> Total Assets | 0 | 0 | 0 | 17,167 | 0 | 0 | 0 | 17,591 | 0 | 0 | 27,524 | 101,184 | 101,184 | 103,326 | 103,136 | 94,655 | 94,655 | 87,735 | 79,940 | 82,851 | 82,851 | 81,635 | 81,682 | 82,943 | 82,943 | 82,472 | 86,162 | 95,187 | 95,187 | 100,226 | 101,570 | 197,058 | 197,058 | 217,162 | 223,681 | 221,792 | 218,275 | 216,972 | 198,896 | 199,256 | 206,303 | 209,572 | 212,591 | 212,948 | 219,825 | 215,164 | 214,269 | 208,643 | 203,573 | 199,170 | 194,254 | 190,811 | 189,040 | 190,927 | 186,733 | 184,525 | 183,989 | 186,332 | 191,424 | 189,844 | 199,805 | 189,700 | 201,554 | 215,169 | 207,533 | 208,280 | 201,095 | 201,600 | 210,374 | 209,022 | 201,582 | 203,414 | 236,344 | 229,342 | 217,479 | 212,953 | 200,391 | 177,764 | 157,826 | 138,006 | 133,263 | 132,489 | 139,454 |
| 139,454 | 132,489 | 133,263 | 138,006 | 157,826 | 177,764 | 200,391 | 212,953 | 217,479 | 229,342 | 236,344 | 203,414 | 201,582 | 209,022 | 210,374 | 201,600 | 201,095 | 208,280 | 207,533 | 215,169 | 201,554 | 189,700 | 199,805 | 189,844 | 191,424 | 186,332 | 183,989 | 184,525 | 186,733 | 190,927 | 189,040 | 190,811 | 194,254 | 199,170 | 203,573 | 208,643 | 214,269 | 215,164 | 219,825 | 212,948 | 212,591 | 209,572 | 206,303 | 199,256 | 198,896 | 216,972 | 218,275 | 221,792 | 223,681 | 217,162 | 197,058 | 197,058 | 101,570 | 100,226 | 95,187 | 95,187 | 86,162 | 82,472 | 82,943 | 82,943 | 81,682 | 81,635 | 82,851 | 82,851 | 79,940 | 87,735 | 94,655 | 94,655 | 103,136 | 103,326 | 101,184 | 101,184 | 27,524 | 0 | 0 | 17,591 | 0 | 0 | 0 | 17,167 | 0 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 0 | 13,404 | 0 | 0 | 0 | 13,154 | 0 | 0 | 16,178 | 88,694 | 88,694 | 90,608 | 85,427 | 50,116 | 50,116 | 42,134 | 48,340 | 54,531 | 54,531 | 53,658 | 55,231 | 55,300 | 55,300 | 72,414 | 76,581 | 85,976 | 85,976 | 91,127 | 92,576 | 187,777 | 187,777 | 193,289 | 181,839 | 180,070 | 177,112 | 176,673 | 159,540 | 161,320 | 165,969 | 170,098 | 173,736 | 171,702 | 162,313 | 158,664 | 159,210 | 161,850 | 157,933 | 154,556 | 150,665 | 148,797 | 147,471 | 149,632 | 146,116 | 143,290 | 139,243 | 141,339 | 146,879 | 144,719 | 148,638 | 138,430 | 149,836 | 153,293 | 156,173 | 155,652 | 148,476 | 146,678 | 155,776 | 154,513 | 147,860 | 135,859 | 170,561 | 164,953 | 153,019 | 151,817 | 140,880 | 120,701 | 103,171 | 89,897 | 86,279 | 86,526 | 88,612 |
| 88,612 | 86,526 | 86,279 | 89,897 | 103,171 | 120,701 | 140,880 | 151,817 | 153,019 | 164,953 | 170,561 | 135,859 | 147,860 | 154,513 | 155,776 | 146,678 | 148,476 | 155,652 | 156,173 | 153,293 | 149,836 | 138,430 | 148,638 | 144,719 | 146,879 | 141,339 | 139,243 | 143,290 | 146,116 | 149,632 | 147,471 | 148,797 | 150,665 | 154,556 | 157,933 | 161,850 | 159,210 | 158,664 | 162,313 | 171,702 | 173,736 | 170,098 | 165,969 | 161,320 | 159,540 | 176,673 | 177,112 | 180,070 | 181,839 | 193,289 | 187,777 | 187,777 | 92,576 | 91,127 | 85,976 | 85,976 | 76,581 | 72,414 | 55,300 | 55,300 | 55,231 | 53,658 | 54,531 | 54,531 | 48,340 | 42,134 | 50,116 | 50,116 | 85,427 | 90,608 | 88,694 | 88,694 | 16,178 | 0 | 0 | 13,154 | 0 | 0 | 0 | 13,404 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 4,095 | 0 | 0 | 0 | 3,677 | 0 | 0 | 4,547 | 7,117 | 7,117 | 9,930 | 21,442 | 28,101 | 28,101 | 26,946 | 31,947 | 40,029 | 40,029 | 35,323 | 36,667 | 36,470 | 36,470 | 49,391 | 49,928 | 42,858 | 42,858 | 46,116 | 29,794 | 140,682 | 140,682 | 70,083 | 119,668 | 50,026 | 89,434 | 92,453 | 51,861 | 42,813 | 51,036 | 59,829 | 31,631 | 19,180 | 21,930 | 39,218 | 28,112 | 15,470 | 24,818 | 20,145 | 19,685 | 23,326 | 20,008 | 23,460 | 24,328 | 15,342 | 22,835 | 20,371 | 15,724 | 16,336 | 17,430 | 17,517 | 20,809 | 16,930 | 29,494 | 30,542 | 18,191 | 23,599 | 7,148 | 10,606 | 5,659 | 11,717 | 20,878 | 15,461 | 8,587 | 12,295 | 14,608 | 15,473 | 21,509 | 15,920 | 23,900 | 17,066 | 28,226 |
