> Total Assets | 462,500 | 466,300 | 469,900 | 466,800 | 519,700 | 526,800 | 539,500 | 544,200 | 546,800 | 551,600 | 551,300 | 546,000 | 545,389 | 563,150 | 567,690 | 567,330 | 570,532 | 566,974 | 582,700 | 630,234 | 618,566 | 648,882 | 716,692 | 734,644 | 791,992 | 836,657 | 869,653 | 872,731 | 865,593 | 898,426 | 945,135 | 924,188 | 940,181 | 916,710 | 943,380 | 945,136 | 964,740 | 956,965 | 964,482 | 964,757 | 962,042 | 1,002,109 | 1,006,210 | 926,665 | 924,584 | 931,396 | 936,698 | 976,679 | 962,168 | 960,947 | 968,034 | 961,904 | 978,986 | 978,286 | 993,196 | 968,667 | 975,717 | 998,337 | 1,024,618 | 1,004,823 | 1,020,735 | 1,047,319 | 1,063,023 | 1,049,995 | 1,036,039 | 1,038,856 | 1,034,530 | 1,046,047 | 1,045,925 | 1,057,253 | 1,067,531 | 1,089,808 | 1,109,024 | 1,106,251 | 1,132,543 | 1,147,925 | 1,152,354 | 1,169,110 | 1,208,869 | 1,206,320 | 1,241,725 | 1,261,936 | 1,607,635 | 1,595,432 | 1,611,015 | 1,623,342 | 1,647,799 | 1,647,724 | 1,671,159 | 1,679,305 | 1,735,849 | 1,720,253 | 2,180,065 | 2,412,303 | 2,503,049 | 2,555,362 | 2,654,617 | 2,708,520 | 2,792,792 | 2,786,987 | 2,746,156 | 2,683,162 | 2,654,153 | 2,525,507 | 2,410,933 | 2,378,151 | 2,388,522 | 2,425,729 | 2,414,288 | 2,457,753 | 2,420,914 |
| 2,420,914 | 2,457,753 | 2,414,288 | 2,425,729 | 2,388,522 | 2,378,151 | 2,410,933 | 2,525,507 | 2,654,153 | 2,683,162 | 2,746,156 | 2,786,987 | 2,792,792 | 2,708,520 | 2,654,617 | 2,555,362 | 2,503,049 | 2,412,303 | 2,180,065 | 1,720,253 | 1,735,849 | 1,679,305 | 1,671,159 | 1,647,724 | 1,647,799 | 1,623,342 | 1,611,015 | 1,595,432 | 1,607,635 | 1,261,936 | 1,241,725 | 1,206,320 | 1,208,869 | 1,169,110 | 1,152,354 | 1,147,925 | 1,132,543 | 1,106,251 | 1,109,024 | 1,089,808 | 1,067,531 | 1,057,253 | 1,045,925 | 1,046,047 | 1,034,530 | 1,038,856 | 1,036,039 | 1,049,995 | 1,063,023 | 1,047,319 | 1,020,735 | 1,004,823 | 1,024,618 | 998,337 | 975,717 | 968,667 | 993,196 | 978,286 | 978,986 | 961,904 | 968,034 | 960,947 | 962,168 | 976,679 | 936,698 | 931,396 | 924,584 | 926,665 | 1,006,210 | 1,002,109 | 962,042 | 964,757 | 964,482 | 956,965 | 964,740 | 945,136 | 943,380 | 916,710 | 940,181 | 924,188 | 945,135 | 898,426 | 865,593 | 872,731 | 869,653 | 836,657 | 791,992 | 734,644 | 716,692 | 648,882 | 618,566 | 630,234 | 582,700 | 566,974 | 570,532 | 567,330 | 567,690 | 563,150 | 545,389 | 546,000 | 551,300 | 551,600 | 546,800 | 544,200 | 539,500 | 526,800 | 519,700 | 466,800 | 469,900 | 466,300 | 462,500 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,755 | 21,094 | 21,772 | 18,597 | 20,616 | 46,734 | 48,495 | 21,925 | 18,344 | 22,157 | 25,652 | 18,089 | 27,598 | 25,922 | 21,999 | 33,414 | 20,409 | 26,851 | 26,156 | 22,695 | 509,379 | 518,109 | 545,222 | 548 | 359,269 | 352,918 | 351,274 | 310 | 341,713 | 374,588 | 369,213 | 175 | 289,059 | 266,383 | 246,773 | 633 | 234,576 | 227,136 | 228,887 | 712,490 | 741,351 | 734,904 | 749,261 | 739,990 | 746,105 | 752,875 | 777,576 | 757,950 | 776,214 | 802,893 | 810,149 | 804,758 | 793,370 | 778,282 | 774,098 | 792,860 | 801,045 | 828,430 | 841,548 | 869,440 | 893,224 | 894,535 | 921,493 | 921,960 | 935,090 | 963,176 | 979,058 | 979,714 | 1,022,993 | 1,050,435 | 1,350,365 | 1,340,183 | 1,360,759 | 1,378,284 | 1,399,181 | 1,404,622 | 1,426,752 | 1,421,529 | 1,471,866 | 1,453,337 | 1,815,701 | 2,048,851 | 2,086,309 | 2,118,269 | 2,202,018 | 2,226,382 | 2,286,485 | 14,912 | 1,053,980 | 925 | 860,219 | 721,715 | 526,777 | 536,295 | 64,041 | 66,425 | 53,602 | 86,680 | 442,715 |
| 442,715 | 86,680 | 53,602 | 66,425 | 64,041 | 536,295 | 526,777 | 721,715 | 860,219 | 925 | 1,053,980 | 14,912 | 2,286,485 | 2,226,382 | 2,202,018 | 2,118,269 | 2,086,309 | 2,048,851 | 1,815,701 | 1,453,337 | 1,471,866 | 1,421,529 | 1,426,752 | 1,404,622 | 1,399,181 | 1,378,284 | 1,360,759 | 1,340,183 | 1,350,365 | 1,050,435 | 1,022,993 | 979,714 | 979,058 | 963,176 | 935,090 | 921,960 | 921,493 | 894,535 | 893,224 | 869,440 | 841,548 | 828,430 | 801,045 | 792,860 | 774,098 | 778,282 | 793,370 | 804,758 | 810,149 | 802,893 | 776,214 | 757,950 | 777,576 | 752,875 | 746,105 | 739,990 | 749,261 | 734,904 | 741,351 | 712,490 | 228,887 | 227,136 | 234,576 | 633 | 246,773 | 266,383 | 289,059 | 175 | 369,213 | 374,588 | 341,713 | 310 | 351,274 | 352,918 | 359,269 | 548 | 545,222 | 518,109 | 509,379 | 22,695 | 26,156 | 26,851 | 20,409 | 33,414 | 21,999 | 25,922 | 27,598 | 18,089 | 25,652 | 22,157 | 18,344 | 21,925 | 48,495 | 46,734 | 20,616 | 18,597 | 21,772 | 21,094 | 26,755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,755 | 21,094 | 21,772 | 18,597 | 20,616 | 46,734 | 48,495 | 21,925 | 18,344 | 22,157 | 25,652 | 18,089 | 27,598 | 25,922 | 21,999 | 33,414 | 20,409 | 26,851 | 26,156 | 22,695 | 23,900 | 18,568 | 22,537 | 19,274 | 18,898 | 19,563 | 19,694 | 20,656 | 15,674 | 17,755 | 18,761 | 19,212 | 18,576 | 21,478 | 17,929 | 16,925 | 27,758 | 19,424 | 39,089 | 24,138 | 39,212 | 29,000 | 32,864 | 24,173 | 38,394 | 41,892 | 54,995 | 22,623 | 30,202 | 67,225 | 64,503 | 51,385 | 46,289 | 38,218 | 19,227 | 18,116 | 19,215 | 29,126 | 24,008 | 19,673 | 27,445 | 27,997 | 46,089 | 18,757 | 16,176 | 46,218 | 55,391 | 18,931 | 16,516 | 26,280 | 49,491 | 34,441 | 60,197 | 63,053 | 63,696 | 40,905 | 61,353 | 76,606 | 117,715 | 114,356 | 129,170 | 232,231 | 299,653 | 399,352 | 506,758 | 592,866 | 722,782 | 710,131 | 477,620 | 395,614 | 357,026 | 168,161 | 24,833 | 84,043 | 64,041 | 65,958 | 53,135 | 86,274 | 24,636 |
