> Total Assets | 119,024 | 115,191 | 112,098 | 127,966 | 119,251 | 111,872 | 105,612 | 93,546 | 136,490 | 117,820 | 103,998 | 89,063 | 135,235 | 122,120 | 152,442 | 140,080 | 180,905 | 167,830 | 152,091 | 133,058 | 161,983 | 142,559 | 121,721 | 104,151 | 84,019 | 69,130 | 59,679 | 72,952 | 62,967 | 55,236 | 52,636 | 44,537 | 60,218 | 72,140 | 62,503 | 56,945 | 46,711 | 39,687 | 51,350 | 45,874 | 39,120 | 42,106 | 36,616 | 30,907 | 26,427 | 22,231 | 24,369 | 19,808 | 33,205 | 33,269 | 32,224 | 34,673 | 30,713 | 21,371 | 37,670 | 34,835 | 108,304 | 100,188 | 87,632 | 74,527 | 117,324 | 180,110 | 242,608 | 242,228 | 221,139 | 196,454 | 174,842 | 156,986 | 203,269 | 176,491 | 149,270 | 138,402 | 130,816 | 131,936 | 130,475 | 136,401 | 245,933 | 206,707 | 174,807 | 155,335 | 180,055 | 185,784 | 204,483 | 214,514 | 234,915 | 192,299 | 437,639 | 465,958 | 441,305 | 456,174 | 429,019 | 413,556 | 412,854 | 383,593 | 335,472 | 313,913 | 256,559 | 292,415 | 238,482 |
| 238,482 | 292,415 | 256,559 | 313,913 | 335,472 | 383,593 | 412,854 | 413,556 | 429,019 | 456,174 | 441,305 | 465,958 | 437,639 | 192,299 | 234,915 | 214,514 | 204,483 | 185,784 | 180,055 | 155,335 | 174,807 | 206,707 | 245,933 | 136,401 | 130,475 | 131,936 | 130,816 | 138,402 | 149,270 | 176,491 | 203,269 | 156,986 | 174,842 | 196,454 | 221,139 | 242,228 | 242,608 | 180,110 | 117,324 | 74,527 | 87,632 | 100,188 | 108,304 | 34,835 | 37,670 | 21,371 | 30,713 | 34,673 | 32,224 | 33,269 | 33,205 | 19,808 | 24,369 | 22,231 | 26,427 | 30,907 | 36,616 | 42,106 | 39,120 | 45,874 | 51,350 | 39,687 | 46,711 | 56,945 | 62,503 | 72,140 | 60,218 | 44,537 | 52,636 | 55,236 | 62,967 | 72,952 | 59,679 | 69,130 | 84,019 | 104,151 | 121,721 | 142,559 | 161,983 | 133,058 | 152,091 | 167,830 | 180,905 | 140,080 | 152,442 | 122,120 | 135,235 | 89,063 | 103,998 | 117,820 | 136,490 | 93,546 | 105,612 | 111,872 | 119,251 | 127,966 | 112,098 | 115,191 | 119,024 |
---|
> Total Current Assets | 110,508 | 106,221 | 102,743 | 101,593 | 93,082 | 85,825 | 75,505 | 63,987 | 106,314 | 88,392 | 75,812 | 63,400 | 108,107 | 87,384 | 107,387 | 93,322 | 138,853 | 127,580 | 112,464 | 92,604 | 120,450 | 102,277 | 82,778 | 66,962 | 48,933 | 35,360 | 27,151 | 42,298 | 35,155 | 28,784 | 27,123 | 20,782 | 37,794 | 50,825 | 42,349 | 35,486 | 26,396 | 23,274 | 35,967 | 31,533 | 26,400 | 30,298 | 25,635 | 20,854 | 16,914 | 13,296 | 15,985 | 12,004 | 25,952 | 26,477 | 24,758 | 22,615 | 18,346 | 14,446 | 30,876 | 28,175 | 75,260 | 67,032 | 55,219 | 42,670 | 85,154 | 146,283 | 208,943 | 184,095 | 161,613 | 136,069 | 109,526 | 91,312 | 137,950 | 110,690 | 84,344 | 73,554 | 65,193 | 67,705 | 67,636 | 74,808 | 179,123 | 138,938 | 107,186 | 86,536 | 102,774 | 104,759 | 125,451 | 113,783 | 135,663 | 92,854 | 308,401 | 331,974 | 290,483 | 288,934 | 251,432 | 213,122 | 205,689 | 170,735 | 125,550 | 112,416 | 60,352 | 100,004 | 50,154 |
| 50,154 | 100,004 | 60,352 | 112,416 | 125,550 | 170,735 | 205,689 | 213,122 | 251,432 | 288,934 | 290,483 | 331,974 | 308,401 | 92,854 | 135,663 | 113,783 | 125,451 | 104,759 | 102,774 | 86,536 | 107,186 | 138,938 | 179,123 | 74,808 | 67,636 | 67,705 | 65,193 | 73,554 | 84,344 | 110,690 | 137,950 | 91,312 | 109,526 | 136,069 | 161,613 | 184,095 | 208,943 | 146,283 | 85,154 | 42,670 | 55,219 | 67,032 | 75,260 | 28,175 | 30,876 | 14,446 | 18,346 | 22,615 | 24,758 | 26,477 | 25,952 | 12,004 | 15,985 | 13,296 | 16,914 | 20,854 | 25,635 | 30,298 | 26,400 | 31,533 | 35,967 | 23,274 | 26,396 | 35,486 | 42,349 | 50,825 | 37,794 | 20,782 | 27,123 | 28,784 | 35,155 | 42,298 | 27,151 | 35,360 | 48,933 | 66,962 | 82,778 | 102,277 | 120,450 | 92,604 | 112,464 | 127,580 | 138,853 | 93,322 | 107,387 | 87,384 | 108,107 | 63,400 | 75,812 | 88,392 | 106,314 | 63,987 | 75,505 | 85,825 | 93,082 | 101,593 | 102,743 | 106,221 | 110,508 |
---|
Cash And Cash Equivalents | 109,389 | 105,141 | 101,553 | 96,143 | 90,078 | 81,622 | 71,748 | 60,867 | 102,743 | 55,919 | 43,595 | 33,130 | 70,838 | 59,022 | 77,892 | 57,212 | 72,244 | 48,355 | 37,477 | 15,980 | 40,588 | 42,255 | 35,783 | 33,217 | 26,745 | 19,415 | 15,515 | 24,219 | 20,938 | 22,851 | 21,614 | 14,479 | 35,410 | 39,087 | 30,919 | 24,469 | 14,592 | 16,059 | 29,011 | 20,067 | 13,940 | 18,746 | 14,408 | 19,782 | 10,631 | 12,016 | 14,732 | 10,748 | 24,585 | 25,456 | 24,758 | 21,468 | 17,214 | 13,445 | 30,205 | 27,352 | 73,491 | 62,815 | 38,386 | 40,224 | 79,304 | 139,642 | 199,133 | 171,668 | 148,230 | 123,293 | 95,399 | 76,437 | 113,864 | 96,766 | 65,075 | 60,187 | 52,348 | 43,164 | 46,169 | 53,054 | 158,306 | 121,717 | 93,274 | 61,808 | 92,284 | 79,171 | 114,144 | 99,871 | 119,366 | 73,543 | 256,529 | 291,931 | 247,709 | 228,385 | 208,354 | 178,674 | 164,819 | 143,205 | 106,305 | 76,110 | 52,856 | 93,723 | 44,784 |
| 44,784 | 93,723 | 52,856 | 76,110 | 106,305 | 143,205 | 164,819 | 178,674 | 208,354 | 228,385 | 247,709 | 291,931 | 256,529 | 73,543 | 119,366 | 99,871 | 114,144 | 79,171 | 92,284 | 61,808 | 93,274 | 121,717 | 158,306 | 53,054 | 46,169 | 43,164 | 52,348 | 60,187 | 65,075 | 96,766 | 113,864 | 76,437 | 95,399 | 123,293 | 148,230 | 171,668 | 199,133 | 139,642 | 79,304 | 40,224 | 38,386 | 62,815 | 73,491 | 27,352 | 30,205 | 13,445 | 17,214 | 21,468 | 24,758 | 25,456 | 24,585 | 10,748 | 14,732 | 12,016 | 10,631 | 19,782 | 14,408 | 18,746 | 13,940 | 20,067 | 29,011 | 16,059 | 14,592 | 24,469 | 30,919 | 39,087 | 35,410 | 14,479 | 21,614 | 22,851 | 20,938 | 24,219 | 15,515 | 19,415 | 26,745 | 33,217 | 35,783 | 42,255 | 40,588 | 15,980 | 37,477 | 48,355 | 72,244 | 57,212 | 77,892 | 59,022 | 70,838 | 33,130 | 43,595 | 55,919 | 102,743 | 60,867 | 71,748 | 81,622 | 90,078 | 96,143 | 101,553 | 105,141 | 109,389 |
