> Total Assets | 82,291 | 38,485 | 41,117 | 42,159 | 44,639 | 43,201 | 42,831 | 42,675 | 39,771 | 39,716 | 39,057 | 37,695 | 37,213 | 37,556 | 40,077 | 63,846 | 62,389 | 63,231 | 64,299 | 63,563 | 61,834 | 64,937 | 69,081 | 67,753 | 61,484 | 61,086 | 63,443 | 63,636 | 60,655 | 63,318 | 60,816 | 59,197 | 58,626 | 59,295 | 59,610 | 55,601 | 58,036 | 65,349 | 131,751 | 121,518 | 112,503 | 115,490 | 123,139 | 120,174 | 136,690 | 142,300 | 145,242 | 139,358 | 146,138 | 154,244 | 156,834 | 153,765 | 160,422 | 167,977 | 161,939 | 155,036 | 150,326 | 155,789 | 156,900 | 148,185 | 161,216 | 168,726 | 184,785 | 167,807 | 173,434 | 183,175 | 192,408 | 183,554 | 189,119 | 199,502 | 249,253 | 239,350 | 243,616 | 250,704 | 256,680 | 248,061 | 256,044 | 264,947 | 308,983 | 296,125 | 332,457 | 339,865 | 346,193 | 332,858 | 328,796 | 341,652 | 345,392 | 321,604 | 314,809 |
| 314,809 | 321,604 | 345,392 | 341,652 | 328,796 | 332,858 | 346,193 | 339,865 | 332,457 | 296,125 | 308,983 | 264,947 | 256,044 | 248,061 | 256,680 | 250,704 | 243,616 | 239,350 | 249,253 | 199,502 | 189,119 | 183,554 | 192,408 | 183,175 | 173,434 | 167,807 | 184,785 | 168,726 | 161,216 | 148,185 | 156,900 | 155,789 | 150,326 | 155,036 | 161,939 | 167,977 | 160,422 | 153,765 | 156,834 | 154,244 | 146,138 | 139,358 | 145,242 | 142,300 | 136,690 | 120,174 | 123,139 | 115,490 | 112,503 | 121,518 | 131,751 | 65,349 | 58,036 | 55,601 | 59,610 | 59,295 | 58,626 | 59,197 | 60,816 | 63,318 | 60,655 | 63,636 | 63,443 | 61,086 | 61,484 | 67,753 | 69,081 | 64,937 | 61,834 | 63,563 | 64,299 | 63,231 | 62,389 | 63,846 | 40,077 | 37,556 | 37,213 | 37,695 | 39,057 | 39,716 | 39,771 | 42,675 | 42,831 | 43,201 | 44,639 | 42,159 | 41,117 | 38,485 | 82,291 |
---|
> 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 | 28,754 | 0 | 0 | 34,954 | 32,984 | 32,025 | 32,450 | 33,723 | 34,400 | 30,434 | 33,355 | 39,794 | 0 | 50,114 | 41,516 | 48,849 | 48,150 | 45,682 | 62,697 | 67,983 | 72,116 | 66,807 | 65,990 | 73,871 | 77,987 | 74,580 | 77,481 | 84,810 | 79,195 | 73,734 | 70,231 | 77,289 | 77,947 | 68,208 | 72,776 | 82,998 | 95,886 | 80,224 | 87,556 | 94,631 | 103,582 | 85,625 | 86,715 | 97,698 | 115,424 | 108,649 | 115,253 | 125,244 | 127,598 | 120,161 | 127,381 | 134,362 | 141,937 | 128,201 | 151,379 | 160,899 | 160,720 | 148,200 | 143,492 | 162,326 | 166,649 | 143,610 | 141,181 |
| 141,181 | 143,610 | 166,649 | 162,326 | 143,492 | 148,200 | 160,720 | 160,899 | 151,379 | 128,201 | 141,937 | 134,362 | 127,381 | 120,161 | 127,598 | 125,244 | 115,253 | 108,649 | 115,424 | 97,698 | 86,715 | 85,625 | 103,582 | 94,631 | 87,556 | 80,224 | 95,886 | 82,998 | 72,776 | 68,208 | 77,947 | 77,289 | 70,231 | 73,734 | 79,195 | 84,810 | 77,481 | 74,580 | 77,987 | 73,871 | 65,990 | 66,807 | 72,116 | 67,983 | 62,697 | 45,682 | 48,150 | 48,849 | 41,516 | 50,114 | 0 | 39,794 | 33,355 | 30,434 | 34,400 | 33,723 | 32,450 | 32,025 | 32,984 | 34,954 | 0 | 0 | 28,754 | 0 | 0 | 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 | 8,492 | 0 | 0 | 16,854 | 13,558 | 13,186 | 16,301 | 17,340 | 15,847 | 14,345 | 13,428 | 17,979 | 0 | 22,085 | 13,971 | 18,783 | 15,786 | 13,764 | 27,789 | 31,637 | 28,781 | 30,116 | 28,671 | 33,347 | 34,545 | 33,389 | 36,233 | 41,041 | 31,442 | 28,213 | 26,321 | 32,430 | 19,995 | 18,337 | 20,704 | 29,755 | 29,262 | 29,047 | 37,841 | 36,331 | 31,693 | 23,446 | 24,890 | 28,498 | 50,559 | 45,356 | 54,697 | 69,089 | 65,717 | 59,831 | 66,015 | 75,005 | 57,994 | 47,454 | 71,539 | 77,464 | 65,668 | 53,876 | 46,106 | 62,587 | 57,549 | 42,937 | 42,986 |
