> Total Assets | 290,164 | 290,164 | 338,303 | 338,303 | 330,686 | 330,686 | 336,162 | 336,162 | 491,485 | 491,485 | 500,838 | 500,838 | 639,591 | 639,591 | 784,979 | 836,583 | 836,583 | 945,158 | 945,158 | 980,941 | 980,941 | 1,089,066 | 1,089,066 | 1,164,359 | 1,164,359 | 1,298,100 | 1,298,100 | 1,333,367 | 1,333,367 | 1,342,316 | 1,342,316 | 1,175,502 | 1,175,502 | 1,082,129 | 1,082,129 | 1,119,788 | 1,119,788 | 1,072,727 | 1,072,727 | 1,129,102 | 1,129,102 | 1,164,926 | 1,164,926 | 1,203,784 | 1,203,784 | 1,167,470 | 1,167,470 | 1,100,120 | 1,052,429 | 1,052,429 | 1,100,069 | 1,100,069 | 1,131,086 | 1,131,086 | 1,214,091 | 1,214,091 | 1,302,472 | 1,302,472 | 1,383,119 | 1,383,119 | 1,491,484 | 1,491,484 | 1,545,655 | 1,545,655 | 1,511,486 | 1,511,486 | 1,455,297 | 1,455,297 | 1,339,955 | 1,339,955 | 1,286,576 | 1,286,576 | 1,312,437 | 1,312,437 | 0 | 1,435,542 | 0 | 1,411,635 | 0 | 1,585,564 | 0 | 1,709,371 | 0 | 2,054,891 | 0 | 2,146,013 | 2,379,215 |
| 2,379,215 | 2,146,013 | 0 | 2,054,891 | 0 | 1,709,371 | 0 | 1,585,564 | 0 | 1,411,635 | 0 | 1,435,542 | 0 | 1,312,437 | 1,312,437 | 1,286,576 | 1,286,576 | 1,339,955 | 1,339,955 | 1,455,297 | 1,455,297 | 1,511,486 | 1,511,486 | 1,545,655 | 1,545,655 | 1,491,484 | 1,491,484 | 1,383,119 | 1,383,119 | 1,302,472 | 1,302,472 | 1,214,091 | 1,214,091 | 1,131,086 | 1,131,086 | 1,100,069 | 1,100,069 | 1,052,429 | 1,052,429 | 1,100,120 | 1,167,470 | 1,167,470 | 1,203,784 | 1,203,784 | 1,164,926 | 1,164,926 | 1,129,102 | 1,129,102 | 1,072,727 | 1,072,727 | 1,119,788 | 1,119,788 | 1,082,129 | 1,082,129 | 1,175,502 | 1,175,502 | 1,342,316 | 1,342,316 | 1,333,367 | 1,333,367 | 1,298,100 | 1,298,100 | 1,164,359 | 1,164,359 | 1,089,066 | 1,089,066 | 980,941 | 980,941 | 945,158 | 945,158 | 836,583 | 836,583 | 784,979 | 639,591 | 639,591 | 500,838 | 500,838 | 491,485 | 491,485 | 336,162 | 336,162 | 330,686 | 330,686 | 338,303 | 338,303 | 290,164 | 290,164 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 98,923 | 0 | 0 | 0 | 118,238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 189,109 | 0 | 0 | 0 | 176,520 | 0 | 0 | 0 | 175,636 | 0 | 0 | 0 | 183,870 | 0 | 0 | 0 | 153,629 | 0 | 0 | 0 | 206,505 | 0 | 0 | 0 | 238,334 | 0 | 0 | 0 | 234,381 | 226,667 | 0 | 0 | 0 | 256,093 | 0 | 0 | 0 | 280,586 | 0 | 0 | 0 | 309,901 | 399,910 | 399,910 | 356,527 | 356,527 | 376,048 | 376,048 | 326,601 | 326,601 | 268,735 | 268,735 | 232,015 | 232,015 | 253,692 | 253,692 | 244,493 | 244,493 | 253,312 | 253,312 | 249,434 | 249,434 | 370,865 | 370,865 | 385,208 | 385,208 | 488,305 | 488,305 | 402,591 |
| 402,591 | 488,305 | 488,305 | 385,208 | 385,208 | 370,865 | 370,865 | 249,434 | 249,434 | 253,312 | 253,312 | 244,493 | 244,493 | 253,692 | 253,692 | 232,015 | 232,015 | 268,735 | 268,735 | 326,601 | 326,601 | 376,048 | 376,048 | 356,527 | 356,527 | 399,910 | 399,910 | 309,901 | 0 | 0 | 0 | 280,586 | 0 | 0 | 0 | 256,093 | 0 | 0 | 0 | 226,667 | 234,381 | 0 | 0 | 0 | 238,334 | 0 | 0 | 0 | 206,505 | 0 | 0 | 0 | 153,629 | 0 | 0 | 0 | 183,870 | 0 | 0 | 0 | 175,636 | 0 | 0 | 0 | 176,520 | 0 | 0 | 0 | 189,109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118,238 | 0 | 0 | 0 | 98,923 | 0 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 18,038 | 0 | 0 | 0 | 3,418 | 0 | 0 | 0 | 16,958 | 0 | 0 | 0 | 0 | 13,640 | 0 | 0 | 0 | 10,825 | 0 | 0 | 0 | 8,487 | 0 | 0 | 0 | 20,047 | 0 | 0 | 0 | 9,579 | 0 | 0 | 0 | 17,045 | 0 | 0 | 0 | 23,369 | 0 | 0 | 0 | 22,362 | 11,248 | 0 | 0 | 0 | 69,194 | 0 | 0 | 0 | 12,285 | 0 | 0 | 0 | 14,659 | 11,335 | 11,335 | 42,533 | 42,533 | 5,389 | 5,389 | 11,218 | 11,218 | 6,007 | 6,007 | 7,565 | 7,565 | 8,989 | 8,989 | 0 | 18,125 | 0 | 14,165 | 0 | 8,875 | 0 | 13,312 | 0 | 9,269 | 0 | 8,730 | 4,019 |
