> Total Assets | 3,600 | 3,600 | 3,700 | 3,700 | 3,900 | 4,200 | 4,100 | 4,000 | 3,800 | 3,800 | 10,900 | 11,100 | 7,800 | 10,700 | 10,700 | 8,800 | 7,300 | 7,300 | 7,828 | 7,750 | 7,914 | 7,943 | 8,176 | 8,391 | 8,579 | 8,531 | 8,619 | 8,764 | 8,501 | 9,070 | 8,995 | 9,209 | 9,234 | 10,000 | 10,425 | 10,739 | 11,019 | 11,415 | 11,450 | 11,604 | 11,771 | 12,709 | 13,420 | 14,775 | 16,686 | 17,654 | 18,482 | 18,870 | 18,821 | 19,604 | 21,217 | 24,875 | 25,779 | 26,538 | 27,618 | 27,198 | 27,584 | 27,688 | 29,220 | 29,401 | 27,786 | 28,274 | 28,649 | 28,554 | 28,240 | 27,987 | 28,037 | 28,040 | 28,183 | 28,183 | 27,927 | 27,687 | 33,176 | 32,508 | 31,599 | 31,291 | 24,833 | 34,588 | 34,128 | 33,122 | 31,448 | 29,745 | 29,590 | 29,148 | 35,110 | 33,092 | 32,556 | 30,699 | 30,988 | 30,112 | 30,654 | 113,114 | 95,610 | 91,703 | 88,883 | 86,943 | 84,676 | 82,115 | 77,827 | 75,415 | 74,111 | 71,096 | 69,597 | 67,769 | 68,721 | 62,997 | 59,471 | 55,268 | 51,775 | 56,784 | 62,429 | 59,446 | 79,240 | 70,711 | 65,394 | 60,721 |
| 60,721 | 65,394 | 70,711 | 79,240 | 59,446 | 62,429 | 56,784 | 51,775 | 55,268 | 59,471 | 62,997 | 68,721 | 67,769 | 69,597 | 71,096 | 74,111 | 75,415 | 77,827 | 82,115 | 84,676 | 86,943 | 88,883 | 91,703 | 95,610 | 113,114 | 30,654 | 30,112 | 30,988 | 30,699 | 32,556 | 33,092 | 35,110 | 29,148 | 29,590 | 29,745 | 31,448 | 33,122 | 34,128 | 34,588 | 24,833 | 31,291 | 31,599 | 32,508 | 33,176 | 27,687 | 27,927 | 28,183 | 28,183 | 28,040 | 28,037 | 27,987 | 28,240 | 28,554 | 28,649 | 28,274 | 27,786 | 29,401 | 29,220 | 27,688 | 27,584 | 27,198 | 27,618 | 26,538 | 25,779 | 24,875 | 21,217 | 19,604 | 18,821 | 18,870 | 18,482 | 17,654 | 16,686 | 14,775 | 13,420 | 12,709 | 11,771 | 11,604 | 11,450 | 11,415 | 11,019 | 10,739 | 10,425 | 10,000 | 9,234 | 9,209 | 8,995 | 9,070 | 8,501 | 8,764 | 8,619 | 8,531 | 8,579 | 8,391 | 8,176 | 7,943 | 7,914 | 7,750 | 7,828 | 7,300 | 7,300 | 8,800 | 10,700 | 10,700 | 7,800 | 11,100 | 10,900 | 3,800 | 3,800 | 4,000 | 4,100 | 4,200 | 3,900 | 3,700 | 3,700 | 3,600 | 3,600 |
---|
> Total Current Assets | 1,700 | 1,700 | 1,500 | 1,700 | 2,100 | 2,300 | 2,200 | 2,300 | 2,100 | 2,100 | 3,500 | 3,800 | 2,200 | 3,000 | 3,500 | 3,800 | 3,700 | 3,700 | 4,099 | 3,981 | 3,927 | 3,980 | 4,200 | 4,460 | 4,714 | 4,638 | 4,785 | 4,978 | 4,683 | 5,295 | 5,265 | 5,378 | 5,242 | 5,878 | 6,170 | 6,612 | 6,966 | 7,223 | 6,905 | 7,067 | 7,331 | 8,016 | 8,484 | 9,515 | 10,168 | 10,996 | 11,062 | 11,524 | 11,464 | 12,071 | 12,220 | 12,843 | 12,113 | 12,628 | 13,504 | 13,227 | 13,214 | 13,395 | 14,691 | 14,873 | 14,912 | 15,700 | 16,380 | 16,369 | 16,484 | 16,346 | 16,418 | 16,342 | 15,971 | 15,971 | 14,762 | 14,527 | 19,822 | 19,377 | 18,104 | 16,390 | 15,365 | 25,060 | 24,544 | 23,693 | 22,042 | 20,530 | 20,560 | 20,471 | 26,539 | 24,627 | 24,120 | 22,236 | 22,547 | 21,735 | 22,228 | 106,887 | 89,517 | 85,240 | 81,957 | 78,905 | 76,664 | 74,169 | 69,841 | 67,664 | 66,089 | 63,042 | 61,582 | 59,876 | 60,737 | 54,811 | 50,525 | 46,307 | 42,972 | 52,684 | 52,885 | 50,150 | 70,362 | 61,926 | 56,671 | 52,158 |
| 52,158 | 56,671 | 61,926 | 70,362 | 50,150 | 52,885 | 52,684 | 42,972 | 46,307 | 50,525 | 54,811 | 60,737 | 59,876 | 61,582 | 63,042 | 66,089 | 67,664 | 69,841 | 74,169 | 76,664 | 78,905 | 81,957 | 85,240 | 89,517 | 106,887 | 22,228 | 21,735 | 22,547 | 22,236 | 24,120 | 24,627 | 26,539 | 20,471 | 20,560 | 20,530 | 22,042 | 23,693 | 24,544 | 25,060 | 15,365 | 16,390 | 18,104 | 19,377 | 19,822 | 14,527 | 14,762 | 15,971 | 15,971 | 16,342 | 16,418 | 16,346 | 16,484 | 16,369 | 16,380 | 15,700 | 14,912 | 14,873 | 14,691 | 13,395 | 13,214 | 13,227 | 13,504 | 12,628 | 12,113 | 12,843 | 12,220 | 12,071 | 11,464 | 11,524 | 11,062 | 10,996 | 10,168 | 9,515 | 8,484 | 8,016 | 7,331 | 7,067 | 6,905 | 7,223 | 6,966 | 6,612 | 6,170 | 5,878 | 5,242 | 5,378 | 5,265 | 5,295 | 4,683 | 4,978 | 4,785 | 4,638 | 4,714 | 4,460 | 4,200 | 3,980 | 3,927 | 3,981 | 4,099 | 3,700 | 3,700 | 3,800 | 3,500 | 3,000 | 2,200 | 3,800 | 3,500 | 2,100 | 2,100 | 2,300 | 2,200 | 2,300 | 2,100 | 1,700 | 1,500 | 1,700 | 1,700 |
---|
Cash And Cash Equivalents | 200 | 200 | 100 | 100 | 100 | 100 | 0 | 100 | 0 | 100 | 200 | 400 | 100 | 300 | 500 | 1,000 | 400 | 400 | 580 | 437 | 279 | 313 | 422 | 402 | 578 | 315 | 229 | 462 | 379 | 347 | 673 | 578 | 306 | 395 | 878 | 1,771 | 2,295 | 2,142 | 1,090 | 1,267 | 1,295 | 1,633 | 1,893 | 2,309 | 2,953 | 3,125 | 2,501 | 2,638 | 3,535 | 3,520 | 3,778 | 4,084 | 2,564 | 2,537 | 3,115 | 2,925 | 2,155 | 2,639 | 3,367 | 2,649 | 3,827 | 4,454 | 5,714 | 5,408 | 4,880 | 4,119 | 4,983 | 4,488 | 4,162 | 4,162 | 2,558 | 2,501 | 7,924 | 5,816 | 5,575 | 6,135 | 5,733 | 15,396 | 14,087 | 13,202 | 11,805 | 9,456 | 9,324 | 9,329 | 14,456 | 11,508 | 10,292 | 9,411 | 9,949 | 8,701 | 7,875 | 40,663 | 16,466 | 32,415 | 67,360 | 62,272 | 58,812 | 51,380 | 46,156 | 43,539 | 41,915 | 39,539 | 34,670 | 30,898 | 30,870 | 26,234 | 20,063 | 14,833 | 10,192 | 16,255 | 18,479 | 22,134 | 43,652 | 37,282 | 32,678 | 28,013 |
