> Total Assets | 0 | 90,300 | 89,800 | 89,700 | 88,900 | 93,300 | 101,500 | 108,900 | 112,600 | 117,200 | 119,100 | 121,382 | 121,800 | 123,500 | 123,700 | 130,492 | 133,400 | 135,100 | 146,200 | 149,648 | 148,400 | 151,900 | 152,900 | 158,196 | 157,033 | 160,078 | 161,236 | 166,052 | 164,373 | 165,590 | 165,406 | 167,511 | 166,162 | 165,646 | 166,310 | 178,162 | 184,285 | 184,118 | 188,146 | 191,686 | 190,525 | 193,971 | 209,576 | 215,702 | 216,000 | 217,199 | 215,730 | 223,460 | 216,598 | 216,260 | 218,612 | 223,515 | 224,595 | 227,678 | 230,793 | 239,348 | 241,882 | 247,900 | 258,567 | 256,897 | 257,022 | 259,925 | 260,940 | 261,789 | 266,953 | 270,353 | 274,057 | 285,042 | 280,678 | 281,363 | 282,023 | 293,944 | 291,583 | 315,076 | 332,678 | 370,093 | 380,207 | 410,852 | 443,619 | 462,742 | 466,486 | 481,159 | 522,823 | 593,580 | 653,046 | 705,067 | 749,237 | 792,550 | 825,553 | 973,104 | 1,038,813 | 1,111,925 | 1,158,240 | 1,286,840 | 1,366,973 | 1,494,634 | 1,527,247 | 1,748,634 | 1,748,634 | 2,028,189 | 2,150,337 | 2,304,443 | 2,523,321 | 2,664,530 | 2,908,945 | 3,111,642 | 3,547,614 | 3,886,183 | 4,278,402 | 4,764,523 | 4,997,500 | 5,226,906 | 5,638,590 | 6,038,232 | 6,556,101 | 6,713,189 | 6,986,427 | 7,272,006 | 7,647,106 | 7,774,836 | 7,868,665 | 8,000,838 | 8,184,203 |
| 8,184,203 | 8,000,838 | 7,868,665 | 7,774,836 | 7,647,106 | 7,272,006 | 6,986,427 | 6,713,189 | 6,556,101 | 6,038,232 | 5,638,590 | 5,226,906 | 4,997,500 | 4,764,523 | 4,278,402 | 3,886,183 | 3,547,614 | 3,111,642 | 2,908,945 | 2,664,530 | 2,523,321 | 2,304,443 | 2,150,337 | 2,028,189 | 1,748,634 | 1,748,634 | 1,527,247 | 1,494,634 | 1,366,973 | 1,286,840 | 1,158,240 | 1,111,925 | 1,038,813 | 973,104 | 825,553 | 792,550 | 749,237 | 705,067 | 653,046 | 593,580 | 522,823 | 481,159 | 466,486 | 462,742 | 443,619 | 410,852 | 380,207 | 370,093 | 332,678 | 315,076 | 291,583 | 293,944 | 282,023 | 281,363 | 280,678 | 285,042 | 274,057 | 270,353 | 266,953 | 261,789 | 260,940 | 259,925 | 257,022 | 256,897 | 258,567 | 247,900 | 241,882 | 239,348 | 230,793 | 227,678 | 224,595 | 223,515 | 218,612 | 216,260 | 216,598 | 223,460 | 215,730 | 217,199 | 216,000 | 215,702 | 209,576 | 193,971 | 190,525 | 191,686 | 188,146 | 184,118 | 184,285 | 178,162 | 166,310 | 165,646 | 166,162 | 167,511 | 165,406 | 165,590 | 164,373 | 166,052 | 161,236 | 160,078 | 157,033 | 158,196 | 152,900 | 151,900 | 148,400 | 149,648 | 146,200 | 135,100 | 133,400 | 130,492 | 123,700 | 123,500 | 121,800 | 121,382 | 119,100 | 117,200 | 112,600 | 108,900 | 101,500 | 93,300 | 88,900 | 89,700 | 89,800 | 90,300 | 0 |
---|
> Total Current Assets | 0 | 0 | 300 | 300 | 300 | 0 | 0 | 0 | 0 | 500 | 0 | 933 | 400 | 1,900 | 1,300 | 2,260 | 1,200 | 1,000 | 700 | 1,639 | 300 | 0 | 0 | 1,629 | 656 | 375 | 435 | 1,861 | 614 | 500 | 270 | 1,769 | 525 | 942 | 332 | 1,880 | 572 | 617 | 390 | 0 | 644 | 345 | 332 | 0 | 575 | 512 | 343 | 0 | 688 | 491 | 570 | 0 | 546 | 565 | 484 | 0 | 822 | 838 | 912 | 1,633 | 1,139 | 1,189 | 1,391 | 2,676 | 12,988 | 8,010 | 1,132 | 1,923 | 13,124 | 13,878 | 18,822 | 2,804 | 19,781 | 4,660 | 5,218 | 7,968 | 2,917 | 3,011 | 8,185 | 22,645 | 4,131 | 5,417 | 5,422 | 9,907 | 12,842 | 8,564 | 27,519 | 10,130 | 11,519 | 14,009 | 34,406 | 44,930 | 15,369 | 23,825 | 51,926 | 76,679 | 36,747 | 39,496 | 36,693 | 75,522 | 49,044 | 49,417 | 44,225 | 72,715 | 127,682 | 70,380 | 55,539 | 46,962 | 61,618 | 236,508 | 161,233 | 104,368 | 85,177 | 88,513 | 320,211 | 94,750 | 84,029 | 83,176 | 87,338 | 101,120 | 112,151 | 119,107 | 125,053 |
| 125,053 | 119,107 | 112,151 | 101,120 | 87,338 | 83,176 | 84,029 | 94,750 | 320,211 | 88,513 | 85,177 | 104,368 | 161,233 | 236,508 | 61,618 | 46,962 | 55,539 | 70,380 | 127,682 | 72,715 | 44,225 | 49,417 | 49,044 | 75,522 | 36,693 | 39,496 | 36,747 | 76,679 | 51,926 | 23,825 | 15,369 | 44,930 | 34,406 | 14,009 | 11,519 | 10,130 | 27,519 | 8,564 | 12,842 | 9,907 | 5,422 | 5,417 | 4,131 | 22,645 | 8,185 | 3,011 | 2,917 | 7,968 | 5,218 | 4,660 | 19,781 | 2,804 | 18,822 | 13,878 | 13,124 | 1,923 | 1,132 | 8,010 | 12,988 | 2,676 | 1,391 | 1,189 | 1,139 | 1,633 | 912 | 838 | 822 | 0 | 484 | 565 | 546 | 0 | 570 | 491 | 688 | 0 | 343 | 512 | 575 | 0 | 332 | 345 | 644 | 0 | 390 | 617 | 572 | 1,880 | 332 | 942 | 525 | 1,769 | 270 | 500 | 614 | 1,861 | 435 | 375 | 656 | 1,629 | 0 | 0 | 300 | 1,639 | 700 | 1,000 | 1,200 | 2,260 | 1,300 | 1,900 | 400 | 933 | 0 | 500 | 0 | 0 | 0 | 0 | 300 | 300 | 300 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500 | 0 | 294 | 400 | 1,900 | 1,300 | 1,786 | 1,200 | 1,000 | 700 | 994 | 300 | 0 | 0 | 1,064 | 258 | 185 | 205 | 1,119 | 170 | 153 | 101 | 1,102 | 203 | 761 | 193 | 1,096 | 185 | 201 | 234 | 1,004 | 218 | 199 | 216 | 588 | 159 | 231 | 190 | 5,715 | 238 | 216 | 164 | 464 | 168 | 162 | 146 | 545 | 179 | 181 | 159 | 669 | 262 | 265 | 362 | 689 | 565 | 358 | 337 | 593 | 799 | 852 | 887 | 2,003 | 465 | 618 | 543 | 1,270 | 1,199 | 1,225 | 5,824 | 14,537 | 826 | 1,623 | 1,403 | 5,399 | 7,919 | 2,871 | 21,380 | 2,712 | 3,711 | 4,035 | 11,491 | 33,395 | 2,300 | 4,173 | 25,510 | 50,807 | 2,230 | 16,811 | 16,811 | 53,955 | 22,325 | 5,520 | 9,353 | 15,603 | 72,091 | 29,341 | 14,715 | 6,137 | 7,369 | 177,046 | 91,881 | 43,252 | 24,888 | 26,267 | 250,487 | 27,763 | 11,809 | 8,068 | 6,384 | 14,524 | 6,314 | 24,254 | 13,237 |
