> Total Assets | 0 | 2,600 | 5,600 | 4,463 | 4,463 | 6,944 | 7,829 | 5,378 | 5,066 | 6,314 | 8,720 | 8,854 | 16,105 | 22,154 | 21,238 | 19,769 | 17,829 | 16,279 | 22,813 | 51,791 | 78,930 | 69,903 | 110,732 | 98,516 | 111,362 | 110,523 | 114,595 | 110,859 | 102,648 | 92,940 | 82,724 | 47,212 | 44,698 | 42,919 | 94,094 | 39,978 | 39,477 | 38,573 | 34,926 | 33,058 | 71,000 | 67,658 | 68,251 | 68,893 | 65,468 | 108,685 | 107,995 | 65,770 | 74,525 | 71,804 | 74,375 | 71,051 | 68,685 | 67,405 | 72,206 | 73,074 | 78,529 | 75,579 | 76,074 | 78,256 | 90,778 | 91,447 | 142,229 | 134,784 | 337,222 | 340,175 | 367,984 | 352,877 | 663,593 | 694,701 | 693,746 | 668,717 | 714,532 | 680,592 | 640,209 | 593,393 | 574,726 | 568,676 | 548,920 | 536,348 | 507,364 | 503,964 | 467,647 | 347,901 | 339,813 | 296,408 | 323,226 | 296,003 | 272,861 | 264,490 | 441,210 | 308,768 | 317,835 | 250,467 | 220,276 | 223,949 | 219,097 | 203,762 | 186,930 | 218,161 | 213,721 | 394,146 | 426,515 | 515,520 | 568,958 | 627,732 | 749,834 | 798,856 | 661,440 | 561,699 | 485,269 | 482,928 | 556,604 | 534,708 | 529,147 | 633,545 | 631,725 | 753,593 | 707,572 |
| 707,572 | 753,593 | 631,725 | 633,545 | 529,147 | 534,708 | 556,604 | 482,928 | 485,269 | 561,699 | 661,440 | 798,856 | 749,834 | 627,732 | 568,958 | 515,520 | 426,515 | 394,146 | 213,721 | 218,161 | 186,930 | 203,762 | 219,097 | 223,949 | 220,276 | 250,467 | 317,835 | 308,768 | 441,210 | 264,490 | 272,861 | 296,003 | 323,226 | 296,408 | 339,813 | 347,901 | 467,647 | 503,964 | 507,364 | 536,348 | 548,920 | 568,676 | 574,726 | 593,393 | 640,209 | 680,592 | 714,532 | 668,717 | 693,746 | 694,701 | 663,593 | 352,877 | 367,984 | 340,175 | 337,222 | 134,784 | 142,229 | 91,447 | 90,778 | 78,256 | 76,074 | 75,579 | 78,529 | 73,074 | 72,206 | 67,405 | 68,685 | 71,051 | 74,375 | 71,804 | 74,525 | 65,770 | 107,995 | 108,685 | 65,468 | 68,893 | 68,251 | 67,658 | 71,000 | 33,058 | 34,926 | 38,573 | 39,477 | 39,978 | 94,094 | 42,919 | 44,698 | 47,212 | 82,724 | 92,940 | 102,648 | 110,859 | 114,595 | 110,523 | 111,362 | 98,516 | 110,732 | 69,903 | 78,930 | 51,791 | 22,813 | 16,279 | 17,829 | 19,769 | 21,238 | 22,154 | 16,105 | 8,854 | 8,720 | 6,314 | 5,066 | 5,378 | 7,829 | 6,944 | 4,463 | 4,463 | 5,600 | 2,600 | 0 |
---|
> Total Current Assets | 0 | 2,100 | 4,800 | 2,915 | 2,915 | 2,693 | 2,519 | 1,906 | 1,680 | 2,956 | 2,346 | 1,796 | 6,395 | 10,338 | 8,831 | 7,980 | 6,728 | 5,939 | 12,792 | 41,217 | 65,391 | 55,786 | 86,497 | 78,024 | 90,643 | 90,281 | 93,845 | 86,174 | 78,561 | 69,093 | 62,067 | 40,567 | 38,326 | 36,965 | 55,448 | 34,327 | 33,925 | 33,138 | 31,412 | 29,712 | 43,171 | 40,978 | 42,796 | 44,787 | 42,848 | 57,727 | 59,019 | 46,834 | 56,770 | 53,998 | 58,054 | 54,198 | 48,886 | 48,977 | 54,670 | 56,970 | 62,575 | 60,849 | 53,245 | 57,926 | 70,847 | 71,935 | 124,185 | 112,181 | 316,976 | 321,720 | 350,664 | 325,048 | 453,496 | 441,970 | 430,478 | 324,563 | 377,900 | 345,361 | 311,994 | 273,728 | 253,289 | 254,952 | 248,351 | 218,708 | 201,780 | 210,749 | 187,340 | 183,877 | 186,589 | 194,896 | 227,990 | 188,490 | 169,682 | 136,633 | 162,388 | 139,695 | 188,203 | 143,982 | 157,103 | 201,472 | 195,522 | 183,500 | 173,459 | 171,765 | 162,385 | 364,123 | 366,050 | 457,669 | 482,810 | 544,460 | 669,431 | 730,682 | 596,719 | 500,165 | 427,195 | 427,985 | 505,191 | 485,792 | 484,447 | 554,512 | 553,147 | 493,934 | 457,646 |
| 457,646 | 493,934 | 553,147 | 554,512 | 484,447 | 485,792 | 505,191 | 427,985 | 427,195 | 500,165 | 596,719 | 730,682 | 669,431 | 544,460 | 482,810 | 457,669 | 366,050 | 364,123 | 162,385 | 171,765 | 173,459 | 183,500 | 195,522 | 201,472 | 157,103 | 143,982 | 188,203 | 139,695 | 162,388 | 136,633 | 169,682 | 188,490 | 227,990 | 194,896 | 186,589 | 183,877 | 187,340 | 210,749 | 201,780 | 218,708 | 248,351 | 254,952 | 253,289 | 273,728 | 311,994 | 345,361 | 377,900 | 324,563 | 430,478 | 441,970 | 453,496 | 325,048 | 350,664 | 321,720 | 316,976 | 112,181 | 124,185 | 71,935 | 70,847 | 57,926 | 53,245 | 60,849 | 62,575 | 56,970 | 54,670 | 48,977 | 48,886 | 54,198 | 58,054 | 53,998 | 56,770 | 46,834 | 59,019 | 57,727 | 42,848 | 44,787 | 42,796 | 40,978 | 43,171 | 29,712 | 31,412 | 33,138 | 33,925 | 34,327 | 55,448 | 36,965 | 38,326 | 40,567 | 62,067 | 69,093 | 78,561 | 86,174 | 93,845 | 90,281 | 90,643 | 78,024 | 86,497 | 55,786 | 65,391 | 41,217 | 12,792 | 5,939 | 6,728 | 7,980 | 8,831 | 10,338 | 6,395 | 1,796 | 2,346 | 2,956 | 1,680 | 1,906 | 2,519 | 2,693 | 2,915 | 2,915 | 4,800 | 2,100 | 0 |
---|
Cash And Cash Equivalents | 0 | 1,100 | 3,000 | 789 | 789 | 935 | 392 | 176 | 443 | 1,809 | 1,307 | 1,367 | 6,106 | 10,046 | 8,536 | 7,508 | 6,553 | 5,720 | 12,442 | 37,631 | 62,171 | 54,674 | 44,485 | 35,953 | 52,769 | 47,920 | 40,234 | 59,451 | 50,123 | 49,712 | 38,126 | 39,792 | 37,097 | 33,787 | 34,302 | 28,142 | 29,500 | 28,474 | 29,366 | 15,750 | 32,932 | 12,141 | 16,836 | 14,498 | 9,193 | 17,045 | 27,791 | 32,215 | 39,899 | 35,067 | 44,169 | 40,467 | 40,083 | 41,059 | 40,710 | 48,279 | 50,878 | 56,123 | 42,800 | 51,735 | 67,525 | 67,501 | 83,426 | 102,515 | 313,611 | 299,415 | 310,663 | 314,733 | 315,498 | 296,866 | 264,151 | 221,804 | 193,161 | 148,909 | 118,303 | 126,685 | 133,403 | 146,040 | 154,257 | 134,466 | 101,548 | 119,084 | 157,775 | 135,223 | 145,329 | 139,772 | 116,016 | 127,540 | 54,321 | 63,220 | 101,081 | 136,604 | 150,289 | 100,150 | 109,562 | 128,809 | 73,285 | 63,487 | 66,861 | 57,359 | 58,678 | 164,280 | 162,564 | 165,546 | 144,807 | 185,710 | 217,957 | 308,943 | 289,369 | 263,945 | 241,874 | 287,786 | 364,227 | 355,188 | 344,733 | 340,091 | 438,762 | 386,988 | 360,050 |