| 4,019 | 8,730 | 0 | 9,269 | 0 | 13,312 | 0 | 8,875 | 0 | 14,165 | 0 | 18,125 | 0 | 8,989 | 8,989 | 7,565 | 7,565 | 6,007 | 6,007 | 11,218 | 11,218 | 5,389 | 5,389 | 42,533 | 42,533 | 11,335 | 11,335 | 14,659 | 0 | 0 | 0 | 12,285 | 0 | 0 | 0 | 69,194 | 0 | 0 | 0 | 11,248 | 22,362 | 0 | 0 | 0 | 23,369 | 0 | 0 | 0 | 17,045 | 0 | 0 | 0 | 9,579 | 0 | 0 | 0 | 20,047 | 0 | 0 | 0 | 8,487 | 0 | 0 | 0 | 10,825 | 0 | 0 | 0 | 13,640 | 0 | 0 | 0 | 0 | 16,958 | 0 | 0 | 0 | 3,418 | 0 | 0 | 0 | 18,038 | 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 | 1,603 | 0 | 0 | 0 | 2,017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 720 | 544 | 0 | 0 | 0 | 929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 569 | 0 | 0 | 0 | 73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73 | 0 | 0 | 0 | 569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 929 | 0 | 0 | 0 | 544 | 720 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,017 | 0 | 0 | 0 | 1,603 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 7,684 | 7,684 | 969 | 969 | 3,632 | 3,632 | 3,561 | 3,561 | 10,904 | 7,460 | 12,850 | 12,850 | 9,158 | 9,158 | 6,061 | 12,383 | 12,383 | 7,000 | 6,716 | 65,144 | 65,144 | 12,481 | 9,343 | 17,044 | 17,044 | 11,507 | 10,633 | 17,471 | 17,471 | 11,415 | 11,415 | 14,040 | 14,040 | 8,252 | 8,702 | 14,087 | 14,087 | 15,016 | 15,016 | 22,537 | 22,537 | 20,712 | 20,712 | 25,320 | 25,320 | 17,372 | 17,372 | 16,829 | 17,868 | 17,868 | 12,621 | 12,621 | 15,776 | 15,776 | 29,855 | 29,855 | 30,457 | 30,457 | 23,705 | 23,705 | 26,598 | 26,598 | 14,091 | 14,091 | 25,041 | 25,041 | 20,515 | 20,515 | 14,682 | 14,682 | 18,661 | 18,661 | 20,111 | 20,111 | 9,907 | 9,907 | 14,672 | 14,672 | 7,202 | 7,202 | 9,397 | 9,397 | 7,548 | 7,548 | 15,962 | 15,962 | 10,302 |
| 10,302 | 15,962 | 15,962 | 7,548 | 7,548 | 9,397 | 9,397 | 7,202 | 7,202 | 14,672 | 14,672 | 9,907 | 9,907 | 20,111 | 20,111 | 18,661 | 18,661 | 14,682 | 14,682 | 20,515 | 20,515 | 25,041 | 25,041 | 14,091 | 14,091 | 26,598 | 26,598 | 23,705 | 23,705 | 30,457 | 30,457 | 29,855 | 29,855 | 15,776 | 15,776 | 12,621 | 12,621 | 17,868 | 17,868 | 16,829 | 17,372 | 17,372 | 25,320 | 25,320 | 20,712 | 20,712 | 22,537 | 22,537 | 15,016 | 15,016 | 14,087 | 14,087 | 8,702 | 8,252 | 14,040 | 14,040 | 11,415 | 11,415 | 17,471 | 17,471 | 10,633 | 11,507 | 17,044 | 17,044 | 9,343 | 12,481 | 65,144 | 65,144 | 6,716 | 7,000 | 12,383 | 12,383 | 6,061 | 9,158 | 9,158 | 12,850 | 12,850 | 7,460 | 10,904 | 3,561 | 3,561 | 3,632 | 3,632 | 969 | 969 | 7,684 | 7,684 |
---|
Other Current Assets | 0 | 0 | 0 | 0 | 166 | 166 | 0 | 0 | 657 | 4,101 | 1,522 | 1,522 | 275 | 275 | 1,132 | 102 | 102 | 905 | 1,189 | 4,950 | 4,950 | 451 | 3,589 | 93 | 93 | 979 | 1,812 | 819 | 819 | 451 | 451 | 12 | 12 | 1,042 | 592 | 0 | 0 | 1,015 | 364 | 403 | 403 | 753 | 753 | 2,416 | 2,416 | 2,664 | 1,944 | 545 | 4,881 | 4,881 | 3,102 | 2,173 | 2,331 | 2,331 | 1,566 | 1,566 | 2,105 | 2,105 | 2,368 | 1,799 | 2,236 | 2,236 | 1,479 | 271,256 | 2,327 | 2,327 | 696 | 259,800 | 980 | 209,919 | 1,099 | 1,099 | 860 | 193,258 | 2,895 | 2,895 | 1,157 | 1,157 | 4,084 | 4,084 | 1,589 | 1,589 | 12,140 | 346,187 | 1,918 | 1,918 | 352,351 |
