001,218 | 970,890 | 979,870 | 947,666 | 996,348 | 953,662 | 886,730 | 891,383 | 916,023 | 899,124 | 813,343 | 857,517 | 798,813 | 872,451 | 928,554 | 986,174 | 962,569 | 945,048 | 747,239 | 693,944 | 622,875 | 574,120 | 536,627 | 554,464 | 461,963 | 437,704 | 474,762 | 476,097 | 462,275 | 375,356 | 375,334 | 386,367 | 356,426 | 402,428 | 366,752 | 374,175 | 380,352 | 351,085 | 346,949 | 345,812 | 341,717 | 335,905 | 322,579 | 320,717 | 309,502 | 319,212 |
---|
Short-term Debt | 0 | 0 | 55,000 | 64,000 | 66,000 | 71,000 | 66,000 | 51,000 | 46,500 | 75,400 | 56,400 | 65,000 | 120,000 | 90,000 | 90,000 | 30,000 | 30,000 | 53,000 | 30,000 | 43,500 | 30,000 | 40,500 | 40,500 | 45,000 | 45,000 | 95,000 | 90,000 | 120,000 | 218,000 | 203,000 | 218,000 | 218,000 | 223,000 | 189,000 | 195,000 | 195,000 | 207,000 | 185,294 | 300,563 | 283,823 | 275,443 | 312,464 | 287,692 | 279,989 | 271,062 | 222,138 | 227,972 | 223,812 | 202,400 | 202,403 | 224,843 | 223,138 | 191,072 | 186,581 | 180,432 | 194,757 | 188,008 | 185,030 | 240,022 | 240,611 | 269,311 | 242,821 | 291,069 | 304,169 | 315,122 | 281,923 | 296,544 | 277,420 | 280,875 | 228,173 | 256,473 | 0 | 0 |
| 0 | 0 | 256,473 | 228,173 | 280,875 | 277,420 | 296,544 | 281,923 | 315,122 | 304,169 | 291,069 | 242,821 | 269,311 | 240,611 | 240,022 | 185,030 | 188,008 | 194,757 | 180,432 | 186,581 | 191,072 | 223,138 | 224,843 | 202,403 | 202,400 | 223,812 | 227,972 | 222,138 | 271,062 | 279,989 | 287,692 | 312,464 | 275,443 | 283,823 | 300,563 | 185,294 | 207,000 | 195,000 | 195,000 | 189,000 | 223,000 | 218,000 | 218,000 | 203,000 | 218,000 | 120,000 | 90,000 | 95,000 | 45,000 | 45,000 | 40,500 | 40,500 | 30,000 | 43,500 | 30,000 | 53,000 | 30,000 | 30,000 | 90,000 | 90,000 | 120,000 | 65,000 | 56,400 | 75,400 | 46,500 | 51,000 | 66,000 | 71,000 | 66,000 | 64,000 | 55,000 | 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 | 224,442 | 222,724 | 190,621 | 186,063 | 179,970 | 194,181 | 187,451 | 182,482 | 212,519 | 212,486 | 212,488 | 168,471 | 242,550 | 255,535 | 282,961 | 261,821 | 279,370 | 263,457 | 270,240 | 210,266 | 91,138 | 64,055 | 55,028 |
| 55,028 | 64,055 | 91,138 | 210,266 | 270,240 | 263,457 | 279,370 | 261,821 | 282,961 | 255,535 | 242,550 | 168,471 | 212,488 | 212,486 | 212,519 | 182,482 | 187,451 | 194,181 | 179,970 | 186,063 | 190,621 | 222,724 | 224,442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 154,513 | 126,605 | 154,427 | 173,143 | 155,657 | 163,688 | 199,039 | 214,125 | 189,089 | 194,998 | 196,359 | 211,827 | 203,425 | 173,611 | 191,482 | 221,244 | 238,167 | 292,333 | 299,990 | 284,252 | 300,214 | 310,976 | 369,130 | 358,217 | 369,768 | 357,252 | 403,035 | 415,126 | 405,377 | 445,090 | 451,510 | 442,597 | 390,906 | 376,880 | 391,434 | 351,995 | 385,410 | 427,564 | 368,412 | 348,832 | 396,732 | 380,228 | 363,647 | 394,073 | 391,859 | 427,819 | 392,287 | 353,876 | 366,466 | 394,513 | 377,004 | 374,023 | 341,157 | 307,723 | 286,247 | 269,462 | 279,326 | 300,378 | 345,745 | 408,389 | 404,522 | 475,684 | 450,043 | 436,212 | 450,116 | 458,236 | 429,148 | 490,562 | 492,462 | 593,568 | 424,063 | 623,523 | 740,378 |