---|
Short-term Investments | 0 | 0 | 0 | 2,997 | 2,997 | 0 | 0 | 0 | 0 | 28,478 | 26,868 | 25,595 | 32,227 | 24,686 | 25,820 | 32,266 | 59,675 | 69,129 | 68,790 | 70,941 | 73,476 | 54,315 | 41,436 | 28,531 | 17,714 | 12,452 | 8,874 | 15,876 | 11,336 | 2,587 | 3,250 | 4,200 | 4,200 | 9,963 | 9,955 | 9,994 | 9,993 | 4,998 | 4,998 | 9,998 | 9,997 | 9,996 | 9,997 | 0 | 4,999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,545 | 14,521 | 14,510 | 14,510 | 14,977 | 14,994 | 34,965 | 69,899 | 49,895 | 19,961 | 4,989 | 9,960 | 14,936 | 4,976 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,999 | 14,992 | 14,978 | 9,945 | 9,876 | 14,684 | 24,414 | 14,647 | 0 | 0 | 0 | 2,141 | 0 |
| 0 | 2,141 | 0 | 0 | 0 | 14,647 | 24,414 | 14,684 | 9,876 | 9,945 | 14,978 | 14,992 | 4,999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,976 | 14,936 | 9,960 | 4,989 | 19,961 | 49,895 | 69,899 | 34,965 | 14,994 | 14,977 | 14,510 | 14,510 | 14,521 | 14,545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,999 | 0 | 9,997 | 9,996 | 9,997 | 9,998 | 4,998 | 4,998 | 9,993 | 9,994 | 9,955 | 9,963 | 4,200 | 4,200 | 3,250 | 2,587 | 11,336 | 15,876 | 8,874 | 12,452 | 17,714 | 28,531 | 41,436 | 54,315 | 73,476 | 70,941 | 68,790 | 69,129 | 59,675 | 32,266 | 25,820 | 24,686 | 32,227 | 25,595 | 26,868 | 28,478 | 0 | 0 | 0 | 0 | 2,997 | 2,997 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 533 | 865 | 1,121 | 693 | 487 | 641 | 558 | 862 | 1,116 | 1,219 | 543 | 800 | 590 | 324 | 1 | 18 | 76 | 105 | 104 | 4,945 | 46 | 3,989 | 2,935 | 122 | 182 | 377 | 166 | 324 | 319 | 308 | 3 | 870 | 610 | 1,055 | 443 | 325 | 752 | 307 | 18 | 35 | 35 | 865 | 0 | 772 | 536 | 59 | 92 | 369 | 552 | 164 | 202 | 1 | 1 | 1 | 1,133 | 1,430 | 1,248 | 2,534 | 4,111 | 7,332 | 9,800 | 10,224 | 9,417 | 10,284 | 11,352 | 6,775 | 3,944 | 2,191 | 1,134 | 1,129 | 10,920 | 6,069 | 938 | 796 | 2,205 | 2,328 | 16,293 | 2,643 | 16,628 | 1,414 | 1,157 | 2,173 | 1,436 | 21,773 | 1,518 | 1,286 | 18,994 | 8,823 | 2,741 | 1,417 | 1,341 | 1,030 | 25,836 | 476 | 719 | 207 |
| 207 | 719 | 476 | 25,836 | 1,030 | 1,341 | 1,417 | 2,741 | 8,823 | 18,994 | 1,286 | 1,518 | 21,773 | 1,436 | 2,173 | 1,157 | 1,414 | 16,628 | 2,643 | 16,293 | 2,328 | 2,205 | 796 | 938 | 6,069 | 10,920 | 1,129 | 1,134 | 2,191 | 3,944 | 6,775 | 11,352 | 10,284 | 9,417 | 10,224 | 9,800 | 7,332 | 4,111 | 2,534 | 1,248 | 1,430 | 1,133 | 1 | 1 | 1 | 202 | 164 | 552 | 369 | 92 | 59 | 536 | 772 | 0 | 865 | 35 | 35 | 18 | 307 | 752 | 325 | 443 | 1,055 | 610 | 870 | 3 | 308 | 319 | 324 | 166 | 377 | 182 | 122 | 2,935 | 3,989 | 46 | 4,945 | 104 | 105 | 76 | 18 | 1 | 324 | 590 | 800 | 543 | 1,219 | 1,116 | 862 | 558 | 641 | 487 | 693 | 1,121 | 865 | 533 | 0 | 0 | 0 |
---|
Other Current Assets | 1,119 | 1,080 | 1,190 | 1,251 | 444 | 775 | 402 | 620 | 462 | 842 | 1,380 | 889 | 819 | 433 | 347 | 483 | 691 | 5,023 | 3,901 | 647 | 539 | 455 | 410 | 291 | 288 | 250 | 432 | 275 | 203 | 1,258 | 250 | 436 | 297 | 363 | 379 | 187 | 529 | 534 | 694 | 392 | 974 | 587 | 415 | 306 | 394 | 422 | 455 | 700 | 485 | 218 | 15 | 32 | 65 | 56 | 12 | 163 | 444 | 2,989 | 786 | 1,103 | 747 | 619 | 437 | 582 | 289 | 507 | 726 | 839 | 635 | 951 | 1,237 | 1,082 | 598 | 650 | 812 | 1,496 | 1,851 | 1,409 | 1,088 | 1,015 | 918 | 1,296 | 1,661 | 2,009 | 3,446 | 4,247 | 6,758 | 3,171 | 4,780 | 2,988 | 2,390 | 3,194 | 3,896 | 2,843 | 2,329 | 10,470 | 7,020 | 5,562 | 5,163 |
| 5,163 | 5,562 | 7,020 | 10,470 | 2,329 | 2,843 | 3,896 | 3,194 | 2,390 | 2,988 | 4,780 | 3,171 | 6,758 | 4,247 | 3,446 | 2,009 | 1,661 | 1,296 | 918 | 1,015 | 1,088 | 1,409 | 1,851 | 1,496 | 812 | 650 | 598 | 1,082 | 1,237 | 951 | 635 | 839 | 726 | 507 | 289 | 582 | 437 | 619 | 747 | 1,103 | 786 | 2,989 | 444 | 163 | 12 | 56 | 65 | 32 | 15 | 218 | 485 | 700 | 455 | 422 | 394 | 306 | 415 | 587 | 974 | 392 | 694 | 534 | 529 | 187 | 379 | 363 | 297 | 436 | 250 | 1,258 | 203 | 275 | 432 | 250 | 288 | 291 | 410 | 455 | 539 | 647 | 3,901 | 5,023 | 691 | 483 | 347 | 433 | 819 | 889 | 1,380 | 842 | 462 | 620 | 402 | 775 | 444 | 1,251 | 1,190 | 1,080 | 1,119 |
---|
> Long-term Assets | 8,516 | 8,970 | 9,355 | 26,373 | 26,169 | 26,047 | 30,107 | 29,559 | 30,176 | 29,428 | 28,186 | 25,663 | 27,128 | 34,736 | 45,055 | 46,758 | 42,052 | 40,250 | 39,627 | 40,454 | 41,533 | 40,282 | 38,943 | 37,189 | 35,086 | 33,770 | 32,528 | 30,653 | 27,812 | 26,452 | 25,512 | 23,755 | 22,424 | 21,315 | 20,154 | 21,459 | 20,315 | 16,413 | 15,384 | 14,341 | 12,721 | 11,808 | 10,981 | 10,052 | 9,513 | 8,936 | 8,384 | 7,803 | 7,253 | 6,792 | 7,466 | 9,084 | 6,787 | 6,925 | 6,794 | 9,446 | 33,044 | 33,156 | 32,413 | 31,857 | 32,170 | 33,826 | 33,664 | 58,133 | 59,526 | 60,386 | 65,315 | 65,674 | 65,318 | 65,801 | 64,927 | 82,201 | 65,623 | 64,232 | 62,839 | 61,593 | 66,810 | 67,769 | 67,621 | 68,799 | 77,281 | 81,025 | 79,032 | 100,731 | 99,252 | 99,445 | 129,238 | 133,984 | 150,822 | 167,240 | 177,587 | 200,434 | 207,165 | 212,858 | 209,922 | 201,497 | 196,207 | 192,411 | 188,328 |
| 188,328 | 192,411 | 196,207 | 201,497 | 209,922 | 212,858 | 207,165 | 200,434 | 177,587 | 167,240 | 150,822 | 133,984 | 129,238 | 99,445 | 99,252 | 100,731 | 79,032 | 81,025 | 77,281 | 68,799 | 67,621 | 67,769 | 66,810 | 61,593 | 62,839 | 64,232 | 65,623 | 82,201 | 64,927 | 65,801 | 65,318 | 65,674 | 65,315 | 60,386 | 59,526 | 58,133 | 33,664 | 33,826 | 32,170 | 31,857 | 32,413 | 33,156 | 33,044 | 9,446 | 6,794 | 6,925 | 6,787 | 9,084 | 7,466 | 6,792 | 7,253 | 7,803 | 8,384 | 8,936 | 9,513 | 10,052 | 10,981 | 11,808 | 12,721 | 14,341 | 15,384 | 16,413 | 20,315 | 21,459 | 20,154 | 21,315 | 22,424 | 23,755 | 25,512 | 26,452 | 27,812 | 30,653 | 32,528 | 33,770 | 35,086 | 37,189 | 38,943 | 40,282 | 41,533 | 40,454 | 39,627 | 40,250 | 42,052 | 46,758 | 45,055 | 34,736 | 27,128 | 25,663 | 28,186 | 29,428 | 30,176 | 29,559 | 30,107 | 26,047 | 26,169 | 26,373 | 9,355 | 8,970 | 8,516 |
