> Total Assets | 918,238 | 900,681 | 789,637 | 787,015 | 793,085 | 799,808 | 780,378 | 758,763 | 758,763 | 713,331 | 695,055 | 709,045 | 709,045 | 1,287,087 | 1,219,256 | 1,240,181 | 1,240,181 | 1,230,613 | 1,267,163 | 1,190,843 | 1,198,208 | 1,179,490 | 1,257,021 | 1,345,795 | 1,395,706 | 1,357,778 | 1,374,442 | 1,493,671 | 1,493,671 | 1,698,055 | 1,758,116 | 1,777,854 | 1,746,709 | 1,749,596 | 1,827,310 | 1,842,153 | 1,810,981 | 1,787,861 | 1,811,835 | 1,806,054 | 1,795,894 | 1,765,357 | 1,718,461 | 1,557,275 | 1,495,633 | 1,401,351 | 1,324,131 | 1,235,471 | 1,235,471 | 1,160,245 | 1,133,590 | 1,135,345 | 1,135,345 | 1,058,613 | 1,065,376 | 943,322 | 940,156 | 922,225 | 935,986 | 965,498 | 945,688 | 1,076,618 | 1,087,111 | 1,117,368 | 1,107,267 | 1,131,675 | 1,139,396 | 1,174,909 | 1,213,725 | 1,232,736 | 1,232,564 | 1,296,720 | 1,296,720 | 1,349,104 | 1,402,438 | 826,149 | 826,149 | 817,553 | 832,362 | 830,641 | 815,071 | 828,289 | 807,587 | 865,764 | 823,137 | 808,252 | 772,663 | 770,569 | 729,438 | 736,059 | 1,150,150 | 1,197,479 | 1,113,420 | 1,060,742 | 1,062,278 | 1,023,484 | 1,022,179 | 1,026,376 | 1,042,718 |
| 1,042,718 | 1,026,376 | 1,022,179 | 1,023,484 | 1,062,278 | 1,060,742 | 1,113,420 | 1,197,479 | 1,150,150 | 736,059 | 729,438 | 770,569 | 772,663 | 808,252 | 823,137 | 865,764 | 807,587 | 828,289 | 815,071 | 830,641 | 832,362 | 817,553 | 826,149 | 826,149 | 1,402,438 | 1,349,104 | 1,296,720 | 1,296,720 | 1,232,564 | 1,232,736 | 1,213,725 | 1,174,909 | 1,139,396 | 1,131,675 | 1,107,267 | 1,117,368 | 1,087,111 | 1,076,618 | 945,688 | 965,498 | 935,986 | 922,225 | 940,156 | 943,322 | 1,065,376 | 1,058,613 | 1,135,345 | 1,135,345 | 1,133,590 | 1,160,245 | 1,235,471 | 1,235,471 | 1,324,131 | 1,401,351 | 1,495,633 | 1,557,275 | 1,718,461 | 1,765,357 | 1,795,894 | 1,806,054 | 1,811,835 | 1,787,861 | 1,810,981 | 1,842,153 | 1,827,310 | 1,749,596 | 1,746,709 | 1,777,854 | 1,758,116 | 1,698,055 | 1,493,671 | 1,493,671 | 1,374,442 | 1,357,778 | 1,395,706 | 1,345,795 | 1,257,021 | 1,179,490 | 1,198,208 | 1,190,843 | 1,267,163 | 1,230,613 | 1,240,181 | 1,240,181 | 1,219,256 | 1,287,087 | 709,045 | 709,045 | 695,055 | 713,331 | 758,763 | 758,763 | 780,378 | 799,808 | 793,085 | 787,015 | 789,637 | 900,681 | 918,238 |
---|
> Total Current Assets | 0 | 0 | 116,973 | 110,169 | 122,157 | 150,173 | 147,460 | 143,051 | 143,051 | 153,875 | 169,619 | 221,765 | 93,851 | 87,150 | 98,878 | 165,906 | 9,543 | 93,249 | 92,480 | 22,401 | 115,912 | 91,903 | 100,127 | 13,904 | 88,557 | 24,692 | 19,230 | 0 | 7,035 | 16,696 | 23,518 | 11,560 | 14,043 | 1,452 | 4,604 | 9,088 | 2,236 | 3,764 | 1,825 | 4,887 | 1,071 | 4,885 | 6,711 | 12,649 | 12,441 | 14,956 | 21,859 | 20,312 | 20,312 | 18,090 | 7,801 | 120,610 | 120,610 | 113,894 | 114,564 | 200,267 | 210,091 | 204,000 | 204,333 | 217,345 | 199,407 | 234,085 | 212,919 | 209,333 | 189,537 | 179,579 | 174,275 | 207,157 | 230,303 | 233,632 | 234,514 | 238,944 | 238,944 | 275,262 | 282,988 | 303,050 | 303,050 | 303,505 | 329,286 | 325,507 | 305,244 | 316,087 | 298,415 | 346,981 | 339,589 | 314,352 | 328,121 | 325,941 | 305,532 | 309,851 | 471,168 | 589,908 | 509,854 | 457,763 | 455,633 | 412,202 | 407,338 | 400,650 | 397,231 |
| 397,231 | 400,650 | 407,338 | 412,202 | 455,633 | 457,763 | 509,854 | 589,908 | 471,168 | 309,851 | 305,532 | 325,941 | 328,121 | 314,352 | 339,589 | 346,981 | 298,415 | 316,087 | 305,244 | 325,507 | 329,286 | 303,505 | 303,050 | 303,050 | 282,988 | 275,262 | 238,944 | 238,944 | 234,514 | 233,632 | 230,303 | 207,157 | 174,275 | 179,579 | 189,537 | 209,333 | 212,919 | 234,085 | 199,407 | 217,345 | 204,333 | 204,000 | 210,091 | 200,267 | 114,564 | 113,894 | 120,610 | 120,610 | 7,801 | 18,090 | 20,312 | 20,312 | 21,859 | 14,956 | 12,441 | 12,649 | 6,711 | 4,885 | 1,071 | 4,887 | 1,825 | 3,764 | 2,236 | 9,088 | 4,604 | 1,452 | 14,043 | 11,560 | 23,518 | 16,696 | 7,035 | 0 | 19,230 | 24,692 | 88,557 | 13,904 | 100,127 | 91,903 | 115,912 | 22,401 | 92,480 | 93,249 | 9,543 | 165,906 | 98,878 | 87,150 | 93,851 | 221,765 | 169,619 | 153,875 | 143,051 | 143,051 | 147,460 | 150,173 | 122,157 | 110,169 | 116,973 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 6,754 | 4,177 | 7,678 | 5,966 | 5,014 | 709 | 709 | 2,631 | 3,283 | 8,432 | 8,432 | 4,949 | 7,451 | 9,543 | 9,543 | 7,003 | 11,155 | 22,401 | 39,692 | 12,686 | 16,538 | 13,904 | 8,731 | 16,383 | 10,450 | 7,035 | 7,035 | 5,470 | 9,323 | 11,560 | 7,838 | 47 | 3,199 | 6,042 | 2,236 | 3,764 | 1,825 | 4,887 | 1,071 | 4,885 | 6,711 | 12,649 | 8,393 | 10,479 | 9,360 | 20,312 | 20,312 | 18,090 | 6,738 | 17,141 | 17,141 | 9,333 | 9,425 | 16,437 | 18,384 | 13,721 | 4,383 | 12,299 | 19,700 | 19,157 | 11,989 | 15,232 | 10,239 | 19,152 | 7,343 | 17,522 | 55,284 | 58,260 | 57,982 | 42,920 | 42,920 | 28,116 | 23,768 | 36,428 | 36,428 | 37,644 | 63,075 | 51,228 | 39,946 | 42,461 | 32,986 | 36,814 | 53,865 | 46,009 | 63,873 | 50,748 | 13,794 | 38,236 | 131,236 | 113,445 | 55,340 | 58,870 | 47,203 | 79,067 | 93,052 | 77,060 | 39,533 |
