> Total Assets | 0 | 0 | 67,527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50,495 | 0 | 0 | 40,744 | 40,744 | 37,777 | 37,777 | 32,813 | 32,813 | 31,648 | 31,648 | 27,586 | 27,586 | 14,770 | 14,770 | 12,817 | 12,817 | 12,081 | 12,081 | 12,629 | 12,629 | 12,243 | 12,243 | 11,558 | 11,558 | 11,104 | 11,104 | 16,594 | 16,594 | 32,170 | 32,170 | 39,380 | 39,380 | 69,668 | 69,668 | 76,475 | 76,475 | 90,123 | 90,123 | 110,743 | 110,743 | 109,907 | 109,907 | 120,712 | 120,712 | 53,967 | 53,967 | 55,051 | 55,051 | 65,243 | 65,243 | 42,443 | 42,443 | 14,627 | 14,627 | 16,596 | 16,596 | 29,547 | 29,547 | 53,117 | 53,117 | 60,007 | 60,007 | 60,118 | 60,118 | 65,196 | 65,196 | 68,385 | 68,385 | 72,943 | 72,943 | 74,346 | 74,346 | 72,489 | 72,489 | 28,297 | 28,297 | 26,583 | 26,583 | 25,352 | 25,352 | 27,668 | 27,668 | 27,297 | 27,297 | 32,417 | 32,417 | 41,715 | 41,715 | 28,215 | 28,215 | 24,027 | 24,027 | 20,673 | 20,673 | 17,770 | 17,770 | 17,434 | 17,434 | 18,593 |
| 18,593 | 17,434 | 17,434 | 17,770 | 17,770 | 20,673 | 20,673 | 24,027 | 24,027 | 28,215 | 28,215 | 41,715 | 41,715 | 32,417 | 32,417 | 27,297 | 27,297 | 27,668 | 27,668 | 25,352 | 25,352 | 26,583 | 26,583 | 28,297 | 28,297 | 72,489 | 72,489 | 74,346 | 74,346 | 72,943 | 72,943 | 68,385 | 68,385 | 65,196 | 65,196 | 60,118 | 60,118 | 60,007 | 60,007 | 53,117 | 53,117 | 29,547 | 29,547 | 16,596 | 16,596 | 14,627 | 14,627 | 42,443 | 42,443 | 65,243 | 65,243 | 55,051 | 55,051 | 53,967 | 53,967 | 120,712 | 120,712 | 109,907 | 109,907 | 110,743 | 110,743 | 90,123 | 90,123 | 76,475 | 76,475 | 69,668 | 69,668 | 39,380 | 39,380 | 32,170 | 32,170 | 16,594 | 16,594 | 11,104 | 11,104 | 11,558 | 11,558 | 12,243 | 12,243 | 12,629 | 12,629 | 12,081 | 12,081 | 12,817 | 12,817 | 14,770 | 14,770 | 27,586 | 27,586 | 31,648 | 31,648 | 32,813 | 32,813 | 37,777 | 37,777 | 40,744 | 40,744 | 0 | 0 | 50,495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67,527 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 38,173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,303 | 0 | 0 | 0 | 23,264 | 0 | 0 | 0 | 21,087 | 0 | 0 | 0 | 16,346 | 0 | 0 | 0 | 2,267 | 0 | 0 | 0 | 2,174 | 0 | 0 | 0 | 1,014 | 0 | 0 | 0 | 2,254 | 0 | 0 | 0 | 9,470 | 0 | 0 | 0 | 5,495 | 0 | 0 | 0 | 11,614 | 0 | 0 | 0 | 8,306 | 0 | 0 | 0 | 39,914 | 0 | 0 | 0 | 33,324 | 4,966 | 4,966 | 4,739 | 4,739 | 3,117 | 3,117 | 10,554 | 10,554 | 7,182 | 7,182 | 6,089 | 6,089 | 3,984 | 3,984 | 3,311 | 3,311 | 2,756 | 2,756 | 24,669 | 24,669 | 63,765 | 63,765 | 12,291 | 12,291 | 11,191 | 11,191 | 9,413 | 9,720 | 9,478 | 9,478 | 9,269 | 9,269 | 28,534 | 28,534 | 27,492 | 27,492 | 24,385 | 24,385 | 22,235 | 22,235 | 15,187 | 15,187 | 12,333 | 12,333 | 6,607 | 6,607 | 0 |
| 0 | 6,607 | 6,607 | 12,333 | 12,333 | 15,187 | 15,187 | 22,235 | 22,235 | 24,385 | 24,385 | 27,492 | 27,492 | 28,534 | 28,534 | 9,269 | 9,269 | 9,478 | 9,478 | 9,720 | 9,413 | 11,191 | 11,191 | 12,291 | 12,291 | 63,765 | 63,765 | 24,669 | 24,669 | 2,756 | 2,756 | 3,311 | 3,311 | 3,984 | 3,984 | 6,089 | 6,089 | 7,182 | 7,182 | 10,554 | 10,554 | 3,117 | 3,117 | 4,739 | 4,739 | 4,966 | 4,966 | 33,324 | 0 | 0 | 0 | 39,914 | 0 | 0 | 0 | 8,306 | 0 | 0 | 0 | 11,614 | 0 | 0 | 0 | 5,495 | 0 | 0 | 0 | 9,470 | 0 | 0 | 0 | 2,254 | 0 | 0 | 0 | 1,014 | 0 | 0 | 0 | 2,174 | 0 | 0 | 0 | 2,267 | 0 | 0 | 0 | 16,346 | 0 | 0 | 0 | 21,087 | 0 | 0 | 0 | 23,264 | 0 | 0 | 0 | 26,303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38,173 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 371 | 0 | 0 | 325 | 325 | 198 | 198 | 295 | 295 | 245 | 245 | 1,323 | 1,323 | 171 | 171 | 487 | 487 | 36 | 36 | 41 | 41 | 834 | 834 | 358 | 358 | 328 | 328 | 2,004 | 2,004 | 15,339 | 15,339 | 4,767 | 4,767 | 3,476 | 3,476 | 3,159 | 3,159 | 12,140 | 12,140 | 9,527 | 9,527 | 2,445 | 2,445 | 7,013 | 7,013 | 5,872 | 5,872 | 3,406 | 3,406 | 1,586 | 1,586 | 2,050 | 2,050 | 4,669 | 4,669 | 3,851 | 3,851 | 2,695 | 2,695 | 9,890 | 9,890 | 6,934 | 6,934 | 5,830 | 5,830 | 3,579 | 3,579 | 3,078 | 3,078 | 2,559 | 2,559 | 1,983 | 1,983 | 11,651 | 11,651 | 1,472 | 1,472 | 10,764 | 10,764 | 9,207 | 9,207 | 3,407 | 3,407 | 3,646 | 3,646 | 19,877 | 19,877 | 9,127 | 9,127 | 12,732 | 12,732 | 5,828 | 5,828 | 1,699 | 1,699 | 11,111 | 11,111 | 1,882 | 1,882 | 967 |
| 967 | 1,882 | 1,882 | 11,111 | 11,111 | 1,699 | 1,699 | 5,828 | 5,828 | 12,732 | 12,732 | 9,127 | 9,127 | 19,877 | 19,877 | 3,646 | 3,646 | 3,407 | 3,407 | 9,207 | 9,207 | 10,764 | 10,764 | 1,472 | 1,472 | 11,651 | 11,651 | 1,983 | 1,983 | 2,559 | 2,559 | 3,078 | 3,078 | 3,579 | 3,579 | 5,830 | 5,830 | 6,934 | 6,934 | 9,890 | 9,890 | 2,695 | 2,695 | 3,851 | 3,851 | 4,669 | 4,669 | 2,050 | 2,050 | 1,586 | 1,586 | 3,406 | 3,406 | 5,872 | 5,872 | 7,013 | 7,013 | 2,445 | 2,445 | 9,527 | 9,527 | 12,140 | 12,140 | 3,159 | 3,159 | 3,476 | 3,476 | 4,767 | 4,767 | 15,339 | 15,339 | 2,004 | 2,004 | 328 | 328 | 358 | 358 | 834 | 834 | 41 | 41 | 36 | 36 | 487 | 487 | 171 | 171 | 1,323 | 1,323 | 245 | 245 | 295 | 295 | 198 | 198 | 325 | 325 | 0 | 0 | 371 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 317 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59 | 59 | 4,494 | 4,494 | 4,566 | 4,566 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,565 | 10,565 | 0 | 0 | 0 | 0 | 5,538 | 5,538 | 3,572 | 3,572 | 0 | 0 | 3,038 | 3,038 | 0 | 0 | 2,371 | 2,371 | 0 | 0 | 374 | 374 | 84 | 2,637 | 2,574 |
| 2,574 | 2,637 | 84 | 374 | 374 | 0 | 0 | 2,371 | 2,371 | 0 | 0 | 3,038 | 3,038 | 0 | 0 | 3,572 | 3,572 | 5,538 | 5,538 | 0 | 0 | 0 | 0 | 10,565 | 10,565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,566 | 4,566 | 4,494 | 4,494 | 59 | 59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 27,931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 404 | 0 | 0 | 0 | 611 | 0 | 0 | 0 | 150 | 0 | 0 | 0 | 303 | 0 | 0 | 0 | 233 | 0 | 0 | 0 | 598 | 0 | 0 | 0 | 222 | 0 | 0 | 0 | 250 | 0 | 0 | 0 | 209 | 0 | 0 | 0 | 2,336 | 0 | 0 | 0 | 2,087 | 0 | 0 | 0 | 1,293 | 0 | 0 | 0 | 925 | 0 | 0 | 0 | 574 | 167 | 167 | 745 | 844 | 409 | 409 | 555 | 613 | 152 | 152 | 134 | 211 | 327 | 327 | 52 | 127 | 123 | 123 | 113 | 146 | 213 | 213 | 21 | 223 | 355 | 355 | 47 | 480 | 456 | 456 | 28 | 88 | 6,542 | 4,025 | 13,882 | 1,392 | 11,516 | 966 | 13,190 | 778 | 13,341 | 13,341 | 0 | 848 | 867 | 2,144 | 4,297 |
| 4,297 | 2,144 | 867 | 848 | 0 | 13,341 | 13,341 | 778 | 13,190 | 966 | 11,516 | 1,392 | 13,882 | 4,025 | 6,542 | 88 | 28 | 456 | 456 | 480 | 47 | 355 | 355 | 223 | 21 | 213 | 213 | 146 | 113 | 123 | 123 | 127 | 52 | 327 | 327 | 211 | 134 | 152 | 152 | 613 | 555 | 409 | 409 | 844 | 745 | 167 | 167 | 574 | 0 | 0 | 0 | 925 | 0 | 0 | 0 | 1,293 | 0 | 0 | 0 | 2,087 | 0 | 0 | 0 | 2,336 | 0 | 0 | 0 | 209 | 0 | 0 | 0 | 250 | 0 | 0 | 0 | 222 | 0 | 0 | 0 | 598 | 0 | 0 | 0 | 233 | 0 | 0 | 0 | 303 | 0 | 0 | 0 | 150 | 0 | 0 | 0 | 611 | 0 | 0 | 0 | 404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27,931 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,018 | 0 | 0 | 0 | 9,835 | 0 | 0 | 0 | 8,405 | 0 | 0 | 0 | 7,137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,535 | 0 | 0 | 0 | 434 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35,583 | 0 | 0 | 0 | 30,700 | 130 | 130 | 143 | 44 | 13 | 13 | 109 | 51 | 96 | 96 | 125 | 48 | 78 | 78 | 181 | 106 | 74 | 74 | 22,573 | 22,540 | 51,901 | 51,901 | 233 | 31 | 72 | 72 | 159 | 33 | 77 | -3,863 | 2,023 | 1,963 | 1,304 | -23,902 | 1,445 | 13,882 | 137 | -13,698 | 846 | 13,190 | 147 | -15,040 | 848 | -13,869 | 2,690 | -6,663 | -7,838 |