---|
Property Plant Equipment | 8,068 | 8,229 | 8,624 | 14,640 | 14,399 | 14,404 | 14,293 | 13,934 | 14,906 | 14,212 | 13,425 | 11,370 | 12,903 | 20,674 | 24,651 | 25,033 | 24,877 | 24,081 | 24,396 | 24,988 | 25,134 | 25,000 | 24,453 | 23,350 | 21,627 | 20,645 | 19,512 | 18,619 | 17,603 | 16,594 | 15,581 | 14,604 | 13,629 | 12,876 | 12,260 | 11,535 | 10,828 | 10,131 | 9,432 | 8,891 | 8,220 | 7,518 | 6,878 | 6,194 | 5,664 | 5,095 | 4,714 | 4,137 | 3,586 | 3,108 | 2,750 | 5,212 | 2,915 | 2,897 | 2,887 | 5,570 | 4,136 | 4,543 | 5,228 | 5,997 | 5,880 | 6,952 | 7,830 | 15,311 | 16,588 | 18,224 | 23,508 | 25,634 | 25,461 | 25,575 | 25,635 | 26,179 | 27,036 | 26,922 | 25,839 | 25,116 | 31,039 | 32,105 | 32,713 | 33,690 | 42,530 | 43,535 | 41,702 | 60,270 | 60,734 | 60,992 | 81,525 | 91,083 | 105,919 | 127,158 | 138,854 | 164,286 | 171,463 | 173,886 | 169,697 | 163,027 | 159,670 | 156,533 | 155,511 |
| 155,511 | 156,533 | 159,670 | 163,027 | 169,697 | 173,886 | 171,463 | 164,286 | 138,854 | 127,158 | 105,919 | 91,083 | 81,525 | 60,992 | 60,734 | 60,270 | 41,702 | 43,535 | 42,530 | 33,690 | 32,713 | 32,105 | 31,039 | 25,116 | 25,839 | 26,922 | 27,036 | 26,179 | 25,635 | 25,575 | 25,461 | 25,634 | 23,508 | 18,224 | 16,588 | 15,311 | 7,830 | 6,952 | 5,880 | 5,997 | 5,228 | 4,543 | 4,136 | 5,570 | 2,887 | 2,897 | 2,915 | 5,212 | 2,750 | 3,108 | 3,586 | 4,137 | 4,714 | 5,095 | 5,664 | 6,194 | 6,878 | 7,518 | 8,220 | 8,891 | 9,432 | 10,131 | 10,828 | 11,535 | 12,260 | 12,876 | 13,629 | 14,604 | 15,581 | 16,594 | 17,603 | 18,619 | 19,512 | 20,645 | 21,627 | 23,350 | 24,453 | 25,000 | 25,134 | 24,988 | 24,396 | 24,081 | 24,877 | 25,033 | 24,651 | 20,674 | 12,903 | 11,370 | 13,425 | 14,212 | 14,906 | 13,934 | 14,293 | 14,404 | 14,399 | 14,640 | 8,624 | 8,229 | 8,068 |
---|
Goodwill | 0 | 0 | 0 | 2,962 | 0 | 0 | 0 | 2,756 | 3,082 | 3,082 | 3,082 | 3,081,703 | 3,082 | 3,082 | 3,082 | 3,081,703 | 3,082 | 3,082 | 3,081,703 | 2,572,203 | 2,572 | 2,572 | 2,572 | 2,572,203 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 19,636 | 19,551 | 18,482 | 17,869 | 18,269 | 18,774 | 18,140 | 22,793 | 23,268 | 23,015 | 23,165 | 22,392 | 22,668 | 23,352 | 23,079 | 23,049 | 23,398 | 22,814 | 22,959 | 22,925 | 22,751 | 23,034 | 22,757 | 23,188 | 23,264 | 24,276 | 24,694 | 25,452 | 24,334 | 24,706 | 24,528 | 24,876 | 24,617 | 24,438 | 23,936 | 25,467 | 25,623 | 24,728 | 24,666 | 24,723 | 24,698 | 24,748 | 24,694 |
| 24,694 | 24,748 | 24,698 | 24,723 | 24,666 | 24,728 | 25,623 | 25,467 | 23,936 | 24,438 | 24,617 | 24,876 | 24,528 | 24,706 | 24,334 | 25,452 | 24,694 | 24,276 | 23,264 | 23,188 | 22,757 | 23,034 | 22,751 | 22,925 | 22,959 | 22,814 | 23,398 | 23,049 | 23,079 | 23,352 | 22,668 | 22,392 | 23,165 | 23,015 | 23,268 | 22,793 | 18,140 | 18,774 | 18,269 | 17,869 | 18,482 | 19,551 | 19,636 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572,203 | 2,572 | 2,572 | 2,572 | 2,572,203 | 3,081,703 | 3,082 | 3,082 | 3,081,703 | 3,082 | 3,082 | 3,082 | 3,081,703 | 3,082 | 3,082 | 3,082 | 2,756 | 0 | 0 | 0 | 2,962 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 2,962 | 9,334 | 9,062 | 13,345 | 2,756 | 12,991 | 12,722 | 12,453 | 3,082 | 11,876 | 11,599 | 11,323 | 11,046 | 10,770 | 3,082 | 3,082 | 9,428 | 9,151 | 8,874 | 8,598 | 2,594 | 5,472 | 5,195 | 4,918 | 4,641 | 4,364 | 4,088 | 3,811 | 3,534 | 3,257 | 2,980 | 2,704 | 3,267 | 2,150 | 1,873 | 1,596 | 1,613 | 413 | 258 | 103 | 30 | 30 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 7,998 | 7,812 | 7,183 | 6,774 | 6,815 | 6,895 | 6,490 | 18,759 | 18,388 | 17,724 | 17,218 | 16,365 | 15,907 | 15,591 | 14,930 | 31,759 | 13,975 | 13,281 | 12,827 | 12,338 | 11,806 | 11,416 | 10,853 | 10,504 | 10,047 | 11,760 | 11,146 | 10,886 | 9,994 | 9,594 | 8,993 | 8,488 | 7,753 | 7,722 | 6,877 | 6,228 | 5,660 | 4,986 | 4,497 | 4,411 | 4,230 | 4,136 | 3,955 |
| 3,955 | 4,136 | 4,230 | 4,411 | 4,497 | 4,986 | 5,660 | 6,228 | 6,877 | 7,722 | 7,753 | 8,488 | 8,993 | 9,594 | 9,994 | 10,886 | 11,146 | 11,760 | 10,047 | 10,504 | 10,853 | 11,416 | 11,806 | 12,338 | 12,827 | 13,281 | 13,975 | 31,759 | 14,930 | 15,591 | 15,907 | 16,365 | 17,218 | 17,724 | 18,388 | 18,759 | 6,490 | 6,895 | 6,815 | 6,774 | 7,183 | 7,812 | 7,998 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 2,572 | 30 | 30 | 103 | 258 | 413 | 1,613 | 1,596 | 1,873 | 2,150 | 3,267 | 2,704 | 2,980 | 3,257 | 3,534 | 3,811 | 4,088 | 4,364 | 4,641 | 4,918 | 5,195 | 5,472 | 2,594 | 8,598 | 8,874 | 9,151 | 9,428 | 3,082 | 3,082 | 10,770 | 11,046 | 11,323 | 11,599 | 11,876 | 3,082 | 12,453 | 12,722 | 12,991 | 2,756 | 13,345 | 9,062 | 9,334 | 2,962 | 0 | 0 | 0 |
---|
Long-term Assets Other | 449 | 741 | 731 | 8,770 | 2,436 | 2,581 | 2,470 | 12,869 | 2,279 | 2,494 | 2,309 | 11,212 | 2,349 | 2,463 | 9,081 | 10,678 | 6,405 | 13,087 | 12,150 | 6,038 | 7,248 | 6,408 | 5,893 | 11,244 | 5,415 | 5,358 | 5,525 | 4,821 | 3,273 | 3,198 | 3,548 | 3,044 | 2,966 | 2,886 | 2,618 | 4,083 | 4,765 | 1,837 | 1,783 | 1,265 | 1,515 | 1,460 | 1,428 | 1,256 | 1,277 | 1,268 | 1,098 | 1,095 | 1,095 | 1,112 | 2,144 | 1,299 | 1,299 | 1,455 | 1,334 | 1,304 | 1,275 | 1,250 | 1,520 | 1,217 | 1,207 | 1,205 | 1,205 | 1,270 | 1,283 | 1,424 | 1,424 | 1,283 | 1,283 | 1,283 | 1,283 | 1,214 | 1,214 | 1,214 | 1,214 | 1,214 | 1,214 | 1,214 | 1,298 | 1,417 | 1,440 | 1,454 | 1,490 | 4,123 | 1,521 | 1,484 | 11,523 | 6,868 | 9,864 | 7,922 | 7,920 | 4,453 | 4,419 | 9,258 | 11,062 | 5,667 | 3,940 | 5,501 | 4,168 |
