> Total Assets | 0 | 0 | 0 | 45,900 | 52,700 | 55,500 | 51,900 | 75,100 | 92,000 | 90,700 | 89,100 | 99,200 | 108,200 | 139,100 | 134,600 | 151,600 | 159,300 | 164,700 | 158,300 | 153,900 | 159,300 | 170,107 | 156,153 | 156,124 | 178,762 | 174,796 | 169,061 | 161,638 | 166,729 | 151,680 | 137,340 | 132,795 | 169,000 | 168,576 | 159,282 | 173,408 | 191,739 | 196,050 | 199,453 | 185,921 | 206,122 | 202,942 | 184,801 | 191,222 | 210,975 | 209,221 | 194,071 | 194,224 | 243,406 | 244,768 | 226,379 | 231,730 | 275,782 | 278,462 | 260,416 | 246,216 | 341,337 | 357,398 | 340,812 | 326,634 | 374,809 | 376,553 | 364,587 | 350,630 | 401,335 | 426,836 | 398,283 | 384,354 | 387,953 | 378,873 | 353,938 | 377,963 | 254,155 | 378,803 | 370,295 | 370,983 | 416,922 | 434,527 | 402,203 | 360,972 | 451,045 | 436,614 | 419,222 | 404,339 | 427,240 | 425,170 | 449,644 | 438,476 | 465,443 | 682,162 | 654,340 | 629,602 | 647,496 | 665,237 | 644,922 | 603,503 | 646,352 | 645,328 | 624,882 | 552,776 | 635,139 | 680,864 | 686,569 | 639,671 | 745,894 | 725,379 | 734,773 | 721,633 | 852,253 | 866,579 | 856,393 | 1,212,763 | 1,249,876 | 1,189,688 | 1,173,459 | 1,109,329 | 1,206,153 | 1,208,826 | 1,217,778 | 1,205,742 | 1,338,015 | 1,332,376 | 1,327,791 | 1,308,508 | 1,429,212 | 1,457,759 | 1,455,514 | 1,409,386 | 1,519,420 | 1,505,970 | 1,481,341 |
| 1,481,341 | 1,505,970 | 1,519,420 | 1,409,386 | 1,455,514 | 1,457,759 | 1,429,212 | 1,308,508 | 1,327,791 | 1,332,376 | 1,338,015 | 1,205,742 | 1,217,778 | 1,208,826 | 1,206,153 | 1,109,329 | 1,173,459 | 1,189,688 | 1,249,876 | 1,212,763 | 856,393 | 866,579 | 852,253 | 721,633 | 734,773 | 725,379 | 745,894 | 639,671 | 686,569 | 680,864 | 635,139 | 552,776 | 624,882 | 645,328 | 646,352 | 603,503 | 644,922 | 665,237 | 647,496 | 629,602 | 654,340 | 682,162 | 465,443 | 438,476 | 449,644 | 425,170 | 427,240 | 404,339 | 419,222 | 436,614 | 451,045 | 360,972 | 402,203 | 434,527 | 416,922 | 370,983 | 370,295 | 378,803 | 254,155 | 377,963 | 353,938 | 378,873 | 387,953 | 384,354 | 398,283 | 426,836 | 401,335 | 350,630 | 364,587 | 376,553 | 374,809 | 326,634 | 340,812 | 357,398 | 341,337 | 246,216 | 260,416 | 278,462 | 275,782 | 231,730 | 226,379 | 244,768 | 243,406 | 194,224 | 194,071 | 209,221 | 210,975 | 191,222 | 184,801 | 202,942 | 206,122 | 185,921 | 199,453 | 196,050 | 191,739 | 173,408 | 159,282 | 168,576 | 169,000 | 132,795 | 137,340 | 151,680 | 166,729 | 161,638 | 169,061 | 174,796 | 178,762 | 156,124 | 156,153 | 170,107 | 159,300 | 153,900 | 158,300 | 164,700 | 159,300 | 151,600 | 134,600 | 139,100 | 108,200 | 99,200 | 89,100 | 90,700 | 92,000 | 75,100 | 51,900 | 55,500 | 52,700 | 45,900 | 0 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 0 | 31,800 | 38,900 | 41,900 | 38,500 | 51,600 | 63,800 | 62,000 | 60,700 | 64,600 | 73,400 | 101,600 | 97,400 | 109,400 | 117,800 | 122,900 | 116,600 | 109,900 | 117,800 | 126,798 | 113,784 | 113,146 | 138,898 | 134,870 | 129,510 | 123,314 | 130,123 | 116,503 | 102,866 | 97,894 | 127,006 | 121,245 | 112,445 | 119,414 | 139,656 | 144,387 | 145,992 | 132,078 | 153,799 | 149,139 | 132,036 | 134,690 | 155,015 | 152,638 | 136,842 | 135,674 | 175,295 | 178,502 | 160,816 | 162,235 | 203,314 | 205,450 | 187,873 | 174,081 | 244,158 | 259,902 | 236,407 | 220,771 | 267,136 | 266,508 | 253,370 | 236,969 | 288,164 | 293,114 | 272,261 | 266,025 | 273,329 | 261,675 | 236,501 | 261,733 | 254,155 | 272,481 | 263,195 | 265,060 | 309,136 | 327,011 | 299,241 | 258,239 | 345,542 | 334,823 | 320,587 | 306,800 | 330,582 | 326,821 | 348,074 | 336,953 | 364,207 | 436,139 | 414,274 | 393,302 | 412,080 | 417,452 | 404,207 | 362,886 | 408,412 | 408,272 | 392,695 | 327,618 | 413,560 | 437,990 | 438,162 | 392,527 | 487,924 | 468,680 | 471,308 | 452,843 | 531,987 | 536,104 | 524,477 | 570,828 | 623,967 | 572,113 | 567,155 | 503,010 | 611,833 | 622,520 | 635,783 | 612,168 | 749,263 | 748,303 | 750,625 | 727,210 | 845,416 | 871,971 | 873,365 | 803,957 | 915,531 | 907,476 | 879,604 |
| 879,604 | 907,476 | 915,531 | 803,957 | 873,365 | 871,971 | 845,416 | 727,210 | 750,625 | 748,303 | 749,263 | 612,168 | 635,783 | 622,520 | 611,833 | 503,010 | 567,155 | 572,113 | 623,967 | 570,828 | 524,477 | 536,104 | 531,987 | 452,843 | 471,308 | 468,680 | 487,924 | 392,527 | 438,162 | 437,990 | 413,560 | 327,618 | 392,695 | 408,272 | 408,412 | 362,886 | 404,207 | 417,452 | 412,080 | 393,302 | 414,274 | 436,139 | 364,207 | 336,953 | 348,074 | 326,821 | 330,582 | 306,800 | 320,587 | 334,823 | 345,542 | 258,239 | 299,241 | 327,011 | 309,136 | 265,060 | 263,195 | 272,481 | 254,155 | 261,733 | 236,501 | 261,675 | 273,329 | 266,025 | 272,261 | 293,114 | 288,164 | 236,969 | 253,370 | 266,508 | 267,136 | 220,771 | 236,407 | 259,902 | 244,158 | 174,081 | 187,873 | 205,450 | 203,314 | 162,235 | 160,816 | 178,502 | 175,295 | 135,674 | 136,842 | 152,638 | 155,015 | 134,690 | 132,036 | 149,139 | 153,799 | 132,078 | 145,992 | 144,387 | 139,656 | 119,414 | 112,445 | 121,245 | 127,006 | 97,894 | 102,866 | 116,503 | 130,123 | 123,314 | 129,510 | 134,870 | 138,898 | 113,146 | 113,784 | 126,798 | 117,800 | 109,900 | 116,600 | 122,900 | 117,800 | 109,400 | 97,400 | 101,600 | 73,400 | 64,600 | 60,700 | 62,000 | 63,800 | 51,600 | 38,500 | 41,900 | 38,900 | 31,800 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 700 | 800 | 700 | 100 | 800 | 1,000 | 1,400 | 1,500 | 1,900 | 1,800 | 300 | 600 | 1,800 | 800 | 4,000 | 4,700 | 2,200 | 800 | 3,966 | 898 | 789 | 586 | 293 | 769 | 2,748 | 1,011 | 1,093 | 5,889 | 5,359 | 4,157 | 2,766 | 4,118 | 2,929 | 1,624 | 4,169 | 12,015 | 4,186 | 7,872 | 6,030 | 6,419 | 5,583 | 1,838 | 2,830 | 5,820 | 3,281 | 7,354 | 4,775 | 7,135 | 2,580 | 8,537 | 7,985 | 14,456 | 7,073 | 8,741 | 11,718 | 7,290 | 2,169 | 10,334 | 8,854 | 20,782 | 4,459 | 22,653 | 3,334 | 5,447 | 4,532 | 4,235 | 6,074 | 13,474 | 17,774 | 21,027 | 20,152 | 24,382 | 30,243 | 28,383 | 26,145 | 25,279 | 10,288 | 37,858 | 33,520 | 38,313 | 48,291 | 33,491 | 17,841 | 53,603 | 63,960 | 42,253 | 37,359 | 38,644 | 39,533 | 36,661 | 34,522 | 42,657 | 26,922 | 49,654 | 44,972 | 56,485 | 16,793 | 70,662 | 74,637 | 69,068 | 25,373 | 75,850 | 43,602 | 48,880 | 34,043 | 39,023 | 48,190 | 60,279 | 42,311 | 84,425 | 82,002 | 93,515 | 50,195 | 105,265 | 85,630 | 89,189 | 42,115 | 84,277 | 75,894 | 75,308 | 47,016 | 109,320 | 112,061 | 113,534 | 51,919 | 121,802 | 118,535 | 140,038 |
