> Total Assets | 14,500 | 14,300 | 15,700 | 14,300 | 12,300 | 12,400 | 10,900 | 14,300 | 15,100 | 17,700 | 18,700 | 15,700 | 20,400 | 21,900 | 22,800 | 24,100 | 28,500 | 30,200 | 29,800 | 32,600 | 30,500 | 30,500 | 32,300 | 32,200 | 30,163 | 33,936 | 36,501 | 35,569 | 34,553 | 36,955 | 41,169 | 42,769 | 44,602 | 48,633 | 51,098 | 50,506 | 50,827 | 53,970 | 56,841 | 58,656 | 63,271 | 66,263 | 74,654 | 76,818 | 84,248 | 84,890 | 77,425 | 76,295 | 84,921 | 85,112 | 91,643 | 91,713 | 90,589 | 92,681 | 93,761 | 102,085 | 97,584 | 97,287 | 105,625 | 105,227 | 110,367 | 108,979 | 114,692 | 113,606 | 120,888 | 125,166 | 140,871 | 130,056 | 136,424 | 147,789 | 143,300 | 137,140 | 138,958 | 143,958 | 146,821 | 140,743 | 145,468 | 154,203 | 154,270 | 156,211 | 160,167 | 159,313 | 161,613 | 160,277 | 170,243 | 186,360 | 182,254 | 178,981 | 184,765 | 203,554 | 196,254 | 193,493 | 194,473 | 221,214 | 220,138 | 215,444 | 228,719 | 241,652 | 247,509 | 233,117 | 236,759 | 250,012 | 255,098 | 232,854 | 236,669 | 257,527 | 257,277 | 256,530 | 265,283 | 285,011 | 303,138 | 296,780 | 306,945 | 320,271 | 314,024 | 308,197 | 319,525 | 342,251 | 352,152 | 371,424 | 395,620 | 429,807 | 439,913 | 449,008 | 483,384 | 504,184 | 516,403 | 650,180 | 717,458 | 776,712 | 785,843 | 813,903 | 867,914 | 930,051 | 944,543 | 941,436 | 952,921 | 1,010,716 | 1,030,625 |
| 1,030,625 | 1,010,716 | 952,921 | 941,436 | 944,543 | 930,051 | 867,914 | 813,903 | 785,843 | 776,712 | 717,458 | 650,180 | 516,403 | 504,184 | 483,384 | 449,008 | 439,913 | 429,807 | 395,620 | 371,424 | 352,152 | 342,251 | 319,525 | 308,197 | 314,024 | 320,271 | 306,945 | 296,780 | 303,138 | 285,011 | 265,283 | 256,530 | 257,277 | 257,527 | 236,669 | 232,854 | 255,098 | 250,012 | 236,759 | 233,117 | 247,509 | 241,652 | 228,719 | 215,444 | 220,138 | 221,214 | 194,473 | 193,493 | 196,254 | 203,554 | 184,765 | 178,981 | 182,254 | 186,360 | 170,243 | 160,277 | 161,613 | 159,313 | 160,167 | 156,211 | 154,270 | 154,203 | 145,468 | 140,743 | 146,821 | 143,958 | 138,958 | 137,140 | 143,300 | 147,789 | 136,424 | 130,056 | 140,871 | 125,166 | 120,888 | 113,606 | 114,692 | 108,979 | 110,367 | 105,227 | 105,625 | 97,287 | 97,584 | 102,085 | 93,761 | 92,681 | 90,589 | 91,713 | 91,643 | 85,112 | 84,921 | 76,295 | 77,425 | 84,890 | 84,248 | 76,818 | 74,654 | 66,263 | 63,271 | 58,656 | 56,841 | 53,970 | 50,827 | 50,506 | 51,098 | 48,633 | 44,602 | 42,769 | 41,169 | 36,955 | 34,553 | 35,569 | 36,501 | 33,936 | 30,163 | 32,200 | 32,300 | 30,500 | 30,500 | 32,600 | 29,800 | 30,200 | 28,500 | 24,100 | 22,800 | 21,900 | 20,400 | 15,700 | 18,700 | 17,700 | 15,100 | 14,300 | 10,900 | 12,400 | 12,300 | 14,300 | 15,700 | 14,300 | 14,500 |
---|
> Total Current Assets | 11,000 | 10,800 | 11,800 | 10,500 | 8,500 | 8,600 | 7,000 | 7,600 | 8,300 | 11,000 | 12,200 | 9,300 | 13,200 | 14,400 | 15,400 | 15,900 | 20,400 | 22,300 | 21,100 | 23,800 | 21,400 | 20,300 | 21,700 | 21,100 | 19,473 | 23,585 | 26,423 | 24,581 | 23,773 | 26,217 | 28,976 | 26,142 | 27,607 | 29,682 | 32,069 | 31,953 | 31,559 | 34,357 | 35,770 | 36,477 | 40,215 | 39,238 | 46,147 | 47,358 | 51,600 | 50,398 | 43,555 | 42,273 | 51,780 | 42,102 | 48,377 | 46,482 | 45,254 | 56,384 | 58,460 | 64,635 | 61,027 | 54,466 | 59,183 | 55,998 | 59,684 | 58,251 | 62,956 | 62,950 | 66,394 | 66,651 | 81,143 | 70,759 | 74,859 | 85,777 | 82,222 | 76,295 | 79,670 | 86,633 | 87,769 | 80,118 | 83,662 | 92,253 | 92,767 | 96,240 | 94,468 | 94,979 | 94,275 | 91,748 | 94,135 | 97,722 | 90,799 | 84,387 | 89,473 | 103,192 | 97,294 | 91,546 | 96,027 | 121,411 | 109,121 | 113,623 | 138,396 | 141,901 | 142,059 | 131,083 | 136,689 | 152,906 | 144,920 | 124,213 | 130,191 | 144,729 | 141,364 | 140,981 | 146,210 | 159,716 | 164,141 | 153,727 | 154,687 | 154,665 | 144,696 | 140,861 | 146,798 | 168,630 | 170,536 | 187,549 | 196,966 | 219,775 | 225,531 | 220,251 | 245,407 | 259,140 | 270,615 | 218,080 | 283,696 | 327,412 | 336,064 | 349,116 | 384,179 | 424,211 | 425,292 | 408,954 | 392,227 | 423,095 | 427,836 |
| 427,836 | 423,095 | 392,227 | 408,954 | 425,292 | 424,211 | 384,179 | 349,116 | 336,064 | 327,412 | 283,696 | 218,080 | 270,615 | 259,140 | 245,407 | 220,251 | 225,531 | 219,775 | 196,966 | 187,549 | 170,536 | 168,630 | 146,798 | 140,861 | 144,696 | 154,665 | 154,687 | 153,727 | 164,141 | 159,716 | 146,210 | 140,981 | 141,364 | 144,729 | 130,191 | 124,213 | 144,920 | 152,906 | 136,689 | 131,083 | 142,059 | 141,901 | 138,396 | 113,623 | 109,121 | 121,411 | 96,027 | 91,546 | 97,294 | 103,192 | 89,473 | 84,387 | 90,799 | 97,722 | 94,135 | 91,748 | 94,275 | 94,979 | 94,468 | 96,240 | 92,767 | 92,253 | 83,662 | 80,118 | 87,769 | 86,633 | 79,670 | 76,295 | 82,222 | 85,777 | 74,859 | 70,759 | 81,143 | 66,651 | 66,394 | 62,950 | 62,956 | 58,251 | 59,684 | 55,998 | 59,183 | 54,466 | 61,027 | 64,635 | 58,460 | 56,384 | 45,254 | 46,482 | 48,377 | 42,102 | 51,780 | 42,273 | 43,555 | 50,398 | 51,600 | 47,358 | 46,147 | 39,238 | 40,215 | 36,477 | 35,770 | 34,357 | 31,559 | 31,953 | 32,069 | 29,682 | 27,607 | 26,142 | 28,976 | 26,217 | 23,773 | 24,581 | 26,423 | 23,585 | 19,473 | 21,100 | 21,700 | 20,300 | 21,400 | 23,800 | 21,100 | 22,300 | 20,400 | 15,900 | 15,400 | 14,400 | 13,200 | 9,300 | 12,200 | 11,000 | 8,300 | 7,600 | 7,000 | 8,600 | 8,500 | 10,500 | 11,800 | 10,800 | 11,000 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 400 | -100 | 0 | 0 | 300 | -200 | 0 | 400 | 100 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 700 | 21 | 13 | 25 | 138 | 211 | 527 | 1,117 | 26 | 11 | 16 | 13 | 25 | 369 | 23 | 752 | 25 | 22 | 13 | 30 | 17 | 15 | 13 | 28 | 1,123 | 10,653 | 164 | 1,784 | 5,071 | 4,869 | 677 | 4,616 | 6,186 | 201 | 17 | 13 | 994 | 370 | 236 | 394 | 837 | 3,466 | 66 | 467 | 288 | 550 | 326 | 2,715 | 879 | 5,474 | 505 | 330 | 269 | 3,725 | 13,920 | 17,894 | 25,639 | 15,590 | 4,101 | 4,149 | 2,393 | 6,229 | 2,331 | 2,278 | 13 | 3,245 | 5,341 | 8,217 | 3,159 | 9,717 | 19,415 | 2,289 | 12,085 | 19,670 | 16,484 | 18,819 | 21,952 | 33,526 | 37,600 | 29,863 | 7,908 | 17,248 | 12,209 | 14,562 | 24,153 | 31,623 | 33,552 | 23,515 | 21,457 | 8,173 | 15,854 | 7,265 | 1,994 | 7,143 | 13,683 | 28,373 | 26,797 | 35,677 | 61,284 | 70,603 | 79,025 | 97,047 | 111,427 | 101,813 | 2,859 | 5,633 | 17,647 | 10,738 | 5,451 | 2,515 | 5,237 | 212 | 287 | 8,385 | 13 | 15 |
