> Total Assets | 77 | 113 | 174 | 290 | 274 | 276 | 350 | 38 | 308 | 543 | 895 | 11,707 | 11,767 | 10,788 | 11,012 | 10,168 | 10,899 | 20,610 | 21,822 | 101,126 | 132,822 | 159,100 | 164,419 | 186,600 | 184,822 | 186,815 | 239,463 | 253,289 | 238,653 | 189,942 | 200,949 | 218,000 | 210,273 | 240,259 | 259,908 | 263,177 | 283,864 | 321,417 | 317,388 | 371,830 | 414,626 | 443,312 | 480,883 | 510,410 | 728,543 | 813,031 | 848,493 | 870,333 | 888,094 | 854,952 | 868,229 | 890,896 | 875,412 | 771,342 | 757,117 | 766,239 | 750,475 | 789,700 | 794,580 | 840,370 | 857,661 | 857,175 | 847,739 | 835,624 | 837,580 | 781,441 | 781,441 | 1,131,446 | 1,112,197 | 926,110 | 967,605 | 972,210 | 1,002,335 | 1,027,924 | 1,027,924 | 1,019,837 | 1,189,225 | 1,237,517 | 1,237,517 | 2,032,330 | 2,051,488 | 2,124,989 | 2,133,418 | 2,034,755 | 2,053,106 | 2,110,009 | 1,983,603 | 1,952,355 | 1,966,243 | 1,953,692 | 1,986,748 | 1,986,748 | 1,977,495 |
| 1,977,495 | 1,986,748 | 1,986,748 | 1,953,692 | 1,966,243 | 1,952,355 | 1,983,603 | 2,110,009 | 2,053,106 | 2,034,755 | 2,133,418 | 2,124,989 | 2,051,488 | 2,032,330 | 1,237,517 | 1,237,517 | 1,189,225 | 1,019,837 | 1,027,924 | 1,027,924 | 1,002,335 | 972,210 | 967,605 | 926,110 | 1,112,197 | 1,131,446 | 781,441 | 781,441 | 837,580 | 835,624 | 847,739 | 857,175 | 857,661 | 840,370 | 794,580 | 789,700 | 750,475 | 766,239 | 757,117 | 771,342 | 875,412 | 890,896 | 868,229 | 854,952 | 888,094 | 870,333 | 848,493 | 813,031 | 728,543 | 510,410 | 480,883 | 443,312 | 414,626 | 371,830 | 317,388 | 321,417 | 283,864 | 263,177 | 259,908 | 240,259 | 210,273 | 218,000 | 200,949 | 189,942 | 238,653 | 253,289 | 239,463 | 186,815 | 184,822 | 186,600 | 164,419 | 159,100 | 132,822 | 101,126 | 21,822 | 20,610 | 10,899 | 10,168 | 11,012 | 10,788 | 11,767 | 11,707 | 895 | 543 | 308 | 38 | 350 | 276 | 274 | 290 | 174 | 113 | 77 |
---|
> Total Current Assets | 38 | 9 | 70 | 183 | 131 | 59 | 30 | 17 | 269 | 397 | 613 | 7,758 | 7,039 | 5,700 | 5,620 | 3,482 | 3,115 | 11,536 | 11,203 | 19,829 | 14,662 | 22,900 | 17,679 | 28,548 | 24,213 | 27,016 | 67,269 | 61,412 | 47,199 | 27,830 | 38,612 | 32,282 | 20,751 | 19,168 | 23,345 | 31,358 | 40,740 | 62,079 | 107,396 | 136,790 | 140,531 | 137,572 | 141,975 | 128,882 | 137,893 | 172,917 | 174,209 | 145,912 | 129,326 | 109,533 | 101,575 | 118,074 | 87,756 | 75,352 | 61,866 | 72,330 | 60,497 | 104,785 | 117,545 | 169,622 | 186,813 | 180,199 | 181,406 | 173,640 | 171,818 | 170,658 | 170,658 | 205,634 | 181,439 | 166,274 | 189,183 | 190,152 | 204,615 | 242,979 | 242,979 | 192,894 | 344,142 | 356,046 | 356,046 | 409,242 | 400,123 | 397,207 | 351,085 | 336,257 | 315,994 | 370,289 | 325,371 | 298,262 | 307,476 | 279,125 | 341,853 | 341,853 | 355,594 |
| 355,594 | 341,853 | 341,853 | 279,125 | 307,476 | 298,262 | 325,371 | 370,289 | 315,994 | 336,257 | 351,085 | 397,207 | 400,123 | 409,242 | 356,046 | 356,046 | 344,142 | 192,894 | 242,979 | 242,979 | 204,615 | 190,152 | 189,183 | 166,274 | 181,439 | 205,634 | 170,658 | 170,658 | 171,818 | 173,640 | 181,406 | 180,199 | 186,813 | 169,622 | 117,545 | 104,785 | 60,497 | 72,330 | 61,866 | 75,352 | 87,756 | 118,074 | 101,575 | 109,533 | 129,326 | 145,912 | 174,209 | 172,917 | 137,893 | 128,882 | 141,975 | 137,572 | 140,531 | 136,790 | 107,396 | 62,079 | 40,740 | 31,358 | 23,345 | 19,168 | 20,751 | 32,282 | 38,612 | 27,830 | 47,199 | 61,412 | 67,269 | 27,016 | 24,213 | 28,548 | 17,679 | 22,900 | 14,662 | 19,829 | 11,203 | 11,536 | 3,115 | 3,482 | 5,620 | 5,700 | 7,039 | 7,758 | 613 | 397 | 269 | 17 | 30 | 59 | 131 | 183 | 70 | 9 | 38 |
---|
Cash And Cash Equivalents | 7 | 6 | 66 | 155 | 107 | 46 | 8 | 7 | 258 | 387 | 592 | 7,298 | 6,267 | 4,714 | 4,870 | 2,779 | 2,388 | 10,738 | 9,893 | 14,873 | 7,852 | 15,300 | 7,738 | 16,395 | 11,543 | 12,961 | 51,316 | 45,416 | 27,726 | 14,317 | 26,203 | 19,861 | 7,642 | 5,625 | 8,317 | 15,037 | 24,720 | 40,934 | 85,624 | 104,978 | 106,222 | 91,184 | 85,333 | 70,890 | 72,761 | 108,419 | 106,750 | 69,356 | 67,515 | 54,765 | 41,548 | 66,694 | 34,729 | 40,345 | 22,384 | 37,742 | 26,105 | 51,018 | 61,733 | 108,204 | 122,478 | 129,049 | 127,605 | 126,899 | 120,794 | 118,141 | 118,141 | 109,228 | 72,372 | 57,013 | 91,457 | 94,539 | 118,624 | 169,009 | 169,009 | 95,230 | 232,436 | 238,578 | 238,578 | 227,109 | 192,810 | 237,926 | 192,801 | 117,721 | 148,819 | 151,438 | 104,774 | 138,335 | 124,938 | 101,964 | 152,151 | 152,151 | 154,730 |