| 28,013 | 32,678 | 37,282 | 43,652 | 22,134 | 18,479 | 16,255 | 10,192 | 14,833 | 20,063 | 26,234 | 30,870 | 30,898 | 34,670 | 39,539 | 41,915 | 43,539 | 46,156 | 51,380 | 58,812 | 62,272 | 67,360 | 32,415 | 16,466 | 40,663 | 7,875 | 8,701 | 9,949 | 9,411 | 10,292 | 11,508 | 14,456 | 9,329 | 9,324 | 9,456 | 11,805 | 13,202 | 14,087 | 15,396 | 5,733 | 6,135 | 5,575 | 5,816 | 7,924 | 2,501 | 2,558 | 4,162 | 4,162 | 4,488 | 4,983 | 4,119 | 4,880 | 5,408 | 5,714 | 4,454 | 3,827 | 2,649 | 3,367 | 2,639 | 2,155 | 2,925 | 3,115 | 2,537 | 2,564 | 4,084 | 3,778 | 3,520 | 3,535 | 2,638 | 2,501 | 3,125 | 2,953 | 2,309 | 1,893 | 1,633 | 1,295 | 1,267 | 1,090 | 2,142 | 2,295 | 1,771 | 878 | 395 | 306 | 578 | 673 | 347 | 379 | 462 | 229 | 315 | 578 | 402 | 422 | 313 | 279 | 437 | 580 | 400 | 400 | 1,000 | 500 | 300 | 100 | 400 | 200 | 100 | 0 | 100 | 0 | 100 | 100 | 100 | 100 | 200 | 200 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 714 | 647 | 731 | 948 | 1,179 | 1,235 | 226 | 210 | 286 | 263 | 172 | 839 | 839 | 779 | 779 | 779 | 779 | 779 | 779 | 719 | 660 | 660 | 55,480 | 61,678 | 40,885 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40,885 | 61,678 | 55,480 | 660 | 660 | 719 | 779 | 779 | 779 | 779 | 779 | 779 | 839 | 839 | 172 | 263 | 286 | 210 | 226 | 1,235 | 1,179 | 948 | 731 | 647 | 714 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 700 | 700 | 600 | 800 | 900 | 900 | 1,000 | 900 | 800 | 800 | 1,000 | 1,100 | 700 | 1,000 | 1,100 | 1,000 | 1,200 | 1,200 | 1,224 | 1,286 | 1,256 | 1,183 | 1,143 | 1,294 | 1,201 | 1,329 | 1,455 | 1,381 | 1,350 | 1,854 | 1,553 | 1,777 | 1,708 | 2,275 | 2,283 | 2,299 | 1,954 | 2,169 | 2,597 | 2,286 | 2,317 | 2,434 | 2,527 | 3,017 | 2,818 | 2,740 | 2,789 | 2,982 | 2,525 | 2,416 | 2,604 | 2,621 | 2,992 | 2,797 | 2,381 | 2,245 | 2,566 | 1,896 | 2,278 | 2,668 | 2,114 | 2,568 | 2,221 | 2,183 | 2,216 | 2,565 | 2,625 | 2,638 | 2,874 | 2,874 | 2,374 | 2,096 | 1,990 | 2,235 | 2,617 | 2,045 | 1,992 | 1,398 | 2,042 | 2,524 | 2,925 | 3,141 | 3,506 | 3,869 | 4,733 | 4,279 | 4,929 | 4,077 | 4,857 | 5,143 | 5,592 | 4,080 | 5,015 | 4,931 | 6,218 | 7,662 | 9,220 | 12,490 | 14,420 | 14,550 | 17,328 | 16,447 | 18,025 | 19,971 | 21,163 | 20,117 | 18,015 | 16,658 | 18,246 | 18,135 | 20,139 | 13,244 | 14,053 | 12,487 | 12,709 | 13,036 |
| 13,036 | 12,709 | 12,487 | 14,053 | 13,244 | 20,139 | 18,135 | 18,246 | 16,658 | 18,015 | 20,117 | 21,163 | 19,971 | 18,025 | 16,447 | 17,328 | 14,550 | 14,420 | 12,490 | 9,220 | 7,662 | 6,218 | 4,931 | 5,015 | 4,080 | 5,592 | 5,143 | 4,857 | 4,077 | 4,929 | 4,279 | 4,733 | 3,869 | 3,506 | 3,141 | 2,925 | 2,524 | 2,042 | 1,398 | 1,992 | 2,045 | 2,617 | 2,235 | 1,990 | 2,096 | 2,374 | 2,874 | 2,874 | 2,638 | 2,625 | 2,565 | 2,216 | 2,183 | 2,221 | 2,568 | 2,114 | 2,668 | 2,278 | 1,896 | 2,566 | 2,245 | 2,381 | 2,797 | 2,992 | 2,621 | 2,604 | 2,416 | 2,525 | 2,982 | 2,789 | 2,740 | 2,818 | 3,017 | 2,527 | 2,434 | 2,317 | 2,286 | 2,597 | 2,169 | 1,954 | 2,299 | 2,283 | 2,275 | 1,708 | 1,777 | 1,553 | 1,854 | 1,350 | 1,381 | 1,455 | 1,329 | 1,201 | 1,294 | 1,143 | 1,183 | 1,256 | 1,286 | 1,224 | 1,200 | 1,200 | 1,000 | 1,100 | 1,000 | 700 | 1,100 | 1,000 | 800 | 800 | 900 | 1,000 | 900 | 900 | 800 | 600 | 700 | 700 |
---|
Inventory | 600 | 600 | 700 | 800 | 900 | 1,100 | 1,000 | 1,000 | 1,000 | 1,000 | 2,100 | 2,000 | 1,100 | 1,500 | 1,500 | 1,500 | 1,700 | 1,700 | 1,877 | 1,873 | 1,995 | 2,117 | 2,121 | 2,423 | 2,420 | 2,497 | 2,495 | 2,598 | 2,358 | 2,585 | 2,563 | 2,559 | 2,451 | 2,559 | 2,428 | 2,005 | 2,002 | 2,272 | 2,518 | 2,855 | 2,997 | 3,279 | 3,261 | 3,378 | 3,609 | 4,182 | 4,471 | 4,681 | 4,522 | 4,927 | 4,939 | 5,443 | 5,838 | 6,523 | 7,092 | 7,074 | 6,774 | 6,990 | 7,181 | 7,728 | 7,605 | 7,403 | 7,215 | 7,658 | 8,178 | 8,041 | 7,355 | 7,783 | 7,984 | 7,984 | 8,242 | 8,526 | 8,415 | 8,267 | 6,922 | 6,483 | 5,727 | 6,130 | 6,350 | 6,130 | 5,957 | 6,561 | 6,415 | 5,930 | 6,158 | 7,422 | 7,582 | 7,335 | 6,526 | 6,709 | 7,533 | 6,037 | 5,212 | 5,598 | 6,392 | 7,237 | 5,050 | 5,872 | 5,257 | 5,416 | 4,051 | 4,463 | 5,272 | 6,040 | 6,778 | 7,019 | 9,677 | 12,042 | 11,797 | 10,946 | 11,167 | 11,285 | 9,923 | 9,795 | 9,324 | 9,000 |