| 15 | 13 | 8,385 | 287 | 212 | 5,237 | 2,515 | 5,451 | 10,738 | 17,647 | 5,633 | 2,859 | 101,813 | 111,427 | 97,047 | 79,025 | 70,603 | 61,284 | 35,677 | 26,797 | 28,373 | 13,683 | 7,143 | 1,994 | 7,265 | 15,854 | 8,173 | 21,457 | 23,515 | 33,552 | 31,623 | 24,153 | 14,562 | 12,209 | 17,248 | 7,908 | 29,863 | 37,600 | 33,526 | 21,952 | 18,819 | 16,484 | 19,670 | 12,085 | 2,289 | 19,415 | 9,717 | 3,159 | 8,217 | 5,341 | 3,245 | 13 | 2,278 | 2,331 | 6,229 | 2,393 | 4,149 | 4,101 | 15,590 | 25,639 | 17,894 | 13,920 | 3,725 | 269 | 330 | 505 | 5,474 | 879 | 2,715 | 326 | 550 | 288 | 467 | 66 | 3,466 | 837 | 394 | 236 | 370 | 994 | 13 | 17 | 201 | 6,186 | 4,616 | 677 | 4,869 | 5,071 | 1,784 | 164 | 10,653 | 1,123 | 28 | 13 | 15 | 17 | 30 | 13 | 22 | 25 | 752 | 23 | 369 | 25 | 13 | 16 | 11 | 26 | 1,117 | 527 | 211 | 138 | 25 | 13 | 21 | 700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 100 | 400 | 0 | -200 | 300 | 0 | 0 | -100 | 400 | 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 | 10,000 | 10,000 | 10,000 | 10,000 | 3,500 | 2,000 | 3,000 | 3,000 | 2,500 | 0 | 1,000 | 0 | 1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,200 | 7,894 | 11,619 | 11,396 | 9,520 | 5,249 | 2,328 | 572 | 0 | 0 | 1,254 | 2,077 | 5,952 | 7,136 | 10,813 | 19,607 | 24,150 | 31,913 | 29,161 | 23,302 | 18,070 | 9,164 | 12,341 | 19,066 | 22,524 | 25,955 | 32,135 | 26,750 | 19,595 | 10,259 | 18,252 | 16,382 | 8,957 | 14,942 | 8,475 | 3,412 | 0 | 0 | 4,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,000 | 0 | 0 | 3,412 | 8,475 | 14,942 | 8,957 | 16,382 | 18,252 | 10,259 | 19,595 | 26,750 | 32,135 | 25,955 | 22,524 | 19,066 | 12,341 | 9,164 | 18,070 | 23,302 | 29,161 | 31,913 | 24,150 | 19,607 | 10,813 | 7,136 | 5,952 | 2,077 | 1,254 | 0 | 0 | 572 | 2,328 | 5,249 | 9,520 | 11,396 | 11,619 | 7,894 | 2,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000 | 0 | 1,000 | 0 | 2,500 | 3,000 | 3,000 | 2,000 | 3,500 | 10,000 | 10,000 | 10,000 | 10,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 4,600 | 4,500 | 4,900 | 4,700 | 3,600 | 4,300 | 3,200 | 3,100 | 4,400 | 6,400 | 6,500 | 4,100 | 5,200 | 6,900 | 6,900 | 8,100 | 9,700 | 12,400 | 10,900 | 11,900 | 7,900 | 9,600 | 10,500 | 9,800 | 8,032 | 12,192 | 15,019 | 13,539 | 11,815 | 12,678 | 13,871 | 14,018 | 14,495 | 15,370 | 19,397 | 17,933 | 19,005 | 20,363 | 22,794 | 21,327 | 21,970 | 23,123 | 29,465 | 28,247 | 29,886 | 31,029 | 26,185 | 23,392 | 22,560 | 22,204 | 26,894 | 22,306 | 20,053 | 27,303 | 24,406 | 22,553 | 22,123 | 24,623 | 31,292 | 27,121 | 28,698 | 27,731 | 33,487 | 32,487 | 34,265 | 37,637 | 46,350 | 36,748 | 37,535 | 46,177 | 41,887 | 38,813 | 36,502 | 49,555 | 48,029 | 38,804 | 40,891 | 41,262 | 35,728 | 33,381 | 30,496 | 36,459 | 36,965 | 39,927 | 38,608 | 42,720 | 40,108 | 44,180 | 44,803 | 52,311 | 44,712 | 44,588 | 39,554 | 50,547 | 47,927 | 40,165 | 45,733 | 52,924 | 54,815 | 46,691 | 42,271 | 48,891 | 48,021 | 54,749 | 42,026 | 59,177 | 55,831 | 49,265 | 47,411 | 43,949 | 57,370 | 52,009 | 61,662 | 58,416 | 53,527 | 60,209 | 63,471 | 72,207 | 59,981 | 68,200 | 69,921 | 61,576 | 66,138 | 52,005 | 59,964 | 56,682 | 60,787 | 82,252 | 125,829 | 140,522 | 145,606 | 142,309 | 176,080 | 176,672 | 185,414 | 183,302 | 160,243 | 222,289 | 240,051 |
| 240,051 | 222,289 | 160,243 | 183,302 | 185,414 | 176,672 | 176,080 | 142,309 | 145,606 | 140,522 | 125,829 | 82,252 | 60,787 | 56,682 | 59,964 | 52,005 | 66,138 | 61,576 | 69,921 | 68,200 | 59,981 | 72,207 | 63,471 | 60,209 | 53,527 | 58,416 | 61,662 | 52,009 | 57,370 | 43,949 | 47,411 | 49,265 | 55,831 | 59,177 | 42,026 | 54,749 | 48,021 | 48,891 | 42,271 | 46,691 | 54,815 | 52,924 | 45,733 | 40,165 | 47,927 | 50,547 | 39,554 | 44,588 | 44,712 | 52,311 | 44,803 | 44,180 | 40,108 | 42,720 | 38,608 | 39,927 | 36,965 | 36,459 | 30,496 | 33,381 | 35,728 | 41,262 | 40,891 | 38,804 | 48,029 | 49,555 | 36,502 | 38,813 | 41,887 | 46,177 | 37,535 | 36,748 | 46,350 | 37,637 | 34,265 | 32,487 | 33,487 | 27,731 | 28,698 | 27,121 | 31,292 | 24,623 | 22,123 | 22,553 | 24,406 | 27,303 | 20,053 | 22,306 | 26,894 | 22,204 | 22,560 | 23,392 | 26,185 | 31,029 | 29,886 | 28,247 | 29,465 | 23,123 | 21,970 | 21,327 | 22,794 | 20,363 | 19,005 | 17,933 | 19,397 | 15,370 | 14,495 | 14,018 | 13,871 | 12,678 | 11,815 | 13,539 | 15,019 | 12,192 | 8,032 | 9,800 | 10,500 | 9,600 | 7,900 | 11,900 | 10,900 | 12,400 | 9,700 | 8,100 | 6,900 | 6,900 | 5,200 | 4,100 | 6,500 | 6,400 | 4,400 | 3,100 | 3,200 | 4,300 | 3,600 | 4,700 | 4,900 | 4,500 | 4,600 |
---|
