> Total Assets | 0 | 5,291 | 3,831 | 3,725 | 3,067 | 5,637 | 5,210 | 6,491 | 4,979 | 4,979 | 2,142 | 5,781 | 5,880 | 3,934 | 2,740 | 10,897 | 9,565 | 8,671 | 23,349 | 21,070 | 17,827 | 15,206 | 12,493 | 10,784 | 9,575 | 7,483 | 4,903 | 10,735 | 22,371 | 19,048 | 35,155 | 33,415 | 31,241 | 28,717 | 24,330 | 19,822 | 17,679 | 13,216 | 9,529 | 15,959 | 36,437 | 47,316 | 51,783 | 40,763 | 44,767 | 56,805 | 42,764 | 74,891 | 62,380 | 54,575 | 47,295 | 43,212 | 38,769 | 35,356 | 41,658 | 43,286 | 44,500 | 96,652 | 95,423 | 107,637 | 263,709 | 265,985 | 270,121 | 283,276 | 285,265 | 291,588 | 307,999 | 319,379 | 322,864 | 357,138 | 359,219 | 370,469 | 412,138 | 418,019 | 424,177 | 439,443 | 430,604 | 434,390 | 446,906 | 456,775 | 456,789 | 482,232 | 465,391 | 462,581 | 461,190 | 463,843 | 480,159 | 470,454 | 771,598 | 744,846 | 751,334 | 739,110 | 760,087 | 765,224 | 859,341 | 889,914 | 904,422 | 914,524 | 920,753 | 1,287,377 |
| 1,287,377 | 920,753 | 914,524 | 904,422 | 889,914 | 859,341 | 765,224 | 760,087 | 739,110 | 751,334 | 744,846 | 771,598 | 470,454 | 480,159 | 463,843 | 461,190 | 462,581 | 465,391 | 482,232 | 456,789 | 456,775 | 446,906 | 434,390 | 430,604 | 439,443 | 424,177 | 418,019 | 412,138 | 370,469 | 359,219 | 357,138 | 322,864 | 319,379 | 307,999 | 291,588 | 285,265 | 283,276 | 270,121 | 265,985 | 263,709 | 107,637 | 95,423 | 96,652 | 44,500 | 43,286 | 41,658 | 35,356 | 38,769 | 43,212 | 47,295 | 54,575 | 62,380 | 74,891 | 42,764 | 56,805 | 44,767 | 40,763 | 51,783 | 47,316 | 36,437 | 15,959 | 9,529 | 13,216 | 17,679 | 19,822 | 24,330 | 28,717 | 31,241 | 33,415 | 35,155 | 19,048 | 22,371 | 10,735 | 4,903 | 7,483 | 9,575 | 10,784 | 12,493 | 15,206 | 17,827 | 21,070 | 23,349 | 8,671 | 9,565 | 10,897 | 2,740 | 3,934 | 5,880 | 5,781 | 2,142 | 4,979 | 4,979 | 6,491 | 5,210 | 5,637 | 3,067 | 3,725 | 3,831 | 5,291 | 0 |
---|
> Total Current Assets | 0 | 4,858 | 3,405 | 3,321 | 2,676 | 5,268 | 4,845 | 6,094 | 4,594 | 4,594 | 1,777 | 5,430 | 5,548 | 3,625 | 2,455 | 10,631 | 9,318 | 8,416 | 23,088 | 20,825 | 17,578 | 14,954 | 12,251 | 10,565 | 9,347 | 7,283 | 4,713 | 10,540 | 22,208 | 18,919 | 35,071 | 33,346 | 31,007 | 27,945 | 23,454 | 18,552 | 16,087 | 11,652 | 7,733 | 14,219 | 31,410 | 42,452 | 47,318 | 36,677 | 40,625 | 52,487 | 38,139 | 70,544 | 58,026 | 50,191 | 42,930 | 38,583 | 35,173 | 31,927 | 24,119 | 26,095 | 27,716 | 67,936 | 67,160 | 57,565 | 203,478 | 202,993 | 208,948 | 197,522 | 192,583 | 116,552 | 79,824 | 95,475 | 103,007 | 106,981 | 112,856 | 125,582 | 131,605 | 143,394 | 152,367 | 156,793 | 152,877 | 151,832 | 168,912 | 182,386 | 187,695 | 158,662 | 156,544 | 165,819 | 170,321 | 182,798 | 191,799 | 191,384 | 321,775 | 301,399 | 322,399 | 309,377 | 344,261 | 364,753 | 459,311 | 497,220 | 519,616 | 540,557 | 555,160 | 521,297 |
| 521,297 | 555,160 | 540,557 | 519,616 | 497,220 | 459,311 | 364,753 | 344,261 | 309,377 | 322,399 | 301,399 | 321,775 | 191,384 | 191,799 | 182,798 | 170,321 | 165,819 | 156,544 | 158,662 | 187,695 | 182,386 | 168,912 | 151,832 | 152,877 | 156,793 | 152,367 | 143,394 | 131,605 | 125,582 | 112,856 | 106,981 | 103,007 | 95,475 | 79,824 | 116,552 | 192,583 | 197,522 | 208,948 | 202,993 | 203,478 | 57,565 | 67,160 | 67,936 | 27,716 | 26,095 | 24,119 | 31,927 | 35,173 | 38,583 | 42,930 | 50,191 | 58,026 | 70,544 | 38,139 | 52,487 | 40,625 | 36,677 | 47,318 | 42,452 | 31,410 | 14,219 | 7,733 | 11,652 | 16,087 | 18,552 | 23,454 | 27,945 | 31,007 | 33,346 | 35,071 | 18,919 | 22,208 | 10,540 | 4,713 | 7,283 | 9,347 | 10,565 | 12,251 | 14,954 | 17,578 | 20,825 | 23,088 | 8,416 | 9,318 | 10,631 | 2,455 | 3,625 | 5,548 | 5,430 | 1,777 | 4,594 | 4,594 | 6,094 | 4,845 | 5,268 | 2,676 | 3,321 | 3,405 | 4,858 | 0 |
---|
Cash And Cash Equivalents | 0 | 4,812 | 3,366 | 3,235 | 2,612 | 5,222 | 4,782 | 5,979 | 4,502 | 4,502 | 1,704 | 5,258 | 4,884 | 3,412 | 2,335 | 10,396 | 9,134 | 8,262 | 22,973 | 20,576 | 1,170 | 56 | 380 | 254 | 311 | 70 | 134 | 366 | 7,654 | 11,291 | 27,382 | 25,403 | 15,649 | 13,106 | 10,326 | 5,701 | 11,761 | 10,162 | 5,986 | 13,169 | 29,858 | 41,163 | 46,382 | 35,526 | 38,155 | 51,349 | 37,126 | 69,600 | 57,225 | 49,474 | 42,417 | 38,049 | 34,794 | 29,389 | 12,595 | 10,930 | 11,105 | 51,373 | 52,961 | 35,050 | 169,037 | 165,563 | 166,731 | 150,913 | 154,684 | 77,747 | 15,014 | 16,155 | 27,365 | 10,826 | 8,369 | 18,031 | 31,144 | 51,970 | 54,994 | 44,136 | 43,008 | 38,233 | 40,589 | 59,673 | 62,332 | 20,414 | 27,702 | 17,900 | 7,864 | 25,073 | 24,261 | 15,254 | 100,300 | 76,911 | 63,385 | 56,281 | 48,228 | 67,757 | 161,707 | 193,078 | 221,121 | 228,597 | 240,110 | 144,982 |