| 140,038 | 118,535 | 121,802 | 51,919 | 113,534 | 112,061 | 109,320 | 47,016 | 75,308 | 75,894 | 84,277 | 42,115 | 89,189 | 85,630 | 105,265 | 50,195 | 93,515 | 82,002 | 84,425 | 42,311 | 60,279 | 48,190 | 39,023 | 34,043 | 48,880 | 43,602 | 75,850 | 25,373 | 69,068 | 74,637 | 70,662 | 16,793 | 56,485 | 44,972 | 49,654 | 26,922 | 42,657 | 34,522 | 36,661 | 39,533 | 38,644 | 37,359 | 42,253 | 63,960 | 53,603 | 17,841 | 33,491 | 48,291 | 38,313 | 33,520 | 37,858 | 10,288 | 25,279 | 26,145 | 28,383 | 30,243 | 24,382 | 20,152 | 21,027 | 17,774 | 13,474 | 6,074 | 4,235 | 4,532 | 5,447 | 3,334 | 22,653 | 4,459 | 20,782 | 8,854 | 10,334 | 2,169 | 7,290 | 11,718 | 8,741 | 7,073 | 14,456 | 7,985 | 8,537 | 2,580 | 7,135 | 4,775 | 7,354 | 3,281 | 5,820 | 2,830 | 1,838 | 5,583 | 6,419 | 6,030 | 7,872 | 4,186 | 12,015 | 4,169 | 1,624 | 2,929 | 4,118 | 2,766 | 4,157 | 5,359 | 5,889 | 1,093 | 1,011 | 2,748 | 769 | 293 | 586 | 789 | 898 | 3,966 | 800 | 2,200 | 4,700 | 4,000 | 800 | 1,800 | 600 | 300 | 1,800 | 1,900 | 1,500 | 1,400 | 1,000 | 800 | 100 | 700 | 800 | 700 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 13,600 | 19,100 | 18,700 | 14,800 | 21,800 | 27,000 | 26,500 | 23,400 | 24,700 | 31,800 | 46,300 | 41,400 | 45,500 | 50,400 | 50,800 | 43,400 | 43,900 | 50,400 | 58,527 | 46,724 | 42,165 | 57,657 | 59,608 | 52,143 | 49,834 | 60,188 | 54,439 | 41,687 | 41,764 | 61,475 | 60,053 | 48,263 | 50,359 | 66,240 | 68,736 | 59,270 | 57,768 | 75,989 | 68,673 | 55,454 | 59,720 | 80,015 | 77,696 | 58,442 | 64,263 | 91,254 | 91,421 | 71,972 | 82,337 | 107,755 | 108,531 | 87,878 | 85,368 | 119,965 | 116,531 | 97,864 | 97,825 | 125,024 | 123,628 | 100,880 | 109,260 | 138,564 | 149,809 | 128,323 | 124,197 | 132,747 | 124,733 | 104,156 | 112,940 | 135,295 | 134,832 | 128,805 | 127,836 | 155,062 | 170,143 | 148,733 | 143,934 | 171,328 | 170,911 | 154,343 | 140,268 | 169,678 | 178,993 | 161,704 | 151,396 | 184,984 | 201,930 | 178,072 | 178,554 | 193,625 | 195,498 | 175,940 | 178,305 | 197,052 | 198,532 | 177,017 | 170,329 | 196,487 | 204,716 | 204,053 | 205,767 | 236,053 | 243,471 | 232,288 | 228,098 | 274,703 | 275,314 | 243,296 | 237,837 | 255,651 | 233,780 | 217,276 | 215,462 | 247,022 | 263,186 | 245,583 | 237,970 | 297,066 | 308,399 | 305,161 | 317,581 | 363,525 | 378,675 | 378,107 | 362,061 | 392,940 | 388,975 | 356,617 |
| 356,617 | 388,975 | 392,940 | 362,061 | 378,107 | 378,675 | 363,525 | 317,581 | 305,161 | 308,399 | 297,066 | 237,970 | 245,583 | 263,186 | 247,022 | 215,462 | 217,276 | 233,780 | 255,651 | 237,837 | 243,296 | 275,314 | 274,703 | 228,098 | 232,288 | 243,471 | 236,053 | 205,767 | 204,053 | 204,716 | 196,487 | 170,329 | 177,017 | 198,532 | 197,052 | 178,305 | 175,940 | 195,498 | 193,625 | 178,554 | 178,072 | 201,930 | 184,984 | 151,396 | 161,704 | 178,993 | 169,678 | 140,268 | 154,343 | 170,911 | 171,328 | 143,934 | 148,733 | 170,143 | 155,062 | 127,836 | 128,805 | 134,832 | 135,295 | 112,940 | 104,156 | 124,733 | 132,747 | 124,197 | 128,323 | 149,809 | 138,564 | 109,260 | 100,880 | 123,628 | 125,024 | 97,825 | 97,864 | 116,531 | 119,965 | 85,368 | 87,878 | 108,531 | 107,755 | 82,337 | 71,972 | 91,421 | 91,254 | 64,263 | 58,442 | 77,696 | 80,015 | 59,720 | 55,454 | 68,673 | 75,989 | 57,768 | 59,270 | 68,736 | 66,240 | 50,359 | 48,263 | 60,053 | 61,475 | 41,764 | 41,687 | 54,439 | 60,188 | 49,834 | 52,143 | 59,608 | 57,657 | 42,165 | 46,724 | 58,527 | 50,400 | 43,900 | 43,400 | 50,800 | 50,400 | 45,500 | 41,400 | 46,300 | 31,800 | 24,700 | 23,400 | 26,500 | 27,000 | 21,800 | 14,800 | 18,700 | 19,100 | 13,600 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 1,000 | 1,300 | 1,700 | 1,100 | 1,700 | 4,400 | 3,700 | 3,200 | 3,100 | 3,100 | 4,400 | 4,200 | 3,500 | 3,500 | 5,200 | 3,900 | 3,600 | 3,500 | 4,508 | 4,360 | 4,440 | 10 | 3,640 | 4,552 | 6,154 | 5,983 | 6,234 | 6,584 | 5,201 | 8,133 | 5,477 | 5,636 | 6,518 | 6,402 | 6,536 | 6,913 | 6,080 | 6,651 | 5,793 | 5,180 | 5,875 | 6,693 | 6,048 | 6,144 | 4,551 | 5,756 | 8,886 | 7,798 | 4,561 | 5,349 | 4,630 | 4,483 | 4,627 | 6,308 | 15,092 | 9,137 | 4,602 | 5,007 | 5,117 | 4,966 | 4,965 | 5,159 | 5,262 | 5,502 | 5,048 | 5,597 | 5,754 | 5,677 | 6,697 | 7,656 | 7,358 | 5,575 | 7,677 | 8,231 | 8,542 | 9,092 | 6,659 | 8,367 | 7,611 | 8,353 | 9,483 | 9,189 | 9,009 | 11,128 | 12,493 | 13,038 | 14,702 | 13,761 | 9,127 | 11,500 | 11,992 | 11,187 | 6,901 | 5,134 | 4,928 | 4,589 | 4,736 | 5,003 | 5,487 | 5,470 | 5,819 | 7,810 | 6,771 | 6,122 | 14,072 | 6,906 | 6,690 | 14,386 | 23,006 | 10,243 | 7,625 | 12,835 | 7,382 | 9,296 | 9,164 | 6,741 | 11,166 | 12,531 | 11,095 | 7,443 | 10,060 | 9,978 | 11,916 | 9,976 | 12,497 | 16,301 | 14,830 | 10,950 |
| 10,950 | 14,830 | 16,301 | 12,497 | 9,976 | 11,916 | 9,978 | 10,060 | 7,443 | 11,095 | 12,531 | 11,166 | 6,741 | 9,164 | 9,296 | 7,382 | 12,835 | 7,625 | 10,243 | 23,006 | 14,386 | 6,690 | 6,906 | 14,072 | 6,122 | 6,771 | 7,810 | 5,819 | 5,470 | 5,487 | 5,003 | 4,736 | 4,589 | 4,928 | 5,134 | 6,901 | 11,187 | 11,992 | 11,500 | 9,127 | 13,761 | 14,702 | 13,038 | 12,493 | 11,128 | 9,009 | 9,189 | 9,483 | 8,353 | 7,611 | 8,367 | 6,659 | 9,092 | 8,542 | 8,231 | 7,677 | 5,575 | 7,358 | 7,656 | 6,697 | 5,677 | 5,754 | 5,597 | 5,048 | 5,502 | 5,262 | 5,159 | 4,965 | 4,966 | 5,117 | 5,007 | 4,602 | 9,137 | 15,092 | 6,308 | 4,627 | 4,483 | 4,630 | 5,349 | 4,561 | 7,798 | 8,886 | 5,756 | 4,551 | 6,144 | 6,048 | 6,693 | 5,875 | 5,180 | 5,793 | 6,651 | 6,080 | 6,913 | 6,536 | 6,402 | 6,518 | 5,636 | 5,477 | 8,133 | 5,201 | 6,584 | 6,234 | 5,983 | 6,154 | 4,552 | 3,640 | 10 | 4,440 | 4,360 | 4,508 | 3,500 | 3,600 | 3,900 | 5,200 | 3,500 | 3,500 | 4,200 | 4,400 | 3,100 | 3,100 | 3,200 | 3,700 | 4,400 | 1,700 | 1,100 | 1,700 | 1,300 | 1,000 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 14,100 | 13,800 | 13,600 | 13,400 | 23,500 | 28,200 | 28,700 | 28,400 | 34,600 | 34,800 | 37,500 | 37,200 | 42,200 | 41,500 | 41,800 | 41,700 | 44,000 | 41,500 | 43,309 | 42,369 | 42,978 | 39,864 | 39,926 | 39,551 | 38,324 | 