> Total Assets | 195,000 | 199,646 | 0 | 199,818 | 197,773 | 197,451 | 188,121 | 191,763 | 188,110 | 187,191 | 192,574 | 202,440 | 203,806 | 303,504 | 316,860 | 325,609 | 333,376 | 316,055 | 321,356 | 272,359 | 268,553 | 260,876 | 255,541 | 245,219 | 239,964 | 230,971 | 225,767 | 221,030 | 231,015 | 234,392 | 235,805 | 227,174 | 313,103 | 306,161 | 302,707 | 300,807 | 311,150 | 311,937 | 315,086 | 314,008 | 317,535 | 319,189 | 304,502 | 285,005 | 285,119 | 289,852 | 275,929 | 242,879 | 220,380 | 275,697 | 272,131 | 269,540 | 274,799 | 311,207 | 327,107 | 350,484 | 350,225 | 353,516 | 353,383 | 348,915 | 351,732 | 376,487 | 374,086 | 363,402 | 377,083 | 366,647 | 348,563 | 340,710 | 369,209 | 407,865 | 431,822 | 444,408 | 512,167 | 441,113 | 428,746 | 432,726 | 453,584 | 438,758 | 442,971 | 587,569 | 626,381 | 618,522 | 666,926 | 874,953 | 937,798 | 787,449 | 784,442 | 772,689 | 795,010 | 653,518 | 672,053 | 696,880 | 725,744 | 691,171 | 864,836 | 911,356 | 990,808 | 985,343 | 1,070,006 | 1,144,041 | 1,217,705 | 1,165,941 | 1,186,449 | 1,135,190 | 1,112,102 | 856,711 | 850,956 | 896,553 | 938,164 | 776,957 | 1,166,246 |
| 1,166,246 | 776,957 | 938,164 | 896,553 | 850,956 | 856,711 | 1,112,102 | 1,135,190 | 1,186,449 | 1,165,941 | 1,217,705 | 1,144,041 | 1,070,006 | 985,343 | 990,808 | 911,356 | 864,836 | 691,171 | 725,744 | 696,880 | 672,053 | 653,518 | 795,010 | 772,689 | 784,442 | 787,449 | 937,798 | 874,953 | 666,926 | 618,522 | 626,381 | 587,569 | 442,971 | 438,758 | 453,584 | 432,726 | 428,746 | 441,113 | 512,167 | 444,408 | 431,822 | 407,865 | 369,209 | 340,710 | 348,563 | 366,647 | 377,083 | 363,402 | 374,086 | 376,487 | 351,732 | 348,915 | 353,383 | 353,516 | 350,225 | 350,484 | 327,107 | 311,207 | 274,799 | 269,540 | 272,131 | 275,697 | 220,380 | 242,879 | 275,929 | 289,852 | 285,119 | 285,005 | 304,502 | 319,189 | 317,535 | 314,008 | 315,086 | 311,937 | 311,150 | 300,807 | 302,707 | 306,161 | 313,103 | 227,174 | 235,805 | 234,392 | 231,015 | 221,030 | 225,767 | 230,971 | 239,964 | 245,219 | 255,541 | 260,876 | 268,553 | 272,359 | 321,356 | 316,055 | 333,376 | 325,609 | 316,860 | 303,504 | 203,806 | 202,440 | 192,574 | 187,191 | 188,110 | 191,763 | 188,121 | 197,451 | 197,773 | 199,818 | 0 | 199,646 | 195,000 |
---|
> Total Current Assets | 111,466 | 102,797 | 0 | 108,636 | 103,343 | 106,922 | 98,855 | 103,172 | 98,375 | 98,618 | 105,874 | 118,477 | 119,049 | 217,333 | 207,959 | 217,745 | 224,639 | 212,890 | 217,528 | 207,341 | 195,919 | 194,847 | 190,602 | 189,387 | 183,415 | 173,250 | 167,196 | 163,886 | 174,394 | 178,191 | 181,294 | 175,507 | 176,792 | 171,085 | 168,027 | 170,792 | 182,906 | 184,840 | 190,039 | 203,910 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 172,800 | 175,074 | 206,457 | 226,020 | 244,288 | 246,390 | 248,228 | 246,411 | 236,651 | 238,364 | 260,961 | 257,740 | 242,808 | 256,121 | 245,993 | 228,757 | 219,006 | 246,493 | 284,736 | 307,137 | 308,946 | 369,711 | 301,879 | 294,953 | 298,836 | 322,079 | 309,522 | 316,628 | 460,079 | 500,149 | 496,843 | 550,193 | 762,429 | 824,380 | 670,877 | 668,379 | 603,619 | 611,463 | 523,388 | 535,216 | 550,250 | 580,906 | 548,669 | 723,535 | 755,532 | 832,927 | 824,367 | 903,914 | 936,148 | 1,009,441 | 946,191 | 960,455 | 936,698 | 915,998 | 654,896 | 647,094 | 688,292 | 731,385 | 567,472 | 955,548 |
| 955,548 | 567,472 | 731,385 | 688,292 | 647,094 | 654,896 | 915,998 | 936,698 | 960,455 | 946,191 | 1,009,441 | 936,148 | 903,914 | 824,367 | 832,927 | 755,532 | 723,535 | 548,669 | 580,906 | 550,250 | 535,216 | 523,388 | 611,463 | 603,619 | 668,379 | 670,877 | 824,380 | 762,429 | 550,193 | 496,843 | 500,149 | 460,079 | 316,628 | 309,522 | 322,079 | 298,836 | 294,953 | 301,879 | 369,711 | 308,946 | 307,137 | 284,736 | 246,493 | 219,006 | 228,757 | 245,993 | 256,121 | 242,808 | 257,740 | 260,961 | 238,364 | 236,651 | 246,411 | 248,228 | 246,390 | 244,288 | 226,020 | 206,457 | 175,074 | 172,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 203,910 | 190,039 | 184,840 | 182,906 | 170,792 | 168,027 | 171,085 | 176,792 | 175,507 | 181,294 | 178,191 | 174,394 | 163,886 | 167,196 | 173,250 | 183,415 | 189,387 | 190,602 | 194,847 | 195,919 | 207,341 | 217,528 | 212,890 | 224,639 | 217,745 | 207,959 | 217,333 | 119,049 | 118,477 | 105,874 | 98,618 | 98,375 | 103,172 | 98,855 | 106,922 | 103,343 | 108,636 | 0 | 102,797 | 111,466 |
---|
Cash And Cash Equivalents | 27,241 | 21,394 | 0 | 33,636 | 25,998 | 23,588 | 24,099 | 42,974 | 45,332 | 45,880 | 48,915 | 52,129 | 52,681 | 135,181 | 122,711 | 122,798 | 120,372 | 114,960 | 131,648 | 141,752 | 128,556 | 128,207 | 114,149 | 119,974 | 115,291 | 109,303 | 109,134 | 108,707 | 107,283 | 99,807 | 102,409 | 106,494 | 72,962 | 66,110 | 60,206 | 72,894 | 74,603 | 70,529 | 74,295 | 98,012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73,125 | 47,714 | 48,092 | 54,965 | 69,305 | 65,543 | 61,806 | 76,624 | 87,484 | 93,539 | 77,272 | 89,783 | 106,358 | 91,886 | 81,140 | 78,494 | 89,586 | 91,931 | 83,794 | 105,383 | 135,322 | 161,560 | 113,694 | 132,834 | 157,818 | 169,756 | 132,075 | 153,264 | 224,790 | 204,018 | 158,057 | 217,356 | 527,806 | 440,983 | 215,457 | 263,492 | 295,539 | 327,503 | 231,729 | 253,727 | 278,398 | 347,639 | 251,621 | 339,459 | 375,406 | 347,979 | 298,802 | 455,267 | 451,395 | 489,700 | 376,581 | 406,759 | 491,686 | 489,927 | 192,977 | 205,025 | 188,477 | 232,053 | 127,234 | 307,448 |
