> Total Assets | 180,300 | 202,200 | 0 | 242,500 | 246,600 | 245,400 | 253,000 | 249,500 | 249,500 | 249,351 | 252,497 | 258,517 | 262,815 | 258,230 | 255,974 | 254,500 | 254,500 | 259,913 | 527,302 | 528,512 | 537,035 | 539,714 | 554,017 | 570,803 | 547,331 | 545,379 | 544,250 | 523,611 | 513,571 | 493,819 | 478,311 | 493,939 | 463,845 | 418,279 | 413,677 | 410,935 | 402,185 | 406,680 | 405,421 | 388,184 | 396,059 | 422,876 | 433,177 | 396,343 | 429,063 | 458,900 | 466,328 | 499,058 | 732,712 | 761,191 | 780,224 | 851,692 | 841,499 | 879,654 | 934,995 | 999,012 | 1,196,555 | 1,234,104 | 1,293,595 | 1,291,556 | 1,398,064 | 1,395,294 | 1,397,367 | 1,382,464 | 1,360,172 | 1,462,233 | 1,490,748 | 1,524,806 | 1,561,041 | 1,612,867 | 1,606,467 | 1,653,319 | 1,726,736 | 1,854,264 | 1,899,583 | 1,908,440 | 2,135,004 | 2,310,544 | 2,349,368 | 2,264,957 | 2,345,862 | 2,372,196 | 2,454,651 | 2,732,600 | 2,870,866 | 2,973,699 | 2,968,084 | 3,032,319 | 3,148,327 | 3,235,040 | 3,578,519 | 3,995,960 | 4,014,902 | 4,048,845 | 4,092,957 | 3,960,247 | 3,938,976 | 3,880,768 | 3,918,716 | 3,958,780 | 4,038,875 | 4,209,922 | 4,329,545 | 4,309,114 | 4,305,138 | 4,328,748 | 4,251,408 | 4,186,882 | 4,153,682 | 4,089,612 | 4,244,645 | 4,261,602 | 4,496,181 | 4,438,884 | 4,363,498 | 4,302,582 | 4,194,210 | 4,204,159 | 4,280,778 | 4,291,154 | 4,271,782 | 4,251,038 | 4,276,323 |
| 4,276,323 | 4,251,038 | 4,271,782 | 4,291,154 | 4,280,778 | 4,204,159 | 4,194,210 | 4,302,582 | 4,363,498 | 4,438,884 | 4,496,181 | 4,261,602 | 4,244,645 | 4,089,612 | 4,153,682 | 4,186,882 | 4,251,408 | 4,328,748 | 4,305,138 | 4,309,114 | 4,329,545 | 4,209,922 | 4,038,875 | 3,958,780 | 3,918,716 | 3,880,768 | 3,938,976 | 3,960,247 | 4,092,957 | 4,048,845 | 4,014,902 | 3,995,960 | 3,578,519 | 3,235,040 | 3,148,327 | 3,032,319 | 2,968,084 | 2,973,699 | 2,870,866 | 2,732,600 | 2,454,651 | 2,372,196 | 2,345,862 | 2,264,957 | 2,349,368 | 2,310,544 | 2,135,004 | 1,908,440 | 1,899,583 | 1,854,264 | 1,726,736 | 1,653,319 | 1,606,467 | 1,612,867 | 1,561,041 | 1,524,806 | 1,490,748 | 1,462,233 | 1,360,172 | 1,382,464 | 1,397,367 | 1,395,294 | 1,398,064 | 1,291,556 | 1,293,595 | 1,234,104 | 1,196,555 | 999,012 | 934,995 | 879,654 | 841,499 | 851,692 | 780,224 | 761,191 | 732,712 | 499,058 | 466,328 | 458,900 | 429,063 | 396,343 | 433,177 | 422,876 | 396,059 | 388,184 | 405,421 | 406,680 | 402,185 | 410,935 | 413,677 | 418,279 | 463,845 | 493,939 | 478,311 | 493,819 | 513,571 | 523,611 | 544,250 | 545,379 | 547,331 | 570,803 | 554,017 | 539,714 | 537,035 | 528,512 | 527,302 | 259,913 | 254,500 | 254,500 | 255,974 | 258,230 | 262,815 | 258,517 | 252,497 | 249,351 | 249,500 | 249,500 | 253,000 | 245,400 | 246,600 | 242,500 | 0 | 202,200 | 180,300 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 700 | 1,300 | 8,868 | 8,100 | 1,900 | 1,100 | 0 | 13,995 | 4,000 | 19,200 | 21,189 | 15,700 | 12,800 | 23,500 | 44,205 | 31,793 | 32,994 | 31,984 | 31,834 | 30,489 | 33,639 | 37,564 | 46,498 | 48,341 | 965 | 101 | 191 | 31,320 | 34,194 | 29,631 | 14,663 | 13,389 | 48,137 | 13,091 | 13,499 | 6,193 | 30,088 | 8,157 | 39,612 | 9 | 144 | -2 | 139,571 | 111,643 | 120,759 | 127,956 | 1 | 95,890 | 30,278 | 61,476 | 86,691 | 122,083 | 115,083 | 262,543 | 244,393 | 269,791 | 283,356 | 209,341 | 192,976 | 182,173 | 224,919 | 176,396 | 225,227 | 135,271 | 148,477 | 85,297 | 319,281 | 459,173 | 467,393 | 623,228 | 429,682 | 406,724 | 375,880 | 393,522 | 520,371 | 374,734 | 425,498 | 364,561 | 346,301 | 392,512 | 483,013 | 442,932 | 436,212 | 471,621 | 455,168 | 467,260 | 316,598 | 289,513 | 246,798 | 242,405 | 259,661 | 265,063 | 256,921 | 265,182 | 204,044 | 300,796 | 292,208 | 212,095 | 179,510 | 226,973 | 253,529 | 235,040 | 289,022 | 289,856 | 259,458 | 251,632 | 216,687 | 246,567 | 293,061 | 247,662 | 290,967 | 282,473 | 307,588 | 366,000 |
| 366,000 | 307,588 | 282,473 | 290,967 | 247,662 | 293,061 | 246,567 | 216,687 | 251,632 | 259,458 | 289,856 | 289,022 | 235,040 | 253,529 | 226,973 | 179,510 | 212,095 | 292,208 | 300,796 | 204,044 | 265,182 | 256,921 | 265,063 | 259,661 | 242,405 | 246,798 | 289,513 | 316,598 | 467,260 | 455,168 | 471,621 | 436,212 | 442,932 | 483,013 | 392,512 | 346,301 | 364,561 | 425,498 | 374,734 | 520,371 | 393,522 | 375,880 | 406,724 | 429,682 | 623,228 | 467,393 | 459,173 | 319,281 | 85,297 | 148,477 | 135,271 | 225,227 | 176,396 | 224,919 | 182,173 | 192,976 | 209,341 | 283,356 | 269,791 | 244,393 | 262,543 | 115,083 | 122,083 | 86,691 | 61,476 | 30,278 | 95,890 | 1 | 127,956 | 120,759 | 111,643 | 139,571 | -2 | 144 | 9 | 39,612 | 8,157 | 30,088 | 6,193 | 13,499 | 13,091 | 48,137 | 13,389 | 14,663 | 29,631 | 34,194 | 31,320 | 191 | 101 | 965 | 48,341 | 46,498 | 37,564 | 33,639 | 30,489 | 31,834 | 31,984 | 32,994 | 31,793 | 44,205 | 23,500 | 12,800 | 15,700 | 21,189 | 19,200 | 4,000 | 13,995 | 0 | 1,100 | 1,900 | 8,100 | 8,868 | 1,300 | 700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 700 | 1,300 | 3,912 | 8,100 | 1,900 | 1,100 | 9,193 | 9,193 | 4,000 | 19,200 | 15,183 | 15,700 | 12,800 | 23,500 | 35,340 | 23,622 | 23,645 | 23,551 | 22,167 | 21,442 | 26,432 | 30,007 | 39,384 | 42,502 | 40,839 | 30,825 | 48,615 | 35,216 | 38,430 | 33,710 | 18,005 | 16,794 | 36,097 | 17,259 | 17,966 | 6,193 | 30,088 | 8,157 | 45,008 | 50,652 | 62,614 | 68,990 | 139,571 | 111,643 | 120,759 | 127,956 | 123,343 | 103,302 | 61,996 | 92,708 | 93,485 | 122,083 | 115,083 | 126,728 | 102,390 | 72,726 | 78,930 | 140,262 | 149,202 | 133,282 | 179,690 | 125,580 | 110,781 | 68,371 | 66,463 | 85,297 | 91,813 | 79,516 | 100,022 | 88,421 | 79,189 | 72,792 | 86,797 | 131,132 | 217,580 | 119,555 | 104,651 | 72,814 | 72,776 | 84,860 | 83,853 | 49,242 | 71,805 | 47,707 | 43,442 | 48,255 | 74,823 | 39,344 | 17,330 | 9,525 | 21,268 | 27,765 | 33,749 | 48,140 | 15,845 | 23,404 | 34,273 | 16,108 | 19,232 | 15,424 | 34,645 | 17,359 | 17,746 | 36,151 | 23,921 | 18,068 | 17,158 | 17,125 | 17,193 | 19,312 | 25,294 | 26,914 | 55,054 | 46,207 |