| 13,237 | 24,254 | 6,314 | 14,524 | 6,384 | 8,068 | 11,809 | 27,763 | 250,487 | 26,267 | 24,888 | 43,252 | 91,881 | 177,046 | 7,369 | 6,137 | 14,715 | 29,341 | 72,091 | 15,603 | 9,353 | 5,520 | 22,325 | 53,955 | 16,811 | 16,811 | 2,230 | 50,807 | 25,510 | 4,173 | 2,300 | 33,395 | 11,491 | 4,035 | 3,711 | 2,712 | 21,380 | 2,871 | 7,919 | 5,399 | 1,403 | 1,623 | 826 | 14,537 | 5,824 | 1,225 | 1,199 | 1,270 | 543 | 618 | 465 | 2,003 | 887 | 852 | 799 | 593 | 337 | 358 | 565 | 689 | 362 | 265 | 262 | 669 | 159 | 181 | 179 | 545 | 146 | 162 | 168 | 464 | 164 | 216 | 238 | 5,715 | 190 | 231 | 159 | 588 | 216 | 199 | 218 | 1,004 | 234 | 201 | 185 | 1,096 | 193 | 761 | 203 | 1,102 | 101 | 153 | 170 | 1,119 | 205 | 185 | 258 | 1,064 | 0 | 0 | 300 | 994 | 700 | 1,000 | 1,200 | 1,786 | 1,300 | 1,900 | 400 | 294 | 0 | 500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 300 | 300 | 300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,772 | 2,097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,281 | 3,281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,292 | 0 | 0 | 0 | 1,779 | 7,975 | 8,874 | 0 | 1,436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,114,047 | 4,367,111 | 0 | 35,595 | 0 | 0 | 0 | 3,341 | 11,664 | 0 | 7,095 | 6,860 | 0 |
| 0 | 6,860 | 7,095 | 0 | 11,664 | 3,341 | 0 | 0 | 0 | 35,595 | 0 | 4,367,111 | 4,114,047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,436 | 0 | 8,874 | 7,975 | 1,779 | 0 | 0 | 0 | 12,292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,281 | 3,281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,097 | 9,772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300 | 300 | 300 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 639 | 0 | 0 | 0 | 474 | 474 | 0 | 0 | 645 | 0 | 0 | 0 | 565 | 399 | 190 | 230 | 742 | 444 | 348 | 170 | 667 | 322 | 180 | 140 | 785 | 387 | 416 | 156 | 622 | 426 | 147 | 116 | 627 | 416 | 281 | 153 | 731 | 449 | 275 | 405 | 732 | 378 | 404 | 338 | 770 | 644 | 657 | 753 | 965 | 876 | 924 | 1,029 | 1,987 | 2,651 | 3,005 | 795 | 1,330 | 1,906 | 2,671 | 2,670 | 802 | 604 | 761 | 1,394 | 2,160 | 1,718 | 1,786 | 2,361 | 3,263 | 3,305 | 3,794 | 4,019 | 4,508 | 4,923 | 5,693 | 6,139 | 7,418 | 7,807 | 9,974 | 10,623 | 11,535 | 13,069 | 14,243 | 15,634 | 15,477 | 17,947 | 19,882 | 19,882 | 21,547 | 23,695 | 24,914 | 25,495 | 26,808 | 27,747 | 33,996 | 39,309 | 37,808 | 40,700 | 46,882 | 52,854 | 53,442 | 59,411 | 61,406 | 68,697 | 65,841 | 71,089 | 70,929 | 77,749 | 82,954 | 91,301 | 94,853 | 98,205 |
| 98,205 | 94,853 | 91,301 | 82,954 | 77,749 | 70,929 | 71,089 | 65,841 | 68,697 | 61,406 | 59,411 | 53,442 | 52,854 | 46,882 | 40,700 | 37,808 | 39,309 | 33,996 | 27,747 | 26,808 | 25,495 | 24,914 | 23,695 | 21,547 | 19,882 | 19,882 | 17,947 | 15,477 | 15,634 | 14,243 | 13,069 | 11,535 | 10,623 | 9,974 | 7,807 | 7,418 | 6,139 | 5,693 | 4,923 | 4,508 | 4,019 | 3,794 | 3,305 | 3,263 | 2,361 | 1,786 | 1,718 | 2,160 | 1,394 | 761 | 604 | 802 | 2,670 | 2,671 | 1,906 | 1,330 | 795 | 3,005 | 2,651 | 1,987 | 1,029 | 924 | 876 | 965 | 753 | 657 | 644 | 770 | 338 | 404 | 378 | 732 | 405 | 275 | 449 | 731 | 153 | 281 | 416 | 627 | 116 | 147 | 426 | 622 | 156 | 416 | 387 | 785 | 140 | 180 | 322 | 667 | 170 | 348 | 444 | 742 | 230 | 190 | 399 | 565 | 0 | 0 | 0 | 645 | 0 | 0 | 474 | 474 | 0 | 0 | 0 | 639 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,626 | 0 | 0 | 0 | -1,215 | 0 | 0 | 0 | -6,445 | 0 | 0 | 0 | -1,196 | 0 | 0 | 0 | -1,315 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,772 | 760 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,281 | 3,281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,292 | 0 | 0 | 5,409 | 1,779 | 7,975 | 8,874 | 1,436 | 2,803 | 20 | 3,024 | 16,909 | 1,449 | 26,554 | 20,049 | 7,043 | 1,515 | 3,017 | 13,549 | 12,580 | 16,498 | 7,674 | 0 | -88,513 | -320,211 | -94,750 | -84,029 | -83,176 | -84,136 | 7,259 | 7,441 | -119,107 | 13,611 |
| 13,611 | -119,107 | 7,441 | 7,259 | -84,136 | -83,176 | -84,029 | -94,750 | -320,211 | -88,513 | 0 | 7,674 | 16,498 | 12,580 | 13,549 | 3,017 | 1,515 | 7,043 | 20,049 | 26,554 | 1,449 | 16,909 | 3,024 | 20 | 2,803 | 1,436 | 8,874 | 7,975 | 1,779 | 5,409 | 0 | 0 | 12,292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,281 | 3,281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 760 | 9,772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,315 | 0 | 0 | 0 | -1,196 | 0 | 0 | 0 | -6,445 | 0 | 0 | 0 | -1,215 | 0 | 0 | 0 | -1,626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 84,900 | 84,300 | 83,700 | 0 | 0 | 0 | 0 | 111,400 | 0 | 116,955 | 114,800 | 115,200 | 116,700 | 124,515 | 126,400 | 128,500 | 140,300 | 145,034 | 143,900 | 0 | 0 | 153,965 | 153,748 | 157,141 | 158,054 | 161,407 | 161,124 | 162,728 | 162,830 | 163,107 | 162,972 | 162,210 | 163,776 | 173,845 | 181,377 | 181,229 | 186,035 | 183,079 | 187,146 | 190,728 | 206,374 | 211,565 | 212,478 | 213,820 | 212,695 | 214,561 | 213,539 | 213,407 | 216,060 | 219,895 | 221,405 | 224,711 | 228,200 | 235,823 | 238,639 | 244,882 | 240,509 | 255,263 | 255,883 | 258,735 | 259,549 | 259,113 | 253,964 | 262,343 | 272,924 | 283,119 | 267,554 | 267,485 | 263,201 | 291,140 | 271,802 | 310,416 | 327,460 | 362,125 | 377,290 | 407,841 | 435,434 | 440,097 | 462,355 | 475,742 | 517,401 | 583,673 | 640,204 | 696,503 | 721,718 | 782,420 | 814,035 | 959,095 | 1,004,407 | 1,066,995 | 1,142,871 | 1,263,015 | 1,315,047 | 1,417,955 | 1,490,500 | 1,709,138 | 1,711,941 | 1,952,667 | 2,101,293 | 2,255,026 | 2,479,096 | 2,591,815 | 2,781,263 | 3,041,262 | 3,492,075 | 3,839,221 | 4,216,784 | 4,528,015 | 4,836,267 | 5,122,538 | 5,553,413 | 5,949,719 | 6,235,890 | 6,618,439 | 6,902,398 | 7,188,830 | 7,559,768 | 7,673,716 | 7,756,514 | 7,881,731 | 837,865 |