| 352,351 | 1,918 | 1,918 | 346,187 | 12,140 | 1,589 | 1,589 | 4,084 | 4,084 | 1,157 | 1,157 | 2,895 | 2,895 | 193,258 | 860 | 1,099 | 1,099 | 209,919 | 980 | 259,800 | 696 | 2,327 | 2,327 | 271,256 | 1,479 | 2,236 | 2,236 | 1,799 | 2,368 | 2,105 | 2,105 | 1,566 | 1,566 | 2,331 | 2,331 | 2,173 | 3,102 | 4,881 | 4,881 | 545 | 1,944 | 2,664 | 2,416 | 2,416 | 753 | 753 | 403 | 403 | 364 | 1,015 | 0 | 0 | 592 | 1,042 | 12 | 12 | 451 | 451 | 819 | 819 | 1,812 | 979 | 93 | 93 | 3,589 | 451 | 4,950 | 4,950 | 1,189 | 905 | 102 | 102 | 1,132 | 275 | 275 | 1,522 | 1,522 | 4,101 | 657 | 0 | 0 | 166 | 166 | 0 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 0 | 231,763 | 0 | 0 | 0 | 373,247 | 0 | 0 | 0 | 481,053 | 0 | 0 | 0 | 0 | 756,049 | 0 | 0 | 0 | 912,546 | 0 | 0 | 0 | 1,122,464 | 0 | 0 | 0 | 1,158,446 | 0 | 0 | 0 | 928,500 | 0 | 0 | 0 | 866,222 | 0 | 0 | 0 | 926,592 | 0 | 0 | 0 | 933,089 | 873,453 | 0 | 0 | 0 | 843,976 | 0 | 0 | 0 | 933,505 | 0 | 0 | 0 | 1,073,218 | 0 | 0 | 0 | 1,189,128 | 0 | 0 | 0 | 1,128,696 | 0 | 0 | 0 | 1,054,561 | 0 | 0 | 0 | 1,191,049 | 0 | 0 | 0 | 1,336,130 | 0 | 0 | 0 | 1,669,683 | 0 | 0 | 1,976,624 |
| 1,976,624 | 0 | 0 | 1,669,683 | 0 | 0 | 0 | 1,336,130 | 0 | 0 | 0 | 1,191,049 | 0 | 0 | 0 | 1,054,561 | 0 | 0 | 0 | 1,128,696 | 0 | 0 | 0 | 1,189,128 | 0 | 0 | 0 | 1,073,218 | 0 | 0 | 0 | 933,505 | 0 | 0 | 0 | 843,976 | 0 | 0 | 0 | 873,453 | 933,089 | 0 | 0 | 0 | 926,592 | 0 | 0 | 0 | 866,222 | 0 | 0 | 0 | 928,500 | 0 | 0 | 0 | 1,158,446 | 0 | 0 | 0 | 1,122,464 | 0 | 0 | 0 | 912,546 | 0 | 0 | 0 | 756,049 | 0 | 0 | 0 | 0 | 481,053 | 0 | 0 | 0 | 373,247 | 0 | 0 | 0 | 231,763 | 0 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 99,704 | 99,704 | 105,036 | 105,036 | 106,298 | 106,298 | 119,006 | 119,006 | 223,245 | 224,361 | 225,546 | 225,546 | 290,390 | 291,266 | 385,294 | 390,859 | 390,859 | 487,572 | 487,572 | 473,471 | 473,471 | 586,504 | 586,504 | 636,565 | 636,565 | 810,397 | 810,397 | 829,204 | 829,204 | 847,254 | 847,254 | 703,193 | 703,193 | 681,731 | 681,731 | 679,908 | 679,908 | 598,925 | 598,925 | 601,755 | 601,755 | 608,468 | 608,468 | 631,053 | 631,053 | 602,933 | 602,933 | 603,157 | 584,881 | 584,881 | 605,694 | 605,694 | 650,285 | 650,285 | 668,396 | 668,396 | 664,222 | 664,222 | 741,784 | 741,784 | 739,618 | 739,618 | 792,373 | 792,373 | 791,964 | 791,964 | 753,777 | 753,777 | 759,215 | 1,064,973 | 795,341 | 795,341 | 836,191 | 1,051,906 | 898,811 | 898,811 | 892,472 | 892,472 | 997,528 | 997,528 | 1,002,228 | 1,002,228 | 1,260,934 | 1,260,934 | 1,279,980 | 1,279,980 | 1,573,223 |
| 1,573,223 | 1,279,980 | 1,279,980 | 1,260,934 | 1,260,934 | 1,002,228 | 1,002,228 | 997,528 | 997,528 | 892,472 | 892,472 | 898,811 | 898,811 | 1,051,906 | 836,191 | 795,341 | 795,341 | 1,064,973 | 759,215 | 753,777 | 753,777 | 791,964 | 791,964 | 792,373 | 792,373 | 739,618 | 739,618 | 741,784 | 741,784 | 664,222 | 664,222 | 668,396 | 668,396 | 650,285 | 650,285 | 605,694 | 605,694 | 584,881 | 584,881 | 603,157 | 602,933 | 602,933 | 631,053 | 631,053 | 608,468 | 608,468 | 601,755 | 601,755 | 598,925 | 598,925 | 679,908 | 679,908 | 681,731 | 681,731 | 703,193 | 703,193 | 847,254 | 847,254 | 829,204 | 829,204 | 810,397 | 810,397 | 636,565 | 636,565 | 586,504 | 586,504 | 473,471 | 473,471 | 487,572 | 487,572 | 390,859 | 390,859 | 385,294 | 291,266 | 290,390 | 225,546 | 225,546 | 224,361 | 223,245 | 119,006 | 119,006 | 106,298 | 106,298 | 105,036 | 105,036 | 99,704 | 99,704 |
---|
Goodwill | 0 | 0 | 0 | 0 | 349 | 349 | 0 | 0 | 3,004 | 3,004 | 0 | 0 | 0 | 2,986 | 0 | 0 | 0 | 859 | 859 | 0 | 0 | 4,634 | 4,634 | 0 | 0 | 4,303 | 4,344 | 0 | 0 | 4,303 | 4,303 | 0 | 0 | 4,303 | 4,303 | 0 | 0 | 2,701 | 2,701 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,701 | 2,701 | 0 | 0 | 4,303 | 4,303 | 0 | 0 | 4,303 | 4,303 | 0 | 0 | 4,344 | 4,303 | 0 | 0 | 4,634 | 4,634 | 0 | 0 | 859 | 859 | 0 | 0 | 0 | 2,986 | 0 | 0 | 0 | 3,004 | 3,004 | 0 | 0 | 349 | 349 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,099 | 1,099 | 0 | 0 | 2,897 | 2,897 | 0 | 0 | 3,613 | 3,613 | 3,706 | 3,706 | 0 | 3,402 | 0 | 0 | 0 | 288 | 0 | 0 | 0 | 238 | 0 | 0 | 238 |
