> Total Assets | 0 | 1,200 | 1,600 | 2,300 | 2,700 | 8,900 | 9,200 | 9,800 | 9,800 | 13,042 | 14,850 | 13,975 | 13,975 | 13,820 | 14,100 | 14,073 | 13,889 | 14,073 | 13,127 | 13,106 | 13,106 | 12,073 | 11,493 | 10,732 | 10,732 | 12,306 | 14,047 | 15,024 | 15,024 | 14,700 | 14,130 | 13,745 | 13,745 | 13,024 | 12,692 | 12,725 | 12,725 | 11,926 | 11,381 | 11,008 | 11,008 | 9,289 | 8,564 | 7,848 | 7,848 | 7,025 | 6,570 | 6,138 | 6,138 | 5,571 | 5,924 | 5,827 | 5,827 | 5,468 | 5,382 | 5,231 | 5,231 | 4,489 | 4,506 | 6,269 | 6,418 | 6,437 | 6,359 | 6,359 | 6,264 | 6,013 | 5,679 | 17,214 | 17,214 | 13,300 | 31,229 | 29,332 | 45,933 | 43,430 | 41,417 | 81,804 | 75,153 | 69,801 | 63,337 | 53,347 | 44,755 | 139,324 | 125,648 | 110,515 | 96,632 | 82,852 | 74,404 | 148,257 | 136,107 | 125,512 | 213,115 | 218,253 | 200,656 | 185,265 | 172,185 | 158,644 | 147,278 | 134,424 | 119,993 | 114,815 | 104,219 | 93,425 | 92,668 | 93,989 | 81,161 | 83,047 | 70,357 | 58,726 | 75,847 | 65,015 | 51,002 | 49,878 | 39,324 | 31,366 | 30,722 | 22,867 | 32,315 |
| 32,315 | 22,867 | 30,722 | 31,366 | 39,324 | 49,878 | 51,002 | 65,015 | 75,847 | 58,726 | 70,357 | 83,047 | 81,161 | 93,989 | 92,668 | 93,425 | 104,219 | 114,815 | 119,993 | 134,424 | 147,278 | 158,644 | 172,185 | 185,265 | 200,656 | 218,253 | 213,115 | 125,512 | 136,107 | 148,257 | 74,404 | 82,852 | 96,632 | 110,515 | 125,648 | 139,324 | 44,755 | 53,347 | 63,337 | 69,801 | 75,153 | 81,804 | 41,417 | 43,430 | 45,933 | 29,332 | 31,229 | 13,300 | 17,214 | 17,214 | 5,679 | 6,013 | 6,264 | 6,359 | 6,359 | 6,437 | 6,418 | 6,269 | 4,506 | 4,489 | 5,231 | 5,231 | 5,382 | 5,468 | 5,827 | 5,827 | 5,924 | 5,571 | 6,138 | 6,138 | 6,570 | 7,025 | 7,848 | 7,848 | 8,564 | 9,289 | 11,008 | 11,008 | 11,381 | 11,926 | 12,725 | 12,725 | 12,692 | 13,024 | 13,745 | 13,745 | 14,130 | 14,700 | 15,024 | 15,024 | 14,047 | 12,306 | 10,732 | 10,732 | 11,493 | 12,073 | 13,106 | 13,106 | 13,127 | 14,073 | 13,889 | 14,073 | 14,100 | 13,820 | 13,975 | 13,975 | 14,850 | 13,042 | 9,800 | 9,800 | 9,200 | 8,900 | 2,700 | 2,300 | 1,600 | 1,200 | 0 |
---|
> Total Current Assets | 0 | 1,000 | 1,300 | 2,000 | 2,300 | 8,600 | 8,700 | 9,000 | 9,000 | 11,791 | 13,348 | 12,026 | 12,026 | 11,402 | 11,652 | 11,658 | 11,554 | 11,658 | 11,038 | 11,123 | 11,123 | 10,207 | 9,931 | 9,652 | 9,652 | 8,881 | 8,719 | 9,879 | 9,879 | 9,611 | 9,039 | 8,773 | 8,773 | 8,052 | 7,712 | 7,504 | 7,504 | 6,731 | 6,194 | 6,131 | 6,131 | 4,444 | 3,780 | 3,084 | 3,084 | 2,279 | 1,883 | 1,532 | 1,532 | 1,009 | 1,410 | 1,376 | 1,376 | 1,140 | 1,086 | 943 | 943 | 211 | 258 | 751 | 939 | 913 | 863 | 863 | 1,423 | 1,180 | 868 | 15,042 | 15,042 | 12,800 | 30,142 | 28,113 | 44,634 | 42,143 | 39,571 | 79,668 | 72,698 | 67,098 | 59,664 | 49,433 | 40,920 | 134,151 | 120,276 | 105,403 | 91,681 | 78,448 | 70,349 | 143,273 | 131,280 | 120,488 | 207,135 | 212,608 | 192,884 | 177,640 | 164,000 | 150,174 | 134,395 | 121,852 | 106,744 | 102,508 | 92,039 | 81,987 | 81,811 | 83,695 | 71,516 | 73,331 | 61,111 | 48,059 | 66,272 | 56,014 | 42,834 | 42,239 | 32,443 | 24,466 | 24,133 | 17,170 | 27,436 |
| 27,436 | 17,170 | 24,133 | 24,466 | 32,443 | 42,239 | 42,834 | 56,014 | 66,272 | 48,059 | 61,111 | 73,331 | 71,516 | 83,695 | 81,811 | 81,987 | 92,039 | 102,508 | 106,744 | 121,852 | 134,395 | 150,174 | 164,000 | 177,640 | 192,884 | 212,608 | 207,135 | 120,488 | 131,280 | 143,273 | 70,349 | 78,448 | 91,681 | 105,403 | 120,276 | 134,151 | 40,920 | 49,433 | 59,664 | 67,098 | 72,698 | 79,668 | 39,571 | 42,143 | 44,634 | 28,113 | 30,142 | 12,800 | 15,042 | 15,042 | 868 | 1,180 | 1,423 | 863 | 863 | 913 | 939 | 751 | 258 | 211 | 943 | 943 | 1,086 | 1,140 | 1,376 | 1,376 | 1,410 | 1,009 | 1,532 | 1,532 | 1,883 | 2,279 | 3,084 | 3,084 | 3,780 | 4,444 | 6,131 | 6,131 | 6,194 | 6,731 | 7,504 | 7,504 | 7,712 | 8,052 | 8,773 | 8,773 | 9,039 | 9,611 | 9,879 | 9,879 | 8,719 | 8,881 | 9,652 | 9,652 | 9,931 | 10,207 | 11,123 | 11,123 | 11,038 | 11,658 | 11,554 | 11,658 | 11,652 | 11,402 | 12,026 | 12,026 | 13,348 | 11,791 | 9,000 | 9,000 | 8,700 | 8,600 | 2,300 | 2,000 | 1,300 | 1,000 | 0 |
---|
Cash And Cash Equivalents | 0 | 900 | 1,100 | 1,400 | 1,700 | 8,000 | 7,900 | 7,900 | 7,900 | 9,286 | 10,283 | 10,439 | 10,439 | 10,167 | 10,293 | 10,257 | 10,559 | 10,257 | 10,311 | 10,360 | 10,360 | 10,021 | 9,798 | 9,522 | 9,522 | 8,693 | 8,607 | 8,631 | 8,631 | 9,177 | 8,691 | 8,712 | 8,712 | 7,803 | 7,511 | 7,233 | 7,233 | 6,424 | 5,898 | 5,564 | 5,564 | 4,184 | 3,517 | 3,004 | 3,004 | 2,102 | 1,801 | 1,394 | 1,394 | 879 | 1,277 | 1,233 | 1,233 | 987 | 979 | 862 | 862 | 109 | 166 | 283 | 222 | 425 | 372 | 372 | 776 | 513 | 213 | 14,263 | 14,263 | 12,100 | 29,257 | 27,173 | 33,453 | 30,029 | 26,142 | 65,212 | 57,851 | 53,563 | 47,391 | 35,231 | 25,191 | 120,585 | 72,033 | 37,519 | 28,731 | 19,244 | 9,917 | 62,609 | 34,431 | 28,513 | 126,847 | 66,810 | 61,622 | 66,260 | 75,309 | 87,469 | 92,938 | 61,014 | 39,487 | 47,368 | 27,029 | 35,781 | 42,726 | 44,580 | 35,725 | 39,898 | 13,654 | 4,581 | 38,987 | 34,905 | 29,408 | 29,282 | 20,162 | 12,138 | 14,606 | 8,588 | 19,691 |
