> Total Assets | 0 | 0 | 31,612 | 70,081 | 74,841 | 88,502 | 104,944 | 139,682 | 156,479 | 168,949 | 177,558 | 190,127 | 199,247 | 210,010 | 297,718 | 321,288 | 347,265 | 372,951 | 403,550 | 444,436 | 454,698 | 467,342 | 481,216 | 501,589 | 576,241 | 582,247 | 606,068 | 616,318 | 638,401 | 662,543 | 696,213 | 711,854 | 723,271 | 745,299 | 711,214 | 720,154 | 708,928 | 718,987 | 718,989 | 703,777 | 651,850 | 630,765 | 557,573 | 487,671 | 501,119 | 447,068 | 556,523 | 577,123 | 568,038 | 565,878 | 550,923 | 539,352 | 513,037 | 507,328 | 524,533 | 1,186,436 | 1,143,303 | 1,125,406 | 1,099,696 | 1,110,024 | 1,226,360 | 1,173,030 | 1,139,776 | 1,235,107 | 1,138,861 | 1,074,737 | 1,038,148 | 1,047,945 | 1,057,209 | 2,752,607 | 2,668,695 | 2,701,176 | 2,634,912 | 2,576,794 | 2,524,542 | 2,470,022 | 2,478,830 | 2,481,301 | 2,160,727 | 1,210,526 | 1,153,818 | 1,122,607 | 1,124,071 | 1,105,556 | 1,079,340 | 1,068,674 | 1,083,165 |
| 1,083,165 | 1,068,674 | 1,079,340 | 1,105,556 | 1,124,071 | 1,122,607 | 1,153,818 | 1,210,526 | 2,160,727 | 2,481,301 | 2,478,830 | 2,470,022 | 2,524,542 | 2,576,794 | 2,634,912 | 2,701,176 | 2,668,695 | 2,752,607 | 1,057,209 | 1,047,945 | 1,038,148 | 1,074,737 | 1,138,861 | 1,235,107 | 1,139,776 | 1,173,030 | 1,226,360 | 1,110,024 | 1,099,696 | 1,125,406 | 1,143,303 | 1,186,436 | 524,533 | 507,328 | 513,037 | 539,352 | 550,923 | 565,878 | 568,038 | 577,123 | 556,523 | 447,068 | 501,119 | 487,671 | 557,573 | 630,765 | 651,850 | 703,777 | 718,989 | 718,987 | 708,928 | 720,154 | 711,214 | 745,299 | 723,271 | 711,854 | 696,213 | 662,543 | 638,401 | 616,318 | 606,068 | 582,247 | 576,241 | 501,589 | 481,216 | 467,342 | 454,698 | 444,436 | 403,550 | 372,951 | 347,265 | 321,288 | 297,718 | 210,010 | 199,247 | 190,127 | 177,558 | 168,949 | 156,479 | 139,682 | 104,944 | 88,502 | 74,841 | 70,081 | 31,612 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 29,764 | 68,254 | 72,819 | 86,538 | 102,819 | 128,077 | 143,995 | 158,447 | 166,806 | 134,425 | 143,947 | 155,309 | 182,095 | 220,655 | 227,224 | 254,380 | 285,007 | 313,840 | 254,747 | 267,192 | 286,081 | 303,387 | 381,188 | 380,416 | 401,317 | 412,261 | 436,423 | 462,473 | 495,123 | 505,680 | 523,721 | 549,617 | 562,768 | 518,202 | 517,701 | 503,324 | 508,977 | 474,761 | 431,242 | 417,928 | 410,153 | 393,337 | 414,087 | 363,011 | 430,812 | 475,510 | 469,757 | 479,667 | 431,304 | 411,658 | 392,832 | 397,508 | 423,435 | 199,941 | 169,618 | 192,028 | 194,042 | 245,517 | 326,026 | 306,235 | 303,100 | 397,528 | 335,207 | 307,834 | 305,305 | 281,215 | 313,493 | 544,786 | 515,120 | 546,304 | 545,653 | 520,210 | 518,707 | 519,474 | 531,533 | 577,755 | 553,964 | 258,713 | 208,803 | 200,374 | 219,784 | 205,842 | 206,121 | 219,383 | 244,710 |
| 244,710 | 219,383 | 206,121 | 205,842 | 219,784 | 200,374 | 208,803 | 258,713 | 553,964 | 577,755 | 531,533 | 519,474 | 518,707 | 520,210 | 545,653 | 546,304 | 515,120 | 544,786 | 313,493 | 281,215 | 305,305 | 307,834 | 335,207 | 397,528 | 303,100 | 306,235 | 326,026 | 245,517 | 194,042 | 192,028 | 169,618 | 199,941 | 423,435 | 397,508 | 392,832 | 411,658 | 431,304 | 479,667 | 469,757 | 475,510 | 430,812 | 363,011 | 414,087 | 393,337 | 410,153 | 417,928 | 431,242 | 474,761 | 508,977 | 503,324 | 517,701 | 518,202 | 562,768 | 549,617 | 523,721 | 505,680 | 495,123 | 462,473 | 436,423 | 412,261 | 401,317 | 380,416 | 381,188 | 303,387 | 286,081 | 267,192 | 254,747 | 313,840 | 285,007 | 254,380 | 227,224 | 220,655 | 182,095 | 155,309 | 143,947 | 134,425 | 166,806 | 158,447 | 143,995 | 128,077 | 102,819 | 86,538 | 72,819 | 68,254 | 29,764 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 132 | 64,379 | 67,980 | 76,286 | 96,376 | 108,339 | 127,127 | 138,046 | 146,142 | 127,594 | 133,677 | 146,503 | 156,784 | 194,076 | 204,259 | 198,911 | 230,596 | 207,158 | 126,827 | 175,142 | 52,710 | 87,890 | 153,761 | 115,675 | 160,412 | 107,873 | 106,115 | 116,878 | 119,675 | 69,268 | 108,592 | 77,086 | 91,398 | 55,758 | 78,913 | 115,438 | 124,954 | 103,802 | 73,736 | 76,770 | 78,276 | 359,587 | 74,304 | 31,638 | 47,338 | 50,908 | 17,306 | 21,412 | 32,028 | 22,599 | 33,435 | 43,427 | 50,401 | 65,626 | 60,548 | 74,415 | 88,535 | 138,260 | 34,966 | 55,804 | 51,866 | 113,625 | 76,489 | 50,508 | 75,717 | 74,551 | 108,405 | 174,013 | 115,725 | 170,188 | 134,759 | 128,960 | 165,438 | 201,121 | 214,095 | 275,319 | 271,092 | 114,555 | 82,429 | 60,470 | 51,855 | 54,560 | 58,024 | 66,454 | 60,698 |