| 24,636 | 86,274 | 53,135 | 65,958 | 64,041 | 84,043 | 24,833 | 168,161 | 357,026 | 395,614 | 477,620 | 710,131 | 722,782 | 592,866 | 506,758 | 399,352 | 299,653 | 232,231 | 129,170 | 114,356 | 117,715 | 76,606 | 61,353 | 40,905 | 63,696 | 63,053 | 60,197 | 34,441 | 49,491 | 26,280 | 16,516 | 18,931 | 55,391 | 46,218 | 16,176 | 18,757 | 46,089 | 27,997 | 27,445 | 19,673 | 24,008 | 29,126 | 19,215 | 18,116 | 19,227 | 38,218 | 46,289 | 51,385 | 64,503 | 67,225 | 30,202 | 22,623 | 54,995 | 41,892 | 38,394 | 24,173 | 32,864 | 29,000 | 39,212 | 24,138 | 39,089 | 19,424 | 27,758 | 16,925 | 17,929 | 21,478 | 18,576 | 19,212 | 18,761 | 17,755 | 15,674 | 20,656 | 19,694 | 19,563 | 18,898 | 19,274 | 22,537 | 18,568 | 23,900 | 22,695 | 26,156 | 26,851 | 20,409 | 33,414 | 21,999 | 25,922 | 27,598 | 18,089 | 25,652 | 22,157 | 18,344 | 21,925 | 48,495 | 46,734 | 20,616 | 18,597 | 21,772 | 21,094 | 26,755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 740 | 0 | 0 | 0 | 1,009 | 0 | 0 | 0 | 1,033 | 0 | 0 | 0 | 938 | 0 | 0 | 0 | 892 | 341,264 | 334,247 | 332,474 | 892 | 326,931 | 357,725 | 351,344 | 893 | 271,375 | 246,347 | 231,346 | 892 | 221,686 | 211,504 | 214,222 | 209,872 | 198,359 | 204,580 | 205,534 | 190,730 | 192,092 | 207,719 | 209,335 | 209,227 | 206,912 | 188,711 | 175,889 | 165,790 | 152,518 | 141,536 | 135,163 | 129,983 | 124,758 | 122,938 | 122,064 | 118,000 | 115,442 | 107,241 | 108,708 | 125,693 | 119,412 | 117,001 | 143,940 | 142,990 | 137,099 | 133,719 | 158,392 | 159,051 | 155,620 | 152,424 | 162,957 | 161,730 | 160,949 | 175,712 | 184,678 | 190,837 | 253,048 | 257,603 | 313,671 | 337,718 | 355,008 | 385,834 | 411,676 | 437,098 | 576,360 | 529,407 | 503,193 | 553,554 | 501,944 | 452,252 | 435,559 | 451,693 | 425,114 | 418,364 | 418,079 |
| 418,079 | 418,364 | 425,114 | 451,693 | 435,559 | 452,252 | 501,944 | 553,554 | 503,193 | 529,407 | 576,360 | 437,098 | 411,676 | 385,834 | 355,008 | 337,718 | 313,671 | 257,603 | 253,048 | 190,837 | 184,678 | 175,712 | 160,949 | 161,730 | 162,957 | 152,424 | 155,620 | 159,051 | 158,392 | 133,719 | 137,099 | 142,990 | 143,940 | 117,001 | 119,412 | 125,693 | 108,708 | 107,241 | 115,442 | 118,000 | 122,064 | 122,938 | 124,758 | 129,983 | 135,163 | 141,536 | 152,518 | 165,790 | 175,889 | 188,711 | 206,912 | 209,227 | 209,335 | 207,719 | 192,092 | 190,730 | 205,534 | 204,580 | 198,359 | 209,872 | 214,222 | 211,504 | 221,686 | 892 | 231,346 | 246,347 | 271,375 | 893 | 351,344 | 357,725 | 326,931 | 892 | 332,474 | 334,247 | 341,264 | 892 | 0 | 0 | 0 | 938 | 0 | 0 | 0 | 1,033 | 0 | 0 | 0 | 1,009 | 0 | 0 | 0 | 740 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,465,363 | 1,490,849 | 1,509,176 | 0 | 1,512,141 | 1,554,669 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 1,554,669 | 1,512,141 | 0 | 1,509,176 | 1,490,849 | 1,465,363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 485,479 | 499,541 | 522,685 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 688,352 | 702,139 | 705,904 | 716,397 | 715,817 | 707,711 | 710,983 | 722,581 | 735,327 | 746,012 | 735,668 | 745,646 | 587,583 | 594,563 | 598,528 | 619,708 | 644,761 | 657,072 | 676,366 | 695,476 | 731,767 | 750,337 | 759,297 | 766,696 | 777,510 | 799,502 | 799,957 | 779,727 | 817,793 | 869,378 | 890,436 | 1,142,482 | 1,146,691 | 1,144,942 | 1,162,807 | 1,172,528 | 1,201,987 | 1,204,450 | 1,169,211 | 1,169,473 | 1,148,144 | 1,433,483 | 1,559,017 | 1,472,985 | 1,381,199 | 1,340,252 | 1,247,682 | 1,152,027 | 711,224 | 477,620 | -924,096 | 360,893 | 172,028 | 117,933 | 85,928 | 64,508 | 66,425 | 53,602 | 86,680 | 58,498 |
| 58,498 | 86,680 | 53,602 | 66,425 | 64,508 | 85,928 | 117,933 | 172,028 | 360,893 | -924,096 | 477,620 | 711,224 | 1,152,027 | 1,247,682 | 1,340,252 | 1,381,199 | 1,472,985 | 1,559,017 | 1,433,483 | 1,148,144 | 1,169,473 | 1,169,211 | 1,204,450 | 1,201,987 | 1,172,528 | 1,162,807 | 1,144,942 | 1,146,691 | 1,142,482 | 890,436 | 869,378 | 817,793 | 779,727 | 799,957 | 799,502 | 777,510 | 766,696 | 759,297 | 750,337 | 731,767 | 695,476 | 676,366 | 657,072 | 644,761 | 619,708 | 598,528 | 594,563 | 587,583 | 745,646 | 735,668 | 746,012 | 735,327 | 722,581 | 710,983 | 707,711 | 715,817 | 716,397 | 705,904 | 702,139 | 688,352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 522,685 | 499,541 | 485,479 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets | 0 | 0 | -100 | 0 | 0 | 100 | 0 | -100 | 0 | 0 | 0 | 0 | 164,307 | 181,229 | 178,412 | 176,754 | 171,034 | 145,465 | 158,602 | 229,201 | 220,007 | 239,821 | 306,375 | 321,229 | 363,335 | 403,556 | 423,573 | 402,352 | 403,648 | 409,182 | 447,679 | 417,935 | 430,802 | 398,601 | 398,158 | 79,509 | 15,314 | 15,111 | 14,955 | 82,654 | 14,654 | 14,562 | 14,404 | 90,367 | 14,406 | 14,375 | 14,447 | 88,757 | 14,958 | 14,892 | 14,811 | 249,414 | 237,635 | 243,382 | 243,935 | 228,677 | 229,612 | 245,462 | 247,042 | 246,873 | 244,521 | 244,426 | 252,874 | 245,237 | 242,669 | 260,574 | 260,432 | 253,187 | 244,880 | 228,823 | 225,983 | 220,368 | 215,800 | 211,716 | 211,050 | 225,965 | 217,264 | 205,934 | 229,811 | 226,606 | 218,732 | 211,501 | 257,270 | 255,249 | 250,256 | 245,058 | 248,618 | 243,102 | 244,407 | 257,776 | 263,983 | 266,916 | 364,364 | 363,452 | 416,740 | 437,093 | 452,599 | 482,138 | 506,307 | 82,459 | 697,723 | 688,179 | 658,300 | 706,111 | 83,739 | 602,053 | 44,185 | 2,359,304 | 2,360,686 | 2,371,073 | 79,979 |
| 79,979 | 2,371,073 | 2,360,686 | 2,359,304 | 44,185 | 602,053 | 83,739 | 706,111 | 658,300 | 688,179 | 697,723 | 82,459 | 506,307 | 482,138 | 452,599 | 437,093 | 416,740 | 363,452 | 364,364 | 266,916 | 263,983 | 257,776 | 244,407 | 243,102 | 248,618 | 245,058 | 250,256 | 255,249 | 257,270 | 211,501 | 218,732 | 226,606 | 229,811 | 205,934 | 217,264 | 225,965 | 211,050 | 211,716 | 215,800 | 220,368 | 225,983 | 228,823 | 244,880 | 253,187 | 260,432 | 260,574 | 242,669 | 245,237 | 252,874 | 244,426 | 244,521 | 246,873 | 247,042 | 245,462 | 229,612 | 228,677 | 243,935 | 243,382 | 237,635 | 249,414 | 14,811 | 14,892 | 14,958 | 88,757 | 14,447 | 14,375 | 14,406 | 90,367 | 14,404 | 14,562 | 14,654 | 82,654 | 14,955 | 15,111 | 15,314 | 79,509 | 398,158 | 398,601 | 430,802 | 417,935 | 447,679 | 409,182 | 403,648 | 402,352 | 423,573 | 403,556 | 363,335 | 321,229 | 306,375 | 239,821 | 220,007 | 229,201 | 158,602 | 145,465 | 171,034 | 176,754 | 178,412 | 181,229 | 164,307 | 0 | 0 | 0 | 0 | -100 | 0 | 100 | 0 | 0 | -100 | 0 | 0 |
