> Total Assets | 400 | 400 | 6,400 | 5,600 | 4,900 | 3,900 | 3,000 | 2,400 | 1,400 | 1,400 | 3,000 | 3,000 | 2,400 | 1,707 | 1,135 | 5,367 | 4,600 | 18,229 | 17,195 | 31,638 | 30,526 | 30,526 | 27,806 | 26,453 | 25,487 | 25,487 | 22,882 | 20,031 | 19,487 | 16,743 | 16,340 | 13,029 | 11,811 | 18,496 | 15,800 | 13,663 | 11,090 | 11,761 | 9,228 | 7,811 | 7,811 | 7,213 | 8,256 | 7,073 | 6,426 | 4,876 | 3,634 | 3,500 | 9,149 | 7,352 | 6,920 | 5,754 | 4,257 | 3,624 | 2,351 | 2,705 | 1,583 | 5,195 | 3,625 | 2,279 | 8,771 | 6,876 | 5,065 | 2,220 | 3,785 | 3,196 | 2,437 | 1,234 | 1,730 | 1,721 | 2,397 | 1,092 | 613 | 478 | 240 | 280 | 16,582 | 13,117 | 76,925 | 89,549 | 80,055 | 77,420 | 74,152 | 73,814 | 111,058 | 105,284 | 96,659 | 95,731 | 178,766 | 175,653 | 166,697 | 160,576 | 174,399 | 166,136 | 159,410 | 142,772 | 223,382 | 175,003 | 164,378 | 159,365 | 151,198 | 141,432 | 130,675 | 119,019 | 79,586 | 55,172 | 44,719 | 38,761 | 64,214 | 53,345 | 53,550 | 66,087 | 64,002 | 74,828 | 134,003 | 120,592 |
| 120,592 | 134,003 | 74,828 | 64,002 | 66,087 | 53,550 | 53,345 | 64,214 | 38,761 | 44,719 | 55,172 | 79,586 | 119,019 | 130,675 | 141,432 | 151,198 | 159,365 | 164,378 | 175,003 | 223,382 | 142,772 | 159,410 | 166,136 | 174,399 | 160,576 | 166,697 | 175,653 | 178,766 | 95,731 | 96,659 | 105,284 | 111,058 | 73,814 | 74,152 | 77,420 | 80,055 | 89,549 | 76,925 | 13,117 | 16,582 | 280 | 240 | 478 | 613 | 1,092 | 2,397 | 1,721 | 1,730 | 1,234 | 2,437 | 3,196 | 3,785 | 2,220 | 5,065 | 6,876 | 8,771 | 2,279 | 3,625 | 5,195 | 1,583 | 2,705 | 2,351 | 3,624 | 4,257 | 5,754 | 6,920 | 7,352 | 9,149 | 3,500 | 3,634 | 4,876 | 6,426 | 7,073 | 8,256 | 7,213 | 7,811 | 7,811 | 9,228 | 11,761 | 11,090 | 13,663 | 15,800 | 18,496 | 11,811 | 13,029 | 16,340 | 16,743 | 19,487 | 20,031 | 22,882 | 25,487 | 25,487 | 26,453 | 27,806 | 30,526 | 30,526 | 31,638 | 17,195 | 18,229 | 4,600 | 5,367 | 1,135 | 1,707 | 2,400 | 3,000 | 3,000 | 1,400 | 1,400 | 2,400 | 3,000 | 3,900 | 4,900 | 5,600 | 6,400 | 400 | 400 |
---|
> Total Current Assets | 0 | 6,900 | 6,100 | 5,300 | 4,600 | 3,700 | 2,600 | 1,600 | 500 | 500 | 2,200 | 2,200 | 1,500 | 944 | 418 | 2,060 | 1,074 | 14,676 | 13,729 | 27,368 | 26,389 | 26,389 | 23,926 | 22,439 | 20,930 | 20,930 | 16,658 | 12,653 | 12,362 | 9,741 | 9,348 | 5,948 | 4,819 | 11,680 | 9,291 | 6,772 | 4,270 | 5,194 | 2,986 | 1,924 | 1,924 | 5,159 | 6,339 | 5,468 | 5,031 | 3,796 | 2,625 | 2,567 | 8,297 | 6,531 | 6,158 | 5,058 | 3,550 | 2,460 | 1,302 | 1,740 | 685 | 4,363 | 2,848 | 1,565 | 8,121 | 6,269 | 4,472 | 1,686 | 3,313 | 2,769 | 2,031 | 851 | 1,681 | 1,673 | 2,349 | 1,044 | 575 | 440 | 203 | 244 | 11,555 | 8,190 | 30,962 | 43,690 | 40,568 | 37,840 | 34,621 | 31,947 | 69,421 | 63,823 | 59,268 | 58,395 | 140,592 | 134,151 | 121,826 | 114,551 | 88,851 | 71,721 | 64,895 | 49,592 | 132,390 | 118,758 | 108,803 | 104,560 | 97,742 | 88,597 | 78,880 | 67,905 | 55,401 | 39,204 | 30,296 | 25,497 | 53,099 | 42,844 | 44,038 | 57,264 | 55,737 | 66,725 | 125,904 | 112,657 |
| 112,657 | 125,904 | 66,725 | 55,737 | 57,264 | 44,038 | 42,844 | 53,099 | 25,497 | 30,296 | 39,204 | 55,401 | 67,905 | 78,880 | 88,597 | 97,742 | 104,560 | 108,803 | 118,758 | 132,390 | 49,592 | 64,895 | 71,721 | 88,851 | 114,551 | 121,826 | 134,151 | 140,592 | 58,395 | 59,268 | 63,823 | 69,421 | 31,947 | 34,621 | 37,840 | 40,568 | 43,690 | 30,962 | 8,190 | 11,555 | 244 | 203 | 440 | 575 | 1,044 | 2,349 | 1,673 | 1,681 | 851 | 2,031 | 2,769 | 3,313 | 1,686 | 4,472 | 6,269 | 8,121 | 1,565 | 2,848 | 4,363 | 685 | 1,740 | 1,302 | 2,460 | 3,550 | 5,058 | 6,158 | 6,531 | 8,297 | 2,567 | 2,625 | 3,796 | 5,031 | 5,468 | 6,339 | 5,159 | 1,924 | 1,924 | 2,986 | 5,194 | 4,270 | 6,772 | 9,291 | 11,680 | 4,819 | 5,948 | 9,348 | 9,741 | 12,362 | 12,653 | 16,658 | 20,930 | 20,930 | 22,439 | 23,926 | 26,389 | 26,389 | 27,368 | 13,729 | 14,676 | 1,074 | 2,060 | 418 | 944 | 1,500 | 2,200 | 2,200 | 500 | 500 | 1,600 | 2,600 | 3,700 | 4,600 | 5,300 | 6,100 | 6,900 | 0 |
---|
Cash And Cash Equivalents | 0 | 6,800 | 6,000 | 5,200 | 4,400 | 3,500 | 2,500 | 1,300 | 400 | 400 | 2,200 | 2,200 | 1,500 | 887 | 258 | 2,026 | 869 | 3,419 | 999 | 7,166 | 8,415 | 8,415 | 5,615 | 8,723 | 7,426 | 7,426 | 5,608 | 1,845 | 1,444 | 3,223 | 3,290 | 446 | 727 | 8,356 | 6,148 | 4,491 | 1,775 | 2,888 | 784 | 378 | 378 | 349 | 1,429 | 482 | 1,194 | 359 | 170 | 661 | 159 | 226 | 96 | 201 | 2,663 | 2,206 | 1,231 | 1,672 | 607 | 4,278 | 2,758 | 1,496 | 7,033 | 6,174 | 4,346 | 1,348 | 2,460 | 1,365 | 588 | 106 | 396 | 50 | 1,798 | 899 | 424 | 299 | 55 | 165 | 11,520 | 7,948 | 30,410 | 43,282 | 40,138 | 37,395 | 34,303 | 31,185 | 69,142 | 63,212 | 58,304 | 56,522 | 137,750 | 131,995 | 49,990 | 33,599 | 18,750 | 25,924 | 42,609 | 47,923 | 129,258 | 40,155 | 14,542 | 8,424 | 12,596 | 14,265 | 27,179 | 43,781 | 32,938 | 20,326 | 6,133 | 5,733 | 14,217 | 4,680 | 6,225 | 4,712 | 14,473 | 17,558 | 34,426 | 15,726 |