| 46,207 | 55,054 | 26,914 | 25,294 | 19,312 | 17,193 | 17,125 | 17,158 | 18,068 | 23,921 | 36,151 | 17,746 | 17,359 | 34,645 | 15,424 | 19,232 | 16,108 | 34,273 | 23,404 | 15,845 | 48,140 | 33,749 | 27,765 | 21,268 | 9,525 | 17,330 | 39,344 | 74,823 | 48,255 | 43,442 | 47,707 | 71,805 | 49,242 | 83,853 | 84,860 | 72,776 | 72,814 | 104,651 | 119,555 | 217,580 | 131,132 | 86,797 | 72,792 | 79,189 | 88,421 | 100,022 | 79,516 | 91,813 | 85,297 | 66,463 | 68,371 | 110,781 | 125,580 | 179,690 | 133,282 | 149,202 | 140,262 | 78,930 | 72,726 | 102,390 | 126,728 | 115,083 | 122,083 | 93,485 | 92,708 | 61,996 | 103,302 | 123,343 | 127,956 | 120,759 | 111,643 | 139,571 | 68,990 | 62,614 | 50,652 | 45,008 | 8,157 | 30,088 | 6,193 | 17,966 | 17,259 | 36,097 | 16,794 | 18,005 | 33,710 | 38,430 | 35,216 | 48,615 | 30,825 | 40,839 | 42,502 | 39,384 | 30,007 | 26,432 | 21,442 | 22,167 | 23,551 | 23,645 | 23,622 | 35,340 | 23,500 | 12,800 | 15,700 | 15,183 | 19,200 | 4,000 | 9,193 | 9,193 | 1,100 | 1,900 | 8,100 | 3,912 | 1,300 | 700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,213 | 0 | 0 | 0 | 5,246 | 0 | 0 | 0 | 3,447 | 0 | 0 | 0 | 3,342 | 0 | 0 | 0 | 5,079 | 20,000 | 0 | 0 | 5,908 | 0 | 0 | 0 | 40,527 | 12,157 | 39,208 | 37,388 | 44,654 | 58,960 | 31,718 | 31,232 | 6,794 | 6,110 | 7,344 | 8,897 | 8,582 | 6,649 | 0 | 29,559 | 28,610 | 25,947 | 30,831 | 27,553 | 20,969 | 18,701 | 19,690 | 19,030 | 18,934 | 171,913 | 174,832 | 154,363 | 129,617 | 114,550 | 96,645 | 76,101 | 50,962 | 64,909 | 60,973 | 43,234 | 37,284 | 34,025 | 29,549 | 24,493 | 22,904 | 24,021 | 24,311 | 19,473 | 10,846 | 12,517 | 13,756 | 12,508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,487,610 | 3,423,146 | 413,141 | 14,098 | 56,578 | 54,902 | 34,227 | 35,940 | 35,197 | 33,284 | 27,274 | 21,668 | 17,503 |
| 17,503 | 21,668 | 27,274 | 33,284 | 35,197 | 35,940 | 34,227 | 54,902 | 56,578 | 14,098 | 413,141 | 3,423,146 | 3,487,610 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,508 | 13,756 | 12,517 | 10,846 | 19,473 | 24,311 | 24,021 | 22,904 | 24,493 | 29,549 | 34,025 | 37,284 | 43,234 | 60,973 | 64,909 | 50,962 | 76,101 | 96,645 | 114,550 | 129,617 | 154,363 | 174,832 | 171,913 | 18,934 | 19,030 | 19,690 | 18,701 | 20,969 | 27,553 | 30,831 | 25,947 | 28,610 | 29,559 | 0 | 6,649 | 8,582 | 8,897 | 7,344 | 6,110 | 6,794 | 31,232 | 31,718 | 58,960 | 44,654 | 37,388 | 39,208 | 12,157 | 40,527 | 0 | 0 | 0 | 5,908 | 0 | 0 | 20,000 | 5,079 | 0 | 0 | 0 | 3,342 | 0 | 0 | 0 | 3,447 | 0 | 0 | 0 | 5,246 | 0 | 0 | 0 | 5,213 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,956 | 0 | 0 | 0 | 4,802 | 4,802 | 0 | 0 | 6,006 | 6,006 | 0 | 0 | 8,865 | 8,171 | 9,349 | 8,433 | 9,667 | 9,047 | 7,207 | 7,557 | 7,114 | 5,839 | 6,318 | 6,137 | 6,959 | 7,427 | 7,669 | 8,976 | 10,394 | 10,271 | 12,040 | 12,617 | 10,891 | 12,055 | 11,270 | 11,609 | 11,880 | 11,099 | 8,069 | 8,238 | 12,949 | 10,914 | 9,236 | 10,824 | 13,449 | 12,401 | 36,014 | 12,000 | 12,161 | 14,275 | 13,655 | 135,815 | 142,003 | 145,233 | 143,261 | 17,956 | 18,044 | 19,905 | 21,646 | 23,179 | 87,779 | 27,611 | 29,545 | 30,549 | 157,232 | 138,640 | 138,519 | 119,083 | 156,230 | 149,651 | 127,146 | 127,756 | 139,248 | 136,940 | 206,818 | 191,282 | 187,613 | 196,523 | 311,759 | 308,987 | 320,005 | 356,834 | 330,314 | 303,673 | 205,567 | 189,814 | 194,612 | 197,983 | 201,780 | 202,067 | 183,843 | 179,262 | 174,034 | 246,570 | 226,473 | 182,314 | 145,586 | 171,292 | 185,574 | 202,854 | 197,511 | 223,720 | 209,047 | 192,274 | 173,409 | 169,901 | 199,649 | 174,228 | 205,553 | 51,532 | 215,808 | 219,381 |
| 219,381 | 215,808 | 51,532 | 205,553 | 174,228 | 199,649 | 169,901 | 173,409 | 192,274 | 209,047 | 223,720 | 197,511 | 202,854 | 185,574 | 171,292 | 145,586 | 182,314 | 226,473 | 246,570 | 174,034 | 179,262 | 183,843 | 202,067 | 201,780 | 197,983 | 194,612 | 189,814 | 205,567 | 303,673 | 330,314 | 356,834 | 320,005 | 308,987 | 311,759 | 196,523 | 187,613 | 191,282 | 206,818 | 136,940 | 139,248 | 127,756 | 127,146 | 149,651 | 156,230 | 119,083 | 138,519 | 138,640 | 157,232 | 30,549 | 29,545 | 27,611 | 87,779 | 23,179 | 21,646 | 19,905 | 18,044 | 17,956 | 143,261 | 145,233 | 142,003 | 135,815 | 13,655 | 14,275 | 12,161 | 12,000 | 36,014 | 12,401 | 13,449 | 10,824 | 9,236 | 10,914 | 12,949 | 8,238 | 8,069 | 11,099 | 11,880 | 11,609 | 11,270 | 12,055 | 10,891 | 12,617 | 12,040 | 10,271 | 10,394 | 8,976 | 7,669 | 7,427 | 6,959 | 6,137 | 6,318 | 5,839 | 7,114 | 7,557 | 7,207 | 9,047 | 9,667 | 8,433 | 9,349 | 8,171 | 8,865 | 0 | 0 | 6,006 | 6,006 | 0 | 0 | 4,802 | 4,802 | 0 | 0 | 0 | 4,956 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,647 | 1,451 | 4,248 | 2,905 | 2,757 | 0 | 4,256 | 2,308 | 2,041 | -46,192 | -36,861 | -55,383 | -11,323 | -11,905 | -13,055 | -13,736 | -13,676 | 1,745 | -16,785 | -15,358 | -32,055 | -11,270 | -11,609 | -17,276 | -61,742 | -70,539 | -77,230 | -53,476 | -23,071 | -48,444 | -48,212 | -181,445 | -78,773 | -67,732 | -43,232 | -18,955 | 0 | 0 | 0 | 0 | 51,832 | 61,165 | 51,123 | 25,730 | 28,986 | 23,583 | 27,637 | 26,667 | 39,289 | 32,779 | 38,003 | 70,236 | 238,702 | 228,852 | 415,724 | 194,263 | 184,281 | 161,937 | 134,634 | 163,543 | 118,239 | 114,029 | 100,465 | 85,912 | 111,129 | 87,401 | 84,703 | 58,753 | 62,589 | 75,911 | 133,505 | 53,046 | 55,806 | 30,313 | 30,392 | 32,002 | 28,643 | 35,238 | 34,107 | 33,038 | 29,160 | 29,751 | 30,200 | 32,160 | 38,513 | 30,601 | 32,746 | -3,349,381 | 29,985 | 66,892 | 41,290 | 43,616 | -227,409 | -229,167 | -231,116 | 34,649 | 32,642 | 38,197 | 82,909 |
| 82,909 | 38,197 | 32,642 | 34,649 | -231,116 | -229,167 | -227,409 | 43,616 | 41,290 | 66,892 | 29,985 | -3,349,381 | 32,746 | 30,601 | 38,513 | 32,160 | 30,200 | 29,751 | 29,160 | 33,038 | 34,107 | 35,238 | 28,643 | 32,002 | 30,392 | 30,313 | 55,806 | 53,046 | 133,505 | 75,911 | 62,589 | 58,753 | 84,703 | 87,401 | 111,129 | 85,912 | 100,465 | 114,029 | 118,239 | 163,543 | 134,634 | 161,937 | 184,281 | 194,263 | 415,724 | 228,852 | 238,702 | 70,236 | 38,003 | 32,779 | 39,289 | 26,667 | 27,637 | 23,583 | 28,986 | 25,730 | 51,123 | 61,165 | 51,832 | 0 | 0 | 0 | 0 | -18,955 | -43,232 | -67,732 | -78,773 | -181,445 | -48,212 | -48,444 | -23,071 | -53,476 | -77,230 | -70,539 | -61,742 | -17,276 | -11,609 | -11,270 | -32,055 | -15,358 | -16,785 | 1,745 | -13,676 | -13,736 | -13,055 | -11,905 | -11,323 | -55,383 | -36,861 | -46,192 | 2,041 | 2,308 | 4,256 | 0 | 2,757 | 2,905 | 4,248 | 1,451 | 2,647 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 233,272 | 235,804 | 235,025 | 232,437 | 231,759 | 229,465 | 0 | 228,362 | 228,974 | 459,997 | 478,636 | 478,148 | 483,621 | 483,881 | 499,279 | 496,877 | 494,821 | 491,893 | 467,907 | 464,918 | 443,483 | 35,727 | 393,689 | 348,209 | 345,814 | 332,550 | 334,980 | 340,573 | 344,318 | 343,549 | 340,168 | 346,011 | 347,529 | 372,271 | 336,382 | 366,313 | 364,795 | 4,444 | 4,638 | 7,451 | 6,785 | 7,523 | 11,653 | 13,519 | 17,336 | 16,734 | 16,103 | 15,309 | 14,622 | 22,752 | 19,476 | 1,275,981 | 1,280,211 | 1,134,824 | 1,138,071 | 1,090,381 | 1,178,877 | 1,281,407 | 1,331,830 | 1,378,868 | 1,387,948 | 1,430,071 | 1,428,092 | 1,591,465 | 1,705,787 | 1,814,286 | 1,589,159 | 1,836,696 | 1,843,151 | 1,726,140 | 1,835,275 | 1,939,138 | 1,996,316 | 2,061,129 | 2,212,229 | 2,496,132 | 2,548,201 | 2,603,523 | 2,686,018 | 2,755,815 | 2,752,027 | 3,135,587 | 3,559,748 | 3,543,281 | 3,593,677 | 3,625,697 | 3,643,649 | 3,649,463 | 3,633,970 | 3,676,311 | 3,699,119 | 3,773,812 | 3,953,001 | 4,064,363 | 4,105,070 | 4,004,342 | 4,036,540 | 4,039,313 | 4,007,372 | 3,926,709 | 3,836,083 | 4,009,605 | 3,972,580 | 4,206,325 | 4,179,426 | 4,111,866 | 4,085,895 | 3,947,643 | 3,911,098 | 4,033,116 | 4,000,187 | 3,989,309 | 3,943,450 | 214,183 |