Inventory | 6,300 | 6,200 | 6,800 | 5,000 | 4,900 | 4,200 | 3,600 | 4,000 | 4,000 | 4,400 | 5,000 | 4,600 | 7,400 | 7,100 | 8,100 | 7,000 | 10,000 | 8,700 | 8,800 | 10,200 | 11,800 | 9,000 | 10,000 | 9,100 | 9,812 | 9,723 | 9,479 | 9,140 | 9,879 | 10,579 | 12,111 | 10,652 | 11,603 | 12,777 | 10,995 | 12,160 | 10,303 | 11,369 | 10,412 | 11,866 | 14,338 | 12,839 | 12,980 | 15,140 | 17,247 | 15,110 | 13,408 | 13,471 | 14,069 | 15,156 | 14,637 | 14,338 | 15,585 | 13,909 | 14,180 | 19,711 | 22,223 | 22,032 | 21,657 | 20,868 | 23,496 | 23,210 | 23,444 | 23,708 | 23,458 | 23,895 | 29,721 | 29,502 | 32,684 | 34,444 | 32,738 | 31,849 | 33,003 | 31,389 | 34,112 | 36,382 | 33,802 | 31,357 | 31,268 | 28,788 | 30,586 | 34,242 | 34,650 | 33,602 | 39,159 | 45,311 | 42,256 | 34,948 | 36,755 | 39,142 | 37,650 | 32,614 | 33,986 | 34,131 | 33,383 | 32,140 | 34,891 | 36,608 | 37,240 | 37,618 | 44,546 | 47,182 | 41,052 | 38,499 | 42,479 | 40,125 | 43,401 | 47,352 | 55,988 | 63,075 | 66,117 | 70,786 | 68,680 | 70,467 | 79,182 | 77,612 | 74,577 | 77,044 | 80,623 | 73,601 | 72,855 | 85,411 | 78,819 | 82,219 | 84,040 | 87,399 | 104,553 | 130,270 | 146,091 | 164,001 | 176,888 | 198,939 | 199,579 | 215,408 | 214,507 | 213,532 | 196,252 | 182,988 | 177,731 |
| 177,731 | 182,988 | 196,252 | 213,532 | 214,507 | 215,408 | 199,579 | 198,939 | 176,888 | 164,001 | 146,091 | 130,270 | 104,553 | 87,399 | 84,040 | 82,219 | 78,819 | 85,411 | 72,855 | 73,601 | 80,623 | 77,044 | 74,577 | 77,612 | 79,182 | 70,467 | 68,680 | 70,786 | 66,117 | 63,075 | 55,988 | 47,352 | 43,401 | 40,125 | 42,479 | 38,499 | 41,052 | 47,182 | 44,546 | 37,618 | 37,240 | 36,608 | 34,891 | 32,140 | 33,383 | 34,131 | 33,986 | 32,614 | 37,650 | 39,142 | 36,755 | 34,948 | 42,256 | 45,311 | 39,159 | 33,602 | 34,650 | 34,242 | 30,586 | 28,788 | 31,268 | 31,357 | 33,802 | 36,382 | 34,112 | 31,389 | 33,003 | 31,849 | 32,738 | 34,444 | 32,684 | 29,502 | 29,721 | 23,895 | 23,458 | 23,708 | 23,444 | 23,210 | 23,496 | 20,868 | 21,657 | 22,032 | 22,223 | 19,711 | 14,180 | 13,909 | 15,585 | 14,338 | 14,637 | 15,156 | 14,069 | 13,471 | 13,408 | 15,110 | 17,247 | 15,140 | 12,980 | 12,839 | 14,338 | 11,866 | 10,412 | 11,369 | 10,303 | 12,160 | 10,995 | 12,777 | 11,603 | 10,652 | 12,111 | 10,579 | 9,879 | 9,140 | 9,479 | 9,723 | 9,812 | 9,100 | 10,000 | 9,000 | 11,800 | 10,200 | 8,800 | 8,700 | 10,000 | 7,000 | 8,100 | 7,100 | 7,400 | 4,600 | 5,000 | 4,400 | 4,000 | 4,000 | 3,600 | 4,200 | 4,900 | 5,000 | 6,800 | 6,200 | 6,300 |
---|
Other Current Assets | 100 | 100 | 100 | 400 | 100 | 100 | 200 | 200 | 100 | 200 | 300 | 500 | 600 | 400 | 400 | 700 | 700 | 1,200 | 1,400 | 1,700 | 1,700 | 1,700 | 1,200 | 1,500 | 1,608 | 1,657 | 1,900 | 1,764 | 1,868 | 2,433 | 1,877 | 1,446 | 1,498 | 1,519 | 1,664 | 1,835 | 1,882 | 2,602 | 1,812 | 3,259 | 3,885 | 3,263 | 3,672 | 3,954 | 4,452 | 4,246 | 3,934 | 4,287 | 4,498 | 4,578 | 5,062 | 4,767 | 4,747 | 4,495 | 5,258 | 6,185 | 6,480 | 4,294 | 4,221 | 4,015 | 4,120 | 4,574 | 5,631 | 4,918 | 5,205 | 4,053 | 4,605 | 4,221 | 4,090 | 4,830 | 4,882 | 4,754 | 4,691 | 5,184 | 5,298 | 4,663 | 5,244 | 5,714 | 2,279 | 3,722 | 5,071 | 3,317 | 1,945 | 1,503 | 4,890 | 5,032 | 5,585 | 5,246 | 4,670 | 5,144 | 4,638 | 5,233 | 5,634 | 6,505 | 5,915 | 5,083 | 6,189 | 6,724 | 7,883 | 6,752 | 4,180 | 6,240 | 10,800 | 10,080 | 10,760 | 9,832 | 6,232 | 5,512 | 929 | 5,520 | 5,040 | 2,880 | 1,230 | 1,453 | 1,310 | 1,046 | 1,607 | 1,696 | 1,559 | 18,951 | 18,513 | 11,504 | 9,971 | 7,002 | 4,356 | 3,632 | 3,462 | 2,699 | 6,143 | 5,242 | 2,832 | 1,919 | 5,540 | 4,466 | 2,836 | 11,833 | 27,347 | 17,805 | 10,039 |
| 10,039 | 17,805 | 27,347 | 11,833 | 2,836 | 4,466 | 5,540 | 1,919 | 2,832 | 5,242 | 6,143 | 2,699 | 3,462 | 3,632 | 4,356 | 7,002 | 9,971 | 11,504 | 18,513 | 18,951 | 1,559 | 1,696 | 1,607 | 1,046 | 1,310 | 1,453 | 1,230 | 2,880 | 5,040 | 5,520 | 929 | 5,512 | 6,232 | 9,832 | 10,760 | 10,080 | 10,800 | 6,240 | 4,180 | 6,752 | 7,883 | 6,724 | 6,189 | 5,083 | 5,915 | 6,505 | 5,634 | 5,233 | 4,638 | 5,144 | 4,670 | 5,246 | 5,585 | 5,032 | 4,890 | 1,503 | 1,945 | 3,317 | 5,071 | 3,722 | 2,279 | 5,714 | 5,244 | 4,663 | 5,298 | 5,184 | 4,691 | 4,754 | 4,882 | 4,830 | 4,090 | 4,221 | 4,605 | 4,053 | 5,205 | 4,918 | 5,631 | 4,574 | 4,120 | 4,015 | 4,221 | 4,294 | 6,480 | 6,185 | 5,258 | 4,495 | 4,747 | 4,767 | 5,062 | 4,578 | 4,498 | 4,287 | 3,934 | 4,246 | 4,452 | 3,954 | 3,672 | 3,263 | 3,885 | 3,259 | 1,812 | 2,602 | 1,882 | 1,835 | 1,664 | 1,519 | 1,498 | 1,446 | 1,877 | 2,433 | 1,868 | 1,764 | 1,900 | 1,657 | 1,608 | 1,500 | 1,200 | 1,700 | 1,700 | 1,700 | 1,400 | 1,200 | 700 | 700 | 400 | 400 | 600 | 500 | 300 | 200 | 100 | 200 | 200 | 100 | 100 | 400 | 100 | 100 | 100 |
---|
> Long-term Assets | 3,500 | 3,500 | 3,900 | 3,800 | 3,800 | 3,800 | 3,900 | 6,700 | 6,800 | 6,700 | 6,500 | 6,400 | 7,200 | 7,500 | 7,400 | 8,200 | 8,100 | 7,900 | 8,700 | 8,800 | 9,100 | 10,200 | 10,600 | 11,100 | 10,690 | 10,351 | 10,078 | 10,988 | 10,780 | 10,738 | 12,193 | 16,627 | 16,995 | 18,951 | 19,029 | 18,553 | 19,268 | 19,613 | 21,071 | 22,179 | 23,056 | 27,025 | 28,507 | 29,460 | 32,648 | 34,492 | 33,870 | 34,022 | 33,141 | 43,010 | 43,266 | 45,231 | 45,335 | 36,297 | 35,301 | 37,450 | 36,557 | 42,821 | 46,442 | 49,229 | 50,683 | 50,728 | 51,736 | 50,656 | 54,494 | 58,515 | 59,728 | 59,297 | 61,565 | 62,012 | 61,078 | 60,845 | 59,288 | 57,325 | 59,052 | 60,625 | 61,806 | 61,950 | 61,503 | 59,971 | 65,699 | 64,334 | 67,338 | 68,529 | 76,108 | 88,638 | 91,455 | 94,594 | 95,292 | 100,362 | 98,960 | 101,947 | 98,446 | 99,803 | 111,017 | 101,821 | 90,323 | 99,751 | 105,450 | 102,034 | 100,070 | 97,106 | 110,178 | 108,641 | 106,478 | 112,798 | 115,913 | 115,549 | 119,073 | 125,295 | 138,997 | 143,053 | 152,258 | 165,606 | 169,328 | 167,336 | 172,727 | 173,621 | 181,616 | 183,875 | 198,654 | 210,032 | 214,382 | 228,757 | 237,977 | 245,044 | 245,788 | 432,100 | 433,762 | 449,300 | 449,779 | 464,787 | 483,735 | 505,840 | 519,251 | 532,482 | 560,694 | 587,621 | 602,789 |
