> Total Assets | 104,100 | 170,800 | 182,600 | 223,900 | 399,900 | 426,851 | 455,162 | 470,505 | 471,673 | 489,466 | 538,304 | 536,457 | 512,663 | 476,895 | 505,503 | 518,915 | 549,833 | 586,658 | 719,687 | 761,355 | 782,860 | 841,869 | 947,160 | 1,003,526 | 1,008,573 | 1,425,177 | 1,507,688 | 1,821,190 | 1,789,807 | 1,914,218 | 2,103,724 | 2,113,897 | 2,234,191 | 2,175,244 | 2,478,566 | 1,874,180 | 1,941,096 | 1,809,154 | 1,701,851 | 1,527,417 | 1,304,877 | 1,106,355 | 729,472 | 748,832 | 1,407,903 | 1,116,866 | 1,011,927 | 880,909 | 907,387 | 755,884 | 710,838 | 647,907 | 595,360 | 495,293 | 406,612 | 380,426 | 369,109 | 351,430 | 356,940 | 352,235 | 337,930 | 299,252 | 302,395 | 268,355 | 249,769 | 271,932 | 271,016 | 280,729 | 279,315 | 300,308 | 335,830 | 363,989 | 371,123 | 399,647 | 429,067 | 425,613 | 425,613 | 458,744 | 461,009 | 582,608 | 636,234 | 710,358 | 791,947 | 936,266 | 971,884 | 944,249 | 1,040,575 | 1,207,214 | 1,199,495 | 1,419,851 | 1,482,944 | 1,943,863 | 1,921,637 | 2,116,454 | 2,252,331 | 2,387,814 | 2,375,295 | 2,454,702 | 2,596,901 | 2,706,445 | 2,787,215 | 2,837,261 | 3,039,964 |
| 3,039,964 | 2,837,261 | 2,787,215 | 2,706,445 | 2,596,901 | 2,454,702 | 2,375,295 | 2,387,814 | 2,252,331 | 2,116,454 | 1,921,637 | 1,943,863 | 1,482,944 | 1,419,851 | 1,199,495 | 1,207,214 | 1,040,575 | 944,249 | 971,884 | 936,266 | 791,947 | 710,358 | 636,234 | 582,608 | 461,009 | 458,744 | 425,613 | 425,613 | 429,067 | 399,647 | 371,123 | 363,989 | 335,830 | 300,308 | 279,315 | 280,729 | 271,016 | 271,932 | 249,769 | 268,355 | 302,395 | 299,252 | 337,930 | 352,235 | 356,940 | 351,430 | 369,109 | 380,426 | 406,612 | 495,293 | 595,360 | 647,907 | 710,838 | 755,884 | 907,387 | 880,909 | 1,011,927 | 1,116,866 | 1,407,903 | 748,832 | 729,472 | 1,106,355 | 1,304,877 | 1,527,417 | 1,701,851 | 1,809,154 | 1,941,096 | 1,874,180 | 2,478,566 | 2,175,244 | 2,234,191 | 2,113,897 | 2,103,724 | 1,914,218 | 1,789,807 | 1,821,190 | 1,507,688 | 1,425,177 | 1,008,573 | 1,003,526 | 947,160 | 841,869 | 782,860 | 761,355 | 719,687 | 586,658 | 549,833 | 518,915 | 505,503 | 476,895 | 512,663 | 536,457 | 538,304 | 489,466 | 471,673 | 470,505 | 455,162 | 426,851 | 399,900 | 223,900 | 182,600 | 170,800 | 104,100 |
---|
> Total Current Assets | 97,500 | 159,700 | 164,300 | 197,200 | 373,442 | 391,013 | 414,320 | 419,132 | 453,071 | 440,117 | 462,491 | 480,491 | 427,021 | 356,165 | 389,671 | 411,855 | 437,369 | 473,537 | 559,687 | 663,526 | 625,753 | 557,775 | 638,719 | 604,958 | 563,767 | 791,399 | 808,275 | 1,027,638 | 960,568 | 172,146 | 129,173 | 912,127 | 137,156 | 128,561 | 221,467 | 165,270 | 211,901 | 152,847 | 181,041 | 94,428 | 96,429 | 411,870 | 426,704 | 185,019 | 313,699 | 181,528 | 207,070 | 155,759 | 149,325 | 143,307 | 167,985 | 144,913 | 81,639 | 120,054 | 104,494 | 84,312 | 142,053 | 137,375 | 144,084 | 148,081 | 139,211 | 128,366 | 139,673 | 145,822 | 139,187 | 166,413 | 171,168 | 192,982 | 200,516 | 228,634 | 285,633 | 315,483 | 324,894 | 338,640 | 352,425 | 41,484 | 346,565 | 407,622 | 408,439 | 485,510 | 1,018,892 | 1,190,581 | 1,415,864 | 861,338 | 1,717,365 | 1,666,619 | 1,867,450 | 1,098,339 | 2,106,029 | 2,428,347 | 2,691,684 | 409,660 | 373,468 | 316,331 | 3,896,408 | 4,106,727 | 4,186,066 | 4,434,380 | 4,714,072 | 2,655,837 | 482,303 | 407,163 | 384,709 |
| 384,709 | 407,163 | 482,303 | 2,655,837 | 4,714,072 | 4,434,380 | 4,186,066 | 4,106,727 | 3,896,408 | 316,331 | 373,468 | 409,660 | 2,691,684 | 2,428,347 | 2,106,029 | 1,098,339 | 1,867,450 | 1,666,619 | 1,717,365 | 861,338 | 1,415,864 | 1,190,581 | 1,018,892 | 485,510 | 408,439 | 407,622 | 346,565 | 41,484 | 352,425 | 338,640 | 324,894 | 315,483 | 285,633 | 228,634 | 200,516 | 192,982 | 171,168 | 166,413 | 139,187 | 145,822 | 139,673 | 128,366 | 139,211 | 148,081 | 144,084 | 137,375 | 142,053 | 84,312 | 104,494 | 120,054 | 81,639 | 144,913 | 167,985 | 143,307 | 149,325 | 155,759 | 207,070 | 181,528 | 313,699 | 185,019 | 426,704 | 411,870 | 96,429 | 94,428 | 181,041 | 152,847 | 211,901 | 165,270 | 221,467 | 128,561 | 137,156 | 912,127 | 129,173 | 172,146 | 960,568 | 1,027,638 | 808,275 | 791,399 | 563,767 | 604,958 | 638,719 | 557,775 | 625,753 | 663,526 | 559,687 | 473,537 | 437,369 | 411,855 | 389,671 | 356,165 | 427,021 | 480,491 | 462,491 | 440,117 | 453,071 | 419,132 | 414,320 | 391,013 | 373,442 | 197,200 | 164,300 | 159,700 | 97,500 |
---|
Cash And Cash Equivalents | 19,000 | 54,600 | 17,700 | 21,800 | 161,371 | 140,900 | 139,505 | 68,980 | 73,246 | 50,977 | 37,623 | 55,746 | 48,060 | 27,829 | 60,550 | 120,416 | 113,870 | 100,333 | 100,334 | 110,605 | 69,286 | 49,556 | 46,481 | 68,240 | 90,400 | 204,633 | 93,906 | 240,655 | 159,352 | 145,973 | 116,725 | 110,412 | 123,406 | 107,525 | 199,217 | 108,398 | 211,901 | 152,847 | 119,364 | 94,428 | 96,429 | 102,639 | 119,595 | 185,019 | 249,286 | 109,865 | 128,001 | 104,954 | 106,521 | 126,555 | 105,996 | 144,913 | 145,305 | 51,282 | 47,925 | 84,312 | 87,718 | 77,154 | 66,145 | 52,781 | 49,056 | 35,323 | 40,201 | 41,514 | 32,421 | 47,309 | 39,223 | 51,858 | 49,475 | 30,984 | 59,250 | 76,557 | 78,614 | 74,780 | 68,888 | 41,736 | 41,736 | 49,887 | 29,784 | 61,092 | 101,174 | 63,301 | 42,693 | 135,483 | 177,413 | 139,281 | 149,253 | 178,102 | 203,050 | 265,869 | 166,966 | 409,660 | 373,468 | 316,331 | 352,908 | 384,984 | 389,835 | 342,616 | 355,707 | 383,653 | 482,303 | 407,163 | 308,651 |