| 238 | 0 | 0 | 238 | 0 | 0 | 0 | 288 | 0 | 0 | 0 | 3,402 | 0 | 3,706 | 3,706 | 3,613 | 3,613 | 0 | 0 | 2,897 | 2,897 | 0 | 0 | 1,099 | 1,099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 559 | 559 | 3,316 | 3,316 | 5,273 | 2,269 | 4,896 | 4,896 | 11,542 | 8,556 | 9,747 | 11,167 | 11,167 | 10,755 | 9,896 | 14,118 | 14,118 | 13,711 | 9,077 | 11,399 | 11,399 | 10,945 | 6,642 | 10,575 | 10,575 | 10,130 | 5,827 | 6,020 | 6,020 | 6,030 | 1,727 | 4,428 | 4,428 | 4,428 | 1,727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,143 | 3,143 | 3,239 | 3,239 | 2,991 | 2,991 | 3,024 | 3,024 | 3,077 | 3,077 | 2,840 | 2,840 | 2,803 | 2,803 | 2,534 | 2,534 | 2,264 | 2,264 | 0 | 1,995 | 0 | 1,725 | 0 | 2,896 | 0 | 3,541 | 0 | 6,290 | 0 | 5,603 | 12,935 |
| 12,935 | 5,603 | 0 | 6,290 | 0 | 3,541 | 0 | 2,896 | 0 | 1,725 | 0 | 1,995 | 0 | 2,264 | 2,264 | 2,534 | 2,534 | 2,803 | 2,803 | 2,840 | 2,840 | 3,077 | 3,077 | 3,024 | 3,024 | 2,991 | 2,991 | 3,239 | 3,239 | 3,143 | 3,143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,727 | 4,428 | 4,428 | 4,428 | 1,727 | 6,030 | 6,020 | 6,020 | 5,827 | 10,130 | 10,575 | 10,575 | 6,642 | 10,945 | 11,399 | 11,399 | 9,077 | 13,711 | 14,118 | 14,118 | 9,896 | 10,755 | 11,167 | 11,167 | 9,747 | 8,556 | 11,542 | 4,896 | 4,896 | 2,269 | 5,273 | 3,316 | 3,316 | 559 | 559 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 0 | 123,654 | 0 | 0 | 0 | 142,037 | 0 | 0 | 0 | 176,442 | 0 | 0 | 0 | 0 | 217,865 | 0 | 0 | 0 | 276,802 | 0 | 0 | 0 | 299,408 | 0 | 0 | 0 | 292,767 | 0 | 0 | 0 | 236,543 | 0 | 0 | 0 | 258,475 | 0 | 0 | 0 | 315,338 | 0 | 0 | 0 | 330,156 | 270,296 | 0 | 0 | 0 | 238,282 | 0 | 0 | 0 | 265,109 | 0 | 0 | 0 | 328,195 | 0 | 0 | 0 | 392,632 | 0 | 0 | 0 | 369,182 | 0 | 0 | 0 | 253,073 | 0 | 0 | 0 | 286,841 | 0 | 0 | 0 | 335,418 | 0 | 0 | 0 | 402,221 | 0 | 0 | 390,228 |
| 390,228 | 0 | 0 | 402,221 | 0 | 0 | 0 | 335,418 | 0 | 0 | 0 | 286,841 | 0 | 0 | 0 | 253,073 | 0 | 0 | 0 | 369,182 | 0 | 0 | 0 | 392,632 | 0 | 0 | 0 | 328,195 | 0 | 0 | 0 | 265,109 | 0 | 0 | 0 | 238,282 | 0 | 0 | 0 | 270,296 | 330,156 | 0 | 0 | 0 | 315,338 | 0 | 0 | 0 | 258,475 | 0 | 0 | 0 | 236,543 | 0 | 0 | 0 | 292,767 | 0 | 0 | 0 | 299,408 | 0 | 0 | 0 | 276,802 | 0 | 0 | 0 | 217,865 | 0 | 0 | 0 | 0 | 176,442 | 0 | 0 | 0 | 142,037 | 0 | 0 | 0 | 123,654 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 156,440 | 156,440 | 138,288 | 138,288 | 137,801 | 137,801 | 145,476 | 145,476 | 184,391 | 184,391 | 199,588 | 199,588 | 271,748 | 271,748 | 369,198 | 354,344 | 354,344 | 386,480 | 386,480 | 413,016 | 413,016 | 506,698 | 506,698 | 559,281 | 559,281 | 572,536 | 572,536 | 605,885 | 605,885 | 637,061 | 637,061 | 495,614 | 495,614 | 437,020 | 437,020 | 486,730 | 486,730 | 480,093 | 480,093 | 484,423 | 484,423 | 492,939 | 492,939 | 537,341 | 537,341 | 528,831 | 528,831 | 504,702 | 399,977 | 399,977 | 352,289 | 352,289 | 399,575 | 399,575 | 451,793 | 451,793 | 489,621 | 489,621 | 496,983 | 496,983 | 557,887 | 557,887 | 527,912 | 527,912 | 505,278 | 505,278 | 477,777 | 477,777 | 434,750 | 434,750 | 442,916 | 442,916 | 485,003 | 485,003 | 0 | 522,153 | 0 | 493,986 | 0 | 540,939 | 0 | 582,520 | 0 | 692,321 | 0 | 736,638 | 817,129 |
| 817,129 | 736,638 | 0 | 692,321 | 0 | 582,520 | 0 | 540,939 | 0 | 493,986 | 0 | 522,153 | 0 | 485,003 | 485,003 | 442,916 | 442,916 | 434,750 | 434,750 | 477,777 | 477,777 | 505,278 | 505,278 | 527,912 | 527,912 | 557,887 | 557,887 | 496,983 | 496,983 | 489,621 | 489,621 | 451,793 | 451,793 | 399,575 | 399,575 | 352,289 | 352,289 | 399,977 | 399,977 | 504,702 | 528,831 | 528,831 | 537,341 | 537,341 | 492,939 | 492,939 | 484,423 | 484,423 | 480,093 | 480,093 | 486,730 | 486,730 | 437,020 | 437,020 | 495,614 | 495,614 | 637,061 | 637,061 | 605,885 | 605,885 | 572,536 | 572,536 | 559,281 | 559,281 | 506,698 | 506,698 | 413,016 | 413,016 | 386,480 | 386,480 | 354,344 | 354,344 | 369,198 | 271,748 | 271,748 | 199,588 | 199,588 | 184,391 | 184,391 | 145,476 | 145,476 | 137,801 | 137,801 | 138,288 | 138,288 | 156,440 | 156,440 |