| 360,050 | 386,988 | 438,762 | 340,091 | 344,733 | 355,188 | 364,227 | 287,786 | 241,874 | 263,945 | 289,369 | 308,943 | 217,957 | 185,710 | 144,807 | 165,546 | 162,564 | 164,280 | 58,678 | 57,359 | 66,861 | 63,487 | 73,285 | 128,809 | 109,562 | 100,150 | 150,289 | 136,604 | 101,081 | 63,220 | 54,321 | 127,540 | 116,016 | 139,772 | 145,329 | 135,223 | 157,775 | 119,084 | 101,548 | 134,466 | 154,257 | 146,040 | 133,403 | 126,685 | 118,303 | 148,909 | 193,161 | 221,804 | 264,151 | 296,866 | 315,498 | 314,733 | 310,663 | 299,415 | 313,611 | 102,515 | 83,426 | 67,501 | 67,525 | 51,735 | 42,800 | 56,123 | 50,878 | 48,279 | 40,710 | 41,059 | 40,083 | 40,467 | 44,169 | 35,067 | 39,899 | 32,215 | 27,791 | 17,045 | 9,193 | 14,498 | 16,836 | 12,141 | 32,932 | 15,750 | 29,366 | 28,474 | 29,500 | 28,142 | 34,302 | 33,787 | 37,097 | 39,792 | 38,126 | 49,712 | 50,123 | 59,451 | 40,234 | 47,920 | 52,769 | 35,953 | 44,485 | 54,674 | 62,171 | 37,631 | 12,442 | 5,720 | 6,553 | 7,508 | 8,536 | 10,046 | 6,106 | 1,367 | 1,307 | 1,809 | 443 | 176 | 392 | 935 | 789 | 789 | 3,000 | 1,100 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40,863 | 40,600 | 34,727 | 39,513 | 49,567 | 25,110 | 25,643 | 16,699 | 19,697 | 0 | 0 | 2,053 | 19,257 | 5,059 | 3,029 | 2,999 | 998 | 12,896 | 8,250 | 27,017 | 24,176 | 24,462 | 28,472 | 33,646 | 26,511 | 12,783 | 13,294 | 15,308 | 11,245 | 10,966 | 3,005 | 2,151 | 2,150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,514 | 6,597 | 134,185 | 132,496 | 146,647 | 89,475 | 134,287 | 171,216 | 166,998 | 130,017 | 95,590 | 74,798 | 72,459 | 58,558 | 53,289 | 37,090 | 10,721 | 10,725 | 11,523 | 32,243 | 30,326 | 19,443 | 90,927 | 55,052 | 57,487 | 0 | 29,359 | 34,694 | 33,848 | 36,654 | 94,587 | 101,416 | 102,470 | 110,983 | 99,433 | 19,697 | 140,480 | 285,785 | 330,931 | 342,787 | 424,776 | 398,528 | 283,234 | 205,181 | 159,306 | 98,358 | 97,474 | 89,603 | 101,261 | 68,884 | 28,734 | 23,990 | 50,850 |
| 50,850 | 23,990 | 28,734 | 68,884 | 101,261 | 89,603 | 97,474 | 98,358 | 159,306 | 205,181 | 283,234 | 398,528 | 424,776 | 342,787 | 330,931 | 285,785 | 140,480 | 19,697 | 99,433 | 110,983 | 102,470 | 101,416 | 94,587 | 36,654 | 33,848 | 34,694 | 29,359 | 0 | 57,487 | 55,052 | 90,927 | 19,443 | 30,326 | 32,243 | 11,523 | 10,725 | 10,721 | 37,090 | 53,289 | 58,558 | 72,459 | 74,798 | 95,590 | 130,017 | 166,998 | 171,216 | 134,287 | 89,475 | 146,647 | 132,496 | 134,185 | 6,597 | 6,514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,150 | 2,151 | 3,005 | 10,966 | 11,245 | 15,308 | 13,294 | 12,783 | 26,511 | 33,646 | 28,472 | 24,462 | 24,176 | 27,017 | 8,250 | 12,896 | 998 | 2,999 | 3,029 | 5,059 | 19,257 | 2,053 | 0 | 0 | 19,697 | 16,699 | 25,643 | 25,110 | 49,567 | 39,513 | 34,727 | 40,600 | 40,863 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 100 | 2,098 | 2,098 | 1,708 | 2,065 | 1,168 | 1,062 | 992 | 989 | 345 | 80 | 63 | 67 | 376 | 57 | 54 | 159 | 378 | 44 | 82 | 82 | 68 | 474 | 112 | 1,376 | 0 | 0 | 0 | 2,552 | 0 | 225 | 197 | 444 | 5,282 | 333 | 418 | 290 | 312 | 1,040 | 737 | 668 | 4,421 | 3,686 | 4,847 | 2,762 | 649 | 2,222 | 2,220 | 1,211 | 1,409 | 4,273 | 4,386 | 10,466 | 7,436 | 9,390 | 2,532 | 6,535 | 5,110 | 1,835 | 2,595 | 38,980 | 7,987 | 1,198 | 20,366 | 32,560 | 2,915 | 1,280 | 10,822 | 16,635 | 9,843 | 45,351 | 16,781 | 16,812 | 6,341 | 13,540 | 25,185 | 12,702 | 20,168 | 30,007 | 37,550 | 12,757 | 33,500 | 25,175 | 4,325 | 63,700 | 26,750 | 7,781 | 14,245 | 300 | 153 | 4,754 | 5,629 | 10,572 | 32,884 | 23,964 | 15,308 | 1,799 | 511 | 621 | 1,393 | 263 | 506 | 4,425 | 12,750 | 21,951 | 9,517 | 9,141 | 13,692 | 7,040 | 8,231 | 8,666 | 6,267 | 5,896 | 80,555 | 15,372 | 18,772 | 10,733 |
| 10,733 | 18,772 | 15,372 | 80,555 | 5,896 | 6,267 | 8,666 | 8,231 | 7,040 | 13,692 | 9,141 | 9,517 | 21,951 | 12,750 | 4,425 | 506 | 263 | 1,393 | 621 | 511 | 1,799 | 15,308 | 23,964 | 32,884 | 10,572 | 5,629 | 4,754 | 153 | 300 | 14,245 | 7,781 | 26,750 | 63,700 | 4,325 | 25,175 | 33,500 | 12,757 | 37,550 | 30,007 | 20,168 | 12,702 | 25,185 | 13,540 | 6,341 | 16,812 | 16,781 | 45,351 | 9,843 | 16,635 | 10,822 | 1,280 | 2,915 | 32,560 | 20,366 | 1,198 | 7,987 | 38,980 | 2,595 | 1,835 | 5,110 | 6,535 | 2,532 | 9,390 | 7,436 | 10,466 | 4,386 | 4,273 | 1,409 | 1,211 | 2,220 | 2,222 | 649 | 2,762 | 4,847 | 3,686 | 4,421 | 668 | 737 | 1,040 | 312 | 290 | 418 | 333 | 5,282 | 444 | 197 | 225 | 0 | 2,552 | 0 | 0 | 0 | 1,376 | 112 | 474 | 68 | 82 | 82 | 44 | 378 | 159 | 54 | 57 | 376 | 67 | 63 | 80 | 345 | 989 | 992 | 1,062 | 1,168 | 2,065 | 1,708 | 2,098 | 2,098 | 100 | 0 | 0 |
---|
Other Current Assets | 0 | 900 | 1,600 | 29 | 29 | 50 | 63 | 400 | 175 | 155 | 50 | 84 | 110 | 110 | 110 | 96 | 118 | 165 | 191 | 3,000 | 3,176 | 18 | 440 | 1,034 | 2,189 | 2,340 | 2,507 | 1,613 | 2,795 | 2,682 | 1,692 | 775 | 1,004 | 928 | 1,445 | 903 | 1,063 | 1,247 | 758 | 754 | 949 | 1,083 | 1,116 | 1,406 | 1,497 | 2,189 | 1,955 | 1,187 | 1,355 | 1,403 | 1,429 | 1,356 | 1,525 | 1,381 | 1,344 | 1,255 | 2,307 | 2,194 | 3,910 | 1,081 | 1,487 | 1,839 | 1,779 | 1,679 | 2,167 | 1,939 | 927 | 803 | 2,431 | 1,786 | 3,045 | 3,441 | 5,101 | 8,455 | 9,881 | 7,546 | 7,617 | 5,790 | 5,794 | 4,355 | 5,057 | 5,146 | 4,926 | 4,219 | 4,352 | 4,310 | 3,697 | 3,245 | 5,138 | 4,116 | 3,520 | 2,938 | 3,801 | 3,509 | 3,121 | 3,125 | 3,686 | 3,289 | 2,329 | 2,912 | 3,653 | 1,894 | 1,685 | 5,832 | 2,647 | 2,283 | 3,986 | 4,764 | 4,961 | 5,291 | 5,173 | 19,388 | 20,099 | 20,728 | 20,182 | 146,072 | 60,399 | 96,846 | 23,795 |