| 19,691 | 8,588 | 14,606 | 12,138 | 20,162 | 29,282 | 29,408 | 34,905 | 38,987 | 4,581 | 13,654 | 39,898 | 35,725 | 44,580 | 42,726 | 35,781 | 27,029 | 47,368 | 39,487 | 61,014 | 92,938 | 87,469 | 75,309 | 66,260 | 61,622 | 66,810 | 126,847 | 28,513 | 34,431 | 62,609 | 9,917 | 19,244 | 28,731 | 37,519 | 72,033 | 120,585 | 25,191 | 35,231 | 47,391 | 53,563 | 57,851 | 65,212 | 26,142 | 30,029 | 33,453 | 27,173 | 29,257 | 12,100 | 14,263 | 14,263 | 213 | 513 | 776 | 372 | 372 | 425 | 222 | 283 | 166 | 109 | 862 | 862 | 979 | 987 | 1,233 | 1,233 | 1,277 | 879 | 1,394 | 1,394 | 1,801 | 2,102 | 3,004 | 3,004 | 3,517 | 4,184 | 5,564 | 5,564 | 5,898 | 6,424 | 7,233 | 7,233 | 7,511 | 7,803 | 8,712 | 8,712 | 8,691 | 9,177 | 8,631 | 8,631 | 8,607 | 8,693 | 9,522 | 9,522 | 9,798 | 10,021 | 10,360 | 10,360 | 10,311 | 10,257 | 10,559 | 10,257 | 10,293 | 10,167 | 10,439 | 10,439 | 10,283 | 9,286 | 7,900 | 7,900 | 7,900 | 8,000 | 1,700 | 1,400 | 1,100 | 900 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,960 | 11,959 | 12,420 | 13,800 | 14,081 | 13,115 | 11,061 | 13,030 | 13,840 | 11,839 | 44,630 | 64,919 | 61,422 | 58,519 | 54,029 | 72,609 | 86,889 | 80,648 | 66,754 | 130,594 | 118,982 | 100,218 | 75,550 | 50,349 | 28,978 | 47,437 | 52,525 | 41,326 | 50,463 | 32,488 | 23,954 | 24,251 | 21,299 | 23,720 | 36,722 | 32,191 | 16,407 | 10,656 | 2,457 | 1,423 | 989 | 1,081 | 1,145 | 1,158 | 1,221 |
| 1,221 | 1,158 | 1,145 | 1,081 | 989 | 1,423 | 2,457 | 10,656 | 16,407 | 32,191 | 36,722 | 23,720 | 21,299 | 24,251 | 23,954 | 32,488 | 50,463 | 41,326 | 52,525 | 47,437 | 28,978 | 50,349 | 75,550 | 100,218 | 118,982 | 130,594 | 66,754 | 80,648 | 86,889 | 72,609 | 54,029 | 58,519 | 61,422 | 64,919 | 44,630 | 11,839 | 13,840 | 13,030 | 11,061 | 13,115 | 14,081 | 13,800 | 12,420 | 11,959 | 10,960 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 100 | 200 | 400 | 400 | 300 | 600 | 900 | 900 | 2,188 | 2,763 | 1,415 | 1,415 | 1,065 | 1,132 | 1,122 | 688 | 1,122 | 300 | 277 | 277 | 92 | 59 | 69 | 69 | 99 | 33 | 1,186 | 1,186 | 81 | 262 | 6 | 6 | 115 | 75 | 199 | 199 | 190 | 187 | 311 | 311 | 8 | 7 | 11 | 11 | 121 | 17 | 6 | 6 | 11 | 6 | 6 | 6 | 50 | 50 | 0 | 50 | 15 | 20 | 416 | 672 | 417 | 428 | 428 | 596 | 596 | 600 | 751 | 751 | 800 | 794 | 818 | 106 | 24 | 40 | 40 | 89 | 78 | 92 | 143 | 742 | 77 | 77 | 169 | 159 | 34 | 551 | 682 | 1,111 | 1,946 | 1,065 | 1,823 | 1,440 | 1,860 | 1,950 | 1,911 | 2,642 | 3,222 | 3,143 | 2,592 | 2,610 | 1,550 | 1,976 | 2,114 | 2,269 | 2,320 | 2,114 | 2,935 | 2,393 | 2,416 | 2,427 | 2,342 | 2,666 | 2,622 | 2,217 | 2,289 | 2,027 |
| 2,027 | 2,289 | 2,217 | 2,622 | 2,666 | 2,342 | 2,427 | 2,416 | 2,393 | 2,935 | 2,114 | 2,320 | 2,269 | 2,114 | 1,976 | 1,550 | 2,610 | 2,592 | 3,143 | 3,222 | 2,642 | 1,911 | 1,950 | 1,860 | 1,440 | 1,823 | 1,065 | 1,946 | 1,111 | 682 | 551 | 34 | 159 | 169 | 77 | 77 | 742 | 143 | 92 | 78 | 89 | 40 | 40 | 24 | 106 | 818 | 794 | 800 | 751 | 751 | 600 | 596 | 596 | 428 | 428 | 417 | 672 | 416 | 20 | 15 | 50 | 0 | 50 | 50 | 6 | 6 | 6 | 11 | 6 | 6 | 17 | 121 | 11 | 11 | 7 | 8 | 311 | 311 | 187 | 190 | 199 | 199 | 75 | 115 | 6 | 6 | 262 | 81 | 1,186 | 1,186 | 33 | 99 | 69 | 69 | 59 | 92 | 277 | 277 | 300 | 1,122 | 688 | 1,122 | 1,132 | 1,065 | 1,415 | 1,415 | 2,763 | 2,188 | 900 | 900 | 600 | 300 | 400 | 400 | 200 | 100 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 200 | 200 | 300 | 200 | 200 | 200 | 317 | 301 | 171 | 171 | 170 | 227 | 279 | 307 | 279 | 427 | 486 | 486 | 91 | 71 | 61 | 61 | 90 | 80 | 62 | 62 | 257 | 86 | 55 | 55 | 65 | 62 | 41 | 7 | 84 | 85 | 228 | 228 | 226 | 231 | 43 | 43 | 27 | 35 | 24 | 24 | 19 | 35 | 39 | 39 | 25 | 38 | 28 | 28 | 50 | 37 | 19 | 11 | 37 | 32 | 21 | 21 | 41 | 25 | 18 | 18 | 6 | 92 | 122 | 115 | 130 | 969 | 616 | 677 | 342 | 647 | 1,029 | 1,147 | 12 | 1,224 | 1,232 | 102 | 183 | 468 | 496 | 460 | 468 | 804 | 643 | 494 | 576 | 712 | 805 | 793 | 1,165 | 1,291 | 1,099 | 1,517 | 1,780 | 1,479 | 1,498 | 1,513 | 1,558 | 1,594 | 1,619 | 1,974 | 2,025 | 1,575 | 2,812 | 3,638 | 5,315 | 2,916 | 1,912 | 1,519 |