| 154,730 | 152,151 | 152,151 | 101,964 | 124,938 | 138,335 | 104,774 | 151,438 | 148,819 | 117,721 | 192,801 | 237,926 | 192,810 | 227,109 | 238,578 | 238,578 | 232,436 | 95,230 | 169,009 | 169,009 | 118,624 | 94,539 | 91,457 | 57,013 | 72,372 | 109,228 | 118,141 | 118,141 | 120,794 | 126,899 | 127,605 | 129,049 | 122,478 | 108,204 | 61,733 | 51,018 | 26,105 | 37,742 | 22,384 | 40,345 | 34,729 | 66,694 | 41,548 | 54,765 | 67,515 | 69,356 | 106,750 | 108,419 | 72,761 | 70,890 | 85,333 | 91,184 | 106,222 | 104,978 | 85,624 | 40,934 | 24,720 | 15,037 | 8,317 | 5,625 | 7,642 | 19,861 | 26,203 | 14,317 | 27,726 | 45,416 | 51,316 | 12,961 | 11,543 | 16,395 | 7,738 | 15,300 | 7,852 | 14,873 | 9,893 | 10,738 | 2,388 | 2,779 | 4,870 | 4,714 | 6,267 | 7,298 | 592 | 387 | 258 | 7 | 8 | 46 | 107 | 155 | 66 | 6 | 7 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 0 | 13,095 | 41 | 64 | 44 | 600 | 900 | 559 | 457 | 381 | 6,600 | 32,900 | 5,500 | 4,400 | 4,900 | 10,300 | 10,500 | 7,293 | 7,237 | 5,820 | 3,832 | 3,982 | 3,377 | 3,501 | 3,425 | 2,787 | 2,460 | 2,588 | 2,468 | 2,268 | 5,701 | 6,959 | 12,599 | 16,911 | 13,688 | 13,780 | 11,576 | 11,942 | 11,326 | 11,326 | 8,830 | 7,296 | 6,420 | 7,754 | 6,396 | 6,446 | 6,506 | 6,506 | 16,659 | 33,620 | 36,320 | 36,320 | 37,818 | 23,482 | 26,486 | 28,079 | 15,953 | 13,768 | 34,528 | 69,288 | 55,109 | 62,061 | 51,885 | 58,394 | 58,394 | 63,994 |
| 63,994 | 58,394 | 58,394 | 51,885 | 62,061 | 55,109 | 69,288 | 34,528 | 13,768 | 15,953 | 28,079 | 26,486 | 23,482 | 37,818 | 36,320 | 36,320 | 33,620 | 16,659 | 6,506 | 6,506 | 6,446 | 6,396 | 7,754 | 6,420 | 7,296 | 8,830 | 11,326 | 11,326 | 11,942 | 11,576 | 13,780 | 13,688 | 16,911 | 12,599 | 6,959 | 5,701 | 2,268 | 2,468 | 2,588 | 2,460 | 2,787 | 3,425 | 3,501 | 3,377 | 3,982 | 3,832 | 5,820 | 7,237 | 7,293 | 10,500 | 10,300 | 4,900 | 4,400 | 5,500 | 32,900 | 6,600 | 381 | 457 | 559 | 900 | 600 | 44 | 64 | 41 | 13,095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 2 | 2 | 4 | 28 | 24 | 13 | 22 | 10 | 11 | 9 | 21 | 461 | 772 | 856 | 625 | 576 | 626 | 712 | 1,226 | 3,013 | 4,513 | 6,100 | 7,923 | 8,165 | 9,093 | 10,063 | 10,381 | 10,373 | 11,733 | 7,666 | 6,906 | 7,795 | 7,804 | 8,500 | 8,624 | 8,682 | 7,541 | 8,313 | 10,237 | 10,534 | 12,738 | 25,327 | 25,701 | 25,891 | 30,179 | 28,262 | 31,021 | 27,412 | 29,176 | 22,045 | 24,517 | 17,986 | 15,614 | 13,561 | 16,853 | 14,178 | 13,545 | 24,491 | 26,067 | 25,519 | 26,302 | 16,473 | 19,621 | 16,436 | 19,553 | 20,855 | 20,855 | 55,366 | 68,731 | 66,246 | 58,188 | 56,169 | 46,287 | 33,932 | 33,932 | 33,217 | 44,099 | 45,912 | 45,912 | 85,432 | 62,918 | 54,260 | 42,488 | 37,112 | 37,446 | 41,216 | 41,764 | 9,132 | 10,099 | 7,610 | 54,089 | 14,224 | 59,124 |
| 59,124 | 14,224 | 54,089 | 7,610 | 10,099 | 9,132 | 41,764 | 41,216 | 37,446 | 37,112 | 42,488 | 54,260 | 62,918 | 85,432 | 45,912 | 45,912 | 44,099 | 33,217 | 33,932 | 33,932 | 46,287 | 56,169 | 58,188 | 66,246 | 68,731 | 55,366 | 20,855 | 20,855 | 19,553 | 16,436 | 19,621 | 16,473 | 26,302 | 25,519 | 26,067 | 24,491 | 13,545 | 14,178 | 16,853 | 13,561 | 15,614 | 17,986 | 24,517 | 22,045 | 29,176 | 27,412 | 31,021 | 28,262 | 30,179 | 25,891 | 25,701 | 25,327 | 12,738 | 10,534 | 10,237 | 8,313 | 7,541 | 8,682 | 8,624 | 8,500 | 7,804 | 7,795 | 6,906 | 7,666 | 11,733 | 10,373 | 10,381 | 10,063 | 9,093 | 8,165 | 7,923 | 6,100 | 4,513 | 3,013 | 1,226 | 712 | 626 | 576 | 625 | 856 | 772 | 461 | 21 | 9 | 11 | 10 | 22 | 13 | 24 | 28 | 4 | 2 | 2 |
---|
Other Current Assets | 29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 771 | 855 | 625 | 0 | 626 | 0 | 1,239 | 880 | 1,137 | 0 | 84 | 2,190 | 1,784 | 1,055 | 2,284 | 1,983 | 2,588 | 1,745 | 1,370 | 1,798 | 2,159 | 1,402 | 2,486 | 2,135 | 1,885 | 4,229 | 2,540 | 8,335 | 7,985 | 4,865 | 10,259 | 10,528 | 2,675 | 5,358 | 6,647 | 13,428 | 2,143 | 2,561 | 2,572 | 5,735 | 1,462 | 1,337 | 3,351 | 1,798 | 2,785 | 1,371 | 2,587 | 1,698 | 1,028 | 735 | 1,807 | 1,355 | 1,740 | 1,478 | 1,478 | 2,981 | 4,305 | 4,127 | 4,426 | 4,342 | 2,816 | 3,015 | 3,015 | 4,249 | 3,467 | -1 | -1 | 6,660 | 49,153 | 17,922 | 22,349 | 98,859 | 52,951 | 5,617 | 9,940 | 35,123 | 47,307 | 50,107 | 48,616 | 48,616 | 9,478 |
