> Total Assets | 428,965 | 914,867 | 945,087 | 931,791 | 984,694 | 1,012,066 | 1,023,004 | 1,017,197 | 1,077,624 | 1,161,415 | 1,094,485 | 1,109,144 | 1,182,199 | 1,110,218 | 1,122,551 | 1,166,697 | 1,371,531 | 1,360,069 | 1,431,026 | 1,368,206 | 1,458,571 | 1,477,259 | 1,463,204 | 1,482,369 | 1,573,528 | 1,572,252 | 1,572,966 | 1,615,048 | 1,623,630 | 1,615,903 | 1,543,502 | 1,566,113 | 1,557,356 | 1,541,006 | 1,473,073 | 1,469,450 | 1,467,654 | 1,474,547 | 1,473,261 | 1,519,464 | 1,514,927 | 1,600,896 | 1,570,243 | 1,540,937 | 1,576,368 | 1,498,161 | 1,486,700 | 1,450,890 | 1,495,715 | 1,654,841 | 1,661,690 | 1,742,998 | 1,682,460 | 1,668,685 | 1,603,777 | 1,595,911 | 1,513,377 | 1,533,693 | 1,551,718 | 1,613,507 | 1,557,734 | 1,537,374 | 1,527,129 | 1,644,486 | 1,653,492 | 1,668,922 | 1,652,982 | 1,660,258 | 1,631,387 | 1,634,304 | 1,626,439 | 1,699,090 | 1,639,725 | 1,599,697 | 1,561,255 | 1,453,378 | 1,435,518 | 1,668,611 | 1,759,616 | 2,114,963 | 2,622,899 | 2,174,295 | 2,116,910 | 2,141,442 | 1,816,840 | 1,745,474 | 1,709,573 | 1,544,044 | 1,545,961 | 1,454,289 | 1,423,435 | 1,310,609 | 1,294,314 | 1,305,953 | 1,270,598 |
| 1,270,598 | 1,305,953 | 1,294,314 | 1,310,609 | 1,423,435 | 1,454,289 | 1,545,961 | 1,544,044 | 1,709,573 | 1,745,474 | 1,816,840 | 2,141,442 | 2,116,910 | 2,174,295 | 2,622,899 | 2,114,963 | 1,759,616 | 1,668,611 | 1,435,518 | 1,453,378 | 1,561,255 | 1,599,697 | 1,639,725 | 1,699,090 | 1,626,439 | 1,634,304 | 1,631,387 | 1,660,258 | 1,652,982 | 1,668,922 | 1,653,492 | 1,644,486 | 1,527,129 | 1,537,374 | 1,557,734 | 1,613,507 | 1,551,718 | 1,533,693 | 1,513,377 | 1,595,911 | 1,603,777 | 1,668,685 | 1,682,460 | 1,742,998 | 1,661,690 | 1,654,841 | 1,495,715 | 1,450,890 | 1,486,700 | 1,498,161 | 1,576,368 | 1,540,937 | 1,570,243 | 1,600,896 | 1,514,927 | 1,519,464 | 1,473,261 | 1,474,547 | 1,467,654 | 1,469,450 | 1,473,073 | 1,541,006 | 1,557,356 | 1,566,113 | 1,543,502 | 1,615,903 | 1,623,630 | 1,615,048 | 1,572,966 | 1,572,252 | 1,573,528 | 1,482,369 | 1,463,204 | 1,477,259 | 1,458,571 | 1,368,206 | 1,431,026 | 1,360,069 | 1,371,531 | 1,166,697 | 1,122,551 | 1,110,218 | 1,182,199 | 1,109,144 | 1,094,485 | 1,161,415 | 1,077,624 | 1,017,197 | 1,023,004 | 1,012,066 | 984,694 | 931,791 | 945,087 | 914,867 | 428,965 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,284,905 | 1,275,794 | 1,343,661 | 1,291,469 | 1,250,687 | 1,217,076 | 1,149,456 | 1,138,083 | 1,375,242 | 1,466,624 | 1,809,057 | 2,323,386 | 1,879,297 | 1,827,206 | 1,833,689 | 1,513,719 | 1,442,054 | 1,404,740 | 1,312,132 | 1,315,457 | 1,225,714 | 1,198,190 | 1,106,330 | 1,095,069 | 1,110,398 | 1,078,817 |
| 1,078,817 | 1,110,398 | 1,095,069 | 1,106,330 | 1,198,190 | 1,225,714 | 1,315,457 | 1,312,132 | 1,404,740 | 1,442,054 | 1,513,719 | 1,833,689 | 1,827,206 | 1,879,297 | 2,323,386 | 1,809,057 | 1,466,624 | 1,375,242 | 1,138,083 | 1,149,456 | 1,217,076 | 1,250,687 | 1,291,469 | 1,343,661 | 1,275,794 | 1,284,905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 219,887 | 197,322 | 312,540 | 179,098 | 157,136 | 142,085 | 376,604 | 170,957 | 340,114 | 214,894 | 366,642 | 695,545 | 436,840 | 385,332 | 457,494 | 190,029 | 276,481 | 194,889 | 162,089 | 127,351 | 113,901 | 94,406 | 163,744 | 157,838 | 88,538 | 91,703 |
