> Total Assets | 9,500 | 9,600 | 9,300 | 8,600 | 8,300 | 7,700 | 7,100 | 6,800 | 9,100 | 8,000 | 7,700 | 7,000 | 9,400 | 9,400 | 7,900 | 7,900 | 7,100 | 7,900 | 8,100 | 28,700 | 29,900 | 32,100 | 32,800 | 32,400 | 31,100 | 31,800 | 31,700 | 32,500 | 32,656 | 32,929 | 30,619 | 28,979 | 28,979 | 25,641 | 23,824 | 22,916 | 21,102 | 20,215 | 19,928 | 20,086 | 19,347 | 18,814 | 19,757 | 21,873 | 52,692 | 50,670 | 54,066 | 59,538 | 59,473 | 59,710 | 62,818 | 62,618 | 62,693 | 66,250 | 68,512 | 68,114 | 69,428 | 75,661 | 81,229 | 79,497 | 82,565 | 88,316 | 88,291 | 95,821 | 95,367 | 95,958 | 96,475 | 130,702 | 127,242 | 124,115 | 129,853 | 128,937 | 128,761 | 131,393 | 129,780 | 132,844 | 133,229 | 136,376 | 134,872 | 142,069 | 141,358 | 148,395 | 156,883 | 156,042 | 174,061 | 179,097 | 185,498 | 193,996 | 197,685 | 208,012 | 222,851 | 235,748 | 214,457 | 222,738 | 231,062 | 240,246 | 247,367 | 265,004 | 273,132 | 282,617 | 284,336 | 265,414 | 269,264 | 278,993 | 306,659 | 287,364 | 319,579 | 330,710 | 396,522 | 440,525 | 416,338 | 365,605 | 362,253 | 363,131 | 352,930 | 347,535 | 342,239 | 354,123 | 347,746 | 349,128 | 339,074 | 328,882 | 328,158 | 270,632 | 263,744 | 262,655 | 231,405 |
| 231,405 | 262,655 | 263,744 | 270,632 | 328,158 | 328,882 | 339,074 | 349,128 | 347,746 | 354,123 | 342,239 | 347,535 | 352,930 | 363,131 | 362,253 | 365,605 | 416,338 | 440,525 | 396,522 | 330,710 | 319,579 | 287,364 | 306,659 | 278,993 | 269,264 | 265,414 | 284,336 | 282,617 | 273,132 | 265,004 | 247,367 | 240,246 | 231,062 | 222,738 | 214,457 | 235,748 | 222,851 | 208,012 | 197,685 | 193,996 | 185,498 | 179,097 | 174,061 | 156,042 | 156,883 | 148,395 | 141,358 | 142,069 | 134,872 | 136,376 | 133,229 | 132,844 | 129,780 | 131,393 | 128,761 | 128,937 | 129,853 | 124,115 | 127,242 | 130,702 | 96,475 | 95,958 | 95,367 | 95,821 | 88,291 | 88,316 | 82,565 | 79,497 | 81,229 | 75,661 | 69,428 | 68,114 | 68,512 | 66,250 | 62,693 | 62,618 | 62,818 | 59,710 | 59,473 | 59,538 | 54,066 | 50,670 | 52,692 | 21,873 | 19,757 | 18,814 | 19,347 | 20,086 | 19,928 | 20,215 | 21,102 | 22,916 | 23,824 | 25,641 | 28,979 | 28,979 | 30,619 | 32,929 | 32,656 | 32,500 | 31,700 | 31,800 | 31,100 | 32,400 | 32,800 | 32,100 | 29,900 | 28,700 | 8,100 | 7,900 | 7,100 | 7,900 | 7,900 | 9,400 | 9,400 | 7,000 | 7,700 | 8,000 | 9,100 | 6,800 | 7,100 | 7,700 | 8,300 | 8,600 | 9,300 | 9,600 | 9,500 |
---|
> Total Current Assets | 5,800 | 8,100 | 7,800 | 7,200 | 6,800 | 6,300 | 5,800 | 5,600 | 7,900 | 6,600 | 6,200 | 5,400 | 7,900 | 7,900 | 6,700 | 6,700 | 6,200 | 7,100 | 7,300 | 27,800 | 28,300 | 29,700 | 30,100 | 29,500 | 28,000 | 22,800 | 22,100 | 22,900 | 23,186 | 28,987 | 26,846 | 25,349 | 25,349 | 21,992 | 20,262 | 19,568 | 18,010 | 17,449 | 17,404 | 17,944 | 17,357 | 17,035 | 18,256 | 20,539 | 42,971 | 41,243 | 44,012 | 49,083 | 49,061 | 49,151 | 52,467 | 52,410 | 52,138 | 55,089 | 57,261 | 57,606 | 58,077 | 62,297 | 61,171 | 52,443 | 50,231 | 50,182 | 48,928 | 55,830 | 54,901 | 55,051 | 55,112 | 49,805 | 49,778 | 51,510 | 54,147 | 56,322 | 55,033 | 57,485 | 58,648 | 64,138 | 63,953 | 69,599 | 68,402 | 77,384 | 78,695 | 86,474 | 95,003 | 94,592 | 113,485 | 119,517 | 128,656 | 139,025 | 145,921 | 155,726 | 168,284 | 176,433 | 147,900 | 154,644 | 161,074 | 170,440 | 177,050 | 192,881 | 199,034 | 206,327 | 208,187 | 190,991 | 195,591 | 202,943 | 209,695 | 189,924 | 223,817 | 235,747 | 160,591 | 221,283 | 201,875 | 177,383 | 173,474 | 177,761 | 165,780 | 168,528 | 165,322 | 167,856 | 167,761 | 169,547 | 160,331 | 152,201 | 156,778 | 163,309 | 158,962 | 155,000 | 136,106 |
| 136,106 | 155,000 | 158,962 | 163,309 | 156,778 | 152,201 | 160,331 | 169,547 | 167,761 | 167,856 | 165,322 | 168,528 | 165,780 | 177,761 | 173,474 | 177,383 | 201,875 | 221,283 | 160,591 | 235,747 | 223,817 | 189,924 | 209,695 | 202,943 | 195,591 | 190,991 | 208,187 | 206,327 | 199,034 | 192,881 | 177,050 | 170,440 | 161,074 | 154,644 | 147,900 | 176,433 | 168,284 | 155,726 | 145,921 | 139,025 | 128,656 | 119,517 | 113,485 | 94,592 | 95,003 | 86,474 | 78,695 | 77,384 | 68,402 | 69,599 | 63,953 | 64,138 | 58,648 | 57,485 | 55,033 | 56,322 | 54,147 | 51,510 | 49,778 | 49,805 | 55,112 | 55,051 | 54,901 | 55,830 | 48,928 | 50,182 | 50,231 | 52,443 | 61,171 | 62,297 | 58,077 | 57,606 | 57,261 | 55,089 | 52,138 | 52,410 | 52,467 | 49,151 | 49,061 | 49,083 | 44,012 | 41,243 | 42,971 | 20,539 | 18,256 | 17,035 | 17,357 | 17,944 | 17,404 | 17,449 | 18,010 | 19,568 | 20,262 | 21,992 | 25,349 | 25,349 | 26,846 | 28,987 | 23,186 | 22,900 | 22,100 | 22,800 | 28,000 | 29,500 | 30,100 | 29,700 | 28,300 | 27,800 | 7,300 | 7,100 | 6,200 | 6,700 | 6,700 | 7,900 | 7,900 | 5,400 | 6,200 | 6,600 | 7,900 | 5,600 | 5,800 | 6,300 | 6,800 | 7,200 | 7,800 | 8,100 | 5,800 |
---|
Cash And Cash Equivalents | 5,400 | 5,100 | 4,500 | 3,500 | 3,300 | 2,600 | 2,000 | 1,600 | 3,300 | 2,800 | 2,200 | 1,500 | 4,000 | 4,000 | 2,900 | 2,900 | 2,600 | 2,900 | 3,100 | 22,700 | 22,400 | 23,500 | 12,700 | 10,700 | 5,600 | 5,200 | 1,400 | 6,400 | 8,946 | 5,469 | 5,678 | 8,266 | 8,266 | 8,264 | 10,001 | 9,065 | 10,448 | 7,478 | 7,201 | 11,002 | 10,490 | 11,453 | 12,611 | 14,592 | 34,499 | 33,536 | 34,003 | 39,339 | 40,337 | 39,930 | 45,872 | 44,747 | 44,460 | 46,127 | 47,420 | 47,167 | 43,781 | 44,751 | 46,160 | 35,904 | 38,953 | 37,297 | 35,368 | 43,194 | 40,427 | 39,550 | 38,540 | 24,427 | 23,168 | 23,649 | 25,766 | 28,202 | 29,079 | 26,829 | 29,049 | 35,777 | 34,003 | 37,910 | 39,856 | 44,067 | 50,966 | 54,140 | 64,055 | 63,333 | 82,160 | 84,880 | 71,772 | 100,156 | 99,802 | 103,920 | 108,469 | 110,707 | 92,837 | 89,125 | 98,047 | 104,261 | 119,368 | 117,874 | 126,960 | 133,256 | 141,797 | 126,047 | 81,825 | 89,042 | 95,514 | 69,407 | 103,381 | 157,463 | 65,833 | 116,746 | 104,216 | 95,817 | 94,599 | 97,181 | 90,976 | 94,386 | 90,325 | 91,392 | 87,777 | 86,327 | 79,737 | 65,071 | 70,651 | 72,867 | 68,629 | 62,822 | 62,368 |