36,606 | 35,177 | 34,474 | 34,901 | 41,994 | 47,331 | 46,837 | 53,994 | 52,083 | 51,663 | 53,461 | 53,843 | 52,323 | 53,803 | 52,765 | 56,532 | 55,960 | 56,583 | 57,229 | 58,550 | 68,111 | 66,266 | 65,563 | 69,495 | 72,468 | 73,012 | 72,543 | 72,135 | 97,179 | 97,496 | 104,405 | 105,863 | 107,673 | 110,045 | 111,217 | 113,661 | 113,171 | 133,722 | 126,022 | 118,329 | 114,624 | 117,198 | 117,437 | 116,230 | 111,937 | 106,322 | 107,100 | 105,923 | 107,786 | 107,516 | 102,962 | 102,733 | 105,503 | 101,791 | 98,635 | 97,539 | 96,658 | 98,349 | 101,570 | 101,523 | 101,236 | 246,023 | 240,066 | 236,300 | 235,416 | 247,785 | 240,715 | 240,617 | 237,940 | 237,056 | 232,187 | 225,158 | 221,579 | 242,874 | 248,407 | 247,144 | 257,970 | 256,699 | 263,465 | 268,790 | 320,266 | 330,475 | 331,916 | 641,935 | 625,909 | 617,575 | 606,304 | 606,319 | 594,320 | 586,306 | 581,995 | 593,574 | 588,752 | 584,073 | 577,166 | 581,298 | 583,796 | 585,788 | 582,149 | 605,429 | 603,889 | 598,494 | 601,737 |
| 601,737 | 598,494 | 603,889 | 605,429 | 582,149 | 585,788 | 583,796 | 581,298 | 577,166 | 584,073 | 588,752 | 593,574 | 581,995 | 586,306 | 594,320 | 606,319 | 606,304 | 617,575 | 625,909 | 641,935 | 331,916 | 330,475 | 320,266 | 268,790 | 263,465 | 256,699 | 257,970 | 247,144 | 248,407 | 242,874 | 221,579 | 225,158 | 232,187 | 237,056 | 237,940 | 240,617 | 240,715 | 247,785 | 235,416 | 236,300 | 240,066 | 246,023 | 101,236 | 101,523 | 101,570 | 98,349 | 96,658 | 97,539 | 98,635 | 101,791 | 105,503 | 102,733 | 102,962 | 107,516 | 107,786 | 105,923 | 107,100 | 106,322 | 111,937 | 116,230 | 117,437 | 117,198 | 114,624 | 118,329 | 126,022 | 133,722 | 113,171 | 113,661 | 111,217 | 110,045 | 107,673 | 105,863 | 104,405 | 97,496 | 97,179 | 72,135 | 72,543 | 73,012 | 72,468 | 69,495 | 65,563 | 66,266 | 68,111 | 58,550 | 57,229 | 56,583 | 55,960 | 56,532 | 52,765 | 53,803 | 52,323 | 53,843 | 53,461 | 51,663 | 52,083 | 53,994 | 46,837 | 47,331 | 41,994 | 34,901 | 34,474 | 35,177 | 36,606 | 38,324 | 39,551 | 39,926 | 39,864 | 42,978 | 42,369 | 43,309 | 41,500 | 44,000 | 41,700 | 41,800 | 41,500 | 42,200 | 37,200 | 37,500 | 34,800 | 34,600 | 28,400 | 28,700 | 28,200 | 23,500 | 13,400 | 13,600 | 13,800 | 14,100 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 11,800 | 11,300 | 11,200 | 10,900 | 16,000 | 17,600 | 18,100 | 17,600 | 19,400 | 19,500 | 19,600 | 19,300 | 23,500 | 23,200 | 22,800 | 22,800 | 22,400 | 23,200 | 22,462 | 22,044 | 22,477 | 22,572 | 22,939 | 22,838 | 22,904 | 21,877 | 21,506 | 21,432 | 21,818 | 24,164 | 26,380 | 26,385 | 28,108 | 27,646 | 27,916 | 30,137 | 28,818 | 27,773 | 28,823 | 28,763 | 31,729 | 31,035 | 30,897 | 31,571 | 32,227 | 40,739 | 40,491 | 40,114 | 43,054 | 41,871 | 43,669 | 42,849 | 42,528 | 53,442 | 56,316 | 57,179 | 57,371 | 59,474 | 60,964 | 61,734 | 63,152 | 63,629 | 69,079 | 64,529 | 61,784 | 59,358 | 60,362 | 59,873 | 69,861 | 66,562 | 63,227 | 62,888 | 61,184 | 61,202 | 60,462 | 57,707 | 61,542 | 61,524 | 58,717 | 57,643 | 56,801 | 56,722 | 58,492 | 60,633 | 61,904 | 61,552 | 104,488 | 101,343 | 104,801 | 104,511 | 113,828 | 109,331 | 108,514 | 104,298 | 104,736 | 100,856 | 97,599 | 94,572 | 102,674 | 105,039 | 105,157 | 114,236 | 116,794 | 124,030 | 131,208 | 151,079 | 156,984 | 163,116 | 217,192 | 208,425 | 204,793 | 199,978 | 197,700 | 192,480 | 187,999 | 184,034 | 185,005 | 183,534 | 185,075 | 186,218 | 188,730 | 194,513 | 199,809 | 202,950 | 222,203 | 225,884 | 225,996 | 210,634 |
| 210,634 | 225,996 | 225,884 | 222,203 | 202,950 | 199,809 | 194,513 | 188,730 | 186,218 | 185,075 | 183,534 | 185,005 | 184,034 | 187,999 | 192,480 | 197,700 | 199,978 | 204,793 | 208,425 | 217,192 | 163,116 | 156,984 | 151,079 | 131,208 | 124,030 | 116,794 | 114,236 | 105,157 | 105,039 | 102,674 | 94,572 | 97,599 | 100,856 | 104,736 | 104,298 | 108,514 | 109,331 | 113,828 | 104,511 | 104,801 | 101,343 | 104,488 | 61,552 | 61,904 | 60,633 | 58,492 | 56,722 | 56,801 | 57,643 | 58,717 | 61,524 | 61,542 | 57,707 | 60,462 | 61,202 | 61,184 | 62,888 | 63,227 | 66,562 | 69,861 | 59,873 | 60,362 | 59,358 | 61,784 | 64,529 | 69,079 | 63,629 | 63,152 | 61,734 | 60,964 | 59,474 | 57,371 | 57,179 | 56,316 | 53,442 | 42,528 | 42,849 | 43,669 | 41,871 | 43,054 | 40,114 | 40,491 | 40,739 | 32,227 | 31,571 | 30,897 | 31,035 | 31,729 | 28,763 | 28,823 | 27,773 | 28,818 | 30,137 | 27,916 | 27,646 | 28,108 | 26,385 | 26,380 | 24,164 | 21,818 | 21,432 | 21,506 | 21,877 | 22,904 | 22,838 | 22,939 | 22,572 | 22,477 | 22,044 | 22,462 | 23,200 | 22,400 | 22,800 | 22,800 | 23,200 | 23,500 | 19,300 | 19,600 | 19,500 | 19,400 | 17,600 | 18,100 | 17,600 | 16,000 | 10,900 | 11,200 | 11,300 | 11,800 | 0 | 0 | 0 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21,833 | 20,463 | 20,135 | 0 | 18,470 | 18,379 | 18,976 | 18,765 | 19,873 | 20,167 | 20,911 | 20,944 | 21,677 | 22,281 | 21,541 | 21,963 | 23,067 | 27,103 | 26,394 | 26,626 | 26,416 | 40,246 | 34,268 | 4,211 | 42,336 | 42,725 | 43,118 | 43,967 | 43,946 | 43,947 | 58,657 | 55,507 | 48,107 | 46,987 | 48,696 | 49,449 | 35,207 | 34,341 | 32,607 | 34,598 | 34,073 | 35,281 | 35,636 | 33,949 | 31,751 | 32,365 | 31,558 | 32,019 | 31,648 | 30,870 | 30,923 | 31,814 | 32,073 | 31,980 | 73,594 | 71,996 | 72,407 | 72,831 | 77,389 | 76,082 | 75,509 | 76,397 | 75,919 | 75,883 | 74,825 | 75,298 | 82,430 | 86,364 | 84,761 | 85,033 | 83,972 | 83,716 | 83,243 | 88,821 | 93,134 | 93,468 | 198,022 | 195,561 | 195,457 | 192,976 | 195,132 | 194,025 | 194,936 | 193,572 | 202,406 | 198,726 | 196,068 | 192,946 | 195,858 | 196,533 | 197,445 | 195,863 | 206,536 | 205,452 | 204,766 | 206,458 |