| 39,533 | 77,060 | 93,052 | 79,067 | 47,203 | 58,870 | 55,340 | 113,445 | 131,236 | 38,236 | 13,794 | 50,748 | 63,873 | 46,009 | 53,865 | 36,814 | 32,986 | 42,461 | 39,946 | 51,228 | 63,075 | 37,644 | 36,428 | 36,428 | 23,768 | 28,116 | 42,920 | 42,920 | 57,982 | 58,260 | 55,284 | 17,522 | 7,343 | 19,152 | 10,239 | 15,232 | 11,989 | 19,157 | 19,700 | 12,299 | 4,383 | 13,721 | 18,384 | 16,437 | 9,425 | 9,333 | 17,141 | 17,141 | 6,738 | 18,090 | 20,312 | 20,312 | 9,360 | 10,479 | 8,393 | 12,649 | 6,711 | 4,885 | 1,071 | 4,887 | 1,825 | 3,764 | 2,236 | 6,042 | 3,199 | 47 | 7,838 | 11,560 | 9,323 | 5,470 | 7,035 | 7,035 | 10,450 | 16,383 | 8,731 | 13,904 | 16,538 | 12,686 | 39,692 | 22,401 | 11,155 | 7,003 | 9,543 | 9,543 | 7,451 | 4,949 | 8,432 | 8,432 | 3,283 | 2,631 | 709 | 709 | 5,014 | 5,966 | 7,678 | 4,177 | 6,754 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 263 | 153 | 137 | 140 | 78,154 | 96 | 96 | 90 | 68 | 209 | 209 | 5,081 | 5,078 | 5,020 | 5,020 | 5,439 | 5,838 | 6,670 | 7,344 | 7,607 | 7,508 | 7,446 | 7,936 | 8,309 | 8,780 | 9,038 | 9,038 | 11,226 | 14,195 | 13,157 | 6,205 | 1,405 | 1,405 | 2,775 | 2,775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32,929 | 27,736 | 26,171 | 28,813 | 49,266 | 36,135 | 52,183 | 42,214 | 45,711 | 30,664 | 30,188 | 33,598 | 38,399 | 31,259 | 37,585 | 42,950 | 45,618 | 55,383 | 64,652 | 72,670 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,001 | 32,585 | 7,883 | 75,330 | 119,787 | 158,086 | 136,972 | 134,185 | 90,448 | 76,153 | 81,421 | 92,052 |
| 92,052 | 81,421 | 76,153 | 90,448 | 134,185 | 136,972 | 158,086 | 119,787 | 75,330 | 7,883 | 32,585 | 16,001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72,670 | 64,652 | 55,383 | 45,618 | 42,950 | 37,585 | 31,259 | 38,399 | 33,598 | 30,188 | 30,664 | 45,711 | 42,214 | 52,183 | 36,135 | 49,266 | 28,813 | 26,171 | 27,736 | 32,929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,775 | 2,775 | 1,405 | 1,405 | 6,205 | 13,157 | 14,195 | 11,226 | 9,038 | 9,038 | 8,780 | 8,309 | 7,936 | 7,446 | 7,508 | 7,607 | 7,344 | 6,670 | 5,838 | 5,439 | 5,020 | 5,020 | 5,078 | 5,081 | 209 | 209 | 68 | 90 | 96 | 96 | 78,154 | 140 | 137 | 153 | 263 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 16,401 | 16,408 | 30,097 | 31,327 | 31,799 | 32,959 | 32,959 | 35,722 | 46,456 | 85,210 | 85,210 | 77,120 | 86,349 | 75,228 | 75,228 | 80,807 | 75,487 | 67,894 | 68,876 | 71,610 | 76,081 | 81,440 | 71,890 | 60,536 | 55,183 | 53,631 | 53,631 | 81,515 | 89,117 | 86,445 | 85,598 | 74,563 | 89,091 | 0 | 72,189 | 72,814 | 91,798 | 0 | 83,555 | 82,511 | 108,529 | 0 | 4,048 | 4,477 | 12,499 | -13,383 | 101,540 | 101,235 | 1,063 | 103,469 | 103,469 | 104,561 | 105,139 | 150,901 | 163,971 | 164,108 | 171,137 | 155,780 | 143,572 | 162,745 | 158,716 | 148,390 | 148,634 | 130,239 | 133,334 | 151,236 | 143,760 | 137,787 | 133,582 | 150,406 | 150,406 | 182,494 | 186,550 | 196,435 | 196,435 | 221,258 | 229,346 | 242,196 | 237,140 | 243,512 | 237,399 | 259,961 | 264,528 | 246,344 | 244,158 | 237,206 | 237,522 | 244,272 | 246,652 | 247,793 | 241,240 | 250,983 | 238,100 | 242,687 | 238,133 | 242,169 | 236,058 |
| 236,058 | 242,169 | 238,133 | 242,687 | 238,100 | 250,983 | 241,240 | 247,793 | 246,652 | 244,272 | 237,522 | 237,206 | 244,158 | 246,344 | 264,528 | 259,961 | 237,399 | 243,512 | 237,140 | 242,196 | 229,346 | 221,258 | 196,435 | 196,435 | 186,550 | 182,494 | 150,406 | 150,406 | 133,582 | 137,787 | 143,760 | 151,236 | 133,334 | 130,239 | 148,634 | 148,390 | 158,716 | 162,745 | 143,572 | 155,780 | 171,137 | 164,108 | 163,971 | 150,901 | 105,139 | 104,561 | 103,469 | 103,469 | 1,063 | 101,235 | 101,540 | -13,383 | 12,499 | 4,477 | 4,048 | 0 | 108,529 | 82,511 | 83,555 | 0 | 91,798 | 72,814 | 72,189 | 0 | 89,091 | 74,563 | 85,598 | 86,445 | 89,117 | 81,515 | 53,631 | 53,631 | 55,183 | 60,536 | 71,890 | 81,440 | 76,081 | 71,610 | 68,876 | 67,894 | 75,487 | 80,807 | 75,228 | 75,228 | 86,349 | 77,120 | 85,210 | 85,210 | 46,456 | 35,722 | 32,959 | 32,959 | 31,799 | 31,327 | 30,097 | 16,408 | 16,401 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 93,555 | 110,016 | 84,245 | 112,740 | 32,493 | 0 | 109,287 | 115,432 | 119,812 | 0 | 127,914 | 1,186,526 | 1,106,979 | 0 | 76,115 | 1,124,002 | 1,161,333 | 89,979 | 1,068,931 | 1,074,249 | 1,143,573 | 1,229,698 | 1,293,856 | 1,259,270 | 1,286,756 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32,929 | 27,736 | 26,171 | 28,813 | 49,266 | 36,135 | 52,183 | 42,214 | 45,711 | 30,664 | 30,188 | 33,598 | 38,399 | 31,259 | 37,585 | 42,950 | 54,760 | 45,618 | 64,652 | 72,670 | 70,187 | 70,187 | 44,603 | 36,865 | 32,083 | 28,158 | 30,114 | 28,030 | 50,206 | 21,196 | 21,999 | 20,090 | 21,986 | 21,631 | 19,460 | 17,950 | -594,571 | -509,854 | -457,763 | -455,633 | -410,190 | -407,338 | -400,650 | 29,588 |
