> Total Assets | 0 | 0 | 0 | 170,083 | 0 | 0 | 189,752 | 305,726 | 305,726 | 373,269 | 389,501 | 405,425 | 424,223 | 422,187 | 402,992 | 423,976 | 494,446 | 494,120 | 487,062 | 499,639 | 550,634 | 529,114 | 485,969 | 501,266 | 697,218 | 701,978 | 690,052 | 706,743 | 793,242 | 820,721 | 821,081 | 798,194 | 859,253 | 862,552 | 843,869 | 930,191 | 904,242 | 1,317,329 | 1,269,904 | 1,239,385 | 1,298,977 | 1,317,481 | 1,303,907 | 1,351,662 | 1,404,795 | 1,446,965 | 1,534,814 | 1,671,576 | 1,749,744 | 1,839,997 | 1,965,972 | 2,180,157 | 2,288,965 | 2,325,505 | 2,480,495 | 2,498,668 | 2,750,477 | 2,982,200 | 2,834,480 | 3,010,803 | 3,191,907 | 663,100 | 3,223,093 | 685,300 | 3,345,200 | 3,874,706 | 3,766,753 | 3,991,073 | 4,231,267 | 1,209,300 | 4,410,964 | 4,511,297 | 4,680,421 | 4,829,546 | 4,912,336 | 4,933,547 | 4,935,131 | 4,903,612 | 4,788,252 |
| 4,788,252 | 4,903,612 | 4,935,131 | 4,933,547 | 4,912,336 | 4,829,546 | 4,680,421 | 4,511,297 | 4,410,964 | 1,209,300 | 4,231,267 | 3,991,073 | 3,766,753 | 3,874,706 | 3,345,200 | 685,300 | 3,223,093 | 663,100 | 3,191,907 | 3,010,803 | 2,834,480 | 2,982,200 | 2,750,477 | 2,498,668 | 2,480,495 | 2,325,505 | 2,288,965 | 2,180,157 | 1,965,972 | 1,839,997 | 1,749,744 | 1,671,576 | 1,534,814 | 1,446,965 | 1,404,795 | 1,351,662 | 1,303,907 | 1,317,481 | 1,298,977 | 1,239,385 | 1,269,904 | 1,317,329 | 904,242 | 930,191 | 843,869 | 862,552 | 859,253 | 798,194 | 821,081 | 820,721 | 793,242 | 706,743 | 690,052 | 701,978 | 697,218 | 501,266 | 485,969 | 529,114 | 550,634 | 499,639 | 487,062 | 494,120 | 494,446 | 423,976 | 402,992 | 422,187 | 424,223 | 405,425 | 389,501 | 373,269 | 305,726 | 305,726 | 189,752 | 0 | 0 | 170,083 | 0 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 0 | 77,077 | 0 | 0 | 75,316 | 168,656 | 168,656 | 227,632 | 219,069 | 224,888 | 238,261 | 210,139 | 190,181 | 214,417 | 275,776 | 275,857 | 270,174 | 289,873 | 306,606 | 259,129 | 208,291 | 219,403 | 384,422 | 391,945 | 353,141 | 376,361 | 430,762 | 447,029 | 435,921 | 415,267 | 474,677 | 431,188 | 358,773 | 429,921 | 426,923 | 634,461 | 440,313 | 433,627 | 476,783 | 452,895 | 403,477 | 395,243 | 400,515 | 427,901 | 393,429 | 422,054 | 426,147 | 426,914 | 517,974 | 541,275 | 516,805 | 465,293 | 533,916 | 495,248 | 633,946 | 780,247 | 525,427 | 562,221 | 730,797 | 937,487 | 951,203 | 943,633 | 999,688 | 1,456,919 | 1,320,758 | 1,338,411 | 1,410,492 | 1,402,445 | 1,197,553 | 1,274,269 | 1,300,100 | 1,208,498 | 935 | 1,001,130 | 1,007,106 | 980,455 | 930,616 |
| 930,616 | 980,455 | 1,007,106 | 1,001,130 | 935 | 1,208,498 | 1,300,100 | 1,274,269 | 1,197,553 | 1,402,445 | 1,410,492 | 1,338,411 | 1,320,758 | 1,456,919 | 999,688 | 943,633 | 951,203 | 937,487 | 730,797 | 562,221 | 525,427 | 780,247 | 633,946 | 495,248 | 533,916 | 465,293 | 516,805 | 541,275 | 517,974 | 426,914 | 426,147 | 422,054 | 393,429 | 427,901 | 400,515 | 395,243 | 403,477 | 452,895 | 476,783 | 433,627 | 440,313 | 634,461 | 426,923 | 429,921 | 358,773 | 431,188 | 474,677 | 415,267 | 435,921 | 447,029 | 430,762 | 376,361 | 353,141 | 391,945 | 384,422 | 219,403 | 208,291 | 259,129 | 306,606 | 289,873 | 270,174 | 275,857 | 275,776 | 214,417 | 190,181 | 210,139 | 238,261 | 224,888 | 219,069 | 227,632 | 168,656 | 168,656 | 75,316 | 0 | 0 | 77,077 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 21,259 | 0 | 0 | 11,855 | 130,273 | 130,273 | 185,809 | 165,808 | 144,269 | 180,763 | 148,746 | 133,542 | 97,153 | 117,461 | 89,262 | 67,122 | 90,239 | 133,671 | 154,120 | 106,322 | 113,293 | 115,916 | 172,204 | 87,338 | 150,740 | 139,548 | 170,981 | 157,123 | 89,557 | 116,607 | 86,379 | 32,988 | 97,711 | 90,118 | 335,263 | 86,197 | 89,610 | 107,108 | 93,471 | 78,545 | 87,112 | 102,134 | 105,683 | 48,718 | 64,711 | 64,732 | 20,040 | 74,023 | 59,449 | 50,777 | 28,981 | 140,800 | 81,500 | 243,300 | 453,900 | 88,100 | 121,900 | 138,400 | 272,200 | 268,000 | 152,800 | 301,615 | 418,400 | 193,600 | 365,600 | 403,085 | 396,100 | 240,500 | 230,000 | 317,600 | 152,200 | 284 | 159,584 | 210,273 | 232,137 | 265,874 |