| 206,458 | 204,766 | 205,452 | 206,536 | 195,863 | 197,445 | 196,533 | 195,858 | 192,946 | 196,068 | 198,726 | 202,406 | 193,572 | 194,936 | 194,025 | 195,132 | 192,976 | 195,457 | 195,561 | 198,022 | 93,468 | 93,134 | 88,821 | 83,243 | 83,716 | 83,972 | 85,033 | 84,761 | 86,364 | 82,430 | 75,298 | 74,825 | 75,883 | 75,919 | 76,397 | 75,509 | 76,082 | 77,389 | 72,831 | 72,407 | 71,996 | 73,594 | 31,980 | 32,073 | 31,814 | 30,923 | 30,870 | 31,648 | 32,019 | 31,558 | 32,365 | 31,751 | 33,949 | 35,636 | 35,281 | 34,073 | 34,598 | 32,607 | 34,341 | 35,207 | 49,449 | 48,696 | 46,987 | 48,107 | 55,507 | 58,657 | 43,947 | 43,946 | 43,967 | 43,118 | 42,725 | 42,336 | 4,211 | 34,268 | 40,246 | 26,416 | 26,626 | 26,394 | 27,103 | 23,067 | 21,963 | 21,541 | 22,281 | 21,677 | 20,944 | 20,911 | 20,167 | 19,873 | 18,765 | 18,976 | 18,379 | 18,470 | 0 | 20,135 | 20,463 | 21,833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 5,800 | 8,500 | 8,600 | 8,600 | 12,600 | 12,900 | 12,900 | 12,600 | 13,200 | 12,900 | 13,000 | 12,700 | 14,200 | 12,900 | 13,214 | 12,817 | 12,632 | 12,353 | 12,107 | 12,090 | 11,411 | 10,837 | 10,415 | 10,350 | 9,937 | 14,190 | 16,437 | 16,333 | 21,833 | 21,833 | 0 | 19,475 | 18,470 | 18,379 | 18,976 | 18,765 | 19,873 | 20,167 | 20,911 | 20,944 | 21,677 | 22,281 | 21,541 | 21,963 | 23,067 | 27,103 | 26,394 | 26,626 | 26,416 | 26,416 | 4,237 | 40,404 | 4,185 | 4,159 | 4,133 | 4,107 | 4,081 | 4,055 | 4,029 | 4,003 | 3,982 | 3,962 | 3,942 | 3,923 | 5,803 | 5,783 | 5,763 | 5,744 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 63,161 | 62,028 | 56,984 | 55,709 | 55,010 | 53,908 | 52,950 | 52,472 | 51,724 | 50,921 | 50,038 | 49,302 | 55,353 | 54,739 | 52,872 | 51,888 | 50,636 | 49,763 | 48,857 | 63,568 | 62,725 | 59,205 | 206,272 | 202,344 | 198,925 | 195,966 | 193,172 | 188,955 | 185,581 | 181,516 | 183,466 | 182,305 | 178,781 | 173,508 | 171,341 | 167,832 | 164,376 | 159,884 | 168,296 | 163,909 | 159,708 | 156,399 |
| 156,399 | 159,708 | 163,909 | 168,296 | 159,884 | 164,376 | 167,832 | 171,341 | 173,508 | 178,781 | 182,305 | 183,466 | 181,516 | 185,581 | 188,955 | 193,172 | 195,966 | 198,925 | 202,344 | 206,272 | 59,205 | 62,725 | 63,568 | 48,857 | 49,763 | 50,636 | 51,888 | 52,872 | 54,739 | 55,353 | 49,302 | 50,038 | 50,921 | 51,724 | 52,472 | 52,950 | 53,908 | 55,010 | 55,709 | 56,984 | 62,028 | 63,161 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,744 | 5,763 | 5,783 | 5,803 | 3,923 | 3,942 | 3,962 | 3,982 | 4,003 | 4,029 | 4,055 | 4,081 | 4,107 | 4,133 | 4,159 | 4,185 | 40,404 | 4,237 | 26,416 | 26,416 | 26,626 | 26,394 | 27,103 | 23,067 | 21,963 | 21,541 | 22,281 | 21,677 | 20,944 | 20,911 | 20,167 | 19,873 | 18,765 | 18,976 | 18,379 | 18,470 | 19,475 | 0 | 21,833 | 21,833 | 16,333 | 16,437 | 14,190 | 9,937 | 10,350 | 10,415 | 10,837 | 11,411 | 12,090 | 12,107 | 12,353 | 12,632 | 12,817 | 13,214 | 12,900 | 14,200 | 12,700 | 13,000 | 12,900 | 13,200 | 12,600 | 12,900 | 12,900 | 12,600 | 8,600 | 8,600 | 8,500 | 5,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,830 | 20,951 | 20,452 | 25,886 | 24,437 | 23,747 | 23,324 | 25,025 | 24,550 | 24,980 | 24,002 | 24,803 | 24,925 | 25,686 | 25,658 | 26,323 | 27,372 | 25,775 | 25,449 | 26,441 | 30,597 | 29,343 | 29,694 | 29,607 | 43,737 | 41,180 | 47,226 | 48,492 | 48,199 | 49,081 | 49,483 | 50,509 | 49,542 | 64,643 | 61,493 | 56,545 | 55,266 | 56,836 | 57,564 | 46,369 | -111,937 | 43,095 | 44,212 | 44,739 | 46,584 | 47,054 | 45,255 | 43,270 | 43,979 | 43,074 | 40,992 | 40,738 | 39,936 | 39,857 | 40,937 | 39,619 | 39,684 | 141,535 | 138,723 | 131,499 | 130,905 | 133,957 | 131,384 | 132,103 | 133,642 | 132,320 | 131,331 | 127,559 | 127,007 | 140,200 | 143,368 | 141,987 | 6,813 | 5,297 | 5,956 | 5,482 | 9,021 | 8,682 | 7,558 | 7,591 | 7,561 | 7,241 | 6,614 | 20,315 | 18,860 | 17,790 | 22,873 | 5,953 | 6,390 | 24,149 | 24,494 | 8,120 | 7,521 | 7,744 | 7,684 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 7,684 | 7,744 | 7,521 | 8,120 | 24,494 | 24,149 | 6,390 | 5,953 | 22,873 | 17,790 | 18,860 | 20,315 | 6,614 | 7,241 | 7,561 | 7,591 | 7,558 | 8,682 | 9,021 | 5,482 | 5,956 | 5,297 | 6,813 | 141,987 | 143,368 | 140,200 | 127,007 | 127,559 | 131,331 | 132,320 | 133,642 | 132,103 | 131,384 | 133,957 | 130,905 | 131,499 | 138,723 | 141,535 | 39,684 | 39,619 | 40,937 | 39,857 | 39,936 | 40,738 | 40,992 | 43,074 | 43,979 | 43,270 | 45,255 | 47,054 | 46,584 | 44,739 | 44,212 | 43,095 | -111,937 | 46,369 | 57,564 | 56,836 | 55,266 | 56,545 | 61,493 | 64,643 | 49,542 | 50,509 | 49,483 | 49,081 | 48,199 | 48,492 | 47,226 | 41,180 | 43,737 | 29,607 | 29,694 | 29,343 | 30,597 | 26,441 | 25,449 | 25,775 | 27,372 | 26,323 | 25,658 | 25,686 | 24,925 | 24,803 | 24,002 | 24,980 | 24,550 | 25,025 | 23,324 | 23,747 | 24,437 | 25,886 | 20,452 | 20,951 | 17,830 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 0 | 0 | 0 | 25,600 | 15,400 | 16,000 | 10,700 | 33,400 | 47,900 | 44,100 | 39,700 | 49,000 | 56,000 | 84,000 | 43,900 | 60,800 | 67,600 | 69,600 | 59,900 | 56,600 | 67,600 | 67,548 | 50,826 | 49,859 | 71,566 | 63,944 | 56,217 | 54,732 | 60,563 | 43,818 | 29,183 | 24,765 | 59,753 | 56,678 | 45,474 | 58,869 | 76,824 | 77,954 | 77,172 | 64,108 | 83,004 | 74,175 | 54,745 | 60,744 | 79,723 | 72,100 | 54,689 | 50,157 | 96,500 | 94,510 | 71,458 | 70,898 | 114,370 | 117,004 | 95,214 | 82,740 | 175,798 | 182,532 | 162,822 | 144,900 | 191,746 | 187,099 | 168,161 | 151,932 | 199,425 | 218,413 | 196,755 | 200,042 | 205,834 | 185,217 | 153,056 | 142,586 | 20,012 | 146,664 | 120,778 | 117,723 | 154,189 | 161,456 | 127,669 | 84,314 | 163,889 | 144,239 | 114,197 | 94,053 | 115,690 | 102,800 | 109,445 | 88,011 | 108,876 | 312,189 | 316,876 | 291,932 | 316,366 | 317,340 | 290,822 | 243,034 | 273,922 | 269,090 | 237,366 | 165,059 | 232,283 | 257,953 | 240,076 | 190,563 | 279,512 | 250,932 | 237,881 | 214,262 | 330,769 | 323,747 | 305,341 | 643,006 | 689,467 | 612,537 | 568,246 | 483,686 | 564,272 | 536,945 | 526,116 | 500,079 | 610,835 | 595,934 | 590,760 | 523,148 | 606,864 | 591,817 | 567,780 | 476,623 | 562,864 | 526,254 | 463,621 |
