> Total Assets | 295,751 | 427,500 | 0 | 0 | 0 | 483,951 | 528,454 | 750,228 | 844,698 | 848,784 | 1,104,727 | 1,193,269 | 1,406,807 | 1,547,251 | 1,590,899 | 1,854,518 | 1,999,692 | 2,044,412 | 2,316,300 | 2,454,140 | 2,580,370 | 2,821,585 | 3,073,326 | 2,990,002 | 3,011,767 | 3,080,592 | 3,077,628 | 2,804,034 | 2,787,362 | 2,692,956 | 2,666,217 | 2,602,397 | 2,631,989 | 2,362,405 | 2,392,217 | 2,383,974 | 2,224,824 | 2,160,390 | 2,130,728 | 2,119,677 | 2,031,898 | 1,872,891 | 1,829,049 | 1,760,920 | 1,675,107 | 1,543,456 | 1,464,919 | 1,283,986 | 1,243,302 | 771,963 | 738,520 | 862,097 | 637,741 | 603,104 | 578,514 | 506,451 | 440,394 | 519,030 | 504,418 | 487,412 | 496,693 | 527,931 | 531,029 | 580,875 | 589,033 | 560,740 | 558,071 | 555,173 | 543,332 | 533,176 | 541,561 | 542,863 | 522,593 |
| 522,593 | 542,863 | 541,561 | 533,176 | 543,332 | 555,173 | 558,071 | 560,740 | 589,033 | 580,875 | 531,029 | 527,931 | 496,693 | 487,412 | 504,418 | 519,030 | 440,394 | 506,451 | 578,514 | 603,104 | 637,741 | 862,097 | 738,520 | 771,963 | 1,243,302 | 1,283,986 | 1,464,919 | 1,543,456 | 1,675,107 | 1,760,920 | 1,829,049 | 1,872,891 | 2,031,898 | 2,119,677 | 2,130,728 | 2,160,390 | 2,224,824 | 2,383,974 | 2,392,217 | 2,362,405 | 2,631,989 | 2,602,397 | 2,666,217 | 2,692,956 | 2,787,362 | 2,804,034 | 3,077,628 | 3,080,592 | 3,011,767 | 2,990,002 | 3,073,326 | 2,821,585 | 2,580,370 | 2,454,140 | 2,316,300 | 2,044,412 | 1,999,692 | 1,854,518 | 1,590,899 | 1,547,251 | 1,406,807 | 1,193,269 | 1,104,727 | 848,784 | 844,698 | 750,228 | 528,454 | 483,951 | 0 | 0 | 0 | 427,500 | 295,751 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 272,960 | 302,146 | 498,687 | 525,194 | 499,333 | 708,655 | 693,900 | 831,236 | 834,317 | 837,841 | 930,559 | 1,016,366 | 775,129 | 1,025,848 | 1,034,156 | 1,023,189 | 1,011,152 | 1,151,238 | 988,242 | 980,141 | 1,023,133 | 1,014,935 | 1,030,069 | 1,020,703 | 1,028,654 | 1,019,148 | 948,430 | 986,410 | 1,058,198 | 1,096,243 | 1,103,646 | 931,884 | 845,506 | 830,178 | 843,005 | 776,233 | 686,886 | 662,912 | 625,781 | 558,223 | 594,029 | 529,875 | 365,339 | 373,319 | 361,864 | 335,965 | 465,833 | 422,573 | 404,018 | 348,288 | 343,042 | 348,914 | 417,466 | 401,134 | 384,842 | 394,057 | 426,361 | 431,671 | 482,794 | 487,771 | 440,494 | 435,302 | 435,662 | 425,378 | 418,741 | 431,139 | 433,060 | 416,305 |
| 416,305 | 433,060 | 431,139 | 418,741 | 425,378 | 435,662 | 435,302 | 440,494 | 487,771 | 482,794 | 431,671 | 426,361 | 394,057 | 384,842 | 401,134 | 417,466 | 348,914 | 343,042 | 348,288 | 404,018 | 422,573 | 465,833 | 335,965 | 361,864 | 373,319 | 365,339 | 529,875 | 594,029 | 558,223 | 625,781 | 662,912 | 686,886 | 776,233 | 843,005 | 830,178 | 845,506 | 931,884 | 1,103,646 | 1,096,243 | 1,058,198 | 986,410 | 948,430 | 1,019,148 | 1,028,654 | 1,020,703 | 1,030,069 | 1,014,935 | 1,023,133 | 980,141 | 988,242 | 1,151,238 | 1,011,152 | 1,023,189 | 1,034,156 | 1,025,848 | 775,129 | 1,016,366 | 930,559 | 837,841 | 834,317 | 831,236 | 693,900 | 708,655 | 499,333 | 525,194 | 498,687 | 302,146 | 272,960 | 0 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 33,050 | 26,463 | 196,289 | 164,873 | 85,882 | 163,079 | 125,640 | 244,628 | 185,158 | 115,821 | 310,928 | 336,850 | 134,422 | 288,580 | 247,059 | 163,230 | 100,984 | 157,774 | 89,433 | 109,995 | 153,025 | 134,183 | 100,580 | 72,010 | 121,990 | 88,308 | 19,720 | 41,600 | 59,648 | 62,330 | 105,666 | 106,227 | 127,123 | 113,728 | 135,424 | 107,930 | 74,067 | 46,150 | 42,348 | 14,124 | 59,104 | 28,599 | 7,820 | 19,062 | 20,711 | 7,803 | 136,303 | 84,710 | 92,373 | 40,109 | 24,208 | 38,197 | 47,860 | 20,177 | 36,692 | 17,546 | 16,686 | 25,334 | 45,941 | 32,673 | 42,829 | 34,563 | 26,224 | 40,955 | 51,923 | 37,572 | 54,316 | 74,403 |