| 9,000 | 9,324 | 9,795 | 9,923 | 11,285 | 11,167 | 10,946 | 11,797 | 12,042 | 9,677 | 7,019 | 6,778 | 6,040 | 5,272 | 4,463 | 4,051 | 5,416 | 5,257 | 5,872 | 5,050 | 7,237 | 6,392 | 5,598 | 5,212 | 6,037 | 7,533 | 6,709 | 6,526 | 7,335 | 7,582 | 7,422 | 6,158 | 5,930 | 6,415 | 6,561 | 5,957 | 6,130 | 6,350 | 6,130 | 5,727 | 6,483 | 6,922 | 8,267 | 8,415 | 8,526 | 8,242 | 7,984 | 7,984 | 7,783 | 7,355 | 8,041 | 8,178 | 7,658 | 7,215 | 7,403 | 7,605 | 7,728 | 7,181 | 6,990 | 6,774 | 7,074 | 7,092 | 6,523 | 5,838 | 5,443 | 4,939 | 4,927 | 4,522 | 4,681 | 4,471 | 4,182 | 3,609 | 3,378 | 3,261 | 3,279 | 2,997 | 2,855 | 2,518 | 2,272 | 2,002 | 2,005 | 2,428 | 2,559 | 2,451 | 2,559 | 2,563 | 2,585 | 2,358 | 2,598 | 2,495 | 2,497 | 2,420 | 2,423 | 2,121 | 2,117 | 1,995 | 1,873 | 1,877 | 1,700 | 1,700 | 1,500 | 1,500 | 1,500 | 1,100 | 2,000 | 2,100 | 1,000 | 1,000 | 1,000 | 1,000 | 1,100 | 900 | 800 | 700 | 600 | 600 |
---|
Other Current Assets | 200 | 200 | 100 | 0 | 200 | 200 | 200 | 300 | 300 | 300 | 200 | 300 | 300 | 200 | 400 | 300 | 400 | 400 | 419 | 386 | 398 | 112 | 112 | 341 | 1 | 386 | 606 | 537 | 45 | 45 | 386 | 465 | 776 | 648 | 580 | 537 | 715 | 640 | 701 | 55 | 722 | 670 | 803 | 811 | 789 | 950 | 1,301 | 1,223 | 881 | 1,208 | 898 | 695 | 718 | 771 | 916 | 983 | 1,719 | 1,870 | 1,865 | 1,827 | 1,366 | 1,275 | 1,230 | 1,120 | 1,210 | 1,621 | 1,455 | 1,433 | 951 | 951 | 941 | 673 | 545 | 982 | 857 | 603 | 804 | 1,011 | 963 | 826 | 516 | 533 | 536 | 564 | 413 | 639 | 538 | 634 | 496 | 522 | 568 | 627 | 1,146 | 1,411 | 1,987 | 1,734 | 3,582 | 4,427 | 4,008 | 4,159 | 2,795 | 2,593 | 3,615 | 2,967 | 1,926 | 1,441 | 2,770 | 2,774 | 2,737 | 2,779 | 3,100 | 3,487 | 2,734 | 2,362 | 1,960 | 2,109 |
| 2,109 | 1,960 | 2,362 | 2,734 | 3,487 | 3,100 | 2,779 | 2,737 | 2,774 | 2,770 | 1,441 | 1,926 | 2,967 | 3,615 | 2,593 | 2,795 | 4,159 | 4,008 | 4,427 | 3,582 | 1,734 | 1,987 | 1,411 | 1,146 | 627 | 568 | 522 | 496 | 634 | 538 | 639 | 413 | 564 | 536 | 533 | 516 | 826 | 963 | 1,011 | 804 | 603 | 857 | 982 | 545 | 673 | 941 | 951 | 951 | 1,433 | 1,455 | 1,621 | 1,210 | 1,120 | 1,230 | 1,275 | 1,366 | 1,827 | 1,865 | 1,870 | 1,719 | 983 | 916 | 771 | 718 | 695 | 898 | 1,208 | 881 | 1,223 | 1,301 | 950 | 789 | 811 | 803 | 670 | 722 | 55 | 701 | 640 | 715 | 537 | 580 | 648 | 776 | 465 | 386 | 45 | 45 | 537 | 606 | 386 | 1 | 341 | 112 | 112 | 398 | 386 | 419 | 400 | 400 | 300 | 400 | 200 | 300 | 300 | 200 | 300 | 300 | 300 | 200 | 200 | 200 | 0 | 100 | 200 | 200 |
---|
> Long-term Assets | 1,900 | 1,900 | 2,200 | 2,000 | 1,800 | 1,900 | 1,900 | 1,700 | 1,700 | 1,700 | 7,400 | 7,300 | 5,600 | 7,700 | 7,200 | 5,000 | 3,600 | 3,600 | 3,729 | 3,768 | 3,987 | 3,962 | 3,977 | 3,931 | 3,864 | 3,893 | 3,834 | 3,786 | 3,818 | 3,775 | 3,730 | 3,830 | 3,992 | 4,122 | 4,255 | 4,127 | 4,053 | 4,192 | 4,544 | 4,537 | 4,440 | 4,694 | 4,936 | 5,260 | 6,517 | 6,658 | 7,420 | 7,346 | 7,357 | 7,533 | 8,997 | 12,032 | 13,666 | 13,910 | 14,114 | 13,972 | 14,371 | 14,293 | 14,528 | 14,528 | 12,874 | 12,574 | 12,269 | 12,185 | 11,756 | 11,641 | 11,619 | 11,698 | 12,212 | 12,212 | 13,165 | 13,160 | 13,354 | 13,131 | 13,495 | 14,900 | 9,468 | 9,528 | 9,584 | 9,429 | 9,406 | 9,215 | 9,030 | 8,677 | 8,571 | 8,465 | 8,436 | 8,463 | 8,441 | 8,377 | 8,426 | 6,227 | 6,093 | 6,463 | 6,926 | 8,038 | 8,012 | 7,946 | 7,986 | 7,751 | 8,022 | 8,054 | 8,015 | 7,893 | 7,984 | 8,186 | 8,946 | 8,961 | 8,803 | 4,100 | 9,544 | 9,296 | 8,878 | 8,785 | 8,723 | 8,563 |
| 8,563 | 8,723 | 8,785 | 8,878 | 9,296 | 9,544 | 4,100 | 8,803 | 8,961 | 8,946 | 8,186 | 7,984 | 7,893 | 8,015 | 8,054 | 8,022 | 7,751 | 7,986 | 7,946 | 8,012 | 8,038 | 6,926 | 6,463 | 6,093 | 6,227 | 8,426 | 8,377 | 8,441 | 8,463 | 8,436 | 8,465 | 8,571 | 8,677 | 9,030 | 9,215 | 9,406 | 9,429 | 9,584 | 9,528 | 9,468 | 14,900 | 13,495 | 13,131 | 13,354 | 13,160 | 13,165 | 12,212 | 12,212 | 11,698 | 11,619 | 11,641 | 11,756 | 12,185 | 12,269 | 12,574 | 12,874 | 14,528 | 14,528 | 14,293 | 14,371 | 13,972 | 14,114 | 13,910 | 13,666 | 12,032 | 8,997 | 7,533 | 7,357 | 7,346 | 7,420 | 6,658 | 6,517 | 5,260 | 4,936 | 4,694 | 4,440 | 4,537 | 4,544 | 4,192 | 4,053 | 4,127 | 4,255 | 4,122 | 3,992 | 3,830 | 3,730 | 3,775 | 3,818 | 3,786 | 3,834 | 3,893 | 3,864 | 3,931 | 3,977 | 3,962 | 3,987 | 3,768 | 3,729 | 3,600 | 3,600 | 5,000 | 7,200 | 7,700 | 5,600 | 7,300 | 7,400 | 1,700 | 1,700 | 1,700 | 1,900 | 1,900 | 1,800 | 2,000 | 2,200 | 1,900 | 1,900 |
---|
Property Plant Equipment | 1,300 | 1,300 | 1,400 | 1,400 | 1,400 | 1,500 | 1,500 | 1,400 | 1,400 | 1,400 | 3,500 | 3,400 | 3,400 | 2,200 | 2,100 | 1,500 | 1,400 | 1,400 | 1,497 | 1,539 | 1,552 | 1,535 | 1,538 | 1,517 | 1,532 | 1,562 | 1,535 | 1,497 | 1,559 | 1,550 | 1,577 | 1,710 | 1,900 | 2,094 | 2,262 | 2,166 | 2,116 | 2,296 | 2,571 | 2,618 | 2,596 | 2,726 | 2,895 | 3,163 | 3,217 | 3,372 | 3,437 | 3,397 | 3,421 | 3,655 | 3,599 | 6,708 | 7,126 | 7,715 | 8,828 | 8,795 | 8,814 | 8,678 | 8,628 | 8,601 | 7,432 | 7,321 | 7,325 | 7,343 | 7,176 | 7,233 | 7,089 | 7,120 | 7,229 | 7,229 | 7,150 | 7,095 | 7,063 | 6,950 | 6,863 | 6,833 | 6,947 | 7,011 | 7,043 | 6,985 | 6,810 | 6,671 | 6,536 | 6,498 | 6,449 | 6,368 | 6,240 | 6,376 | 6,408 | 6,338 | 6,314 | 5,842 | 5,788 | 6,031 | 6,300 | 7,651 | 7,621 | 7,464 | 7,426 | 7,243 | 7,215 | 7,194 | 6,982 | 6,838 | 6,874 | 6,872 | 7,677 | 7,708 | 7,586 | 2,861 | 7,636 | 7,441 | 7,146 | 6,892 | 6,912 | 6,778 |