| 29,588 | -400,650 | -407,338 | -410,190 | -455,633 | -457,763 | -509,854 | -594,571 | 17,950 | 19,460 | 21,631 | 21,986 | 20,090 | 21,999 | 21,196 | 50,206 | 28,030 | 30,114 | 28,158 | 32,083 | 36,865 | 44,603 | 70,187 | 70,187 | 72,670 | 64,652 | 45,618 | 54,760 | 42,950 | 37,585 | 31,259 | 38,399 | 33,598 | 30,188 | 30,664 | 45,711 | 42,214 | 52,183 | 36,135 | 49,266 | 28,813 | 26,171 | 27,736 | 32,929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,286,756 | 1,259,270 | 1,293,856 | 1,229,698 | 1,143,573 | 1,074,249 | 1,068,931 | 89,979 | 1,161,333 | 1,124,002 | 76,115 | 0 | 1,106,979 | 1,186,526 | 127,914 | 0 | 119,812 | 115,432 | 109,287 | 0 | 32,493 | 112,740 | 84,245 | 110,016 | 93,555 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 672,664 | 676,846 | 670,928 | 649,635 | 632,918 | 0 | 615,712 | 559,456 | 525,436 | 0 | 568,479 | 1,135,297 | 1,041,719 | 0 | 13,387 | 1,080,283 | 1,083,634 | 13,338 | 1,000,085 | 996,821 | 1,050,103 | 13,307 | 1,202,251 | 13,280 | 13,273 | 0 | 1,297,480 | 1,456,832 | 1,496,037 | 1,445,406 | 1,488,182 | 1,564,422 | 1,626,323 | 1,833,065 | 1,808,745 | 1,784,097 | 1,810,010 | 1,801,167 | 1,794,823 | 1,760,472 | 1,711,750 | 1,544,626 | 1,483,192 | 1,386,395 | 1,302,272 | 1,228,542 | 1,215,159 | 1,142,155 | 1,125,789 | 1,116 | 1,014,735 | 944,719 | 950,812 | 743,055 | 730,065 | 718,225 | 731,653 | 748,153 | 746,281 | 842,533 | 874,192 | 908,035 | 917,730 | 952,096 | 965,121 | 967,752 | 983,422 | 999,104 | 998,050 | 1,169,871 | 1,057,776 | 1,073,842 | 1,119,450 | 649,157 | 523,099 | 514,048 | 503,076 | 505,134 | 509,827 | 512,202 | 509,172 | 518,783 | 483,548 | 493,900 | 444,542 | 444,628 | 423,906 | 426,208 | 678,982 | 607,571 | 603,566 | 602,979 | 606,645 | 611,282 | 614,841 | 625,726 | 634,861 |
| 634,861 | 625,726 | 614,841 | 611,282 | 606,645 | 602,979 | 603,566 | 607,571 | 678,982 | 426,208 | 423,906 | 444,628 | 444,542 | 493,900 | 483,548 | 518,783 | 509,172 | 512,202 | 509,827 | 505,134 | 503,076 | 514,048 | 523,099 | 649,157 | 1,119,450 | 1,073,842 | 1,057,776 | 1,169,871 | 998,050 | 999,104 | 983,422 | 967,752 | 965,121 | 952,096 | 917,730 | 908,035 | 874,192 | 842,533 | 746,281 | 748,153 | 731,653 | 718,225 | 730,065 | 743,055 | 950,812 | 944,719 | 1,014,735 | 1,116 | 1,125,789 | 1,142,155 | 1,215,159 | 1,228,542 | 1,302,272 | 1,386,395 | 1,483,192 | 1,544,626 | 1,711,750 | 1,760,472 | 1,794,823 | 1,801,167 | 1,810,010 | 1,784,097 | 1,808,745 | 1,833,065 | 1,626,323 | 1,564,422 | 1,488,182 | 1,445,406 | 1,496,037 | 1,456,832 | 1,297,480 | 0 | 13,273 | 13,280 | 1,202,251 | 13,307 | 1,050,103 | 996,821 | 1,000,085 | 13,338 | 1,083,634 | 1,080,283 | 13,387 | 0 | 1,041,719 | 1,135,297 | 568,479 | 0 | 525,436 | 559,456 | 615,712 | 0 | 632,918 | 649,635 | 670,928 | 676,846 | 672,664 | 0 | 0 |
---|
Property Plant Equipment | 457,095 | 445,731 | 658,706 | 660,771 | 654,861 | 633,684 | 617,035 | 385,575 | 600,118 | 543,891 | 511,927 | 290,039 | 471,752 | 1,112,084 | 1,019,049 | 848,784 | 1,060,888 | 1,061,940 | 1,064,497 | 990,561 | 978,143 | 974,271 | 1,027,493 | 1,119,488 | 1,175,298 | 997,255 | 1,157,577 | 1,071,804 | 1,272,424 | 1,425,572 | 1,463,004 | 1,421,539 | 1,465,706 | 1,528,005 | 1,595,222 | 1,613,402 | 1,605,660 | 1,576,186 | 1,595,877 | 1,581,521 | 1,592,228 | 1,551,514 | 1,477,688 | 1,332,585 | 1,293,414 | 1,202,757 | 1,123,028 | 1,026,630 | 1,026,630 | 962,439 | 943,795 | 1,032 | 930,433 | 873,107 | 870,787 | 700,294 | 683,614 | 671,160 | 462,902 | 699,763 | 696,606 | 801,914 | 825,211 | 853,507 | 855,371 | 901,404 | 909,709 | 901,006 | 911,724 | 930,647 | 939,243 | 988,117 | 862,323 | 901,725 | 201,287 | 381,043 | 294,253 | 289,814 | 310,174 | 379,824 | 327,908 | 327,412 | 376,483 | 374,811 | 349,460 | 343,955 | 299,683 | 296,363 | 284,480 | 283,696 | 270,161 | 493,821 | 502,941 | 501,262 | 502,031 | 501,586 | 503,139 | 513,327 | 0 |
| 0 | 513,327 | 503,139 | 501,586 | 502,031 | 501,262 | 502,941 | 493,821 | 270,161 | 283,696 | 284,480 | 296,363 | 299,683 | 343,955 | 349,460 | 374,811 | 376,483 | 327,412 | 327,908 | 379,824 | 310,174 | 289,814 | 294,253 | 381,043 | 201,287 | 901,725 | 862,323 | 988,117 | 939,243 | 930,647 | 911,724 | 901,006 | 909,709 | 901,404 | 855,371 | 853,507 | 825,211 | 801,914 | 696,606 | 699,763 | 462,902 | 671,160 | 683,614 | 700,294 | 870,787 | 873,107 | 930,433 | 1,032 | 943,795 | 962,439 | 1,026,630 | 1,026,630 | 1,123,028 | 1,202,757 | 1,293,414 | 1,332,585 | 1,477,688 | 1,551,514 | 1,592,228 | 1,581,521 | 1,595,877 | 1,576,186 | 1,605,660 | 1,613,402 | 1,595,222 | 1,528,005 | 1,465,706 | 1,421,539 | 1,463,004 | 1,425,572 | 1,272,424 | 1,071,804 | 1,157,577 | 997,255 | 1,175,298 | 1,119,488 | 1,027,493 | 974,271 | 978,143 | 990,561 | 1,064,497 | 1,061,940 | 1,060,888 | 848,784 | 1,019,049 | 1,112,084 | 471,752 | 290,039 | 511,927 | 543,891 | 600,118 | 385,575 | 617,035 | 633,684 | 654,861 | 660,771 | 658,706 | 445,731 | 457,095 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,858 | 13,784 | 13,784 | 11,858 | 11,858 | 11,858 | 11,858 | 11,858 | 11,858 | 11,858 | 11,858 | 11,858 | 11,858 | 11,858 | 11,858 | 11,858 | 11,858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,858 | 11,858 | 11,858 | 11,858 | 11,858 | 11,858 | 11,858 | 11,858 | 11,858 | 11,858 | 11,858 | 11,858 | 11,858 | 11,858 | 13,784 | 13,784 | 11,858 | 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 | 12,138 | 12,498 | 10,746 | 7,848 | 7,437 | 8 | 8 | 10 | 10 | 10 | 4 | 4 | 3,833 | 4,137 | 4,279 | 0 | 1,299 | 120,567 | 128,608 | 121,976 | 129,722 | 125,098 | 132,651 | 127,837 | 113,168 | 108,890 | 118,491 | 135,472 | 133,500 | 131,524 | 133,660 | 132,122 | 167,415 | 7,947 | 8,507 | 8,623 | 61,412 | 57,144 | 60,425 | 55,764 | 60,336 | 58,438 | 61,621 | 59,803 | 59,251 | 313,399 | 28,226 | 12,669 | 10,022 | 10,256 | 10,060 | 10,543 | 10,203 | 10,626 |