| 28,226 | 17,066 | 23,900 | 15,920 | 21,509 | 15,473 | 14,608 | 12,295 | 8,587 | 15,461 | 20,878 | 11,717 | 5,659 | 10,606 | 7,148 | 23,599 | 18,191 | 30,542 | 29,494 | 16,930 | 20,809 | 17,517 | 17,430 | 16,336 | 15,724 | 20,371 | 22,835 | 15,342 | 24,328 | 23,460 | 20,008 | 23,326 | 19,685 | 20,145 | 24,818 | 15,470 | 28,112 | 39,218 | 21,930 | 19,180 | 31,631 | 59,829 | 51,036 | 42,813 | 51,861 | 92,453 | 89,434 | 50,026 | 119,668 | 70,083 | 140,682 | 140,682 | 29,794 | 46,116 | 42,858 | 42,858 | 49,928 | 49,391 | 36,470 | 36,470 | 36,667 | 35,323 | 40,029 | 40,029 | 31,947 | 26,946 | 28,101 | 28,101 | 21,442 | 9,930 | 7,117 | 7,117 | 4,547 | 0 | 0 | 3,677 | 0 | 0 | 0 | 4,095 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 3,850 | 0 | 0 | 0 | 3,588 | 0 | 0 | 3,093 | 70,423 | 70,423 | 64,587 | 47,924 | 7,305 | 7,305 | 3,062 | 4,267 | 1,063 | 1,063 | 4,120 | 2,320 | 1,264 | 1,264 | 5,968 | 5,243 | 15,531 | 15,531 | 15,835 | 18,872 | 18,718 | 18,718 | 18,692 | 24,427 | 93,030 | 45,332 | 42,296 | 63,217 | 78,798 | 71,139 | 63,787 | 93,776 | 113,271 | 101,844 | 81,423 | 94,725 | 107,621 | 95,694 | 96,248 | 91,172 | 90,328 | 91,677 | 87,795 | 85,594 | 94,237 | 81,625 | 84,980 | 88,278 | 86,833 | 83,270 | 83,305 | 72,606 | 66,569 | 48,641 | 55,038 | 87,288 | 74,403 | 94,168 | 90,733 | 91,738 | 72,251 | 94,663 | 91,219 | 88,376 | 73,058 | 61,674 | 49,126 | 37,821 | 38,853 | 28,657 | 36,113 | 25,776 |
| 25,776 | 36,113 | 28,657 | 38,853 | 37,821 | 49,126 | 61,674 | 73,058 | 88,376 | 91,219 | 94,663 | 72,251 | 91,738 | 90,733 | 94,168 | 74,403 | 87,288 | 55,038 | 48,641 | 66,569 | 72,606 | 83,305 | 83,270 | 86,833 | 88,278 | 84,980 | 81,625 | 94,237 | 85,594 | 87,795 | 91,677 | 90,328 | 91,172 | 96,248 | 95,694 | 107,621 | 94,725 | 81,423 | 101,844 | 113,271 | 93,776 | 63,787 | 71,139 | 78,798 | 63,217 | 42,296 | 45,332 | 93,030 | 24,427 | 18,692 | 18,718 | 18,718 | 18,872 | 15,835 | 15,531 | 15,531 | 5,243 | 5,968 | 1,264 | 1,264 | 2,320 | 4,120 | 1,063 | 1,063 | 4,267 | 3,062 | 7,305 | 7,305 | 47,924 | 64,587 | 70,423 | 70,423 | 3,093 | 0 | 0 | 3,588 | 0 | 0 | 0 | 3,850 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 3,911 | 0 | 0 | 0 | 4,226 | 0 | 0 | 5,903 | 7,817 | 7,817 | 11,974 | 11,606 | 9,921 | 9,921 | 8,202 | 8,135 | 8,122 | 8,122 | 9,478 | 10,611 | 11,460 | 11,460 | 9,524 | 10,671 | 15,697 | 15,697 | 17,905 | 16,862 | 17,876 | 17,876 | 21,841 | 26,685 | 27,051 | 32,703 | 31,180 | 32,393 | 25,911 | 30,320 | 32,605 | 35,287 | 29,142 | 30,218 | 30,569 | 27,214 | 28,387 | 27,423 | 27,652 | 31,163 | 27,908 | 27,789 | 28,293 | 27,083 | 25,386 | 26,381 | 27,398 | 30,235 | 29,740 | 34,135 | 26,415 | 26,014 | 35,943 | 30,729 | 29,652 | 26,182 | 34,890 | 39,283 | 39,803 | 39,965 | 39,319 | 40,813 | 44,917 | 42,280 | 52,152 | 46,833 | 36,468 | 21,620 | 14,828 | 15,019 | 17,808 | 24,080 |
| 24,080 | 17,808 | 15,019 | 14,828 | 21,620 | 36,468 | 46,833 | 52,152 | 42,280 | 44,917 | 40,813 | 39,319 | 39,965 | 39,803 | 39,283 | 34,890 | 26,182 | 29,652 | 30,729 | 35,943 | 26,014 | 26,415 | 34,135 | 29,740 | 30,235 | 27,398 | 26,381 | 25,386 | 27,083 | 28,293 | 27,789 | 27,908 | 31,163 | 27,652 | 27,423 | 28,387 | 27,214 | 30,569 | 30,218 | 29,142 | 35,287 | 32,605 | 30,320 | 25,911 | 32,393 | 31,180 | 32,703 | 27,051 | 26,685 | 21,841 | 17,876 | 17,876 | 16,862 | 17,905 | 15,697 | 15,697 | 10,671 | 9,524 | 11,460 | 11,460 | 10,611 | 9,478 | 8,122 | 8,122 | 8,135 | 8,202 | 9,921 | 9,921 | 11,606 | 11,974 | 7,817 | 7,817 | 5,903 | 0 | 0 | 4,226 | 0 | 0 | 0 | 3,911 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 56 | 0 | 0 | 0 | 57 | 0 | 0 | 57 | 1,961 | 2,800 | 2,998 | 3,694 | 3,799 | 4,580 | 1,820 | 1,708 | 1,058 | 1,058 | 4,120 | 2,619 | 1,060 | 1,060 | 2,428 | 1,060 | 1,060 | 1,060 | 1,547 | 18,000 | 1,138 | 1,138 | 71,000 | 4,946 | 4,831 | 7,116 | 8,461 | 8,913 | 6,422 | 8,906 | 8,819 | 9,962 | 2,732 | 6,634 | 5,640 | 4,723 | 2,943 | 203 | 203 | 4,210 | 2,087 | 4,891 | 3,926 | 4,432 | 1,911 | 228 | 580 | 690 | 2,409 | 548 | 506 | 21,164 | 27,505 | 32,156 | 23,154 | 1,279 | 12,570 | 1,634 | 4,074 | 1,600 | 1,480 | 1,360 | 1,100 | 1,100 | 1,050 | 1,050 | 1,274 | 8,182 | 8,422 | 8,178 | 7,116 | 481 |