| 9,478 | 48,616 | 48,616 | 50,107 | 47,307 | 35,123 | 9,940 | 5,617 | 52,951 | 98,859 | 22,349 | 17,922 | 49,153 | 6,660 | -1 | -1 | 3,467 | 4,249 | 3,015 | 3,015 | 2,816 | 4,342 | 4,426 | 4,127 | 4,305 | 2,981 | 1,478 | 1,478 | 1,740 | 1,355 | 1,807 | 735 | 1,028 | 1,698 | 2,587 | 1,371 | 2,785 | 1,798 | 3,351 | 1,337 | 1,462 | 5,735 | 2,572 | 2,561 | 2,143 | 13,428 | 6,647 | 5,358 | 2,675 | 10,528 | 10,259 | 4,865 | 7,985 | 8,335 | 2,540 | 4,229 | 1,885 | 2,135 | 2,486 | 1,402 | 2,159 | 1,798 | 1,370 | 1,745 | 2,588 | 1,983 | 2,284 | 1,055 | 1,784 | 2,190 | 84 | 0 | 1,137 | 880 | 1,239 | 0 | 626 | 0 | 625 | 855 | 771 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29 |
---|
> Long-term Assets | 39 | 105 | 105 | 107 | 143 | 217 | 320 | 21 | 39 | 146 | 282 | 3,949 | 4,728 | 5,088 | 5,392 | 6,686 | 7,784 | 9,075 | 10,619 | 81,297 | 118,160 | 136,200 | 146,740 | 158,052 | 160,609 | 159,799 | 172,194 | 191,878 | 191,454 | 162,112 | 162,337 | 185,718 | 189,521 | 221,091 | 236,563 | 231,819 | 243,124 | 259,338 | 209,992 | 235,040 | 274,095 | 305,740 | 338,908 | 381,528 | 590,650 | 640,114 | 674,284 | 724,421 | 758,768 | 745,419 | 766,654 | 772,822 | 787,656 | 695,990 | 695,251 | 693,909 | 689,978 | 684,915 | 677,035 | 670,748 | 670,848 | 676,976 | 666,333 | 661,984 | 665,762 | 610,783 | 610,783 | 925,812 | 930,758 | 759,836 | 778,422 | 782,058 | 797,720 | 784,945 | 784,945 | 826,943 | 845,083 | 881,470 | 881,470 | 1,623,088 | 1,651,365 | 1,727,782 | 1,782,333 | 1,698,498 | 1,737,112 | 1,739,720 | 1,658,232 | 1,654,093 | 1,658,768 | 1,674,567 | 1,644,895 | 1,644,895 | 1,621,901 |
| 1,621,901 | 1,644,895 | 1,644,895 | 1,674,567 | 1,658,768 | 1,654,093 | 1,658,232 | 1,739,720 | 1,737,112 | 1,698,498 | 1,782,333 | 1,727,782 | 1,651,365 | 1,623,088 | 881,470 | 881,470 | 845,083 | 826,943 | 784,945 | 784,945 | 797,720 | 782,058 | 778,422 | 759,836 | 930,758 | 925,812 | 610,783 | 610,783 | 665,762 | 661,984 | 666,333 | 676,976 | 670,848 | 670,748 | 677,035 | 684,915 | 689,978 | 693,909 | 695,251 | 695,990 | 787,656 | 772,822 | 766,654 | 745,419 | 758,768 | 724,421 | 674,284 | 640,114 | 590,650 | 381,528 | 338,908 | 305,740 | 274,095 | 235,040 | 209,992 | 259,338 | 243,124 | 231,819 | 236,563 | 221,091 | 189,521 | 185,718 | 162,337 | 162,112 | 191,454 | 191,878 | 172,194 | 159,799 | 160,609 | 158,052 | 146,740 | 136,200 | 118,160 | 81,297 | 10,619 | 9,075 | 7,784 | 6,686 | 5,392 | 5,088 | 4,728 | 3,949 | 282 | 146 | 39 | 21 | 320 | 217 | 143 | 107 | 105 | 105 | 39 |
---|
Property Plant Equipment | 36 | 73 | 73 | 104 | 140 | 183 | 283 | 21 | 39 | 146 | 282 | 3,949 | 4,728 | 5,088 | 5,392 | 6,686 | 7,784 | 9,075 | 10,619 | 81,297 | 118,160 | 136,200 | 146,740 | 156,550 | 158,939 | 158,504 | 169,304 | 186,842 | 191,365 | 160,480 | 160,251 | 181,403 | 185,750 | 216,978 | 234,724 | 229,948 | 241,569 | 256,187 | 200,575 | 223,459 | 255,229 | 286,905 | 317,730 | 360,832 | 536,016 | 593,153 | 627,960 | 672,691 | 709,922 | 739,766 | 761,272 | 766,451 | 781,139 | 689,701 | 687,822 | 687,432 | 684,182 | 647,078 | 636,446 | 625,760 | 624,446 | 628,047 | 627,209 | 624,661 | 628,299 | 566,198 | 566,198 | 840,116 | 849,858 | 686,697 | 701,887 | 715,021 | 730,093 | 712,064 | 712,064 | 720,632 | 740,419 | 782,279 | 782,279 | 1,477,479 | 1,504,069 | 1,526,992 | 1,541,218 | 1,549,571 | 1,575,733 | 1,539,108 | 1,430,137 | 1,436,311 | 1,425,084 | 1,433,158 | 1,431,266 | 1,431,266 | 1,434,649 |
| 1,434,649 | 1,431,266 | 1,431,266 | 1,433,158 | 1,425,084 | 1,436,311 | 1,430,137 | 1,539,108 | 1,575,733 | 1,549,571 | 1,541,218 | 1,526,992 | 1,504,069 | 1,477,479 | 782,279 | 782,279 | 740,419 | 720,632 | 712,064 | 712,064 | 730,093 | 715,021 | 701,887 | 686,697 | 849,858 | 840,116 | 566,198 | 566,198 | 628,299 | 624,661 | 627,209 | 628,047 | 624,446 | 625,760 | 636,446 | 647,078 | 684,182 | 687,432 | 687,822 | 689,701 | 781,139 | 766,451 | 761,272 | 739,766 | 709,922 | 672,691 | 627,960 | 593,153 | 536,016 | 360,832 | 317,730 | 286,905 | 255,229 | 223,459 | 200,575 | 256,187 | 241,569 | 229,948 | 234,724 | 216,978 | 185,750 | 181,403 | 160,251 | 160,480 | 191,365 | 186,842 | 169,304 | 158,504 | 158,939 | 156,550 | 146,740 | 136,200 | 118,160 | 81,297 | 10,619 | 9,075 | 7,784 | 6,686 | 5,392 | 5,088 | 4,728 | 3,949 | 282 | 146 | 39 | 21 | 283 | 183 | 140 | 104 | 73 | 73 | 36 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,033,231 | 24,591 | 24,591 | 24,591 | 24,591 | 24,591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,591 | 24,591 | 24,591 | 24,591 | 24,591 | 3,033,231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 24,591 | 24,591 | 24,591 | 24,591 | 