| -7,838 | -6,663 | 2,690 | -13,869 | 848 | -15,040 | 147 | 13,190 | 846 | -13,698 | 137 | 13,882 | 1,445 | -23,902 | 1,304 | 1,963 | 2,023 | -3,863 | 77 | 33 | 159 | 72 | 72 | 31 | 233 | 51,901 | 51,901 | 22,540 | 22,573 | 74 | 74 | 106 | 181 | 78 | 78 | 48 | 125 | 96 | 96 | 51 | 109 | 13 | 13 | 44 | 143 | 130 | 130 | 30,700 | 0 | 0 | 0 | 35,583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 434 | 0 | 0 | 0 | 1,535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,137 | 0 | 0 | 0 | 8,405 | 0 | 0 | 0 | 9,835 | 0 | 0 | 0 | 6,018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 29,354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,192 | 0 | 0 | 0 | 17,480 | 0 | 0 | 0 | 11,726 | 0 | 0 | 0 | 11,240 | 0 | 0 | 0 | 10,550 | 0 | 0 | 0 | 10,455 | 0 | 0 | 0 | 10,544 | 0 | 0 | 0 | 14,340 | 0 | 0 | 0 | 29,910 | 0 | 0 | 0 | 70,980 | 0 | 0 | 0 | 99,129 | 0 | 0 | 0 | 112,406 | 0 | 0 | 0 | 15,137 | 0 | 0 | 0 | 9,119 | 100 | 100 | 11,857 | 11,857 | 26,430 | 26,430 | 42,563 | 42,563 | 52,825 | 52,825 | 54,029 | 54,029 | 61,212 | 61,212 | 65,074 | 65,074 | 70,187 | 70,187 | 49,677 | 49,677 | 8,724 | 8,724 | 16,006 | 16,006 | 15,392 | 15,392 | 15,939 | 15,632 | 18,190 | 18,190 | 18,028 | 18,028 | 3,883 | 3,883 | 14,223 | 14,223 | 3,830 | 3,830 | 1,792 | 1,792 | 5,486 | 5,486 | 5,437 | 5,437 | 10,827 | 10,827 | 1,570 |
| 1,570 | 10,827 | 10,827 | 5,437 | 5,437 | 5,486 | 5,486 | 1,792 | 1,792 | 3,830 | 3,830 | 14,223 | 14,223 | 3,883 | 3,883 | 18,028 | 18,028 | 18,190 | 18,190 | 15,632 | 15,939 | 15,392 | 15,392 | 16,006 | 16,006 | 8,724 | 8,724 | 49,677 | 49,677 | 70,187 | 70,187 | 65,074 | 65,074 | 61,212 | 61,212 | 54,029 | 54,029 | 52,825 | 52,825 | 42,563 | 42,563 | 26,430 | 26,430 | 11,857 | 11,857 | 100 | 100 | 9,119 | 0 | 0 | 0 | 15,137 | 0 | 0 | 0 | 112,406 | 0 | 0 | 0 | 99,129 | 0 | 0 | 0 | 70,980 | 0 | 0 | 0 | 29,910 | 0 | 0 | 0 | 14,340 | 0 | 0 | 0 | 10,544 | 0 | 0 | 0 | 10,455 | 0 | 0 | 0 | 10,550 | 0 | 0 | 0 | 11,240 | 0 | 0 | 0 | 11,726 | 0 | 0 | 0 | 17,480 | 0 | 0 | 0 | 24,192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29,354 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 5,665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,014 | 0 | 0 | 117 | 118 | 142 | 142 | 163 | 163 | 154 | 154 | 130 | 130 | 172 | 172 | 97 | 97 | 75 | 75 | 66 | 66 | 0 | 0 | 86 | 86 | 72 | 72 | 62 | 62 | 51 | 51 | 46 | 46 | 54 | 0 | 59 | 46,455 | 314 | 314 | 0 | 18,618 | 234 | 234 | 206 | 45,353 | 169 | 169 | 222 | 15,137 | 184 | 184 | 141 | 9,119 | 100 | 100 | 62 | 11,857 | 55 | 55 | 47 | 42,563 | 41 | 41 | 31 | 31 | 26 | 26 | 18 | 7,218 | 6 | 6 | 7 | 7 | 5 | 5 | 3 | 3 | 2 | 2 | 0 | 0 | 939 | 939 | 823 | 823 | 722 | 722 | 607 | 607 | 505 | 505 | 391 | 391 | 280 | 280 | 174 | 174 | 650 | 650 | 1,097 |
| 1,097 | 650 | 650 | 174 | 174 | 280 | 280 | 391 | 391 | 505 | 505 | 607 | 607 | 722 | 722 | 823 | 823 | 939 | 939 | 0 | 0 | 2 | 2 | 3 | 3 | 5 | 5 | 7 | 7 | 6 | 6 | 7,218 | 18 | 26 | 26 | 31 | 31 | 41 | 41 | 42,563 | 47 | 55 | 55 | 11,857 | 62 | 100 | 100 | 9,119 | 141 | 184 | 184 | 15,137 | 222 | 169 | 169 | 45,353 | 206 | 234 | 234 | 18,618 | 0 | 314 | 314 | 46,455 | 59 | 0 | 54 | 46 | 46 | 51 | 51 | 62 | 62 | 72 | 72 | 86 | 86 | 0 | 0 | 66 | 66 | 75 | 75 | 97 | 97 | 172 | 172 | 130 | 130 | 154 | 154 | 163 | 163 | 142 | 142 | 118 | 117 | 0 | 0 | 3,014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,665 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 981 | 981 | 1,173 | 1,173 | 1,411 | 1,411 | 8,374 | 8,374 | 7,761 | 7,761 | 7,860 | 7,860 | 5,990 | 5,990 | 0 | 1,134 | 0 | 0 | 0 | 1,401 | 0 | 0 | 0 | 616 | 0 | 0 | 0 | 2,492 | 0 | 0 | 0 |