| 481 | 7,116 | 8,178 | 8,422 | 8,182 | 1,274 | 1,050 | 1,050 | 1,100 | 1,100 | 1,360 | 1,480 | 1,600 | 4,074 | 1,634 | 12,570 | 1,279 | 23,154 | 32,156 | 27,505 | 21,164 | 506 | 548 | 2,409 | 690 | 580 | 228 | 1,911 | 4,432 | 3,926 | 4,891 | 2,087 | 4,210 | 203 | 203 | 2,943 | 4,723 | 5,640 | 6,634 | 2,732 | 9,962 | 8,819 | 8,906 | 6,422 | 8,913 | 8,461 | 7,116 | 4,831 | 4,946 | 71,000 | 1,138 | 1,138 | 18,000 | 1,547 | 1,060 | 1,060 | 1,060 | 2,428 | 1,060 | 1,060 | 2,619 | 4,120 | 1,058 | 1,058 | 1,708 | 1,820 | 4,580 | 3,799 | 3,694 | 2,998 | 2,800 | 1,961 | 57 | 0 | 0 | 57 | 0 | 0 | 0 | 56 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 3,763 | 0 | 0 | 0 | 4,437 | 0 | 0 | 11,346 | 12,490 | 12,490 | 12,718 | 17,709 | 44,539 | 44,539 | 45,601 | 31,600 | 28,320 | 28,320 | 27,977 | 26,451 | 27,643 | 27,643 | 10,058 | 9,581 | 9,211 | 9,211 | 9,099 | 8,994 | 9,281 | 9,281 | 23,873 | 41,842 | 41,722 | 41,163 | 40,299 | 39,356 | 37,936 | 40,334 | 39,474 | 38,855 | 41,246 | 57,512 | 56,500 | 55,059 | 46,793 | 45,640 | 44,614 | 43,589 | 42,014 | 41,569 | 41,295 | 40,617 | 41,235 | 44,746 | 44,993 | 44,545 | 45,125 | 51,167 | 51,270 | 51,718 | 61,876 | 51,360 | 52,628 | 52,619 | 54,922 | 54,598 | 54,509 | 53,722 | 67,555 | 65,783 | 64,389 | 64,460 | 61,136 | 59,511 | 57,063 | 54,655 | 48,109 | 46,984 | 45,963 | 50,842 |
| 50,842 | 45,963 | 46,984 | 48,109 | 54,655 | 57,063 | 59,511 | 61,136 | 64,460 | 64,389 | 65,783 | 67,555 | 53,722 | 54,509 | 54,598 | 54,922 | 52,619 | 52,628 | 51,360 | 61,876 | 51,718 | 51,270 | 51,167 | 45,125 | 44,545 | 44,993 | 44,746 | 41,235 | 40,617 | 41,295 | 41,569 | 42,014 | 43,589 | 44,614 | 45,640 | 46,793 | 55,059 | 56,500 | 57,512 | 41,246 | 38,855 | 39,474 | 40,334 | 37,936 | 39,356 | 40,299 | 41,163 | 41,722 | 41,842 | 23,873 | 9,281 | 9,281 | 8,994 | 9,099 | 9,211 | 9,211 | 9,581 | 10,058 | 27,643 | 27,643 | 26,451 | 27,977 | 28,320 | 28,320 | 31,600 | 45,601 | 44,539 | 44,539 | 17,709 | 12,718 | 12,490 | 12,490 | 11,346 | 0 | 0 | 4,437 | 0 | 0 | 0 | 3,763 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 1,211 | 0 | 0 | 0 | 1,483 | 0 | 0 | 2,339 | 2,939 | 2,939 | 4,137 | 4,846 | 4,619 | 4,619 | 5,034 | 4,851 | 4,970 | 4,970 | 4,733 | 5,192 | 5,674 | 5,674 | 5,793 | 5,448 | 5,193 | 5,193 | 5,115 | 5,144 | 5,352 | 5,352 | 5,913 | 6,799 | 6,609 | 6,585 | 6,276 | 5,989 | 5,874 | 5,990 | 5,925 | 6,061 | 5,957 | 6,011 | 5,610 | 5,287 | 5,189 | 4,916 | 4,710 | 4,588 | 4,387 | 4,665 | 5,076 | 4,870 | 5,002 | 5,198 | 5,482 | 5,421 | 6,249 | 13,499 | 13,514 | 14,398 | 14,503 | 14,497 | 15,886 | 16,192 | 16,451 | 16,279 | 16,368 | 15,904 | 23,513 | 22,876 | 21,943 | 21,384 | 19,623 | 17,851 | 16,086 | 15,588 | 14,246 | 12,908 | 12,086 | 16,396 |
| 16,396 | 12,086 | 12,908 | 14,246 | 15,588 | 16,086 | 17,851 | 19,623 | 21,384 | 21,943 | 22,876 | 23,513 | 15,904 | 16,368 | 16,279 | 16,451 | 16,192 | 15,886 | 14,497 | 14,503 | 14,398 | 13,514 | 13,499 | 6,249 | 5,421 | 5,482 | 5,198 | 5,002 | 4,870 | 5,076 | 4,665 | 4,387 | 4,588 | 4,710 | 4,916 | 5,189 | 5,287 | 5,610 | 6,011 | 5,957 | 6,061 | 5,925 | 5,990 | 5,874 | 5,989 | 6,276 | 6,585 | 6,609 | 6,799 | 5,913 | 5,352 | 5,352 | 5,144 | 5,115 | 5,193 | 5,193 | 5,448 | 5,793 | 5,674 | 5,674 | 5,192 | 4,733 | 4,970 | 4,970 | 4,851 | 5,034 | 4,619 | 4,619 | 4,846 | 4,137 | 2,939 | 2,939 | 2,339 | 0 | 0 | 1,483 | 0 | 0 | 0 | 1,211 | 0 | 0 | 0 |