| 307,448 | 127,234 | 232,053 | 188,477 | 205,025 | 192,977 | 489,927 | 491,686 | 406,759 | 376,581 | 489,700 | 451,395 | 455,267 | 298,802 | 347,979 | 375,406 | 339,459 | 251,621 | 347,639 | 278,398 | 253,727 | 231,729 | 327,503 | 295,539 | 263,492 | 215,457 | 440,983 | 527,806 | 217,356 | 158,057 | 204,018 | 224,790 | 153,264 | 132,075 | 169,756 | 157,818 | 132,834 | 113,694 | 161,560 | 135,322 | 105,383 | 83,794 | 91,931 | 89,586 | 78,494 | 81,140 | 91,886 | 106,358 | 89,783 | 77,272 | 93,539 | 87,484 | 76,624 | 61,806 | 65,543 | 69,305 | 54,965 | 48,092 | 47,714 | 73,125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 98,012 | 74,295 | 70,529 | 74,603 | 72,894 | 60,206 | 66,110 | 72,962 | 106,494 | 102,409 | 99,807 | 107,283 | 108,707 | 109,134 | 109,303 | 115,291 | 119,974 | 114,149 | 128,207 | 128,556 | 141,752 | 131,648 | 114,960 | 120,372 | 122,798 | 122,711 | 135,181 | 52,681 | 52,129 | 48,915 | 45,880 | 45,332 | 42,974 | 24,099 | 23,588 | 25,998 | 33,636 | 0 | 21,394 | 27,241 |
---|
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 | 1,054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 971 | 0 | 0 | 0 | 206 | 0 | 0 | 0 | 80,205 | 105,000 | 105,000 | 80,000 | 168 | 130,000 | 180,000 | 180,000 | 130,220 | 130,000 | 130,000 | 130,000 | 130,204 | 80,000 | 115,000 | 225,071 | 223,442 | 257,847 | 212,575 | 135,204 | 195,789 | 181,920 | 200,000 | 230,000 | 180,000 | 155,000 | 185,370 | 186,150 | 225,000 | 215,000 | 0 | 0 |
| 0 | 0 | 215,000 | 225,000 | 186,150 | 185,370 | 155,000 | 180,000 | 230,000 | 200,000 | 181,920 | 195,789 | 135,204 | 212,575 | 257,847 | 223,442 | 225,071 | 115,000 | 80,000 | 130,204 | 130,000 | 130,000 | 130,000 | 130,220 | 180,000 | 180,000 | 130,000 | 168 | 80,000 | 105,000 | 105,000 | 80,205 | 0 | 0 | 0 | 206 | 0 | 0 | 0 | 971 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 38,966 | 33,822 | 0 | 35,636 | 37,883 | 38,889 | 34,026 | 31,634 | 21,737 | 22,119 | 28,433 | 33,175 | 28,552 | 38,879 | 41,011 | 48,255 | 50,936 | 47,397 | 41,225 | 33,424 | 28,592 | 26,878 | 33,631 | 32,075 | 23,759 | 24,387 | 18,694 | 19,087 | 22,252 | 26,200 | 30,229 | 25,050 | 28,188 | 28,451 | 36,152 | 35,746 | 36,782 | 39,665 | 41,624 | 42,909 | 44,965 | 45,323 | 34,572 | 53,077 | 44,631 | 45,993 | 37,843 | 27,725 | 17,901 | 26,117 | 35,926 | 41,490 | 52,906 | 76,121 | 78,568 | 91,185 | 86,790 | 92,587 | 72,262 | 72,139 | 60,906 | 93,708 | 78,381 | 58,552 | 82,408 | 79,313 | 70,516 | 53,697 | 72,158 | 117,598 | 117,423 | 93,248 | 114,477 | 106,966 | 88,449 | 80,640 | 80,310 | 106,209 | 94,560 | 89,845 | 212,060 | 152,102 | 251,354 | 151,654 | 289,928 | 185,647 | 329,273 | 106,347 | 212,591 | 92,526 | 217,407 | 81,420 | 171,797 | 117,158 | 320,996 | 93,218 | 405,584 | 232,293 | 348,845 | 175,000 | 216,000 | 244,000 | 203,000 | 148,000 | 300,921 | 343,913 | 313,156 | 178,073 | 150,192 | 174,601 | 169,266 |
| 169,266 | 174,601 | 150,192 | 178,073 | 313,156 | 343,913 | 300,921 | 148,000 | 203,000 | 244,000 | 216,000 | 175,000 | 348,845 | 232,293 | 405,584 | 93,218 | 320,996 | 117,158 | 171,797 | 81,420 | 217,407 | 92,526 | 212,591 | 106,347 | 329,273 | 185,647 | 289,928 | 151,654 | 251,354 | 152,102 | 212,060 | 89,845 | 94,560 | 106,209 | 80,310 | 80,640 | 88,449 | 106,966 | 114,477 | 93,248 | 117,423 | 117,598 | 72,158 | 53,697 | 70,516 | 79,313 | 82,408 | 58,552 | 78,381 | 93,708 | 60,906 | 72,139 | 72,262 | 92,587 | 86,790 | 91,185 | 78,568 | 76,121 | 52,906 | 41,490 | 35,926 | 26,117 | 17,901 | 27,725 | 37,843 | 45,993 | 44,631 | 53,077 | 34,572 | 45,323 | 44,965 | 42,909 | 41,624 | 39,665 | 36,782 | 35,746 | 36,152 | 28,451 | 28,188 | 25,050 | 30,229 | 26,200 | 22,252 | 19,087 | 18,694 | 24,387 | 23,759 | 32,075 | 33,631 | 26,878 | 28,592 | 33,424 | 41,225 | 47,397 | 50,936 | 48,255 | 41,011 | 38,879 | 28,552 | 33,175 | 28,433 | 22,119 | 21,737 | 31,634 | 34,026 | 38,889 | 37,883 | 35,636 | 0 | 33,822 | 38,966 |
---|
Inventory | 35,259 | 30,892 | 0 | 31,182 | 30,734 | 32,605 | 29,953 | 22,340 | 23,502 | 23,954 | 22,821 | 26,367 | 29,642 | 34,255 | 35,423 | 39,749 | 45,372 | 43,877 | 39,457 | 29,361 | 30,873 | 30,746 | 33,829 | 33,454 | 34,656 | 31,747 | 32,637 | 27,832 | 35,475 | 40,509 | 38,507 | 34,093 | 57,866 | 60,170 | 58,033 | 53,738 | 56,449 | 59,567 | 60,969 | 58,156 | 58,947 | 55,021 | 51,131 | 46,824 | 50,670 | 50,085 | 52,505 | 47,053 | 44,969 | 67,502 | 62,927 | 55,133 | 65,158 | 72,860 | 80,069 | 79,269 | 82,368 | 89,319 | 88,504 | 73,348 | 74,445 | 79,470 | 78,577 | 69,403 | 74,379 | 76,626 | 71,745 | 65,167 | 73,832 | 73,241 | 76,555 | 69,428 | 83,371 | 72,154 | 65,607 | 53,877 | 61,056 | 60,825 | 56,579 | 55,054 | 72,450 | 70,386 | 71,772 | 70,947 | 81,575 | 78,415 | 65,910 | 60,237 | 60,929 | 59,517 | 52,992 | 46,578 | 46,872 | 52,122 | 52,051 | 51,645 | 61,709 | 78,100 | 85,172 | 94,399 | 103,738 | 102,549 | 102,026 | 92,117 | 101,024 | 93,863 | 103,060 | 92,505 | 99,384 | 99,291 | 104,103 |
| 104,103 | 99,291 | 99,384 | 92,505 | 103,060 | 93,863 | 101,024 | 92,117 | 102,026 | 102,549 | 103,738 | 94,399 | 85,172 | 78,100 | 61,709 | 51,645 | 52,051 | 52,122 | 46,872 | 46,578 | 52,992 | 59,517 | 60,929 | 60,237 | 65,910 | 78,415 | 81,575 | 70,947 | 71,772 | 70,386 | 72,450 | 55,054 | 56,579 | 60,825 | 61,056 | 53,877 | 65,607 | 72,154 | 83,371 | 69,428 | 76,555 | 73,241 | 73,832 | 65,167 | 71,745 | 76,626 | 74,379 | 69,403 | 78,577 | 79,470 | 74,445 | 73,348 | 88,504 | 89,319 | 82,368 | 79,269 | 80,069 | 72,860 | 65,158 | 55,133 | 62,927 | 67,502 | 44,969 | 47,053 | 52,505 | 50,085 | 50,670 | 46,824 | 51,131 | 55,021 | 58,947 | 58,156 | 60,969 | 59,567 | 56,449 | 53,738 | 58,033 | 60,170 | 57,866 | 34,093 | 38,507 | 40,509 | 35,475 | 27,832 | 32,637 | 31,747 | 34,656 | 33,454 | 33,829 | 30,746 | 30,873 | 29,361 | 39,457 | 43,877 | 45,372 | 39,749 | 35,423 | 34,255 | 29,642 | 26,367 | 22,821 | 23,954 | 23,502 | 22,340 | 29,953 | 32,605 | 30,734 | 31,182 | 0 | 30,892 | 35,259 |