| 4,168 | 5,501 | 3,940 | 5,667 | 11,062 | 9,258 | 4,419 | 4,453 | 7,920 | 7,922 | 9,864 | 6,868 | 11,523 | 1,484 | 1,521 | 4,123 | 1,490 | 1,454 | 1,440 | 1,417 | 1,298 | 1,214 | 1,214 | 1,214 | 1,214 | 1,214 | 1,214 | 1,214 | 1,283 | 1,283 | 1,283 | 1,283 | 1,424 | 1,424 | 1,283 | 1,270 | 1,205 | 1,205 | 1,207 | 1,217 | 1,520 | 1,250 | 1,275 | 1,304 | 1,334 | 1,455 | 1,299 | 1,299 | 2,144 | 1,112 | 1,095 | 1,095 | 1,098 | 1,268 | 1,277 | 1,256 | 1,428 | 1,460 | 1,515 | 1,265 | 1,783 | 1,837 | 4,765 | 4,083 | 2,618 | 2,886 | 2,966 | 3,044 | 3,548 | 3,198 | 3,273 | 4,821 | 5,525 | 5,358 | 5,415 | 11,244 | 5,893 | 6,408 | 7,248 | 6,038 | 12,150 | 13,087 | 6,405 | 10,678 | 9,081 | 2,463 | 2,349 | 11,212 | 2,309 | 2,494 | 2,279 | 12,869 | 2,470 | 2,581 | 2,436 | 8,770 | 731 | 741 | 449 |
---|
> Total Liabilities | 4,534 | 4,480 | 5,417 | 11,262 | 9,083 | 9,275 | 16,391 | 17,621 | 15,869 | 11,126 | 10,787 | 11,306 | 11,364 | 13,133 | 29,427 | 34,834 | 38,890 | 28,644 | 28,795 | 26,615 | 73,809 | 75,573 | 71,924 | 72,252 | 67,935 | 66,084 | 66,653 | 90,345 | 88,158 | 89,743 | 92,132 | 91,597 | 90,756 | 92,069 | 92,392 | 80,863 | 77,409 | 68,269 | 70,260 | 62,849 | 63,528 | 61,850 | 61,696 | 45,614 | 38,884 | 39,383 | 40,439 | 40,638 | 43,837 | 44,628 | 45,381 | 46,693 | 47,817 | 38,634 | 40,547 | 39,316 | 45,019 | 42,555 | 38,761 | 51,509 | 71,065 | 92,920 | 165,632 | 171,500 | 176,686 | 179,577 | 195,881 | 196,112 | 194,364 | 193,972 | 200,865 | 214,218 | 244,049 | 245,023 | 261,868 | 310,946 | 365,216 | 368,317 | 379,679 | 386,672 | 382,555 | 411,748 | 410,806 | 426,012 | 432,864 | 448,051 | 402,086 | 418,049 | 413,655 | 442,536 | 440,855 | 468,458 | 465,963 | 460,354 | 450,764 | 462,295 | 446,882 | 513,254 | 325,808 |
| 325,808 | 513,254 | 446,882 | 462,295 | 450,764 | 460,354 | 465,963 | 468,458 | 440,855 | 442,536 | 413,655 | 418,049 | 402,086 | 448,051 | 432,864 | 426,012 | 410,806 | 411,748 | 382,555 | 386,672 | 379,679 | 368,317 | 365,216 | 310,946 | 261,868 | 245,023 | 244,049 | 214,218 | 200,865 | 193,972 | 194,364 | 196,112 | 195,881 | 179,577 | 176,686 | 171,500 | 165,632 | 92,920 | 71,065 | 51,509 | 38,761 | 42,555 | 45,019 | 39,316 | 40,547 | 38,634 | 47,817 | 46,693 | 45,381 | 44,628 | 43,837 | 40,638 | 40,439 | 39,383 | 38,884 | 45,614 | 61,696 | 61,850 | 63,528 | 62,849 | 70,260 | 68,269 | 77,409 | 80,863 | 92,392 | 92,069 | 90,756 | 91,597 | 92,132 | 89,743 | 88,158 | 90,345 | 66,653 | 66,084 | 67,935 | 72,252 | 71,924 | 75,573 | 73,809 | 26,615 | 28,795 | 28,644 | 38,890 | 34,834 | 29,427 | 13,133 | 11,364 | 11,306 | 10,787 | 11,126 | 15,869 | 17,621 | 16,391 | 9,275 | 9,083 | 11,262 | 5,417 | 4,480 | 4,534 |
---|
> Total Current Liabilities | 2,601 | 2,778 | 3,954 | 8,611 | 6,819 | 7,786 | 15,518 | 16,207 | 14,687 | 9,979 | 9,683 | 9,971 | 9,501 | 11,342 | 19,603 | 22,105 | 27,925 | 18,517 | 20,027 | 19,204 | 17,629 | 20,790 | 18,324 | 19,145 | 14,860 | 13,207 | 10,824 | 9,078 | 6,993 | 7,668 | 8,375 | 8,383 | 7,922 | 8,507 | 9,079 | 6,997 | 6,062 | 6,639 | 6,187 | 5,355 | 5,774 | 4,847 | 40,184 | 5,416 | 5,579 | 4,807 | 5,865 | 4,754 | 5,508 | 4,588 | 45,381 | 4,813 | 5,778 | 7,176 | 9,653 | 10,296 | 14,373 | 18,569 | 15,610 | 9,229 | 20,999 | 25,321 | 28,286 | 28,934 | 31,258 | 33,063 | 34,849 | 40,851 | 36,354 | 32,912 | 54,407 | 56,438 | 30,162 | 51,317 | 58,190 | 68,062 | 105,511 | 121,739 | 132,948 | 122,209 | 127,342 | 142,272 | 146,895 | 129,884 | 138,374 | 168,754 | 150,131 | 156,943 | 163,062 | 159,723 | 173,073 | 188,952 | 190,898 | 204,068 | 198,356 | 255,897 | 256,002 | 270,666 | 270,644 |
| 270,644 | 270,666 | 256,002 | 255,897 | 198,356 | 204,068 | 190,898 | 188,952 | 173,073 | 159,723 | 163,062 | 156,943 | 150,131 | 168,754 | 138,374 | 129,884 | 146,895 | 142,272 | 127,342 | 122,209 | 132,948 | 121,739 | 105,511 | 68,062 | 58,190 | 51,317 | 30,162 | 56,438 | 54,407 | 32,912 | 36,354 | 40,851 | 34,849 | 33,063 | 31,258 | 28,934 | 28,286 | 25,321 | 20,999 | 9,229 | 15,610 | 18,569 | 14,373 | 10,296 | 9,653 | 7,176 | 5,778 | 4,813 | 45,381 | 4,588 | 5,508 | 4,754 | 5,865 | 4,807 | 5,579 | 5,416 | 40,184 | 4,847 | 5,774 | 5,355 | 6,187 | 6,639 | 6,062 | 6,997 | 9,079 | 8,507 | 7,922 | 8,383 | 8,375 | 7,668 | 6,993 | 9,078 | 10,824 | 13,207 | 14,860 | 19,145 | 18,324 | 20,790 | 17,629 | 19,204 | 20,027 | 18,517 | 27,925 | 22,105 | 19,603 | 11,342 | 9,501 | 9,971 | 9,683 | 9,979 | 14,687 | 16,207 | 15,518 | 7,786 | 6,819 | 8,611 | 3,954 | 2,778 | 2,601 |
---|
Short-term Debt | 843 | 874 | 906 | 2,335 | 2,217 | 2,441 | 5,748 | 5,901 | 5,384 | 2,111 | 1,194 | 539 | 285 | 225 | 4,305 | 5,623 | 5,687 | 5,304 | 5,357 | 5,410 | 5,464 | 5,518 | 5,292 | 4,126 | 2,695 | 1,204 | 359 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 32,563 | 146 | 146 | 146 | 196 | 198 | 203 | 212 | 210 | 204 | 201 | 2,434 | 3,259 | 3,519 | 4,083 | 7,429 | 6,716 | 1,257 | 424 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 19,956 | 20,640 | 146 | 146 | 146 | 146 | 15,001 | 14,923 | 15,158 | 1,993 | 2,152 | 3,182 | 2,995 | 2,783 | 3,521 | 3,096 | 2,910 | 3,355 | 16,889 | 15,615 | 15,356 | 2,518 | 12,267 | 12,421 | 13,136 | 145,692 | 27,124 | 25,088 | 0 |
| 0 | 25,088 | 27,124 | 145,692 | 13,136 | 12,421 | 12,267 | 2,518 | 15,356 | 15,615 | 16,889 | 3,355 | 2,910 | 3,096 | 3,521 | 2,783 | 2,995 | 3,182 | 2,152 | 1,993 | 15,158 | 14,923 | 15,001 | 146 | 146 | 146 | 146 | 20,640 | 19,956 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 424 | 1,257 | 6,716 | 7,429 | 4,083 | 3,519 | 3,259 | 2,434 | 201 | 204 | 210 | 212 | 203 | 198 | 196 | 146 | 146 | 146 | 32,563 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 359 | 1,204 | 2,695 | 4,126 | 5,292 | 5,518 | 5,464 | 5,410 | 5,357 | 5,304 | 5,687 | 5,623 | 4,305 | 225 | 285 | 539 | 1,194 | 2,111 | 5,384 | 5,901 | 5,748 | 2,441 | 2,217 | 2,335 | 906 | 874 | 843 |