| 1,519 | 1,912 | 2,916 | 5,315 | 3,638 | 2,812 | 1,575 | 2,025 | 1,974 | 1,619 | 1,594 | 1,558 | 1,513 | 1,498 | 1,479 | 1,780 | 1,517 | 1,099 | 1,291 | 1,165 | 793 | 805 | 712 | 576 | 494 | 643 | 804 | 468 | 460 | 496 | 468 | 183 | 102 | 1,232 | 1,224 | 12 | 1,147 | 1,029 | 647 | 342 | 677 | 616 | 969 | 130 | 115 | 122 | 92 | 6 | 18 | 18 | 25 | 41 | 21 | 21 | 32 | 37 | 11 | 19 | 37 | 50 | 28 | 28 | 38 | 25 | 39 | 39 | 35 | 19 | 24 | 24 | 35 | 27 | 43 | 43 | 231 | 226 | 228 | 228 | 85 | 84 | 7 | 41 | 62 | 65 | 55 | 55 | 86 | 257 | 62 | 62 | 80 | 90 | 61 | 61 | 71 | 91 | 486 | 486 | 427 | 279 | 307 | 279 | 227 | 170 | 171 | 171 | 301 | 317 | 200 | 200 | 200 | 300 | 200 | 200 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 200 | 300 | 300 | 400 | 300 | 500 | 800 | 800 | 1,251 | 1,502 | 1,949 | 1,949 | 2,418 | 2,448 | 2,414 | 2,335 | 2,414 | 2,089 | 1,983 | 1,983 | 1,866 | 1,562 | 1,079 | 1,079 | 3,425 | 5,328 | 5,145 | 5,145 | 5,088 | 5,091 | 4,972 | 4,972 | 4,972 | 4,980 | 5,221 | 5,221 | 5,195 | 5,187 | 0 | 4,877 | 4,845 | 4,784 | 4,764 | 4,764 | 4,745 | 4,688 | 4,606 | 4,606 | 4,562 | 4,513 | 4,451 | 4,451 | 4,328 | 4,296 | 4,288 | 4,288 | 4,279 | 4,248 | 5,518 | 5,479 | 5,524 | 5,496 | 5,496 | 4,841 | 4,833 | 4,811 | 2,171 | 2,171 | 500 | 1,087 | 1,218 | 1,299 | 1,287 | 1,846 | 2,136 | 2,455 | 2,703 | 3,673 | 3,914 | 3,835 | 5,173 | 5,372 | 5,112 | 4,951 | 4,404 | 4,055 | 4,984 | 4,827 | 5,024 | 5,980 | 5,645 | 7,772 | 7,625 | 8,185 | 8,470 | 12,883 | 12,572 | 13,249 | 12,307 | 12,180 | 11,438 | 10,857 | 10,294 | 9,645 | 9,716 | 9,246 | 10,667 | 9,575 | 9,001 | 8,168 | 7,639 | 6,881 | 6,900 | 6,589 | 5,697 | 4,879 |
| 4,879 | 5,697 | 6,589 | 6,900 | 6,881 | 7,639 | 8,168 | 9,001 | 9,575 | 10,667 | 9,246 | 9,716 | 9,645 | 10,294 | 10,857 | 11,438 | 12,180 | 12,307 | 13,249 | 12,572 | 12,883 | 8,470 | 8,185 | 7,625 | 7,772 | 5,645 | 5,980 | 5,024 | 4,827 | 4,984 | 4,055 | 4,404 | 4,951 | 5,112 | 5,372 | 5,173 | 3,835 | 3,914 | 3,673 | 2,703 | 2,455 | 2,136 | 1,846 | 1,287 | 1,299 | 1,218 | 1,087 | 500 | 2,171 | 2,171 | 4,811 | 4,833 | 4,841 | 5,496 | 5,496 | 5,524 | 5,479 | 5,518 | 4,248 | 4,279 | 4,288 | 4,288 | 4,296 | 4,328 | 4,451 | 4,451 | 4,513 | 4,562 | 4,606 | 4,606 | 4,688 | 4,745 | 4,764 | 4,764 | 4,784 | 4,845 | 4,877 | 0 | 5,187 | 5,195 | 5,221 | 5,221 | 4,980 | 4,972 | 4,972 | 4,972 | 5,091 | 5,088 | 5,145 | 5,145 | 5,328 | 3,425 | 1,079 | 1,079 | 1,562 | 1,866 | 1,983 | 1,983 | 2,089 | 2,414 | 2,335 | 2,414 | 2,448 | 2,418 | 1,949 | 1,949 | 1,502 | 1,251 | 800 | 800 | 500 | 300 | 400 | 300 | 300 | 200 | 0 |
---|
Property Plant Equipment | 0 | 100 | 100 | 100 | 100 | 100 | 100 | 200 | 200 | 234 | 249 | 293 | 293 | 288 | 271 | 258 | 241 | 258 | 197 | 180 | 180 | 213 | 162 | 82 | 82 | 70 | 65 | 77 | 77 | 78 | 81 | 142 | 142 | 127 | 204 | 217 | 217 | 201 | 247 | 231 | 231 | 221 | 200 | 180 | 180 | 144 | 125 | 107 | 107 | 61 | 49 | 37 | 37 | 26 | 20 | 15 | 15 | 10 | 7 | 4 | 5 | 5 | 4 | 4 | 4 | 2 | 2 | 4 | 4 | 148 | 777 | 930 | 1,039 | 1,047 | 1,624 | 1,933 | 2,270 | 2,536 | 3,508 | 3,752 | 3,676 | 5,016 | 5,218 | 4,960 | 4,802 | 4,258 | 3,912 | 4,844 | 4,690 | 4,890 | 5,851 | 5,443 | 7,412 | 7,303 | 7,729 | 7,999 | 12,400 | 11,822 | 12,381 | 11,573 | 10,506 | 9,318 | 8,832 | 8,396 | 7,822 | 7,899 | 7,455 | 8,816 | 7,952 | 7,759 | 7,073 | 6,514 | 5,768 | 5,084 | 5,379 | 4,815 | 4,116 |
| 4,116 | 4,815 | 5,379 | 5,084 | 5,768 | 6,514 | 7,073 | 7,759 | 7,952 | 8,816 | 7,455 | 7,899 | 7,822 | 8,396 | 8,832 | 9,318 | 10,506 | 11,573 | 12,381 | 11,822 | 12,400 | 7,999 | 7,729 | 7,303 | 7,412 | 5,443 | 5,851 | 4,890 | 4,690 | 4,844 | 3,912 | 4,258 | 4,802 | 4,960 | 5,218 | 5,016 | 3,676 | 3,752 | 3,508 | 2,536 | 2,270 | 1,933 | 1,624 | 1,047 | 1,039 | 930 | 777 | 148 | 4 | 4 | 2 | 2 | 4 | 4 | 4 | 5 | 5 | 4 | 7 | 10 | 15 | 15 | 20 | 26 | 37 | 37 | 49 | 61 | 107 | 107 | 125 | 144 | 180 | 180 | 200 | 221 | 231 | 231 | 247 | 201 | 217 | 217 | 204 | 127 | 142 | 142 | 81 | 78 | 77 | 77 | 65 | 70 | 82 | 82 | 162 | 213 | 180 | 180 | 197 | 258 | 241 | 258 | 271 | 288 | 293 | 293 | 249 | 234 | 200 | 200 | 100 | 100 | 100 | 100 | 100 | 100 | 0 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 482 | 2,799 | 4,217 | 4,623 | 0 | 0 | 4,470 | 4,256 | 4,205 | 4,153 | 4,104 | 4,071 | 4,018 | 3,975 | 3,929 | 3,879 | 3,820 | 3,761 | 3,701 | 3,712 | 3,652 | 3,592 | 3,532 | 3,472 | 3,447 | 3,400 | 3,371 | 3,347 | 3,288 | 3,246 | 3,204 | 3,170 | 3,120 | 3,070 | 3,017 | 2,968 | 2,920 | 2,861 | 2,823 | 2,788 | 1,377 | 1,394 | 1,414 | 1,486 | 193 | 193 | 310 | 288 | 260 | 241 | 222 | 203 | 185 | 167 | 165 | 162 | 159 | 157 | 154 | 152 | 149 | 146 | 143 | 140 | 137 | 134 | 129 | 124 | 119 | 114 | 108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108 | 114 | 119 | 124 | 129 | 134 | 137 | 140 | 143 | 146 | 149 | 152 | 154 | 157 | 159 | 162 | 165 | 167 | 185 | 203 | 222 | 241 | 260 | 288 | 310 | 193 | 193 | 1,486 | 1,414 | 1,394 | 1,377 | 2,788 | 2,823 | 2,861 | 2,920 | 2,968 | 3,017 | 3,070 | 3,120 | 3,170 | 3,204 | 3,246 | 3,288 | 3,347 | 3,371 | 3,400 | 3,447 | 3,472 | 3,532 | 3,592 | 3,652 | 3,712 | 3,701 | 3,761 | 3,820 | 3,879 | 3,929 | 3,975 | 4,018 | 4,071 | 4,104 | 4,153 | 4,205 | 4,256 | 4,470 | 0 | 0 | 4,623 | 4,217 | 2,799 | 482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 747 | 745 | 743 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 743 | 745 | 747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 485 | 485 | 2,799 | 537 | 4,623 | 4,623 | 4,517 | 4,470 | 4,256 | 4,256 | 4,153 | 4,104 | 4,071 | 4,071 | 3,975 | 3,929 | 3,879 | 3,879 | 3,761 | 3,701 | 3,712 | 3,712 | 3,592 | 3,532 | 3,472 | 3,472 | 3,400 | 3,371 | 3,347 | 3,347 | 3,288 | 3,204 | 3,169 | 3,120 | 3,069 | 3,017 | 2,967 | 2,920 | 2,861 | 2,824 | 2,787 | 2,788 | 2,691 | 2,651 | 681 | 681 | 300 | 310 | 288 | 260 | 241 | 222 | 203 | 185 | 167 | 165 | 162 | 159 | 157 | 154 | 152 | 149 | 146 | 143 | 140 | 137 | 134 | 129 | 124 | 119 | 114 | 108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108 | 114 | 119 | 124 | 129 | 134 | 137 | 140 | 143 | 146 | 149 | 152 | 154 | 157 | 159 | 162 | 165 | 167 | 185 | 203 | 222 | 241 | 260 | 288 | 310 | 300 | 681 | 681 | 2,651 | 2,691 | 2,788 | 2,787 | 2,824 | 2,861 | 2,920 | 2,967 | 3,017 | 3,069 | 3,120 | 3,169 | 3,204 | 3,288 | 3,347 | 3,347 | 3,371 | 3,400 | 3,472 | 3,472 | 3,532 | 3,592 | 3,712 | 3,712 | 3,701 | 3,761 | 3,879 | 3,879 | 3,929 | 3,975 | 4,071 | 4,071 | 4,104 | 4,153 | 4,256 | 4,256 | 4,470 | 4,517 | 4,623 | 4,623 | 537 | 2,799 | 485 | 485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,272 | 1,891 | 1,803 | 1,690 | 1,653 | 1,400 | 998 | 1,013 | 3,355 | 5,263 | 5,068 | 5,086 | 5,010 | 5,010 | 4,830 | 4,869 | 4,845 | 4,776 | 5,004 | 5,027 | 4,994 | 4,940 | 4,646 | 4,660 | 4,624 | 4,584 | 4,584 | 4,645 | 4,602 | 4,562 | 4,499 | 4,586 | 4,501 | 4,464 | 4,414 | 4,381 | 4,302 | 4,276 | 4,273 | 4,310 | 4,268 | 4,241 | 5,514 | 5,474 | 5,520 | 5,492 | 4,837 | 4,862 | 4,831 | 4,809 | 2,168 | 1,823 | 0 | 309 | 288 | 260 | 240 | 222 | 203 | 185 | 167 | 165 | 162 | 159 | 157 | 154 | 152 | 149 | 146 | 143 | 140 | 137 | 134 | 129 | 78 | 241 | 208 | 348 | 471 | 483 | 750 | 868 | 734 | 1,674 | 5,303 | 2,025 | 1,898 | 1,823 | 1,817 | 1,791 | 1,851 | 1,623 | 1,242 | 0 | 1,125 | 1,113 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 1,113 | 1,125 | 0 | 1,242 | 1,623 | 1,851 | 1,791 | 1,817 | 1,823 | 1,898 | 2,025 | 5,303 | 1,674 | 734 | 868 | 750 | 483 | 471 | 348 | 208 | 241 | 78 | 129 | 134 | 137 | 140 | 143 | 146 | 149 | 152 | 154 | 157 | 159 | 162 | 165 | 167 | 185 | 203 | 222 | 240 | 260 | 288 | 309 | 0 | 1,823 | 2,168 | 4,809 | 4,831 | 4,862 | 4,837 | 5,492 | 5,520 | 5,474 | 5,514 | 4,241 | 4,268 | 4,310 | 4,273 | 4,276 | 4,302 | 4,381 | 4,414 | 4,464 | 4,501 | 4,586 | 4,499 | 4,562 | 4,602 | 4,645 | 4,584 | 4,584 | 4,624 | 4,660 | 4,646 | 4,940 | 4,994 | 5,027 | 5,004 | 4,776 | 4,845 | 4,869 | 4,830 | 5,010 | 5,010 | 5,086 | 5,068 | 5,263 | 3,355 | 1,013 | 998 | 1,400 | 1,653 | 1,690 | 1,803 | 1,891 | 2,272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 0 | 200 | 200 | 400 | 500 | 400 | 300 | 600 | 600 | 1,522 | 2,172 | 1,619 | 1,619 | 1,420 | 1,837 | 1,837 | 1,841 | 1,837 | 1,725 | 1,844 | 1,844 | 1,361 | 1,133 | 1,120 | 1,120 | 854 | 821 | 1,279 | 1,279 | 1,363 | 911 | 1,016 | 1,016 | 1,093 | 1,137 | 988 | 988 | 1,014 | 1,032 | 1,340 | 1,340 | 1,161 | 1,211 | 1,109 | 1,109 | 1,259 | 1,275 | 1,258 | 1,258 | 1,480 | 1,374 | 1,414 | 1,414 | 1,307 | 1,400 | 1,337 | 1,337 | 1,371 | 1,412 | 1,359 | 1,432 | 1,474 | 1,514 | 1,514 | 1,449 | 1,663 | 1,658 | 2,378 | 2,378 | 1,200 | 1,136 | 1,807 | 939 | 1,914 | 2,608 | 3,100 | 2,876 | 3,810 | 4,515 | 3,997 | 4,568 | 6,306 | 5,987 | 5,474 | 5,449 | 5,036 | 5,271 | 6,223 | 6,183 | 6,808 | 106,640 | 123,367 | 123,250 | 127,890 | 129,217 | 132,639 | 137,058 | 141,803 | 142,935 | 151,805 | 153,887 | 156,237 | 159,032 | 163,739 | 120,908 | 118,118 | 127,133 | 120,690 | 85,644 | 87,279 | 89,727 | 88,541 | 74,357 | 51,254 | 56,502 | 57,754 | 80,796 |
| 80,796 | 57,754 | 56,502 | 51,254 | 74,357 | 88,541 | 89,727 | 87,279 | 85,644 | 120,690 | 127,133 | 118,118 | 120,908 | 163,739 | 159,032 | 156,237 | 153,887 | 151,805 | 142,935 | 141,803 | 137,058 | 132,639 | 129,217 | 127,890 | 123,250 | 123,367 | 106,640 | 6,808 | 6,183 | 6,223 | 5,271 | 5,036 | 5,449 | 5,474 | 5,987 | 6,306 | 4,568 | 3,997 | 4,515 | 3,810 | 2,876 | 3,100 | 2,608 | 1,914 | 939 | 1,807 | 1,136 | 1,200 | 2,378 | 2,378 | 1,658 | 1,663 | 1,449 | 1,514 | 1,514 | 1,474 | 1,432 | 1,359 | 1,412 | 1,371 | 1,337 | 1,337 | 1,400 | 1,307 | 1,414 | 1,414 | 1,374 | 1,480 | 1,258 | 1,258 | 1,275 | 1,259 | 1,109 | 1,109 | 1,211 | 1,161 | 1,340 | 1,340 | 1,032 | 1,014 | 988 | 988 | 1,137 | 1,093 | 1,016 | 1,016 | 911 | 1,363 | 1,279 | 1,279 | 821 | 854 | 1,120 | 1,120 | 1,133 | 1,361 | 1,844 | 1,844 | 1,725 | 1,837 | 1,841 | 1,837 | 1,837 | 1,420 | 1,619 | 1,619 | 2,172 | 1,522 | 600 | 600 | 300 | 400 | 500 | 400 | 200 | 200 | 0 |