| 42,986 | 42,937 | 57,549 | 62,587 | 46,106 | 53,876 | 65,668 | 77,464 | 71,539 | 47,454 | 57,994 | 75,005 | 66,015 | 59,831 | 65,717 | 69,089 | 54,697 | 45,356 | 50,559 | 28,498 | 24,890 | 23,446 | 31,693 | 36,331 | 37,841 | 29,047 | 29,262 | 29,755 | 20,704 | 18,337 | 19,995 | 32,430 | 26,321 | 28,213 | 31,442 | 41,041 | 36,233 | 33,389 | 34,545 | 33,347 | 28,671 | 30,116 | 28,781 | 31,637 | 27,789 | 13,764 | 15,786 | 18,783 | 13,971 | 22,085 | 0 | 17,979 | 13,428 | 14,345 | 15,847 | 17,340 | 16,301 | 13,186 | 13,558 | 16,854 | 0 | 0 | 8,492 | 0 | 0 | 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 | 2,400 | 2,335 | 2,621 | 2,583 | 2,475 | 2,500 | 2,491 | 2,597 | 0 | 0 | 2,950 | 2,817 | 3,196 | 0 | 0 | 0 | 3,269 | 3,334 | 3,477 | 2,980 | 2,952 | 3,008 | 3,153 | 0 | 3,251 | 3,279 | 3,206 | 0 | 3,285 | 3,237 | 3,435 | 0 | 3,598 | 3,677 | 3,827 | 0 | 3,815 | 3,996 | 4,447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12,924 | 0 | 0 | 0 |
| 0 | 0 | 0 | -12,924 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,447 | 3,996 | 3,815 | 0 | 3,827 | 3,677 | 3,598 | 0 | 3,435 | 3,237 | 3,285 | 0 | 3,206 | 3,279 | 3,251 | 0 | 3,153 | 3,008 | 2,952 | 2,980 | 3,477 | 3,334 | 3,269 | 0 | 0 | 0 | 3,196 | 2,817 | 2,950 | 0 | 0 | 2,597 | 2,491 | 2,500 | 2,475 | 2,583 | 2,621 | 2,335 | 2,400 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 21,116 | 10,542 | 9,672 | 8,934 | 7,830 | 7,595 | 6,627 | 6,748 | 7,853 | 7,557 | 6,437 | 6,677 | 6,065 | 6,608 | 6,766 | 10,545 | 10,128 | 10,978 | 16,404 | 15,562 | 16,676 | 20,315 | 20,740 | 20,294 | 17,698 | 18,826 | 19,618 | 17,234 | 17,247 | 12,213 | 14,527 | 13,823 | 12,288 | 12,682 | 15,052 | 12,289 | 16,087 | 15,661 | 27,671 | 22,820 | 22,442 | 25,457 | 27,559 | 28,965 | 31,919 | 34,228 | 36,628 | 30,233 | 29,893 | 36,811 | 36,455 | 31,217 | 33,060 | 40,333 | 40,452 | 37,990 | 36,306 | 41,439 | 50,876 | 41,827 | 43,557 | 49,007 | 58,511 | 42,602 | 41,533 | 54,267 | 61,922 | 50,882 | 50,516 | 67,937 | 57,470 | 54,858 | 51,669 | 53,713 | 53,295 | 51,606 | 52,492 | 57,556 | 73,291 | 68,533 | 65,777 | 80,637 | 80,354 | 76,575 | 78,908 | 94,279 | 91,730 | 82,677 | 80,730 |
| 80,730 | 82,677 | 91,730 | 94,279 | 78,908 | 76,575 | 80,354 | 80,637 | 65,777 | 68,533 | 73,291 | 57,556 | 52,492 | 51,606 | 53,295 | 53,713 | 51,669 | 54,858 | 57,470 | 67,937 | 50,516 | 50,882 | 61,922 | 54,267 | 41,533 | 42,602 | 58,511 | 49,007 | 43,557 | 41,827 | 50,876 | 41,439 | 36,306 | 37,990 | 40,452 | 40,333 | 33,060 | 31,217 | 36,455 | 36,811 | 29,893 | 30,233 | 36,628 | 34,228 | 31,919 | 28,965 | 27,559 | 25,457 | 22,442 | 22,820 | 27,671 | 15,661 | 16,087 | 12,289 | 15,052 | 12,682 | 12,288 | 13,823 | 14,527 | 12,213 | 17,247 | 17,234 | 19,618 | 18,826 | 17,698 | 20,294 | 20,740 | 20,315 | 16,676 | 15,562 | 16,404 | 10,978 | 10,128 | 10,545 | 6,766 | 6,608 | 6,065 | 6,677 | 6,437 | 7,557 | 7,853 | 6,748 | 6,627 | 7,595 | 7,830 | 8,934 | 9,672 | 10,542 | 21,116 |
---|
Other Current Assets | 1,370 | 959 | 269 | 701 | 559 | 880 | 426 | 1,011 | 744 | 714 | 303 | 684 | 529 | 535 | 806 | 4,891 | 4,436 | 4,361 | 1,099 | 1,279 | 1,360 | 1,076 | 8,905 | 9,393 | 1,418 | 1,099 | 5,064 | 8,294 | 8,583 | 5,444 | 2,180 | 2,444 | 781 | 740 | 639 | 943 | 868 | 2,900 | 1,309 | 4,509 | 1,454 | 1,130 | 1,260 | 2,373 | 2,547 | 35,984 | 2,284 | 2,623 | 3,231 | 36,858 | 3,372 | 6,006 | 4,378 | 42,540 | 3,513 | 3,863 | 3,910 | 44,165 | 3,268 | 4,147 | 4,151 | 52,083 | 4,012 | 4,427 | 3,963 | 57,610 | 5,477 | 6,808 | 6,361 | 731 | 7,395 | 8,435 | 8,887 | 806 | 8,586 | 8,724 | 8,874 | 904 | 10,652 | 12,214 | 14,063 | 863 | 14,698 | 17,749 | 18,478 | 3,092 | 17,370 | 17,996 | 17,465 |
| 17,465 | 17,996 | 17,370 | 3,092 | 18,478 | 17,749 | 14,698 | 863 | 14,063 | 12,214 | 10,652 | 904 | 8,874 | 8,724 | 8,586 | 806 | 8,887 | 8,435 | 7,395 | 731 | 6,361 | 6,808 | 5,477 | 57,610 | 3,963 | 4,427 | 4,012 | 52,083 | 4,151 | 4,147 | 3,268 | 44,165 | 3,910 | 3,863 | 3,513 | 42,540 | 4,378 | 6,006 | 3,372 | 36,858 | 3,231 | 2,623 | 2,284 | 35,984 | 2,547 | 2,373 | 1,260 | 1,130 | 1,454 | 4,509 | 1,309 | 2,900 | 868 | 943 | 639 | 740 | 781 | 2,444 | 2,180 | 5,444 | 8,583 | 8,294 | 5,064 | 1,099 | 1,418 | 9,393 | 8,905 | 1,076 | 1,360 | 1,279 | 1,099 | 4,361 | 4,436 | 4,891 | 806 | 535 | 529 | 684 | 303 | 714 | 744 | 1,011 | 426 | 880 | 559 | 701 | 269 | 959 | 1,370 |