| 60,698 | 66,454 | 58,024 | 54,560 | 51,855 | 60,470 | 82,429 | 114,555 | 271,092 | 275,319 | 214,095 | 201,121 | 165,438 | 128,960 | 134,759 | 170,188 | 115,725 | 174,013 | 108,405 | 74,551 | 75,717 | 50,508 | 76,489 | 113,625 | 51,866 | 55,804 | 34,966 | 138,260 | 88,535 | 74,415 | 60,548 | 65,626 | 50,401 | 43,427 | 33,435 | 22,599 | 32,028 | 21,412 | 17,306 | 50,908 | 47,338 | 31,638 | 74,304 | 359,587 | 78,276 | 76,770 | 73,736 | 103,802 | 124,954 | 115,438 | 78,913 | 55,758 | 91,398 | 77,086 | 108,592 | 69,268 | 119,675 | 116,878 | 106,115 | 107,873 | 160,412 | 115,675 | 153,761 | 87,890 | 52,710 | 175,142 | 126,827 | 207,158 | 230,596 | 198,911 | 204,259 | 194,076 | 156,784 | 146,503 | 133,677 | 127,594 | 146,142 | 138,046 | 127,127 | 108,339 | 96,376 | 76,286 | 67,980 | 64,379 | 132 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 25,059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37,371 | 35,223 | 82,566 | 92,692 | 69,111 | 207,958 | 188,610 | 207,503 | 241,364 | 217,946 | 280,085 | 311,267 | 320,453 | 353,980 | 405,737 | 390,903 | 449,986 | 444,191 | 436,687 | 411,519 | 359,357 | 340,952 | 338,801 | 328,977 | 303,736 | 298,538 | 285,865 | 304,717 | 297,605 | 351,370 | 383,513 | 417,968 | 410,481 | 355,157 | 359,145 | 330,012 | 328,331 | 345,854 | 47,379 | 53,138 | 53,533 | 60,225 | 62,432 | 45,824 | 39,449 | 53,569 | 40,739 | 31,000 | 47,810 | 46,751 | 46,926 | 34,067 | 25,564 | 87,258 | 86,947 | 102,145 | 70,201 | 71,863 | 60,534 | 52,720 | 10,495 | 1,399 | 0 | 0 | 23,841 | 30,245 | 29,012 | 30,963 | 27,997 | 28,486 |
| 28,486 | 27,997 | 30,963 | 29,012 | 30,245 | 23,841 | 0 | 0 | 1,399 | 10,495 | 52,720 | 60,534 | 71,863 | 70,201 | 102,145 | 86,947 | 87,258 | 25,564 | 34,067 | 46,926 | 46,751 | 47,810 | 31,000 | 40,739 | 53,569 | 39,449 | 45,824 | 62,432 | 60,225 | 53,533 | 53,138 | 47,379 | 345,854 | 328,331 | 330,012 | 359,145 | 355,157 | 410,481 | 417,968 | 383,513 | 351,370 | 297,605 | 304,717 | 285,865 | 298,538 | 303,736 | 328,977 | 338,801 | 340,952 | 359,357 | 411,519 | 436,687 | 444,191 | 449,986 | 390,903 | 405,737 | 353,980 | 320,453 | 311,267 | 280,085 | 217,946 | 241,364 | 207,503 | 188,610 | 207,958 | 69,111 | 92,692 | 82,566 | 35,223 | 37,371 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25,059 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 3,052 | 2,540 | 4,839 | 8,129 | 5,482 | 3,263 | 4,781 | 3,351 | 5,794 | 4,602 | 6,566 | 4,407 | 9,095 | 6,783 | 15,241 | 9,303 | 9,008 | 13,464 | 23,554 | 11,830 | 7,650 | 14,724 | 10,814 | 14,174 | 13,651 | 10,237 | 6,754 | 11,289 | 8,804 | 11,797 | 8,220 | 7,106 | 8,237 | 8,599 | 7,920 | 5,456 | 14,083 | 11,595 | 5,048 | 2,237 | 2,497 | 5,449 | 2,572 | 2,472 | 2,662 | 4,478 | 7,473 | 6,970 | 3,254 | 1,784 | 5,629 | 3,645 | 4,947 | 67,786 | 44,430 | 48,119 | 36,130 | 27,876 | 227,872 | 194,560 | 180,636 | 225,730 | 210,485 | 196,306 | 167,508 | 146,003 | 157,514 | 308,847 | 276,053 | 248,406 | 271,088 | 250,548 | 238,659 | 221,360 | 221,981 | 250,683 | 236,223 | 132,234 | 114,881 | 105,115 | 127,534 | 114,570 | 109,755 | 115,604 | 208,421 |
