> Total Assets | 2,585 | 2,645 | 1,873 | 4,143 | 4,824 | 12,547 | 12,164 | 13,968 | 12,217 | 11,132 | 30,596 | 30,155 | 37,062 | 38,123 | 53,859 | 53,050 | 50,679 | 49,709 | 66,565 | 75,992 | 74,434 | 70,545 | 64,237 | 65,205 | 61,173 | 53,163 | 46,236 | 60,546 | 54,350 | 47,806 | 44,800 | 38,925 | 30,637 | 56,637 | 53,822 | 47,975 | 42,667 | 30,523 | 39,117 | 33,342 | 26,658 | 13,313 | 10,638 | 10,810 | 9,547 | 9,621 | 8,054 | 12,535 | 10,282 | 15,136 | 19,336 | 20,124 | 14,321 | 9,739 | 9,004 | 7,740 | 4,160 | 3,644 | 3,874 | 23,328 | 23,142 | 63,276 | 60,179 | 56,395 | 52,378 | 48,008 | 44,383 | 38,943 | 33,567 | 27,749 | 30,186 | 33,250 | 56,997 | 219,694 | 207,800 | 199,832 | 189,847 | 176,410 | 167,855 | 157,695 | 145,863 | 164,501 | 151,237 | 150,844 | 326,683 | 314,972 | 295,278 | 461,750 | 463,661 | 417,078 | 386,268 | 360,066 | 543,367 | 506,902 | 482,148 | 488,293 | 470,860 | 451,761 | 548,900 | 555,013 | 548,062 | 516,634 | 523,529 | 549,361 |
| 549,361 | 523,529 | 516,634 | 548,062 | 555,013 | 548,900 | 451,761 | 470,860 | 488,293 | 482,148 | 506,902 | 543,367 | 360,066 | 386,268 | 417,078 | 463,661 | 461,750 | 295,278 | 314,972 | 326,683 | 150,844 | 151,237 | 164,501 | 145,863 | 157,695 | 167,855 | 176,410 | 189,847 | 199,832 | 207,800 | 219,694 | 56,997 | 33,250 | 30,186 | 27,749 | 33,567 | 38,943 | 44,383 | 48,008 | 52,378 | 56,395 | 60,179 | 63,276 | 23,142 | 23,328 | 3,874 | 3,644 | 4,160 | 7,740 | 9,004 | 9,739 | 14,321 | 20,124 | 19,336 | 15,136 | 10,282 | 12,535 | 8,054 | 9,621 | 9,547 | 10,810 | 10,638 | 13,313 | 26,658 | 33,342 | 39,117 | 30,523 | 42,667 | 47,975 | 53,822 | 56,637 | 30,637 | 38,925 | 44,800 | 47,806 | 54,350 | 60,546 | 46,236 | 53,163 | 61,173 | 65,205 | 64,237 | 70,545 | 74,434 | 75,992 | 66,565 | 49,709 | 50,679 | 53,050 | 53,859 | 38,123 | 37,062 | 30,155 | 30,596 | 11,132 | 12,217 | 13,968 | 12,164 | 12,547 | 4,824 | 4,143 | 1,873 | 2,645 | 2,585 |
---|
> Total Current Assets | 1,657 | 1,696 | 803 | 3,056 | 3,653 | 11,212 | 10,987 | 12,593 | 10,758 | 9,485 | 28,526 | 0 | 0 | 34,467 | 49,796 | 47,659 | 43,829 | 41,784 | 57,435 | 66,566 | 64,112 | 60,596 | 55,467 | 55,682 | 52,286 | 44,628 | 38,100 | 52,846 | 46,854 | 40,481 | 37,272 | 31,600 | 23,632 | 49,740 | 46,613 | 40,383 | 35,323 | 23,723 | 32,482 | 27,206 | 21,747 | 8,885 | 6,506 | 6,536 | 5,404 | 5,597 | 4,546 | 9,153 | 6,579 | 10,559 | 11,737 | 11,755 | 8,317 | 5,371 | 4,910 | 3,537 | 444 | 261 | 680 | 4,756 | 2,094 | 43,527 | 40,613 | 37,181 | 33,551 | 29,569 | 26,285 | 21,406 | 16,534 | 11,102 | 13,901 | 17,323 | 41,418 | 204,475 | 192,491 | 184,885 | 175,252 | 161,982 | 153,799 | 144,047 | 132,848 | 151,424 | 138,523 | 138,638 | 315,137 | 297,897 | 278,019 | 411,640 | 419,427 | 372,246 | 349,689 | 329,219 | 513,324 | 477,618 | 453,193 | 459,702 | 442,539 | 423,648 | 415,907 | 426,469 | 424,800 | 398,223 | 409,666 | 440,459 |
| 440,459 | 409,666 | 398,223 | 424,800 | 426,469 | 415,907 | 423,648 | 442,539 | 459,702 | 453,193 | 477,618 | 513,324 | 329,219 | 349,689 | 372,246 | 419,427 | 411,640 | 278,019 | 297,897 | 315,137 | 138,638 | 138,523 | 151,424 | 132,848 | 144,047 | 153,799 | 161,982 | 175,252 | 184,885 | 192,491 | 204,475 | 41,418 | 17,323 | 13,901 | 11,102 | 16,534 | 21,406 | 26,285 | 29,569 | 33,551 | 37,181 | 40,613 | 43,527 | 2,094 | 4,756 | 680 | 261 | 444 | 3,537 | 4,910 | 5,371 | 8,317 | 11,755 | 11,737 | 10,559 | 6,579 | 9,153 | 4,546 | 5,597 | 5,404 | 6,536 | 6,506 | 8,885 | 21,747 | 27,206 | 32,482 | 23,723 | 35,323 | 40,383 | 46,613 | 49,740 | 23,632 | 31,600 | 37,272 | 40,481 | 46,854 | 52,846 | 38,100 | 44,628 | 52,286 | 55,682 | 55,467 | 60,596 | 64,112 | 66,566 | 57,435 | 41,784 | 43,829 | 47,659 | 49,796 | 34,467 | 0 | 0 | 28,526 | 9,485 | 10,758 | 12,593 | 10,987 | 11,212 | 3,653 | 3,056 | 803 | 1,696 | 1,657 |
---|
Cash And Cash Equivalents | 1,193 | 0 | 134 | 2,581 | 2,894 | 10,545 | 10,336 | 5,321 | 9,511 | 1,912 | 16,789 | 0 | 30,802 | 30,379 | 41,565 | 39,452 | 19,851 | 17,340 | 33,210 | 42,291 | 27,624 | 21,251 | 25,107 | 21,453 | 14,881 | 12,277 | 9,229 | 19,332 | 16,706 | 14,685 | 15,074 | 15,673 | 13,361 | 41,518 | 40,374 | 35,849 | 32,339 | 20,808 | 29,787 | 26,491 | 21,118 | 4,619 | 6,314 | 5,848 | 4,583 | 5,069 | 3,981 | 7,002 | 6,348 | 10,173 | 8,643 | 7,333 | 5,924 | 3,346 | 1,350 | 289 | 185 | 33 | 454 | 4,502 | 1,819 | 43,289 | 39,093 | 25,533 | 22,706 | 19,042 | 15,728 | 10,594 | 5,756 | 3,492 | 9,125 | 12,333 | 39,649 | 199,066 | 179,717 | 87,546 | 165,629 | 131,227 | 132,302 | 114,898 | 117,967 | 140,359 | 131,493 | 134,539 | 306,019 | 274,207 | 264,350 | 248,758 | 272,350 | 156,591 | 121,561 | 57,587 | 231,900 | 132,542 | 151,632 | 86,052 | 94,172 | 89,001 | 81,707 | 46,397 | 48,875 | 64,459 | 33,407 | 37,142 |