24,591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,591 | 24,591 | 24,591 | 24,591 | 24,591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 3 | 32 | 32 | 3 | 3 | 34 | 37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18,900 | -30,200 | -31,600 | -32,100 | 1,502 | 1,670 | 1,295 | 2,890 | 5,036 | 88 | 1,632 | 2,087 | 4,315 | 3,772 | -27,013 | 1,838 | 1,870 | 1,555 | 2,412 | 5,982 | 10,418 | 14,161 | 10,504 | 13,970 | 11,813 | 268,758 | 9,751 | 14,822 | 10,970 | 8,888 | 5,653 | 5,382 | 5,705 | 3,145 | 2,917 | 4,130 | 3,474 | 2,859 | 3,484 | 3,526 | 3,576 | 2,735 | 783 | 699 | 864 | 1,052 | 869 | 869 | 22,799 | 22,383 | 22,201 | 22,642 | 21,428 | 21,446 | 21,740 | 21,740 | 22,241 | 23,199 | 29,547 | 29,547 | 11,399 | 11,309 | 11,677 | 152,909 | 115,796 | 118,390 | 143,550 | 152,659 | 139,863 | 20,475 | 20,070 | 96,137 | 96,137 | 121,475 |
| 121,475 | 96,137 | 96,137 | 20,070 | 20,475 | 139,863 | 152,659 | 143,550 | 118,390 | 115,796 | 152,909 | 11,677 | 11,309 | 11,399 | 29,547 | 29,547 | 23,199 | 22,241 | 21,740 | 21,740 | 21,446 | 21,428 | 22,642 | 22,201 | 22,383 | 22,799 | 869 | 869 | 1,052 | 864 | 699 | 783 | 2,735 | 3,576 | 3,526 | 3,484 | 2,859 | 3,474 | 4,130 | 2,917 | 3,145 | 5,705 | 5,382 | 5,653 | 8,888 | 10,970 | 14,822 | 9,751 | 268,758 | 11,813 | 13,970 | 10,504 | 14,161 | 10,418 | 5,982 | 2,412 | 1,555 | 1,870 | 1,838 | -27,013 | 3,772 | 4,315 | 2,087 | 1,632 | 88 | 5,036 | 2,890 | 1,295 | 1,670 | 1,502 | -32,100 | -31,600 | -30,200 | -18,900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37 | 34 | 3 | 3 | 32 | 32 | 3 |
---|
> Total Liabilities | 12 | 62 | 16 | 3 | 3 | 17 | 82 | 102 | 31 | 35 | 53 | 2,456 | 2,165 | 1,670 | 1,699 | 1,210 | 1,360 | 1,576 | 1,773 | 50,877 | 63,991 | 68,700 | 73,034 | 60,459 | 63,287 | 62,830 | 65,890 | 76,078 | 71,193 | 60,502 | 58,476 | 62,074 | 44,707 | 50,286 | 55,111 | 56,234 | 58,540 | 65,639 | 61,828 | 76,987 | 88,552 | 92,714 | 101,443 | 113,202 | 162,836 | 219,506 | 223,523 | 243,947 | 239,054 | 284,207 | 285,455 | 297,903 | 291,355 | 250,809 | 236,080 | 223,268 | 207,832 | 244,981 | 254,280 | 242,342 | 236,805 | 235,474 | 218,628 | 202,472 | 201,689 | 198,956 | 198,956 | 383,836 | 355,828 | 331,537 | 334,310 | 331,839 | 335,332 | 365,603 | 365,603 | 374,831 | 383,024 | 387,281 | 387,281 | 632,694 | 659,083 | 714,018 | 695,423 | 670,489 | 708,534 | 698,711 | 653,003 | 612,774 | 615,072 | 615,119 | 612,936 | 612,936 | 600,185 |
| 600,185 | 612,936 | 612,936 | 615,119 | 615,072 | 612,774 | 653,003 | 698,711 | 708,534 | 670,489 | 695,423 | 714,018 | 659,083 | 632,694 | 387,281 | 387,281 | 383,024 | 374,831 | 365,603 | 365,603 | 335,332 | 331,839 | 334,310 | 331,537 | 355,828 | 383,836 | 198,956 | 198,956 | 201,689 | 202,472 | 218,628 | 235,474 | 236,805 | 242,342 | 254,280 | 244,981 | 207,832 | 223,268 | 236,080 | 250,809 | 291,355 | 297,903 | 285,455 | 284,207 | 239,054 | 243,947 | 223,523 | 219,506 | 162,836 | 113,202 | 101,443 | 92,714 | 88,552 | 76,987 | 61,828 | 65,639 | 58,540 | 56,234 | 55,111 | 50,286 | 44,707 | 62,074 | 58,476 | 60,502 | 71,193 | 76,078 | 65,890 | 62,830 | 63,287 | 60,459 | 73,034 | 68,700 | 63,991 | 50,877 | 1,773 | 1,576 | 1,360 | 1,210 | 1,699 | 1,670 | 2,165 | 2,456 | 53 | 35 | 31 | 102 | 82 | 17 | 3 | 3 | 16 | 62 | 12 |
---|
> Total Current Liabilities | 12 | 14 | 16 | 3 | 3 | 17 | 82 | 102 | 31 | 35 | 53 | 2,356 | 2,032 | 1,505 | 1,519 | 291 | 432 | 621 | 805 | 16,820 | 21,163 | 20,700 | 22,441 | 21,126 | 24,536 | 25,880 | 28,730 | 35,599 | 32,824 | 28,681 | 27,341 | 30,406 | 15,139 | 14,579 | 16,574 | 17,667 | 17,337 | 13,964 | 22,536 | 35,869 | 39,428 | 27,869 | 33,657 | 34,303 | 53,885 | 57,230 | 65,939 | 65,546 | 59,770 | 76,723 | 82,826 | 71,987 | 76,360 | 78,222 | 74,464 | 73,255 | 73,491 | 89,201 | 59,696 | 50,510 | 43,056 | 49,572 | 44,589 | 42,743 | 45,543 | 54,375 | 54,375 | 64,278 | 53,620 | 58,137 | 58,305 | 60,701 | 55,409 | 71,853 | 71,853 | 78,650 | 77,462 | 101,626 | 101,626 | 132,967 | 137,646 | 172,822 | 156,668 | 136,431 | 167,842 | 167,399 | 140,791 | 100,463 | 119,523 | 119,738 | 111,965 | 111,965 | 117,370 |