| 10,626 | 10,203 | 10,543 | 10,060 | 10,256 | 10,022 | 12,669 | 28,226 | 313,399 | 59,251 | 59,803 | 61,621 | 58,438 | 60,336 | 55,764 | 60,425 | 57,144 | 61,412 | 8,623 | 8,507 | 7,947 | 167,415 | 132,122 | 133,660 | 131,524 | 133,500 | 135,472 | 118,491 | 108,890 | 113,168 | 127,837 | 132,651 | 125,098 | 129,722 | 121,976 | 128,608 | 120,567 | 1,299 | 0 | 4,279 | 4,137 | 3,833 | 4 | 4 | 10 | 10 | 10 | 8 | 8 | 7,437 | 7,848 | 10,746 | 12,498 | 12,138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 13,958 | 16,075 | 16,067 | 15,951 | 15,883 | 15,594 | 15,594 | 15,565 | 1,651 | 1,744 | 1,744 | 1,553 | 1,541 | 1,529 | 1,529 | 1,504 | 1,492 | 1,480 | 1,507 | 1,480 | 1,463 | 1,449 | 1,435 | 1,422 | 1,415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,415 | 1,422 | 1,435 | 1,449 | 1,463 | 1,480 | 1,507 | 1,480 | 1,492 | 1,504 | 1,529 | 1,529 | 1,541 | 1,553 | 1,744 | 1,744 | 1,651 | 15,565 | 15,594 | 15,594 | 15,883 | 15,951 | 16,067 | 16,075 | 13,958 | 0 | 0 |
---|
Long-term Assets Other | 0 | 0 | -42,141 | -44,930 | -38,256 | -74,735 | -78,154 | 0 | -78,029 | -81,260 | -83,064 | 0 | -568,479 | -1,135,297 | -1,041,719 | 0 | -1,070,895 | -1,080,283 | -1,083,634 | -998,773 | -1,000,085 | -996,821 | -1,050,103 | -1,133,009 | -1,202,251 | -1,149,039 | -1,171,366 | 0 | -1,297,480 | -1,456,832 | -1,496,037 | -1,445,406 | -1,488,182 | -1,564,422 | -1,626,323 | 77,003 | 72,189 | 72,814 | 91,798 | 83,144 | 83,555 | 82,511 | 221,499 | 88,614 | 177,626 | 171,500 | 166,746 | 76,243 | 177,783 | 172,279 | 174,369 | 76,134 | 76,134 | 61,197 | 69,688 | 38,972 | 42,461 | 43,232 | 264,614 | 44,111 | 45,213 | 39,320 | 43,829 | 46,163 | 56,620 | 44,824 | 49,388 | 60,659 | 65,557 | 62,163 | 52,472 | 63,263 | 189,057 | 165,124 | 910,659 | 66,055 | 152,845 | 149,323 | 119,993 | 57,655 | 119,788 | 123,378 | 75,545 | 83,547 | 78,324 | 89,609 | 86,421 | 86,644 | 79,623 | 83,261 | 95,422 | 85,524 | 87,956 | 91,695 | 94,358 | 99,636 | 101,159 | 102,196 | 634,861 |
| 634,861 | 102,196 | 101,159 | 99,636 | 94,358 | 91,695 | 87,956 | 85,524 | 95,422 | 83,261 | 79,623 | 86,644 | 86,421 | 89,609 | 78,324 | 83,547 | 75,545 | 123,378 | 119,788 | 57,655 | 119,993 | 149,323 | 152,845 | 66,055 | 910,659 | 165,124 | 189,057 | 63,263 | 52,472 | 62,163 | 65,557 | 60,659 | 49,388 | 44,824 | 56,620 | 46,163 | 43,829 | 39,320 | 45,213 | 44,111 | 264,614 | 43,232 | 42,461 | 38,972 | 69,688 | 61,197 | 76,134 | 76,134 | 174,369 | 172,279 | 177,783 | 76,243 | 166,746 | 171,500 | 177,626 | 88,614 | 221,499 | 82,511 | 83,555 | 83,144 | 91,798 | 72,814 | 72,189 | 77,003 | -1,626,323 | -1,564,422 | -1,488,182 | -1,445,406 | -1,496,037 | -1,456,832 | -1,297,480 | 0 | -1,171,366 | -1,149,039 | -1,202,251 | -1,133,009 | -1,050,103 | -996,821 | -1,000,085 | -998,773 | -1,083,634 | -1,080,283 | -1,070,895 | 0 | -1,041,719 | -1,135,297 | -568,479 | 0 | -83,064 | -81,260 | -78,029 | 0 | -78,154 | -74,735 | -38,256 | -44,930 | -42,141 | 0 | 0 |
---|
> Total Liabilities | 782,203 | 752,369 | 678,457 | 671,037 | 677,961 | 679,354 | 659,324 | 645,267 | 645,267 | 616,649 | 605,655 | 611,863 | 611,863 | 1,166,100 | 1,090,998 | 1,104,323 | 1,104,323 | 1,104,146 | 1,151,682 | 1,029,941 | 1,015,047 | 1,000,186 | 1,063,103 | 1,138,213 | 1,184,919 | 1,148,152 | 1,171,021 | 1,254,988 | 1,254,988 | 1,495,235 | 1,545,374 | 1,523,307 | 1,417,159 | 1,424,444 | 1,500,676 | 1,626,475 | 1,525,725 | 1,537,187 | 1,569,402 | 1,594,705 | 1,599,030 | 1,588,826 | 1,553,071 | 1,457,040 | 1,405,796 | 1,298,672 | 1,226,847 | 1,140,214 | 1,140,214 | 1,068,975 | 1,042,379 | 1,050,241 | 1,050,241 | 964,423 | 979,211 | 808,461 | 801,620 | 782,332 | 791,186 | 785,910 | 763,983 | 891,218 | 908,447 | 940,479 | 934,610 | 955,718 | 968,662 | 998,778 | 1,043,843 | 1,074,592 | 1,064,808 | 1,130,837 | 1,130,837 | 1,175,937 | 1,209,099 | 505,022 | 505,022 | 506,887 | 533,901 | 534,125 | 514,167 | 530,709 | 500,369 | 535,358 | 469,516 | 488,292 | 427,640 | 433,718 | 378,020 | 364,611 | 394,398 | 385,311 | 297,033 | 244,052 | 241,563 | 206,973 | 203,953 | 206,659 | 240,232 |
| 240,232 | 206,659 | 203,953 | 206,973 | 241,563 | 244,052 | 297,033 | 385,311 | 394,398 | 364,611 | 378,020 | 433,718 | 427,640 | 488,292 | 469,516 | 535,358 | 500,369 | 530,709 | 514,167 | 534,125 | 533,901 | 506,887 | 505,022 | 505,022 | 1,209,099 | 1,175,937 | 1,130,837 | 1,130,837 | 1,064,808 | 1,074,592 | 1,043,843 | 998,778 | 968,662 | 955,718 | 934,610 | 940,479 | 908,447 | 891,218 | 763,983 | 785,910 | 791,186 | 782,332 | 801,620 | 808,461 | 979,211 | 964,423 | 1,050,241 | 1,050,241 | 1,042,379 | 1,068,975 | 1,140,214 | 1,140,214 | 1,226,847 | 1,298,672 | 1,405,796 | 1,457,040 | 1,553,071 | 1,588,826 | 1,599,030 | 1,594,705 | 1,569,402 | 1,537,187 | 1,525,725 | 1,626,475 | 1,500,676 | 1,424,444 | 1,417,159 | 1,523,307 | 1,545,374 | 1,495,235 | 1,254,988 | 1,254,988 | 1,171,021 | 1,148,152 | 1,184,919 | 1,138,213 | 1,063,103 | 1,000,186 | 1,015,047 | 1,029,941 | 1,151,682 | 1,104,146 | 1,104,323 | 1,104,323 | 1,090,998 | 1,166,100 | 611,863 | 611,863 | 605,655 | 616,649 | 645,267 | 645,267 | 659,324 | 679,354 | 677,961 | 671,037 | 678,457 | 752,369 | 782,203 |
---|