| 837,865 | 7,881,731 | 7,756,514 | 7,673,716 | 7,559,768 | 7,188,830 | 6,902,398 | 6,618,439 | 6,235,890 | 5,949,719 | 5,553,413 | 5,122,538 | 4,836,267 | 4,528,015 | 4,216,784 | 3,839,221 | 3,492,075 | 3,041,262 | 2,781,263 | 2,591,815 | 2,479,096 | 2,255,026 | 2,101,293 | 1,952,667 | 1,711,941 | 1,709,138 | 1,490,500 | 1,417,955 | 1,315,047 | 1,263,015 | 1,142,871 | 1,066,995 | 1,004,407 | 959,095 | 814,035 | 782,420 | 721,718 | 696,503 | 640,204 | 583,673 | 517,401 | 475,742 | 462,355 | 440,097 | 435,434 | 407,841 | 377,290 | 362,125 | 327,460 | 310,416 | 271,802 | 291,140 | 263,201 | 267,485 | 267,554 | 283,119 | 272,924 | 262,343 | 253,964 | 259,113 | 259,549 | 258,735 | 255,883 | 255,263 | 240,509 | 244,882 | 238,639 | 235,823 | 228,200 | 224,711 | 221,405 | 219,895 | 216,060 | 213,407 | 213,539 | 214,561 | 212,695 | 213,820 | 212,478 | 211,565 | 206,374 | 190,728 | 187,146 | 183,079 | 186,035 | 181,229 | 181,377 | 173,845 | 163,776 | 162,210 | 162,972 | 163,107 | 162,830 | 162,728 | 161,124 | 161,407 | 158,054 | 157,141 | 153,748 | 153,965 | 0 | 0 | 143,900 | 145,034 | 140,300 | 128,500 | 126,400 | 124,515 | 116,700 | 115,200 | 114,800 | 116,955 | 0 | 111,400 | 0 | 0 | 0 | 0 | 83,700 | 84,300 | 84,900 | 0 | 0 |
---|
Property Plant Equipment | 0 | 85,300 | 84,900 | 84,300 | 83,700 | 88,500 | 96,800 | 103,600 | 107,700 | 111,400 | 113,100 | 115,135 | 114,800 | 115,200 | 116,700 | 122,705 | 126,400 | 128,500 | 140,300 | 143,899 | 143,900 | 148,000 | 149,400 | 153,516 | 153,474 | 156,869 | 157,784 | 161,140 | 160,860 | 162,467 | 162,572 | 162,851 | 162,710 | 161,939 | 163,529 | 173,529 | 181,103 | 180,957 | 185,702 | 182,749 | 186,819 | 190,404 | 206,374 | 211,565 | 212,478 | 213,820 | 212,695 | 214,561 | 213,539 | 213,407 | 216,060 | 219,895 | 221,405 | 224,711 | 228,200 | 235,823 | 238,639 | 244,882 | 240,509 | 252,840 | 253,338 | 256,426 | 257,193 | 256,368 | 251,208 | 259,313 | 266,650 | 272,109 | 266,746 | 266,634 | 262,299 | 271,484 | 270,555 | 281,078 | 300,977 | 339,955 | 348,751 | 375,197 | 401,962 | 410,732 | 427,996 | 440,867 | 472,058 | 530,057 | 576,925 | 628,086 | 650,308 | 699,448 | 733,952 | 854,305 | 897,834 | 950,261 | 992,297 | 1,081,350 | 1,121,026 | 1,214,016 | 1,271,569 | 1,324,218 | 1,417,061 | 1,661,334 | 19,672 | 19,672 | 16,613 | 2,218,592 | 2,397,615 | 2,643,131 | 3,015,606 | 3,304,179 | 6,302 | 6,302 | 6,302 | 4,367,111 | 4,731,698 | 5,151,066 | 5,451,821 | 5,801,968 | 6,072,815 | 6,334,159 | 6,614,308 | 6,803,520 | 6,821,473 | 7,012,929 | 0 |
| 0 | 7,012,929 | 6,821,473 | 6,803,520 | 6,614,308 | 6,334,159 | 6,072,815 | 5,801,968 | 5,451,821 | 5,151,066 | 4,731,698 | 4,367,111 | 6,302 | 6,302 | 6,302 | 3,304,179 | 3,015,606 | 2,643,131 | 2,397,615 | 2,218,592 | 16,613 | 19,672 | 19,672 | 1,661,334 | 1,417,061 | 1,324,218 | 1,271,569 | 1,214,016 | 1,121,026 | 1,081,350 | 992,297 | 950,261 | 897,834 | 854,305 | 733,952 | 699,448 | 650,308 | 628,086 | 576,925 | 530,057 | 472,058 | 440,867 | 427,996 | 410,732 | 401,962 | 375,197 | 348,751 | 339,955 | 300,977 | 281,078 | 270,555 | 271,484 | 262,299 | 266,634 | 266,746 | 272,109 | 266,650 | 259,313 | 251,208 | 256,368 | 257,193 | 256,426 | 253,338 | 252,840 | 240,509 | 244,882 | 238,639 | 235,823 | 228,200 | 224,711 | 221,405 | 219,895 | 216,060 | 213,407 | 213,539 | 214,561 | 212,695 | 213,820 | 212,478 | 211,565 | 206,374 | 190,404 | 186,819 | 182,749 | 185,702 | 180,957 | 181,103 | 173,529 | 163,529 | 161,939 | 162,710 | 162,851 | 162,572 | 162,467 | 160,860 | 161,140 | 157,784 | 156,869 | 153,474 | 153,516 | 149,400 | 148,000 | 143,900 | 143,899 | 140,300 | 128,500 | 126,400 | 122,705 | 116,700 | 115,200 | 114,800 | 115,135 | 113,100 | 111,400 | 107,700 | 103,600 | 96,800 | 88,500 | 83,700 | 84,300 | 84,900 | 85,300 | 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 | 0 | 0 | 0 | 0 | 0 | 1,409 | 1,561 | 6,694 | 10,235 | 4,012 | 10,966 | 16,319 | 5,883 | 2,539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,539 | 5,883 | 16,319 | 10,966 | 4,012 | 10,235 | 6,694 | 1,561 | 1,409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,152 | 8,561 | 8,540 | 13,531 | 16,150 | 16,308 | 24,713 | 21,826 | 21,342 | 23,174 | 26,927 | 27,904 | 27,705 | 29,161 | 29,459 | 38,308 | 47,480 | 56,520 | 61,516 | 65,572 | 76,552 | 76,651 | 100,511 | 102,602 | 109,824 | 140,652 | 172,928 | 184,920 | 195,158 | 208,663 | 270,606 | 270,606 | 280,153 | 289,928 | 307,303 | 335,840 | 343,514 | 354,685 | 368,812 | 422,373 | 473,592 | 545,376 | 601,545 | 645,594 | 672,020 | 716,509 | 739,319 | 763,458 | 799,448 | 803,654 | 825,998 | 849,191 | 854,088 | 840,984 | 837,991 | 837,865 |
| 837,865 | 837,991 | 840,984 | 854,088 | 849,191 | 825,998 | 803,654 | 799,448 | 763,458 | 739,319 | 716,509 | 672,020 | 645,594 | 601,545 | 545,376 | 473,592 | 422,373 | 368,812 | 354,685 | 343,514 | 335,840 | 307,303 | 289,928 | 280,153 | 270,606 | 270,606 | 208,663 | 195,158 | 184,920 | 172,928 | 140,652 | 109,824 | 102,602 | 100,511 | 76,651 | 76,552 | 65,572 | 61,516 | 56,520 | 47,480 | 38,308 | 29,459 | 29,161 | 27,705 | 27,904 | 26,927 | 23,174 | 21,342 | 21,826 | 24,713 | 16,308 | 16,150 | 13,531 | 8,540 | 8,561 | 8,152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets | 0 | 90,300 | 4,600 | 5,100 | 4,900 | 93,300 | 101,500 | 108,900 | 112,600 | 5,300 | 119,100 | 3,493 | 6,600 | 6,400 | 5,700 | 3,716 | 5,800 | 5,600 | 5,200 | 2,975 | 4,200 | 151,900 | 152,900 | 2,601 | 2,628 | 2,562 | 2,747 | 2,785 | 2,635 | 2,363 | 2,305 | 2,636 | 2,665 | 2,494 | 2,201 | 2,437 | 2,336 | 2,272 | 1,721 | 8,607 | 2,736 | 2,897 | 2,870 | 4,138 | 2,948 | 2,867 | 2,692 | 8,899 | 2,371 | 2,362 | 1,983 | 3,620 | 2,644 | 2,401 | 2,109 | 3,524 | 2,420 | 2,181 | 17,146 | 255,263 | 255,883 | 0 | 0 | 259,113 | 253,965 | 264,893 | 0 | 283,119 | 277,973 | 277,840 | 278,466 | 291,139 | 290,514 | 310,416 | 327,460 | 366,663 | 377,291 | 407,841 | 435,434 | 444,942 | 462,355 | 475,741 | 517,401 | 583,673 | 640,205 | 696,503 | 721,718 | 782,420 | 814,035 | 959,095 | 1,004,407 | 1,066,995 | 1,142,871 | 1,268,424 | 1,324,050 | 1,420,375 | 1,498,196 | 243,441 | 279,794 | 288,794 | 320,524 | 16,909 | 343,968 | 357,223 | 367,748 | 382,431 | 436,186 | 3,842,238 | 641,759 | 4,540,595 | 93,124 | 5,097,137 | 4,837,782 | 5,211,240 | 5,473,459 | 5,820,137 | 6,098,575 | 4,179 | 3 | 0 | 6,930,066 | 7,058,355 | 7,221,285 |