| 117,370 | 111,965 | 111,965 | 119,738 | 119,523 | 100,463 | 140,791 | 167,399 | 167,842 | 136,431 | 156,668 | 172,822 | 137,646 | 132,967 | 101,626 | 101,626 | 77,462 | 78,650 | 71,853 | 71,853 | 55,409 | 60,701 | 58,305 | 58,137 | 53,620 | 64,278 | 54,375 | 54,375 | 45,543 | 42,743 | 44,589 | 49,572 | 43,056 | 50,510 | 59,696 | 89,201 | 73,491 | 73,255 | 74,464 | 78,222 | 76,360 | 71,987 | 82,826 | 76,723 | 59,770 | 65,546 | 65,939 | 57,230 | 53,885 | 34,303 | 33,657 | 27,869 | 39,428 | 35,869 | 22,536 | 13,964 | 17,337 | 17,667 | 16,574 | 14,579 | 15,139 | 30,406 | 27,341 | 28,681 | 32,824 | 35,599 | 28,730 | 25,880 | 24,536 | 21,126 | 22,441 | 20,700 | 21,163 | 16,820 | 805 | 621 | 432 | 291 | 1,519 | 1,505 | 2,032 | 2,356 | 53 | 35 | 31 | 102 | 82 | 17 | 3 | 3 | 16 | 14 | 12 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,974 | 11,948 | 0 | 0 | 0 | 0 | 2,082 | 13,339 | 3,976 | 16,140 | 13,885 | 2,384 | 15,266 | 2,337 | 3,520 | 4,212 | 3,243 | 3,988 | 1,240 | 1,684 | 4,934 | 5,330 | 5,053 | 5,368 | 7,476 | 8,135 | 15,455 | 19,165 | 23,555 | 28,625 | 33,867 | 32,792 | 36,409 | 37,705 | 37,757 | 38,851 | 35,900 | 30,990 | 44,453 | 18,798 | 21,259 | 19,864 | 18,456 | 17,087 | 16,912 | 16,633 | 16,618 | 16,618 | 4,685 | 3,255 | 4,185 | 4,713 | 5,554 | 5,023 | 8,095 | 8,095 | 16,574 | 15,638 | 16,332 | 16,332 | 10,926 | 11,198 | 11,950 | 12,147 | 12,998 | 13,594 | 14,378 | 16,939 | 17,323 | 18,202 | 18,161 | 18,053 | 18,053 | 16,037 |
| 16,037 | 18,053 | 18,053 | 18,161 | 18,202 | 17,323 | 16,939 | 14,378 | 13,594 | 12,998 | 12,147 | 11,950 | 11,198 | 10,926 | 16,332 | 16,332 | 15,638 | 16,574 | 8,095 | 8,095 | 5,023 | 5,554 | 4,713 | 4,185 | 3,255 | 4,685 | 16,618 | 16,618 | 16,633 | 16,912 | 17,087 | 18,456 | 19,864 | 21,259 | 18,798 | 44,453 | 30,990 | 35,900 | 38,851 | 37,757 | 37,705 | 36,409 | 32,792 | 33,867 | 28,625 | 23,555 | 19,165 | 15,455 | 8,135 | 7,476 | 5,368 | 5,053 | 5,330 | 4,934 | 1,684 | 1,240 | 3,988 | 3,243 | 4,212 | 3,520 | 2,337 | 15,266 | 2,384 | 13,885 | 16,140 | 3,976 | 13,339 | 2,082 | 0 | 0 | 0 | 0 | 11,948 | 11,974 | 0 | 0 | 0 | 0 | 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 | 80,506 | 0 | 0 | 0 | 26,329 | 0 | 0 | 0 | 19,859 | 0 | 0 | 0 | 12,378 | 46,969 | 45,421 | 14,246 | 14,928 | 31,664 | 4,131 | 2,888 | 3,833 | 444 | 1,252 | 433 | 1,175 | 437 | 10,557 | 342 | 10,974 | 359 | 1,100 | 383 | 125 | 266 | 464 | 193 | 551 | 181 | 395 | 196 | 426 | 177 | 395 | 0 |
| 0 | 395 | 177 | 426 | 196 | 395 | 181 | 551 | 193 | 464 | 266 | 125 | 383 | 1,100 | 359 | 10,974 | 342 | 10,557 | 437 | 1,175 | 433 | 1,252 | 444 | 3,833 | 2,888 | 4,131 | 31,664 | 14,928 | 14,246 | 45,421 | 46,969 | 12,378 | 0 | 0 | 0 | 19,859 | 0 | 0 | 0 | 26,329 | 0 | 0 | 0 | 80,506 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 12 | 14 | 16 | 3 | 3 | 17 | 82 | 102 | 31 | 35 | 53 | 2,356 | 2,032 | 1,505 | 1,519 | 291 | 432 | 621 | 805 | 4,032 | 3,733 | 0 | 8,370 | 6,676 | 8,726 | 8,818 | 11,571 | 15,959 | 16,094 | 14,248 | 12,273 | 15,054 | 10,967 | 10,796 | 12,070 | 14,151 | 12,818 | 12,189 | 15,710 | 6,502 | 9,480 | 6,512 | 9,785 | 9,766 | 16,925 | 20,827 | 23,289 | 23,783 | 12,737 | 20,889 | 20,958 | 15,667 | 20,480 | 25,948 | 20,877 | 21,459 | 25,157 | 28,291 | 26,312 | 17,087 | 8,165 | 22,767 | 20,757 | 18,780 | 22,396 | 29,659 | 29,659 | 37,595 | 35,866 | 35,771 | 30,820 | 36,857 | 29,284 | 23,984 | 23,984 | 23,377 | 29,975 | 31,262 | 31,262 | 66,194 | 71,156 | 72,448 | 71,033 | 71,360 | 74,419 | 71,094 | 69,520 | 22,104 | 23,618 | 26,281 | 27,973 | 27,973 | 49,719 |
| 49,719 | 27,973 | 27,973 | 26,281 | 23,618 | 22,104 | 69,520 | 71,094 | 74,419 | 71,360 | 71,033 | 72,448 | 71,156 | 66,194 | 31,262 | 31,262 | 29,975 | 23,377 | 23,984 | 23,984 | 29,284 | 36,857 | 30,820 | 35,771 | 35,866 | 37,595 | 29,659 | 29,659 | 22,396 | 18,780 | 20,757 | 22,767 | 8,165 | 17,087 | 26,312 | 28,291 | 25,157 | 21,459 | 20,877 | 25,948 | 20,480 | 15,667 | 20,958 | 20,889 | 12,737 | 23,783 | 23,289 | 20,827 | 16,925 | 9,766 | 9,785 | 6,512 | 9,480 | 6,502 | 15,710 | 12,189 | 12,818 | 14,151 | 12,070 | 10,796 | 10,967 | 15,054 | 12,273 | 14,248 | 16,094 | 15,959 | 11,571 | 8,818 | 8,726 | 6,676 | 8,370 | 0 | 3,733 | 4,032 | 805 | 621 | 432 | 291 | 1,519 | 1,505 | 2,032 | 2,356 | 53 | 35 | 31 | 102 | 82 | 17 | 3 | 3 | 16 | 14 | 12 |
---|
Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,700 | 1,700 | 300 | 0 | 0 | 0 | 814 | 5,482 | 0 | 14,071 | 14,450 | 15,810 | 13,865 | 3,820 | 15,664 | 590 | 458 | 12,370 | 49 | 1,785 | 113 | 166 | 251 | 473 | 438 | 5,142 | 24,334 | 24,538 | 16,286 | 18,493 | 17,023 | 28,482 | 20,889 | 23,350 | 18,203 | 18,374 | 21,967 | 29,076 | 19,911 | 18,175 | 14,517 | 14,736 | 15,896 | 17,344 | 14,226 | 12,974 | 10,171 | 13,601 | 5,810 | 6,099 | 5,851 | 5,186 | 5,908 | 5,908 | 21,042 | 13,897 | 14,412 | 18,604 | 18,147 | 19,785 | 35,288 | 35,288 | 38,680 | 28,471 | 51,315 | 51,315 | 47,303 | 50,901 | 76,198 | 63,967 | 46,206 | 74,130 | 78,544 | 53,076 | 61,021 | 73,123 | 75,296 | 64,647 | 64,647 | 41,039 |