| 15,726 | 34,426 | 17,558 | 14,473 | 4,712 | 6,225 | 4,680 | 14,217 | 5,733 | 6,133 | 20,326 | 32,938 | 43,781 | 27,179 | 14,265 | 12,596 | 8,424 | 14,542 | 40,155 | 129,258 | 47,923 | 42,609 | 25,924 | 18,750 | 33,599 | 49,990 | 131,995 | 137,750 | 56,522 | 58,304 | 63,212 | 69,142 | 31,185 | 34,303 | 37,395 | 40,138 | 43,282 | 30,410 | 7,948 | 11,520 | 165 | 55 | 299 | 424 | 899 | 1,798 | 50 | 396 | 106 | 588 | 1,365 | 2,460 | 1,348 | 4,346 | 6,174 | 7,033 | 1,496 | 2,758 | 4,278 | 607 | 1,672 | 1,231 | 2,206 | 2,663 | 201 | 96 | 226 | 159 | 661 | 170 | 359 | 1,194 | 482 | 1,429 | 349 | 378 | 378 | 784 | 2,888 | 1,775 | 4,491 | 6,148 | 8,356 | 727 | 446 | 3,290 | 3,223 | 1,444 | 1,845 | 5,608 | 7,426 | 7,426 | 8,723 | 5,615 | 8,415 | 8,415 | 7,166 | 999 | 3,419 | 869 | 2,026 | 258 | 887 | 1,500 | 2,200 | 2,200 | 400 | 400 | 1,300 | 2,500 | 3,500 | 4,400 | 5,200 | 6,000 | 6,800 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,645 | 8,204 | 7,864 | 17,394 | 17,394 | 18,174 | 13,300 | 12,700 | 12,700 | 9,800 | 9,800 | 8,332 | 4,153 | 4,181 | 3,915 | 1,860 | 939 | 969 | 535 | 486 | 472 | 504 | 92 | 92 | 125 | 188 | 223 | 3,195 | 2,724 | 1,730 | 515 | 6,762 | 6,163 | 5,792 | 4,417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 330 | 330 | 330 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 69,852 | 78,625 | 66,218 | 42,387 | 19,903 | 0 | 0 | 75,887 | 93,337 | 88,447 | 82,438 | 72,506 | 50,380 | 23,217 | 12,086 | 10,989 | 13,963 | 12,434 | 37,932 | 35,684 | 30,547 | 49,042 | 37,753 | 44,786 | 88,282 | 93,975 |
| 93,975 | 88,282 | 44,786 | 37,753 | 49,042 | 30,547 | 35,684 | 37,932 | 12,434 | 13,963 | 10,989 | 12,086 | 23,217 | 50,380 | 72,506 | 82,438 | 88,447 | 93,337 | 75,887 | 0 | 0 | 19,903 | 42,387 | 66,218 | 78,625 | 69,852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 330 | 330 | 330 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,417 | 5,792 | 6,163 | 6,762 | 515 | 1,730 | 2,724 | 3,195 | 223 | 188 | 125 | 92 | 92 | 504 | 472 | 486 | 535 | 969 | 939 | 1,860 | 3,915 | 4,181 | 4,153 | 8,332 | 9,800 | 9,800 | 12,700 | 12,700 | 13,300 | 18,174 | 17,394 | 17,394 | 7,864 | 8,204 | 6,645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 0 | 0 | 12 | 32 | 3 | 88 | 212 | 140 | 440 | 447 | 447 | 69 | 327 | 193 | 193 | 669 | 226 | 1,273 | 1,497 | 1,081 | 642 | 1,226 | 1,189 | 1,128 | 819 | 791 | 764 | 810 | 765 | 765 | 4,488 | 4,641 | 4,709 | 359 | 356 | 208 | 861 | 966 | 966 | 105 | 330 | 782 | 130 | 15 | 23 | 36 | 35 | 38 | 40 | 1,018 | 46 | 51 | 119 | 333 | 934 | 788 | 481 | 840 | 1,231 | 259 | 56 | 74 | 59 | 58 | 3 | 35 | 144 | 330 | 271 | 115 | 244 | 112 | 606 | 124 | 148 | 97 | 111 | 107 | 64 | 47 | 352 | 81 | 38 | 40 | 15 | 0 | 0 | 0 | 7,000 | 0 | 0 | 0 | 0 | 3,000 | 0 | 2,869 | 1,047 | 188 | 519 | 5,727 | 2,209 | 2,444 | 2,232 | 1,640 | 1,613 |
| 1,613 | 1,640 | 2,232 | 2,444 | 2,209 | 5,727 | 519 | 188 | 1,047 | 2,869 | 0 | 3,000 | 0 | 0 | 0 | 0 | 7,000 | 0 | 0 | 0 | 15 | 40 | 38 | 81 | 352 | 47 | 64 | 107 | 111 | 97 | 148 | 124 | 606 | 112 | 244 | 115 | 271 | 330 | 144 | 35 | 3 | 58 | 59 | 74 | 56 | 259 | 1,231 | 840 | 481 | 788 | 934 | 333 | 119 | 51 | 46 | 1,018 | 40 | 38 | 35 | 36 | 23 | 15 | 130 | 782 | 330 | 105 | 966 | 966 | 861 | 208 | 356 | 359 | 4,709 | 4,641 | 4,488 | 765 | 765 | 810 | 764 | 791 | 819 | 1,128 | 1,189 | 1,226 | 642 | 1,081 | 1,497 | 1,273 | 226 | 669 | 193 | 193 | 327 | 69 | 447 | 447 | 440 | 140 | 212 | 88 | 3 | 32 | 12 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 100 | 100 | 100 | 200 | 200 | 100 | 200 | 0 | 100 | 0 | 0 | 0 | 45 | 128 | 31 | 117 | 4,315 | 4,315 | 11,815 | 133 | 133 | 68 | 89 | 611 | 611 | 581 | 782 | 852 | 630 | 591 | 600 | 898 | 1,088 | 938 | 774 | 1,093 | 957 | 827 | 645 | 645 | -1 | 81 | 54 | 283 | 357 | 517 | 530 | 410 | 142 | 165 | 110 | 105 | 124 | 56 | 45 | 42 | 50 | 52 | 29 | 70 | 49 | 75 | 27 | 369 | 373 | 374 | 28 | 251 | 242 | 292 | 89 | 77 | 82 | 90 | 76 | 0 | 98 | 222 | 137 | 315 | 201 | 206 | 156 | 155 | 463 | 867 | 1,762 | 2,735 | 2,092 | 1,937 | 1,975 | 3,802 | 3,372 | 2,343 | 1,654 | 3,132 | 2,716 | 924 | 689 | 2,708 | 1,826 | 1,321 | 907 | 7,377 | 1,998 | 1,440 | 945 | 424 | 1,623 | 1,201 | 1,301 | 1,067 | 2,149 | 1,556 | 1,343 |
| 1,343 | 1,556 | 2,149 | 1,067 | 1,301 | 1,201 | 1,623 | 424 | 945 | 1,440 | 1,998 | 7,377 | 907 | 1,321 | 1,826 | 2,708 | 689 | 924 | 2,716 | 3,132 | 1,654 | 2,343 | 3,372 | 3,802 | 1,975 | 1,937 | 2,092 | 2,735 | 1,762 | 867 | 463 | 155 | 156 | 206 | 201 | 315 | 137 | 222 | 98 | 0 | 76 | 90 | 82 | 77 | 89 | 292 | 242 | 251 | 28 | 374 | 373 | 369 | 27 | 75 | 49 | 70 | 29 | 52 | 50 | 42 | 45 | 56 | 124 | 105 | 110 | 165 | 142 | 410 | 530 | 517 | 357 | 283 | 54 | 81 | -1 | 645 | 645 | 827 | 957 | 1,093 | 774 | 938 | 1,088 | 898 | 600 | 591 | 630 | 852 | 782 | 581 | 611 | 611 | 89 | 68 | 133 | 133 | 11,815 | 4,315 | 4,315 | 117 | 31 | 128 | 45 | 0 | 0 | 0 | 100 | 0 | 200 | 100 | 200 | 200 | 100 | 100 | 100 | 0 |