---|
Goodwill | 0 | 0 | 0 | 146 | 0 | 0 | 0 | 123 | 0 | 0 | 105 | 99 | 99 | 211 | 246 | 239 | 239 | 3,761 | 3,788 | 3,148 | 0 | 0 | 0 | 3,148 | 0 | 0 | 0 | 3,148 | 0 | 0 | 0 | 3,151 | 3,151 | 0 | 0 | 20,814 | 0 | 0 | 0 | 20,814 | 0 | 0 | 0 | 20,814 | 0 | 0 | 0 | 31,562 | 0 | 32,000 | 32,000 | 31,562 | 0 | 0 | 0 | 31,562 | 0 | 0 | 0 | 32,432 | 0 | 0 | 0 | 31,683 | 0 | -61,597 | -59,883 | 31,683 | 0 | 0 | 0 | 31,683 | 0 | 0 | 0 | 31,833 | 0 | 0 | 0 | 31,833 | 31,833 | 31,833 | 31,833 |
| 31,833 | 31,833 | 31,833 | 31,833 | 0 | 0 | 0 | 31,833 | 0 | 0 | 0 | 31,683 | 0 | 0 | 0 | 31,683 | -59,883 | -61,597 | 0 | 31,683 | 0 | 0 | 0 | 32,432 | 0 | 0 | 0 | 31,562 | 0 | 0 | 0 | 31,562 | 32,000 | 32,000 | 0 | 31,562 | 0 | 0 | 0 | 20,814 | 0 | 0 | 0 | 20,814 | 0 | 0 | 0 | 20,814 | 0 | 0 | 3,151 | 3,151 | 0 | 0 | 0 | 3,148 | 0 | 0 | 0 | 3,148 | 0 | 0 | 0 | 3,148 | 3,788 | 3,761 | 239 | 239 | 246 | 211 | 99 | 99 | 105 | 0 | 0 | 123 | 0 | 0 | 0 | 146 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 262 | 0 | 0 | 0 | 282 | 0 | 0 | 0 | 252 | 0 | 0 | 0 | 302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 302 | 0 | 0 | 0 | 252 | 0 | 0 | 0 | 282 | 0 | 0 | 0 | 262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 146 | 0 | 0 | 0 | 123 | 0 | 0 | 105 | 99 | 125 | 211 | 246 | 239 | 3,791 | 3,761 | 3,788 | 3,755 | 3,727 | 3,698 | 3,667 | 3,639 | 3,607 | 3,577 | 3,546 | 3,516 | 3,486 | 3,455 | 3,425 | 244 | 244 | 17,424 | 34,541 | 12,322 | 32,574 | 32,014 | 31,369 | 9,407 | 29,756 | 29,291 | 28,834 | 7,549 | 45,995 | 45,210 | 44,431 | 6,119 | 37,295 | 36,930 | 36,471 | 4,410 | 35,605 | 35,229 | 34,862 | 2,933 | 38,616 | 38,208 | 37,801 | 4,961 | 36,223 | 35,802 | 35,378 | 3,354 | 34,884 | 96,329 | 94,463 | 2,744 | 35,842 | 35,608 | 35,373 | 3,455 | 34,903 | 34,668 | 34,433 | 3,511 | 35,068 | 34,791 | 34,514 | 915 | 763 | 610 | 458 |
| 458 | 610 | 763 | 915 | 34,514 | 34,791 | 35,068 | 3,511 | 34,433 | 34,668 | 34,903 | 3,455 | 35,373 | 35,608 | 35,842 | 2,744 | 94,463 | 96,329 | 34,884 | 3,354 | 35,378 | 35,802 | 36,223 | 4,961 | 37,801 | 38,208 | 38,616 | 2,933 | 34,862 | 35,229 | 35,605 | 4,410 | 36,471 | 36,930 | 37,295 | 6,119 | 44,431 | 45,210 | 45,995 | 7,549 | 28,834 | 29,291 | 29,756 | 9,407 | 31,369 | 32,014 | 32,574 | 12,322 | 34,541 | 17,424 | 244 | 244 | 3,425 | 3,455 | 3,486 | 3,516 | 3,546 | 3,577 | 3,607 | 3,639 | 3,667 | 3,698 | 3,727 | 3,755 | 3,788 | 3,761 | 3,791 | 239 | 246 | 211 | 125 | 99 | 105 | 0 | 0 | 123 | 0 | 0 | 0 | 146 | 0 | 0 | 0 |
---|
Other Assets | 0 | 0 | 0 | 2,552 | 0 | 0 | 0 | 2,954 | 0 | 0 | 9,007 | 9,551 | 7,994 | 8,581 | 12,863 | 39,920 | 41,722 | 40,567 | 26,749 | 23,350 | 21,764 | 23,244 | 21,259 | 21,969 | 18,469 | 4,265 | 4,133 | 4,018 | 4,007 | 3,984 | 3,850 | 3,929 | 3,905 | 17,960 | 35,043 | 35,113 | 34,578 | 34,023 | 33,367 | 32,848 | 34,344 | 33,549 | 32,794 | 35,289 | 51,501 | 50,890 | 49,772 | 41,176 | 40,724 | 39,904 | 39,001 | 37,627 | 36,904 | 36,219 | 35,747 | 36,233 | 932 | 1,303 | 1,323 | 1,483 | 1,445 | 1,954 | 1,942 | 12,743 | 1,979 | 2,010 | 1,847 | 4,044 | 2,262 | 2,318 | 2,230 | 8,689 | 7,789 | 7,563 | 8,643 | 6,169 | 6,592 | 6,186 | 4,553 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 4,553 | 6,186 | 6,592 | 6,169 | 8,643 | 7,563 | 7,789 | 8,689 | 2,230 | 2,318 | 2,262 | 4,044 | 1,847 | 2,010 | 1,979 | 12,743 | 1,942 | 1,954 | 1,445 | 1,483 | 1,323 | 1,303 | 932 | 36,233 | 35,747 | 36,219 | 36,904 | 37,627 | 39,001 | 39,904 | 40,724 | 41,176 | 49,772 | 50,890 | 51,501 | 35,289 | 32,794 | 33,549 | 34,344 | 32,848 | 33,367 | 34,023 | 34,578 | 35,113 | 35,043 | 17,960 | 3,905 | 3,929 | 3,850 | 3,984 | 4,007 | 4,018 | 4,133 | 4,265 | 18,469 | 21,969 | 21,259 | 23,244 | 21,764 | 23,350 | 26,749 | 40,567 | 41,722 | 39,920 | 12,863 | 8,581 | 7,994 | 9,551 | 9,007 | 0 | 0 | 2,954 | 0 | 0 | 0 | 2,552 | 0 | 0 | 0 |