| 6,778 | 6,912 | 6,892 | 7,146 | 7,441 | 7,636 | 2,861 | 7,586 | 7,708 | 7,677 | 6,872 | 6,874 | 6,838 | 6,982 | 7,194 | 7,215 | 7,243 | 7,426 | 7,464 | 7,621 | 7,651 | 6,300 | 6,031 | 5,788 | 5,842 | 6,314 | 6,338 | 6,408 | 6,376 | 6,240 | 6,368 | 6,449 | 6,498 | 6,536 | 6,671 | 6,810 | 6,985 | 7,043 | 7,011 | 6,947 | 6,833 | 6,863 | 6,950 | 7,063 | 7,095 | 7,150 | 7,229 | 7,229 | 7,120 | 7,089 | 7,233 | 7,176 | 7,343 | 7,325 | 7,321 | 7,432 | 8,601 | 8,628 | 8,678 | 8,814 | 8,795 | 8,828 | 7,715 | 7,126 | 6,708 | 3,599 | 3,655 | 3,421 | 3,397 | 3,437 | 3,372 | 3,217 | 3,163 | 2,895 | 2,726 | 2,596 | 2,618 | 2,571 | 2,296 | 2,116 | 2,166 | 2,262 | 2,094 | 1,900 | 1,710 | 1,577 | 1,550 | 1,559 | 1,497 | 1,535 | 1,562 | 1,532 | 1,517 | 1,538 | 1,535 | 1,552 | 1,539 | 1,497 | 1,400 | 1,400 | 1,500 | 2,100 | 2,200 | 3,400 | 3,400 | 3,500 | 1,400 | 1,400 | 1,400 | 1,500 | 1,500 | 1,400 | 1,400 | 1,400 | 1,300 | 1,300 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 185 | 185 | 185 | 185 | 185 | 185 | 185 | 185 | 185 | 185 | 185 | 185 | 185 | 185 | 185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 185 | 185 | 185 | 185 | 185 | 185 | 185 | 185 | 185 | 185 | 185 | 185 | 185 | 185 | 185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 500 | 500 | 500 | 400 | 400 | 400 | 400 | 300 | 300 | 300 | 4,000 | 3,900 | 2,200 | 5,000 | 4,800 | 3,200 | 2,200 | 2,200 | 1,888 | 1,889 | 1,881 | 1,870 | 1,878 | 1,862 | 1,824 | 1,805 | 1,791 | 2,081 | 1,768 | 1,748 | 1,688 | 1,669 | 1,655 | 1,641 | 1,626 | 1,612 | 1,598 | 1,584 | 1,893 | 1,871 | 1,823 | 1,968 | 2,020 | 2,076 | 3,279 | 3,265 | 3,962 | 3,928 | 3,891 | 3,851 | 5,316 | 5,273 | 5,205 | 5,137 | 5,069 | 5,000 | 4,932 | 4,864 | 4,742 | 4,674 | 3,198 | 3,155 | 3,112 | 3,069 | 2,288 | 2,251 | 2,218 | 2,196 | 2,174 | 2,174 | 2,130 | 2,108 | 2,085 | 2,036 | 1,995 | 1,967 | 1,941 | 1,914 | 1,887 | 1,860 | 1,833 | 1,806 | 1,779 | 1,752 | 1,725 | 1,698 | 1,727 | 1,699 | 1,689 | 1,699 | 1,745 | 32 | 6 | 5 | 185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 185 | 5 | 6 | 32 | 1,745 | 1,699 | 1,689 | 1,699 | 1,727 | 1,698 | 1,725 | 1,752 | 1,779 | 1,806 | 1,833 | 1,860 | 1,887 | 1,914 | 1,941 | 1,967 | 1,995 | 2,036 | 2,085 | 2,108 | 2,130 | 2,174 | 2,174 | 2,196 | 2,218 | 2,251 | 2,288 | 3,069 | 3,112 | 3,155 | 3,198 | 4,674 | 4,742 | 4,864 | 4,932 | 5,000 | 5,069 | 5,137 | 5,205 | 5,273 | 5,316 | 3,851 | 3,891 | 3,928 | 3,962 | 3,265 | 3,279 | 2,076 | 2,020 | 1,968 | 1,823 | 1,871 | 1,893 | 1,584 | 1,598 | 1,612 | 1,626 | 1,641 | 1,655 | 1,669 | 1,688 | 1,748 | 1,768 | 2,081 | 1,791 | 1,805 | 1,824 | 1,862 | 1,878 | 1,870 | 1,881 | 1,889 | 1,888 | 2,200 | 2,200 | 3,200 | 4,800 | 5,000 | 2,200 | 3,900 | 4,000 | 300 | 300 | 300 | 400 | 400 | 400 | 400 | 500 | 500 | 500 |
---|
Long-term Assets Other | 100 | 100 | 300 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | -100 | 100 | 500 | 500 | 300 | 300 | 0 | 325 | 344 | 341 | 553 | 557 | 561 | 552 | 508 | 526 | 508 | 208 | 491 | 478 | 465 | 451 | 438 | 387 | 366 | 348 | 339 | 312 | 80 | 48 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 44 | 27 | 81 | 51 | 1,335 | 1,058 | 36 | -584,324 | 466 | 442 | 511 | 606 | 711 | 747 | 762 | 780 | 783 | 778 | 906 | 1,071 | 1,010 | 1,010 | 735 | 803 | 674 | 594 | 607 | 625 | 415 | 603 | 654 | 584 | 430 | 391 | 386 | 242 | 212 | 214 | 284 | 203 | 159 | 155 | 182 | 168 | 114 | 242 | 441 | 387 | 391 | 482 | 560 | 508 | 807 | 860 | 1,033 | 1,055 | 1,110 | 1,314 | 1,269 | 1,253 | 1,217 | 1,239 | 1,908 | 1,855 | 1,732 | 1,893 | 1,811 | 1,785 |
| 1,785 | 1,811 | 1,893 | 1,732 | 1,855 | 1,908 | 1,239 | 1,217 | 1,253 | 1,269 | 1,314 | 1,110 | 1,055 | 1,033 | 860 | 807 | 508 | 560 | 482 | 391 | 387 | 441 | 242 | 114 | 168 | 182 | 155 | 159 | 203 | 284 | 214 | 212 | 242 | 386 | 391 | 430 | 584 | 654 | 603 | 415 | 625 | 607 | 594 | 674 | 803 | 735 | 1,010 | 1,010 | 1,071 | 906 | 778 | 783 | 780 | 762 | 747 | 711 | 606 | 511 | 442 | 466 | -584,324 | 36 | 1,058 | 1,335 | 51 | 81 | 27 | 44 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 48 | 80 | 312 | 339 | 348 | 366 | 387 | 438 | 451 | 465 | 478 | 491 | 208 | 508 | 526 | 508 | 552 | 561 | 557 | 553 | 341 | 344 | 325 | 0 | 300 | 300 | 500 | 500 | 100 | -100 | 0 | 0 | 0 | 0 | 0 | 0 | 200 | 300 | 100 | 100 |
---|