| 308,651 | 407,163 | 482,303 | 383,653 | 355,707 | 342,616 | 389,835 | 384,984 | 352,908 | 316,331 | 373,468 | 409,660 | 166,966 | 265,869 | 203,050 | 178,102 | 149,253 | 139,281 | 177,413 | 135,483 | 42,693 | 63,301 | 101,174 | 61,092 | 29,784 | 49,887 | 41,736 | 41,736 | 68,888 | 74,780 | 78,614 | 76,557 | 59,250 | 30,984 | 49,475 | 51,858 | 39,223 | 47,309 | 32,421 | 41,514 | 40,201 | 35,323 | 49,056 | 52,781 | 66,145 | 77,154 | 87,718 | 84,312 | 47,925 | 51,282 | 145,305 | 144,913 | 105,996 | 126,555 | 106,521 | 104,954 | 128,001 | 109,865 | 249,286 | 185,019 | 119,595 | 102,639 | 96,429 | 94,428 | 119,364 | 152,847 | 211,901 | 108,398 | 199,217 | 107,525 | 123,406 | 110,412 | 116,725 | 145,973 | 159,352 | 240,655 | 93,906 | 204,633 | 90,400 | 68,240 | 46,481 | 49,556 | 69,286 | 110,605 | 100,334 | 100,333 | 113,870 | 120,416 | 60,550 | 27,829 | 48,060 | 55,746 | 37,623 | 50,977 | 73,246 | 68,980 | 139,505 | 140,900 | 161,371 | 21,800 | 17,700 | 54,600 | 19,000 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,112 | 0 | 0 | 0 | 11,921 | 0 | 0 | 0 | 11,615 | 0 | 0 | 0 | 12,427 | 0 | 0 | 0 | 50,577 | 16,778 | 25,484 | 163,083 | 29,128 | 28,314 | 19,497 | 20,423 | 19,913 | 18,355 | 17,741 | 3,639 | 5,636 | 56,347 | 41,580 | 39,672 | 36,023 | 40,276 | 10,309 | 6,132 | 6,203 | 81,639 | 51,282 | 12,930 | 12,921 | 13,969 | 15,017 | 18,951 | 18,871 | 23,454 | 19,093 | 22,875 | 22,741 | 17,682 | 16,859 | 21,470 | 20,547 | 18,180 | 16,883 | 17,229 | 16,589 | 16,234 | 28,851 | 28,659 | 29,174 | 31,240 | 28,869 | 30,109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51,791 | 44,315 | 0 | 0 | 0 | 76,058 |
| 76,058 | 0 | 0 | 0 | 44,315 | 51,791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30,109 | 28,869 | 31,240 | 29,174 | 28,659 | 28,851 | 16,234 | 16,589 | 17,229 | 16,883 | 18,180 | 20,547 | 21,470 | 16,859 | 17,682 | 22,741 | 22,875 | 19,093 | 23,454 | 18,871 | 18,951 | 15,017 | 13,969 | 12,921 | 12,930 | 51,282 | 81,639 | 6,203 | 6,132 | 10,309 | 40,276 | 36,023 | 39,672 | 41,580 | 56,347 | 5,636 | 3,639 | 17,741 | 18,355 | 19,913 | 20,423 | 19,497 | 28,314 | 29,128 | 163,083 | 25,484 | 16,778 | 50,577 | 0 | 0 | 0 | 12,427 | 0 | 0 | 0 | 11,615 | 0 | 0 | 0 | 11,921 | 0 | 0 | 0 | 10,112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 78,500 | 105,100 | 146,600 | 175,400 | 212,071 | 250,113 | 274,815 | 350,152 | 379,825 | 389,140 | 424,868 | 424,745 | 378,961 | 328,336 | 329,121 | 291,439 | 323,499 | 373,204 | 459,353 | 552,921 | 556,467 | 508,219 | 592,238 | 536,718 | 473,367 | 586,766 | 714,369 | 786,983 | 801,216 | 26,173 | 12,448 | 801,715 | 13,750 | 21,036 | 22,250 | 56,872 | 0 | 0 | 61,677 | 0 | 0 | 309,231 | 307,109 | 0 | 64,413 | 71,663 | 79,069 | 50,805 | 42,804 | 16,752 | 61,989 | 28,226 | 24,138 | 68,772 | 13,033 | 20,378 | 70,745 | 76,418 | 84,250 | 97,208 | 92,078 | 95,445 | 101,486 | 105,897 | 107,792 | 120,085 | 132,932 | 141,949 | 151,661 | 198,188 | 226,913 | 239,431 | 246,585 | 264,165 | 283,843 | 305,081 | 305,081 | 358,018 | 284 | 424,542 | 435,296 | 1,127,384 | 1,373,275 | 725,959 | 1,540,054 | 1,527,440 | 1,718,256 | 920,237 | 1,902,979 | 2,162,478 | 2,524,718 | 1,410,235 | 2,992,260 | 1,703,057 | 3,543,500 | 3,721,743 | 3,796,231 | 4,039,973 | 4,314,050 | 2,272,184 | 0 | 0 | 0 |
| 0 | 0 | 0 | 2,272,184 | 4,314,050 | 4,039,973 | 3,796,231 | 3,721,743 | 3,543,500 | 1,703,057 | 2,992,260 | 1,410,235 | 2,524,718 | 2,162,478 | 1,902,979 | 920,237 | 1,718,256 | 1,527,440 | 1,540,054 | 725,959 | 1,373,275 | 1,127,384 | 435,296 | 424,542 | 284 | 358,018 | 305,081 | 305,081 | 283,843 | 264,165 | 246,585 | 239,431 | 226,913 | 198,188 | 151,661 | 141,949 | 132,932 | 120,085 | 107,792 | 105,897 | 101,486 | 95,445 | 92,078 | 97,208 | 84,250 | 76,418 | 70,745 | 20,378 | 13,033 | 68,772 | 24,138 | 28,226 | 61,989 | 16,752 | 42,804 | 50,805 | 79,069 | 71,663 | 64,413 | 0 | 307,109 | 309,231 | 0 | 0 | 61,677 | 0 | 0 | 56,872 | 22,250 | 21,036 | 13,750 | 801,715 | 12,448 | 26,173 | 801,216 | 786,983 | 714,369 | 586,766 | 473,367 | 536,718 | 592,238 | 508,219 | 556,467 | 552,921 | 459,353 | 373,204 | 323,499 | 291,439 | 329,121 | 328,336 | 378,961 | 424,745 | 424,868 | 389,140 | 379,825 | 350,152 | 274,815 | 250,113 | 212,071 | 175,400 | 146,600 | 105,100 | 78,500 |
---|
Other Current Assets | 0 | 0 | 0 | 0 | 793 | 2,042 | 3,683 | 5,540 | 608 | 908 | 1,132 | 1,540 | 1,407 | 1,349 | 1,004 | 1,093 | 0 | 0 | 0 | 0 | 0 | 168,734 | 167,312 | 255,821 | 291,344 | 452,861 | 515,948 | 600,620 | 638,012 | 1,546,517 | 1,772,856 | 1,005,287 | 1,887,291 | 0 | 2,000,359 | 1,519,027 | 1,553,581 | 1,490,270 | 1,396,649 | 1,321,016 | 1,096,787 | 916,778 | 0 | 5,636 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24,138 | 0 | -13,033 | -16,397 | -16,410 | -16,197 | -6,311 | -1,908 | -1,923 | -2,402 | -2,014 | -1,589 | -1,026 | -981 | -987 | -825 | -620 | -538 | -227,443 | -239,936 | -246,890 | -264,470 | -284,149 | 71,575 | -305,333 | -358,301 | -772 | -424,666 | -435,421 | -104 | -104 | -104 | -102 | -102 | -59 | 178,102 | -243,527 | -333,753 | -214,774 | -506,628 | -405,477 | -366,320 | -386,691 | -433,192 | -434,512 | -394,407 | -400,022 | -383,653 | -482,303 | -407,163 | 0 |