| 7,221,285 | 7,058,355 | 6,930,066 | 0 | 3 | 4,179 | 6,098,575 | 5,820,137 | 5,473,459 | 5,211,240 | 4,837,782 | 5,097,137 | 93,124 | 4,540,595 | 641,759 | 3,842,238 | 436,186 | 382,431 | 367,748 | 357,223 | 343,968 | 16,909 | 320,524 | 288,794 | 279,794 | 243,441 | 1,498,196 | 1,420,375 | 1,324,050 | 1,268,424 | 1,142,871 | 1,066,995 | 1,004,407 | 959,095 | 814,035 | 782,420 | 721,718 | 696,503 | 640,205 | 583,673 | 517,401 | 475,741 | 462,355 | 444,942 | 435,434 | 407,841 | 377,291 | 366,663 | 327,460 | 310,416 | 290,514 | 291,139 | 278,466 | 277,840 | 277,973 | 283,119 | 0 | 264,893 | 253,965 | 259,113 | 0 | 0 | 255,883 | 255,263 | 17,146 | 2,181 | 2,420 | 3,524 | 2,109 | 2,401 | 2,644 | 3,620 | 1,983 | 2,362 | 2,371 | 8,899 | 2,692 | 2,867 | 2,948 | 4,138 | 2,870 | 2,897 | 2,736 | 8,607 | 1,721 | 2,272 | 2,336 | 2,437 | 2,201 | 2,494 | 2,665 | 2,636 | 2,305 | 2,363 | 2,635 | 2,785 | 2,747 | 2,562 | 2,628 | 2,601 | 152,900 | 151,900 | 4,200 | 2,975 | 5,200 | 5,600 | 5,800 | 3,716 | 5,700 | 6,400 | 6,600 | 3,493 | 119,100 | 5,300 | 112,600 | 108,900 | 101,500 | 93,300 | 4,900 | 5,100 | 4,600 | 90,300 | 0 |
---|
> Total Liabilities | 0 | 55,900 | 55,900 | 56,400 | 56,100 | 61,000 | 69,600 | 77,500 | 81,500 | 86,500 | 89,000 | 91,071 | 91,200 | 61,800 | 62,600 | 69,874 | 72,900 | 75,200 | 85,900 | 90,174 | 89,700 | 93,500 | 94,700 | 100,303 | 99,343 | 102,692 | 103,967 | 108,917 | 107,394 | 108,566 | 108,198 | 110,181 | 108,786 | 108,105 | 108,584 | 119,752 | 125,611 | 125,120 | 87,206 | 89,677 | 88,623 | 92,037 | 106,654 | 112,196 | 81,322 | 82,630 | 81,482 | 86,854 | 80,214 | 80,016 | 82,456 | 87,217 | 88,262 | 91,312 | 94,380 | 101,838 | 104,428 | 110,301 | 120,746 | 118,915 | 118,979 | 121,297 | 121,643 | 121,962 | 121,563 | 94,714 | 98,986 | 117,912 | 112,448 | 113,142 | 119,392 | 131,720 | 93,823 | 117,107 | 135,163 | 172,128 | 136,890 | 166,818 | 200,593 | 170,526 | 175,292 | 194,166 | 236,207 | 237,545 | 300,177 | 334,440 | 349,552 | 338,930 | 375,099 | 414,416 | 463,382 | 426,415 | 470,688 | 490,888 | 544,156 | 583,444 | 614,384 | 680,256 | 682,763 | 789,703 | 860,915 | 836,520 | 1,032,907 | 972,968 | 1,151,933 | 925,666 | 1,282,227 | 1,359,934 | 1,478,526 | 1,644,372 | 1,655,899 | 1,807,590 | 1,962,849 | 2,063,992 | 2,007,394 | 2,082,799 | 2,188,583 | 2,293,961 | 2,401,712 | 2,574,683 | 2,689,190 | 2,837,760 | 2,889,573 |
| 2,889,573 | 2,837,760 | 2,689,190 | 2,574,683 | 2,401,712 | 2,293,961 | 2,188,583 | 2,082,799 | 2,007,394 | 2,063,992 | 1,962,849 | 1,807,590 | 1,655,899 | 1,644,372 | 1,478,526 | 1,359,934 | 1,282,227 | 925,666 | 1,151,933 | 972,968 | 1,032,907 | 836,520 | 860,915 | 789,703 | 682,763 | 680,256 | 614,384 | 583,444 | 544,156 | 490,888 | 470,688 | 426,415 | 463,382 | 414,416 | 375,099 | 338,930 | 349,552 | 334,440 | 300,177 | 237,545 | 236,207 | 194,166 | 175,292 | 170,526 | 200,593 | 166,818 | 136,890 | 172,128 | 135,163 | 117,107 | 93,823 | 131,720 | 119,392 | 113,142 | 112,448 | 117,912 | 98,986 | 94,714 | 121,563 | 121,962 | 121,643 | 121,297 | 118,979 | 118,915 | 120,746 | 110,301 | 104,428 | 101,838 | 94,380 | 91,312 | 88,262 | 87,217 | 82,456 | 80,016 | 80,214 | 86,854 | 81,482 | 82,630 | 81,322 | 112,196 | 106,654 | 92,037 | 88,623 | 89,677 | 87,206 | 125,120 | 125,611 | 119,752 | 108,584 | 108,105 | 108,786 | 110,181 | 108,198 | 108,566 | 107,394 | 108,917 | 103,967 | 102,692 | 99,343 | 100,303 | 94,700 | 93,500 | 89,700 | 90,174 | 85,900 | 75,200 | 72,900 | 69,874 | 62,600 | 61,800 | 91,200 | 91,071 | 89,000 | 86,500 | 81,500 | 77,500 | 69,600 | 61,000 | 56,100 | 56,400 | 55,900 | 55,900 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30,800 | 31,300 | 32,600 | 41,700 | 12,500 | 15,600 | 19,000 | 21,100 | 22,200 | 32,800 | 10,900 | 9,500 | 9,500 | 9,500 | 10,800 | 9,500 | 9,400 | 9,300 | 10,500 | 9,300 | 10,000 | 10,100 | 10,200 | 9,500 | 9,300 | 9,400 | 10,200 | 9,400 | 9,900 | 10,400 | 11,500 | 10,500 | 10,900 | 24,200 | 25,100 | 25,000 | 25,000 | 23,900 | 24,600 | 23,900 | 24,100 | 23,700 | 24,300 | 23,300 | 23,900 | 23,600 | 25,100 | 24,500 | 24,000 | 23,000 | 6,846 | 6,071 | 5,619 | 5,490 | 45,532 | 16,027 | 19,439 | 97,180 | 7,081 | 39,368 | 40,405 | 49,964 | 67,447 | 37,360 | 51,311 | 61,599 | 4,710 | 5,571 | 5,571 | 5,570 | 6,244 | 6,574 | 6,583 | 6,579 | 8,048 | 8,066 | 8,554 | 8,943 | 14,770 | 18,070 | 18,414 | 21,185 | 20,877 | 20,839 | 22,910 | 25,215 | 30,880 | 28,672 | 33,602 | 65,393 | 35,707 | 61,378 | 72,819 | 76,997 | 74,001 | 102,193 | 112,607 | 100,393 | 105,935 | 79,510 | 83,225 | 96,001 | 86,886 | 81,239 | 89,723 | 107,064 | 106,067 | 115,804 | 111,790 | 131,886 | 126,935 | 137,946 | 131,921 | 168,783 |