| 144,982 | 240,110 | 228,597 | 221,121 | 193,078 | 161,707 | 67,757 | 48,228 | 56,281 | 63,385 | 76,911 | 100,300 | 15,254 | 24,261 | 25,073 | 7,864 | 17,900 | 27,702 | 20,414 | 62,332 | 59,673 | 40,589 | 38,233 | 43,008 | 44,136 | 54,994 | 51,970 | 31,144 | 18,031 | 8,369 | 10,826 | 27,365 | 16,155 | 15,014 | 77,747 | 154,684 | 150,913 | 166,731 | 165,563 | 169,037 | 35,050 | 52,961 | 51,373 | 11,105 | 10,930 | 12,595 | 29,389 | 34,794 | 38,049 | 42,417 | 49,474 | 57,225 | 69,600 | 37,126 | 51,349 | 38,155 | 35,526 | 46,382 | 41,163 | 29,858 | 13,169 | 5,986 | 10,162 | 11,761 | 5,701 | 10,326 | 13,106 | 15,649 | 25,403 | 27,382 | 11,291 | 7,654 | 366 | 134 | 70 | 311 | 254 | 380 | 56 | 1,170 | 20,576 | 22,973 | 8,262 | 9,134 | 10,396 | 2,335 | 3,412 | 4,884 | 5,258 | 1,704 | 4,502 | 4,502 | 5,979 | 4,782 | 5,222 | 2,612 | 3,235 | 3,366 | 4,812 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,099 | 14,693 | 11,693 | 10,045 | 8,791 | 6,985 | 4,372 | 9,904 | 3,796 | 3,857 | 3,904 | 3,953 | 15,006 | 14,472 | 12,430 | 11,770 | 3,026 | 3,026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,260 | 2,260 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,655 | 6,943 | 0 |
| 0 | 6,943 | 9,655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,260 | 2,260 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,026 | 3,026 | 11,770 | 12,430 | 14,472 | 15,006 | 3,953 | 3,904 | 3,857 | 3,796 | 9,904 | 4,372 | 6,985 | 8,791 | 10,045 | 11,693 | 14,693 | 16,099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,511 | 3,515 | 3,577 | 3,600 | 15 | 30 | 21 | 83 | 230 | 357 | 117 | 38 | 65 | 133 | 53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,432 | 5,904 | 6,428 | 9,515 | 12,513 | 10,907 | 7,794 | 14,570 | 17,297 | 17,371 | 18,880 | 21,645 | 21,932 | 22,481 | 35,562 | 47,477 | 45,895 | 46,697 | 55,513 | 62,174 | 58,788 | 54,801 | 56,115 | 67,647 | 64,842 | 67,410 | 76,274 | 70,700 | 72,129 | 82,379 | 73,162 | 83,745 | 95,793 | 91,876 | 92,648 | 106,714 | 128,526 | 131,625 | 150,410 | 140,433 | 165,438 | 174,713 | 172,925 | 178,842 | 162,079 | 172,418 | 166,091 | 196,361 |
| 196,361 | 166,091 | 172,418 | 162,079 | 178,842 | 172,925 | 174,713 | 165,438 | 140,433 | 150,410 | 131,625 | 128,526 | 106,714 | 92,648 | 91,876 | 95,793 | 83,745 | 73,162 | 82,379 | 72,129 | 70,700 | 76,274 | 67,410 | 64,842 | 67,647 | 56,115 | 54,801 | 58,788 | 62,174 | 55,513 | 46,697 | 45,895 | 47,477 | 35,562 | 22,481 | 21,932 | 21,645 | 18,880 | 17,371 | 17,297 | 14,570 | 7,794 | 10,907 | 12,513 | 9,515 | 6,428 | 5,904 | 5,432 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53 | 133 | 65 | 38 | 117 | 357 | 230 | 83 | 21 | 30 | 15 | 3,600 | 3,577 | 3,515 | 10,511 | 0 | 0 | 0 | 0 | 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 Current Assets | 0 | 45 | 39 | 86 | 64 | 46 | 63 | 115 | 0 | 92 | 72 | 172 | 520 | 65 | 120 | 235 | 183 | 154 | 115 | 249 | 310 | 205 | 178 | 266 | 245 | 228 | 208 | 270 | 248 | 257 | 208 | 391 | 337 | 336 | 677 | 998 | 1,070 | 1,133 | 1,630 | 1,011 | 1,487 | 1,157 | 883 | 1,151 | 2,470 | 1,138 | 1,013 | 944 | 801 | 717 | 513 | 534 | 379 | 278 | 252 | 581 | 27,716 | 566 | 493 | 599 | 1,983 | 1,546 | 1,615 | 1,985 | 1,453 | 1,252 | 4,046 | 2,653 | 3,564 | 3,565 | 2,676 | 4,847 | 2,784 | 2,267 | 1,768 | 5,004 | 4,524 | 4,157 | 3,311 | 5,025 | 3,995 | 2,967 | 3,117 | 3,358 | 5,861 | 5,922 | 4,881 | 4,702 | 7,589 | 9,708 | 16,059 | 16,770 | 8,387 | 6,874 | 8,248 | 10,690 | 25,220 | 16,050 | 16,568 | 23,614 |
| 23,614 | 16,568 | 16,050 | 25,220 | 10,690 | 8,248 | 6,874 | 8,387 | 16,770 | 16,059 | 9,708 | 7,589 | 4,702 | 4,881 | 5,922 | 5,861 | 3,358 | 3,117 | 2,967 | 3,995 | 5,025 | 3,311 | 4,157 | 4,524 | 5,004 | 1,768 | 2,267 | 2,784 | 4,847 | 2,676 | 3,565 | 3,564 | 2,653 | 4,046 | 1,252 | 1,453 | 1,985 | 1,615 | 1,546 | 1,983 | 599 | 493 | 566 | 27,716 | 581 | 252 | 278 | 379 | 534 | 513 | 717 | 801 | 944 | 1,013 | 1,138 | 2,470 | 1,151 | 883 | 1,157 | 1,487 | 1,011 | 1,630 | 1,133 | 1,070 | 998 | 677 | 336 | 337 | 391 | 208 | 257 | 248 | 270 | 208 | 228 | 245 | 266 | 178 | 205 | 310 | 249 | 115 | 154 | 183 | 235 | 120 | 65 | 520 | 172 | 72 | 92 | 0 | 115 | 63 | 46 | 64 | 86 | 39 | 45 | 0 |
---|