| 214,183 | 3,943,450 | 3,989,309 | 4,000,187 | 4,033,116 | 3,911,098 | 3,947,643 | 4,085,895 | 4,111,866 | 4,179,426 | 4,206,325 | 3,972,580 | 4,009,605 | 3,836,083 | 3,926,709 | 4,007,372 | 4,039,313 | 4,036,540 | 4,004,342 | 4,105,070 | 4,064,363 | 3,953,001 | 3,773,812 | 3,699,119 | 3,676,311 | 3,633,970 | 3,649,463 | 3,643,649 | 3,625,697 | 3,593,677 | 3,543,281 | 3,559,748 | 3,135,587 | 2,752,027 | 2,755,815 | 2,686,018 | 2,603,523 | 2,548,201 | 2,496,132 | 2,212,229 | 2,061,129 | 1,996,316 | 1,939,138 | 1,835,275 | 1,726,140 | 1,843,151 | 1,836,696 | 1,589,159 | 1,814,286 | 1,705,787 | 1,591,465 | 1,428,092 | 1,430,071 | 1,387,948 | 1,378,868 | 1,331,830 | 1,281,407 | 1,178,877 | 1,090,381 | 1,138,071 | 1,134,824 | 1,280,211 | 1,275,981 | 19,476 | 22,752 | 14,622 | 15,309 | 16,103 | 16,734 | 17,336 | 13,519 | 11,653 | 7,523 | 6,785 | 7,451 | 4,638 | 4,444 | 364,795 | 366,313 | 336,382 | 372,271 | 347,529 | 346,011 | 340,168 | 343,549 | 344,318 | 340,573 | 334,980 | 332,550 | 345,814 | 348,209 | 393,689 | 35,727 | 443,483 | 464,918 | 467,907 | 491,893 | 494,821 | 496,877 | 499,279 | 483,881 | 483,621 | 478,148 | 478,636 | 459,997 | 228,974 | 228,362 | 0 | 229,465 | 231,759 | 232,437 | 235,025 | 235,804 | 233,272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 169,600 | 188,800 | 0 | 228,500 | 230,100 | 231,300 | 236,700 | 230,700 | 230,700 | 233,272 | 235,804 | 235,025 | 232,437 | 231,759 | 229,465 | 228,362 | 228,362 | 228,974 | 459,997 | 471,120 | 478,148 | 483,621 | 483,881 | 491,816 | 489,717 | 487,931 | 485,302 | 461,123 | 459,116 | 437,509 | 30,964 | 388,520 | 343,074 | 341,428 | 326,853 | 328,816 | 327,790 | 331,785 | 330,619 | 326,538 | 324,594 | 322,994 | 321,414 | 314,825 | 313,321 | 306,452 | 319,867 | 317,442 | 492,789 | 510,198 | 516,241 | 535,167 | 591,202 | 620,112 | 636,981 | 698,594 | 862,108 | 890,532 | 905,953 | 932,064 | 1,007,452 | 1,010,201 | 1,007,031 | 1,013,661 | 852,047 | 848,917 | 1,158,185 | 1,166,379 | 1,172,620 | 1,228,815 | 1,258,992 | 1,290,949 | 1,377,403 | 1,457,723 | 1,473,510 | 1,308,713 | 1,543,342 | 1,583,833 | 1,464,503 | 1,589,515 | 1,690,609 | 1,741,183 | 1,864,179 | 1,952,580 | 2,233,930 | 2,300,902 | 2,358,908 | 2,437,580 | 2,459,334 | 2,382,571 | 2,743,406 | 2,976,617 | 3,161,967 | 3,197,519 | 3,015,122 | 2,996,953 | 3,208,445 | 3,209,099 | 3,259,143 | 3,316,785 | 3,349,960 | 3,511,624 | 3,568,392 | 3,491,582 | 3,599,100 | 3,368,557 | 3,347,431 | 76,268 | 74,803 | 42,398 | 41,577 | 40,743 | 39,885 | 39,024 | 38,158 | 37,281 | 36,379 | 35,481 | 30,180 | 29,286 | 28,348 | 27,748 | 26,820 |
| 26,820 | 27,748 | 28,348 | 29,286 | 30,180 | 35,481 | 36,379 | 37,281 | 38,158 | 39,024 | 39,885 | 40,743 | 41,577 | 42,398 | 74,803 | 76,268 | 3,347,431 | 3,368,557 | 3,599,100 | 3,491,582 | 3,568,392 | 3,511,624 | 3,349,960 | 3,316,785 | 3,259,143 | 3,209,099 | 3,208,445 | 2,996,953 | 3,015,122 | 3,197,519 | 3,161,967 | 2,976,617 | 2,743,406 | 2,382,571 | 2,459,334 | 2,437,580 | 2,358,908 | 2,300,902 | 2,233,930 | 1,952,580 | 1,864,179 | 1,741,183 | 1,690,609 | 1,589,515 | 1,464,503 | 1,583,833 | 1,543,342 | 1,308,713 | 1,473,510 | 1,457,723 | 1,377,403 | 1,290,949 | 1,258,992 | 1,228,815 | 1,172,620 | 1,166,379 | 1,158,185 | 848,917 | 852,047 | 1,013,661 | 1,007,031 | 1,010,201 | 1,007,452 | 932,064 | 905,953 | 890,532 | 862,108 | 698,594 | 636,981 | 620,112 | 591,202 | 535,167 | 516,241 | 510,198 | 492,789 | 317,442 | 319,867 | 306,452 | 313,321 | 314,825 | 321,414 | 322,994 | 324,594 | 326,538 | 330,619 | 331,785 | 327,790 | 328,816 | 326,853 | 341,428 | 343,074 | 388,520 | 30,964 | 437,509 | 459,116 | 461,123 | 485,302 | 487,931 | 489,717 | 491,816 | 483,881 | 483,621 | 478,148 | 471,120 | 459,997 | 228,974 | 228,362 | 228,362 | 229,465 | 231,759 | 232,437 | 235,025 | 235,804 | 233,272 | 230,700 | 230,700 | 236,700 | 231,300 | 230,100 | 228,500 | 0 | 188,800 | 169,600 |
---|
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 | 68,523 | 78,420 | 84,568 | 85,099 | 75,495 | 88,572 | 221,694 | 222,462 | 188,299 | 199,113 | 181,322 | 178,068 | 182,721 | 123,693 | 184,352 | 184,500 | 166,632 | 162,101 | 173,277 | 210,309 | 284,238 | 273,576 | 3,366,962 | 3,392,581 | 3,439,246 | 3,412,679 | 3,428,690 | 3,482,297 | 3,585,596 | 3,628,224 | 3,653,171 | 3,736,676 | 3,895,902 | 4,005,940 | 4,029,355 | 4,036,228 | 4,018,758 | 3,990,941 | 3,858,745 | 256,332 | 258,063 | 305,668 | 322,326 | 4,164,994 | 4,115,047 | 4,002,201 | 291,156 | 3,834,801 | 3,824,678 | 184,034 | 197,240 | 198,702 | 203,410 | 187,363 |
| 187,363 | 203,410 | 198,702 | 197,240 | 184,034 | 3,824,678 | 3,834,801 | 291,156 | 4,002,201 | 4,115,047 | 4,164,994 | 322,326 | 305,668 | 258,063 | 256,332 | 3,858,745 | 3,990,941 | 4,018,758 | 4,036,228 | 4,029,355 | 4,005,940 | 3,895,902 | 3,736,676 | 3,653,171 | 3,628,224 | 3,585,596 | 3,482,297 | 3,428,690 | 3,412,679 | 3,439,246 | 3,392,581 | 3,366,962 | 273,576 | 284,238 | 210,309 | 173,277 | 162,101 | 166,632 | 184,500 | 184,352 | 123,693 | 182,721 | 178,068 | 181,322 | 199,113 | 188,299 | 222,462 | 221,694 | 88,572 | 75,495 | 85,099 | 84,568 | 78,420 | 68,523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4,367 | 4,172 | 4,444 | 4,638 | 7,451 | 6,785 | 7,523 | 11,653 | 13,519 | 17,336 | 16,734 | 16,103 | 15,309 | 14,622 | 22,752 | 19,476 | 29,575 | 26,899 | 23,449 | 22,382 | 21,365 | 20,447 | 19,527 | 18,622 | 17,731 | 20,808,000 | 22,975 | 26,721 | 25,767 | 27,028 | 29,066 | 31,975 | 31,839 | 31,742 | 32,583 | 33,663 | 40,472 | 42,305 | 43,512 | 44,618 | 45,660 | 47,683 | 49,690 | 52,593 | 64,396 | 61,795 | 93,819 | 114,584 | 116,371 | 119,002 | 123,593 | 127,571 | 125,050 | 114,982 | 112,249 | 115,939 | 110,634 | 117,074 | 121,171 | 116,820 | 108,723 | 119,251 | 109,488 | 100,732 | 91,371 | 83,722 | 95,518 | 108,918 | 121,448 | 119,785 | 110,620 | 102,374 | 94,600 | 86,120 | 90,039 | 100,594 | 93,679 | 86,429 | 83,801 |