---|
> Total Current Liabilities | 10,266 | 10,306 | 14,062 | 14,062 | 21,471 | 21,031 | 27,144 | 27,144 | 57,313 | 57,313 | 29,848 | 29,848 | 32,541 | 32,541 | 44,380 | 30,451 | 30,451 | 38,648 | 38,648 | 51,128 | 51,128 | 88,460 | 88,460 | 103,344 | 103,344 | 22,876 | 22,876 | 36,719 | 36,719 | 64,667 | 64,667 | 117,123 | 117,123 | 58,222 | 58,222 | 110,278 | 110,278 | 122,858 | 122,858 | 101,417 | 101,417 | 89,185 | 89,185 | 58,930 | 58,930 | 45,337 | 45,337 | 50,446 | 41,982 | 41,982 | 49,642 | 49,642 | 46,469 | 46,469 | 57,632 | 57,632 | 58,123 | 58,123 | 49,558 | 49,558 | 50,824 | 50,824 | 44,846 | 44,846 | 39,859 | 39,859 | 34,452 | 34,452 | 41,784 | 41,784 | 43,192 | 43,192 | 59,273 | 59,273 | 41,861 | 41,861 | 39,844 | 39,844 | 31,408 | 31,408 | 40,984 | 40,984 | 43,778 | 43,778 | 47,512 | 47,512 | 54,293 |
| 54,293 | 47,512 | 47,512 | 43,778 | 43,778 | 40,984 | 40,984 | 31,408 | 31,408 | 39,844 | 39,844 | 41,861 | 41,861 | 59,273 | 59,273 | 43,192 | 43,192 | 41,784 | 41,784 | 34,452 | 34,452 | 39,859 | 39,859 | 44,846 | 44,846 | 50,824 | 50,824 | 49,558 | 49,558 | 58,123 | 58,123 | 57,632 | 57,632 | 46,469 | 46,469 | 49,642 | 49,642 | 41,982 | 41,982 | 50,446 | 45,337 | 45,337 | 58,930 | 58,930 | 89,185 | 89,185 | 101,417 | 101,417 | 122,858 | 122,858 | 110,278 | 110,278 | 58,222 | 58,222 | 117,123 | 117,123 | 64,667 | 64,667 | 36,719 | 36,719 | 22,876 | 22,876 | 103,344 | 103,344 | 88,460 | 88,460 | 51,128 | 51,128 | 38,648 | 38,648 | 30,451 | 30,451 | 44,380 | 32,541 | 32,541 | 29,848 | 29,848 | 57,313 | 57,313 | 27,144 | 27,144 | 21,031 | 21,471 | 14,062 | 14,062 | 10,306 | 10,266 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30,000 | 0 | 0 | 0 | 214 | 0 | 0 | 0 | 0 | 11,875 | 0 | 0 | 0 | 57,495 | 0 | 0 | 0 | 1,860 | 0 | 0 | 0 | 2,320 | 0 | 0 | 0 | 27,523 | 0 | 0 | 0 | 86,626 | 0 | 0 | 0 | 56,421 | 0 | 0 | 0 | 2,919 | 15,316 | 0 | 0 | 0 | 4,332 | 0 | 0 | 0 | 4,538 | 0 | 0 | 0 | 4,176 | 418,470 | 418,470 | 372,795 | 3,691 | 225 | 225 | 355 | 3,025 | 1,388 | 1,388 | 6,884 | 1,658 | 11,128 | 11,128 | 0 | 7,600 | 0 | 0 | 0 | 6,027 | 0 | 0 | 0 | 9,870 | 0 | 0 | 12,396 |
| 12,396 | 0 | 0 | 9,870 | 0 | 0 | 0 | 6,027 | 0 | 0 | 0 | 7,600 | 0 | 11,128 | 11,128 | 1,658 | 6,884 | 1,388 | 1,388 | 3,025 | 355 | 225 | 225 | 3,691 | 372,795 | 418,470 | 418,470 | 4,176 | 0 | 0 | 0 | 4,538 | 0 | 0 | 0 | 4,332 | 0 | 0 | 0 | 15,316 | 2,919 | 0 | 0 | 0 | 56,421 | 0 | 0 | 0 | 86,626 | 0 | 0 | 0 | 27,523 | 0 | 0 | 0 | 2,320 | 0 | 0 | 0 | 1,860 | 0 | 0 | 0 | 57,495 | 0 | 0 | 0 | 11,875 | 0 | 0 | 0 | 0 | 214 | 0 | 0 | 0 | 30,000 | 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 | 418,470 | 418,470 | 372,795 | 372,795 | 225 | 225 | 355 | 355 | 1,388 | 1,388 | 6,884 | 6,884 | 11,128 | 11,128 | 0 | 0 | 0 | 0 | 0 | 1,856 | 0 | 0 | 0 | 4,631 | 0 | 0 | 4,529 |