| 91,703 | 88,538 | 157,838 | 163,744 | 94,406 | 113,901 | 127,351 | 162,089 | 194,889 | 276,481 | 190,029 | 457,494 | 385,332 | 436,840 | 695,545 | 366,642 | 214,894 | 340,114 | 170,957 | 376,604 | 142,085 | 157,136 | 179,098 | 312,540 | 197,322 | 219,887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 170,500 | 0 | 140,000 | 0 | 190,000 | 0 | 2,610 | 2,610 | 2,610 | 2,610 | 92,847 | 37,610 | 97,698 | 150,441 | 150,313 | 0 | 100,217 | 150,260 | 120,153 | 120,282 | 110,337 | 110,837 | 110,451 | 120,619 | 211,035 | 180,735 |
| 180,735 | 211,035 | 120,619 | 110,451 | 110,837 | 110,337 | 120,282 | 120,153 | 150,260 | 100,217 | 0 | 150,313 | 150,441 | 97,698 | 37,610 | 92,847 | 2,610 | 2,610 | 2,610 | 2,610 | 0 | 190,000 | 0 | 140,000 | 0 | 170,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 103,853 | 145,475 | 164,086 | 126,361 | 203,494 | 182,991 | 201,269 | 110,322 | 192,749 | 165,932 | 190,412 | 151,378 | 230,722 | 181,882 | 215,536 | 178,101 | 263,631 | 238,270 | 210,307 | 180,067 | 295,379 | 258,840 | 226,633 | 212,065 | 355,223 | 329,128 | 275,428 | 288,244 | 367,518 | 313,291 | 272,866 | 229,124 | 256,489 | 232,655 | 233,205 | 216,079 | 341,139 | 348,434 | 355,239 | 306,223 | 359,370 | 368,099 | 348,633 | 284,911 | 318,707 | 291,354 | 280,943 | 238,036 | 345,933 | 386,247 | 371,836 | 324,688 | 366,871 | 365,204 | 335,102 | 284,727 | 303,266 | 314,426 | 330,612 | 318,105 | 343,761 | 336,431 | 310,888 | 314,401 | 370,614 | 359,174 | 357,026 | 338,795 | 390,790 | 382,858 | 375,832 | 361,282 | 346,229 | 325,671 | 313,423 | 316,042 | 322,403 | 338,651 | 422,445 | 783,126 | 810,810 | 715,222 | 677,234 | 734,606 | 650,723 | 620,585 | 608,071 | 558,149 | 481,662 | 527,377 | 442,294 | 329,743 | 336,008 | 330,172 | 330,676 |
| 330,676 | 330,172 | 336,008 | 329,743 | 442,294 | 527,377 | 481,662 | 558,149 | 608,071 | 620,585 | 650,723 | 734,606 | 677,234 | 715,222 | 810,810 | 783,126 | 422,445 | 338,651 | 322,403 | 316,042 | 313,423 | 325,671 | 346,229 | 361,282 | 375,832 | 382,858 | 390,790 | 338,795 | 357,026 | 359,174 | 370,614 | 314,401 | 310,888 | 336,431 | 343,761 | 318,105 | 330,612 | 314,426 | 303,266 | 284,727 | 335,102 | 365,204 | 366,871 | 324,688 | 371,836 | 386,247 | 345,933 | 238,036 | 280,943 | 291,354 | 318,707 | 284,911 | 348,633 | 368,099 | 359,370 | 306,223 | 355,239 | 348,434 | 341,139 | 216,079 | 233,205 | 232,655 | 256,489 | 229,124 | 272,866 | 313,291 | 367,518 | 288,244 | 275,428 | 329,128 | 355,223 | 212,065 | 226,633 | 258,840 | 295,379 | 180,067 | 210,307 | 238,270 | 263,631 | 178,101 | 215,536 | 181,882 | 230,722 | 151,378 | 190,412 | 165,932 | 192,749 | 110,322 | 201,269 | 182,991 | 203,494 | 126,361 | 164,086 | 145,475 | 103,853 |
---|
Other Current Assets | 10,112 | 10,831 | 16,107 | 8,029 | 6,714 | 6,785 | 12,285 | 5,652 | 5,714 | 3,466 | 5,853 | 7,602 | 8,200 | 5,660 | 11,941 | 7,394 | 14,936 | 49,108 | 9,368 | 6,541 | 13,496 | 17,193 | 14,873 | 6,772 | 13,004 | 12,971 | 15,627 | 16,884 | 16,566 | 13,451 | 11,278 | 11,476 | 10,782 | 9,313 | 10,696 | 8,525 | 12,451 | 8,551 | 9,898 | 11,607 | 32,164 | 36,325 | 26,163 | 7,425 | 27,922 | 18,935 | 23,435 | 4,742 | 5,070 | 4,417 | 11,144 | 6,741 | 8,795 | 4,654 | 5,701 | 21,483 | 22,854 | 22,391 | 20,853 | 19,455 | 137,498 | 17,332 | 181,906 | 17,286 | 237,571 | 22,640 | 248,218 | 23,663 | 95,923 | 46,377 | 208,625 | 17,413 | 196,937 | 197,496 | 204,372 | 5,020 | 216,680 | 181,059 | 387,589 | 92,488 | 236,162 | 134,439 | 157,410 | 102,735 | 12,939 | 64,399 | 76,057 | 61,188 | 69,678 | 56,347 | 64,744 | 60,696 | 59,590 | 59,500 | 59,027 |