---|
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 | 1,257 | 0 | 0 | 0 | 146 | 0 | 146 | 146 | 146 | 146 | 139,142 | 19,956 | 20,640 | 146 | 146 | 146 | 146 | 13,517 | 13,679 | 13,847 | 646 | 646 | 1,532 | 1,182 | 833 | 1,463 | 838 | 542 | 728 | 14,181 | 13,699 | 13,458 | 575 | 1,022 | 622 | 387 | 146 | 13,575 | 13,425 | 0 |
| 0 | 13,425 | 13,575 | 146 | 387 | 622 | 1,022 | 575 | 13,458 | 13,699 | 14,181 | 728 | 542 | 838 | 1,463 | 833 | 1,182 | 1,532 | 646 | 646 | 13,847 | 13,679 | 13,517 | 146 | 146 | 146 | 146 | 20,640 | 19,956 | 139,142 | 146 | 146 | 146 | 146 | 0 | 146 | 0 | 0 | 0 | 1,257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,055 | 1,024 | 1,710 | 2,274 | 1,970 | 2,060 | 3,377 | 2,948 | 2,249 | 1,190 | 1,398 | 1,435 | 843 | 1,036 | 1,778 | 3,180 | 1,016 | 1,040 | 898 | 2,924 | 1,021 | 1,388 | 1,739 | 2,590 | 1,995 | 2,188 | 2,209 | 1,090 | 661 | 326 | 987 | 674 | 735 | 334 | 699 | 541 | 590 | 717 | 661 | 895 | 431 | 335 | 281 | 699 | 450 | 340 | 504 | 808 | 340 | 632 | 468 | 635 | 582 | 422 | 365 | 835 | 1,681 | 930 | 2,259 | 1,711 | 3,973 | 2,662 | 3,091 | 4,489 | 2,513 | 5,022 | 3,268 | 5,428 | 4,818 | 4,572 | 6,719 | 8,087 | 5,407 | 10,234 | 11,146 | 13,624 | 12,734 | 19,052 | 16,424 | 13,564 | 14,752 | 20,698 | 20,543 | 17,015 | 19,477 | 19,164 | 25,118 | 30,486 | 34,544 | 41,002 | 39,711 | 40,939 | 46,768 | 52,473 | 40,871 | 61,446 | 50,693 | 50,843 | 45,899 |
| 45,899 | 50,843 | 50,693 | 61,446 | 40,871 | 52,473 | 46,768 | 40,939 | 39,711 | 41,002 | 34,544 | 30,486 | 25,118 | 19,164 | 19,477 | 17,015 | 20,543 | 20,698 | 14,752 | 13,564 | 16,424 | 19,052 | 12,734 | 13,624 | 11,146 | 10,234 | 5,407 | 8,087 | 6,719 | 4,572 | 4,818 | 5,428 | 3,268 | 5,022 | 2,513 | 4,489 | 3,091 | 2,662 | 3,973 | 1,711 | 2,259 | 930 | 1,681 | 835 | 365 | 422 | 582 | 635 | 468 | 632 | 340 | 808 | 504 | 340 | 450 | 699 | 281 | 335 | 431 | 895 | 661 | 717 | 590 | 541 | 699 | 334 | 735 | 674 | 987 | 326 | 661 | 1,090 | 2,209 | 2,188 | 1,995 | 2,590 | 1,739 | 1,388 | 1,021 | 2,924 | 898 | 1,040 | 1,016 | 3,180 | 1,778 | 1,036 | 843 | 1,435 | 1,398 | 1,190 | 2,249 | 2,948 | 3,377 | 2,060 | 1,970 | 2,274 | 1,710 | 1,024 | 1,055 |
---|
Other Current Liabilities | 703 | 880 | 1,338 | 4,003 | 2,632 | 3,284 | 6,392 | 7,358 | 7,053 | 6,678 | 7,091 | 7,996 | 8,373 | 10,082 | 13,520 | 2,000 | 10,418 | 104 | 9 | 9 | 47 | 47 | 47 | 138 | 898 | 582 | -3,067,400 | 256 | 408 | 877 | 671 | 6,149 | 5,646 | 6,639 | 7,004 | 4,828 | 3,881 | 4,341 | 3,945 | 2,812 | 3,649 | 2,918 | 6,135 | 3,031 | 3,443 | 2,781 | 3,615 | 2,206 | 3,430 | 2,505 | 43,708 | 2,446 | 3,467 | 2,810 | 4,518 | 4,282 | 5,577 | 7,683 | 5,446 | 6,077 | 7,016 | 14,736 | 19,081 | 20,470 | 25,443 | 25,266 | 28,824 | 32,666 | 28,780 | 25,549 | 25,503 | 23,227 | 23,461 | 39,991 | 46,055 | 52,478 | 50,536 | 58,224 | 67,136 | 77,478 | 76,216 | 81,055 | 83,239 | 92,900 | 92,550 | 118,341 | 102,421 | 110,677 | 98,102 | 88,911 | 105,244 | 133,226 | 121,977 | 131,346 | 139,355 | 48,741 | 178,172 | 194,726 | 224,735 |
| 224,735 | 194,726 | 178,172 | 48,741 | 139,355 | 131,346 | 121,977 | 133,226 | 105,244 | 88,911 | 98,102 | 110,677 | 102,421 | 118,341 | 92,550 | 92,900 | 83,239 | 81,055 | 76,216 | 77,478 | 67,136 | 58,224 | 50,536 | 52,478 | 46,055 | 39,991 | 23,461 | 23,227 | 25,503 | 25,549 | 28,780 | 32,666 | 28,824 | 25,266 | 25,443 | 20,470 | 19,081 | 14,736 | 7,016 | 6,077 | 5,446 | 7,683 | 5,577 | 4,282 | 4,518 | 2,810 | 3,467 | 2,446 | 43,708 | 2,505 | 3,430 | 2,206 | 3,615 | 2,781 | 3,443 | 3,031 | 6,135 | 2,918 | 3,649 | 2,812 | 3,945 | 4,341 | 3,881 | 4,828 | 7,004 | 6,639 | 5,646 | 6,149 | 671 | 877 | 408 | 256 | -3,067,400 | 582 | 898 | 138 | 47 | 47 | 47 | 9 | 9 | 104 | 10,418 | 2,000 | 13,520 | 10,082 | 8,373 | 7,996 | 7,091 | 6,678 | 7,053 | 7,358 | 6,392 | 3,284 | 2,632 | 4,003 | 1,338 | 880 | 703 |
---|
> Long-term Liabilities | 1,933 | 1,702 | 1,463 | 2,651 | 2,264 | 1,489 | 873 | 1,414 | 1,183 | 1,146 | 1,104 | 1,335 | 1,863 | 1,791 | 9,824 | 12,729 | 10,965 | 10,128 | 8,768 | 7,411 | 56,180 | 54,783 | 53,600 | 53,106 | 53,075 | 52,877 | 55,829 | 81,267 | 81,165 | 82,074 | 83,757 | 83,215 | 82,834 | 83,562 | 83,313 | 73,866 | 71,347 | 61,630 | 64,073 | 57,494 | 57,754 | 57,003 | 21,513 | 40,198 | 33,305 | 34,577 | 34,574 | 35,885 | 38,329 | 40,041 | 40,552 | 41,880 | 42,039 | 31,457 | 30,894 | 29,020 | 30,645 | 23,986 | 23,152 | 42,279 | 50,066 | 67,599 | 137,346 | 142,567 | 145,428 | 146,514 | 161,032 | 155,261 | 158,010 | 161,059 | 146,458 | 157,780 | 213,887 | 193,706 | 203,677 | 242,884 | 259,705 | 246,578 | 246,731 | 264,463 | 255,213 | 269,476 | 263,911 | 296,128 | 294,490 | 279,297 | 251,955 | 261,106 | 250,593 | 282,813 | 267,782 | 279,506 | 275,065 | 256,286 | 252,408 | 206,398 | 190,880 | 242,588 | 55,164 |
| 55,164 | 242,588 | 190,880 | 206,398 | 252,408 | 256,286 | 275,065 | 279,506 | 267,782 | 282,813 | 250,593 | 261,106 | 251,955 | 279,297 | 294,490 | 296,128 | 263,911 | 269,476 | 255,213 | 264,463 | 246,731 | 246,578 | 259,705 | 242,884 | 203,677 | 193,706 | 213,887 | 157,780 | 146,458 | 161,059 | 158,010 | 155,261 | 161,032 | 146,514 | 145,428 | 142,567 | 137,346 | 67,599 | 50,066 | 42,279 | 23,152 | 23,986 | 30,645 | 29,020 | 30,894 | 31,457 | 42,039 | 41,880 | 40,552 | 40,041 | 38,329 | 35,885 | 34,574 | 34,577 | 33,305 | 40,198 | 21,513 | 57,003 | 57,754 | 57,494 | 64,073 | 61,630 | 71,347 | 73,866 | 83,313 | 83,562 | 82,834 | 83,215 | 83,757 | 82,074 | 81,165 | 81,267 | 55,829 | 52,877 | 53,075 | 53,106 | 53,600 | 54,783 | 56,180 | 7,411 | 8,768 | 10,128 | 10,965 | 12,729 | 9,824 | 1,791 | 1,863 | 1,335 | 1,104 | 1,146 | 1,183 | 1,414 | 873 | 1,489 | 2,264 | 2,651 | 1,463 | 1,702 | 1,933 |