| 23,795 | 96,846 | 60,399 | 146,072 | 20,182 | 20,728 | 20,099 | 19,388 | 5,173 | 5,291 | 4,961 | 4,764 | 3,986 | 2,283 | 2,647 | 5,832 | 1,685 | 1,894 | 3,653 | 2,912 | 2,329 | 3,289 | 3,686 | 3,125 | 3,121 | 3,509 | 3,801 | 2,938 | 3,520 | 4,116 | 5,138 | 3,245 | 3,697 | 4,310 | 4,352 | 4,219 | 4,926 | 5,146 | 5,057 | 4,355 | 5,794 | 5,790 | 7,617 | 7,546 | 9,881 | 8,455 | 5,101 | 3,441 | 3,045 | 1,786 | 2,431 | 803 | 927 | 1,939 | 2,167 | 1,679 | 1,779 | 1,839 | 1,487 | 1,081 | 3,910 | 2,194 | 2,307 | 1,255 | 1,344 | 1,381 | 1,525 | 1,356 | 1,429 | 1,403 | 1,355 | 1,187 | 1,955 | 2,189 | 1,497 | 1,406 | 1,116 | 1,083 | 949 | 754 | 758 | 1,247 | 1,063 | 903 | 1,445 | 928 | 1,004 | 775 | 1,692 | 2,682 | 2,795 | 1,613 | 2,507 | 2,340 | 2,189 | 1,034 | 440 | 18 | 3,176 | 3,000 | 191 | 165 | 118 | 96 | 110 | 110 | 110 | 84 | 50 | 155 | 175 | 400 | 63 | 50 | 29 | 29 | 1,600 | 900 | 0 |
---|
> Long-term Assets | 0 | 500 | 800 | 1,548 | 1,548 | 4,250 | 5,310 | 3,472 | 3,386 | 3,358 | 6,375 | 7,058 | 9,710 | 11,816 | 12,407 | 11,789 | 11,101 | 10,340 | 10,021 | 10,574 | 13,539 | 14,117 | 24,235 | 20,492 | 20,719 | 20,242 | 20,750 | 24,685 | 24,087 | 23,847 | 20,657 | 6,645 | 6,372 | 5,954 | 38,646 | 5,651 | 5,552 | 5,435 | 3,514 | 3,346 | 27,829 | 26,680 | 25,455 | 24,106 | 22,620 | 50,958 | 48,976 | 18,936 | 17,755 | 17,806 | 16,321 | 16,853 | 19,799 | 18,428 | 17,536 | 16,104 | 15,954 | 14,730 | 22,829 | 20,330 | 19,931 | 19,512 | 18,044 | 22,603 | 20,246 | 18,455 | 17,320 | 27,829 | 210,097 | 252,731 | 263,268 | 344,154 | 336,632 | 335,231 | 328,215 | 319,665 | 321,437 | 313,724 | 300,569 | 317,640 | 305,584 | 293,215 | 280,307 | 164,024 | 153,224 | 101,512 | 95,236 | 107,513 | 103,179 | 127,857 | 278,822 | 169,073 | 129,632 | 106,485 | 63,173 | 22,477 | 23,575 | 20,262 | 13,471 | 46,396 | 51,336 | 30,023 | 60,465 | 57,851 | 86,148 | 83,272 | 80,403 | 68,174 | 64,721 | 61,534 | 58,074 | 54,943 | 51,413 | 48,916 | 44,700 | 79,033 | 78,578 | 259,659 | 249,926 |
| 249,926 | 259,659 | 78,578 | 79,033 | 44,700 | 48,916 | 51,413 | 54,943 | 58,074 | 61,534 | 64,721 | 68,174 | 80,403 | 83,272 | 86,148 | 57,851 | 60,465 | 30,023 | 51,336 | 46,396 | 13,471 | 20,262 | 23,575 | 22,477 | 63,173 | 106,485 | 129,632 | 169,073 | 278,822 | 127,857 | 103,179 | 107,513 | 95,236 | 101,512 | 153,224 | 164,024 | 280,307 | 293,215 | 305,584 | 317,640 | 300,569 | 313,724 | 321,437 | 319,665 | 328,215 | 335,231 | 336,632 | 344,154 | 263,268 | 252,731 | 210,097 | 27,829 | 17,320 | 18,455 | 20,246 | 22,603 | 18,044 | 19,512 | 19,931 | 20,330 | 22,829 | 14,730 | 15,954 | 16,104 | 17,536 | 18,428 | 19,799 | 16,853 | 16,321 | 17,806 | 17,755 | 18,936 | 48,976 | 50,958 | 22,620 | 24,106 | 25,455 | 26,680 | 27,829 | 3,346 | 3,514 | 5,435 | 5,552 | 5,651 | 38,646 | 5,954 | 6,372 | 6,645 | 20,657 | 23,847 | 24,087 | 24,685 | 20,750 | 20,242 | 20,719 | 20,492 | 24,235 | 14,117 | 13,539 | 10,574 | 10,021 | 10,340 | 11,101 | 11,789 | 12,407 | 11,816 | 9,710 | 7,058 | 6,375 | 3,358 | 3,386 | 3,472 | 5,310 | 4,250 | 1,548 | 1,548 | 800 | 500 | 0 |
---|
Property Plant Equipment | 0 | 100 | 0 | 64 | 64 | 92 | 102 | 117 | 130 | 207 | 223 | 242 | 236 | 272 | 411 | 530 | 585 | 555 | 951 | 1,154 | 1,623 | 2,060 | 3,142 | 3,727 | 4,814 | 5,516 | 5,510 | 4,906 | 4,610 | 4,575 | 4,350 | 180 | 147 | 118 | 3,024 | 71 | 97 | 101 | 103 | 104 | 107 | 137 | 126 | 121 | 118 | 2,344 | 2,259 | 221 | 243 | 322 | 303 | 323 | 309 | 281 | 253 | 221 | 196 | 181 | 186 | 163 | 147 | 145 | 136 | 135 | 172 | 177 | 232 | 220 | 212 | 342 | 317 | 339 | 536 | 607 | 778 | 766 | 782 | 701 | 634 | 500 | 421 | 374 | 319 | 272 | 231 | 189 | 155 | 127 | 94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,264 | 1,395 | 1,249 | 1,101 | 951 | 845 | 759 | 671 | 6,210 | 6,219 | 6,298 | 6,093 | 5,542 | 4,889 | 3,860 | 4,135 | 29,345 | 28,759 | 196,541 | 3,732 |
| 3,732 | 196,541 | 28,759 | 29,345 | 4,135 | 3,860 | 4,889 | 5,542 | 6,093 | 6,298 | 6,219 | 6,210 | 671 | 759 | 845 | 951 | 1,101 | 1,249 | 1,395 | 1,264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94 | 127 | 155 | 189 | 231 | 272 | 319 | 374 | 421 | 500 | 634 | 701 | 782 | 766 | 778 | 607 | 536 | 339 | 317 | 342 | 212 | 220 | 232 | 177 | 172 | 135 | 136 | 145 | 147 | 163 | 186 | 181 | 196 | 221 | 253 | 281 | 309 | 323 | 303 | 322 | 243 | 221 | 2,259 | 2,344 | 118 | 121 | 126 | 137 | 107 | 104 | 103 | 101 | 97 | 71 | 3,024 | 118 | 147 | 180 | 4,350 | 4,575 | 4,610 | 4,906 | 5,510 | 5,516 | 4,814 | 3,727 | 3,142 | 2,060 | 1,623 | 1,154 | 951 | 555 | 585 | 530 | 411 | 272 | 236 | 242 | 223 | 207 | 130 | 117 | 102 | 92 | 64 | 64 | 0 | 100 | 0 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 758 | 0 | 0 | 0 | 1,158 | 0 | 0 | 0 | 1,012 | 885 | 1,689 | 4,970 | 3,904 | 3,669 | 3,139 | 4,126 | 4,627 | 4,627 | 4,627 | 4,684 | 1,834 | 1,834 | 1,776 | 1,776 | 1,776 | 1,776 | 1,776 | 160 | 121 | 121 | 121 | 121 | 121 | 121 | 17,039 | 17,039 | 121 | 121 | 121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36,202 | 36,217 | 36,217 | 30,149 | 30,149 | 30,149 | 30,149 | 30,149 | 30,149 | 30,149 | 30,149 | 30,149 | 30,149 | 30,149 | 30,149 | 0 | 0 | 0 | 0 | 30,100 | 0 | 0 | 0 | 30,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,470 | 7,470 | 7,470 | 7,470 | 7,541 | 7,541 | 7,541 | 7,541 | 8,990 | 8,990 | 8,990 | 8,990 |