| 602,789 | 587,621 | 560,694 | 532,482 | 519,251 | 505,840 | 483,735 | 464,787 | 449,779 | 449,300 | 433,762 | 432,100 | 245,788 | 245,044 | 237,977 | 228,757 | 214,382 | 210,032 | 198,654 | 183,875 | 181,616 | 173,621 | 172,727 | 167,336 | 169,328 | 165,606 | 152,258 | 143,053 | 138,997 | 125,295 | 119,073 | 115,549 | 115,913 | 112,798 | 106,478 | 108,641 | 110,178 | 97,106 | 100,070 | 102,034 | 105,450 | 99,751 | 90,323 | 101,821 | 111,017 | 99,803 | 98,446 | 101,947 | 98,960 | 100,362 | 95,292 | 94,594 | 91,455 | 88,638 | 76,108 | 68,529 | 67,338 | 64,334 | 65,699 | 59,971 | 61,503 | 61,950 | 61,806 | 60,625 | 59,052 | 57,325 | 59,288 | 60,845 | 61,078 | 62,012 | 61,565 | 59,297 | 59,728 | 58,515 | 54,494 | 50,656 | 51,736 | 50,728 | 50,683 | 49,229 | 46,442 | 42,821 | 36,557 | 37,450 | 35,301 | 36,297 | 45,335 | 45,231 | 43,266 | 43,010 | 33,141 | 34,022 | 33,870 | 34,492 | 32,648 | 29,460 | 28,507 | 27,025 | 23,056 | 22,179 | 21,071 | 19,613 | 19,268 | 18,553 | 19,029 | 18,951 | 16,995 | 16,627 | 12,193 | 10,738 | 10,780 | 10,988 | 10,078 | 10,351 | 10,690 | 11,100 | 10,600 | 10,200 | 9,100 | 8,800 | 8,700 | 7,900 | 8,100 | 8,200 | 7,400 | 7,500 | 7,200 | 6,400 | 6,500 | 6,700 | 6,800 | 6,700 | 3,900 | 3,800 | 3,800 | 3,800 | 3,900 | 3,500 | 3,500 |
---|
Property Plant Equipment | 3,400 | 3,500 | 3,800 | 3,800 | 3,800 | 3,800 | 3,900 | 5,500 | 5,500 | 5,500 | 5,400 | 5,400 | 6,100 | 6,400 | 6,400 | 7,400 | 7,300 | 7,200 | 8,100 | 8,200 | 8,600 | 9,700 | 10,300 | 10,300 | 10,020 | 9,753 | 9,552 | 10,133 | 9,925 | 9,925 | 11,341 | 16,585 | 16,953 | 18,948 | 19,026 | 18,553 | 19,268 | 19,613 | 21,071 | 22,179 | 23,056 | 27,025 | 28,507 | 29,460 | 32,648 | 34,492 | 33,870 | 34,022 | 33,141 | 33,010 | 33,266 | 35,231 | 35,335 | 36,297 | 35,301 | 37,450 | 36,557 | 42,821 | 46,442 | 49,229 | 50,608 | 50,653 | 51,661 | 50,581 | 54,419 | 58,440 | 59,653 | 59,222 | 61,490 | 61,937 | 61,003 | 60,770 | 59,213 | 57,250 | 58,977 | 60,550 | 61,731 | 61,875 | 61,229 | 59,896 | 61,020 | 61,557 | 65,616 | 67,418 | 74,943 | 87,482 | 90,365 | 93,502 | 94,184 | 93,198 | 92,634 | 90,695 | 88,230 | 86,078 | 87,708 | 87,283 | 88,175 | 87,165 | 92,025 | 91,922 | 92,771 | 95,795 | 96,296 | 101,061 | 105,777 | 111,863 | 115,234 | 114,892 | 118,417 | 124,628 | 138,308 | 142,375 | 147,928 | 161,121 | 164,896 | 163,003 | 168,448 | 169,395 | 177,462 | 179,777 | 194,670 | 206,093 | 210,496 | 224,911 | 234,170 | 241,236 | 242,002 | 275,036 | 283,232 | 298,350 | 298,138 | 311,868 | 331,732 | 354,774 | 369,082 | 381,721 | 407,260 | 429,320 | 443,157 |
| 443,157 | 429,320 | 407,260 | 381,721 | 369,082 | 354,774 | 331,732 | 311,868 | 298,138 | 298,350 | 283,232 | 275,036 | 242,002 | 241,236 | 234,170 | 224,911 | 210,496 | 206,093 | 194,670 | 179,777 | 177,462 | 169,395 | 168,448 | 163,003 | 164,896 | 161,121 | 147,928 | 142,375 | 138,308 | 124,628 | 118,417 | 114,892 | 115,234 | 111,863 | 105,777 | 101,061 | 96,296 | 95,795 | 92,771 | 91,922 | 92,025 | 87,165 | 88,175 | 87,283 | 87,708 | 86,078 | 88,230 | 90,695 | 92,634 | 93,198 | 94,184 | 93,502 | 90,365 | 87,482 | 74,943 | 67,418 | 65,616 | 61,557 | 61,020 | 59,896 | 61,229 | 61,875 | 61,731 | 60,550 | 58,977 | 57,250 | 59,213 | 60,770 | 61,003 | 61,937 | 61,490 | 59,222 | 59,653 | 58,440 | 54,419 | 50,581 | 51,661 | 50,653 | 50,608 | 49,229 | 46,442 | 42,821 | 36,557 | 37,450 | 35,301 | 36,297 | 35,335 | 35,231 | 33,266 | 33,010 | 33,141 | 34,022 | 33,870 | 34,492 | 32,648 | 29,460 | 28,507 | 27,025 | 23,056 | 22,179 | 21,071 | 19,613 | 19,268 | 18,553 | 19,026 | 18,948 | 16,953 | 16,585 | 11,341 | 9,925 | 9,925 | 10,133 | 9,552 | 9,753 | 10,020 | 10,300 | 10,300 | 9,700 | 8,600 | 8,200 | 8,100 | 7,200 | 7,300 | 7,400 | 6,400 | 6,400 | 6,100 | 5,400 | 5,400 | 5,500 | 5,500 | 5,500 | 3,900 | 3,800 | 3,800 | 3,800 | 3,800 | 3,500 | 3,400 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,677 | 3,229 | 3,229 | 3,229 | 3,229 | 3,229 | 3,229 | 3,229 | 3,229 | 3,229 | 3,229 | 3,229 | 3,229 | 3,229 | 3,229 | 85,727 | 81,892 | 81,892 | 81,892 | 81,892 | 81,892 | 81,892 | 81,892 | 81,892 | 81,892 | 81,892 | 81,892 |
| 81,892 | 81,892 | 81,892 | 81,892 | 81,892 | 81,892 | 81,892 | 81,892 | 81,892 | 81,892 | 81,892 | 85,727 | 3,229 | 3,229 | 3,229 | 3,229 | 3,229 | 3,229 | 3,229 | 3,229 | 3,229 | 3,229 | 3,229 | 3,229 | 3,229 | 3,229 | 3,677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,156 | 1,090 | 1,092 | 1,108 | 5,149 | 4,306 | 9,132 | 7,858 | 12,427 | 18,826 | 11,900 | 1,908 | 6,586 | 6,705 | 4,832 | 2,739 | 831 | 11,762 | 5,700 | 701 | 695 | 679 | 657 | 656 | 667 | 689 | 678 | 653 | 634 | 639 | 598 | 603 | 608 | 594 | 597 | 542 | 555 | 560 | 579 | 578 | 579 | 557 | 0 | 1,328 | 2,649 | 4,242 | 0 | 6,407 | 6,371 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 6,371 | 6,407 | 0 | 4,242 | 2,649 | 1,328 | 0 | 557 | 579 | 578 | 579 | 560 | 555 | 542 | 597 | 594 | 608 | 603 | 598 | 639 | 634 | 653 | 678 | 689 | 667 | 656 | 657 | 679 | 695 | 701 | 5,700 | 11,762 | 831 | 2,739 | 4,832 | 6,705 | 6,586 | 1,908 | 11,900 | 18,826 | 12,427 | 7,858 | 9,132 | 4,306 | 5,149 | 1,108 | 1,092 | 1,090 | 1,156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 600 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,677 | 622 | 564 | 506 | 447 | 389 | 331 | 272 | 213 | 155 | 97 | 38 | 3,229 | 3,229 | 3,229 | 70,121 | 67,310 | 66,409 | 65,507 | 64,606 | 63,704 | 62,803 | 61,901 | 68,053 | 70,664 | 75,560 | 76,946 |