| 62,368 | 62,822 | 68,629 | 72,867 | 70,651 | 65,071 | 79,737 | 86,327 | 87,777 | 91,392 | 90,325 | 94,386 | 90,976 | 97,181 | 94,599 | 95,817 | 104,216 | 116,746 | 65,833 | 157,463 | 103,381 | 69,407 | 95,514 | 89,042 | 81,825 | 126,047 | 141,797 | 133,256 | 126,960 | 117,874 | 119,368 | 104,261 | 98,047 | 89,125 | 92,837 | 110,707 | 108,469 | 103,920 | 99,802 | 100,156 | 71,772 | 84,880 | 82,160 | 63,333 | 64,055 | 54,140 | 50,966 | 44,067 | 39,856 | 37,910 | 34,003 | 35,777 | 29,049 | 26,829 | 29,079 | 28,202 | 25,766 | 23,649 | 23,168 | 24,427 | 38,540 | 39,550 | 40,427 | 43,194 | 35,368 | 37,297 | 38,953 | 35,904 | 46,160 | 44,751 | 43,781 | 47,167 | 47,420 | 46,127 | 44,460 | 44,747 | 45,872 | 39,930 | 40,337 | 39,339 | 34,003 | 33,536 | 34,499 | 14,592 | 12,611 | 11,453 | 10,490 | 11,002 | 7,201 | 7,478 | 10,448 | 9,065 | 10,001 | 8,264 | 8,266 | 8,266 | 5,678 | 5,469 | 8,946 | 6,400 | 1,400 | 5,200 | 5,600 | 10,700 | 12,700 | 23,500 | 22,400 | 22,700 | 3,100 | 2,900 | 2,600 | 2,900 | 2,900 | 4,000 | 4,000 | 1,500 | 2,200 | 2,800 | 3,300 | 1,600 | 2,000 | 2,600 | 3,300 | 3,500 | 4,500 | 5,100 | 5,400 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,200 | 13,600 | 8,200 | 5,160 | 13,682 | 12,292 | 10,040 | 10,040 | 7,422 | 3,958 | 3,994 | 2,000 | 4,500 | 4,500 | 2,500 | 2,500 | 0 | 0 | 818 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,523 | 3,516 | 3,509 | 3,502 | 3,502 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,000 | 6,750 | 12,500 | 18,513 | 22,007 | 27,751 | 23,000 | 22,500 | 22,250 | 20,500 | 19,250 | 25,000 | 25,750 | 24,000 | 21,250 | 13,250 | 67,186 | 69,972 | 71,222 | 72,045 | 69,825 | 27,480 | 26,452 | 27,624 | 20,542 | 2,501 | 2,501 | 0 | 90,976 | 0 | 29,313 | 32,172 | 34,168 | 34,627 | 30,629 | 36,737 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 36,737 | 30,629 | 34,627 | 34,168 | 32,172 | 29,313 | 0 | 90,976 | 0 | 2,501 | 2,501 | 20,542 | 27,624 | 26,452 | 27,480 | 69,825 | 72,045 | 71,222 | 69,972 | 67,186 | 13,250 | 21,250 | 24,000 | 25,750 | 25,000 | 19,250 | 20,500 | 22,250 | 22,500 | 23,000 | 27,751 | 22,007 | 18,513 | 12,500 | 6,750 | 20,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,502 | 3,502 | 3,509 | 3,516 | 3,523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 818 | 0 | 0 | 2,500 | 2,500 | 4,500 | 4,500 | 2,000 | 3,994 | 3,958 | 7,422 | 10,040 | 10,040 | 12,292 | 13,682 | 5,160 | 8,200 | 13,600 | 10,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 300 | 500 | 600 | 200 | 200 | 400 | 200 | 500 | 200 | 500 | 600 | 600 | 600 | 900 | 900 | 700 | 1,200 | 1,000 | 1,900 | 2,700 | 2,700 | 2,300 | 3,000 | 2,300 | 2,800 | 2,400 | 2,100 | 1,812 | 2,116 | 1,850 | 1,692 | 1,692 | 1,206 | 2,003 | 2,241 | 2,053 | 2,229 | 2,303 | 1,198 | 948 | 2,105 | 1,909 | 1,421 | 2,975 | 1,693 | 3,075 | 2,354 | 2,558 | 2,744 | 1,567 | 2,066 | 2,240 | 2,768 | 2,748 | 3,510 | 3,007 | 6,751 | 4,966 | 5,796 | 3,290 | 5,932 | 6,530 | 5,418 | 6,483 | 6,456 | 7,982 | 11,831 | 12,707 | 15,061 | 14,730 | 14,820 | 12,488 | 17,020 | 17,727 | 17,308 | 17,003 | 17,694 | 16,344 | 21,462 | 14,784 | 19,065 | 16,497 | 18,737 | 16,466 | 19,235 | 20,170 | 17,152 | 16,025 | 19,166 | 23,376 | 21,652 | 14,798 | 24,597 | 21,833 | 27,598 | 21,079 | 30,450 | 23,804 | 23,825 | 18,289 | 23,389 | 20,771 | 20,775 | 18,265 | 23,073 | 23,889 | 23,079 | 28,101 | 24,094 | 23,009 | 24,102 | 26,509 | 29,426 | 32,352 | 29,843 | 29,313 | 32,172 | 34,168 | 34,627 | 30,629 | 36,737 | 34,682 | 35,961 | 32,077 | 33,773 | 28,357 |
| 28,357 | 33,773 | 32,077 | 35,961 | 34,682 | 36,737 | 30,629 | 34,627 | 34,168 | 32,172 | 29,313 | 29,843 | 32,352 | 29,426 | 26,509 | 24,102 | 23,009 | 24,094 | 28,101 | 23,079 | 23,889 | 23,073 | 18,265 | 20,775 | 20,771 | 23,389 | 18,289 | 23,825 | 23,804 | 30,450 | 21,079 | 27,598 | 21,833 | 24,597 | 14,798 | 21,652 | 23,376 | 19,166 | 16,025 | 17,152 | 20,170 | 19,235 | 16,466 | 18,737 | 16,497 | 19,065 | 14,784 | 21,462 | 16,344 | 17,694 | 17,003 | 17,308 | 17,727 | 17,020 | 12,488 | 14,820 | 14,730 | 15,061 | 12,707 | 11,831 | 7,982 | 6,456 | 6,483 | 5,418 | 6,530 | 5,932 | 3,290 | 5,796 | 4,966 | 6,751 | 3,007 | 3,510 | 2,748 | 2,768 | 2,240 | 2,066 | 1,567 | 2,744 | 2,558 | 2,354 | 3,075 | 1,693 | 2,975 | 1,421 | 1,909 | 2,105 | 948 | 1,198 | 2,303 | 2,229 | 2,053 | 2,241 | 2,003 | 1,206 | 1,692 | 1,692 | 1,850 | 2,116 | 1,812 | 2,100 | 2,400 | 2,800 | 2,300 | 3,000 | 2,300 | 2,700 | 2,700 | 1,900 | 1,000 | 1,200 | 700 | 900 | 900 | 600 | 600 | 600 | 500 | 200 | 500 | 200 | 400 | 200 | 200 | 600 | 500 | 300 | 0 |
---|
Other Current Assets | 400 | 100 | 100 | 200 | 200 | 100 | 100 | 100 | 500 | 300 | 300 | 200 | 0 | 400 | 0 | 300 | 400 | 600 | 500 | 700 | 400 | 700 | 11,800 | 12,300 | 16,600 | 600 | 500 | 700 | 475 | 486 | 460 | 613 | 613 | 475 | 365 | 540 | 343 | 456 | 624 | 320 | 245 | 249 | 394 | 899 | 1,875 | 2,265 | 2,768 | 3,163 | 2,402 | 2,440 | 1,683 | 2,326 | 1,937 | 1,760 | 1,489 | 1,533 | 1,782 | 1,741 | 1,824 | 2,851 | 2,619 | 2,170 | 1,989 | 1,699 | 2,094 | 1,740 | 1,639 | 5,105 | 5,118 | 4,430 | 4,256 | 4,351 | 4,692 | 4,465 | 3,998 | 3,750 | 3,866 | 3,219 | 3,270 | 3,571 | 2,997 | 2,910 | 2,868 | 1,525 | 1,876 | 1,538 | 3,131 | 2,560 | 5,078 | 2,408 | 2,356 | 1,385 | 1,500 | 1,158 | 924 | 2,098 | 1,173 | 1,973 | 2,268 | 3,211 | 4,081 | 4,244 | 1,981 | 1,854 | 2,077 | 2,413 | 1,479 | 1,441 | 5,659 | 6,340 | 6,226 | 8,754 | 9,648 | 8,297 | 7,433 | 8,289 | 10,459 | 8,956 | 8,579 | 8,828 | 8,646 | 7,789 | 7,721 | 8,095 | 8,848 | 6,941 | 5,752 |