| 265,874 | 232,137 | 210,273 | 159,584 | 284 | 152,200 | 317,600 | 230,000 | 240,500 | 396,100 | 403,085 | 365,600 | 193,600 | 418,400 | 301,615 | 152,800 | 268,000 | 272,200 | 138,400 | 121,900 | 88,100 | 453,900 | 243,300 | 81,500 | 140,800 | 28,981 | 50,777 | 59,449 | 74,023 | 20,040 | 64,732 | 64,711 | 48,718 | 105,683 | 102,134 | 87,112 | 78,545 | 93,471 | 107,108 | 89,610 | 86,197 | 335,263 | 90,118 | 97,711 | 32,988 | 86,379 | 116,607 | 89,557 | 157,123 | 170,981 | 139,548 | 150,740 | 87,338 | 172,204 | 115,916 | 113,293 | 106,322 | 154,120 | 133,671 | 90,239 | 67,122 | 89,262 | 117,461 | 97,153 | 133,542 | 148,746 | 180,763 | 144,269 | 165,808 | 185,809 | 130,273 | 130,273 | 11,855 | 0 | 0 | 21,259 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 32,066 | 0 | 0 | 33,125 | 5,808 | 5,808 | 11,241 | 6,904 | 27,110 | 7,428 | 5,006 | 5,033 | 77,635 | 118,947 | 138,987 | 155,242 | 141,231 | 115,490 | 31,297 | 19,407 | 37,000 | 189,899 | 145,109 | 194,583 | 154,779 | 210,780 | 201,226 | 199,990 | 239,139 | 284,697 | 272,063 | 250,067 | 253,378 | 254,769 | 212,982 | 272,555 | 269,817 | 295,399 | 286,897 | 246,985 | 245,583 | 240,654 | 255,424 | 269,341 | 269,269 | 288,727 | 323,117 | 351,519 | 352,681 | 341,262 | 343,180 | 284,600 | 314,500 | 287,000 | 216,700 | 314,800 | 335,900 | 314,900 | 390,900 | 441,800 | 532,500 | 426,381 | 767,400 | 877,300 | 817,200 | 808,949 | 813,200 | 761,400 | 725,100 | 690,600 | 825,200 | 651 | 671,414 | 616,461 | 576,115 | 493,393 |
| 493,393 | 576,115 | 616,461 | 671,414 | 651 | 825,200 | 690,600 | 725,100 | 761,400 | 813,200 | 808,949 | 817,200 | 877,300 | 767,400 | 426,381 | 532,500 | 441,800 | 390,900 | 314,900 | 335,900 | 314,800 | 216,700 | 287,000 | 314,500 | 284,600 | 343,180 | 341,262 | 352,681 | 351,519 | 323,117 | 288,727 | 269,269 | 269,341 | 255,424 | 240,654 | 245,583 | 246,985 | 286,897 | 295,399 | 269,817 | 272,555 | 212,982 | 254,769 | 253,378 | 250,067 | 272,063 | 284,697 | 239,139 | 199,990 | 201,226 | 210,780 | 154,779 | 194,583 | 145,109 | 189,899 | 37,000 | 19,407 | 31,297 | 115,490 | 141,231 | 155,242 | 138,987 | 118,947 | 77,635 | 5,033 | 5,006 | 7,428 | 27,110 | 6,904 | 11,241 | 5,808 | 5,808 | 33,125 | 0 | 0 | 32,066 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 6,742 | 0 | 0 | 5,914 | 7,327 | 7,327 | 8,587 | 9,986 | 15,312 | 14,709 | 13,821 | 9,224 | 5,575 | 6,920 | 6,709 | 6,162 | 7,476 | 7,416 | 8,107 | 7,776 | 7,852 | 9,342 | 9,430 | 9,044 | 12,866 | 13,802 | 14,305 | 16,562 | 18,635 | 14,616 | 16,916 | 16,589 | 16,857 | 18,651 | 20,456 | 16,508 | 14,216 | 13,468 | 14,004 | 15,712 | 15,146 | 14,346 | 20,041 | 28,173 | 40,667 | 17,327 | 23,917 | 22,780 | 71,057 | 64,344 | 24,184 | 33,672 | 36,014 | 34,209 | 36,100 | 31,450 | 25,516 | 190,108 | 208,573 | 166,924 | 192,215 | 188,116 | 175,388 | 147,407 | 62,659 | 91,070 | 85,315 | 79,150 | 106,578 | 57,798 | 47,147 | 43,957 | 70,743 | 72,494 | 76,475 | 62,324 |
| 62,324 | 76,475 | 72,494 | 70,743 | 43,957 | 47,147 | 57,798 | 106,578 | 79,150 | 85,315 | 91,070 | 62,659 | 147,407 | 175,388 | 188,116 | 192,215 | 166,924 | 208,573 | 190,108 | 25,516 | 31,450 | 36,100 | 34,209 | 36,014 | 33,672 | 24,184 | 64,344 | 71,057 | 22,780 | 23,917 | 17,327 | 40,667 | 28,173 | 20,041 | 14,346 | 15,146 | 15,712 | 14,004 | 13,468 | 14,216 | 16,508 | 20,456 | 18,651 | 16,857 | 16,589 | 16,916 | 14,616 | 18,635 | 16,562 | 14,305 | 13,802 | 12,866 | 9,044 | 9,430 | 9,342 | 7,852 | 7,776 | 8,107 | 7,416 | 7,476 | 6,162 | 6,709 | 6,920 | 5,575 | 9,224 | 13,821 | 14,709 | 15,312 | 9,986 | 8,587 | 7,327 | 7,327 | 5,914 | 0 | 0 | 6,742 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 6,339 | 0 | 0 | 21,781 | 21,501 | 13,102 | 16,606 | 15,233 | 16,935 | 14,831 | 2,163 | 1,801 | 1,645 | 1,269 | 4,409 | 2,213 | 2,712 | 1,316 | 2,253 | 2,913 | 2,517 | 1,655 | 1,543 | 3,584 | 4,577 | 4,010 | 5,122 | 3,685 | 14,291 | 3,871 | 4,168 | 1,380 | 1,167 | 1,350 | 4,255 | 3,751 | 406 | 699 | 3,292 | 3,104 | 3,185 | 2,161 | 2,041 | 1,654 | 2,686 | 2,569 | 4,809 | 6,771 | 5,320 | 1,776 | 829 | 129 | 221 | 35,477 | 34,100 | 43,356 | 1,012 | 43,011 | 24,552 | 30,742 | 42,171 | 32,088 | 32,537 | 31,619 | 65,396 | 71,290 | 50,270 | 77,443 | 161,636 | 234,136 | 183,945 | 164,109 | 79,379 | 88,931 | 76,719 | 73,380 |