---|
> 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 | 34,689 | 0 | 0 | 28,364 | 27,832 | 27,172 | 26,176 | 25,572 | 25,210 | 25,167 | 24,681 | 25,555 | 0 | 71,404 | 70,987 | 66,641 | 74,989 | 74,492 | 73,993 | 74,317 | 73,126 | 72,551 | 80,148 | 80,373 | 78,847 | 79,185 | 82,941 | 83,167 | 82,744 | 81,302 | 80,095 | 78,500 | 78,953 | 79,977 | 88,440 | 85,728 | 88,899 | 87,583 | 85,878 | 88,544 | 88,826 | 97,929 | 102,404 | 101,804 | 133,829 | 130,701 | 128,363 | 125,460 | 129,082 | 127,900 | 128,663 | 130,585 | 167,046 | 167,924 | 181,078 | 178,966 | 185,473 | 184,658 | 185,304 | 179,325 | 178,743 | 177,994 | 173,628 |
| 173,628 | 177,994 | 178,743 | 179,325 | 185,304 | 184,658 | 185,473 | 178,966 | 181,078 | 167,924 | 167,046 | 130,585 | 128,663 | 127,900 | 129,082 | 125,460 | 128,363 | 130,701 | 133,829 | 101,804 | 102,404 | 97,929 | 88,826 | 88,544 | 85,878 | 87,583 | 88,899 | 85,728 | 88,440 | 79,977 | 78,953 | 78,500 | 80,095 | 81,302 | 82,744 | 83,167 | 82,941 | 79,185 | 78,847 | 80,373 | 80,148 | 72,551 | 73,126 | 74,317 | 73,993 | 74,492 | 74,989 | 66,641 | 70,987 | 71,404 | 0 | 25,555 | 24,681 | 25,167 | 25,210 | 25,572 | 26,176 | 27,172 | 27,832 | 28,364 | 0 | 0 | 34,689 | 0 | 0 | 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 | 22,269 | 12,544 | 14,447 | 14,558 | 14,415 | 13,003 | 13,399 | 13,330 | 12,561 | 11,933 | 11,213 | 10,880 | 11,128 | 10,895 | 10,523 | 5,543 | 5,926 | 5,844 | 6,848 | 7,057 | 7,328 | 7,685 | 7,378 | 7,729 | 8,856 | 9,374 | 11,185 | 6,973 | 6,884 | 6,343 | 6,184 | 5,678 | 5,433 | 5,247 | 5,280 | 5,407 | 5,078 | 4,966 | 7,516 | 7,948 | 7,969 | 7,840 | 7,580 | 8,000 | 8,114 | 8,943 | 8,247 | 8,309 | 8,025 | 8,615 | 7,986 | 8,675 | 10,411 | 9,876 | 10,165 | 9,760 | 10,178 | 9,347 | 9,872 | 11,732 | 11,851 | 11,749 | 15,144 | 14,561 | 14,268 | 17,279 | 16,776 | 19,697 | 22,989 | 23,417 | 56,086 | 53,413 | 52,899 | 50,505 | 51,105 | 51,644 | 51,918 | 55,198 | 55,544 | 56,181 | 61,043 | 59,829 | 66,341 | 67,558 | 65,541 | 61,809 | 59,069 | 60,489 | 58,186 |
| 58,186 | 60,489 | 59,069 | 61,809 | 65,541 | 67,558 | 66,341 | 59,829 | 61,043 | 56,181 | 55,544 | 55,198 | 51,918 | 51,644 | 51,105 | 50,505 | 52,899 | 53,413 | 56,086 | 23,417 | 22,989 | 19,697 | 16,776 | 17,279 | 14,268 | 14,561 | 15,144 | 11,749 | 11,851 | 11,732 | 9,872 | 9,347 | 10,178 | 9,760 | 10,165 | 9,876 | 10,411 | 8,675 | 7,986 | 8,615 | 8,025 | 8,309 | 8,247 | 8,943 | 8,114 | 8,000 | 7,580 | 7,840 | 7,969 | 7,948 | 7,516 | 4,966 | 5,078 | 5,407 | 5,280 | 5,247 | 5,433 | 5,678 | 6,184 | 6,343 | 6,884 | 6,973 | 11,185 | 9,374 | 8,856 | 7,729 | 7,378 | 7,685 | 7,328 | 7,057 | 6,848 | 5,844 | 5,926 | 5,543 | 10,523 | 10,895 | 11,128 | 10,880 | 11,213 | 11,933 | 12,561 | 13,330 | 13,399 | 13,003 | 14,415 | 14,558 | 14,447 | 12,544 | 22,269 |
---|
Goodwill | 0 | 0 | 4,431 | 0 | 3,990 | 3,569 | 3,148 | 2,938 | 2,727 | 2,517 | 2,910 | 3,477 | 3,477 | 3,744 | 3,862 | 5,822 | 5,835 | 5,822 | 6,538 | 6,538 | 6,525 | 6,566 | 4,471 | 4,520 | 4,496 | 4,520 | 4,520 | 4,520 | 4,520 | 4,867 | 4,867 | 4,867 | 4,867 | 4,867 | 4,867 | 4,867 | 4,944 | 4,981 | 14,859 | 14,859 | 14,881 | 14,695 | 16,626 | 16,626 | 16,523 | 16,601 | 16,601 | 16,601 | 18,643 | 19,184 | 19,184 | 19,184 | 19,567 | 19,990 | 19,784 | 19,623 | 19,623 | 19,608 | 20,196 | 20,082 | 22,436 | 24,531 | 24,531 | 23,642 | 23,642 | 23,642 | 23,642 | 28,997 | 30,804 | 30,724 | 30,725 | 30,785 | 30,766 | 30,738 | 30,736 | 30,679 | 30,698 | 30,730 | 49,082 | 57,322 | 63,691 | 65,992 | 66,394 | 66,294 | 67,538 | 66,784 | 68,604 | 68,190 | 68,345 |