| 5,752 | 6,941 | 8,848 | 8,095 | 7,721 | 7,789 | 8,646 | 8,828 | 8,579 | 8,956 | 10,459 | 8,289 | 7,433 | 8,297 | 9,648 | 8,754 | 6,226 | 6,340 | 5,659 | 1,441 | 1,479 | 2,413 | 2,077 | 1,854 | 1,981 | 4,244 | 4,081 | 3,211 | 2,268 | 1,973 | 1,173 | 2,098 | 924 | 1,158 | 1,500 | 1,385 | 2,356 | 2,408 | 5,078 | 2,560 | 3,131 | 1,538 | 1,876 | 1,525 | 2,868 | 2,910 | 2,997 | 3,571 | 3,270 | 3,219 | 3,866 | 3,750 | 3,998 | 4,465 | 4,692 | 4,351 | 4,256 | 4,430 | 5,118 | 5,105 | 1,639 | 1,740 | 2,094 | 1,699 | 1,989 | 2,170 | 2,619 | 2,851 | 1,824 | 1,741 | 1,782 | 1,533 | 1,489 | 1,760 | 1,937 | 2,326 | 1,683 | 2,440 | 2,402 | 3,163 | 2,768 | 2,265 | 1,875 | 899 | 394 | 249 | 245 | 320 | 624 | 456 | 343 | 540 | 365 | 475 | 613 | 613 | 460 | 486 | 475 | 700 | 500 | 600 | 16,600 | 12,300 | 11,800 | 700 | 400 | 700 | 500 | 600 | 400 | 300 | 0 | 400 | 0 | 200 | 300 | 300 | 500 | 100 | 100 | 100 | 200 | 200 | 100 | 100 | 400 |
---|
> Long-term Assets | 3,700 | 1,500 | 1,500 | 1,400 | 1,500 | 1,400 | 1,300 | 1,200 | 1,200 | 1,400 | 1,500 | 1,600 | 1,500 | 1,500 | 1,200 | 1,200 | 900 | 800 | 800 | 900 | 1,600 | 2,400 | 2,700 | 2,900 | 3,100 | 9,000 | 9,600 | 9,600 | 9,470 | 3,941 | 3,773 | 0 | 3,630 | 3,650 | 3,562 | 3,348 | 3,092 | 2,766 | 2,524 | 2,143 | 1,990 | 1,779 | 1,501 | 1,334 | 9,721 | 9,427 | 10,054 | 10,455 | 10,412 | 10,559 | 10,351 | 10,208 | 10,555 | 11,161 | 11,250 | 10,508 | 11,352 | 13,365 | 20,058 | 27,054 | 32,334 | 38,134 | 39,364 | 39,990 | 40,465 | 40,907 | 41,362 | 80,897 | 77,464 | 72,605 | 75,707 | 72,615 | 73,729 | 73,907 | 71,133 | 68,707 | 69,276 | 66,777 | 66,470 | 64,685 | 62,663 | 61,921 | 61,880 | 61,450 | 60,577 | 59,580 | 56,842 | 54,971 | 51,764 | 52,287 | 54,567 | 59,315 | 66,557 | 68,094 | 69,988 | 69,806 | 70,317 | 72,123 | 74,098 | 76,290 | 76,149 | 74,423 | 73,673 | 76,050 | 96,964 | 97,440 | 95,762 | 96,404 | 235,931 | 219,242 | 214,463 | 188,222 | 188,779 | 185,370 | 187,150 | 179,007 | 176,917 | 186,267 | 179,985 | 179,581 | 178,743 | 176,681 | 171,380 | 107,323 | 104,782 | 107,655 | 95,299 |
| 95,299 | 107,655 | 104,782 | 107,323 | 171,380 | 176,681 | 178,743 | 179,581 | 179,985 | 186,267 | 176,917 | 179,007 | 187,150 | 185,370 | 188,779 | 188,222 | 214,463 | 219,242 | 235,931 | 96,404 | 95,762 | 97,440 | 96,964 | 76,050 | 73,673 | 74,423 | 76,149 | 76,290 | 74,098 | 72,123 | 70,317 | 69,806 | 69,988 | 68,094 | 66,557 | 59,315 | 54,567 | 52,287 | 51,764 | 54,971 | 56,842 | 59,580 | 60,577 | 61,450 | 61,880 | 61,921 | 62,663 | 64,685 | 66,470 | 66,777 | 69,276 | 68,707 | 71,133 | 73,907 | 73,729 | 72,615 | 75,707 | 72,605 | 77,464 | 80,897 | 41,362 | 40,907 | 40,465 | 39,990 | 39,364 | 38,134 | 32,334 | 27,054 | 20,058 | 13,365 | 11,352 | 10,508 | 11,250 | 11,161 | 10,555 | 10,208 | 10,351 | 10,559 | 10,412 | 10,455 | 10,054 | 9,427 | 9,721 | 1,334 | 1,501 | 1,779 | 1,990 | 2,143 | 2,524 | 2,766 | 3,092 | 3,348 | 3,562 | 3,650 | 3,630 | 0 | 3,773 | 3,941 | 9,470 | 9,600 | 9,600 | 9,000 | 3,100 | 2,900 | 2,700 | 2,400 | 1,600 | 900 | 800 | 800 | 900 | 1,200 | 1,200 | 1,500 | 1,500 | 1,600 | 1,500 | 1,400 | 1,200 | 1,200 | 1,300 | 1,400 | 1,500 | 1,400 | 1,500 | 1,500 | 3,700 |
---|
Property Plant Equipment | 1,200 | 1,500 | 1,500 | 1,400 | 1,400 | 1,400 | 1,300 | 1,200 | 1,200 | 1,400 | 1,500 | 1,500 | 1,500 | 1,500 | 1,200 | 1,200 | 800 | 700 | 600 | 800 | 1,200 | 2,200 | 2,400 | 2,600 | 2,800 | 3,000 | 3,500 | 3,500 | 3,405 | 3,464 | 3,266 | 3,123 | 3,123 | 3,278 | 3,191 | 2,947 | 2,691 | 2,445 | 2,202 | 1,941 | 1,788 | 1,577 | 1,358 | 1,191 | 1,175 | 1,082 | 1,093 | 955 | 912 | 1,059 | 1,695 | 2,096 | 2,375 | 2,925 | 2,966 | 3,018 | 3,515 | 5,481 | 12,184 | 19,370 | 24,393 | 30,084 | 31,327 | 32,247 | 32,972 | 33,346 | 33,732 | 35,748 | 36,003 | 35,994 | 36,420 | 36,981 | 36,780 | 36,885 | 36,695 | 36,470 | 36,674 | 36,421 | 35,937 | 35,113 | 34,479 | 33,847 | 33,262 | 32,939 | 32,634 | 32,388 | 32,037 | 31,669 | 31,190 | 31,523 | 33,797 | 40,108 | 46,839 | 49,198 | 51,058 | 52,296 | 51,593 | 52,272 | 53,973 | 56,183 | 55,772 | 55,377 | 55,041 | 54,111 | 76,799 | 76,455 | 74,832 | 73,647 | 77,760 | 75,855 | 74,527 | 73,232 | 71,456 | 71,389 | 70,508 | 68,559 | 68,471 | 79,694 | 78,377 | 78,975 | 78,978 | 77,619 | 74,990 | 74,965 | 74,238 | 75,450 | 71,780 |
| 71,780 | 75,450 | 74,238 | 74,965 | 74,990 | 77,619 | 78,978 | 78,975 | 78,377 | 79,694 | 68,471 | 68,559 | 70,508 | 71,389 | 71,456 | 73,232 | 74,527 | 75,855 | 77,760 | 73,647 | 74,832 | 76,455 | 76,799 | 54,111 | 55,041 | 55,377 | 55,772 | 56,183 | 53,973 | 52,272 | 51,593 | 52,296 | 51,058 | 49,198 | 46,839 | 40,108 | 33,797 | 31,523 | 31,190 | 31,669 | 32,037 | 32,388 | 32,634 | 32,939 | 33,262 | 33,847 | 34,479 | 35,113 | 35,937 | 36,421 | 36,674 | 36,470 | 36,695 | 36,885 | 36,780 | 36,981 | 36,420 | 35,994 | 36,003 | 35,748 | 33,732 | 33,346 | 32,972 | 32,247 | 31,327 | 30,084 | 24,393 | 19,370 | 12,184 | 5,481 | 3,515 | 3,018 | 2,966 | 2,925 | 2,375 | 2,096 | 1,695 | 1,059 | 912 | 955 | 1,093 | 1,082 | 1,175 | 1,191 | 1,358 | 1,577 | 1,788 | 1,941 | 2,202 | 2,445 | 2,691 | 2,947 | 3,191 | 3,278 | 3,123 | 3,123 | 3,266 | 3,464 | 3,405 | 3,500 | 3,500 | 3,000 | 2,800 | 2,600 | 2,400 | 2,200 | 1,200 | 800 | 600 | 700 | 800 | 1,200 | 1,200 | 1,500 | 1,500 | 1,500 | 1,500 | 1,400 | 1,200 | 1,200 | 1,300 | 1,400 | 1,400 | 1,400 | 1,500 | 1,500 | 1,200 |
---|
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 | 6,721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 995 | 980 | 966 | 951 | 936 | 922 | 907 | 892 | 7,652 | 7,183 | 6,269 | 6,990 | 9,092 | 9,672 | 9,872 | 9,328 | 8,883 | 9,150 | 8,628 | 8,819 | 9,066 | 8,792 | 8,923 | 9,275 | 9,444 | 9,434 | 9,361 | 8,702 | 8,339 | 7,443 | 7,611 | 7,713 | 7,482 | 7,790 | 7,568 | 7,690 | 7,214 | 7,328 | 7,836 | 8,104 | 8,218 | 8,452 | 8,013 | 7,959 | 7,851 | 7,695 | 7,798 | 7,489 | 7,694 | 31,946 | 33,958 | 32,419 | 8,413 | 8,045 | 8,149 | 7,950 | 7,781 | 7,625 | 7,169 | 6,721 | 7,339 | 7,462 | 7,467 | 7,253 | 7,571 | 7,403 | 7,350 | 7,656 |