| 73,380 | 76,719 | 88,931 | 79,379 | 164,109 | 183,945 | 234,136 | 161,636 | 77,443 | 50,270 | 71,290 | 65,396 | 31,619 | 32,537 | 32,088 | 42,171 | 30,742 | 24,552 | 43,011 | 1,012 | 43,356 | 34,100 | 35,477 | 221 | 129 | 829 | 1,776 | 5,320 | 6,771 | 4,809 | 2,569 | 2,686 | 1,654 | 2,041 | 2,161 | 3,185 | 3,104 | 3,292 | 699 | 406 | 3,751 | 4,255 | 1,350 | 1,167 | 1,380 | 4,168 | 3,871 | 14,291 | 3,685 | 5,122 | 4,010 | 4,577 | 3,584 | 1,543 | 1,655 | 2,517 | 2,913 | 2,253 | 1,316 | 2,712 | 2,213 | 4,409 | 1,269 | 1,645 | 1,801 | 2,163 | 14,831 | 16,935 | 15,233 | 16,606 | 13,102 | 21,501 | 21,781 | 0 | 0 | 6,339 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 93,006 | 0 | 0 | 114,436 | 137,070 | 137,070 | 145,637 | 170,432 | 180,537 | 185,962 | 212,048 | 212,811 | 209,559 | 218,670 | 218,263 | 216,888 | 209,766 | 244,028 | 269,985 | 277,678 | 281,863 | 312,796 | 310,033 | 336,911 | 330,382 | 362,480 | 373,692 | 385,160 | 382,927 | 384,576 | 431,364 | 485,096 | 500,270 | 477,319 | 682,868 | 829,591 | 805,758 | 822,194 | 864,586 | 900,430 | 956,419 | 1,004,280 | 1,019,064 | 1,141,385 | 1,249,522 | 1,323,597 | 1,413,083 | 1,447,998 | 1,638,882 | 1,772,160 | 1,860,212 | 1,946,579 | 2,003,420 | 2,116,531 | 2,201,953 | 2,309,053 | 2,448,582 | 2,461,110 | 2,335,482 | 2,271,890 | 2,315,292 | 2,345,512 | 2,417,787 | 2,445,995 | 2,652,662 | 2,820,775 | 3,035,428 | 3,213,411 | 3,237,028 | 3,380,321 | 3,621,048 | 72 | 3,932,417 | 3,928,025 | 3,923,157 | 3,857,636 |
| 3,857,636 | 3,923,157 | 3,928,025 | 3,932,417 | 72 | 3,621,048 | 3,380,321 | 3,237,028 | 3,213,411 | 3,035,428 | 2,820,775 | 2,652,662 | 2,445,995 | 2,417,787 | 2,345,512 | 2,315,292 | 2,271,890 | 2,335,482 | 2,461,110 | 2,448,582 | 2,309,053 | 2,201,953 | 2,116,531 | 2,003,420 | 1,946,579 | 1,860,212 | 1,772,160 | 1,638,882 | 1,447,998 | 1,413,083 | 1,323,597 | 1,249,522 | 1,141,385 | 1,019,064 | 1,004,280 | 956,419 | 900,430 | 864,586 | 822,194 | 805,758 | 829,591 | 682,868 | 477,319 | 500,270 | 485,096 | 431,364 | 384,576 | 382,927 | 385,160 | 373,692 | 362,480 | 330,382 | 336,911 | 310,033 | 312,796 | 281,863 | 277,678 | 269,985 | 244,028 | 209,766 | 216,888 | 218,263 | 218,670 | 209,559 | 212,811 | 212,048 | 185,962 | 180,537 | 170,432 | 145,637 | 137,070 | 137,070 | 114,436 | 0 | 0 | 93,006 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 87,069 | 0 | 0 | 110,009 | 131,214 | 131,214 | 137,444 | 159,215 | 171,170 | 177,407 | 207,441 | 210,085 | 205,751 | 210,837 | 212,026 | 209,435 | 204,533 | 238,988 | 249,317 | 259,220 | 267,298 | 297,557 | 294,329 | 302,229 | 307,842 | 327,528 | 342,169 | 353,515 | 351,204 | 346,030 | 390,310 | 455,955 | 451,584 | 442,818 | 667,360 | 717,058 | 738,783 | 775,474 | 818,961 | 832,822 | 885,942 | 930,550 | 937,125 | 1,066,108 | 1,095,314 | 1,121,230 | 1,212,771 | 1,331,798 | 1,512,415 | 1,635,821 | 1,746,707 | 1,816,805 | 1,847,268 | 1,963,268 | 2,042,007 | 2,125,248 | 2,258,889 | 2,280,981 | 2,176,267 | 2,119,402 | 2,166,222 | 2,189,209 | 2,245,155 | 2,272,285 | 2,389,594 | 2,552,796 | 2,676,412 | 2,854,987 | 2,922,372 | 3,053,940 | 3,287,010 | 3,433,785 | 3,547,818 | 3,620,389 | 3,585,367 | 3,535,352 |
| 3,535,352 | 3,585,367 | 3,620,389 | 3,547,818 | 3,433,785 | 3,287,010 | 3,053,940 | 2,922,372 | 2,854,987 | 2,676,412 | 2,552,796 | 2,389,594 | 2,272,285 | 2,245,155 | 2,189,209 | 2,166,222 | 2,119,402 | 2,176,267 | 2,280,981 | 2,258,889 | 2,125,248 | 2,042,007 | 1,963,268 | 1,847,268 | 1,816,805 | 1,746,707 | 1,635,821 | 1,512,415 | 1,331,798 | 1,212,771 | 1,121,230 | 1,095,314 | 1,066,108 | 937,125 | 930,550 | 885,942 | 832,822 | 818,961 | 775,474 | 738,783 | 717,058 | 667,360 | 442,818 | 451,584 | 455,955 | 390,310 | 346,030 | 351,204 | 353,515 | 342,169 | 327,528 | 307,842 | 302,229 | 294,329 | 297,557 | 267,298 | 259,220 | 249,317 | 238,988 | 204,533 | 209,435 | 212,026 | 210,837 | 205,751 | 210,085 | 207,441 | 177,407 | 171,170 | 159,215 | 137,444 | 131,214 | 131,214 | 110,009 | 0 | 0 | 87,069 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,123 | 25,538 | 15,987 | 21,722 | 20,151 | 19,626 | 26,037 | 33,204 | 35,754 | 24,894 | 37,692 | 23,062 | 3,956 | 100,846 | 59,201 | 37,471 | 37,354 | 62,892 | 64,752 | 68,434 | 72,882 | 65,247 | 124,834 | 172,845 | 159,769 | 76,913 | 78,570 | 85,659 | 56,358 | 53,353 | 51,526 | 24,605 | 24,704 | 39,057 | 15,542 | 11,019 | 0 | 0 | 0 | 0 | 0 | 0 | 2,231 | 0 | 0 | 0 | 63,300 | 68,800 | 69,300 | 72 | 56,004 | 43,799 | 59,154 | 0 |