| 59,027 | 59,500 | 59,590 | 60,696 | 64,744 | 56,347 | 69,678 | 61,188 | 76,057 | 64,399 | 12,939 | 102,735 | 157,410 | 134,439 | 236,162 | 92,488 | 387,589 | 181,059 | 216,680 | 5,020 | 204,372 | 197,496 | 196,937 | 17,413 | 208,625 | 46,377 | 95,923 | 23,663 | 248,218 | 22,640 | 237,571 | 17,286 | 181,906 | 17,332 | 137,498 | 19,455 | 20,853 | 22,391 | 22,854 | 21,483 | 5,701 | 4,654 | 8,795 | 6,741 | 11,144 | 4,417 | 5,070 | 4,742 | 23,435 | 18,935 | 27,922 | 7,425 | 26,163 | 36,325 | 32,164 | 11,607 | 9,898 | 8,551 | 12,451 | 8,525 | 10,696 | 9,313 | 10,782 | 11,476 | 11,278 | 13,451 | 16,566 | 16,884 | 15,627 | 12,971 | 13,004 | 6,772 | 14,873 | 17,193 | 13,496 | 6,541 | 9,368 | 49,108 | 14,936 | 7,394 | 11,941 | 5,660 | 8,200 | 7,602 | 5,853 | 3,466 | 5,714 | 5,652 | 12,285 | 6,785 | 6,714 | 8,029 | 16,107 | 10,831 | 10,112 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 348,256 | 349,010 | 344,180 | 303,922 | 297,435 | 293,369 | 292,992 | 305,906 | 299,512 | 294,998 | 289,704 | 307,753 | 303,121 | 303,420 | 304,833 | 231,912 | 230,504 | 228,575 | 225,245 | 204,279 | 199,245 | 195,555 | 191,780 |
| 191,780 | 195,555 | 199,245 | 204,279 | 225,245 | 228,575 | 230,504 | 231,912 | 304,833 | 303,420 | 303,121 | 307,753 | 289,704 | 294,998 | 299,512 | 305,906 | 292,992 | 293,369 | 297,435 | 303,922 | 344,180 | 349,010 | 348,256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 122,177 | 127,306 | 130,351 | 146,496 | 149,908 | 180,406 | 189,266 | 200,328 | 205,288 | 221,579 | 223,706 | 219,235 | 219,207 | 213,010 | 219,126 | 238,986 | 245,600 | 289,178 | 286,511 | 383,527 | 290,091 | 384,472 | 299,153 | 406,201 | 326,372 | 413,777 | 318,778 | 420,335 | 316,537 | 423,995 | 340,811 | 437,328 | 334,761 | 422,401 | 323,542 | 370,021 | 288,739 | 378,375 | 292,339 | 391,834 | 297,796 | 378,898 | 289,410 | 378,690 | 286,434 | 369,265 | 275,859 | 358,017 | 266,480 | 352,002 | 260,102 | 331,691 | 247,168 | 255,968 | 259,742 | 239,939 | 249,730 | 236,888 | 239,709 | 194,050 | 198,602 | 192,252 | 195,986 | 197,039 | 199,038 | 206,313 | 217,839 | 202,206 | 201,721 | 195,170 | 193,426 | 192,497 | 193,889 | 186,115 | 182,428 | 170,514 | 165,565 | 163,805 | 161,308 | 156,873 | 151,890 | 145,627 | 142,001 | 137,089 | 0 | 128,876 | 125,573 | 122,491 | 120,486 | 119,787 | 116,834 | 114,964 | 109,810 | 110,623 | 109,203 |
| 109,203 | 110,623 | 109,810 | 114,964 | 116,834 | 119,787 | 120,486 | 122,491 | 125,573 | 128,876 | 0 | 137,089 | 142,001 | 145,627 | 151,890 | 156,873 | 161,308 | 163,805 | 165,565 | 170,514 | 182,428 | 186,115 | 193,889 | 192,497 | 193,426 | 195,170 | 201,721 | 202,206 | 217,839 | 206,313 | 199,038 | 197,039 | 195,986 | 192,252 | 198,602 | 194,050 | 239,709 | 236,888 | 249,730 | 239,939 | 259,742 | 255,968 | 247,168 | 331,691 | 260,102 | 352,002 | 266,480 | 358,017 | 275,859 | 369,265 | 286,434 | 378,690 | 289,410 | 378,898 | 297,796 | 391,834 | 292,339 | 378,375 | 288,739 | 370,021 | 323,542 | 422,401 | 334,761 | 437,328 | 340,811 | 423,995 | 316,537 | 420,335 | 318,778 | 413,777 | 326,372 | 406,201 | 299,153 | 384,472 | 290,091 | 383,527 | 286,511 | 289,178 | 245,600 | 238,986 | 219,126 | 213,010 | 219,207 | 219,235 | 223,706 | 221,579 | 205,288 | 200,328 | 189,266 | 180,406 | 149,908 | 146,496 | 130,351 | 127,306 | 122,177 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,610 | 2,610 | 2,610 | 2,610 | 2,610 | 2,610 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,610 | 2,610 | 2,610 | 2,610 | 2,610 | 2,610 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 32,625 | 32,462 | 32,245 | 32,082 | 31,918 | 31,755 | 31,592 | 