| 0 | -407,163 | -482,303 | -383,653 | -400,022 | -394,407 | -434,512 | -433,192 | -386,691 | -366,320 | -405,477 | -506,628 | -214,774 | -333,753 | -243,527 | 178,102 | -59 | -102 | -102 | -104 | -104 | -104 | -435,421 | -424,666 | -772 | -358,301 | -305,333 | 71,575 | -284,149 | -264,470 | -246,890 | -239,936 | -227,443 | -538 | -620 | -825 | -987 | -981 | -1,026 | -1,589 | -2,014 | -2,402 | -1,923 | -1,908 | -6,311 | -16,197 | -16,410 | -16,397 | -13,033 | 0 | -24,138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,636 | 0 | 916,778 | 1,096,787 | 1,321,016 | 1,396,649 | 1,490,270 | 1,553,581 | 1,519,027 | 2,000,359 | 0 | 1,887,291 | 1,005,287 | 1,772,856 | 1,546,517 | 638,012 | 600,620 | 515,948 | 452,861 | 291,344 | 255,821 | 167,312 | 168,734 | 0 | 0 | 0 | 0 | 0 | 1,093 | 1,004 | 1,349 | 1,407 | 1,540 | 1,132 | 908 | 608 | 5,540 | 3,683 | 2,042 | 793 | 0 | 0 | 0 | 0 |
---|
> Long-term Assets | 2,400 | 3,500 | 5,200 | 6,100 | 8,180 | 10,272 | 11,705 | 14,268 | 17,609 | 22,729 | 26,143 | 34,522 | 33,021 | 30,490 | 67,887 | 63,708 | 55,859 | 56,502 | 55,251 | 45,891 | 51,047 | 141,194 | 165,084 | 201,016 | 214,206 | 255,195 | 253,194 | 262,275 | 267,064 | 336,245 | 502,761 | 484,626 | 500,408 | 444,079 | 371,102 | 280,620 | 258,527 | 256,822 | 182,856 | 1,031,213 | 837,762 | 170,890 | 133,431 | 160,830 | 44,846 | 44,746 | 45,740 | 2,378 | 2,312 | 133 | 66 | 101,273 | 98,052 | 119,160 | 55,492 | 44,948 | 43,638 | 46,361 | 61,275 | 204,154 | 67,466 | 54,115 | 53,720 | 122,533 | 31,593 | 31,379 | 26,690 | 87,747 | 16,305 | 13,258 | 11,860 | 48,506 | 9,561 | 8,786 | 8,041 | 354,955 | 79,048 | 6,355 | 5,576 | 97,098 | 17,013 | 16,275 | 15,137 | 14,091 | 12,999 | 11,742 | 10,376 | 9,181 | 8,011 | 6,970 | 5,447 | 11,351 | 9,411 | 19,058 | 12,047 | 11,782 | 11,614 | 11,373 | 11,344 | 11,310 | 11,313 | 11,111 | 11,040 |
| 11,040 | 11,111 | 11,313 | 11,310 | 11,344 | 11,373 | 11,614 | 11,782 | 12,047 | 19,058 | 9,411 | 11,351 | 5,447 | 6,970 | 8,011 | 9,181 | 10,376 | 11,742 | 12,999 | 14,091 | 15,137 | 16,275 | 17,013 | 97,098 | 5,576 | 6,355 | 79,048 | 354,955 | 8,041 | 8,786 | 9,561 | 48,506 | 11,860 | 13,258 | 16,305 | 87,747 | 26,690 | 31,379 | 31,593 | 122,533 | 53,720 | 54,115 | 67,466 | 204,154 | 61,275 | 46,361 | 43,638 | 44,948 | 55,492 | 119,160 | 98,052 | 101,273 | 66 | 133 | 2,312 | 2,378 | 45,740 | 44,746 | 44,846 | 160,830 | 133,431 | 170,890 | 837,762 | 1,031,213 | 182,856 | 256,822 | 258,527 | 280,620 | 371,102 | 444,079 | 500,408 | 484,626 | 502,761 | 336,245 | 267,064 | 262,275 | 253,194 | 255,195 | 214,206 | 201,016 | 165,084 | 141,194 | 51,047 | 45,891 | 55,251 | 56,502 | 55,859 | 63,708 | 67,887 | 30,490 | 33,021 | 34,522 | 26,143 | 22,729 | 17,609 | 14,268 | 11,705 | 10,272 | 8,180 | 6,100 | 5,200 | 3,500 | 2,400 |
---|
Property Plant Equipment | 2,400 | 3,500 | 5,200 | 6,100 | 8,180 | 10,272 | 11,705 | 14,268 | 17,609 | 22,729 | 26,143 | 34,522 | 33,021 | 30,490 | 30,651 | 29,296 | 28,623 | 25,782 | 24,265 | 24,307 | 24,006 | 25,790 | 29,129 | 31,552 | 34,298 | 34,462 | 37,694 | 48,383 | 58,139 | 64,320 | 68,076 | 63,986 | 67,644 | 81,215 | 92,694 | 84,466 | 79,602 | 63,023 | 52,857 | 48,297 | 43,265 | 39,292 | 35,439 | 32,263 | 28,242 | 25,532 | 23,397 | 15,893 | 10,431 | 7,869 | 7,561 | 8,098 | 8,343 | 8,375 | 7,363 | 7,192 | 7,054 | 7,725 | 24,993 | 37,786 | 32,284 | 21,718 | 22,318 | 21,213 | 17,156 | 18,478 | 15,373 | 10,352 | 6,780 | 4,907 | 4,177 | 3,856 | 3,568 | 3,382 | 3,296 | 3,229 | 3,229 | 2,908 | 2,724 | 3,625 | 20,398 | 19,422 | 18,101 | 16,829 | 15,551 | 14,590 | 12,927 | 11,421 | 10,013 | 8,674 | 6,431 | 11,351 | 9,411 | 19,058 | 19,051 | 21,795 | 23,774 | 23,922 | 23,358 | 22,755 | 22,168 | 21,380 | 11,040 |
| 11,040 | 21,380 | 22,168 | 22,755 | 23,358 | 23,922 | 23,774 | 21,795 | 19,051 | 19,058 | 9,411 | 11,351 | 6,431 | 8,674 | 10,013 | 11,421 | 12,927 | 14,590 | 15,551 | 16,829 | 18,101 | 19,422 | 20,398 | 3,625 | 2,724 | 2,908 | 3,229 | 3,229 | 3,296 | 3,382 | 3,568 | 3,856 | 4,177 | 4,907 | 6,780 | 10,352 | 15,373 | 18,478 | 17,156 | 21,213 | 22,318 | 21,718 | 32,284 | 37,786 | 24,993 | 7,725 | 7,054 | 7,192 | 7,363 | 8,375 | 8,343 | 8,098 | 7,561 | 7,869 | 10,431 | 15,893 | 23,397 | 25,532 | 28,242 | 32,263 | 35,439 | 39,292 | 43,265 | 48,297 | 52,857 | 63,023 | 79,602 | 84,466 | 92,694 | 81,215 | 67,644 | 63,986 | 68,076 | 64,320 | 58,139 | 48,383 | 37,694 | 34,462 | 34,298 | 31,552 | 29,129 | 25,790 | 24,006 | 24,307 | 24,265 | 25,782 | 28,623 | 29,296 | 30,651 | 30,490 | 33,021 | 34,522 | 26,143 | 22,729 | 17,609 | 14,268 | 11,705 | 10,272 | 8,180 | 6,100 | 5,200 | 3,500 | 2,400 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 83,133 | 100,686 | 100,552 | 108,465 | 131,143 | 131,150 | 130,800 | 120,254 | 120,254 | 120,115 | 120,115 | 