| 0 | 0 | 0 | 2,492 | 0 | 0 | 0 | 616 | 0 | 0 | 0 | 1,401 | 0 | 0 | 0 | 1,134 | 0 | 5,990 | 5,990 | 7,860 | 7,860 | 7,761 | 7,761 | 8,374 | 8,374 | 1,411 | 1,411 | 1,173 | 1,173 | 981 | 981 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 198 | 198 | 198 | 198 | 198 | 198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 682 | 682 | 0 |
| 0 | 682 | 682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 198 | 198 | 198 | 198 | 198 | 198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27,188 | 27,188 | 26,843 | 26,843 | 19,968 | 19,968 | 19,235 | 19,235 | 18,207 | 18,207 | 11,352 | 11,352 | 10,443 | 10,443 | 10,480 | 10,480 | 10,379 | 10,379 | 0 | 0 | 0 | 0 | 0 | 0 | 3,830 | 3,830 | 4,091 | 4,091 | 3,823 | 3,823 | 35,281 | 35,281 | 47,548 | 47,548 | 67,815 | 67,815 | 85,853 | 85,853 | 92,091 | 92,091 | 112,200 | 112,200 | 46,385 | 46,385 | 50,498 | 50,498 | 62,273 | 62,273 | 39,678 | 39,678 | 9,561 | 9,561 | 11,795 | 11,839 | 26,375 | 26,375 | 42,516 | 42,567 | 52,784 | 52,784 | 53,967 | 54,015 | 61,041 | 61,041 | 64,665 | 64,771 | 69,200 | 69,200 | 48,497 | 71,037 | 7,308 | 7,308 | 7,629 | 7,407 | 7,629 | 7,629 | 8,079 | 7,539 | 11,261 | 11,261 | 16,071 | 16,071 | 1,530 | 1,530 | 12,215 | 12,215 | 1,986 | 1,986 | 785 | 785 | 1,221 | 1,221 | 2,771 | 1,235 | 0 | 17,434 | 18,593 |
| 18,593 | 17,434 | 0 | 1,235 | 2,771 | 1,221 | 1,221 | 785 | 785 | 1,986 | 1,986 | 12,215 | 12,215 | 1,530 | 1,530 | 16,071 | 16,071 | 11,261 | 11,261 | 7,539 | 8,079 | 7,629 | 7,629 | 7,407 | 7,629 | 7,308 | 7,308 | 71,037 | 48,497 | 69,200 | 69,200 | 64,771 | 64,665 | 61,041 | 61,041 | 54,015 | 53,967 | 52,784 | 52,784 | 42,567 | 42,516 | 26,375 | 26,375 | 11,839 | 11,795 | 9,561 | 9,561 | 39,678 | 39,678 | 62,273 | 62,273 | 50,498 | 50,498 | 46,385 | 46,385 | 112,200 | 112,200 | 92,091 | 92,091 | 85,853 | 85,853 | 67,815 | 67,815 | 47,548 | 47,548 | 35,281 | 35,281 | 3,823 | 3,823 | 4,091 | 4,091 | 3,830 | 3,830 | 0 | 0 | 0 | 0 | 0 | 0 | 10,379 | 10,379 | 10,480 | 10,480 | 10,443 | 10,443 | 11,352 | 11,352 | 18,207 | 18,207 | 19,235 | 19,235 | 19,968 | 19,968 | 26,843 | 26,843 | 27,188 | 27,188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 0 | 0 | 33,628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28,141 | 0 | 0 | 21,939 | 21,938 | 21,003 | 21,003 | 23,022 | 23,022 | 24,011 | 24,011 | 23,590 | 23,590 | 12,462 | 12,462 | 10,477 | 10,477 | 10,971 | 10,971 | 12,147 | 12,147 | 10,039 | 10,039 | 9,867 | 9,867 | 9,882 | 9,882 | 9,947 | 9,947 | 9,628 | 9,628 | 13,714 | 13,714 | 44,086 | 44,086 | 46,645 | 46,645 | 52,427 | 52,427 | 87,537 | 87,537 | 91,820 | 91,820 | 100,014 | 100,014 | 32,770 | 32,770 | 35,157 | 35,157 | 47,469 | 47,469 | 29,265 | 29,265 | 991 | 991 | 1,047 | 1,047 | 14,184 | 14,184 | 24,904 | 34,565 | 38,543 | 38,543 | 39,680 | 39,680 | 45,172 | 45,172 | 46,924 | 46,924 | 46,969 | 46,969 | 47,073 | 47,073 | 35,572 | 35,572 | 967 | 967 | 735 | 735 | 444 | 444 | 1,763 | 1,763 | 2,022 | 2,022 | 1,581 | 1,581 | 10,770 | 10,770 | 8,548 | 8,548 | 4,888 | 4,888 | 3,197 | 3,197 | 2,064 | 2,064 | 2,517 | 2,517 | 8,141 |