| 168,783 | 131,921 | 137,946 | 126,935 | 131,886 | 111,790 | 115,804 | 106,067 | 107,064 | 89,723 | 81,239 | 86,886 | 96,001 | 83,225 | 79,510 | 105,935 | 100,393 | 112,607 | 102,193 | 74,001 | 76,997 | 72,819 | 61,378 | 35,707 | 65,393 | 33,602 | 28,672 | 30,880 | 25,215 | 22,910 | 20,839 | 20,877 | 21,185 | 18,414 | 18,070 | 14,770 | 8,943 | 8,554 | 8,066 | 8,048 | 6,579 | 6,583 | 6,574 | 6,244 | 5,570 | 5,571 | 5,571 | 4,710 | 61,599 | 51,311 | 37,360 | 67,447 | 49,964 | 40,405 | 39,368 | 7,081 | 97,180 | 19,439 | 16,027 | 45,532 | 5,490 | 5,619 | 6,071 | 6,846 | 23,000 | 24,000 | 24,500 | 25,100 | 23,600 | 23,900 | 23,300 | 24,300 | 23,700 | 24,100 | 23,900 | 24,600 | 23,900 | 25,000 | 25,000 | 25,100 | 24,200 | 10,900 | 10,500 | 11,500 | 10,400 | 9,900 | 9,400 | 10,200 | 9,400 | 9,300 | 9,500 | 10,200 | 10,100 | 10,000 | 9,300 | 10,500 | 9,300 | 9,400 | 9,500 | 10,800 | 9,500 | 9,500 | 9,500 | 10,900 | 32,800 | 22,200 | 21,100 | 19,000 | 15,600 | 12,500 | 41,700 | 32,600 | 31,300 | 30,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50,954 | 6,500 | 0 | 0 | 41,299 | 8,900 | 12,700 | 0 | 0 | 0 | 52,289 | 51,957 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,656,860 | 307,936 | 0 | 0 | 52,151 | 689,550 | 0 | 0 | 0 | 689,550 | 0 | 0 | 0 | 689,550 | 172,388 | 47,750 | 29,200 | 10,724,854 | 0 | 10,380,079 | 10,207,692 | 29,000 | 29,000 | 3,977 | 7,897 | 28,380,254 | 26,130 | 27,329 | 43,385 | 56,444 | 30,385 | 44,434 | 54,840 | 43,530,005 | 1,817,062 | 1,701,240 | 40,000 | 9,500 | 15,988 | 43,364 | 16,500 | 15,000 | 79,500 | 15,000 | 27,000 | 18,000 | 60,000 | 98,000 | 47,000 | 14,000 | 29,000 | 48,000 | 326,570 | 14,000 | 76,000 | 14,000 | 61,537 | 19,000 | 71,000 | 54,000 | 248,000 | 89,000 | 242,000 | 0 | 20,000 | 92,000 | 238,000 | 32,782 | 32,607 | 160,000 | 32,249 | 71,824 | 1,863,213 | 1,840,018 | 1,840,453 | 1,840,899 | 1,836,729 | 963 | 1,837,540 | 6,745 | 2,279,314 |
| 2,279,314 | 6,745 | 1,837,540 | 963 | 1,836,729 | 1,840,899 | 1,840,453 | 1,840,018 | 1,863,213 | 71,824 | 32,249 | 160,000 | 32,607 | 32,782 | 238,000 | 92,000 | 20,000 | 0 | 242,000 | 89,000 | 248,000 | 54,000 | 71,000 | 19,000 | 61,537 | 14,000 | 76,000 | 14,000 | 326,570 | 48,000 | 29,000 | 14,000 | 47,000 | 98,000 | 60,000 | 18,000 | 27,000 | 15,000 | 79,500 | 15,000 | 16,500 | 43,364 | 15,988 | 9,500 | 40,000 | 1,701,240 | 1,817,062 | 43,530,005 | 54,840 | 44,434 | 30,385 | 56,444 | 43,385 | 27,329 | 26,130 | 28,380,254 | 7,897 | 3,977 | 29,000 | 29,000 | 10,207,692 | 10,380,079 | 0 | 10,724,854 | 29,200 | 47,750 | 172,388 | 689,550 | 0 | 0 | 0 | 689,550 | 0 | 0 | 0 | 689,550 | 52,151 | 0 | 0 | 307,936 | 13,656,860 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51,957 | 52,289 | 0 | 0 | 0 | 12,700 | 8,900 | 41,299 | 0 | 0 | 6,500 | 50,954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 224,146 | 0 | 0 | 0 | 320,243 | 0 | 0 | 0 | 402,916 | 416,698 | 435,197 | 486,159 | 519,805 | 555,907 | 645,205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 92,000 | 238,000 | 0 | 0 | 160,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 160,000 | 0 | 0 | 238,000 | 92,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 645,205 | 555,907 | 519,805 | 486,159 | 435,197 | 416,698 | 402,916 | 0 | 0 | 0 | 320,243 | 0 | 0 | 0 | 224,146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,289 | 0 | 0 | 0 | 2,119 | 0 | 0 | 0 | 2,166 | 0 | 0 | 0 | 2,171 | 1,027 | 987 | 809 | 2,128 | 878 | 1,743 | 1,733 | 1,843 | 1,135 | 956 | 952 | 1,769 | 845 | 1,182 | 990 | 1,979 | 1,035 | 1,449 | 964 | 1,836 | 1,516 | 1,739 | 779 | 1,413 | 847 | 1,299 | 1,143 | 1,907 | 1,062 | 1,795 | 1,674 | 2,553 | 2,029 | 1,576 | 68,519 | 2,112 | 1,573 | 1,118 | 910 | 1,529 | 1,528 | 1,155 | 1,800 | 1,714 | 1,598 | 2,093 | 1,690 | 424 | 1,630 | 1,577 | 1,397 | 2,137 | 1,688 | 1,726 | 1,787 | 2,996 | 1,744 | 2,764 | 2,321 | 2,885 | 2,483 | 2,890 | 2,917 | 4,049 | 6,280 | 6,023 | 6,983 | 5,543 | 5,017 | 6,057 | 7,526 | 11,165 | 9,628 | 12,088 | 12,088 | 9,897 | 39,843 | 48,700 | 52,644 | 48,987 | 75,334 | 80,088 | 67,871 | 71,390 | 66,186 | 68,196 | 80,494 | 70,005 | 63,476 | 70,338 | 85,637 | 83,722 | 92,733 | 87,692 | 106,755 | 101,401 | 112,385 | 106,058 | 142,196 |
| 142,196 | 106,058 | 112,385 | 101,401 | 106,755 | 87,692 | 92,733 | 83,722 | 85,637 | 70,338 | 63,476 | 70,005 | 80,494 | 68,196 | 66,186 | 71,390 | 67,871 | 80,088 | 75,334 | 48,987 | 52,644 | 48,700 | 39,843 | 9,897 | 12,088 | 12,088 | 9,628 | 11,165 | 7,526 | 6,057 | 5,017 | 5,543 | 6,983 | 6,023 | 6,280 | 4,049 | 2,917 | 2,890 | 2,483 | 2,885 | 2,321 | 2,764 | 1,744 | 2,996 | 1,787 | 1,726 | 1,688 | 2,137 | 1,397 | 1,577 | 1,630 | 424 | 1,690 | 2,093 | 1,598 | 1,714 | 1,800 | 1,155 | 1,528 | 1,529 | 910 | 1,118 | 1,573 | 2,112 | 68,519 | 1,576 | 2,029 | 2,553 | 1,674 | 1,795 | 1,062 | 1,907 | 1,143 | 1,299 | 847 | 1,413 | 779 | 1,739 | 1,516 | 1,836 | 964 | 1,449 | 1,035 | 1,979 | 990 | 1,182 | 845 | 1,769 | 952 | 956 | 1,135 | 1,843 | 1,733 | 1,743 | 878 | 2,128 | 809 | 987 | 1,027 | 2,171 | 0 | 0 | 0 | 2,166 | 0 | 0 | 0 | 2,119 | 0 | 0 | 0 | 1,289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30,800 | 31,300 | 31,311 | 41,700 | 12,500 | 15,600 | -34,073 | 14,600 | 22,200 | 32,800 | -32,565 | 600 | -3,200 | 9,500 | 8,629 | 8,473 | -43,876 | -43,466 | 8,372 | 8,422 | 8,257 | 8,367 | 8,357 | 8,365 | 8,344 | 8,448 | 8,431 | 8,555 | 8,718 | 9,410 | 9,521 | 9,465 | 9,451 | 23,236 | 23,264 | 23,484 | 23,261 | -29,030 | 23,187 | 23,053 | 22,801 | 22,557 | 22,393 | 22,238 | 22,105 | 21,926 | 22,547 | 22,471 | 319,450 | -7,179 | 4,734 | 4,498 | 4,501 | 4,580 | 4,968 | 4,636 | 4,617 | 77,965 | -37,720,641 | 2,467 | 1,982 | 2,379 | 8,185 | 3,067 | 3,138 | 3,315 | -45,458,215 | 6,007 | 5,991 | -1,619,465 | -1,473,655 | -1,362,716 | -1,275,258 | -1,132,110 | -1,013,860 | -962,095 | -781,669 | -677,462 | 10,721 | -473,008 | -394,562 | 14,202 | -489 | -14,828 | -32,941 | -310,333 | 5,701 | -58,666 | 5,669 | -9,311 | 4,020 | 21,535 | 24,119 | 24,353 | 25,014 | 26,859 | 32,519 | 32,522 | 34,545 | 13,324 | 15,029 | 15,507 | 16,881 | -14,486 | -52,439 | -1,841,786 | -1,817,673 | -1,817,382 | -1,816,801 | -1,811,598 | 25,534 | 25,561 | 25,863 | 26,587 |