| 0 | 59,154 | 43,799 | 56,004 | 72 | 69,300 | 68,800 | 63,300 | 0 | 0 | 0 | 2,231 | 0 | 0 | 0 | 0 | 0 | 0 | 11,019 | 15,542 | 39,057 | 24,704 | 24,605 | 51,526 | 53,353 | 56,358 | 85,659 | 78,570 | 76,913 | 159,769 | 172,845 | 124,834 | 65,247 | 72,882 | 68,434 | 64,752 | 62,892 | 37,354 | 37,471 | 59,201 | 100,846 | 3,956 | 23,062 | 37,692 | 24,894 | 35,754 | 33,204 | 26,037 | 19,626 | 20,151 | 21,722 | 15,987 | 25,538 | 5,123 | 0 | 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 Assets | 0 | 0 | 0 | 5,937 | 0 | 0 | 4,427 | 5,856 | 3,204 | 8,193 | 11,217 | 9,367 | 8,555 | 4,607 | 2,726 | 3,808 | 7,833 | 6,237 | 7,453 | 5,233 | 5,040 | 20,668 | 18,458 | 14,565 | 15,239 | 15,704 | 34,682 | 22,540 | 34,952 | 31,523 | 31,645 | 31,723 | 38,546 | 41,054 | 29,141 | 48,686 | 34,501 | 15,508 | 112,533 | 66,975 | 46,720 | 45,625 | 67,608 | 70,477 | 73,730 | 81,939 | 75,277 | 154,208 | 202,367 | 200,312 | 116,200 | 126,467 | 136,339 | 57,147 | 76,421 | 104,626 | 128,658 | 135,242 | 144,748 | 174,151 | 169,110 | -2,609,869 | 152,488 | -2,573,625 | 156,303 | 172,632 | 3,766,753 | 4 | 267,979 | -3,228,573 | 358,424 | 251,338 | 3,603,421 | 3,782,846 | 4,911,329 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 4,911,329 | 3,782,846 | 3,603,421 | 251,338 | 358,424 | -3,228,573 | 267,979 | 4 | 3,766,753 | 172,632 | 156,303 | -2,573,625 | 152,488 | -2,609,869 | 169,110 | 174,151 | 144,748 | 135,242 | 128,658 | 104,626 | 76,421 | 57,147 | 136,339 | 126,467 | 116,200 | 200,312 | 202,367 | 154,208 | 75,277 | 81,939 | 73,730 | 70,477 | 67,608 | 45,625 | 46,720 | 66,975 | 112,533 | 15,508 | 34,501 | 48,686 | 29,141 | 41,054 | 38,546 | 31,723 | 31,645 | 31,523 | 34,952 | 22,540 | 34,682 | 15,704 | 15,239 | 14,565 | 18,458 | 20,668 | 5,040 | 5,233 | 7,453 | 6,237 | 7,833 | 3,808 | 2,726 | 4,607 | 8,555 | 9,367 | 11,217 | 8,193 | 3,204 | 5,856 | 4,427 | 0 | 0 | 5,937 | 0 | 0 | 0 |
---|
> Total Liabilities | 0 | 0 | 0 | 155,476 | 0 | 0 | 129,331 | 152,255 | 152,255 | 175,775 | 183,824 | 195,094 | 218,920 | 213,521 | 188,525 | 190,055 | 237,149 | 221,206 | 205,760 | 207,616 | 235,921 | 218,720 | 201,507 | 203,531 | 381,547 | 373,643 | 350,946 | 355,239 | 418,527 | 417,731 | 396,744 | 396,470 | 447,047 | 430,248 | 439,709 | 552,874 | 561,373 | 939,305 | 928,671 | 945,320 | 995,389 | 991,300 | 969,829 | 1,001,657 | 1,042,334 | 1,040,223 | 1,092,526 | 1,197,954 | 1,246,642 | 1,380,511 | 1,492,146 | 1,632,210 | 1,689,161 | 1,680,837 | 1,827,499 | 1,808,347 | 2,012,023 | 2,177,691 | 2,007,872 | 2,127,252 | 2,382,004 | -73,500 | 2,511,395 | -14,100 | 2,635,546 | 2,727,572 | 2,575,689 | 2,767,521 | 3,008,971 | -23,100 | 1,992,600 | 2,097,000 | 2,105,900 | 2,158,000 | 2,286 | 3,604,987 | 3,612,975 | 3,570,577 | 3,488,352 |
| 3,488,352 | 3,570,577 | 3,612,975 | 3,604,987 | 2,286 | 2,158,000 | 2,105,900 | 2,097,000 | 1,992,600 | -23,100 | 3,008,971 | 2,767,521 | 2,575,689 | 2,727,572 | 2,635,546 | -14,100 | 2,511,395 | -73,500 | 2,382,004 | 2,127,252 | 2,007,872 | 2,177,691 | 2,012,023 | 1,808,347 | 1,827,499 | 1,680,837 | 1,689,161 | 1,632,210 | 1,492,146 | 1,380,511 | 1,246,642 | 1,197,954 | 1,092,526 | 1,040,223 | 1,042,334 | 1,001,657 | 969,829 | 991,300 | 995,389 | 945,320 | 928,671 | 939,305 | 561,373 | 552,874 | 439,709 | 430,248 | 447,047 | 396,470 | 396,744 | 417,731 | 418,527 | 355,239 | 350,946 | 373,643 | 381,547 | 203,531 | 201,507 | 218,720 | 235,921 | 207,616 | 205,760 | 221,206 | 237,149 | 190,055 | 188,525 | 213,521 | 218,920 | 195,094 | 183,824 | 175,775 | 152,255 | 152,255 | 129,331 | 0 | 0 | 155,476 | 0 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 66,816 | 0 | 0 | 81,110 | 87,822 | 87,822 | 115,801 | 120,121 | 127,979 | 153,123 | 144,334 | 130,009 | 131,028 | 172,121 | 161,143 | 147,728 | 158,581 | 188,721 | 180,609 | 154,056 | 166,613 | 212,206 | 206,197 | 181,349 | 177,505 | 243,785 | 234,038 | 210,340 | 210,546 | 259,962 | 247,517 | 227,925 | 290,651 | 302,963 | 315,404 | 325,961 | 363,168 | 394,019 | 384,327 | 358,139 | 388,468 | 423,135 | 441,192 | 475,876 | 392,898 | 444,340 | 483,066 | 493,848 | 550,180 | 560,872 | 533,123 | 1,014,432 | 513,996 | 595,033 | 607,153 | 549,253 | 612,584 | 743,904 | 859,037 | 776,894 | 689,345 | 742,340 | 838,107 | 692,774 | 663,045 | 888,216 | 918,236 | 910,089 | 869,831 | 1,117,262 | 1,067,506 | 1,049,695 | 1,212,307 | 1,320,673 | 1,322,015 | 1,234,559 |