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 | 0 | 0 | 0 | 0 | 1,509 | 1,379 | 1,406 | 1,311 | 1,799 | 2,148 | 2,702 | 2,874 | 3,412 | 3,378 | 3,961 | 5,312 | 0 | 0 | 0 | 0 | 25 | 39 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 39 | 25 | 0 | 0 | 0 | 0 | 5,312 | 3,961 | 3,378 | 3,412 | 2,874 | 2,702 | 2,148 | 1,799 | 1,311 | 1,406 | 1,379 | 1,509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3,200 | 3,200 | 3,000 | 3,000 | 1,900 | 2,000 | 1,800 | 1,700 | 1,600 | 1,600 | 4,600 | 1,500 | 1,500 | 1,400 | 1,300 | 1,300 | 1,300 | 1,300 | 1,557 | 1,354 | 1,520 | 1,500 | 1,667 | 1,607 | 1,578 | 1,584 | 1,725 | 1,933 | 2,010 | 2,521 | 1,962 | 1,684 | 1,784 | 2,189 | 2,076 | 1,833 | 1,762 | 2,049 | 2,048 | 2,020 | 1,829 | 1,957 | 1,827 | 2,011 | 2,505 | 2,750 | 2,544 | 2,416 | 2,029 | 2,615 | 2,588 | 6,154 | 6,991 | 7,281 | 8,124 | 7,723 | 6,431 | 6,724 | 6,056 | 6,189 | 6,021 | 5,977 | 6,072 | 5,876 | 6,123 | 5,651 | 5,517 | 5,483 | 5,288 | 5,288 | 6,243 | 6,266 | 11,846 | 20,703 | 19,304 | 21,526 | 20,139 | 8,396 | 8,022 | 8,505 | 8,044 | 8,109 | 8,289 | 8,519 | 8,887 | 8,395 | 8,985 | 8,182 | 8,956 | 8,643 | 9,080 | 21,812 | 7,842 | 7,690 | 8,304 | 10,210 | 13,417 | 11,686 | 10,991 | 11,077 | 10,252 | 10,927 | 11,915 | 13,109 | 14,712 | 13,154 | 13,308 | 13,051 | 13,982 | 20,570 | 25,696 | 25,860 | 52,318 | 50,251 | 50,470 | 49,524 |
| 49,524 | 50,470 | 50,251 | 52,318 | 25,860 | 25,696 | 20,570 | 13,982 | 13,051 | 13,308 | 13,154 | 14,712 | 13,109 | 11,915 | 10,927 | 10,252 | 11,077 | 10,991 | 11,686 | 13,417 | 10,210 | 8,304 | 7,690 | 7,842 | 21,812 | 9,080 | 8,643 | 8,956 | 8,182 | 8,985 | 8,395 | 8,887 | 8,519 | 8,289 | 8,109 | 8,044 | 8,505 | 8,022 | 8,396 | 20,139 | 21,526 | 19,304 | 20,703 | 11,846 | 6,266 | 6,243 | 5,288 | 5,288 | 5,483 | 5,517 | 5,651 | 6,123 | 5,876 | 6,072 | 5,977 | 6,021 | 6,189 | 6,056 | 6,724 | 6,431 | 7,723 | 8,124 | 7,281 | 6,991 | 6,154 | 2,588 | 2,615 | 2,029 | 2,416 | 2,544 | 2,750 | 2,505 | 2,011 | 1,827 | 1,957 | 1,829 | 2,020 | 2,048 | 2,049 | 1,762 | 1,833 | 2,076 | 2,189 | 1,784 | 1,684 | 1,962 | 2,521 | 2,010 | 1,933 | 1,725 | 1,584 | 1,578 | 1,607 | 1,667 | 1,500 | 1,520 | 1,354 | 1,557 | 1,300 | 1,300 | 1,300 | 1,300 | 1,400 | 1,500 | 1,500 | 4,600 | 1,600 | 1,600 | 1,700 | 1,800 | 2,000 | 1,900 | 3,000 | 3,000 | 3,200 | 3,200 |
---|
> Total Current Liabilities | 2,500 | 2,500 | 2,500 | 2,600 | 1,400 | 1,400 | 1,200 | 1,600 | 1,500 | 1,500 | 1,600 | 1,400 | 1,500 | 1,400 | 1,300 | 1,300 | 1,300 | 1,300 | 1,557 | 1,354 | 1,520 | 1,500 | 1,667 | 1,607 | 1,578 | 1,149 | 1,298 | 1,514 | 1,598 | 2,117 | 1,566 | 1,296 | 1,404 | 1,817 | 1,712 | 1,476 | 1,414 | 1,709 | 1,716 | 1,695 | 1,829 | 1,957 | 1,827 | 2,011 | 2,087 | 2,332 | 2,126 | 2,048 | 1,703 | 2,285 | 2,232 | 5,342 | 2,317 | 2,616 | 3,462 | 3,097 | 2,473 | 2,799 | 1,983 | 2,221 | 2,137 | 2,137 | 2,001 | 1,950 | 2,389 | 2,005 | 1,995 | 1,930 | 1,922 | 1,922 | 2,953 | 3,168 | 2,912 | 2,423 | 2,538 | 3,121 | 3,766 | 4,076 | 3,850 | 4,662 | 4,121 | 7,208 | 4,615 | 4,225 | 5,272 | 4,928 | 5,618 | 4,806 | 5,973 | 5,694 | 6,237 | 21,672 | 7,702 | 7,475 | 7,897 | 9,039 | 12,242 | 10,601 | 9,635 | 9,594 | 9,153 | 9,730 | 10,745 | 11,711 | 13,205 | 11,604 | 11,352 | 11,194 | 11,850 | 18,526 | 19,029 | 10,294 | 12,740 | 10,556 | 10,639 | 9,555 |
| 9,555 | 10,639 | 10,556 | 12,740 | 10,294 | 19,029 | 18,526 | 11,850 | 11,194 | 11,352 | 11,604 | 13,205 | 11,711 | 10,745 | 9,730 | 9,153 | 9,594 | 9,635 | 10,601 | 12,242 | 9,039 | 7,897 | 7,475 | 7,702 | 21,672 | 6,237 | 5,694 | 5,973 | 4,806 | 5,618 | 4,928 | 5,272 | 4,225 | 4,615 | 7,208 | 4,121 | 4,662 | 3,850 | 4,076 | 3,766 | 3,121 | 2,538 | 2,423 | 2,912 | 3,168 | 2,953 | 1,922 | 1,922 | 1,930 | 1,995 | 2,005 | 2,389 | 1,950 | 2,001 | 2,137 | 2,137 | 2,221 | 1,983 | 2,799 | 2,473 | 3,097 | 3,462 | 2,616 | 2,317 | 5,342 | 2,232 | 2,285 | 1,703 | 2,048 | 2,126 | 2,332 | 2,087 | 2,011 | 1,827 | 1,957 | 1,829 | 1,695 | 1,716 | 1,709 | 1,414 | 1,476 | 1,712 | 1,817 | 1,404 | 1,296 | 1,566 | 2,117 | 1,598 | 1,514 | 1,298 | 1,149 | 1,578 | 1,607 | 1,667 | 1,500 | 1,520 | 1,354 | 1,557 | 1,300 | 1,300 | 1,300 | 1,300 | 1,400 | 1,500 | 1,400 | 1,600 | 1,500 | 1,500 | 1,600 | 1,200 | 1,400 | 1,400 | 2,600 | 2,500 | 2,500 | 2,500 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 590 | 689 | 607 | 573 | 585 | 851 | 805 | 672 | 319 | 445 | 542 | 557 | 711 | 332 | 50 | 35 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 348 | 370 | 186 | 203 | 162 | 917 | 994 | 1,063 | 753 | 34,937 | 1,133 | 2,850 | 125 | 125 | 1,125 | 1,133 | 1,135 | 1,135 | 135 | 135 | 140 | 140 | 143 | 144 | 587 | 411 | 413 | 414 | 138 | 138 | 142 | 286 | 72 | 239 | 239 | 239 | 239 | 239 | 239 | 239 | 239 | 3,113 | 239 | 239 | 239 | 239 | 239 | 239 | 239 | 239 | 239 | 0 | 0 | 0 | 0 | 297 | 477 | 480 | 518 | 527 | 364 | 357 | 352 | 343 | 287 | 205 | 195 | 282 | 253 | 8,995 | 9,257 | 330 | 734 | 376 | 666 | 350 |