128,550 | 151,995 | 152,504 | 97,169 | 96,012 | 96,016 | 64,896 | 59,129 | 64,355 | 44,302 | 43,413 | 43,422 | 42,148 | 42,147 | 43,245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43,245 | 42,147 | 42,148 | 43,422 | 43,413 | 44,302 | 64,355 | 59,129 | 64,896 | 96,016 | 96,012 | 97,169 | 152,504 | 151,995 | 128,550 | 120,115 | 120,115 | 120,254 | 120,254 | 130,800 | 131,150 | 131,143 | 108,465 | 100,552 | 100,686 | 83,133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 435,987 | 439,616 | 353,346 | 315,264 | 300,167 | 266,890 | 231,303 | 230,305 | 222,312 | 217,915 | 220,474 | 206,410 | 199,530 | 197,859 | 156,635 | 152,972 | 160,450 | 166,532 | 172,425 | 178,647 | 221,816 | 234,596 | 246,156 | 252,578 | 269,569 | 288,588 | 309,325 | 319,281 | 361,465 | 381,995 | 427,018 | 437,556 | 532,914 | 2,025 | 727,916 | 738,366 | 1,424 | 839,589 | 1,415 | 935,736 | 1,033 | 1,247,447 | 1,410,235 | 1,488,191 | 1,703,057 | 1,817,175 | 1,905,410 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,905,410 | 1,817,175 | 1,703,057 | 1,488,191 | 1,410,235 | 1,247,447 | 1,033 | 935,736 | 1,415 | 839,589 | 1,424 | 738,366 | 727,916 | 2,025 | 532,914 | 437,556 | 427,018 | 381,995 | 361,465 | 319,281 | 309,325 | 288,588 | 269,569 | 252,578 | 246,156 | 234,596 | 221,816 | 178,647 | 172,425 | 166,532 | 160,450 | 152,972 | 156,635 | 197,859 | 199,530 | 206,410 | 220,474 | 217,915 | 222,312 | 230,305 | 231,303 | 266,890 | 300,167 | 315,264 | 353,346 | 439,616 | 435,987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89,570 | 112,000 | 111,195 | 119,164 | 146,455 | 145,771 | 144,549 | 133,088 | 131,235 | 133,619 | 132,497 | 142,100 | 245,449 | 164,046 | 105,417 | 96,012 | 103,014 | 71,304 | 4,547 | 4,041 | 3,344 | 3,030 | 2,816 | 2,698 | 2,599 | 2,495 | 2,378 | 2,312 | 133 | 66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66 | 133 | 2,312 | 2,378 | 2,495 | 2,599 | 2,698 | 2,816 | 3,030 | 3,344 | 4,041 | 4,547 | 71,304 | 103,014 | 96,012 | 105,417 | 164,046 | 245,449 | 142,100 | 132,497 | 133,619 | 131,235 | 133,088 | 144,549 | 145,771 | 146,455 | 119,164 | 111,195 | 112,000 | 89,570 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | -2,400 | -3,500 | -5,200 | -6,100 | -8,180 | -10,272 | -11,705 | -14,268 | -17,609 | -22,729 | -26,143 | -34,522 | -33,021 | -30,490 | -67,887 | -63,708 | -55,859 | -56,502 | -55,251 | -45,891 | -51,047 | -141,194 | -165,084 | -201,016 | -214,206 | -255,195 | -253,194 | -262,275 | -267,064 | -336,245 | -502,761 | -484,626 | -500,408 | -444,079 | -371,102 | -280,620 | -258,527 | -256,822 | -182,856 | -1,031,213 | -837,762 | -496,966 | -144,410 | -160,830 | -153,731 | -148,504 | -120,803 | -118,378 | -99,116 | -102,711 | -106,700 | -101,273 | -98,052 | -119,160 | -55,492 | -44,948 | -43,638 | -46,361 | -61,275 | 131,234 | -67,466 | -54,115 | -53,720 | 85,487 | -31,593 | -31,379 | -26,690 | 67,272 | -16,305 | -13,258 | -11,860 | 37,925 | -9,561 | -8,786 | -8,041 | 42,401 | 71,575 | -6,355 | -5,576 | 90,997 | -5,645 | -5,200 | -4,989 | -4,695 | -4,158 | -4,272 | -4,072 | -3,655 | -3,246 | -2,737 | -984 | -11,351 | -9,411 | -19,058 | -7,004 | -10,013 | -12,160 | -12,549 | -12,014 | -11,445 | -10,855 | -10,269 | -11,040 |
| -11,040 | -10,269 | -10,855 | -11,445 | -12,014 | -12,549 | -12,160 | -10,013 | -7,004 | -19,058 | -9,411 | -11,351 | -984 | -2,737 | -3,246 | -3,655 | -4,072 | -4,272 | -4,158 | -4,695 | -4,989 | -5,200 | -5,645 | 90,997 | -5,576 | -6,355 | 71,575 | 42,401 | -8,041 | -8,786 | -9,561 | 37,925 | -11,860 | -13,258 | -16,305 | 67,272 | -26,690 | -31,379 | -31,593 | 85,487 | -53,720 | -54,115 | -67,466 | 131,234 | -61,275 | -46,361 | -43,638 | -44,948 | -55,492 | -119,160 | -98,052 | -101,273 | -106,700 | -102,711 | -99,116 | -118,378 | -120,803 | -148,504 | -153,731 | -160,830 | -144,410 | -496,966 | -837,762 | -1,031,213 | -182,856 | -256,822 | -258,527 | -280,620 | -371,102 | -444,079 | -500,408 | -484,626 | -502,761 | -336,245 | -267,064 | -262,275 | -253,194 | -255,195 | -214,206 | -201,016 | -165,084 | -141,194 | -51,047 | -45,891 | -55,251 | -56,502 | -55,859 | -63,708 | -67,887 | -30,490 | -33,021 | -34,522 | -26,143 | -22,729 | -17,609 | -14,268 | -11,705 | -10,272 | -8,180 | -6,100 | -5,200 | -3,500 | -2,400 |
---|
> Total Liabilities | 30,700 | 33,500 | 36,500 | 47,500 | 56,870 | 57,291 | 62,318 | 66,324 | 61,116 | 64,133 | 98,031 | 89,978 | 64,238 | 64,545 | 73,721 | 71,047 | 67,825 | 80,548 | 116,211 | 134,767 | 111,990 | 175,605 | 247,089 | 265,328 | 218,701 | 668,305 | 695,958 | 1,008,537 | 947,917 | 1,044,658 | 1,190,827 | 1,189,390 | 1,345,257 | 1,292,046 | 1,643,753 | 1,048,869 | 1,112,611 | 1,025,067 | 960,563 | 836,695 | 670,539 | 613,417 | 475,329 | 541,111 | 1,212,683 | 1,035,736 | 925,126 | 819,092 | 816,461 | 677,155 | 631,331 | 571,579 | 522,687 | 429,091 | 389,121 | 361,239 | 354,523 | 347,020 | 360,312 | 351,077 | 347,518 | 319,265 | 328,756 | 260,913 | 239,483 | 259,731 | 258,390 | 269,778 | 263,710 | 284,174 | 328,433 | 358,212 | 364,110 | 400,991 | 445,929 | 461,740 | 461,740 | 491,073 | 508,747 | 604,737 | 652,210 | 718,921 | 789,665 | 895,931 | 929,131 | 882,832 | 944,902 | 1,090,704 | 1,041,701 | 1,163,433 | 1,180,992 | 1,616,364 | 1,608,318 | 1,787,237 | 1,906,062 | 2,022,774 | 1,990,557 | 2,053,313 | 2,182,334 | 2,173,778 | 2,233,623 | 2,265,953 | 2,585,502 |