| 4,529 | 0 | 0 | 4,631 | 0 | 0 | 0 | 1,856 | 0 | 0 | 0 | 0 | 0 | 11,128 | 11,128 | 6,884 | 6,884 | 1,388 | 1,388 | 355 | 355 | 225 | 225 | 372,795 | 372,795 | 418,470 | 418,470 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 7,042 | 9,249 | 11,519 | 11,519 | 11,154 | 11,154 | 10,969 | 10,969 | 15,199 | 25,096 | 7,812 | 7,812 | 30,220 | 30,220 | 18,633 | 23,975 | 23,975 | 10,425 | 10,425 | 26,841 | 26,841 | 12,577 | 12,577 | 30,486 | 30,486 | 9,848 | 9,848 | 31,722 | 31,722 | 12,939 | 12,939 | 0 | 0 | 12,992 | 12,992 | 0 | 0 | 12,773 | 12,773 | 34,173 | 34,173 | 8,168 | 8,168 | 46,659 | 46,659 | 17,884 | 17,884 | 12,463 | 25,037 | 25,037 | 17,861 | 17,861 | 34,280 | 34,280 | 27,874 | 27,874 | 35,560 | 35,560 | 24,417 | 24,417 | 32,055 | 32,055 | 19,353 | 19,353 | 32,144 | 32,144 | 20,738 | 20,738 | 31,978 | 31,978 | 22,398 | 22,398 | 35,774 | 35,774 | 15,380 | 15,380 | 23,133 | 23,133 | 8,800 | 8,800 | 21,862 | 21,862 | 21,443 | 21,443 | 26,682 | 26,682 | 23,082 |
| 23,082 | 26,682 | 26,682 | 21,443 | 21,443 | 21,862 | 21,862 | 8,800 | 8,800 | 23,133 | 23,133 | 15,380 | 15,380 | 35,774 | 35,774 | 22,398 | 22,398 | 31,978 | 31,978 | 20,738 | 20,738 | 32,144 | 32,144 | 19,353 | 19,353 | 32,055 | 32,055 | 24,417 | 24,417 | 35,560 | 35,560 | 27,874 | 27,874 | 34,280 | 34,280 | 17,861 | 17,861 | 25,037 | 25,037 | 12,463 | 17,884 | 17,884 | 46,659 | 46,659 | 8,168 | 8,168 | 34,173 | 34,173 | 12,773 | 12,773 | 0 | 0 | 12,992 | 12,992 | 0 | 0 | 12,939 | 12,939 | 31,722 | 31,722 | 9,848 | 9,848 | 30,486 | 30,486 | 12,577 | 12,577 | 26,841 | 26,841 | 10,425 | 10,425 | 23,975 | 23,975 | 18,633 | 30,220 | 30,220 | 7,812 | 7,812 | 25,096 | 15,199 | 10,969 | 10,969 | 11,154 | 11,154 | 11,519 | 11,519 | 9,249 | 7,042 |
---|
Other Current Liabilities | 3,224 | 1,057 | 2,543 | 2,543 | 10,317 | 5,697 | 1,175 | 1,175 | 12,114 | 12,114 | 2,036 | 2,036 | 2,107 | 2,107 | 3,376 | 5,762 | 5,762 | 16,348 | 16,348 | 2,959 | 2,959 | 18,388 | 18,388 | 2,724 | 2,724 | 11,168 | 11,168 | 2,751 | 2,751 | 49,408 | 49,408 | 48,818 | 48,818 | 17,707 | 17,707 | 39,851 | 39,851 | 23,459 | 23,459 | 6,029 | 6,029 | 24,596 | 24,596 | 10,504 | 10,504 | 24,534 | 24,534 | 22,667 | 8,504 | 8,504 | 27,449 | 27,449 | 7,153 | 7,153 | 25,220 | 25,220 | 18,503 | 18,503 | 20,965 | 20,965 | 15,124 | 15,124 | 21,802 | 21,802 | 4,416 | 4,416 | 10,689 | 10,689 | 5,946 | 5,946 | 12,252 | 19,136 | 5,097 | 5,097 | 14,252 | 18,881 | 4,479 | 4,479 | 11,230 | 16,581 | 5,276 | 5,276 | 10,164 | 12,465 | 8,643 | 8,643 | 18,815 |
| 18,815 | 8,643 | 8,643 | 12,465 | 10,164 | 5,276 | 5,276 | 16,581 | 11,230 | 4,479 | 4,479 | 18,881 | 14,252 | 5,097 | 5,097 | 19,136 | 12,252 | 5,946 | 5,946 | 10,689 | 10,689 | 4,416 | 4,416 | 21,802 | 21,802 | 15,124 | 15,124 | 20,965 | 20,965 | 18,503 | 18,503 | 25,220 | 25,220 | 7,153 | 7,153 | 27,449 | 27,449 | 8,504 | 8,504 | 22,667 | 24,534 | 24,534 | 10,504 | 10,504 | 24,596 | 24,596 | 6,029 | 6,029 | 23,459 | 23,459 | 39,851 | 39,851 | 17,707 | 17,707 | 48,818 | 48,818 | 49,408 | 49,408 | 2,751 | 2,751 | 11,168 | 11,168 | 2,724 | 2,724 | 18,388 | 18,388 | 2,959 | 2,959 | 16,348 | 16,348 | 5,762 | 5,762 | 3,376 | 2,107 | 2,107 | 2,036 | 2,036 | 12,114 | 12,114 | 1,175 | 1,175 | 5,697 | 10,317 | 2,543 | 2,543 | 1,057 | 3,224 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | 116,770 | 0 | 0 | 0 | 127,078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 347,832 | 0 | 0 | 0 | 418,238 | 0 | 0 | 0 | 549,660 | 0 | 0 | 0 | 572,394 | 0 | 0 | 0 | 378,798 | 0 | 0 | 0 | 357,235 | 0 | 0 | 0 | 403,754 | 0 | 0 | 0 | 483,494 | 454,256 | 0 | 0 | 0 | 302,647 | 0 | 0 | 0 | 394,161 | 0 | 0 | 0 | 447,425 | 0 | 0 | 0 | 483,066 | 0 | 0 | 0 | 443,325 | 0 | 0 | 0 | 399,724 | 0 | 0 | 0 | 480,292 | 0 | 0 | 0 | 509,531 | 0 | 0 | 0 | 648,543 | 0 | 0 | 762,836 |