| 74,403 | 54,316 | 37,572 | 51,923 | 40,955 | 26,224 | 34,563 | 42,829 | 32,673 | 45,941 | 25,334 | 16,686 | 17,546 | 36,692 | 20,177 | 47,860 | 38,197 | 24,208 | 40,109 | 92,373 | 84,710 | 136,303 | 7,803 | 20,711 | 19,062 | 7,820 | 28,599 | 59,104 | 14,124 | 42,348 | 46,150 | 74,067 | 107,930 | 135,424 | 113,728 | 127,123 | 106,227 | 105,666 | 62,330 | 59,648 | 41,600 | 19,720 | 88,308 | 121,990 | 72,010 | 100,580 | 134,183 | 153,025 | 109,995 | 89,433 | 157,774 | 100,984 | 163,230 | 247,059 | 288,580 | 134,422 | 336,850 | 310,928 | 115,821 | 185,158 | 244,628 | 125,640 | 163,079 | 85,882 | 164,873 | 196,289 | 26,463 | 33,050 | 0 | 0 | 0 | 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 | 49 | 49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,000 | 0 | 13,000 | 10,000 | 10,000 | 10,000 | 13,000 | 0 | 10,000 | 21,000 | 27,300 | 0 | 24,026 | 30,000 | 0 |
| 0 | 30,000 | 24,026 | 0 | 27,300 | 21,000 | 10,000 | 0 | 13,000 | 10,000 | 10,000 | 10,000 | 13,000 | 0 | 13,000 | 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 | 49 | 49 | 0 | 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 | 59,707 | 62,460 | 0 | 0 | 0 | 107,213 | 120,359 | 122,304 | 158,451 | 172,794 | 254,507 | 272,940 | 282,875 | 370,023 | 380,016 | 308,153 | 349,785 | 324,528 | 337,886 | 409,181 | 413,200 | 389,676 | 431,258 | 376,118 | 324,012 | 283,331 | 265,817 | 322,116 | 304,303 | 303,407 | 296,994 | 313,175 | 313,365 | 409,809 | 426,659 | 341,504 | 169,820 | 166,978 | 164,936 | 143,594 | 136,936 | 140,466 | 136,451 | 124,306 | 129,496 | 169,461 | 151,740 | 56,322 | 50,881 | 80,278 | 76,878 | 68,979 | 74,409 | 69,372 | 62,760 | 88,216 | 27,301 | 123,123 | 133,620 | 131,726 | 132,392 | 147,399 | 129,400 | 130,166 | 139,079 | 119,743 | 120,113 | 114,076 | 95,742 | 98,301 | 93,097 | 34,429 | 33,081 |
| 33,081 | 34,429 | 93,097 | 98,301 | 95,742 | 114,076 | 120,113 | 119,743 | 139,079 | 130,166 | 129,400 | 147,399 | 132,392 | 131,726 | 133,620 | 123,123 | 27,301 | 88,216 | 62,760 | 69,372 | 74,409 | 68,979 | 76,878 | 80,278 | 50,881 | 56,322 | 151,740 | 169,461 | 129,496 | 124,306 | 136,451 | 140,466 | 136,936 | 143,594 | 164,936 | 166,978 | 169,820 | 341,504 | 426,659 | 409,809 | 313,365 | 313,175 | 296,994 | 303,407 | 304,303 | 322,116 | 265,817 | 283,331 | 324,012 | 376,118 | 431,258 | 389,676 | 413,200 | 409,181 | 337,886 | 324,528 | 349,785 | 308,153 | 380,016 | 370,023 | 282,875 | 272,940 | 254,507 | 172,794 | 158,451 | 122,304 | 120,359 | 107,213 | 0 | 0 | 0 | 62,460 | 59,707 |
---|
Other Current Assets | 4,981 | 11,173 | 0 | 0 | 0 | -2,209 | -5,160 | -3,603 | -4,516 | 244 | 171 | 98 | 24 | 185 | 130 | 73 | 19 | 363 | 351 | 235 | 1,000 | 37,215 | 5,702 | 15,903 | 15,449 | 17,559 | 11,844 | 10,216 | 8,298 | 4,583 | 4,517 | 6,504 | 5,593 | 4,371 | 3,437 | 5,667 | 4,851 | 1,883 | 2,445 | 2,011 | 1,549 | 6,514 | 6,640 | 7,835 | 7,768 | 4,831 | 3,901 | 3,349 | 3,282 | 1,089 | 1,023 | 956 | 1,125 | 854 | 787 | 521 | 53,276 | 3,510 | 157 | 30 | 30 | 4,350 | 2,398 | 2,999 | 2,829 | 1,253 | 85 | 12,971 | 10,887 | 17,089 | 15,240 | 80 | 80 |