---|
Other Current Assets | 10,000 | 16,689 | 0 | 8,182 | 8,728 | 11,840 | 10,776 | 6,224 | 7,803 | 6,665 | 5,705 | 6,805 | 8,174 | 9,018 | 8,813 | 6,943 | 7,959 | 6,657 | 5,198 | 2,804 | 7,898 | 9,016 | 8,992 | 3,883 | 9,709 | 7,813 | 6,731 | 8,261 | 9,384 | 11,675 | 10,148 | 9,869 | 17,776 | 16,354 | 13,636 | 8,414 | 15,071 | 15,078 | 13,151 | 4,833 | 8,585 | 7,595 | 16,475 | 3,285 | 9,151 | 7,062 | 7,879 | 2,298 | 5,688 | 12,070 | 7,858 | 44,542 | 9,296 | 9,384 | 12,418 | 95,714 | 11,689 | 97,103 | 9,021 | 75,819 | 9,474 | 10,511 | 10,999 | 67,047 | 7,448 | 88,227 | 8,002 | 64,253 | 8,572 | 127,701 | 7,776 | 104,196 | 10,303 | 116,031 | 8,063 | 87,141 | 10,957 | 116,622 | 12,225 | 180,235 | 11,621 | 268,400 | 9,711 | 163,676 | 11,894 | 377,005 | 9,704 | 247,843 | 10,440 | 232,142 | 11,090 | 225,274 | 14,598 | 244,926 | 11,029 | 328,481 | 17,655 | 447,465 | 14,630 | 390,354 | 18,390 | 467,061 | 18,725 | 204,895 | 24,126 | 24,143 | 25,853 | 2,977 | 34,756 | 0 | 44,731 |
| 44,731 | 0 | 34,756 | 2,977 | 25,853 | 24,143 | 24,126 | 204,895 | 18,725 | 467,061 | 18,390 | 390,354 | 14,630 | 447,465 | 17,655 | 328,481 | 11,029 | 244,926 | 14,598 | 225,274 | 11,090 | 232,142 | 10,440 | 247,843 | 9,704 | 377,005 | 11,894 | 163,676 | 9,711 | 268,400 | 11,621 | 180,235 | 12,225 | 116,622 | 10,957 | 87,141 | 8,063 | 116,031 | 10,303 | 104,196 | 7,776 | 127,701 | 8,572 | 64,253 | 8,002 | 88,227 | 7,448 | 67,047 | 10,999 | 10,511 | 9,474 | 75,819 | 9,021 | 97,103 | 11,689 | 95,714 | 12,418 | 9,384 | 9,296 | 44,542 | 7,858 | 12,070 | 5,688 | 2,298 | 7,879 | 7,062 | 9,151 | 3,285 | 16,475 | 7,595 | 8,585 | 4,833 | 13,151 | 15,078 | 15,071 | 8,414 | 13,636 | 16,354 | 17,776 | 9,869 | 10,148 | 11,675 | 9,384 | 8,261 | 6,731 | 7,813 | 9,709 | 3,883 | 8,992 | 9,016 | 7,898 | 2,804 | 5,198 | 6,657 | 7,959 | 6,943 | 8,813 | 9,018 | 8,174 | 6,805 | 5,705 | 6,665 | 7,803 | 6,224 | 10,776 | 11,840 | 8,728 | 8,182 | 0 | 16,689 | 10,000 |
---|
> Long-term Assets | 83,535 | 96,849 | 0 | 91,182 | 94,429 | 90,529 | 89,266 | 88,591 | 89,736 | 88,573 | 86,700 | 83,963 | 84,757 | 86,172 | 108,902 | 107,865 | 108,737 | 103,164 | 103,828 | 65,018 | 72,634 | 66,030 | 64,939 | 55,833 | 56,549 | 57,721 | 58,571 | 57,144 | 56,621 | 56,201 | 54,511 | 51,667 | 136,311 | 135,076 | 134,680 | 130,015 | 128,245 | 127,097 | 125,047 | 110,098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 96,740 | 99,725 | 104,750 | 101,087 | 106,196 | 103,835 | 105,288 | 106,972 | 112,264 | 113,368 | 115,526 | 116,346 | 120,594 | 120,962 | 120,654 | 119,806 | 121,704 | 122,716 | 123,129 | 124,685 | 135,462 | 142,456 | 139,234 | 133,793 | 133,890 | 131,505 | 129,236 | 126,343 | 127,490 | 126,232 | 121,679 | 116,733 | 112,524 | 113,418 | 116,572 | 116,063 | 169,070 | 183,547 | 130,130 | 136,837 | 146,630 | 144,838 | 142,502 | 141,301 | 155,824 | 157,881 | 160,976 | 166,092 | 207,893 | 208,264 | 219,750 | 225,994 | 198,492 | 196,104 | 201,815 | 203,862 | 208,261 | 206,779 | 209,485 | 210,698 |
| 210,698 | 209,485 | 206,779 | 208,261 | 203,862 | 201,815 | 196,104 | 198,492 | 225,994 | 219,750 | 208,264 | 207,893 | 166,092 | 160,976 | 157,881 | 155,824 | 141,301 | 142,502 | 144,838 | 146,630 | 136,837 | 130,130 | 183,547 | 169,070 | 116,063 | 116,572 | 113,418 | 112,524 | 116,733 | 121,679 | 126,232 | 127,490 | 126,343 | 129,236 | 131,505 | 133,890 | 133,793 | 139,234 | 142,456 | 135,462 | 124,685 | 123,129 | 122,716 | 121,704 | 119,806 | 120,654 | 120,962 | 120,594 | 116,346 | 115,526 | 113,368 | 112,264 | 106,972 | 105,288 | 103,835 | 106,196 | 101,087 | 104,750 | 99,725 | 96,740 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 110,098 | 125,047 | 127,097 | 128,245 | 130,015 | 134,680 | 135,076 | 136,311 | 51,667 | 54,511 | 56,201 | 56,621 | 57,144 | 58,571 | 57,721 | 56,549 | 55,833 | 64,939 | 66,030 | 72,634 | 65,018 | 103,828 | 103,164 | 108,737 | 107,865 | 108,902 | 86,172 | 84,757 | 83,963 | 86,700 | 88,573 | 89,736 | 88,591 | 89,266 | 90,529 | 94,429 | 91,182 | 0 | 96,849 | 83,535 |
---|
Property Plant Equipment | 42,931 | 37,994 | 0 | 35,182 | 37,605 | 35,792 | 34,960 | 34,533 | 34,371 | 33,034 | 31,987 | 27,345 | 26,938 | 27,263 | 28,232 | 29,391 | 29,466 | 29,536 | 31,483 | 28,516 | 28,164 | 22,308 | 22,073 | 23,124 | 25,299 | 27,743 | 29,594 | 30,048 | 29,937 | 30,131 | 29,523 | 28,522 | 42,024 | 41,271 | 40,704 | 40,367 | 39,336 | 38,204 | 37,776 | 22,777 | 22,408 | 21,975 | 21,704 | 21,210 | 21,367 | 23,531 | 24,155 | 27,307 | 26,204 | 26,815 | 25,103 | 24,312 | 24,863 | 26,316 | 26,064 | 26,032 | 25,272 | 26,096 | 26,421 | 26,506 | 25,755 | 25,744 | 25,849 | 26,061 | 25,576 | 25,212 | 24,339 | 24,649 | 24,486 | 24,682 | 25,646 | 27,248 | 28,314 | 27,834 | 25,644 | 26,718 | 26,355 | 25,016 | 24,419 | 26,993 | 26,630 | 25,920 | 25,011 | 26,517 | 26,918 | 27,098 | 26,580 | 28,551 | 41,488 | 39,013 | 43,612 | 41,515 | 39,331 | 36,820 | 35,444 | 37,713 | 36,697 | 37,624 | 38,398 | 40,490 | 39,445 | 48,114 | 49,513 | 50,752 | 48,790 | 52,521 | 52,466 | 55,758 | 58,229 | 60,392 | 60,639 |