---|
> Long-term Assets | 0 | 400 | 300 | 300 | 300 | 200 | 400 | 800 | 0 | 900 | 800 | 800 | 900 | 763 | 717 | 3,307 | 3,526 | 3,553 | 3,466 | 4,270 | 0 | 4,137 | 3,880 | 4,014 | 0 | 4,557 | 6,224 | 7,378 | 7,125 | 7,002 | 6,992 | 7,081 | 6,992 | 6,816 | 6,509 | 6,891 | 6,820 | 6,567 | 6,242 | 5,887 | 5,887 | 2,054 | 1,917 | 1,605 | 1,395 | 1,080 | 1,009 | 933 | 852 | 821 | 762 | 696 | 707 | 1,164 | 1,049 | 965 | 898 | 832 | 777 | 714 | 650 | 607 | 593 | 534 | 472 | 427 | 406 | 383 | 49 | 48 | 48 | 48 | 38 | 38 | 37 | 36 | 5,027 | 4,927 | 45,963 | 45,859 | 39,487 | 39,580 | 39,531 | 41,867 | 41,637 | 41,461 | 37,391 | 37,336 | 38,174 | 41,502 | 44,871 | 46,025 | 85,548 | 94,415 | 94,515 | 93,180 | 90,992 | 56,245 | 55,575 | 54,805 | 53,456 | 52,835 | 51,795 | 51,114 | 24,185 | 15,968 | 14,423 | 13,264 | 11,115 | 10,501 | 9,512 | 8,823 | 8,265 | 8,103 | 8,099 | 7,935 |
| 7,935 | 8,099 | 8,103 | 8,265 | 8,823 | 9,512 | 10,501 | 11,115 | 13,264 | 14,423 | 15,968 | 24,185 | 51,114 | 51,795 | 52,835 | 53,456 | 54,805 | 55,575 | 56,245 | 90,992 | 93,180 | 94,515 | 94,415 | 85,548 | 46,025 | 44,871 | 41,502 | 38,174 | 37,336 | 37,391 | 41,461 | 41,637 | 41,867 | 39,531 | 39,580 | 39,487 | 45,859 | 45,963 | 4,927 | 5,027 | 36 | 37 | 38 | 38 | 48 | 48 | 48 | 49 | 383 | 406 | 427 | 472 | 534 | 593 | 607 | 650 | 714 | 777 | 832 | 898 | 965 | 1,049 | 1,164 | 707 | 696 | 762 | 821 | 852 | 933 | 1,009 | 1,080 | 1,395 | 1,605 | 1,917 | 2,054 | 5,887 | 5,887 | 6,242 | 6,567 | 6,820 | 6,891 | 6,509 | 6,816 | 6,992 | 7,081 | 6,992 | 7,002 | 7,125 | 7,378 | 6,224 | 4,557 | 0 | 4,014 | 3,880 | 4,137 | 0 | 4,270 | 3,466 | 3,553 | 3,526 | 3,307 | 717 | 763 | 900 | 800 | 800 | 900 | 0 | 800 | 400 | 200 | 300 | 300 | 300 | 400 | 0 |
---|
Property Plant Equipment | 400 | 400 | 300 | 300 | 300 | 300 | 300 | 300 | 400 | 400 | 300 | 300 | 200 | 192 | 159 | 136 | 108 | 122 | 123 | 107 | 116 | 116 | 128 | 398 | 477 | 477 | 730 | 763 | 742 | 798 | 968 | 941 | 1,004 | 1,009 | 981 | 1,090 | 1,040 | 982 | 930 | 864 | 864 | 300 | 258 | 236 | 212 | 207 | 190 | 156 | 130 | 142 | 124 | 100 | 87 | 83 | 70 | 59 | 50 | 42 | 44 | 38 | 32 | 46 | 57 | 55 | 51 | 59 | 53 | 46 | 7 | 6 | 6 | 6 | 6 | 6 | 5 | 4 | 4 | 11 | 66 | 87 | 350 | 548 | 639 | 748 | 721 | 748 | 709 | 730 | 1,374 | 4,789 | 8,007 | 9,245 | 9,443 | 19,105 | 22,136 | 22,100 | 21,204 | 20,667 | 20,179 | 19,390 | 18,354 | 17,742 | 16,729 | 16,076 | 21,742 | 15,948 | 14,403 | 13,244 | 11,072 | 10,402 | 9,404 | 8,684 | 7,988 | 7,989 | 7,999 | 7,847 |
| 7,847 | 7,999 | 7,989 | 7,988 | 8,684 | 9,404 | 10,402 | 11,072 | 13,244 | 14,403 | 15,948 | 21,742 | 16,076 | 16,729 | 17,742 | 18,354 | 19,390 | 20,179 | 20,667 | 21,204 | 22,100 | 22,136 | 19,105 | 9,443 | 9,245 | 8,007 | 4,789 | 1,374 | 730 | 709 | 748 | 721 | 748 | 639 | 548 | 350 | 87 | 66 | 11 | 4 | 4 | 5 | 6 | 6 | 6 | 6 | 6 | 7 | 46 | 53 | 59 | 51 | 55 | 57 | 46 | 32 | 38 | 44 | 42 | 50 | 59 | 70 | 83 | 87 | 100 | 124 | 142 | 130 | 156 | 190 | 207 | 212 | 236 | 258 | 300 | 864 | 864 | 930 | 982 | 1,040 | 1,090 | 981 | 1,009 | 1,004 | 941 | 968 | 798 | 742 | 763 | 730 | 477 | 477 | 398 | 128 | 116 | 116 | 107 | 123 | 122 | 108 | 136 | 159 | 192 | 200 | 300 | 300 | 400 | 400 | 300 | 300 | 300 | 300 | 300 | 300 | 400 | 400 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,115 | 0 | 0 | 0 | 1,868 | 1,868 | 1,868 | 1,868 | 1,868 | 1,868 | 1,868 | 1,868 | 1,868 | 1,868 | 1,868 | 1,868 | 1,868 | 1,868 | 1,868 | 1,868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38,955 | 38,955 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 32,466 | 38,955 | 38,955 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,868 | 1,868 | 1,868 | 1,868 | 1,868 | 1,868 | 1,868 | 1,868 | 1,868 | 1,868 | 1,868 | 1,868 | 1,868 | 1,868 | 1,868 | 1,868 | 0 | 0 | 0 | 2,115 | 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 | 500 | 500 | 500 | 500 | 400 | 400 | 413 | 400 | 3,013 | 3,260 | 3,273 | 3,185 | 3,097 | 3,002 | 3,002 | 2,823 | 2,733 | 2,642 | 2,642 | 2,586 | 5,417 | 3,440 | 5,203 | 5,097 | 3,125 | 4,887 | 4,782 | 4,677 | 4,572 | 2,440 | 4,212 | 4,114 | 4,018 | 4,018 | 1,121 | 1,012 | 958 | 903 | 848 | 794 | 752 | 710 | 667 | 626 | 584 | 542 | 962 | 909 | 840 | 787 | 734 | 681 | 627 | 574 | 521 | 468 | 415 | 362 | 313 | 302 | 291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,991 | 4,875 | 6,900 | 6,755 | 6,609 | 6,464 | 6,318 | 8,587 | 8,384 | 8,181 | 4,150 | 4,063 | 3,977 | 3,890 | 3,803 | 3,717 | 43,042 | 41,697 | 38,765 | 37,471 | 36,178 | 1,968 | 1,924 | 1,881 | 1,500 | 1,471 | 1,442 | 1,413 | 1,384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,384 | 1,413 | 1,442 | 1,471 | 1,500 | 1,881 | 1,924 | 1,968 | 36,178 | 37,471 | 38,765 | 41,697 | 43,042 | 3,717 | 3,803 | 3,890 | 3,977 | 4,063 | 4,150 | 8,181 | 8,384 | 8,587 | 6,318 | 6,464 | 6,609 | 6,755 | 6,900 | 4,875 | 4,991 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 291 | 302 | 313 | 362 | 415 | 468 | 521 | 574 | 627 | 681 | 734 | 787 | 840 | 909 | 962 | 542 | 584 | 626 | 667 | 710 | 752 | 794 | 848 | 903 | 958 | 1,012 | 1,121 | 4,018 | 4,018 | 4,114 | 4,212 | 2,440 | 4,572 | 4,677 | 4,782 | 4,887 | 3,125 | 5,097 | 5,203 | 3,440 | 5,417 | 2,586 | 2,642 | 2,642 | 2,733 | 2,823 | 3,002 | 3,002 | 3,097 | 3,185 | 3,273 | 3,260 | 3,013 | 400 | 413 | 400 | 400 | 500 | 500 | 500 | 500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,431 | 3,343 | 4,163 | 4,021 | 3,886 | 3,752 | 3,616 | 4,080 | 5,634 | 5,494 | 6,615 | 6,383 | 6,204 | 6,024 | 6,140 | 5,988 | 5,807 | 5,528 | 5,801 | 5,780 | 5,585 | 5,312 | 5,023 | 1,754 | 1,970 | 1,659 | 1,369 | 1,183 | 873 | 819 | 777 | 722 | 679 | 638 | 596 | 620 | 1,081 | 979 | 906 | 848 | 790 | 733 | 676 | 618 | 561 | 536 | 479 | 421 | 368 | 353 | 337 | 42 | 42 | 42 | 42 | 32 | 32 | 32 | 32 | 5,023 | 4,916 | 45,897 | 45,772 | 39,137 | 39,032 | 38,892 | 41,119 | 40,916 | 40,713 | 36,682 | 36,606 | 36,800 | 357 | 595 | 597 | 597 | 1,147 | 1,148 | 1,143 | 1,144 | 1,144 | 1,006 | 1,068 | 1,136 | 1,156 | 1,158 | 1,159 | 1,059 | 20 | 20 | 20 | 43 | 0 | 108 | 139 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 139 | 108 | 0 | 43 | 20 | 20 | 20 | 1,059 | 1,159 | 1,158 | 1,156 | 1,136 | 1,068 | 1,006 | 1,144 | 1,144 | 1,143 | 1,148 | 1,147 | 597 | 597 | 595 | 357 | 36,800 | 36,606 | 36,682 | 40,713 | 40,916 | 41,119 | 38,892 | 39,032 | 39,137 | 45,772 | 45,897 | 4,916 | 5,023 | 32 | 32 | 32 | 32 | 42 | 42 | 42 | 42 | 337 | 353 | 368 | 421 | 479 | 536 | 561 | 618 | 676 | 733 | 790 | 848 | 906 | 979 | 1,081 | 620 | 596 | 638 | 679 | 722 | 777 | 819 | 873 | 1,183 | 1,369 | 1,659 | 1,970 | 1,754 | 5,023 | 5,312 | 5,585 | 5,780 | 5,801 | 5,528 | 5,807 | 5,988 | 6,140 | 6,024 | 6,204 | 6,383 | 6,615 | 5,494 | 5,634 | 4,080 | 3,616 | 3,752 | 3,886 | 4,021 | 4,163 | 3,343 | 3,431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 800 | 800 | 600 | 600 | 900 | 600 | 600 | 500 | 800 | 800 | 600 | 500 | 600 | 664 | 731 | 930 | 986 | 4,409 | 1,476 | 15,180 | 15,522 | 15,522 | 15,431 | 15,809 | 16,409 | 16,409 | 17,206 | 17,212 | 18,998 | 18,619 | 17,679 | 16,537 | 17,636 | 17,543 | 17,315 | 17,462 | 17,751 | 20,320 | 21,513 | 20,950 | 20,950 | 11,450 | 20,511 | 21,272 | 16,313 | 18,598 | 19,135 | 20,691 | 8,468 | 8,784 | 10,994 | 12,765 | 12,651 | 15,594 | 16,177 | 18,304 | 28,572 | 25,524 | 21,604 | 32,732 | 29,566 | 29,580 | 29,004 | 25,687 | 21,391 | 23,359 | 33,510 | 47,522 | 18,806 | 15,327 | 14,750 | 14,256 | 15,392 | 15,971 | 28,642 | 30,635 | 11,766 | 9,958 | 16,976 | 16,476 | 12,334 | 11,759 | 12,672 | 10,329 | 11,960 | 9,578 | 7,581 | 5,851 | 8,668 | 6,454 | 5,783 | 10,331 | 40,354 | 48,343 | 52,250 | 46,720 | 44,952 | 42,626 | 43,324 | 44,254 | 48,647 | 47,042 | 46,589 | 39,275 | 28,211 | 23,729 | 24,633 | 23,348 | 37,453 | 34,605 | 44,205 | 44,049 | 49,176 | 83,709 | 60,762 | 74,819 |
| 74,819 | 60,762 | 83,709 | 49,176 | 44,049 | 44,205 | 34,605 | 37,453 | 23,348 | 24,633 | 23,729 | 28,211 | 39,275 | 46,589 | 47,042 | 48,647 | 44,254 | 43,324 | 42,626 | 44,952 | 46,720 | 52,250 | 48,343 | 40,354 | 10,331 | 5,783 | 6,454 | 8,668 | 5,851 | 7,581 | 9,578 | 11,960 | 10,329 | 12,672 | 11,759 | 12,334 | 16,476 | 16,976 | 9,958 | 11,766 | 30,635 | 28,642 | 15,971 | 15,392 | 14,256 | 14,750 | 15,327 | 18,806 | 47,522 | 33,510 | 23,359 | 21,391 | 25,687 | 29,004 | 29,580 | 29,566 | 32,732 | 21,604 | 25,524 | 28,572 | 18,304 | 16,177 | 15,594 | 12,651 | 12,765 | 10,994 | 8,784 | 8,468 | 20,691 | 19,135 | 18,598 | 16,313 | 21,272 | 20,511 | 11,450 | 20,950 | 20,950 | 21,513 | 20,320 | 17,751 | 17,462 | 17,315 | 17,543 | 17,636 | 16,537 | 17,679 | 18,619 | 18,998 | 17,212 | 17,206 | 16,409 | 16,409 | 15,809 | 15,431 | 15,522 | 15,522 | 15,180 | 1,476 | 4,409 | 986 | 930 | 731 | 664 | 600 | 500 | 600 | 800 | 800 | 500 | 600 | 600 | 900 | 600 | 600 | 800 | 800 |
---|
> Total Current Liabilities | 600 | 600 | 300 | 400 | 700 | 500 | 400 | 300 | 700 | 700 | 500 | 500 | 500 | 656 | 728 | 930 | 986 | 4,409 | 1,476 | 1,650 | 1,992 | 1,992 | 1,901 | 1,784 | 2,411 | 2,411 | 2,961 | 2,996 | 4,768 | 4,592 | 3,670 | 2,542 | 3,613 | 3,658 | 3,538 | 11,758 | 12,058 | 14,668 | 15,900 | 11,398 | 11,398 | 3,814 | 15,011 | 15,772 | 10,813 | 13,098 | 13,635 | 15,191 | 2,058 | 2,392 | 3,589 | 4,979 | 4,906 | 6,474 | 7,144 | 7,992 | 8,634 | 8,549 | 8,078 | 14,483 | 14,257 | 14,769 | 12,872 | 14,267 | 12,190 | 12,905 | 14,046 | 8,986 | 6,629 | 7,745 | 7,771 | 8,010 | 8,961 | 10,044 | 11,172 | 12,616 | 2,898 | 1,240 | 1,920 | 1,570 | 1,477 | 7,644 | 8,707 | 6,515 | 8,296 | 6,065 | 4,219 | 2,639 | 5,607 | 6,454 | 5,783 | 10,331 | 20,354 | 21,416 | 25,542 | 20,238 | 38,701 | 36,613 | 37,556 | 38,737 | 41,959 | 40,839 | 41,867 | 26,473 | 16,623 | 12,337 | 13,685 | 12,600 | 7,779 | 7,402 | 9,440 | 8,412 | 13,422 | 11,889 | 16,843 | 18,422 |