---|
Property Plant Equipment | 5,300 | 5,200 | 5,100 | 4,900 | 5,200 | 5,100 | 5,000 | 4,900 | 4,700 | 4,600 | 4,600 | 4,500 | 4,467 | 4,494 | 4,431 | 4,688 | 4,989 | 5,409 | 5,133 | 5,704 | 7,156 | 6,612 | 6,748 | 7,182 | 7,357 | 7,370 | 7,297 | 7,053 | 6,901 | 7,786 | 9,691 | 11,992 | 13,080 | 14,652 | 14,798 | 14,696 | 15,314 | 15,111 | 14,955 | 14,871 | 14,654 | 14,562 | 14,404 | 14,530 | 14,406 | 7,401 | 14,447 | 14,457 | 14,958 | 14,892 | 14,811 | 14,760 | 14,754 | 14,511 | 14,344 | 14,119 | 13,940 | 14,418 | 14,625 | 14,483 | 14,706 | 14,723 | 14,529 | 15,131 | 15,018 | 15,147 | 15,545 | 15,991 | 16,100 | 16,320 | 16,871 | 17,725 | 17,671 | 17,676 | 17,952 | 18,044 | 17,681 | 18,965 | 18,224 | 18,153 | 18,129 | 18,170 | 26,590 | 26,774 | 26,609 | 26,379 | 26,097 | 26,409 | 29,850 | 29,338 | 29,073 | 29,226 | 40,480 | 37,516 | 36,486 | 36,158 | 35,475 | 35,521 | 35,083 | 34,250 | 33,921 | 33,590 | 30,428 | 30,215 | 29,582 | 29,097 | 28,524 | 28,898 | 28,363 | 28,038 | 27,652 |
| 27,652 | 28,038 | 28,363 | 28,898 | 28,524 | 29,097 | 29,582 | 30,215 | 30,428 | 33,590 | 33,921 | 34,250 | 35,083 | 35,521 | 35,475 | 36,158 | 36,486 | 37,516 | 40,480 | 29,226 | 29,073 | 29,338 | 29,850 | 26,409 | 26,097 | 26,379 | 26,609 | 26,774 | 26,590 | 18,170 | 18,129 | 18,153 | 18,224 | 18,965 | 17,681 | 18,044 | 17,952 | 17,676 | 17,671 | 17,725 | 16,871 | 16,320 | 16,100 | 15,991 | 15,545 | 15,147 | 15,018 | 15,131 | 14,529 | 14,723 | 14,706 | 14,483 | 14,625 | 14,418 | 13,940 | 14,119 | 14,344 | 14,511 | 14,754 | 14,760 | 14,811 | 14,892 | 14,958 | 14,457 | 14,447 | 7,401 | 14,406 | 14,530 | 14,404 | 14,562 | 14,654 | 14,871 | 14,955 | 15,111 | 15,314 | 14,696 | 14,798 | 14,652 | 13,080 | 11,992 | 9,691 | 7,786 | 6,901 | 7,053 | 7,297 | 7,370 | 7,357 | 7,182 | 6,748 | 6,612 | 7,156 | 5,704 | 5,133 | 5,409 | 4,989 | 4,688 | 4,431 | 4,494 | 4,467 | 4,500 | 4,600 | 4,600 | 4,700 | 4,900 | 5,000 | 5,100 | 5,200 | 4,900 | 5,100 | 5,200 | 5,300 |
---|
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 | 3,230 | 2,484 | 2,186 | 0 | 3,230 | 2,334 | 2,334 | 5,494 | 0 | 0 | 0 | 5,415 | 0 | 0 | 0 | 5,972 | 0 | 0 | 0 | 5,972 | 5,972 | 5,972 | 5,972 | 5,972 | 5,972 | 5,972 | 5,972 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 19,580 | 19,580 | 19,580 | 19,580 | 19,580 | 19,580 | 19,580 | 19,580 | 19,580 | 19,580 | 41,700 | 42,108 | 42,108 | 42,108 | 42,108 | 42,108 | 42,108 | 42,108 | 44,184 | 44,771 | 44,185 | 44,185 | 44,185 | 44,185 | 44,185 | 44,185 | 44,185 | 44,185 | 44,185 |
| 44,185 | 44,185 | 44,185 | 44,185 | 44,185 | 44,185 | 44,185 | 44,185 | 44,185 | 44,771 | 44,184 | 42,108 | 42,108 | 42,108 | 42,108 | 42,108 | 42,108 | 42,108 | 41,700 | 19,580 | 19,580 | 19,580 | 19,580 | 19,580 | 19,580 | 19,580 | 19,580 | 19,580 | 19,580 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 6,308 | 5,972 | 5,972 | 5,972 | 5,972 | 5,972 | 5,972 | 5,972 | 5,972 | 0 | 0 | 0 | 5,972 | 0 | 0 | 0 | 5,415 | 0 | 0 | 0 | 5,494 | 2,334 | 2,334 | 3,230 | 0 | 2,186 | 2,484 | 3,230 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 668,461 | 680,578 | 693,129 | 703,752 | 710,478 | 743,278 | 753,597 | 757,748 | 781,278 | 803,342 | 812,113 | 812,432 | 817,283 | 831,783 | 862,862 | 876,831 | 882,338 | 888,683 | 914,935 | 926,227 | 915,952 | 919,977 | 953,953 | 995,385 | 1,009,583 | 1,274,094 | 1,279,205 | 1,424,139 | 1,429,451 | 1,458,714 | 1,479,776 | 1,476,417 | 1,470,339 | 1,486,089 | 213,683 | 1,867,585 | 1,995,033 | 2,020,414 | 1,977,984 | 1,967,993 | 397,837 | 1,891,862 | 437,098 | 606,725 | 597,372 | 570,657 | 553,554 | 568,001 | 519,159 | 502,097 | 518,224 | 491,597 | 484,808 | 0 |
| 0 | 484,808 | 491,597 | 518,224 | 502,097 | 519,159 | 568,001 | 553,554 | 570,657 | 597,372 | 606,725 | 437,098 | 1,891,862 | 397,837 | 1,967,993 | 1,977,984 | 2,020,414 | 1,995,033 | 1,867,585 | 213,683 | 1,486,089 | 1,470,339 | 1,476,417 | 1,479,776 | 1,458,714 | 1,429,451 | 1,424,139 | 1,279,205 | 1,274,094 | 1,009,583 | 995,385 | 953,953 | 919,977 | 915,952 | 926,227 | 914,935 | 888,683 | 882,338 | 876,831 | 862,862 | 831,783 | 817,283 | 812,432 | 812,113 | 803,342 | 781,278 | 757,748 | 753,597 | 743,278 | 710,478 | 703,752 | 693,129 | 680,578 | 668,461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,564 | 5,552 | 5,542 | 0 | 5,564 | 5,564 | 5,564 | 7,988 | 0 | 0 | 0 | 8,311 | 0 | 0 | 0 | 4,931 | 0 | 0 | 0 | 4,362 | 4,184 | 4,023 | 3,848 | 3,688 | 3,529 | 3,369 | 3,209 | 3,049 | 2,890 | 2,730 | 2,570 | 2,409 | 2,249 | 2,089 | 1,928 | 1,845 | 1,683 | 1,521 | 1,359 | 1,196 | 1,288 | 1,203 | 1,118 | 1,033 | 945 | 859 | 774 | 688 | 608 | 526 | 2,752 | 2,569 | 2,979 | 2,801 | 2,628 | 4,407 | 4,303 | 4,734 | 4,580 | 4,427 | 7,684 | 7,891 | 7,578 | 7,265 | 6,969 | 6,672 | 6,387 | 6,101 | 11,516 | 10,539 | 10,731 | 10,332 | 9,972 | 9,612 | 9,434 | 9,082 | 8,761 | 8,446 | 8,142 |