| 740,378 | 623,523 | 424,063 | 593,568 | 492,462 | 490,562 | 429,148 | 458,236 | 450,116 | 436,212 | 450,043 | 475,684 | 404,522 | 408,389 | 345,745 | 300,378 | 279,326 | 269,462 | 286,247 | 307,723 | 341,157 | 374,023 | 377,004 | 394,513 | 366,466 | 353,876 | 392,287 | 427,819 | 391,859 | 394,073 | 363,647 | 380,228 | 396,732 | 348,832 | 368,412 | 427,564 | 385,410 | 351,995 | 391,434 | 376,880 | 390,906 | 442,597 | 451,510 | 445,090 | 405,377 | 415,126 | 403,035 | 357,252 | 369,768 | 358,217 | 369,130 | 310,976 | 300,214 | 284,252 | 299,990 | 292,333 | 238,167 | 221,244 | 191,482 | 173,611 | 203,425 | 211,827 | 196,359 | 194,998 | 189,089 | 214,125 | 199,039 | 163,688 | 155,657 | 173,143 | 154,427 | 126,605 | 154,513 |
---|
Other Current Liabilities | 138,699 | 132,947 | 92,287 | 78,091 | 107,908 | 96,494 | 72,157 | 71,783 | 106,530 | 103,633 | 116,153 | 82,449 | 73,543 | 82,442 | 100,537 | 117,212 | 100,195 | 104,545 | 141,380 | 136,609 | 97,911 | 89,637 | 132,136 | 117,607 | 150,544 | 155,811 | 190,928 | 200,325 | 307,665 | 286,638 | 299,357 | 246,200 | 227,230 | 175,822 | 227,203 | 239,392 | 256,259 | 271,442 | 198,542 | 234,290 | 259,519 | 272,027 | 277,385 | 287,160 | 278,154 | 307,662 | 290,791 | 181,548 | 190,035 | 141,015 | 142,735 | 186,622 | 221,781 | 213,359 | 462 | 26,645 | 26,182 | 16,650 | 25,028 | 28,063 | 26,522 | 22,676 | 353,728 | 342,607 | 73,921 | 86,071 | 55,921 | 14,559 | 14,840 | 18,433 | 90,087 | 27,137 | 23,717 |
| 23,717 | 27,137 | 90,087 | 18,433 | 14,840 | 14,559 | 55,921 | 86,071 | 73,921 | 342,607 | 353,728 | 22,676 | 26,522 | 28,063 | 25,028 | 16,650 | 26,182 | 26,645 | 462 | 213,359 | 221,781 | 186,622 | 142,735 | 141,015 | 190,035 | 181,548 | 290,791 | 307,662 | 278,154 | 287,160 | 277,385 | 272,027 | 259,519 | 234,290 | 198,542 | 271,442 | 256,259 | 239,392 | 227,203 | 175,822 | 227,230 | 246,200 | 299,357 | 286,638 | 307,665 | 200,325 | 190,928 | 155,811 | 150,544 | 117,607 | 132,136 | 89,637 | 97,911 | 136,609 | 141,380 | 104,545 | 100,195 | 117,212 | 100,537 | 82,442 | 73,543 | 82,449 | 116,153 | 103,633 | 106,530 | 71,783 | 72,157 | 96,494 | 107,908 | 78,091 | 92,287 | 132,947 | 138,699 |
---|