| 60,639 | 60,392 | 58,229 | 55,758 | 52,466 | 52,521 | 48,790 | 50,752 | 49,513 | 48,114 | 39,445 | 40,490 | 38,398 | 37,624 | 36,697 | 37,713 | 35,444 | 36,820 | 39,331 | 41,515 | 43,612 | 39,013 | 41,488 | 28,551 | 26,580 | 27,098 | 26,918 | 26,517 | 25,011 | 25,920 | 26,630 | 26,993 | 24,419 | 25,016 | 26,355 | 26,718 | 25,644 | 27,834 | 28,314 | 27,248 | 25,646 | 24,682 | 24,486 | 24,649 | 24,339 | 25,212 | 25,576 | 26,061 | 25,849 | 25,744 | 25,755 | 26,506 | 26,421 | 26,096 | 25,272 | 26,032 | 26,064 | 26,316 | 24,863 | 24,312 | 25,103 | 26,815 | 26,204 | 27,307 | 24,155 | 23,531 | 21,367 | 21,210 | 21,704 | 21,975 | 22,408 | 22,777 | 37,776 | 38,204 | 39,336 | 40,367 | 40,704 | 41,271 | 42,024 | 28,522 | 29,523 | 30,131 | 29,937 | 30,048 | 29,594 | 27,743 | 25,299 | 23,124 | 22,073 | 22,308 | 28,164 | 28,516 | 31,483 | 29,536 | 29,466 | 29,391 | 28,232 | 27,263 | 26,938 | 27,345 | 31,987 | 33,034 | 34,371 | 34,533 | 34,960 | 35,792 | 37,605 | 35,182 | 0 | 37,994 | 42,931 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,025 | 0 | 0 | 0 | 14,690 | 0 | 13,723 | 0 | 12,846 | 13,074 | 13,117 | 12,967 | 12,070 | 69,615 | 68,636 | 70,232 | 67,342 | 68,732 | 66,361 | 66,321 | 64,111 | 64,031 | 63,923 | 63,563 | 63,218 | 62,729 | 62,744 | 63,408 | 43,394 | 43,766 | 43,318 | 43,057 | 43,162 | 43,686 | 44,435 | 43,596 | 43,823 | 43,277 | 43,151 | 43,615 | 44,062 | 43,770 | 44,247 | 44,061 | 43,854 | 44,094 | 43,973 | 43,663 | 43,541 | 43,403 | 43,537 | 44,105 | 44,553 | 45,667 | 45,307 | 45,289 | 45,542 | 43,461 | 45,362 | 45,261 | 45,867 | 45,738 | 45,104 | 44,813 | 44,687 | 44,443 | 44,937 | 44,964 | 45,099 | 45,279 | 45,157 | 45,533 | 45,289 | 45,423 | 45,262 | 44,880 | 44,484 | 44,851 | 44,732 | 44,966 | 45,170 | 45,358 | 46,012 | 46,677 | 45,746 | 45,556 | 45,564 | 45,813 | 45,402 | 45,613 | 45,710 | 45,278 |
| 45,278 | 45,710 | 45,613 | 45,402 | 45,813 | 45,564 | 45,556 | 45,746 | 46,677 | 46,012 | 45,358 | 45,170 | 44,966 | 44,732 | 44,851 | 44,484 | 44,880 | 45,262 | 45,423 | 45,289 | 45,533 | 45,157 | 45,279 | 45,099 | 44,964 | 44,937 | 44,443 | 44,687 | 44,813 | 45,104 | 45,738 | 45,867 | 45,261 | 45,362 | 43,461 | 45,542 | 45,289 | 45,307 | 45,667 | 44,553 | 44,105 | 43,537 | 43,403 | 43,541 | 43,663 | 43,973 | 44,094 | 43,854 | 44,061 | 44,247 | 43,770 | 44,062 | 43,615 | 43,151 | 43,277 | 43,823 | 43,596 | 44,435 | 43,686 | 43,162 | 43,057 | 43,318 | 43,766 | 43,394 | 63,408 | 62,744 | 62,729 | 63,218 | 63,563 | 63,923 | 64,031 | 64,111 | 66,321 | 66,361 | 68,732 | 67,342 | 70,232 | 68,636 | 69,615 | 12,070 | 12,967 | 13,117 | 13,074 | 12,846 | 0 | 13,723 | 0 | 14,690 | 0 | 0 | 0 | 13,025 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50,000 | 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 | 50,000 | 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 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 39,483 | 30,892 | 0 | 29,273 | 28,412 | 27,869 | 27,323 | 26,774 | 26,289 | 25,403 | 24,785 | 24,156 | 23,456 | 22,805 | 36,782 | 34,936 | 34,744 | 34,270 | 35,023 | 31,785 | 39,810 | 36,682 | 36,150 | 31,755 | 30,362 | 29,126 | 28,194 | 26,375 | 26,070 | 25,513 | 24,725 | 22,948 | 86,666 | 86,106 | 85,465 | 83,420 | 13,826 | 12,947 | 12,190 | 15,063 | 77,855 | 75,732 | 74,136 | 70,721 | 72,756 | 72,719 | 73,396 | 51,535 | 57,248 | 60,551 | 61,694 | 19,696 | 21,244 | 22,114 | 22,129 | 22,919 | 23,018 | 24,355 | 25,206 | 27,818 | 29,634 | 31,264 | 32,109 | 32,858 | 33,236 | 34,072 | 35,194 | 35,594 | 37,480 | 38,493 | 39,338 | 40,274 | 45,077 | 44,511 | 41,795 | 40,374 | 41,309 | 38,696 | 37,950 | 37,844 | 37,807 | 36,829 | 34,696 | 34,140 | 34,604 | 36,889 | 37,680 | 38,334 | 38,899 | 39,439 | 41,174 | 42,593 | 44,380 | 46,101 | 47,802 | 50,660 | 54,078 | 57,450 | 61,747 | 68,746 | 71,963 | 76,141 | 80,838 | 81,218 | 82,191 | 85,409 | 87,639 | 93,668 | 90,241 | 92,627 | 94,855 |
| 94,855 | 92,627 | 90,241 | 93,668 | 87,639 | 85,409 | 82,191 | 81,218 | 80,838 | 76,141 | 71,963 | 68,746 | 61,747 | 57,450 | 54,078 | 50,660 | 47,802 | 46,101 | 44,380 | 42,593 | 41,174 | 39,439 | 38,899 | 38,334 | 37,680 | 36,889 | 34,604 | 34,140 | 34,696 | 36,829 | 37,807 | 37,844 | 37,950 | 38,696 | 41,309 | 40,374 | 41,795 | 44,511 | 45,077 | 40,274 | 39,338 | 38,493 | 37,480 | 35,594 | 35,194 | 34,072 | 33,236 | 32,858 | 32,109 | 31,264 | 29,634 | 27,818 | 25,206 | 24,355 | 23,018 | 22,919 | 22,129 | 22,114 | 21,244 | 19,696 | 61,694 | 60,551 | 57,248 | 51,535 | 73,396 | 72,719 | 72,756 | 70,721 | 74,136 | 75,732 | 77,855 | 15,063 | 12,190 | 12,947 | 13,826 | 83,420 | 85,465 | 86,106 | 86,666 | 22,948 | 24,725 | 25,513 | 26,070 | 26,375 | 28,194 | 29,126 | 30,362 | 31,755 | 36,150 | 36,682 | 39,810 | 31,785 | 35,023 | 34,270 | 34,744 | 34,936 | 36,782 | 22,805 | 23,456 | 24,156 | 24,785 | 25,403 | 26,289 | 26,774 | 27,323 | 27,869 | 28,412 | 29,273 | 0 | 30,892 | 39,483 |
---|
Long-term Assets Other | 1,121 | 27,963 | 0 | 26,727 | 28,412 | 26,867 | 26,984 | 27,285 | 29,076 | 30,136 | 29,929 | 32,462 | 34,363 | 36,104 | 43,889 | 43,537 | 44,527 | 39,358 | 37,322 | 4,717 | 4,660 | 7,040 | 6,716 | 954 | 888 | 852 | 783 | 722 | 614 | 557 | 263 | 198 | 7,621 | 7,699 | 8,511 | 4,871 | 6,349 | 4,632 | 8,761 | 3,816 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,141 | 1,215 | 1,239 | 1,224 | 1,291 | 1,286 | 1,343 | 1,338 | 1,372 | 1,438 | 1,450 | 1,460 | 309 | 1,553 | 1,518 | 1,289 | 68 | 1,500 | 1,530 | 1,551 | 212 | 1,777 | 1,731 | 1,711 | 235 | 2,696 | 2,721 | 2,500 | 243 | 2,585 | 2,555 | 2,487 | 214 | 2,746 | 2,818 | 2,289 | 2,317 | 2,302 | 2,313 | 2,347 | 2,255 | 1,097 | 1,094 | 1,058 | 1,043 | 1,078 | 1,084 | 1,034 | 1,051 | 1,023 | 1,076 | 1,243 | 1,213 | 1,170 | 1,163 | 1,227 | 1,216 | -88,989 | 1,239 | 1,316 |