---|
> Total Liabilities | 0 | 0 | 0 | 8,974 | 0 | 0 | 0 | 11,465 | 0 | 0 | 14,686 | 16,997 | 16,997 | 18,417 | 19,703 | 17,470 | 17,470 | 18,018 | 18,871 | 19,672 | 19,672 | 20,840 | 20,851 | 22,531 | 22,531 | 23,432 | 25,118 | 30,199 | 30,199 | 29,322 | 28,574 | 34,489 | 34,489 | 42,623 | 43,726 | 52,670 | 48,774 | 49,726 | 31,584 | 29,329 | 34,077 | 35,291 | 37,243 | 37,968 | 42,524 | 40,790 | 41,917 | 45,238 | 42,733 | 40,727 | 37,847 | 33,637 | 35,378 | 40,230 | 40,269 | 41,396 | 43,613 | 48,051 | 54,354 | 53,941 | 65,116 | 55,368 | 68,136 | 83,318 | 76,263 | 77,219 | 72,052 | 71,448 | 82,371 | 81,574 | 74,528 | 77,406 | 114,938 | 114,936 | 113,000 | 110,980 | 106,359 | 101,698 | 92,668 | 88,243 | 85,018 | 85,746 | 91,538 |
| 91,538 | 85,746 | 85,018 | 88,243 | 92,668 | 101,698 | 106,359 | 110,980 | 113,000 | 114,936 | 114,938 | 77,406 | 74,528 | 81,574 | 82,371 | 71,448 | 72,052 | 77,219 | 76,263 | 83,318 | 68,136 | 55,368 | 65,116 | 53,941 | 54,354 | 48,051 | 43,613 | 41,396 | 40,269 | 40,230 | 35,378 | 33,637 | 37,847 | 40,727 | 42,733 | 45,238 | 41,917 | 40,790 | 42,524 | 37,968 | 37,243 | 35,291 | 34,077 | 29,329 | 31,584 | 49,726 | 48,774 | 52,670 | 43,726 | 42,623 | 34,489 | 34,489 | 28,574 | 29,322 | 30,199 | 30,199 | 25,118 | 23,432 | 22,531 | 22,531 | 20,851 | 20,840 | 19,672 | 19,672 | 18,871 | 18,018 | 17,470 | 17,470 | 19,703 | 18,417 | 16,997 | 16,997 | 14,686 | 0 | 0 | 11,465 | 0 | 0 | 0 | 8,974 | 0 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 6,764 | 0 | 0 | 0 | 8,880 | 0 | 0 | 11,130 | 13,042 | 13,042 | 13,998 | 13,949 | 12,891 | 12,891 | 12,788 | 13,393 | 13,843 | 13,843 | 15,367 | 15,395 | 17,121 | 17,121 | 19,814 | 21,367 | 26,135 | 26,135 | 24,718 | 24,296 | 28,840 | 28,840 | 37,259 | 38,865 | 48,471 | 46,212 | 46,229 | 28,621 | 26,600 | 31,265 | 31,466 | 32,482 | 33,528 | 33,540 | 31,099 | 32,439 | 35,522 | 33,126 | 30,975 | 28,626 | 24,946 | 27,093 | 31,572 | 30,831 | 31,504 | 33,081 | 37,664 | 43,903 | 42,720 | 49,934 | 45,825 | 58,498 | 73,442 | 66,701 | 64,579 | 59,817 | 58,862 | 59,217 | 59,550 | 53,847 | 55,113 | 55,670 | 58,563 | 60,609 | 60,601 | 57,126 | 53,163 | 43,326 | 39,251 | 35,446 | 36,083 | 38,147 |
| 38,147 | 36,083 | 35,446 | 39,251 | 43,326 | 53,163 | 57,126 | 60,601 | 60,609 | 58,563 | 55,670 | 55,113 | 53,847 | 59,550 | 59,217 | 58,862 | 59,817 | 64,579 | 66,701 | 73,442 | 58,498 | 45,825 | 49,934 | 42,720 | 43,903 | 37,664 | 33,081 | 31,504 | 30,831 | 31,572 | 27,093 | 24,946 | 28,626 | 30,975 | 33,126 | 35,522 | 32,439 | 31,099 | 33,540 | 33,528 | 32,482 | 31,466 | 31,265 | 26,600 | 28,621 | 46,229 | 46,212 | 48,471 | 38,865 | 37,259 | 28,840 | 28,840 | 24,296 | 24,718 | 26,135 | 26,135 | 21,367 | 19,814 | 17,121 | 17,121 | 15,395 | 15,367 | 13,843 | 13,843 | 13,393 | 12,788 | 12,891 | 12,891 | 13,949 | 13,998 | 13,042 | 13,042 | 11,130 | 0 | 0 | 8,880 | 0 | 0 | 0 | 6,764 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 116 | 0 | 0 | 0 | 1,672 | 0 | 0 | 2,483 | 6 | 6 | 0 | 0 | 3,590 | 3,590 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,115 | 8,115 | 0 | 0 | 13,947 | 14,398 | 14,823 | 0 | 10,844 | 0 | 0 | 0 | 12,949 | 0 | 0 | 0 | 14,186 | 0 | 0 | 0 | 10,345 | 0 | 0 | 0 | 14,129 | 0 | 0 | 0 | 20,578 | 2,460 | 2,480 | 2,748 | 3,151 | 2,951 | 3,111 | 3,168 | 2,813 | 2,602 | 1,573 | 1,663 | 2,785 | 3,099 | 2,722 | 2,502 | 2,542 | 2,361 | 2,103 | 1,999 | 1,453 | 1,494 | 1,405 | 1,357 |