---|
> Total Current Liabilities | 0 | 200 | 200 | 300 | 400 | 300 | 200 | 400 | 400 | 1,137 | 1,725 | 790 | 790 | 481 | 842 | 691 | 674 | 691 | 512 | 623 | 623 | 433 | 366 | 527 | 527 | 254 | 250 | 734 | 734 | 792 | 266 | 367 | 367 | 363 | 409 | 247 | 247 | 223 | 234 | 497 | 497 | 283 | 272 | 162 | 162 | 212 | 188 | 155 | 155 | 339 | 222 | 272 | 272 | 214 | 271 | 158 | 158 | 134 | 132 | 76 | 114 | 119 | 133 | 133 | 69 | 231 | 187 | 1,392 | 1,392 | 1,200 | 1,136 | 1,807 | 412 | 1,137 | 1,707 | 2,250 | 2,063 | 2,783 | 3,501 | 2,997 | 3,568 | 5,306 | 4,987 | 4,474 | 4,449 | 4,036 | 5,249 | 6,223 | 6,183 | 6,787 | 7,453 | 7,842 | 5,470 | 7,763 | 6,467 | 7,512 | 6,128 | 8,162 | 6,659 | 10,118 | 7,070 | 6,969 | 7,364 | 9,317 | 7,511 | 6,945 | 8,214 | 10,725 | 9,568 | 66,557 | 68,125 | 53,716 | 37,786 | 12,034 | 16,131 | 13,413 | 18,258 |
| 18,258 | 13,413 | 16,131 | 12,034 | 37,786 | 53,716 | 68,125 | 66,557 | 9,568 | 10,725 | 8,214 | 6,945 | 7,511 | 9,317 | 7,364 | 6,969 | 7,070 | 10,118 | 6,659 | 8,162 | 6,128 | 7,512 | 6,467 | 7,763 | 5,470 | 7,842 | 7,453 | 6,787 | 6,183 | 6,223 | 5,249 | 4,036 | 4,449 | 4,474 | 4,987 | 5,306 | 3,568 | 2,997 | 3,501 | 2,783 | 2,063 | 2,250 | 1,707 | 1,137 | 412 | 1,807 | 1,136 | 1,200 | 1,392 | 1,392 | 187 | 231 | 69 | 133 | 133 | 119 | 114 | 76 | 132 | 134 | 158 | 158 | 271 | 214 | 272 | 272 | 222 | 339 | 155 | 155 | 188 | 212 | 162 | 162 | 272 | 283 | 497 | 497 | 234 | 223 | 247 | 247 | 409 | 363 | 367 | 367 | 266 | 792 | 734 | 734 | 250 | 254 | 527 | 527 | 366 | 433 | 623 | 623 | 512 | 691 | 674 | 691 | 842 | 481 | 790 | 790 | 1,725 | 1,137 | 400 | 400 | 200 | 300 | 400 | 300 | 200 | 200 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31 | 0 | 0 | 0 | 0 | 0 | 0 | 47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 143 | 145 | 146 | 147 | 124 | 87 | 50 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99,162 | 115,499 | 0 | 0 | 244 | 200 | 421 | 450 | 453 | 2,576 | 993 | 1,050 | 1,678 | 2,064 | 997 | 749 | 857 | 1,769 | 1,807 | 58,355 | 58,590 | 2,842 | 2,157 | 2,286 | 2,351 | 1,208 | 922 |
| 922 | 1,208 | 2,351 | 2,286 | 2,157 | 2,842 | 58,590 | 58,355 | 1,807 | 1,769 | 857 | 749 | 997 | 2,064 | 1,678 | 1,050 | 993 | 2,576 | 453 | 450 | 421 | 200 | 244 | 0 | 0 | 115,499 | 99,162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 50 | 87 | 124 | 147 | 146 | 145 | 143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47 | 0 | 0 | 0 | 0 | 0 | 0 | 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 160 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99,162 | 115,499 | 0 | 0 | 244 | 0 | 0 | 0 | 0 | 2,129 | 511 | 553 | 1,127 | 1,452 | 352 | 80 | 82 | 84 | 80 | 56,413 | 56,595 | 726 | 726 | 726 | 726 | 0 | 0 |
| 0 | 0 | 726 | 726 | 726 | 726 | 56,595 | 56,413 | 80 | 84 | 82 | 80 | 352 | 1,452 | 1,127 | 553 | 511 | 2,129 | 0 | 0 | 0 | 0 | 244 | 0 | 0 | 115,499 | 99,162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 160 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 100 | 100 | 100 | 100 | 100 | 100 | 185 | 196 | 402 | 402 | 150 | 202 | 223 | 233 | 223 | 210 | 184 | 184 | 216 | 177 | 153 | 153 | 101 | 105 | 88 | 88 | 146 | 104 | 177 | 177 | 160 | 191 | 97 | 97 | 75 | 109 | 153 | 153 | 171 | 147 | 72 | 72 | 94 | 69 | 65 | 65 | 124 | 78 | 134 | 134 | 98 | 126 | 39 | 39 | 65 | 60 | 32 | 64 | 76 | 95 | 34 | 35 | 101 | 50 | 63 | 63 | 300 | 29 | 322 | 7 | 540 | 718 | 1,302 | 1,102 | 2,129 | 2,364 | 1,741 | 1,552 | 2,623 | 2,673 | 1,789 | 2,400 | 992 | 1,263 | 1,534 | 1,369 | 2,080 | 2,758 | 2,355 | 1,559 | 1,322 | 2,505 | 1,819 | 2,281 | 2,351 | 3,401 | 2,702 | 2,372 | 1,290 | 1,917 | 1,877 | 2,330 | 1,983 | 2,717 | 2,221 | 2,819 | 4,501 | 3,524 | 4,033 | 4,812 | 4,796 | 5,108 | 3,759 | 4,714 |
| 4,714 | 3,759 | 5,108 | 4,796 | 4,812 | 4,033 | 3,524 | 4,501 | 2,819 | 2,221 | 2,717 | 1,983 | 2,330 | 1,877 | 1,917 | 1,290 | 2,372 | 2,702 | 3,401 | 2,351 | 2,281 | 1,819 | 2,505 | 1,322 | 1,559 | 2,355 | 2,758 | 2,080 | 1,369 | 1,534 | 1,263 | 992 | 2,400 | 1,789 | 2,673 | 2,623 | 1,552 | 1,741 | 2,364 | 2,129 | 1,102 | 1,302 | 718 | 540 | 7 | 322 | 29 | 300 | 63 | 63 | 50 | 101 | 35 | 34 | 95 | 76 | 64 | 32 | 60 | 65 | 39 | 39 | 126 | 98 | 134 | 134 | 78 | 124 | 65 | 65 | 69 | 94 | 72 | 72 | 147 | 171 | 153 | 153 | 109 | 75 | 97 | 97 | 191 | 160 | 177 | 177 | 104 | 146 | 88 | 88 | 105 | 101 | 153 | 153 | 177 | 216 | 184 | 184 | 210 | 223 | 233 | 223 | 202 | 150 | 402 | 402 | 196 | 185 | 100 | 100 | 100 | 100 | 100 | 100 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 200 | 200 | 200 | 300 | 200 | 100 | 300 | 300 | 951 | 1,529 | 388 | 388 | 62 | 72 | 61 | 60 | 61 | 48 | 439 | 130 | 36 | 32 | 374 | 220 | 29 | 21 | 479 | 479 | 450 | 30 | 39 | 39 | 40 | 32 | 90 | 43 | 84 | 60 | 344 | 279 | 40 | 53 | 31 | 31 | 47 | 54 | 32 | 32 | 26 | 17 | 26 | 26 | 18 | 27 | 26 | 26 | 26 | 30 | 23 | 34 | 27 | 38 | 35 | 25 | 33 | 44 | 1,243 | 1,243 | 948 | 1,037 | 912 | 321 | 515 | 768 | 727 | 741 | 494 | 1,000 | 1,156 | 1,953 | 2,543 | 2,256 | 2,642 | 2,005 | 3,009 | 2,944 | 3,611 | 3,733 | 3,636 | 4,578 | 5,302 | 3,709 | 6,224 | 3,427 | 5,238 | 3,176 | 5,090 | 2,619 | 4,608 | 3,367 | 4,253 | 3,412 | 5,094 | 3,715 | 3,762 | 4,242 | 6,400 | 4,418 | 3,154 | 5,543 | 46,363 | 30,221 | 3,407 | 7,400 | 7,655 | 11,951 |