31,429 | 31,103 | 30,940 | 41,493 | 41,276 | 41,058 | 93,749 | 3,025 | 95,613 | 2,669 | 94,275 | 2,313 | 92,937 | 1,957 | 102,836 | 5,019 | 101,239 | 4,483 | 99,642 | 3,947 | 98,045 | 3,412 | 96,765 | 20,173 | 95,180 | 10,836 | 101,522 | 8,912 | 103,081 | 8,329 | 105,271 | 6,983 | 110,354 | 6,030 | 112,398 | 15,871 | 118,530 | 16,225 | 124,937 | 22,012 | 98,743 | 97,045 | 89,169 | 92,932 | 90,713 | 89,051 | 88,134 | 80,731 | 79,271 | 81,861 | 80,403 | 76,914 | 77,787 | 74,505 | 72,951 | 44,219 | 39,634 | 40,351 | 39,516 | 37,564 | 56,045 | 56,889 | 55,589 | 55,303 | 54,115 | 52,409 | 52,852 | 50,461 | 48,587 | 43,678 | 41,797 | 39,878 | 37,253 | 40,759 | 45,333 | 37,019 | 37,798 | 36,694 | 36,604 | 24,125 | 24,409 | 20,619 | 19,419 |
| 19,419 | 20,619 | 24,409 | 24,125 | 36,604 | 36,694 | 37,798 | 37,019 | 45,333 | 40,759 | 37,253 | 39,878 | 41,797 | 43,678 | 48,587 | 50,461 | 52,852 | 52,409 | 54,115 | 55,303 | 55,589 | 56,889 | 56,045 | 37,564 | 39,516 | 40,351 | 39,634 | 44,219 | 72,951 | 74,505 | 77,787 | 76,914 | 80,403 | 81,861 | 79,271 | 80,731 | 88,134 | 89,051 | 90,713 | 92,932 | 89,169 | 97,045 | 98,743 | 22,012 | 124,937 | 16,225 | 118,530 | 15,871 | 112,398 | 6,030 | 110,354 | 6,983 | 105,271 | 8,329 | 103,081 | 8,912 | 101,522 | 10,836 | 95,180 | 20,173 | 96,765 | 3,412 | 98,045 | 3,947 | 99,642 | 4,483 | 101,239 | 5,019 | 102,836 | 1,957 | 92,937 | 2,313 | 94,275 | 2,669 | 95,613 | 3,025 | 93,749 | 41,058 | 41,276 | 41,493 | 30,940 | 31,103 | 31,429 | 31,592 | 31,755 | 31,918 | 32,082 | 32,245 | 32,462 | 32,625 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29,353 | 29,353 | 29,353 | 29,353 | 29,353 | 29,353 | 190,661 | 79,727 | 80,280 | 80,938 | 81,430 | 48,921 | 48,921 | 48,930 | 48,921 | 49,032 | 48,921 | 48,921 | 48,921 | 0 | 541 | 0 | 0 |
| 0 | 0 | 541 | 0 | 48,921 | 48,921 | 48,921 | 49,032 | 48,921 | 48,930 | 48,921 | 48,921 | 81,430 | 80,938 | 80,280 | 79,727 | 190,661 | 29,353 | 29,353 | 29,353 | 29,353 | 29,353 | 29,353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities | 217,615 | 317,435 | 307,734 | 274,076 | 303,898 | 308,224 | 304,139 | 333,284 | 358,125 | 427,610 | 332,700 | 313,307 | 338,005 | 315,886 | 308,916 | 317,098 | 350,740 | 350,924 | 398,054 | 328,786 | 378,352 | 372,395 | 365,658 | 367,509 | 404,292 | 409,552 | 388,719 | 397,221 | 402,123 | 336,194 | 283,046 | 315,898 | 302,861 | 291,033 | 232,553 | 227,334 | 218,748 | 221,233 | 214,789 | 251,137 | 238,800 | 318,593 | 286,755 | 260,651 | 292,491 | 234,200 | 227,587 | 238,342 | 290,857 | 410,847 | 424,385 | 470,540 | 430,701 | 435,473 | 392,702 | 419,052 | 356,125 | 392,356 | 416,868 | 387,751 | 343,829 | 340,068 | 336,286 | 357,755 | 350,440 | 378,272 | 363,179 | 373,636 | 355,633 | 373,331 | 370,853 | 382,381 | 341,069 | 336,850 | 316,810 | 308,710 | 286,679 | 512,052 | 600,355 | 815,358 | 1,336,302 | 911,468 | 864,432 | 951,231 | 634,195 | 591,231 | 559,282 | 473,478 | 480,777 | 456,106 | 451,929 | 461,797 | 460,546 | 483,782 | 473,626 |
| 473,626 | 483,782 | 460,546 | 461,797 | 451,929 | 456,106 | 480,777 | 473,478 | 559,282 | 591,231 | 634,195 | 951,231 | 864,432 | 911,468 | 1,336,302 | 815,358 | 600,355 | 512,052 | 286,679 | 308,710 | 316,810 | 336,850 | 341,069 | 382,381 | 370,853 | 373,331 | 355,633 | 373,636 | 363,179 | 378,272 | 350,440 | 357,755 | 336,286 | 340,068 | 343,829 | 387,751 | 416,868 | 392,356 | 356,125 | 419,052 | 392,702 | 435,473 | 430,701 | 470,540 | 424,385 | 410,847 | 290,857 | 238,342 | 227,587 | 234,200 | 292,491 | 260,651 | 286,755 | 318,593 | 238,800 | 251,137 | 214,789 | 221,233 | 218,748 | 227,334 | 232,553 | 291,033 | 302,861 | 315,898 | 283,046 | 336,194 | 402,123 | 397,221 | 388,719 | 409,552 | 404,292 | 367,509 | 365,658 | 372,395 | 378,352 | 328,786 | 398,054 | 350,924 | 350,740 | 317,098 | 308,916 | 315,886 | 338,005 | 313,307 | 332,700 | 427,610 | 358,125 | 333,284 | 304,139 | 308,224 | 303,898 | 274,076 | 307,734 | 317,435 | 217,615 |