| 208,421 | 115,604 | 109,755 | 114,570 | 127,534 | 105,115 | 114,881 | 132,234 | 236,223 | 250,683 | 221,981 | 221,360 | 238,659 | 250,548 | 271,088 | 248,406 | 276,053 | 308,847 | 157,514 | 146,003 | 167,508 | 196,306 | 210,485 | 225,730 | 180,636 | 194,560 | 227,872 | 27,876 | 36,130 | 48,119 | 44,430 | 67,786 | 4,947 | 3,645 | 5,629 | 1,784 | 3,254 | 6,970 | 7,473 | 4,478 | 2,662 | 2,472 | 2,572 | 5,449 | 2,497 | 2,237 | 5,048 | 11,595 | 14,083 | 5,456 | 7,920 | 8,599 | 8,237 | 7,106 | 8,220 | 11,797 | 8,804 | 11,289 | 6,754 | 10,237 | 13,651 | 14,174 | 10,814 | 14,724 | 7,650 | 11,830 | 23,554 | 13,464 | 9,008 | 9,303 | 15,241 | 6,783 | 9,095 | 4,407 | 6,566 | 4,602 | 5,794 | 3,351 | 4,781 | 3,263 | 5,482 | 8,129 | 4,839 | 2,540 | 3,052 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 1,521 | 1,335 | 0 | 2,123 | 961 | 16,475 | 12,087 | 17,050 | 14,870 | 1,039 | 2,514 | 1,366 | 12,796 | 13,434 | 1,067 | 7,230 | 2,469 | 8,835 | 4,196 | 3,711 | 4,773 | 8,220 | 5,214 | 5,068 | 5,131 | 6,255 | 4,278 | 5,740 | 4,499 | 9,900 | 7,288 | 6,538 | 10,160 | 13,665 | 15,823 | 18,417 | 23,695 | 15,176 | 18,198 | 13,346 | 26,370 | 27,921 | 20,653 | 18,779 | 16,852 | 17,121 | 2,186 | 20,218 | 2,468 | 28,130 | 2,691 | 3,162 | 2,918 | 19,150 | 8,096 | 15,961 | 8,552 | 16,949 | 17,364 | 3,046 | 2,043 | 2,373 | 2,960 | 3,100 | 4,019 | 2,569 | 3,533 | 6,678 | 36,084 | 40,763 | 6,682 | 70,501 | 7,267 | 36,459 | 6,725 | 6,837 | 7,605 | 11,924 | 11,493 | 1,325 | 568 | 7,700 | 7,379 | 9,328 | 3,142 |
| 3,142 | 9,328 | 7,379 | 7,700 | 568 | 1,325 | 11,493 | 11,924 | 7,605 | 6,837 | 6,725 | 36,459 | 7,267 | 70,501 | 6,682 | 40,763 | 36,084 | 6,678 | 3,533 | 2,569 | 4,019 | 3,100 | 2,960 | 2,373 | 2,043 | 3,046 | 17,364 | 16,949 | 8,552 | 15,961 | 8,096 | 19,150 | 2,918 | 3,162 | 2,691 | 28,130 | 2,468 | 20,218 | 2,186 | 17,121 | 16,852 | 18,779 | 20,653 | 27,921 | 26,370 | 13,346 | 18,198 | 15,176 | 23,695 | 18,417 | 15,823 | 13,665 | 10,160 | 6,538 | 7,288 | 9,900 | 4,499 | 5,740 | 4,278 | 6,255 | 5,131 | 5,068 | 5,214 | 8,220 | 4,773 | 3,711 | 4,196 | 8,835 | 2,469 | 7,230 | 1,067 | 13,434 | 12,796 | 1,366 | 2,514 | 1,039 | 14,870 | 17,050 | 12,087 | 16,475 | 961 | 2,123 | 0 | 1,335 | 1,521 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 1,848 | 1,827 | 2,022 | 1,964 | 2,125 | 11,605 | 12,484 | 10,502 | 10,752 | 55,702 | 55,300 | 54,701 | 115,623 | 100,633 | 120,041 | 118,571 | 118,543 | 130,596 | 199,951 | 200,150 | 195,135 | 198,202 | 195,053 | 201,831 | 204,751 | 204,057 | 201,978 | 200,070 | 201,090 | 206,174 | 199,550 | 195,682 | 148,446 | 201,952 | 191,227 | 215,663 | 210,012 | 229,016 | 220,608 | 212,837 | 147,420 | 94,334 | 87,032 | 84,057 | 125,711 | 101,613 | 98,281 | 86,211 | 119,619 | 127,694 | 120,205 | 109,820 | 101,098 | 986,495 | 973,685 | 933,378 | 905,654 | 864,507 | 900,334 | 866,795 | 836,676 | 837,579 | 803,654 | 766,903 | 732,843 | 766,730 | 743,716 | 2,207,821 | 2,153,575 | 2,154,872 | 2,089,259 | 2,056,584 | 2,005,835 | 1,950,548 | 1,947,297 | 1,903,546 | 1,606,763 | 951,813 | 945,015 | 922,233 | 904,287 | 899,714 | 873,219 | 849,291 | 838,455 |
| 838,455 | 849,291 | 873,219 | 899,714 | 904,287 | 922,233 | 945,015 | 951,813 | 1,606,763 | 1,903,546 | 1,947,297 | 1,950,548 | 2,005,835 | 2,056,584 | 2,089,259 | 2,154,872 | 2,153,575 | 2,207,821 | 743,716 | 766,730 | 732,843 | 766,903 | 803,654 | 837,579 | 836,676 | 866,795 | 900,334 | 864,507 | 905,654 | 933,378 | 973,685 | 986,495 | 101,098 | 109,820 | 120,205 | 127,694 | 119,619 | 86,211 | 98,281 | 101,613 | 125,711 | 84,057 | 87,032 | 94,334 | 147,420 | 212,837 | 220,608 | 229,016 | 210,012 | 215,663 | 191,227 | 201,952 | 148,446 | 195,682 | 199,550 | 206,174 | 201,090 | 200,070 | 201,978 | 204,057 | 204,751 | 201,831 | 195,053 | 198,202 | 195,135 | 200,150 | 199,951 | 130,596 | 118,543 | 118,571 | 120,041 | 100,633 | 115,623 | 54,701 | 55,300 | 55,702 | 10,752 | 10,502 | 12,484 | 11,605 | 2,125 | 1,964 | 2,022 | 1,827 | 1,848 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 1,743 | 1,725 | 1,804 | 1,841 | 1,980 | 2,484 | 3,345 | 4,056 | 4,486 | 8,751 | 8,099 | 7,781 | 25,232 | 24,705 | 25,880 | 26,334 | 27,493 | 29,443 | 29,693 | 29,859 | 34,603 | 36,984 | 40,378 | 41,655 | 42,429 | 42,483 | 43,270 | 49,041 | 47,568 | 42,121 | 39,585 | 37,406 | 35,845 | 36,319 | 35,544 | 49,462 | 50,987 | 71,744 | 68,050 | 55,912 | 53,220 | 9,481 | 4,926 | 4,652 | 4,363 | 4,322 | 0 | 0 | 0 | 3,748 | 0 | 0 | 0 | 38,855 | 37,586 | 37,172 | 35,901 | 34,442 | 33,423 | 32,984 | 31,769 | 31,037 | 47,448 | 53,720 | 52,462 | 50,663 | 48,291 | 160,161 | 149,662 | 143,433 | 134,640 | 141,483 | 132,123 | 129,472 | 124,764 | 120,245 | 119,418 | 10,543 | 10,080 | 10,061 | 10,001 | 16,455 | 16,209 | 15,825 | 15,290 |