> Long-term Assets | 0 | 434 | 425 | 404 | 391 | 369 | 365 | 397 | 0 | 385 | 365 | 351 | 332 | 308 | 285 | 266 | 248 | 255 | 261 | 245 | 249 | 252 | 242 | 219 | 228 | 201 | 190 | 195 | 162 | 129 | 84 | 69 | 234 | 773 | 876 | 1,270 | 1,592 | 1,564 | 1,796 | 1,740 | 5,027 | 4,864 | 4,465 | 4,086 | 4,142 | 4,319 | 4,625 | 4,347 | 4,353 | 4,384 | 4,365 | 4,629 | 3,596 | 3,430 | 17,539 | 17,191 | 16,784 | 28,716 | 28,263 | 50,072 | 60,231 | 62,992 | 61,173 | 85,754 | 92,682 | 175,036 | 228,175 | 223,904 | 219,857 | 250,157 | 246,363 | 244,887 | 280,533 | 274,625 | 271,810 | 282,650 | 277,727 | 282,558 | 277,994 | 274,389 | 269,094 | 323,570 | 308,847 | 296,762 | 290,869 | 281,045 | 288,360 | 279,070 | 449,823 | 443,447 | 428,935 | 429,733 | 415,826 | 400,471 | 400,030 | 392,694 | 384,806 | 373,967 | 365,593 | 766,080 |
| 766,080 | 365,593 | 373,967 | 384,806 | 392,694 | 400,030 | 400,471 | 415,826 | 429,733 | 428,935 | 443,447 | 449,823 | 279,070 | 288,360 | 281,045 | 290,869 | 296,762 | 308,847 | 323,570 | 269,094 | 274,389 | 277,994 | 282,558 | 277,727 | 282,650 | 271,810 | 274,625 | 280,533 | 244,887 | 246,363 | 250,157 | 219,857 | 223,904 | 228,175 | 175,036 | 92,682 | 85,754 | 61,173 | 62,992 | 60,231 | 50,072 | 28,263 | 28,716 | 16,784 | 17,191 | 17,539 | 3,430 | 3,596 | 4,629 | 4,365 | 4,384 | 4,353 | 4,347 | 4,625 | 4,319 | 4,142 | 4,086 | 4,465 | 4,864 | 5,027 | 1,740 | 1,796 | 1,564 | 1,592 | 1,270 | 876 | 773 | 234 | 69 | 84 | 129 | 162 | 195 | 190 | 201 | 228 | 219 | 242 | 252 | 249 | 245 | 261 | 255 | 248 | 266 | 285 | 308 | 332 | 351 | 365 | 385 | 0 | 397 | 365 | 369 | 391 | 404 | 425 | 434 | 0 |
---|
Property Plant Equipment | 0 | 434 | 425 | 404 | 391 | 369 | 365 | 397 | 385 | 385 | 365 | 351 | 332 | 308 | 285 | 266 | 248 | 255 | 261 | 245 | 249 | 252 | 242 | 219 | 216 | 189 | 165 | 170 | 137 | 104 | 59 | 44 | 55 | 60 | 162 | 529 | 815 | 786 | 753 | 720 | 748 | 710 | 684 | 647 | 636 | 813 | 1,133 | 855 | 861 | 884 | 862 | 1,185 | 166 | 4,855 | 4,741 | 4,640 | 4,537 | 4,518 | 4,625 | 5,046 | 5,223 | 5,281 | 5,249 | 5,833 | 7,131 | 8,415 | 8,911 | 9,716 | 10,998 | 12,897 | 14,966 | 17,387 | 20,403 | 21,882 | 22,842 | 37,418 | 38,090 | 38,425 | 38,953 | 39,754 | 40,551 | 40,353 | 39,937 | 40,444 | 41,269 | 40,767 | 40,334 | 39,526 | 52,671 | 52,713 | 43,771 | 42,830 | 43,246 | 43,275 | 44,371 | 44,189 | 44,593 | 48,526 | 51,640 | 56,704 |
| 56,704 | 51,640 | 48,526 | 44,593 | 44,189 | 44,371 | 43,275 | 43,246 | 42,830 | 43,771 | 52,713 | 52,671 | 39,526 | 40,334 | 40,767 | 41,269 | 40,444 | 39,937 | 40,353 | 40,551 | 39,754 | 38,953 | 38,425 | 38,090 | 37,418 | 22,842 | 21,882 | 20,403 | 17,387 | 14,966 | 12,897 | 10,998 | 9,716 | 8,911 | 8,415 | 7,131 | 5,833 | 5,249 | 5,281 | 5,223 | 5,046 | 4,625 | 4,518 | 4,537 | 4,640 | 4,741 | 4,855 | 166 | 1,185 | 862 | 884 | 861 | 855 | 1,133 | 813 | 636 | 647 | 684 | 710 | 748 | 720 | 753 | 786 | 815 | 529 | 162 | 60 | 55 | 44 | 59 | 104 | 137 | 170 | 165 | 189 | 216 | 219 | 242 | 252 | 249 | 245 | 261 | 255 | 248 | 266 | 285 | 308 | 332 | 351 | 365 | 385 | 385 | 397 | 365 | 369 | 391 | 404 | 425 | 434 | 0 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 4,180 | 3,580 | 3,580 | 3,580 | 3,580 | 3,580 | 3,580 | 3,580 | 3,580 | 3,580 | 3,580 | 3,580 | 3,580 | 27,888 | 28,188 | 28,221 | 28,221 | 28,221 | 28,221 | 28,221 | 28,221 | 28,221 | 28,221 | 28,221 | 60,426 |
| 60,426 | 28,221 | 28,221 | 28,221 | 28,221 | 28,221 | 28,221 | 28,221 | 28,221 | 28,221 | 28,188 | 27,888 | 3,580 | 3,580 | 3,580 | 3,580 | 3,580 | 3,580 | 3,580 | 3,580 | 3,580 | 3,580 | 3,580 | 3,580 | 4,180 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 1,838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,406 | 3,406 | 3,406 | 3,414 | 3,414 | 3,414 | 3,414 | 3,414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300 | 700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 700 | 300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,414 | 3,414 | 3,414 | 3,414 | 3,414 | 3,406 | 3,406 | 3,406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85 | 73 | 10,960 | 10,712 | 10,409 | 22,360 | 21,800 | 43,188 | 42,067 | 45,408 | 44,174 | 68,291 | 66,397 | 147,386 | 194,674 | 188,949 | 175,792 | 203,459 | 196,624 | 189,829 | 229,790 | 221,917 | 217,484 | 209,544 | 201,604 | 205,100 | 196,697 | 188,372 | 180,388 | 215,619 | 205,745 | 198,620 | 188,511 | 178,859 | 180,199 | 170,141 | 294,122 | 281,573 | 269,593 | 264,237 | 251,635 | 238,791 | 230,299 | 219,828 | 209,009 | 196,044 | 183,078 | 569,825 |