| 1,357 | 1,405 | 1,494 | 1,453 | 1,999 | 2,103 | 2,361 | 2,542 | 2,502 | 2,722 | 3,099 | 2,785 | 1,663 | 1,573 | 2,602 | 2,813 | 3,168 | 3,111 | 2,951 | 3,151 | 2,748 | 2,480 | 2,460 | 20,578 | 0 | 0 | 0 | 14,129 | 0 | 0 | 0 | 10,345 | 0 | 0 | 0 | 14,186 | 0 | 0 | 0 | 12,949 | 0 | 0 | 0 | 10,844 | 0 | 14,823 | 14,398 | 13,947 | 0 | 0 | 8,115 | 8,115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,590 | 3,590 | 0 | 0 | 6 | 6 | 2,483 | 0 | 0 | 1,672 | 0 | 0 | 0 | 116 | 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 | 7,287 | 0 | 0 | 0 | 5,710 | 0 | 0 | 0 | 3,157 | 0 | 0 | 0 | 5,742 | 0 | 0 | 0 | 0 | 2,460 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,460 | 0 | 0 | 0 | 0 | 5,742 | 0 | 0 | 0 | 3,157 | 0 | 0 | 0 | 5,710 | 0 | 0 | 0 | 7,287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,757 | 0 | 0 | 0 | 2,293 | 0 | 0 | 2,834 | 4,415 | 4,415 | 3,470 | 3,359 | 3,409 | 3,409 | 2,412 | 2,964 | 2,902 | 2,902 | 3,041 | 3,901 | 3,142 | 3,142 | 4,654 | 5,206 | 5,140 | 5,140 | 2,094 | 3,830 | 2,684 | 2,684 | 7,316 | 7,603 | 4,809 | 3,428 | 5,030 | 4,517 | 3,191 | 4,887 | 7,493 | 5,372 | 6,300 | 5,876 | 5,594 | 5,112 | 7,107 | 6,164 | 4,202 | 2,973 | 3,275 | 5,124 | 9,411 | 6,468 | 5,857 | 6,470 | 6,357 | 12,183 | 7,813 | 10,370 | 6,601 | 7,287 | 11,676 | 13,944 | 7,476 | 10,899 | 2,092 | 1,222 | 1,556 | 1,388 | 3,940 | 4,436 | 3,003 | 6,053 | 11,661 | 12,400 | 9,460 | 3,828 | 969 | 709 | 985 | 3,124 |
| 3,124 | 985 | 709 | 969 | 3,828 | 9,460 | 12,400 | 11,661 | 6,053 | 3,003 | 4,436 | 3,940 | 1,388 | 1,556 | 1,222 | 2,092 | 10,899 | 7,476 | 13,944 | 11,676 | 7,287 | 6,601 | 10,370 | 7,813 | 12,183 | 6,357 | 6,470 | 5,857 | 6,468 | 9,411 | 5,124 | 3,275 | 2,973 | 4,202 | 6,164 | 7,107 | 5,112 | 5,594 | 5,876 | 6,300 | 5,372 | 7,493 | 4,887 | 3,191 | 4,517 | 5,030 | 3,428 | 4,809 | 7,603 | 7,316 | 2,684 | 2,684 | 3,830 | 2,094 | 5,140 | 5,140 | 5,206 | 4,654 | 3,142 | 3,142 | 3,901 | 3,041 | 2,902 | 2,902 | 2,964 | 2,412 | 3,409 | 3,409 | 3,359 | 3,470 | 4,415 | 4,415 | 2,834 | 0 | 0 | 2,293 | 0 | 0 | 0 | 1,757 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 2,558 | 0 | 0 | 0 | 1,668 | 0 | 0 | 1,972 | 4,833 | 4,833 | 5,722 | 5,869 | 1,924 | 1,924 | 5,865 | 6,244 | 6,466 | 6,466 | 7,355 | 6,277 | 8,512 | 8,512 | 8,024 | 9,153 | 10,167 | 10,167 | 11,240 | 10,149 | 1,347 | 1,347 | 12,787 | 15,326 | 15,886 | 15,886 | 15,886 | 13,656 | 61 | 12,851 | 12,180 | 14,954 | 1,575 | 15,324 | 13,361 | 13,600 | 163 | 13,865 | 12,695 | 12,571 | 193 | 11,138 | 11,482 | 12,247 | 148 | 15,579 | 19,479 | 19,444 | 474 | 23,805 | 21,473 | 16,848 | 22,255 | 19,885 | 22,605 | 22,917 | 27,299 | 25,199 | 23,569 | 21,889 | 26,250 | 23,880 | 26,073 | 26,503 | 25,573 | 23,388 | 21,173 | 20,327 | 21,937 | 18,075 | 18,128 | 19,771 |
| 19,771 | 18,128 | 18,075 | 21,937 | 20,327 | 21,173 | 23,388 | 25,573 | 26,503 | 26,073 | 23,880 | 26,250 | 21,889 | 23,569 | 25,199 | 27,299 | 22,917 | 22,605 | 19,885 | 22,255 | 16,848 | 21,473 | 23,805 | 474 | 19,444 | 19,479 | 15,579 | 148 | 12,247 | 11,482 | 11,138 | 193 | 12,571 | 12,695 | 13,865 | 163 | 13,600 | 13,361 | 15,324 | 1,575 | 14,954 | 12,180 | 12,851 | 61 | 13,656 | 15,886 | 15,886 | 15,886 | 15,326 | 12,787 | 1,347 | 1,347 | 10,149 | 11,240 | 10,167 | 10,167 | 9,153 | 8,024 | 8,512 | 8,512 | 6,277 | 7,355 | 6,466 | 6,466 | 6,244 | 5,865 | 1,924 | 1,924 | 5,869 | 5,722 | 4,833 | 4,833 | 1,972 | 0 | 0 | 1,668 | 0 | 0 | 0 | 2,558 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 2,210 | 0 | 0 | 0 | 2,585 | 0 | 0 | 3,556 | 3,955 | 3,955 | 4,419 | 5,754 | 4,579 | 4,579 | 5,230 | 5,478 | 5,829 | 5,829 | 5,473 | 5,456 | 5,410 | 5,410 | 3,618 | 3,751 | 4,064 | 4,064 | 4,604 | 4,278 | 5,649 | 5,649 | 5,364 | 4,861 | 4,199 | 2,562 | 3,497 | 2,963 | 2,729 | 2,812 | 3,825 | 4,761 | 4,440 | 8,984 | 9,691 | 9,478 | 9,716 | 9,607 | 9,752 | 9,221 | 8,691 | 8,285 | 8,658 | 9,438 | 9,892 | 10,532 | 10,387 | 10,451 | 11,221 | 15,182 | 9,543 | 9,638 | 9,876 | 9,562 | 12,640 | 12,235 | 12,586 | 23,154 | 22,024 | 20,681 | 22,293 | 59,268 | 56,373 | 52,391 | 50,379 | 49,233 | 48,535 | 49,342 | 48,992 | 49,572 | 49,663 | 53,391 |