> Long-term Liabilities | 0 | 0 | 16,750 | 22,198 | 28,227 | 33,416 | 35,634 | 70,332 | 70,192 | 64,703 | 69,213 | 57,233 | 29,073 | 26,603 | 26,195 | 27,885 | 31,505 | 28,565 | 28,925 | 26,315 | 24,890 | 22,980 | 21,705 | 18,630 | 17,667 | 18,110 | 15,710 | 12,435 | 39,934 | 44,334 | 46,734 | 49,334 | 49,166 | 62,617 | 79,987 | 70,238 | 50,724 | 31,898 | 49,270 | 41,178 | 38,677 | 29,076 | 24,366 | 25,531 | 24,391 | 21,858 | 32,758 | 31,834 | 33,954 | 37,886 | 36,334 | 60,705 | 79,648 | 89,221 | 87,907 | 86,528 | 84,841 | 80,549 | 58,951 | 56,620 | 82,462 | 80,275 | 76,029 | 67,449 | 59,808 | 72,416 | 72,101 | 69,420 | 67,122 | 74,285 | 121,329 | 102,542 | 115,766 |
| 115,766 | 102,542 | 121,329 | 74,285 | 67,122 | 69,420 | 72,101 | 72,416 | 59,808 | 67,449 | 76,029 | 80,275 | 82,462 | 56,620 | 58,951 | 80,549 | 84,841 | 86,528 | 87,907 | 89,221 | 79,648 | 60,705 | 36,334 | 37,886 | 33,954 | 31,834 | 32,758 | 21,858 | 24,391 | 25,531 | 24,366 | 29,076 | 38,677 | 41,178 | 49,270 | 31,898 | 50,724 | 70,238 | 79,987 | 62,617 | 49,166 | 49,334 | 46,734 | 44,334 | 39,934 | 12,435 | 15,710 | 18,110 | 17,667 | 18,630 | 21,705 | 22,980 | 24,890 | 26,315 | 28,925 | 28,565 | 31,505 | 27,885 | 26,195 | 26,603 | 29,073 | 57,233 | 69,213 | 64,703 | 70,192 | 70,332 | 35,634 | 33,416 | 28,227 | 22,198 | 16,750 | 0 | 0 |
---|
Capital Lease Obligations Min Short Term Debt | 0 | 0 | -55,000 | -64,000 | -66,000 | -71,000 | -66,000 | -51,000 | -46,500 | -75,400 | -56,400 | -65,000 | -120,000 | -90,000 | -90,000 | -30,000 | -30,000 | -53,000 | -30,000 | -43,500 | -30,000 | -40,500 | -40,500 | -45,000 | -45,000 | -95,000 | -90,000 | -120,000 | -218,000 | -203,000 | -218,000 | -218,000 | -223,000 | -189,000 | -195,000 | -195,000 | -207,000 | -185,294 | -300,563 | -283,823 | -275,443 | -312,464 | -287,692 | -279,989 | -271,062 | -222,138 | -227,972 | -223,812 | -202,400 | -202,403 | -224,843 | -223,138 | -191,072 | -186,581 | -180,432 | -194,757 | -188,008 | -185,030 | -240,022 | -240,611 | -224,855 | -189,047 | -240,121 | -258,454 | -275,931 | -229,134 | -242,917 | -226,308 | -230,933 | -170,286 | -200,623 | 41,184 | 39,113 |
| 39,113 | 41,184 | -200,623 | -170,286 | -230,933 | -226,308 | -242,917 | -229,134 | -275,931 | -258,454 | -240,121 | -189,047 | -224,855 | -240,611 | -240,022 | -185,030 | -188,008 | -194,757 | -180,432 | -186,581 | -191,072 | -223,138 | -224,843 | -202,403 | -202,400 | -223,812 | -227,972 | -222,138 | -271,062 | -279,989 | -287,692 | -312,464 | -275,443 | -283,823 | -300,563 | -185,294 | -207,000 | -195,000 | -195,000 | -189,000 | -223,000 | -218,000 | -218,000 | -203,000 | -218,000 | -120,000 | -90,000 | -95,000 | -45,000 | -45,000 | -40,500 | -40,500 | -30,000 | -43,500 | -30,000 | -53,000 | -30,000 | -30,000 | -90,000 | -90,000 | -120,000 | -65,000 | -56,400 | -75,400 | -46,500 | -51,000 | -66,000 | -71,000 | -66,000 | -64,000 | -55,000 | 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 | 25,000 | 44,980 | 54,980 | 54,970 | 54,910 | 0 | 0 | 3,628 | 0 | 2,357 | 0 | 2,121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,121 | 0 | 2,357 | 0 | 3,628 | 0 | 0 | 54,910 | 54,970 | 54,980 | 44,980 | 25,000 | 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 |