| 569,825 | 183,078 | 196,044 | 209,009 | 219,828 | 230,299 | 238,791 | 251,635 | 264,237 | 269,593 | 281,573 | 294,122 | 170,141 | 180,199 | 178,859 | 188,511 | 198,620 | 205,745 | 215,619 | 180,388 | 188,372 | 196,697 | 205,100 | 201,604 | 209,544 | 217,484 | 221,917 | 229,790 | 189,829 | 196,624 | 203,459 | 175,792 | 188,949 | 194,674 | 147,386 | 66,397 | 68,291 | 44,174 | 45,408 | 42,067 | 43,188 | 21,800 | 22,360 | 10,409 | 10,712 | 10,960 | 73 | 85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 12,798 | 12,550 | 12,247 | 24,198 | 23,638 | 45,026 | 55,008 | 57,711 | 55,924 | 79,921 | 85,551 | 166,621 | 219,264 | 214,188 | 208,859 | 237,260 | 231,397 | 227,500 | 260,130 | 28,988 | 29,346 | 30,808 | 34,453 | 35,453 | 38,764 | 42,683 | 44,575 | 64,018 | 59,585 | 54,118 | 57,509 | 57,839 | 64,247 | 65,823 | 75,142 | 80,573 | 83,750 | 85,045 | 92,724 | 90,184 | 87,939 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 87,939 | 90,184 | 92,724 | 85,045 | 83,750 | 80,573 | 75,142 | 65,823 | 64,247 | 57,839 | 57,509 | 54,118 | 59,585 | 64,018 | 44,575 | 42,683 | 38,764 | 35,453 | 34,453 | 30,808 | 29,346 | 28,988 | 260,130 | 227,500 | 231,397 | 237,260 | 208,859 | 214,188 | 219,264 | 166,621 | 85,551 | 79,921 | 55,924 | 57,711 | 55,008 | 45,026 | 23,638 | 24,198 | 12,247 | 12,550 | 12,798 | 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 |
---|
Deferred Long Term Asset Charges | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,796 | 7,369 | 7,027 | 7,118 | 17,316 | 17,397 | 17,751 | 18,400 | 26,227 | 26,962 | 27,933 | 30,829 | 22,667 | 23,163 | 23,590 | 25,082 | 27,964 | 28,542 | 31,957 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,957 | 28,542 | 27,964 | 25,082 | 23,590 | 23,163 | 22,667 | 30,829 | 27,933 | 26,962 | 26,227 | 18,400 | 17,751 | 17,397 | 17,316 | 7,118 | 7,027 | 7,369 | 7,796 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 0 | 286 | 247 | 697 | 941 | 795 | 941 | 1,029 | 928 | 928 | 736 | 693 | 1,256 | 555 | 721 | 700 | 881 | 1,147 | 1,176 | 1,336 | 1,907 | 1,811 | 1,551 | 1,607 | 2,756 | 2,790 | 2,325 | 1,706 | 4,300 | 2,431 | 2,611 | 2,235 | 1,516 | 2,927 | 3,621 | 4,570 | 3,853 | 3,105 | 3,717 | 4,777 | 20,607 | 24,310 | 25,158 | 25,459 | 25,620 | 30,669 | 31,233 | 30,742 | 24,564 | 16,579 | 16,374 | 10,922 | 10,594 | 9,326 | 6,163 | 6,597 | 3,538 | 4,560 | 3,828 | 8,145 | 123,924 | 121,245 | 120,621 | 127,383 | 125,183 | 131,410 | 144,223 | 150,549 | 153,216 | 184,926 | 182,673 | 187,668 | 237,382 | 238,375 | 239,067 | 246,978 | 233,341 | 234,678 | 239,250 | 243,645 | 243,998 | 281,061 | 274,047 | 267,481 | 265,490 | 260,131 | 288,242 | 279,051 | 412,858 | 398,752 | 414,376 | 402,435 | 421,547 | 425,742 | 424,869 | 435,203 | 471,673 | 462,561 | 464,993 | 856,579 |
| 856,579 | 464,993 | 462,561 | 471,673 | 435,203 | 424,869 | 425,742 | 421,547 | 402,435 | 414,376 | 398,752 | 412,858 | 279,051 | 288,242 | 260,131 | 265,490 | 267,481 | 274,047 | 281,061 | 243,998 | 243,645 | 239,250 | 234,678 | 233,341 | 246,978 | 239,067 | 238,375 | 237,382 | 187,668 | 182,673 | 184,926 | 153,216 | 150,549 | 144,223 | 131,410 | 125,183 | 127,383 | 120,621 | 121,245 | 123,924 | 8,145 | 3,828 | 4,560 | 3,538 | 6,597 | 6,163 | 9,326 | 10,594 | 10,922 | 16,374 | 16,579 | 24,564 | 30,742 | 31,233 | 30,669 | 25,620 | 25,459 | 25,158 | 24,310 | 20,607 | 4,777 | 3,717 | 3,105 | 3,853 | 4,570 | 3,621 | 2,927 | 1,516 | 2,235 | 2,611 | 2,431 | 4,300 | 1,706 | 2,325 | 2,790 | 2,756 | 1,607 | 1,551 | 1,811 | 1,907 | 1,336 | 1,176 | 1,147 | 881 | 700 | 721 | 555 | 1,256 | 693 | 736 | 928 | 928 | 1,029 | 941 | 795 | 941 | 697 | 247 | 286 | 0 |
---|
> Total Current Liabilities | 0 | 286 | 247 | 697 | 941 | 795 | 941 | 1,029 | 928 | 928 | 736 | 693 | 1,256 | 555 | 721 | 700 | 881 | 1,147 | 1,176 | 1,336 | 1,907 | 1,811 | 1,551 | 1,505 | 2,666 | 2,735 | 2,304 | 1,663 | 4,300 | 2,431 | 2,611 | 2,235 | 1,516 | 2,927 | 3,621 | 4,570 | 3,853 | 3,105 | 3,717 | 4,777 | 3,930 | 6,225 | 6,690 | 7,095 | 8,183 | 12,633 | 11,481 | 11,500 | 7,228 | 6,085 | 16,374 | 10,922 | 10,594 | 9,326 | 6,163 | 6,597 | 3,538 | 4,560 | 3,828 | 8,145 | 13,233 | 9,073 | 6,949 | 12,190 | 11,756 | 16,211 | 24,730 | 30,491 | 31,948 | 32,425 | 28,292 | 36,384 | 39,228 | 39,650 | 39,678 | 46,902 | 165,549 | 165,068 | 166,794 | 170,707 | 61,676 | 79,356 | 79,088 | 75,900 | 78,565 | 82,768 | 89,454 | 84,872 | 87,537 | 79,532 | 96,312 | 81,627 | 99,439 | 125,825 | 122,865 | 134,352 | 145,477 | 136,889 | 139,978 | 189,933 |