| 26,587 | 25,863 | 25,561 | 25,534 | -1,811,598 | -1,816,801 | -1,817,382 | -1,817,673 | -1,841,786 | -52,439 | -14,486 | 16,881 | 15,507 | 15,029 | 13,324 | 34,545 | 32,522 | 32,519 | 26,859 | 25,014 | 24,353 | 24,119 | 21,535 | 4,020 | -9,311 | 5,669 | -58,666 | 5,701 | -310,333 | -32,941 | -14,828 | -489 | 14,202 | -394,562 | -473,008 | 10,721 | -677,462 | -781,669 | -962,095 | -1,013,860 | -1,132,110 | -1,275,258 | -1,362,716 | -1,473,655 | -1,619,465 | 5,991 | 6,007 | -45,458,215 | 3,315 | 3,138 | 3,067 | 8,185 | 2,379 | 1,982 | 2,467 | -37,720,641 | 77,965 | 4,617 | 4,636 | 4,968 | 4,580 | 4,501 | 4,498 | 4,734 | -7,179 | 319,450 | 22,471 | 22,547 | 21,926 | 22,105 | 22,238 | 22,393 | 22,557 | 22,801 | 23,053 | 23,187 | -29,030 | 23,261 | 23,484 | 23,264 | 23,236 | 9,451 | 9,465 | 9,521 | 9,410 | 8,718 | 8,555 | 8,431 | 8,448 | 8,344 | 8,365 | 8,357 | 8,367 | 8,257 | 8,422 | 8,372 | -43,466 | -43,876 | 8,473 | 8,629 | 9,500 | -3,200 | 600 | -32,565 | 32,800 | 22,200 | 14,600 | -34,073 | 15,600 | 12,500 | 41,700 | 31,311 | 31,300 | 30,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 54,400 | 54,300 | 54,300 | 54,200 | 55,800 | 56,600 | 73,600 | 79,100 | 61,600 | 63,600 | 64,300 | 55,300 | 55,200 | 52,700 | 56,500 | 57,400 | 58,500 | 59,300 | 85,300 | 86,200 | 89,900 | 91,100 | 95,400 | 95,600 | 99,000 | 100,400 | 104,100 | 103,800 | 104,200 | 103,800 | 105,700 | 105,000 | 104,500 | 104,900 | 115,300 | 122,000 | 121,100 | 82,500 | 84,000 | 83,900 | 86,900 | 88,300 | 92,100 | 62,200 | 63,500 | 63,400 | 68,200 | 62,300 | 61,800 | 64,600 | 68,800 | 70,800 | 73,300 | 76,600 | 82,600 | 85,800 | 92,200 | 97,700 | 112,069 | 112,908 | 115,677 | 116,153 | 76,430 | 105,536 | 75,275 | 1,806 | 110,831 | 73,080 | 72,737 | 69,428 | 64,273 | 56,463 | 65,796 | 73,564 | 167,418 | 131,319 | 161,247 | 195,023 | 164,282 | 168,718 | 187,583 | 229,628 | 229,497 | 292,111 | 325,886 | 340,609 | 324,160 | 357,029 | 396,002 | 442,197 | 405,538 | 449,849 | 467,978 | 518,941 | 552,564 | 585,712 | 646,654 | 617,370 | 753,996 | 799,537 | 763,701 | 955,910 | 898,967 | 1,049,740 | 813,059 | 1,181,834 | 1,253,999 | 1,399,016 | 1,561,147 | 1,559,898 | 1,720,704 | 1,881,610 | 1,974,269 | 1,900,330 | 1,976,732 | 2,072,779 | 2,182,171 | 2,269,826 | 2,447,748 | 2,551,244 | 2,705,839 | 610,259 |
| 610,259 | 2,705,839 | 2,551,244 | 2,447,748 | 2,269,826 | 2,182,171 | 2,072,779 | 1,976,732 | 1,900,330 | 1,974,269 | 1,881,610 | 1,720,704 | 1,559,898 | 1,561,147 | 1,399,016 | 1,253,999 | 1,181,834 | 813,059 | 1,049,740 | 898,967 | 955,910 | 763,701 | 799,537 | 753,996 | 617,370 | 646,654 | 585,712 | 552,564 | 518,941 | 467,978 | 449,849 | 405,538 | 442,197 | 396,002 | 357,029 | 324,160 | 340,609 | 325,886 | 292,111 | 229,497 | 229,628 | 187,583 | 168,718 | 164,282 | 195,023 | 161,247 | 131,319 | 167,418 | 73,564 | 65,796 | 56,463 | 64,273 | 69,428 | 72,737 | 73,080 | 110,831 | 1,806 | 75,275 | 105,536 | 76,430 | 116,153 | 115,677 | 112,908 | 112,069 | 97,700 | 92,200 | 85,800 | 82,600 | 76,600 | 73,300 | 70,800 | 68,800 | 64,600 | 61,800 | 62,300 | 68,200 | 63,400 | 63,500 | 62,200 | 92,100 | 88,300 | 86,900 | 83,900 | 84,000 | 82,500 | 121,100 | 122,000 | 115,300 | 104,900 | 104,500 | 105,000 | 105,700 | 103,800 | 104,200 | 103,800 | 104,100 | 100,400 | 99,000 | 95,600 | 95,400 | 91,100 | 89,900 | 86,200 | 85,300 | 59,300 | 58,500 | 57,400 | 56,500 | 52,700 | 55,200 | 55,300 | 64,300 | 63,600 | 61,600 | 79,100 | 73,600 | 56,600 | 55,800 | 54,200 | 54,300 | 54,300 | 54,400 | 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 | 97,367 | 109,905 | 120,352 | 83,956 | 107,420 | 125,750 | 162,366 | 126,699 | 156,639 | 190,847 | 158,747 | 164,416 | 182,510 | 224,876 | 209,346 | 207,891 | 305,616 | 307,336 | 305,008 | 295,888 | 297,184 | 394,534 | 389,593 | 387,759 | 387,265 | 486,304 | 506,159 | 479,920 | 479,248 | 603,370 | 702,544 | 700,664 | 681,793 | 680,578 | 783,299 | 780,399 | 780,040 | 1,126,301 | 1,126,299 | 1,126,362 | 1,527,181 | 1,527,354 | 1,527,629 | 1,527,899 | 1,567,925 | 1,869,363 | 1,946,146 | 1,840,453 | 1,840,899 | 2,238,413 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 2,238,413 | 1,840,899 | 1,840,453 | 1,946,146 | 1,869,363 | 1,567,925 | 1,527,899 | 1,527,629 | 1,527,354 | 1,527,181 | 1,126,362 | 1,126,299 | 1,126,301 | 780,040 | 780,399 | 783,299 | 680,578 | 681,793 | 700,664 | 702,544 | 603,370 | 479,248 | 479,920 | 506,159 | 486,304 | 387,265 | 387,759 | 389,593 | 394,534 | 297,184 | 295,888 | 305,008 | 307,336 | 305,616 | 207,891 | 209,346 | 224,876 | 182,510 | 164,416 | 158,747 | 190,847 | 156,639 | 126,699 | 162,366 | 125,750 | 107,420 | 83,956 | 120,352 | 109,905 | 97,367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52 | 54 | 54 | 51 | 51 | 50 | 50 | 50 | 81 | 81 | 96 | 93 | 89 | 83 | 97 | 47 | 47 | 59 | 13,720 | 13,544 | 13,368 | 13,194 | 13,024 | 12,848 | 12,674 | 12,506 | 12,336 | 12,168 | 11,996 | 11,823 | 11,651 | 11,479 | 11,316 | 11,139 | 10,967 | 10,795 | 10,903 | 10,680 | 10,400 | 10,208 | 10,326 | 10,538 | 10,619 | 10,219 | 9,925 | 9,866 | 3,362 | 3,107 | 2,938 | 3,400 | 3,445 | 3,333 | 2,965 | 2,087 | 2,368 | 1,712 | 1,830 | 2,388 | 1,854 | 3,423 | 5,112 | 3,404 | 5,723 | 3,871 | 6,602 | 8,218 | 6,531 | 3,911 | 33,850 | 33,615 | 33,361 | 32,526 | 29,330 | 27,447 | 28,141 | 28,039 | 24,476 | 25,576 | 26,121 | 21,800 | 22,115 | 27,091 | 33,882 | 29,528 | 34,654 | 30,887 | 32,544 | 33,075 | 29,352 | 33,116 | 37,117 | 49,223 | 0 | 54,852 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 54,852 | 0 | 49,223 | 37,117 | 33,116 | 29,352 | 33,075 | 32,544 | 30,887 | 34,654 | 29,528 | 33,882 | 27,091 | 22,115 | 21,800 | 26,121 | 25,576 | 24,476 | 28,039 | 28,141 | 27,447 | 29,330 | 32,526 | 33,361 | 33,615 | 33,850 | 3,911 | 6,531 | 8,218 | 6,602 | 3,871 | 5,723 | 3,404 | 5,112 | 3,423 | 1,854 | 2,388 | 1,830 | 1,712 | 2,368 | 2,087 | 2,965 | 3,333 | 3,445 | 3,400 | 2,938 | 3,107 | 3,362 | 9,866 | 9,925 | 10,219 | 10,619 | 10,538 | 10,326 | 10,208 | 10,400 | 10,680 | 10,903 | 10,795 | 10,967 | 11,139 | 11,316 | 11,479 | 11,651 | 11,823 | 11,996 | 12,168 | 12,336 | 12,506 | 12,674 | 12,848 | 13,024 | 13,194 | 13,368 | 13,544 | 13,720 | 59 | 47 | 47 | 97 | 83 | 89 | 93 | 96 | 81 | 81 | 50 | 50 | 50 | 51 | 51 | 54 | 54 | 52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,706 | 3,215 | 3,099 | 2,983 | 2,867 | 2,752 | 2,636 | 2,520 | 2,404 | 2,288 | 2,172 | 2,057 | 1,941 | 1,825 | 1,709 | 1,593 | 1,477 | 1,361 | 1,246 | 1,130 | 1,014 | 705 | 2,528 | 2,355 | 2,499 | 2,157 | 2,312 | 2,185 | 2,320 | 1,554 | 5,102 | 289,928 | 307,303 | 335,840 | 343,514 | 354,685 | 368,812 | 422,373 | 473,592 | 545,376 | 601,545 | 645,594 | 672,020 | 0 | 739,319 | 763,458 | 799,448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 799,448 | 763,458 | 739,319 | 0 | 672,020 | 645,594 | 601,545 | 545,376 | 473,592 | 422,373 | 368,812 | 354,685 | 343,514 | 335,840 | 307,303 | 289,928 | 5,102 | 1,554 | 2,320 | 2,185 | 2,312 | 2,157 | 2,499 | 2,355 | 2,528 | 705 | 1,014 | 1,130 | 1,246 | 1,361 | 1,477 | 1,593 | 1,709 | 1,825 | 1,941 | 2,057 | 2,172 | 2,288 | 2,404 | 2,520 | 2,636 | 2,752 | 2,867 | 2,983 | 3,099 | 3,215 | 9,706 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 27,500 | 27,100 | 26,800 | 26,400 | 26,000 | 25,700 | 25,300 | 25,100 | 24,800 | 24,300 | 24,442 | 24,800 | 55,900 | 55,400 | 54,966 | 54,900 | 54,400 | 54,100 | 53,426 | 52,700 | 52,500 | 52,300 | 52,034 | 51,892 | 51,629 | 51,535 | 51,427 | 51,300 | 51,350 | 51,517 | 51,632 | 51,693 | 51,847 | 52,018 | 52,623 | 52,873 | 53,167 | 95,235 | 96,187 | 96,106 | 96,146 | 97,058 | 97,632 | 128,830 | 128,741 | 128,448 | 130,627 | 130,439 | 130,327 | 130,271 | 130,419 | 130,471 | 130,521 | 130,583 | 131,614 | 131,584 | 131,743 | 131,968 | 132,635 | 132,712 | 135,596 | 136,244 | 136,763 | 142,112 | 172,412 | 171,882 | 164,239 | 165,314 | 165,317 | 159,927 | 159,546 | 195,073 | 195,288 | 194,860 | 195,309 | 240,656 | 241,365 | 240,392 | 289,569 | 288,581 | 284,487 | 284,131 | 353,620 | 350,523 | 368,210 | 397,197 | 451,124 | 448,043 | 556,302 | 572,979 | 682,978 | 684,989 | 793,379 | 820,299 | 908,661 | 910,309 | 1,065,871 | 1,065,871 | 1,236,075 | 1,287,066 | 1,465,639 | 1,488,219 | 1,689,331 | 1,755,086 | 2,184,101 | 2,263,570 | 2,524,487 | 2,798,023 | 3,118,395 | 3,339,886 | 3,417,687 | 3,674,073 | 3,972,584 | 4,547,174 | 4,628,998 | 4,796,544 | 4,976,840 | 5,244,281 | 5,199,211 | 5,178,597 | 5,162,259 | 5,293,962 |
| 5,293,962 | 5,162,259 | 5,178,597 | 5,199,211 | 5,244,281 | 4,976,840 | 4,796,544 | 4,628,998 | 4,547,174 | 3,972,584 | 3,674,073 | 3,417,687 | 3,339,886 | 3,118,395 | 2,798,023 | 2,524,487 | 2,263,570 | 2,184,101 | 1,755,086 | 1,689,331 | 1,488,219 | 1,465,639 | 1,287,066 | 1,236,075 | 1,065,871 | 1,065,871 | 910,309 | 908,661 | 820,299 | 793,379 | 684,989 | 682,978 | 572,979 | 556,302 | 448,043 | 451,124 | 397,197 | 368,210 | 350,523 | 353,620 | 284,131 | 284,487 | 288,581 | 289,569 | 240,392 | 241,365 | 240,656 | 195,309 | 194,860 | 195,288 | 195,073 | 159,546 | 159,927 | 165,317 | 165,314 | 164,239 | 171,882 | 172,412 | 142,112 | 136,763 | 136,244 | 135,596 | 132,712 | 132,635 | 131,968 | 131,743 | 131,584 | 131,614 | 130,583 | 130,521 | 130,471 | 130,419 | 130,271 | 130,327 | 130,439 | 130,627 | 128,448 | 128,741 | 128,830 | 97,632 | 97,058 | 96,146 | 96,106 | 96,187 | 95,235 | 53,167 | 52,873 | 52,623 | 52,018 | 51,847 | 51,693 | 51,632 | 51,517 | 51,350 | 51,300 | 51,427 | 51,535 | 51,629 | 51,892 | 52,034 | 52,300 | 52,500 | 52,700 | 53,426 | 54,100 | 54,400 | 54,900 | 54,966 | 55,400 | 55,900 | 24,800 | 24,442 | 24,300 | 24,800 | 25,100 | 25,300 | 25,700 | 26,000 | 26,400 | 26,800 | 27,100 | 27,500 | 0 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 6 | 6 | 6 | 7 | 7 | 7 | 8 | 8 | 9 | 9 | 9 | 10 | 10 | 10 | 10 | 10 | 10 |
| 10 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 8 | 8 | 7 | 7 | 7 | 6 | 6 | 6 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings Total Equity | | 0 | 0 | 0 | 0 | 0 | -283,995 | -254,316 | -228,132 | -203,040 | -182,518 | -162,765 | -147,366 | -130,455 | -121,619 | -101,137 | -91,343 | -80,627 | -69,595 | -62,542 | -57,094 | -54,841 | -51,298 | -45,940 | -42,945 | -35,317 | -32,284 | -28,449 | -28,763 | -29,136 | -26,547 | -26,962 | -28,558 | -28,339 | -31,137 | -30,452 | -28,262 | -26,452 | -32,265 | -34,137 | -32,585 | -30,288 | -28,708 | -24,929 | -23,879 | -23,263 | -22,360 | -21,345 | -21,167 | -21,199 | -20,531 | -20,896 | -20,918 | -20,089 | -14,355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17,339 | 0 | 0 | 0 | -20,043 | -20,043 | 0 | 0 | -23,022 | 0 | 0 | 0 | -26,342 | -27,212 | -28,119 | -29,011 | -29,908 | -30,834 | -31,760 | -32,697 | -33,634 | -34,585 | -35,536 | -36,486 | -37,456 | -38,493 | -39,527 | -37,667 | -38,476 | -39,533 | -40,593 | -40,565 | -41,728 | -42,887 | -44,060 | -42,579 | -43,772 | -44,790 | -45,966 | -47,150 | -48,353 | -49,559 | -50,793 | -52,021 | -53,251 | -54,511 | -55,824 | -57,159 | -58,502 | -260 | -212 | -99 | -71 | -356 | -732 | -979 | -765 | -647 | -753 | -732 | -607 | -555 | -1,118 | -1,290 | -1,294 | -1,050 | 228 | -308 | 472 | 22 | -809 | -98 | -2,060 | -4,033 | -2,443 | -4,933 | -3,130 | -6,017 | -7,669 | -6,311 | -536 | 195 | -211 | -10 | 1,375 | 3,274 | 4,506 | 5,000 | 1,424 | -1,950 | -5,711 | -13,068 | -6,492 | -39,291 | -41,544 | -40,140 | -36,266 | -10,760 | -8,257 | -4,893 | -5,503 | 15,060 | 31,547 | 24,124 | 23,551 | 22,924 | 25,625 | 33,291 | 16,554 | 27,430 | 30,915 | 18,459 |