| 1,234,559 | 1,322,015 | 1,320,673 | 1,212,307 | 1,049,695 | 1,067,506 | 1,117,262 | 869,831 | 910,089 | 918,236 | 888,216 | 663,045 | 692,774 | 838,107 | 742,340 | 689,345 | 776,894 | 859,037 | 743,904 | 612,584 | 549,253 | 607,153 | 595,033 | 513,996 | 1,014,432 | 533,123 | 560,872 | 550,180 | 493,848 | 483,066 | 444,340 | 392,898 | 475,876 | 441,192 | 423,135 | 388,468 | 358,139 | 384,327 | 394,019 | 363,168 | 325,961 | 315,404 | 302,963 | 290,651 | 227,925 | 247,517 | 259,962 | 210,546 | 210,340 | 234,038 | 243,785 | 177,505 | 181,349 | 206,197 | 212,206 | 166,613 | 154,056 | 180,609 | 188,721 | 158,581 | 147,728 | 161,143 | 172,121 | 131,028 | 130,009 | 144,334 | 153,123 | 127,979 | 120,121 | 115,801 | 87,822 | 87,822 | 81,110 | 0 | 0 | 66,816 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 9,343 | 0 | 0 | 13,993 | 14,888 | 14,888 | 14,567 | 16,211 | 18,196 | 19,087 | 21,675 | 22,047 | 25,338 | 25,987 | 26,499 | 26,019 | 23,338 | 21,418 | 20,283 | 16,309 | 16,532 | 6,122 | 6,195 | 7,893 | 7,885 | 8,090 | 11,445 | 11,583 | 11,623 | 11,873 | 12,020 | 13,584 | 20,237 | 20,434 | 51,517 | 51,895 | 53,819 | 60,758 | 65,234 | 69,593 | 74,069 | 79,767 | 80,085 | 137,452 | 86,226 | 88,198 | 116,387 | 165,837 | 214,761 | 154,850 | 144,392 | 654,697 | 152,287 | 154,027 | 160,523 | 138,685 | 173,274 | 223,600 | 227,732 | 247,494 | 231,547 | 171,729 | 161,322 | 157,232 | 149,134 | 159,764 | 177,508 | 172,342 | 172,873 | 309,869 | 291,304 | 286,642 | 481,683 | 481,115 | 530,091 | 464,928 |
| 464,928 | 530,091 | 481,115 | 481,683 | 286,642 | 291,304 | 309,869 | 172,873 | 172,342 | 177,508 | 159,764 | 149,134 | 157,232 | 161,322 | 171,729 | 231,547 | 247,494 | 227,732 | 223,600 | 173,274 | 138,685 | 160,523 | 154,027 | 152,287 | 654,697 | 144,392 | 154,850 | 214,761 | 165,837 | 116,387 | 88,198 | 86,226 | 137,452 | 80,085 | 79,767 | 74,069 | 69,593 | 65,234 | 60,758 | 53,819 | 51,895 | 51,517 | 20,434 | 20,237 | 13,584 | 12,020 | 11,873 | 11,623 | 11,583 | 11,445 | 8,090 | 7,885 | 7,893 | 6,195 | 6,122 | 16,532 | 16,309 | 20,283 | 21,418 | 23,338 | 26,019 | 26,499 | 25,987 | 25,338 | 22,047 | 21,675 | 19,087 | 18,196 | 16,211 | 14,567 | 14,888 | 14,888 | 13,993 | 0 | 0 | 9,343 | 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 | 52,605 | 0 | 0 | 0 | 74,069 | 79,767 | 80,085 | 137,452 | 86,226 | 88,198 | 877,469 | 165,837 | 214,761 | 154,850 | 144,392 | 654,697 | 152,287 | 154,027 | 160,523 | 138,685 | 173,274 | 223,600 | 227,732 | 233,680 | 217,234 | 156,482 | 144,382 | 139,590 | 130,053 | 140,450 | 157,957 | 152,550 | 152,900 | 289,669 | 270,216 | 265,979 | 439,937 | 459,171 | 485,641 | 0 |
| 0 | 485,641 | 459,171 | 439,937 | 265,979 | 270,216 | 289,669 | 152,900 | 152,550 | 157,957 | 140,450 | 130,053 | 139,590 | 144,382 | 156,482 | 217,234 | 233,680 | 227,732 | 223,600 | 173,274 | 138,685 | 160,523 | 154,027 | 152,287 | 654,697 | 144,392 | 154,850 | 214,761 | 165,837 | 877,469 | 88,198 | 86,226 | 137,452 | 80,085 | 79,767 | 74,069 | 0 | 0 | 0 | 52,605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 14,158 | 0 | 0 | 14,821 | 17,409 | 17,409 | 18,614 | 19,045 | 21,302 | 22,815 | 25,413 | 15,448 | 17,461 | 21,682 | 21,751 | 19,478 | 20,990 | 27,813 | 26,274 | 24,327 | 24,759 | 35,369 | 39,229 | 38,478 | 16,756 | 23,922 | 22,961 | 23,271 | 14,533 | 18,933 | 17,281 | 11,582 | 15,823 | 21,927 | 18,435 | 18,678 | 13,232 | 16,110 | 12,120 | 7,358 | 6,801 | 11,070 | 10,306 | 11,021 | 16,010 | 25,295 | 18,002 | 19,247 | 20,108 | 29,801 | 27,473 | 17,299 | 27,452 | 28,690 | 32,097 | 21,493 | 27,667 | 62,460 | 51,286 | 64,674 | 34,197 | 37,767 | 57,143 | 35,386 | 43,566 | 59,140 | 63,558 | 51,394 | 58,335 | 65,936 | 63,995 | 55,476 | 54,484 | 69,486 | 71,937 | 55,296 |
| 55,296 | 71,937 | 69,486 | 54,484 | 55,476 | 63,995 | 65,936 | 58,335 | 51,394 | 63,558 | 59,140 | 43,566 | 35,386 | 57,143 | 37,767 | 34,197 | 64,674 | 51,286 | 62,460 | 27,667 | 21,493 | 32,097 | 28,690 | 27,452 | 17,299 | 27,473 | 29,801 | 20,108 | 19,247 | 18,002 | 25,295 | 16,010 | 11,021 | 10,306 | 11,070 | 6,801 | 7,358 | 12,120 | 16,110 | 13,232 | 18,678 | 18,435 | 21,927 | 15,823 | 11,582 | 17,281 | 18,933 | 14,533 | 23,271 | 22,961 | 23,922 | 16,756 | 38,478 | 39,229 | 35,369 | 24,759 | 24,327 | 26,274 | 27,813 | 20,990 | 19,478 | 21,751 | 21,682 | 17,461 | 15,448 | 25,413 | 22,815 | 21,302 | 19,045 | 18,614 | 17,409 | 17,409 | 14,821 | 0 | 0 | 14,158 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 38,433 | 0 | 0 | 52,296 | 55,525 | 55,288 | 72,336 | 76,738 | 74,851 | 96,392 | 84,115 | 79,509 | 68,997 | 103,532 | 89,994 | 84,247 | 90,554 | 121,721 | 118,825 | 101,773 | 125,076 | 152,592 | 18,891 | 18,011 | 34,096 | 46,536 | 41,913 | 139,441 | 36,476 | 43,255 | 45,342 | 42,260 | 87,203 | 51,488 | 52,858 | 60,260 | 110,802 | 83,390 | 84,389 | 71,463 | 109,462 | 91,080 | 109,934 | 106,876 | 96,661 | 85,927 | 110,842 | 84,210 | 105,127 | 119,448 | 124,326 | 110,705 | 122,027 | 136,075 | 147,483 | 121,399 | 161,693 | 154,009 | 225,284 | 130,665 | 116,093 | 129,795 | 182,914 | 148,634 | 162,892 | 216,690 | 226,083 | 256,429 | 259,164 | 225,510 | 263,358 | 272,719 | 263,332 | 297,329 | 266,969 | 275,826 |