| 7,656 | 7,350 | 7,403 | 7,571 | 7,253 | 7,467 | 7,462 | 7,339 | 6,721 | 7,169 | 7,625 | 7,781 | 7,950 | 8,149 | 8,045 | 8,413 | 32,419 | 33,958 | 31,946 | 7,694 | 7,489 | 7,798 | 7,695 | 7,851 | 7,959 | 8,013 | 8,452 | 8,218 | 8,104 | 7,836 | 7,328 | 7,214 | 7,690 | 7,568 | 7,790 | 7,482 | 7,713 | 7,611 | 7,443 | 8,339 | 8,702 | 9,361 | 9,434 | 9,444 | 9,275 | 8,923 | 8,792 | 9,066 | 8,819 | 8,628 | 9,150 | 8,883 | 9,328 | 9,872 | 9,672 | 9,092 | 6,990 | 6,269 | 7,183 | 7,652 | 892 | 907 | 922 | 936 | 951 | 966 | 980 | 995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76,545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 995 | 980 | 966 | 951 | 936 | 922 | 907 | 892 | 33,577 | 31,059 | 27,790 | 30,375 | 25,764 | 26,806 | 26,782 | 24,810 | 23,149 | 23,300 | 21,506 | 21,464 | 20,335 | 19,230 | 18,997 | 19,197 | 18,998 | 18,439 | 17,762 | 16,034 | 14,895 | 13,061 | 13,084 | 12,988 | 11,656 | 11,859 | 11,259 | 11,171 | 10,227 | 10,162 | 10,626 | 10,738 | 10,635 | 10,678 | 9,876 | 9,564 | 9,191 | 8,467 | 8,303 | 7,680 | 7,585 | 98,718 | 95,978 | 94,291 | 91,157 | 88,986 | 87,084 | 85,021 | 82,382 | 80,436 | 78,490 | 76,545 | 74,599 | 72,653 | 70,707 | 68,762 | 4,626 | 4,297 | 3,969 | 3,081 |
| 3,081 | 3,969 | 4,297 | 4,626 | 68,762 | 70,707 | 72,653 | 74,599 | 76,545 | 78,490 | 80,436 | 82,382 | 85,021 | 87,084 | 88,986 | 91,157 | 94,291 | 95,978 | 98,718 | 7,585 | 7,680 | 8,303 | 8,467 | 9,191 | 9,564 | 9,876 | 10,678 | 10,635 | 10,738 | 10,626 | 10,162 | 10,227 | 11,171 | 11,259 | 11,859 | 11,656 | 12,988 | 13,084 | 13,061 | 14,895 | 16,034 | 17,762 | 18,439 | 18,998 | 19,197 | 18,997 | 19,230 | 20,335 | 21,464 | 21,506 | 23,300 | 23,149 | 24,810 | 26,782 | 26,806 | 25,764 | 30,375 | 27,790 | 31,059 | 33,577 | 892 | 907 | 922 | 936 | 951 | 966 | 980 | 995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76,545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 2,500 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 100 | 100 | 100 | 200 | 100 | 400 | 200 | 300 | 300 | 300 | 6,000 | 6,100 | 6,100 | 6,065 | 478 | 507 | 507 | 507 | 372 | -82,894 | 401 | 401 | 321 | 321 | 202 | 202 | 202 | 143 | 143 | 143 | 143 | 143 | 143 | 143 | 143 | 143 | 143 | 143 | 143 | 143 | 193 | 399 | 399 | 349 | 433 | 598 | 592 | 561 | 0 | 358 | 351 | 0 | 413 | 413 | 0 | 0 | 385 | -1,890 | -1,991 | -1,991 | 205 | -1,919 | -1,919 | -1,919 | 171 | 163 | 154 | 146 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 1,234 | 1,389 | 1,283 | 1,254 | 1,247 | 1,157 | 1,109 | 4,897 | 4,003 | 4,884 | 5,761 | 7,478 | 27,507 | 13,451 | 13,226 | 15,420 | 20,292 | 18,748 | 23,671 | 20,285 | 20,385 | 20,914 | 18,342 | 17,219 | 18,131 | 19,390 | 18,951 | 14,046 | 17,571 | 19,524 | 11,310 |
| 11,310 | 19,524 | 17,571 | 14,046 | 18,951 | 19,390 | 18,131 | 17,219 | 18,342 | 20,914 | 20,385 | 20,285 | 23,671 | 18,748 | 20,292 | 15,420 | 13,226 | 13,451 | 27,507 | 7,478 | 5,761 | 4,884 | 4,003 | 4,897 | 1,109 | 1,157 | 1,247 | 1,254 | 1,283 | 1,389 | 1,234 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 146 | 154 | 163 | 171 | -1,919 | -1,919 | -1,919 | 205 | -1,991 | -1,991 | -1,890 | 385 | 0 | 0 | 413 | 413 | 0 | 351 | 358 | 0 | 561 | 592 | 598 | 433 | 349 | 399 | 399 | 193 | 143 | 143 | 143 | 143 | 143 | 143 | 143 | 143 | 143 | 143 | 143 | 143 | 143 | 202 | 202 | 202 | 321 | 321 | 401 | 401 | -82,894 | 372 | 507 | 507 | 507 | 478 | 6,065 | 6,100 | 6,100 | 6,000 | 300 | 300 | 300 | 200 | 400 | 100 | 200 | 100 | 100 | 100 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 2,500 |
---|
> Total Liabilities | 2,200 | 2,900 | 2,700 | 2,200 | 2,400 | 2,300 | 2,100 | 2,000 | 2,500 | 2,200 | 2,300 | 2,500 | 1,700 | 1,700 | 1,600 | 1,600 | 1,600 | 2,000 | 2,200 | 2,500 | 2,300 | 2,100 | 2,000 | 2,500 | 2,700 | 2,400 | 2,200 | 6,800 | 7,335 | 7,311 | 6,316 | 2,266 | 2,266 | 3,770 | 3,269 | 2,812 | 2,803 | 3,073 | 3,523 | 3,023 | 2,596 | 2,135 | 2,603 | 3,889 | 26,916 | 23,840 | 26,180 | 29,175 | 27,636 | 25,202 | 25,757 | 24,726 | 22,983 | 24,603 | 24,569 | 22,626 | 21,876 | 25,318 | 28,606 | 24,536 | 26,087 | 30,514 | 29,016 | 35,064 | 34,042 | 33,416 | 32,145 | 48,558 | 45,961 | 44,293 | 45,475 | 43,747 | 41,150 | 40,259 | 36,927 | 38,082 | 34,968 | 35,627 | 31,399 | 33,144 | 28,530 | 28,961 | 28,676 | 20,408 | 17,491 | 16,702 | 15,793 | 15,899 | 15,869 | 17,445 | 23,096 | 24,900 | 19,089 | 18,322 | 16,519 | 17,473 | 17,339 | 20,866 | 19,843 | 19,126 | 20,570 | 18,811 | 13,999 | 15,381 | 37,588 | 36,418 | 37,897 | 42,332 | 105,160 | 152,081 | 131,887 | 93,205 | 85,597 | 76,327 | 62,870 | 60,450 | 56,452 | 67,970 | 62,809 | 63,565 | 61,486 | 54,867 | 57,672 | 58,367 | 55,208 | 52,317 | 51,541 |
| 51,541 | 52,317 | 55,208 | 58,367 | 57,672 | 54,867 | 61,486 | 63,565 | 62,809 | 67,970 | 56,452 | 60,450 | 62,870 | 76,327 | 85,597 | 93,205 | 131,887 | 152,081 | 105,160 | 42,332 | 37,897 | 36,418 | 37,588 | 15,381 | 13,999 | 18,811 | 20,570 | 19,126 | 19,843 | 20,866 | 17,339 | 17,473 | 16,519 | 18,322 | 19,089 | 24,900 | 23,096 | 17,445 | 15,869 | 15,899 | 15,793 | 16,702 | 17,491 | 20,408 | 28,676 | 28,961 | 28,530 | 33,144 | 31,399 | 35,627 | 34,968 | 38,082 | 36,927 | 40,259 | 41,150 | 43,747 | 45,475 | 44,293 | 45,961 | 48,558 | 32,145 | 33,416 | 34,042 | 35,064 | 29,016 | 30,514 | 26,087 | 24,536 | 28,606 | 25,318 | 21,876 | 22,626 | 24,569 | 24,603 | 22,983 | 24,726 | 25,757 | 25,202 | 27,636 | 29,175 | 26,180 | 23,840 | 26,916 | 3,889 | 2,603 | 2,135 | 2,596 | 3,023 | 3,523 | 3,073 | 2,803 | 2,812 | 3,269 | 3,770 | 2,266 | 2,266 | 6,316 | 7,311 | 7,335 | 6,800 | 2,200 | 2,400 | 2,700 | 2,500 | 2,000 | 2,100 | 2,300 | 2,500 | 2,200 | 2,000 | 1,600 | 1,600 | 1,600 | 1,700 | 1,700 | 2,500 | 2,300 | 2,200 | 2,500 | 2,000 | 2,100 | 2,300 | 2,400 | 2,200 | 2,700 | 2,900 | 2,200 |