| 83,801 | 86,429 | 93,679 | 100,594 | 90,039 | 86,120 | 94,600 | 102,374 | 110,620 | 119,785 | 121,448 | 108,918 | 95,518 | 83,722 | 91,371 | 100,732 | 109,488 | 119,251 | 108,723 | 116,820 | 121,171 | 117,074 | 110,634 | 115,939 | 112,249 | 114,982 | 125,050 | 127,571 | 123,593 | 119,002 | 116,371 | 114,584 | 93,819 | 61,795 | 64,396 | 52,593 | 49,690 | 47,683 | 45,660 | 44,618 | 43,512 | 42,305 | 40,472 | 33,663 | 32,583 | 31,742 | 31,839 | 31,975 | 29,066 | 27,028 | 25,767 | 26,721 | 22,975 | 20,808,000 | 17,731 | 18,622 | 19,527 | 20,447 | 21,365 | 22,382 | 23,449 | 26,899 | 29,575 | 19,476 | 22,752 | 14,622 | 15,309 | 16,103 | 16,734 | 17,336 | 13,519 | 11,653 | 7,523 | 6,785 | 7,451 | 4,638 | 4,444 | 4,172 | 4,367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | -169,600 | -188,800 | 0 | -228,500 | -230,100 | -231,300 | -236,700 | 0 | -230,700 | -233,272 | -235,804 | -235,025 | -232,437 | -231,759 | -229,465 | 0 | -228,362 | -228,974 | -459,997 | -478,636 | -478,148 | -483,621 | -483,881 | -499,279 | -496,877 | -494,821 | -491,893 | -467,907 | -464,918 | -443,483 | -35,727 | -393,689 | -348,209 | -345,814 | -332,550 | -334,980 | -340,573 | -344,318 | -343,549 | -340,168 | -346,011 | -347,529 | -372,271 | -336,382 | -366,313 | -364,795 | -388,181 | -386,641 | -533,915 | -550,601 | -552,918 | -568,055 | -603,359 | -659,320 | -674,369 | -743,248 | -921,068 | -991,341 | -1,006,679 | -987,042 | 185,335 | 190,144 | 22,826 | 50,316 | 164,846 | 293,476 | 87,600 | 22,750 | 135,635 | 90,610 | 2,684 | 52,575 | 128,963 | 144,421 | 340,776 | 1,335,490 | 1,582,395 | 1,623,110 | 1,494,444 | 1,620,290 | 1,720,598 | 1,771,290 | 1,893,924 | 1,983,259 | 2,265,972 | 2,333,886 | 2,391,732 | 2,460,148 | 2,481,110 | 2,405,994 | 2,768,192 | 192,786 | 624 | 540 | 213,018 | 214,959 | 2,287 | 2,184 | 2,063 | 1,953 | 1,837 | 1,776 | 1,666 | 190,658 | 1,401 | 296,994 | 341,066 | 173,809 | 1,308 | 1,257 | 174,750 | 186,365 | 3,631,851 | 3,687,088 | 3,645,666 | 3,655,084 | 3,625,112 | 1,108 | 3,818,902 | 58,834 | 223,846 | 18,043 | -83,801 |
| -83,801 | 18,043 | 223,846 | 58,834 | 3,818,902 | 1,108 | 3,625,112 | 3,655,084 | 3,645,666 | 3,687,088 | 3,631,851 | 186,365 | 174,750 | 1,257 | 1,308 | 173,809 | 341,066 | 296,994 | 1,401 | 190,658 | 1,666 | 1,776 | 1,837 | 1,953 | 2,063 | 2,184 | 2,287 | 214,959 | 213,018 | 540 | 624 | 192,786 | 2,768,192 | 2,405,994 | 2,481,110 | 2,460,148 | 2,391,732 | 2,333,886 | 2,265,972 | 1,983,259 | 1,893,924 | 1,771,290 | 1,720,598 | 1,620,290 | 1,494,444 | 1,623,110 | 1,582,395 | 1,335,490 | 340,776 | 144,421 | 128,963 | 52,575 | 2,684 | 90,610 | 135,635 | 22,750 | 87,600 | 293,476 | 164,846 | 50,316 | 22,826 | 190,144 | 185,335 | -987,042 | -1,006,679 | -991,341 | -921,068 | -743,248 | -674,369 | -659,320 | -603,359 | -568,055 | -552,918 | -550,601 | -533,915 | -386,641 | -388,181 | -364,795 | -366,313 | -336,382 | -372,271 | -347,529 | -346,011 | -340,168 | -343,549 | -344,318 | -340,573 | -334,980 | -332,550 | -345,814 | -348,209 | -393,689 | -35,727 | -443,483 | -464,918 | -467,907 | -491,893 | -494,821 | -496,877 | -499,279 | -483,881 | -483,621 | -478,148 | -478,636 | -459,997 | -228,974 | -228,362 | 0 | -229,465 | -231,759 | -232,437 | -235,025 | -235,804 | -233,272 | -230,700 | 0 | -236,700 | -231,300 | -230,100 | -228,500 | 0 | -188,800 | -169,600 |
---|
> Total Liabilities | 81,600 | 105,400 | 0 | 149,500 | 156,100 | 157,300 | 167,300 | 166,500 | 166,500 | 173,447 | 180,476 | 190,959 | 199,424 | 197,098 | 197,433 | 196,456 | 196,456 | 204,316 | 289,410 | 292,227 | 304,001 | 309,206 | 323,908 | 341,631 | 322,050 | 321,094 | 324,322 | 293,138 | 286,741 | 266,235 | 268,229 | 276,025 | 274,181 | 230,070 | 231,722 | 224,487 | 215,837 | 222,807 | 221,637 | 208,765 | 207,567 | 230,262 | 243,976 | 171,868 | 199,229 | 231,075 | 234,737 | 267,746 | 431,792 | 423,290 | 447,141 | 496,836 | 505,271 | 513,335 | 555,489 | 587,165 | 733,946 | 744,284 | 814,724 | 855,752 | 941,722 | 878,285 | 879,675 | 849,987 | 822,261 | 885,547 | 916,908 | 937,284 | 968,275 | 958,569 | 956,918 | 884,010 | 903,397 | 954,798 | 970,964 | 838,184 | 1,048,312 | 1,196,657 | 1,236,212 | 1,143,369 | 1,215,061 | 1,179,835 | 1,252,317 | 1,296,643 | 1,429,138 | 1,453,829 | 1,453,543 | 1,510,965 | 1,519,851 | 1,474,123 | 1,569,466 | 1,817,835 | 1,818,409 | 1,868,448 | 1,923,163 | 1,744,608 | 1,774,309 | 1,768,219 | 1,794,912 | 1,876,833 | 1,932,523 | 2,109,816 | 2,100,022 | 2,122,149 | 2,293,578 | 2,235,417 | 2,199,308 | 2,138,329 | 2,069,313 | 1,973,262 | 2,103,134 | 2,112,033 | 2,087,975 | 2,075,666 | 2,082,295 | 2,053,722 | 2,000,678 | 2,006,217 | 2,101,256 | 2,157,598 | 2,000,251 | 1,971,473 | 1,866,359 |
| 1,866,359 | 1,971,473 | 2,000,251 | 2,157,598 | 2,101,256 | 2,006,217 | 2,000,678 | 2,053,722 | 2,082,295 | 2,075,666 | 2,087,975 | 2,112,033 | 2,103,134 | 1,973,262 | 2,069,313 | 2,138,329 | 2,199,308 | 2,235,417 | 2,293,578 | 2,122,149 | 2,100,022 | 2,109,816 | 1,932,523 | 1,876,833 | 1,794,912 | 1,768,219 | 1,774,309 | 1,744,608 | 1,923,163 | 1,868,448 | 1,818,409 | 1,817,835 | 1,569,466 | 1,474,123 | 1,519,851 | 1,510,965 | 1,453,543 | 1,453,829 | 1,429,138 | 1,296,643 | 1,252,317 | 1,179,835 | 1,215,061 | 1,143,369 | 1,236,212 | 1,196,657 | 1,048,312 | 838,184 | 970,964 | 954,798 | 903,397 | 884,010 | 956,918 | 958,569 | 968,275 | 937,284 | 916,908 | 885,547 | 822,261 | 849,987 | 879,675 | 878,285 | 941,722 | 855,752 | 814,724 | 744,284 | 733,946 | 587,165 | 555,489 | 513,335 | 505,271 | 496,836 | 447,141 | 423,290 | 431,792 | 267,746 | 234,737 | 231,075 | 199,229 | 171,868 | 243,976 | 230,262 | 207,567 | 208,765 | 221,637 | 222,807 | 215,837 | 224,487 | 231,722 | 230,070 | 274,181 | 276,025 | 268,229 | 266,235 | 286,741 | 293,138 | 324,322 | 321,094 | 322,050 | 341,631 | 323,908 | 309,206 | 304,001 | 292,227 | 289,410 | 204,316 | 196,456 | 196,456 | 197,433 | 197,098 | 199,424 | 190,959 | 180,476 | 173,447 | 166,500 | 166,500 | 167,300 | 157,300 | 156,100 | 149,500 | 0 | 105,400 | 81,600 |