| 275,826 | 266,969 | 297,329 | 263,332 | 272,719 | 263,358 | 225,510 | 259,164 | 256,429 | 226,083 | 216,690 | 162,892 | 148,634 | 182,914 | 129,795 | 116,093 | 130,665 | 225,284 | 154,009 | 161,693 | 121,399 | 147,483 | 136,075 | 122,027 | 110,705 | 124,326 | 119,448 | 105,127 | 84,210 | 110,842 | 85,927 | 96,661 | 106,876 | 109,934 | 91,080 | 109,462 | 71,463 | 84,389 | 83,390 | 110,802 | 60,260 | 52,858 | 51,488 | 87,203 | 42,260 | 45,342 | 43,255 | 36,476 | 139,441 | 41,913 | 46,536 | 34,096 | 18,011 | 18,891 | 152,592 | 125,076 | 101,773 | 118,825 | 121,721 | 90,554 | 84,247 | 89,994 | 103,532 | 68,997 | 79,509 | 84,115 | 96,392 | 74,851 | 76,738 | 72,336 | 55,288 | 55,525 | 52,296 | 0 | 0 | 38,433 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 88,660 | 0 | 0 | 48,221 | 64,433 | 64,433 | 59,974 | 63,703 | 67,115 | 65,797 | 69,187 | 58,516 | 59,027 | 65,028 | 60,063 | 58,032 | 49,035 | 47,200 | 38,111 | 47,451 | 36,918 | 169,341 | 167,446 | 169,597 | 177,734 | 174,742 | 183,693 | 186,404 | 185,924 | 187,085 | 182,731 | 211,784 | 262,223 | 258,410 | 623,901 | 602,710 | 582,152 | 601,370 | 606,973 | 611,690 | 613,189 | 619,199 | 599,031 | 616,650 | 805,056 | 802,302 | 897,445 | 998,298 | 1,082,030 | 1,128,289 | 1,147,714 | 813,067 | 1,294,351 | 1,416,990 | 1,570,538 | 1,458,619 | 1,514,668 | 1,638,100 | 1,677,372 | 1,734,501 | 1,870,217 | 1,893,206 | 1,889,465 | 1,882,915 | 2,104,476 | 2,120,755 | 2,287,266 | 2,311,902 | 2,420,768 | 2,291,762 | 2,388,479 | 2,519,496 | 2,392,680 | 2,292,302 | 2,248,562 | 2,253,793 |
| 2,253,793 | 2,248,562 | 2,292,302 | 2,392,680 | 2,519,496 | 2,388,479 | 2,291,762 | 2,420,768 | 2,311,902 | 2,287,266 | 2,120,755 | 2,104,476 | 1,882,915 | 1,889,465 | 1,893,206 | 1,870,217 | 1,734,501 | 1,677,372 | 1,638,100 | 1,514,668 | 1,458,619 | 1,570,538 | 1,416,990 | 1,294,351 | 813,067 | 1,147,714 | 1,128,289 | 1,082,030 | 998,298 | 897,445 | 802,302 | 805,056 | 616,650 | 599,031 | 619,199 | 613,189 | 611,690 | 606,973 | 601,370 | 582,152 | 602,710 | 623,901 | 258,410 | 262,223 | 211,784 | 182,731 | 187,085 | 185,924 | 186,404 | 183,693 | 174,742 | 177,734 | 169,597 | 167,446 | 169,341 | 36,918 | 47,451 | 38,111 | 47,200 | 49,035 | 58,032 | 60,063 | 65,028 | 59,027 | 58,516 | 69,187 | 65,797 | 67,115 | 63,703 | 59,974 | 64,433 | 64,433 | 48,221 | 0 | 0 | 88,660 | 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 | 136,142 | 139,951 | 138,184 | 136,046 | 144,731 | 142,086 | 139,229 | 136,128 | 133,093 | 166,121 | 214,063 | 208,905 | 567,898 | 554,421 | 539,280 | 556,505 | 562,382 | 566,159 | 567,609 | 571,280 | 550,636 | 561,493 | 722,048 | 715,383 | 761,082 | 845,727 | 950,131 | 984,926 | 992,322 | 658,352 | 1,119,446 | 1,203,709 | 1,338,734 | 1,213,299 | 1,248,579 | 1,264,389 | 1,273,439 | 1,316,171 | 1,441,777 | 1,459,570 | 1,441,083 | 1,434,614 | 1,612,486 | 1,634,539 | 1,803,533 | 1,840,000 | 0 | 1,816,151 | 1,887,785 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 1,887,785 | 1,816,151 | 0 | 1,840,000 | 1,803,533 | 1,634,539 | 1,612,486 | 1,434,614 | 1,441,083 | 1,459,570 | 1,441,777 | 1,316,171 | 1,273,439 | 1,264,389 | 1,248,579 | 1,213,299 | 1,338,734 | 1,203,709 | 1,119,446 | 658,352 | 992,322 | 984,926 | 950,131 | 845,727 | 761,082 | 715,383 | 722,048 | 561,493 | 550,636 | 571,280 | 567,609 | 566,159 | 562,382 | 556,505 | 539,280 | 554,421 | 567,898 | 208,905 | 214,063 | 166,121 | 133,093 | 136,128 | 139,229 | 142,086 | 144,731 | 136,046 | 138,184 | 139,951 | 136,142 | 0 | 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 | 42,872 | 0 | 0 | 0 | 45,580 | 7,417 | 7,417 | 7,417 | 7,670 | 9,112 | 8,732 | 12,521 | 13,407 | 11,716 | 155,392 | 154,715 | 174,905 | 191,232 | 210,328 | 223,576 | 244,799 | 307,166 | 313,676 | 316,466 | 326,151 | 330,533 | 333,621 | 337,979 | 376,923 | 376,006 | 378,535 | 371,791 | 381,718 | 0 | 408,409 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 408,409 | 0 | 381,718 | 371,791 | 378,535 | 376,006 | 376,923 | 337,979 | 333,621 | 330,533 | 326,151 | 316,466 | 313,676 | 307,166 | 244,799 | 223,576 | 210,328 | 191,232 | 174,905 | 154,715 | 155,392 | 11,716 | 13,407 | 12,521 | 8,732 | 9,112 | 7,670 | 7,417 | 7,417 | 7,417 | 45,580 | 0 | 0 | 0 | 42,872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 31,304 | 29,646 | 39,550 | 38,696 | 38,962 | 44,318 | 46,695 | 50,957 | 49,638 | 45,663 | 48,160 | 49,505 | 56,003 | 48,289 | 42,872 | 44,865 | 44,591 | 45,531 | 45,580 | 47,919 | 48,395 | 47,740 | 75,338 | 77,807 | 127,631 | 140,050 | 118,492 | 131,647 | 144,254 | 140,555 | 164,027 | 180,136 | 199,689 | 211,801 | 232,520 | 292,126 | 292,728 | 127,457 | 301,763 | 131,910 | 145,296 | 146,563 | 146,850 | 344,454 | 147,387 | 148,719 | 157,410 | 0 | 168,137 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 168,137 | 0 | 157,410 | 148,719 | 147,387 | 344,454 | 146,850 | 146,563 | 145,296 | 131,910 | 301,763 | 127,457 | 292,728 | 292,126 | 232,520 | 211,801 | 199,689 | 180,136 | 164,027 | 140,555 | 144,254 | 131,647 | 118,492 | 140,050 | 127,631 | 77,807 | 75,338 | 47,740 | 48,395 | 47,919 | 45,580 | 45,531 | 44,591 | 44,865 | 42,872 | 48,289 | 56,003 | 49,505 | 48,160 | 45,663 | 49,638 | 50,957 | 46,695 | 44,318 | 38,962 | 38,696 | 39,550 | 29,646 | 31,304 | 0 | 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 | 14,607 | 0 | 0 | 60,421 | 153,471 | 153,471 | 197,494 | 205,677 | 210,331 | 205,303 | 208,666 | 214,467 | 233,921 | 257,297 | 272,914 | 281,302 | 292,023 | 314,713 | 310,394 | 284,462 | 297,735 | 315,671 | 328,335 | 339,106 | 351,504 | 374,715 | 402,990 | 423,140 | 400,461 | 410,922 | 429,593 | 402,375 | 375,743 | 341,442 | 376,729 | 339,999 | 292,877 | 302,443 | 326,181 | 334,078 | 350,005 | 362,461 | 406,742 | 442,288 | 473,622 | 503,102 | 459,486 | 473,826 | 547,947 | 599,804 | 644,668 | 653,000 | 690,300 | 738,500 | 804,500 | 826,600 | 883,600 | 809,900 | 736,600 | 711,700 | 699,400 | 709,654 | 1,147,100 | 1,434,600 | 1,223,600 | 1,222,296 | 1,232,400 | 1,189,000 | 1,220,700 | 1,271,400 | 1,373,600 | 1,343 | 1,328,560 | 1,322,156 | 1,333,035 | 1,299,900 |
| 1,299,900 | 1,333,035 | 1,322,156 | 1,328,560 | 1,343 | 1,373,600 | 1,271,400 | 1,220,700 | 1,189,000 | 1,232,400 | 1,222,296 | 1,223,600 | 1,434,600 | 1,147,100 | 709,654 | 699,400 | 711,700 | 736,600 | 809,900 | 883,600 | 826,600 | 804,500 | 738,500 | 690,300 | 653,000 | 644,668 | 599,804 | 547,947 | 473,826 | 459,486 | 503,102 | 473,622 | 442,288 | 406,742 | 362,461 | 350,005 | 334,078 | 326,181 | 302,443 | 292,877 | 339,999 | 376,729 | 341,442 | 375,743 | 402,375 | 429,593 | 410,922 | 400,461 | 423,140 | 402,990 | 374,715 | 351,504 | 339,106 | 328,335 | 315,671 | 297,735 | 284,462 | 310,394 | 314,713 | 292,023 | 281,302 | 272,914 | 257,297 | 233,921 | 214,467 | 208,666 | 205,303 | 210,331 | 205,677 | 197,494 | 153,471 | 153,471 | 60,421 | 0 | 0 | 14,607 | 0 | 0 | 0 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 20 | 21 | 21 | 21 | 20 | 20 | 20 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 26 | 26 | 26 | 26 | 26 | 26 |
| 26 | 26 | 26 | 26 | 26 | 26 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 20 | 20 | 20 | 21 | 21 | 21 | 20 | 20 | 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 | 242,035 | 251,520 | 262,330 | 284,033 | 309,216 | 326,161 | 302,325 | 334,257 | 360,017 | 377,123 | 352,811 | 387,020 | 420,519 | 434,690 | 395,783 | 456,316 | 510,354 | 549,679 | 573,619 | 640,545 | 689,819 | 723,732 | 753,397 | 783,358 | 820,300 | 831,334 | 902,579 | 952,403 | 991,109 | 994,942 | 1,025,061 | 1,069,690 | 1,128,822 | 1,161,893 | 1,211,076 | 1,166,589 | 1,073,602 | 1,044,460 | 1,015,622 | 1,022,491 | 1,117,518 | 1,156,772 | 1,167,475 | 1,159,594 | 1,163,952 | 1,117,493 | 0 | 1,226,117 | 1,314,586 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 1,314,586 | 1,226,117 | 0 | 1,117,493 | 1,163,952 | 1,159,594 | 1,167,475 | 1,156,772 | 1,117,518 | 1,022,491 | 1,015,622 | 1,044,460 | 1,073,602 | 1,166,589 | 1,211,076 | 1,161,893 | 1,128,822 | 1,069,690 | 1,025,061 | 994,942 | 991,109 | 952,403 | 902,579 | 831,334 | 820,300 | 783,358 | 753,397 | 723,732 | 689,819 | 640,545 | 573,619 | 549,679 | 510,354 | 456,316 | 395,783 | 434,690 | 420,519 | 387,020 | 352,811 | 377,123 | 360,017 | 334,257 | 302,325 | 326,161 | 309,216 | 284,033 | 262,330 | 251,520 | 242,035 | 0 | 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 | 104 | 0 | 0 | -15,907 | 4 | 4 | 13 | -87 | 13 | -7 | -32 | -62 | 566 | 483 | 543 | 340 | 92 | 14 | -11 | -4 | -9 | -17 | 23 | -61 | -26 | -112 | -48 | 43 | -69 | -17 | -10 | 30 | -12 | -4 | 193 | 672 | 1,211 | 2,031 | 1,669 | 1,527 | 834 | 423 | 375 | 57 | -230 | -592 | -1,391 | -1,645 | -2,840 | -3,959 | -2,473 | -1,227 | -661 | -190 | -4 | 29 | 98 | -624 | 425 | 183 | -27 | 1 | -125 | 649 | 2,056 | 5,411 | 2,744 | 1,154 | 1,257 | 3,242 | 2,639 | 3,195 | 3,991 | 2,783 | 2,529 | 4,696 |