| 37,142 | 33,407 | 64,459 | 48,875 | 46,397 | 81,707 | 89,001 | 94,172 | 86,052 | 151,632 | 132,542 | 231,900 | 57,587 | 121,561 | 156,591 | 272,350 | 248,758 | 264,350 | 274,207 | 306,019 | 134,539 | 131,493 | 140,359 | 117,967 | 114,898 | 132,302 | 131,227 | 165,629 | 87,546 | 179,717 | 199,066 | 39,649 | 12,333 | 9,125 | 3,492 | 5,756 | 10,594 | 15,728 | 19,042 | 22,706 | 25,533 | 39,093 | 43,289 | 1,819 | 4,502 | 454 | 33 | 185 | 289 | 1,350 | 3,346 | 5,924 | 7,333 | 8,643 | 10,173 | 6,348 | 7,002 | 3,981 | 5,069 | 4,583 | 5,848 | 6,314 | 4,619 | 21,118 | 26,491 | 29,787 | 20,808 | 32,339 | 35,849 | 40,374 | 41,518 | 13,361 | 15,673 | 15,074 | 14,685 | 16,706 | 19,332 | 9,229 | 12,277 | 14,881 | 21,453 | 25,107 | 21,251 | 27,624 | 42,291 | 33,210 | 17,340 | 19,851 | 39,452 | 41,565 | 30,379 | 30,802 | 0 | 16,789 | 1,912 | 9,511 | 5,321 | 10,336 | 10,545 | 2,894 | 2,581 | 134 | 0 | 1,193 |
---|
Short-term Investments | 0 | 1,085 | 0 | 0 | 0 | 0 | 0 | 6,471 | 6,659 | 6,461 | 10,223 | 0 | 2,663 | 2,658 | 2,795 | 5,396 | 20,931 | 21,971 | 22,595 | 22,931 | 35,226 | 37,923 | 28,588 | 32,764 | 35,206 | 30,726 | 27,334 | 31,881 | 28,780 | 23,839 | 19,908 | 13,898 | 8,729 | 6,614 | 4,786 | 3,338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,994 | 9,998 | 9,999 | 10,008 | 9,989 | 9,997 | 7,040 | 2,999 | 3,047 | 0 | 3,050 | 10,071 | 94,860 | 7,833 | 27,905 | 17,899 | 23,985 | 7,889 | 3,975 | 0 | 0 | 0 | 11,913 | 31,936 | 143,284 | 125,979 | 191,668 | 197,176 | 228,813 | 234,178 | 286,210 | 240,104 | 290,592 | 295,218 | 272,533 | 269,006 | 291,503 | 301,614 | 255,453 | 297,068 | 311,605 |
| 311,605 | 297,068 | 255,453 | 301,614 | 291,503 | 269,006 | 272,533 | 295,218 | 290,592 | 240,104 | 286,210 | 234,178 | 228,813 | 197,176 | 191,668 | 125,979 | 143,284 | 31,936 | 11,913 | 0 | 0 | 0 | 3,975 | 7,889 | 23,985 | 17,899 | 27,905 | 7,833 | 94,860 | 10,071 | 3,050 | 0 | 3,047 | 2,999 | 7,040 | 9,997 | 9,989 | 10,008 | 9,999 | 9,998 | 9,994 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,338 | 4,786 | 6,614 | 8,729 | 13,898 | 19,908 | 23,839 | 28,780 | 31,881 | 27,334 | 30,726 | 35,206 | 32,764 | 28,588 | 37,923 | 35,226 | 22,931 | 22,595 | 21,971 | 20,931 | 5,396 | 2,795 | 2,658 | 2,663 | 0 | 10,223 | 6,461 | 6,659 | 6,471 | 0 | 0 | 0 | 0 | 0 | 1,085 | 0 |
---|
Net Receivables | 265 | 203 | 335 | 136 | 276 | 200 | 141 | 154 | 492 | 363 | 278 | 0 | 0 | 401 | 4,434 | 1,881 | 2,231 | 1,438 | 370 | 237 | 288 | 275 | 211 | 384 | 347 | 339 | 302 | 394 | 385 | 362 | 342 | 331 | 397 | 492 | 357 | 297 | 489 | 467 | 398 | 272 | 407 | 250 | 104 | 511 | 735 | 264 | 449 | 1,935 | 114 | 228 | 223 | 220 | 279 | 973 | 564 | 212 | 184 | 184 | 179 | 79 | 106 | 100 | 114 | 50 | 92 | 114 | 85 | 55 | 47 | 47 | 49 | 98 | 86 | 123 | 285 | 415 | 109 | 225 | 307 | 759 | 217 | 376 | 248 | 470 | 368 | 3,511 | 508 | 1,127 | 1,018 | 1,187 | 4,418 | 9,814 | 15,414 | 20,401 | 18,173 | 41,771 | 13,483 | 19,046 | 19,499 | 37,946 | 24,089 | 28,909 | 25,522 | 36,483 |
| 36,483 | 25,522 | 28,909 | 24,089 | 37,946 | 19,499 | 19,046 | 13,483 | 41,771 | 18,173 | 20,401 | 15,414 | 9,814 | 4,418 | 1,187 | 1,018 | 1,127 | 508 | 3,511 | 368 | 470 | 248 | 376 | 217 | 759 | 307 | 225 | 109 | 415 | 285 | 123 | 86 | 98 | 49 | 47 | 47 | 55 | 85 | 114 | 92 | 50 | 114 | 100 | 106 | 79 | 179 | 184 | 184 | 212 | 564 | 973 | 279 | 220 | 223 | 228 | 114 | 1,935 | 449 | 264 | 735 | 511 | 104 | 250 | 407 | 272 | 398 | 467 | 489 | 297 | 357 | 492 | 397 | 331 | 342 | 362 | 385 | 394 | 302 | 339 | 347 | 384 | 211 | 275 | 288 | 237 | 370 | 1,438 | 2,231 | 1,881 | 4,434 | 401 | 0 | 0 | 278 | 363 | 492 | 154 | 141 | 200 | 276 | 136 | 335 | 203 | 265 |
---|
Inventory | 199 | 339 | 335 | 340 | 413 | 467 | 479 | 559 | 581 | 557 | 721 | 710 | 546 | 509 | 568 | 522 | 516 | 590 | 605 | 561 | 561 | 530 | 590 | 613 | 603 | 614 | 643 | 554 | 269 | 277 | 297 | 326 | 257 | 179 | 304 | 442 | 2,007 | 1,897 | 1,906 | 210 | 120 | 181 | 0 | 0 | 0 | 97 | 0 | 0 | 0 | 0 | 133 | 196 | 195 | 0 | 2,672 | 2,785 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,757 | 13,927 | 15,936 | 17,376 | 19,293 | 19,326 | 26,266 | 25,863 | 25,320 | 24,752 | 31,745 | 33,155 | 32,820 | 39,705 | 39,761 | 38,853 | 38,714 |