---|
> Total Current Liabilities | 197,315 | 277,335 | 267,634 | 233,976 | 263,798 | 268,124 | 264,039 | 293,183 | 321,024 | 405,511 | 295,600 | 291,208 | 315,905 | 308,586 | 301,616 | 317,097 | 350,740 | 350,924 | 398,054 | 328,786 | 378,352 | 372,395 | 365,658 | 367,508 | 404,292 | 409,551 | 388,719 | 397,221 | 402,123 | 326,436 | 275,880 | 310,875 | 301,447 | 288,825 | 232,554 | 226,793 | 218,208 | 220,723 | 214,294 | 248,225 | 235,887 | 315,681 | 283,842 | 257,582 | 289,423 | 231,132 | 224,518 | 235,671 | 288,185 | 407,218 | 420,778 | 464,757 | 425,010 | 429,868 | 387,463 | 414,265 | 351,494 | 387,971 | 412,608 | 384,044 | 331,301 | 328,169 | 323,612 | 341,367 | 329,196 | 350,826 | 334,500 | 341,832 | 324,409 | 341,643 | 339,048 | 355,582 | 315,947 | 311,984 | 293,027 | 286,028 | 264,499 | 490,498 | 578,760 | 793,364 | 1,315,679 | 891,087 | 844,820 | 930,539 | 613,071 | 571,943 | 540,418 | 446,792 | 454,001 | 428,027 | 425,159 | 432,529 | 432,398 | 455,709 | 446,354 |
| 446,354 | 455,709 | 432,398 | 432,529 | 425,159 | 428,027 | 454,001 | 446,792 | 540,418 | 571,943 | 613,071 | 930,539 | 844,820 | 891,087 | 1,315,679 | 793,364 | 578,760 | 490,498 | 264,499 | 286,028 | 293,027 | 311,984 | 315,947 | 355,582 | 339,048 | 341,643 | 324,409 | 341,832 | 334,500 | 350,826 | 329,196 | 341,367 | 323,612 | 328,169 | 331,301 | 384,044 | 412,608 | 387,971 | 351,494 | 414,265 | 387,463 | 429,868 | 425,010 | 464,757 | 420,778 | 407,218 | 288,185 | 235,671 | 224,518 | 231,132 | 289,423 | 257,582 | 283,842 | 315,681 | 235,887 | 248,225 | 214,294 | 220,723 | 218,208 | 226,793 | 232,554 | 288,825 | 301,447 | 310,875 | 275,880 | 326,436 | 402,123 | 397,221 | 388,719 | 409,551 | 404,292 | 367,508 | 365,658 | 372,395 | 378,352 | 328,786 | 398,054 | 350,924 | 350,740 | 317,097 | 301,616 | 308,586 | 315,905 | 291,208 | 295,600 | 405,511 | 321,024 | 293,183 | 264,039 | 268,124 | 263,798 | 233,976 | 267,634 | 277,335 | 197,315 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,800 | 1,800 | 2,994 | 3,000 | 3,000 | 3,000 | 5,007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,007 | 3,000 | 3,000 | 3,000 | 2,994 | 1,800 | 1,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,800 | 1,800 | 2,994 | 3,000 | 3,000 | 3,000 | 5,007 | 5,005 | 182,809 | 246,058 | 266,122 | 516,182 | 338,567 | 328,561 | 370,442 | 140,183 | 179,988 | 129,936 | 47,848 | 39,837 | 10,016 | 8,816 | 8,808 | 30,028 | 50,031 | 29,025 |
| 29,025 | 50,031 | 30,028 | 8,808 | 8,816 | 10,016 | 39,837 | 47,848 | 129,936 | 179,988 | 140,183 | 370,442 | 328,561 | 338,567 | 516,182 | 266,122 | 246,058 | 182,809 | 5,005 | 5,007 | 3,000 | 3,000 | 3,000 | 2,994 | 1,800 | 1,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 40,710 | 46,554 | 57,493 | 49,023 | 68,625 | 81,402 | 98,701 | 96,036 | 107,519 | 109,208 | 102,163 | 102,345 | 124,486 | 107,583 | 112,959 | 117,004 | 139,634 | 150,512 | 155,298 | 137,407 | 147,840 | 150,378 | 143,630 | 153,307 | 167,500 | 172,150 | 174,885 | 200,460 | 193,058 | 194,380 | 150,042 | 148,801 | 127,449 | 128,657 | 130,789 | 131,338 | 123,532 | 131,089 | 125,658 | 153,010 | 141,513 | 220,971 | 184,504 | 207,765 | 225,032 | 198,563 | 182,275 | 187,558 | 232,817 | 280,548 | 274,266 | 288,968 | 276,813 | 287,093 | 270,558 | 278,706 | 228,102 | 255,728 | 274,077 | 269,898 | 222,374 | 228,117 | 213,665 | 245,139 | 227,265 | 253,230 | 239,790 | 255,717 | 235,365 | 266,234 | 260,427 | 275,488 | 246,607 | 234,673 | 207,501 | 201,377 | 180,536 | 212,856 | 221,073 | 368,685 | 545,870 | 358,547 | 318,134 | 347,194 | 274,334 | 210,430 | 211,258 | 206,321 | 234,315 | 233,704 | 222,286 | 226,876 | 217,426 | 224,765 | 239,938 |
| 239,938 | 224,765 | 217,426 | 226,876 | 222,286 | 233,704 | 234,315 | 206,321 | 211,258 | 210,430 | 274,334 | 347,194 | 318,134 | 358,547 | 545,870 | 368,685 | 221,073 | 212,856 | 180,536 | 201,377 | 207,501 | 234,673 | 246,607 | 275,488 | 260,427 | 266,234 | 235,365 | 255,717 | 239,790 | 253,230 | 227,265 | 245,139 | 213,665 | 228,117 | 222,374 | 269,898 | 274,077 | 255,728 | 228,102 | 278,706 | 270,558 | 287,093 | 276,813 | 288,968 | 274,266 | 280,548 | 232,817 | 187,558 | 182,275 | 198,563 | 225,032 | 207,765 | 184,504 | 220,971 | 141,513 | 153,010 | 125,658 | 131,089 | 123,532 | 131,338 | 130,789 | 128,657 | 127,449 | 148,801 | 150,042 | 194,380 | 193,058 | 200,460 | 174,885 | 172,150 | 167,500 | 153,307 | 143,630 | 150,378 | 147,840 | 137,407 | 155,298 | 150,512 | 139,634 | 117,004 | 112,959 | 107,583 | 124,486 | 102,345 | 102,163 | 109,208 | 107,519 | 96,036 | 98,701 | 81,402 | 68,625 | 49,023 | 57,493 | 46,554 | 40,710 |
---|
Other Current Liabilities | 61,295 | 127,471 | 106,831 | 105,243 | 122,513 | 114,062 | 92,678 | 124,487 | 140,845 | 108,643 | 120,777 | 101,203 | 113,943 | 124,385 | 112,039 | 117,993 | 129,006 | 133,112 | 180,956 | 130,029 | 169,512 | 161,277 | 162,028 | 154,201 | 176,792 | 187,401 | 163,834 | 146,761 | 155,797 | 112,056 | 105,838 | 112,074 | 123,998 | 110,168 | 101,765 | 95,455 | 94,676 | 89,634 | 88,636 | 95,215 | 94,374 | 94,710 | 99,338 | 49,817 | 64,391 | 32,569 | 42,243 | 48,113 | 55,368 | 91,670 | 111,512 | 100,378 | 97,536 | 82,431 | 92,030 | 100,648 | 100,062 | 98,503 | 104,209 | 93,503 | 87,930 | 88,990 | 98,716 | 83,467 | 86,524 | 84,172 | 91,755 | 84,315 | 86,043 | 34,564 | 50,995 | 40,443 | 2,994 | 2,990 | 2,980 | 28,826 | 55,451 | 45,583 | 81,716 | 108,337 | 232,301 | 146,442 | 166,128 | 180,604 | 10,288 | 133,033 | 169,082 | 140,557 | 157,497 | 144,854 | 7,249 | 7,362 | 6,869 | 7,633 | 6,689 |
| 6,689 | 7,633 | 6,869 | 7,362 | 7,249 | 144,854 | 157,497 | 140,557 | 169,082 | 133,033 | 10,288 | 180,604 | 166,128 | 146,442 | 232,301 | 108,337 | 81,716 | 45,583 | 55,451 | 28,826 | 2,980 | 2,990 | 2,994 | 40,443 | 50,995 | 34,564 | 86,043 | 84,315 | 91,755 | 84,172 | 86,524 | 83,467 | 98,716 | 88,990 | 87,930 | 93,503 | 104,209 | 98,503 | 100,062 | 100,648 | 92,030 | 82,431 | 97,536 | 100,378 | 111,512 | 91,670 | 55,368 | 48,113 | 42,243 | 32,569 | 64,391 | 49,817 | 99,338 | 94,710 | 94,374 | 95,215 | 88,636 | 89,634 | 94,676 | 95,455 | 101,765 | 110,168 | 123,998 | 112,074 | 105,838 | 112,056 | 155,797 | 146,761 | 163,834 | 187,401 | 176,792 | 154,201 | 162,028 | 161,277 | 169,512 | 130,029 | 180,956 | 133,112 | 129,006 | 117,993 | 112,039 | 124,385 | 113,943 | 101,203 | 120,777 | 108,643 | 140,845 | 124,487 | 92,678 | 114,062 | 122,513 | 105,243 | 106,831 | 127,471 | 61,295 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25,122 | 24,865 | 23,784 | 22,682 | 22,180 | 21,554 | 21,595 | 21,994 | 20,623 | 20,380 | 19,612 | 20,692 | 21,124 | 19,288 | 18,864 | 26,687 | 26,776 | 28,079 | 26,770 | 29,268 | 28,148 | 28,072 | 27,272 |