| 4,696 | 2,529 | 2,783 | 3,991 | 3,195 | 2,639 | 3,242 | 1,257 | 1,154 | 2,744 | 5,411 | 2,056 | 649 | -125 | 1 | -27 | 183 | 425 | -624 | 98 | 29 | -4 | -190 | -661 | -1,227 | -2,473 | -3,959 | -2,840 | -1,645 | -1,391 | -592 | -230 | 57 | 375 | 423 | 834 | 1,527 | 1,669 | 2,031 | 1,211 | 672 | 193 | -4 | -12 | 30 | -10 | -17 | -69 | 43 | -48 | -112 | -26 | -61 | 23 | -17 | -9 | -4 | -11 | 14 | 92 | 340 | 543 | 483 | 566 | -62 | -32 | -7 | 13 | -87 | 13 | 4 | 4 | -15,907 | 0 | 0 | 104 | 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 | 183,968 | 185,338 | 187,013 | 189,048 | 192,212 | 195,592 | 201,012 | 202,669 | 205,348 | 208,019 | 209,213 | 214,093 | 215,776 | 220,229 | 221,257 | 224,209 | 222,319 | 229,365 | 228,945 | 230,519 | 232,303 | 234,298 | 238,236 | 243,039 | 246,906 | 251,032 | 253,840 | 259,225 | 263,034 | 266,907 | 270,935 | 276,247 | 280,783 | 285,318 | 289,933 | 295,267 | 310,628 | 315,150 | 329,753 | 333,147 | 671,893 | 675,795 | 692,053 | 695,323 | 698,982 | 703,633 | 0 | 714,506 | 727,534 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 727,534 | 714,506 | 0 | 703,633 | 698,982 | 695,323 | 692,053 | 675,795 | 671,893 | 333,147 | 329,753 | 315,150 | 310,628 | 295,267 | 289,933 | 285,318 | 280,783 | 276,247 | 270,935 | 266,907 | 263,034 | 259,225 | 253,840 | 251,032 | 246,906 | 243,039 | 238,236 | 234,298 | 232,303 | 230,519 | 228,945 | 229,365 | 222,319 | 224,209 | 221,257 | 220,229 | 215,776 | 214,093 | 209,213 | 208,019 | 205,348 | 202,669 | 201,012 | 195,592 | 192,212 | 189,048 | 187,013 | 185,338 | 183,968 | 0 | 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 | -671,224 | -672,493 | 0 | -633,332 | -633,332 | -638,057 | -638,057 | -642,177 | -642,177 | -646,008 | -646,008 | -648,118 | -648,118 | -651,352 | -617,579 | -620,655 | -605,115 | -607,316 | -605,037 | -607,649 | -607,025 | -607,888 | -605,655 | -606,918 | -606,352 | -522,726 | -517,803 | -515,821 | -515,777 | -509,048 | -453,415 | -446,515 | -408,183 | -380,135 | -325,396 | -315,614 | -259,781 | -259,689 | -186,291 | -182,819 | -135,784 | -126,009 | -102,829 | -98,678 | -98,412 | -98,276 | -97,835 | -97,713 | -97,713 | -96,158 | -95,913 | -95,761 | -55,298 | -45,001 | -42,149 | -41,217 | -34,405 | -23,854 | -16,713 | -15,808 | -15,808 | -15,808 | 0 | 0 | 0 | 0 | 0 | -1,007 | 0 | 0 | -1,007 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 759 | 0 | 0 | 57,269 | 134,359 | 134,359 | 158,737 | 160,005 | 159,863 | 145,184 | 145,926 | 146,867 | 147,493 | 142,790 | 134,495 | 129,310 | 129,738 | 129,906 | 122,992 | 83,894 | 84,791 | 85,582 | 86,255 | 87,625 | 89,178 | 90,772 | 93,800 | 96,914 | 98,183 | 76,660 | 69,564 | 25,200 | 22,922 | -45,596 | -44,005 | -95,385 | -104,139 | -155,926 | -185,864 | -217,150 | -224,470 | -278,529 | -283,474 | -281,523 | -279,567 | -279,687 | -359,446 | -355,886 | -351,815 | -348,663 | -343,991 | -340,742 | -334,123 | -331,069 | -324,341 | -335,345 | -327,646 | -356,088 | -337,490 | -332,968 | -316,255 | -312,861 | 29,682 | 33,618 | 53,996 | 57,266 | 65,679 | 70,328 | 49,450 | 42,016 | 56,310 | -1,280,314 | 59,123 | 65,798 | 74,214 | 75,701 |
| 75,701 | 74,214 | 65,798 | 59,123 | -1,280,314 | 56,310 | 42,016 | 49,450 | 70,328 | 65,679 | 57,266 | 53,996 | 33,618 | 29,682 | -312,861 | -316,255 | -332,968 | -337,490 | -356,088 | -327,646 | -335,345 | -324,341 | -331,069 | -334,123 | -340,742 | -343,991 | -348,663 | -351,815 | -355,886 | -359,446 | -279,687 | -279,567 | -281,523 | -283,474 | -278,529 | -224,470 | -217,150 | -185,864 | -155,926 | -104,139 | -95,385 | -44,005 | -45,596 | 22,922 | 25,200 | 69,564 | 76,660 | 98,183 | 96,914 | 93,800 | 90,772 | 89,178 | 87,625 | 86,255 | 85,582 | 84,791 | 83,894 | 122,992 | 129,906 | 129,738 | 129,310 | 134,495 | 142,790 | 147,493 | 146,867 | 145,926 | 145,184 | 159,863 | 160,005 | 158,737 | 134,359 | 134,359 | 57,269 | 0 | 0 | 759 | 0 | 0 | 0 |
---|