---|
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 | 30,458 | 30,921 | 32,726 | 33,102 | 34,991 | 35,295 | 35,714 | 36,148 | 6,797 | 6,067 | 5,348 | 5,278 | 0 | 0 | 4,769 | 11,079 | 11,281 | 110,553 | 114,326 | 118,162 | 122,125 | 126,263 | 130,542 | 134,157 | 138,531 | 123,291 | 142,385 | 12,766 | 12,907 | 13,054 | 13,212 | 53 | 0 | 0 | 13,380 | 12,584 | 18,813 | 18,845 | 18,879 | 18,913 | 18,947 | 12,786 | 12,823 | 0 | 0 | 0 | 12,584 | 12,627 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 12,627 | 12,584 | 0 | 0 | 0 | 12,823 | 12,786 | 18,947 | 18,913 | 18,879 | 18,845 | 18,813 | 12,584 | 13,380 | 0 | 0 | 53 | 13,212 | 13,054 | 12,907 | 12,766 | 142,385 | 123,291 | 138,531 | 134,157 | 130,542 | 126,263 | 122,125 | 118,162 | 114,326 | 110,553 | 11,281 | 11,079 | 4,769 | 0 | 0 | 5,278 | 5,348 | 6,067 | 6,797 | 36,148 | 35,714 | 35,295 | 34,991 | 33,102 | 32,726 | 30,921 | 30,458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Debt | 1,933 | 1,702 | 1,463 | 2,644 | 2,264 | 1,489 | 873 | 195 | 0 | 0 | 0 | 12 | 0 | 0 | 8,082 | 10,245 | 8,398 | 7,408 | 5,967 | 4,513 | 53,042 | 51,556 | 50,338 | 50,044 | 50,000 | 50,000 | 50,000 | 75,333 | 75,333 | 76,347 | 76,347 | 77,401 | 77,401 | 78,497 | 78,497 | 67,836 | 63,159 | 48,870 | 47,966 | 49,494 | 49,797 | 49,193 | 17,080 | 34,050 | 28,722 | 30,458 | 30,921 | 32,726 | 33,102 | 34,991 | 35,295 | 35,714 | 36,148 | 6,797 | 6,067 | 5,348 | 5,278 | 0 | 0 | 4,769 | 11,079 | 11,281 | 110,553 | 114,326 | 118,162 | 122,125 | 126,263 | 130,542 | 134,157 | 138,531 | 123,291 | 142,385 | 12,766 | 12,907 | 13,054 | 13,212 | 5,859 | 0 | 0 | 13,380 | 12,584 | 18,813 | 18,845 | 18,879 | 18,913 | 18,947 | 12,786 | 12,823 | 0 | 0 | 0 | 12,584 | 12,627 | 12,673 | 12,720 | 12,768 | 0 | 0 | 0 |
| 0 | 0 | 0 | 12,768 | 12,720 | 12,673 | 12,627 | 12,584 | 0 | 0 | 0 | 12,823 | 12,786 | 18,947 | 18,913 | 18,879 | 18,845 | 18,813 | 12,584 | 13,380 | 0 | 0 | 5,859 | 13,212 | 13,054 | 12,907 | 12,766 | 142,385 | 123,291 | 138,531 | 134,157 | 130,542 | 126,263 | 122,125 | 118,162 | 114,326 | 110,553 | 11,281 | 11,079 | 4,769 | 0 | 0 | 5,278 | 5,348 | 6,067 | 6,797 | 36,148 | 35,714 | 35,295 | 34,991 | 33,102 | 32,726 | 30,921 | 30,458 | 28,722 | 34,050 | 17,080 | 49,193 | 49,797 | 49,494 | 47,966 | 48,870 | 63,159 | 67,836 | 78,497 | 78,497 | 77,401 | 77,401 | 76,347 | 76,347 | 75,333 | 75,333 | 50,000 | 50,000 | 50,000 | 50,044 | 50,338 | 51,556 | 53,042 | 4,513 | 5,967 | 7,408 | 8,398 | 10,245 | 8,082 | 0 | 0 | 12 | 0 | 0 | 0 | 195 | 873 | 1,489 | 2,264 | 2,644 | 1,463 | 1,702 | 1,933 |
---|
Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,343 | 8,530 | 9,556 | 9,367 | 16,228 | 16,987 | 16,726 | 36,015 | 37,245 | 37,066 | 41,268 | 44,736 | 50,132 | 66,488 | 65,715 | 65,269 | 74,102 | 74,052 | 75,915 | 65,098 | 75,305 | 67,449 | 0 |
| 0 | 67,449 | 75,305 | 65,098 | 75,915 | 74,052 | 74,102 | 65,269 | 65,715 | 66,488 | 50,132 | 44,736 | 41,268 | 37,066 | 37,245 | 36,015 | 16,726 | 16,987 | 16,228 | 9,367 | 9,556 | 8,530 | 7,343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Warrants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39,879 | 33,398 | 26,917 | 26,917 | 26,917 | 26,917 | 26,917 | 26,917 | 26,917 | 22,596 | 18,275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,275 | 22,596 | 26,917 | 26,917 | 26,917 | 26,917 | 26,917 | 26,917 | 26,917 | 33,398 | 39,879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 8 | 0 | 0 | 0 | 1,219 | 1,183 | 1,146 | 1,104 | 1,323 | 1,863 | 1,791 | 1,742 | 2,484 | 2,567 | 2,720 | 2,801 | 2,898 | 3,138 | 3,226 | 3,262 | 3,063 | 3,075 | 2,876 | 5,830 | 5,934 | 5,832 | 5,728 | 7,410 | 5,814 | 5,433 | 5,065 | 4,816 | 6,030 | 8,188 | 12,760 | 16,107 | 8,000 | 7,957 | 7,809 | 4,432 | 6,148 | 4,583 | 4,118 | 3,654 | 3,159 | 5,228 | 5,050 | 5,257 | 6,166 | 5,891 | 24,660 | 24,827 | 23,673 | 25,368 | 23,986 | 23,152 | 37,511 | 38,988 | 56,318 | 26,793 | 28,241 | 27,266 | 24,389 | 34,769 | 24,120 | 23,323 | 22,064 | 22,767 | 15,061 | 200,851 | 180,468 | 190,444 | 189,690 | 220,395 | 212,375 | 211,569 | 216,146 | 200,356 | 207,958 | 202,975 | 216,201 | 217,794 | 207,267 | 200,269 | 205,856 | 203,169 | 218,241 | 203,965 | 191,326 | 185,670 | 170,785 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 170,785 | 185,670 | 191,326 | 203,965 | 218,241 | 203,169 | 205,856 | 200,269 | 207,267 | 217,794 | 216,201 | 202,975 | 207,958 | 200,356 | 216,146 | 211,569 | 212,375 | 220,395 | 189,690 | 190,444 | 180,468 | 200,851 | 15,061 | 22,767 | 22,064 | 23,323 | 24,120 | 34,769 | 24,389 | 27,266 | 28,241 | 26,793 | 56,318 | 38,988 | 37,511 | 23,152 | 23,986 | 25,368 | 23,673 | 24,827 | 24,660 | 5,891 | 6,166 | 5,257 | 5,050 | 5,228 | 3,159 | 3,654 | 4,118 | 4,583 | 6,148 | 4,432 | 7,809 | 7,957 | 8,000 | 16,107 | 12,760 | 8,188 | 6,030 | 4,816 | 5,065 | 5,433 | 5,814 | 7,410 | 5,728 | 5,832 | 5,934 | 5,830 | 2,876 | 3,075 | 3,063 | 3,262 | 3,226 | 3,138 | 2,898 | 2,801 | 2,720 | 2,567 | 2,484 | 1,742 | 1,791 | 1,863 | 1,323 | 1,104 | 1,146 | 1,183 | 1,219 | 0 | 0 | 0 | 8 | 0 | 0 | 0 |
---|