| 76,946 | 75,560 | 70,664 | 68,053 | 61,901 | 62,803 | 63,704 | 64,606 | 65,507 | 66,409 | 67,310 | 70,121 | 3,229 | 3,229 | 3,229 | 38 | 97 | 155 | 213 | 272 | 331 | 389 | 447 | 506 | 564 | 622 | 3,677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 400 | 0 | 0 | 0 | 600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 100 | 0 | 100 | 0 | 0 | 0 | 0 | 1,200 | 1,300 | 1,200 | 1,100 | 1,000 | 1,100 | 1,100 | 1,000 | 200 | 800 | 700 | 600 | 200 | 500 | 500 | 300 | 800 | 670 | 598 | 526 | 855 | 855 | 813 | 852 | 42 | 42 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,000 | 10,000 | 10,000 | 10,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | -4,364 | -3,548 | 680 | 240 | 1,118 | -3,036 | -3,122 | -3,454 | -3,645 | -3,431 | -2,757 | 2,015 | 2,020 | 1,091 | 1,062 | 1,298 | 4,483 | 2,638 | 240 | 6,000 | 860 | 5,280 | 4,560 | 480 | 2,120 | 661 | 701 | 695 | 679 | 657 | 656 | 667 | 689 | 678 | 653 | 634 | 639 | 598 | 603 | 608 | 594 | 597 | 542 | 555 | 560 | 579 | 578 | 579 | 557 | -17,386 | 1,328 | 2,649 | 4,242 | 6,421 | 6,407 | 6,371 | 6,376 | 816 | 878 | 849 | 794 |
| 794 | 849 | 878 | 816 | 6,376 | 6,371 | 6,407 | 6,421 | 4,242 | 2,649 | 1,328 | -17,386 | 557 | 579 | 578 | 579 | 560 | 555 | 542 | 597 | 594 | 608 | 603 | 598 | 639 | 634 | 653 | 678 | 689 | 667 | 656 | 657 | 679 | 695 | 701 | 661 | 2,120 | 480 | 4,560 | 5,280 | 860 | 6,000 | 240 | 2,638 | 4,483 | 1,298 | 1,062 | 1,091 | 2,020 | 2,015 | -2,757 | -3,431 | -3,645 | -3,454 | -3,122 | -3,036 | 1,118 | 240 | 680 | -3,548 | -4,364 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,000 | 10,000 | 10,000 | 10,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 42 | 42 | 852 | 813 | 855 | 855 | 526 | 598 | 670 | 800 | 300 | 500 | 500 | 200 | 600 | 700 | 800 | 200 | 1,000 | 1,100 | 1,100 | 1,000 | 1,100 | 1,200 | 1,300 | 1,200 | 0 | 0 | 0 | 0 | 100 | 0 | 100 |
---|
> Total Liabilities | 13,700 | 13,100 | 14,000 | 12,600 | 10,700 | 10,600 | 9,000 | 12,200 | 13,000 | 14,900 | 15,100 | 12,000 | 16,300 | 17,000 | 17,000 | 17,700 | 21,000 | 21,400 | 19,600 | 21,100 | 18,200 | 17,400 | 18,900 | 18,700 | 16,188 | 19,486 | 21,529 | 19,929 | 18,166 | 19,833 | 23,524 | 23,896 | 24,559 | 27,260 | 28,252 | 26,095 | 24,604 | 25,267 | 25,306 | 25,038 | 31,670 | 33,315 | 39,477 | 39,806 | 43,977 | 40,628 | 31,689 | 26,254 | 30,514 | 27,109 | 29,385 | 29,403 | 28,764 | 30,085 | 29,804 | 34,657 | 29,504 | 28,302 | 35,780 | 34,056 | 35,927 | 32,960 | 36,119 | 34,111 | 37,090 | 40,306 | 51,344 | 38,464 | 38,159 | 45,147 | 36,462 | 41,720 | 38,727 | 53,656 | 53,195 | 44,221 | 42,863 | 47,616 | 39,397 | 38,212 | 38,657 | 49,160 | 46,898 | 43,538 | 50,353 | 66,331 | 56,980 | 56,477 | 58,637 | 71,565 | 59,263 | 55,357 | 49,457 | 68,694 | 58,208 | 51,338 | 56,664 | 63,960 | 68,466 | 59,058 | 54,638 | 62,583 | 56,727 | 53,936 | 47,999 | 62,543 | 52,501 | 50,632 | 53,488 | 67,264 | 72,840 | 59,554 | 67,334 | 81,834 | 64,395 | 60,698 | 60,155 | 77,682 | 72,585 | 81,284 | 89,297 | 107,112 | 95,021 | 98,143 | 110,346 | 120,458 | 116,124 | 184,010 | 237,302 | 286,206 | 261,985 | 253,189 | 258,500 | 269,940 | 262,059 | 206,212 | 168,113 | 270,218 | 233,769 |
| 233,769 | 270,218 | 168,113 | 206,212 | 262,059 | 269,940 | 258,500 | 253,189 | 261,985 | 286,206 | 237,302 | 184,010 | 116,124 | 120,458 | 110,346 | 98,143 | 95,021 | 107,112 | 89,297 | 81,284 | 72,585 | 77,682 | 60,155 | 60,698 | 64,395 | 81,834 | 67,334 | 59,554 | 72,840 | 67,264 | 53,488 | 50,632 | 52,501 | 62,543 | 47,999 | 53,936 | 56,727 | 62,583 | 54,638 | 59,058 | 68,466 | 63,960 | 56,664 | 51,338 | 58,208 | 68,694 | 49,457 | 55,357 | 59,263 | 71,565 | 58,637 | 56,477 | 56,980 | 66,331 | 50,353 | 43,538 | 46,898 | 49,160 | 38,657 | 38,212 | 39,397 | 47,616 | 42,863 | 44,221 | 53,195 | 53,656 | 38,727 | 41,720 | 36,462 | 45,147 | 38,159 | 38,464 | 51,344 | 40,306 | 37,090 | 34,111 | 36,119 | 32,960 | 35,927 | 34,056 | 35,780 | 28,302 | 29,504 | 34,657 | 29,804 | 30,085 | 28,764 | 29,403 | 29,385 | 27,109 | 30,514 | 26,254 | 31,689 | 40,628 | 43,977 | 39,806 | 39,477 | 33,315 | 31,670 | 25,038 | 25,306 | 25,267 | 24,604 | 26,095 | 28,252 | 27,260 | 24,559 | 23,896 | 23,524 | 19,833 | 18,166 | 19,929 | 21,529 | 19,486 | 16,188 | 18,700 | 18,900 | 17,400 | 18,200 | 21,100 | 19,600 | 21,400 | 21,000 | 17,700 | 17,000 | 17,000 | 16,300 | 12,000 | 15,100 | 14,900 | 13,000 | 12,200 | 9,000 | 10,600 | 10,700 | 12,600 | 14,000 | 13,100 | 13,700 |
---|
> Total Current Liabilities | 11,300 | 10,600 | 11,600 | 7,900 | 6,100 | 6,100 | 4,600 | 6,800 | 7,500 | 8,500 | 8,800 | 7,700 | 11,100 | 12,100 | 12,300 | 13,300 | 16,800 | 17,500 | 16,000 | 10,500 | 10,100 | 8,200 | 8,500 | 8,000 | 7,927 | 9,269 | 13,827 | 10,953 | 9,584 | 11,331 | 11,157 | 11,039 | 12,575 | 15,039 | 14,811 | 14,832 | 15,500 | 18,562 | 17,201 | 17,246 | 22,042 | 20,492 | 34,239 | 31,902 | 36,334 | 33,228 | 24,766 | 22,385 | 26,780 | 24,225 | 26,501 | 25,333 | 24,694 | 26,015 | 25,734 | 29,266 | 24,113 | 22,911 | 31,095 | 28,059 | 30,157 | 27,316 | 30,539 | 29,578 | 32,853 | 36,332 | 47,328 | 34,403 | 34,315 | 41,483 | 32,732 | 37,507 | 35,078 | 49,886 | 49,273 | 39,518 | 38,328 | 43,447 | 35,550 | 30,886 | 31,622 | 42,161 | 39,275 | 36,246 | 43,096 | 58,262 | 49,148 | 38,687 | 41,335 | 54,843 | 42,920 | 39,625 | 34,628 | 53,615 | 43,109 | 36,329 | 41,950 | 49,540 | 53,524 | 42,713 | 38,643 | 47,250 | 42,241 | 43,413 | 38,039 | 53,251 | 43,338 | 39,042 | 41,122 | 55,250 | 60,615 | 50,065 | 57,292 | 71,673 | 53,716 | 48,071 | 44,000 | 58,953 | 53,882 | 56,028 | 64,185 | 76,620 | 61,506 | 59,033 | 66,679 | 78,511 | 74,206 | 86,768 | 114,226 | 136,169 | 142,184 | 145,567 | 137,871 | 153,673 | 140,479 | 126,749 | 125,163 | 141,319 | 139,833 |