| 8,141 | 2,517 | 2,517 | 2,064 | 2,064 | 3,197 | 3,197 | 4,888 | 4,888 | 8,548 | 8,548 | 10,770 | 10,770 | 1,581 | 1,581 | 2,022 | 2,022 | 1,763 | 1,763 | 444 | 444 | 735 | 735 | 967 | 967 | 35,572 | 35,572 | 47,073 | 47,073 | 46,969 | 46,969 | 46,924 | 46,924 | 45,172 | 45,172 | 39,680 | 39,680 | 38,543 | 38,543 | 34,565 | 24,904 | 14,184 | 14,184 | 1,047 | 1,047 | 991 | 991 | 29,265 | 29,265 | 47,469 | 47,469 | 35,157 | 35,157 | 32,770 | 32,770 | 100,014 | 100,014 | 91,820 | 91,820 | 87,537 | 87,537 | 52,427 | 52,427 | 46,645 | 46,645 | 44,086 | 44,086 | 13,714 | 13,714 | 9,628 | 9,628 | 9,947 | 9,947 | 9,882 | 9,882 | 9,867 | 9,867 | 10,039 | 10,039 | 12,147 | 12,147 | 10,971 | 10,971 | 10,477 | 10,477 | 12,462 | 12,462 | 23,590 | 23,590 | 24,011 | 24,011 | 23,022 | 23,022 | 21,003 | 21,003 | 21,938 | 21,939 | 0 | 0 | 28,141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33,628 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 18,820 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25,947 | 0 | 0 | 0 | 4,073 | 0 | 0 | 0 | 4,474 | 0 | 0 | 0 | 12,865 | 0 | 0 | 0 | 1,554 | 0 | 0 | 0 | 1,255 | 0 | 0 | 0 | 300 | 0 | 0 | 0 | 392 | 0 | 0 | 0 | 3,308 | 0 | 0 | 0 | 36,937 | 0 | 0 | 0 | 10,399 | 0 | 0 | 0 | 58,582 | 0 | 0 | 0 | 33,836 | 0 | 0 | 0 | 29,234 | 964 | 964 | 1,047 | 1,047 | 14,184 | 14,184 | 24,904 | 24,904 | 8,088 | 8,088 | 1,929 | 1,929 | 3,353 | 3,353 | 1,029 | 1,029 | 1,214 | 1,214 | 12,937 | 12,937 | 35,572 | 35,572 | 967 | 967 | 735 | 735 | 444 | 444 | 1,002 | 1,002 | 1,363 | 1,363 | 1,028 | 1,028 | 10,329 | 10,329 | 8,223 | 8,223 | 4,686 | 4,686 | 3,096 | 3,096 | 2,064 | 2,064 | 1,971 | 1,971 | 5,532 |
| 5,532 | 1,971 | 1,971 | 2,064 | 2,064 | 3,096 | 3,096 | 4,686 | 4,686 | 8,223 | 8,223 | 10,329 | 10,329 | 1,028 | 1,028 | 1,363 | 1,363 | 1,002 | 1,002 | 444 | 444 | 735 | 735 | 967 | 967 | 35,572 | 35,572 | 12,937 | 12,937 | 1,214 | 1,214 | 1,029 | 1,029 | 3,353 | 3,353 | 1,929 | 1,929 | 8,088 | 8,088 | 24,904 | 24,904 | 14,184 | 14,184 | 1,047 | 1,047 | 964 | 964 | 29,234 | 0 | 0 | 0 | 33,836 | 0 | 0 | 0 | 58,582 | 0 | 0 | 0 | 10,399 | 0 | 0 | 0 | 36,937 | 0 | 0 | 0 | 3,308 | 0 | 0 | 0 | 392 | 0 | 0 | 0 | 300 | 0 | 0 | 0 | 1,255 | 0 | 0 | 0 | 1,554 | 0 | 0 | 0 | 12,865 | 0 | 0 | 0 | 4,474 | 0 | 0 | 0 | 4,073 | 0 | 0 | 0 | 25,947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,820 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 9,619 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,620 | 0 | 0 | 0 | 1,081 | 0 | 0 | 0 | 1,189 | 0 | 0 | 0 | 10,366 | 0 | 0 | 0 | 94 | 0 | 0 | 0 | 115 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 35,127 | 0 | 0 | 0 | 7,566 | 0 | 0 | 0 | 57,981 | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 167 | 0 | 0 | 29 | 29 | 10,242 | 10,242 | 19,155 | 19,155 | 6,746 | 6,746 | 191 | 191 | 1,477 | 1,477 | 7 | 7 | 1 | 1 | 11,570 | 11,570 | 0 | 0 | 0 | 10,565 | 0 | 0 | 0 | 0 | 0 | 199 | 0 | 201 | 0 | 216 | 0 | 220 | 0 | 234 | 240 | 240 | 0 | 220 | 0 | 204 | 0 | 108 | 5,532 |
| 5,532 | 108 | 0 | 204 | 0 | 220 | 0 | 240 | 240 | 234 | 0 | 220 | 0 | 216 | 0 | 201 | 0 | 199 | 0 | 0 | 0 | 0 | 0 | 10,565 | 0 | 0 | 0 | 11,570 | 11,570 | 1 | 1 | 7 | 7 | 1,477 | 1,477 | 191 | 191 | 6,746 | 6,746 | 19,155 | 19,155 | 10,242 | 10,242 | 29 | 29 | 0 | 0 | 167 | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 57,981 | 0 | 0 | 0 | 7,566 | 0 | 0 | 0 | 35,127 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 115 | 0 | 0 | 0 | 94 | 0 | 0 | 0 | 10,366 | 0 | 0 | 0 | 1,189 | 0 | 0 | 0 | 1,081 | 0 | 0 | 0 | 20,620 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,619 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36,589 | 36,589 | 36,637 | 36,637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36,637 | 36,637 | 36,589 | 36,589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4,230 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,631 | 0 | 0 | 0 | 2,380 | 3,175 | 3,175 | 0 | 3,207 | 0 | 0 | 1,935 | 1,935 | 0 | 0 | 563 | 563 | 0 | 0 | 1,048 | 1,048 | 0 | 0 | 221 | 221 | 0 | 0 | 59 | 58 | 68 | 68 | 158 | 158 | 2,907 | 2,907 | 1,318 | 1,318 | 433 | 433 | 876 | 876 | 2,735 | 2,735 | 158 | 158 | 587 | 587 | 1,655 | 1,655 | 1,052 | 1,052 | 312 | 312 | 847 | 847 | 312 | 312 | 3,706 | 3,706 | 2,510 | 2,510 | 569 | 569 | 350 | 350 | 1,202 | 1,202 | 185 | 185 | 652 | 652 | 385 | 385 | 981 | 981 | 158 | 158 | 490 | 490 | 216 | 216 | 576 | 576 | 676 | 676 | 478 | 478 | 5,671 | 5,671 | 7,604 | 7,604 | 243 | 243 | 2,427 | 2,427 | 221 | 221 | 877 | 877 | 0 |