Long-term Liabilities Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,276 | 1,193 | 1,080 | 1,031 | 945 | 1,291 | 1,365 | 1,473 | 1,620 | 1,653 | 20,479 | 13,285 | 20,884 | 20,096 | 34,500 | 21,744 | 39,947 | 11,295 | 13,175 | 13,066 | 10,753 | 21,772 | 12,374 | 12,161 | 11,336 | 12,446 | 7,646 | 12,543 | 6,173 | 5,831 | 5,811 | 6,584 | 186,131 | 180,279 | 13,033 | 10,955 | 17,867 | 20,494 | 187,985 | 10,807 | 192,439 | 5,633 | 3,266 | 2,585 | 2,542 | 2,204 | 14,700 | 13,911 | 180,217 | 175,379 | 129,976 | 127,981 | 185,659 | 0 |
| 0 | 185,659 | 127,981 | 129,976 | 175,379 | 180,217 | 13,911 | 14,700 | 2,204 | 2,542 | 2,585 | 3,266 | 5,633 | 192,439 | 10,807 | 187,985 | 20,494 | 17,867 | 10,955 | 13,033 | 180,279 | 186,131 | 6,584 | 5,811 | 5,831 | 6,173 | 12,543 | 7,646 | 12,446 | 11,336 | 12,161 | 12,374 | 21,772 | 10,753 | 13,066 | 13,175 | 11,295 | 39,947 | 21,744 | 34,500 | 20,096 | 20,884 | 13,285 | 20,479 | 1,653 | 1,620 | 1,473 | 1,365 | 1,291 | 945 | 1,031 | 1,080 | 1,193 | 1,276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,843 | 2,461 | 2,079 | 4,197 | 4,104 | 3,966 | 4,801 | 4,419 | 3,949 | 3,571 | 3,194 | 3,148 | 3,102 | 3,056 | 3,010 | 17,244 | 16,371 | 15,498 | 15,066 | 14,201 | 13,636 | 12,997 | 12,345 | 11,692 | 11,192 | 10,720 | 7,748 | 1,755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,755 | 7,748 | 10,720 | 11,192 | 11,692 | 12,345 | 12,997 | 13,636 | 14,201 | 15,066 | 15,498 | 16,371 | 17,244 | 3,010 | 3,056 | 3,102 | 3,148 | 3,194 | 3,571 | 3,949 | 4,419 | 4,801 | 3,966 | 4,104 | 4,197 | 2,079 | 2,461 | 2,843 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 114,490 | 110,711 | 106,681 | 116,703 | 110,168 | 102,597 | 89,221 | 75,925 | 120,620 | 106,695 | 93,211 | 77,757 | 123,871 | 108,987 | 123,015 | 105,246 | 142,015 | 139,185 | 123,296 | 106,443 | 88,174 | 66,987 | 49,797 | 31,899 | 16,084 | 3,047 | -6,975 | -17,393 | -25,191 | -34,507 | -39,496 | -47,060 | -30,538 | -19,929 | -29,889 | -23,918 | -30,698 | -28,582 | -18,910 | -16,975 | -24,408 | -19,743 | -25,080 | -14,707 | -12,457 | -17,152 | -16,071 | -26,411 | -16,212 | -16,940 | -13,157 | -17,600 | -22,684 | -17,263 | -2,877 | -4,481 | 63,285 | 57,633 | 48,870 | 23,018 | 46,259 | 87,190 | 76,976 | 70,728 | 44,453 | 16,877 | -21,039 | -39,126 | 8,905 | -17,481 | -51,594 | -75,816 | -113,387 | -112,707 | -130,408 | -172,467 | -116,134 | -157,228 | -199,687 | -225,356 | -195,922 | -218,622 | -198,488 | -203,672 | -189,660 | -247,118 | 41,854 | 34,440 | 15,718 | 3,416 | -20,385 | -61,278 | -58,536 | -93,195 | -129,112 | -160,331 | -201,430 | -241,311 | -87,326 |
| -87,326 | -241,311 | -201,430 | -160,331 | -129,112 | -93,195 | -58,536 | -61,278 | -20,385 | 3,416 | 15,718 | 34,440 | 41,854 | -247,118 | -189,660 | -203,672 | -198,488 | -218,622 | -195,922 | -225,356 | -199,687 | -157,228 | -116,134 | -172,467 | -130,408 | -112,707 | -113,387 | -75,816 | -51,594 | -17,481 | 8,905 | -39,126 | -21,039 | 16,877 | 44,453 | 70,728 | 76,976 | 87,190 | 46,259 | 23,018 | 48,870 | 57,633 | 63,285 | -4,481 | -2,877 | -17,263 | -22,684 | -17,600 | -13,157 | -16,940 | -16,212 | -26,411 | -16,071 | -17,152 | -12,457 | -14,707 | -25,080 | -19,743 | -24,408 | -16,975 | -18,910 | -28,582 | -30,698 | -23,918 | -29,889 | -19,929 | -30,538 | -47,060 | -39,496 | -34,507 | -25,191 | -17,393 | -6,975 | 3,047 | 16,084 | 31,899 | 49,797 | 66,987 | 88,174 | 106,443 | 123,296 | 139,185 | 142,015 | 105,246 | 123,015 | 108,987 | 123,871 | 77,757 | 93,211 | 106,695 | 120,620 | 75,925 | 89,221 | 102,597 | 110,168 | 116,703 | 106,681 | 110,711 | 114,490 |
---|
Common Stock | 248 | 248 | 248 | 273 | 274 | 274 | 290 | 290 | 331 | 331 | 331 | 331 | 394 | 395 | 395 | 395 | 451 | 451 | 455 | 455 | 456 | 456 | 456 | 456 | 458 | 458 | 458 | 458 | 459 | 459 | 476 | 476 | 567 | 658 | 664 | 665 | 671 | 785 | 900 | 900 | 915 | 990 | 993 | 1,119 | 1,136 | 1,143 | 214 | 215 | 228 | 239 | 246 | 246 | 253 | 287 | 353 | 364 | 622 | 627 | 627 | 627 | 708 | 843 | 846 | 864 | 865 | 869 | 871 | 878 | 987 | 996 | 997 | 1,017 | 1,033 | 1,112 | 1,184 | 1,200 | 1,342 | 1,373 | 1,374 | 1,378 | 1,633 | 1,714 | 1,892 | 1,961 | 2,179 | 2,253 | 2,475 | 2,569 | 2,667 | 2,829 | 2,949 | 3,056 | 3,417 | 3,675 | 3,814 | 3,944 | 210 | 211 | 217 |
| 217 | 211 | 210 | 3,944 | 3,814 | 3,675 | 3,417 | 3,056 | 2,949 | 2,829 | 2,667 | 2,569 | 2,475 | 2,253 | 2,179 | 1,961 | 1,892 | 1,714 | 1,633 | 1,378 | 1,374 | 1,373 | 1,342 | 1,200 | 1,184 | 1,112 | 1,033 | 1,017 | 997 | 996 | 987 | 878 | 871 | 869 | 865 | 864 | 846 | 843 | 708 | 627 | 627 | 627 | 622 | 364 | 353 | 287 | 253 | 246 | 246 | 239 | 228 | 215 | 214 | 1,143 | 1,136 | 1,119 | 993 | 990 | 915 | 900 | 900 | 785 | 671 | 665 | 664 | 658 | 567 | 476 | 476 | 459 | 459 | 458 | 458 | 458 | 458 | 456 | 456 | 456 | 456 | 455 | 455 | 451 | 451 | 395 | 395 | 395 | 394 | 331 | 331 | 331 | 331 | 290 | 290 | 274 | 274 | 273 | 248 | 248 | 248 |
---|
Retained Earnings | | -2,137,021 | -2,070,635 | -2,017,554 | -1,955,668 | -1,909,378 | -1,847,177 | -1,778,161 | -1,709,907 | -1,638,814 | -1,584,592 | -1,538,158 | -1,489,833 | -1,424,322 | -1,602,874 | -1,519,584 | -1,465,907 | -1,428,300 | -1,377,147 | -1,329,667 | -1,284,993 | -1,254,938 | -1,209,464 | -1,158,830 | -1,177,311 | -1,129,557 | -1,096,431 | -1,071,760 | -1,026,476 | -991,441 | -954,600 | -923,643 | -905,329 | -879,206 | -838,429 | -810,966 | -779,187 | -763,580 | -750,458 | -710,048 | -691,306 | -665,328 | -657,219 | -649,178 | -649,092 | -643,315 | -635,996 | -624,854 | -619,019 | -613,579 | -607,850 | -600,927 | -607,695 | -601,674 | -596,140 | -590,382 | -584,418 | -582,002 | -576,295 | -571,323 | -562,512 | -564,372 | -553,759 | -541,671 | -527,337 | -532,595 | -521,664 | -509,710 | -498,639 | -491,179 | -480,393 | -470,540 | -461,844 | -450,307 | -439,286 | -425,197 | -409,963 | -392,246 | -374,991 | -353,863 | -335,860 | -318,412 | -299,937 | -296,853 | -279,698 | -261,642 | -243,875 | -227,256 | -213,764 | -197,436 | -183,880 | -169,775 | -157,886 | -144,081 | -129 | -91,653 | -84,346 | -51,577 | -46,826 | -41,980 |