| 38,714 | 38,853 | 39,761 | 39,705 | 32,820 | 33,155 | 31,745 | 24,752 | 25,320 | 25,863 | 26,266 | 19,326 | 19,293 | 17,376 | 15,936 | 13,927 | 6,757 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,785 | 2,672 | 0 | 195 | 196 | 133 | 0 | 0 | 0 | 0 | 97 | 0 | 0 | 0 | 181 | 120 | 210 | 1,906 | 1,897 | 2,007 | 442 | 304 | 179 | 257 | 326 | 297 | 277 | 269 | 554 | 643 | 614 | 603 | 613 | 590 | 530 | 561 | 561 | 605 | 590 | 516 | 522 | 568 | 509 | 546 | 710 | 721 | 557 | 581 | 559 | 479 | 467 | 413 | 340 | 335 | 339 | 199 |
---|
> Long-term Assets | 928 | 949 | 1,071 | 1,087 | 1,172 | 1,335 | 1,177 | 1,375 | 1,460 | 1,646 | 2,069 | 0 | 0 | 3,655 | 4,063 | 5,391 | 6,850 | 7,925 | 9,130 | 9,426 | 10,322 | 9,949 | 8,769 | 9,524 | 8,887 | 8,535 | 8,136 | 7,701 | 7,496 | 7,325 | 7,528 | 7,325 | 7,005 | 6,897 | 7,209 | 7,593 | 7,344 | 6,800 | 6,635 | 6,136 | 4,911 | 4,428 | 4,132 | 4,274 | 4,143 | 4,024 | 3,508 | 3,382 | 3,703 | 4,578 | 7,598 | 8,369 | 6,004 | 4,368 | 4,094 | 4,203 | 3,715 | 3,383 | 3,194 | 18,572 | 21,048 | 19,749 | 19,566 | 19,214 | 18,827 | 18,439 | 18,098 | 17,537 | 17,033 | 16,647 | 16,285 | 15,927 | 15,579 | 15,219 | 15,309 | 14,947 | 14,595 | 14,428 | 14,056 | 13,648 | 13,015 | 13,077 | 12,714 | 12,206 | 11,546 | 17,075 | 17,259 | 50,110 | 44,234 | 44,832 | 36,579 | 30,847 | 30,043 | 29,284 | 28,955 | 28,591 | 28,321 | 28,113 | 132,993 | 128,544 | 123,262 | 118,411 | 113,863 | 108,902 |
| 108,902 | 113,863 | 118,411 | 123,262 | 128,544 | 132,993 | 28,113 | 28,321 | 28,591 | 28,955 | 29,284 | 30,043 | 30,847 | 36,579 | 44,832 | 44,234 | 50,110 | 17,259 | 17,075 | 11,546 | 12,206 | 12,714 | 13,077 | 13,015 | 13,648 | 14,056 | 14,428 | 14,595 | 14,947 | 15,309 | 15,219 | 15,579 | 15,927 | 16,285 | 16,647 | 17,033 | 17,537 | 18,098 | 18,439 | 18,827 | 19,214 | 19,566 | 19,749 | 21,048 | 18,572 | 3,194 | 3,383 | 3,715 | 4,203 | 4,094 | 4,368 | 6,004 | 8,369 | 7,598 | 4,578 | 3,703 | 3,382 | 3,508 | 4,024 | 4,143 | 4,274 | 4,132 | 4,428 | 4,911 | 6,136 | 6,635 | 6,800 | 7,344 | 7,593 | 7,209 | 6,897 | 7,005 | 7,325 | 7,528 | 7,325 | 7,496 | 7,701 | 8,136 | 8,535 | 8,887 | 9,524 | 8,769 | 9,949 | 10,322 | 9,426 | 9,130 | 7,925 | 6,850 | 5,391 | 4,063 | 3,655 | 0 | 0 | 2,069 | 1,646 | 1,460 | 1,375 | 1,177 | 1,335 | 1,172 | 1,087 | 1,071 | 949 | 928 |
---|
Property Plant Equipment | 530 | 475 | 535 | 475 | 482 | 667 | 616 | 827 | 858 | 928 | 1,247 | 1,229 | 1,215 | 2,779 | 2,974 | 4,127 | 5,712 | 6,594 | 7,627 | 7,826 | 8,603 | 8,197 | 7,152 | 7,682 | 7,099 | 6,731 | 6,322 | 6,000 | 5,602 | 5,266 | 5,312 | 5,091 | 4,771 | 4,548 | 4,602 | 4,633 | 4,350 | 3,890 | 3,677 | 3,276 | 2,634 | 2,342 | 2,159 | 2,146 | 1,982 | 1,822 | 1,580 | 1,418 | 1,264 | 1,116 | 934 | 703 | 649 | 516 | 362 | 227 | 88 | 73 | 58 | 47 | 37 | 25 | 59 | 52 | 52 | 51 | 47 | 42 | 36 | 32 | 27 | 26 | 29 | 26 | 32 | 27 | 31 | 50 | 44 | 39 | 41 | 441 | 425 | 406 | 93 | 5,922 | 6,423 | 9,663 | 10,275 | 10,519 | 10,428 | 10,083 | 9,801 | 9,564 | 9,262 | 8,703 | 8,557 | 8,655 | 125,792 | 121,174 | 116,567 | 111,950 | 108,176 | 103,525 |
| 103,525 | 108,176 | 111,950 | 116,567 | 121,174 | 125,792 | 8,655 | 8,557 | 8,703 | 9,262 | 9,564 | 9,801 | 10,083 | 10,428 | 10,519 | 10,275 | 9,663 | 6,423 | 5,922 | 93 | 406 | 425 | 441 | 41 | 39 | 44 | 50 | 31 | 27 | 32 | 26 | 29 | 26 | 27 | 32 | 36 | 42 | 47 | 51 | 52 | 52 | 59 | 25 | 37 | 47 | 58 | 73 | 88 | 227 | 362 | 516 | 649 | 703 | 934 | 1,116 | 1,264 | 1,418 | 1,580 | 1,822 | 1,982 | 2,146 | 2,159 | 2,342 | 2,634 | 3,276 | 3,677 | 3,890 | 4,350 | 4,633 | 4,602 | 4,548 | 4,771 | 5,091 | 5,312 | 5,266 | 5,602 | 6,000 | 6,322 | 6,731 | 7,099 | 7,682 | 7,152 | 8,197 | 8,603 | 7,826 | 7,627 | 6,594 | 5,712 | 4,127 | 2,974 | 2,779 | 1,215 | 1,229 | 1,247 | 928 | 858 | 827 | 616 | 667 | 482 | 475 | 535 | 475 | 530 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28,797 | 24,380 | 12,603 | 5,004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 591 | 201 | 199 | 199 | 0 |
| 0 | 199 | 199 | 201 | 591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,004 | 12,603 | 24,380 | 28,797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 398 | 475 | 535 | 543 | 620 | 667 | 561 | 548 | 601 | 0 | 823 | 0 | 859 | 877 | 1,089 | 1,264 | 1,138 | 1,331 | 1,503 | 1,600 | 1,719 | 1,752 | 1,617 | 1,842 | 1,788 | 1,804 | 1,814 | 1,700 | 1,894 | 2,059 | 2,216 | 2,234 | 2,234 | 2,349 | 2,607 | 2,959 | 2,994 | 2,910 | 2,958 | 2,860 | 2,277 | 2,086 | 1,973 | 2,128 | 2,161 | 2,202 | 1,929 | 1,965 | 2,011 | 3,461 | 3,433 | 3,164 | 3,182 | 3,200 | 3,083 | 3,133 | 3,032 | 2,902 | 2,787 | 18,525 | 20,859 | 19,579 | 19,223 | 18,878 | 18,489 | 18,102 | 17,765 | 17,354 | 16,997 | 16,615 | 16,258 | 15,901 | 15,550 | 15,193 | 14,829 | 14,472 | 14,116 | 13,720 | 13,354 | 12,951 | 12,616 | 12,278 | 11,931 | 11,591 | 11,244 | 10,944 | 10,627 | 11,441 | 9,332 | 9,854 | 9,291 | 8,926 | 8,404 | 7,882 | 7,338 | 6,839 | 6,425 | 6,101 | 5,683 | 5,261 | 4,977 | 4,760 | 4,621 | 4,509 |