| 18,459 | 30,915 | 27,430 | 16,554 | 33,291 | 25,625 | 22,924 | 23,551 | 24,124 | 31,547 | 15,060 | -5,503 | -4,893 | -8,257 | -10,760 | -36,266 | -40,140 | -41,544 | -39,291 | -6,492 | -13,068 | -5,711 | -1,950 | 1,424 | 5,000 | 4,506 | 3,274 | 1,375 | -10 | -211 | 195 | -536 | -6,311 | -7,669 | -6,017 | -3,130 | -4,933 | -2,443 | -4,033 | -2,060 | -98 | -809 | 22 | 472 | -308 | 228 | -1,050 | -1,294 | -1,290 | -1,118 | -555 | -607 | -732 | -753 | -647 | -765 | -979 | -732 | -356 | -71 | -99 | -212 | -260 | -58,502 | -57,159 | -55,824 | -54,511 | -53,251 | -52,021 | -50,793 | -49,559 | -48,353 | -47,150 | -45,966 | -44,790 | -43,772 | -42,579 | -44,060 | -42,887 | -41,728 | -40,565 | -40,593 | -39,533 | -38,476 | -37,667 | -39,527 | -38,493 | -37,456 | -36,486 | -35,536 | -34,585 | -33,634 | -32,697 | -31,760 | -30,834 | -29,908 | -29,011 | -28,119 | -27,212 | -26,342 | 0 | 0 | 0 | -23,022 | 0 | 0 | -20,043 | -20,043 | 0 | 0 | 0 | -17,339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 180,424 | 180,747 | 181,070 | 216,524 | 216,936 | 217,348 | 217,769 | 263,049 | 263,496 | 263,963 | 312,974 | 313,487 | 314,002 | 314,515 | 388,263 | 388,692 | 402,916 | 428,580 | 482,514 | 484,511 | 595,105 | 607,627 | 712,069 | 711,753 | 820,134 | 849,442 | 936,046 | 935,481 | 935,828 | 1,096,679 | 1,277,592 | 1,334,952 | 1,522,644 | 1,556,124 | 1,752,912 | 1,856,914 | 2,295,235 | 2,384,331 | 2,652,090 | 2,909,914 | 3,248,264 | 3,300,227 | 3,395,549 | 3,646,770 | 3,948,547 | 4,551,081 | 4,658,570 | 4,852,927 | 5,060,200 | 5,352,063 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 5,352,063 | 5,060,200 | 4,852,927 | 4,658,570 | 4,551,081 | 3,948,547 | 3,646,770 | 3,395,549 | 3,300,227 | 3,248,264 | 2,909,914 | 2,652,090 | 2,384,331 | 2,295,235 | 1,856,914 | 1,752,912 | 1,556,124 | 1,522,644 | 1,334,952 | 1,277,592 | 1,096,679 | 935,828 | 935,481 | 936,046 | 849,442 | 820,134 | 711,753 | 712,069 | 607,627 | 595,105 | 484,511 | 482,514 | 428,580 | 402,916 | 388,692 | 388,263 | 314,515 | 314,002 | 313,487 | 312,974 | 263,963 | 263,496 | 263,049 | 217,769 | 217,348 | 216,936 | 216,524 | 181,070 | 180,747 | 180,424 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -197,760 | -162,224 | -162,630 | -168,221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 29,900 | 29,900 | 29,900 | 29,900 | 29,900 | 29,900 | 29,900 | 30,100 | 30,100 | 30,100 | 53,269 | 30,700 | 62,500 | 62,600 | 88,198 | 62,900 | 62,900 | 62,900 | 91,944 | 62,600 | 62,600 | 62,700 | 94,908 | 95,979 | 96,847 | 97,775 | 98,705 | 99,669 | 100,659 | 101,678 | 102,689 | 103,788 | 104,829 | 105,872 | 101,214 | 102,408 | 103,533 | 145,005 | 145,890 | 147,107 | 148,286 | 148,446 | 150,086 | 182,901 | 184,227 | 182,758 | 184,115 | 185,336 | 186,714 | 188,216 | 189,630 | 191,080 | 192,559 | 194,034 | 195,511 | 197,062 | 198,666 | 200,275 | 202,395 | 144,184 | 146,876 | 147,172 | 147,466 | 147,742 | 179,102 | 179,403 | 179,705 | 180,065 | 180,424 | 180,747 | 181,070 | 216,524 | 216,936 | 217,348 | 217,769 | 263,049 | 263,496 | 263,963 | 312,974 | 313,487 | 314,002 | 314,515 | 388,263 | 388,692 | 402,916 | 428,580 | 482,514 | 484,511 | 595,105 | 607,627 | 712,069 | 711,753 | 820,134 | 849,442 | 936,046 | 935,481 | 1,096,679 | 1,096,185 | 1,277,592 | 1,334,952 | 1,522,644 | 1,556,124 | 1,752,912 | 1,856,914 | 2,295,235 | 2,384,331 | 2,652,090 | 2,909,914 | 3,248,264 | 3,300,227 | 3,395,549 | 3,646,770 | 3,948,547 | 4,551,081 | 4,658,570 | 4,852,927 | 5,060,200 | 5,352,063 | 5,354,120 | 5,354,362 | 5,357,143 | 5,534,978 |
| 5,534,978 | 5,357,143 | 5,354,362 | 5,354,120 | 5,352,063 | 5,060,200 | 4,852,927 | 4,658,570 | 4,551,081 | 3,948,547 | 3,646,770 | 3,395,549 | 3,300,227 | 3,248,264 | 2,909,914 | 2,652,090 | 2,384,331 | 2,295,235 | 1,856,914 | 1,752,912 | 1,556,124 | 1,522,644 | 1,334,952 | 1,277,592 | 1,096,185 | 1,096,679 | 935,481 | 936,046 | 849,442 | 820,134 | 711,753 | 712,069 | 607,627 | 595,105 | 484,511 | 482,514 | 428,580 | 402,916 | 388,692 | 388,263 | 314,515 | 314,002 | 313,487 | 312,974 | 263,963 | 263,496 | 263,049 | 217,769 | 217,348 | 216,936 | 216,524 | 181,070 | 180,747 | 180,424 | 180,065 | 179,705 | 179,403 | 179,102 | 147,742 | 147,466 | 147,172 | 146,876 | 144,184 | 202,395 | 200,275 | 198,666 | 197,062 | 195,511 | 194,034 | 192,559 | 191,080 | 189,630 | 188,216 | 186,714 | 185,336 | 184,115 | 182,758 | 184,227 | 182,901 | 150,086 | 148,446 | 148,286 | 147,107 | 145,890 | 145,005 | 103,533 | 102,408 | 101,214 | 105,872 | 104,829 | 103,788 | 102,689 | 101,678 | 100,659 | 99,669 | 98,705 | 97,775 | 96,847 | 95,979 | 94,908 | 62,700 | 62,600 | 62,600 | 91,944 | 62,900 | 62,900 | 62,900 | 88,198 | 62,600 | 62,500 | 30,700 | 53,269 | 30,100 | 30,100 | 30,100 | 29,900 | 29,900 | 29,900 | 29,900 | 29,900 | 29,900 | 29,900 | 0 |
---|