---|
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 | 34,758 | 32,484 | 32,034 | 29,904 | 28,041 | 26,092 | 24,289 | 23,239 | 22,161 | 21,050 | 24,113 | 22,918 | 19,540 | 18,538 | 15,509 | 13,324 | 10,863 | 9,344 | 7,617 | 0 | 7,416 | 6,475 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 6,475 | 7,416 | 0 | 7,617 | 9,344 | 10,863 | 13,324 | 15,509 | 18,538 | 19,540 | 22,918 | 24,113 | 21,050 | 22,161 | 23,239 | 24,289 | 26,092 | 28,041 | 29,904 | 32,034 | 32,484 | 34,758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 75,787 | 94,318 | 145,958 | 159,773 | 166,516 | 176,835 | 290,876 | 293,961 | 303,026 | 312,451 | 319,978 | 326,307 | 342,075 | 526,108 | 532,207 | 533,691 | 548,910 | 561,534 | 568,886 | 578,307 | 595,290 | 604,342 | 613,621 | 622,945 | 630,307 | 627,107 | 632,053 | 631,453 | 635,914 | 641,619 | 644,964 | 646,202 | 648,611 | 650,914 | 654,694 | 655,393 | 643,314 | 661,465 | 660,660 | 646,745 | 634,837 | 612,468 | 615,407 | 604,204 | 602,884 | 634,282 | 636,217 | 635,903 | 632,140 | 643,497 | 635,545 | 621,781 | 612,545 | 605,336 | 600,441 | 601,540 | 628,217 | 623,155 | 633,388 | 626,675 | 612,037 | 569,357 | 576,530 | 591,541 | 606,222 | 591,379 | 582,018 | 610,720 | 637,203 | 640,940 | 651,920 | 668,382 | 688,572 |
| 688,572 | 668,382 | 651,920 | 640,940 | 637,203 | 610,720 | 582,018 | 591,379 | 606,222 | 591,541 | 576,530 | 569,357 | 612,037 | 626,675 | 633,388 | 623,155 | 628,217 | 601,540 | 600,441 | 605,336 | 612,545 | 621,781 | 635,545 | 643,497 | 632,140 | 635,903 | 636,217 | 634,282 | 602,884 | 604,204 | 615,407 | 612,468 | 634,837 | 646,745 | 660,660 | 661,465 | 643,314 | 655,393 | 654,694 | 650,914 | 648,611 | 646,202 | 644,964 | 641,619 | 635,914 | 631,453 | 632,053 | 627,107 | 630,307 | 622,945 | 613,621 | 604,342 | 595,290 | 578,307 | 568,886 | 561,534 | 548,910 | 533,691 | 532,207 | 526,108 | 342,075 | 326,307 | 319,978 | 312,451 | 303,026 | 293,961 | 290,876 | 176,835 | 166,516 | 159,773 | 145,958 | 94,318 | 75,787 |
---|
Common Stock | 60,000 | 60,000 | 85,000 | 85,000 | 85,000 | 85,000 | 114,000 | 114,000 | 114,000 | 114,000 | 114,000 | 114,000 | 114,000 | 130,163 | 130,163 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 198,749 | 198,749 | 199,029 | 199,029 | 0 | 0 |
| 0 | 0 | 199,029 | 199,029 | 198,749 | 198,749 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 195,244 | 130,163 | 130,163 | 114,000 | 114,000 | 114,000 | 114,000 | 114,000 | 114,000 | 114,000 | 85,000 | 85,000 | 85,000 | 85,000 | 60,000 | 60,000 |
---|