| 80 | 80 | 15,240 | 17,089 | 10,887 | 12,971 | 85 | 1,253 | 2,829 | 2,999 | 2,398 | 4,350 | 30 | 30 | 157 | 3,510 | 53,276 | 521 | 787 | 854 | 1,125 | 956 | 1,023 | 1,089 | 3,282 | 3,349 | 3,901 | 4,831 | 7,768 | 7,835 | 6,640 | 6,514 | 1,549 | 2,011 | 2,445 | 1,883 | 4,851 | 5,667 | 3,437 | 4,371 | 5,593 | 6,504 | 4,517 | 4,583 | 8,298 | 10,216 | 11,844 | 17,559 | 15,449 | 15,903 | 5,702 | 37,215 | 1,000 | 235 | 351 | 363 | 19 | 73 | 130 | 185 | 24 | 98 | 171 | 244 | -4,516 | -3,603 | -5,160 | -2,209 | 0 | 0 | 0 | 11,173 | 4,981 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 0 | 210,991 | 226,308 | 251,541 | 319,504 | 349,452 | 396,072 | 499,369 | 575,572 | 712,934 | 753,058 | 923,959 | 983,326 | 1,269,284 | 1,290,451 | 1,419,984 | 1,557,181 | 1,810,433 | 1,922,087 | 2,001,760 | 2,031,626 | 2,057,459 | 2,062,694 | 1,773,965 | 1,766,659 | 1,664,302 | 1,647,069 | 1,653,967 | 1,645,579 | 1,304,207 | 1,295,974 | 1,280,328 | 1,292,940 | 1,314,884 | 1,300,550 | 1,276,672 | 1,255,666 | 1,186,005 | 1,166,137 | 1,135,139 | 1,116,885 | 949,427 | 935,044 | 918,647 | 869,983 | 410,099 | 402,556 | 396,263 | 215,169 | 199,086 | 230,225 | 163,409 | 91,480 | 101,564 | 103,284 | 102,569 | 102,636 | 101,570 | 99,358 | 98,081 | 101,261 | 120,247 | 122,770 | 119,511 | 117,954 | 114,435 | 110,422 | 109,803 | 106,288 |
| 106,288 | 109,803 | 110,422 | 114,435 | 117,954 | 119,511 | 122,770 | 120,247 | 101,261 | 98,081 | 99,358 | 101,570 | 102,636 | 102,569 | 103,284 | 101,564 | 91,480 | 163,409 | 230,225 | 199,086 | 215,169 | 396,263 | 402,556 | 410,099 | 869,983 | 918,647 | 935,044 | 949,427 | 1,116,885 | 1,135,139 | 1,166,137 | 1,186,005 | 1,255,666 | 1,276,672 | 1,300,550 | 1,314,884 | 1,292,940 | 1,280,328 | 1,295,974 | 1,304,207 | 1,645,579 | 1,653,967 | 1,647,069 | 1,664,302 | 1,766,659 | 1,773,965 | 2,062,694 | 2,057,459 | 2,031,626 | 2,001,760 | 1,922,087 | 1,810,433 | 1,557,181 | 1,419,984 | 1,290,451 | 1,269,284 | 983,326 | 923,959 | 753,058 | 712,934 | 575,572 | 499,369 | 396,072 | 349,452 | 319,504 | 251,541 | 226,308 | 210,991 | 0 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 92,754 | 169,892 | 0 | 0 | 0 | 188,509 | 204,292 | 229,616 | 297,666 | 327,490 | 374,201 | 423,085 | 488,740 | 563,665 | 604,579 | 772,010 | 832,796 | 975,713 | 1,000,181 | 1,131,220 | 1,211,727 | 1,260,343 | 1,274,331 | 1,356,992 | 1,368,364 | 1,480,714 | 1,487,197 | 1,402,372 | 1,393,983 | 1,321,412 | 1,306,619 | 1,314,917 | 1,307,740 | 1,110,445 | 1,103,150 | 1,087,693 | 1,094,259 | 1,125,642 | 1,112,350 | 1,089,513 | 1,069,548 | 1,019,410 | 1,000,557 | 970,729 | 953,517 | 793,173 | 777,094 | 761,960 | 714,319 | 342,024 | 334,977 | 329,149 | 205,397 | 189,154 | 185,396 | 154,733 | 89,681 | 98,233 | 100,067 | 99,372 | 99,459 | 98,244 | 96,136 | 94,880 | 98,169 | 108,105 | 120,220 | 116,998 | 115,481 | 107,272 | 103,656 | 103,323 | 100,106 |
| 100,106 | 103,323 | 103,656 | 107,272 | 115,481 | 116,998 | 120,220 | 108,105 | 98,169 | 94,880 | 96,136 | 98,244 | 99,459 | 99,372 | 100,067 | 98,233 | 89,681 | 154,733 | 185,396 | 189,154 | 205,397 | 329,149 | 334,977 | 342,024 | 714,319 | 761,960 | 777,094 | 793,173 | 953,517 | 970,729 | 1,000,557 | 1,019,410 | 1,069,548 | 1,089,513 | 1,112,350 | 1,125,642 | 1,094,259 | 1,087,693 | 1,103,150 | 1,110,445 | 1,307,740 | 1,314,917 | 1,306,619 | 1,321,412 | 1,393,983 | 1,402,372 | 1,487,197 | 1,480,714 | 1,368,364 | 1,356,992 | 1,274,331 | 1,260,343 | 1,211,727 | 1,131,220 | 1,000,181 | 975,713 | 832,796 | 772,010 | 604,579 | 563,665 | 488,740 | 423,085 | 374,201 | 327,490 | 297,666 | 229,616 | 204,292 | 188,509 | 0 | 0 | 0 | 169,892 | 92,754 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,075 | 3,075 | 3,075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,075 | 3,075 | 3,075 | 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 | 2,436 | 2,414 | 2,270 | 2,213 | 2,189 | 2,172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,172 | 2,189 | 2,213 | 2,270 | 2,414 | 2,436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 19,415 | 18,839 | 0 | 0 | 0 | 18,264 | 18,120 | 17,976 | 17,832 | 17,688 | 17,545 | 71,859 | 82,258 | 144,322 | 143,529 | 146,138 | 145,175 | 287,370 | 285,778 | 284,264 | 340,533 | 368,834 | 465,125 | 463,024 | 482,925 | 555,671 | 552,271 | 347,546 | 345,234 | 328,480 | 326,251 | 324,526 | 322,452 | 174,832 | 173,771 | 172,711 | 171,701 | 170,659 | 169,618 | 168,576 | 167,534 | 166,493 | 165,478 | 164,410 | 163,368 | 156,254 | 155,253 | 154,251 | 153,250 | 65,805 | 65,366 | 64,926 | 7,601 | 7,824 | 42,883 | 7,692 | 815 | 823 | 803 | 783 | 763 | 1,017 | 983 | 1,010 | 1,023 | 982 | 942 | 903 | 863 | 823 | 784 | 744 | 705 |