| 8,990 | 8,990 | 8,990 | 8,990 | 7,541 | 7,541 | 7,541 | 7,541 | 7,470 | 7,470 | 7,470 | 7,470 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30,100 | 0 | 0 | 0 | 30,100 | 0 | 0 | 0 | 0 | 30,149 | 30,149 | 30,149 | 30,149 | 30,149 | 30,149 | 30,149 | 30,149 | 30,149 | 30,149 | 30,149 | 30,149 | 36,217 | 36,217 | 36,202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 121 | 121 | 121 | 17,039 | 17,039 | 121 | 121 | 121 | 121 | 121 | 121 | 160 | 1,776 | 1,776 | 1,776 | 1,776 | 1,776 | 1,834 | 1,834 | 4,684 | 4,627 | 4,627 | 4,627 | 4,126 | 3,139 | 3,669 | 3,904 | 4,970 | 1,689 | 885 | 1,012 | 0 | 0 | 0 | 1,158 | 0 | 0 | 0 | 758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,194 | 18,616 | 19,749 | 2,400 | 2,284 | 2,195 | 8,195 | 8,195 | 8,195 | 8,195 | 8,195 | 9,070 | 2,674 | 1,500 | 1,387 | 4,063 | 982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 982 | 4,063 | 1,387 | 1,500 | 2,674 | 9,070 | 8,195 | 8,195 | 8,195 | 8,195 | 8,195 | 2,195 | 2,284 | 2,400 | 19,749 | 18,616 | 10,194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4,203 | 3,877 | 6,883 | 6,506 | 6,146 | 4,610 | 5,400 | 5,323 | 4,960 | 3,534 | 3,283 | 3,074 | 9,226 | 9,038 | 8,475 | 8,101 | 7,711 | 11,855 | 11,406 | 10,857 | 10,308 | 5,902 | 5,776 | 5,593 | 35,283 | 5,342 | 5,217 | 5,091 | 3,327 | 3,163 | 27,580 | 26,464 | 25,250 | 23,907 | 22,302 | 28,526 | 26,931 | 18,515 | 17,309 | 17,279 | 15,814 | 16,307 | 16,530 | 15,386 | 14,559 | 12,419 | 11,516 | 10,706 | 18,211 | 17,510 | 17,127 | 16,710 | 15,242 | 19,803 | 17,586 | 15,836 | 14,665 | 25,188 | 171,262 | 214,204 | 226,317 | 313,529 | 305,809 | 303,489 | 296,272 | 288,432 | 290,197 | 282,524 | 269,435 | 286,636 | 274,659 | 262,337 | 249,486 | 162,642 | 151,882 | 100,958 | 94,716 | 86,319 | 80,804 | 75,233 | 67,360 | 61,917 | 56,587 | 23,099 | 18,147 | 6,587 | 9,681 | 9,534 | 8,671 | 7,814 | 12,550 | 19,245 | 18,071 | 16,912 | 45,050 | 42,438 | 39,826 | 48,793 | 45,759 | 42,725 | 39,692 | 36,658 | 33,624 | 30,590 | 27,557 | 33,556 | 29,690 | 36,017 | 30,872 |
| 30,872 | 36,017 | 29,690 | 33,556 | 27,557 | 30,590 | 33,624 | 36,658 | 39,692 | 42,725 | 45,759 | 48,793 | 39,826 | 42,438 | 45,050 | 16,912 | 18,071 | 19,245 | 12,550 | 7,814 | 8,671 | 9,534 | 9,681 | 6,587 | 18,147 | 23,099 | 56,587 | 61,917 | 67,360 | 75,233 | 80,804 | 86,319 | 94,716 | 100,958 | 151,882 | 162,642 | 249,486 | 262,337 | 274,659 | 286,636 | 269,435 | 282,524 | 290,197 | 288,432 | 296,272 | 303,489 | 305,809 | 313,529 | 226,317 | 214,204 | 171,262 | 25,188 | 14,665 | 15,836 | 17,586 | 19,803 | 15,242 | 16,710 | 17,127 | 17,510 | 18,211 | 10,706 | 11,516 | 12,419 | 14,559 | 15,386 | 16,530 | 16,307 | 15,814 | 17,279 | 17,309 | 18,515 | 26,931 | 28,526 | 22,302 | 23,907 | 25,250 | 26,464 | 27,580 | 3,163 | 3,327 | 5,091 | 5,217 | 5,342 | 35,283 | 5,593 | 5,776 | 5,902 | 10,308 | 10,857 | 11,406 | 11,855 | 7,711 | 8,101 | 8,475 | 9,038 | 9,226 | 3,074 | 3,283 | 3,534 | 4,960 | 5,323 | 5,400 | 4,610 | 6,146 | 6,506 | 6,883 | 3,877 | 4,203 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 11,916 | 12,057 | 21,093 | 16,765 | 15,905 | 14,726 | 15,240 | 19,779 | 19,477 | 19,272 | 16,307 | 6,465 | 6,225 | 5,836 | 5,710 | 5,580 | 5,455 | 5,334 | 3,411 | 3,242 | 27,722 | 26,543 | 25,329 | 23,985 | 22,502 | 21,348 | 20,027 | 18,715 | 17,512 | 17,484 | 16,018 | 16,530 | 19,490 | 18,147 | 17,283 | 15,883 | 15,758 | 14,549 | 22,643 | 20,167 | 19,784 | 19,367 | 17,908 | 22,468 | 20,074 | 18,278 | 17,088 | 27,609 | 209,885 | 252,389 | 262,951 | 343,815 | 336,096 | 334,624 | 327,437 | 318,899 | 320,655 | 313,023 | 299,935 | 317,140 | 305,163 | 292,841 | 279,988 | 163,752 | 152,993 | 101,323 | 105,275 | 107,386 | 103,085 | 127,857 | 278,822 | 169,073 | 1,193 | 187 | 183 | 236 | 216 | 1,658 | 2,126 | 35,818 | 36,004 | 5,466 | 60,465 | 39,988 | 40,253 | 40,075 | 39,906 | 5,701 | 5,273 | 5,041 | 4,819 | 5,202 | 0 | 6,925 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 6,925 | 0 | 5,202 | 4,819 | 5,041 | 5,273 | 5,701 | 39,906 | 40,075 | 40,253 | 39,988 | 60,465 | 5,466 | 36,004 | 35,818 | 2,126 | 1,658 | 216 | 236 | 183 | 187 | 1,193 | 169,073 | 278,822 | 127,857 | 103,085 | 107,386 | 105,275 | 101,323 | 152,993 | 163,752 | 279,988 | 292,841 | 305,163 | 317,140 | 299,935 | 313,023 | 320,655 | 318,899 | 327,437 | 334,624 | 336,096 | 343,815 | 262,951 | 252,389 | 209,885 | 27,609 | 17,088 | 18,278 | 20,074 | 22,468 | 17,908 | 19,367 | 19,784 | 20,167 | 22,643 | 14,549 | 15,758 | 15,883 | 17,283 | 18,147 | 19,490 | 16,530 | 16,018 | 17,484 | 17,512 | 18,715 | 20,027 | 21,348 | 22,502 | 23,985 | 25,329 | 26,543 | 27,722 | 3,242 | 3,411 | 5,334 | 5,455 | 5,580 | 5,710 | 5,836 | 6,225 | 6,465 | 16,307 | 19,272 | 19,477 | 19,779 | 15,240 | 14,726 | 15,905 | 16,765 | 21,093 | 12,057 | 11,916 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 0 | 100 | 2,200 | 358 | 358 | 794 | 1,328 | 822 | 1,302 | 1,084 | 1,608 | 447 | 1,471 | 1,368 | 1,378 | 1,828 | 1,748 | 1,848 | 5,572 | 6,529 | 21,416 | 17,651 | 32,531 | 38,372 | 28,790 | 36,466 | 47,949 | 52,127 | 50,300 | 50,187 | 61,154 | 5,183 | 4,784 | 4,750 | 27,974 | 4,188 | 4,745 | 5,438 | 3,707 | 3,472 | 4,696 | 3,254 | 5,194 | 6,647 | 4,627 | 10,313 | 11,037 | 4,276 | 7,204 | 4,641 | 9,597 | 6,247 | 6,431 | 8,221 | 13,491 | 14,527 | 20,419 | 16,873 | 21,727 | 22,287 | 15,850 | 14,706 | 33,519 | 20,931 | 31,564 | 30,965 | 44,859 | 30,765 | 55,436 | 70,997 | 72,435 | 50,239 | 82,188 | 61,688 | 34,936 | 31,195 | 39,506 | 46,625 | 41,994 | 47,300 | 34,145 | 33,138 | 28,172 | 33,746 | 33,753 | 29,842 | 48,493 | 28,560 | 15,170 | 19,243 | 36,267 | 13,109 | 50,782 | 16,091 | 18,134 | 32,709 | 32,263 | 22,145 | 12,621 | 43,203 | 51,930 | 229,490 | 224,224 | 222,991 | 440,810 | 480,629 | 513,972 | 368,381 | 315,968 | 293,525 | 202,788 | 213,606 | 200,917 | 199,275 | 25,549 | 43,936 | 42,121 | 156,848 | 129,006 |