| 68,345 | 68,190 | 68,604 | 66,784 | 67,538 | 66,294 | 66,394 | 65,992 | 63,691 | 57,322 | 49,082 | 30,730 | 30,698 | 30,679 | 30,736 | 30,738 | 30,766 | 30,785 | 30,725 | 30,724 | 30,804 | 28,997 | 23,642 | 23,642 | 23,642 | 23,642 | 24,531 | 24,531 | 22,436 | 20,082 | 20,196 | 19,608 | 19,623 | 19,623 | 19,784 | 19,990 | 19,567 | 19,184 | 19,184 | 19,184 | 18,643 | 16,601 | 16,601 | 16,601 | 16,523 | 16,626 | 16,626 | 14,695 | 14,881 | 14,859 | 14,859 | 4,981 | 4,944 | 4,867 | 4,867 | 4,867 | 4,867 | 4,867 | 4,867 | 4,867 | 4,520 | 4,520 | 4,520 | 4,520 | 4,496 | 4,520 | 4,471 | 6,566 | 6,525 | 6,538 | 6,538 | 5,822 | 5,835 | 5,822 | 3,862 | 3,744 | 3,477 | 3,477 | 2,910 | 2,517 | 2,727 | 2,938 | 3,148 | 3,569 | 3,990 | 0 | 4,431 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,590 | 373 | 5,889 | 0 | 6,808 | 450 | 6,864 | 0 | 7,061 | 474 | 7,303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,303 | 474 | 7,061 | 0 | 6,864 | 450 | 6,808 | 0 | 5,889 | 373 | 5,590 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 10,212 | 5,767 | 5,152 | 4,619 | 4,435 | 3,882 | 3,353 | 3,105 | 2,870 | 2,634 | 3,354 | 3,899 | 3,867 | 4,103 | 5,659 | 18,493 | 18,260 | 18,020 | 18,722 | 18,580 | 18,491 | 18,440 | 15,177 | 15,001 | 14,730 | 14,532 | 9,762 | 14,039 | 13,809 | 10,068 | 9,780 | 9,754 | 9,479 | 8,909 | 8,654 | 8,440 | 8,309 | 8,125 | 55,761 | 40,500 | 39,922 | 54,012 | 45,535 | 44,734 | 44,015 | 43,473 | 42,889 | 42,210 | 48,017 | 47,126 | 46,407 | 45,421 | 46,722 | 45,694 | 44,783 | 43,504 | 42,440 | 41,508 | 40,782 | 40,118 | 45,893 | 41,618 | 40,594 | 40,706 | 39,595 | 38,605 | 37,624 | 37,963 | 37,389 | 36,786 | 35,783 | 34,729 | 33,727 | 32,945 | 32,497 | 31,523 | 30,740 | 29,856 | 47,523 | 39,752 | 41,558 | 39,140 | 37,694 | 35,906 | 34,597 | 32,836 | 31,604 | 29,868 | 28,456 |
| 28,456 | 29,868 | 31,604 | 32,836 | 34,597 | 35,906 | 37,694 | 39,140 | 41,558 | 39,752 | 47,523 | 29,856 | 30,740 | 31,523 | 32,497 | 32,945 | 33,727 | 34,729 | 35,783 | 36,786 | 37,389 | 37,963 | 37,624 | 38,605 | 39,595 | 40,706 | 40,594 | 41,618 | 45,893 | 40,118 | 40,782 | 41,508 | 42,440 | 43,504 | 44,783 | 45,694 | 46,722 | 45,421 | 46,407 | 47,126 | 48,017 | 42,210 | 42,889 | 43,473 | 44,015 | 44,734 | 45,535 | 54,012 | 39,922 | 40,500 | 55,761 | 8,125 | 8,309 | 8,440 | 8,654 | 8,909 | 9,479 | 9,754 | 9,780 | 10,068 | 13,809 | 14,039 | 9,762 | 14,532 | 14,730 | 15,001 | 15,177 | 18,440 | 18,491 | 18,580 | 18,722 | 18,020 | 18,260 | 18,493 | 5,659 | 4,103 | 3,867 | 3,899 | 3,354 | 2,634 | 2,870 | 3,105 | 3,353 | 3,882 | 4,435 | 4,619 | 5,152 | 5,767 | 10,212 |
---|
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 | 6,448 | 0 | 0 | 3,935 | 2,400 | 2,335 | 3,356 | 2,583 | 2,475 | 2,500 | 2,491 | 2,597 | 0 | 4,171 | 2,950 | 2,824 | 3,203 | 7 | 7 | 64 | 3,334 | 3,399 | 3,542 | 2,980 | 2,952 | 3,008 | 3,157 | 6,448 | 4,696 | 5,198 | 4,823 | 6,842 | 4,568 | 4,566 | 4,642 | 7,149 | 4,742 | 4,621 | 4,631 | 7,605 | 6,057 | 6,358 | 6,654 | 254 | 4,166 | 4,797 | 4,308 | 372 | 6,493 | 6,115 | 7,491 | 271 | 14,503 | 14,210 | 7,906 | 7,120 | 7,860 | 7,473 | 9,851 | 564 | 9,993 | 9,444 | 9,049 |
| 9,049 | 9,444 | 9,993 | 564 | 9,851 | 7,473 | 7,860 | 7,120 | 7,906 | 14,210 | 14,503 | 271 | 7,491 | 6,115 | 6,493 | 372 | 4,308 | 4,797 | 4,166 | 254 | 6,654 | 6,358 | 6,057 | 7,605 | 4,631 | 4,621 | 4,742 | 7,149 | 4,642 | 4,566 | 4,568 | 6,842 | 4,823 | 5,198 | 4,696 | 6,448 | 3,157 | 3,008 | 2,952 | 2,980 | 3,542 | 3,399 | 3,334 | 64 | 7 | 7 | 3,203 | 2,824 | 2,950 | 4,171 | 0 | 2,597 | 2,491 | 2,500 | 2,475 | 2,583 | 3,356 | 2,335 | 2,400 | 3,935 | 0 | 0 | 6,448 | 0 | 0 | 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 | 36,264 | 12,132 | 13,358 | 14,031 | 16,176 | 13,744 | 14,336 | 14,195 | 12,904 | 12,719 | 15,432 | 13,610 | 13,009 | 13,235 | 14,836 | 38,058 | 37,076 | 37,954 | 39,472 | 37,813 | 36,302 | 39,213 | 42,900 | 40,820 | 32,229 | 31,775 | 35,115 | 35,250 | 31,890 | 31,811 | 28,599 | 26,563 | 26,298 | 26,887 | 25,972 | 22,712 | 24,341 | 26,996 | 91,627 | 81,395 | 72,225 | 74,600 | 76,139 | 73,027 | 88,526 | 92,657 | 94,942 | 89,812 | 95,460 | 102,150 | 101,599 | 99,371 | 103,369 | 114,172 | 104,453 | 99,428 | 91,908 | 95,397 | 92,178 | 85,831 | 95,217 | 99,216 | 110,782 | 97,136 | 101,083 | 106,156 | 110,142 | 101,330 | 106,873 | 117,211 | 163,888 | 157,108 | 158,040 | 161,920 | 170,071 | 164,356 | 168,858 | 173,519 | 212,035 | 203,409 | 235,758 | 241,918 | 242,082 | 232,900 | 230,244 | 241,607 | 236,870 | 219,170 | 211,741 |
| 211,741 | 219,170 | 236,870 | 241,607 | 230,244 | 232,900 | 242,082 | 241,918 | 235,758 | 203,409 | 212,035 | 173,519 | 168,858 | 164,356 | 170,071 | 161,920 | 158,040 | 157,108 | 163,888 | 117,211 | 106,873 | 101,330 | 110,142 | 106,156 | 101,083 | 97,136 | 110,782 | 99,216 | 95,217 | 85,831 | 92,178 | 95,397 | 91,908 | 99,428 | 104,453 | 114,172 | 103,369 | 99,371 | 101,599 | 102,150 | 95,460 | 89,812 | 94,942 | 92,657 | 88,526 | 73,027 | 76,139 | 74,600 | 72,225 | 81,395 | 91,627 | 26,996 | 24,341 | 22,712 | 25,972 | 26,887 | 26,298 | 26,563 | 28,599 | 31,811 | 31,890 | 35,250 | 35,115 | 31,775 | 32,229 | 40,820 | 42,900 | 39,213 | 36,302 | 37,813 | 39,472 | 37,954 | 37,076 | 38,058 | 14,836 | 13,235 | 13,009 | 13,610 | 15,432 | 12,719 | 12,904 | 14,195 | 14,336 | 13,744 | 16,176 | 14,031 | 13,358 | 12,132 | 36,264 |
---|
> Total Current Liabilities | 30,857 | 10,278 | 11,577 | 11,149 | 12,728 | 10,838 | 11,111 | 11,043 | 10,085 | 10,266 | 11,996 | 10,457 | 9,308 | 9,801 | 10,501 | 17,378 | 16,901 | 17,829 | 19,448 | 17,690 | 18,660 | 22,484 | 36,480 | 33,758 | 18,538 | 18,505 | 20,427 | 22,468 | 19,364 | 18,958 | 16,745 | 15,074 | 15,313 | 16,154 | 16,958 | 13,944 | 17,738 | 20,405 | 47,893 | 37,488 | 31,192 | 36,248 | 37,249 | 33,373 | 34,375 | 37,724 | 39,136 | 33,856 | 35,712 | 42,535 | 42,269 | 38,566 | 44,280 | 62,978 | 53,974 | 58,108 | 50,804 | 55,376 | 52,042 | 44,383 | 51,725 | 59,164 | 67,678 | 54,430 | 54,186 | 60,981 | 64,923 | 54,591 | 68,328 | 78,339 | 77,270 | 71,979 | 63,536 | 68,986 | 76,329 | 69,336 | 86,064 | 89,570 | 107,423 | 95,739 | 85,179 | 89,292 | 112,166 | 102,654 | 105,023 | 118,533 | 116,006 | 96,817 | 90,884 |
| 90,884 | 96,817 | 116,006 | 118,533 | 105,023 | 102,654 | 112,166 | 89,292 | 85,179 | 95,739 | 107,423 | 89,570 | 86,064 | 69,336 | 76,329 | 68,986 | 63,536 | 71,979 | 77,270 | 78,339 | 68,328 | 54,591 | 64,923 | 60,981 | 54,186 | 54,430 | 67,678 | 59,164 | 51,725 | 44,383 | 52,042 | 55,376 | 50,804 | 58,108 | 53,974 | 62,978 | 44,280 | 38,566 | 42,269 | 42,535 | 35,712 | 33,856 | 39,136 | 37,724 | 34,375 | 33,373 | 37,249 | 36,248 | 31,192 | 37,488 | 47,893 | 20,405 | 17,738 | 13,944 | 16,958 | 16,154 | 15,313 | 15,074 | 16,745 | 18,958 | 19,364 | 22,468 | 20,427 | 18,505 | 18,538 | 33,758 | 36,480 | 22,484 | 18,660 | 17,690 | 19,448 | 17,829 | 16,901 | 17,378 | 10,501 | 9,801 | 9,308 | 10,457 | 11,996 | 10,266 | 10,085 | 11,043 | 11,111 | 10,838 | 12,728 | 11,149 | 11,577 | 10,278 | 30,857 |
---|
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 | 2,400 | 2,335 | 2,621 | 2,583 | 2,475 | 2,500 | 2,491 | 2,597 | 0 | 0 | 2,950 | 2,817 | 6,917 | 7,010 | 1,010 | 1,076 | 1,319 | 1,402 | 1,404 | 1,387 | 1,379 | 1,328 | 3,970 | 16,008 | 3,903 | 3,818 | 1,559 | 1,040 | 994 | 1,273 | 6,446 | 6,476 | 7,279 | 6,921 | 1,951 | 1,967 | 2,109 | 2,374 | 11,024 | 11,061 | 19,044 | 18,786 | 10,410 | 10,433 | 11,453 | 11,230 | 22,058 | 23,058 | 23,740 | 23,047 | 13,181 | 13,102 | 13,641 | 13,444 | 17,654 | 17,350 | 17,199 | 18,269 | 14,327 |