| 15,290 | 15,825 | 16,209 | 16,455 | 10,001 | 10,061 | 10,080 | 10,543 | 119,418 | 120,245 | 124,764 | 129,472 | 132,123 | 141,483 | 134,640 | 143,433 | 149,662 | 160,161 | 48,291 | 50,663 | 52,462 | 53,720 | 47,448 | 31,037 | 31,769 | 32,984 | 33,423 | 34,442 | 35,901 | 37,172 | 37,586 | 38,855 | 0 | 0 | 0 | 3,748 | 0 | 0 | 0 | 4,322 | 4,363 | 4,652 | 4,926 | 9,481 | 53,220 | 55,912 | 68,050 | 71,744 | 50,987 | 49,462 | 35,544 | 36,319 | 35,845 | 37,406 | 39,585 | 42,121 | 47,568 | 49,041 | 43,270 | 42,483 | 42,429 | 41,655 | 40,378 | 36,984 | 34,603 | 29,859 | 29,693 | 29,443 | 27,493 | 26,334 | 25,880 | 24,705 | 25,232 | 7,781 | 8,099 | 8,751 | 4,486 | 4,056 | 3,345 | 2,484 | 1,980 | 1,841 | 1,804 | 1,725 | 1,743 | 0 | 0 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,054 | 24,196 | 36,305 | 35,425 | 35,425 | 35,425 | 35,425 | 35,489 | 42,980 | 42,732 | 42,732 | 40,444 | 40,444 | 45,150 | 45,150 | 45,150 | 45,150 | 49,422 | 49,422 | 49,653 | 49,653 | 49,653 | 0 | 0 | 0 | 3,566 | 6,844 | 6,664 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 382,963 | 386,413 | 386,413 | 385,574 | 385,574 | 385,574 | 385,784 | 385,784 | 385,784 | 385,784 | 385,784 | 385,784 | 385,784 | 385,784 | 846,913 | 846,913 | 847,029 | 847,029 | 851,088 | 851,088 | 851,088 | 850,100 | 850,100 | 564,215 | 313,660 | 313,660 | 313,660 | 313,660 | 313,660 | 313,660 | 313,660 | 313,660 |
| 313,660 | 313,660 | 313,660 | 313,660 | 313,660 | 313,660 | 313,660 | 313,660 | 564,215 | 850,100 | 850,100 | 851,088 | 851,088 | 851,088 | 847,029 | 847,029 | 846,913 | 846,913 | 385,784 | 385,784 | 385,784 | 385,784 | 385,784 | 385,784 | 385,784 | 385,784 | 385,574 | 385,574 | 385,574 | 386,413 | 386,413 | 382,963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,664 | 6,844 | 3,566 | 0 | 0 | 0 | 49,653 | 49,653 | 49,653 | 49,422 | 49,422 | 45,150 | 45,150 | 45,150 | 45,150 | 40,444 | 40,444 | 42,732 | 42,732 | 42,980 | 35,489 | 35,425 | 35,425 | 35,425 | 35,425 | 36,305 | 24,196 | 24,054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 113,679 | 110,513 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 110,513 | 113,679 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 36,911 | 12,483 | 12,209 | 28,422 | 27,529 | 57,032 | 55,113 | 53,225 | 51,336 | 74,539 | 75,137 | 72,235 | 71,312 | 68,690 | 70,670 | 75,214 | 77,753 | 75,889 | 79,091 | 81,758 | 89,956 | 85,864 | 84,178 | 86,402 | 141,326 | 135,115 | 131,683 | 126,128 | 120,432 | 103,793 | 97,597 | 93,342 | 92,575 | 81,289 | 78,719 | 74,655 | 72,925 | 69,829 | 66,489 | 96,502 | 95,089 | 89,067 | 83,015 | 76,963 | 541,879 | 513,325 | 485,174 | 457,405 | 431,789 | 404,623 | 378,055 | 353,847 | 327,720 | 302,261 | 276,948 | 251,802 | 232,275 | 209,766 | 1,056,266 | 1,005,522 | 1,004,379 | 951,996 | 908,245 | 864,485 | 817,916 | 778,680 | 739,354 | 736,489 | 432,476 | 408,787 | 385,232 | 367,146 | 347,172 | 330,991 | 310,961 | 297,361 |
| 297,361 | 310,961 | 330,991 | 347,172 | 367,146 | 385,232 | 408,787 | 432,476 | 736,489 | 739,354 | 778,680 | 817,916 | 864,485 | 908,245 | 951,996 | 1,004,379 | 1,005,522 | 1,056,266 | 209,766 | 232,275 | 251,802 | 276,948 | 302,261 | 327,720 | 353,847 | 378,055 | 404,623 | 431,789 | 457,405 | 485,174 | 513,325 | 541,879 | 76,963 | 83,015 | 89,067 | 95,089 | 96,502 | 66,489 | 69,829 | 72,925 | 74,655 | 78,719 | 81,289 | 92,575 | 93,342 | 97,597 | 103,793 | 120,432 | 126,128 | 131,683 | 135,115 | 141,326 | 86,402 | 84,178 | 85,864 | 89,956 | 81,758 | 79,091 | 75,889 | 77,753 | 75,214 | 70,670 | 68,690 | 71,312 | 72,235 | 75,137 | 74,539 | 51,336 | 53,225 | 55,113 | 57,032 | 27,529 | 28,422 | 12,209 | 12,483 | 36,911 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 153,239 | 147,172 | 188,953 | 189,347 | 182,441 | 195,134 | 212,488 | 213,280 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 213,280 | 212,488 | 195,134 | 182,441 | 189,347 | 188,953 | 147,172 | 153,239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities | 0 | 0 | 4,379 | 4,092 | 4,536 | 6,214 | 5,845 | 4,706 | 4,357 | 6,196 | 6,246 | 10,169 | 10,326 | 17,520 | 51,236 | 15,433 | 22,327 | 25,689 | 37,850 | 26,112 | 37,868 | 39,325 | 49,889 | 54,685 | 80,250 | 51,717 | 48,315 | 44,133 | 46,864 | 46,131 | 51,743 | 47,271 | 37,291 | 37,786 | 41,314 | 45,847 | 43,636 | 48,831 | 51,992 | 60,377 | 52,324 | 47,473 | 39,588 | 40,969 | 46,902 | 42,874 | 42,549 | 35,764 | 24,590 | 26,177 | 24,699 | 24,195 | 20,970 | 21,514 | 20,070 | 678,651 | 646,317 | 668,555 | 663,521 | 674,448 | 615,999 | 601,682 | 597,966 | 616,960 | 550,791 | 496,248 | 475,189 | 502,845 | 495,558 | 1,403,140 | 1,382,728 | 1,250,057 | 1,198,035 | 1,142,524 | 1,153,388 | 1,129,594 | 1,124,183 | 1,125,076 | 1,181,672 | 909,114 | 831,204 | 799,586 | 780,246 | 748,934 | 729,389 | 709,538 | 704,950 |
| 704,950 | 709,538 | 729,389 | 748,934 | 780,246 | 799,586 | 831,204 | 909,114 | 1,181,672 | 1,125,076 | 1,124,183 | 1,129,594 | 1,153,388 | 1,142,524 | 1,198,035 | 1,250,057 | 1,382,728 | 1,403,140 | 495,558 | 502,845 | 475,189 | 496,248 | 550,791 | 616,960 | 597,966 | 601,682 | 615,999 | 674,448 | 663,521 | 668,555 | 646,317 | 678,651 | 20,070 | 21,514 | 20,970 | 24,195 | 24,699 | 26,177 | 24,590 | 35,764 | 42,549 | 42,874 | 46,902 | 40,969 | 39,588 | 47,473 | 52,324 | 60,377 | 51,992 | 48,831 | 43,636 | 45,847 | 41,314 | 37,786 | 37,291 | 47,271 | 51,743 | 46,131 | 46,864 | 44,133 | 48,315 | 51,717 | 80,250 | 54,685 | 49,889 | 39,325 | 37,868 | 26,112 | 37,850 | 25,689 | 22,327 | 15,433 | 51,236 | 17,520 | 10,326 | 10,169 | 6,246 | 6,196 | 4,357 | 4,706 | 5,845 | 6,214 | 4,536 | 4,092 | 4,379 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 4,379 | 4,092 | 4,536 | 6,214 | 5,845 | 4,706 | 4,357 | 6,196 | 6,246 | 10,169 | 10,326 | 17,519 | 42,246 | 15,433 | 22,327 | 25,689 | 37,850 | 18,365 | 25,756 | 27,213 | 37,777 | 42,086 | 67,651 | 39,118 | 35,116 | 32,702 | 35,433 | 34,102 | 38,684 | 36,768 | 26,788 | 28,414 | 31,942 | 36,747 | 34,536 | 39,490 | 42,502 | 50,872 | 46,314 | 41,721 | 33,068 | 35,142 | 42,007 | 39,950 | 39,921 | 34,026 | 22,452 | 24,271 | 22,067 | 20,778 | 17,714 | 18,185 | 17,395 | 51,017 | 51,461 | 59,435 | 61,583 | 96,822 | 45,702 | 38,653 | 41,191 | 54,150 | 39,608 | 40,595 | 37,741 | 48,119 | 43,262 | 214,455 | 207,947 | 224,671 | 187,892 | 179,890 | 208,623 | 189,747 | 196,440 | 210,899 | 225,395 | 160,675 | 98,558 | 86,111 | 81,912 | 102,038 | 92,604 | 73,223 | 71,498 |
| 71,498 | 73,223 | 92,604 | 102,038 | 81,912 | 86,111 | 98,558 | 160,675 | 225,395 | 210,899 | 196,440 | 189,747 | 208,623 | 179,890 | 187,892 | 224,671 | 207,947 | 214,455 | 43,262 | 48,119 | 37,741 | 40,595 | 39,608 | 54,150 | 41,191 | 38,653 | 45,702 | 96,822 | 61,583 | 59,435 | 51,461 | 51,017 | 17,395 | 18,185 | 17,714 | 20,778 | 22,067 | 24,271 | 22,452 | 34,026 | 39,921 | 39,950 | 42,007 | 35,142 | 33,068 | 41,721 | 46,314 | 50,872 | 42,502 | 39,490 | 34,536 | 36,747 | 31,942 | 28,414 | 26,788 | 36,768 | 38,684 | 34,102 | 35,433 | 32,702 | 35,116 | 39,118 | 67,651 | 42,086 | 37,777 | 27,213 | 25,756 | 18,365 | 37,850 | 25,689 | 22,327 | 15,433 | 42,246 | 17,519 | 10,326 | 10,169 | 6,246 | 6,196 | 4,357 | 4,706 | 5,845 | 6,214 | 4,536 | 4,092 | 4,379 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,568 | 10,516 | 9,590 | 8,769 | 12,159 | 14,321 | 14,999 | 21,333 | 29,869 | 1,385 | 26,698 | 8,331 | 12 | 317 | 6,470 | 0 | 3,566 | 0 | 2,447 | 1,042 | 0 | 0 | 0 | 0 | 0 | 2,300 | 0 | 26,115 | 23,228 | 29,970 | 25,578 | 26,732 | 16,884 | 17,427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,000 | 6,000 | 6,000 | 6,000 | 34,451 | 0 | 0 | 0 | 0 | 4,855 | 5,648 | 5,784 | 5,845 | 5,536 | 61,629 | 43,704 | 43,689 | 60,744 | 36,028 | 52,481 | 36,095 | 52,429 | 52,529 | 54,233 | 103,776 | 36,344 | 38,630 | 39,267 | 66,648 | 37,369 | 25,135 | 24,732 |