| 705 | 744 | 784 | 823 | 863 | 903 | 942 | 982 | 1,023 | 1,010 | 983 | 1,017 | 763 | 783 | 803 | 823 | 815 | 7,692 | 42,883 | 7,824 | 7,601 | 64,926 | 65,366 | 65,805 | 153,250 | 154,251 | 155,253 | 156,254 | 163,368 | 164,410 | 165,478 | 166,493 | 167,534 | 168,576 | 169,618 | 170,659 | 171,701 | 172,711 | 173,771 | 174,832 | 322,452 | 324,526 | 326,251 | 328,480 | 345,234 | 347,546 | 552,271 | 555,671 | 482,925 | 463,024 | 465,125 | 368,834 | 340,533 | 284,264 | 285,778 | 287,370 | 145,175 | 146,138 | 143,529 | 144,322 | 82,258 | 71,859 | 17,545 | 17,688 | 17,832 | 17,976 | 18,120 | 18,264 | 0 | 0 | 0 | 18,839 | 19,415 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 0 | 3,396 | 3,074 | 3,071 | 3,071 | 2,911 | 2,911 | 2,911 | 2,911 | 2,500 | 2,500 | 2,500 | 2,500 | 2,500 | 1,000 | 1,000 | 1,000 | 174,885 | 173,591 | 172,298 | 170,891 | 1,400 | 1,400 | 1,351 | 1,351 | 1,351 | 1,351 | 1,351 | 1,351 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 0 | 0 | 0 | 0 | 0 | 2,697 | 2,436 | 2,414 | 2,270 | 2,213 | 2,189 | 2,172 | 2,108 | 1,947 | 984 | 984 | 2,508 | 13,000 | 2,414 | 13,000 | 10,000 | 10,000 | 10,000 | 13,000 | 11,159 | 1,608 | 21,000 | 27,300 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 27,300 | 21,000 | 1,608 | 11,159 | 13,000 | 10,000 | 10,000 | 10,000 | 13,000 | 2,414 | 13,000 | 2,508 | 984 | 984 | 1,947 | 2,108 | 2,172 | 2,189 | 2,213 | 2,270 | 2,414 | 2,436 | 2,697 | 0 | 0 | 0 | 0 | 0 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,351 | 1,351 | 1,351 | 1,351 | 1,351 | 1,351 | 1,400 | 1,400 | 170,891 | 172,298 | 173,591 | 174,885 | 1,000 | 1,000 | 1,000 | 2,500 | 2,500 | 2,500 | 2,500 | 2,500 | 2,911 | 2,911 | 2,911 | 2,911 | 3,071 | 3,071 | 3,074 | 3,396 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 197,838 | 306,402 | 0 | 0 | 0 | 280,833 | 332,450 | 267,663 | 314,433 | 303,819 | 530,260 | 593,248 | 754,249 | 844,628 | 875,822 | 763,632 | 874,216 | 921,901 | 1,190,905 | 1,316,064 | 1,394,944 | 1,658,133 | 1,760,240 | 1,678,041 | 1,725,488 | 1,877,821 | 1,900,233 | 1,637,837 | 1,654,295 | 1,710,062 | 1,409,893 | 1,371,190 | 1,433,616 | 1,171,357 | 1,228,742 | 1,253,692 | 1,166,412 | 1,213,959 | 1,213,459 | 1,240,888 | 1,222,204 | 1,212,520 | 1,201,448 | 1,207,908 | 1,203,371 | 891,001 | 860,400 | 766,248 | 788,111 | 700,863 | 684,247 | 824,634 | 563,608 | 517,730 | 504,127 | 458,904 | 382,407 | 469,055 | 449,440 | 430,980 | 438,146 | 464,561 | 463,280 | 509,017 | 513,607 | 484,418 | 476,737 | 470,352 | 456,762 | 442,625 | 475,116 | 475,913 | 451,803 |
| 451,803 | 475,913 | 475,116 | 442,625 | 456,762 | 470,352 | 476,737 | 484,418 | 513,607 | 509,017 | 463,280 | 464,561 | 438,146 | 430,980 | 449,440 | 469,055 | 382,407 | 458,904 | 504,127 | 517,730 | 563,608 | 824,634 | 684,247 | 700,863 | 788,111 | 766,248 | 860,400 | 891,001 | 1,203,371 | 1,207,908 | 1,201,448 | 1,212,520 | 1,222,204 | 1,240,888 | 1,213,459 | 1,213,959 | 1,166,412 | 1,253,692 | 1,228,742 | 1,171,357 | 1,433,616 | 1,371,190 | 1,409,893 | 1,710,062 | 1,654,295 | 1,637,837 | 1,900,233 | 1,877,821 | 1,725,488 | 1,678,041 | 1,760,240 | 1,658,133 | 1,394,944 | 1,316,064 | 1,190,905 | 921,901 | 874,216 | 763,632 | 875,822 | 844,628 | 754,249 | 593,248 | 530,260 | 303,819 | 314,433 | 267,663 | 332,450 | 280,833 | 0 | 0 | 0 | 306,402 | 197,838 |