---|
> Total Current Liabilities | 12,500 | 27,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76,900 | 77,400 | 38,500 | 30,100 | 27,700 | 22,900 | 18,700 | 18,700 | 16,300 | 93,100 | 96,300 | 96,200 | 93,700 | 90,300 | 91,600 | 90,100 | 89,800 | 66,200 | 67,200 | 66,100 | 56,700 | 56,500 | 103,400 | 84,300 | 47,000 | 54,200 | 47,200 | 42,000 | 34,900 | 33,100 | 43,700 | 29,100 | 24,700 | 26,400 | 35,300 | 37,800 | 38,000 | 38,700 | 210,000 | 131,400 | 176,300 | 171,500 | 191,100 | 144,400 | 171,400 | 200,400 | 240,400 | 289,500 | 301,100 | 295,700 | 309,800 | 26,738 | 30,493 | 65,247 | 24,925 | 61,054 | 69,838 | 84,757 | 35,118 | 31,524 | 43,842 | 39,499 | 70,201 | 42,802 | 46,246 | 46,246 | 74,788 | 67,237 | 66,693 | 193,135 | 62,713 | 63,989 | 62,415 | 66,476 | 111,429 | 66,490 | 68,409 | 72,611 | 89,550 | 80,918 | 82,518 | 86,645 | 258,988 | 124,367 | 155,316 | 308,818 | 291,088 | 144,810 | 136,877 | 159,300 | 139,502 | 137,397 | 179,924 | 144,494 | 474,753 | 310,083 | 303,519 | 537,120 | 512,890 | 226,235 | 183,150 | 378,397 | 373,719 | 307,643 | 213,921 | 304,617 | 393,678 | 392,298 | 298,395 | 440,937 | 335,600 | 236,934 | 222,316 | 188,953 |
| 188,953 | 222,316 | 236,934 | 335,600 | 440,937 | 298,395 | 392,298 | 393,678 | 304,617 | 213,921 | 307,643 | 373,719 | 378,397 | 183,150 | 226,235 | 512,890 | 537,120 | 303,519 | 310,083 | 474,753 | 144,494 | 179,924 | 137,397 | 139,502 | 159,300 | 136,877 | 144,810 | 291,088 | 308,818 | 155,316 | 124,367 | 258,988 | 86,645 | 82,518 | 80,918 | 89,550 | 72,611 | 68,409 | 66,490 | 111,429 | 66,476 | 62,415 | 63,989 | 62,713 | 193,135 | 66,693 | 67,237 | 74,788 | 46,246 | 46,246 | 42,802 | 70,201 | 39,499 | 43,842 | 31,524 | 35,118 | 84,757 | 69,838 | 61,054 | 24,925 | 65,247 | 30,493 | 26,738 | 309,800 | 295,700 | 301,100 | 289,500 | 240,400 | 200,400 | 171,400 | 144,400 | 191,100 | 171,500 | 176,300 | 131,400 | 210,000 | 38,700 | 38,000 | 37,800 | 35,300 | 26,400 | 24,700 | 29,100 | 43,700 | 33,100 | 34,900 | 42,000 | 47,200 | 54,200 | 47,000 | 84,300 | 103,400 | 56,500 | 56,700 | 66,100 | 67,200 | 66,200 | 89,800 | 90,100 | 91,600 | 90,300 | 93,700 | 96,200 | 96,300 | 93,100 | 16,300 | 18,700 | 18,700 | 22,900 | 27,700 | 30,100 | 38,500 | 77,400 | 76,900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27,500 | 12,500 |
---|
Short-term Debt | 12,500 | 27,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,050 | 3,050 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100,000 | 100,000 | 0 | 0 | 0 | 0 | 563,836 | 629,697 | 654,868 | 0 | 0 | 0 | 0 | 0 | 48,421 | 48,684 | 0 | 893,086 | 870,541,000 | 871,223 | 930 | 812,630 | 854,854 | 872,173 | 930 | 1,102,321 | 1,093,196 | 1,004,555 | 1,039,997 | 1,108,684 | 1,074,029 | 1,141,066 | 1,130,481 | 1,304,739 | 1,326,667 | 1,317,253 | 1,358,606 | 1,296,558 | 1,244,765 | 1,295,519 | 1,488,718 | 1,501,896 | 24,000 | 59,000 | 41,500 | 14,000 | 14,000 | 28,000 | 1,550,545 | 9,000 | 39,000 | 1,655,355 | 60,800 | 174,700 | 177,400 | 127,400 | 138,400 | 105,400 | 61,405 | 102,905 | 112,905 | 194,405 | 96,487 | 178,287 | 168,287 | 172,587 | 180,087 | 192,287 | 80,600 | 114,687 | 96,446 | 56,000 |
| 56,000 | 96,446 | 114,687 | 80,600 | 192,287 | 180,087 | 172,587 | 168,287 | 178,287 | 96,487 | 194,405 | 112,905 | 102,905 | 61,405 | 105,400 | 138,400 | 127,400 | 177,400 | 174,700 | 60,800 | 1,655,355 | 39,000 | 9,000 | 1,550,545 | 28,000 | 14,000 | 14,000 | 41,500 | 59,000 | 24,000 | 1,501,896 | 1,488,718 | 1,295,519 | 1,244,765 | 1,296,558 | 1,358,606 | 1,317,253 | 1,326,667 | 1,304,739 | 1,130,481 | 1,141,066 | 1,074,029 | 1,108,684 | 1,039,997 | 1,004,555 | 1,093,196 | 1,102,321 | 930 | 872,173 | 854,854 | 812,630 | 930 | 871,223 | 870,541,000 | 893,086 | 0 | 48,684 | 48,421 | 0 | 0 | 0 | 0 | 0 | 654,868 | 629,697 | 563,836 | 0 | 0 | 0 | 0 | 100,000 | 100,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,050 | 3,050 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27,500 | 12,500 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,123,202 | 0 | 0 | 0 | 1,364,482 | 0 | 0 | 0 | 1,562,437 | 1,575,156 | 1,617,666 | 1,676,813 | 1,496,487 | 1,527,253 | 1,532,905 | 0 | 0 | 0 | 0 | 0 | 60,800 | 174,700 | 177,400 | 127,400 | 138,400 | 105,400 | 61,405 | 102,905 | 112,905 | 194,405 | 96,487 | 178,287 | 168,287 | 172,587 | 180,087 | 192,287 | 213,287 | 114,687 | 96,446 | 56,000 |
| 56,000 | 96,446 | 114,687 | 213,287 | 192,287 | 180,087 | 172,587 | 168,287 | 178,287 | 96,487 | 194,405 | 112,905 | 102,905 | 61,405 | 105,400 | 138,400 | 127,400 | 177,400 | 174,700 | 60,800 | 0 | 0 | 0 | 0 | 0 | 1,532,905 | 1,527,253 | 1,496,487 | 1,676,813 | 1,617,666 | 1,575,156 | 1,562,437 | 0 | 0 | 0 | 1,364,482 | 0 | 0 | 0 | 1,123,202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,014 | 5,827 | 5,845 | 7,103 | 3,254 | 124 | 117 | 6,348 | 107 | 98 | 156 | 478 | 174 | 132 | 49 | 10,892 | 5,804 | 50 | 52 | 10,595 | 7,640 | 1,414 | 187 | 797 | 7,319 | 5,134 | 8,901 | 3,432 | 3,887 | 2,323 | 5,590 | 4,735 | 869 | 15,752 | 15,979 | 18,544 | 22,236 | 19,362 | 23,132 | 18,364 | 17,548 | 14,418 | 23,601 | 31,102 | 27,691 | 24,019 | 36,336 | 31,992 | 39,647 | 34,705 | 37,763 | 34,691 | 29,309 | 31,074 | 30,851 | 36,694 | 38,050 | 41,472 | 39,584 | 43,196 | 34,026 | 36,454 | 37,551 | 41,461 | 38,754 | 37,962 | 38,343 | 40,721 | 208,672 | 48,383 | 57,305 | 211,206 | 210,052 | 59,771 | 53,094 | 63,435 | 65,215 | 59,451 | 72,892 | 71,732 | 371,516 | 64,701 | 79,253 | 394,111 | 358,727 | 56,149 | 57,582 | 245,697 | 236,415 | 49,657 | 55,999 | 62,984 | 196,491 | 191,837 | 56,315 | 221,586 | 61,425 | 58,163 | 62,198 | 59,397 |