| 350 | 666 | 376 | 734 | 330 | 9,257 | 8,995 | 253 | 282 | 195 | 205 | 287 | 343 | 352 | 357 | 364 | 527 | 518 | 480 | 477 | 297 | 0 | 0 | 0 | 0 | 239 | 239 | 239 | 239 | 239 | 239 | 239 | 239 | 239 | 3,113 | 239 | 239 | 239 | 239 | 239 | 239 | 239 | 239 | 72 | 286 | 142 | 138 | 138 | 414 | 413 | 411 | 587 | 144 | 143 | 140 | 140 | 135 | 135 | 1,135 | 1,135 | 1,133 | 1,125 | 125 | 125 | 2,850 | 1,133 | 34,937 | 753 | 1,063 | 994 | 917 | 162 | 203 | 186 | 370 | 348 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 35 | 50 | 332 | 711 | 557 | 542 | 445 | 319 | 672 | 805 | 851 | 585 | 573 | 607 | 689 | 590 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 239 | 239 | 239 | 0 | 0 | 0 | 0 | 0 | 140 | 140 | 140 | 140 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,778 | 8,892 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 8,892 | 8,778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 140 | 140 | 140 | 140 | 0 | 0 | 0 | 0 | 0 | 239 | 239 | 239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,200 | 2,200 | 2,100 | 2,100 | 900 | 1,000 | 800 | 600 | 500 | 500 | 600 | 700 | 500 | 500 | 500 | 500 | 500 | 500 | 503 | 384 | 439 | 441 | 397 | 449 | 373 | 486 | 456 | 445 | 479 | 799 | 721 | 644 | 680 | 1,004 | 890 | 770 | 620 | 894 | 727 | 718 | 868 | 843 | 818 | 922 | 916 | 1,265 | 1,003 | 869 | 807 | 896 | 1,008 | 975 | 1,318 | 1,100 | 1,065 | 761 | 589 | 606 | 733 | 1,136 | 951 | 773 | 944 | 710 | 1,085 | 722 | 642 | 617 | 1,552 | 803 | 828 | 1,171 | 1,060 | 1,031 | 1,031 | 1,371 | 1,553 | 1,876 | 1,743 | 2,341 | 1,214 | 1,542 | 1,774 | 1,650 | 1,606 | 2,176 | 2,077 | 1,387 | 1,583 | 2,097 | 2,745 | 2,348 | 1,423 | 1,504 | 1,641 | 1,457 | 2,369 | 2,535 | 2,206 | 2,479 | 1,511 | 2,283 | 2,799 | 3,044 | 2,631 | 2,562 | 2,587 | 2,070 | 2,669 | 1,905 | 2,658 | 2,050 | 2,712 | 2,103 | 2,348 | 1,914 |
| 1,914 | 2,348 | 2,103 | 2,712 | 2,050 | 2,658 | 1,905 | 2,669 | 2,070 | 2,587 | 2,562 | 2,631 | 3,044 | 2,799 | 2,283 | 1,511 | 2,479 | 2,206 | 2,535 | 2,369 | 1,457 | 1,641 | 1,504 | 1,423 | 2,348 | 2,745 | 2,097 | 1,583 | 1,387 | 2,077 | 2,176 | 1,606 | 1,650 | 1,774 | 1,542 | 1,214 | 2,341 | 1,743 | 1,876 | 1,553 | 1,371 | 1,031 | 1,031 | 1,060 | 1,171 | 828 | 803 | 1,552 | 617 | 642 | 722 | 1,085 | 710 | 944 | 773 | 951 | 1,136 | 733 | 606 | 589 | 761 | 1,065 | 1,100 | 1,318 | 975 | 1,008 | 896 | 807 | 869 | 1,003 | 1,265 | 916 | 922 | 818 | 843 | 868 | 718 | 727 | 894 | 620 | 770 | 890 | 1,004 | 680 | 644 | 721 | 799 | 479 | 445 | 456 | 486 | 373 | 449 | 397 | 441 | 439 | 384 | 503 | 500 | 500 | 500 | 500 | 500 | 500 | 700 | 600 | 500 | 500 | 600 | 800 | 1,000 | 900 | 2,100 | 2,100 | 2,200 | 2,200 |
---|
Other Current Liabilities | 300 | 300 | 400 | 500 | 500 | 400 | 400 | 1,000 | 1,000 | 1,000 | 1,000 | 700 | 1,000 | 900 | 800 | 800 | 800 | 800 | 365 | 364 | 508 | 143 | 133 | 33 | 33 | 36 | 36 | 37 | 165 | 150 | 112 | 112 | -111,311 | 658 | 650 | 515 | -35,238 | 638 | 825 | 794 | 471 | 707 | 702 | 776 | 835 | 61 | 51 | 48 | 86 | 86 | 50 | 1,484 | 850 | 1,372 | 1,258 | 1,193 | 744 | 1,056 | 1,113 | 949 | 332 | 200 | 914 | 1,096 | 717 | 872 | 940 | 899 | 232 | 232 | 93 | 23 | 1,780 | 1,153 | 1,268 | 1,511 | 1,974 | 1,961 | 1,868 | 2,082 | 2,668 | 2,553 | 2,602 | 2,336 | 3,427 | 2,513 | 3,302 | 3,180 | 4,151 | 3,358 | 3,253 | 19,324 | 6,279 | 5,971 | 6,256 | 7,285 | 1,491 | 1,530 | 1,573 | 1,616 | 1,658 | 1,707 | 1,758 | 1,810 | 1,863 | 8,078 | 7,749 | 7,697 | 8,075 | 6,573 | 6,672 | 7,202 | 8,806 | 7,562 | 6,847 | 6,792 |
| 6,792 | 6,847 | 7,562 | 8,806 | 7,202 | 6,672 | 6,573 | 8,075 | 7,697 | 7,749 | 8,078 | 1,863 | 1,810 | 1,758 | 1,707 | 1,658 | 1,616 | 1,573 | 1,530 | 1,491 | 7,285 | 6,256 | 5,971 | 6,279 | 19,324 | 3,253 | 3,358 | 4,151 | 3,180 | 3,302 | 2,513 | 3,427 | 2,336 | 2,602 | 2,553 | 2,668 | 2,082 | 1,868 | 1,961 | 1,974 | 1,511 | 1,268 | 1,153 | 1,780 | 23 | 93 | 232 | 232 | 899 | 940 | 872 | 717 | 1,096 | 914 | 200 | 332 | 949 | 1,113 | 1,056 | 744 | 1,193 | 1,258 | 1,372 | 850 | 1,484 | 50 | 86 | 86 | 48 | 51 | 61 | 835 | 776 | 702 | 707 | 471 | 794 | 825 | 638 | -35,238 | 515 | 650 | 658 | -111,311 | 112 | 112 | 150 | 165 | 37 | 36 | 36 | 33 | 33 | 133 | 143 | 508 | 364 | 365 | 800 | 800 | 800 | 800 | 900 | 1,000 | 700 | 1,000 | 1,000 | 1,000 | 1,000 | 400 | 400 | 500 | 500 | 400 | 300 | 300 |
---|
> Long-term Liabilities | 700 | 700 | 500 | 400 | 500 | 600 | 600 | 100 | 100 | 100 | 3,000 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500 | 435 | 427 | 420 | 412 | 404 | 396 | 388 | 380 | 372 | 364 | 356 | 348 | 340 | 332 | 325 | 140,000 | 135,000 | 130,000 | 125,000 | 418 | 418 | 418 | 368 | 326 | 330 | 356 | 812 | 4,674 | 4,665 | 4,662 | 4,626 | 3,958 | 3,924 | 4,073 | 3,968 | 3,884 | 3,840 | 4,071 | 3,926 | 3,734 | 3,646 | 3,522 | 3,553 | 3,366 | 3,366 | 3,290 | 3,098 | 8,934 | 18,280 | 16,766 | 18,405 | 16,373 | 4,320 | 4,172 | 3,843 | 3,923 | 901 | 3,674 | 4,294 | 3,615 | 3,467 | 3,367 | 3,376 | 2,983 | 2,949 | 2,843 | 140 | 140 | 215 | 407 | 1,171 | 1,175 | 1,085 | 1,356 | 1,483 | 1,099 | 1,197 | 1,170 | 1,398 | 1,507 | 1,550 | 1,956 | 1,857 | 2,132 | 2,044 | 6,667 | 15,566 | 39,578 | 39,695 | 39,831 | 39,969 |