| 18,422 | 16,843 | 11,889 | 13,422 | 8,412 | 9,440 | 7,402 | 7,779 | 12,600 | 13,685 | 12,337 | 16,623 | 26,473 | 41,867 | 40,839 | 41,959 | 38,737 | 37,556 | 36,613 | 38,701 | 20,238 | 25,542 | 21,416 | 20,354 | 10,331 | 5,783 | 6,454 | 5,607 | 2,639 | 4,219 | 6,065 | 8,296 | 6,515 | 8,707 | 7,644 | 1,477 | 1,570 | 1,920 | 1,240 | 2,898 | 12,616 | 11,172 | 10,044 | 8,961 | 8,010 | 7,771 | 7,745 | 6,629 | 8,986 | 14,046 | 12,905 | 12,190 | 14,267 | 12,872 | 14,769 | 14,257 | 14,483 | 8,078 | 8,549 | 8,634 | 7,992 | 7,144 | 6,474 | 4,906 | 4,979 | 3,589 | 2,392 | 2,058 | 15,191 | 13,635 | 13,098 | 10,813 | 15,772 | 15,011 | 3,814 | 11,398 | 11,398 | 15,900 | 14,668 | 12,058 | 11,758 | 3,538 | 3,658 | 3,613 | 2,542 | 3,670 | 4,592 | 4,768 | 2,996 | 2,961 | 2,411 | 2,411 | 1,784 | 1,901 | 1,992 | 1,992 | 1,650 | 1,476 | 4,409 | 986 | 930 | 728 | 656 | 500 | 500 | 500 | 700 | 700 | 300 | 400 | 500 | 700 | 400 | 300 | 600 | 600 |
---|
Short-term Debt | 100 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90 | 73 | 50 | 26 | 6 | 0 | 0 | 0 | 0 | 0 | 105 | 107 | 107 | 285 | 816 | 789 | 541 | 293 | 294 | 338 | 251 | 335 | 8,368 | 8,417 | 10,868 | 10,863 | 6,838 | 6,838 | 106 | 11,791 | 12,108 | 8,833 | 10,794 | 10,895 | 11,406 | 64 | 64 | 339 | 445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,500 | 5,500 | 5,500 | 2,750 | 5,500 | 2,750 | 2,750 | 2,750 | 2,750 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 250 | 400 | -602 | -602 | -602 | -602 | 4,000 | 4,000 | 0 | 0 | 0 | -602 | -602 | -3,726 | -544 | 0 | 0 | 10,000 | 1,690 | 1,693 | 1,696 | 1,699 | 1,702 | 3,464 | 3,467 | 2,043 | 2,265 | 3,478 | 1,723 | 1,818 | 1,822 | 1,798 | 1,810 | 1,773 | 1,789 | 1,597 | 3,298 | 1,996 | 1,044 | 5,806 | 6,558 |
| 6,558 | 5,806 | 1,044 | 1,996 | 3,298 | 1,597 | 1,789 | 1,773 | 1,810 | 1,798 | 1,822 | 1,818 | 1,723 | 3,478 | 2,265 | 2,043 | 3,467 | 3,464 | 1,702 | 1,699 | 1,696 | 1,693 | 1,690 | 10,000 | 0 | 0 | -544 | -3,726 | -602 | -602 | 0 | 0 | 0 | 4,000 | 4,000 | -602 | -602 | -602 | -602 | 400 | 250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,750 | 2,750 | 2,750 | 2,750 | 5,500 | 2,750 | 5,500 | 5,500 | 5,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 445 | 339 | 64 | 64 | 11,406 | 10,895 | 10,794 | 8,833 | 12,108 | 11,791 | 106 | 6,838 | 6,838 | 10,863 | 10,868 | 8,417 | 8,368 | 335 | 251 | 338 | 294 | 293 | 541 | 789 | 816 | 285 | 107 | 107 | 105 | 0 | 0 | 0 | 0 | 0 | 6 | 26 | 50 | 73 | 90 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 100 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,000 | 10,000 | 10,000 | 0 | 0 | 1,758 | 1,758 | 330 | 549 | 1,758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,222 | 4,444 |
| 4,444 | 2,222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,758 | 549 | 330 | 1,758 | 1,758 | 0 | 0 | 10,000 | 10,000 | 10,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
---|
Accounts payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 459 | 558 | 721 | 728 | 830 | 890 | 956 | 1,158 | 1,158 | 615 | 1,111 | 1,486 | 1,486 | 1,358 | 1,655 | 2,469 | 2,484 | 1,553 | 1,209 | 1,780 | 1,655 | 1,194 | 1,434 | 2,131 | 1,800 | 2,255 | 2,113 | 2,113 | 2,883 | 1,875 | 2,034 | 1,226 | 1,232 | 1,350 | 1,595 | 1,796 | 2,077 | 1,832 | 2,571 | 1,970 | 3,698 | 3,653 | 3,692 | 4,094 | 3,859 | 2,988 | 3,383 | 2,984 | 2,892 | 2,947 | 1,629 | 1,713 | 1,878 | 2,410 | 2,347 | 2,039 | 2,385 | 1,305 | 706 | 863 | 1,075 | 1,340 | 1,630 | 1,896 | 638 | 1,318 | 968 | 875 | 1,042 | 2,105 | 1,913 | 3,694 | 1,463 | 3,617 | 2,037 | 2,393 | 5,910 | 5,783 | 10,331 | 6,122 | 4,189 | 7,156 | 2,714 | 3,763 | 1,763 | 1,979 | 1,262 | 4,695 | 2,476 | 1,469 | 1,861 | 4,325 | 1,601 | 1,738 | 1,748 | 1,811 | 2,857 | 3,477 | 2,592 | 1,858 | 3,362 | 3,099 | 2,789 |
| 2,789 | 3,099 | 3,362 | 1,858 | 2,592 | 3,477 | 2,857 | 1,811 | 1,748 | 1,738 | 1,601 | 4,325 | 1,861 | 1,469 | 2,476 | 4,695 | 1,262 | 1,979 | 1,763 | 3,763 | 2,714 | 7,156 | 4,189 | 6,122 | 10,331 | 5,783 | 5,910 | 2,393 | 2,037 | 3,617 | 1,463 | 3,694 | 1,913 | 2,105 | 1,042 | 875 | 968 | 1,318 | 638 | 1,896 | 1,630 | 1,340 | 1,075 | 863 | 706 | 1,305 | 2,385 | 2,039 | 2,347 | 2,410 | 1,878 | 1,713 | 1,629 | 2,947 | 2,892 | 2,984 | 3,383 | 2,988 | 3,859 | 4,094 | 3,692 | 3,653 | 3,698 | 1,970 | 2,571 | 1,832 | 2,077 | 1,796 | 1,595 | 1,350 | 1,232 | 1,226 | 2,034 | 1,875 | 2,883 | 2,113 | 2,113 | 2,255 | 1,800 | 2,131 | 1,434 | 1,194 | 1,655 | 1,780 | 1,209 | 1,553 | 2,484 | 2,469 | 1,655 | 1,358 | 1,486 | 1,486 | 1,111 | 615 | 1,158 | 1,158 | 956 | 890 | 830 | 728 | 721 | 558 | 459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 500 | 300 | 400 | 700 | 500 | 400 | 300 | 0 | 700 | 500 | 500 | 500 | 19 | 9 | 4 | 77 | 2,990 | 3 | 36 | 834 | 283 | 756 | 49 | 818 | 310 | 831 | 49 | 311 | 571 | 832 | 51 | 311 | 572 | 832 | 783 | 311 | 572 | 878 | 567 | 567 | 652 | 1,172 | 1,457 | 581 | 899 | 1,217 | 1,023 | 130 | 233 | 1,276 | 1,799 | 2,772 | 2,515 | 3,235 | 3,948 | 4,193 | 4,343 | 4,743 | 5,253 | 5,426 | 6,030 | 6,828 | 6,853 | 7,442 | 8,038 | 8,638 | 3,641 | 4,343 | 5,113 | 5,889 | 6,727 | 7,520 | 8,367 | 9,230 | 10,134 | 602 | 9,320 | 15,658 | 15,508 | 602 | 2,000 | 2,000 | 4,000 | 4,000 | 4,000 | 602 | 602 | 3,214 | 544 | 0 | 0 | 3,936 | 15,241 | 16,397 | 15,532 | 32,943 | 32,852 | 31,817 | 33,712 | 34,925 | 35,802 | 36,624 | 22,593 | 10,184 | 8,914 | 10,149 | 9,042 | 4,195 | 2,756 | 205 | 2,522 | 9,568 | 7,483 | 7,938 | 9,075 |