| 139,833 | 141,319 | 125,163 | 126,749 | 140,479 | 153,673 | 137,871 | 145,567 | 142,184 | 136,169 | 114,226 | 86,768 | 74,206 | 78,511 | 66,679 | 59,033 | 61,506 | 76,620 | 64,185 | 56,028 | 53,882 | 58,953 | 44,000 | 48,071 | 53,716 | 71,673 | 57,292 | 50,065 | 60,615 | 55,250 | 41,122 | 39,042 | 43,338 | 53,251 | 38,039 | 43,413 | 42,241 | 47,250 | 38,643 | 42,713 | 53,524 | 49,540 | 41,950 | 36,329 | 43,109 | 53,615 | 34,628 | 39,625 | 42,920 | 54,843 | 41,335 | 38,687 | 49,148 | 58,262 | 43,096 | 36,246 | 39,275 | 42,161 | 31,622 | 30,886 | 35,550 | 43,447 | 38,328 | 39,518 | 49,273 | 49,886 | 35,078 | 37,507 | 32,732 | 41,483 | 34,315 | 34,403 | 47,328 | 36,332 | 32,853 | 29,578 | 30,539 | 27,316 | 30,157 | 28,059 | 31,095 | 22,911 | 24,113 | 29,266 | 25,734 | 26,015 | 24,694 | 25,333 | 26,501 | 24,225 | 26,780 | 22,385 | 24,766 | 33,228 | 36,334 | 31,902 | 34,239 | 20,492 | 22,042 | 17,246 | 17,201 | 18,562 | 15,500 | 14,832 | 14,811 | 15,039 | 12,575 | 11,039 | 11,157 | 11,331 | 9,584 | 10,953 | 13,827 | 9,269 | 7,927 | 8,000 | 8,500 | 8,200 | 10,100 | 10,500 | 16,000 | 17,500 | 16,800 | 13,300 | 12,300 | 12,100 | 11,100 | 7,700 | 8,800 | 8,500 | 7,500 | 6,800 | 4,600 | 6,100 | 6,100 | 7,900 | 11,600 | 10,600 | 11,300 |
---|
Short-term Debt | 7,100 | 6,700 | 7,700 | 5,400 | 4,200 | 2,500 | 1,500 | 1,000 | 500 | 700 | 700 | 2,600 | 2,700 | 2,700 | 5,200 | 1,100 | 1,100 | 1,200 | 6,100 | 900 | 1,000 | 1,000 | 1,000 | 900 | 849 | 714 | 172 | 91 | 40 | 40 | 40 | 175 | 248 | 478 | 757 | 757 | 757 | 757 | 438 | 438 | 438 | 438 | 11,876 | 7,860 | 11,192 | 9,593 | 4,022 | 884 | 3,142 | 0 | 0 | 3,566 | 3,566 | 2,125 | 0 | 5,356 | 882 | 0 | 3,203 | 108 | 1,455 | 366 | 553 | 108 | 108 | 2,333 | 6,583 | 59 | 32 | 5 | 0 | 91 | 91 | 4,178 | 2,531 | 2,992 | 91 | 91 | 91 | 76 | 53 | 30 | 3,999 | 0 | 7,639 | 7,628 | 13,965 | 4,575 | 4,575 | 7,259 | 0 | 0 | 0 | 29,256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,338 | 41,414 | 26,906 | 0 | 0 | 0 | 0 | 34,653 | 31,725 | 41,355 | 32,509 | 33,559 | 33,958 | 45,936 | 36,061 | 36,356 | 45,403 | 51,080 | 39,222 | 38,906 | 38,361 | 48,796 | 38,585 | 1,580 | 1,683 | 4,670 | 522 | 1,254 | 1,459 | 1,607 | 1,858 | 2,021 | 2,274 | 2,272 | 2,298 |
| 2,298 | 2,272 | 2,274 | 2,021 | 1,858 | 1,607 | 1,459 | 1,254 | 522 | 4,670 | 1,683 | 1,580 | 38,585 | 48,796 | 38,361 | 38,906 | 39,222 | 51,080 | 45,403 | 36,356 | 36,061 | 45,936 | 33,958 | 33,559 | 32,509 | 41,355 | 31,725 | 34,653 | 0 | 0 | 0 | 0 | 26,906 | 41,414 | 31,338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29,256 | 0 | 0 | 0 | 7,259 | 4,575 | 4,575 | 13,965 | 7,628 | 7,639 | 0 | 3,999 | 30 | 53 | 76 | 91 | 91 | 91 | 2,992 | 2,531 | 4,178 | 91 | 91 | 0 | 5 | 32 | 59 | 6,583 | 2,333 | 108 | 108 | 553 | 366 | 1,455 | 108 | 3,203 | 0 | 882 | 5,356 | 0 | 2,125 | 3,566 | 3,566 | 0 | 0 | 3,142 | 884 | 4,022 | 9,593 | 11,192 | 7,860 | 11,876 | 438 | 438 | 438 | 438 | 757 | 757 | 757 | 757 | 478 | 248 | 175 | 40 | 40 | 40 | 91 | 172 | 714 | 849 | 900 | 1,000 | 1,000 | 1,000 | 900 | 6,100 | 1,200 | 1,100 | 1,100 | 5,200 | 2,700 | 2,700 | 2,600 | 700 | 700 | 500 | 1,000 | 1,500 | 2,500 | 4,200 | 5,400 | 7,700 | 6,700 | 7,100 |
---|
Accounts payable | 3,300 | 2,700 | 2,800 | 1,700 | 1,200 | 2,600 | 2,300 | 2,900 | 2,300 | 2,900 | 2,800 | 1,800 | 3,100 | 4,600 | 5,100 | 3,900 | 7,200 | 6,500 | 6,300 | 5,900 | 5,200 | 4,000 | 4,900 | 4,400 | 4,090 | 5,315 | 9,477 | 6,097 | 4,429 | 6,735 | 6,487 | 7,137 | 7,452 | 9,578 | 8,594 | 8,478 | 6,584 | 8,731 | 7,884 | 9,045 | 10,742 | 9,130 | 9,644 | 11,691 | 8,093 | 8,349 | 6,557 | 8,005 | 7,005 | 8,584 | 9,224 | 8,418 | 8,292 | 8,816 | 9,584 | 11,553 | 10,987 | 9,798 | 11,020 | 12,882 | 11,018 | 11,779 | 14,112 | 11,643 | 12,836 | 16,481 | 19,249 | 15,821 | 14,870 | 17,225 | 12,284 | 15,059 | 15,457 | 18,023 | 21,271 | 14,715 | 14,212 | 15,617 | 12,217 | 8,524 | 11,413 | 18,537 | 13,442 | 15,046 | 13,683 | 24,621 | 11,260 | 14,118 | 16,224 | 16,978 | 13,720 | 13,047 | 10,945 | 13,858 | 12,795 | 7,779 | 11,307 | 10,904 | 13,602 | 11,370 | 10,125 | 10,513 | 7,759 | 6,178 | 3,604 | 9,367 | 7,228 | 7,102 | 9,936 | 14,108 | 18,933 | 10,967 | 22,214 | 25,127 | 16,224 | 10,616 | 5,947 | 7,885 | 11,118 | 11,759 | 13,501 | 19,698 | 16,038 | 12,447 | 17,615 | 21,250 | 25,940 | 29,020 | 35,796 | 36,189 | 48,613 | 45,513 | 29,561 | 32,210 | 29,917 | 27,484 | 15,438 | 28,958 | 27,199 |
| 27,199 | 28,958 | 15,438 | 27,484 | 29,917 | 32,210 | 29,561 | 45,513 | 48,613 | 36,189 | 35,796 | 29,020 | 25,940 | 21,250 | 17,615 | 12,447 | 16,038 | 19,698 | 13,501 | 11,759 | 11,118 | 7,885 | 5,947 | 10,616 | 16,224 | 25,127 | 22,214 | 10,967 | 18,933 | 14,108 | 9,936 | 7,102 | 7,228 | 9,367 | 3,604 | 6,178 | 7,759 | 10,513 | 10,125 | 11,370 | 13,602 | 10,904 | 11,307 | 7,779 | 12,795 | 13,858 | 10,945 | 13,047 | 13,720 | 16,978 | 16,224 | 14,118 | 11,260 | 24,621 | 13,683 | 15,046 | 13,442 | 18,537 | 11,413 | 8,524 | 12,217 | 15,617 | 14,212 | 14,715 | 21,271 | 18,023 | 15,457 | 15,059 | 12,284 | 17,225 | 14,870 | 15,821 | 19,249 | 16,481 | 12,836 | 11,643 | 14,112 | 11,779 | 11,018 | 12,882 | 11,020 | 9,798 | 10,987 | 11,553 | 9,584 | 8,816 | 8,292 | 8,418 | 9,224 | 8,584 | 7,005 | 8,005 | 6,557 | 8,349 | 8,093 | 11,691 | 9,644 | 9,130 | 10,742 | 9,045 | 7,884 | 8,731 | 6,584 | 8,478 | 8,594 | 9,578 | 7,452 | 7,137 | 6,487 | 6,735 | 4,429 | 6,097 | 9,477 | 5,315 | 4,090 | 4,400 | 4,900 | 4,000 | 5,200 | 5,900 | 6,300 | 6,500 | 7,200 | 3,900 | 5,100 | 4,600 | 3,100 | 1,800 | 2,800 | 2,900 | 2,300 | 2,900 | 2,300 | 2,600 | 1,200 | 1,700 | 2,800 | 2,700 | 3,300 |