| 0 | 877 | 877 | 221 | 221 | 2,427 | 2,427 | 243 | 243 | 7,604 | 7,604 | 5,671 | 5,671 | 478 | 478 | 676 | 676 | 576 | 576 | 216 | 216 | 490 | 490 | 158 | 158 | 981 | 981 | 385 | 385 | 652 | 652 | 185 | 185 | 1,202 | 1,202 | 350 | 350 | 569 | 569 | 2,510 | 2,510 | 3,706 | 3,706 | 312 | 312 | 847 | 847 | 312 | 312 | 1,052 | 1,052 | 1,655 | 1,655 | 587 | 587 | 158 | 158 | 2,735 | 2,735 | 876 | 876 | 433 | 433 | 1,318 | 1,318 | 2,907 | 2,907 | 158 | 158 | 68 | 68 | 58 | 59 | 0 | 0 | 221 | 221 | 0 | 0 | 1,048 | 1,048 | 0 | 0 | 563 | 563 | 0 | 0 | 1,935 | 1,935 | 0 | 0 | 3,207 | 0 | 3,175 | 3,175 | 2,380 | 0 | 0 | 0 | 4,631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,230 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 1,080 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 328 | 0 | 0 | 0 | 1,693 | 0 | 0 | 0 | 1,267 | 0 | 0 | 0 | 10,930 | 0 | 0 | 0 | 897 | 0 | 0 | 0 | 92 | 0 | 0 | 0 | 70 | 0 | 0 | 0 | 323 | 0 | 0 | 0 | 3,139 | 0 | 0 | 0 | 492 | 0 | 0 | 0 | 1,957 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 31,687 | 0 | 0 | 0 | 28,592 | 117 | 117 | 706 | 706 | 236 | 236 | 3,239 | 3,239 | 773 | 773 | 1,388 | 959 | 674 | 674 | 837 | 427 | 561 | 561 | 982 | 633 | 34,591 | 34,591 | 809 | 809 | 245 | 245 | 228 | 228 | 426 | 426 | 687 | -2 | 550 | 550 | 4,658 | 4,438 | 619 | 619 | 4,443 | 4,443 | 669 | 669 | 1,843 | 1,843 | 1,094 | 1,094 | -5,532 |
| -5,532 | 1,094 | 1,094 | 1,843 | 1,843 | 669 | 669 | 4,443 | 4,443 | 619 | 619 | 4,438 | 4,658 | 550 | 550 | -2 | 687 | 426 | 426 | 228 | 228 | 245 | 245 | 809 | 809 | 34,591 | 34,591 | 633 | 982 | 561 | 561 | 427 | 837 | 674 | 674 | 959 | 1,388 | 773 | 773 | 3,239 | 3,239 | 236 | 236 | 706 | 706 | 117 | 117 | 28,592 | 0 | 0 | 0 | 31,687 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 1,957 | 0 | 0 | 0 | 492 | 0 | 0 | 0 | 3,139 | 0 | 0 | 0 | 323 | 0 | 0 | 0 | 70 | 0 | 0 | 0 | 92 | 0 | 0 | 0 | 897 | 0 | 0 | 0 | 10,930 | 0 | 0 | 0 | 1,267 | 0 | 0 | 0 | 1,693 | 0 | 0 | 0 | 328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,080 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 14,807 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,194 | 0 | 0 | 0 | 17,865 | 0 | 0 | 0 | 18,548 | 0 | 0 | 0 | 10,725 | 0 | 0 | 0 | 8,923 | 0 | 0 | 0 | 10,892 | 0 | 0 | 0 | 9,567 | 0 | 0 | 0 | 9,555 | 0 | 0 | 0 | 10,406 | 0 | 0 | 0 | 9,708 | 0 | 0 | 0 | 77,138 | 0 | 0 | 0 | 41,432 | 0 | 0 | 0 | 1,321 | 0 | 0 | 0 | 31 | 27 | 27 | 0 | 0 | 0 | 0 | 0 | 9,661 | 30,455 | 30,455 | 37,751 | 37,751 | 41,819 | 41,819 | 45,895 | 45,895 | 45,755 | 45,755 | 34,136 | 34,136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 870 | 761 | 761 | 659 | 659 | 553 | 553 | 441 | 441 | 325 | 325 | 202 | 202 | 101 | 101 | 0 | 1,860 | 546 | 546 | 1,671 |
| 1,671 | 546 | 546 | 1,860 | 0 | 101 | 101 | 202 | 202 | 325 | 325 | 441 | 441 | 553 | 553 | 659 | 659 | 761 | 761 | 870 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,136 | 34,136 | 45,755 | 45,755 | 45,895 | 45,895 | 41,819 | 41,819 | 37,751 | 37,751 | 30,455 | 30,455 | 9,661 | 0 | 0 | 0 | 0 | 0 | 27 | 27 | 31 | 0 | 0 | 0 | 1,321 | 0 | 0 | 0 | 41,432 | 0 | 0 | 0 | 77,138 | 0 | 0 | 0 | 9,708 | 0 | 0 | 0 | 10,406 | 0 | 0 | 0 | 9,555 | 0 | 0 | 0 | 9,567 | 0 | 0 | 0 | 10,892 | 0 | 0 | 0 | 8,923 | 0 | 0 | 0 | 10,725 | 0 | 0 | 0 | 18,548 | 0 | 0 | 0 | 17,865 | 0 | 0 | 0 | 2,194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,807 