| 9,075 | 7,938 | 7,483 | 9,568 | 2,522 | 205 | 2,756 | 4,195 | 9,042 | 10,149 | 8,914 | 10,184 | 22,593 | 36,624 | 35,802 | 34,925 | 33,712 | 31,817 | 32,852 | 32,943 | 15,532 | 16,397 | 15,241 | 3,936 | 0 | 0 | 544 | 3,214 | 602 | 602 | 4,000 | 4,000 | 4,000 | 2,000 | 2,000 | 602 | 15,508 | 15,658 | 9,320 | 602 | 10,134 | 9,230 | 8,367 | 7,520 | 6,727 | 5,889 | 5,113 | 4,343 | 3,641 | 8,638 | 8,038 | 7,442 | 6,853 | 6,828 | 6,030 | 5,426 | 5,253 | 4,743 | 4,343 | 4,193 | 3,948 | 3,235 | 2,515 | 2,772 | 1,799 | 1,276 | 233 | 130 | 1,023 | 1,217 | 899 | 581 | 1,457 | 1,172 | 652 | 567 | 567 | 878 | 572 | 311 | 783 | 832 | 572 | 311 | 51 | 832 | 571 | 311 | 49 | 831 | 310 | 818 | 49 | 756 | 283 | 834 | 36 | 3 | 2,990 | 77 | 4 | 9 | 19 | 500 | 500 | 500 | 700 | 0 | 300 | 400 | 500 | 700 | 400 | 300 | 500 | 0 |
---|
> Long-term Liabilities | 0 | 200 | 300 | 200 | 200 | 100 | 200 | 200 | 0 | 100 | 100 | 100 | 100 | 8 | 3 | 0 | 0 | 0 | 0 | 13,530 | 0 | 13,530 | 13,530 | 14,025 | 0 | 13,998 | 14,245 | 14,216 | 14,230 | 14,027 | 14,009 | 13,995 | 14,023 | 13,885 | 13,777 | 5,704 | 5,693 | 5,652 | 5,613 | 9,552 | 9,552 | 7,636 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 6,410 | 6,392 | 7,405 | 7,786 | 7,745 | 9,120 | 9,033 | 10,312 | 19,938 | 16,975 | 13,526 | 18,249 | 15,309 | 14,811 | 16,132 | 11,420 | 9,201 | 10,454 | 19,464 | 38,536 | 12,177 | 7,582 | 6,979 | 6,246 | 6,431 | 5,927 | 17,470 | 18,019 | 8,868 | 8,718 | 15,056 | 14,906 | 10,857 | 4,115 | 3,965 | 3,814 | 3,664 | 3,513 | 3,362 | 3,212 | 3,061 | 3,061 | 0 | 0 | 20,000 | 26,927 | 26,708 | 26,482 | 6,251 | 6,013 | 5,768 | 5,517 | 6,688 | 6,203 | 4,722 | 12,802 | 11,588 | 11,392 | 10,948 | 10,748 | 29,674 | 27,203 | 34,765 | 35,637 | 35,754 | 71,820 | 43,919 | 56,397 |
| 56,397 | 43,919 | 71,820 | 35,754 | 35,637 | 34,765 | 27,203 | 29,674 | 10,748 | 10,948 | 11,392 | 11,588 | 12,802 | 4,722 | 6,203 | 6,688 | 5,517 | 5,768 | 6,013 | 6,251 | 26,482 | 26,708 | 26,927 | 20,000 | 0 | 0 | 3,061 | 3,061 | 3,212 | 3,362 | 3,513 | 3,664 | 3,814 | 3,965 | 4,115 | 10,857 | 14,906 | 15,056 | 8,718 | 8,868 | 18,019 | 17,470 | 5,927 | 6,431 | 6,246 | 6,979 | 7,582 | 12,177 | 38,536 | 19,464 | 10,454 | 9,201 | 11,420 | 16,132 | 14,811 | 15,309 | 18,249 | 13,526 | 16,975 | 19,938 | 10,312 | 9,033 | 9,120 | 7,745 | 7,786 | 7,405 | 6,392 | 6,410 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 7,636 | 9,552 | 9,552 | 5,613 | 5,652 | 5,693 | 5,704 | 13,777 | 13,885 | 14,023 | 13,995 | 14,009 | 14,027 | 14,230 | 14,216 | 14,245 | 13,998 | 0 | 14,025 | 13,530 | 13,530 | 0 | 13,530 | 0 | 0 | 0 | 0 | 3 | 8 | 100 | 100 | 100 | 100 | 0 | 200 | 200 | 100 | 200 | 200 | 300 | 200 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,428 | 1,209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,209 | 1,428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 303 | 303 | 303 | 346 | 173 | 185 | 201 | 211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 910 | 892 | 1,905 | 2,286 | 2,245 | 3,620 | 3,533 | 4,812 | 14,438 | 11,475 | 8,026 | 18,249 | 15,309 | 14,811 | 13,382 | 11,420 | 9,201 | 10,454 | 19,464 | 38,536 | 12,177 | 7,582 | 6,979 | 6,246 | 6,431 | 5,927 | 17,470 | 18,019 | 8,868 | 8,718 | 15,056 | 14,906 | 10,857 | 4,115 | 3,965 | 3,814 | 3,664 | 3,513 | 3,362 | 3,212 | 3,061 | 0 | 0 | 0 | 20,000 | 20,000 | 20,000 | 20,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,360 | 4,028 | 4,119 | 4,211 | 4,264 | 23,820 | 0 | 30,388 | 31,594 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 31,594 | 30,388 | 0 | 23,820 | 4,264 | 4,211 | 4,119 | 4,028 | 8,360 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,000 | 20,000 | 20,000 | 20,000 | 0 | 0 | 0 | 3,061 | 3,212 | 3,362 | 3,513 | 3,664 | 3,814 | 3,965 | 4,115 | 10,857 | 14,906 | 15,056 | 8,718 | 8,868 | 18,019 | 17,470 | 5,927 | 6,431 | 6,246 | 6,979 | 7,582 | 12,177 | 38,536 | 19,464 | 10,454 | 9,201 | 11,420 | 13,382 | 14,811 | 15,309 | 18,249 | 8,026 | 11,475 | 14,438 | 4,812 | 3,533 | 3,620 | 2,245 | 2,286 | 1,905 | 892 | 910 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 211 | 201 | 185 | 173 | 346 | 303 | 303 | 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 |
---|