| 11,951 | 7,655 | 7,400 | 3,407 | 30,221 | 46,363 | 5,543 | 3,154 | 4,418 | 6,400 | 4,242 | 3,762 | 3,715 | 5,094 | 3,412 | 4,253 | 3,367 | 4,608 | 2,619 | 5,090 | 3,176 | 5,238 | 3,427 | 6,224 | 3,709 | 5,302 | 4,578 | 3,636 | 3,733 | 3,611 | 2,944 | 3,009 | 2,005 | 2,642 | 2,256 | 2,543 | 1,953 | 1,156 | 1,000 | 494 | 741 | 727 | 768 | 515 | 321 | 912 | 1,037 | 948 | 1,243 | 1,243 | 44 | 33 | 25 | 35 | 38 | 27 | 34 | 23 | 30 | 26 | 26 | 26 | 27 | 18 | 26 | 26 | 17 | 26 | 32 | 32 | 54 | 47 | 31 | 31 | 53 | 40 | 279 | 344 | 60 | 84 | 43 | 90 | 32 | 40 | 39 | 39 | 30 | 450 | 479 | 479 | 21 | 29 | 220 | 374 | 32 | 36 | 130 | 439 | 48 | 61 | 60 | 61 | 72 | 62 | 388 | 388 | 1,529 | 951 | 300 | 300 | 100 | 200 | 300 | 200 | 200 | 200 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 100 | 100 | 100 | 100 | 200 | 200 | 385 | 447 | 829 | 829 | 939 | 996 | 1,146 | 1,167 | 1,146 | 1,213 | 1,221 | 1,221 | 928 | 766 | 593 | 593 | 599 | 571 | 545 | 545 | 571 | 644 | 649 | 649 | 730 | 729 | 741 | 741 | 790 | 798 | 0 | 843 | 878 | 939 | 946 | 946 | 1,047 | 1,087 | 1,103 | 1,103 | 1,141 | 1,152 | 1,142 | 1,142 | 1,093 | 1,128 | 1,179 | 1,179 | 1,237 | 1,280 | 1,284 | 1,318 | 1,355 | 1,381 | 1,381 | 1,380 | 1,432 | 1,471 | 986 | 986 | 986 | 99 | 895 | 527 | 777 | 901 | 850 | 813 | 1,027 | 1,014 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 22 | 2,612 | 2,450 | 21 | 99,187 | 115,525 | 117,780 | 120,127 | 122,750 | 125,127 | 130,930 | 133,641 | 136,276 | 141,687 | 146,817 | 149,268 | 151,668 | 154,422 | 113,397 | 111,173 | 118,919 | 109,965 | 76,076 | 20,722 | 21,602 | 34,825 | 36,571 | 39,220 | 40,371 | 44,341 | 62,538 |
| 62,538 | 44,341 | 40,371 | 39,220 | 36,571 | 34,825 | 21,602 | 20,722 | 76,076 | 109,965 | 118,919 | 111,173 | 113,397 | 154,422 | 151,668 | 149,268 | 146,817 | 141,687 | 136,276 | 133,641 | 130,930 | 125,127 | 122,750 | 120,127 | 117,780 | 115,525 | 99,187 | 21 | 2,450 | 2,612 | 22 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,014 | 1,027 | 813 | 850 | 901 | 777 | 527 | 895 | 99 | 986 | 986 | 986 | 1,471 | 1,432 | 1,380 | 1,381 | 1,381 | 1,355 | 1,318 | 1,284 | 1,280 | 1,237 | 1,179 | 1,179 | 1,128 | 1,093 | 1,142 | 1,142 | 1,152 | 1,141 | 1,103 | 1,103 | 1,087 | 1,047 | 946 | 946 | 939 | 878 | 843 | 0 | 798 | 790 | 741 | 741 | 729 | 730 | 649 | 649 | 644 | 571 | 545 | 545 | 571 | 599 | 593 | 593 | 766 | 928 | 1,221 | 1,221 | 1,213 | 1,146 | 1,167 | 1,146 | 996 | 939 | 829 | 829 | 447 | 385 | 200 | 200 | 100 | 100 | 100 | 100 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 124 | 87 | 50 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99,162 | 115,499 | 117,754 | 120,074 | 122,461 | 124,917 | 127,444 | 130,043 | 132,717 | 138,131 | 143,327 | 145,870 | 148,315 | 151,095 | 110,150 | 107,984 | 0 | 105,828 | 56,325 | 49,624 | 0 | 32,289 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 32,289 | 0 | 49,624 | 56,325 | 105,828 | 0 | 107,984 | 110,150 | 151,095 | 148,315 | 145,870 | 143,327 | 138,131 | 132,717 | 130,043 | 127,444 | 124,917 | 122,461 | 120,074 | 117,754 | 115,499 | 99,162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 50 | 87 | 124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 849 | 748 | 811 | 785 | 718 | 161 | 587 | 550 | 593 | 564 | 520 | 530 | 530 | 597 | 649 | 683 | 729 | 729 | 741 | 761 | 790 | 798 | 843 | 859 | 878 | 939 | 947 | 1,012 | 1,048 | 1,086 | 1,103 | 1,158 | 1,141 | 1,152 | 1,142 | 1,112 | 1,093 | 1,128 | 1,179 | 1,209 | 1,236 | 1,280 | 1,283 | 1,318 | 1,355 | 1,381 | 1,380 | 1,396 | 1,432 | 1,471 | 986 | 986 | 0 | 0 | 0 | 527 | 776 | 777 | 763 | 763 | 1,014 | 1,014 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 22 | 0 | 0 | 21 | 25 | 26 | 26 | 53 | 46 | 35 | 28 | 19 | 93 | 190 | 259 | 335 | 453 | 580 | 678 | 808 | 805 | 757 | 979 | 1,537 | 0 | 1,097 | 2,158 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 2,158 | 1,097 | 0 | 1,537 | 979 | 757 | 805 | 808 | 678 | 580 | 453 | 335 | 259 | 190 | 93 | 19 | 28 | 35 | 46 | 53 | 26 | 26 | 25 | 21 | 0 | 0 | 22 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,014 | 1,014 | 763 | 763 | 777 | 776 | 527 | 0 | 0 | 0 | 986 | 986 | 