| 41,039 | 64,647 | 64,647 | 75,296 | 73,123 | 61,021 | 53,076 | 78,544 | 74,130 | 46,206 | 63,967 | 76,198 | 50,901 | 47,303 | 51,315 | 51,315 | 28,471 | 38,680 | 35,288 | 35,288 | 19,785 | 18,147 | 18,604 | 14,412 | 13,897 | 21,042 | 5,908 | 5,908 | 5,186 | 5,851 | 6,099 | 5,810 | 13,601 | 10,171 | 12,974 | 14,226 | 17,344 | 15,896 | 14,736 | 14,517 | 18,175 | 19,911 | 29,076 | 21,967 | 18,374 | 18,203 | 23,350 | 20,889 | 28,482 | 17,023 | 18,493 | 16,286 | 24,538 | 24,334 | 5,142 | 438 | 473 | 251 | 166 | 113 | 1,785 | 49 | 12,370 | 458 | 590 | 15,664 | 3,820 | 13,865 | 15,810 | 14,450 | 14,071 | 0 | 5,482 | 814 | 0 | 0 | 0 | 300 | 1,700 | 1,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 12 | 47 | 16 | 3 | 3 | 17 | 82 | 102 | 31 | 35 | 53 | 101 | 132 | 164 | 180 | 919 | 928 | 955 | 967 | 34,057 | 42,828 | 48,000 | 50,593 | 39,333 | 38,751 | 36,950 | 37,160 | 40,479 | 38,369 | 31,821 | 31,135 | 31,669 | 29,568 | 35,707 | 38,537 | 38,568 | 41,203 | 51,675 | 39,292 | 41,118 | 49,124 | 64,845 | 67,786 | 78,899 | 108,951 | 162,276 | 157,584 | 178,401 | 179,284 | 207,484 | 202,629 | 225,916 | 214,995 | 172,587 | 161,616 | 150,013 | 134,341 | 155,780 | 194,584 | 191,832 | 193,749 | 185,902 | 174,039 | 159,729 | 156,146 | 144,581 | 144,581 | 319,558 | 302,208 | 273,400 | 276,005 | 271,138 | 279,923 | 293,750 | 293,750 | 296,181 | 305,562 | 285,655 | 285,655 | 499,727 | 521,437 | 541,196 | 538,755 | 534,058 | 540,692 | 531,312 | 512,212 | 512,311 | 495,549 | 495,381 | 500,988 | 500,988 | 482,815 |
| 482,815 | 500,988 | 500,988 | 495,381 | 495,549 | 512,311 | 512,212 | 531,312 | 540,692 | 534,058 | 538,755 | 541,196 | 521,437 | 499,727 | 285,655 | 285,655 | 305,562 | 296,181 | 293,750 | 293,750 | 279,923 | 271,138 | 276,005 | 273,400 | 302,208 | 319,558 | 144,581 | 144,581 | 156,146 | 159,729 | 174,039 | 185,902 | 193,749 | 191,832 | 194,584 | 155,780 | 134,341 | 150,013 | 161,616 | 172,587 | 214,995 | 225,916 | 202,629 | 207,484 | 179,284 | 178,401 | 157,584 | 162,276 | 108,951 | 78,899 | 67,786 | 64,845 | 49,124 | 41,118 | 39,292 | 51,675 | 41,203 | 38,568 | 38,537 | 35,707 | 29,568 | 31,669 | 31,135 | 31,821 | 38,369 | 40,479 | 37,160 | 36,950 | 38,751 | 39,333 | 50,593 | 48,000 | 42,828 | 34,057 | 967 | 955 | 928 | 919 | 180 | 164 | 132 | 101 | 53 | 35 | 31 | 102 | 82 | 17 | 3 | 3 | 16 | 47 | 12 |
---|
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 | 151,174 | 154,646 | 155,569 | 158,324 | 169,659 | 161,387 | 152,959 | 153,671 | 156,950 | 157,586 | 181,679 | 212,316 | 209,144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 209,144 | 212,316 | 181,679 | 157,586 | 156,950 | 153,671 | 152,959 | 161,387 | 169,659 | 158,324 | 155,569 | 154,646 | 151,174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 132 | 164 | 180 | 919 | 927 | 951 | 966 | 3,085 | 0 | 0 | 6,886 | 7,207 | 7,007 | 3,510 | 3,186 | 3,211 | 3,598 | 5,044 | 4,968 | 5,455 | 5,445 | 4,838 | 5,259 | 5,106 | 5,533 | 7,013 | 8,109 | 8,303 | 6,955 | 6,123 | 6,778 | 6,487 | 9,057 | 9,691 | 10,353 | 23,767 | 23,923 | 26,223 | 28,062 | 14,902 | 14,136 | 17,224 | 16,990 | 16,984 | 15,309 | 16,926 | 16,982 | 15,891 | 16,475 | 14,056 | 14,899 | 15,532 | 14,479 | 16,731 | 121,947 | 170,086 | 152,514 | 122,226 | 121,359 | 115,569 | 121,599 | 124,091 | 149,838 | 143,222 | 151,891 | 128,705 | 121,062 | 318,048 | 309,121 | 332,052 | 328,775 | 321,189 | 297,089 | 297,745 | 0 | 274,362 | 274,389 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 274,389 | 274,362 | 0 | 297,745 | 297,089 | 321,189 | 328,775 | 332,052 | 309,121 | 318,048 | 121,062 | 128,705 | 151,891 | 143,222 | 149,838 | 124,091 | 121,599 | 115,569 | 121,359 | 122,226 | 152,514 | 170,086 | 121,947 | 16,731 | 14,479 | 15,532 | 14,899 | 14,056 | 16,475 | 15,891 | 16,982 | 16,926 | 15,309 | 16,984 | 16,990 | 17,224 | 14,136 | 14,902 | 28,062 | 26,223 | 23,923 | 23,767 | 10,353 | 9,691 | 9,057 | 6,487 | 6,778 | 6,123 | 6,955 | 8,303 | 8,109 | 7,013 | 5,533 | 5,106 | 5,259 | 4,838 | 5,445 | 5,455 | 4,968 | 5,044 | 3,598 | 3,211 | 3,186 | 3,510 | 7,007 | 7,207 | 6,886 | 0 | 0 | 3,085 | 966 | 951 | 927 | 919 | 180 | 164 | 132 | 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 | 110,261 | 0 | 0 | 0 | 120,114 | 0 | 0 | 0 | 138,178 | 0 | 0 | 0 | 103,394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 103,394 | 0 | 0 | 0 | 138,178 | 0 | 0 | 0 | 120,114 | 0 | 0 | 0 | 110,261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 66 | 52 | 158 | 287 | 271 | 258 | 268 | -65 | 277 | 508 | 842 | 9,251 | 9,602 | 9,119 | 9,312 | 8,958 | 9,539 | 19,034 | 20,049 | 48,384 | 68,831 | 0 | 91,384 | 126,141 | 121,535 | 123,985 | 173,573 | 177,211 | 167,460 | 129,440 | 142,473 | 155,926 | 165,565 | 189,973 | 204,797 | 206,942 | 225,324 | 255,778 | 255,560 | 294,843 | 326,074 | 350,598 | 379,440 | 397,208 | 565,707 | 593,525 | 624,970 | 626,386 | 649,040 | 570,745 | 582,774 | 592,993 | 584,057 | 520,533 | 521,037 | 542,971 | 542,643 | 544,719 | 540,300 | 598,028 | 620,856 | 621,701 | 629,111 | 633,152 | 635,891 | 582,485 | 582,485 | 747,610 | 756,369 | 594,573 | 633,295 | 640,371 | 667,003 | 662,321 | 662,321 | 645,006 | 806,201 | 850,236 | 850,236 | 1,399,636 | 1,392,405 | 1,410,971 | 1,437,995 | 1,364,266 | 1,344,572 | 1,411,298 | 1,330,600 | 1,339,581 | 1,351,171 | 1,338,573 | 1,373,811 | 1,373,811 | 1,377,310 |
| 1,377,310 | 1,373,811 | 1,373,811 | 1,338,573 | 1,351,171 | 1,339,581 | 1,330,600 | 1,411,298 | 1,344,572 | 1,364,266 | 1,437,995 | 1,410,971 | 1,392,405 | 1,399,636 | 850,236 | 850,236 | 806,201 | 645,006 | 662,321 | 662,321 | 667,003 | 640,371 | 633,295 | 594,573 | 756,369 | 747,610 | 582,485 | 582,485 | 635,891 | 633,152 | 629,111 | 621,701 | 620,856 | 598,028 | 540,300 | 544,719 | 542,643 | 542,971 | 521,037 | 520,533 | 584,057 | 592,993 | 582,774 | 570,745 | 649,040 | 626,386 | 624,970 | 593,525 | 565,707 | 397,208 | 379,440 | 350,598 | 326,074 | 294,843 | 255,560 | 255,778 | 225,324 | 206,942 | 204,797 | 189,973 | 165,565 | 155,926 | 142,473 | 129,440 | 167,460 | 177,211 | 173,573 | 123,985 | 121,535 | 126,141 | 91,384 | 0 | 68,831 | 48,384 | 20,049 | 19,034 | 9,539 | 8,958 | 9,312 | 9,119 | 9,602 | 9,251 | 842 | 508 | 277 | -65 | 268 | 258 | 271 | 287 | 158 | 52 | 66 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,162 | 18,200 | 18,800 | 19,100 | 20,389 | 31,045 | 32,819 | 39,188 | 0 | 0 | 94,276 | 105,216 | 141,744 | 146,182 | 191,400 | 192,200 | 184,800 | 161,700 | 170,900 | 185,400 | 212,600 | 232,200 | 219,600 | 216,200 | 227,900 | 240,300 | 258,992 | 265,690 | 271,673 | 273,094 | 276,590 | 278,217 | 419,346 | 423,958 | 425,246 | 424,728 | 425,564 | 425,707 | 429,364 | 429,788 | 430,166 | 430,588 | 430,588 | 453,556 | 454,001 | 557,477 | 559,404 | 610,405 | 627,897 | 628,565 | 632,052 | 632,742 | 635,694 | 636,672 | 636,672 | 825,109 | 826,549 | 827,622 | 861,509 | 879,325 | 900,019 | 933,182 | 933,182 | 950,582 | 1,081,110 | 1,087,139 | 1,087,139 | 1,602,144 | 1,620,423 | 1,659,781 | 1,677,077 | 1,696,259 | 1,697,219 | 1,781,280 | 1,797,735 | 1,877,795 | 1,870,353 | 1,879,054 | 1,952,294 | 1,952,294 | 1,976,695 |
| 1,976,695 | 1,952,294 | 1,952,294 | 1,879,054 | 1,870,353 | 1,877,795 | 1,797,735 | 1,781,280 | 1,697,219 | 1,696,259 | 1,677,077 | 1,659,781 | 1,620,423 | 1,602,144 | 1,087,139 | 1,087,139 | 1,081,110 | 950,582 | 933,182 | 933,182 | 900,019 | 879,325 | 861,509 | 827,622 | 826,549 | 825,109 | 636,672 | 636,672 | 635,694 | 632,742 | 632,052 | 628,565 | 627,897 | 610,405 | 559,404 | 557,477 | 454,001 | 453,556 | 430,588 | 430,588 | 430,166 | 429,788 | 429,364 | 425,707 | 425,564 | 424,728 | 425,246 | 423,958 | 419,346 | 278,217 | 276,590 | 273,094 | 271,673 | 265,690 | 258,992 | 240,300 | 227,900 | 216,200 | 219,600 | 232,200 | 212,600 | 185,400 | 170,900 | 161,700 | 184,800 | 192,200 | 191,400 | 146,182 | 141,744 | 105,216 | 94,276 | 0 | 0 | 39,188 | 32,819 | 31,045 | 20,389 | 19,100 | 18,800 | 18,200 | 17,162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings | -5,022 | -4,988 | -4,988 | -5,276 | -5,045 | -5,100 | -5,480 | -6,327 | -6,324 | -6,661 | -7,022 | -7,637 | -8,334 | -10,115 | -10,672 | -11,304 | -12,503 | -13,231 | -13,993 | -17,514 | -22,124 | -23,300 | -26,148 | -29,489 | -33,279 | -34,668 | -32,320 | -32,977 | -32,059 | -32,438 | -30,520 | -32,302 | -33,361 | -31,675 | -29,577 | -20,172 | -10,646 | 2,938 | -30,254 | 339 | 28,111 | 49,450 | 75,808 | 91,129 | 115,998 | 138,348 | 164,865 | 163,404 | 179,724 | 98,495 | 104,475 | 111,842 | 101,295 | 36,605 | 35,500 | 32,922 | 31,142 | -71,819 | -79,252 | -73,145 | -65,032 | -63,218 | -60,498 | -59,086 | -60,406 | -116,490 | -116,490 | -162,519 | -156,636 | -321,079 | -318,199 | -330,166 | -321,607 | -361,553 | -361,553 | -404,391 | -373,445 | -338,900 | -338,900 | -322,578 | -342,519 | -347,753 | -342,524 | -428,152 | -450,441 | -468,896 | -571,036 | -618,789 | -606,756 | -624,174 | -674,050 | -674,050 | -702,130 |