| 129,006 | 156,848 | 42,121 | 43,936 | 25,549 | 199,275 | 200,917 | 213,606 | 202,788 | 293,525 | 315,968 | 368,381 | 513,972 | 480,629 | 440,810 | 222,991 | 224,224 | 229,490 | 51,930 | 43,203 | 12,621 | 22,145 | 32,263 | 32,709 | 18,134 | 16,091 | 50,782 | 13,109 | 36,267 | 19,243 | 15,170 | 28,560 | 48,493 | 29,842 | 33,753 | 33,746 | 28,172 | 33,138 | 34,145 | 47,300 | 41,994 | 46,625 | 39,506 | 31,195 | 34,936 | 61,688 | 82,188 | 50,239 | 72,435 | 70,997 | 55,436 | 30,765 | 44,859 | 30,965 | 31,564 | 20,931 | 33,519 | 14,706 | 15,850 | 22,287 | 21,727 | 16,873 | 20,419 | 14,527 | 13,491 | 8,221 | 6,431 | 6,247 | 9,597 | 4,641 | 7,204 | 4,276 | 11,037 | 10,313 | 4,627 | 6,647 | 5,194 | 3,254 | 4,696 | 3,472 | 3,707 | 5,438 | 4,745 | 4,188 | 27,974 | 4,750 | 4,784 | 5,183 | 61,154 | 50,187 | 50,300 | 52,127 | 47,949 | 36,466 | 28,790 | 38,372 | 32,531 | 17,651 | 21,416 | 6,529 | 5,572 | 1,848 | 1,748 | 1,828 | 1,378 | 1,368 | 1,471 | 447 | 1,608 | 1,084 | 1,302 | 822 | 1,328 | 794 | 358 | 358 | 2,200 | 100 | 0 |
---|
> Total Current Liabilities | 0 | 100 | 2,200 | 354 | 354 | 499 | 1,078 | 629 | 1,151 | 933 | 1,457 | 447 | 309 | 186 | 176 | 366 | 267 | 314 | 779 | 1,293 | 1,554 | 1,168 | 4,673 | 18,159 | 26,140 | 33,856 | 42,211 | 13,778 | 13,151 | 15,517 | 22,498 | 4,027 | 3,665 | 3,667 | 24,170 | 1,676 | 2,269 | 2,998 | 2,802 | 2,603 | 3,415 | 2,117 | 4,137 | 5,838 | 4,500 | 7,208 | 9,156 | 4,245 | 7,123 | 4,574 | 9,437 | 6,126 | 6,290 | 8,068 | 13,268 | 14,328 | 19,181 | 16,225 | 19,079 | 21,918 | 15,484 | 14,426 | 33,229 | 19,859 | 30,915 | 30,336 | 44,251 | 30,133 | 22,431 | 37,751 | 37,514 | 21,993 | 53,863 | 42,086 | 33,373 | 26,002 | 35,440 | 43,100 | 38,341 | 45,911 | 32,734 | 31,706 | 26,720 | 33,225 | 33,198 | 29,278 | 47,921 | 28,191 | 14,790 | 18,666 | 27,515 | 9,557 | 48,977 | 13,620 | 16,260 | 31,035 | 31,347 | 20,014 | 10,571 | 11,715 | 10,709 | 123,493 | 138,314 | 124,816 | 137,979 | 171,390 | 204,449 | 200,190 | 194,409 | 136,220 | 85,437 | 87,209 | 90,213 | 77,806 | 21,433 | 27,636 | 25,846 | 44,204 | 27,919 |
| 27,919 | 44,204 | 25,846 | 27,636 | 21,433 | 77,806 | 90,213 | 87,209 | 85,437 | 136,220 | 194,409 | 200,190 | 204,449 | 171,390 | 137,979 | 124,816 | 138,314 | 123,493 | 10,709 | 11,715 | 10,571 | 20,014 | 31,347 | 31,035 | 16,260 | 13,620 | 48,977 | 9,557 | 27,515 | 18,666 | 14,790 | 28,191 | 47,921 | 29,278 | 33,198 | 33,225 | 26,720 | 31,706 | 32,734 | 45,911 | 38,341 | 43,100 | 35,440 | 26,002 | 33,373 | 42,086 | 53,863 | 21,993 | 37,514 | 37,751 | 22,431 | 30,133 | 44,251 | 30,336 | 30,915 | 19,859 | 33,229 | 14,426 | 15,484 | 21,918 | 19,079 | 16,225 | 19,181 | 14,328 | 13,268 | 8,068 | 6,290 | 6,126 | 9,437 | 4,574 | 7,123 | 4,245 | 9,156 | 7,208 | 4,500 | 5,838 | 4,137 | 2,117 | 3,415 | 2,603 | 2,802 | 2,998 | 2,269 | 1,676 | 24,170 | 3,667 | 3,665 | 4,027 | 22,498 | 15,517 | 13,151 | 13,778 | 42,211 | 33,856 | 26,140 | 18,159 | 4,673 | 1,168 | 1,554 | 1,293 | 779 | 314 | 267 | 366 | 176 | 186 | 309 | 447 | 1,457 | 933 | 1,151 | 629 | 1,078 | 499 | 354 | 354 | 2,200 | 100 | 0 |
---|
Short-term Debt | 0 | 0 | 2,000 | 0 | 0 | 0 | 800 | 553 | 450 | 435 | 435 | 226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 760 | 934 | 955 | 976 | 2,085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,360 | 0 | 0 | 0 | 1,828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 435 | 0 | 113,401 | 113,933 | 115,663 | 116,211 | 145,477 | 182,855 | 181,248 | 169,867 | 117,161 | 61,350 | 60,450 | 62,843 | 61,780 | 1,190 | 1,248 | 1,094 | 990 | 0 |
| 0 | 990 | 1,094 | 1,248 | 1,190 | 61,780 | 62,843 | 60,450 | 61,350 | 117,161 | 169,867 | 181,248 | 182,855 | 145,477 | 116,211 | 115,663 | 113,933 | 113,401 | 0 | 435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,828 | 0 | 0 | 0 | 1,360 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,085 | 976 | 955 | 934 | 760 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 226 | 435 | 435 | 450 | 553 | 800 | 0 | 0 | 0 | 2,000 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 113,401 | 113,933 | 115,663 | 116,211 | 145,477 | 182,855 | 181,248 | 168,661 | 115,828 | 61,350 | 60,450 | 61,350 | 60,450 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 60,450 | 61,350 | 60,450 | 61,350 | 115,828 | 168,661 | 181,248 | 182,855 | 145,477 | 116,211 | 115,663 | 113,933 | 113,401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 100 | 200 | 129 | 129 | 84 | 35 | 76 | 240 | 114 | 111 | 0 | 164 | 186 | 176 | 0 | 267 | 314 | 779 | 0 | 1,554 | 1,168 | 4,573 | 7,767 | 6,341 | 6,880 | 8,129 | 837 | 4,424 | 5,699 | 7,773 | 2,524 | 2,129 | 2,115 | 3,862 | 1,572 | 2,139 | 2,585 | 2,209 | 2,175 | 2,367 | 1,232 | 2,096 | 81 | 1,785 | 4,027 | 5,883 | 1,834 | 2,834 | 2,147 | 3,446 | 3,462 | 3,354 | 2,915 | 3,568 | 208 | 3,799 | 4,533 | 5,766 | 381 | 8,080 | 9,120 | 8,367 | 659 | 9,179 | 30,965 | 44,859 | 354 | 23,144 | 38,405 | 16,388 | 9,485 | 17,127 | 22,100 | 16,310 | 11,555 | 12,295 | 16,788 | 16,564 | 14,860 | 12,705 | 11,525 | 17,477 | 17,347 | 14,580 | 11,424 | 22,687 | 14,283 | 11,712 | 9,239 | 7,691 | 7,956 | 9,040 | 8,855 | 9,067 | 8,347 | 11,448 | 9,461 | 8,268 | 1,765 | 3,136 | 3,235 | 2,707 | 1,019 | 3,633 | 2,625 | 2,196 | 5,440 | 5,298 | 5,484 | 5,097 | 6,036 | 8,413 | 5,789 | 8,530 | 3,261 | 4,702 | 3,191 | 6,443 |