| 53,391 | 49,663 | 49,572 | 48,992 | 49,342 | 48,535 | 49,233 | 50,379 | 52,391 | 56,373 | 59,268 | 22,293 | 20,681 | 22,024 | 23,154 | 12,586 | 12,235 | 12,640 | 9,562 | 9,876 | 9,638 | 9,543 | 15,182 | 11,221 | 10,451 | 10,387 | 10,532 | 9,892 | 9,438 | 8,658 | 8,285 | 8,691 | 9,221 | 9,752 | 9,607 | 9,716 | 9,478 | 9,691 | 8,984 | 4,440 | 4,761 | 3,825 | 2,812 | 2,729 | 2,963 | 3,497 | 2,562 | 4,199 | 4,861 | 5,364 | 5,649 | 5,649 | 4,278 | 4,604 | 4,064 | 4,064 | 3,751 | 3,618 | 5,410 | 5,410 | 5,456 | 5,473 | 5,829 | 5,829 | 5,478 | 5,230 | 4,579 | 4,579 | 5,754 | 4,419 | 3,955 | 3,955 | 3,556 | 0 | 0 | 2,585 | 0 | 0 | 0 | 2,210 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 2,210 | 0 | 0 | 0 | 2,585 | 0 | 0 | 3,556 | 3,955 | 4,390 | 4,419 | 5,754 | 4,579 | 4,987 | 5,230 | 5,478 | 5,829 | 5,304 | 5,473 | 5,456 | 5,410 | 3,829 | 3,618 | 3,751 | 4,064 | 4,606 | 4,604 | 4,278 | 5,649 | 4,964 | 5,364 | 4,861 | 4,199 | 2,562 | 3,497 | 2,963 | 2,729 | 2,812 | 3,825 | 4,761 | 4,440 | 8,984 | 9,691 | 9,478 | 9,716 | 9,607 | 9,752 | 9,221 | 8,691 | 8,285 | 8,658 | 9,438 | 9,892 | 10,532 | 10,387 | 10,451 | 11,221 | 10,711 | 5,512 | 5,817 | 6,056 | 6,824 | 9,575 | 10,238 | 10,751 | 22,119 | 21,144 | 19,822 | 16,826 | 15,559 | 13,310 | 10,245 | 8,225 | 7,954 | 7,387 | 8,974 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 8,974 | 7,387 | 7,954 | 8,225 | 10,245 | 13,310 | 15,559 | 16,826 | 19,822 | 21,144 | 22,119 | 10,751 | 10,238 | 9,575 | 6,824 | 6,056 | 5,817 | 5,512 | 10,711 | 11,221 | 10,451 | 10,387 | 10,532 | 9,892 | 9,438 | 8,658 | 8,285 | 8,691 | 9,221 | 9,752 | 9,607 | 9,716 | 9,478 | 9,691 | 8,984 | 4,440 | 4,761 | 3,825 | 2,812 | 2,729 | 2,963 | 3,497 | 2,562 | 4,199 | 4,861 | 5,364 | 4,964 | 5,649 | 4,278 | 4,604 | 4,606 | 4,064 | 3,751 | 3,618 | 3,829 | 5,410 | 5,456 | 5,473 | 5,304 | 5,829 | 5,478 | 5,230 | 4,987 | 4,579 | 5,754 | 4,419 | 4,390 | 3,955 | 3,556 | 0 | 0 | 2,585 | 0 | 0 | 0 | 2,210 | 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 | 4,158 | 0 | 0 | 0 | 4,912 | 0 | 0 | 0 | 3,597 | 0 | 0 | 0 | 3,878 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,878 | 0 | 0 | 0 | 3,597 | 0 | 0 | 0 | 4,912 | 0 | 0 | 0 | 4,158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 8,193 | 0 | 0 | 0 | 6,126 | 0 | 0 | 12,838 | 84,187 | 84,187 | 84,909 | 83,433 | 77,185 | 77,185 | 69,717 | 61,069 | 63,179 | 63,179 | 60,795 | 60,831 | 60,412 | 60,412 | 59,040 | 61,044 | 64,988 | 64,988 | 70,904 | 72,996 | 162,569 | 162,569 | 174,539 | 179,955 | 169,122 | 169,501 | 167,246 | 167,312 | 169,927 | 172,226 | 174,281 | 175,348 | 174,980 | 177,301 | 174,374 | 172,352 | 163,405 | 160,840 | 158,443 | 156,407 | 157,174 | 153,662 | 150,697 | 146,464 | 143,129 | 140,376 | 138,281 | 137,070 | 135,903 | 134,689 | 134,332 | 133,418 | 131,851 | 131,270 | 131,061 | 129,043 | 130,152 | 128,003 | 127,448 | 127,054 | 126,008 | 121,406 | 114,406 | 104,479 | 101,973 | 94,032 | 76,066 | 65,158 | 49,763 | 48,245 | 46,743 | 47,916 |
| 47,916 | 46,743 | 48,245 | 49,763 | 65,158 | 76,066 | 94,032 | 101,973 | 104,479 | 114,406 | 121,406 | 126,008 | 127,054 | 127,448 | 128,003 | 130,152 | 129,043 | 131,061 | 131,270 | 131,851 | 133,418 | 134,332 | 134,689 | 135,903 | 137,070 | 138,281 | 140,376 | 143,129 | 146,464 | 150,697 | 153,662 | 157,174 | 156,407 | 158,443 | 160,840 | 163,405 | 172,352 | 174,374 | 177,301 | 174,980 | 175,348 | 174,281 | 172,226 | 169,927 | 167,312 | 167,246 | 169,501 | 169,122 | 179,955 | 174,539 | 162,569 | 162,569 | 72,996 | 70,904 | 64,988 | 64,988 | 61,044 | 59,040 | 60,412 | 60,412 | 60,831 | 60,795 | 63,179 | 63,179 | 61,069 | 69,717 | 77,185 | 77,185 | 83,433 | 84,909 | 84,187 | 84,187 | 12,838 | 0 | 0 | 6,126 | 0 | 0 | 0 | 8,193 | 0 | 0 | 0 |