| 463,621 | 526,254 | 562,864 | 476,623 | 567,780 | 591,817 | 606,864 | 523,148 | 590,760 | 595,934 | 610,835 | 500,079 | 526,116 | 536,945 | 564,272 | 483,686 | 568,246 | 612,537 | 689,467 | 643,006 | 305,341 | 323,747 | 330,769 | 214,262 | 237,881 | 250,932 | 279,512 | 190,563 | 240,076 | 257,953 | 232,283 | 165,059 | 237,366 | 269,090 | 273,922 | 243,034 | 290,822 | 317,340 | 316,366 | 291,932 | 316,876 | 312,189 | 108,876 | 88,011 | 109,445 | 102,800 | 115,690 | 94,053 | 114,197 | 144,239 | 163,889 | 84,314 | 127,669 | 161,456 | 154,189 | 117,723 | 120,778 | 146,664 | 20,012 | 142,586 | 153,056 | 185,217 | 205,834 | 200,042 | 196,755 | 218,413 | 199,425 | 151,932 | 168,161 | 187,099 | 191,746 | 144,900 | 162,822 | 182,532 | 175,798 | 82,740 | 95,214 | 117,004 | 114,370 | 70,898 | 71,458 | 94,510 | 96,500 | 50,157 | 54,689 | 72,100 | 79,723 | 60,744 | 54,745 | 74,175 | 83,004 | 64,108 | 77,172 | 77,954 | 76,824 | 58,869 | 45,474 | 56,678 | 59,753 | 24,765 | 29,183 | 43,818 | 60,563 | 54,732 | 56,217 | 63,944 | 71,566 | 49,859 | 50,826 | 67,548 | 67,600 | 56,600 | 59,900 | 69,600 | 67,600 | 60,800 | 43,900 | 84,000 | 56,000 | 49,000 | 39,700 | 44,100 | 47,900 | 33,400 | 10,700 | 16,000 | 15,400 | 25,600 | 0 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 15,400 | 12,800 | 13,400 | 8,100 | 23,500 | 34,100 | 29,600 | 24,900 | 23,400 | 21,100 | 25,600 | 22,000 | 22,000 | 26,300 | 28,300 | 26,400 | 19,800 | 26,300 | 29,174 | 22,259 | 19,876 | 26,687 | 26,543 | 23,946 | 17,422 | 21,506 | 22,679 | 21,996 | 18,040 | 29,256 | 32,578 | 27,030 | 27,071 | 31,511 | 30,641 | 28,096 | 25,360 | 29,116 | 31,789 | 28,818 | 30,558 | 76,516 | 36,968 | 36,749 | 34,706 | 52,246 | 56,771 | 51,784 | 49,052 | 56,143 | 54,426 | 52,816 | 48,930 | 80,422 | 74,700 | 69,200 | 59,803 | 76,113 | 78,825 | 70,776 | 67,578 | 78,570 | 107,409 | 100,293 | 85,684 | 81,563 | 79,947 | 76,269 | 79,364 | 87,520 | 85,192 | 82,501 | 79,189 | 89,840 | 88,694 | 80,798 | 75,693 | 90,583 | 83,435 | 84,711 | 78,128 | 90,239 | 87,922 | 94,692 | 80,621 | 101,894 | 114,627 | 117,939 | 89,367 | 96,353 | 98,054 | 100,271 | 85,024 | 86,414 | 91,153 | 84,593 | 78,700 | 89,108 | 95,448 | 97,755 | 101,363 | 100,946 | 100,651 | 110,430 | 100,852 | 114,894 | 117,155 | 120,163 | 162,874 | 162,719 | 133,723 | 157,680 | 157,295 | 172,407 | 184,615 | 195,726 | 192,564 | 198,516 | 189,616 | 192,934 | 190,506 | 204,248 | 214,845 | 219,329 | 213,926 | 213,362 | 207,556 | 212,016 |
| 212,016 | 207,556 | 213,362 | 213,926 | 219,329 | 214,845 | 204,248 | 190,506 | 192,934 | 189,616 | 198,516 | 192,564 | 195,726 | 184,615 | 172,407 | 157,295 | 157,680 | 133,723 | 162,719 | 162,874 | 120,163 | 117,155 | 114,894 | 100,852 | 110,430 | 100,651 | 100,946 | 101,363 | 97,755 | 95,448 | 89,108 | 78,700 | 84,593 | 91,153 | 86,414 | 85,024 | 100,271 | 98,054 | 96,353 | 89,367 | 117,939 | 114,627 | 101,894 | 80,621 | 94,692 | 87,922 | 90,239 | 78,128 | 84,711 | 83,435 | 90,583 | 75,693 | 80,798 | 88,694 | 89,840 | 79,189 | 82,501 | 85,192 | 87,520 | 79,364 | 76,269 | 79,947 | 81,563 | 85,684 | 100,293 | 107,409 | 78,570 | 67,578 | 70,776 | 78,825 | 76,113 | 59,803 | 69,200 | 74,700 | 80,422 | 48,930 | 52,816 | 54,426 | 56,143 | 49,052 | 51,784 | 56,771 | 52,246 | 34,706 | 36,749 | 36,968 | 76,516 | 30,558 | 28,818 | 31,789 | 29,116 | 25,360 | 28,096 | 30,641 | 31,511 | 27,071 | 27,030 | 32,578 | 29,256 | 18,040 | 21,996 | 22,679 | 21,506 | 17,422 | 23,946 | 26,543 | 26,687 | 19,876 | 22,259 | 29,174 | 26,300 | 19,800 | 26,400 | 28,300 | 26,300 | 22,000 | 22,000 | 25,600 | 21,100 | 23,400 | 24,900 | 29,600 | 34,100 | 23,500 | 8,100 | 13,400 | 12,800 | 15,400 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 9,300 | 4,000 | 100 | 100 | 14,000 | 20,200 | 16,100 | 10,200 | 8,400 | 2,700 | 3,100 | 1,300 | 1,300 | 1,500 | 1,500 | 1,500 | 1,000 | 1,500 | 800 | 705 | 727 | 445 | 449 | 598 | 487 | 473 | 476 | 498 | 526 | 521 | 1,548 | 1,477 | 1,484 | 1,651 | 1,647 | 1,627 | 3,013 | 3,115 | 2,459 | 2,551 | 2,583 | 44,545 | 2,126 | 1,566 | 1,615 | 3,659 | 3,088 | 2,203 | 2,961 | 4,261 | 2,522 | 2,070 | 2,997 | 4,526 | 4,628 | 2,832 | 3,339 | 4,260 | 3,276 | 2,465 | 3,368 | 4,632 | 5,475 | 3,377 | 4,186 | 5,380 | 3,913 | 5,423 | 5,453 | 5,434 | 3,250 | 2,512 | 2,319 | 1,620 | 1,452 | 915 | 1,190 | 3,272 | 810 | 808 | 588 | 571 | 519 | 499 | 420 | 1,139 | 1,241 | 852 | 551 | 511 | 528 | 473 | 77 | 75 | 1,211 | 1,372 | 73 | 536 | 80 | 276 | 82 | 275 | 17 | 189 | 119 | 134 | 131 | 113 | 18,840 | 18,826 | 15,072 | 15,068 | 15,066 | 15,078 | 15,069 | 15,059 | 15,032 | 15,022 | 15,015 | 15,010 | 15,009 | 15,008 | 15,008 | 15,008 | 20,303 | 15,008 | 15,008 | 15,009 |
| 15,009 | 15,008 | 15,008 | 20,303 | 15,008 | 15,008 | 15,008 | 15,009 | 15,010 | 15,015 | 15,022 | 15,032 | 15,059 | 15,069 | 15,078 | 15,066 | 15,068 | 15,072 | 18,826 | 18,840 | 113 | 131 | 134 | 119 | 189 | 17 | 275 | 82 | 276 | 80 | 536 | 73 | 1,372 | 1,211 | 75 | 77 | 473 | 528 | 511 | 551 | 852 | 1,241 | 1,139 | 420 | 499 | 519 | 571 | 588 | 808 | 810 | 3,272 | 1,190 | 915 | 1,452 | 1,620 | 2,319 | 2,512 | 3,250 | 5,434 | 5,453 | 5,423 | 3,913 | 5,380 | 4,186 | 3,377 | 5,475 | 4,632 | 3,368 | 2,465 | 3,276 | 4,260 | 3,339 | 2,832 | 4,628 | 4,526 | 2,997 | 2,070 | 2,522 | 4,261 | 2,961 | 2,203 | 3,088 | 3,659 | 1,615 | 1,566 | 2,126 | 44,545 | 2,583 | 2,551 | 2,459 | 3,115 | 3,013 | 1,627 | 1,647 | 1,651 | 1,484 | 1,477 | 1,548 | 521 | 526 | 498 | 476 | 473 | 487 | 598 | 449 | 445 | 727 | 705 | 800 | 1,500 | 1,000 | 1,500 | 1,500 | 1,500 | 1,300 | 1,300 | 3,100 | 2,700 | 8,400 | 10,200 | 16,100 | 20,200 | 14,000 | 100 | 100 | 4,000 | 9,300 | 0 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 551 | 0 | 0 | 0 | 77 | 0 | 1,211 | 1,372 | 73 | 536 | 146,097 | 276 | 82 | 275 | 17 | 189 | 119 | 134 | 131 | 113 | 18,840 | 18,750 | 15,000 | 15,000 | 15,066 | 15,000 | 15,000 | 15,000 | 15,032 | 15,000 | 15,000 | 15,000 | 15,009 | 15,008 | 15,008 | 15,008 | 15,008 | 15,000 | 15,000 | 15,000 |
| 15,000 | 15,000 | 15,000 | 15,008 | 15,008 | 15,008 | 15,008 | 15,009 | 15,000 | 15,000 | 15,000 | 15,032 | 15,000 | 15,000 | 15,000 | 15,066 | 15,000 | 15,000 | 18,750 | 18,840 | 113 | 131 | 134 | 119 | 189 | 17 | 275 | 82 | 276 | 146,097 | 536 | 73 | 1,372 | 1,211 | 0 | 77 | 0 | 0 | 0 | 551 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3,300 | 5,200 | 5,200 | 4,600 | 5,500 | 8,500 | 7,200 | 8,000 | 9,600 | 10,800 | 13,500 | 12,800 | 13,100 | 15,600 | 15,800 | 16,000 | 11,100 | 15,600 | 17,713 | 11,140 | 12,787 | 17,322 | 13,961 | 14,556 | 9,461 | 12,381 | 10,932 | 12,360 | 8,514 | 16,380 | 18,030 | 13,611 | 15,708 | 19,064 | 17,424 | 15,527 | 12,860 | 16,439 | 18,143 | 13,988 | 15,216 | 20,817 | 21,407 | 19,900 | 18,098 | 28,913 | 30,762 | 26,514 | 26,773 | 30,852 | 32,293 | 30,329 | 26,518 | 52,226 | 44,083 | 42,148 | 34,019 | 48,952 | 50,397 | 41,462 | 39,248 | 48,619 | 65,414 | 64,876 | 54,598 | 49,420 | 45,308 | 38,646 | 36,046 | 44,402 | 46,892 | 46,195 | 45,152 | 53,119 | 56,303 | 47,029 | 40,782 | 54,353 | 49,998 | 47,516 | 41,641 | 55,546 | 53,602 | 55,911 | 45,593 | 66,335 | 65,905 | 68,701 | 47,741 | 57,475 | 60,806 | 60,952 | 45,486 | 54,903 | 55,702 | 48,504 | 43,136 | 54,361 | 57,164 | 59,212 | 55,825 | 61,830 | 63,322 | 71,944 | 54,083 | 70,251 | 67,391 | 69,009 | 81,986 | 88,891 | 63,417 | 82,071 | 75,317 | 93,899 | 104,715 | 107,059 | 101,396 | 114,312 | 107,003 | 100,886 | 97,537 | 101,549 | 116,287 | 110,944 | 99,678 | 103,409 | 102,947 | 97,259 |