| 14,327 | 18,269 | 17,199 | 17,350 | 17,654 | 13,444 | 13,641 | 13,102 | 13,181 | 23,047 | 23,740 | 23,058 | 22,058 | 11,230 | 11,453 | 10,433 | 10,410 | 18,786 | 19,044 | 11,061 | 11,024 | 2,374 | 2,109 | 1,967 | 1,951 | 6,921 | 7,279 | 6,476 | 6,446 | 1,273 | 994 | 1,040 | 1,559 | 3,818 | 3,903 | 16,008 | 3,970 | 1,328 | 1,379 | 1,387 | 1,404 | 1,402 | 1,319 | 1,076 | 1,010 | 7,010 | 6,917 | 2,817 | 2,950 | 0 | 0 | 2,597 | 2,491 | 2,500 | 2,475 | 2,583 | 2,621 | 2,335 | 2,400 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 22,506 | 23,876 | 27,384 | 5,052 | 7,279 | 5,045 | 1,951 | 0 | 2,109 | 147 | 11,024 | 8,499 | 8,504 | 8,506 | 7 | 7 | 7 | 7 | 10,978 | 10,983 | 10,991 | 11,032 | 36 | 58 | 60 | 37 | 4,060 | 4,034 | 0 | 0 | 17 |
| 17 | 0 | 0 | 4,034 | 4,060 | 37 | 60 | 58 | 36 | 11,032 | 10,991 | 10,983 | 10,978 | 7 | 7 | 7 | 7 | 8,506 | 8,504 | 8,499 | 11,024 | 147 | 2,109 | 0 | 1,951 | 5,045 | 7,279 | 5,052 | 27,384 | 23,876 | 22,506 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 7,094 | 2,603 | 3,658 | 2,255 | 2,051 | 1,728 | 2,266 | 2,280 | 1,962 | 2,034 | 1,492 | 1,642 | 1,126 | 1,011 | 1,675 | 4,206 | 3,654 | 4,121 | 5,320 | 4,622 | 4,624 | 5,342 | 10,493 | 9,489 | 7,695 | 6,882 | 7,947 | 8,255 | 4,787 | 7,820 | 7,155 | 5,708 | 5,232 | 5,305 | 5,890 | 3,613 | 5,444 | 5,243 | 15,110 | 6,579 | 7,087 | 10,936 | 9,998 | 6,364 | 8,563 | 11,735 | 13,561 | 7,432 | 6,996 | 9,276 | 10,900 | 7,620 | 10,291 | 10,948 | 15,151 | 12,909 | 10,319 | 12,318 | 21,175 | 12,901 | 12,938 | 14,907 | 25,308 | 10,567 | 12,910 | 15,532 | 21,317 | 14,047 | 14,579 | 24,421 | 20,934 | 17,194 | 16,061 | 16,784 | 21,634 | 16,468 | 21,148 | 18,951 | 30,232 | 21,985 | 21,425 | 20,369 | 36,346 | 26,237 | 23,900 | 30,369 | 30,751 | 23,838 | 25,940 |
| 25,940 | 23,838 | 30,751 | 30,369 | 23,900 | 26,237 | 36,346 | 20,369 | 21,425 | 21,985 | 30,232 | 18,951 | 21,148 | 16,468 | 21,634 | 16,784 | 16,061 | 17,194 | 20,934 | 24,421 | 14,579 | 14,047 | 21,317 | 15,532 | 12,910 | 10,567 | 25,308 | 14,907 | 12,938 | 12,901 | 21,175 | 12,318 | 10,319 | 12,909 | 15,151 | 10,948 | 10,291 | 7,620 | 10,900 | 9,276 | 6,996 | 7,432 | 13,561 | 11,735 | 8,563 | 6,364 | 9,998 | 10,936 | 7,087 | 6,579 | 15,110 | 5,243 | 5,444 | 3,613 | 5,890 | 5,305 | 5,232 | 5,708 | 7,155 | 7,820 | 4,787 | 8,255 | 7,947 | 6,882 | 7,695 | 9,489 | 10,493 | 5,342 | 4,624 | 4,622 | 5,320 | 4,121 | 3,654 | 4,206 | 1,675 | 1,011 | 1,126 | 1,642 | 1,492 | 2,034 | 1,962 | 2,280 | 2,266 | 1,728 | 2,051 | 2,255 | 3,658 | 2,603 | 7,094 |
---|
Other Current Liabilities | 17,524 | 7,243 | 5,673 | 7,653 | 7,629 | 7,681 | 7,421 | 7,355 | 6,812 | 6,888 | 9,248 | 7,560 | 6,841 | 7,479 | 7,107 | 9,068 | 9,355 | 10,068 | 10,793 | 9,846 | 10,927 | 13,532 | 14,023 | 11,118 | 9,891 | 10,225 | 12,480 | 12,686 | 12,000 | 11,138 | 9,590 | 9,366 | 10,081 | 10,849 | 11,068 | 10,331 | 12,294 | 15,162 | 28,667 | 30,909 | 24,105 | 25,312 | 18,679 | 18,532 | 23,020 | 22,273 | 20,865 | 21,464 | 23,566 | 27,278 | 24,330 | 24,761 | 25,203 | 29,107 | 27,241 | 34,407 | 36,095 | 39,914 | 27,692 | 28,234 | 30,477 | 35,639 | 32,298 | 32,475 | 34,547 | 37,825 | 35,516 | 34,909 | 39,221 | 1,513 | 11,017 | 7,272 | 6,672 | 1,517 | 16,510 | 9,179 | 7,975 | 3,191 | 53,451 | 50,707 | 37,678 | 41,083 | 49,246 | 48,719 | 14,213 | 7,468 | 55,198 | 41,229 | 39,355 |
| 39,355 | 41,229 | 55,198 | 7,468 | 14,213 | 48,719 | 49,246 | 41,083 | 37,678 | 50,707 | 53,451 | 3,191 | 7,975 | 9,179 | 16,510 | 1,517 | 6,672 | 7,272 | 11,017 | 1,513 | 39,221 | 34,909 | 35,516 | 37,825 | 34,547 | 32,475 | 32,298 | 35,639 | 30,477 | 28,234 | 27,692 | 39,914 | 36,095 | 34,407 | 27,241 | 29,107 | 25,203 | 24,761 | 24,330 | 27,278 | 23,566 | 21,464 | 20,865 | 22,273 | 23,020 | 18,532 | 18,679 | 25,312 | 24,105 | 30,909 | 28,667 | 15,162 | 12,294 | 10,331 | 11,068 | 10,849 | 10,081 | 9,366 | 9,590 | 11,138 | 12,000 | 12,686 | 12,480 | 10,225 | 9,891 | 11,118 | 14,023 | 13,532 | 10,927 | 9,846 | 10,793 | 10,068 | 9,355 | 9,068 | 7,107 | 7,479 | 6,841 | 7,560 | 9,248 | 6,888 | 6,812 | 7,355 | 7,421 | 7,681 | 7,629 | 7,653 | 5,673 | 7,243 | 17,524 |