> Total Current Liabilities | 0 | 0 | 44,830 | 83,800 | 85,300 | 101,200 | 82,200 | 342,700 | 342,700 | 80,200 | 233,500 | 273,500 | 136,430 | 113,195 | 133,774 | 323,700 | 117,554 | 106,803 | 113,003 | 90,020 | 88,158 | 88,932 | 99,335 | 22,549 | 111,224 | 112,896 | 116,698 | 288,400 | 130,223 | 140,280 | 142,066 | 122,430 | 116,606 | 90,813 | 126,233 | 147,920 | 131,402 | 136,723 | 152,575 | 175,776 | 179,688 | 194,600 | 234,753 | 205,259 | 182,065 | 171,793 | 199,475 | 199,351 | 199,351 | 183,309 | 172,577 | 107,236 | 107,236 | 85,278 | 97,259 | 73,271 | 59,400 | 60,757 | 55,917 | 52,442 | 48,317 | 43,916 | 46,412 | 44,383 | 34,762 | 36,989 | 43,312 | 56,303 | 45,183 | 48,303 | 41,485 | 43,002 | 43,002 | 35,484 | 38,996 | 30,474 | 30,474 | 32,170 | 34,475 | 32,004 | 23,644 | 30,318 | 26,625 | 277,649 | 251,704 | 63,577 | 48,647 | 234,475 | 204,658 | 205,986 | 257,110 | 246,302 | 245,570 | 234,261 | 231,772 | 14,499 | 12,335 | 15,910 | 46,627 |
| 46,627 | 15,910 | 12,335 | 14,499 | 231,772 | 234,261 | 245,570 | 246,302 | 257,110 | 205,986 | 204,658 | 234,475 | 48,647 | 63,577 | 251,704 | 277,649 | 26,625 | 30,318 | 23,644 | 32,004 | 34,475 | 32,170 | 30,474 | 30,474 | 38,996 | 35,484 | 43,002 | 43,002 | 41,485 | 48,303 | 45,183 | 56,303 | 43,312 | 36,989 | 34,762 | 44,383 | 46,412 | 43,916 | 48,317 | 52,442 | 55,917 | 60,757 | 59,400 | 73,271 | 97,259 | 85,278 | 107,236 | 107,236 | 172,577 | 183,309 | 199,351 | 199,351 | 199,475 | 171,793 | 182,065 | 205,259 | 234,753 | 194,600 | 179,688 | 175,776 | 152,575 | 136,723 | 131,402 | 147,920 | 126,233 | 90,813 | 116,606 | 122,430 | 142,066 | 140,280 | 130,223 | 288,400 | 116,698 | 112,896 | 111,224 | 22,549 | 99,335 | 88,932 | 88,158 | 90,020 | 113,003 | 106,803 | 117,554 | 323,700 | 133,774 | 113,195 | 136,430 | 273,500 | 233,500 | 80,200 | 342,700 | 342,700 | 82,200 | 101,200 | 85,300 | 83,800 | 44,830 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 14,561 | 13,485 | 15,948 | 12,307 | 28,703 | 28,040 | 28,040 | 26,005 | 10,990 | 8,558 | 8,558 | 5,900 | 25,198 | 21,194 | 21,194 | 21,509 | 18,773 | 18,663 | 18,627 | 22,630 | 22,548 | 22,549 | 22,549 | 22,452 | 22,452 | 22,452 | 22,452 | 22,546 | 17,546 | 17,546 | 17,546 | 0 | 0 | 0 | 0 | 0 | 0 | 70,083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 657,507 | 0 | 0 | 0 | 804,384 | 0 | 0 | 0 | 850,719 | 906,894 | 934,826 | 944,611 | 1,013,756 | 77,342 | 78,548 | 0 | 0 | 33,904 | 30,188 | 28,847 | 24,762 | 24,762 | 25,660 | 21,609 | 242,711 | 224,817 | 9,791 | 9,791 | 183,392 | 169,205 | 168,160 | 158,501 | 188,004 | 187,179 | 184,372 | 182,428 | 23,299 | 0 | 0 | 0 |
| 0 | 0 | 0 | 23,299 | 182,428 | 184,372 | 187,179 | 188,004 | 158,501 | 168,160 | 169,205 | 183,392 | 9,791 | 9,791 | 224,817 | 242,711 | 21,609 | 25,660 | 24,762 | 24,762 | 28,847 | 30,188 | 33,904 | 0 | 0 | 78,548 | 77,342 | 1,013,756 | 944,611 | 934,826 | 906,894 | 850,719 | 0 | 0 | 0 | 804,384 | 0 | 0 | 0 | 657,507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70,083 | 0 | 0 | 0 | 0 | 0 | 0 | 17,546 | 17,546 | 17,546 | 22,546 | 22,452 | 22,452 | 22,452 | 22,452 | 22,549 | 22,549 | 22,548 | 22,630 | 18,627 | 18,663 | 18,773 | 21,509 | 21,194 | 21,194 | 25,198 | 5,900 | 8,558 | 8,558 | 10,990 | 26,005 | 28,040 | 28,040 | 28,703 | 12,307 | 15,948 | 13,485 | 14,561 | 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 | 657,507 | 0 | 0 | 0 | 804,384 | 0 | 0 | 0 | 850,719 | 906,894 | 934,826 | 944,611 | 1,013,756 | 1,039,426 | 1,065,358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 183,392 | 169,205 | 168,160 | 158,501 | 188,004 | 187,179 | 184,372 | 182,428 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 182,428 | 184,372 | 187,179 | 188,004 | 158,501 | 168,160 | 169,205 | 183,392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,065,358 | 1,039,426 | 1,013,756 | 944,611 | 934,826 | 906,894 | 850,719 | 0 | 0 | 0 | 804,384 | 0 | 0 | 0 | 657,507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 33,139 | 25,719 | 30,269 | 41,221 | 45,175 | 63,713 | 44,513 | 48,960 | 48,960 | 58,087 | 89,618 | 127,872 | 127,872 | 107,295 | 108,576 | 96,360 | 96,360 | 85,294 | 94,230 | 71,357 | 69,531 | 66,302 | 76,787 | 93,842 | 88,675 | 90,444 | 94,246 | 107,771 | 107,771 | 117,734 | 124,520 | 104,884 | 99,060 | 90,813 | 126,233 | 147,920 | 131,402 | 136,723 | 149,756 | 155,202 | 86,569 | 87,105 | 96,537 | 88,506 | 79,278 | 76,204 | 96,411 | 120,601 | 110,307 | 91,921 | 95,886 | 11 | 96,314 | 85,278 | 88,829 | 73,271 | 59,400 | 60,757 | 55,917 | 52,442 | 48,317 | 43,916 | 46,412 | 44,383 | 34,762 | 36,989 | 43,312 | 56,303 | 45,183 | 48,303 | 41,485 | 152,422 | 39,373 | 31,655 | 37,304 | 184,150 | 25,576 | 26,292 | 30,896 | 24,768 | 20,604 | 23,508 | 23,284 | 27,299 | 23,502 | 56,856 | 45,169 | 44,518 | 32,181 | 32,267 | 95,414 | 53,100 | 55,750 | 47,597 | 46,864 | 11,866 | 9,560 | 12,994 | 43,545 |
| 43,545 | 12,994 | 9,560 | 11,866 | 46,864 | 47,597 | 55,750 | 53,100 | 95,414 | 32,267 | 32,181 | 44,518 | 45,169 | 56,856 | 23,502 | 27,299 | 23,284 | 23,508 | 20,604 | 24,768 | 30,896 | 26,292 | 25,576 | 184,150 | 37,304 | 31,655 | 39,373 | 152,422 | 41,485 | 48,303 | 45,183 | 56,303 | 43,312 | 36,989 | 34,762 | 44,383 | 46,412 | 43,916 | 48,317 | 52,442 | 55,917 | 60,757 | 59,400 | 73,271 | 88,829 | 85,278 | 96,314 | 11 | 95,886 | 91,921 | 110,307 | 120,601 | 96,411 | 76,204 | 79,278 | 88,506 | 96,537 | 87,105 | 86,569 | 155,202 | 149,756 | 136,723 | 131,402 | 147,920 | 126,233 | 90,813 | 99,060 | 104,884 | 124,520 | 117,734 | 107,771 | 107,771 | 94,246 | 90,444 | 88,675 | 93,842 | 76,787 | 66,302 | 69,531 | 71,357 | 94,230 | 85,294 | 96,360 | 96,360 | 108,576 | 107,295 | 127,872 | 127,872 | 89,618 | 58,087 | 48,960 | 48,960 | 44,513 | 63,713 | 45,175 | 41,221 | 30,269 | 25,719 | 33,139 |