| 1,316 | 1,239 | -88,989 | 1,216 | 1,227 | 1,163 | 1,170 | 1,213 | 1,243 | 1,076 | 1,023 | 1,051 | 1,034 | 1,084 | 1,078 | 1,043 | 1,058 | 1,094 | 1,097 | 2,255 | 2,347 | 2,313 | 2,302 | 2,317 | 2,289 | 2,818 | 2,746 | 214 | 2,487 | 2,555 | 2,585 | 243 | 2,500 | 2,721 | 2,696 | 235 | 1,711 | 1,731 | 1,777 | 212 | 1,551 | 1,530 | 1,500 | 68 | 1,289 | 1,518 | 1,553 | 309 | 1,460 | 1,450 | 1,438 | 1,372 | 1,338 | 1,343 | 1,286 | 1,291 | 1,224 | 1,239 | 1,215 | 1,141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,816 | 8,761 | 4,632 | 6,349 | 4,871 | 8,511 | 7,699 | 7,621 | 198 | 263 | 557 | 614 | 722 | 783 | 852 | 888 | 954 | 6,716 | 7,040 | 4,660 | 4,717 | 37,322 | 39,358 | 44,527 | 43,537 | 43,889 | 36,104 | 34,363 | 32,462 | 29,929 | 30,136 | 29,076 | 27,285 | 26,984 | 26,867 | 28,412 | 26,727 | 0 | 27,963 | 1,121 |
---|
> Total Liabilities | 68,104 | 71,549 | 0 | 72,545 | 68,153 | 70,128 | 60,755 | 66,763 | 61,124 | 59,693 | 65,376 | 68,705 | 65,974 | 66,146 | 74,217 | 77,971 | 77,194 | 63,801 | 54,743 | 43,659 | 44,099 | 43,077 | 43,317 | 44,506 | 44,156 | 37,201 | 35,909 | 37,654 | 48,613 | 51,152 | 51,802 | 50,196 | 132,372 | 129,289 | 124,437 | 119,356 | 128,400 | 125,851 | 126,743 | 119,477 | 121,394 | 126,429 | 123,160 | 106,287 | 109,563 | 112,482 | 96,307 | 96,595 | 82,934 | 103,676 | 103,437 | 113,264 | 115,785 | 128,041 | 132,367 | 131,472 | 127,800 | 96,828 | 101,170 | 92,852 | 95,702 | 113,848 | 106,671 | 98,451 | 109,615 | 106,363 | 86,040 | 76,552 | 96,983 | 121,164 | 118,909 | 115,584 | 144,866 | 114,240 | 104,702 | 100,506 | 114,894 | 126,298 | 120,791 | 242,532 | 260,338 | 274,772 | 283,208 | 440,821 | 465,471 | 444,528 | 420,189 | 400,501 | 420,190 | 392,593 | 401,331 | 398,372 | 409,055 | 403,490 | 536,157 | 540,129 | 576,260 | 517,814 | 524,198 | 524,767 | 522,810 | 532,249 | 528,390 | 506,655 | 516,509 | 478,214 | 475,987 | 475,140 | 457,789 | 342,673 | 700,819 |
| 700,819 | 342,673 | 457,789 | 475,140 | 475,987 | 478,214 | 516,509 | 506,655 | 528,390 | 532,249 | 522,810 | 524,767 | 524,198 | 517,814 | 576,260 | 540,129 | 536,157 | 403,490 | 409,055 | 398,372 | 401,331 | 392,593 | 420,190 | 400,501 | 420,189 | 444,528 | 465,471 | 440,821 | 283,208 | 274,772 | 260,338 | 242,532 | 120,791 | 126,298 | 114,894 | 100,506 | 104,702 | 114,240 | 144,866 | 115,584 | 118,909 | 121,164 | 96,983 | 76,552 | 86,040 | 106,363 | 109,615 | 98,451 | 106,671 | 113,848 | 95,702 | 92,852 | 101,170 | 96,828 | 127,800 | 131,472 | 132,367 | 128,041 | 115,785 | 113,264 | 103,437 | 103,676 | 82,934 | 96,595 | 96,307 | 112,482 | 109,563 | 106,287 | 123,160 | 126,429 | 121,394 | 119,477 | 126,743 | 125,851 | 128,400 | 119,356 | 124,437 | 129,289 | 132,372 | 50,196 | 51,802 | 51,152 | 48,613 | 37,654 | 35,909 | 37,201 | 44,156 | 44,506 | 43,317 | 43,077 | 44,099 | 43,659 | 54,743 | 63,801 | 77,194 | 77,971 | 74,217 | 66,146 | 65,974 | 68,705 | 65,376 | 59,693 | 61,124 | 66,763 | 60,755 | 70,128 | 68,153 | 72,545 | 0 | 71,549 | 68,104 |
---|
> Total Current Liabilities | 49,914 | 42,344 | 0 | 46,454 | 42,154 | 44,536 | 35,724 | 42,718 | 36,786 | 35,931 | 42,275 | 49,163 | 47,128 | 47,560 | 56,065 | 61,421 | 61,346 | 48,014 | 38,680 | 29,912 | 30,995 | 29,541 | 30,206 | 31,632 | 31,646 | 25,149 | 23,337 | 25,691 | 31,387 | 33,567 | 34,619 | 33,850 | 54,846 | 46,786 | 43,596 | 53,688 | 58,798 | 58,010 | 55,713 | 61,634 | 64,678 | 68,283 | 66,641 | 52,367 | 57,030 | 60,064 | 53,512 | 53,029 | 41,832 | 62,962 | 63,236 | 73,356 | 84,666 | 96,880 | 101,775 | 98,742 | 122,583 | 91,498 | 95,809 | 77,684 | 79,662 | 97,092 | 89,481 | 82,994 | 93,438 | 90,216 | 69,760 | 59,787 | 80,355 | 103,884 | 101,977 | 91,993 | 123,086 | 94,220 | 84,890 | 67,379 | 82,007 | 90,543 | 87,012 | 97,538 | 114,158 | 127,841 | 137,165 | 146,286 | 167,886 | 144,943 | 119,838 | 100,926 | 109,174 | 82,984 | 90,464 | 86,628 | 97,079 | 97,412 | 94,031 | 101,486 | 148,506 | 178,809 | 186,691 | 187,578 | 198,739 | 169,447 | 164,529 | 143,891 | 161,010 | 133,886 | 134,981 | 137,233 | 153,972 | 127,676 | 139,191 |
| 139,191 | 127,676 | 153,972 | 137,233 | 134,981 | 133,886 | 161,010 | 143,891 | 164,529 | 169,447 | 198,739 | 187,578 | 186,691 | 178,809 | 148,506 | 101,486 | 94,031 | 97,412 | 97,079 | 86,628 | 90,464 | 82,984 | 109,174 | 100,926 | 119,838 | 144,943 | 167,886 | 146,286 | 137,165 | 127,841 | 114,158 | 97,538 | 87,012 | 90,543 | 82,007 | 67,379 | 84,890 | 94,220 | 123,086 | 91,993 | 101,977 | 103,884 | 80,355 | 59,787 | 69,760 | 90,216 | 93,438 | 82,994 | 89,481 | 97,092 | 79,662 | 77,684 | 95,809 | 91,498 | 122,583 | 98,742 | 101,775 | 96,880 | 84,666 | 73,356 | 63,236 | 62,962 | 41,832 | 53,029 | 53,512 | 60,064 | 57,030 | 52,367 | 66,641 | 68,283 | 64,678 | 61,634 | 55,713 | 58,010 | 58,798 | 53,688 | 43,596 | 46,786 | 54,846 | 33,850 | 34,619 | 33,567 | 31,387 | 25,691 | 23,337 | 25,149 | 31,646 | 31,632 | 30,206 | 29,541 | 30,995 | 29,912 | 38,680 | 48,014 | 61,346 | 61,421 | 56,065 | 47,560 | 47,128 | 49,163 | 42,275 | 35,931 | 36,786 | 42,718 | 35,724 | 44,536 | 42,154 | 46,454 | 0 | 42,344 | 49,914 |
---|
Short-term Debt | 1,897 | 1,065 | 0 | 1,727 | 1,671 | 1,730 | 1,612 | 11,085 | 7,803 | 8,790 | 12,346 | 9,016 | 9,004 | 1,534 | 1,708 | 1,692 | 1,712 | 1,714 | 1,817 | 1,651 | 3,324 | 1,551 | 1,214 | 1,229 | 906 | 907 | 920 | 932 | 1,197 | 1,037 | 871 | 752 | 17,953 | 10,523 | 10,227 | 21,134 | 20,919 | 20,330 | 18,563 | 18,608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,908 | 15,526 | 17,962 | 19,305 | 16,038 | 43,290 | 13,947 | 25,491 | 23,749 | 22,264 | 26,501 | 28,741 | 24,928 | 25,034 | 22,275 | 19,566 | 15,574 | 16,388 | 18,064 | 16,571 | 14,383 | 25,488 | 19,248 | 20,588 | 8,000 | 8,000 | 8,000 | 10,244 | 14,095 | 10,240 | 8,000 | 9,186 | 12,970 | 12,516 | 15,666 | 12,742 | 4,314 | 4,832 | 1,472 | 1,476 | 4,291 | 1,000 | 91 | 91 | 2,976 | 0 | 3,381 | 0 | 3,475 | 0 | 3,866 | 0 | 5,698 | 2,372 | 298 | 100 | 6,883 | 984 | 0 | 0 |