| 97,259 | 102,947 | 103,409 | 99,678 | 110,944 | 116,287 | 101,549 | 97,537 | 100,886 | 107,003 | 114,312 | 101,396 | 107,059 | 104,715 | 93,899 | 75,317 | 82,071 | 63,417 | 88,891 | 81,986 | 69,009 | 67,391 | 70,251 | 54,083 | 71,944 | 63,322 | 61,830 | 55,825 | 59,212 | 57,164 | 54,361 | 43,136 | 48,504 | 55,702 | 54,903 | 45,486 | 60,952 | 60,806 | 57,475 | 47,741 | 68,701 | 65,905 | 66,335 | 45,593 | 55,911 | 53,602 | 55,546 | 41,641 | 47,516 | 49,998 | 54,353 | 40,782 | 47,029 | 56,303 | 53,119 | 45,152 | 46,195 | 46,892 | 44,402 | 36,046 | 38,646 | 45,308 | 49,420 | 54,598 | 64,876 | 65,414 | 48,619 | 39,248 | 41,462 | 50,397 | 48,952 | 34,019 | 42,148 | 44,083 | 52,226 | 26,518 | 30,329 | 32,293 | 30,852 | 26,773 | 26,514 | 30,762 | 28,913 | 18,098 | 19,900 | 21,407 | 20,817 | 15,216 | 13,988 | 18,143 | 16,439 | 12,860 | 15,527 | 17,424 | 19,064 | 15,708 | 13,611 | 18,030 | 16,380 | 8,514 | 12,360 | 10,932 | 12,381 | 9,461 | 14,556 | 13,961 | 17,322 | 12,787 | 11,140 | 17,713 | 15,600 | 11,100 | 16,000 | 15,800 | 15,600 | 13,100 | 12,800 | 13,500 | 10,800 | 9,600 | 8,000 | 7,200 | 8,500 | 5,500 | 4,600 | 5,200 | 5,200 | 3,300 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 2,800 | 3,600 | 8,100 | 3,400 | 4,000 | 5,400 | 6,300 | 6,700 | 5,400 | 7,600 | 9,000 | 7,900 | 7,600 | 9,200 | 11,000 | 8,900 | 7,700 | 9,200 | 2,663 | 2,342 | 266 | 1,359 | 3,981 | 932 | 478 | 1,223 | 3,111 | 1,487 | 1,080 | 2,470 | 2,289 | 1,723 | -69 | 888 | 1,955 | 10,942 | 161 | 9,562 | 721 | 1,007 | 8,477 | -661 | 353 | 1,338 | 12,528 | 2,182 | 3,306 | 3,280 | 17,224 | 1,891 | 979 | 1,548 | 17,119 | 785 | 537 | -596 | 20,152 | -1,101 | 293 | 1,207 | 22,831 | 1,666 | 2,301 | 2,296 | 24,229 | 26,763 | 30,726 | 32,200 | 34,747 | 37,684 | 35,050 | 33,794 | 27,905 | 35,101 | 30,939 | 32,854 | 30,219 | 32,958 | 32,627 | 36,387 | 32,075 | 246 | 239 | 38,282 | 28,867 | 34,420 | 884 | 48,386 | 36,363 | 38,367 | 36,720 | 302 | 37,986 | 31,436 | 34,240 | 34,717 | 34,872 | 34,211 | 38,204 | 38,267 | 44,464 | 38,841 | 37,312 | 38,297 | 44,130 | 44,509 | 49,633 | 51,041 | 59,618 | 55,002 | 55,234 | 60,541 | 65,527 | 63,430 | 64,831 | 73,608 | 69,753 | 69,182 | 66,592 | 75,995 | 72,763 | 87,691 | 72,266 | 79,682 | 81,416 | 59,753 | 76,772 | 84,061 |
| 84,061 | 76,772 | 59,753 | 81,416 | 79,682 | 72,266 | 87,691 | 72,763 | 75,995 | 66,592 | 69,182 | 69,753 | 73,608 | 64,831 | 63,430 | 65,527 | 60,541 | 55,234 | 55,002 | 59,618 | 51,041 | 49,633 | 44,509 | 44,130 | 38,297 | 37,312 | 38,841 | 44,464 | 38,267 | 38,204 | 34,211 | 34,872 | 34,717 | 34,240 | 31,436 | 37,986 | 302 | 36,720 | 38,367 | 36,363 | 48,386 | 884 | 34,420 | 28,867 | 38,282 | 239 | 246 | 32,075 | 36,387 | 32,627 | 32,958 | 30,219 | 32,854 | 30,939 | 35,101 | 27,905 | 33,794 | 35,050 | 37,684 | 34,747 | 32,200 | 30,726 | 26,763 | 24,229 | 2,296 | 2,301 | 1,666 | 22,831 | 1,207 | 293 | -1,101 | 20,152 | -596 | 537 | 785 | 17,119 | 1,548 | 979 | 1,891 | 17,224 | 3,280 | 3,306 | 2,182 | 12,528 | 1,338 | 353 | -661 | 8,477 | 1,007 | 721 | 9,562 | 161 | 10,942 | 1,955 | 888 | -69 | 1,723 | 2,289 | 2,470 | 1,080 | 1,487 | 3,111 | 1,223 | 478 | 932 | 3,981 | 1,359 | 266 | 2,342 | 2,663 | 9,200 | 7,700 | 8,900 | 11,000 | 9,200 | 7,600 | 7,900 | 9,000 | 7,600 | 5,400 | 6,700 | 6,300 | 5,400 | 4,000 | 3,400 | 8,100 | 3,600 | 2,800 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 10,200 | 2,600 | 2,600 | 2,600 | 9,900 | 13,800 | 14,500 | 14,800 | 25,600 | 34,900 | 58,400 | 21,900 | 38,800 | 41,300 | 41,300 | 33,500 | 36,800 | 41,300 | 38,374 | 28,567 | 29,983 | 44,879 | 37,401 | 32,271 | 37,310 | 39,057 | 21,139 | 7,187 | 6,725 | 30,497 | 24,100 | 18,444 | 31,798 | 45,313 | 47,313 | 49,076 | 38,748 | 53,888 | 42,386 | 25,927 | 30,186 | 3,207 | 35,132 | 17,940 | 15,451 | 44,254 | 37,739 | 19,674 | 21,846 | 58,227 | 62,578 | 42,398 | 33,810 | 95,376 | 107,832 | 93,622 | 85,097 | 115,633 | 108,274 | 97,385 | 84,354 | 120,855 | 111,004 | 96,462 | 114,358 | 124,271 | 105,270 | 76,787 | 63,222 | -67,508 | 61,472 | 38,277 | 38,534 | 64,349 | 72,762 | 46,871 | 8,621 | 73,306 | 60,804 | 29,486 | 15,925 | 25,451 | 14,878 | 14,753 | 7,390 | 6,982 | 197,562 | 198,937 | 202,565 | 220,013 | 219,286 | 190,551 | 158,010 | 187,508 | 177,937 | 152,773 | 86,359 | 143,175 | 162,505 | 142,321 | 89,200 | 178,566 | 150,281 | 127,451 | 113,410 | 215,875 | 206,592 | 185,178 | 480,132 | 526,748 | 478,814 | 410,566 | 326,391 | 391,865 | 352,330 | 330,390 | 307,515 | 412,319 | 406,318 | 397,826 | 332,642 | 402,616 | 376,972 | 348,451 | 262,697 | 349,502 | 318,698 | 251,605 |
| 251,605 | 318,698 | 349,502 | 262,697 | 348,451 | 376,972 | 402,616 | 332,642 | 397,826 | 406,318 | 412,319 | 307,515 | 330,390 | 352,330 | 391,865 | 326,391 | 410,566 | 478,814 | 526,748 | 480,132 | 185,178 | 206,592 | 215,875 | 113,410 | 127,451 | 150,281 | 178,566 | 89,200 | 142,321 | 162,505 | 143,175 | 86,359 | 152,773 | 177,937 | 187,508 | 158,010 | 190,551 | 219,286 | 220,013 | 202,565 | 198,937 | 197,562 | 6,982 | 7,390 | 14,753 | 14,878 | 25,451 | 15,925 | 29,486 | 60,804 | 73,306 | 8,621 | 46,871 | 72,762 | 64,349 | 38,534 | 38,277 | 61,472 | -67,508 | 63,222 | 76,787 | 105,270 | 124,271 | 114,358 | 96,462 | 111,004 | 120,855 | 84,354 | 97,385 | 108,274 | 115,633 | 85,097 | 93,622 | 107,832 | 95,376 | 33,810 | 42,398 | 62,578 | 58,227 | 21,846 | 19,674 | 37,739 | 44,254 | 15,451 | 17,940 | 35,132 | 3,207 | 30,186 | 25,927 | 42,386 | 53,888 | 38,748 | 49,076 | 47,313 | 45,313 | 31,798 | 18,444 | 24,100 | 30,497 | 6,725 | 7,187 | 21,139 | 39,057 | 37,310 | 32,271 | 37,401 | 44,879 | 29,983 | 28,567 | 38,374 | 41,300 | 36,800 | 33,500 | 41,300 | 41,300 | 38,800 | 21,900 | 58,400 | 34,900 | 25,600 | 14,800 | 14,500 | 13,800 | 9,900 | 2,600 | 2,600 | 2,600 | 10,200 | 0 | 0 | 0 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56,421 | 30,777 | 8,621 | 53,512 | 41,384 | 13,270 | 118 | 10,049 | 35 | 90 | 8 | 0 | 188,006 | 190,005 | 190,024 | 208,013 | 203,014 | 175,005 | 144,006 | 173,004 | 164,003 | 134,018 | 70,017 | 127,017 | 146,017 | 126,000 | 60,000 | 147,000 | 119,000 | 101,000 | 85,179 | 180,234 | 166,232 | 150,192 | 425,141 | 471,429 | 423,723 | 359,021 | 270,320 | 338,605 | 299,910 | 279,215 | 254,522 | 357,834 | 356,149 | 348,463 | 286,943 | 356,259 | 332,576 | 308,892 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 308,892 | 332,576 | 356,259 | 286,943 | 348,463 | 356,149 | 357,834 | 254,522 | 279,215 | 299,910 | 338,605 | 270,320 | 359,021 | 423,723 | 471,429 | 425,141 | 150,192 | 166,232 | 180,234 | 85,179 | 101,000 | 119,000 | 147,000 | 60,000 | 126,000 | 146,017 | 127,017 | 70,017 | 134,018 | 164,003 | 173,004 | 144,006 | 175,005 | 203,014 | 208,013 | 190,024 | 190,005 | 188,006 | 0 | 8 | 90 | 35 | 10,049 | 118 | 13,270 | 41,384 | 53,512 | 8,621 | 30,777 | 56,421 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,038 | 6,882 | 6,867 | 6,884 | 6,836 | 6,526 | 6,395 | 5,140 | 6,407 | 4,772 | 4,305 | 13,821 | 13,555 | 13,073 | 12,758 | 11,305 | 9,816 | 9,459 | 8,703 | 9,260 | 10,861 | 10,250 | 9,589 | 15,111 | 14,870 | 14,557 | 13,769 | 13,517 | 13,141 | 12,724 | 11,958 | 6,032 | 5,678 | 5,476 | 5,107 | 11,370 | 10,884 | 10,728 | 10,421 | 10,281 | 9,942 | 9,769 | 9,725 | 9,898 | 9,625 | 9,816 | 9,521 | 20,832 | 31,566 | 31,281 | 26,451 | 28,231 | 31,055 | 34,738 | 29,653 | 46,002 | 46,850 | 47,095 | 43,982 | 56,071 | 53,260 | 52,420 | 51,175 | 40,756 | 41,344 | 50,169 | 49,363 | 32,850 | 0 | 32,464 | 28,365 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 28,365 | 32,464 | 0 | 32,850 | 49,363 | 50,169 | 41,344 | 40,756 | 51,175 | 52,420 | 53,260 | 56,071 | 43,982 | 47,095 | 46,850 | 46,002 | 29,653 | 34,738 | 31,055 | 28,231 | 26,451 | 31,281 | 31,566 | 20,832 | 9,521 | 9,816 | 9,625 | 9,898 | 9,725 | 9,769 | 9,942 | 10,281 | 10,421 | 10,728 | 10,884 | 11,370 | 5,107 | 5,476 | 5,678 | 6,032 | 11,958 | 12,724 | 13,141 | 13,517 | 13,769 | 14,557 | 14,870 | 15,111 | 9,589 | 10,250 | 10,861 | 9,260 | 8,703 | 9,459 | 9,816 | 11,305 | 12,758 | 13,073 | 13,555 | 13,821 | 4,305 | 4,772 | 6,407 | 5,140 | 6,395 | 6,526 | 6,836 | 6,884 | 6,867 | 6,882 | 7,038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 6,091 | 6,505 | 4,852 | 4,924 | 4,863 | 2,447 | 2,290 | 2,261 | 2,119 | 2,705 | 1,350 | 1,304 | 4,080 | 3,825 | 1,171 | 1,116 | 5,544 | 5,125 | 3,723 | 4,562 | 4,165 | 9,030 | 6,444 | 6,533 | 6,672 | 6,800 | 8,368 | 10,807 | 10,671 | 10,924 | 11,731 | 14,304 | 17,923 | 12,480 | 26,461 | 21,580 | 21,488 | 17,676 | 19,642 | 19,777 | 19,872 | 17,709 | 21,458 | 24,161 | 23,083 | 20,761 | 18,250 | 18,948 | 19,128 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 19,128 | 18,948 | 18,250 | 20,761 | 23,083 | 24,161 | 21,458 | 17,709 | 19,872 | 19,777 | 19,642 | 17,676 | 21,488 | 21,580 | 26,461 | 12,480 | 17,923 | 14,304 | 11,731 | 10,924 | 10,671 | 10,807 | 8,368 | 6,800 | 6,672 | 6,533 | 6,444 | 9,030 | 4,165 | 4,562 | 3,723 | 5,125 | 5,544 | 1,116 | 1,171 | 3,825 | 4,080 | 1,304 | 1,350 | 2,705 | 2,119 | 2,261 | 2,290 | 2,447 | 4,863 | 4,924 | 4,852 | 6,505 | 6,091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 0 | 0 | 0 | 20,300 | 37,300 | 39,500 | 41,200 | 41,700 | 44,100 | 46,600 | 49,400 | 50,200 | 52,200 | 55,000 | 90,600 | 90,700 | 91,700 | 95,100 | 98,400 | 97,300 | 91,700 | 102,559 | 105,327 | 106,265 | 107,196 | 110,852 | 112,844 | 106,906 | 106,166 | 107,862 | 108,157 | 108,030 | 109,247 | 111,898 | 113,808 | 114,539 | 114,915 | 118,096 | 122,281 | 121,813 | 123,118 | 128,767 | 130,056 | 130,478 | 131,252 | 137,121 | 139,382 | 144,067 | 146,906 | 150,258 | 154,921 | 160,832 | 161,412 | 161,458 | 165,202 | 163,476 | 165,539 | 174,866 | 177,990 | 181,734 | 183,063 | 189,454 | 196,426 | 198,698 | 201,910 | 208,423 | 201,528 | 184,312 | 182,119 | 193,656 | 200,882 | 235,377 | 234,143 | 232,139 | 249,517 | 253,260 | 262,733 | 273,071 | 274,534 | 276,658 | 287,156 | 292,375 | 305,025 | 310,286 | 311,550 | 322,370 | 340,199 | 350,465 | 356,567 | 369,973 | 337,464 | 337,670 | 331,130 | 347,897 | 354,100 | 360,469 | 372,430 | 376,238 | 387,516 | 387,717 | 402,856 | 422,911 | 446,493 | 449,108 | 466,382 | 474,447 | 496,892 | 507,371 | 521,484 | 542,832 | 551,052 | 569,757 | 560,409 | 577,151 | 605,213 | 625,643 | 641,881 | 671,881 | 691,662 | 705,663 | 727,180 | 736,442 | 737,031 | 785,360 | 822,348 | 865,942 | 887,734 | 932,763 | 956,556 | 979,716 | 1,017,720 |
| 1,017,720 | 979,716 | 956,556 | 932,763 | 887,734 | 865,942 | 822,348 | 785,360 | 737,031 | 736,442 | 727,180 | 705,663 | 691,662 | 671,881 | 641,881 | 625,643 | 605,213 | 577,151 | 560,409 | 569,757 | 551,052 | 542,832 | 521,484 | 507,371 | 496,892 | 474,447 | 466,382 | 449,108 | 446,493 | 422,911 | 402,856 | 387,717 | 387,516 | 376,238 | 372,430 | 360,469 | 354,100 | 347,897 | 331,130 | 337,670 | 337,464 | 369,973 | 356,567 | 350,465 | 340,199 | 322,370 | 311,550 | 310,286 | 305,025 | 292,375 | 287,156 | 276,658 | 274,534 | 273,071 | 262,733 | 253,260 | 249,517 | 232,139 | 234,143 | 235,377 | 200,882 | 193,656 | 182,119 | 184,312 | 201,528 | 208,423 | 201,910 | 198,698 | 196,426 | 189,454 | 183,063 | 181,734 | 177,990 | 174,866 | 165,539 | 163,476 | 165,202 | 161,458 | 161,412 | 160,832 | 154,921 | 150,258 | 146,906 | 144,067 | 139,382 | 137,121 | 131,252 | 130,478 | 130,056 | 128,767 | 123,118 | 121,813 | 122,281 | 118,096 | 114,915 | 114,539 | 113,808 | 111,898 | 109,247 | 108,030 | 108,157 | 107,862 | 106,166 | 106,906 | 112,844 | 110,852 | 107,196 | 106,265 | 105,327 | 102,559 | 91,700 | 97,300 | 98,400 | 95,100 | 91,700 | 90,700 | 90,600 | 55,000 | 52,200 | 50,200 | 49,400 | 46,600 | 44,100 | 41,700 | 41,200 | 39,500 | 37,300 | 20,300 | 0 | 0 | 0 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 959 | 960 | 960 | 968 | 968 | 974 | 974 | 973 | 973 | 973 | 974 | 974 | 974 | 974 | 974 | 974 | 974 | 974 | 976 | 975 | 975 | 975 | 976 | 976 | 976 | 976 | 977 | 977 | 977 | 977 | 978 | 978 | 979 | 979 | 979 | 979 | 979 | 979 | 980 | 980 | 981 | 982 | 984 | 984 | 984 | 986 | 996 | 996 | 1,001 | 1,005 | 1,009 | 1,179 | 1,179 | 1,182 | 1,185 | 1,187 | 1,188 | 1,190 | 1,190 | 1,190 | 1,191 | 1,193 | 1,195 | 1,203 | 1,206 | 1,209 | 1,211 | 1,211 | 1,213 | 1,213 | 1,129 | 1,130 | 1,132 | 1,139 | 1,139 | 1,139 | 1,141 | 1,145 | 1,146 | 1,146 | 1,150 | 1,156 | 1,156 | 1,158 | 1,158 | 1,165 | 1,166 | 1,166 | 1,167 | 1,174 | 1,175 | 1,175 | 1,176 | 1,179 | 1,180 | 1,181 | 1,184 | 1,186 | 1,187 | 1,187 | 1,189 | 1,191 | 1,191 | 1,191 | 1,194 | 1,196 | 1,196 | 1,196 | 1,200 | 1,201 | 1,201 |