---|
Other Current Liabilities | 0 | 0 | 0 | 29,094 | 24,177 | 25,180 | 8,984 | 0 | 265,700 | -3,892 | 132,892 | 0 | -136,430 | -113,195 | -133,774 | 0 | -117,554 | -106,803 | -113,003 | -90,020 | -88,158 | -88,932 | -99,335 | -93,842 | -111,224 | -112,896 | -116,698 | 0 | -130,223 | -140,280 | -142,066 | -122,430 | -116,606 | -90,813 | -126,233 | 0 | 0 | 0 | 2,819 | -49,509 | 22,709 | 32,397 | 34,069 | 12,219 | 0 | 0 | 0 | 17,000 | 10,294 | 13,816 | 0 | 8,500 | -62,226 | -76,148 | -67,718 | -76,148 | -76,148 | -76,148 | -76,148 | -74,409 | -74,409 | -69 | -69 | -91,336 | -91,347 | -91,360 | -91,370 | -91,380 | -91,390 | -91,087 | -78,336 | 7,214 | -73,703 | 3,829 | -37,734 | 0 | 4,898 | 5,878 | 3,579 | 7,236 | 3,040 | 6,810 | 3,341 | -12,182 | -6,406 | 6,721 | 3,478 | -3,226 | -6,519 | -4,232 | -6,596 | -4,593 | -7,150 | -7,499 | -7,311 | -2,075 | -9,560 | -3,203 | 3,082 |
| 3,082 | -3,203 | -9,560 | -2,075 | -7,311 | -7,499 | -7,150 | -4,593 | -6,596 | -4,232 | -6,519 | -3,226 | 3,478 | 6,721 | -6,406 | -12,182 | 3,341 | 6,810 | 3,040 | 7,236 | 3,579 | 5,878 | 4,898 | 0 | -37,734 | 3,829 | -73,703 | 7,214 | -78,336 | -91,087 | -91,390 | -91,380 | -91,370 | -91,360 | -91,347 | -91,336 | -69 | -69 | -74,409 | -74,409 | -76,148 | -76,148 | -76,148 | -76,148 | -67,718 | -76,148 | -62,226 | 8,500 | 0 | 13,816 | 10,294 | 17,000 | 0 | 0 | 0 | 12,219 | 34,069 | 32,397 | 22,709 | -49,509 | 2,819 | 0 | 0 | 0 | -126,233 | -90,813 | -116,606 | -122,430 | -142,066 | -140,280 | -130,223 | 0 | -116,698 | -112,896 | -111,224 | -93,842 | -99,335 | -88,932 | -88,158 | -90,020 | -113,003 | -106,803 | -117,554 | 0 | -133,774 | -113,195 | -136,430 | 0 | 132,892 | -3,892 | 265,700 | 0 | 8,984 | 25,180 | 24,177 | 29,094 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 648,188 | 629,800 | 632,800 | 611,700 | 610,800 | 0 | 326,200 | 558,600 | 391,700 | 0 | 358,298 | 879,081 | 877,566 | 0 | 907,809 | 910,655 | 853,381 | 741,648 | 754,470 | 743,820 | 780,707 | 817,944 | 853,040 | 847,812 | 952,802 | 0 | 1,022,370 | 1,265,046 | 1,272,435 | 1,221,987 | 1,205,266 | 1,221,729 | 1,295,162 | 1,478,555 | 1,394,323 | 1,400,464 | 1,416,827 | 1,418,929 | 1,419,342 | 1,394,226 | 1,318,318 | 1,251,781 | 1,223,731 | 1,126,879 | 1,027,372 | 1,019,613 | 940,863 | 885,666 | 869,802 | 839 | 943,005 | 879,145 | 881,952 | 735,190 | 742,220 | 721,575 | 735,269 | 733,468 | 715,666 | 847,302 | 862,035 | 896,096 | 899,848 | 918,729 | 925,350 | 942,475 | 998,660 | 1,026,289 | 1,023,323 | 978,415 | 1,087,835 | 1,140,453 | 1,170,103 | 320,872 | 474,548 | 474,717 | 499,426 | 502,121 | 490,523 | 500,391 | 473,744 | 257,709 | 217,812 | 424,715 | 378,993 | 199,243 | 173,362 | 158,625 | 137,288 | 139,009 | 51,463 | 9,791 | 9,791 | 192,474 | 191,618 | 190,749 | 230,441 |
| 230,441 | 190,749 | 191,618 | 192,474 | 9,791 | 9,791 | 51,463 | 139,009 | 137,288 | 158,625 | 173,362 | 199,243 | 378,993 | 424,715 | 217,812 | 257,709 | 473,744 | 500,391 | 490,523 | 502,121 | 499,426 | 474,717 | 474,548 | 320,872 | 1,170,103 | 1,140,453 | 1,087,835 | 978,415 | 1,023,323 | 1,026,289 | 998,660 | 942,475 | 925,350 | 918,729 | 899,848 | 896,096 | 862,035 | 847,302 | 715,666 | 733,468 | 735,269 | 721,575 | 742,220 | 735,190 | 881,952 | 879,145 | 943,005 | 839 | 869,802 | 885,666 | 940,863 | 1,019,613 | 1,027,372 | 1,126,879 | 1,223,731 | 1,251,781 | 1,318,318 | 1,394,226 | 1,419,342 | 1,418,929 | 1,416,827 | 1,400,464 | 1,394,323 | 1,478,555 | 1,295,162 | 1,221,729 | 1,205,266 | 1,221,987 | 1,272,435 | 1,265,046 | 1,022,370 | 0 | 952,802 | 847,812 | 853,040 | 817,944 | 780,707 | 743,820 | 754,470 | 741,648 | 853,381 | 910,655 | 907,809 | 0 | 877,566 | 879,081 | 358,298 | 0 | 391,700 | 558,600 | 326,200 | 0 | 610,800 | 611,700 | 632,800 | 629,800 | 648,188 | 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 | 819,513 | 814,975 | 855,619 | 833,969 | 800,162 | 790 | 766 | 751 | 757 | 751 | 619 | 629 | 621,663 | 597,469 | 638,891 | 0 | 755,508 | 782,570 | 797,962 | 801,905 | 820,921 | 827,789 | 845,107 | 830,742 | 826,309 | 832,762 | 898,750 | 892,191 | 921,461 | 319,958 | 286,968 | 293,473 | 293,079 | 250,725 | 254,873 | 260,969 | 481,541 | 452,135 | 242,711 | 224,817 | 211,333 | 185,004 | 183,392 | 169,205 | 168,160 | 285,998 | 188,004 | 187,179 | 184,372 | 182,428 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 182,428 | 184,372 | 187,179 | 188,004 | 285,998 | 168,160 | 169,205 | 183,392 | 185,004 | 211,333 | 224,817 | 242,711 | 452,135 | 481,541 | 260,969 | 254,873 | 250,725 | 293,079 | 293,473 | 286,968 | 319,958 | 921,461 | 892,191 | 898,750 | 832,762 | 826,309 | 830,742 | 845,107 | 827,789 | 820,921 | 801,905 | 797,962 | 782,570 | 755,508 | 0 | 638,891 | 597,469 | 621,663 | 629 | 619 | 751 | 757 | 751 | 766 | 790 | 800,162 | 833,969 | 855,619 | 814,975 | 819,513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 46,408 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46,408 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3,022 | 0 | 0 | 0 | 3,017 | 0 | 0 | 124,309 | 4,139 | 116,227 | 179,724 | 104,856 | 10,546 | 120,153 | 108,197 | 204,071 | 8,258 | 191,046 | 190,064 | 205,609 | 9,356 | 220,655 | 195,042 | 111,647 | 11,589 | 0 | 89,909 | 130,873 | 5,929 | 0 | 0 | 0 | 7,925 | 0 | 0 | 0 | 20,574 | 70,410 | 75,098 | 104,147 | 104,534 | 102,787 | 95,589 | 103,064 | 78,750 | 79,072 | 77,572 | 76,691 | 73,148 | 73,148 | 76,148 | 76,148 | 76,148 | 76,148 | 76,148 | 76,148 | 74,409 | 74,409 | 72,633 | 71,672 | 91,336 | 91,347 | 91,360 | 91,370 | 91,380 | 91,390 | 91,087 | 78,336 | 77,332 | 77,342 | 78,548 | 39,426 | 33,904 | 40,571 | 41,551 | 40,436 | 36,579 | 36,831 | 37,927 | 34,104 | 32,309 | 24,515 | 9,791 | 9,791 | 9,791 | 10,402 | 9,791 | 9,791 | 10,390 | 0 | 10,992 | 10,816 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 10,816 | 10,992 | 0 | 10,390 | 9,791 | 9,791 | 10,402 | 9,791 | 9,791 | 9,791 | 24,515 | 32,309 | 34,104 | 37,927 | 36,831 | 36,579 | 40,436 | 41,551 | 40,571 | 33,904 | 39,426 | 78,548 | 77,342 | 77,332 | 78,336 | 91,087 | 91,390 | 91,380 | 91,370 | 91,360 | 91,347 | 91,336 | 71,672 | 72,633 | 74,409 | 74,409 | 76,148 | 76,148 | 76,148 | 76,148 | 76,148 | 76,148 | 73,148 | 73,148 | 76,691 | 77,572 | 79,072 | 78,750 | 103,064 | 95,589 | 102,787 | 104,534 | 104,147 | 75,098 | 70,410 | 20,574 | 0 | 0 | 0 | 7,925 | 0 | 0 | 0 | 5,929 | 130,873 | 89,909 | 0 | 11,589 | 111,647 | 195,042 | 220,655 | 9,356 | 205,609 | 190,064 | 191,046 | 8,258 | 204,071 | 108,197 | 120,153 | 10,546 | 104,856 | 179,724 | 116,227 | 4,139 | 124,309 | 0 | 0 | 3,017 | 0 | 0 | 0 | 3,022 | 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 | 95,589 | 103,064 | 78,750 | 79,072 | 77,572 | 77 | 73 | 73 | 76 | 76 | 76 | 76 | 76,148 | 76,148 | 74,409 | 0 | 72,633 | 71,672 | 80,476 | 91,347 | 91,360 | 91,370 | 91,380 | 91,390 | 91,087 | 78,336 | 77,332 | 77,342 | 78,548 | 39,426 | 33,904 | 30,359 | 30,188 | 28,847 | 24,762 | 24,762 | 25,660 | 21,609 | 19,821 | 9,791 | 9,791 | 9,791 | 9,791 | 9,791 | 9,791 | 9,791 | 9,791 | 9,791 | 9,791 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 9,791 | 9,791 | 9,791 | 9,791 | 9,791 | 9,791 | 9,791 | 9,791 | 9,791 | 9,791 | 19,821 | 21,609 | 25,660 | 24,762 | 24,762 | 28,847 | 30,188 | 30,359 | 33,904 | 39,426 | 78,548 | 77,342 | 77,332 | 78,336 | 91,087 | 91,390 | 91,380 | 91,370 | 91,360 | 91,347 | 80,476 | 71,672 | 72,633 | 0 | 74,409 | 76,148 | 76,148 | 76 | 76 | 76 | 76 | 73 | 73 | 77 | 77,572 | 79,072 | 78,750 | 103,064 | 95,589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 40,535 | 38,362 | 67,696 | 73,402 | 75,017 | 82,944 | 83,420 | 89,853 | 85,884 | 74,489 | 69,811 | 77,242 | 77,242 | 63,868 | 74,310 | 75,680 | 75,680 | 69,157 | 59,761 | 103,009 | 124,412 | 121,308 | 136,829 | 148,397 | 140,005 | 140,521 | 135,999 | 160,489 | 160,489 | 141,272 | 151,196 | 192,386 | 253,992 | 252,957 | 255,232 | 215,678 | 205,724 | 176,735 | 166,236 | 139,377 | 124,655 | 108,203 | 99,566 | 38,818 | 30,653 | 66,213 | 65,680 | 55,744 | 55,744 | 55,813 | 55,679 | 85 | 50,471 | 57,866 | 50,744 | 89,807 | 92,663 | 93,485 | 97,670 | 124,340 | 126,954 | 130,109 | 124,537 | 122,957 | 119,255 | 121,691 | 117,662 | 121,877 | 115,821 | 104,518 | 113,608 | 112,074 | 112,074 | 118,642 | 136,549 | 258,320 | 258,325 | 249,288 | 238,962 | 239,499 | 242,445 | 240,139 | 248,126 | 236,791 | 254,859 | 227,531 | 246,942 | 240,138 | 251,452 | 267,764 | 570,053 | 613,487 | 616,465 | 616,590 | 619,578 | 617,003 | 618,780 | 619,947 | 602,172 |
| 602,172 | 619,947 | 618,780 | 617,003 | 619,578 | 616,590 | 616,465 | 613,487 | 570,053 | 267,764 | 251,452 | 240,138 | 246,942 | 227,531 | 254,859 | 236,791 | 248,126 | 240,139 | 242,445 | 239,499 | 238,962 | 249,288 | 258,325 | 258,320 | 136,549 | 118,642 | 112,074 | 112,074 | 113,608 | 104,518 | 115,821 | 121,877 | 117,662 | 121,691 | 119,255 | 122,957 | 124,537 | 130,109 | 126,954 | 124,340 | 97,670 | 93,485 | 92,663 | 89,807 | 50,744 | 57,866 | 50,471 | 85 | 55,679 | 55,813 | 55,744 | 55,744 | 65,680 | 66,213 | 30,653 | 38,818 | 99,566 | 108,203 | 124,655 | 139,377 | 166,236 | 176,735 | 205,724 | 215,678 | 255,232 | 252,957 | 253,992 | 192,386 | 151,196 | 141,272 | 160,489 | 160,489 | 135,999 | 140,521 | 140,005 | 148,397 | 136,829 | 121,308 | 124,412 | 103,009 | 59,761 | 69,157 | 75,680 | 75,680 | 74,310 | 63,868 | 77,242 | 77,242 | 69,811 | 74,489 | 85,884 | 89,853 | 83,420 | 82,944 | 75,017 | 73,402 | 67,696 | 38,362 | 40,535 |
---|
Common Stock | 135 | 115 | 124 | 118 | 118 | 118 | 118 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 115 | 115 | 115 | 115 | 115 | 115 | 115 | 0 | 115 | 115 | 115 | 115 | 115 | 115 | 141 | 141 | 141 | 156 | 156 | 156 | 156 | 156 | 156 | 159 | 159 | 159 | 159 | 159 | 159 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 |
| 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 159 | 159 | 159 | 159 | 159 | 159 | 156 | 156 | 156 | 156 | 156 | 156 | 141 | 141 | 141 | 115 | 115 | 115 | 115 | 115 | 115 | 0 | 115 | 115 | 115 | 115 | 115 | 115 | 115 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 118 | 118 | 118 | 118 | 124 | 115 | 135 |
---|