| 39,969 | 39,831 | 39,695 | 39,578 | 15,566 | 6,667 | 2,044 | 2,132 | 1,857 | 1,956 | 1,550 | 1,507 | 1,398 | 1,170 | 1,197 | 1,099 | 1,483 | 1,356 | 1,085 | 1,175 | 1,171 | 407 | 215 | 140 | 140 | 2,843 | 2,949 | 2,983 | 3,376 | 3,367 | 3,467 | 3,615 | 4,294 | 3,674 | 901 | 3,923 | 3,843 | 4,172 | 4,320 | 16,373 | 18,405 | 16,766 | 18,280 | 8,934 | 3,098 | 3,290 | 3,366 | 3,366 | 3,553 | 3,522 | 3,646 | 3,734 | 3,926 | 4,071 | 3,840 | 3,884 | 3,968 | 4,073 | 3,924 | 3,958 | 4,626 | 4,662 | 4,665 | 4,674 | 812 | 356 | 330 | 326 | 368 | 418 | 418 | 418 | 125,000 | 130,000 | 135,000 | 140,000 | 325 | 332 | 340 | 348 | 356 | 364 | 372 | 380 | 388 | 396 | 404 | 412 | 420 | 427 | 435 | 500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 3,000 | 100 | 100 | 100 | 600 | 600 | 500 | 400 | 500 | 700 | 700 |
---|
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 | 3,525 | 3,507 | 3,429 | 3,530 | 3,366 | 3,364 | 81 | 3,098 | 8,934 | 18,280 | 16,766 | 18,381 | 15,786 | 3,735 | 3,585 | 3,260 | 3,341 | 320 | 3,093 | 3,716 | 2,834 | 2,775 | 2,715 | 2,655 | 2,595 | 2,535 | 2,475 | 140 | 140 | 140 | 140 | 140 | 421 | 362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 362 | 421 | 140 | 140 | 140 | 140 | 140 | 2,475 | 2,535 | 2,595 | 2,655 | 2,715 | 2,775 | 2,834 | 3,716 | 3,093 | 320 | 3,341 | 3,260 | 3,585 | 3,735 | 15,786 | 18,381 | 16,766 | 18,280 | 8,934 | 3,098 | 81 | 3,364 | 3,366 | 3,530 | 3,429 | 3,507 | 3,525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 1,509 | 1,379 | 1,406 | 1,311 | 1,799 | 2,148 | 2,702 | 2,874 | 3,412 | 3,378 | 3,961 | 5,312 | 0 | 0 | 0 | 0 | 25 | 39 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 39 | 25 | 0 | 0 | 0 | 0 | 5,312 | 3,961 | 3,378 | 3,412 | 2,874 | 2,702 | 2,148 | 1,799 | 1,311 | 1,406 | 1,379 | 1,509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,259 | 2,463 | 2,684 | 0 | 3,190 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,190 | 0 | 2,684 | 2,463 | 2,259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 419 | 418 | 418 | 368 | 318 | 318 | 318 | 318 | 268 | 268 | 268 | 268 | 218 | 218 | 400 | 218 | 172 | 163 | 432 | 323 | 314 | 261 | 171 | 236 | 85 | 119 | 81 | 68 | 5,749 | 14,927 | 13,473 | 15,173 | 12,636 | 644 | 555 | 286 | 285 | 197 | 156 | 836 | 217 | 128 | 88 | 157 | 20 | 414 | 368 | 0 | 0 | 0 | 0 | 339 | 519 | 520 | 765 | 983 | 787 | 996 | 1,031 | 1,346 | 1,489 | 1,537 | 1,349 | 1,325 | 1,589 | 0 | 1,511 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 1,511 | 0 | 1,589 | 1,325 | 1,349 | 1,537 | 1,489 | 1,346 | 1,031 | 996 | 787 | 983 | 765 | 520 | 519 | 339 | 0 | 0 | 0 | 0 | 368 | 414 | 20 | 157 | 88 | 128 | 217 | 836 | 156 | 197 | 285 | 286 | 555 | 644 | 12,636 | 15,173 | 13,473 | 14,927 | 5,749 | 68 | 81 | 119 | 85 | 236 | 171 | 261 | 314 | 323 | 432 | 163 | 172 | 218 | 400 | 218 | 218 | 268 | 268 | 268 | 268 | 318 | 318 | 318 | 318 | 368 | 418 | 418 | 419 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 587 | 585 | 587 | 583 | 582 | 581 | 581 | 578 | 781 | 692 | 652 | 721 | 388 | 414 | 368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 368 | 414 | 388 | 721 | 652 | 692 | 781 | 578 | 581 | 581 | 582 | 583 | 587 | 585 | 587 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 400 | 400 | 700 | 700 | 2,000 | 2,200 | 2,200 | 2,400 | 2,200 | 2,200 | 6,300 | 9,700 | 6,300 | 9,300 | 9,400 | 7,500 | 6,000 | 6,000 | 6,271 | 6,395 | 6,394 | 6,443 | 6,509 | 6,784 | 7,000 | 6,947 | 6,893 | 6,830 | 6,491 | 6,549 | 7,034 | 7,524 | 7,450 | 7,811 | 8,349 | 8,906 | 9,257 | 9,366 | 9,256 | 9,449 | 9,802 | 10,618 | 11,464 | 12,639 | 14,060 | 14,789 | 15,938 | 16,454 | 16,792 | 16,988 | 18,629 | 18,721 | 18,788 | 19,257 | 19,494 | 19,476 | 21,153 | 20,964 | 23,164 | 23,212 | 21,765 | 22,297 | 22,577 | 22,678 | 22,117 | 22,336 | 22,520 | 22,557 | 22,895 | 22,895 | 21,684 | 21,421 | 21,330 | 11,805 | 12,295 | 9,765 | 4,694 | 26,192 | 26,106 | 24,617 | 23,404 | 21,636 | 21,301 | 20,629 | 26,223 | 24,697 | 23,571 | 22,517 | 22,032 | 21,469 | 21,574 | 91,302 | 87,768 | 84,013 | 80,579 | 76,733 | 71,259 | 70,429 | 66,836 | 64,196 | 63,721 | 60,035 | 57,358 | 54,348 | 53,704 | 49,561 | 45,905 | 41,990 | 37,582 | 36,052 | 36,596 | 33,348 | 26,701 | 20,253 | 14,747 | 11,041 |