| 762,836 | 0 | 0 | 648,543 | 0 | 0 | 0 | 509,531 | 0 | 0 | 0 | 480,292 | 0 | 0 | 0 | 399,724 | 0 | 0 | 0 | 443,325 | 0 | 0 | 0 | 483,066 | 0 | 0 | 0 | 447,425 | 0 | 0 | 0 | 394,161 | 0 | 0 | 0 | 302,647 | 0 | 0 | 0 | 454,256 | 483,494 | 0 | 0 | 0 | 403,754 | 0 | 0 | 0 | 357,235 | 0 | 0 | 0 | 378,798 | 0 | 0 | 0 | 572,394 | 0 | 0 | 0 | 549,660 | 0 | 0 | 0 | 418,238 | 0 | 0 | 0 | 347,832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 127,078 | 0 | 0 | 0 | 116,770 | 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 | 353,363 | 0 | 332,961 | 0 | 364,414 | 0 | 397,965 | 0 | 405,559 | 0 | 381,434 | 0 | 385,208 | 0 | 383,458 | 0 | 392,511 | 0 | 411,255 | 0 |
| 0 | 411,255 | 0 | 392,511 | 0 | 383,458 | 0 | 385,208 | 0 | 381,434 | 0 | 405,559 | 0 | 397,965 | 0 | 364,414 | 0 | 332,961 | 0 | 353,363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Lease Obligations Min Short Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30,000 | 0 | 0 | 0 | -214 | 0 | 0 | 0 | 0 | -11,875 | 0 | 0 | 0 | -57,495 | 0 | 0 | 0 | -1,860 | 0 | 0 | 0 | -2,320 | 0 | 0 | 0 | -27,523 | 0 | 0 | 0 | -86,626 | 0 | 0 | 0 | -56,421 | 0 | 0 | 0 | -2,919 | -15,316 | 0 | 0 | 0 | -4,332 | 0 | 0 | 0 | -4,538 | 0 | 0 | 0 | -4,176 | -418,470 | -418,470 | -372,795 | -3,691 | -225 | -225 | -355 | -3,025 | -1,388 | -1,388 | -6,884 | -1,658 | -11,128 | -11,128 | 0 | 25,791 | 0 | 0 | 0 | 16,179 | 0 | 0 | 0 | 11,934 | 0 | 0 | 26,864 |
| 26,864 | 0 | 0 | 11,934 | 0 | 0 | 0 | 16,179 | 0 | 0 | 0 | 25,791 | 0 | -11,128 | -11,128 | -1,658 | -6,884 | -1,388 | -1,388 | -3,025 | -355 | -225 | -225 | -3,691 | -372,795 | -418,470 | -418,470 | -4,176 | 0 | 0 | 0 | -4,538 | 0 | 0 | 0 | -4,332 | 0 | 0 | 0 | -15,316 | -2,919 | 0 | 0 | 0 | -56,421 | 0 | 0 | 0 | -86,626 | 0 | 0 | 0 | -27,523 | 0 | 0 | 0 | -2,320 | 0 | 0 | 0 | -1,860 | 0 | 0 | 0 | -57,495 | 0 | 0 | 0 | -11,875 | 0 | 0 | 0 | 0 | -214 | 0 | 0 | 0 | -30,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 133,724 | 133,724 | 200,015 | 200,015 | 192,472 | 192,885 | 190,441 | 190,441 | 307,389 | 307,094 | 301,209 | 301,209 | 367,620 | 367,620 | 415,596 | 481,952 | 481,952 | 558,487 | 558,678 | 567,794 | 567,794 | 582,244 | 582,368 | 605,078 | 605,078 | 725,564 | 725,564 | 727,482 | 727,482 | 705,255 | 705,255 | 679,888 | 679,888 | 645,109 | 645,109 | 633,058 | 633,058 | 592,634 | 592,634 | 644,679 | 644,679 | 671,987 | 671,987 | 666,443 | 666,443 | 638,639 | 638,639 | 595,418 | 652,452 | 652,452 | 747,780 | 747,780 | 731,511 | 731,511 | 762,298 | 762,298 | 812,851 | 812,851 | 886,136 | 886,136 | 933,597 | 933,597 | 1,017,743 | 1,017,743 | 1,006,208 | 1,006,208 | 977,520 | 977,520 | 905,205 | 905,205 | 843,660 | 843,660 | 827,434 | 827,434 | 0 | 913,389 | 0 | 917,649 | 0 | 1,044,625 | 0 | 1,126,851 | 0 | 1,362,570 | 0 | 1,409,375 | 1,562,086 |
| 1,562,086 | 1,409,375 | 0 | 1,362,570 | 0 | 1,126,851 | 0 | 1,044,625 | 0 | 917,649 | 0 | 913,389 | 0 | 827,434 | 827,434 | 843,660 | 843,660 | 905,205 | 905,205 | 977,520 | 977,520 | 1,006,208 | 1,006,208 | 1,017,743 | 1,017,743 | 933,597 | 933,597 | 886,136 | 886,136 | 812,851 | 812,851 | 762,298 | 762,298 | 731,511 | 731,511 | 747,780 | 747,780 | 652,452 | 652,452 | 595,418 | 638,639 | 638,639 | 666,443 | 666,443 | 671,987 | 671,987 | 644,679 | 644,679 | 592,634 | 592,634 | 633,058 | 633,058 | 645,109 | 645,109 | 679,888 | 679,888 | 705,255 | 705,255 | 727,482 | 727,482 | 725,564 | 725,564 | 605,078 | 605,078 | 582,368 | 582,244 | 567,794 | 567,794 | 558,678 | 558,487 | 481,952 | 481,952 | 415,596 | 367,620 | 367,620 | 301,209 | 301,209 | 307,094 | 307,389 | 190,441 | 190,441 | 192,885 | 192,472 | 200,015 | 200,015 | 133,724 | 133,724 |
---|