| 59,397 | 62,198 | 58,163 | 61,425 | 221,586 | 56,315 | 191,837 | 196,491 | 62,984 | 55,999 | 49,657 | 236,415 | 245,697 | 57,582 | 56,149 | 358,727 | 394,111 | 79,253 | 64,701 | 371,516 | 71,732 | 72,892 | 59,451 | 65,215 | 63,435 | 53,094 | 59,771 | 210,052 | 211,206 | 57,305 | 48,383 | 208,672 | 40,721 | 38,343 | 37,962 | 38,754 | 41,461 | 37,551 | 36,454 | 34,026 | 43,196 | 39,584 | 41,472 | 38,050 | 36,694 | 30,851 | 31,074 | 29,309 | 34,691 | 37,763 | 34,705 | 39,647 | 31,992 | 36,336 | 24,019 | 27,691 | 31,102 | 23,601 | 14,418 | 17,548 | 18,364 | 23,132 | 19,362 | 22,236 | 18,544 | 15,979 | 15,752 | 869 | 4,735 | 5,590 | 2,323 | 3,887 | 3,432 | 8,901 | 5,134 | 7,319 | 797 | 187 | 1,414 | 7,640 | 10,595 | 52 | 50 | 5,804 | 10,892 | 49 | 132 | 174 | 478 | 156 | 98 | 107 | 6,348 | 117 | 124 | 3,254 | 7,103 | 5,845 | 5,827 | 2,014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76,900 | 77,400 | 38,500 | 30,100 | 27,700 | 22,900 | 15,650 | 15,650 | 16,300 | 93,100 | 96,300 | 96,200 | 93,700 | 90,300 | 89,586 | 84,273 | 83,955 | 59,097 | 63,946 | 65,976 | 56,583 | 50,152 | 103,293 | 84,202 | 46,844 | 53,722 | 47,026 | 41,868 | 34,851 | 22,208 | 37,896 | 29,050 | 24,648 | 15,805 | 27,660 | 36,386 | 37,813 | 37,903 | 202,681 | 126,266 | 167,399 | 168,068 | 87,213 | 142,077 | 165,810 | 195,665 | 239,531 | 273,748 | -278,715 | -352,541 | -367,304 | 7,376 | 7,361 | 46,883 | 7,377 | 46,636 | 38,811 | 46,228 | 7,427 | 7,505 | 7,506 | 7,507 | 21,710 | 8,097 | -846,371 | 8,757 | 13,098 | 11,911 | 11,540 | 132,031 | 2,507 | 106 | 22,831 | 23,280 | 25,500 | 30,036 | 30,858 | 31,150 | 50,796 | 42,956 | 44,175 | 45,924 | -1,473,669 | -1,461,891 | 40,289 | 5,895 | 8,230 | 39,779 | 38,959 | 39,326 | -1,510,310 | 40,325 | 40,450 | -1,613,985 | 8,755 | 42,268 | 15,667 | -16,716 | -16,079 | 29,290 | 29,235 | -3,703 | -13,974 | 27,867 | 27,316 | 27,273 | -5,603 | -5,258 | 27,107 | -7,501 | 193,575 | 27,836 | -95,088 | 36,227 |
| 36,227 | -95,088 | 27,836 | 193,575 | -7,501 | 27,107 | -5,258 | -5,603 | 27,273 | 27,316 | 27,867 | -13,974 | -3,703 | 29,235 | 29,290 | -16,079 | -16,716 | 15,667 | 42,268 | 8,755 | -1,613,985 | 40,450 | 40,325 | -1,510,310 | 39,326 | 38,959 | 39,779 | 8,230 | 5,895 | 40,289 | -1,461,891 | -1,473,669 | 45,924 | 44,175 | 42,956 | 50,796 | 31,150 | 30,858 | 30,036 | 25,500 | 23,280 | 22,831 | 106 | 2,507 | 132,031 | 11,540 | 11,911 | 13,098 | 8,757 | -846,371 | 8,097 | 21,710 | 7,507 | 7,506 | 7,505 | 7,427 | 46,228 | 38,811 | 46,636 | 7,377 | 46,883 | 7,361 | 7,376 | -367,304 | -352,541 | -278,715 | 273,748 | 239,531 | 195,665 | 165,810 | 142,077 | 87,213 | 168,068 | 167,399 | 126,266 | 202,681 | 37,903 | 37,813 | 36,386 | 27,660 | 15,805 | 24,648 | 29,050 | 37,896 | 22,208 | 34,851 | 41,868 | 47,026 | 53,722 | 46,844 | 84,202 | 103,293 | 50,152 | 56,583 | 65,976 | 63,946 | 59,097 | 83,955 | 84,273 | 89,586 | 90,300 | 93,700 | 96,200 | 96,300 | 93,100 | 16,300 | 15,650 | 15,650 | 22,900 | 27,700 | 30,100 | 38,500 | 77,400 | 76,900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 53,100 | 56,300 | 0 | 124,400 | 135,500 | 137,400 | 144,100 | 151,800 | 151,800 | 108,600 | 114,500 | 163,200 | 179,400 | 179,100 | 183,800 | 187,000 | 187,000 | 196,900 | 278,400 | 277,600 | 288,500 | 294,800 | 308,600 | 326,700 | 308,200 | 307,400 | 308,400 | 277,100 | 271,400 | 252,900 | 251,900 | 211,400 | 219,000 | 211,300 | 203,200 | 202,400 | 197,900 | 199,700 | 198,800 | 174,800 | 188,200 | 214,700 | 225,000 | 153,400 | 173,000 | 204,600 | 206,800 | 411,000 | 378,600 | 361,900 | 388,500 | 419,500 | 452,300 | 465,000 | 489,000 | 517,900 | 666,000 | 678,800 | 744,700 | 753,900 | 914,984 | 847,792 | 814,428 | 825,062 | 761,207 | 815,709 | 832,151 | 902,166 | 936,751 | 914,727 | 917,419 | 813,809 | 860,595 | 908,552 | 924,718 | 763,396 | 1,141,940 | 1,129,964 | 1,043,077 | 1,080,656 | 1,151,072 | 1,117,420 | 1,185,841 | 1,185,214 | 1,362,648 | 1,385,420 | 1,380,932 | 1,421,415 | 1,438,933 | 1,391,605 | 1,482,821 | 1,558,847 | 1,694,042 | 1,713,132 | 1,614,345 | 1,453,520 | 1,629,499 | 1,631,342 | 1,635,612 | 1,737,331 | 1,795,126 | 1,929,892 | 1,955,528 | 1,647,396 | 1,983,495 | 1,931,898 | 1,662,188 | 1,625,439 | 1,843,078 | 1,790,112 | 1,724,737 | 1,738,314 | 1,780,332 | 1,861,745 | 1,777,678 | 1,660,044 | 1,608,380 | 1,707,822 | 1,660,319 | 1,821,998 | 1,763,317 | 1,749,157 | 1,677,406 |
| 1,677,406 | 1,749,157 | 1,763,317 | 1,821,998 | 1,660,319 | 1,707,822 | 1,608,380 | 1,660,044 | 1,777,678 | 1,861,745 | 1,780,332 | 1,738,314 | 1,724,737 | 1,790,112 | 1,843,078 | 1,625,439 | 1,662,188 | 1,931,898 | 1,983,495 | 1,647,396 | 1,955,528 | 1,929,892 | 1,795,126 | 1,737,331 | 1,635,612 | 1,631,342 | 1,629,499 | 1,453,520 | 1,614,345 | 1,713,132 | 1,694,042 | 1,558,847 | 1,482,821 | 1,391,605 | 1,438,933 | 1,421,415 | 1,380,932 | 1,385,420 | 1,362,648 | 1,185,214 | 1,185,841 | 1,117,420 | 1,151,072 | 1,080,656 | 1,043,077 | 1,129,964 | 1,141,940 | 763,396 | 924,718 | 908,552 | 860,595 | 813,809 | 917,419 | 914,727 | 936,751 | 902,166 | 832,151 | 815,709 | 761,207 | 825,062 | 814,428 | 847,792 | 914,984 | 753,900 | 744,700 | 678,800 | 666,000 | 517,900 | 489,000 | 465,000 | 452,300 | 419,500 | 388,500 | 361,900 | 378,600 | 411,000 | 206,800 | 204,600 | 173,000 | 153,400 | 225,000 | 214,700 | 188,200 | 174,800 | 198,800 | 199,700 | 197,900 | 202,400 | 203,200 | 211,300 | 219,000 | 211,400 | 251,900 | 252,900 | 271,400 | 277,100 | 308,400 | 307,400 | 308,200 | 326,700 | 308,600 | 294,800 | 288,500 | 277,600 | 278,400 | 196,900 | 187,000 | 187,000 | 183,800 | 179,100 | 179,400 | 163,200 | 114,500 | 108,600 | 151,800 | 151,800 | 144,100 | 137,400 | 135,500 | 124,400 | 0 | 56,300 | 53,100 |
---|
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 | 870,541 | 871,223 | 788,840 | 812,630 | 854,854 | 872,173 | 727,978 | 1,102,321 | 1,093,196 | 1,004,555 | 1,039,997 | 1,108,684 | 1,074,029 | 1,141,066 | 1,130,481 | 1,304,739 | 1,326,667 | 1,317,253 | 1,358,606 | 1,296,558 | 1,244,765 | 1,295,519 | 1,558,847 | 1,572,143 | 1,590,120 | 1,614,345 | 1,453,520 | 1,512,015 | 1,518,111 | 1,524,712 | 1,621,656 | 1,590,179 | 1,646,076 | 1,655,355 | 1,647,396 | 1,651,280 | 1,634,084 | 1,662,188 | 1,625,439 | 1,609,655 | 1,602,705 | 1,794,412 | 1,812,460 | 1,625,241 | 1,717,739 | 1,817,832 | 1,793,060 | 1,746,606 | 1,582,937 | 1,820,086 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 1,820,086 | 1,582,937 | 1,746,606 | 1,793,060 | 1,817,832 | 1,717,739 | 1,625,241 | 1,812,460 | 1,794,412 | 1,602,705 | 1,609,655 | 1,625,439 | 1,662,188 | 1,634,084 | 1,651,280 | 1,647,396 | 1,655,355 | 1,646,076 | 1,590,179 | 1,621,656 | 1,524,712 | 1,518,111 | 1,512,015 | 1,453,520 | 1,614,345 | 1,590,120 | 1,572,143 | 1,558,847 | 1,295,519 | 1,244,765 | 1,296,558 | 1,358,606 | 1,317,253 | 1,326,667 | 1,304,739 | 1,130,481 | 1,141,066 | 1,074,029 | 1,108,684 | 1,039,997 | 1,004,555 | 1,093,196 | 1,102,321 | 727,978 | 872,173 | 854,854 | 812,630 | 788,840 | 871,223 | 870,541 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72,352 | 67,664 | 63,269 | 59,833 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 59,833 | 63,269 | 67,664 | 