---|
Accumulated Other Comprehensive Income | -1,745 | -1,378 | -1,317 | -1,477 | -1,468 | -101,111 | -1,203 | -716 | -671 | -612 | -673 | -173 | -178 | 4 | 40 | 91 | -59 | -292 | -187 | -175 | -185 | -115 | -109 | -91 | -70 | -52 | -28 | -22 | -7 | -7 | 0 | -22,628 | -22,628 | -22,628 | -22,628 | -25,881 | -25,881 | 0 | 0 | -28,613 | -28,965 | -29,510 | -30,149 | -24,993 | -25,145 | -25,639 | -25,941 | -26,082 | -26,627 | -27,170 | -27,343 | -27,405 | -27,389 | -27,414 | -27,535 | -27,637 | 215 | 136 | -1,157 | -1,970 | -1,206 | -658 | -1,332 | -2,053 | -1,515 | -1,658 | -1,560 | -1,530 | -1,661 | -2,290 | -2,059 | -2,169 | -2,706 | -1,578 | -1,616 | -1,539 | -2,221 | -1,079 | -1,282 | -1,324 | -97 | 369 | 1,233 | 2,772 | -1,002 | 260 | 177 | 1,492 | 970 | 2,149 | 644 | 915 | 917 | -717 | -1,028 | -955 | -1,071 | -1,001 | -1,347 |
| -1,347 | -1,001 | -1,071 | -955 | -1,028 | -717 | 917 | 915 | 644 | 2,149 | 970 | 1,492 | 177 | 260 | -1,002 | 2,772 | 1,233 | 369 | -97 | -1,324 | -1,282 | -1,079 | -2,221 | -1,539 | -1,616 | -1,578 | -2,706 | -2,169 | -2,059 | -2,290 | -1,661 | -1,530 | -1,560 | -1,658 | -1,515 | -2,053 | -1,332 | -658 | -1,206 | -1,970 | -1,157 | 136 | 215 | -27,637 | -27,535 | -27,414 | -27,389 | -27,405 | -27,343 | -27,170 | -26,627 | -26,082 | -25,941 | -25,639 | -25,145 | -24,993 | -30,149 | -29,510 | -28,965 | -28,613 | 0 | 0 | -25,881 | -25,881 | -22,628 | -22,628 | -22,628 | -22,628 | 0 | -7 | -7 | -22 | -28 | -52 | -70 | -91 | -109 | -115 | -185 | -175 | -187 | -292 | -59 | 91 | 40 | 4 | -178 | -173 | -673 | -612 | -671 | -716 | -1,203 | -101,111 | -1,468 | -1,477 | -1,317 | -1,378 | -1,745 |
---|
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 | 578,169 | 585,714 | 581,393 | 584,811 | 590,995 | 594,920 | 595,917 | 596,661 | 618,771 | 640,409 | 644,572 | 711,625 | 714,089 | 714,728 | 715,668 | 756,804 | 837,464 | 841,041 | 851,104 | 856,068 | 856,107 | 858,855 | 866,854 | 933,222 | 938,412 | 940,908 | 951,812 | 960,047 | 984,189 | 999,581 | 1,005,183 | 1,043,575 | 1,051,942 | 1,055,159 | 1,059,583 | 1,132,209 | 1,156,442 | 1,226,687 | 1,257,502 | 1,328,747 | 1,353,243 | 1,463,524 | 1,520,212 | 1,550,239 | 1,583,030 | 1,614,836 | 1,644,658 | 1,715,291 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1,715,291 | 1,644,658 | 1,614,836 | 1,583,030 | 1,550,239 | 1,520,212 | 1,463,524 | 1,353,243 | 1,328,747 | 1,257,502 | 1,226,687 | 1,156,442 | 1,132,209 | 1,059,583 | 1,055,159 | 1,051,942 | 1,043,575 | 1,005,183 | 999,581 | 984,189 | 960,047 | 951,812 | 940,908 | 938,412 | 933,222 | 866,854 | 858,855 | 856,107 | 856,068 | 851,104 | 841,041 | 837,464 | 756,804 | 715,668 | 714,728 | 714,089 | 711,625 | 644,572 | 640,409 | 618,771 | 596,661 | 595,917 | 594,920 | 590,995 | 584,811 | 581,393 | 585,714 | 578,169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -12 | -99 | -99 | -270 | -270 | -325 | -325 | -325 | -325 | -325 | -325 | -325 | -325 | -325 | -325 | -325 | -325 | -325 | -325 | -325 | -325 | 325 | 325 | 325 | -325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -325 | 325 | 325 | 325 | -325 | -325 | -325 | -325 | -325 | -325 | -325 | -325 | -325 | -325 | -325 | -325 | -325 | -325 | -325 | -325 | -270 | -270 | -99 | -99 | -12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 157,940 | 158,666 | 159,326 | 202,253 | 203,015 | 106,746 | 234,216 | 234,237 | 290,736 | 290,856 | 290,988 | 291,363 | 350,912 | 352,463 | 384,222 | 384,458 | 438,476 | 438,963 | 441,440 | 442,022 | 441,766 | 441,637 | 441,696 | 441,497 | 440,893 | 441,926 | 442,902 | 444,014 | 444,898 | 445,433 | 451,207 | 473,731 | 501,232 | 523,704 | 524,671 | 528,634 | 510,302 | 524,392 | 544,562 | 573,250 | 574,965 | 585,072 | 586,078 | 593,585 | 601,934 | 603,483 | 611,330 | 607,150 | 611,114 | 617,841 | 627,519 | 628,578 | 629,305 | 645,859 | 667,619 | 671,884 | 711,625 | 714,089 | 714,728 | 715,667 | 756,804 | 837,464 | 841,041 | 851,104 | 856,068 | 856,094 | 858,855 | 866,855 | 933,222 | 938,412 | 940,908 | 951,812 | 960,047 | 984,189 | 999,581 | 1,005,183 | 1,010,177 | 1,025,025 | 1,028,242 | 1,032,666 | 1,105,292 | 1,129,525 | 1,199,770 | 1,230,585 | 1,306,151 | 1,334,968 | 1,025,885 | 1,054,254 | 1,550,239 | 1,583,030 | 1,614,836 | 1,231,102 | 1,715,291 | 1,751,024 | 1,777,480 | 1,792,348 | 1,816,985 | 1,830,114 | 2,050,825 |
| 2,050,825 | 1,830,114 | 1,816,985 | 1,792,348 | 1,777,480 | 1,751,024 | 1,715,291 | 1,231,102 | 1,614,836 | 1,583,030 | 1,550,239 | 1,054,254 | 1,025,885 | 1,334,968 | 1,306,151 | 1,230,585 | 1,199,770 | 1,129,525 | 1,105,292 | 1,032,666 | 1,028,242 | 1,025,025 | 1,010,177 | 1,005,183 | 999,581 | 984,189 | 960,047 | 951,812 | 940,908 | 938,412 | 933,222 | 866,855 | 858,855 | 856,094 | 856,068 | 851,104 | 841,041 | 837,464 | 756,804 | 715,667 | 714,728 | 714,089 | 711,625 | 671,884 | 667,619 | 645,859 | 629,305 | 628,578 | 627,519 | 617,841 | 611,114 | 607,150 | 611,330 | 603,483 | 601,934 | 593,585 | 586,078 | 585,072 | 574,965 | 573,250 | 544,562 | 524,392 | 510,302 | 528,634 | 524,671 | 523,704 | 501,232 | 473,731 | 451,207 | 445,433 | 444,898 | 444,014 | 442,902 | 441,926 | 440,893 | 441,497 | 441,696 | 441,637 | 441,766 | 442,022 | 441,440 | 438,963 | 438,476 | 384,458 | 384,222 | 352,463 | 350,912 | 291,363 | 290,988 | 290,856 | 290,736 | 234,237 | 234,216 | 106,746 | 203,015 | 202,253 | 159,326 | 158,666 | 157,940 |
---|