| 189,933 | 139,978 | 136,889 | 145,477 | 134,352 | 122,865 | 125,825 | 99,439 | 81,627 | 96,312 | 79,532 | 87,537 | 84,872 | 89,454 | 82,768 | 78,565 | 75,900 | 79,088 | 79,356 | 61,676 | 170,707 | 166,794 | 165,068 | 165,549 | 46,902 | 39,678 | 39,650 | 39,228 | 36,384 | 28,292 | 32,425 | 31,948 | 30,491 | 24,730 | 16,211 | 11,756 | 12,190 | 6,949 | 9,073 | 13,233 | 8,145 | 3,828 | 4,560 | 3,538 | 6,597 | 6,163 | 9,326 | 10,594 | 10,922 | 16,374 | 6,085 | 7,228 | 11,500 | 11,481 | 12,633 | 8,183 | 7,095 | 6,690 | 6,225 | 3,930 | 4,777 | 3,717 | 3,105 | 3,853 | 4,570 | 3,621 | 2,927 | 1,516 | 2,235 | 2,611 | 2,431 | 4,300 | 1,663 | 2,304 | 2,735 | 2,666 | 1,505 | 1,551 | 1,811 | 1,907 | 1,336 | 1,176 | 1,147 | 881 | 700 | 721 | 555 | 1,256 | 693 | 736 | 928 | 928 | 1,029 | 941 | 795 | 941 | 697 | 247 | 286 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 500 | 500 | 500 | 500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 640 | 0 | 0 | 0 | 434 | 465 | 796 | 776 | 795 | 614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,111 | 1,150 | 1,187 | 1,234 | 0 | 0 | 10,478 | 7,593 | 7,884 | 8,169 | 4,115 | 4,332 | 1,326 | 1,013 | 1,133 | 0 | 106,540 | 0 | 0 | 0 | 113,427 | 0 | 0 | 0 | 120,643 | 152,501 | 154,381 | 151,284 | 3,353 | 3,805 | 5,217 | 5,692 | 115,719 | 117,393 | 120,007 | 121,740 | 9,941 | 11,872 | 12,329 | 12,785 | 13,243 | 14,438 | 15,182 | 15,927 | 850 | 850 | 850 | 850 | 850 | 850 | 850 | 850 | 850 | 850 | 850 | 7,152 |
| 7,152 | 850 | 850 | 850 | 850 | 850 | 850 | 850 | 850 | 850 | 850 | 850 | 15,927 | 15,182 | 14,438 | 13,243 | 12,785 | 12,329 | 11,872 | 9,941 | 121,740 | 120,007 | 117,393 | 115,719 | 5,692 | 5,217 | 3,805 | 3,353 | 151,284 | 154,381 | 152,501 | 120,643 | 0 | 0 | 0 | 113,427 | 0 | 0 | 0 | 106,540 | 0 | 1,133 | 1,013 | 1,326 | 4,332 | 4,115 | 8,169 | 7,884 | 7,593 | 10,478 | 0 | 0 | 1,234 | 1,187 | 1,150 | 1,111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 614 | 795 | 776 | 796 | 465 | 434 | 0 | 0 | 0 | 640 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500 | 500 | 500 | 500 | 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 | 106,540 | 0 | 0 | 0 | 113,427 | 0 | 0 | 0 | 120,643 | 152,501 | 154,381 | 151,284 | 3,353 | 3,805 | 5,217 | 5,692 | 115,719 | 117,393 | 120,007 | 121,740 | 9,941 | 11,872 | 12,329 | 12,785 | 13,243 | 14,438 | 15,182 | 15,927 | 850 | 850 | 850 | 850 | 850 | 850 | 850 | 850 | 850 | 850 | 850 | 0 |
| 0 | 850 | 850 | 850 | 850 | 850 | 850 | 850 | 850 | 850 | 850 | 850 | 15,927 | 15,182 | 14,438 | 13,243 | 12,785 | 12,329 | 11,872 | 9,941 | 121,740 | 120,007 | 117,393 | 115,719 | 5,692 | 5,217 | 3,805 | 3,353 | 151,284 | 154,381 | 152,501 | 120,643 | 0 | 0 | 0 | 113,427 | 0 | 0 | 0 | 106,540 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 101 | 111 | 68 | 45 | 93 | 194 | 100 | 0 | 91 | 287 | 529 | 471 | 248 | 479 | 272 | 239 | 376 | 608 | 856 | 1,169 | 1,053 | 782 | 518 | 1,140 | 1,380 | 670 | 318 | 622 | 644 | 889 | 559 | 711 | 2,301 | 2,620 | 3,420 | 3,182 | 2,429 | 2,550 | 3,529 | 2,440 | 4,003 | 4,719 | 4,523 | 4,864 | 8,504 | 6,349 | 6,042 | 3,151 | 3,282 | 3,836 | 2,005 | 1,129 | 164 | 1,635 | 2,087 | 1,429 | 2,660 | 1,731 | 3,059 | 2,654 | 2,288 | 1,325 | 2,633 | 2,066 | 3,040 | 4,961 | 4,730 | 3,389 | 4,785 | 3,153 | 5,821 | 3,630 | 4,886 | 7,949 | 7,257 | 8,884 | 10,519 | 9,809 | 10,953 | 14,606 | 12,485 | 14,209 | 13,460 | 11,261 | 13,769 | 12,977 | 11,513 | 22,967 | 22,059 | 27,641 | 18,992 | 29,305 | 32,687 | 28,505 | 34,077 | 36,683 | 49,430 | 48,681 | 60,890 |
| 60,890 | 48,681 | 49,430 | 36,683 | 34,077 | 28,505 | 32,687 | 29,305 | 18,992 | 27,641 | 22,059 | 22,967 | 11,513 | 12,977 | 13,769 | 11,261 | 13,460 | 14,209 | 12,485 | 14,606 | 10,953 | 9,809 | 10,519 | 8,884 | 7,257 | 7,949 | 4,886 | 3,630 | 5,821 | 3,153 | 4,785 | 3,389 | 4,730 | 4,961 | 3,040 | 2,066 | 2,633 | 1,325 | 2,288 | 2,654 | 3,059 | 1,731 | 2,660 | 1,429 | 2,087 | 1,635 | 164 | 1,129 | 2,005 | 3,836 | 3,282 | 3,151 | 6,042 | 6,349 | 8,504 | 4,864 | 4,523 | 4,719 | 4,003 | 2,440 | 3,529 | 2,550 | 2,429 | 3,182 | 3,420 | 2,620 | 2,301 | 711 | 559 | 889 | 644 | 622 | 318 | 670 | 1,380 | 1,140 | 518 | 782 | 1,053 | 1,169 | 856 | 608 | 376 | 239 | 272 | 479 | 248 | 471 | 529 | 287 | 91 | 0 | 100 | 194 | 93 | 45 | 68 | 111 | 101 | 0 |
---|