72,352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3,649 | 3,526 | 4,533 | 4,290 | 4,544 | 3,756 | 5,844 | 4,594 | 47,184 | 10,645 | 17,463 | 9,854 | 8,441 | 8,880 | 7,777 | 7,898 | 8,378 | 5,105 | 6,521 | 5,270 | 13,531 | 14,899 | 15,790 | 15,891 | 35,764 | 46,338 | 42,883 | 32,225 | 37,361 | 36,071 | 48,429 | 39,553 | 45,133 | 42,420 | 44,433 | 46,134 | 50,400 | 46,974 | 46,739 | 44,865 | 45,719 | 45,058 | 46,228 | 47,242 | 43,665 | 44,186 | 46,196 | 47,609 | 47,965 | 53,698 | 55,343 | 71,223 | 64,018 | 60,627 | 182,979 | 51,867 | 51,164 | 51,882 | 53,191 | 92,797 | 70,270 | 71,914 | 77,085 | 76,053 | 165,988 | 170,853 | 211,551 | 172,786 | 173,099 | 172,092 | 167,324 | 163,748 | 163,970 | 143,261 | 139,078 | 142,423 | 126,766 | 128,863 | 133,141 | 129,198 | 122,108 | 125,882 | 123,883 | 120,454 | 118,444 | 114,016 | 123,917 | 128,196 | 133,407 | 132,699 | 131,126 | 129,501 | 0 | 119,090 | 121,039 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 121,039 | 119,090 | 0 | 129,501 | 131,126 | 132,699 | 133,407 | 128,196 | 123,917 | 114,016 | 118,444 | 120,454 | 123,883 | 125,882 | 122,108 | 129,198 | 133,141 | 128,863 | 126,766 | 142,423 | 139,078 | 143,261 | 163,970 | 163,748 | 167,324 | 172,092 | 173,099 | 172,786 | 211,551 | 170,853 | 165,988 | 76,053 | 77,085 | 71,914 | 70,270 | 92,797 | 53,191 | 51,882 | 51,164 | 51,867 | 182,979 | 60,627 | 64,018 | 71,223 | 55,343 | 53,698 | 47,965 | 47,609 | 46,196 | 44,186 | 43,665 | 47,242 | 46,228 | 45,058 | 45,719 | 44,865 | 46,739 | 46,974 | 50,400 | 46,134 | 44,433 | 42,420 | 45,133 | 39,553 | 48,429 | 36,071 | 37,361 | 32,225 | 42,883 | 46,338 | 35,764 | 15,891 | 15,790 | 14,899 | 13,531 | 5,270 | 6,521 | 5,105 | 8,378 | 7,898 | 7,777 | 8,880 | 8,441 | 9,854 | 17,463 | 10,645 | 47,184 | 4,594 | 5,844 | 3,756 | 4,544 | 4,290 | 4,533 | 3,526 | 3,649 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,800 | 0 | 0 | 0 | 22,568 | 0 | 0 | 0 | 25,221 | 0 | 0 | 0 | 24,589 | 27,730 | 27,082 | 26,931 | 28,619 | 28,874 | 29,804 | 28,520 | 28,746 | 30,212 | 30,979 | 30,032 | 30,488 | 30,524 | 31,850 | 31,374 | 28,294 | 26,319 | 27,312 | 26,899 | 28,478 | 0 | 29,931 | 30,486 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 30,486 | 29,931 | 0 | 28,478 | 26,899 | 27,312 | 26,319 | 28,294 | 31,374 | 31,850 | 30,524 | 30,488 | 30,032 | 30,979 | 30,212 | 28,746 | 28,520 | 29,804 | 28,874 | 28,619 | 26,931 | 27,082 | 27,730 | 24,589 | 0 | 0 | 0 | 25,221 | 0 | 0 | 0 | 22,568 | 0 | 0 | 0 | 18,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 83,000 | 81,400 | 0 | 78,200 | 76,100 | 74,100 | 72,000 | 83,000 | 69,800 | 63,814 | 60,559 | 56,806 | 53,312 | 51,411 | 49,227 | 58,044 | 48,800 | 46,735 | 155,772 | 154,591 | 152,306 | 151,235 | 155,106 | 152,487 | 149,077 | 148,137 | 169,677 | 179,317 | 176,101 | 184,177 | 169,908 | 179,098 | 160,522 | 159,980 | 156,292 | 161,323 | 162,312 | 172,057 | 173,507 | 169,734 | 178,737 | 183,439 | 181,740 | 216,924 | 218,281 | 216,319 | 220,807 | 220,576 | 222,733 | 223,003 | 220,251 | 241,119 | 244,841 | 243,287 | 245,586 | 240,736 | 241,049 | 254,242 | 253,243 | 221,298 | 245,880 | 312,303 | 312,962 | 312,185 | 311,650 | 317,881 | 317,315 | 318,212 | 320,373 | 343,572 | 338,690 | 384,114 | 401,222 | 445,688 | 928,619 | 622,797 | 673,877 | 699,748 | 697,763 | 704,236 | 739,608 | 800,226 | 841,251 | 1,055,541 | 1,073,356 | 1,088,824 | 1,088,175 | 1,100,488 | 1,153,214 | 1,295,628 | 1,496,916 | 1,588,577 | 1,578,534 | 1,570,194 | 1,563,538 | 1,567,199 | 1,524,669 | 1,492,675 | 1,485,764 | 1,459,505 | 1,465,931 | 1,481,196 | 1,519,582 | 1,542,308 | 1,434,464 | 1,455,592 | 1,453,230 | 1,441,314 | 1,466,847 | 1,498,691 | 1,504,994 | 1,521,355 | 1,661,613 | 1,692,612 | 1,702,550 | 1,691,832 | 1,671,082 | 1,685,672 | 1,685,228 | 1,636,917 | 1,760,900 | 1,781,470 | 1,926,727 |
| 1,926,727 | 1,781,470 | 1,760,900 | 1,636,917 | 1,685,228 | 1,685,672 | 1,671,082 | 1,691,832 | 1,702,550 | 1,692,612 | 1,661,613 | 1,521,355 | 1,504,994 | 1,498,691 | 1,466,847 | 1,441,314 | 1,453,230 | 1,455,592 | 1,434,464 | 1,542,308 | 1,519,582 | 1,481,196 | 1,465,931 | 1,459,505 | 1,485,764 | 1,492,675 | 1,524,669 | 1,567,199 | 1,563,538 | 1,570,194 | 1,578,534 | 1,588,577 | 1,496,916 | 1,295,628 | 1,153,214 | 1,100,488 | 1,088,175 | 1,088,824 | 1,073,356 | 1,055,541 | 841,251 | 800,226 | 739,608 | 704,236 | 697,763 | 699,748 | 673,877 | 622,797 | 928,619 | 445,688 | 401,222 | 384,114 | 338,690 | 343,572 | 320,373 | 318,212 | 317,315 | 317,881 | 311,650 | 312,185 | 312,962 | 312,303 | 245,880 | 221,298 | 253,243 | 254,242 | 241,049 | 240,736 | 245,586 | 243,287 | 244,841 | 241,119 | 220,251 | 223,003 | 222,733 | 220,576 | 220,807 | 216,319 | 218,281 | 216,924 | 181,740 | 183,439 | 178,737 | 169,734 | 173,507 | 172,057 | 162,312 | 161,323 | 156,292 | 159,980 | 160,522 | 179,098 | 169,908 | 184,177 | 176,101 | 179,317 | 169,677 | 148,137 | 149,077 | 152,487 | 155,106 | 151,235 | 152,306 | 154,591 | 155,772 | 46,735 | 48,800 | 58,044 | 49,227 | 51,411 | 53,312 | 56,806 | 60,559 | 63,814 | 69,800 | 83,000 | 72,000 | 74,100 | 76,100 | 78,200 | 0 | 81,400 | 83,000 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 25 | 25 | 25 | 26 | 26 | 26 | 26 | 26 | 30 | 28 | 28 | 29 | 28 | 29 | 25 | 25 | 25 | 25 | 25 | 27 | 27 | 27 | 29 | 29 | 29 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 34 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 43 | 44 | 46 | 47 | 52 | 54 | 55 | 55 | 56 | 57 | 59 | 60 | 68 | 69 | 69 | 69 | 70 | 72 | 75 | 81 | 84 | 84 | 84 | 84 | 84 | 82 | 82 | 82 | 82 | 83 | 84 | 87 | 87 | 86 | 86 | 86 | 86 | 86 | 88 | 88 | 89 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 103 | 105 | 114 |