Common Stock | 8,488 | 8,488 | 46,635 | 46,635 | 46,635 | 46,635 | 52,072 | 52,072 | 55,631 | 55,631 | 60,310 | 60,310 | 60,770 | 60,770 | 60,830 | 134,027 | 134,027 | 134,220 | 134,220 | 134,796 | 134,796 | 135,400 | 135,400 | 136,174 | 136,174 | 154,070 | 154,070 | 154,490 | 154,490 | 172,785 | 172,785 | 172,785 | 172,785 | 172,785 | 172,785 | 172,785 | 172,785 | 172,785 | 172,785 | 238,324 | 238,324 | 238,296 | 238,296 | 239,604 | 239,604 | 239,473 | 239,473 | 239,473 | 337,003 | 337,003 | 453,810 | 460,510 | 460,744 | 460,744 | 461,213 | 461,213 | 461,213 | 461,213 | 461,213 | 461,213 | 461,213 | 461,213 | 490,713 | 490,713 | 515,901 | 515,901 | 531,937 | 531,937 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 |
| 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 528,822 | 531,937 | 531,937 | 515,901 | 515,901 | 490,713 | 490,713 | 461,213 | 461,213 | 461,213 | 461,213 | 461,213 | 461,213 | 461,213 | 461,213 | 460,744 | 460,744 | 460,510 | 453,810 | 337,003 | 337,003 | 239,473 | 239,473 | 239,473 | 239,604 | 239,604 | 238,296 | 238,296 | 238,324 | 238,324 | 172,785 | 172,785 | 172,785 | 172,785 | 172,785 | 172,785 | 172,785 | 172,785 | 172,785 | 172,785 | 154,490 | 154,490 | 154,070 | 154,070 | 136,174 | 136,174 | 135,400 | 135,400 | 134,796 | 134,796 | 134,220 | 134,220 | 134,027 | 134,027 | 60,830 | 60,770 | 60,770 | 60,310 | 60,310 | 55,631 | 55,631 | 52,072 | 52,072 | 46,635 | 46,635 | 46,635 | 46,635 | 8,488 | 8,488 |
---|
Retained Earnings | 66,706 | 66,706 | 94,850 | 94,850 | 87,307 | 87,307 | 79,839 | 79,839 | 90,359 | 90,359 | 79,500 | 79,500 | 104,730 | 104,730 | 98,911 | 104,341 | 104,341 | 97,054 | 97,054 | 105,528 | 105,528 | 89,710 | 89,710 | 90,590 | 90,590 | 70,877 | 70,877 | 68,713 | 68,713 | 14,173 | 14,173 | 0 | 0 | 71,263 | 71,263 | 59,056 | 59,056 | 72,167 | 72,167 | 59,597 | 59,597 | 82,692 | 82,692 | 78,586 | 78,586 | 74,283 | 74,283 | 27,806 | 0 | 0 | 0 | -12,092 | 0 | 0 | 0 | -8,969 | 40,858 | 40,858 | 58,838 | 58,838 | 106,716 | 106,716 | 130,424 | 130,424 | 92,755 | 92,755 | 27,865 | 27,865 | -40,531 | 376,383 | -120,531 | -120,531 | -133,957 | 298,612 | -88,518 | -88,518 | -90,191 | -90,191 | -43,044 | -43,044 | 40,174 | 40,174 | 93,886 | 93,886 | 145,453 | 145,453 | 98,497 |
| 98,497 | 145,453 | 145,453 | 93,886 | 93,886 | 40,174 | 40,174 | -43,044 | -43,044 | -90,191 | -90,191 | -88,518 | -88,518 | 298,612 | -133,957 | -120,531 | -120,531 | 376,383 | -40,531 | 27,865 | 27,865 | 92,755 | 92,755 | 130,424 | 130,424 | 106,716 | 106,716 | 58,838 | 58,838 | 40,858 | 40,858 | -8,969 | 0 | 0 | 0 | -12,092 | 0 | 0 | 0 | 27,806 | 74,283 | 74,283 | 78,586 | 78,586 | 82,692 | 82,692 | 59,597 | 59,597 | 72,167 | 72,167 | 59,056 | 59,056 | 71,263 | 71,263 | 0 | 0 | 14,173 | 14,173 | 68,713 | 68,713 | 70,877 | 70,877 | 90,590 | 90,590 | 89,710 | 89,710 | 105,528 | 105,528 | 97,054 | 97,054 | 104,341 | 104,341 | 98,911 | 104,730 | 104,730 | 79,500 | 79,500 | 90,359 | 90,359 | 79,839 | 79,839 | 87,307 | 87,307 | 94,850 | 94,850 | 66,706 | 66,706 |
---|
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 |
---|
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 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 0 | 0 | 58,943 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 191 | 0 | 0 | 0 | 124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 396,606 | 396,606 | 397,552 | 397,552 | 417,718 | 417,718 | 416,914 | 416,914 | 435,369 | 435,369 | 432,569 | 432,569 | 473,085 | 473,085 | 479,018 | 479,018 | 558,847 | 558,847 | 557,855 | 557,855 | 739,862 | 739,862 | 735,100 | 735,100 | 0 |
| 0 | 735,100 | 735,100 | 739,862 | 739,862 | 557,855 | 557,855 | 558,847 | 558,847 | 479,018 | 479,018 | 473,085 | 473,085 | 432,569 | 432,569 | 435,369 | 435,369 | 416,914 | 416,914 | 417,718 | 417,718 | 397,552 | 397,552 | 396,606 | 396,606 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 124 | 0 | 0 | 0 | 191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58,943 | 0 | 0 | 0 | 0 | 0 |
---|