| 4,509 | 4,621 | 4,760 | 4,977 | 5,261 | 5,683 | 6,101 | 6,425 | 6,839 | 7,338 | 7,882 | 8,404 | 8,926 | 9,291 | 9,854 | 9,332 | 11,441 | 10,627 | 10,944 | 11,244 | 11,591 | 11,931 | 12,278 | 12,616 | 12,951 | 13,354 | 13,720 | 14,116 | 14,472 | 14,829 | 15,193 | 15,550 | 15,901 | 16,258 | 16,615 | 16,997 | 17,354 | 17,765 | 18,102 | 18,489 | 18,878 | 19,223 | 19,579 | 20,859 | 18,525 | 2,787 | 2,902 | 3,032 | 3,133 | 3,083 | 3,200 | 3,182 | 3,164 | 3,433 | 3,461 | 2,011 | 1,965 | 1,929 | 2,202 | 2,161 | 2,128 | 1,973 | 2,086 | 2,277 | 2,860 | 2,958 | 2,910 | 2,994 | 2,959 | 2,607 | 2,349 | 2,234 | 2,234 | 2,216 | 2,059 | 1,894 | 1,700 | 1,814 | 1,804 | 1,788 | 1,842 | 1,617 | 1,752 | 1,719 | 1,600 | 1,503 | 1,331 | 1,138 | 1,264 | 1,089 | 877 | 859 | 0 | 823 | 0 | 601 | 548 | 561 | 667 | 620 | 543 | 535 | 475 | 398 |
---|
Other Assets | 0 | 0 | 0 | 0 | 644 | 662 | 0 | 0 | 0 | 584 | 729 | 811 | 859 | 875 | 0 | 1,264 | 1,139 | 1,331 | 1,503 | 1,599 | 1,719 | 1,754 | 1,617 | 0 | 1,786 | 0 | 1,813 | 1,699 | 1,887 | 0 | 2,210 | 2,235 | 2,233 | 2,343 | 2,627 | 0 | 2,975 | 2,919 | 2,949 | 0 | 2,277 | 2,089 | 1,970 | 2,128 | 2,151 | 2,211 | 1,910 | 0 | 2,447 | 0 | 6,699 | 0 | 0 | 3,879 | 3,733 | 3,985 | 0 | 0 | 3,144 | 0 | 0 | 19,724 | 19,507 | 19,162 | 18,775 | 18,388 | 18,051 | 17,495 | 16,997 | 16,615 | 16,258 | 15,901 | 15,550 | 15,193 | 15,277 | 14,920 | 14,564 | 658 | 658 | 658 | 358 | 358 | 358 | 209 | 209 | 209 | 209 | 209 | 5,736 | 11,856 | 386,268 | 11,838 | 11,838 | 11,838 | 12,355 | 13,049 | 13,339 | 0 | 1,518 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 1,518 | 0 | 13,339 | 13,049 | 12,355 | 11,838 | 11,838 | 11,838 | 386,268 | 11,856 | 5,736 | 209 | 209 | 209 | 209 | 209 | 358 | 358 | 358 | 658 | 658 | 658 | 14,564 | 14,920 | 15,277 | 15,193 | 15,550 | 15,901 | 16,258 | 16,615 | 16,997 | 17,495 | 18,051 | 18,388 | 18,775 | 19,162 | 19,507 | 19,724 | 0 | 0 | 3,144 | 0 | 0 | 3,985 | 3,733 | 3,879 | 0 | 0 | 6,699 | 0 | 2,447 | 0 | 1,910 | 2,211 | 2,151 | 2,128 | 1,970 | 2,089 | 2,277 | 0 | 2,949 | 2,919 | 2,975 | 0 | 2,627 | 2,343 | 2,233 | 2,235 | 2,210 | 0 | 1,887 | 1,699 | 1,813 | 0 | 1,786 | 0 | 1,617 | 1,754 | 1,719 | 1,599 | 1,503 | 1,331 | 1,139 | 1,264 | 0 | 875 | 859 | 811 | 729 | 584 | 0 | 0 | 0 | 662 | 644 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 1,724 | 1,831 | 1,004 | 951 | 758 | 1,001 | 818 | 1,210 | 884 | 1,124 | 4,039 | 3,981 | 1,780 | 1,954 | 4,228 | 3,135 | 3,120 | 3,049 | 3,804 | 4,034 | 5,891 | 5,583 | 3,203 | 7,877 | 8,973 | 7,234 | 7,045 | 8,882 | 11,992 | 9,937 | 10,731 | 11,132 | 10,470 | 10,213 | 12,674 | 11,202 | 14,252 | 7,936 | 21,391 | 19,766 | 18,788 | 8,991 | 3,529 | 4,734 | 4,739 | 3,850 | 2,824 | 4,447 | 3,934 | 9,228 | 8,518 | 7,655 | 7,910 | 3,582 | 5,232 | 5,532 | 6,278 | 6,565 | 6,768 | 11,098 | 9,842 | 8,655 | 9,106 | 7,079 | 7,272 | 20,449 | 16,370 | 15,405 | 13,604 | 11,724 | 10,647 | 13,147 | 21,047 | 47,031 | 29,335 | 32,188 | 24,104 | 23,956 | 25,685 | 32,353 | 33,288 | 25,156 | 25,369 | 27,103 | 53,167 | 51,564 | 56,239 | 62,907 | 55,911 | 46,850 | 54,011 | 61,894 | 64,276 | 58,779 | 58,380 | 64,868 | 65,425 | 61,353 | 156,608 | 163,136 | 170,108 | 157,158 | 158,913 | 161,359 |
| 161,359 | 158,913 | 157,158 | 170,108 | 163,136 | 156,608 | 61,353 | 65,425 | 64,868 | 58,380 | 58,779 | 64,276 | 61,894 | 54,011 | 46,850 | 55,911 | 62,907 | 56,239 | 51,564 | 53,167 | 27,103 | 25,369 | 25,156 | 33,288 | 32,353 | 25,685 | 23,956 | 24,104 | 32,188 | 29,335 | 47,031 | 21,047 | 13,147 | 10,647 | 11,724 | 13,604 | 15,405 | 16,370 | 20,449 | 7,272 | 7,079 | 9,106 | 8,655 | 9,842 | 11,098 | 6,768 | 6,565 | 6,278 | 5,532 | 5,232 | 3,582 | 7,910 | 7,655 | 8,518 | 9,228 | 3,934 | 4,447 | 2,824 | 3,850 | 4,739 | 4,734 | 3,529 | 8,991 | 18,788 | 19,766 | 21,391 | 7,936 | 14,252 | 11,202 | 12,674 | 10,213 | 10,470 | 11,132 | 10,731 | 9,937 | 11,992 | 8,882 | 7,045 | 7,234 | 8,973 | 7,877 | 3,203 | 5,583 | 5,891 | 4,034 | 3,804 | 3,049 | 3,120 | 3,135 | 4,228 | 1,954 | 1,780 | 3,981 | 4,039 | 1,124 | 884 | 1,210 | 818 | 1,001 | 758 | 951 | 1,004 | 1,831 | 1,724 |
---|