| 114 | 105 | 103 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 89 | 88 | 88 | 86 | 86 | 86 | 86 | 86 | 87 | 87 | 84 | 83 | 82 | 82 | 82 | 82 | 84 | 84 | 84 | 84 | 84 | 81 | 75 | 72 | 70 | 69 | 69 | 69 | 68 | 60 | 59 | 57 | 56 | 55 | 55 | 54 | 52 | 47 | 46 | 44 | 43 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 34 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 29 | 29 | 29 | 27 | 27 | 27 | 25 | 25 | 25 | 25 | 25 | 29 | 28 | 29 | 28 | 28 | 30 | 26 | 26 | 26 | 26 | 26 | 25 | 25 | 25 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 42,346 | 39,098 | 39,317 | 35,519 | 34,161 | 33,269 | 45,127 | 43,341 | 40,454 | 38,294 | 37,747 | 46,325 | 44,202 | 58,954 | 31,617 | 31,678 | 41,654 | 38,865 | 12,642 | 23,695 | 22,919 | 8,815 | -5,635 | -11,753 | -21,439 | -30,325 | -32,013 | -46,856 | -61,196 | -73,990 | -89,696 | -100,634 | -115,224 | -129,026 | -132,961 | -166,701 | -147,291 | -156,321 | -167,046 | -174,829 | -184,174 | 0 | -196,645 | -196,818 | -214,279 | -287,262 | -300,402 | -304,173 | -312,057 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | -312,057 | -304,173 | -300,402 | -287,262 | -214,279 | -196,818 | -196,645 | 0 | -184,174 | -174,829 | -167,046 | -156,321 | -147,291 | -166,701 | -132,961 | -129,026 | -115,224 | -100,634 | -89,696 | -73,990 | -61,196 | -46,856 | -32,013 | -30,325 | -21,439 | -11,753 | -5,635 | 8,815 | 22,919 | 23,695 | 12,642 | 38,865 | 41,654 | 31,678 | 31,617 | 58,954 | 44,202 | 46,325 | 37,747 | 38,294 | 40,454 | 43,341 | 45,127 | 33,269 | 34,161 | 35,519 | 39,317 | 39,098 | 42,346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -72,956 | 0 | 0 | 0 | -83,326 | -83,326 | 0 | 0 | -87,202 | -87,202 | 0 | 0 | -90,932 | -95,200 | -99,520 | -103,875 | -102,461 | -596 | -268 | -2,379 | -1,206 | -489 | -2,358 | -6,508 | -6,874 | -6,911 | -8,161 | -6,552 | -5,505 | -7,056 | -2,206 | -4,174 | -3,180 | -1,138 | -2,557 | -762 | -12 | 1,086 | 1,861 | 490 | -234 | -232 | 246 | -305 | -953 | -1,779 | -925 | -962 | -4,508 | -4,362 | -3,227 | -3,418 | -2,994 | -3,213 | -3,371 | -3,366 | -2,857 | -2,362 | -2,350 | -4,231 | -3,913 | -3,319 | -4,484 | -4,763 | -4,307 | -4,932 | -755 | -746 | 1,132 | -407 | -2,076 | -1,554 | -4,005 | -6,848 | -3,284 | -7,346 | -4,463 | -11,467 | -15,220 | -12,844 | -798 | 438 | -520 | -553 | 2,614 | 7,376 | 10,138 | 13,267 | 516 | -11,021 | -29,570 | -44,138 | -31,175 | -85,715 | -90,209 | -85,873 | -74,891 | -41,962 | -47,909 | -43,169 | -36,214 | -5,724 | 11,240 | 49,684 | 46,817 | 30,003 | 49,855 | 65,560 | 32,442 | 46,942 | 47,621 | 17,251 |
| 17,251 | 47,621 | 46,942 | 32,442 | 65,560 | 49,855 | 30,003 | 46,817 | 49,684 | 11,240 | -5,724 | -36,214 | -43,169 | -47,909 | -41,962 | -74,891 | -85,873 | -90,209 | -85,715 | -31,175 | -44,138 | -29,570 | -11,021 | 516 | 13,267 | 10,138 | 7,376 | 2,614 | -553 | -520 | 438 | -798 | -12,844 | -15,220 | -11,467 | -4,463 | -7,346 | -3,284 | -6,848 | -4,005 | -1,554 | -2,076 | -407 | 1,132 | -746 | -755 | -4,932 | -4,307 | -4,763 | -4,484 | -3,319 | -3,913 | -4,231 | -2,350 | -2,362 | -2,857 | -3,366 | -3,371 | -3,213 | -2,994 | -3,418 | -3,227 | -4,362 | -4,508 | -962 | -925 | -1,779 | -953 | -305 | 246 | -232 | -234 | 490 | 1,861 | 1,086 | -12 | -762 | -2,557 | -1,138 | -3,180 | -4,174 | -2,206 | -7,056 | -5,505 | -6,552 | -8,161 | -6,911 | -6,874 | -6,508 | -2,358 | -489 | -1,206 | -2,379 | -268 | -596 | -102,461 | -103,875 | -99,520 | -95,200 | -90,932 | 0 | 0 | -87,202 | -87,202 | 0 | 0 | -83,326 | -83,326 | 0 | 0 | 0 | -72,956 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 303,536 | 303,783 | 348,667 | 368,978 | 415,965 | 450,163 | 581,925 | 635,414 | 659,994 | 660,160 | 665,301 | 693,633 | 758,041 | 783,791 | 1,027,861 | 1,048,457 | 1,050,385 | 1,056,587 | 1,092,239 | 1,140,914 | 1,287,854 | 1,500,864 | 1,594,926 | 1,589,765 | 1,592,069 | 1,594,332 | 1,596,514 | 1,564,067 | 1,543,651 | 1,546,405 | 1,548,603 | 1,577,503 | 1,625,906 | 1,692,659 | 1,706,357 | 1,686,794 | 1,693,006 | 1,695,338 | 1,683,165 | 1,683,552 | 1,730,686 | 1,733,448 | 1,754,383 | 1,864,060 | 1,895,556 | 1,940,033 | 1,945,322 | 1,945,157 | 1,947,779 | 1,950,212 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 1,950,212 | 1,947,779 | 1,945,157 | 1,945,322 | 1,940,033 | 1,895,556 | 1,864,060 | 1,754,383 | 1,733,448 | 1,730,686 | 1,683,552 | 1,683,165 | 1,695,338 | 1,693,006 | 1,686,794 | 1,706,357 | 1,692,659 | 1,625,906 | 1,577,503 | 1,548,603 | 1,546,405 | 1,543,651 | 1,564,067 | 1,596,514 | 1,594,332 | 1,592,069 | 1,589,765 | 1,594,926 | 1,500,864 | 1,287,854 | 1,140,914 | 1,092,239 | 1,056,587 | 1,050,385 | 1,048,457 | 1,027,861 | 783,791 | 758,041 | 693,633 | 665,301 | 660,160 | 659,994 | 635,414 | 581,925 | 450,163 | 415,965 | 368,978 | 348,667 | 303,783 | 303,536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 83,000 | 81,400 | 0 | 78,200 | 76,100 | 74,100 | 72,000 | 83,000 | 69,800 | 63,805 | 60,550 | 141,229 | 54,443 | 52,783 | 51,072 | 143,643 | 143,643 | 51,102 | 170,923 | 339,642 | 168,461 | 167,409 | 171,260 | 336,258 | 336,635 | 339,959 | 339,953 | 342,009 | 342,425 | 342,860 | 329,142 | 302,361 | 277,468 | 278,537 | 270,264 | 170,851 | 171,877 | 182,870 | 182,711 | 177,891 | 188,443 | 188,295 | 188,564 | 222,715 | 222,030 | 221,487 | 224,180 | 223,199 | 224,258 | 223,920 | 222,371 | 227,555 | 231,074 | 229,042 | 232,092 | 227,890 | 227,136 | 228,434 | 229,354 | 212,007 | 233,390 | 298,706 | 299,419 | 299,014 | 300,799 | 301,625 | 303,192 | 303,823 | 303,324 | 303,536 | 303,783 | 348,667 | 368,978 | 415,965 | 450,163 | 581,925 | 635,414 | 659,994 | 660,160 | 665,301 | 693,633 | 758,041 | 783,791 | 1,027,861 | 1,048,457 | 1,050,385 | 1,056,587 | 1,092,239 | 1,140,914 | 1,287,854 | 1,500,864 | 1,594,926 | 1,589,765 | 1,592,069 | 1,594,332 | 1,596,514 | 1,564,067 | 1,543,651 | 1,546,405 | 1,548,603 | 1,577,503 | 1,625,906 | 1,692,659 | 1,706,357 | 1,686,794 | 1,693,006 | 1,695,338 | 1,683,165 | 1,683,552 | 1,730,686 | 1,733,448 | 1,754,383 | 1,864,060 | 1,895,556 | 1,940,033 | 1,945,322 | 1,945,157 | 1,635,722 | 1,619,573 | 1,953,521 | 2,078,295 | 2,115,689 | 2,304,534 |
| 2,304,534 | 2,115,689 | 2,078,295 | 1,953,521 | 1,619,573 | 1,635,722 | 1,945,157 | 1,945,322 | 1,940,033 | 1,895,556 | 1,864,060 | 1,754,383 | 1,733,448 | 1,730,686 | 1,683,552 | 1,683,165 | 1,695,338 | 1,693,006 | 1,686,794 | 1,706,357 | 1,692,659 | 1,625,906 | 1,577,503 | 1,548,603 | 1,546,405 | 1,543,651 | 1,564,067 | 1,596,514 | 1,594,332 | 1,592,069 | 1,589,765 | 1,594,926 | 1,500,864 | 1,287,854 | 1,140,914 | 1,092,239 | 1,056,587 | 1,050,385 | 1,048,457 | 1,027,861 | 783,791 | 758,041 | 693,633 | 665,301 | 660,160 | 659,994 | 635,414 | 581,925 | 450,163 | 415,965 | 368,978 | 348,667 | 303,783 | 303,536 | 303,324 | 303,823 | 303,192 | 301,625 | 300,799 | 299,014 | 299,419 | 298,706 | 233,390 | 212,007 | 229,354 | 228,434 | 227,136 | 227,890 | 232,092 | 229,042 | 231,074 | 227,555 | 222,371 | 223,920 | 224,258 | 223,199 | 224,180 | 221,487 | 222,030 | 222,715 | 188,564 | 188,295 | 188,443 | 177,891 | 182,711 | 182,870 | 171,877 | 170,851 | 270,264 | 278,537 | 277,468 | 302,361 | |
---|