| 0 | 0 | 984 | 6,883 | 100 | 298 | 2,372 | 5,698 | 0 | 3,866 | 0 | 3,475 | 0 | 3,381 | 0 | 2,976 | 91 | 91 | 1,000 | 4,291 | 1,476 | 1,472 | 4,832 | 4,314 | 12,742 | 15,666 | 12,516 | 12,970 | 9,186 | 8,000 | 10,240 | 14,095 | 10,244 | 8,000 | 8,000 | 8,000 | 20,588 | 19,248 | 25,488 | 14,383 | 16,571 | 18,064 | 16,388 | 15,574 | 19,566 | 22,275 | 25,034 | 24,928 | 28,741 | 26,501 | 22,264 | 23,749 | 25,491 | 13,947 | 43,290 | 16,038 | 19,305 | 17,962 | 15,526 | 13,908 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,608 | 18,563 | 20,330 | 20,919 | 21,134 | 10,227 | 10,523 | 17,953 | 752 | 871 | 1,037 | 1,197 | 932 | 920 | 907 | 906 | 1,229 | 1,214 | 1,551 | 3,324 | 1,651 | 1,817 | 1,714 | 1,712 | 1,692 | 1,708 | 1,534 | 9,004 | 9,016 | 12,346 | 8,790 | 7,803 | 11,085 | 1,612 | 1,730 | 1,671 | 1,727 | 0 | 1,065 | 1,897 |
---|
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 | 136,698 | 133,344 | 131,533 | 131,960 | 280,244 | 280,931 | 0 | 0 | 1,502 | 4,832 | 1,472 | 1,476 | 991 | 1,000 | 91 | 91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,361 | 2,372 | 298 | 100 | 3,144 | 984 | 3,033 | 2,241 |
| 2,241 | 3,033 | 984 | 3,144 | 100 | 298 | 2,372 | 2,361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 91 | 91 | 1,000 | 991 | 1,476 | 1,472 | 4,832 | 1,502 | 0 | 0 | 280,931 | 280,244 | 131,960 | 131,533 | 133,344 | 136,698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 23,190 | 18,376 | 0 | 22,545 | 17,456 | 19,672 | 12,643 | 10,573 | 9,475 | 11,108 | 12,626 | 20,338 | 17,015 | 22,302 | 20,915 | 27,044 | 24,175 | 14,143 | 8,444 | 5,530 | 6,596 | 10,010 | 11,242 | 13,115 | 14,131 | 8,890 | 8,543 | 10,320 | 14,828 | 17,144 | 17,140 | 14,321 | 12,513 | 13,952 | 14,425 | 14,905 | 19,476 | 17,893 | 17,357 | 15,463 | 17,007 | 11,485 | 10,778 | 13,724 | 18,446 | 17,369 | 14,396 | 11,028 | 6,044 | 11,942 | 21,183 | 27,290 | 31,334 | 39,171 | 40,883 | 42,626 | 38,652 | 38,243 | 27,085 | 21,377 | 22,605 | 34,465 | 24,563 | 24,010 | 31,535 | 33,655 | 23,488 | 21,056 | 35,072 | 51,768 | 43,534 | 38,381 | 48,381 | 39,301 | 27,193 | 27,529 | 37,677 | 46,819 | 36,279 | 38,949 | 52,418 | 63,590 | 56,686 | 62,721 | 73,428 | 62,600 | 40,247 | 33,158 | 35,573 | 32,054 | 30,453 | 30,278 | 34,310 | 45,939 | 38,715 | 44,017 | 65,351 | 91,472 | 84,342 | 74,711 | 79,398 | 68,819 | 52,803 | 41,431 | 48,877 | 47,371 | 48,782 | 46,889 | 52,382 | 51,620 | 49,211 |
| 49,211 | 51,620 | 52,382 | 46,889 | 48,782 | 47,371 | 48,877 | 41,431 | 52,803 | 68,819 | 79,398 | 74,711 | 84,342 | 91,472 | 65,351 | 44,017 | 38,715 | 45,939 | 34,310 | 30,278 | 30,453 | 32,054 | 35,573 | 33,158 | 40,247 | 62,600 | 73,428 | 62,721 | 56,686 | 63,590 | 52,418 | 38,949 | 36,279 | 46,819 | 37,677 | 27,529 | 27,193 | 39,301 | 48,381 | 38,381 | 43,534 | 51,768 | 35,072 | 21,056 | 23,488 | 33,655 | 31,535 | 24,010 | 24,563 | 34,465 | 22,605 | 21,377 | 27,085 | 38,243 | 38,652 | 42,626 | 40,883 | 39,171 | 31,334 | 27,290 | 21,183 | 11,942 | 6,044 | 11,028 | 14,396 | 17,369 | 18,446 | 13,724 | 10,778 | 11,485 | 17,007 | 15,463 | 17,357 | 17,893 | 19,476 | 14,905 | 14,425 | 13,952 | 12,513 | 14,321 | 17,140 | 17,144 | 14,828 | 10,320 | 8,543 | 8,890 | 14,131 | 13,115 | 11,242 | 10,010 | 6,596 | 5,530 | 8,444 | 14,143 | 24,175 | 27,044 | 20,915 | 22,302 | 17,015 | 20,338 | 12,626 | 11,108 | 9,475 | 10,573 | 12,643 | 19,672 | 17,456 | 22,545 | 0 | 18,376 | 23,190 |
---|
Other Current Liabilities | 24,828 | 22,903 | 0 | 22,182 | 23,027 | 23,133 | 21,468 | 21,061 | 19,508 | 16,034 | 17,303 | 19,809 | 21,109 | 23,724 | 33,442 | 32,684 | 35,459 | 33,871 | 30,236 | 24,382 | 24,400 | 19,531 | 17,750 | 17,288 | 16,608 | 15,352 | 13,873 | 14,439 | 1 | 15,386 | 16,608 | 18,777 | 24,381 | 22,310 | 18,944 | 17,649 | 18,403 | 19,788 | 19,793 | 27,563 | 19,362 | 18,845 | 18,698 | 17,698 | 18,094 | 19,980 | 19,669 | 20,699 | 17,806 | 34,459 | 25,601 | 31,416 | 37,806 | 38,172 | 41,587 | 14,728 | 40,641 | 10,738 | 43,233 | 8,342 | 34,977 | 36,126 | 36,177 | 188 | 36,869 | 7,050 | 26,706 | 545 | 28,895 | 9,258 | 41,872 | 990 | 49,217 | 7,237 | 37,109 | 613 | 36,330 | 11,517 | 40,489 | 837 | 51,500 | 17,250 | 71,293 | 731 | 81,942 | 17,197 | 66,849 | 1,383 | 68,769 | 18,620 | 58,535 | 1,539 | 61,769 | 15,766 | 55,225 | 2,220 | 83,155 | 28,724 | 102,349 | 2,564 | 119,341 | 96,762 | 111,726 | 75,637 | 109,761 | 86,217 | 86,099 | 357 | 100,606 | 21,827 | 87,739 |
| 87,739 | 21,827 | 100,606 | 357 | 86,099 | 86,217 | 109,761 | 75,637 | 111,726 | 96,762 | 119,341 | 2,564 | 102,349 | 28,724 | 83,155 | 2,220 | 55,225 | 15,766 | 61,769 | 1,539 | 58,535 | 18,620 | 68,769 | 1,383 | 66,849 | 17,197 | 81,942 | 731 | 71,293 | 17,250 | 51,500 | 837 | 40,489 | 11,517 | 36,330 | 613 | 37,109 | 7,237 | 49,217 | 990 | 41,872 | 9,258 | 28,895 | 545 | 26,706 | 7,050 | 36,869 | 188 | 36,177 | 36,126 | 34,977 | 8,342 | 43,233 | 10,738 | 40,641 | 14,728 | 41,587 | 38,172 | 37,806 | 31,416 | 25,601 | 34,459 | 17,806 | 20,699 | 19,669 | 19,980 | 18,094 | 17,698 | 18,698 | 18,845 | 19,362 | 27,563 | 19,793 | 19,788 | 18,403 | 17,649 | 18,944 | 22,310 | 24,381 | 18,777 | 16,608 | 15,386 | 1 | 14,439 | 13,873 | 15,352 | 16,608 | 17,288 | 17,750 | 19,531 | 24,400 | 24,382 | 30,236 | 33,871 | 35,459 | 32,684 | 33,442 | 23,724 | 21,109 | 19,809 | 17,303 | 16,034 | 19,508 | 21,061 | 21,468 | 23,133 | 23,027 | 22,182 | 0 | 22,903 | 24,828 |
---|