| 8,142 | 8,446 | 8,761 | 9,082 | 9,434 | 9,612 | 9,972 | 10,332 | 10,731 | 10,539 | 11,516 | 6,101 | 6,387 | 6,672 | 6,969 | 7,265 | 7,578 | 7,891 | 7,684 | 4,427 | 4,580 | 4,734 | 4,303 | 4,407 | 2,628 | 2,801 | 2,979 | 2,569 | 2,752 | 526 | 608 | 688 | 774 | 859 | 945 | 1,033 | 1,118 | 1,203 | 1,288 | 1,196 | 1,359 | 1,521 | 1,683 | 1,845 | 1,928 | 2,089 | 2,249 | 2,409 | 2,570 | 2,730 | 2,890 | 3,049 | 3,209 | 3,369 | 3,529 | 3,688 | 3,848 | 4,023 | 4,184 | 4,362 | 0 | 0 | 0 | 4,931 | 0 | 0 | 0 | 8,311 | 0 | 0 | 0 | 7,988 | 5,564 | 5,564 | 5,564 | 0 | 5,542 | 5,552 | 5,564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Earning Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 234,259 | 265,523 | 308,476 | 313,567 | 385,287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 385,287 | 313,567 | 308,476 | 265,523 | 234,259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets Other | -5,300 | -5,200 | -5,100 | -4,900 | -5,200 | -5,100 | -5,000 | -4,900 | -4,700 | -4,600 | -4,600 | -4,500 | -164,307 | -181,229 | -178,412 | -176,754 | -171,034 | -145,465 | -158,602 | -229,201 | -220,007 | -239,821 | -306,375 | -321,229 | -363,335 | -403,556 | -423,573 | -402,352 | -403,648 | -409,182 | -447,679 | -417,935 | 5,564 | 5,552 | 5,542 | -303,065 | -359,506 | -357,118 | -349,358 | -285,014 | -342,921 | -373,093 | -382,580 | -214,659 | -274,260 | -239,373 | -231,346 | -189,139 | -226,333 | -226,128 | -228,762 | -239,080 | -227,479 | -233,387 | -234,115 | -219,017 | -220,111 | 503,264 | 513,246 | 526,100 | 539,100 | 546,957 | 569,757 | 587,583 | 594,563 | 598,528 | 619,708 | 644,761 | 657,072 | 676,366 | 695,476 | 731,767 | 750,337 | -186,529 | 766,696 | 777,510 | 799,502 | 799,957 | 779,727 | 817,793 | 869,378 | 890,436 | 1,142,482 | 1,146,691 | 1,144,942 | 1,162,807 | 1,172,528 | 1,201,987 | 1,204,450 | 1,169,211 | 1,169,473 | 1,148,144 | 1,433,483 | -313,453 | -367,054 | -387,720 | -403,522 | -429,797 | 97,986 | -457,895 | 110,008 | 106,426 | -658,300 | -25,379 | -569,329 | -602,053 | -28,524 | 2,198,995 | 123,246 | 121,058 | 2,236,139 |
| 2,236,139 | 121,058 | 123,246 | 2,198,995 | -28,524 | -602,053 | -569,329 | -25,379 | -658,300 | 106,426 | 110,008 | -457,895 | 97,986 | -429,797 | -403,522 | -387,720 | -367,054 | -313,453 | 1,433,483 | 1,148,144 | 1,169,473 | 1,169,211 | 1,204,450 | 1,201,987 | 1,172,528 | 1,162,807 | 1,144,942 | 1,146,691 | 1,142,482 | 890,436 | 869,378 | 817,793 | 779,727 | 799,957 | 799,502 | 777,510 | 766,696 | -186,529 | 750,337 | 731,767 | 695,476 | 676,366 | 657,072 | 644,761 | 619,708 | 598,528 | 594,563 | 587,583 | 569,757 | 546,957 | 539,100 | 526,100 | 513,246 | 503,264 | -220,111 | -219,017 | -234,115 | -233,387 | -227,479 | -239,080 | -228,762 | -226,128 | -226,333 | -189,139 | -231,346 | -239,373 | -274,260 | -214,659 | -382,580 | -373,093 | -342,921 | -285,014 | -349,358 | -357,118 | -359,506 | -303,065 | 5,542 | 5,552 | 5,564 | -417,935 | -447,679 | -409,182 | -403,648 | -402,352 | -423,573 | -403,556 | -363,335 | -321,229 | -306,375 | -239,821 | -220,007 | -229,201 | -158,602 | -145,465 | -171,034 | -176,754 | -178,412 | -181,229 | -164,307 | -4,500 | -4,600 | -4,600 | -4,700 | -4,900 | -5,000 | -5,100 | -5,200 | -4,900 | -5,100 | -5,200 | -5,300 |
---|
> Total Liabilities | 413,200 | 415,600 | 418,000 | 414,200 | 460,700 | 466,600 | 477,500 | 483,100 | 485,500 | 491,200 | 490,600 | 486,100 | 486,111 | 503,724 | 506,706 | 506,893 | 508,529 | 504,739 | 517,876 | 567,541 | 555,628 | 582,727 | 644,481 | 664,544 | 720,385 | 766,087 | 799,643 | 800,340 | 792,425 | 829,234 | 871,501 | 849,667 | 869,388 | 842,445 | 869,123 | 871,126 | 891,126 | 883,776 | 887,511 | 887,453 | 883,225 | 923,210 | 924,113 | 841,535 | 837,325 | 847,213 | 853,850 | 892,240 | 876,579 | 875,819 | 878,845 | 873,601 | 888,602 | 885,626 | 899,372 | 874,913 | 880,680 | 901,004 | 925,149 | 907,349 | 922,174 | 947,409 | 961,346 | 948,731 | 933,735 | 937,060 | 931,510 | 939,245 | 937,569 | 946,799 | 955,823 | 979,786 | 997,377 | 993,350 | 1,017,998 | 1,033,210 | 1,035,412 | 1,049,833 | 1,088,115 | 1,086,259 | 1,119,883 | 1,138,092 | 1,454,379 | 1,441,466 | 1,454,410 | 1,463,035 | 1,483,287 | 1,479,587 | 1,497,366 | 1,498,421 | 1,549,775 | 1,530,737 | 1,933,071 | 2,160,113 | 2,246,326 | 2,297,390 | 2,397,005 | 2,442,154 | 2,522,952 | 2,514,873 | 2,490,147 | 2,436,130 | 2,421,783 | 2,280,465 | 2,155,092 | 2,121,082 | 33,106 | 2,148,268 | 2,134,368 | 2,168,422 | 2,114,159 |
| 2,114,159 | 2,168,422 | 2,134,368 | 2,148,268 | 33,106 | 2,121,082 | 2,155,092 | 2,280,465 | 2,421,783 | 2,436,130 | 2,490,147 | 2,514,873 | 2,522,952 | 2,442,154 | 2,397,005 | 2,297,390 | 2,246,326 | 2,160,113 | 1,933,071 | 1,530,737 | 1,549,775 | 1,498,421 | 1,497,366 | 1,479,587 | 1,483,287 | 1,463,035 | 1,454,410 | 1,441,466 | 1,454,379 | 1,138,092 | 1,119,883 | 1,086,259 | 1,088,115 | 1,049,833 | 1,035,412 | 1,033,210 | 1,017,998 | 993,350 | 997,377 | 979,786 | 955,823 | 946,799 | 937,569 | 939,245 | 931,510 | 937,060 | 933,735 | 948,731 | 961,346 | 947,409 | 922,174 | 907,349 | 925,149 | 901,004 | 880,680 | 874,913 | 899,372 | 885,626 | 888,602 | 873,601 | 878,845 | 875,819 | 876,579 | 892,240 | 853,850 | 847,213 | 837,325 | 841,535 | 924,113 | 923,210 | 883,225 | 887,453 | 887,511 | 883,776 | 891,126 | 871,126 | 869,123 | 842,445 | 869,388 | 849,667 | 871,501 | 829,234 | 792,425 | 800,340 | 799,643 | 766,087 | 720,385 | 664,544 | 644,481 | 582,727 | 555,628 | 567,541 | 517,876 | 504,739 | 508,529 | 506,893 | 506,706 | 503,724 | 486,111 | 486,100 | 490,600 | 491,200 | 485,500 | 483,100 | 477,500 | 466,600 | 460,700 | 414,200 | 418,000 | 415,600 | 413,200 |
---|