| 24,732 | 25,135 | 37,369 | 66,648 | 39,267 | 38,630 | 36,344 | 103,776 | 54,233 | 52,529 | 52,429 | 36,095 | 52,481 | 36,028 | 60,744 | 43,689 | 43,704 | 61,629 | 5,536 | 5,845 | 5,784 | 5,648 | 4,855 | 0 | 0 | 0 | 0 | 34,451 | 6,000 | 6,000 | 6,000 | 6,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,427 | 16,884 | 26,732 | 25,578 | 29,970 | 23,228 | 26,115 | 0 | 2,300 | 0 | 0 | 0 | 0 | 0 | 1,042 | 2,447 | 0 | 3,566 | 0 | 6,470 | 317 | 12 | 8,331 | 26,698 | 1,385 | 29,869 | 21,333 | 14,999 | 14,321 | 12,159 | 8,769 | 9,590 | 10,516 | 6,568 | 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 | 36,037 | 36,095 | 36,152 | 36,210 | 36,267 | 103,776 | 36,344 | 36,400 | 36,988 | 66,145 | 36,926 | 24,753 | 24,732 |
| 24,732 | 24,753 | 36,926 | 66,145 | 36,988 | 36,400 | 36,344 | 103,776 | 36,267 | 36,210 | 36,152 | 36,095 | 36,037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 693 | 876 | 1,411 | 1,051 | 1,033 | 984 | 1,360 | 1,798 | 1,673 | 3,043 | 2,275 | 2,015 | 3,031 | 3,895 | 3,870 | 2,675 | 2,775 | 2,301 | 2,877 | 2,841 | 3,654 | 2,924 | 2,669 | 2,440 | 3,523 | 2,354 | 2,810 | 2,469 | 2,776 | 4,765 | 2,137 | 2,725 | 4,395 | 7,203 | 5,408 | 9,280 | 13,086 | 14,437 | 10,743 | 6,135 | 5,885 | 3,209 | 1,447 | 800 | 2,124 | 3,509 | 1,454 | 1,364 | 892 | 1,090 | 845 | 1,221 | 803 | 7,531 | 4,239 | 6,580 | 6,273 | 4,233 | 3,624 | 2,790 | 3,361 | 2,764 | 1,773 | 4,485 | 3,390 | 4,650 | 3,890 | 21,242 | 18,829 | 13,045 | 24,474 | 14,352 | 16,081 | 7,811 | 11,835 | 14,679 | 25,286 | 8,546 | 4,079 | 15,534 | 10,136 | 9,623 | 4,855 | 4,788 | 7,717 |
| 7,717 | 4,788 | 4,855 | 9,623 | 10,136 | 15,534 | 4,079 | 8,546 | 25,286 | 14,679 | 11,835 | 7,811 | 16,081 | 14,352 | 24,474 | 13,045 | 18,829 | 21,242 | 3,890 | 4,650 | 3,390 | 4,485 | 1,773 | 2,764 | 3,361 | 2,790 | 3,624 | 4,233 | 6,273 | 6,580 | 4,239 | 7,531 | 803 | 1,221 | 845 | 1,090 | 892 | 1,364 | 1,454 | 3,509 | 2,124 | 800 | 1,447 | 3,209 | 5,885 | 6,135 | 10,743 | 14,437 | 13,086 | 9,280 | 5,408 | 7,203 | 4,395 | 2,725 | 2,137 | 4,765 | 2,776 | 2,469 | 2,810 | 2,354 | 3,523 | 2,440 | 2,669 | 2,924 | 3,654 | 2,841 | 2,877 | 2,301 | 2,775 | 2,675 | 3,870 | 3,895 | 3,031 | 2,015 | 2,275 | 3,043 | 1,673 | 1,798 | 1,360 | 984 | 1,033 | 1,051 | 1,411 | 876 | 693 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 3,223 | 3,014 | 3,043 | 5,115 | 4,782 | 3,615 | 2,942 | 4,294 | 4,424 | 6,802 | 7,378 | 14,841 | 31,788 | 376 | 8,247 | 13,779 | 21,888 | 1,274 | 7,378 | 2,343 | 1,578 | 31,692 | 29,020 | 21,815 | 24,942 | 24,697 | 20,757 | 26,507 | 28,575 | 26,249 | 18,300 | 22,135 | 26,122 | 26,934 | 23,983 | 27,045 | 25,193 | 33,866 | 29,992 | 4,874 | 2,758 | 407 | 13,886 | 11,297 | 11,507 | 2,873 | 11,079 | 12,612 | 13,418 | 12,883 | 13,184 | 14,247 | 14,658 | 36,591 | 38,395 | 42,887 | 44,732 | 55,452 | 37,481 | 31,757 | 37,378 | 48,256 | 30,152 | 29,627 | 27,857 | 36,904 | 31,665 | 92,945 | 108,369 | 134,818 | 70,146 | 93,602 | 96,072 | 110,705 | 83,263 | 99,688 | 107,955 | 31,277 | 29,427 | 11,859 | 16,230 | 18,310 | 13,189 | 16,340 | -63,949 |
| -63,949 | 16,340 | 13,189 | 18,310 | 16,230 | 11,859 | 29,427 | 31,277 | 107,955 | 99,688 | 83,263 | 110,705 | 96,072 | 93,602 | 70,146 | 134,818 | 108,369 | 92,945 | 31,665 | 36,904 | 27,857 | 29,627 | 30,152 | 48,256 | 37,378 | 31,757 | 37,481 | 55,452 | 44,732 | 42,887 | 38,395 | 36,591 | 14,658 | 14,247 | 13,184 | 12,883 | 13,418 | 12,612 | 11,079 | 2,873 | 11,507 | 11,297 | 13,886 | 407 | 2,758 | 4,874 | 29,992 | 33,866 | 25,193 | 27,045 | 23,983 | 26,934 | 26,122 | 22,135 | 18,300 | 26,249 | 28,575 | 26,507 | 20,757 | 24,697 | 24,942 | 21,815 | 29,020 | 31,692 | 1,578 | 2,343 | 7,378 | 1,274 | 21,888 | 13,779 | 8,247 | 376 | 31,788 | 14,841 | 7,378 | 6,802 | 4,424 | 4,294 | 2,942 | 3,615 | 4,782 | 5,115 | 3,043 | 3,014 | 3,223 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 8,990 | 0 | 0 | 0 | 0 | 7,747 | 12,112 | 12,112 | 12,112 | 12,599 | 12,599 | 12,599 | 13,199 | 11,431 | 11,431 | 12,029 | 13,059 | 10,503 | 10,503 | 9,372 | 9,372 | 9,100 | 9,100 | 9,341 | 9,490 | 9,505 | 6,010 | 5,752 | 6,520 | 5,827 | 4,895 | 2,924 | 2,628 | 1,738 | 2,138 | 1,906 | 2,632 | 3,417 | 3,256 | 3,329 | 2,675 | 627,634 | 594,856 | 609,120 | 601,938 | 577,626 | 570,297 | 563,029 | 556,775 | 562,810 | 511,183 | 455,653 | 437,448 | 454,726 | 452,296 | 1,188,685 | 1,174,781 | 1,025,386 | 1,010,143 | 962,634 | 944,765 | 939,847 | 927,743 | 914,177 | 956,277 | 748,439 | 732,646 | 713,475 | 698,334 | 646,896 | 636,785 | 636,315 | 633,452 |