---|
> Total Current Liabilities | 176,828 | 264,982 | 0 | 0 | 0 | 201,413 | 253,030 | 253,243 | 273,013 | 263,819 | 422,260 | 446,248 | 387,249 | 477,628 | 515,222 | 403,032 | 403,616 | 475,301 | 716,305 | 816,964 | 886,044 | 1,180,098 | 1,263,806 | 1,192,393 | 1,222,074 | 1,282,911 | 1,299,766 | 1,199,676 | 1,242,143 | 1,333,831 | 1,013,912 | 1,035,889 | 1,168,315 | 987,137 | 1,043,842 | 1,073,377 | 1,036,243 | 1,151,220 | 1,150,720 | 1,184,999 | 1,166,315 | 1,147,276 | 1,136,204 | 1,141,903 | 1,135,868 | 835,647 | 805,046 | 722,234 | 744,097 | 648,039 | 631,423 | 768,371 | 528,134 | 482,788 | 469,185 | 423,962 | 347,465 | 435,623 | 382,960 | 364,500 | 371,666 | 400,923 | 399,975 | 446,392 | 451,920 | 424,548 | 417,229 | 411,017 | 397,523 | 403,572 | 405,719 | 406,707 | 382,561 |
| 382,561 | 406,707 | 405,719 | 403,572 | 397,523 | 411,017 | 417,229 | 424,548 | 451,920 | 446,392 | 399,975 | 400,923 | 371,666 | 364,500 | 382,960 | 435,623 | 347,465 | 423,962 | 469,185 | 482,788 | 528,134 | 768,371 | 631,423 | 648,039 | 744,097 | 722,234 | 805,046 | 835,647 | 1,135,868 | 1,141,903 | 1,136,204 | 1,147,276 | 1,166,315 | 1,184,999 | 1,150,720 | 1,151,220 | 1,036,243 | 1,073,377 | 1,043,842 | 987,137 | 1,168,315 | 1,035,889 | 1,013,912 | 1,333,831 | 1,242,143 | 1,199,676 | 1,299,766 | 1,282,911 | 1,222,074 | 1,192,393 | 1,263,806 | 1,180,098 | 886,044 | 816,964 | 716,305 | 475,301 | 403,616 | 403,032 | 515,222 | 477,628 | 387,249 | 446,248 | 422,260 | 263,819 | 273,013 | 253,243 | 253,030 | 201,413 | 0 | 0 | 0 | 264,982 | 176,828 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 49,000 | 84,000 | 75,000 | 74,000 | 40,000 | 123,000 | 105,000 | 106,000 | 176,000 | 196,000 | 111,000 | 130,000 | 158,630 | 342,295 | 473,665 | 521,665 | 640,665 | 737,000 | 706,000 | 715,000 | 728,950 | 671,950 | 607,350 | 595,350 | 708,921 | 591,174 | 552,923 | 620,920 | 534,950 | 404,810 | 454,950 | 518,750 | 649,547 | 643,140 | 601,460 | 601,860 | 525,005 | 494,355 | 494,256 | 471,876 | 296,360 | 290,350 | 239,970 | 279,970 | 204,074 | 205,472 | 154,448 | 151,148 | 150,000 | 150,000 | 150,000 | 150,000 | 150,000 | 120,000 | 120,000 | 120,000 | 105,000 | 120,000 | 140,000 | 140,000 | 140,000 | 140,000 | 140,000 | 140,000 | 163,187 | 122,545 | 0 | 0 |
| 0 | 0 | 122,545 | 163,187 | 140,000 | 140,000 | 140,000 | 140,000 | 140,000 | 140,000 | 120,000 | 105,000 | 120,000 | 120,000 | 120,000 | 150,000 | 150,000 | 150,000 | 150,000 | 150,000 | 151,148 | 154,448 | 205,472 | 204,074 | 279,970 | 239,970 | 290,350 | 296,360 | 471,876 | 494,256 | 494,355 | 525,005 | 601,860 | 601,460 | 643,140 | 649,547 | 518,750 | 454,950 | 404,810 | 534,950 | 620,920 | 552,923 | 591,174 | 708,921 | 595,350 | 607,350 | 671,950 | 728,950 | 715,000 | 706,000 | 737,000 | 640,665 | 521,665 | 473,665 | 342,295 | 158,630 | 130,000 | 111,000 | 196,000 | 176,000 | 106,000 | 105,000 | 123,000 | 40,000 | 74,000 | 75,000 | 84,000 | 49,000 | 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 | 83,000 | 83,000 | 0 | 205,472 | 154,448 | 151,148 | 150,000 | 150,000 | 150,000 | 150,000 | 150,000 | 120,000 | 120,000 | 120,000 | 105,000 | 120,000 | 140,000 | 140,000 | 140,000 | 140,000 | 140,000 | 140,000 | 105,000 | 105,000 | 105,000 | 85,000 |
| 85,000 | 105,000 | 105,000 | 105,000 | 140,000 | 140,000 | 140,000 | 140,000 | 140,000 | 140,000 | 120,000 | 105,000 | 120,000 | 120,000 | 120,000 | 150,000 | 150,000 | 150,000 | 150,000 | 150,000 | 151,148 | 154,448 | 205,472 | 0 | 83,000 | 83,000 | 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 |
---|