---|
> 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 | 14,688 | 0 | 0 | 12,853 | 11,854 | 11,489 | 10,985 | 10,733 | 9,014 | 8,768 | 6,603 | 6,591 | 0 | 43,907 | 41,033 | 38,352 | 38,890 | 39,654 | 54,151 | 54,933 | 55,806 | 55,956 | 59,748 | 59,615 | 59,330 | 60,805 | 59,089 | 51,194 | 50,479 | 41,320 | 41,104 | 40,021 | 40,136 | 41,448 | 43,492 | 40,052 | 43,104 | 42,706 | 46,897 | 45,175 | 45,219 | 46,739 | 38,545 | 38,872 | 86,618 | 85,129 | 94,504 | 92,934 | 93,742 | 95,020 | 82,794 | 83,949 | 104,612 | 107,670 | 150,579 | 152,626 | 129,916 | 130,246 | 125,221 | 123,074 | 120,864 | 122,353 | 120,857 |
| 120,857 | 122,353 | 120,864 | 123,074 | 125,221 | 130,246 | 129,916 | 152,626 | 150,579 | 107,670 | 104,612 | 83,949 | 82,794 | 95,020 | 93,742 | 92,934 | 94,504 | 85,129 | 86,618 | 38,872 | 38,545 | 46,739 | 45,219 | 45,175 | 46,897 | 42,706 | 43,104 | 40,052 | 43,492 | 41,448 | 40,136 | 40,021 | 41,104 | 41,320 | 50,479 | 51,194 | 59,089 | 60,805 | 59,330 | 59,615 | 59,748 | 55,956 | 55,806 | 54,933 | 54,151 | 39,654 | 38,890 | 38,352 | 41,033 | 43,907 | 0 | 6,591 | 6,603 | 8,768 | 9,014 | 10,733 | 10,985 | 11,489 | 11,854 | 12,853 | 0 | 0 | 14,688 | 0 | 0 | 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 Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74,147 | 75,422 | 62,871 | 65,772 | 64,643 | 64,367 | 108,148 | 107,728 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 107,728 | 108,148 | 64,367 | 64,643 | 65,772 | 62,871 | 75,422 | 74,147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 87 | 0 | 138 | 0 | 214 | 401 | 281 | 156 | 1,219 | 1,235 | 1,346 | 1,293 | 2,362 | 2,241 | 2,256 | 2,142 | 2,686 | 2,535 | 1,255 | 1,217 | 1,016 | 962 | 884 | 744 | 739 | 686 | 588 | 692 | 701 | 675 | 524 | 546 | 534 | 576 | 598 | 696 | 1,563 | 1,569 | 1,587 | 1,815 | 2,882 | 2,755 | 5,033 | 5,236 | 5,345 | 5,207 | 7,176 | 7,151 | 7,014 | 8,818 | 9,345 | 14,859 | 14,715 | 5,761 | 5,403 | 5,016 | 5,115 | 5,214 | 6,925 | 4,855 | 4,875 | 4,759 | 4,659 | 3,316 | 18,299 | 19,509 | 19,249 | 19,929 | 20,119 | 20,274 | 19,350 | 19,336 | 19,595 | 19,598 | 19,923 | 18,177 | 39,969 | 43,303 | 42,431 | 44,898 | 19,186 | 0 | 19,567 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 19,567 | 0 | 19,186 | 44,898 | 42,431 | 43,303 | 39,969 | 18,177 | 19,923 | 19,598 | 19,595 | 19,336 | 19,350 | 20,274 | 20,119 | 19,929 | 19,249 | 19,509 | 18,299 | 3,316 | 4,659 | 4,759 | 4,875 | 4,855 | 6,925 | 5,214 | 5,115 | 5,016 | 5,403 | 5,761 | 14,715 | 14,859 | 9,345 | 8,818 | 7,014 | 7,151 | 7,176 | 5,207 | 5,345 | 5,236 | 5,033 | 2,755 | 2,882 | 1,815 | 1,587 | 1,569 | 1,563 | 696 | 598 | 576 | 534 | 546 | 524 | 675 | 701 | 692 | 588 | 686 | 739 | 744 | 884 | 962 | 1,016 | 1,217 | 1,255 | 2,535 | 2,686 | 2,142 | 2,256 | 2,241 | 2,362 | 1,293 | 1,346 | 1,235 | 1,219 | 156 | 281 | 401 | 214 | 0 | 138 | 0 | 87 | 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 | 1,012 | 0 | 0 | 0 | 1,039 | 0 | 0 | 0 | 1,769 | 0 | 0 | 0 | 2,367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,367 | 0 | 0 | 0 | 1,769 | 0 | 0 | 0 | 1,039 | 0 | 0 | 0 | 1,012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 45,650 | 24,148 | 25,448 | 25,937 | 26,159 | 27,120 | 26,437 | 26,327 | 24,957 | 25,111 | 23,408 | 23,718 | 23,860 | 24,067 | 24,780 | 25,345 | 24,888 | 24,851 | 24,409 | 25,302 | 25,098 | 24,848 | 25,329 | 26,088 | 28,409 | 28,417 | 27,384 | 27,434 | 27,838 | 30,438 | 31,077 | 31,485 | 31,194 | 31,269 | 32,452 | 31,628 | 32,522 | 36,711 | 38,390 | 38,149 | 38,591 | 39,189 | 40,863 | 40,685 | 41,673 | 43,429 | 45,795 | 44,905 | 45,837 | 47,388 | 50,312 | 49,415 | 51,911 | 53,716 | 57,384 | 55,482 | 58,301 | 60,277 | 64,607 | 62,150 | 65,807 | 69,363 | 73,860 | 70,662 | 72,417 | 77,208 | 82,633 | 82,575 | 82,598 | 82,575 | 85,604 | 82,447 | 85,720 | 88,743 | 86,443 | 83,547 | 86,998 | 91,219 | 96,705 | 92,509 | 96,443 | 97,696 | 103,798 | 99,708 | 98,275 | 99,743 | 108,188 | 102,152 | 102,747 |