| 6,443 | 3,191 | 4,702 | 3,261 | 8,530 | 5,789 | 8,413 | 6,036 | 5,097 | 5,484 | 5,298 | 5,440 | 2,196 | 2,625 | 3,633 | 1,019 | 2,707 | 3,235 | 3,136 | 1,765 | 8,268 | 9,461 | 11,448 | 8,347 | 9,067 | 8,855 | 9,040 | 7,956 | 7,691 | 9,239 | 11,712 | 14,283 | 22,687 | 11,424 | 14,580 | 17,347 | 17,477 | 11,525 | 12,705 | 14,860 | 16,564 | 16,788 | 12,295 | 11,555 | 16,310 | 22,100 | 17,127 | 9,485 | 16,388 | 38,405 | 23,144 | 354 | 44,859 | 30,965 | 9,179 | 659 | 8,367 | 9,120 | 8,080 | 381 | 5,766 | 4,533 | 3,799 | 208 | 3,568 | 2,915 | 3,354 | 3,462 | 3,446 | 2,147 | 2,834 | 1,834 | 5,883 | 4,027 | 1,785 | 81 | 2,096 | 1,232 | 2,367 | 2,175 | 2,209 | 2,585 | 2,139 | 1,572 | 3,862 | 2,115 | 2,129 | 2,524 | 7,773 | 5,699 | 4,424 | 837 | 8,129 | 6,880 | 6,341 | 7,767 | 4,573 | 1,168 | 1,554 | 0 | 779 | 314 | 267 | 0 | 176 | 186 | 164 | 0 | 111 | 114 | 240 | 76 | 35 | 84 | 129 | 129 | 200 | 100 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 225 | 225 | 415 | 242 | 0 | 461 | 384 | 912 | 220 | 145 | 0 | 0 | 366 | 0 | 0 | 0 | 1,293 | 1,554 | 1,168 | 4,573 | 18,159 | 26,140 | 33,856 | 41,451 | 12,844 | 12,196 | 14,541 | 20,413 | 3,791 | 1,536 | 1,552 | 1,560 | 1,447 | 130 | 413 | 593 | 2,515 | 481 | 447 | 1,331 | 3,758 | 2,115 | 2,652 | 2,343 | 223 | 3,889 | 2,176 | 5,529 | 2,343 | 2,564 | 4,881 | 9,244 | 14,010 | 15,888 | 13,015 | 14,499 | 20,408 | 15,474 | 14,426 | 33,229 | 19,859 | 30,915 | 30,336 | 44,251 | 29,779 | 22,431 | 37,751 | 21,126 | 12,508 | 36,736 | 19,986 | 17,063 | 14,447 | 23,145 | 26,312 | 21,777 | 31,051 | 20,029 | 20,181 | 9,243 | 15,878 | 18,618 | 17,854 | 25,234 | 13,908 | 3,078 | 9,427 | 19,824 | 1,601 | 39,937 | 4,765 | 7,193 | 22,688 | 19,899 | 10,553 | 2,303 | 9,488 | 7,573 | 6,857 | 21,674 | 7,545 | 18,135 | 23,288 | 19,398 | 12,388 | 17,522 | 8,805 | 17,587 | 19,494 | 17,498 | 8,947 | 10,236 | 21,362 | 18,737 | 37,453 | 19,010 |
| 19,010 | 37,453 | 18,737 | 21,362 | 10,236 | 8,947 | 17,498 | 19,494 | 17,587 | 8,805 | 17,522 | 12,388 | 19,398 | 23,288 | 18,135 | 7,545 | 21,674 | 6,857 | 7,573 | 9,488 | 2,303 | 10,553 | 19,899 | 22,688 | 7,193 | 4,765 | 39,937 | 1,601 | 19,824 | 9,427 | 3,078 | 13,908 | 25,234 | 17,854 | 18,618 | 15,878 | 9,243 | 20,181 | 20,029 | 31,051 | 21,777 | 26,312 | 23,145 | 14,447 | 17,063 | 19,986 | 36,736 | 12,508 | 21,126 | 37,751 | 22,431 | 29,779 | 44,251 | 30,336 | 30,915 | 19,859 | 33,229 | 14,426 | 15,474 | 20,408 | 14,499 | 13,015 | 15,888 | 14,010 | 9,244 | 4,881 | 2,564 | 2,343 | 5,529 | 2,176 | 3,889 | 223 | 2,343 | 2,652 | 2,115 | 3,758 | 1,331 | 447 | 481 | 2,515 | 593 | 413 | 130 | 1,447 | 1,560 | 1,552 | 1,536 | 3,791 | 20,413 | 14,541 | 12,196 | 12,844 | 41,451 | 33,856 | 26,140 | 18,159 | 4,573 | 1,168 | 1,554 | 1,293 | 0 | 0 | 0 | 366 | 0 | 0 | 145 | 220 | 912 | 384 | 461 | 0 | 242 | 415 | 225 | 225 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 4 | 4 | 295 | 250 | 194 | 151 | 302 | 151 | 0 | 1,162 | 1,182 | 1,202 | 1,462 | 1,241 | 1,261 | 1,281 | 5,236 | 19,862 | 16,483 | 27,858 | 20,213 | 2,650 | 2,610 | 5,738 | 38,349 | 37,149 | 34,670 | 38,656 | 1,156 | 1,119 | 1,083 | 3,804 | 2,512 | 2,476 | 2,440 | 905 | 869 | 1,281 | 1,137 | 1,057 | 809 | 127 | 3,105 | 1,881 | 31 | 81 | 67 | 160 | 121 | 141 | 153 | 223 | 199 | 1,238 | 648 | 2,648 | 369 | 366 | 280 | 290 | 1,072 | 649 | 629 | 608 | 632 | 33,005 | 33,246 | 34,921 | 28,246 | 28,325 | 19,602 | 1,563 | 5,193 | 4,066 | 3,525 | 3,653 | 1,389 | 1,411 | 1,432 | 1,452 | 521 | 555 | 564 | 572 | 369 | 380 | 577 | 8,752 | 3,552 | 1,805 | 2,471 | 1,874 | 1,674 | 916 | 2,131 | 2,050 | 31,488 | 41,221 | 105,997 | 85,910 | 98,175 | 302,831 | 309,239 | 309,523 | 168,191 | 121,559 | 157,305 | 117,351 | 126,397 | 110,704 | 121,469 | 4,116 | 16,300 | 16,275 | 112,644 | 101,087 |
| 101,087 | 112,644 | 16,275 | 16,300 | 4,116 | 121,469 | 110,704 | 126,397 | 117,351 | 157,305 | 121,559 | 168,191 | 309,523 | 309,239 | 302,831 | 98,175 | 85,910 | 105,997 | 41,221 | 31,488 | 2,050 | 2,131 | 916 | 1,674 | 1,874 | 2,471 | 1,805 | 3,552 | 8,752 | 577 | 380 | 369 | 572 | 564 | 555 | 521 | 1,452 | 1,432 | 1,411 | 1,389 | 3,653 | 3,525 | 4,066 | 5,193 | 1,563 | 19,602 | 28,325 | 28,246 | 34,921 | 33,246 | 33,005 | 632 | 608 | 629 | 649 | 1,072 | 290 | 280 | 366 | 369 | 2,648 | 648 | 1,238 | 199 | 223 | 153 | 141 | 121 | 160 | 67 | 81 | 31 | 1,881 | 3,105 | 127 | 809 | 1,057 | 1,137 | 1,281 | 869 | 905 | 2,440 | 2,476 | 2,512 | 3,804 | 1,083 | 1,119 | 1,156 | 38,656 | 34,670 | 37,149 | 38,349 | 5,738 | 2,610 | 2,650 | 20,213 | 27,858 | 16,483 | 19,862 | 5,236 | 1,281 | 1,261 | 1,241 | 1,462 | 1,202 | 1,182 | 1,162 | 0 | 151 | 302 | 151 | 194 | 250 | 295 | 4 | 4 | 0 | 0 | 0 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,974 | 21,682 | 29,513 | 25,682 | 26,728 | 40,419 | 41,191 | 41,411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41,411 | 41,191 | 40,419 | 26,728 | 25,682 | 29,513 | 21,682 | 17,974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 340 | 340 | 0 | 0 | 0 | 0 | 1,000 | 372 | 219 | 266 | 0 | 0 | 0 | 0 | 0 | 1,500 | 1,500 | 1,500 | 0 | 0 | 448 | 339 | 295 | 83 | 127 | 10 | 17 | 31 | 81 | 67 | 160 | 121 | 141 | 153 | 223 | 199 | 1,238 | 648 | 2,648 | 369 | 366 | 280 | 290 | 1,072 | 649 | 629 | 608 | 632 | 642 | 654 | 659 | 415 | 494 | 2,323 | 1,322 | 319 | 319 | 319 | 310 | 228 | 250 | 271 | 291 | 311 | 345 | 354 | 362 | 369 | 380 | 577 | 8,752 | 3,552 | 1,805 | 2,471 | 1,874 | 1,674 | 916 | 2,131 | 2,050 | 4,161 | 9,424 | 65,835 | 48,993 | 59,572 | 249,790 | 254,594 | 253,755 | 132,963 | 88,851 | 114,307 | 74,294 | 87,765 | 0 | 84,536 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 84,536 | 0 | 87,765 | 74,294 | 114,307 | 88,851 | 132,963 | 253,755 | 254,594 | 249,790 | 59,572 | 48,993 | 65,835 | 9,424 | 4,161 | 2,050 | 2,131 | 916 | 1,674 | 1,874 | 2,471 | 1,805 | 3,552 | 8,752 | 577 | 380 | 369 | 362 | 354 | 345 | 311 | 291 | 271 | 250 | 228 | 310 | 319 | 319 | 319 | 1,322 | 2,323 | 494 | 415 | 659 | 654 | 642 | 632 | 608 | 629 | 649 | 1,072 | 290 | 280 | 366 | 369 | 2,648 | 648 | 1,238 | 199 | 223 | 153 | 141 | 121 | 160 | 67 | 81 | 31 | 17 | 10 | 127 | 83 | 295 | 339 | 448 | 0 | 0 | 1,500 | 1,500 | 1,500 | 0 | 0 | 0 | 0 | 0 | 266 | 219 | 372 | 1,000 | 0 | 0 | 0 | 0 | 340 | 340 | 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 | 32,363 | 32,592 | 33,616 | 27,831 | 27,831 | 17,279 | 17,748 | 4,874 | 3,747 | 3,206 | 3,343 | 1,161 | 1,161 | 1,161 | 1,161 | 210 | 210 | 210 | 210 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,568 | 2,610 | 6,952 | 5,604 | 6,640 | 18,243 | 18,464 | 18,527 | 0 | 13,908 | 15,837 | 0 | 742 | 502 | 125 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 125 | 502 | 742 | 0 | 15,837 | 13,908 | 0 | 18,527 | 18,464 | 18,243 | 6,640 | 5,604 | 6,952 | 2,610 | 3,568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 210 | 210 | 210 | 210 | 1,161 | 1,161 | 1,161 | 1,161 | 3,343 | 3,206 | 3,747 | 4,874 | 17,748 | 17,279 | 27,831 | 27,831 | 33,616 | 32,592 | 32,363 | 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 |
---|
> Total Stockholder Equity | 0 | 800 | 1,800 | 4,105 | 4,094 | 6,150 | 6,501 | 4,555 | 3,764 | 4,829 | 6,944 | 8,180 | 14,544 | 20,786 | 19,860 | 17,941 | 16,081 | 14,431 | 16,722 | 45,262 | 57,514 | 52,252 | 78,201 | 60,144 | 69,777 | 64,875 | 63,465 | 58,732 | 52,348 | 42,753 | 21,570 | 40,542 | 38,772 | 37,039 | 64,990 | 34,663 | 33,605 | 32,355 | 30,439 | 28,808 | 65,822 | 63,922 | 62,571 | 61,803 | 60,398 | 98,372 | 96,958 | 61,494 | 67,321 | 67,163 | 64,778 | 64,804 | 62,254 | 59,184 | 58,715 | 58,547 | 58,110 | 58,706 | 54,347 | 53,462 | 74,928 | 76,740 | 108,710 | 110,871 | 305,658 | 309,210 | 323,125 | 319,949 | 608,157 | 623,704 | 621,311 | 618,478 | 632,344 | 618,904 | 605,273 | 562,198 | 535,220 | 522,051 | 506,926 | 489,048 | 473,219 | 470,826 | 439,475 | 314,155 | 306,060 | 266,566 | 274,733 | 267,443 | 257,691 | 245,247 | 404,943 | 295,659 | 267,053 | 234,376 | 202,142 | 191,240 | 186,834 | 179,784 | 172,476 | 173,125 | 159,958 | 162,823 | 200,458 | 281,487 | 116,206 | 135,155 | 223,914 | 419,433 | 334,430 | 243,119 | 257,706 | 258,280 | 344,645 | 324,391 | 492,556 | 568,266 | 568,264 | 560,696 | 540,178 |
| 540,178 | 560,696 | 568,264 | 568,266 | 492,556 | 324,391 | 344,645 | 258,280 | 257,706 | 243,119 | 334,430 | 419,433 | 223,914 | 135,155 | 116,206 | 281,487 | 200,458 | 162,823 | 159,958 | 173,125 | 172,476 | 179,784 | 186,834 | 191,240 | 202,142 | 234,376 | 267,053 | 295,659 | 404,943 | 245,247 | 257,691 | 267,443 | 274,733 | 266,566 | 306,060 | 314,155 | 439,475 | 470,826 | 473,219 | 489,048 | 506,926 | 522,051 | 535,220 | 562,198 | 605,273 | 618,904 | 632,344 | 618,478 | 621,311 | 623,704 | 608,157 | 319,949 | 323,125 | 309,210 | 305,658 | 110,871 | 108,710 | 76,740 | 74,928 | 53,462 | 54,347 | 58,706 | 58,110 | 58,547 | 58,715 | 59,184 | 62,254 | 64,804 | 64,778 | 67,163 | 67,321 | 61,494 | 96,958 | 98,372 | 60,398 | 61,803 | 62,571 | 63,922 | 65,822 | 28,808 | 30,439 | 32,355 | 33,605 | 34,663 | 64,990 | 37,039 | 38,772 | 40,542 | 21,570 | 42,753 | 52,348 | 58,732 | 63,465 | 64,875 | 69,777 | 60,144 | 78,201 | 52,252 | 57,514 | 45,262 | 16,722 | 14,431 | 16,081 | 17,941 | 19,860 | 20,786 | 14,544 | 8,180 | 6,944 | 4,829 | 3,764 | 4,555 | 6,501 | 6,150 | 4,094 | 4,105 | 1,800 | 800 | 0 |
---|
Common Stock | 0 | 0 | 0 | 3,935 | 3,935 | 4,346 | 4,798 | 4,082 | 4,256 | 5,528 | 8,758 | 10,713 | 17,958 | 25,822 | 26,807 | 26,737 | 26,881 | 27,267 | 31,981 | 14 | 14 | 15 | 16 | 16 | 18 | 18 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 46 | 20 | 20 | 20 | 20 | 20 | 27 | 27 | 28 | 28 | 28 | 67 | 69 | 28 | 28 | 29 | 30 | 30 | 30 | 30 | 31 | 31 | 32 | 32 | 32 | 32 | 33 | 34 | 35 | 36 | 43 | 43 | 43 | 43 | 50 | 50 | 50 | 49 | 49 | 50 | 50 | 49 | 50 | 50 | 50 | 50 | 51 | 51 | 51 | 51 | 50 | 50 | 50 | 50 | 51 | 51 | 51 | 51 | 51 | 49 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 49 | 49 | 49 | 49 | 50 | 50 | 49 | 47 | 41 | 38 | 43 | 58 | 58 | 99 | 100 | 100 | 100 | 99 |
| 99 | 100 | 100 | 100 | 99 | 58 | 58 | 43 | 38 | 41 | 47 | 49 | 50 | 50 | 49 | 49 | 49 | 49 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 49 | 51 | 51 | 51 | 51 | 51 | 50 | 50 | 50 | 50 | 51 | 51 | 51 | 51 | 50 | 50 | 50 | 50 | 49 | 50 | 50 | 49 | 49 | 50 | 50 | 50 | 43 | 43 | 43 | 43 | 36 | 35 | 34 | 33 | 32 | 32 | 32 | 32 | 31 | 31 | 30 | 30 | 30 | 30 | 29 | 28 | 28 | 69 | 67 | 28 | 28 | 28 | 27 | 27 | 20 | 20 | 20 | 20 | 20 | 46 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 18 | 18 | 16 | 16 | 15 | 14 | 14 | 31,981 | 27,267 | 26,881 | 26,737 | 26,807 | 25,822 | 17,958 | 10,713 | 8,758 | 5,528 | 4,256 | 4,082 | 4,798 | 4,346 | 3,935 | 3,935 | 0 | 0 | 0 |
---|