---|
> Total Current Liabilities | 400 | 1,300 | 1,100 | 600 | 800 | 800 | 600 | 500 | 1,900 | 1,700 | 1,800 | 1,900 | 1,600 | 1,600 | 1,500 | 1,500 | 1,500 | 1,800 | 2,100 | 2,400 | 2,100 | 2,100 | 2,000 | 2,400 | 2,700 | 2,400 | 2,200 | 4,000 | 4,610 | 4,661 | 6,316 | 2,266 | 2,266 | 3,770 | 3,269 | 2,812 | 2,803 | 3,073 | 3,523 | 3,023 | 2,596 | 2,135 | 2,603 | 2,089 | 7,666 | 5,140 | 5,994 | 6,948 | 6,164 | 4,951 | 6,182 | 5,826 | 4,758 | 6,091 | 6,756 | 5,461 | 5,252 | 7,513 | 10,181 | 10,637 | 8,841 | 10,094 | 9,412 | 9,033 | 9,025 | 9,486 | 9,230 | 16,535 | 15,979 | 16,499 | 18,330 | 19,370 | 18,037 | 17,382 | 15,139 | 14,538 | 12,880 | 15,214 | 12,155 | 14,453 | 10,741 | 11,701 | 10,357 | 9,283 | 7,712 | 7,321 | 6,434 | 5,973 | 6,157 | 7,957 | 13,245 | 17,278 | 10,865 | 10,523 | 7,589 | 8,799 | 10,217 | 13,441 | 11,705 | 13,073 | 14,122 | 12,533 | 9,305 | 11,289 | 11,602 | 10,388 | 11,195 | 16,277 | 26,811 | 27,907 | 31,139 | 36,867 | 46,973 | 41,367 | 28,771 | 29,795 | 26,992 | 29,431 | 26,352 | 27,914 | 28,693 | 23,456 | 28,064 | 31,059 | 28,460 | 26,121 | 25,493 |
| 25,493 | 26,121 | 28,460 | 31,059 | 28,064 | 23,456 | 28,693 | 27,914 | 26,352 | 29,431 | 26,992 | 29,795 | 28,771 | 41,367 | 46,973 | 36,867 | 31,139 | 27,907 | 26,811 | 16,277 | 11,195 | 10,388 | 11,602 | 11,289 | 9,305 | 12,533 | 14,122 | 13,073 | 11,705 | 13,441 | 10,217 | 8,799 | 7,589 | 10,523 | 10,865 | 17,278 | 13,245 | 7,957 | 6,157 | 5,973 | 6,434 | 7,321 | 7,712 | 9,283 | 10,357 | 11,701 | 10,741 | 14,453 | 12,155 | 15,214 | 12,880 | 14,538 | 15,139 | 17,382 | 18,037 | 19,370 | 18,330 | 16,499 | 15,979 | 16,535 | 9,230 | 9,486 | 9,025 | 9,033 | 9,412 | 10,094 | 8,841 | 10,637 | 10,181 | 7,513 | 5,252 | 5,461 | 6,756 | 6,091 | 4,758 | 5,826 | 6,182 | 4,951 | 6,164 | 6,948 | 5,994 | 5,140 | 7,666 | 2,089 | 2,603 | 2,135 | 2,596 | 3,023 | 3,523 | 3,073 | 2,803 | 2,812 | 3,269 | 3,770 | 2,266 | 2,266 | 6,316 | 4,661 | 4,610 | 4,000 | 2,200 | 2,400 | 2,700 | 2,400 | 2,000 | 2,100 | 2,100 | 2,400 | 2,100 | 1,800 | 1,500 | 1,500 | 1,500 | 1,600 | 1,600 | 1,900 | 1,800 | 1,700 | 1,900 | 500 | 600 | 800 | 800 | 600 | 1,100 | 1,300 | 400 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000 | 1,000 | 1,000 | 1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,703 | 0 | 0 | 0 | 1,297 | 1,095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,583 | 1,751 | 1,574 | 1,115 | 1,497 | 2,355 | 2,760 | 100 | 400 | 600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66 | 63 | 56 | 59 | 48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,075 | 1,101 | 1,109 | 1,141 | 1,695 | 1,662 | 1,626 | 1,585 | 1,636 | 1,524 | 1,542 | 1,714 | 1,650 | 1,874 | 1,922 | 2,073 | 2,105 | 2,085 | 2,054 | 2,133 | 4,322 | 2,287 | 2,292 |
| 2,292 | 2,287 | 4,322 | 2,133 | 2,054 | 2,085 | 2,105 | 2,073 | 1,922 | 1,874 | 1,650 | 1,714 | 1,542 | 1,524 | 1,636 | 1,585 | 1,626 | 1,662 | 1,695 | 1,141 | 1,109 | 1,101 | 1,075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48 | 59 | 56 | 63 | 66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 600 | 400 | 100 | 2,760 | 2,355 | 1,497 | 1,115 | 1,574 | 1,751 | 1,583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,095 | 1,297 | 0 | 0 | 0 | 1,703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000 | 1,000 | 1,000 | 1,000 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,075 | 1,101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,101 | 1,075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 300 | 1,000 | 800 | 300 | 500 | 500 | 400 | 300 | 500 | 400 | 500 | 600 | 0 | 400 | 0 | 600 | 700 | 500 | 800 | 1,000 | 700 | 900 | 700 | 900 | 1,300 | 800 | 700 | 600 | 421 | 1,309 | 478 | 871 | 871 | 1,652 | 881 | 955 | 703 | 766 | 777 | 845 | 719 | 406 | 428 | 349 | 805 | 587 | 836 | 791 | 786 | 381 | 1,656 | 1,277 | 789 | 1,042 | 785 | 965 | 1,091 | 2,616 | 4,185 | 4,867 | 1,564 | 3,147 | 2,736 | 2,375 | 2,036 | 1,769 | 1,221 | 6,367 | 7,014 | 7,414 | 9,165 | 9,694 | 9,162 | 7,587 | 3,837 | 4,300 | 3,881 | 3,941 | 1,908 | 2,342 | 2,697 | 2,700 | 2,137 | 2,794 | 2,743 | 2,198 | 1,168 | 1,201 | 1,775 | 1,658 | 2,221 | 8,302 | 3,263 | 3,294 | 1,949 | 2,303 | 6,050 | 5,465 | 5,189 | 6,747 | 6,159 | 5,074 | 2,462 | 3,143 | 3,571 | 2,287 | 2,702 | 3,832 | 9,906 | 6,162 | 6,800 | 8,984 | 8,683 | 8,101 | 7,942 | 7,633 | 7,444 | 8,165 | 8,353 | 9,074 | 8,948 | 7,944 | 8,251 | 9,860 | 10,022 | 9,994 | 6,805 |
| 6,805 | 9,994 | 10,022 | 9,860 | 8,251 | 7,944 | 8,948 | 9,074 | 8,353 | 8,165 | 7,444 | 7,633 | 7,942 | 8,101 | 8,683 | 8,984 | 6,800 | 6,162 | 9,906 | 3,832 | 2,702 | 2,287 | 3,571 | 3,143 | 2,462 | 5,074 | 6,159 | 6,747 | 5,189 | 5,465 | 6,050 | 2,303 | 1,949 | 3,294 | 3,263 | 8,302 | 2,221 | 1,658 | 1,775 | 1,201 | 1,168 | 2,198 | 2,743 | 2,794 | 2,137 | 2,700 | 2,697 | 2,342 | 1,908 | 3,941 | 3,881 | 4,300 | 3,837 | 7,587 | 9,162 | 9,694 | 9,165 | 7,414 | 7,014 | 6,367 | 1,221 | 1,769 | 2,036 | 2,375 | 2,736 | 3,147 | 1,564 | 4,867 | 4,185 | 2,616 | 1,091 | 965 | 785 | 1,042 | 789 | 1,277 | 1,656 | 381 | 786 | 791 | 836 | 587 | 805 | 349 | 428 | 406 | 719 | 845 | 777 | 766 | 703 | 955 | 881 | 1,652 | 871 | 871 | 478 | 1,309 | 421 | 600 | 700 | 800 | 1,300 | 900 | 700 | 900 | 700 | 1,000 | 800 | 500 | 700 | 600 | 0 | 400 | 0 | 600 | 500 | 400 | 500 | 300 | 400 | 500 | 500 | 300 | 800 | 1,000 | 300 |
---|