> Total Current Liabilities | 1,657 | 1,763 | 803 | 883 | 620 | 868 | 744 | 1,152 | 834 | 1,083 | 4,008 | 3,950 | 1,722 | 1,730 | 4,027 | 2,977 | 2,991 | 2,936 | 3,493 | 3,794 | 5,361 | 5,126 | 2,798 | 4,403 | 5,266 | 3,816 | 4,115 | 6,340 | 9,545 | 7,934 | 6,652 | 7,055 | 6,930 | 6,980 | 9,317 | 7,655 | 10,741 | 4,600 | 7,570 | 9,343 | 9,130 | 5,455 | 2,551 | 3,273 | 3,245 | 2,380 | 1,534 | 2,960 | 1,344 | 2,775 | 2,136 | 1,568 | 2,126 | 1,224 | 3,008 | 3,323 | 3,672 | 4,103 | 4,471 | 6,948 | 6,042 | 4,487 | 4,734 | 2,655 | 2,836 | 2,397 | 3,723 | 3,965 | 3,617 | 3,642 | 3,921 | 4,766 | 7,930 | 8,316 | 3,627 | 6,855 | 8,150 | 5,311 | 5,076 | 6,884 | 7,261 | 6,496 | 7,300 | 13,515 | 11,295 | 14,178 | 17,143 | 23,889 | 31,997 | 21,151 | 29,315 | 37,537 | 40,646 | 33,838 | 34,626 | 41,765 | 46,107 | 42,046 | 61,661 | 73,890 | 77,188 | 71,052 | 76,903 | 78,609 |
| 78,609 | 76,903 | 71,052 | 77,188 | 73,890 | 61,661 | 42,046 | 46,107 | 41,765 | 34,626 | 33,838 | 40,646 | 37,537 | 29,315 | 21,151 | 31,997 | 23,889 | 17,143 | 14,178 | 11,295 | 13,515 | 7,300 | 6,496 | 7,261 | 6,884 | 5,076 | 5,311 | 8,150 | 6,855 | 3,627 | 8,316 | 7,930 | 4,766 | 3,921 | 3,642 | 3,617 | 3,965 | 3,723 | 2,397 | 2,836 | 2,655 | 4,734 | 4,487 | 6,042 | 6,948 | 4,471 | 4,103 | 3,672 | 3,323 | 3,008 | 1,224 | 2,126 | 1,568 | 2,136 | 2,775 | 1,344 | 2,960 | 1,534 | 2,380 | 3,245 | 3,273 | 2,551 | 5,455 | 9,130 | 9,343 | 7,570 | 4,600 | 10,741 | 7,655 | 9,317 | 6,980 | 6,930 | 7,055 | 6,652 | 7,934 | 9,545 | 6,340 | 4,115 | 3,816 | 5,266 | 4,403 | 2,798 | 5,126 | 5,361 | 3,794 | 3,493 | 2,936 | 2,991 | 2,977 | 4,027 | 1,730 | 1,722 | 3,950 | 4,008 | 1,083 | 834 | 1,152 | 744 | 868 | 620 | 883 | 803 | 1,763 | 1,657 |
---|
Short-term Debt | 464 | 949 | 67 | 68 | 69 | 133 | 105 | 48 | 44 | 40 | 35 | 0 | 0 | 136 | 136 | 132 | 131 | 187 | 245 | 240 | 187 | 188 | 168 | 959 | 1,403 | 1,326 | 1,441 | 1,477 | 1,625 | 1,672 | 1,407 | 1,715 | 1,722 | 1,625 | 1,313 | 928 | 532 | 237 | 2,478 | 3,532 | 4,750 | 1,680 | 14 | 0 | 0 | 0 | 0 | 128 | 0 | 0 | 0 | 0 | 44 | 46 | 46 | 49 | 36 | 28 | 23 | 8 | 1,317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,928 | 0 | 0 | 0 | 4,068 | 0 | 0 | 0 | 118 | 106 | 122 | 125 | 6,906 | 0 | 0 | 0 | 788 | 1,075 | 1,112 | 1,111 | 1,059 | 1,009 | 953 | 918 | 936 | 945 | 14,970 | 14,308 | 15,598 | 14,723 | 29,828 | 15,945 |
| 15,945 | 29,828 | 14,723 | 15,598 | 14,308 | 14,970 | 945 | 936 | 918 | 953 | 1,009 | 1,059 | 1,111 | 1,112 | 1,075 | 788 | 0 | 0 | 0 | 6,906 | 125 | 122 | 106 | 118 | 0 | 0 | 0 | 4,068 | 0 | 0 | 0 | 2,928 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,317 | 8 | 23 | 28 | 36 | 49 | 46 | 46 | 44 | 0 | 0 | 0 | 0 | 128 | 0 | 0 | 0 | 0 | 14 | 1,680 | 4,750 | 3,532 | 2,478 | 237 | 532 | 928 | 1,313 | 1,625 | 1,722 | 1,715 | 1,407 | 1,672 | 1,625 | 1,477 | 1,441 | 1,326 | 1,403 | 959 | 168 | 188 | 187 | 240 | 245 | 187 | 131 | 132 | 136 | 136 | 0 | 0 | 35 | 40 | 44 | 48 | 105 | 133 | 69 | 68 | 67 | 949 | 464 |
---|
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 | 1,241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 994 | 814 | 736 | 747 | 551 | 734 | 640 | 1,103 | 791 | 1,043 | 3,972 | 3,915 | 1,651 | 1,594 | 3,891 | 2,845 | 2,221 | 2,750 | 3,248 | 3,554 | 4,540 | 4,869 | 2,562 | 3,372 | 3,787 | 2,415 | 2,600 | 3,285 | 4,864 | 4,298 | 3,063 | 4,170 | 3,273 | 4,932 | 7,572 | 6,292 | 9,798 | 3,968 | 4,692 | 3,586 | 3,274 | 3,086 | 733 | 1,690 | 2,034 | 1,441 | 950 | 1,015 | 856 | 652 | 953 | 479 | 768 | 843 | 978 | 2,955 | 1,165 | 2,070 | 2,511 | 1,072 | 1,104 | 1,436 | 2,643 | 2,283 | 1,392 | 2,025 | 3,351 | 3,617 | 2,079 | 2,149 | 2,462 | 2,932 | 2,863 | 6,132 | 3,439 | 6,665 | 3,773 | 5,121 | 4,886 | 6,694 | 7,071 | 6,200 | 6,749 | 13,272 | 4,153 | 11,177 | 13,641 | 2,212 | 2,635 | 2,182 | 2,535 | 3,263 | 3,879 | 3,267 | 32,380 | 40,123 | 3,087 | 3,680 | 4,808 | 8,854 | 4,327 | 5,672 | 8,415 | 8,878 |
| 8,878 | 8,415 | 5,672 | 4,327 | 8,854 | 4,808 | 3,680 | 3,087 | 40,123 | 32,380 | 3,267 | 3,879 | 3,263 | 2,535 | 2,182 | 2,635 | 2,212 | 13,641 | 11,177 | 4,153 | 13,272 | 6,749 | 6,200 | 7,071 | 6,694 | 4,886 | 5,121 | 3,773 | 6,665 | 3,439 | 6,132 | 2,863 | 2,932 | 2,462 | 2,149 | 2,079 | 3,617 | 3,351 | 2,025 | 1,392 | 2,283 | 2,643 | 1,436 | 1,104 | 1,072 | 2,511 | 2,070 | 1,165 | 2,955 | 978 | 843 | 768 | 479 | 953 | 652 | 856 | 1,015 | 950 | 1,441 | 2,034 | 1,690 | 733 | 3,086 | 3,274 | 3,586 | 4,692 | 3,968 | 9,798 | 6,292 | 7,572 | 4,932 | 3,273 | 4,170 | 3,063 | 4,298 | 4,864 | 3,285 | 2,600 | 2,415 | 3,787 | 3,372 | 2,562 | 4,869 | 4,540 | 3,554 | 3,248 | 2,750 | 2,221 | 2,845 | 3,891 | 1,594 | 1,651 | 3,915 | 3,972 | 1,043 | 791 | 1,103 | 640 | 734 | 551 | 747 | 736 | 814 | 994 |
---|