> Total Current Liabilities | 13,700 | 12,900 | 22,700 | 15,500 | 16,800 | 17,200 | 26,100 | 22,800 | 18,700 | 20,300 | 29,200 | 29,800 | 0 | 18,550 | 33,101 | 0 | 0 | 0 | 0 | 412 | 0 | 0 | 450 | 450 | 469 | 450 | 450 | 29,770 | 450 | 19,160 | 39,750 | 64,966 | 64,446 | 32,731 | 55,721 | 59,307 | 48,167 | 61,745 | 95,622 | 59,983 | 49,900 | 88,341 | 109,488 | 30,768 | 37,967 | 39,351 | 36,991 | 83,453 | 67,882 | 52,017 | 55,369 | 55,291 | 44,251 | 39,882 | 41,785 | 39,086 | 31,235 | 47,924 | 44,195 | 45,962 | 44,420 | 42,601 | 52,926 | 47,303 | 42,269 | 51,250 | 57,418 | 6,800 | 39,682 | 42,202 | 53,824 | 45,699 | 34,746 | 34,402 | 37,724 | 35,202 | 32,492 | 36,190 | 35,503 | 34,590 | 27,968 | 30,837 | 33,806 | 36,908 | 33,435 | 26,418 | 1,000 | 32 | 2,191 | 1,000 | 45,171 | 750 | 600 | 450 | 240 | 41,602 | 34,266 | 33,319 | 48,021 | 38,472 | 33,209 | 32 | 44,971 | 45,116 | 33,288 | 51,703 | 33,106 | 1,612,479 | 1,566,238 | 1,308,400 | 37,769 |
| 37,769 | 1,308,400 | 1,566,238 | 1,612,479 | 33,106 | 51,703 | 33,288 | 45,116 | 44,971 | 32 | 33,209 | 38,472 | 48,021 | 33,319 | 34,266 | 41,602 | 240 | 450 | 600 | 750 | 45,171 | 1,000 | 2,191 | 32 | 1,000 | 26,418 | 33,435 | 36,908 | 33,806 | 30,837 | 27,968 | 34,590 | 35,503 | 36,190 | 32,492 | 35,202 | 37,724 | 34,402 | 34,746 | 45,699 | 53,824 | 42,202 | 39,682 | 6,800 | 57,418 | 51,250 | 42,269 | 47,303 | 52,926 | 42,601 | 44,420 | 45,962 | 44,195 | 47,924 | 31,235 | 39,086 | 41,785 | 39,882 | 44,251 | 55,291 | 55,369 | 52,017 | 67,882 | 83,453 | 36,991 | 39,351 | 37,967 | 30,768 | 109,488 | 88,341 | 49,900 | 59,983 | 95,622 | 61,745 | 48,167 | 59,307 | 55,721 | 32,731 | 64,446 | 64,966 | 39,750 | 19,160 | 450 | 29,770 | 450 | 450 | 469 | 450 | 450 | 0 | 0 | 412 | 0 | 0 | 0 | 0 | 33,101 | 18,550 | 0 | 29,800 | 29,200 | 20,300 | 18,700 | 22,800 | 26,100 | 17,200 | 16,800 | 15,500 | 22,700 | 12,900 | 13,700 |
---|
Short-term Debt | 13,700 | 12,900 | 22,700 | 15,500 | 16,800 | 17,200 | 26,100 | 22,800 | 18,700 | 20,300 | 29,200 | 29,800 | 0 | 18,550 | 33,101 | 0 | 0 | 0 | 0 | 412 | 0 | 0 | 450 | 450 | 469 | 450 | 450 | 29,770 | 450 | 19,160 | 39,750 | 64,966 | 64,446 | 32,731 | 55,721 | 59,307 | 48,167 | 61,745 | 95,622 | 59,983 | 49,900 | 88,341 | 109,488 | 30,768 | 37,967 | 39,351 | 36,991 | 83,453 | 67,882 | 52,017 | 55,369 | 55,291 | 44,251 | 39,882 | 41,785 | 39,086 | 31,235 | 47,924 | 44,195 | 45,962 | 44,420 | 42,601 | 52,926 | 47,303 | 42,269 | 51,250 | 57,418 | 6,800 | 39,682 | 42,202 | 53,824 | 45,699 | 34,746 | 34,402 | 37,724 | 35,202 | 32,492 | 36,190 | 35,503 | 34,590 | 27,968 | 30,837 | 33,806 | 36,908 | 33,435 | 26,418 | 1,000 | 32 | 2,191 | 1,000 | 45,171 | 750 | 600 | 450 | 240 | 41,602 | 34,266 | 33,319 | 48,021 | 38,472 | 33,209 | 32 | 44,971 | 45,116 | 33,288 | 51,703 | 33,106 | 56,882 | 17,303 | 23,974 | 37,769 |
| 37,769 | 23,974 | 17,303 | 56,882 | 33,106 | 51,703 | 33,288 | 45,116 | 44,971 | 32 | 33,209 | 38,472 | 48,021 | 33,319 | 34,266 | 41,602 | 240 | 450 | 600 | 750 | 45,171 | 1,000 | 2,191 | 32 | 1,000 | 26,418 | 33,435 | 36,908 | 33,806 | 30,837 | 27,968 | 34,590 | 35,503 | 36,190 | 32,492 | 35,202 | 37,724 | 34,402 | 34,746 | 45,699 | 53,824 | 42,202 | 39,682 | 6,800 | 57,418 | 51,250 | 42,269 | 47,303 | 52,926 | 42,601 | 44,420 | 45,962 | 44,195 | 47,924 | 31,235 | 39,086 | 41,785 | 39,882 | 44,251 | 55,291 | 55,369 | 52,017 | 67,882 | 83,453 | 36,991 | 39,351 | 37,967 | 30,768 | 109,488 | 88,341 | 49,900 | 59,983 | 95,622 | 61,745 | 48,167 | 59,307 | 55,721 | 32,731 | 64,446 | 64,966 | 39,750 | 19,160 | 450 | 29,770 | 450 | 450 | 469 | 450 | 450 | 0 | 0 | 412 | 0 | 0 | 0 | 0 | 33,101 | 18,550 | 0 | 29,800 | 29,200 | 20,300 | 18,700 | 22,800 | 26,100 | 17,200 | 16,800 | 15,500 | 22,700 | 12,900 | 13,700 |
---|
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 | 21,000 | 0 | 0 | 0 | 18,250 | 0 | 36,190 | 35,503 | 14,250 | 27,968 | 126,687 | 130,656 | 25,500 | 128,751 | 116,234 | 0 | 23,500 | 2,191 | 1,000 | 900 | 750 | 3,300 | 3,150 | 240 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51,703 | 33,106 | 26,882 | 17,303 | 23,974 | 0 |
| 0 | 23,974 | 17,303 | 26,882 | 33,106 | 51,703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 240 | 3,150 | 3,300 | 750 | 900 | 1,000 | 2,191 | 23,500 | 0 | 116,234 | 128,751 | 25,500 | 130,656 | 126,687 | 27,968 | 14,250 | 35,503 | 36,190 | 0 | 18,250 | 0 | 0 | 0 | 21,000 | 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 | 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 | 0 | 0 | 0 | 457,270 | 474,945 | 476,909 | 509,235 | 511,759 | 543,458 | 559,724 | 582,615 | 604,793 | 638,920 | 630,975 | 639,388 | 652,723 | 666,363 | 654,530 | 646,872 | 658,879 | 676,018 | 680,103 | 679,381 | 674,805 | 678,643 | 669,227 | 669,705 | 682,355 | 694,454 | 687,301 | 670,640 | 690,838 | 695,024 | 678,380 | 690,297 | 710,025 | 725,517 | 715,325 | 728,523 | 734,240 | 752,788 | 764,863 | 746,526 | 759,861 | 769,400 | 801,173 | 782,795 | 787,957 | 817,962 | 831,351 | 834,176 | 831,586 | 826,385 | 819,231 | 800,643 | 816,219 | 821,276 | 824,012 | 844,876 | 874,915 | 872,169 | 895,369 | 912,980 | 912,815 | 922,227 | 965,547 | 967,621 | 990,494 | 1,000,154 | 1,311,884 | 1,298,492 | 1,313,414 | 1,333,975 | 1,347,243 | 1,348,092 | 1,367,058 | 1,377,277 | 1,417,610 | 1,412,260 | 1,811,357 | 2,032,801 | 2,115,576 | 2,185,525 | 2,278,622 | 2,338,035 | 2,417,561 | 2,426,389 | 2,410,761 | 2,363,773 | 2,336,213 | 2,198,975 | 2,055,822 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 2,055,822 | 2,198,975 | 2,336,213 | 2,363,773 | 2,410,761 | 2,426,389 | 2,417,561 | 2,338,035 | 2,278,622 | 2,185,525 | 2,115,576 | 2,032,801 | 1,811,357 | 1,412,260 | 1,417,610 | 1,377,277 | 1,367,058 | 1,348,092 | 1,347,243 | 1,333,975 | 1,313,414 | 1,298,492 | 1,311,884 | 1,000,154 | 990,494 | 967,621 | 965,547 | 922,227 | 912,815 | 912,980 | 895,369 | 872,169 | 874,915 | 844,876 | 824,012 | 821,276 | 816,219 | 800,643 | 819,231 | 826,385 | 831,586 | 834,176 | 831,351 | 817,962 | 787,957 | 782,795 | 801,173 | 769,400 | 759,861 | 746,526 | 764,863 | 752,788 | 734,240 | 728,523 | 715,325 | 725,517 | 710,025 | 690,297 | 678,380 | 695,024 | 690,838 | 670,640 | 687,301 | 694,454 | 682,355 | 669,705 | 669,227 | 678,643 | 674,805 | 679,381 | 680,103 | 676,018 | 658,879 | 646,872 | 654,530 | 666,363 | 652,723 | 639,388 | 630,975 | 638,920 | 604,793 | 582,615 | 559,724 | 543,458 | 511,759 | 509,235 | 476,909 | 474,945 | 457,270 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 769,400 | 801,173 | 782,795 | 787,957 | 817,962 | 831,351 | 834,176 | 831,586 | 826,385 | 819,231 | 800,643 | 816,219 | 821,276 | 824,012 | 844,876 | 874,915 | 872,169 | 895,369 | 912,980 | 912,815 | 922,227 | 965,547 | 967,621 | 990,494 | 1,000,154 | 1,311,884 | 1,298,492 | 1,313,414 | 1,333,975 | 1,347,243 | 1,348,092 | 1,367,058 | 1,377,277 | 1,417,610 | 0 | 1,811,357 | 2,032,801 | 52,481 | 38,464 | 31,282 | 29,758 | 2,417,561 | 2,426,389 | 2,410,761 | 2,363,773 | 2,336,213 | 2,198,975 | 2,055,822 | -51,703 | -33,106 | -56,882 | -17,303 | -23,974 | 0 |
| 0 | -23,974 | -17,303 | -56,882 | -33,106 | -51,703 | 2,055,822 | 2,198,975 | 2,336,213 | 2,363,773 | 2,410,761 | 2,426,389 | 2,417,561 | 29,758 | 31,282 | 38,464 | 52,481 | 2,032,801 | 1,811,357 | 0 | 1,417,610 | 1,377,277 | 1,367,058 | 1,348,092 | 1,347,243 | 1,333,975 | 1,313,414 | 1,298,492 | 1,311,884 | 1,000,154 | 990,494 | 967,621 | 965,547 | 922,227 | 912,815 | 912,980 | 895,369 | 872,169 | 874,915 | 844,876 | 824,012 | 821,276 | 816,219 | 800,643 | 819,231 | 826,385 | 831,586 | 834,176 | 831,351 | 817,962 | 787,957 | 782,795 | 801,173 | 769,400 | 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 | -412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 4,500 | 3,000 | 3,800 | 3,200 | 5,100 | 4,200 | 5,100 | 4,700 | 5,400 | 4,600 | 5,000 | 3,600 | 0 | 0 | 0 | 0 | 17,415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75,000 | 92,800 | 123,700 | 87,000 | 104,961 | 112,000 | 132,000 | 132,000 | 137,957 | 125,900 | 125,839 | 125,778 | 160,713 | 135,650 | 115,586 | 145,520 | 140,451 | 130,384 | 115,315 | 130,244 | 95,172 | 105,100 | 132,027 | 106,951 | 86,874 | 85,496 | 95,396 | 80,294 | 98,837 | 83,725 | 81,611 | 81,499 | 81,381 | 76,305 | 71,248 | 71,191 | 80,133 | 80,074 | 70,015 | 59,954 | 52,892 | 52,830 | 47,767 | 82,703 | 74,637 | 76,572 | 69,505 | 80,937 | 78,868 | 78,799 | 75,500 | 76,500 | 80,500 | 80,500 | 76,500 | 74,250 | 90,250 | 95,850 | 96,850 | 94,600 | 95,316 | 89,816 | 84,725 | 83,516 | 86,211 | 81,999 | 75,730 | 69,798 | 77,770 | 71,901 | 60,405 | 56,883 | 68,600 | 58,261 | 45,116 | 2,476,401 | 33,381 | 27,676 | 2,376,812 | 2,235,349 | 2,121,804 | 83,952 | 2,096,994 | 535,789 | 568,130 | 860,022 | 2,076,390 |
| 2,076,390 | 860,022 | 568,130 | 535,789 | 2,096,994 | 83,952 | 2,121,804 | 2,235,349 | 2,376,812 | 27,676 | 33,381 | 2,476,401 | 45,116 | 58,261 | 68,600 | 56,883 | 60,405 | 71,901 | 77,770 | 69,798 | 75,730 | 81,999 | 86,211 | 83,516 | 84,725 | 89,816 | 95,316 | 94,600 | 96,850 | 95,850 | 90,250 | 74,250 | 76,500 | 80,500 | 80,500 | 76,500 | 75,500 | 78,799 | 78,868 | 80,937 | 69,505 | 76,572 | 74,637 | 82,703 | 47,767 | 52,830 | 52,892 | 59,954 | 70,015 | 80,074 | 80,133 | 71,191 | 71,248 | 76,305 | 81,381 | 81,499 | 81,611 | 83,725 | 98,837 | 80,294 | 95,396 | 85,496 | 86,874 | 106,951 | 132,027 | 105,100 | 95,172 | 130,244 | 115,315 | 130,384 | 140,451 | 145,520 | 115,586 | 135,650 | 160,713 | 125,778 | 125,839 | 125,900 | 137,957 | 132,000 | 132,000 | 112,000 | 104,961 | 87,000 | 123,700 | 92,800 | 75,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,415 | 0 | 0 | 0 | 0 | 3,600 | 5,000 | 4,600 | 5,400 | 4,700 | 5,100 | 4,200 | 5,100 | 3,200 | 3,800 | 3,000 | 4,500 |
---|
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 | 76,305 | 71,248 | 71,191 | 80,133 | 80,074 | 70,015 | 59,954 | 52,892 | 52,830 | 47,767 | 82,703 | 74,637 | 76,572 | 69,505 | 80,937 | 78,868 | 78,799 | 75,500 | 76,500 | 80,500 | 80,500 | 76,500 | 74,250 | 90,250 | 95,850 | 96,850 | 94,600 | 95,316 | 89,816 | 84,725 | 83,516 | 82,407 | 78,288 | 72,068 | 0 | 71,723 | 68,448 | 57,113 | 53,745 | 65,616 | 54,700 | 41,700 | 34,700 | 30,200 | 24,650 | 24,050 | 21,000 | 46,000 | 81,000 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 81,000 | 46,000 | 21,000 | 24,050 | 24,650 | 30,200 | 34,700 | 41,700 | 54,700 | 65,616 | 53,745 | 57,113 | 68,448 | 71,723 | 0 | 72,068 | 78,288 | 82,407 | 83,516 | 84,725 | 89,816 | 95,316 | 94,600 | 96,850 | 95,850 | 90,250 | 74,250 | 76,500 | 80,500 | 80,500 | 76,500 | 75,500 | 78,799 | 78,868 | 80,937 | 69,505 | 76,572 | 74,637 | 82,703 | 47,767 | 52,830 | 52,892 | 59,954 | 70,015 | 80,074 | 80,133 | 71,191 | 71,248 | 76,305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 6,503 | 5,070 | 5,336 | 6,805 | 6,467 | 5,120 | 7,290 | 5,484 | 7,033 | 5,279 | 5,801 | 4,276 | 5,547 | 4,545 | 5,382 | 5,829 | 8,106 | 7,796 | 7,460 | 6,660 | 7,441 | 7,738 | 7,076 | 12,245 | 10,519 | 10,031 | 12,009 | 9,883 | 13,348 | 7,738 | 6,452 | 11,539 | 11,798 | 12,789 | 12,755 | 9,493 | 11,274 | 9,231 | 11,113 | 7,802 | 8,203 | 7,375 | 8,533 | 7,401 | 9,664 | 6,772 | 7,054 | 7,298 | 6,988 | 6,595 | 7,094 | 6,847 | 7,031 | 6,749 | 8,482 | 8,274 | 8,848 | 7,980 | 9,405 | 8,528 | 9,605 | 10,916 | 10,565 | 9,798 | 11,171 | 11,251 | 11,839 | 11,466 | 12,245 | 12,826 | 12,794 | 13,331 | 14,338 | 15,008 | 14,926 | 15,244 | 23,887 | 21,448 | 17,624 | 19,656 | 21,485 | 19,661 | 19,086 | 18,582 | 15,977 | 18,748 | 19,879 | 15,374 | 20,965 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 20,965 | 15,374 | 19,879 | 18,748 | 15,977 | 18,582 | 19,086 | 19,661 | 21,485 | 19,656 | 17,624 | 21,448 | 23,887 | 15,244 | 14,926 | 15,008 | 14,338 | 