> Long-term Liabilities | 18,190 | 29,206 | 0 | 26,091 | 25,998 | 25,592 | 25,032 | 24,045 | 24,338 | 23,761 | 23,101 | 19,542 | 18,846 | 18,587 | 18,152 | 16,550 | 15,848 | 15,788 | 16,064 | 13,748 | 13,103 | 13,537 | 13,111 | 12,874 | 12,511 | 12,051 | 12,572 | 11,963 | 17,226 | 17,586 | 17,183 | 16,346 | 77,526 | 82,503 | 80,841 | 65,668 | 69,602 | 67,840 | 71,031 | 57,843 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39,908 | 31,119 | 31,161 | 30,592 | 32,730 | 5,217 | 5,330 | 5,361 | 15,168 | 16,040 | 16,756 | 17,190 | 15,457 | 16,177 | 16,147 | 16,280 | 16,765 | 16,628 | 17,280 | 16,932 | 23,591 | 21,780 | 20,020 | 19,812 | 33,127 | 32,887 | 35,755 | 33,779 | 144,994 | 146,180 | 146,931 | 146,043 | 294,535 | 297,585 | 299,585 | 300,351 | 299,575 | 311,016 | 309,609 | 310,867 | 311,744 | 311,976 | 306,078 | 442,126 | 438,643 | 427,754 | 339,005 | 337,507 | 337,189 | 324,071 | 362,802 | 363,861 | 362,764 | 355,499 | 344,328 | 341,006 | 337,907 | 303,817 | 214,997 | 561,628 |
| 561,628 | 214,997 | 303,817 | 337,907 | 341,006 | 344,328 | 355,499 | 362,764 | 363,861 | 362,802 | 324,071 | 337,189 | 337,507 | 339,005 | 427,754 | 438,643 | 442,126 | 306,078 | 311,976 | 311,744 | 310,867 | 309,609 | 311,016 | 299,575 | 300,351 | 299,585 | 297,585 | 294,535 | 146,043 | 146,931 | 146,180 | 144,994 | 33,779 | 35,755 | 32,887 | 33,127 | 19,812 | 20,020 | 21,780 | 23,591 | 16,932 | 17,280 | 16,628 | 16,765 | 16,280 | 16,147 | 16,177 | 15,457 | 17,190 | 16,756 | 16,040 | 15,168 | 5,361 | 5,330 | 5,217 | 32,730 | 30,592 | 31,161 | 31,119 | 39,908 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57,843 | 71,031 | 67,840 | 69,602 | 65,668 | 80,841 | 82,503 | 77,526 | 16,346 | 17,183 | 17,586 | 17,226 | 11,963 | 12,572 | 12,051 | 12,511 | 12,874 | 13,111 | 13,537 | 13,103 | 13,748 | 16,064 | 15,788 | 15,848 | 16,550 | 18,152 | 18,587 | 18,846 | 19,542 | 23,101 | 23,761 | 24,338 | 24,045 | 25,032 | 25,592 | 25,998 | 26,091 | 0 | 29,206 | 18,190 |
---|
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 | 283,319 | 285,053 | 284,926 | 285,403 | 279,370 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 279,370 | 285,403 | 284,926 | 285,053 | 283,319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 1,012 | 0 | 0 | 0 | 927 | 906 | 885 | 863 | 842 | 4,005 | 2,920 | 3,103 | 2,503 | 2,583 | 2,617 | 2,617 | 2,774 | 2,865 | 2,926 | 3,009 | 3,117 | 2,899 | 3,004 | 3,138 | 2,622 | 2,693 | 2,762 | 2,619 | 1,740 | 1,322 | 1,471 | 1,949 | 3,922 | 3,889 | 4,092 | 4,127 | 7,427 | 8,190 | 8,329 | 8,396 | 9,050 | 9,101 | 9,115 | 8,987 | 8,262 | 8,465 | 8,663 | 8,807 | 14,657 | 12,843 | 11,045 | 10,799 | 13,574 | 13,355 | 16,245 | 16,542 | 15,675 | 16,349 | 16,647 | 16,575 | 17,211 | 17,125 | 16,162 | 15,618 | 27,751 | 28,003 | 26,290 | 25,814 | 26,818 | 26,573 | 26,708 | 30,559 | 31,735 | 31,792 | 27,395 | 27,563 | 28,189 | 27,993 | 30,643 | 30,241 | 25,577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25,577 | 30,241 | 30,643 | 27,993 | 28,189 | 27,563 | 27,395 | 31,792 | 31,735 | 30,559 | 26,708 | 26,573 | 26,818 | 25,814 | 26,290 | 28,003 | 27,751 | 15,618 | 16,162 | 17,125 | 17,211 | 16,575 | 16,647 | 16,349 | 15,675 | 16,542 | 16,245 | 13,355 | 13,574 | 10,799 | 11,045 | 12,843 | 14,657 | 8,807 | 8,663 | 8,465 | 8,262 | 8,987 | 9,115 | 9,101 | 9,050 | 8,396 | 8,329 | 8,190 | 7,427 | 4,127 | 4,092 | 3,889 | 3,922 | 1,949 | 1,471 | 1,322 | 1,740 | 2,619 | 2,762 | 2,693 | 2,622 | 3,138 | 3,004 | 2,899 | 3,117 | 3,009 | 2,926 | 2,865 | 2,774 | 2,617 | 2,617 | 2,583 | 2,503 | 3,103 | 2,920 | 4,005 | 842 | 863 | 885 | 906 | 927 | 0 | 0 | 0 | 1,012 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36,999 | 0 | 0 | 0 | 33,392 | 0 | 0 | 0 | 36,963 | 0 | 0 | 0 | 41,109 | 0 | 0 | 0 | 49,681 | 0 | 0 | 0 | 67,945 | 0 | 0 | 0 | 80,844 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80,844 | 0 | 0 | 0 | 67,945 | 0 | 0 | 0 | 49,681 | 0 | 0 | 0 | 41,109 | 0 | 0 | 0 | 36,963 | 0 | 0 | 0 | 33,392 | 0 | 0 | 0 | 36,999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 126,897 | 128,097 | 0 | 127,273 | 129,620 | 127,323 | 127,366 | 125,000 | 126,986 | 127,499 | 127,198 | 133,735 | 137,831 | 237,358 | 242,643 | 247,638 | 256,182 | 252,254 | 266,613 | 228,700 | 224,454 | 217,799 | 212,224 | 200,670 | 195,771 | 193,740 | 189,632 | 183,186 | 182,223 | 183,078 | 183,839 | 176,862 | 180,615 | 176,733 | 178,115 | 181,273 | 182,555 | 185,841 | 188,070 | 194,238 | 196,141 | 192,451 | 181,342 | 178,379 | 175,556 | 176,997 | 179,622 | 145,880 | 137,446 | 171,584 | 168,694 | 155,783 | 159,014 | 182,450 | 194,740 | 218,244 | 222,425 | 255,854 | 252,213 | 255,041 | 255,008 | 261,617 | 266,393 | 263,794 | 266,311 | 259,014 | 261,253 | 262,965 | 271,033 | 285,426 | 311,638 | 327,296 | 365,773 | 325,234 | 322,405 | 330,616 | 337,086 | 310,823 | 320,543 | 343,411 | 364,417 | 342,048 | 382,016 | 434,132 | 472,327 | 342,921 | 364,253 | 372,188 | 374,820 | 260,925 | 270,722 | 298,508 | 316,689 | 287,681 | 328,679 | 371,227 | 414,548 | 467,529 | 545,808 | 619,274 | 694,895 | 633,692 | 658,059 | 628,535 | 595,593 | 378,497 | 374,969 | 421,413 | 480,375 | 434,284 | 465,427 |
| 465,427 | 434,284 | 480,375 | 421,413 | 374,969 | 378,497 | 595,593 | 628,535 | 658,059 | 633,692 | 694,895 | 619,274 | 545,808 | 467,529 | 414,548 | 371,227 | 328,679 | 287,681 | 316,689 | 298,508 | 270,722 | 260,925 | 374,820 | 372,188 | 364,253 | 342,921 | 472,327 | 434,132 | 382,016 | 342,048 | 364,417 | 343,411 | 320,543 | 310,823 | 337,086 | 330,616 | 322,405 | 325,234 | 365,773 | 327,296 | 311,638 | 285,426 | 271,033 | 262,965 | 261,253 | 259,014 | 266,311 | 263,794 | 266,393 | 261,617 | 255,008 | 255,041 | 252,213 | 255,854 | 222,425 | 218,244 | 194,740 | 182,450 | 159,014 | 155,783 | 168,694 | 171,584 | 137,446 | 145,880 | 179,622 | 176,997 | 175,556 | 178,379 | 181,342 | 192,451 | 196,141 | 194,238 | 188,070 | 185,841 | 182,555 | 181,273 | 178,115 | 176,733 | 180,615 | 176,862 | 183,839 | 183,078 | 182,223 | 183,186 | 189,632 | 193,740 | 