| -702,130 | -674,050 | -674,050 | -624,174 | -606,756 | -618,789 | -571,036 | -468,896 | -450,441 | -428,152 | -342,524 | -347,753 | -342,519 | -322,578 | -338,900 | -338,900 | -373,445 | -404,391 | -361,553 | -361,553 | -321,607 | -330,166 | -318,199 | -321,079 | -156,636 | -162,519 | -116,490 | -116,490 | -60,406 | -59,086 | -60,498 | -63,218 | -65,032 | -73,145 | -79,252 | -71,819 | 31,142 | 32,922 | 35,500 | 36,605 | 101,295 | 111,842 | 104,475 | 98,495 | 179,724 | 163,404 | 164,865 | 138,348 | 115,998 | 91,129 | 75,808 | 49,450 | 28,111 | 339 | -30,254 | 2,938 | -10,646 | -20,172 | -29,577 | -31,675 | -33,361 | -32,302 | -30,520 | -32,438 | -32,059 | -32,977 | -32,320 | -34,668 | -33,279 | -29,489 | -26,148 | -23,300 | -22,124 | -17,514 | -13,993 | -13,231 | -12,503 | -11,304 | -10,672 | -10,115 | -8,334 | -7,637 | -7,022 | -6,661 | -6,324 | -6,327 | -5,480 | -5,100 | -5,045 | -5,276 | -4,988 | -4,988 | -5,022 |
---|
Accumulated Other Comprehensive Income | 0 | 0 | 115 | 0 | 0 | 0 | 0 | 0 | 326 | 0 | 245 | 709 | 762 | 1,043 | 1,165 | 1,157 | 1,641 | -200 | -200 | 22,770 | 14,070 | 13,600 | 4,143 | 220 | -12,730 | -15,335 | -4,788 | -4,051 | -7,434 | -19,077 | -17,735 | -19,890 | -38,982 | -38,429 | -33,627 | -33,189 | -33,458 | -40,844 | 1,000 | 3,000 | -1,200 | 400 | -1,900 | -2,900 | -3,000 | 31,219 | 34,859 | 38,254 | 43,752 | 46,543 | 48,935 | 51,363 | 52,596 | 53,340 | 54,949 | 56,493 | 57,500 | 59,061 | 60,148 | 60,768 | 57,991 | 56,354 | 57,557 | 59,496 | 60,603 | 62,303 | 62,303 | 85,020 | 86,456 | 88,030 | 89,985 | 91,212 | 88,591 | 90,692 | 90,692 | 98,815 | 98,536 | 101,997 | 101,997 | 120,070 | 114,501 | 98,943 | 103,442 | 96,159 | 97,794 | 98,914 | 103,901 | 80,575 | 87,575 | 83,693 | 95,568 | 95,568 | 102,745 |
| 102,745 | 95,568 | 95,568 | 83,693 | 87,575 | 80,575 | 103,901 | 98,914 | 97,794 | 96,159 | 103,442 | 98,943 | 114,501 | 120,070 | 101,997 | 101,997 | 98,536 | 98,815 | 90,692 | 90,692 | 88,591 | 91,212 | 89,985 | 88,030 | 86,456 | 85,020 | 62,303 | 62,303 | 60,603 | 59,496 | 57,557 | 56,354 | 57,991 | 60,768 | 60,148 | 59,061 | 57,500 | 56,493 | 54,949 | 53,340 | 52,596 | 51,363 | 48,935 | 46,543 | 43,752 | 38,254 | 34,859 | 31,219 | -3,000 | -2,900 | -1,900 | 400 | -1,200 | 3,000 | 1,000 | -40,844 | -33,458 | -33,189 | -33,627 | -38,429 | -38,982 | -19,890 | -17,735 | -19,077 | -7,434 | -4,051 | -4,788 | -15,335 | -12,730 | 220 | 4,143 | 13,600 | 14,070 | 22,770 | -200 | -200 | 1,641 | 1,157 | 1,165 | 1,043 | 762 | 709 | 245 | 0 | 326 | 0 | 0 | 0 | 0 | 0 | 115 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 5,087 | 5,040 | 5,031 | 5,562 | 5,315 | 5,358 | 5,747 | 6,263 | 6,274 | 7,168 | 7,619 | 16,179 | 17,174 | 18,191 | 18,820 | 19,105 | 20,400 | 32,265 | 34,042 | 43,128 | 76,885 | 0 | 113,389 | 155,410 | 167,544 | 173,989 | 210,680 | 214,239 | 206,953 | 180,955 | 190,728 | 208,117 | 237,908 | 260,077 | 268,002 | 260,304 | 269,428 | 293,684 | 285,814 | 294,504 | 297,963 | 301,148 | 303,632 | 306,079 | 30,363 | 0 | -34,789 | 32 | -12 | 2 | 0 | 0 | 0 | 53,340 | 0 | 0 | 0 | 59,061 | 0 | 0 | 0 | 56,354 | -46 | 56 | -12 | -18 | 83,523 | 85,020 | 86,456 | 88,030 | 19,829 | 19,829 | 16,353 | 90,692 | 91,321 | 98,815 | 1,126,306 | 1 | 601,977 | 120,070 | 114,501 | 98,943 | 103,442 | 96,159 | 97,794 | 98,914 | 0 | 89,100 | 80,575 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 80,575 | 89,100 | 0 | 98,914 | 97,794 | 96,159 | 103,442 | 98,943 | 114,501 | 120,070 | 601,977 | 1 | 1,126,306 | 98,815 | 91,321 | 90,692 | 16,353 | 19,829 | 19,829 | 88,030 | 86,456 | 85,020 | 83,523 | -18 | -12 | 56 | -46 | 56,354 | 0 | 0 | 0 | 59,061 | 0 | 0 | 0 | 53,340 | 0 | 0 | 0 | 2 | -12 | 32 | -34,789 | 0 | 30,363 | 306,079 | 303,632 | 301,148 | 297,963 | 294,504 | 285,814 | 293,684 | 269,428 | 260,304 | 268,002 | 260,077 | 237,908 | 208,117 | 190,728 | 180,955 | 206,953 | 214,239 | 210,680 | 173,989 | 167,544 | 155,410 | 113,389 | 0 | 76,885 | 43,128 | 34,042 | 32,265 | 20,400 | 19,105 | 18,820 | 18,191 | 17,174 | 16,179 | 7,619 | 7,168 | 6,274 | 6,263 | 5,747 | 5,358 | 5,315 | 5,562 | 5,031 | 5,040 | 5,087 |
---|