| 11,041 | 14,747 | 20,253 | 26,701 | 33,348 | 36,596 | 36,052 | 37,582 | 41,990 | 45,905 | 49,561 | 53,704 | 54,348 | 57,358 | 60,035 | 63,721 | 64,196 | 66,836 | 70,429 | 71,259 | 76,733 | 80,579 | 84,013 | 87,768 | 91,302 | 21,574 | 21,469 | 22,032 | 22,517 | 23,571 | 24,697 | 26,223 | 20,629 | 21,301 | 21,636 | 23,404 | 24,617 | 26,106 | 26,192 | 4,694 | 9,765 | 12,295 | 11,805 | 21,330 | 21,421 | 21,684 | 22,895 | 22,895 | 22,557 | 22,520 | 22,336 | 22,117 | 22,678 | 22,577 | 22,297 | 21,765 | 23,212 | 23,164 | 20,964 | 21,153 | 19,476 | 19,494 | 19,257 | 18,788 | 18,721 | 18,629 | 16,988 | 16,792 | 16,454 | 15,938 | 14,789 | 14,060 | 12,639 | 11,464 | 10,618 | 9,802 | 9,449 | 9,256 | 9,366 | 9,257 | 8,906 | 8,349 | 7,811 | 7,450 | 7,524 | 7,034 | 6,549 | 6,491 | 6,830 | 6,893 | 6,947 | 7,000 | 6,784 | 6,509 | 6,443 | 6,394 | 6,395 | 6,271 | 6,000 | 6,000 | 7,500 | 9,400 | 9,300 | 6,300 | 9,700 | 6,300 | 2,200 | 2,200 | 2,400 | 2,200 | 2,200 | 2,000 | 700 | 700 | 400 | 400 |
---|
Common Stock | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 200 | 0 | 200 | 0 | 0 | 0 | 0 | 14 | 14 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 14 | 17 | 18 | 20 | 21 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 15 | 15 | 15 | 15 | 15 | 16 | 16 | 16 | 17 | 17 | 17 | 17 | 17 | 17 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 23 | 27 | 27 | 27 | 27 | 27 | 27 | 31 | 31 | 31 | 33 | 33 | 33 | 33 | 33 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 |
| 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 33 | 33 | 33 | 33 | 33 | 31 | 31 | 31 | 27 | 27 | 27 | 27 | 27 | 27 | 23 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 17 | 17 | 17 | 17 | 17 | 17 | 16 | 16 | 16 | 15 | 15 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 21 | 20 | 18 | 17 | 14 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 14 | 14 | 14 | 14 | 14 | 14 | 0 | 0 | 0 | 0 | 200 | 0 | 200 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
---|
Retained Earnings | -11,200 | -11,200 | -11,000 | -11,100 | -11,000 | -10,800 | -10,800 | -10,700 | -10,900 | -10,900 | -11,100 | -11,400 | -11,000 | -11,900 | -11,800 | -13,700 | -14,100 | -14,100 | -13,796 | -13,647 | -13,612 | -13,526 | -13,423 | -13,111 | -12,827 | -12,882 | -12,937 | -13,001 | -13,342 | -13,285 | -12,821 | -12,398 | -12,661 | -12,421 | -12,016 | -11,494 | -11,149 | -11,060 | -11,178 | -11,006 | -10,743 | -10,052 | -9,340 | -8,483 | -8,059 | -7,479 | -6,411 | -5,940 | -5,659 | -5,468 | -4,038 | -4,021 | -3,982 | -3,579 | -3,376 | -3,414 | -1,831 | -2,057 | -2,001 | -1,997 | -3,366 | -2,874 | -2,445 | -2,382 | -3,257 | -3,070 | -2,918 | -2,926 | -2,640 | -2,640 | -4,169 | -4,510 | -9,634 | -19,445 | -19,416 | -22,394 | -27,848 | -14,990 | -16,488 | -18,076 | -19,484 | -21,428 | -21,947 | -22,912 | -23,434 | -25,119 | -26,427 | -27,672 | -28,496 | -29,431 | -29,703 | 39,471 | 35,512 | 30,832 | 26,494 | 21,031 | 14,517 | 12,566 | 7,876 | 4,148 | 2,621 | -2,280 | -6,326 | -10,548 | -12,551 | -18,496 | -23,922 | -29,686 | -35,735 | -39,218 | -40,212 | -44,841 | -54,448 | -62,024 | -68,580 | -73,283 |
| -73,283 | -68,580 | -62,024 | -54,448 | -44,841 | -40,212 | -39,218 | -35,735 | -29,686 | -23,922 | -18,496 | -12,551 | -10,548 | -6,326 | -2,280 | 2,621 | 4,148 | 7,876 | 12,566 | 14,517 | 21,031 | 26,494 | 30,832 | 35,512 | 39,471 | -29,703 | -29,431 | -28,496 | -27,672 | -26,427 | -25,119 | -23,434 | -22,912 | -21,947 | -21,428 | -19,484 | -18,076 | -16,488 | -14,990 | -27,848 | -22,394 | -19,416 | -19,445 | -9,634 | -4,510 | -4,169 | -2,640 | -2,640 | -2,926 | -2,918 | -3,070 | -3,257 | -2,382 | -2,445 | -2,874 | -3,366 | -1,997 | -2,001 | -2,057 | -1,831 | -3,414 | -3,376 | -3,579 | -3,982 | -4,021 | -4,038 | -5,468 | -5,659 | -5,940 | -6,411 | -7,479 | -8,059 | -8,483 | -9,340 | -10,052 | -10,743 | -11,006 | -11,178 | -11,060 | -11,149 | -11,494 | -12,016 | -12,421 | -12,661 | -12,398 | -12,821 | -13,285 | -13,342 | -13,001 | -12,937 | -12,882 | -12,827 | -13,111 | -13,423 | -13,526 | -13,612 | -13,647 | -13,796 | -14,100 | -14,100 | -13,700 | -11,800 | -11,900 | -11,000 | -11,400 | -11,100 | -10,900 | -10,900 | -10,700 | -10,800 | -10,800 | -11,000 | -11,100 | -11,000 | -11,200 | -11,200 |
---|
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 | 25,180 | 25,218 | 25,356 | 25,388 | 25,420 | 25,465 | 25,517 | 25,585 | 25,835 | 25,913 | 28,687 | 28,769 | 29,009 | 29,214 | 29,334 | 41,155 | 42,565 | 42,664 | 42,859 | 43,035 | 43,219 | 43,512 | 49,625 | 49,784 | 49,966 | 50,156 | 50,495 | 50,867 | 51,244 | 51,798 | 52,221 | 54,182 | 54,051 | 55,668 | 56,708 | 57,829 | 58,926 | 60,014 | 61,066 | 62,281 | 63,650 | 64,862 | 66,221 | 68,023 | 69,793 | 71,641 | 73,282 | 75,235 | 76,773 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 76,773 | 75,235 | 73,282 | 71,641 | 69,793 | 68,023 | 66,221 | 64,862 | 63,650 | 62,281 | 61,066 | 60,014 | 58,926 | 57,829 | 56,708 | 55,668 | 54,051 | 54,182 | 52,221 | 51,798 | 51,244 | 50,867 | 50,495 | 50,156 | 49,966 | 49,784 | 49,625 | 43,512 | 43,219 | 43,035 | 42,859 | 42,664 | 42,565 | 41,155 | 29,334 | 29,214 | 29,009 | 28,769 | 28,687 | 25,913 | 25,835 | 25,585 | 25,517 | 25,465 | 25,420 | 25,388 | 25,356 | 25,218 | 25,180 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | |
---|