195,771 | 200,670 | 212,224 | 217,799 | 224,454 | 228,700 | 266,613 | 252,254 | 256,182 | 247,638 | 242,643 | 237,358 | 137,831 | 133,735 | 127,198 | 127,499 | 126,986 | 125,000 | 127,366 | 127,323 | 129,620 | 127,273 | 0 | 128,097 | 126,897 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,973 | 0 | 0 | 0 | 28,920 | 0 | 0 | 0 | 28,983 | 0 | 0 | 0 | 28,142 | 0 | 0 | 0 | 27,974 | 0 | 0 | 0 | 28,002 | 180,684 | 179,997 | 178,307 | 29,767 | 186,635 | 190,055 | 192,300 | 30,693 | 196,141 | 30,693 | 181,342 | 30,693 | 175,556 | 30,693 | 179,622 | 30,693 | 137,446 | 30,693 | 168,694 | 30,693 | 159,014 | 31,057 | 194,740 | 31,057 | 222,425 | 36,431 | 252,213 | 36,431 | 256,030 | 36,431 | 267,415 | 36,431 | 267,468 | 224,509 | 262,523 | 36,431 | 272,226 | 228,454 | 312,913 | 36,431 | 367,301 | 234,099 | 324,044 | 36,031 | 338,690 | 225,929 | 322,180 | 400 | 366,043 | 400 | 383,718 | 400 | 472,327 | 219,868 | 364,253 | 800 | 374,820 | 800 | 270,722 | 800 | 316,689 | 800 | 328,679 | 786 | 414,548 | 786 | 545,808 | 786 | 694,895 | 811 | 658,059 | 811 | 595,593 | 811 | 374,969 | 811 | 0 | 0 | 0 |
| 0 | 0 | 0 | 811 | 374,969 | 811 | 595,593 | 811 | 658,059 | 811 | 694,895 | 786 | 545,808 | 786 | 414,548 | 786 | 328,679 | 800 | 316,689 | 800 | 270,722 | 800 | 374,820 | 800 | 364,253 | 219,868 | 472,327 | 400 | 383,718 | 400 | 366,043 | 400 | 322,180 | 225,929 | 338,690 | 36,031 | 324,044 | 234,099 | 367,301 | 36,431 | 312,913 | 228,454 | 272,226 | 36,431 | 262,523 | 224,509 | 267,468 | 36,431 | 267,415 | 36,431 | 256,030 | 36,431 | 252,213 | 36,431 | 222,425 | 31,057 | 194,740 | 31,057 | 159,014 | 30,693 | 168,694 | 30,693 | 137,446 | 30,693 | 179,622 | 30,693 | 175,556 | 30,693 | 181,342 | 30,693 | 196,141 | 30,693 | 192,300 | 190,055 | 186,635 | 29,767 | 178,307 | 179,997 | 180,684 | 28,002 | 0 | 0 | 0 | 27,974 | 0 | 0 | 0 | 28,142 | 0 | 0 | 0 | 28,983 | 0 | 0 | 0 | 28,920 | 0 | 0 | 0 | 23,973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 |
---|
Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -28,642 | -30,155 | -30,257 | -32,673 | -32,239 | -34,565 | -35,626 | -33,237 | -34,092 | -34,801 | 210,251 | -30,717 | -35,690 | -34,277 | -32,549 | 199,445 | -38,006 | -38,850 | -39,242 | -38,492 | -38,045 | -39,786 | -42,597 | -42,868 | -37,937 | -37,070 | -37,993 | -37,928 | -31,167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39,029 | 0 | 0 | 0 | -29,098 | 0 | 0 | 0 | -31,577 | 0 | 0 | 0 | -30,019 | 0 | 13,013 | 0 | -29,901 | 0 | 12,251 | 0 | -31,990 | 0 | 29,178 | 0 | -45,506 | 0 | 73,403 | 0 | -49,023 | 0 | 51,141 | 0 | -50,247 | 0 | 41,603 | 0 | -51,599 | 0 | 52,539 | 0 | -55,556 | 0 | 64,872 | 0 | -54,976 | 0 | 72,378 | 0 | 33,765 | 0 | 123,882 | 0 | 136,985 | 0 | 131,575 | 0 | 149,679 | 0 | 0 | 0 |
| 0 | 0 | 0 | 149,679 | 0 | 131,575 | 0 | 136,985 | 0 | 123,882 | 0 | 33,765 | 0 | 72,378 | 0 | -54,976 | 0 | 64,872 | 0 | -55,556 | 0 | 52,539 | 0 | -51,599 | 0 | 41,603 | 0 | -50,247 | 0 | 51,141 | 0 | -49,023 | 0 | 73,403 | 0 | -45,506 | 0 | 29,178 | 0 | -31,990 | 0 | 12,251 | 0 | -29,901 | 0 | 13,013 | 0 | -30,019 | 0 | 0 | 0 | -31,577 | 0 | 0 | 0 | -29,098 | 0 | 0 | 0 | -39,029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -31,167 | -37,928 | -37,993 | -37,070 | -37,937 | -42,868 | -42,597 | -39,786 | -38,045 | -38,492 | -39,242 | -38,850 | -38,006 | 199,445 | -32,549 | -34,277 | -35,690 | -30,717 | 210,251 | -34,801 | -34,092 | -33,237 | -35,626 | -34,565 | -32,239 | -32,673 | -30,257 | -30,155 | -28,642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 177,101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 177,101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 |
---|
Other Stockholders Equity | 126,897 | 128,097 | 0 | 127,273 | 129,620 | 127,323 | 127,366 | 125,000 | 126,986 | 127,499 | 127,198 | 124,616 | 151,175 | 245,064 | 249,794 | 218,725 | 251,095 | 252,975 | 270,405 | 218,515 | 247,701 | 0 | 236,965 | 209,963 | 234,729 | 232,465 | 0 | 208,432 | 238,002 | 238,670 | 222,331 | 207,558 | 220,401 | 219,329 | 252,047 | 215,273 | 219,625 | 223,834 | 225,997 | 215,294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 219,333 | 159,014 | 193,933 | 194,740 | 224,509 | 222,425 | 214,470 | 252,213 | 237,064 | 255,008 | 0 | -1,022 | 234,896 | -1,157 | 13,013 | -1,270 | 229,102 | -1,193 | 12,251 | -1,275 | 237,040 | -1,528 | 0 | -1,639 | 300,847 | -1,604 | 0 | -1,637 | 331,312 | -1,626 | 217,798 | -1,702 | 310,599 | 472,327 | 0 | 364,253 | 297,128 | 374,820 | 177,101 | 270,722 | 275,847 | 316,689 | 168,169 | 328,679 | 297,992 | 414,548 | 272,520 | 545,808 | 323,512 | 694,895 | 381,664 | 658,059 | 271,350 | 0 | 165,609 | 0 | 108,144 | 0 | 0 | 0 |
| 0 | 0 | 0 | 108,144 | 0 | 165,609 | 0 | 271,350 | 658,059 | 381,664 | 694,895 | 323,512 | 545,808 | 272,520 | 414,548 | 297,992 | 328,679 | 168,169 | 316,689 | 275,847 | 270,722 | 177,101 | 374,820 | 297,128 | 364,253 | 0 | 472,327 | 310,599 | -1,702 | 217,798 | -1,626 | 331,312 | -1,637 | 0 | -1,604 | 300,847 | -1,639 | 0 | -1,528 | 237,040 | -1,275 | 12,251 | -1,193 | 229,102 | -1,270 | 13,013 | -1,157 | 234,896 | -1,022 | 0 | 255,008 | 237,064 | 252,213 | 214,470 | 222,425 | 224,509 | 194,740 | 193,933 | 159,014 | 219,333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 215,294 | 225,997 | 223,834 | 219,625 | 215,273 | 252,047 | 219,329 | 220,401 | 207,558 | 222,331 | 238,670 | 238,002 | 208,432 | 0 | 232,465 | 234,729 | 209,963 | 236,965 | 0 | 247,701 | 218,515 | 270,405 | 252,975 | 251,095 | 218,725 | 249,794 | 245,064 | 151,175 | 124,616 | 127,198 | 127,499 | 126,986 | 125,000 | 127,366 | 127,323 | 129,620 | 127,273 | 0 | 128,097 | 126,897 |
---|