Other Current Liabilities | 199 | 0 | 0 | 68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 640 | 0 | 0 | 0 | 70 | 69 | 68 | 72 | 76 | 75 | 74 | 78 | 53 | 52 | 55 | 14 | 1,292 | 14 | 15 | 16 | 16 | 16 | 16 | 15 | 3,287 | 3,082 | 734 | 1,705 | 2,059 | 1,459 | 974 | 1,028 | 869 | 1,564 | 964 | 702 | 94 | 31 | 2,663 | 12 | 2,131 | 1,673 | 1,614 | 5,574 | 3,393 | 4,270 | 4,516 | 2,438 | 1,227 | 2,180 | 3,506 | 3,772 | 1,370 | 3,499 | 3,803 | 4,648 | 2,021 | 8,198 | 3,509 | 6,737 | 191 | 5,193 | 4,958 | 6,766 | 190 | 72 | 311 | 13,272 | 118 | 14,060 | 17,025 | 23,771 | 7,200 | 2,382 | 2,372 | 6,456 | 4,640 | 29,562 | 33,673 | 40,847 | 38,936 | 34,264 | 38,655 | 46,066 | 52,450 | 44,340 | 33,589 | 48,475 |
| 48,475 | 33,589 | 44,340 | 52,450 | 46,066 | 38,655 | 34,264 | 38,936 | 40,847 | 33,673 | 29,562 | 4,640 | 6,456 | 2,372 | 2,382 | 7,200 | 23,771 | 17,025 | 14,060 | 118 | 13,272 | 311 | 72 | 190 | 6,766 | 4,958 | 5,193 | 191 | 6,737 | 3,509 | 8,198 | 2,021 | 4,648 | 3,803 | 3,499 | 1,370 | 3,772 | 3,506 | 2,180 | 1,227 | 2,438 | 4,516 | 4,270 | 3,393 | 5,574 | 1,614 | 1,673 | 2,131 | 12 | 2,663 | 31 | 94 | 702 | 964 | 1,564 | 869 | 1,028 | 974 | 1,459 | 2,059 | 1,705 | 734 | 3,082 | 3,287 | 15 | 16 | 16 | 16 | 16 | 15 | 14 | 1,292 | 14 | 55 | 52 | 53 | 78 | 74 | 75 | 76 | 72 | 68 | 69 | 70 | 0 | 0 | 0 | 640 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68 | 0 | 0 | 199 |
---|
> Long-term Liabilities | 66 | 68 | 201 | 68 | 138 | 133 | 74 | 58 | 50 | 41 | 31 | 0 | 0 | 224 | 201 | 159 | 129 | 112 | 311 | 240 | 530 | 458 | 405 | 3,474 | 3,707 | 3,418 | 2,930 | 2,542 | 2,447 | 2,002 | 4,079 | 4,077 | 3,540 | 3,233 | 3,357 | 3,547 | 3,511 | 3,336 | 13,821 | 10,422 | 9,658 | 3,536 | 978 | 1,461 | 1,494 | 1,470 | 1,290 | 1,487 | 2,591 | 6,453 | 6,382 | 6,088 | 5,784 | 2,358 | 2,224 | 2,209 | 2,606 | 2,462 | 2,297 | 4,150 | 3,800 | 4,168 | 4,372 | 4,424 | 4,436 | 18,052 | 12,647 | 11,440 | 9,987 | 8,082 | 6,726 | 8,381 | 13,117 | 38,715 | 25,708 | 25,333 | 15,954 | 18,645 | 20,609 | 25,469 | 26,027 | 18,660 | 18,069 | 13,588 | 41,872 | 37,386 | 39,096 | 39,018 | 23,914 | 25,699 | 24,696 | 24,357 | 23,630 | 24,941 | 23,754 | 23,103 | 19,318 | 19,307 | 94,947 | 89,246 | 92,920 | 86,106 | 82,010 | 82,750 |
| 82,750 | 82,010 | 86,106 | 92,920 | 89,246 | 94,947 | 19,307 | 19,318 | 23,103 | 23,754 | 24,941 | 23,630 | 24,357 | 24,696 | 25,699 | 23,914 | 39,018 | 39,096 | 37,386 | 41,872 | 13,588 | 18,069 | 18,660 | 26,027 | 25,469 | 20,609 | 18,645 | 15,954 | 25,333 | 25,708 | 38,715 | 13,117 | 8,381 | 6,726 | 8,082 | 9,987 | 11,440 | 12,647 | 18,052 | 4,436 | 4,424 | 4,372 | 4,168 | 3,800 | 4,150 | 2,297 | 2,462 | 2,606 | 2,209 | 2,224 | 2,358 | 5,784 | 6,088 | 6,382 | 6,453 | 2,591 | 1,487 | 1,290 | 1,470 | 1,494 | 1,461 | 978 | 3,536 | 9,658 | 10,422 | 13,821 | 3,336 | 3,511 | 3,547 | 3,357 | 3,233 | 3,540 | 4,077 | 4,079 | 2,002 | 2,447 | 2,542 | 2,930 | 3,418 | 3,707 | 3,474 | 405 | 458 | 530 | 240 | 311 | 112 | 129 | 159 | 201 | 224 | 0 | 0 | 31 | 41 | 50 | 58 | 74 | 133 | 138 | 68 | 201 | 68 | 66 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 315 | 290 | 253 | 0 | 5,851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,851 | 0 | 253 | 290 | 315 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 291 | 271 | 249 | 246 | 239 | 218 | 197 | 188 | 107 | 93 | 2,301 | 3,030 | 2,926 | 2,946 | 3,222 | 3,429 | 3,407 | 3,306 | 3,318 | 1,093 | 1,528 | 1,690 | 976 | 1,461 | 1,487 | 1,476 | 1,277 | 1,177 | 2,599 | 6,465 | 6,416 | 6,016 | 5,756 | 2,351 | 2,213 | 2,213 | 2,613 | 2,464 | 2,303 | 4,152 | 3,809 | 4,168 | 4,372 | 4,424 | 4,436 | 18,052 | 12,647 | 11,440 | 9,987 | 8,082 | 6,726 | 8,381 | 13,117 | 38,715 | 25,708 | 25,333 | 15,954 | 18,645 | 20,609 | 25,469 | 26,027 | 18,345 | 17,779 | 13,335 | 41,872 | 31,535 | 32,894 | 11,018 | 16,295 | 17,893 | 16,872 | 16,562 | 15,950 | 17,379 | 16,323 | 15,833 | 12,166 | 0 | 8,711 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 8,711 | 0 | 12,166 | 15,833 | 16,323 | 17,379 | 15,950 | 16,562 | 16,872 | 17,893 | 16,295 | 11,018 | 32,894 | 31,535 | 41,872 | 13,335 | 17,779 | 18,345 | 26,027 | 25,469 | 20,609 | 18,645 | 15,954 | 25,333 | 25,708 | 38,715 | 13,117 | 8,381 | 6,726 | 8,082 | 9,987 | 11,440 | 12,647 | 18,052 | 4,436 | 4,424 | 4,372 | 4,168 | 3,809 | 4,152 | 2,303 | 2,464 | 2,613 | 2,213 | 2,213 | 2,351 | 5,756 | 6,016 | 6,416 | 6,465 | 2,599 | 1,177 | 1,277 | 1,476 | 1,487 | 1,461 | 976 | 1,690 | 1,528 | 1,093 | 3,318 | 3,306 | 3,407 | 3,429 | 3,222 | 2,946 | 2,926 | 3,030 | 2,301 | 93 | 107 | 188 | 197 | 218 | 