1,471 | 1,432 | 1,396 | 1,380 | 1,381 | 1,355 | 1,318 | 1,283 | 1,280 | 1,236 | 1,209 | 1,179 | 1,128 | 1,093 | 1,112 | 1,142 | 1,152 | 1,141 | 1,158 | 1,103 | 1,086 | 1,048 | 1,012 | 947 | 939 | 878 | 859 | 843 | 798 | 790 | 761 | 741 | 729 | 729 | 683 | 649 | 597 | 530 | 530 | 520 | 564 | 593 | 550 | 587 | 161 | 718 | 785 | 811 | 748 | 849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000 | 1,000 | 1,000 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 1,000 | 1,000 | 1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 0 | 1,000 | 1,400 | 1,900 | 2,200 | 8,500 | 8,900 | 9,200 | 9,200 | 11,520 | 12,678 | 12,356 | 12,356 | 12,400 | 12,263 | 12,236 | 12,049 | 12,236 | 11,401 | 11,262 | 11,262 | 10,712 | 10,361 | 9,612 | 9,611 | 11,453 | 13,226 | 13,745 | 13,745 | 13,337 | 13,219 | 12,729 | 12,729 | 11,932 | 11,554 | 11,737 | 11,737 | 10,912 | 10,349 | 9,668 | 9,668 | 8,128 | 7,353 | 6,739 | 6,739 | 5,765 | 5,296 | 4,880 | 4,880 | 4,091 | 4,549 | 4,413 | 4,413 | 4,161 | 3,983 | 3,894 | 3,894 | 3,119 | 3,094 | 4,910 | 4,986 | 4,963 | 4,845 | 4,815 | 4,815 | 4,350 | 4,021 | 14,836 | 14,836 | 12,068 | 30,093 | 27,524 | 44,994 | 41,517 | 38,809 | 78,704 | 72,277 | 65,991 | 58,822 | 49,350 | 40,187 | 133,018 | 119,661 | 105,041 | 91,183 | 77,816 | 69,133 | 142,034 | 129,924 | 118,704 | 106,475 | 94,886 | 77,406 | 57,375 | 42,968 | 26,005 | 10,220 | -7,379 | -22,942 | -36,990 | -49,668 | -62,812 | -66,364 | -69,750 | -39,747 | -35,071 | -56,776 | -61,964 | -9,797 | -22,264 | -38,725 | -38,663 | -35,033 | -19,888 | -25,780 | -34,887 | -48,481 |
| -48,481 | -34,887 | -25,780 | -19,888 | -35,033 | -38,663 | -38,725 | -22,264 | -9,797 | -61,964 | -56,776 | -35,071 | -39,747 | -69,750 | -66,364 | -62,812 | -49,668 | -36,990 | -22,942 | -7,379 | 10,220 | 26,005 | 42,968 | 57,375 | 77,406 | 94,886 | 106,475 | 118,704 | 129,924 | 142,034 | 69,133 | 77,816 | 91,183 | 105,041 | 119,661 | 133,018 | 40,187 | 49,350 | 58,822 | 65,991 | 72,277 | 78,704 | 38,809 | 41,517 | 44,994 | 27,524 | 30,093 | 12,068 | 14,836 | 14,836 | 4,021 | 4,350 | 4,815 | 4,815 | 4,845 | 4,963 | 4,986 | 4,910 | 3,094 | 3,119 | 3,894 | 3,894 | 3,983 | 4,161 | 4,413 | 4,413 | 4,549 | 4,091 | 4,880 | 4,880 | 5,296 | 5,765 | 6,739 | 6,739 | 7,353 | 8,128 | 9,668 | 9,668 | 10,349 | 10,912 | 11,737 | 11,737 | 11,554 | 11,932 | 12,729 | 12,729 | 13,219 | 13,337 | 13,745 | 13,745 | 13,226 | 11,453 | 9,611 | 9,612 | 10,361 | 10,712 | 11,262 | 11,262 | 11,401 | 12,236 | 12,049 | 12,236 | 12,263 | 12,400 | 12,356 | 12,356 | 12,678 | 11,520 | 9,200 | 9,200 | 8,900 | 8,500 | 2,200 | 1,900 | 1,400 | 1,000 | 0 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,219 | 8,579 | 8,579 | 8,543 | 8,543 | 8,438 | 8,388 | 8,353 | 8,305 | 8,353 | 8,305 | 8,302 | 8,302 | 8,200 | 8,198 | 8,199 | 8,198 | 10,429 | 12,353 | 12,342 | 12,342 | 12,342 | 12,378 | 12,488 | 12,488 | 12,582 | 12,863 | 12,863 | 12,863 | 12,863 | 12,863 | 12,863 | 12,863 | 12,878 | 12,878 | 12,878 | 12,878 | 9,971 | 12,878 | 12,878 | 12,878 | 12,878 | 13,678 | 13,804 | 13,804 | 13,804 | 13,804 | 13,804 | 13,970 | 13,804 | 14,139 | 14,139 | 14,139 | 14,139 | 14,139 | 14,333 | 14,333 | 14,333 | 14,333 | 22,986 | 22,986 | 25 | 39 | 39 | 41 | 42 | 42 | 45 | 45 | 45 | 45 | 45 | 45 | 51 | 51 | 51 | 51 | 52 | 52 | 55 | 55 | 56 | 54 | 54 | 54 | 54 | 54 | 55 | 55 | 55 | 55 | 56 | 57 | 58 | 60 | 61 | 65 | 68 | 69 | 80 | 97 | 97 | 100 | 14 | 14 | 14 | 21 | 24 | 0 |
| 0 | 24 | 21 | 14 | 14 | 14 | 100 | 97 | 97 | 80 | 69 | 68 | 65 | 61 | 60 | 58 | 57 | 56 | 55 | 55 | 55 | 55 | 54 | 54 | 54 | 54 | 54 | 56 | 55 | 55 | 52 | 52 | 51 | 51 | 51 | 51 | 45 | 45 | 45 | 45 | 45 | 45 | 42 | 42 | 41 | 39 | 39 | 25 | 22,986 | 22,986 | 14,333 | 14,333 | 14,333 | 14,333 | 14,139 | 14,139 | 14,139 | 14,139 | 14,139 | 13,804 | 13,970 | 13,804 | 13,804 | 13,804 | 13,804 | 13,804 | 13,678 | 12,878 | 12,878 | 12,878 | 12,878 | 9,971 | 12,878 | 12,878 | 12,878 | 12,878 | 12,863 | 12,863 | 12,863 | 12,863 | 12,863 | 12,863 | 12,863 | 12,582 | 12,488 | 12,488 | 12,378 | 12,342 | 12,342 | 12,342 | 12,353 | 10,429 | 8,198 | 8,199 | 8,198 | 8,200 | 8,302 | 8,302 | 8,305 | 8,353 | 8,305 | 8,353 | 8,388 | 8,438 | 8,543 | 8,543 | 8,579 | 8,579 | 8,219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings Total Equity | | 0 | 0 | 0 | 0 | 0 | -656,769 | -624,034 | -592,630 | -592,439 | -576,734 | 0 | -570,668 | -547,865 | -538,879 | -517,205 | -492,966 | -474,054 | -455,297 | -436,067 | -414,653 | -393,318 | -372,884 | -352,069 | -330,348 | -308,156 | -286,058 | -262,833 | -241,972 | -225,676 | -208,601 | -192,144 | -177,289 | -161,154 | -143,855 | -125,989 | -110,915 | -97,752 | -86,566 | -74,314 | -65,417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -200 | -200 | -200 | -200 | -200 | -200 | -100 | -274 | -274 | -274 | -162 | -274 | -274 | -274 | -240 | -259 | -278 | -292 | -309 | -309 | -309 | -274 | -28 | -28 | -274 | -28 | -49 | 375 | 375 | 375 | 375 | 375 | 281 | -111 | -102 | -102 | -102 | -102 | -172 | -274 | -172 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -303 | 0 | -326 | 0 | 0 | 0 | -337 | -337 | 0 | 0 | -339 | -339 | 0 | 0 | -337 | -274 | 0 | 0 | 0 | 11 | 22 | 26 | 28 | 11 | 7 | 12 | 3 | 1 | -12 | -9 | 69 | -9 | -204 | -137 | 3 | 87 | -6,584 | 59 | -134 | -159 | -149 | -104 | 44 | -59 | -58 | 150 | 140 | 94 | 91 | -9 | 13 | -17 | -60 | -232 | -432 | -245 | -400 | -631 | -653 | -360 | -612 | -618 | -449 | -1,057 |