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 761 | 0 | 657 | 0 | 553 | 0 | 441 | 0 | 325 | 0 | 202 | 0 | 101 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 101 | 0 | 202 | 0 | 325 | 0 | 441 | 0 | 553 | 0 | 657 | 0 | 761 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4,170 | 1,295 | 1,461 | 1,461 | 3,718 | 3,718 | 4,261 | 4,261 | 1,372 | 1,372 | 2,319 | 2,319 | 897 | 897 | 1,529 | 1,529 | 92 | 92 | 453 | 453 | 70 | 70 | 306 | 306 | 322 | 322 | 0 | 0 | 4,002 | 4,002 | 1,174 | 1,174 | 1,168 | 1,168 | 1,518 | 1,518 | 16,828 | 16,828 | 12,820 | 12,820 | 2,262 | 2,262 | 692 | 692 | 32,154 | 32,154 | 46,184 | 46,184 | 28,755 | 28,755 | 109 | 109 | 706 | 706 | 209 | 209 | 12,900 | 12,900 | 10,335 | 10,335 | 10,852 | 10,852 | 10,039 | 10,039 | 10,323 | 10,323 | 9,757 | 9,757 | 10,128 | 10,128 | 34,591 | 34,591 | 809 | 809 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 809 | 809 | 34,591 | 34,591 | 10,128 | 10,128 | 9,757 | 9,757 | 10,323 | 10,323 | 10,039 | 10,039 | 10,852 | 10,852 | 10,335 | 10,335 | 12,900 | 12,900 | 209 | 209 | 706 | 706 | 109 | 109 | 28,755 | 28,755 | 46,184 | 46,184 | 32,154 | 32,154 | 692 | 692 | 2,262 | 2,262 | 12,820 | 12,820 | 16,828 | 16,828 | 1,518 | 1,518 | 1,168 | 1,168 | 1,174 | 1,174 | 4,002 | 4,002 | 0 | 0 | 322 | 322 | 306 | 306 | 70 | 70 | 453 | 453 | 92 | 92 | 1,529 | 1,529 | 897 | 897 | 2,319 | 2,319 | 1,372 | 1,372 | 4,261 | 4,261 | 3,718 | 3,718 | 1,461 | 1,461 | 1,295 | 4,170 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 0 | 0 | 33,900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,354 | 0 | 0 | 18,805 | 18,806 | 16,774 | 16,774 | 9,791 | 9,791 | 7,637 | 7,637 | 3,996 | 3,996 | 2,308 | 2,308 | 2,340 | 2,340 | 1,110 | 1,110 | 482 | 482 | 2,204 | 2,204 | 1,691 | 1,691 | 1,222 | 1,222 | 6,647 | 6,647 | 22,542 | 22,542 | 25,666 | 25,666 | 25,582 | 25,582 | 29,830 | 29,830 | 37,696 | 37,696 | 23,206 | 23,206 | 18,087 | 18,087 | 20,698 | 20,698 | 21,197 | 21,197 | 19,894 | 19,894 | 17,769 | 17,769 | 13,173 | 13,173 | 13,631 | 13,631 | 15,549 | 15,549 | 15,363 | 15,363 | 18,552 | 18,552 | 21,464 | 21,464 | 20,438 | 20,438 | 20,024 | 20,024 | 21,461 | 21,461 | 25,974 | 25,974 | 27,273 | 27,273 | 36,917 | 36,917 | 27,330 | 27,330 | 25,848 | 25,848 | 24,908 | 24,908 | 25,905 | 25,905 | 25,275 | 25,275 | 30,836 | 30,836 | 30,945 | 30,945 | 19,667 | 19,667 | 19,139 | 19,139 | 17,476 | 17,476 | 15,706 | 15,706 | 14,985 | 14,985 | 10,740 |
| 10,740 | 14,985 | 14,985 | 15,706 | 15,706 | 17,476 | 17,476 | 19,139 | 19,139 | 19,667 | 19,667 | 30,945 | 30,945 | 30,836 | 30,836 | 25,275 | 25,275 | 25,905 | 25,905 | 24,908 | 24,908 | 25,848 | 25,848 | 27,330 | 27,330 | 36,917 | 36,917 | 27,273 | 27,273 | 25,974 | 25,974 | 21,461 | 21,461 | 20,024 | 20,024 | 20,438 | 20,438 | 21,464 | 21,464 | 18,552 | 18,552 | 15,363 | 15,363 | 15,549 | 15,549 | 13,631 | 13,631 | 13,173 | 13,173 | 17,769 | 17,769 | 19,894 | 19,894 | 21,197 | 21,197 | 20,698 | 20,698 | 18,087 | 18,087 | 23,206 | 23,206 | 37,696 | 37,696 | 29,830 | 29,830 | 25,582 | 25,582 | 25,666 | 25,666 | 22,542 | 22,542 | 6,647 | 6,647 | 1,222 | 1,222 | 1,691 | 1,691 | 2,204 | 2,204 | 482 | 482 | 1,110 | 1,110 | 2,340 | 2,340 | 2,308 | 2,308 | 3,996 | 3,996 | 7,637 | 7,637 | 9,791 | 9,791 | 16,774 | 16,774 | 18,806 | 18,805 | 0 | 0 | 22,354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33,900 | 0 | 0 |
---|