---|
Common Stock | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 32 | 0 | 0 | 33 | 456 | 456 | 0 | 0 | 480 | 480 | 0 | 0 | 482 | 482 | 0 | 0 | 492 | 492 | 0 | 509 | 527 | 527 | 540 | 0 | 720 | 720 | 0 | 179,955 | 761 | 169,501 | 167,246 | 167,312 | 774 | 172,226 | 174,281 | 175,348 | 819 | 177,301 | 174,374 | 172,352 | 837 | 160,840 | 158,443 | 156,407 | 843 | 153,662 | 150,697 | 146,464 | 851 | 140,376 | 138,281 | 137,070 | 853 | 134,689 | 134,332 | 133,418 | 871 | 131,270 | 131,061 | 129,043 | 896 | 128,003 | 127,448 | 127,054 | 929 | 121,406 | 114,406 | 104,479 | 954 | 94,032 | 76,066 | 65,158 | 0 | 981 | 46,743 | 0 |
| 0 | 46,743 | 981 | 0 | 65,158 | 76,066 | 94,032 | 954 | 104,479 | 114,406 | 121,406 | 929 | 127,054 | 127,448 | 128,003 | 896 | 129,043 | 131,061 | 131,270 | 871 | 133,418 | 134,332 | 134,689 | 853 | 137,070 | 138,281 | 140,376 | 851 | 146,464 | 150,697 | 153,662 | 843 | 156,407 | 158,443 | 160,840 | 837 | 172,352 | 174,374 | 177,301 | 819 | 175,348 | 174,281 | 172,226 | 774 | 167,312 | 167,246 | 169,501 | 761 | 179,955 | 0 | 720 | 720 | 0 | 540 | 527 | 527 | 509 | 0 | 492 | 492 | 0 | 0 | 482 | 482 | 0 | 0 | 480 | 480 | 0 | 0 | 456 | 456 | 33 | 0 | 0 | 32 | 0 | 0 | 0 | 29 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | 0 | 0 | 0 | -123 | 0 | 0 | 0 | -97 | 0 | 0 | -82 | -70 | -70 | 84,909 | 83,433 | -4,870 | -4,870 | 69,717 | 61,069 | 697 | 697 | 0 | 0 | -4,862 | -4,862 | 0 | 16 | 434 | 434 | 583 | 0 | -810 | -810 | 0 | 0 | 1,760 | 0 | 0 | 0 | 366 | 0 | 0 | 0 | -1,620 | 0 | 0 | 0 | -470 | 0 | 0 | 0 | -149 | 0 | 0 | 0 | 36 | 0 | 0 | 0 | -767 | 0 | 0 | 0 | -525 | 0 | -525 | 0 | 146 | 0 | 0 | 0 | 271 | 0 | 0 | 0 | -1,254 | 0 | 0 | 0 | 0 | 483 | 0 | 0 |
| 0 | 0 | 483 | 0 | 0 | 0 | 0 | -1,254 | 0 | 0 | 0 | 271 | 0 | 0 | 0 | 146 | 0 | -525 | 0 | -525 | 0 | 0 | 0 | -767 | 0 | 0 | 0 | 36 | 0 | 0 | 0 | -149 | 0 | 0 | 0 | -470 | 0 | 0 | 0 | -1,620 | 0 | 0 | 0 | 366 | 0 | 0 | 0 | 1,760 | 0 | 0 | -810 | -810 | 0 | 583 | 434 | 434 | 16 | 0 | -4,862 | -4,862 | 0 | 0 | 697 | 697 | 61,069 | 69,717 | -4,870 | -4,870 | 83,433 | 84,909 | -70 | -70 | -82 | 0 | 0 | -97 | 0 | 0 | 0 | -123 | 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 | 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 | -3,998 | 0 | 0 | 0 | -3,998 | 0 | 0 | 0 | -166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 43,692 | 0 | 0 | 0 | 43,972 | 0 | 0 | 50,095 | 121,069 | 121,069 | 0 | 86,817 | 128,783 | 128,783 | 0 | 65,939 | 125,703 | 125,703 | 0 | 60,831 | 128,476 | 128,476 | 0 | 131,324 | 133,483 | 133,483 | 136,000 | 72,996 | 223,306 | 223,306 | 0 | 179,955 | 233,985 | 0 | 0 | 167,312 | 242,629 | 0 | 0 | 175,348 | 252,120 | 0 | 0 | 172,352 | 259,219 | 0 | 0 | 156,407 | 260,655 | 0 | 0 | 146,464 | 264,489 | 0 | 0 | 137,070 | 267,767 | 0 | 0 | 133,418 | 272,114 | 0 | 272,114 | 0 | 279,067 | 0 | 0 | 127,054 | 126,008 | 0 | 0 | 104,479 | 299,300 | 0 | 0 | 0 | 0 | 308,130 | 46,743 | 47,916 |
| 47,916 | 46,743 | 308,130 | 0 | 0 | 0 | 0 | 299,300 | 104,479 | 0 | 0 | 126,008 | 127,054 | 0 | 0 | 279,067 | 0 | 272,114 | 0 | 272,114 | 133,418 | 0 | 0 | 267,767 | 137,070 | 0 | 0 | 264,489 | 146,464 | 0 | 0 | 260,655 | 156,407 | 0 | 0 | 259,219 | 172,352 | 0 | 0 | 252,120 | 175,348 | 0 | 0 | 242,629 | 167,312 | 0 | 0 | 233,985 | 179,955 | 0 | 223,306 | 223,306 | 72,996 | 136,000 | 133,483 | 133,483 | 131,324 | 0 | 128,476 | 128,476 | 60,831 | 0 | 125,703 | 125,703 | 65,939 | 0 | 128,783 | 128,783 | 86,817 | 0 | 121,069 | 121,069 | 50,095 | 0 | 0 | 43,972 | 0 | 0 | 0 | 43,692 | 0 | 0 | 0 |
---|