| 27,272 | 28,072 | 28,148 | 29,268 | 26,770 | 28,079 | 26,776 | 26,687 | 18,864 | 19,288 | 21,124 | 20,692 | 19,612 | 20,380 | 20,623 | 21,994 | 21,595 | 21,554 | 22,180 | 22,682 | 23,784 | 24,865 | 25,122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 541 | 540 | 510 | 495 | 2,912 | 2,913 | 2,912 | 2,913 | 3,069 | 3,068 | 3,068 | 3,069 | 2,671 | 2,672 | 2,671 | 2,671 | 5,452 | 5,452 | 5,452 | 5,181 | 4,677 | 4,562 | 4,347 | 4,232 | 3,688 | 3,528 | 3,339 | 3,165 | 3,481 | 3,364 | 3,248 | 3,131 | 5,902 | 5,794 | 7,687 | 7,580 | 4,959 | 4,783 | 4,608 | 4,433 | 3,974 | 3,796 | 3,589 | 3,771 | 4,565 | 4,205 | 4,008 | 3,840 | 3,749 | 0 | 3,380 | 3,212 | 10,870 | 0 | 11,209 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 11,209 | 0 | 10,870 | 3,212 | 3,380 | 0 | 3,749 | 3,840 | 4,008 | 4,205 | 4,565 | 3,771 | 3,589 | 3,796 | 3,974 | 4,433 | 4,608 | 4,783 | 4,959 | 7,580 | 7,687 | 5,794 | 5,902 | 3,131 | 3,248 | 3,364 | 3,481 | 3,165 | 3,339 | 3,528 | 3,688 | 4,232 | 4,347 | 4,562 | 4,677 | 5,181 | 5,452 | 5,452 | 5,452 | 2,671 | 2,671 | 2,672 | 2,671 | 3,069 | 3,068 | 3,068 | 3,069 | 2,913 | 2,912 | 2,913 | 2,912 | 495 | 510 | 540 | 541 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,725 | 19,513 | 20,651 | 21,247 | 22,824 | 23,420 | 0 | 863 | 309 | 2,595 | 1,968 | 3,279 | 3,835 | 4,233 | 5,097 | 0 | 9,725 | 10,715 | 7,557 | 9,650 | 9,029 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 9,029 | 9,650 | 7,557 | 10,715 | 9,725 | 0 | 5,097 | 4,233 | 3,835 | 3,279 | 1,968 | 2,595 | 309 | 863 | 0 | 23,420 | 22,824 | 21,247 | 20,651 | 19,513 | 16,725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 202,094 | 589,116 | 628,095 | 650,949 | 673,249 | 695,969 | 710,488 | 674,465 | 709,268 | 723,510 | 751,111 | 785,897 | 833,685 | 783,534 | 802,591 | 837,830 | 1,010,049 | 998,103 | 1,019,192 | 1,025,316 | 1,065,631 | 1,090,766 | 1,083,136 | 1,100,236 | 1,154,108 | 1,147,085 | 1,168,327 | 1,201,670 | 1,205,814 | 1,263,652 | 1,244,116 | 1,233,710 | 1,237,884 | 1,233,318 | 1,223,769 | 1,225,646 | 1,231,938 | 1,237,905 | 1,242,493 | 1,251,403 | 1,258,840 | 1,264,656 | 1,265,522 | 1,263,125 | 1,266,544 | 1,246,433 | 1,241,419 | 1,194,075 | 1,186,118 | 1,181,026 | 1,173,185 | 1,206,609 | 1,185,335 | 1,166,499 | 1,144,392 | 1,109,540 | 1,090,497 | 1,073,942 | 1,067,042 | 1,156,627 | 1,144,384 | 1,127,269 | 1,120,298 | 1,215,971 | 1,230,807 | 1,217,024 | 1,215,886 | 1,210,615 | 1,198,658 | 1,183,376 | 1,177,320 | 1,238,789 | 1,220,338 | 1,184,514 | 1,165,851 | 1,071,246 | 1,061,189 | 1,069,390 | 1,072,049 | 1,211,274 | 1,198,593 | 1,174,776 | 1,163,390 | 1,104,752 | 1,097,079 | 1,072,176 | 1,068,317 | 1,001,361 | 996,355 | 949,570 | 929,168 | 798,538 | 784,882 | 774,925 | 752,825 |
| 752,825 | 774,925 | 784,882 | 798,538 | 929,168 | 949,570 | 996,355 | 1,001,361 | 1,068,317 | 1,072,176 | 1,097,079 | 1,104,752 | 1,163,390 | 1,174,776 | 1,198,593 | 1,211,274 | 1,072,049 | 1,069,390 | 1,061,189 | 1,071,246 | 1,165,851 | 1,184,514 | 1,220,338 | 1,238,789 | 1,177,320 | 1,183,376 | 1,198,658 | 1,210,615 | 1,215,886 | 1,217,024 | 1,230,807 | 1,215,971 | 1,120,298 | 1,127,269 | 1,144,384 | 1,156,627 | 1,067,042 | 1,073,942 | 1,090,497 | 1,109,540 | 1,144,392 | 1,166,499 | 1,185,335 | 1,206,609 | 1,173,185 | 1,181,026 | 1,186,118 | 1,194,075 | 1,241,419 | 1,246,433 | 1,266,544 | 1,263,125 | 1,265,522 | 1,264,656 | 1,258,840 | 1,251,403 | 1,242,493 | 1,237,905 | 1,231,938 | 1,225,646 | 1,223,769 | 1,233,318 | 1,237,884 | 1,233,710 | 1,244,116 | 1,263,652 | 1,205,814 | 1,201,670 | 1,168,327 | 1,147,085 | 1,154,108 | 1,100,236 | 1,083,136 | 1,090,766 | 1,065,631 | 1,025,316 | 1,019,192 | 998,103 | 1,010,049 | 837,830 | 802,591 | 783,534 | 833,685 | 785,897 | 751,111 | 723,510 | 709,268 | 674,465 | 710,488 | 695,969 | 673,249 | 650,949 | 628,095 | 589,116 | 202,094 |