13,331 | 12,794 | 12,826 | 12,245 | 11,466 | 11,839 | 11,251 | 11,171 | 9,798 | 10,565 | 10,916 | 9,605 | 8,528 | 9,405 | 7,980 | 8,848 | 8,274 | 8,482 | 6,749 | 7,031 | 6,847 | 7,094 | 6,595 | 6,988 | 7,298 | 7,054 | 6,772 | 9,664 | 7,401 | 8,533 | 7,375 | 8,203 | 7,802 | 11,113 | 9,231 | 11,274 | 9,493 | 12,755 | 12,789 | 11,798 | 11,539 | 6,452 | 7,738 | 13,348 | 9,883 | 12,009 | 10,031 | 10,519 | 12,245 | 7,076 | 7,738 | 7,441 | 6,660 | 7,460 | 7,796 | 8,106 | 5,829 | 5,382 | 4,545 | 5,547 | 4,276 | 5,801 | 5,279 | 7,033 | 5,484 | 7,290 | 5,120 | 6,467 | 6,805 | 5,336 | 5,070 | 6,503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 49,300 | 50,700 | 51,900 | 52,600 | 59,000 | 60,200 | 62,000 | 61,100 | 61,300 | 60,400 | 60,700 | 59,900 | 59,278 | 59,426 | 60,984 | 60,437 | 62,003 | 62,235 | 64,824 | 62,693 | 62,938 | 66,155 | 72,211 | 70,100 | 71,607 | 70,570 | 70,010 | 72,391 | 73,168 | 69,192 | 73,634 | 74,521 | 70,793 | 74,265 | 74,257 | 74,010 | 73,614 | 73,189 | 76,971 | 77,304 | 78,817 | 78,899 | 82,097 | 85,130 | 87,259 | 84,183 | 82,848 | 84,439 | 85,589 | 85,128 | 89,189 | 88,303 | 90,384 | 92,660 | 93,824 | 93,754 | 95,037 | 97,333 | 99,469 | 97,474 | 98,561 | 99,910 | 101,677 | 101,264 | 102,304 | 101,796 | 103,020 | 106,802 | 108,356 | 110,454 | 111,708 | 110,022 | 111,647 | 112,901 | 114,545 | 114,715 | 116,942 | 119,277 | 120,754 | 120,061 | 121,842 | 123,844 | 153,256 | 153,966 | 156,605 | 160,307 | 164,512 | 168,137 | 173,793 | 180,884 | 186,074 | 189,516 | 246,994 | 252,190 | 256,723 | 257,972 | 257,612 | 266,366 | 269,840 | 272,114 | 256,009 | 247,032 | 232,370 | 245,042 | 255,841 | 257,069 | 319,185 | 277,461 | 279,920 | 289,331 | 306,755 |
| 306,755 | 289,331 | 279,920 | 277,461 | 319,185 | 257,069 | 255,841 | 245,042 | 232,370 | 247,032 | 256,009 | 272,114 | 269,840 | 266,366 | 257,612 | 257,972 | 256,723 | 252,190 | 246,994 | 189,516 | 186,074 | 180,884 | 173,793 | 168,137 | 164,512 | 160,307 | 156,605 | 153,966 | 153,256 | 123,844 | 121,842 | 120,061 | 120,754 | 119,277 | 116,942 | 114,715 | 114,545 | 112,901 | 111,647 | 110,022 | 111,708 | 110,454 | 108,356 | 106,802 | 103,020 | 101,796 | 102,304 | 101,264 | 101,677 | 99,910 | 98,561 | 97,474 | 99,469 | 97,333 | 95,037 | 93,754 | 93,824 | 92,660 | 90,384 | 88,303 | 89,189 | 85,128 | 85,589 | 84,439 | 82,848 | 84,183 | 87,259 | 85,130 | 82,097 | 78,899 | 78,817 | 77,304 | 76,971 | 73,189 | 73,614 | 74,010 | 74,257 | 74,265 | 70,793 | 74,521 | 73,634 | 69,192 | 73,168 | 72,391 | 70,010 | 70,570 | 71,607 | 70,100 | 72,211 | 66,155 | 62,938 | 62,693 | 64,824 | 62,235 | 62,003 | 60,437 | 60,984 | 59,426 | 59,278 | 59,900 | 60,700 | 60,400 | 61,300 | 61,100 | 62,000 | 60,200 | 59,000 | 52,600 | 51,900 | 50,700 | 49,300 |
---|
Common Stock | 13,100 | 13,100 | 13,100 | 13,100 | 14,500 | 14,500 | 14,500 | 14,500 | 14,500 | 14,500 | 14,400 | 14,400 | 14,223 | 14,061 | 13,954 | 13,602 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 14,267 | 14,267 | 14,267 | 14,267 | 14,977 | 14,977 | 14,977 | 14,977 | 14,977 | 14,977 | 14,977 | 14,977 | 14,977 | 14,977 | 14,977 | 14,977 | 14,977 | 14,991 | 14,999 | 15,010 | 15,021 | 15,030 | 15,045 | 15,058 | 15,070 | 15,082 | 15,109 | 15,123 | 15,135 | 15,148 | 15,170 | 15,185 | 15,196 | 15,207 | 15,232 | 15,243 | 15,256 | 15,268 | 15,299 | 15,310 | 15,317 | 15,325 | 15,349 | 17,705 | 17,716 | 17,743 | 17,753 | 17,762 | 17,772 | 17,781 | 17,831 | 17,843 | 17,855 | 21,819 | 21,884 | 21,903 | 21,918 | 21,932 | 21,948 | 21,963 | 21,978 | 22,048 | 22,061 | 22,074 | 22,086 | 22,198 | 22,212 | 22,224 | 22,231 | 22,315 | 22,330 | 22,344 |
| 22,344 | 22,330 | 22,315 | 22,231 | 22,224 | 22,212 | 22,198 | 22,086 | 22,074 | 22,061 | 22,048 | 21,978 | 21,963 | 21,948 | 21,932 | 21,918 | 21,903 | 21,884 | 21,819 | 17,855 | 17,843 | 17,831 | 17,781 | 17,772 | 17,762 | 17,753 | 17,743 | 17,716 | 17,705 | 15,349 | 15,325 | 15,317 | 15,310 | 15,299 | 15,268 | 15,256 | 15,243 | 15,232 | 15,207 | 15,196 | 15,185 | 15,170 | 15,148 | 15,135 | 15,123 | 15,109 | 15,082 | 15,070 | 15,058 | 15,045 | 15,030 | 15,021 | 15,010 | 14,999 | 14,991 | 14,977 | 14,977 | 14,977 | 14,977 | 14,977 | 14,977 | 14,977 | 14,977 | 14,977 | 14,977 | 14,977 | 14,977 | 14,977 | 14,267 | 14,267 | 14,267 | 14,267 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,590 | 13,602 | 13,954 | 14,061 | 14,223 | 14,400 | 14,400 | 14,500 | 14,500 | 14,500 | 14,500 | 14,500 | 14,500 | 13,100 | 13,100 | 13,100 | 13,100 |
---|
Retained Earnings | 32,600 | 33,600 | 34,500 | 35,000 | 40,500 | 41,500 | 42,400 | 42,800 | 43,600 | 44,300 | 45,100 | 45,800 | 46,593 | 47,453 | 48,046 | 46,258 | 47,135 | 48,031 | 49,059 | 48,661 | 49,856 | 50,998 | 52,215 | 52,781 | 54,054 | 54,798 | 56,806 | 58,711 | 59,667 | 60,367 | 61,664 | 63,127 | 64,067 | 64,655 | 65,297 | 65,556 | 66,140 | 66,930 | 67,694 | 62,845 | 63,560 | 64,294 | 65,234 | 61,439 | 61,923 | 62,955 | 62,301 | 62,916 | 63,900 | 64,206 | 64,977 | 65,623 | 66,919 | 67,857 | 69,035 | 69,536 | 70,870 | 71,848 | 72,900 | 73,526 | 74,632 | 75,630 | 76,802 | 77,888 | 79,173 | 80,360 | 81,532 | 82,661 | 83,995 | 85,586 | 87,069 | 88,329 | 89,669 | 91,275 | 92,881 | 94,526 | 95,865 | 97,638 | 99,196 | 100,555 | 101,979 | 103,488 | 103,997 | 106,293 | 109,801 | 113,772 | 118,192 | 121,862 | 126,105 | 130,809 | 135,351 | 138,663 | 135,273 | 138,902 | 143,499 | 148,372 | 153,666 | 159,821 | 165,001 | 167,238 | 171,580 | 177,946 | 186,057 | 193,873 | 198,144 | 205,279 | 211,939 | 213,491 | 217,712 | 226,271 | 230,752 |