| 2,585,502 | 2,265,953 | 2,233,623 | 2,173,778 | 2,182,334 | 2,053,313 | 1,990,557 | 2,022,774 | 1,906,062 | 1,787,237 | 1,608,318 | 1,616,364 | 1,180,992 | 1,163,433 | 1,041,701 | 1,090,704 | 944,902 | 882,832 | 929,131 | 895,931 | 789,665 | 718,921 | 652,210 | 604,737 | 508,747 | 491,073 | 461,740 | 461,740 | 445,929 | 400,991 | 364,110 | 358,212 | 328,433 | 284,174 | 263,710 | 269,778 | 258,390 | 259,731 | 239,483 | 260,913 | 328,756 | 319,265 | 347,518 | 351,077 | 360,312 | 347,020 | 354,523 | 361,239 | 389,121 | 429,091 | 522,687 | 571,579 | 631,331 | 677,155 | 816,461 | 819,092 | 925,126 | 1,035,736 | 1,212,683 | 541,111 | 475,329 | 613,417 | 670,539 | 836,695 | 960,563 | 1,025,067 | 1,112,611 | 1,048,869 | 1,643,753 | 1,292,046 | 1,345,257 | 1,189,390 | 1,190,827 | 1,044,658 | 947,917 | 1,008,537 | 695,958 | 668,305 | 218,701 | 265,328 | 247,089 | 175,605 | 111,990 | 134,767 | 116,211 | 80,548 | 67,825 | 71,047 | 73,721 | 64,545 | 64,238 | 89,978 | 98,031 | 64,133 | 61,116 | 66,324 | 62,318 | 57,291 | 56,870 | 47,500 | 36,500 | 33,500 | 30,700 |
---|
> Total Current 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 | 23,492 | 23,377 | 184,892 | 62,880 | 164,368 | 1,047,760 | 875,177 | 767,587 | 646,661 | 640,000 | 522,914 | 410,426 | 288,671 | 243,072 | 309,474 | 269,352 | 205,470 | 227,325 | 216,666 | 221,402 | 206,518 | 209,831 | 186,642 | 199,661 | 156,193 | 138,267 | 154,793 | 149,044 | 153,273 | 141,179 | 161,727 | 168,878 | 185,995 | 186,913 | 196,154 | 233,927 | 351,000 | 247,654 | 282,755 | 299,187 | 392,933 | 433,809 | 504,463 | 608,393 | 668,607 | 703,112 | 674,618 | 745,210 | 872,005 | 853,310 | 984,707 | 1,012,966 | 42,287 | 50,905 | 46,971 | 1,645,600 | 1,762,249 | 1,685,576 | 1,742,566 | 1,871,349 | 1,949,830 | 1,975,422 | 1,995,878 | 164,777 |
| 164,777 | 1,995,878 | 1,975,422 | 1,949,830 | 1,871,349 | 1,742,566 | 1,685,576 | 1,762,249 | 1,645,600 | 46,971 | 50,905 | 42,287 | 1,012,966 | 984,707 | 853,310 | 872,005 | 745,210 | 674,618 | 703,112 | 668,607 | 608,393 | 504,463 | 433,809 | 392,933 | 299,187 | 282,755 | 247,654 | 351,000 | 233,927 | 196,154 | 186,913 | 185,995 | 168,878 | 161,727 | 141,179 | 153,273 | 149,044 | 154,793 | 138,267 | 156,193 | 199,661 | 186,642 | 209,831 | 206,518 | 221,402 | 216,666 | 227,325 | 205,470 | 269,352 | 309,474 | 243,072 | 288,671 | 410,426 | 522,914 | 640,000 | 646,661 | 767,587 | 875,177 | 1,047,760 | 164,368 | 62,880 | 184,892 | 23,377 | 23,492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short-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 | 161,631 | 60,889 | 164,368 | 795,517 | 648,356 | 564,637 | 467,449 | 480,166 | 368,864 | 308,752 | 288,671 | 243,072 | 231,003 | 195,071 | 166,874 | 166,718 | 155,630 | 158,696 | 151,263 | 152,709 | 128,854 | 140,961 | 135,260 | 117,531 | 133,199 | 128,430 | 130,970 | 118,903 | 139,237 | 172,275 | 193,865 | 195,939 | 215,777 | 258,749 | 336,871 | 275,478 | 315,140 | 339,518 | 436,578 | 480,760 | 567,621 | 686,049 | 753,129 | 762,655 | 713,459 | 765,640 | 885,529 | 853,739 | 978,840 | 1,004,774 | 1,278,864 | 1,271,278 | 1,429,340 | 1,564,067 | 1,673,418 | 1,634,938 | 1,685,789 | 1,808,461 | 64,748 | 30,546 | 1,898,750 | 2,036,101 |
| 2,036,101 | 1,898,750 | 30,546 | 64,748 | 1,808,461 | 1,685,789 | 1,634,938 | 1,673,418 | 1,564,067 | 1,429,340 | 1,271,278 | 1,278,864 | 1,004,774 | 978,840 | 853,739 | 885,529 | 765,640 | 713,459 | 762,655 | 753,129 | 686,049 | 567,621 | 480,760 | 436,578 | 339,518 | 315,140 | 275,478 | 336,871 | 258,749 | 215,777 | 195,939 | 193,865 | 172,275 | 139,237 | 118,903 | 130,970 | 128,430 | 133,199 | 117,531 | 135,260 | 140,961 | 128,854 | 152,709 | 151,263 | 158,696 | 155,630 | 166,718 | 166,874 | 195,071 | 231,003 | 243,072 | 288,671 | 308,752 | 368,864 | 480,166 | 467,449 | 564,637 | 648,356 | 795,517 | 164,368 | 60,889 | 161,631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 500 | 0 | 0 | 0 | 195,753 | 0 | 0 | 0 | 254,233 | 0 | 276,862 | 319,987 | 336,871 | 351,689 | 376,951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 376,951 | 351,689 | 336,871 | 319,987 | 276,862 | 0 | 254,233 | 0 | 0 | 0 | 195,753 | 0 | 0 | 0 | 500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28,321 | 22,473 | 15,952 | 37,311 | 32,570 | 32,329 | 25,078 | 33,292 | 28,381 | 28,862 | 32,312 | 35,929 | 36,088 | 38,724 | 79,210 | 80,201 | 96,483 | 86,473 | 104,269 | 100,032 | 112,453 | 116,659 | 139,151 | 135,153 | 159,396 | 121,719 | 123,534 | 105,658 | 120,235 | 87,748 | 96,900 | 83,601 | 67,295 | 70,642 | 69,268 | 62,594 | 50,861 | 46,419 | 40,004 | 58,246 | 47,140 | 42,275 | 103,032 | 98,856 | 38,596 | 31,718 | 34,726 | 43,131 | 48,625 | 41,595 | 36,369 | 32,730 | 39,968 | 36,348 | 40,401 | 44,688 | 51,722 | 57,621 | 60,544 | 76,309 | 86,768 | 91,027 | 112,400 | 114,883 | 164,869 | 115,737 | 109,668 | 107,254 | 105,765 | 108,837 | 86,309 | 73,614 | 41,617 | 36,198 | 34,169 | 33,987 | 41,731 | 41,153 | 38,656 | 38,627 | 42,287 | 50,905 | 46,971 | 43,490 | 44,332 | 42,006 | 47,468 | 48,170 | 61,634 | 59,173 | 70,579 | 59,563 |