239 | 246 | 249 | 271 | 291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 847 | 0 | 0 | 0 | 678 | 0 | 0 | 0 | 560 | 0 | 0 | 0 | 442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 442 | 0 | 0 | 0 | 560 | 0 | 0 | 0 | 678 | 0 | 0 | 0 | 847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 862 | 814 | 870 | 3,192 | 4,066 | 11,546 | 11,346 | 12,759 | 11,333 | 10,008 | 26,557 | 26,174 | 35,283 | 36,168 | 49,631 | 49,915 | 47,559 | 46,660 | 62,761 | 71,958 | 68,543 | 64,962 | 61,034 | 57,328 | 52,199 | 45,929 | 39,191 | 51,664 | 42,357 | 37,869 | 34,068 | 27,793 | 20,166 | 46,423 | 41,148 | 36,774 | 28,415 | 22,586 | 17,725 | 13,576 | 7,870 | 4,322 | 7,109 | 6,076 | 4,809 | 5,771 | 5,230 | 8,089 | 6,348 | 5,908 | 10,818 | 12,469 | 6,411 | 6,157 | 3,772 | 2,208 | -2,119 | -2,921 | -2,894 | 12,231 | 13,301 | 54,621 | 51,073 | 49,316 | 45,106 | 27,559 | 28,013 | 23,538 | 19,963 | 16,025 | 19,539 | 20,103 | 35,950 | 172,663 | 178,465 | 167,644 | 165,743 | 152,454 | 142,170 | 125,342 | 112,575 | 139,345 | 125,868 | 123,741 | 273,516 | 263,408 | 239,039 | 398,843 | 407,750 | 370,228 | 332,257 | 298,172 | 479,091 | 448,123 | 423,768 | 423,425 | 405,435 | 390,408 | 392,292 | 391,877 | 377,954 | 359,476 | 364,616 | 388,002 |
| 388,002 | 364,616 | 359,476 | 377,954 | 391,877 | 392,292 | 390,408 | 405,435 | 423,425 | 423,768 | 448,123 | 479,091 | 298,172 | 332,257 | 370,228 | 407,750 | 398,843 | 239,039 | 263,408 | 273,516 | 123,741 | 125,868 | 139,345 | 112,575 | 125,342 | 142,170 | 152,454 | 165,743 | 167,644 | 178,465 | 172,663 | 35,950 | 20,103 | 19,539 | 16,025 | 19,963 | 23,538 | 28,013 | 27,559 | 45,106 | 49,316 | 51,073 | 54,621 | 13,301 | 12,231 | -2,894 | -2,921 | -2,119 | 2,208 | 3,772 | 6,157 | 6,411 | 12,469 | 10,818 | 5,908 | 6,348 | 8,089 | 5,230 | 5,771 | 4,809 | 6,076 | 7,109 | 4,322 | 7,870 | 13,576 | 17,725 | 22,586 | 28,415 | 36,774 | 41,148 | 46,423 | 20,166 | 27,793 | 34,068 | 37,869 | 42,357 | 51,664 | 39,191 | 45,929 | 52,199 | 57,328 | 61,034 | 64,962 | 68,543 | 71,958 | 62,761 | 46,660 | 47,559 | 49,915 | 49,631 | 36,168 | 35,283 | 26,174 | 26,557 | 10,008 | 11,333 | 12,759 | 11,346 | 11,546 | 4,066 | 3,192 | 870 | 814 | 862 |
---|
Common Stock | 0 | 0 | 0 | 0 | 11,850 | 20,727 | 22,093 | 0 | 26,403 | 25,600 | 28,552 | 45,991 | 55,126 | 57,933 | 70,560 | 67,416 | 67,181 | 71,817 | 89,745 | 102,609 | 107,816 | 105,980 | 104,133 | 110,003 | 115,474 | 114,872 | 113,710 | 135,645 | 135,345 | 135,402 | 141,652 | 141,843 | 135,754 | 166,530 | 182,418 | 194,358 | 193,344 | 187,804 | 188,724 | 181,030 | 158,371 | 152,820 | 168,766 | 183,317 | 186,262 | 192,976 | 184,084 | 192,392 | 201,530 | 209,370 | 210,848 | 193,440 | 199,207 | 205,017 | 199,755 | 206,791 | 204,703 | 200,152 | 194,392 | 213,724 | 207,068 | 257,084 | 257,131 | 257,790 | 258,494 | 260,926 | 261,546 | 261,645 | 261,645 | 261,645 | 267,516 | 275,805 | 299,815 | 487,965 | 496,726 | 498,698 | 499,200 | 499,200 | 503,688 | 503,699 | 504,650 | 543,063 | 543,824 | 559,073 | 790,472 | 794,932 | 796,350 | 986,468 | 944,328 | 952,673 | 954,572 | 967,159 | 1,177,051 | 1,178,807 | 1,180,884 | 1,184,020 | 1,185,309 | 1,193,019 | 1,196,480 | 1,198,560 | 1,200,218 | 1,207,982 | 1,205,554 | 1,206,613 |
| 1,206,613 | 1,205,554 | 1,207,982 | 1,200,218 | 1,198,560 | 1,196,480 | 1,193,019 | 1,185,309 | 1,184,020 | 1,180,884 | 1,178,807 | 1,177,051 | 967,159 | 954,572 | 952,673 | 944,328 | 986,468 | 796,350 | 794,932 | 790,472 | 559,073 | 543,824 | 543,063 | 504,650 | 503,699 | 503,688 | 499,200 | 499,200 | 498,698 | 496,726 | 487,965 | 299,815 | 275,805 | 267,516 | 261,645 | 261,645 | 261,645 | 261,546 | 260,926 | 258,494 | 257,790 | 257,131 | 257,084 | 207,068 | 213,724 | 194,392 | 200,152 | 204,703 | 206,791 | 199,755 | 205,017 | 199,207 | 193,440 | 210,848 | 209,370 | 201,530 | 192,392 | 184,084 | 192,976 | 186,262 | 183,317 | 168,766 | 152,820 | 158,371 | 181,030 | 188,724 | 187,804 | 193,344 | 194,358 | 182,418 | 166,530 | 135,754 | 141,843 | 141,652 | 135,402 | 135,345 | 135,645 | 113,710 | 114,872 | 115,474 | 110,003 | 104,133 | 105,980 | 107,816 | 102,609 | 89,745 | 71,817 | 67,181 | 67,416 | 70,560 | 57,933 | 55,126 | 45,991 | 28,552 | 25,600 | 26,403 | 0 | 22,093 | 20,727 | 11,850 | 0 | 0 | 0 | 0 |
---|