| 1,201 | 1,201 | 1,200 | 1,196 | 1,196 | 1,196 | 1,194 | 1,191 | 1,191 | 1,191 | 1,189 | 1,187 | 1,187 | 1,186 | 1,184 | 1,181 | 1,180 | 1,179 | 1,176 | 1,175 | 1,175 | 1,174 | 1,167 | 1,166 | 1,166 | 1,165 | 1,158 | 1,158 | 1,156 | 1,156 | 1,150 | 1,146 | 1,146 | 1,145 | 1,141 | 1,139 | 1,139 | 1,139 | 1,132 | 1,130 | 1,129 | 1,213 | 1,213 | 1,211 | 1,211 | 1,209 | 1,206 | 1,203 | 1,195 | 1,193 | 1,191 | 1,190 | 1,190 | 1,190 | 1,188 | 1,187 | 1,185 | 1,182 | 1,179 | 1,179 | 1,009 | 1,005 | 1,001 | 996 | 996 | 986 | 984 | 984 | 984 | 982 | 981 | 980 | 980 | 979 | 979 | 979 | 979 | 979 | 979 | 978 | 978 | 977 | 977 | 977 | 977 | 976 | 976 | 976 | 976 | 975 | 975 | 975 | 976 | 974 | 974 | 974 | 974 | 974 | 974 | 974 | 974 | 973 | 973 | 973 | 974 | 974 | 968 | 968 | 960 | 960 | 959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings Total Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 179,750 | 189,094 | 195,814 | 201,887 | 210,519 | 218,997 | 222,480 | 228,591 | 239,535 | 250,025 | 255,203 | 261,595 | 269,943 | 248,913 | 259,476 | 265,932 | 274,737 | 288,582 | 299,057 | 306,691 | 316,227 | 328,432 | 334,988 | 346,009 | 357,163 | 372,597 | 374,678 | 387,985 | 405,479 | 427,737 | 443,040 | 456,889 | 476,152 | 492,161 | 500,320 | 514,320 | 525,778 | 544,280 | 550,826 | 566,634 | 591,014 | 616,235 | 633,804 | 650,141 | 676,474 | 700,156 | 727,183 | 757,917 | 791,669 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 791,669 | 757,917 | 727,183 | 700,156 | 676,474 | 650,141 | 633,804 | 616,235 | 591,014 | 566,634 | 550,826 | 544,280 | 525,778 | 514,320 | 500,320 | 492,161 | 476,152 | 456,889 | 443,040 | 427,737 | 405,479 | 387,985 | 374,678 | 372,597 | 357,163 | 346,009 | 334,988 | 328,432 | 316,227 | 306,691 | 299,057 | 288,582 | 274,737 | 265,932 | 259,476 | 248,913 | 269,943 | 261,595 | 255,203 | 250,025 | 239,535 | 228,591 | 222,480 | 218,997 | 210,519 | 201,887 | 195,814 | 189,094 | 179,750 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -13,600 | -14,100 | -14,600 | -15,100 | -15,800 | -17,300 | -18,000 | -18,300 | -19,200 | -20,200 | -21,600 | -22,300 | -22,600 | -23,100 | -23,700 | -24,500 | -26,500 | 277 | 227 | -416 | 67 | 40 | 173 | 1,179 | 651 | -586 | -1,428 | -279 | -887 | -1,800 | -2,688 | -4,027 | -3,014 | -5,097 | -4,855 | -3,899 | -4,511 | -5,135 | -1,635 | -1,488 | 39 | 668 | 3,845 | 3,972 | 7,828 | 9,921 | 9,014 | 9,976 | 13,394 | 11,898 | 8,281 | 8,226 | 6,926 | 7,515 | 11,949 | 12,315 | 15,373 | 16,256 | 18,903 | 21,795 | 21,104 | 21,896 | 23,063 | 11,334 | -4,005 | -7,635 | 948 | 3,696 | 5,147 | 411 | -6,211 | 2,452 | 1,533 | 5,820 | 7,385 | -725 | -5,624 | -1,434 | -5,463 | -1,704 | -1,631 | -7,235 | -8,113 | -1,657 | 3,038 | 2,196 | 5,812 | -5,249 | -16,359 | -29,806 | -23,798 | -31,805 | -36,079 | -32,354 | -39,324 | -40,858 | -47,756 | -44,572 | -37,337 | -29,747 | -30,166 | -26,923 | -38,565 | -39,322 | -44,831 | -43,941 | -42,589 | -50,347 | -40,838 | -65,488 | -60,834 | -53,020 | -40,326 | -41,912 | -37,006 | -44,640 | -48,990 | -45,265 | -63,837 | -88,530 | -68,268 | -63,854 | -55,955 | -68,427 | -54,517 | -60,976 | -66,155 | -54,910 |
| -54,910 | -66,155 | -60,976 | -54,517 | -68,427 | -55,955 | -63,854 | -68,268 | -88,530 | -63,837 | -45,265 | -48,990 | -44,640 | -37,006 | -41,912 | -40,326 | -53,020 | -60,834 | -65,488 | -40,838 | -50,347 | -42,589 | -43,941 | -44,831 | -39,322 | -38,565 | -26,923 | -30,166 | -29,747 | -37,337 | -44,572 | -47,756 | -40,858 | -39,324 | -32,354 | -36,079 | -31,805 | -23,798 | -29,806 | -16,359 | -5,249 | 5,812 | 2,196 | 3,038 | -1,657 | -8,113 | -7,235 | -1,631 | -1,704 | -5,463 | -1,434 | -5,624 | -725 | 7,385 | 5,820 | 1,533 | 2,452 | -6,211 | 411 | 5,147 | 3,696 | 948 | -7,635 | -4,005 | 11,334 | 23,063 | 21,896 | 21,104 | 21,795 | 18,903 | 16,256 | 15,373 | 12,315 | 11,949 | 7,515 | 6,926 | 8,226 | 8,281 | 11,898 | 13,394 | 9,976 | 9,014 | 9,921 | 7,828 | 3,972 | 3,845 | 668 | 39 | -1,488 | -1,635 | -5,135 | -4,511 | -3,899 | -4,855 | -5,097 | -3,014 | -4,027 | -2,688 | -1,800 | -887 | -279 | -1,428 | -586 | 651 | 1,179 | 173 | 40 | 67 | -416 | 227 | 277 | -26,500 | -24,500 | -23,700 | -23,100 | -22,600 | -22,300 | -21,600 | -20,200 | -19,200 | -18,300 | -18,000 | -17,300 | -15,800 | -15,100 | -14,600 | -14,100 | -13,600 | 0 | 0 | 0 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85,172 | 85,401 | 85,704 | 85,938 | 86,552 | 86,963 | 88,660 | 89,414 | 90,165 | 91,046 | 91,439 | 91,989 | 93,431 | 93,097 | 93,849 | 94,298 | 96,245 | 96,610 | 96,778 | 97,378 | 98,616 | 99,222 | 99,765 | 100,695 | 102,355 | 102,913 | 103,864 | 104,588 | 106,794 | 107,737 | 108,422 | 109,285 | 111,476 | 112,629 | 113,666 | 114,967 | 115,594 | 117,339 | 118,528 | 120,541 | 121,253 | 123,446 | 124,228 | 125,681 | 127,180 | 128,780 | 129,820 | 131,657 | 133,598 | 135,571 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 135,571 | 133,598 | 131,657 | 129,820 | 128,780 | 127,180 | 125,681 | 124,228 | 123,446 | 121,253 | 120,541 | 118,528 | 117,339 | 115,594 | 114,967 | 113,666 | 112,629 | 111,476 | 109,285 | 108,422 | 107,737 | 106,794 | 104,588 | 103,864 | 102,913 | 102,355 | 100,695 | 99,765 | 99,222 | 98,616 | 97,378 | 96,778 | 96,610 | 96,245 | 94,298 | 93,849 | 93,097 | 93,431 | 91,989 | 91,439 | 91,046 | 90,165 | 89,414 | 88,660 | 86,963 | 86,552 | 85,938 | 85,704 | 85,401 | 85,172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -4,566 | -4,566 | -4,566 | -4,566 | -4, |
---|