| -1,057 | -449 | -618 | -612 | -360 | -653 | -631 | -400 | -245 | -432 | -232 | -60 | -17 | 13 | -9 | 91 | 94 | 140 | 150 | -58 | -59 | 44 | -104 | -149 | -159 | -134 | 59 | -6,584 | 87 | 3 | -137 | -204 | -9 | 69 | -9 | -12 | 1 | 3 | 12 | 7 | 11 | 28 | 26 | 22 | 11 | 0 | 0 | 0 | -274 | -337 | 0 | 0 | -339 | -339 | 0 | 0 | -337 | -337 | 0 | 0 | 0 | -326 | 0 | -303 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -172 | -274 | -172 | -102 | -102 | -102 | -102 | -111 | 281 | 375 | 375 | 375 | 375 | 375 | -49 | -28 | -274 | -28 | -28 | -274 | -309 | -309 | -309 | -292 | -278 | -259 | -240 | -274 | -274 | -274 | -162 | -274 | -274 | -274 | -100 | -200 | -200 | -200 | -200 | -200 | -200 | 0 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,519 | 1,535 | 1,594 | 7,925 | 8,093 | 0 | 51,805 | 53,013 | 74,266 | 75,937 | 78,427 | 126,469 | 128,873 | 131,356 | 133,079 | 135,868 | 137,893 | 243,894 | 245,608 | 248,776 | 252,295 | 255,257 | 261,362 | 350,577 | 355,458 | 360,620 | 414,262 | 426,091 | 430,734 | 432,885 | 440,154 | 443,857 | 448,609 | 452,344 | 457,987 | 463,178 | 469,302 | 475,072 | 495,857 | 514,122 | 553,134 | 580,652 | 0 | 560,185 | 627,853 | 627,853 | 630,903 | 663,812 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 663,812 | 630,903 | 627,853 | 627,853 | 560,185 | 0 | 580,652 | 553,134 | 514,122 | 495,857 | 475,072 | 469,302 | 463,178 | 457,987 | 452,344 | 448,609 | 443,857 | 440,154 | 432,885 | 430,734 | 426,091 | 414,262 | 360,620 | 355,458 | 350,577 | 261,362 | 255,257 | 252,295 | 248,776 | 245,608 | 243,894 | 137,893 | 135,868 | 133,079 | 131,356 | 128,873 | 126,469 | 78,427 | 75,937 | 74,266 | 53,013 | 51,805 | 0 | 8,093 | 7,925 | 1,594 | 1,535 | 1,519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -45,067 | 0 | -45,067 | 0 | -45,067 | -45,067 | -45,067 | -45,067 | -45,067 | -45,067 | -45,067 | -45,067 | -45,067 | -45,067 | -45,067 | -45,067 | -45,067 | -45,067 | -45,067 | -45,067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -273 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -273 | -274 | -273 | -274 | -273 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | -274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 2,000 | 2,000 | 2,000 | 2,000 | 8,300 | 8,300 | 8,400 | 8,300 | 315 | 315 | 204 | 315 | 315 | 315 | 281 | 300 | 41 | 41 | 0 | 41 | 41 | 315 | 0 | 41 | 315 | 41 | 481 | 56 | 75 | 94 | 271 | 271 | 268 | 226 | 290 | 187 | 187 | 187 | 0 | 484 | 212 | 13,379 | 13,448 | 13,448 | 3,499 | 13,477 | 13,513 | 13,513 | 13,551 | 703 | 14,726 | 14,726 | 775 | 806 | 14,975 | 14,649 | 864 | 865 | 15,022 | 15,031 | 895 | 902 | 0 | 973 | 1,262 | 1,321 | 7,651 | 7,651 | 31,244 | 51,805 | 53,013 | 74,266 | 75,937 | 78,427 | 126,469 | 128,873 | 131,356 | 133,079 | 135,868 | 137,893 | 243,894 | 245,608 | 248,776 | 252,295 | 255,257 | 261,362 | 350,577 | 355,458 | 360,620 | 369,195 | 381,024 | 385,667 | 387,818 | 395,087 | 398,790 | 403,542 | 407,277 | 412,920 | 418,111 | 424,235 | 430,005 | 450,790 | 469,055 | 508,067 | 535,585 | 502,314 | 515,118 | 582,786 | 585,274 | 585,836 | 611,990 | 621,172 | 649,567 | 657,904 | 660,213 | 661,889 |
| 661,889 | 660,213 | 657,904 | 649,567 | 621,172 | 611,990 | 585,836 | 585,274 | 582,786 | 515,118 | 502,314 | 535,585 | 508,067 | 469,055 | 450,790 | 430,005 | 424,235 | 418,111 | 412,920 | 407,277 | 403,542 | 398,790 | 395,087 | 387,818 | 385,667 | 381,024 | 369,195 | 360,620 | 355,458 | 350,577 | 261,362 | 255,257 | 252,295 | 248,776 | 245,608 | 243,894 | 137,893 | 135,868 | 133,079 | 131,356 | 128,873 | 126,469 | 78,427 | 75,937 | 74,266 | 53,013 | 51,805 | 31,244 | 7,651 | 7,651 | 1,321 | 1,262 | 973 | 0 | 902 | 895 | 15,031 | 15,022 | 865 | 864 | 14,649 | 14,975 | 806 | 775 | 14,726 | 14,726 | 703 | 13,551 | 13,513 | 13,513 | 13,477 | 3,499 | 13,448 | 13,448 | 13,379 | 212 | 484 | 0 | 187 | 187 | 187 | 290 | 226 | 268 | 271 | 271 | 94 | 75 | 56 | 481 | 41 | 315 | 41 | 0 | 315 | 41 | 41 | 0 | 41 | 41 | 300 | 281 | 315 | 315 | 315 | 204 | 315 | 315 | 8,300 | 8,400 | 8,300 | 8,300 | 2,000 | 2,000 | 2,000 | 2,000 | 0 |
---|