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 | 4,868 | 0 | 0 | 0 | 4,266 | 0 | 4,266 | 4,266 | 3,664 | 3,664 | 3,362 | 3,212 | 3,061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,061 | 3,212 | 3,362 | 3,664 | 3,664 | 4,266 | 4,266 | 0 | 4,266 | 0 | 0 | 0 | 4,868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -300 | 5,900 | 5,000 | 4,100 | 3,300 | 2,400 | 1,900 | 0 | 600 | 2,500 | 2,500 | 1,800 | 1,043 | 404 | 4,437 | 3,614 | 13,820 | 15,719 | 16,458 | 15,004 | 15,004 | 12,375 | 10,644 | 9,078 | 9,078 | 5,676 | 2,819 | 489 | -1,876 | -1,339 | -3,508 | -5,825 | 953 | -1,515 | -3,799 | -6,661 | -8,559 | -12,285 | -13,139 | -13,139 | -4,237 | -12,255 | -14,199 | -9,887 | -13,722 | -15,501 | -17,191 | 681 | -1,432 | -4,074 | -7,011 | -8,394 | -11,970 | -13,826 | -15,599 | -26,989 | -20,329 | -17,979 | -30,453 | -20,795 | -22,704 | -23,939 | -23,467 | -17,606 | -20,163 | -31,073 | -46,288 | -17,076 | -13,606 | -12,353 | -13,164 | -14,779 | -15,493 | -28,402 | -30,355 | 4,816 | 3,159 | 59,949 | 73,073 | 67,721 | 65,661 | 61,480 | 63,485 | 99,098 | 95,706 | 89,078 | 89,880 | 170,098 | 169,199 | 160,914 | 150,245 | 134,045 | 117,793 | 107,160 | 96,052 | 178,430 | 132,377 | 121,054 | 115,111 | 102,551 | 94,390 | 84,086 | 79,744 | 51,375 | 31,443 | 20,086 | 15,413 | 26,761 | 18,740 | 9,345 | 22,038 | 14,826 | -8,881 | 73,241 | 45,773 |
| 45,773 | 73,241 | -8,881 | 14,826 | 22,038 | 9,345 | 18,740 | 26,761 | 15,413 | 20,086 | 31,443 | 51,375 | 79,744 | 84,086 | 94,390 | 102,551 | 115,111 | 121,054 | 132,377 | 178,430 | 96,052 | 107,160 | 117,793 | 134,045 | 150,245 | 160,914 | 169,199 | 170,098 | 89,880 | 89,078 | 95,706 | 99,098 | 63,485 | 61,480 | 65,661 | 67,721 | 73,073 | 59,949 | 3,159 | 4,816 | -30,355 | -28,402 | -15,493 | -14,779 | -13,164 | -12,353 | -13,606 | -17,076 | -46,288 | -31,073 | -20,163 | -17,606 | -23,467 | -23,939 | -22,704 | -20,795 | -30,453 | -17,979 | -20,329 | -26,989 | -15,599 | -13,826 | -11,970 | -8,394 | -7,011 | -4,074 | -1,432 | 681 | -17,191 | -15,501 | -13,722 | -9,887 | -14,199 | -12,255 | -4,237 | -13,139 | -13,139 | -12,285 | -8,559 | -6,661 | -3,799 | -1,515 | 953 | -5,825 | -3,508 | -1,339 | -1,876 | 489 | 2,819 | 5,676 | 9,078 | 9,078 | 10,644 | 12,375 | 15,004 | 15,004 | 16,458 | 15,719 | 13,820 | 3,614 | 4,437 | 404 | 1,043 | 1,800 | 2,500 | 2,500 | 600 | 0 | 1,900 | 2,400 | 3,300 | 4,100 | 5,000 | 5,900 | -300 | 0 |
---|
Common Stock | 0 | 1,300 | 1,300 | 1,300 | 1,300 | 1,300 | 1,300 | 1,300 | 0 | 1,500 | 0 | 0 | 0 | 34 | 34 | 60 | 61 | 115 | 120 | 126 | 132 | 132 | 133 | 133 | 132 | 132 | 132 | 132 | 132 | 132 | 133 | 133 | 134 | 154 | 155 | 155 | 155 | 157 | 157 | 176 | 176 | 176 | 35 | 35 | 35 | 35 | 35 | 36 | 36 | 56 | 56 | 65 | 70 | 113 | 116 | 131 | 132 | 154 | 157 | 159 | 191 | 193 | 194 | 195 | 239 | 241 | 242 | 242 | 247 | 248 | 253 | 255 | 257 | 260 | 265 | 6 | 200 | 200 | 299 | 327 | 328 | 328 | 328 | 338 | 403 | 403 | 403 | 409 | 469 | 472 | 473 | 480 | 479 | 479 | 492 | 511 | 836 | 836 | 848 | 845 | 961 | 990 | 1,013 | 1,019 | 1,472 | 1,471 | 1,467 | 77 | 177 | 179 | 215 | 247 | 265 | 276 | 417 | 434 |
| 434 | 417 | 276 | 265 | 247 | 215 | 179 | 177 | 77 | 1,467 | 1,471 | 1,472 | 1,019 | 1,013 | 990 | 961 | 845 | 848 | 836 | 836 | 511 | 492 | 479 | 479 | 480 | 473 | 472 | 469 | 409 | 403 | 403 | 403 | 338 | 328 | 328 | 328 | 327 | 299 | 200 | 200 | 6 | 265 | 260 | 257 | 255 | 253 | 248 | 247 | 242 | 242 | 241 | 239 | 195 | 194 | 193 | 191 | 159 | 157 | 154 | 132 | 131 | 116 | 113 | 70 | 65 | 56 | 56 | 36 | 36 | 35 | 35 | 35 | 35 | 35 | 176 | 176 | 176 | 157 | 157 | 155 | 155 | 155 | 154 | 134 | 133 | 133 | 132 | 132 | 132 | 132 | 132 | 132 | 133 | 133 | 132 | 132 | 126 | 120 | 115 | 61 | 60 | 34 | 34 | 0 | 0 | 0 | 1,500 | 0 | 1,300 | 1,300 | 1,300 | 1,300 | 1,300 | 1,300 | 1,300 | 0 |
---|
Retained Earnings Total Equity | | 0 | 0 | 0 | 0 | 0 | -721,097 | -704,443 | 0 | -694,210 | 0 | 0 | 0 | 0 | -601,913 | -586,706 | -570,704 | -554,876 | -547,639 | -534,629 | -486,470 | -470,039 | -452,667 | -428,743 | -410,188 | -392,711 | -376,292 | -364,592 | -359,792 | -351,342 | -345,999 | -337,720 | -332,473 | -325,471 | -322,847 | -316,144 | -310,600 | -308,260 | -302,187 | -298,074 | -296,074 | -283,447 | -281,238 | -267,274 | -266,421 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -200 | -200 | -200 | -300 | -300 | -300 | -300 | -400 | -600 | -600 | -700 | -700 | -800 | -815 | -848 | -880 | -908 | -932 | -956 | -977 | -972 | -1,045 | -1,045 | -1,045 | -992 | -1,199 | -1,362 | -1,361 | -1,336 | -1,430 | -1,398 | -1,391 | -1,325 | -1,422 | -1,416 | -1,391 | -1,357 | -1,333 | -1,273 | -1,224 | -1,224 | -1,045 | -1,045 | -1,045 | -1,045 | -1,045 | -1,045 | -1,045 | -1,045 | -1,045 | -1,045 | -1,045 | -1,000,000,000,000,000 | -877 | 0 | -1,000,000,000,000,000 | -1,361 | -1,000,000,000,000,000 | -1,000,000,000,000,000 | -1,000,000,000,000,000 | -870 | -1,000,000,000,000,000 | -1,000,000,000,000,000 | -17,750,006,310,000 | -834 | -1,000,000,000,000,000 | -1,000,000,000,000,000 | -1,000,000,000,000,000 | -891 | -1,000,000,000,000,000 | -1,000,000,000,000,000 | -1,000,000,000,000,000 | 0 | -1,000,000,000,000,000 | -1,000,000,000,000,000 | -1,000,000,000,000,000 | -10 | -10 | 0 | 0 | -31 | -31 | 0 | 0 | -179 | -179 | 0 | 0 | -386 | -386 | 0 | 0 | -1,560 | -1,560 | 0 | 0 | -4,157 | 386 | 133 | 17 | -10 | 3 | -1 | -9 | -27 | -30 | -34 | -44 | -129 | -65 | -95 | -99 | -66 | -184 | -134 | -84 |