Accounts payable | 103,383 | 143,494 | 0 | 0 | 0 | 116,049 | 128,598 | 132,407 | 138,814 | 136,665 | 142,120 | 179,033 | 152,228 | 152,364 | 144,270 | 156,961 | 171,085 | 234,903 | 281,537 | 236,905 | 273,309 | 277,810 | 279,531 | 315,425 | 339,430 | 336,594 | 363,211 | 252,619 | 298,035 | 210,029 | 171,129 | 160,170 | 158,503 | 153,355 | 170,330 | 203,478 | 220,832 | 187,829 | 184,170 | 176,283 | 149,688 | 140,201 | 140,127 | 134,429 | 135,253 | 97,310 | 99,132 | 90,543 | 91,613 | 65,151 | 57,831 | 72,133 | 68,256 | 57,417 | 57,195 | 49,286 | 51,842 | 44,562 | 42,810 | 40,163 | 35,548 | 46,465 | 49,927 | 80,809 | 62,116 | 47,645 | 47,375 | 35,811 | 33,023 | 43,850 | 41,257 | 51,177 | 43,839 |
| 43,839 | 51,177 | 41,257 | 43,850 | 33,023 | 35,811 | 47,375 | 47,645 | 62,116 | 80,809 | 49,927 | 46,465 | 35,548 | 40,163 | 42,810 | 44,562 | 51,842 | 49,286 | 57,195 | 57,417 | 68,256 | 72,133 | 57,831 | 65,151 | 91,613 | 90,543 | 99,132 | 97,310 | 135,253 | 134,429 | 140,127 | 140,201 | 149,688 | 176,283 | 184,170 | 187,829 | 220,832 | 203,478 | 170,330 | 153,355 | 158,503 | 160,170 | 171,129 | 210,029 | 298,035 | 252,619 | 363,211 | 336,594 | 339,430 | 315,425 | 279,531 | 277,810 | 273,309 | 236,905 | 281,537 | 234,903 | 171,085 | 156,961 | 144,270 | 152,364 | 152,228 | 179,033 | 142,120 | 136,665 | 138,814 | 132,407 | 128,598 | 116,049 | 0 | 0 | 0 | 143,494 | 103,383 |
---|
Other Current Liabilities | 23,445 | 23,488 | 0 | 0 | 0 | 22,689 | 34,908 | 32,411 | 33,516 | 54,059 | 155,948 | 141,098 | 100,377 | 116,982 | 141,283 | 92,232 | 67,138 | 53,935 | 71,652 | 73,974 | 59,708 | 59,675 | 72,313 | 62,300 | 68,588 | 71,774 | 78,158 | 76,471 | 84,111 | 85,751 | 112,873 | 93,793 | 96,539 | 64,693 | 71,918 | 89,026 | 83,778 | 68,018 | 70,571 | 77,569 | 83,646 | 82,058 | 80,834 | 76,619 | 76,533 | 75,586 | 63,071 | 59,558 | 65,403 | 62,011 | 60,897 | 55,748 | 60,443 | 46,857 | 52,529 | 48,226 | 57,216 | 79,756 | 82,494 | 63,003 | 76,830 | 104,634 | 230,048 | 158,845 | 249,803 | 236,903 | 153,843 | 85,088 | 74,891 | 84,349 | 140,738 | 63,410 | 65,486 |
| 65,486 | 63,410 | 140,738 | 84,349 | 74,891 | 85,088 | 153,843 | 236,903 | 249,803 | 158,845 | 230,048 | 104,634 | 76,830 | 63,003 | 82,494 | 79,756 | 57,216 | 48,226 | 52,529 | 46,857 | 60,443 | 55,748 | 60,897 | 62,011 | 65,403 | 59,558 | 63,071 | 75,586 | 76,533 | 76,619 | 80,834 | 82,058 | 83,646 | 77,569 | 70,571 | 68,018 | 83,778 | 89,026 | 71,918 | 64,693 | 96,539 | 93,793 | 112,873 | 85,751 | 84,111 | 76,471 | 78,158 | 71,774 | 68,588 | 62,300 | 72,313 | 59,675 | 59,708 | 73,974 | 71,652 | 53,935 | 67,138 | 92,232 | 141,283 | 116,982 | 100,377 | 141,098 | 155,948 | 54,059 | 33,516 | 32,411 | 34,908 | 22,689 | 0 | 0 | 0 | 23,488 | 23,445 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | 79,420 | 79,420 | 14,420 | 41,420 | 40,000 | 108,000 | 147,000 | 367,000 | 367,000 | 360,600 | 360,600 | 470,600 | 446,600 | 474,600 | 499,100 | 508,900 | 478,035 | 496,433 | 485,648 | 503,414 | 594,910 | 600,467 | 438,161 | 412,153 | 376,231 | 395,981 | 335,301 | 265,301 | 184,219 | 184,899 | 180,314 | 130,169 | 62,739 | 62,739 | 55,889 | 55,889 | 65,244 | 65,244 | 66,005 | 67,504 | 55,354 | 55,354 | 44,014 | 44,014 | 52,824 | 52,824 | 56,263 | 35,474 | 34,942 | 34,942 | 34,942 | 34,942 | 33,431 | 66,480 | 66,480 | 66,480 | 63,638 | 63,305 | 62,625 | 61,687 | 59,870 | 59,508 | 59,334 | 59,239 | 39,053 | 69,396 | 69,206 | 69,242 |
| 69,242 | 69,206 | 69,396 | 39,053 | 59,239 | 59,334 | 59,508 | 59,870 | 61,687 | 62,625 | 63,305 | 63,638 | 66,480 | 66,480 | 66,480 | 33,431 | 34,942 | 34,942 | 34,942 | 34,942 | 35,474 | 56,263 | 52,824 | 52,824 | 44,014 | 44,014 | 55,354 | 55,354 | 67,504 | 66,005 | 65,244 | 65,244 | 55,889 | 55,889 | 62,739 | 62,739 | 130,169 | 180,314 | 184,899 | 184,219 | 265,301 | 335,301 | 395,981 | 376,231 | 412,153 | 438,161 | 600,467 | 594,910 | 503,414 | 485,648 | 496,433 | 478,035 | 508,900 | 499,100 | 474,600 | 446,600 | 470,600 | 360,600 | 360,600 | 367,000 | 367,000 | 147,000 | 108,000 | 40,000 | 41,420 | 14,420 | 79,420 | 79,420 | 0 | 0 | 0 | 0 | 0 |