| 633,452 | 636,315 | 636,785 | 646,896 | 698,334 | 713,475 | 732,646 | 748,439 | 956,277 | 914,177 | 927,743 | 939,847 | 944,765 | 962,634 | 1,010,143 | 1,025,386 | 1,174,781 | 1,188,685 | 452,296 | 454,726 | 437,448 | 455,653 | 511,183 | 562,810 | 556,775 | 563,029 | 570,297 | 577,626 | 601,938 | 609,120 | 594,856 | 627,634 | 2,675 | 3,329 | 3,256 | 3,417 | 2,632 | 1,906 | 2,138 | 1,738 | 2,628 | 2,924 | 4,895 | 5,827 | 6,520 | 5,752 | 6,010 | 9,505 | 9,490 | 9,341 | 9,100 | 9,100 | 9,372 | 9,372 | 10,503 | 10,503 | 13,059 | 12,029 | 11,431 | 11,431 | 13,199 | 12,599 | 12,599 | 12,599 | 12,112 | 12,112 | 12,112 | 7,747 | 0 | 0 | 0 | 0 | 8,990 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 729,392 | 0 | 0 | 752,170 | 619,580 | 610,594 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 610,594 | 619,580 | 752,170 | 0 | 0 | 729,392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 149,203 | 155,797 | 155,480 | 154,466 | 157,018 | 118,028 | 117,823 | 118,338 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 118,338 | 117,823 | 118,028 | 157,018 | 154,466 | 155,480 | 155,797 | 149,203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,848 | 0 | 0 | 26,240 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,240 | 0 | 0 | 19,848 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 27,233 | 65,989 | 70,305 | 82,288 | 99,099 | 134,976 | 152,122 | 162,753 | 171,312 | 179,958 | 188,921 | 192,490 | 246,482 | 305,855 | 324,938 | 347,262 | 365,700 | 418,324 | 416,830 | 428,017 | 431,327 | 446,904 | 495,991 | 530,530 | 557,753 | 572,185 | 591,537 | 616,412 | 644,470 | 664,583 | 685,980 | 707,513 | 669,900 | 674,307 | 665,292 | 670,156 | 666,997 | 643,400 | 599,526 | 583,292 | 517,985 | 446,702 | 454,217 | 404,194 | 513,974 | 541,359 | 543,448 | 539,701 | 526,224 | 515,157 | 492,067 | 485,814 | 504,463 | 507,785 | 496,986 | 456,851 | 436,175 | 435,576 | 610,361 | 571,348 | 541,810 | 619,442 | 589,734 | 580,490 | 565,363 | 547,911 | 565,010 | 1,353,311 | 1,290,574 | 1,456,877 | 1,443,393 | 1,441,542 | 1,379,726 | 1,349,633 | 1,364,816 | 1,367,240 | 992,387 | 301,412 | 322,614 | 323,021 | 343,825 | 356,622 | 349,951 | 359,136 | 378,215 |
| 378,215 | 359,136 | 349,951 | 356,622 | 343,825 | 323,021 | 322,614 | 301,412 | 992,387 | 1,367,240 | 1,364,816 | 1,349,633 | 1,379,726 | 1,441,542 | 1,443,393 | 1,456,877 | 1,290,574 | 1,353,311 | 565,010 | 547,911 | 565,363 | 580,490 | 589,734 | 619,442 | 541,810 | 571,348 | 610,361 | 435,576 | 436,175 | 456,851 | 496,986 | 507,785 | 504,463 | 485,814 | 492,067 | 515,157 | 526,224 | 539,701 | 543,448 | 541,359 | 513,974 | 404,194 | 454,217 | 446,702 | 517,985 | 583,292 | 599,526 | 643,400 | 666,997 | 670,156 | 665,292 | 674,307 | 669,900 | 707,513 | 685,980 | 664,583 | 644,470 | 616,412 | 591,537 | 572,185 | 557,753 | 530,530 | 495,991 | 446,904 | 431,327 | 428,017 | 416,830 | 418,324 | 365,700 | 347,262 | 324,938 | 305,855 | 246,482 | 192,490 | 188,921 | 179,958 | 171,312 | 162,753 | 152,122 | 134,976 | 99,099 | 82,288 | 70,305 | 65,989 | 27,233 | 0 | 0 |
---|
Common Stock | 0 | 0 | 7 | 38 | 38 | 40 | 41 | 42 | 43 | 44 | 44 | 45 | 46 | 46 | 47 | 47 | 48 | 48 | 48 | 48 | 48 | 48 | 49 | 49 | 49 | 50 | 50 | 50 | 51 | 51 | 51 | 51 | 52 | 52 | 52 | 52 | 52 | 52 | 53 | 53 | 53 | 54 | 55 | 530,817 | 56 | 57 | 57 | 58 | 58 | 58 | 58 | 58 | 59 | 59 | 59 | 59 | 60 | 60 | 60 | 60 | 61 | 62 | 62 | 62 | 63 | 63 | 63 | 64 | 65 | 109 | 110 | 110 | 112 | 112 | 113 | 113 | 116 | 116 | 117 | 117 | 119 | 119 | 120 | 121 | 122 | 123 | 124 |