| 102,747 | 102,152 | 108,188 | 99,743 | 98,275 | 99,708 | 103,798 | 97,696 | 96,443 | 92,509 | 96,705 | 91,219 | 86,998 | 83,547 | 86,443 | 88,743 | 85,720 | 82,447 | 85,604 | 82,575 | 82,598 | 82,575 | 82,633 | 77,208 | 72,417 | 70,662 | 73,860 | 69,363 | 65,807 | 62,150 | 64,607 | 60,277 | 58,301 | 55,482 | 57,384 | 53,716 | 51,911 | 49,415 | 50,312 | 47,388 | 45,837 | 44,905 | 45,795 | 43,429 | 41,673 | 40,685 | 40,863 | 39,189 | 38,591 | 38,149 | 38,390 | 36,711 | 32,522 | 31,628 | 32,452 | 31,269 | 31,194 | 31,485 | 31,077 | 30,438 | 27,838 | 27,434 | 27,384 | 28,417 | 28,409 | 26,088 | 25,329 | 24,848 | 25,098 | 25,302 | 24,409 | 24,851 | 24,888 | 25,345 | 24,780 | 24,067 | 23,860 | 23,718 | 23,408 | 25,111 | 24,957 | 26,327 | 26,437 | 27,120 | 26,159 | 25,937 | 25,448 | 24,148 | 45,650 |
---|
Common Stock | 27,000 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 14,580 | 14,580 | 14,580 | 14,580 | 14,580 | 14,580 | 14,580 | 14,580 | 14,580 | 14,580 | 14,580 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 |
| 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,946 | 14,580 | 14,580 | 14,580 | 14,580 | 14,580 | 14,580 | 14,580 | 14,580 | 14,580 | 14,580 | 14,580 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 16,200 | 27,000 |
---|
Retained Earnings Total 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12,682 | 0 | 0 | 0 | -13,290 | 0 | 0 | 0 | -15,768 | 0 | 0 | 0 | -17,828 | 0 | 0 | 0 | -19,835 | 0 | 0 | 0 | -24,587 | 0 | 0 | 0 | -28,747 | 0 | 0 | 0 | -43,551 | 0 | 0 | 0 | 0 | 0 | 0 | 81,497 | 664 | 89,254 | 85,369 | 84,254 | 1,509 | 95,522 | 3,396 | 91,462 |
| 91,462 | 3,396 | 95,522 | 1,509 | 84,254 | 85,369 | 89,254 | 664 | 81,497 | 0 | 0 | 0 | 0 | 0 | 0 | -43,551 | 0 | 0 | 0 | -28,747 | 0 | 0 | 0 | -24,587 | 0 | 0 | 0 | -19,835 | 0 | 0 | 0 | -17,828 | 0 | 0 | 0 | -15,768 | 0 | 0 | 0 | -13,290 | 0 | 0 | 0 | -12,682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
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 | 11,228 | 0 | 11,228 | 0 | 11,228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,228 | 0 | 11,228 | 0 | 11,228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2,354 | -2,354 | -1,749 | -1,112 | -1,095 | -1,023 | -1,023 | -1,023 | -1,023 | -1,023 | -1,023 | -1,023 | -1,023 | -1,023 | -1,023 | -1,023 | -1,023 | -1,023 | -1,023 | -1,023 | -1,023 | -1,023 | -1,023 | -1,023 | -1,023 | -1,024 | -994 | -994 | -933 | -550 | -550 | 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 | 11,529 | 0 | 0 | 6,278 | 6,220 | 6,264 | 5,699 | 5,175 | 5,214 | 9,185 | 9,247 | 9,289 | 0 | 9,278 | 9,159 | 9,049 | 9,046 | 9,051 | 9,250 | 21,934 | 11,629 | 11,624 | 11,630 | 24,938 | 11,656 | 11,875 | 11,866 | 27,602 | 11,856 | 11,853 | 11,857 | 29,660 | 11,778 | 11,759 | 11,765 | 31,613 | 11,723 | 11,686 | 11,637 | 36,080 | 11,583 | 11,557 | 11,537 | 41,078 | 70,658 | 12,266 | 70,774 | 55,625 | 71,497 | 68,601 | 72,052 | 12,005 | 81,759 | 11,943 | 81,497 | 11,228 | -402 | -73,771 | -925 | 9,854 | -2,280 | 7,726 | -3,661 |
| -3,661 | 7,726 | -2,280 | 9,854 | -925 | -73,771 | -402 | 11,228 | 81,497 | 11,943 | 81,759 | 12,005 | 72,052 | 68,601 | 71,497 | 55,625 | 70,774 | 12,266 | 70,658 | 41,078 | 11,537 | 11,557 | 11,583 | 36,080 | 11,637 | 11,686 | 11,723 | 31,613 | 11,765 | 11,759 | 11,778 | 29,660 | 11,857 | 11,853 | 11,856 | 27,602 | 11,866 | 11,875 | 11,656 | 24,938 | 11,630 | 11,624 | 11,629 | 21,934 | 9,250 | 9,051 | 9,046 | 9,049 | 9,159 | 9,278 | 0 | 9,289 | 9,247 | 9,185 | 5,214 | 5,175 | 5,699 | 6,264 | 6,220 | 6,278 | 0 | 0 | 11,529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|