---|
Capital Lease Obligations Min Short Term Debt | 0 | 0 | 0 | 0 | 0 | -49,000 | -84,000 | -75,000 | -74,000 | -40,000 | -123,000 | -105,000 | -106,000 | -176,000 | -196,000 | -111,000 | -130,000 | -158,630 | -342,295 | -473,665 | -521,665 | -640,665 | -737,000 | -706,000 | -715,000 | -728,950 | -671,950 | -607,350 | -595,350 | -708,921 | -591,174 | -552,923 | -620,920 | -534,950 | -404,810 | -454,950 | -518,750 | -649,547 | -643,140 | -601,460 | -601,860 | -525,005 | -494,355 | -494,256 | -471,876 | -296,360 | -290,350 | -239,970 | -279,970 | -204,074 | -205,472 | -154,448 | -151,148 | -150,000 | -150,000 | -150,000 | -150,000 | -150,000 | -120,000 | -120,000 | -120,000 | -105,000 | -120,000 | -140,000 | -140,000 | -140,000 | -140,000 | -140,000 | -140,000 | -129,177 | -87,680 | 34,919 | 35,201 |
| 35,201 | 34,919 | -87,680 | -129,177 | -140,000 | -140,000 | -140,000 | -140,000 | -140,000 | -140,000 | -120,000 | -105,000 | -120,000 | -120,000 | -120,000 | -150,000 | -150,000 | -150,000 | -150,000 | -150,000 | -151,148 | -154,448 | -205,472 | -204,074 | -279,970 | -239,970 | -290,350 | -296,360 | -471,876 | -494,256 | -494,355 | -525,005 | -601,860 | -601,460 | -643,140 | -649,547 | -518,750 | -454,950 | -404,810 | -534,950 | -620,920 | -552,923 | -591,174 | -708,921 | -595,350 | -607,350 | -671,950 | -728,950 | -715,000 | -706,000 | -737,000 | -640,665 | -521,665 | -473,665 | -342,295 | -158,630 | -130,000 | -111,000 | -196,000 | -176,000 | -106,000 | -105,000 | -123,000 | -40,000 | -74,000 | -75,000 | -84,000 | -49,000 | 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 | 17,550 | 20,989 | 200 | 0 | 0 | 0 | 0 | 0 | 44,993 | 0 | 44,993 | 43,550 | 43,217 | 42,537 | 0 | 0 | 0 | 0 | 40,301 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 40,301 | 0 | 0 | 0 | 0 | 42,537 | 43,217 | 43,550 | 44,993 | 0 | 44,993 | 0 | 0 | 0 | 0 | 0 | 200 | 20,989 | 17,550 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 95,026 | 117,853 | 0 | 0 | 0 | 197,026 | 189,479 | 474,954 | 491,740 | 504,797 | 508,742 | 533,229 | 585,231 | 607,166 | 619,868 | 994,290 | 1,025,471 | 1,022,756 | 1,025,488 | 1,037,613 | 1,048,687 | 1,029,961 | 1,026,976 | 1,009,438 | 988,207 | 922,207 | 902,983 | 894,111 | 867,765 | 750,618 | 1,030,681 | 1,011,063 | 983,151 | 1,082,170 | 1,060,030 | 1,034,098 | 969,397 | 873,198 | 850,520 | 819,949 | 759,162 | 641,869 | 615,084 | 554,871 | 480,820 | 680,554 | 649,485 | 569,059 | 512,534 | 104,207 | 88,842 | 74,899 | 113,735 | 131,704 | 122,491 | 44,966 | 56,550 | 48,417 | 53,728 | 55,773 | 58,454 | 63,735 | 68,191 | 72,397 | 76,003 | 76,746 | 81,826 | 85,353 | 87,125 | 61,393 | 67,035 | 67,568 | 71,418 |
| 71,418 | 67,568 | 67,035 | 61,393 | 87,125 | 85,353 | 81,826 | 76,746 | 76,003 | 72,397 | 68,191 | 63,735 | 58,454 | 55,773 | 53,728 | 48,417 | 56,550 | 44,966 | 122,491 | 131,704 | 113,735 | 74,899 | 88,842 | 104,207 | 512,534 | 569,059 | 649,485 | 680,554 | 480,820 | 554,871 | 615,084 | 641,869 | 759,162 | 819,949 | 850,520 | 873,198 | 969,397 | 1,034,098 | 1,060,030 | 1,082,170 | 983,151 | 1,011,063 | 1,030,681 | 750,618 | 867,765 | 894,111 | 902,983 | 922,207 | 988,207 | 1,009,438 | 1,026,976 | 1,029,961 | 1,048,687 | 1,037,613 | 1,025,488 | 1,022,756 | 1,025,471 | 994,290 | 619,868 | 607,166 | 585,231 | 533,229 | 508,742 | 504,797 | 491,740 | 474,954 | 189,479 | 197,026 | 0 | 0 | 0 | 117,853 | 95,026 |