| -84 | -134 | -184 | -66 | -99 | -95 | -65 | -129 | -44 | -34 | -30 | -27 | -9 | -1 | 3 | -10 | 17 | 133 | 386 | -4,157 | 0 | 0 | -1,560 | -1,560 | 0 | 0 | -386 | -386 | 0 | 0 | -179 | -179 | 0 | 0 | -31 | -31 | 0 | 0 | -10 | -10 | -1,000,000,000,000,000 | -1,000,000,000,000,000 | -1,000,000,000,000,000 | 0 | -1,000,000,000,000,000 | -1,000,000,000,000,000 | -1,000,000,000,000,000 | -891 | -1,000,000,000,000,000 | -1,000,000,000,000,000 | -1,000,000,000,000,000 | -834 | -17,750,006,310,000 | -1,000,000,000,000,000 | -1,000,000,000,000,000 | -870 | -1,000,000,000,000,000 | -1,000,000,000,000,000 | -1,000,000,000,000,000 | -1,361 | -1,000,000,000,000,000 | 0 | -877 | -1,000,000,000,000,000 | -1,045 | -1,045 | -1,045 | -1,045 | -1,045 | -1,045 | -1,045 | -1,045 | -1,045 | -1,045 | -1,045 | -1,224 | -1,224 | -1,273 | -1,333 | -1,357 | -1,391 | -1,416 | -1,422 | -1,325 | -1,391 | -1,398 | -1,430 | -1,336 | -1,361 | -1,362 | -1,199 | -992 | -1,045 | -1,045 | -1,045 | -972 | -977 | -956 | -932 | -908 | -880 | -848 | -815 | -800 | -700 | -700 | -600 | -600 | -400 | -300 | -300 | -300 | -300 | -200 | -200 | -200 |
---|
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 | 231,049 | 231,617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 251,389 | 251,525 | 252,575 | 253,090 | 300,690 | 301,033 | 361,837 | 381,006 | 377,993 | 381,477 | 383,999 | 388,618 | 431,168 | 433,023 | 434,674 | 440,813 | 529,421 | 533,319 | 536,733 | 542,476 | 543,754 | 546,057 | 559,335 | 565,580 | 664,064 | 665,784 | 667,712 | 669,125 | 672,304 | 680,103 | 684,987 | 0 | 0 | 0 | 0 | 709,590 | 0 | 723,069 | 730,322 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 730,322 | 723,069 | 0 | 709,590 | 0 | 0 | 0 | 0 | 684,987 | 680,103 | 672,304 | 669,125 | 667,712 | 665,784 | 664,064 | 565,580 | 559,335 | 546,057 | 543,754 | 542,476 | 536,733 | 533,319 | 529,421 | 440,813 | 434,674 | 433,023 | 431,168 | 388,618 | 383,999 | 381,477 | 377,993 | 381,006 | 361,837 | 301,033 | 300,690 | 253,090 | 252,575 | 251,525 | 251,389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 231,617 | 231,049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 3,700 | 18,000 | 18,000 | 18,400 | 18,400 | 18,400 | 19,100 | 0 | 20,900 | 24,800 | 25,600 | 25,700 | 25,724 | 26,050 | 30,800 | 30,914 | 42,170 | 45,534 | 47,598 | 0 | 47,725 | 47,856 | 47,869 | 0 | 47,846 | 48,618 | 48,619 | 48,985 | 49,125 | 49,313 | 49,343 | 49,593 | 58,802 | 58,880 | 58,999 | 59,006 | 59,504 | 59,504 | 60,645 | 60,645 | 62,797 | 63,107 | 63,178 | 68,795 | 69,087 | 69,417 | 69,683 | 116,014 | 126,309 | 126,427 | 126,810 | -1,000,000,000,000,000 | 226,536 | 227,284 | -15,599 | 214,686 | -20,329 | -17,979 | -30,453 | 231,019 | 230,789 | -23,939 | 231,613 | -1,000,000,000,000,000 | -20,163 | -31,073 | -46,288 | 242,340 | -13,606 | -12,353 | -13,164 | 250,195 | -15,493 | -28,402 | -30,355 | 300,700 | 301,033 | 361,837 | 381,006 | 378,024 | 381,477 | 383,999 | 388,618 | 431,347 | 433,023 | 434,674 | 440,813 | 529,807 | 533,319 | 536,733 | 542,476 | 545,314 | 546,057 | 559,335 | 565,580 | 668,221 | 665,784 | 667,712 | 669,125 | 672,304 | 680,103 | 684,987 | 687,691 | 705,570 | 706,433 | 703,379 | 709,590 | 722,049 | 723,069 | 730,322 | 754,823 | 764,151 | 772,129 | 846,654 | 849,388 |
| 849,388 | 846,654 | 772,129 | 764,151 | 754,823 | 730,322 | 723,069 | 722,049 | 709,590 | 703,379 | 706,433 | 705,570 | 687,691 | 684,987 | 680,103 | 672,304 | 669,125 | 667,712 | 665,784 | 668,221 | 565,580 | 559,335 | 546,057 | 545,314 | 542,476 | 536,733 | 533,319 | 529,807 | 440,813 | 434,674 | 433,023 | 431,347 | 388,618 | 383,999 | 381,477 | 378,024 | 381,006 | 361,837 | 301,033 | 300,700 | -30,355 | -28,402 | -15,493 | 250,195 | -13,164 | -12,353 | -13,606 | 242,340 | -46,288 | -31,073 | -20,163 | -1,000,000,000,000,000 | 231,613 | -23,939 | 230,789 | 231,019 | -30,453 | -17,979 | -20,329 | 214,686 | -15,599 | 227,284 | 226,536 | -1,000,000,000,000,000 | 126,810 | 126,427 | 126,309 | 116,014 | 69,683 | 69,417 | 69,087 | 68,795 | 63,178 | 63,107 | 62,797 | 60,645 | 60,645 | 59,504 | 59,504 | 59,006 | 58,999 | 58,880 | 58,802 | 49,593 | 49,343 | 49,313 | 49,125 | 48,985 | 48,619 | 48,618 | 47,846 | 0 | 47,869 | 47,856 | 47,725 | 0 | 47,598 | 45,534 | 42,170 | 30,914 | 30,800 | 26,050 | 25,724 | 25,700 | 25,600 | 24,800 | 20,900 | 0 | 19,100 | 18,400 | 18,400 | 18,400 | 18,000 | 18,000 | 3,700 | 0 |
---|