Other Current Liabilities | 0 | 185 | 136 | 129 | 397 | 201 | 247 | 929 | 0 | 837 | 448 | 164 | 785 | 307 | 242 | 428 | 642 | 771 | 568 | 480 | 738 | 758 | 768 | 850 | 750 | 1,218 | 1,498 | 1,242 | 3,176 | 1,288 | 899 | 881 | 1 | 7 | 1,001 | 1,146 | 671 | 675 | 1,166 | 1,248 | 1,490 | 2,222 | 1,971 | 2,572 | 2,208 | 2,979 | 5,133 | 4,224 | 4,077 | 2,803 | 2,060 | 1,324 | 1,581 | 992 | 366 | 132 | 736 | 849 | 951 | 5,066 | 10,579 | 6,785 | 5,624 | 9,557 | 9,690 | 13,171 | 19,769 | 25,761 | 28,559 | 27,640 | 25,139 | 30,563 | 8,274 | 9,020 | 9,764 | 33,218 | 40,235 | 36,532 | 36,420 | 37,518 | 36,678 | 54,681 | 52,425 | 49,543 | 53,981 | 54,499 | 61,233 | 57,370 | 63,633 | 56,507 | 67,821 | 61,785 | 69,284 | 92,288 | 89,422 | 23,939 | 54,933 | 14,375 | 36,032 | 115,787 |
| 115,787 | 36,032 | 14,375 | 54,933 | 23,939 | 89,422 | 92,288 | 69,284 | 61,785 | 67,821 | 56,507 | 63,633 | 57,370 | 61,233 | 54,499 | 53,981 | 49,543 | 52,425 | 54,681 | 36,678 | 37,518 | 36,420 | 36,532 | 40,235 | 33,218 | 9,764 | 9,020 | 8,274 | 30,563 | 25,139 | 27,640 | 28,559 | 25,761 | 19,769 | 13,171 | 9,690 | 9,557 | 5,624 | 6,785 | 10,579 | 5,066 | 951 | 849 | 736 | 132 | 366 | 992 | 1,581 | 1,324 | 2,060 | 2,803 | 4,077 | 4,224 | 5,133 | 2,979 | 2,208 | 2,572 | 1,971 | 2,222 | 1,490 | 1,248 | 1,166 | 675 | 671 | 1,146 | 1,001 | 7 | 1 | 881 | 899 | 1,288 | 3,176 | 1,242 | 1,498 | 1,218 | 750 | 850 | 768 | 758 | 738 | 480 | 568 | 771 | 642 | 428 | 242 | 307 | 785 | 164 | 448 | 837 | 0 | 929 | 247 | 201 | 397 | 129 | 136 | 185 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 92,136 | 0 | 0 | 0 | 27,401 | 0 | 24,444 | 61,277 | 33,487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 102 | 90 | 56 | 22 | 43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,676 | 18,085 | 18,467 | 18,364 | 17,436 | 18,037 | 19,752 | 19,242 | 17,337 | 10,494 | 12,538 | 8,917 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 110,691 | 112,172 | 113,672 | 115,193 | 113,427 | 115,199 | 119,493 | 120,058 | 121,268 | 152,501 | 154,381 | 151,284 | 198,154 | 198,725 | 199,389 | 200,076 | 67,792 | 69,610 | 72,456 | 72,938 | 182,322 | 201,705 | 194,959 | 191,581 | 186,925 | 177,363 | 198,788 | 194,179 | 325,321 | 319,220 | 318,064 | 320,808 | 322,108 | 299,917 | 302,004 | 300,851 | 326,196 | 325,672 | 325,015 | 666,646 |
| 666,646 | 325,015 | 325,672 | 326,196 | 300,851 | 302,004 | 299,917 | 322,108 | 320,808 | 318,064 | 319,220 | 325,321 | 194,179 | 198,788 | 177,363 | 186,925 | 191,581 | 194,959 | 201,705 | 182,322 | 72,938 | 72,456 | 69,610 | 67,792 | 200,076 | 199,389 | 198,725 | 198,154 | 151,284 | 154,381 | 152,501 | 121,268 | 120,058 | 119,493 | 115,199 | 113,427 | 115,193 | 113,672 | 112,172 | 110,691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,917 | 12,538 | 10,494 | 17,337 | 19,242 | 19,752 | 18,037 | 17,436 | 18,364 | 18,467 | 18,085 | 16,676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 22 | 56 | 90 | 102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33,487 | 61,277 | 24,444 | 0 | 27,401 | 0 | 0 | 0 | 92,136 | 0 | 0 | 0 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,752 | 19,242 | 17,337 | 10,494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 113,672 | 115,193 | 0 | 0 | 116,993 | 118,808 | 120,643 | 152,501 | 154,381 | 151,284 | 128,208 | 130,156 | 199,389 | 200,076 | 67,296 | 66,501 | 65,688 | 64,873 | 175,808 | 188,094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 188,094 | 175,808 | 64,873 | 65,688 | 66,501 | 67,296 | 200,076 | 199,389 | 130,156 | 128,208 | 151,284 | 154,381 | 152,501 | 120,643 | 118,808 | 116,993 | 0 | 0 | 115,193 | 113,672 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,494 | 17,337 | 19,242 | 19,752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Asset Charges | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,796 | 7,369 | 7,027 | 7,118 | 17,316 | 17,397 | 17,751 | 18,400 | 26,227 | 26,962 | 27,933 | 30,829 | 22,667 | 23,163 | 23,590 | 25,082 | 27,964 | 28,542 | 31,957 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,957 | 28,542 | 27,964 | 25,082 | 23,590 | 23,163 | 22,667 | 30,829 | 27,933 | 26,962 | 26,227 | 18,400 | 17,751 | 17,397 | 17,316 | 7,118 | 7,027 | 7,369 | 7,796 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Warrants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,850 | 24,850 | 24,850 | 24,850 | 24,850 | 24,850 | 24,850 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 24,850 | 24,850 | 24,850 | 24,850 | 24,850 | 24,850 | 24,850 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 625 | 0 | 0 | 0 | 625 | 0 | 2,500 | 1,250 | 625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 496 | 0 | 6,768 | 2 | 7 | 0 | 1 | 200 | 201 | 6 | 0 | 0 | 31,016 | 32,053 | 30,970 | 33,445 | 35,058 | 13,258 | 12,029 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 12,029 | 