---|
Common Stock | 80,000 | 80,000 | 0 | 0 | 0 | 90,000 | 90,000 | 120,000 | 120,000 | 120,000 | 120,000 | 120,000 | 120,000 | 120,000 | 120,000 | 128,748 | 257,496 | 257,496 | 257,496 | 257,496 | 257,496 | 257,496 | 257,496 | 257,496 | 257,496 | 257,496 | 257,496 | 257,496 | 257,496 | 257,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 0 | 0 |
| 0 | 0 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 307,496 | 257,496 | 257,496 | 257,496 | 257,496 | 257,496 | 257,496 | 257,496 | 257,496 | 257,496 | 257,496 | 257,496 | 257,496 | 257,496 | 257,496 | 128,748 | 120,000 | 120,000 | 120,000 | 120,000 | 120,000 | 120,000 | 120,000 | 120,000 | 90,000 | 90,000 | 0 | 0 | 0 | 80,000 | 80,000 |
---|
Retained Earnings | 3,855 | 11,305 | 0 | 0 | 0 | 37,484 | 29,937 | 43,410 | 60,196 | 68,982 | 72,927 | 97,414 | 149,416 | 160,355 | 173,057 | 213,385 | 244,566 | 231,842 | 234,575 | 246,700 | 257,774 | 235,796 | 232,811 | 215,272 | 194,041 | 123,194 | 103,368 | 94,017 | 67,092 | -49,718 | -74,446 | -94,570 | -122,990 | -24,854 | -47,600 | -74,104 | -139,697 | -236,607 | -259,842 | -290,994 | -352,306 | -469,600 | -496,868 | -557,398 | -632,018 | -432,462 | -463,782 | -544,239 | -601,023 | -1,007,458 | -1,023,031 | -1,037,087 | -998,373 | -980,822 | -990,336 | -1,013,773 | -1,055,016 | -1,063,801 | -1,058,812 | -1,057,004 | -1,054,624 | -1,049,609 | -1,045,512 | -1,041,613 | -1,038,311 | -1,037,948 | -1,033,195 | -1,029,652 | -1,028,211 | -1,054,190 | -1,048,789 | -1,048,542 | -1,045,007 |
| -1,045,007 | -1,048,542 | -1,048,789 | -1,054,190 | -1,028,211 | -1,029,652 | -1,033,195 | -1,037,948 | -1,038,311 | -1,041,613 | -1,045,512 | -1,049,609 | -1,054,624 | -1,057,004 | -1,058,812 | -1,063,801 | -1,055,016 | -1,013,773 | -990,336 | -980,822 | -998,373 | -1,037,087 | -1,023,031 | -1,007,458 | -601,023 | -544,239 | -463,782 | -432,462 | -632,018 | -557,398 | -496,868 | -469,600 | -352,306 | -290,994 | -259,842 | -236,607 | -139,697 | -74,104 | -47,600 | -24,854 | -122,990 | -94,570 | -74,446 | -49,718 | 67,092 | 94,017 | 103,368 | 123,194 | 194,041 | 215,272 | 232,811 | 235,796 | 257,774 | 246,700 | 234,575 | 231,842 | 244,566 | 213,385 | 173,057 | 160,355 | 149,416 | 97,414 | 72,927 | 68,982 | 60,196 | 43,410 | 29,937 | 37,484 | 0 | 0 | 0 | 11,305 | 3,855 |
---|
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 | 0 | 0 | 0 | 69,542 | 69,542 | 311,544 | 311,544 | 315,815 | 315,815 | 315,815 | 315,815 | 326,811 | 326,811 | 652,157 | 523,410 | 533,418 | 533,418 | 533,418 | 533,418 | 536,670 | 536,670 | 536,670 | 536,670 | 541,517 | 542,119 | 542,598 | 543,178 | 542,841 | 797,631 | 798,137 | 798,645 | 799,528 | 800,135 | 800,707 | 801,598 | 802,309 | 802,867 | 803,447 | 803,972 | 803,973 | 804,456 | 804,773 | 805,342 | 805,520 | 805,771 | 805,802 | 806,061 | 804,169 | 804,377 | 804,491 | 804,612 | 805,031 | 805,332 | 751,243 | 804,070 | 804,723 | 805,044 | 805,282 | 805,582 | 805,849 | 806,208 | 734,444 | 0 | 734,444 | 0 | 734,444 | 0 | 734,444 | 0 | 0 | 0 |
| 0 | 0 | 0 | 734,444 | 0 | 734,444 | 0 | 734,444 | 0 | 734,444 | 806,208 | 805,849 | 805,582 | 805,282 | 805,044 | 804,723 | 804,070 | 751,243 | 805,332 | 805,031 | 804,612 | 804,491 | 804,377 | 804,169 | 806,061 | 805,802 | 805,771 | 805,520 | 805,342 | 804,773 | 804,456 | 803,973 | 803,972 | 803,447 | 802,867 | 802,309 | 801,598 | 800,707 | 800,135 | 799,528 | 798,645 | 798,137 | 797,631 | 542,841 | 543,178 | 542,598 | 542,119 | 541,517 | 536,670 | 536,670 | 536,670 | 536,670 | 533,418 | 533,418 | 533,418 | 533,418 | 523,410 | 652,157 | 326,811 | 326,811 | 315,815 | 315,815 | 315,815 | 315,815 | 311,544 | 311,544 | 69,542 | 69,542 | 0 | 0 | 0 | 0 | 0 |
---|