| 124 | 123 | 122 | 121 | 120 | 119 | 119 | 117 | 117 | 116 | 116 | 113 | 113 | 112 | 112 | 110 | 110 | 109 | 65 | 64 | 63 | 63 | 63 | 62 | 62 | 62 | 61 | 60 | 60 | 60 | 60 | 59 | 59 | 59 | 59 | 58 | 58 | 58 | 58 | 58 | 57 | 57 | 56 | 530,817 | 55 | 54 | 53 | 53 | 53 | 52 | 52 | 52 | 52 | 52 | 52 | 51 | 51 | 51 | 51 | 50 | 50 | 50 | 49 | 49 | 49 | 48 | 48 | 48 | 48 | 48 | 48 | 47 | 47 | 46 | 46 | 45 | 44 | 44 | 43 | 42 | 41 | 40 | 38 | 38 | 7 | 0 | 0 |
---|
Retained Earnings Total Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 187,814 | 0 | 0 | -197,427 | -123,697 | -94,676 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | -94,676 | -123,697 | -197,427 | 0 | 0 | 187,814 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -153 | -87,071 | -66 | -51 | -414 | -524 | -3,148 | -2,649 | -2,245 | 0 | 0 | 0 | 0 | 0 | 1 | -298 | -494 | -1,575 | -1,678 | -2,323 | -777 | -281 | 18 | -29 | -55 | 263 | 458 | 732 | 299 | 446 | 551 | -50 | 24 | 283 | 170 | 374 | 119 | 147 | -107 | 60 | 133 | 50 | 92 | -145 | -333 | 183 | -507 | -512 | -1,437 | 26 | 393 | 33 | -148 | -110 | -94 | -110 | -303 | -520 | -456 | -382 | -328 | -150 | -60 | -7 | -53 | -327 | 170 | 819 | 1,264 | 185 | 299 | -297 | -752 | -1,766 | -3,648 | -5,129 | -51 | -47 | -81 | -69 | -8 | -71 | -96 | 151 |
| 151 | -96 | -71 | -8 | -69 | -81 | -47 | -51 | -5,129 | -3,648 | -1,766 | -752 | -297 | 299 | 185 | 1,264 | 819 | 170 | -327 | -53 | -7 | -60 | -150 | -328 | -382 | -456 | -520 | -303 | -110 | -94 | -110 | -148 | 33 | 393 | 26 | -1,437 | -512 | -507 | 183 | -333 | -145 | 92 | 50 | 133 | 60 | -107 | 147 | 119 | 374 | 170 | 283 | 24 | -50 | 551 | 446 | 299 | 732 | 458 | 263 | -55 | -29 | 18 | -281 | -777 | -2,323 | -1,678 | -1,575 | -494 | -298 | 1 | 0 | 0 | 0 | 0 | 0 | -2,245 | -2,649 | -3,148 | -524 | -414 | -51 | -66 | -87,071 | -153 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 1,340,480 | 0 | 0 | 1,405,433 | 636,266 | 635,001 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 635,001 | 636,266 | 1,405,433 | 0 | 0 | 1,340,480 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -217,783 | -211,223 | -210,607 | 0 | 0 | -178,022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 138 | 157,178 | 157,338 | 160,627 | 163,617 | 167,359 | 172,671 | 178,200 | 181,230 | 182,720 | 188,066 | 192,847 | 199,483 | 245,019 | 253,007 | 265,470 | 273,025 | 312,843 | 310,204 | 321,410 | 330,721 | 337,063 | 346,185 | 368,588 | 383,724 | 391,825 | 401,031 | 410,728 | 419,484 | 426,522 | 436,559 | 446,401 | 454,125 | 452,192 | 459,826 | 465,212 | 468,182 | 469,705 | 476,658 | 497,897 | 508,895 | 490,844 | 489,127 | 467,737 | 474,321 | 470,110 | 446,626 | 427,953 | 392,417 | 369,673 | 337,015 | 316,673 | 321,558 | 344,080 | 353,305 | 362,108 | 363,488 | 367,263 | 361,039 | 360,020 | 362,003 | 366,500 | 374,377 | 380,728 | 391,064 | 399,583 | 407,655 | 1,228,145 | 1,199,936 | 1,191,253 | 1,178,823 | 1,183,226 | 1,172,310 | 1,162,458 | 1,158,927 | 1,174,057 | 1,194,826 | 425,043 | 417,218 | 416,240 | 412,799 | 412,834 | 405,326 | 406,153 | 405,670 |
| 405,670 | 406,153 | 405,326 | 412,834 | 412,799 | 416,240 | 417,218 | 425,043 | 1,194,826 | 1,174,057 | 1,158,927 | 1,162,458 | 1,172,310 | 1,183,226 | 1,178,823 | 1,191,253 | 1,199,936 | 1,228,145 | 407,655 | 399,583 | 391,064 | 380,728 | 374,377 | 366,500 | 362,003 | 360,020 | 361,039 | 367,263 | 363,488 | 362,108 | 353,305 | 344,080 | 321,558 | 316,673 | 337,015 | 369,673 | 392,417 | 427,953 | 446,626 | 470,110 | 474,321 | 467,737 | 489,127 | 490,844 | 508,895 | 497,897 | 476,658 | 469,705 | 468,182 | 465,212 | 459,826 | 452,192 | 454,125 | 446,401 | 436,559 | 426,522 | 419,484 | 410,728 | 401,031 | 391,825 | 383,724 | 368,588 | 346,185 | 337,063 | 330,721 | 321,410 | 310,204 | 312,843 | 273,025 | 265,470 | 253,007 | 245,019 | 199,483 | 192,847 | 188,066 | 182,720 | 181,230 | 178,200 | 172,671 | 167,359 | 163,617 | 160,627 | 157,338 | 157,178 | 138 | 0 | 0 |
---|