---|
Other Current Liabilities | 900 | 1,200 | 1,100 | 800 | 700 | 1,000 | 800 | 2,900 | 4,700 | 4,900 | 5,300 | 3,300 | 5,300 | 4,800 | 2,000 | 8,300 | 8,500 | 9,800 | 3,600 | 3,700 | 3,900 | 3,200 | 2,600 | 2,700 | 2,988 | 3,240 | 4,178 | 4,765 | 5,115 | 4,556 | 4,630 | 3,727 | 4,875 | 4,983 | 5,460 | 5,597 | 8,159 | 9,074 | 8,879 | 7,763 | 10,862 | 10,924 | 12,719 | 12,351 | 17,049 | 15,286 | 14,187 | 13,496 | 16,633 | 15,641 | 17,277 | 13,349 | 16,402 | 15,074 | 16,150 | 12,357 | 12,244 | 13,113 | 16,872 | 15,069 | 17,684 | 15,171 | 15,874 | 17,827 | 19,909 | 17,518 | 21,496 | 2,465 | 19,413 | 2,497 | 20,448 | 2,943 | 19,530 | 2,848 | 25,471 | 2,773 | 24,025 | 27,739 | 23,242 | 22,286 | 20,156 | 23,594 | 21,834 | 21,200 | 21,774 | 26,013 | 23,923 | 18,210 | 25,111 | 30,606 | 29,200 | 22,645 | 20,643 | 6,766 | 28,459 | 26,473 | 29,359 | 36,777 | 37,904 | 29,704 | 27,028 | 34,804 | 32,492 | 34,340 | 600 | 600 | 8,135 | 29,684 | 28,581 | 37,132 | 39,045 | 1,607 | 1,958 | 2,284 | 2,683 | 1,529 | 2,370 | 2,859 | 3,884 | 3,286 | 3,025 | 3,309 | 4,095 | 2,613 | 2,960 | 3,395 | 4,385 | 48,626 | 48,337 | 62,459 | 61,258 | 77,376 | 84,714 | 75,084 | 87,666 | 96,074 | 96,896 | 110,353 | 107,322 |
| 107,322 | 110,353 | 96,896 | 96,074 | 87,666 | 75,084 | 84,714 | 77,376 | 61,258 | 62,459 | 48,337 | 48,626 | 4,385 | 3,395 | 2,960 | 2,613 | 4,095 | 3,309 | 3,025 | 3,286 | 3,884 | 2,859 | 2,370 | 1,529 | 2,683 | 2,284 | 1,958 | 1,607 | 39,045 | 37,132 | 28,581 | 29,684 | 8,135 | 600 | 600 | 34,340 | 32,492 | 34,804 | 27,028 | 29,704 | 37,904 | 36,777 | 29,359 | 26,473 | 28,459 | 6,766 | 20,643 | 22,645 | 29,200 | 30,606 | 25,111 | 18,210 | 23,923 | 26,013 | 21,774 | 21,200 | 21,834 | 23,594 | 20,156 | 22,286 | 23,242 | 27,739 | 24,025 | 2,773 | 25,471 | 2,848 | 19,530 | 2,943 | 20,448 | 2,497 | 19,413 | 2,465 | 21,496 | 17,518 | 19,909 | 17,827 | 15,874 | 15,171 | 17,684 | 15,069 | 16,872 | 13,113 | 12,244 | 12,357 | 16,150 | 15,074 | 16,402 | 13,349 | 17,277 | 15,641 | 16,633 | 13,496 | 14,187 | 15,286 | 17,049 | 12,351 | 12,719 | 10,924 | 10,862 | 7,763 | 8,879 | 9,074 | 8,159 | 5,597 | 5,460 | 4,983 | 4,875 | 3,727 | 4,630 | 4,556 | 5,115 | 4,765 | 4,178 | 3,240 | 2,988 | 2,700 | 2,600 | 3,200 | 3,900 | 3,700 | 3,600 | 9,800 | 8,500 | 8,300 | 2,000 | 4,800 | 5,300 | 3,300 | 5,300 | 4,900 | 4,700 | 2,900 | 800 | 1,000 | 700 | 800 | 1,100 | 1,200 | 900 |
---|
> Long-term Liabilities | 2,400 | 2,500 | 2,400 | 4,700 | 4,600 | 4,500 | 4,400 | 5,400 | 5,500 | 6,400 | 6,300 | 4,300 | 5,200 | 4,900 | 4,700 | 4,400 | 4,200 | 3,900 | 3,600 | 10,600 | 8,100 | 9,200 | 10,400 | 10,700 | 8,261 | 10,217 | 7,702 | 8,976 | 8,582 | 8,502 | 12,367 | 12,857 | 11,984 | 12,221 | 13,441 | 11,263 | 9,104 | 6,705 | 8,105 | 7,792 | 9,628 | 12,823 | 5,238 | 7,904 | 7,643 | 7,400 | 6,923 | 3,869 | 3,734 | 2,884 | 2,884 | 4,070 | 4,070 | 4,070 | 4,070 | 5,391 | 5,391 | 5,391 | 4,685 | 5,997 | 5,770 | 5,644 | 5,580 | 4,533 | 4,237 | 3,974 | 4,016 | 4,061 | 3,844 | 3,664 | 3,730 | 4,213 | 3,649 | 3,770 | 3,922 | 4,703 | 4,535 | 4,169 | 3,847 | 7,326 | 7,035 | 6,999 | 7,623 | 7,292 | 7,257 | 8,069 | 7,832 | 17,790 | 17,302 | 16,722 | 16,343 | 15,732 | 14,829 | 15,079 | 15,099 | 15,009 | 14,714 | 14,420 | 14,942 | 16,345 | 15,995 | 15,333 | 14,486 | 10,523 | 9,960 | 9,292 | 9,163 | 11,590 | 12,366 | 12,014 | 12,225 | 9,489 | 10,042 | 10,161 | 10,679 | 12,627 | 16,155 | 18,729 | 18,703 | 25,256 | 25,112 | 30,492 | 33,515 | 39,110 | 43,667 | 41,947 | 41,918 | 97,242 | 123,076 | 150,037 | 119,801 | 107,622 | 120,629 | 116,267 | 121,580 | 79,463 | 42,950 | 128,899 | 93,936 |
| 93,936 | 128,899 | 42,950 | 79,463 | 121,580 | 116,267 | 120,629 | 107,622 | 119,801 | 150,037 | 123,076 | 97,242 | 41,918 | 41,947 | 43,667 | 39,110 | 33,515 | 30,492 | 25,112 | 25,256 | 18,703 | 18,729 | 16,155 | 12,627 | 10,679 | 10,161 | 10,042 | 9,489 | 12,225 | 12,014 | 12,366 | 11,590 | 9,163 | 9,292 | 9,960 | 10,523 | 14,486 | 15,333 | 15,995 | 16,345 | 14,942 | 14,420 | 14,714 | 15,009 | 15,099 | 15,079 | 14,829 | 15,732 | 16,343 | 16,722 | 17,302 | 17,790 | 7,832 | 8,069 | 7,257 | 7,292 | 7,623 | 6,999 | 7,035 | 7,326 | 3,847 | 4,169 | 4,535 | 4,703 | 3,922 | 3,770 | 3,649 | 4,213 | 3,730 | 3,664 | 3,844 | 4,061 | 4,016 | 3,974 | 4,237 | 4,533 | 5,580 | 5,644 | 5,770 | 5,997 | 4,685 | 5,391 | 5,391 | 5,391 | 4,070 | 4,070 | 4,070 | 4,070 | 2,884 | 2,884 | 3,734 | 3,869 | 6,923 | 7,400 | 7,643 | 7,904 | 5,238 | 12,823 | 9,628 | 7,792 | 8,105 | 6,705 | 9,104 | 11,263 | 13,441 | 12,221 | 11,984 | 12,857 | 12,367 | 8,502 | 8,582 | 8,976 | 7,702 | 10,217 | 8,261 | 10,700 | 10,400 | 9,200 | 8,100 | 10,600 | 3,600 | 3,900 | 4,200 | 4,400 | 4,700 | 4,900 | 5,200 | 4,300 | 6,300 | 6,400 | 5,500 | 5,400 | 4,400 | 4,500 | 4,600 | 4,700 | 2,400 | 2,500 | 2,400 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,320 | 6,330 | 6,340 | 6,351 | 6,363 | 6,373 | 6,383 | 6,394 | 0 | 65,000 | 106,249 | 76,291 | 0 | 83,664 | 78,536 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 78,536 | 83,664 | 0 | 76,291 | 106,249 | 65,000 | 0 | 6,394 | 6,383 | 6,373 | 6,363 | 6,351 | 6,340 | 6,330 | 6,320 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 104 | 72 | 72 | 239 | 216 | 194 | 171 | 121 | 99 | 76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 201 | 358 | 585 | 735 | 841 | 2,565 | 2,668 | 2,632 | 2,525 | 1,797 | 1,817 | 2,284 | 2,437 | 1,976 | 2,059 | 2,115 | 2,119 | 1,547 | 1,512 | 10,042 | 10,161 | 10,679 | 12,627 | 16,155 | 18,729 | 18,703 | 25,256 | 23,512 | 28,792 | 31,915 | 39,110 | 43,667 | 41,947 | 41,918 | 57,242 | 42,756 | 43,788 | 42,357 | 30,625 | 0 | 31,769 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 31,769 | 0 | 30,625 | 42,357 | 43,788 | 42,756 | 57,242 | 41,918 | 41,947 | 43,667 | 39,110 | 31,915 | 28,792 | 23,512 | 25,256 | 18,703 | 18,729 | 16,155 | 12,627 | 10,679 | 10,161 | 10,042 | 1,512 | 1,547 | 2,119 | 2,115 | 2,059 | 1,976 | 2,437 | 2,284 | 1,817 | 1,797 | 2,525 | 2,632 | 2,668 | 2,565 | 841 | 735 | 585 | 358 | 201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76 | 99 | 121 | 171 | 194 | 216 | 239 | 72 | 72 | 104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,069 | 7,832 | 17,790 | 17,302 | 16,722 | 16,343 | 15,732 | 14,829 | 15,079 | 15,099 | 15,009 | 14,714 | 14,420 | 13,297 | 14,683 | 14,318 | 13,641 | 13,378 | 9,404 | 8,830 | 8,150 | 8,610 | 11,029 | 11,797 | 11,437 | 12,225 | 9,489 | 9,842 | 8,415 | 8,841 | 12,481 | 12,713 | 14,938 | 15,034 | 15,297 | 15,130 | 20,358 | 22,973 | 28,324 | 32,982 | 31,071 | 31,090 | 31,993 | 32,966 | 31,866 | 31,430 | 0 | 19,582 | 14,223 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 14,223 | 19,582 | 0 | 31,430 | 31,866 | 32,966 | 31,993 | 31,090 | 31,071 | 32,982 | 28,324 | 22,973 | 20,358 | 15,130 | 15,297 | 15,034 | 14,938 | 12,713 | 12,481 | 8,841 | 8,415 | 9,842 | 9,489 | 12,225 | 11,437 | 11,797 | 11,029 | 8,610 | 8,150 | 8,830 | 9,404 | 13,378 | 13,641 | 14,318 | 14,683 | 13,297 | 14,420 | 14,714 | 15,009 | 15,099 | 15,079 | 14,829 | 15,732 | 16,343 | 16,722 | 17,302 | 17,790 | 7,832 | 8,069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 800 | 1,200 | 1,700 | 1,700 | 1,600 | 1,800 | 1,900 | 2,100 | 2,100 | 2,800 | 3,600 | 3,700 | 4,100 | 4,900 | 5,800 | 6,400 | 7,500 | 8,800 | 10,200 | 11,500 | 12,300 | 13,100 | 13,400 | 13,500 | 13,975 | 14,450 | 14,972 | 15,640 | 16,387 | 17,122 | 17,645 | 18,873 | 20,043 | 21,373 | 22,846 | 24,411 | 26,223 | 28,703 | 31,535 | 33,618 | 31,601 | 32,948 | 35,177 | 37,012 | 40,271 | 44,262 | 45,736 | 50,041 | 54,407 | 58,003 | 62,258 | 62,310 | 61,825 | 62,596 | 63,957 | 67,428 | 68,080 | 68,985 | 69,845 | 71,171 | 74,440 | 76,019 | 78,573 | 79,495 | 83,798 | 84,860 | 89,527 | 91,592 | 98,265 | 102,642 | 106,838 | 95,420 | 100,231 | 90,302 | 93,626 | 96,522 | 102,605 | 106,587 | 114,873 | 117,999 | 121,510 | 110,153 | 114,715 | 116,739 | 119,890 | 120,029 | 125,274 | 122,504 | 126,128 | 131,989 | 136,991 | 138,136 | 145,016 | 152,520 | 161,930 | 164,106 | 172,055 | 177,692 | 179,043 | 174,059 | 182,121 | 187,429 | 198,371 | 178,918 | 188,670 | 194,984 | 204,776 | 205,898 | 211,795 | 217,747 | 230,298 | 237,226 | 239,611 | 238,437 | 249,629 | 247,499 | 259,370 | 264,569 | 279,567 | 290,140 | 306,323 | 322,695 | 344,892 | 350,865 | 373,038 | 383,726 | 400,279 | 466,170 | 480,156 | 490,506 | 523,858 | 560,714 | 609,414 | 660,111 | 682,484 | 735,224 | 784,808 | 740,498 | 796,856 |
| 796,856 | 740,498 | 784,808 | 735,224 | 682,484 | 660,111 | 609,414 | 560,714 | 523,858 | 490,506 | 480,156 | 466,170 | 400,279 | 383,726 | 373,038 | 350,865 | 344,892 | 322,695 | 306,323 | 290,140 | 279,567 | 264,569 | 259,370 | 247,499 | 249,629 | 238,437 | 239,611 | 237,226 | 230,298 | 217,747 | 211,795 | 205,898 | 204,776 | 194,984 | 188,670 | 178,918 | 198,371 | 187,429 | 182,121 | 174,059 | 179,043 | 177,692 | 172,055 | 164,106 | 161,930 | 152,520 | 145,016 | 138,136 | 136,991 | 131,989 | 126,128 | 122,504 | 125,274 | 120,029 | 119,890 | 116,739 | 114,715 | 110,153 | 121,510 | 117,999 | 114,873 | 106,587 | 102,605 | 96,522 | 93,626 | 90,302 | 100,231 | 95,420 | 106,838 | 102,642 | 98,265 | 91,592 | 89,527 | 84,860 | 83,798 | 79,495 | 78,573 | 76,019 | 74,440 | 71,171 | 69,845 | 68,985 | 68,080 | 67,428 | 63,957 | 62,596 | 61,825 | 62,310 | 62,258 | 58,003 | 54,407 | 50,041 | 45,736 | 44,262 | 40,271 | 37,012 | 35,177 | 32,948 | 31,601 | 33,618 | 31,535 | 28,703 | 26,223 | 24,411 | 22,846 | 21,373 | 20,043 | 18,873 | 17,645 | 17,122 | 16,387 | 15,640 | 14,972 | 14,450 | 13,975 | 13,500 | 13,400 | 13,100 | 12,300 | 11,500 | 10,200 | 8,800 | 7,500 | 6,400 | 5,800 | 4,900 | 4,100 | 3,700 | 3,600 | 2,800 | 2,100 | 2,100 | 1,900 | 1,800 | 1,600 | 1,700 | 1,700 | 1,200 | 800 |
---|
Common 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 | 24 | 24 | 24 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 23 | 23 | 23 | 23 | 23 | 23 | 35 | 35 | 35 | 53 | 53 | 52 | 51 | 51 | 50 | 50 | 50 | 50 | 50 | 49 | 50 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 50 | 50 | 75 | 73 | 73 | 71 | 71 | 71 | 71 | 71 | 71 | 71 | 71 | 69 | 69 | 68 | 68 | 99 | 99 | 98 | 98 | 98 | 98 | 98 | 98 | 147 | 147 | 147 | 147 | 220 | 218 | 216 | 217 | 217 | 217 | 212 | 212 | 212 | 211 | 211 | 210 | 210 | 210 | 210 | 210 | 209 | 209 | 208 | 208 | 209 | 209 | 208 | 208 | 209 | 209 | 209 | 210 | 210 | 210 | 210 | 212 | 213 | 213 | 214 | 217 | 218 | 325 | 326 | 329 | 324 | 325 |
| 325 | 324 | 329 | 326 | 325 | 218 | 217 | 214 | 213 | 213 | 212 | 210 | 210 | 210 | 210 | 209 | 209 | 209 | 208 | 208 | 209 | 209 | 208 | 208 | 209 | 209 | 210 | 210 | 210 | 210 | 210 | 211 | 211 | 212 | 212 | 212 | 217 | 217 | 217 | 216 | 218 | 220 | 147 | 147 | 147 | 147 | 98 | 98 | 98 | 98 | 98 | 98 | 99 | 99 | 68 | 68 | 69 | 69 | 71 | 71 | 71 | 71 | 71 | 71 | 71 | 71 | 73 | 73 | 75 | 50 | 50 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 50 | 49 | 50 | 50 | 50 | 50 | 50 | 51 | 51 | 52< |
---|