13,258 | 35,058 | 33,445 | 30,970 | 32,053 | 31,016 | 0 | 0 | 6 | 201 | 200 | 1 | 0 | 7 | 2 | 6,768 | 0 | 496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 625 | 1,250 | 2,500 | 0 | 625 | 0 | 0 | 0 | 625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 829 | 823 | 749 | 700 | 1,468 | 1,300 | 1,300 | 1,200 | 800 | 700 | 600 | 600 | 500 | 400 | 400 | 300 | 800 | 800 | 700 | 700 | 600 | 0 | 500 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 500 | 0 | 600 | 700 | 700 | 800 | 800 | 300 | 400 | 400 | 500 | 600 | 600 | 700 | 800 | 1,200 | 1,300 | 1,300 | 1,468 | 700 | 749 | 823 | 829 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 5,005 | 3,583 | 3,028 | 2,126 | 4,843 | 4,269 | 5,462 | 0 | 4,051 | 1,406 | 5,088 | 4,624 | 3,379 | 2,019 | 10,197 | 8,684 | 7,525 | 22,173 | 19,734 | 15,921 | 13,395 | 10,942 | 9,177 | 6,819 | 4,693 | 2,578 | 9,029 | 18,071 | 16,618 | 32,545 | 31,181 | 29,725 | 25,791 | 20,708 | 15,252 | 13,826 | 10,111 | 5,813 | 11,182 | 15,830 | 23,006 | 26,626 | 15,304 | 19,147 | 26,136 | 11,531 | 44,149 | 37,815 | 37,996 | 30,921 | 32,290 | 28,176 | 26,031 | 35,495 | 36,689 | 40,962 | 92,092 | 91,595 | 99,492 | 139,785 | 144,740 | 149,500 | 155,893 | 160,082 | 160,178 | 163,776 | 168,830 | 169,648 | 172,212 | 176,546 | 182,801 | 174,756 | 179,644 | 185,110 | 192,465 | 197,263 | 199,712 | 207,656 | 213,130 | 212,791 | 201,171 | 191,344 | 195,100 | 195,700 | 203,712 | 191,917 | 191,403 | 358,740 | 346,094 | 336,958 | 336,675 | 338,540 | 339,482 | 434,472 | 454,711 | 432,749 | 451,963 | 455,760 | 430,798 |
| 430,798 | 455,760 | 451,963 | 432,749 | 454,711 | 434,472 | 339,482 | 338,540 | 336,675 | 336,958 | 346,094 | 358,740 | 191,403 | 191,917 | 203,712 | 195,700 | 195,100 | 191,344 | 201,171 | 212,791 | 213,130 | 207,656 | 199,712 | 197,263 | 192,465 | 185,110 | 179,644 | 174,756 | 182,801 | 176,546 | 172,212 | 169,648 | 168,830 | 163,776 | 160,178 | 160,082 | 155,893 | 149,500 | 144,740 | 139,785 | 99,492 | 91,595 | 92,092 | 40,962 | 36,689 | 35,495 | 26,031 | 28,176 | 32,290 | 30,921 | 37,996 | 37,815 | 44,149 | 11,531 | 26,136 | 19,147 | 15,304 | 26,626 | 23,006 | 15,830 | 11,182 | 5,813 | 10,111 | 13,826 | 15,252 | 20,708 | 25,791 | 29,725 | 31,181 | 32,545 | 16,618 | 18,071 | 9,029 | 2,578 | 4,693 | 6,819 | 9,177 | 10,942 | 13,395 | 15,921 | 19,734 | 22,173 | 7,525 | 8,684 | 10,197 | 2,019 | 3,379 | 4,624 | 5,088 | 1,406 | 4,051 | 0 | 5,462 | 4,269 | 4,843 | 2,126 | 3,028 | 3,583 | 5,005 | 0 |
---|
Common Stock | 0 | 17,663 | 17,676 | 17,741 | 17,783 | 17,783 | 21,458 | 22,301 | 0 | 22,303 | 22,256 | 26,738 | 26,685 | 26,685 | 26,942 | 36,559 | 36,705 | 37,991 | 55,214 | 55,644 | 56,456 | 56,613 | 56,654 | 56,654 | 56,654 | 57,668 | 57,719 | 64,916 | 64,968 | 65,332 | 83,659 | 83,988 | 84,207 | 84,501 | 84,864 | 85,565 | 85,733 | 86,068 | 86,391 | 98,130 | 135,264 | 152,980 | 167,394 | 167,662 | 184,777 | 209,017 | 209,387 | 254,739 | 255,054 | 265,500 | 265,769 | 273,259 | 273,132 | 273,278 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
| 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 273,278 | 273,132 | 273,259 | 265,769 | 265,500 | 255,054 | 254,739 | 209,387 | 209,017 | 184,777 | 167,662 | 167,394 | 152,980 | 135,264 | 98,130 | 86,391 | 86,068 | 85,733 | 85,565 | 84,864 | 84,501 | 84,207 | 83,988 | 83,659 | 65,332 | 64,968 | 64,916 | 57,719 | 57,668 | 56,654 | 56,654 | 56,654 | 56,613 | 56,456 | 55,644 | 55,214 | 37,991 | 36,705 | 36,559 | 26,942 | 26,685 | 26,685 | 26,738 | 22,256 | 22,303 | 0 | 22,301 | 21,458 | 17,783 | 17,783 | 17,741 | 17,676 | 17,663 | 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 | -197,857 | -210,590 | -217,239 | -227,504 | -234,848 | -240,970 | -244,957 | -247,248 | -53,096 | -51,904 | -48,472 | -45,113 | -47,476 | -40,730 | -19,725 | -15,356 | -11,785 | -7,226 | -4,350 | -5,504 | -4,379 | -1,836 | -2,916 | -1,778 | 903 | 5,623 | -4,006 | -1,756 | 1,021 | 6,058 | 11,488 | 11,939 | 18,524 | 22,419 | 17,584 | 10,565 | -1,771 | -1,337 | -4,972 | -4,886 | -18,992 | -23,439 | -47,765 | -68,300 | -83,630 | -92,636 | -97,286 | -96,252 | -90,414 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | -90,414 | -96,252 | -97,286 | -92,636 | -83,630 | -68,300 | -47,765 | -23,439 | -18,992 | -4,886 | -4,972 | -1,337 | -1,771 | 10,565 | 17,584 | 22,419 | 18,524 | 11,939 | 11,488 | 6,058 | 1,021 | -1,756 | -4,006 | 5,623 | 903 | -1,778 | -2,916 | -1,836 | -4,379 | -5,504 | -4,350 | -7,226 | -11,785 | -15,356 | -19,725 | -40,730 | -47,476 | -45,113 | -48,472 | -51,904 | -53,096 | -247,248 | -244,957 | -240,970 | -234,848 | -227,504 | -217,239 | -210,590 | -197,857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -208 | -232 | -257 | -18 | 3,389 | -282 | -282 | -375 | -375 | -375 | -375 | -467 | -467 | -467 | -467 | -560 | -560 | -560 | -560 | -662 | -410 | -322 | -662 | -146 | -59 | -763 | -763 | -769 | -769 | -769 | -769 | -237 | -602 | -237 | 428 | -210 | -210 | 0 | 0 | -347 | -347 | 0 | -15,303,788 | -446 | -26,136 | -11,531 | -44,149 | -426 | -37,996 | 0 | 0 | -392 | 0 | -2,929 | -3,063 | -3,197 | -3,334 | -3,480 | -3,633 | -3,794 | -3,962 | -4,143 | -4,257 | -4,450 | -4,667 | -4,894 | -5,135 | -5,387 | -5,704 | -5,970 | -6,274 | -6,589 | -6,658 | 216 | 533 | -379 | -2,199 | -5,013 | -6,037 | -4,871 | -11,689 | -14,049 | -13,110 | -11,437 | -5,032 | -5,433 | -4,235 | -3,055 | 2,712 | 5,430 | 10,039 | 12,168 | 11,131 | 13,726 | 14,076 | 8,857 | 9,406 | 8,328 | 5,366 |
| 5,366 | 8,328 | 9,406 | 8,857 | 14,076 | 13,726 | 11,131 | 12,168 | 10,039 | 5,430 | 2,712 | -3,055 | -4,235 | -5,433 | -5,032 | -11,437 | -13,110 | -14,049 | -11,689 | -4,871 | -6,037 | -5,013 | -2,199 | -379 | 533 | 216 | -6,658 | -6,589 | -6,274 | -5,970 | -5,704 | -5,387 | -5,135 | -4,894 | -4,667 | -4,450 | -4,257 | -4,143 | -3,962 | -3,794 | -3,633 | -3,480 | -3,334 | -3,197 | -3,063 | -2,929 | 0 | -392 | 0 | 0 | -37,996 | -426 | -44,149 | -11,531 | -26,136 | -446 | -15,303,788 | 0 | -347 | -347 | 0 | 0 | -210 | -210 | 428 | -237 | -602 | -237 | -769 | -769 | -769 | -769 | -763 | -763 | -59 | -146 | -662 | -322 | -410 | -662 | -560 | -560 | -560 | -560 | -467 | -467 | -467 | -467 | -375 | -375 | -375 | -375 | -282 | -282 | 3,389 | -18 | -257 | -232 | -208 | 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 | 89,022 | 89,025 | 89,501 | 137,272 | 139,070 | 140,221 | 159,509 | 160,095 | 161,397 | 163,118 | 164,431 | 165,681 | 168,154 | 170,665 | 172,563 | 173,989 | 175,901 | 177,436 | 179,020 | 181,649 | 184,531 | 186,532 | 186,812 | 189,971 | 194,867 | 197,470 | 200,800 | 203,505 | 209,409 | 211,792 | 214,354 | 216,223 | 219,403 | 222,211 | 387,844 | 391,084 | 395,043 | 399,396 | 403,901 | 408,395 | 495,488 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 495,488 | 408,395 | 403,901 | 399,396 | 395,043 | 391,084 | 387,844 | 222,211 | 219,403 | 216,223 | 214,354 | 211,792 | 209,409 | 203,505 | 200,800 | 197,470 | 194,867 | 189,971 | 186,812 | 186,532 | 184,531 | 181,649 | 179,020 | 177,436 | 175,901 | 173,989 | 172,563 | 170,665 | 168,154 | 165,681 | 164,431 | 163,118 | 161,397 | 160,095 | 159,509 | 140,221 | 139,070 | 137,272 | 89,501 | 89,025 | 89,022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1,211 | -723 | -723 | -723 | 0 | -659 | -659 | -659 | -250 | -259 | -259 | -259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -113 | 0 | 0 | 0 | 0 | -68 | -68 | -433 | -433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 208 | 232 | 257 | 264 | 3,671 | 282 | 282 | 0 | 375 | 375 | 375 | 467 | 467 | 467 | 467 | 560 | 560 | 560 | 560 | 662 | 0 | 0 | 662 | 0 | 0 | 763 | 763 | 769 | 769 | 769 | 769 | 237 | 0 | 237 | 0 | 209 | 0 | 0 | 0 | 347 | 0 | 0 | 15,303,788 | 446 | 26,136 | 11,531 | 44,149 | 426 | 37,996 | 0 | 0 | 391 | 0 | 91,518 | 91,655 | 92,630 | 140,538 | 142,550 | 143,854 | 163,303 | 164,057 | 165,427 | 167,375 | 168,881 | 170,348 | 173,048 | 175,800 | 177,950 | 179,693 | 181,612 | 183,451 | 185,350 | 188,057 | 183,872 | 185,873 | 186,153 | 189,971 | 194,144 | 196,747 | 200,077 | 202,294 | 207,163 | 209,546 | 212,108 | 213,629 | 216,341 | 219,076 | 384,709 | 386,831 | 390,307 | 394,421 | 398,807 | 399,752 | 486,308 | 496,663 | 479,172 | 480,036 | 487,605 | 490,177 |
| 490,177 | 487,605 | 480,036 | 479,172 | 496,663 | 486,308 | 399,752 | 398,807 | 394,421 | 390,307 | 386,831 | 384,709 | 219,076 | 216,341 | 213,629 | 212,108 | 209,546 | 207,163 | 202,294 | 200,077 | 196,747 | 194,144 | 189,971 | 186,153 | 185,873 | 183,872 | 188,057 | 185,350 | 183,451 | 181,612 | 179,693 | 177,950 | 175,800 | 173,048 | 170,348 | 168,881 | 167,375 | 165,427 | 164,057 | 163,303 | 143,854 | 142,550 | 140,538 | 92,630 | 91,655 | 91,518 | 0 | 391 | 0 | 0 | 37,996 | 426 | 44,149 | 11,531 | 26,136 | 446 | 15,303,788 | 0 | 0 | 347 | 0 | 0 | 0 | 209 | 0 | 237 | 0 | 237 | 769 | 769 | 769 | 769 | 763 | 763 | 0 | 0 | 662 | 0 | 0 | 662 | 560 | 560 | 560 | 560 | 467 | 467 | 467 | 467 | 375 | 375 | 375 | 0 | 282 | 282 | 3,671 | 264 | 257 | 232 | 208 | 0 |
---|