Retained Earnings | | -937,999 | -952,349 | -953,071 | -942,322 | -915,447 | -902,000 | -890,508 | -864,302 | -838,256 | -829,267 | -793,752 | -756,122 | -722,800 | -672,545 | -625,535 | -575,156 | -619,930 | -585,866 | -556,340 | -539,806 | -463,326 | -444,289 | -428,388 | -415,960 | -401,367 | -383,025 | -367,318 | -351,840 | -348,508 | -335,388 | -332,989 | -281,048 | -272,715 | -265,296 | -262,020 | -257,753 | -253,690 | -248,480 | -247,747 | -236,372 | -231,453 | -228,933 | -224,916 | -205,371 | -213,451 | -206,953 | -213,037 | -217,084 | -214,147 | -205,557 | -207,203 | -202,032 | -192,488 | -208,552 | -212,684 | -203,821 | -195,009 | -189,413 | -195,384 | -190,975 | -185,626 | -169,357 | -155,336 | -157,776 | -176,810 | -180,246 | -172,955 | -174,377 | -165,421 | -147,365 | -127,380 | -119,417 | -117,835 | -111,814 | -101,147 | -96,913 | -87,424 | -77,714 | -72,096 | -65,539 | -54,816 | -45,018 | -42,303 | -39,843 | -32,006 | -27,450 | -26,214 | -20,525 | -17,495 | -20,915 | -21,881 | 0 | 0 | -20,106 | -18,108 | -15,013 | -12,899 | -10,737 | -9,143 | -7,718 | -6,927 | -5,888 | -6,036 | -5,502 |
---|
Accumulated Other Comprehensive Income | -398 | -407 | -401 | -543 | -551 | -534 | -543 | -713 | 0 | 0 | -707 | 0 | 0 | -941 | -990 | -946 | -1,026 | -1,101 | 472 | 499 | 551 | 574 | 1,111 | 1,195 | 1,272 | 2,287 | 2,260 | 2,426 | 942 | 938 | 982 | -5,187 | -5,944 | 2,706 | 2,933 | 4,947 | 3,153 | 3,033 | 3,235 | 5,237 | -7,404 | 0 | 0 | 0 | -8,713 | 0 | 0 | 0 | -9,765 | 0 | 0 | 0 | -10,189 | 0 | 0 | 0 | -10,869 | -174 | -213 | 0 | -4,762 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -894 | -883 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -799 | -792 | -794 | -852 | -1,618 | -1,853 | -1,527 | -1,061 | -988 | -1,020 | -947 | -730 | -854 | -859 | -385 |
| -385 | -859 | -854 | -730 | -947 | -1,020 | -988 | -1,061 | -1,527 | -1,853 | -1,618 | -852 | -794 | -792 | -799 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -883 | -894 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -805 | -4,762 | 0 | -213 | -174 | -10,869 | 0 | 0 | 0 | -10,189 | 0 | 0 | 0 | -9,765 | 0 | 0 | 0 | -8,713 | 0 | 0 | 0 | -7,404 | 5,237 | 3,235 | 3,033 | 3,153 | 4,947 | 2,933 | 2,706 | -5,944 | -5,187 | 982 | 938 | 942 | 2,426 | 2,260 | 2,287 | 1,272 | 1,195 | 1,111 | 574 | 551 | 499 | 472 | -1,101 | -1,026 | -946 | -990 | -941 | 0 | 0 | -707 | 0 | 0 | -713 | -543 | -534 | -551 | -543 | -401 | -407 | -398 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,690 | 25,475 | 27,138 | 28,799 | 23,655 | 25,621 | 0 | 0 | 39,383 | 43,889 | 51,022 | 54,607 | 59,014 | 64,686 | 74,004 | 79,188 | 0 | 88,885 | 98,832 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 98,832 | 88,885 | 0 | 79,188 | 74,004 | 64,686 | 59,014 | 54,607 | 51,022 | 43,889 | 39,383 | 0 | 0 | 25,621 | 23,655 | 28,799 | 27,138 | 25,475 | 24,690 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 6,762 | 7,257 | 7,159 | 10,662 | 12,336 | 21,223 | 22,626 | 26,371 | 26,346 | 28,115 | 47,369 | 0 | 0 | 58,991 | 71,536 | 68,356 | 69,110 | 73,976 | 89,739 | 103,466 | 107,836 | 106,691 | 104,941 | 110,950 | 116,466 | 115,739 | 114,645 | 136,662 | 138,329 | 138,078 | 144,900 | 150,816 | 145,527 | 171,097 | 185,580 | 197,248 | 199,640 | 192,509 | 194,736 | 185,149 | 173,051 | 159,658 | 7,700 | 8,385 | 204,496 | 201,155 | 194,643 | 203,097 | 219,935 | 218,592 | 219,370 | 204,957 | 218,633 | 213,361 | 209,329 | 216,355 | 21,131 | 10,138 | 9,881 | 11,958 | 16,365 | 23,258 | 23,680 | 23,784 | 23,789 | 15,185 | 15,752 | 16,388 | 16,876 | 17,205 | 18,124 | 17,818 | 17,988 | 18,492 | 17,932 | 18,348 | 19,266 | 21,377 | 22,312 | 23,815 | 24,690 | 25,475 | 27,138 | 28,799 | 23,655 | 25,621 | 240,039 | 33,110 | 39,383 | 43,889 | 51,022 | 54,607 | 59,014 | 64,686 | 74,004 | 79,188 | 85,489 | 88,885 | 98,832 | 109,711 | 120,788 | 105,419 | 112,270 | 119,773 |
| 119,773 | 112,270 | 105,419 | 120,788 | 109,711 | 98,832 | 88,885 | 85,489 | 79,188 | 74,004 | 64,686 | 59,014 | 54,607 | 51,022 | 43,889 | 39,383 | 33,110 | 240,039 | 25,621 | 23,655 | 28,799 | 27,138 | 25,475 | 24,690 | 23,815 | 22,312 | 21,377 | 19,266 | 18,348 | 17,932 | 18,492 | 17,988 | 17,818 | 18,124 | 17,205 | 16,876 | 16,388 | 15,752 | 15,185 | 23,789 | 23,784 | 23,680 | 23,258 | 16,365 | 11,958 | 9,881 | 10,138 | 21,131 | 216,355 | 209,329 | 213,361 | 218,633 | 204,957 | 219,370 | 218,592 | 219,935 | 203,097 | 194,643 | 201,155 | 204,496 | 8,385 | 7,700 | 159,658 | 173,051 | 185,149 | 194,736 | 192,509 | 199,640 | 197,248 | 185,580 | 171,097 | 145,527 | 150,816 | 144,900 | 138,078 | 138,329 | 136,662 | 114,645 | 115,739 | 116,466 | 110,950 | 104,941 | 106,691 | 107,836 | 103,466 | 89,739 | 73,976 | 69,110 | 68,356 | 71,536 | 58,991 | 0 | 0 | 47,369 | 28,115 | 26,346 | 26,371 | 22,626 | 21,223 | 12,336 | 10,662 | 7,159 | 7,257 | 6,762 |
---|