Other Current Liabilities | 100 | 300 | 300 | 300 | 300 | 300 | 200 | 200 | 400 | 300 | 300 | 300 | 0 | 1,200 | 0 | 900 | 800 | 1,300 | 1,300 | 1,400 | 1,400 | 1,200 | 1,300 | 1,500 | 1,400 | 1,600 | 1,500 | 3,400 | 4,188 | 3,352 | 5,838 | 1,395 | 1,396 | 1,881 | 1,986 | 1,842 | 1,697 | 1,741 | 1,786 | 326 | 1,548 | 1,003 | 1,145 | 65 | 3,099 | 1,433 | 1,587 | 2,041 | 1,586 | 1,458 | 1,704 | 1,719 | 1,201 | 575 | 1,323 | 17 | 146 | 264 | 383 | 204 | 4,376 | 3,728 | 3,263 | 2,325 | 2,656 | 3,361 | 3,662 | 5,816 | 4,665 | 4,785 | 4,865 | 5,376 | 4,568 | 5,487 | 6,861 | 5,772 | 4,533 | 6,806 | 5,781 | 7,636 | 4,253 | 5,874 | 5,771 | 6,308 | 4,923 | 5,108 | 5,254 | 4,748 | 4,243 | 6,264 | 10,990 | 8,976 | 7,602 | 7,229 | 5,640 | 6,496 | 4,167 | 7,976 | 6,516 | 6,326 | 7,963 | 7,385 | 6,791 | 8,146 | 6,956 | 7,000 | 7,384 | 11,304 | 4,303 | 20,083 | 22,713 | 13,090 | 24,830 | 16,870 | 5,984 | 4,315 | 17,898 | 19,392 | 16,077 | 16,767 | 17,640 | 15,512 | 19,813 | 17,826 | 13,329 | 13,763 | 18,688 |
| 18,688 | 13,763 | 13,329 | 17,826 | 19,813 | 15,512 | 17,640 | 16,767 | 16,077 | 19,392 | 17,898 | 4,315 | 5,984 | 16,870 | 24,830 | 13,090 | 22,713 | 20,083 | 4,303 | 11,304 | 7,384 | 7,000 | 6,956 | 8,146 | 6,791 | 7,385 | 7,963 | 6,326 | 6,516 | 7,976 | 4,167 | 6,496 | 5,640 | 7,229 | 7,602 | 8,976 | 10,990 | 6,264 | 4,243 | 4,748 | 5,254 | 5,108 | 4,923 | 6,308 | 5,771 | 5,874 | 4,253 | 7,636 | 5,781 | 6,806 | 4,533 | 5,772 | 6,861 | 5,487 | 4,568 | 5,376 | 4,865 | 4,785 | 4,665 | 5,816 | 3,662 | 3,361 | 2,656 | 2,325 | 3,263 | 3,728 | 4,376 | 204 | 383 | 264 | 146 | 17 | 1,323 | 575 | 1,201 | 1,719 | 1,704 | 1,458 | 1,586 | 2,041 | 1,587 | 1,433 | 3,099 | 65 | 1,145 | 1,003 | 1,548 | 326 | 1,786 | 1,741 | 1,697 | 1,842 | 1,986 | 1,881 | 1,396 | 1,395 | 5,838 | 3,352 | 4,188 | 3,400 | 1,500 | 1,600 | 1,400 | 1,500 | 1,300 | 1,200 | 1,400 | 1,400 | 1,300 | 1,300 | 800 | 900 | 0 | 1,200 | 0 | 300 | 300 | 300 | 400 | 200 | 200 | 300 | 300 | 300 | 300 | 300 | 100 |
---|
> Long-term Liabilities | 1,800 | 1,600 | 1,600 | 1,600 | 1,600 | 1,500 | 1,500 | 1,500 | 600 | 500 | 500 | 600 | 100 | 100 | 100 | 100 | 100 | 200 | 100 | 100 | 200 | 900 | 700 | 100 | 1,300 | 100 | 700 | 2,800 | 2,725 | 2,650 | 478 | 0 | 871 | 1,889 | 1,283 | 970 | 1,105 | 1,332 | 1,737 | 993 | 1,048 | 1,132 | 1,458 | 1,800 | 19,250 | 18,700 | 20,186 | 22,227 | 21,472 | 20,251 | 19,575 | 18,900 | 18,225 | 18,512 | 17,813 | 17,164 | 16,624 | 17,805 | 18,426 | 13,898 | 17,246 | 20,420 | 19,604 | 26,031 | 25,017 | 23,930 | 22,915 | 32,023 | 29,982 | 27,794 | 27,146 | 24,377 | 23,112 | 22,877 | 21,788 | 23,543 | 22,088 | 20,413 | 19,244 | 18,691 | 17,789 | 17,259 | 18,319 | 11,125 | 9,779 | 9,381 | 9,359 | 9,926 | 9,712 | 9,487 | 9,852 | 7,622 | 8,224 | 7,799 | 8,930 | 8,674 | 7,122 | 7,425 | 8,138 | 6,053 | 6,448 | 6,278 | 4,694 | 4,092 | 25,986 | 26,030 | 26,702 | 26,055 | 78,349 | 124,174 | 100,748 | 56,338 | 38,624 | 34,960 | 34,099 | 30,655 | 29,460 | 38,539 | 36,457 | 35,651 | 32,793 | 31,411 | 29,608 | 27,308 | 26,748 | 26,196 | 26,048 |
| 26,048 | 26,196 | 26,748 | 27,308 | 29,608 | 31,411 | 32,793 | 35,651 | 36,457 | 38,539 | 29,460 | 30,655 | 34,099 | 34,960 | 38,624 | 56,338 | 100,748 | 124,174 | 78,349 | 26,055 | 26,702 | 26,030 | 25,986 | 4,092 | 4,694 | 6,278 | 6,448 | 6,053 | 8,138 | 7,425 | 7,122 | 8,674 | 8,930 | 7,799 | 8,224 | 7,622 | 9,852 | 9,487 | 9,712 | 9,926 | 9,359 | 9,381 | 9,779 | 11,125 | 18,319 | 17,259 | 17,789 | 18,691 | 19,244 | 20,413 | 22,088 | 23,543 | 21,788 | 22,877 | 23,112 | 24,377 | 27,146 | 27,794 | 29,982 | 32,023 | 22,915 | 23,930 | 25,017 | 26,031 | 19,604 | 20,420 | 17,246 | 13,898 | 18,426 | 17,805 | 16,624 | 17,164 | 17,813 | 18,512 | 18,225 | 18,900 | 19,575 | 20,251 | 21,472 | 22,227 | 20,186 | 18,700 | 19,250 | 1,800 | 1,458 | 1,132 | 1,048 | 993 | 1,737 | 1,332 | 1,105 | 970 | 1,283 | 1,889 | 871 | 0 | 478 | 2,650 | 2,725 | 2,800 | 700 | 100 | 1,300 | 100 | 700 | 900 | 200 | 100 | 100 | 200 | 100 | 100 | 100 | 100 | 100 | 600 | 500 | 500 | 600 | 1,500 | 1,500 | 1,500 | 1,600 | 1,600 | 1,600 | 1,600 | 1,800 |
---|
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 | 10,400 | 10,000 | 9,600 | 9,200 | 8,800 | 8,400 | 8,000 | 7,600 | 7,200 | 6,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50,000 | 25,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25,000 | 50,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,800 | 7,200 | 7,600 | 8,000 | 8,400 | 8,800 | 9,200 | 9,600 | 10,000 | 10,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,725 | 2,650 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,800 | 19,250 | 18,700 | 20,186 | 22,227 | 21,472 | 20,250 | 19,575 | 18,900 | 18,225 | 18,512 | 17,813 | 17,165 | 16,624 | 17,805 | 18,425 | 13,899 | 13,346 | 12,820 | 12,204 | 11,631 | 11,017 | 10,330 | 9,715 | 9,918 | 9,245 | 8,369 | 7,700 | 6,960 | 6,300 | 6,416 | 4,929 | 6,568 | 5,859 | 5,121 | 4,409 | 3,694 | 3,405 | 3,333 | 3,200 | 3,188 | 1,162 | 1,104 | 1,006 | 996 | 915 | 854 | 878 | 847 | 802 | 1,229 | 2,615 | 2,126 | 400 | 422 | 545 | 660 | 6,448 | 6,278 | 4,694 | 4,092 | 3,754 | 4,056 | 5,099 | 4,688 | 56,832 | 52,331 | 54,224 | 35,459 | 18,081 | 14,880 | 14,461 | 11,415 | 10,640 | 8,807 | 7,274 | 6,834 | 0 | 3,636 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 3,636 | 0 | 6,834 | 7,274 | 8,807 | 10,640 | 11,415 | 14,461 | 14,880 | 18,081 | 35,459 | 54,224 | 52,331 | 56,832 | 4,688 | 5,099 | 4,056 | 3,754 | 4,092 | 4,694 | 6,278 | 6,448 | 660 | 545 | 422 | 400 | 2,126 | 2,615 | 1,229 | 802 | 847 | 878 | 854 | 915 | 996 | 1,006 | 1,104 | 1,162 | 3,188 | 3,200 | 3,333 | 3,405 | 3,694 | 4,409 | 5,121 | 5,859 | 6,568 | 4,929 | 6,416 | 6,300 | 6,960 | 7,700 | 8,369 | 9,245 | 9,918 | 9,715 | 10,330 | 11,017 | 11,631 | 12,204 | 12,820 | 13,346 | 13,899 | 18,425 | 17,805 | 16,624 | 17,165 | 17,813 | 18,512 | 18,225 | 18,900 | 19,575 | 20,250 | 21,472 | 22,227 | 20,186 | 18,700 | 19,250 | 1,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,650 | 2,725 | 0 | 0 | 0 | 0 | 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 | 10,111 | 10,234 | 12,395 | 11,331 | 10,078 | 9,305 | 9,150 | 8,895 | 8,795 | 10,347 | 9,992 | 8,690 | 8,350 | 8,410 | 9,032 | 8,883 | 8,708 | 9,048 | 6,841 | 7,485 | 6,626 | 6,374 | 6,596 | 6,722 | 7,003 | 7,593 | 5,393 | 5,298 | 5,396 | 4,120 | 3,542 | 3,388 | 3,683 | 4,727 | 4,331 | 16,030 | 14,855 | 12,584 | 11,895 | 10,738 | 13,100 | 12,972 | 10,157 | 9,956 | 8,220 | 6,800 | 6,436 | 4,114 | 3,235 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 3,235 | 4,114 | 6,436 | 6,800 | 8,220 | 9,956 | 10,157 | 12,972 | 13,100 | 10,738 | 11,895 | 12,584 | 14,855 | 16,030 | 4,331 | 4,727 | 3,683 | 3,388 | 3,542 | 4,120 | 5,396 | 5,298 | 5,393 | 7,593 | 7,003 | 6,722 | 6,596 | 6,374 | 6,626 | 7,485 | 6,841 | 9,048 | 8,708 | 8,883 | 9,032 | 8,410 | 8,350 | 8,690 | 9,992 | 10,347 | 8,795 | 8,895 | 9,150 | 9,305 | 10,078 | 11,331 | 12,395 | 10,234 | 10,111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 7,300 | 6,700 | 6,600 | 6,400 | 5,900 | 5,400 | 5,000 | 4,800 | 6,600 | 5,800 | 5,400 | 4,500 | 0 | 7,700 | 0 | 6,300 | 5,500 | 5,900 | 5,900 | 26,200 | 27,600 | 30,000 | 30,800 | 29,900 | 28,400 | 29,400 | 29,500 | 25,700 | 25,321 | 25,618 | 24,303 | 26,713 | 26,712 | 21,871 | 20,555 | 20,104 | 18,300 | 17,142 | 16,405 | 17,064 | 16,751 | 16,679 | 17,154 | 17,984 | 25,776 | 26,830 | 27,886 | 30,363 | 31,837 | 34,508 | 37,061 | 37,892 | 39,710 | 41,648 | 43,942 | 45,488 | 47,552 | 50,344 | 52,623 | 54,961 | 56,478 | 57,803 | 59,275 | 60,757 | 61,325 | 62,542 | 64,330 | 82,144 | 81,281 | 79,822 | 84,378 | 85,190 | 87,612 | 91,134 | 92,853 | 94,763 | 98,261 | 100,748 | 103,473 | 108,925 | 112,828 | 119,434 | 128,206 | 135,634 | 156,570 | 162,394 | 169,705 | 178,097 | 181,816 | 190,567 | 199,754 | 210,848 | 195,368 | 204,416 | 214,543 | 222,773 | 230,028 | 244,138 | 253,289 | 263,491 | 263,766 | 246,603 | 255,265 | 263,612 | 269,071 | 250,946 | 281,682 | 288,378 | 291,362 | 288,444 | 284,451 | 272,400 | 276,656 | 286,804 | 290,060 | 287,085 | 285,787 | 286,153 | 284,937 | 285,563 | 277,588 | 274,015 | 270,486 | 212,265 | 208,536 | 210,338 | 179,864 |
| 179,864 | 210,338 | 208,536 | 212,265 | 270,486 | 274,015 | 277,588 | 285,563 | 284,937 | 286,153 | 285,787 | 287,085 | 290,060 | 286,804 | 276,656 | 272,400 | 284,451 | 288,444 | 291,362 | 288,378 | 281,682 | 250,946 | 269,071 | 263,612 | 255,265 | 246,603 | 263,766 | 263,491 | 253,289 | 244,138 | 230,028 | 222,773 | 214,543 | 204,416 | 195,368 | 210,848 | 199,754 | 190,567 | 181,816 | 178,097 | 169,705 | 162,394 | 156,570 | 135,634 | 128,206 | 119,434 | 112,828 | 108,925 | 103,473 | 100,748 | 98,261 | 94,763 | 92,853 | 91,134 | 87,612 | 85,190 | 84,378 | 79,822 | 81,281 | 82,144 | 64,330 | 62,542 | 61,325 | 60,757 | 59,275 | 57,803 | 56,478 | 54,961 | 52,623 | 50,344 | 47,552 | 45,488 | 43,942 | 41,648 | 39,710 | 37,892 | 37,061 | 34,508 | 31,837 | 30,363 | 27,886 | 26,830 | 25,776 | 17,984 | 17,154 | 16,679 | 16,751 | 17,064 | 16,405 | 17,142 | 18,300 | 20,104 | 20,555 | 21,871 | 26,712 | 26,713 | 24,303 | 25,618 | 25,321 | 25,700 | 29,500 | 29,400 | 28,400 | 29,900 | 30,800 | 30,000 | 27,600 | 26,200 | 5,900 | 5,900 | 5,500 | 6,300 | 0 | 7,700 | 0 | 4,500 | 5,400 | 5,800 | 6,600 | 4,800 | 5,000 | 5,400 | 5,900 | 6,400 | 6,600 | 6,700 | 7,300 |
---|
Common 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 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 101 | 102 | 103 | 103 | 105 | 105 | 105 | 106 | 106 | 107 | 108 | 109 | 111 | 112 | 112 | 113 | 114 | 114 | 114 | 114 | 114 | 114 | 134 | 135 | 135 | 135 | 135 | 135 | 136 | 136 | 136 | 138 | 138 | 138 | 139 | 140 | 140 | 143 | 143 | 146 | 148 | 148 | 149 | 150 | 150 | 150 | 150 | 148 | 148 | 146 | 146 | 146 | 146 | 146 | 147 | 147 | 146 | 142 | 142 | 142 | 138 | 143 | 143 | 142 | 142 | 142 | 143 | 144 | 144 | 144 | 144 | 145 | 146 | 146 | 146 | 147 | 147 | 146 | 147 | 148 | 148 | 147 |
| 147 | 148 | 148 | 147 | 146 | 147 | 147 | 146 | 146 | 146 | 145 | 144 | 144 | 144 | 144 | 143 | 142 | 142 | 142 | 143 | 143 | 138 | 142 | 142 | 142 | 146 | 147 | 147 | 146 | 146 | 146 | 146 | 146 | 148 | 148 | 150 | 150 | 150 | 150 | 149 | 148 | 148 | 146 | 143 | 143 | 140 | 140 | 139 | 138 | 138 | 138 | 136 | 136 | 136 | 135 | 135 | 135 | 135 | 135 | 134 | 114 | 114 | 114 | 114 | 114 | 114 | 113 | 112 | 112 | 111 | 109 | 108 | 107 | 106 | 106 | 105 | 105 | 105 | 103 | 103 | 102 | 101 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings | 100 | -500 | -600 | -800 | -1,300 | -1,900 | -2,300 | -2,500 | -3,000 | -3,900 | -4,400 | -5,300 | -5,800 | -5,800 | -7,600 | -7,600 | -9,200 | -8,800 | -9,100 | -6,000 | -5,400 | -3,200 | -2,400 | -1,700 | -1,300 | -900 | -900 | -4,800 | -5,337 | -5,555 | -6,938 | -4,599 | -4,599 | -9,568 | -10,900 | -11,357 | -13,161 | -14,318 | -15,056 | -14,397 | -14,709 | -14,790 | -14,370 | -13,569 | -5,783 | -5,018 | -4,134 | -2,379 | -1,177 | 160 | 2,692 | 3,514 | 4,394 | 5,746 | 7,071 | 8,118 | 9,318 | 10,683 | 12,479 | 14,153 | 14,770 | 15,583 | 16,687 | 17,782 | 18,305 | 19,260 | 20,772 | 21,470 | 22,184 | 23,251 | 24,435 | 25,786 | 26,110 | 28,393 | 31,369 | 34,252 | 36,164 | 39,901 | 41,546 | 46,010 | 49,078 | 54,973 | 59,930 | 66,584 | 81,614 | 90,917 | 97,088 | 104,904 | 108,419 | 116,239 | 124,619 | 135,662 | 142,557 | 151,172 | 160,124 | 168,209 | 173,188 | 184,557 | 191,444 | 199,511 | 192,825 | 202,916 | 210,515 | 218,233 | 222,740 | 232,175 | 241,375 | 245,426 | 248,887 | 243,511 | 237,100 | 221,444 | 224,282 | 230,813 | 231,371 | 225,578 | 222,645 | 219,802 | 215,627 | 210,719 | 200,369 | 197,628 | 191,052 | 128,052 | 123,538 | 123,450 | 93,532 |