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 | -42,545 | -42,192 | -47,486 | -53,786 | -49,121 | -49 | -53 | -53 | -44 | -51 | -12 | -8 | -6,727 | -8,046 | 19,090 | 0 | 23,597 | 18,435 | 17,130 | 13,925 | 16,414 | 12,660 | 14,398 | 8,684 | -2,202 | 7,154 | 5,967 | 5,307 | 11,161 | 31,512 | 179,666 | 173,519 | 170,741 | 163,170 | 163,708 | 166,654 | 164,348 | 172,335 | 172,738 | 190,806 | 163,478 | 182,889 | 176,085 | 187,399 | 203,711 | 506,000 | 549,434 | 552,412 | 552,537 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 552,537 | 552,412 | 549,434 | 506,000 | 203,711 | 187,399 | 176,085 | 182,889 | 163,478 | 190,806 | 172,738 | 172,335 | 164,348 | 166,654 | 163,708 | 163,170 | 170,741 | 173,519 | 179,666 | 31,512 | 11,161 | 5,307 | 5,967 | 7,154 | -2,202 | 8,684 | 14,398 | 12,660 | 16,414 | 13,925 | 17,130 | 18,435 | 23,597 | 0 | 19,090 | -8,046 | -6,727 | -8 | -12 | -51 | -44 | -53 | -53 | -49 | -49,121 | -53,786 | -47,486 | -42,192 | -42,545 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | 0 | 0 | 0 | -4,943 | -148,413 | -136,622 | -134,408 | -125,546 | -125,546 | 2,734 | 2,408 | -100,598 | 3,204 | -182,144 | -358 | -178,838 | 101 | -655 | -1,060 | -1,548 | -173 | 89 | 185 | 253 | 550 | 923 | 1,875 | 2,000 | 1,784 | 1,907 | 5,048 | 228 | 2,961 | 2,961 | 2,961 | 4,331 | 2,185 | 2,185 | 2,185 | 2,186 | 2,000 | -1,960 | -786 | -786 | -786 | -786 | -786 | -1,000 | -786 | -786 | -786 | -1,000 | -786 | -786 | -786 | 0 | -120,468 | -123,137 | 0 | -129,477 | -133,800 | -138,961 | -145,101 | -150,038 | -155,332 | -159,991 | -165,681 | -165,597 | -171,607 | -177,700 | -183,762 | -56,327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,801 | -1,801 | -162 | -1,801 | 0 | -1,801 |
| -1,801 | 0 | -1,801 | -162 | -1,801 | -1,801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -56,327 | -183,762 | -177,700 | -171,607 | -165,597 | -165,681 | -159,991 | -155,332 | -150,038 | -145,101 | -138,961 | -133,800 | -129,477 | 0 | -123,137 | -120,468 | 0 | -786 | -786 | -786 | -1,000 | -786 | -786 | -786 | -1,000 | -786 | -786 | -786 | -786 | -786 | -1,960 | 2,000 | 2,186 | 2,185 | 2,185 | 2,185 | 4,331 | 2,961 | 2,961 | 2,961 | 228 | 5,048 | 1,907 | 1,784 | 2,000 | 1,875 | 923 | 550 | 253 | 185 | 89 | -173 | -1,548 | -1,060 | -655 | 101 | -178,838 | -358 | -182,144 | 3,204 | -100,598 | 2,408 | 2,734 | -125,546 | -125,546 | -134,408 | -136,622 | -148,413 | -4,943 | 0 | 0 | 0 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 110,916 | 110,030 | 105,388 | 106,127 | 107,092 | 106 | 106 | 105 | 104 | 104 | 103 | 102 | 101,584 | 108,844 | 108,378 | 0 | 110,546 | 110,136 | 109,861 | 109,364 | 109,311 | 109,036 | 111,510 | 111,168 | 110,751 | 110,485 | 110,138 | 112,132 | 111,907 | 109,463 | 84,885 | 84,818 | 84,773 | 82,018 | 82,017 | 82,017 | 82,017 | 82,017 | 62,092 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 62,092 | 82,017 | 82,017 | 82,017 | 82,017 | 82,018 | 84,773 | 84,818 | 84,885 | 109,463 | 111,907 | 112,132 | 110,138 | 110,485 | 110,751 | 111,168 | 111,510 | 109,036 | 109,311 | 109,364 | 109,861 | 110,136 | 110,546 | 0 | 108,378 | 108,844 | 101,584 | 102 | 103 | 104 | 104 | 105 | 106 | 106 | 107,092 | 106,127 | 105,388 | 110,030 | 110,916 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2 | -6,395 | -6,395 | -6,395 | -6,395 | -6,395 | -6,395 | -6,395 | -6,395 | -6,395 | -6,395 | -6,395 | -6,395 | -6,395 | -6,395 | -6,395 | -6,395 | -6,395 | -6,395 | -6,395 | -6,395 | -6,395 | -6,395 | -6,395 | -6,395 | -6,395 | -6,395 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6,395 | -6,395 | -6,395 | -6,395 | -6,395 | -6,395 | -6,333 | -6,250 | -6,074 | -5,954 | -5,954 | -5,954 | -5,954 | -5,954 | -5,954 | -5,954 | -12,978 | -12,876 | -12,664 | -11,502 | -15,588 | -15,177 | -15,146 | -15,146 | -15,146 | -15,146 | -15,146 | -15,146 | -15,146 | -15,146 | -15,146 | -11,367 | -10,259 | -9,966 | -9,924 | -9,924 | -9,924 | -9,924 | 0 | 0 | 0 | 0 | 0 | -16 | -16 | -17 | -17 | -27 | -8 | -28 |
---|
Other Stockholders Equity | 0 | 0 | 111,887 | 112,284 | 265,407 | 248,773 | 246,587 | 0 | 237,730 | 112,184 | 95,336 | 0 | 93,954 | 82,909 | 82,365 | 0 | 82,540 | 82,905 | 81,146 | 76,643 | 81,132 | 76,642 | 76,643 | 78,243 | 78,243 | 78,243 | 78,234 | 0 | 78,232 | 91,036 | 101,221 | 87,613 | 86,682 | 98,736 | 109,462 | 86,655 | 86,073 | 85,992 | 85,692 | 85,127 | 85,123 | 85,003 | 84,831 | 82,287 | 84,012 | 104,521 | 103,635 | -786 | 98,993 | 100,697 | 100,001 | -1 | 99,305 | 97,972 | 97,276 | 96,579 | 216,353 | 218,326 | 102,449 | 231,460 | 235,057 | 243,112 | 248,842 | 253,504 | 258,301 | 262,907 | 268,322 | 270,712 | 276,380 | 282,056 | 287,852 | 0 | 103,743 | 105,512 | 103,068 | 0 | 78,490 | 78,378 | 75,623 | 75,622 | 75,622 | 75,622 | 75,622 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 63,891 | 63,891 | 61,638 | 61,664 | 61,664 | 61,349 |
| 61,349 | 61,664 | 61,664 | 61,638 | 63,891 | 63,891 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 62,090 | 75,622 | 75,622 | 75,622 | 75,622 | 75,623 | 78,378 | 78,490 | 0 | 103,068 | 105,512 | 103,743 | 0 | 287,852 | 282,056 | 276,380 | 270,712 | 268,322 | 262,907 | 258,301 | 253,504 | 248,842 | 243,112 | 235,057 | 231,460 | 102,449 | 218,326 | 216,353 | 96,579 | 97,276 | 97,972 | 99,305 | -1 | 100,001 | 100,697 | 98,993 | -786 | 103,635 | 104,521 | 84,012 | 82,287 | 84,831 | 85,003 | 85,123 | 85,127 | 85,692 | 85,992 | 86,073 | 86,655 | 109,462 | 98,736 | 86,682 | 87,613 | 101,221 | 91,036 | 78,232 | 0 | 78,234 | 78,243 | 78,243 | 78,243 | 76,643 | 76,642 | 81,132 | 76,643 | 81,146 | 82,905 | 82,540 | 0 | 82,365 | 82,909 | 93,954 | 0 | 95,336 | 112,184 | 237,730 | 0 | 246,587 | 248,773 | 265,407 | 112,284 | 111,887 | 0 | 0 |
---|