---|
Common Stock | 114,505 | 159,505 | 159,505 | 319,010 | 319,010 | 319,010 | 319,010 | 319,010 | 319,010 | 319,010 | 319,010 | 319,010 | 319,010 | 319,010 | 319,010 | 319,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 0 | 346,010 | 346,010 | 346,010 | 0 | 346,010 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 346,010 | 0 | 346,010 | 346,010 | 346,010 | 0 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 346,010 | 319,010 | 319,010 | 319,010 | 319,010 | 319,010 | 319,010 | 319,010 | 319,010 | 319,010 | 319,010 | 319,010 | 319,010 | 319,010 | 159,505 | 159,505 | 114,505 |
---|
Retained Earnings | 33,494 | 9,684 | 48,819 | 50,550 | 72,851 | 95,571 | 110,090 | 52,657 | 87,459 | 101,551 | 129,153 | 130,467 | 178,256 | 128,105 | 147,161 | 147,661 | 189,021 | 177,074 | 198,163 | 177,414 | 0 | 242,864 | 235,234 | 225,030 | 277,844 | 270,821 | 292,063 | 303,934 | 308,078 | 310,621 | 305,772 | 305,435 | 330,061 | 320,997 | 323,196 | 318,348 | 325,107 | 332,073 | 335,823 | 334,388 | 340,953 | 346,766 | 347,351 | 344,403 | 345,679 | 326,077 | 321,182 | 272,703 | 264,892 | 256,963 | 249,931 | 283,552 | 493,028 | 474,151 | 452,183 | 416,700 | 398,976 | 381,984 | 374,675 | 464,044 | 451,494 | 434,315 | 427,184 | 522,998 | 537,807 | 523,494 | 522,169 | 516,741 | 504,865 | 489,666 | 483,304 | 545,113 | 295,568 | 260,576 | 241,994 | 378,553 | 368,481 | 376,800 | 379,687 | 519,962 | 504,880 | 480,937 | 468,286 | 407,982 | 168,808 | 374,718 | 370,591 | 295,065 | 58,854 | 246,787 | -8,168 | -132,227 | -149,289 | -159,553 | -179,915 |
| -179,915 | -159,553 | -149,289 | -132,227 | -8,168 | 246,787 | 58,854 | 295,065 | 370,591 | 374,718 | 168,808 | 407,982 | 468,286 | 480,937 | 504,880 | 519,962 | 379,687 | 376,800 | 368,481 | 378,553 | 241,994 | 260,576 | 295,568 | 545,113 | 483,304 | 489,666 | 504,865 | 516,741 | 522,169 | 523,494 | 537,807 | 522,998 | 427,184 | 434,315 | 451,494 | 464,044 | 374,675 | 381,984 | 398,976 | 416,700 | 452,183 | 474,151 | 493,028 | 283,552 | 249,931 | 256,963 | 264,892 | 272,703 | 321,182 | 326,077 | 345,679 | 344,403 | 347,351 | 346,766 | 340,953 | 334,388 | 335,823 | 332,073 | 325,107 | 318,348 | 323,196 | 320,997 | 330,061 | 305,435 | 305,772 | 310,621 | 308,078 | 303,934 | 292,063 | 270,821 | 277,844 | 225,030 | 235,234 | 242,864 | 0 | 177,414 | 198,163 | 177,074 | 189,021 | 147,661 | 147,161 | 128,105 | 178,256 | 130,467 | 129,153 | 101,551 | 87,459 | 52,657 | 110,090 | 95,571 | 72,851 | 50,550 | 48,819 | 9,684 | 33,494 |
---|
Capital Surplus | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 255 | 562 | 221 | 694 | -139 | -220 | -761 | -747 | -865 | -1,093 | -2,143 | 259 | 385 | 1,649 | 3,316 | 0 | 4,004 | 4,271 | 3,341 | 0 | -172 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | -172 | 0 | 3,341 | 4,271 | 4,004 | 0 | 3,316 | 1,649 | 385 | 259 | -2,143 | -1,093 | -865 | -747 | -761 | -220 | -139 | 694 | 221 | 562 | 255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|