| 230,752 | 226,271 | 217,712 | 213,491 | 211,939 | 205,279 | 198,144 | 193,873 | 186,057 | 177,946 | 171,580 | 167,238 | 165,001 | 159,821 | 153,666 | 148,372 | 143,499 | 138,902 | 135,273 | 138,663 | 135,351 | 130,809 | 126,105 | 121,862 | 118,192 | 113,772 | 109,801 | 106,293 | 103,997 | 103,488 | 101,979 | 100,555 | 99,196 | 97,638 | 95,865 | 94,526 | 92,881 | 91,275 | 89,669 | 88,329 | 87,069 | 85,586 | 83,995 | 82,661 | 81,532 | 80,360 | 79,173 | 77,888 | 76,802 | 75,630 | 74,632 | 73,526 | 72,900 | 71,848 | 70,870 | 69,536 | 69,035 | 67,857 | 66,919 | 65,623 | 64,977 | 64,206 | 63,900 | 62,916 | 62,301 | 62,955 | 61,923 | 61,439 | 65,234 | 64,294 | 63,560 | 62,845 | 67,694 | 66,930 | 66,140 | 65,556 | 65,297 | 64,655 | 64,067 | 63,127 | 61,664 | 60,367 | 59,667 | 58,711 | 56,806 | 54,798 | 54,054 | 52,781 | 52,215 | 50,998 | 49,856 | 48,661 | 49,059 | 48,031 | 47,135 | 46,258 | 48,046 | 47,453 | 46,593 | 45,800 | 45,100 | 44,300 | 43,600 | 42,800 | 42,400 | 41,500 | 40,500 | 35,000 | 34,500 | 33,600 | 32,600 |
---|
Accumulated Other Comprehensive Income | -200 | 600 | 1,400 | 1,800 | 1,800 | 2,200 | 4,000 | 2,600 | 1,200 | -2,000 | -2,600 | -4,400 | -2,554 | -2,120 | -1,016 | 577 | 1,278 | 614 | 2,175 | 442 | -508 | 1,567 | 6,406 | 3,729 | 3,963 | 2,182 | -386 | 90 | -89 | -4,765 | -1,620 | -2,196 | -6,864 | -3,980 | -4,630 | -5,136 | -6,116 | -7,331 | -4,313 | -4,549 | -3,751 | -4,403 | -2,145 | -73 | 1,572 | -2,536 | -3,217 | -1,799 | -1,435 | -2,114 | 1,176 | -356 | 429 | 1,767 | 1,753 | 1,182 | 1,045 | 2,313 | 3,336 | 655 | 583 | 846 | 1,362 | -212 | -547 | -2,420 | -2,464 | 106 | 231 | 566 | 223 | -2,723 | -2,530 | -3,087 | -3,141 | -4,726 | -3,943 | -3,678 | -3,873 | -6,024 | -5,757 | -5,552 | -5,389 | -7,092 | -8,281 | -8,683 | -9,035 | -9,217 | -7,943 | -6,292 | -5,810 | -5,853 | -2,520 | -1,620 | -1,846 | -5,638 | -11,473 | -9,053 | -10,503 | -9,545 | -30,904 | -43,526 | -62,690 | -58,012 | -51,960 | -58,052 | -64,767 | -44,909 | -46,824 | -46,399 | -33,835 |
| -33,835 | -46,399 | -46,824 | -44,909 | -64,767 | -58,052 | -51,960 | -58,012 | -62,690 | -43,526 | -30,904 | -9,545 | -10,503 | -9,053 | -11,473 | -5,638 | -1,846 | -1,620 | -2,520 | -5,853 | -5,810 | -6,292 | -7,943 | -9,217 | -9,035 | -8,683 | -8,281 | -7,092 | -5,389 | -5,552 | -5,757 | -6,024 | -3,873 | -3,678 | -3,943 | -4,726 | -3,141 | -3,087 | -2,530 | -2,723 | 223 | 566 | 231 | 106 | -2,464 | -2,420 | -547 | -212 | 1,362 | 846 | 583 | 655 | 3,336 | 2,313 | 1,045 | 1,182 | 1,753 | 1,767 | 429 | -356 | 1,176 | -2,114 | -1,435 | -1,799 | -3,217 | -2,536 | 1,572 | -73 | -2,145 | -4,403 | -3,751 | -4,549 | -4,313 | -7,331 | -6,116 | -5,136 | -4,630 | -3,980 | -6,864 | -2,196 | -1,620 | -4,765 | -89 | 90 | -386 | 2,182 | 3,963 | 3,729 | 6,406 | 1,567 | -508 | 442 | 2,175 | 614 | 1,278 | 577 | -1,016 | -2,120 | -2,554 | -4,400 | -2,600 | -2,000 | 1,200 | 2,600 | 4,000 | 2,200 | 1,800 | 1,800 | 1,400 | 600 | -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 | 8,901 | 8,951 | 9,000 | 9,044 | 9,117 | 9,183 | 9,246 | 9,324 | 9,475 | 9,557 | 9,628 | 9,710 | 9,860 | 9,959 | 9,948 | 10,029 | 10,209 | 10,290 | 10,387 | 10,480 | 10,746 | 10,849 | 10,941 | 11,023 | 11,287 | 37,671 | 37,777 | 38,070 | 38,193 | 38,321 | 38,448 | 38,578 | 39,264 | 39,418 | 39,579 | 93,150 | 93,752 | 93,895 | 94,048 | 94,215 | 94,378 | 94,527 | 94,688 | 95,530 | 95,701 | 95,856 | 96,022 | 96,415 | 96,586 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 96,586 | 96,415 | 96,022 | 95,856 | 95,701 | 95,530 | 94,688 | 94,527 | 94,378 | 94,215 | 94,048 | 93,895 | 93,752 | 93,150 | 39,579 | 39,418 | 39,264 | 38,578 | 38,448 | 38,321 | 38,193 | 38,070 | 37,777 | 37,671 | 11,287 | 11,023 | 10,941 | 10,849 | 10,746 | 10,480 | 10,387 | 10,290 | 10,209 | 10,029 | 9,948 | 9,959 | 9,860 | 9,710 | 9,628 | 9,557 | 9,475 | 9,324 | 9,246 | 9,183 | 9,117 | 9,044 | 9,000 | 8,951 | 8,901 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -8,956 | -8,956 | -8,927 | -8,927 | -5,150 | -2,245 | -2,245 | -1,148 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -728 | -640 | -442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 3,800 | 3,400 | 2,900 | 2,700 | 2,200 | 2,000 | 1,100 | 1,200 | 2,000 | 3,600 | 3,800 | 4,100 | -1,538 | -2,088 | -1,016 | 577 | 1,278 | 614 | 2,175 | 442 | -508 | 1,567 | 6,406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,741 | 4,741 | 4,741 | 4,741 | 8,787 | 8,787 | 8,787 | 8,787 | 8,345 | 8,147 | 8,059 | 8,059 | 8,059 | 8,059 | 8,059 | 8,059 | 8,059 | 8,131 | 8,173 | 8,223 | 8,272 | 8,316 | 8,389 | 8,455 | 8,518 | 8,596 | 8,747 | 8,829 | 8,900 | 8,982 | 9,132 | 9,231 | 9,220 | 9,301 | 9,481 | 9,562 | 9,659 | 9,752 | 10,018 | 10,121 | 10,213 | 10,295 | 10,559 | 36,943 | 37,049 | 37,342 | 37,465 | 37,593 | 37,720 | 37,850 | 38,536 | 38,690 | 38,851 | 92,422 | 93,024 | 93,167 | 93,320 | 93,487 | 93,650 | 93,379 | 92,443 | 93,285 | 90,551 | 86,929 | 87,095 | 87,459 | 87,630 | 107,246 | 86,648 | 86,717 | 87,129 | 87,494 |
| 87,494 | 87,129 | 86,717 | 86,648 | 107,246 | 87,630 | 87,459 | 87,095 | 86,929 | 90,551 | 93,285 | 92,443 | 93,379 | 93,650 | 93,487 | 93,320 | 93,167 | 93,024 | 92,422 | 38,851 | 38,690 | 38,536 | 37,850 | 37,720 | 37,593 | 37,465 | 37,342 | 37,049 | 36,943 | 10,559 | 10,295 | 10,213 | 10,121 | 10,018 | 9,752 | 9,659 | 9,562 | 9,481 | 9,301 | 9,220 | 9,231 | 9,132 | 8,982 | 8,900 | 8,829 | 8,747 | 8,596 | 8,518 | 8,455 | 8,389 | 8,316 | 8,272 | 8,223 | 8,173 | 8,131 | 8,059 | 8,059 | 8,059 | 8,059 | 8,059 | 8,059 | 8,059 | 8,147 | 8,345 | 8,787 | 8,787 | 8,787 | 8,787 | 4,741 | 4,741 | 4,741 | 4,741 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,406 | 1,567 | -508 | 442 | 2,175 | 614 | 1,278 | 577 | -1,016 | -2,088 | -1,538 | 4,100 | 3,800 | 3,600 | 2,000 | 1,200 | 1,100 | 2,000 | 2,200 | 2,700 | 2,900 | 3,400 | 3,800 |
---|