| 59,563 | 70,579 | 59,173 | 61,634 | 48,170 | 47,468 | 42,006 | 44,332 | 43,490 | 46,971 | 50,905 | 42,287 | 38,627 | 38,656 | 41,153 | 41,731 | 33,987 | 34,169 | 36,198 | 41,617 | 73,614 | 86,309 | 108,837 | 105,765 | 107,254 | 109,668 | 115,737 | 164,869 | 114,883 | 112,400 | 91,027 | 86,768 | 76,309 | 60,544 | 57,621 | 51,722 | 44,688 | 40,401 | 36,348 | 39,968 | 32,730 | 36,369 | 41,595 | 48,625 | 43,131 | 34,726 | 31,718 | 38,596 | 98,856 | 103,032 | 42,275 | 47,140 | 58,246 | 40,004 | 46,419 | 50,861 | 62,594 | 69,268 | 70,642 | 67,295 | 83,601 | 96,900 | 87,748 | 120,235 | 105,658 | 123,534 | 121,719 | 159,396 | 135,153 | 139,151 | 116,659 | 112,453 | 100,032 | 104,269 | 86,473 | 96,483 | 80,201 | 79,210 | 38,724 | 36,088 | 35,929 | 32,312 | 28,862 | 28,381 | 33,292 | 25,078 | 32,329 | 32,570 | 37,311 | 15,952 | 22,473 | 28,321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 0 | 14,441 | 17,669 | 19,742 | 21,531 | 17,025 | 12,095 | 21,750 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23,492 | -23,377 | 0 | 121,209 | -164,368 | 66,980 | 63,123 | 63,804 | 60,411 | 60,787 | 62,884 | 62,955 | -47,140 | -243,072 | 60,239 | 61,683 | -205,470 | 28,889 | 26,310 | 19,575 | 6,630 | 15,527 | 21,419 | 25,970 | -19,035 | -15,612 | -18,807 | -24,074 | -29,419 | -35,345 | -38,054 | -58,490 | -70,999 | -74,820 | -100,671 | -103,824 | 9,132 | -106,605 | -105,214 | -106,970 | -105,513 | -108,537 | -83,805 | -67,633 | -35,832 | -29,207 | -22,400 | -12,297 | -15,799 | -7,587 | -1,445 | -611 | -1,249,583 | -1,255,400 | -1,412,602 | 54,603 | 60,689 | 26,839 | 28,172 | 33,006 | -147,460 | -182,589 | -2,066,457 | -59,563 |
| -59,563 | -2,066,457 | -182,589 | -147,460 | 33,006 | 28,172 | 26,839 | 60,689 | 54,603 | -1,412,602 | -1,255,400 | -1,249,583 | -611 | -1,445 | -7,587 | -15,799 | -12,297 | -22,400 | -29,207 | -35,832 | -67,633 | -83,805 | -108,537 | -105,513 | -106,970 | -105,214 | -106,605 | 9,132 | -103,824 | -100,671 | -74,820 | -70,999 | -58,490 | -38,054 | -35,345 | -29,419 | -24,074 | -18,807 | -15,612 | -19,035 | 25,970 | 21,419 | 15,527 | 6,630 | 19,575 | 26,310 | 28,889 | -205,470 | 61,683 | 60,239 | -243,072 | -47,140 | 62,955 | 62,884 | 60,787 | 60,411 | 63,804 | 63,123 | 66,980 | -164,368 | 121,209 | 0 | -23,377 | -23,492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21,750 | 12,095 | 17,025 | 21,531 | 19,742 | 17,669 | 14,441 | 0 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,412 | 13,434 | 16,517 | 0 | 31,443 | 9,890 | 0 | 0 | 80,548 | 116,211 | 0 | 111,990 | 175,605 | 247,089 | 265,328 | 218,701 | 668,305 | 695,958 | 1,008,537 | 947,917 | 1,044,658 | 1,190,827 | 1,189,390 | 1,345,257 | 1,292,046 | 1,643,753 | 1,048,869 | 1,112,611 | 1,025,067 | 960,563 | 589,790 | 485,036 | 428,525 | 412,449 | 541,111 | 277,784 | 253,345 | 232,562 | 229,844 | 219,064 | 201,748 | 220,905 | 177,405 | 177,653 | 119,617 | 119,769 | 262,209 | 127,198 | 130,354 | 138,910 | 144,559 | 137,687 | 132,623 | 129,095 | 104,720 | 101,216 | 104,938 | 109,346 | 116,505 | 122,531 | 122,447 | 159,555 | 172,217 | 177,197 | 204,837 | 212,002 | 296,871 | 214,086 | 208,318 | 209,560 | 211,804 | 218,401 | 214,458 | 181,272 | 178,274 | 126,894 | 109,014 | 100,417 | 119,349 | 88,966 | 79,226 | 68,451 | 42,287 | 50,905 | 46,971 | 160,587 | 160,575 | 204,956 | 210,647 | 210,810 | 223,948 | 258,201 | 270,075 | 329,212 |
| 329,212 | 270,075 | 258,201 | 223,948 | 210,810 | 210,647 | 204,956 | 160,575 | 160,587 | 46,971 | 50,905 | 42,287 | 68,451 | 79,226 | 88,966 | 119,349 | 100,417 | 109,014 | 126,894 | 178,274 | 181,272 | 214,458 | 218,401 | 211,804 | 209,560 | 208,318 | 214,086 | 296,871 | 212,002 | 204,837 | 177,197 | 172,217 | 159,555 | 122,447 | 122,531 | 116,505 | 109,346 | 104,938 | 101,216 | 104,720 | 129,095 | 132,623 | 137,687 | 144,559 | 138,910 | 130,354 | 127,198 | 262,209 | 119,769 | 119,617 | 177,653 | 177,405 | 220,905 | 201,748 | 219,064 | 229,844 | 232,562 | 253,345 | 277,784 | 541,111 | 412,449 | 428,525 | 485,036 | 589,790 | 960,563 | 1,025,067 | 1,112,611 | 1,048,869 | 1,643,753 | 1,292,046 | 1,345,257 | 1,189,390 | 1,190,827 | 1,044,658 | 947,917 | 1,008,537 | 695,958 | 668,305 | 218,701 | 265,328 | 247,089 | 175,605 | 111,990 | 0 | 116,211 | 80,548 | 0 | 0 | 9,890 | 31,443 | 0 | 16,517 | 13,434 | 1,412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 201,748 | 197,497 | 200,165 | 201,253 | 95,056 | 95,194 | 95,335 | 95,480 | 95,628 | 95,779 | 95,934 | 96,092 | 96,254 | 167,669 | 143,501 | 130,105 | 149,051 | 149,863 | 154,783 | 145,744 | 165,514 | 179,938 | 203,399 | 205,745 | 226,831 | 270,218 | 287,631 | 303,780 | 330,154 | 355,273 | 453,069 | 470,555 | 559,613 | 685,901 | 773,300 | 763,155 | 716,095 | 770,702 | 906,996 | 853,069 | 975,792 | 995,322 | 1,421,815 | 1,412,131 | 1,573,008 | 1,688,135 | 1,797,691 | 1,759,318 | 1,809,562 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 1,809,562 | 1,759,318 | 1,797,691 | 1,688,135 | 1,573,008 | 1,412,131 | 1,421,815 | 995,322 | 975,792 | 853,069 | 906,996 | 770,702 | 716,095 | 763,155 | 773,300 | 685,901 | 559,613 | 470,555 | 453,069 | 355,273 | 330,154 | 303,780 | 287,631 | 270,218 | 226,831 | 205,745 | 203,399 | 179,938 | 165,514 | 145,744 | 154,783 | 149,863 | 149,051 | 130,105 | 143,501 | 167,669 | 96,254 | 96,092 | 95,934 | 95,779 | 95,628 | 95,480 | 95,335 | 95,194 | 95,056 | 201,253 | 200,165 | 197,497 | 201,748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Warrants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89,050 | 139,125 | 139,200 | 139,275 | 139,350 | 139,425 | 139,500 | 139,575 | 139,650 | 139,725 | 139,800 | 139,875 | 139,950 | 140,025 | 140,100 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 140,100 | 140,025 | 139,950 | 139,875 | 139,800 | 139,725 | 139,650 | 139,575 | 139,500 | 139,425 | 139,350 | 139,275 | 139,200 | 139,125 | 89,050 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4,740 | 5,718 | 6,105 | 9,217 | 5,082 | 7,494 | 11,667 | 13,820 | 13,306 | 8,114 | 6,595 | 8,979 | 9,210 | 9,943 | 8,026 | 9,895 | 6,744 | 7,674 | 36,244 | 29,830 | 23,370 | 87,954 | 70,895 | 67,585 | 65,731 | 64,282 | 59,447 | 55,260 | 49,900 | 46,145 | 41,764 | 33,650 | 28,686 | 23,895 | 23,608 | 23,492 | 23,377 | 25,633 | 1,991 | 1,875 | 1,760 | 1,644 | 1,529 | 10,527 | 10,025 | 3,655 | 3,881 | 1,005 | 0 | 0 | 0 | 60,434 | 0 | 0 | 0 | 55,255 | 0 | 0 | 0 | 20,933 | 0 | 0 | 0 | 22,303 | 0 | 0 | 0 | 15,769 | 0 | 0 | 0 | 9,132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,132 | 0 | 0 | 0 | 15,769 | 0 | 0 | 0 | 22,303 | 0 | 0 | 0 | 20,933 | 0 | 0 | 0 | 55,255 | 0 | 0 | 0 | 60,434 | 0 | 0 | 0 | 1,005 | 3,881 | 3,655 | 10,025 | 10,527 | 1,529 | 1,644 | 1,760 | 1,875 | 1,991 | 25,633 | 23,377 | 23,492 | 23,608 | 23,895 | 28,686 | 33,650 | 41,764 | 46,145 | 49,900 | 55,260 | 59,447 | 64,282 | 65,731 | 67,585 | 70,895 | 87,954 | 23,370 | 29,830 | 36,244 | 7,674 | 6,744 | 9,895 | 8,026 | 9,943 | 9,210 | 8,979 | 6,595 | 8,114 | 13,306 | 13,820 | 11,667 | 7,494 | 5,082 | 9,217 | 6,105 | 5,718 | 4,740 | 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 | 1,140 | 1,073 | 1,005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,005 | 1,073 | 1,140 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 73,400 | 137,300 | 146,100 | 176,400 | 343,030 | 369,560 | 392,844 | 404,181 | 410,557 | 425,333 | 440,273 | 446,479 | 448,425 | 412,350 | 431,782 | 447,868 | 482,008 | 506,110 | 560,849 | 574,013 | 610,849 | 608,144 | 642,140 | 683,890 | 734,201 | 703,685 | 761,398 | 767,211 | 799,387 | 829,881 | 871,217 | 883,940 | 848,977 | 846,169 | 798,736 | 792,579 | 795,652 | 753,320 | 711,965 | 665,844 | 607,297 | 477,823 | 238,268 | 189,317 | 176,284 | 63,073 | 69,485 | 42,838 | 79,235 | 78,103 | 79,158 | 76,117 | 72,536 | 66,276 | 17,852 | 19,295 | 14,647 | 4,412 | -3,369 | 1,164 | -9,588 | -20,013 | -26,363 | 7,441 | 10,288 | 12,204 | 12,633 | 10,959 | 15,610 | 16,143 | 7,406 | 5,787 | 7,024 | -1,343 | -16,860 | -36,033 | -36,033 | -32,131 | -47,462 | -21,791 | -15,580 | -8,105 | 2,797 | 40,906 | 43,387 | 62,099 | 96,403 | 117,284 | 158,616 | 257,286 | 302,697 | 327,999 | 314,070 | 330,196 | 347,449 | 366,411 | 386,423 | 403,349 | 416,794 | 434,675 | 456,021 | 473,815 | 457,723 |
| 457,723 | 473,815 | 456,021 | 434,675 | 416,794 | 403,349 | 386,423 | 366,411 | 347,449 | 330,196 | 314,070 | 327,999 | 302,697 | 257,286 | 158,616 | 117,284 | 96,403 | 62,099 | 43,387 | 40,906 | 2,797 | -8,105 | -15,580 | -21,791 | -47,462 | -32,131 | -36,033 | -36,033 | -16,860 | -1,343 | 7,024 | 5,787 | 7,406 | 16,143 | 15,610 | 10,959 | 12,633 | 12,204 | 10,288 | 7,441 | -26,363 | -20,013 | -9,588 | 1,164 | -3,369 | 4,412 | 14,647 | 19,295 | 17,852 | 66,276 | 72,536 | 76,117 | 79,158 | 78,103 | 79,235 | 42,838 | 69,485 | 63,073 | 176,284 | 189,317 | 238,268 | 477,823 | 607,297 | 665,844 | 711,965 | 753,320 | 795,652 | 792,579 | 798,736 | 846,169 | 848,977 | 883,940 | 871,217 | 829,881 | 799,387 | 767,211 | 761,398 | 703,685 | 734,201 | 683,890 | 642,140 | 608,144 | 610,849 | 574,013 | 560,849 | 506,110 | 482,008 | 447,868 | 431,782 | 412,350 | 448,425 | 446,479 | 440,273 | 425,333 | 410,557 | 404,181 | 392,844 | 369,560 | 343,030 | 176,400 | 146,100 | 137,300 | 73,400 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39,012 | -39,850 | -40,874 | -41,924 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -41,924 | -40,874 | -39,850 | -39,012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings | 43,400 | 44,500 | 53,300 | 83,600 | 104,993 | 130,878 | 153,055 | 164,392 | 170,768 | 185,481 | 200,421 | 167,115 | 168,223 | 131,124 | 152,120 | 168,818 | 201,998 | 222,312 | 275,465 | 286,252 | 303,970 | 317,724 | 355,611 | 382,567 | 431,747 | 498,279 | 550,942 | 553,917 | 584,575 | 612,877 | 651,687 | 661,392 | 655,792 | 644,400 | 590,739 | 606,435 | 609,779 | 564,861 | 532,607 | 505,728 | 340,632 | 206,288 | -33,123 | -87,740 | -96,072 | -125,190 | -123,504 | -151,609 | -134,885 | -32,220 | -31,354 | -28,257 | -219,556 | -225,301 | -192,090 | -190,673 | -193,681 | -203,530 | -212,414 | -208,414 | -219,588 | -230,766 | -236,612 | -201,237 | -199,270 | -197,873 | -197,440 | -199,524 | -194,971 | -194,694 | -203,759 | -205,859 | -205,131 | -213,915 | -228,382 | -246,640 | -246,640 | -245,680 | -261,772 | -238,784 | -232,516 | -227,272 | -214,195 | -211,786 | -206,361 | -183,196 | -144,341 | -117,666 | -73,591 | -36,715 | 10,259 | 60,236 | 113,828 | 147,853 | 180,424 | 204,415 | 230,627 | 255,716 | 280,956 | 307,260 | 327,138 | 345,110 | 368,337 |