Common Stock | 0 | 0 | 19,694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37,519 | 0 | 0 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,614 | 37,614 | 37,650 | 37,650 | 37,650 | 37,650 | 39,427 | 39,427 | 55,148 | 55,148 | 55,430 | 55,430 | 55,430 | 55,430 | 55,430 | 55,430 | 64,776 | 64,776 | 62,926 | 62,926 | 62,926 | 62,926 | 62,926 | 62,926 | 62,926 | 62,926 | 63,319 | 63,319 | 63,319 | 63,319 | 63,267 | 63,267 | 63,419 | 63,419 | 63,499 | 63,499 | 63,559 | 63,559 | 63,559 | 63,656 | 62,265 | 62,265 | 61,833 | 61,833 | 61,915 | 61,915 | 61,915 | 61,915 | 62,298 | 62,298 | 62,298 | 62,298 | 62,660 | 62,660 | 54,118 | 54,118 | 54,485 | 54,485 | 54,440 | 54,440 | 54,440 | 54,440 | 54,440 | 54,440 | 54,440 | 54,440 | 47,949 | 47,949 | 30,641 | 30,641 | 30,641 | 30,641 | 30,641 | 30,641 | 30,641 | 30,641 | 30,641 | 30,641 | 30,641 |
| 30,641 | 30,641 | 30,641 | 30,641 | 30,641 | 30,641 | 30,641 | 30,641 | 30,641 | 30,641 | 30,641 | 47,949 | 47,949 | 54,440 | 54,440 | 54,440 | 54,440 | 54,440 | 54,440 | 54,440 | 54,440 | 54,485 | 54,485 | 54,118 | 54,118 | 62,660 | 62,660 | 62,298 | 62,298 | 62,298 | 62,298 | 61,915 | 61,915 | 61,915 | 61,915 | 61,833 | 61,833 | 62,265 | 62,265 | 63,656 | 63,559 | 63,559 | 63,559 | 63,499 | 63,499 | 63,419 | 63,419 | 63,267 | 63,267 | 63,319 | 63,319 | 63,319 | 63,319 | 62,926 | 62,926 | 62,926 | 62,926 | 62,926 | 62,926 | 62,926 | 62,926 | 64,776 | 64,776 | 55,430 | 55,430 | 55,430 | 55,430 | 55,430 | 55,430 | 55,148 | 55,148 | 39,427 | 39,427 | 37,650 | 37,650 | 37,650 | 37,650 | 37,614 | 37,614 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 37,519 | 0 | 0 | 37,519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,694 | 0 | 0 |
---|
Retained Earnings Total Equity | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | 0 | 0 | 11,825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,666 | 0 | 0 | 0 | 1,666 | 0 | 0 | 0 | -124 | 0 | 0 | 0 | -174 | 0 | 0 | 0 | -204 | 0 | 0 | 0 | -235 | 0 | 0 | 0 | -232 | 0 | 0 | 0 | -249 | 0 | 0 | 0 | 770 | 0 | 0 | 0 | 795 | 0 | 0 | 0 | -22 | 0 | 0 | 0 | -264 | 0 | 0 | 0 | 23 | 0 | 0 | 0 | 230 | 0 | 0 | 0 | -352 | 5 | 5 | 97 | -377 | 66 | 66 | 94 | 94 | 67 | 67 | 588 | 588 | 396 | 396 | 585 | 585 | 323 | 323 | 367 | 367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 367 | 367 | 323 | 323 | 585 | 585 | 396 | 396 | 588 | 588 | 67 | 67 | 94 | 94 | 66 | 66 | -377 | 97 | 5 | 5 | -352 | 0 | 0 | 0 | 230 | 0 | 0 | 0 | 23 | 0 | 0 | 0 | -264 | 0 | 0 | 0 | -22 | 0 | 0 | 0 | 795 | 0 | 0 | 0 | 770 | 0 | 0 | 0 | -249 | 0 | 0 | 0 | -232 | 0 | 0 | 0 | -235 | 0 | 0 | 0 | -204 | 0 | 0 | 0 | -174 | 0 | 0 | 0 | -124 | 0 | 0 | 0 | 1,666 | 0 | 0 | 0 | 1,666 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,825 | 0 | 0 |
---|
Capital Surplus | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 0 | 12,131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,776 | 0 | 0 | 0 | 1,822 | 0 | 0 | 0 | 124 | 0 | 0 | 0 | 174 | 0 | 0 | 0 | 204 | 0 | 0 | 0 | 235 | 0 | 0 | 0 | 232 | 0 | 0 | 0 | 249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59 | 59 | -15,549 | 352 | 0 | 0 | -18,455 | 377 | 0 | 0 | -20,344 | 0 | -19,957 | -19,957 | -20,873 | 0 | -25,578 | -25,578 | 0 | 585 | -36,594 | -36,594 | 0 | 367 | -25,848 | -25,848 | 0 | 0 | 0 | 0 | -25,275 | 232 | -30,836 | -30,836 | 0 | 0 | 0 | 0 | -19,139 | -19,139 | -17,476 | -17,476 | 0 | -15,706 | 0 | 0 | 0 |
| 0 | 0 | 0 | -15,706 | 0 | -17,476 | -17,476 | -19,139 | -19,139 | 0 | 0 | 0 | 0 | -30,836 | -30,836 | 232 | -25,275 | 0 | 0 | 0 | 0 | -25,848 | -25,848 | 367 | 0 | -36,594 | -36,594 | 585 | 0 | -25,578 | -25,578 | 0 | -20,873 | -19,957 | -19,957 | 0 | -20,344 | 0 | 0 | 377 | -18,455 | 0 | 0 | 352 | -15,549 | 59 | 59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 249 | 0 | 0 | 0 | 232 | 0 | 0 | 0 | 235 | 0 | 0 | 0 | 204 | 0 | 0 | 0 | 174 | 0 | 0 | 0 | 124 | 0 | 0 | 0 | 1,822 | 0 | 0 | 0 | 2,776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,131 | 0 | 0 |
---|