Retained Earnings | 12,757 | 26,214 | 13,503 | 27,318 | 34,061 | 41,293 | 47,625 | 50,710 | 59,776 | 65,840 | 73,366 | 79,695 | 95,464 | 95,562 | 101,660 | 103,145 | 118,364 | 124,688 | 133,371 | 141,461 | 158,445 | 162,002 | 171,281 | 180,595 | 187,956 | 181,825 | 186,775 | 186,190 | 190,653 | 194,208 | 197,564 | 198,807 | 201,221 | 201,665 | 205,452 | 206,139 | 194,220 | 210,649 | 209,788 | 194,312 | 182,554 | 163,378 | 166,153 | 154,402 | 152,567 | 182,909 | 184,553 | 183,335 | 180,034 | 190,217 | 182,186 | 168,559 | 159,865 | 152,108 | 147,643 | 147,524 | 175,431 | 171,522 | 181,675 | 175,204 | 160,484 | 118,036 | 125,191 | 141,332 | 152,931 | 137,947 | 128,165 | 157,331 | 183,133 | 177,866 | 186,396 | 201,674 | 215,028 |
| 215,028 | 201,674 | 186,396 | 177,866 | 183,133 | 157,331 | 128,165 | 137,947 | 152,931 | 141,332 | 125,191 | 118,036 | 160,484 | 175,204 | 181,675 | 171,522 | 175,431 | 147,524 | 147,643 | 152,108 | 159,865 | 168,559 | 182,186 | 190,217 | 180,034 | 183,335 | 184,553 | 182,909 | 152,567 | 154,402 | 166,153 | 163,378 | 182,554 | 194,312 | 209,788 | 210,649 | 194,220 | 206,139 | 205,452 | 201,665 | 201,221 | 198,807 | 197,564 | 194,208 | 190,653 | 186,190 | 186,775 | 181,825 | 187,956 | 180,595 | 171,281 | 162,002 | 158,445 | 141,461 | 133,371 | 124,688 | 118,364 | 103,145 | 101,660 | 95,562 | 95,464 | 79,695 | 73,366 | 65,840 | 59,776 | 50,710 | 47,625 | 41,293 | 34,061 | 27,318 | 13,503 | 26,214 | 12,757 |
---|
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 |
---|
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 |
---|
Other Stockholders Equity | 0 | 0 | 47,455 | 47,455 | 47,455 | 50,543 | 129,251 | 129,251 | 129,251 | 132,611 | 132,611 | 132,611 | 132,611 | 300,383 | 300,383 | 235,302 | 235,302 | 241,601 | 240,271 | 241,601 | 241,601 | 247,096 | 247,096 | 247,105 | 247,107 | 250,038 | 250,034 | 250,019 | 250,017 | 252,167 | 252,156 | 252,151 | 252,146 | 254,005 | 253,998 | 254,009 | 253,850 | 255,572 | 255,628 | 257,189 | 257,039 | 253,846 | 254,010 | 254,557 | 255,073 | 256,128 | 256,420 | 257,324 | 256,861 | 258,036 | 258,114 | 257,977 | 257,436 | 257,984 | 257,554 | 258,771 | 257,542 | 256,390 | 256,469 | 256,227 | 256,308 | 256,077 | 256,095 | 222,530 | -381,915 | 222,530 | 0 | 219,025 | -16,859 | 218,745 | -18,202 | 0 | 0 |
| 0 | 0 | -18,202 | 218,745 | -16,859 | 219,025 | 0 | 222,530 | -381,915 | 222,530 | 256,095 | 256,077 | 256,308 | 256,227 | 256,469 | 256,390 | 257,542 | 258,771 | 257,554 | 257,984 | 257,436 | 257,977 | 258,114 | 258,036 | 256,861 | 257,324 | 256,420 | 256,128 | 255,073 | 254,557 | 254,010 | 253,846 | 257,039 | 257,189 | 255,628 | 255,572 | 253,850 | 254,009 | 253,998 | 254,005 | 252,146 | 252,151 | 252,156 | 252,167 | 250,017 | 250,019 | 250,034 | 250,038 | 247,107 | 247,105 | 247,096 | 247,096 | 241,601 | 241,601 | 240,271 | 241,601 | 235,302 | 235,302 | 300,383 | 300,383 | 132,611 | 132,611 | 132,611 | 132,611 | 129,251 | 129,251 | 129,251 | 50,543 | 47,455 | 47,455 | 47,455 | 0 | 0 |
---|