Retained Earnings Total Equity | | 0 | 0 | 0 | 0 | 0 | -316,121 | -297,342 | -306,789 | 0 | -316,493 | -254,990 | 0 | -382,215 | -471,819 | -491,326 | -326,708 | -406,451 | -444,799 | -450,947 | -439,656 | -440,290 | -432,682 | -426,925 | -422,541 | -411,172 | -377,977 | -349,550 | -320,018 | -209,815 | -368,280 | -354,028 | -342,198 | -331,587 | -338,669 | -298,096 | -288,131 | -172,221 | -144,911 | -141,225 | -128,095 | -111,851 | -99,436 | -86,487 | -62,066 | -28,733 | -13,022 | -519 | -5,632 | -15,455 | -8,836 | -15,157 | -65,085 | -60,896 | -71,699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | -20 | -25 | -30 | 0 | -44 | -84 | -90 | 0 | -122 | -142 | -163 | 0 | -220 | -259 | -298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -4 | -108 | 1 | -11 | -504 | -504 | -504 | -1,230 | -573 | -573 | -573 | -573 | -348 | -348 | -348 | -348 | -406 | -406 | -56 | 16 | -411 | -411 | 67,163 | 2 | -3 | -4 | -2 | -528 | -659 | 0 | 0 | 0 | -784 | 0 | 0 | 0 | -870 | 0 | 0 | -1,913 | -1,830 | 600 | 797 | 382 | -1,166 | -317 | -658 | -783 | -947 | -976 | -784 | -781 | -353 | -440 | -413 | -233 | -215 | -148 | -171 | -59 | -76 | -49 | -62 | -38 | -88 | -125 | -202 | -122 | 0 | 0 | 0 | 0 | 0 | -8,720 | -9,400 | -10,134 | 0 | 0 | 0 | 0 | 0 | -15,904 | -40,744 | 0 | -19,924 | 0 | -23,154 | -529,147 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | -529,147 | -23,154 | 0 | -19,924 | 0 | -40,744 | -15,904 | 0 | 0 | 0 | 0 | 0 | -10,134 | -9,400 | -8,720 | 0 | 0 | 0 | 0 | 0 | -122 | -202 | -125 | -88 | -38 | -62 | -49 | -76 | -59 | -171 | -148 | -215 | -233 | -413 | -440 | -353 | -781 | -784 | -976 | -947 | -783 | -658 | -317 | -1,166 | 382 | 797 | 600 | -1,830 | -1,913 | 0 | 0 | -870 | 0 | 0 | 0 | -784 | 0 | 0 | 0 | -659 | -528 | -2 | -4 | -3 | 2 | 67,163 | -411 | -411 | 16 | -56 | -406 | -406 | -348 | -348 | -348 | -348 | -573 | -573 | -573 | -573 | -1,230 | -504 | -504 | -504 | -11 | 1 | -108 | -4 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -298 | -259 | -220 | 0 | -163 | -142 | -122 | 0 | -90 | -84 | -44 | 0 | -30 | -25 | -20 | 0 | 0 | 0 | 0 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 379,001 | 384,283 | 386,821 | 618,683 | 627,825 | 631,000 | 644,982 | 650,966 | 651,346 | 653,326 | 653,314 | 650,934 | 651,053 | 648,760 | 646,595 | 644,404 | 641,207 | 637,029 | 633,146 | 634,882 | 636,332 | 639,118 | 642,453 | 644,794 | 646,627 | 647,930 | 648,996 | 649,724 | 650,265 | 650,814 | 651,156 | 651,148 | 651,688 | 651,988 | 652,003 | 651,441 | 650,843 | 650,130 | 651,416 | 650,753 | 650,194 | 649,349 | 0 | 647,640 | 646,352 | 0 | 663,284 | 740,187 | 738,712 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 738,712 | 740,187 | 663,284 | 0 | 646,352 | 647,640 | 0 | 649,349 | 650,194 | 650,753 | 651,416 | 650,130 | 650,843 | 651,441 | 652,003 | 651,988 | 651,688 | 651,148 | 651,156 | 650,814 | 650,265 | 649,724 | 648,996 | 647,930 | 646,627 | 644,794 | 642,453 | 639,118 | 636,332 | 634,882 | 633,146 | 637,029 | 641,207 | 644,404 | 646,595 | 648,760 | 651,053 | 650,934 | 653,314 | 653,326 | 651,346 | 650,966 | 644,982 | 631,000 | 627,825 | 618,683 | 386,821 | 384,283 | 379,001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -98,258 | -98,258 | -98,258 | 0 | -86,781 | -58,267 | 0 | -43,270 | -43,270 | -43,270 | -43,270 | -43,270 | -43,270 | -40,586 | -39,272 | -39,272 | -39,272 | -39,272 | -39,272 | -39,272 | -39,272 | -34,640 | -34,640 | -34,640 | -34,640 | -34,640 | -34,640 | -34,640 | -34,640 | -34,640 | -34,640 | -34,640 | -34,640 | -34,640 | -34,640 | -34,640 | -34,640 | -34,640 | -34,640 | -26,731 | -26,731 | -26,731 | -26,731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 2,500 | 3,000 | -197 | -208 | -119 | -111 | -89 | -2 | 53 | 174 | 173 | 412 | 374 | 263 | 100 | 320 | 359 | 338 | 62,341 | 78,155 | 79,129 | 116,167 | 116,180 | 135,291 | 135,160 | 158,241 | 158,724 | 158,767 | 158,871 | 158,311 | 106,061 | 105,785 | 105,629 | 244,432 | 105,702 | 105,633 | 105,536 | 105,462 | 105,165 | 144,053 | 143,913 | 144,120 | 144,493 | 145,497 | 317,716 | 321,604 | 149,685 | 151,169 | 237,379 | 156,409 | 159,972 | 161,912 | 163,881 | 166,357 | 167,468 | 169,387 | 172,631 | 173,047 | 174,456 | 176,625 | 182,302 | 189,596 | 197,896 | 379,453 | 380,866 | 382,576 | 386,821 | 618,683 | 627,825 | 631,000 | 618,251 | 624,235 | 624,615 | 626,595 | 618,674 | 616,294 | 616,413 | 614,120 | 611,955 | 609,764 | 606,567 | 602,389 | 598,506 | 600,242 | 601,692 | 604,478 | 607,813 | 610,154 | 611,987 | 613,290 | 614,356 | 615,084 | 610,993 | 611,542 | 613,731 | 613,709 | 612,416 | 612,716 | 586,668 | 610,855 | 607,573 | 606,860 | 570,494 | 595,706 | 594,229 | 592,393 | 586,355 | 589,373 | 518,827 | 527,589 | 565,026 | 620,451 | 640,454 | 806,942 | 807,895 | 808,079 | 808,957 | 802,436 |
| 802,436 | 808,957 | 808,079 | 807,895 | 806,942 | 640,454 | 620,451 | 565,026 | 527,589 | 518,827 | 589,373 | 586,355 | 592,393 | 594,229 | 595,706 | 570,494 | 606,860 | 607,573 | 610,855 | 586,668 | 612,716 | 612,416 | 613,709 | 613,731 | 611,542 | 610,993 | 615,084 | 614,356 | 613,290 | 611,987 | 610,154 | 607,813 | 604,478 | 601,692 | 600,242 | 598,506 | 602,389 | 606,567 | 609,764 | 611,955 | 614,120 | 616,413 | 616,294 | 618,674 | 626,595 | 624,615 | 624,235 | 618,251 | 631,000 | 627,825 | 618,683 | 386,821 | 382,576 | 380,866 | 379,453 | 197,896 | 189,596 | 182,302 | 176,625 | 174,456 | 173,047 | 172,631 | 169,387 | 167,468 | 166,357 | 163,881 | 161,912 | 159,972 | 156,409 | 237,379 | 151,169 | 149,685 | 321,604 | 317,716 | 145,497 | 144,493 | 144,120 | 143,913 | 144,053 | 105,165 | 105,462 | 105,536 | 105,633 | 105,702 | 244,432 | 105,629 | 105,785 | 106,061 | 158,311 | 158,871 | 158,767 | 158,724 | 158,241 | 135,160 | 135,291 | 116,180 | 116,167 | 79,129 | 78,155 | 62,341 | 338 | 359 | 320 | 100 | 263 | 374 | 412 | 173 | 174 | 53 | -2 | -89 | -111 | -119 | -208 | -197 | 3,000 | 2,500 | 0 |
---|