| 93,532 | 123,450 | 123,538 | 128,052 | 191,052 | 197,628 | 200,369 | 210,719 | 215,627 | 219,802 | 222,645 | 225,578 | 231,371 | 230,813 | 224,282 | 221,444 | 237,100 | 243,511 | 248,887 | 245,426 | 241,375 | 232,175 | 222,740 | 218,233 | 210,515 | 202,916 | 192,825 | 199,511 | 191,444 | 184,557 | 173,188 | 168,209 | 160,124 | 151,172 | 142,557 | 135,662 | 124,619 | 116,239 | 108,419 | 104,904 | 97,088 | 90,917 | 81,614 | 66,584 | 59,930 | 54,973 | 49,078 | 46,010 | 41,546 | 39,901 | 36,164 | 34,252 | 31,369 | 28,393 | 26,110 | 25,786 | 24,435 | 23,251 | 22,184 | 21,470 | 20,772 | 19,260 | 18,305 | 17,782 | 16,687 | 15,583 | 14,770 | 14,153 | 12,479 | 10,683 | 9,318 | 8,118 | 7,071 | 5,746 | 4,394 | 3,514 | 2,692 | 160 | -1,177 | -2,379 | -4,134 | -5,018 | -5,783 | -13,569 | -14,370 | -14,790 | -14,709 | -14,397 | -15,056 | -14,318 | -13,161 | -11,357 | -10,900 | -9,568 | -4,599 | -4,599 | -6,938 | -5,555 | -5,337 | -4,800 | -900 | -900 | -1,300 | -1,700 | -2,400 | -3,200 | -5,400 | -6,000 | -9,100 | -8,800 | -9,200 | -7,600 | -7,600 | -5,800 | -5,800 | -5,300 | -4,400 | -3,900 | -3,000 | -2,500 | -2,300 | -1,900 | -1,300 | -800 | -600 | -500 | 100 |
---|
Accumulated Other Comprehensive Income | | -5,701 | -6,416 | -6,315 | -5,943 | -6,564 | -6,157 | -6,171 | -6,443 | -7,497 | -6,646 | -5,799 | -5,718 | -5,319 | -4,852 | -5,051 | -4,542 | -5,296 | -5,818 | -6,027 | -5,898 | -6,318 | -5,696 | -5,841 | -5,526 | -5,228 | -5,115 | -4,164 | -4,784 | -5,047 | -5,736 | -7,025 | -7,317 | -6,101 | -6,410 | -5,873 | -6,649 | -6,067 | -6,326 | -6,744 | -4,495 | -3,595 | -1,916 | -1,725 | -1,699 | -2,148 | -3,064 | -3,404 | -2,655 | -3,353 | -3,911 | -2,311 | -3,067 | -1,779 | -203 | -798 | -2,548 | -1,797 | -4,879 | -2,059 | -11,425 | -11,144 | -10,829 | -10,509 | -10,190 | -9,852 | -9,442 | -9,082 | -8,732 | -10,756 | -10,574 | -10,399 | -10,237 | -10,147 | -10,057 | -9,940 | -9,853 | -9,738 | -9,616 | -9,502 | -9,394 | -9,202 | -9,021 | -8,849 | -8,684 | -8,427 | -8,175 | -7,927 | -7,678 | -7,403 | -7,127 | -6,854 | -6,583 | -5 | -21 | -245 | -5,498 | -315 | -385 | -475 | -600 | -700 | -800 | -4,000 | -3,800 | -3,700 | -3,600 | -3,400 | -3,300 | -3,200 | -3,200 | -3,100 | -3,000 | -3,600 | -3,500 | -3,200 | -3,100 | -3,000 | -2,900 | -2,900 | -2,800 | -2,700 | -2,600 | -2,600 | -2,500 | -2,400 | -2,400 | -1,200 |
---|
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 | 62,808 | 63,127 | 63,441 | 64,269 | 64,621 | 65,142 | 65,431 | 67,015 | 67,385 | 70,281 | 70,606 | 76,535 | 73,245 | 76,064 | 77,540 | 79,990 | 80,505 | 81,052 | 81,685 | 58,536 | 59,506 | 60,374 | 61,735 | 63,719 | 65,171 | 66,746 | 68,617 | 74,958 | 48,656 | 49,836 | 50,763 | 52,030 | 24,329 | 46,482 | 48,707 | 48,360 | 50,609 | 52,505 | 55,355 | 57,281 | 60,699 | 63,864 | 67,081 | 68,796 | 72,851 | 76,661 | 81,141 | 83,243 | 82,397 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 82,397 | 83,243 | 81,141 | 76,661 | 72,851 | 68,796 | 67,081 | 63,864 | 60,699 | 57,281 | 55,355 | 52,505 | 50,609 | 48,360 | 48,707 | 46,482 | 24,329 | 52,030 | 50,763 | 49,836 | 48,656 | 74,958 | 68,617 | 66,746 | 65,171 | 63,719 | 61,735 | 60,374 | 59,506 | 58,536 | 81,685 | 81,052 | 80,505 | 79,990 | 77,540 | 76,064 | 73,245 | 76,535 | 70,606 | 70,281 | 67,385 | 67,015 | 65,431 | 65,142 | 64,621 | 64,269 | 63,441 | 63,127 | 62,808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | -27 | -148 | -244 | -280 | -280 | -280 | -280 | -280 | -280 | -280 | -280 | -280 | -280 | -280 | -280 | -797 | 0 | 0 | 0 | 0 | 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 | 8,400 | 9,600 | 9,600 | 9,700 | 9,800 | 9,900 | 10,000 | 10,100 | 10,200 | 10,300 | 7,400 | 7,400 | 0 | 11,000 | 0 | 11,300 | 15,100 | 15,200 | 15,500 | 35,500 | 36,400 | 36,800 | 36,900 | 35,400 | 33,700 | 31,000 | 31,000 | 31,000 | 31,033 | 31,457 | 31,456 | 0 | 31,456 | 31,360 | 31,360 | 37,944 | 38,215 | 38,487 | 38,763 | 39,039 | 39,287 | 39,544 | 39,851 | 40,137 | 40,308 | 40,768 | 41,120 | 42,033 | 42,413 | 43,859 | 44,002 | 44,126 | 45,150 | 45,852 | 46,911 | 47,500 | 48,523 | 50,123 | 50,788 | 49,428 | 50,677 | 51,548 | 52,326 | 53,051 | 53,415 | 53,997 | 54,587 | 71,965 | 61,022 | 61,315 | 61,605 | 61,818 | 62,165 | 62,808 | 63,127 | 63,441 | 64,269 | 64,621 | 65,142 | 65,431 | 67,015 | 67,385 | 70,281 | 70,606 | 76,535 | 73,245 | 76,064 | 77,540 | 79,990 | 80,505 | 81,052 | 81,685 | 58,536 | 59,506 | 60,374 | 61,735 | 63,719 | 65,171 | 66,746 | 68,617 | 74,958 | 48,656 | 49,836 | 50,763 | 52,030 | 24,329 | 46,482 | 48,707 | 48,360 | 50,609 | 52,505 | 55,355 | 57,281 | 60,699 | 63,864 | 67,081 | 68,796 | 72,851 | 76,661 | 81,141 | 83,243 | 82,397 | 85,852 | 90,009 | 91,165 | 93,156 | 91,886 |
| 91,886 | 93,156 | 91,165 | 90,009 | 85,852 | 82,397 | 83,243 | 81,141 | 76,661 | 72,851 | 68,796 | 67,081 | 63,864 | 60,699 | 57,281 | 55,355 | 52,505 | 50,609 | 48,360 | 48,707 | 46,482 | 24,329 | 52,030 | 50,763 | 49,836 | 48,656 | 74,958 | 68,617 | 66,746 | 65,171 | 63,719 | 61,735 | 60,374 | 59,506 | 58,536 | 81,685 | 81,052 | 80,505 | 79,990 | 77,540 | 76,064 | 73,245 | 76,535 | 70,606 | 70,281 | 67,385 | 67,015 | 65,431 | 65,142 | 64,621 | 64,269 | 63,441 | 63,127 | 62,808 | 62,165 | 61,818 | 61,605 | 61,315 | 61,022 | 71,965 | 54,587 | 53,997 | 53,415 | 53,051 | 52,326 | 51,548 | 50,677 | 49,428 | 50,788 | 50,123 | 48,523 | 47,500 | 46,911 | 45,852 | 45,150 | 44,126 | 44,002 | 43,859 | 42,413 | 42,033 | 41,120 | 40,768 | 40,308 | 40,137 | 39,851 | 39,544 | 39,287 | 39,039 | 38,763 | 38,487 | 38,215 | 37,944 | 31,360 | 31,360 | 31,456 | 0 | 31,456 | 31,457 | 31,033 | 31,000 | 31,000 | 31,000 | 33,700 | 35,400 | 36,900 | 36,800 | 36,400 | 35,500 | 15,500 | 15,200 | 15,100 | 11,300 | 0 | 11,000 | 0 | 7,400 | 7,400 | 10,300 | 10,200 | 10,100 | 10,000 | 9,900 | 9,800 | 9,700 | 9,600 | 9,600 | 8,400 |
---|