| 368,337 | 345,110 | 327,138 | 307,260 | 280,956 | 255,716 | 230,627 | 204,415 | 180,424 | 147,853 | 113,828 | 60,236 | 10,259 | -36,715 | -73,591 | -117,666 | -144,341 | -183,196 | -206,361 | -211,786 | -214,195 | -227,272 | -232,516 | -238,784 | -261,772 | -245,680 | -246,640 | -246,640 | -228,382 | -213,915 | -205,131 | -205,859 | -203,759 | -194,694 | -194,971 | -199,524 | -197,440 | -197,873 | -199,270 | -201,237 | -236,612 | -230,766 | -219,588 | -208,414 | -212,414 | -203,530 | -193,681 | -190,673 | -192,090 | -225,301 | -219,556 | -28,257 | -31,354 | -32,220 | -134,885 | -151,609 | -123,504 | -125,190 | -96,072 | -87,740 | -33,123 | 206,288 | 340,632 | 505,728 | 532,607 | 564,861 | 609,779 | 606,435 | 590,739 | 644,400 | 655,792 | 661,392 | 651,687 | 612,877 | 584,575 | 553,917 | 550,942 | 498,279 | 431,747 | 382,567 | 355,611 | 317,724 | 303,970 | 286,252 | 275,465 | 222,312 | 201,998 | 168,818 | 152,120 | 131,124 | 168,223 | 167,115 | 200,421 | 185,481 | 170,768 | 164,392 | 153,055 | 130,878 | 104,993 | 83,600 | 53,300 | 44,500 | 43,400 |
---|
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 | 297,620 | 297,636 | 294,246 | 293,407 | 293,472 | 211,037 | 211,122 | 210,768 | 210,468 | 210,307 | 210,315 | 210,642 | 211,020 | 211,339 | 210,519 | 210,626 | 210,762 | 210,944 | 211,083 | 210,881 | 210,837 | 211,165 | 211,646 | 212,155 | 212,572 | 212,618 | 212,785 | 213,025 | 213,201 | 212,808 | 213,435 | 214,891 | 215,111 | 214,030 | 212,692 | 209,748 | 205,295 | 200,744 | 194,950 | 192,207 | 254,001 | 252,438 | 227,763 | 160,242 | 142,343 | 127,025 | 121,996 | 115,796 | 107,633 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 107,633 | 115,796 | 121,996 | 127,025 | 142,343 | 160,242 | 227,763 | 252,438 | 254,001 | 192,207 | 194,950 | 200,744 | 205,295 | 209,748 | 212,692 | 214,030 | 215,111 | 214,891 | 213,435 | 212,808 | 213,201 | 213,025 | 212,785 | 212,618 | 212,572 | 212,155 | 211,646 | 211,165 | 210,837 | 210,881 | 211,083 | 210,944 | 210,762 | 210,626 | 210,519 | 211,339 | 211,020 | 210,642 | 210,315 | 210,307 | 210,468 | 210,768 | 211,122 | 211,037 | 293,472 | 293,407 | 294,246 | 297,636 | 297,620 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -187,615 | -185,941 | -186,337 | -194,355 | -208,696 | -209,736 | -209,852 | -213,830 | -219,714 | -220,375 | -220,429 | -220,564 | -222,310 | -222,533 | -222,876 | -223,014 | -225,457 | -207,818 | -208,207 | -209,211 | -124,084 | -124,600 | -124,713 | -125,010 | -125,068 | -124,805 | -125,927 | -26,358 | -26,721 | -28,459 | -22,760 | -4,586 | -4,586 | -4,586 | -4,586 | -4,586 | -4,338 | -2,614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 10,000 | 92,800 | 92,800 | 92,800 | 238,037 | 238,682 | 239,789 | 239,789 | 239,789 | 240,352 | 240,352 | 279,364 | 280,202 | 281,226 | 279,662 | 237,062 | 236,814 | 244,436 | 244,896 | 246,357 | 247,806 | 230,235 | 225,111 | 276,635 | 283,021 | 186,201 | 190,553 | 193,110 | 197,746 | 191,394 | 193,920 | 196,938 | 192,842 | 199,785 | 203,101 | 184,507 | 184,452 | 187,005 | 189,395 | 191,547 | 299,437 | 301,624 | 303,963 | 280,350 | 277,994 | 195,232 | 196,890 | 200,055 | 217,868 | 111,283 | 111,695 | 106,631 | 293,407 | 293,472 | 211,037 | 211,122 | 210,768 | 210,468 | 210,307 | 210,315 | 210,642 | 211,020 | 211,339 | 210,519 | 210,626 | 210,762 | 210,944 | 211,083 | 210,881 | 210,837 | 211,165 | 211,646 | 212,155 | 212,572 | 212,618 | -2,178 | 212,785 | 213,201 | 212,808 | 213,435 | 214,891 | 215,111 | 214,030 | 212,692 | 209,748 | 205,295 | 200,744 | 194,950 | 192,207 | 254,001 | 252,438 | 227,763 | 160,242 | 142,343 | 127,025 | 121,996 | 115,796 | 107,633 | 95,838 | 87,415 | 88,883 | 88,705 | 89,386 |
| 89,386 | 88,705 | 88,883 | 87,415 | 95,838 | 107,633 | 115,796 | 121,996 | 127,025 | 142,343 | 160,242 | 227,763 | 252,438 | 254,001 | 192,207 | 194,950 | 200,744 | 205,295 | 209,748 | 212,692 | 214,030 | 215,111 | 214,891 | 213,435 | 212,808 | 213,201 | 212,785 | -2,178 | 212,618 | 212,572 | 212,155 | 211,646 | 211,165 | 210,837 | 210,881 | 211,083 | 210,944 | 210,762 | 210,626 | 210,519 | 211,339 | 211,020 | 210,642 | 210,315 | 210,307 | 210,468 | 210,768 | 211,122 | 211,037 | 293,472 | 293,407 | 106,631 | 111,695 | 111,283 | 217,868 | 200,055 | 196,890 | 195,232 | 277,994 | 280,350 | 303,963 | 301,624 | 299,437 | 191,547 | 189,395 | 187,005 | 184,452 | 184,507 | 203,101 | 199,785 | 192,842 | 196,938 | 193,920 | 191,394 | 197,746 | 193,110 | 190,553 | 186,201 | 283,021 | 276,635 | 225,111 | 230,235 | 247,806 | 246,357 | 244,896 | 244,436 | 236,814 | 237,062 | 279,662 | 281,226 | 280,202 | 279,364 | 240,352 | 240,352 | 239,789 | 239,789 | 239,789 | 238,682 | 238,037 | 92,800 | 92,800 | 92,800 | 10,000 |
---|