> Total Assets | 20,200 | 27,400 | 26,800 | 28,800 | 28,500 | 25,300 | 37,800 | 35,400 | 54,000 | 73,600 | 71,400 | 78,200 | 73,500 | 82,600 | 239,500 | 238,300 | 237,100 | 458,400 | 439,200 | 446,000 | 448,300 | 448,900 | 435,000 | 426,788 | 752,954 | 727,704 | 731,696 | 706,657 | 660,932 | 681,235 | 635,981 | 959,319 | 891,216 | 861,450 | 826,122 | 917,803 | 893,368 | 892,780 | 867,152 | 834,835 | 794,492 | 755,088 | 708,163 | 659,171 | 665,709 | 629,230 | 545,225 | 524,874 | 505,464 | 488,348 | 478,709 | 350,038 | 335,476 | 324,023 | 311,508 | 298,691 | 206,244 | 191,692 | 182,064 | 208,443 | 187,463 | 174,288 | 164,135 | 195,348 | 210,129 | 197,954 | 195,753 | 189,788 | 184,460 | 177,087 | 171,074 | 165,290 | 160,236 | 146,196 | 146,936 | 127,547 | 130,452 | 122,246 | 118,412 | 120,214 | 132,900 | 151,740 | 147,523 | 127,949 | 127,949 | 131,402 | 140,587 | 161,331 | 153,952 | 154,671 | 182,347 | 183,446 | 181,401 | 182,260 | 176,654 | 177,657 | 166,042 | 164,691 | 162,649 | 346,100 | 339,558 | 345,724 | 343,444 | 340,319 | 370,044 | 371,773 | 566,505 | 975,599 | 1,482,987 | 1,469,439 | 1,446,528 | 1,440,943 | 1,390,621 | 1,332,927 | 1,288,356 | 1,247,077 | 1,210,180 | 1,178,931 | 1,127,691 | 1,072,029 | 1,049,308 | 1,020,946 | 829,088 |
| 829,088 | 1,020,946 | 1,049,308 | 1,072,029 | 1,127,691 | 1,178,931 | 1,210,180 | 1,247,077 | 1,288,356 | 1,332,927 | 1,390,621 | 1,440,943 | 1,446,528 | 1,469,439 | 1,482,987 | 975,599 | 566,505 | 371,773 | 370,044 | 340,319 | 343,444 | 345,724 | 339,558 | 346,100 | 162,649 | 164,691 | 166,042 | 177,657 | 176,654 | 182,260 | 181,401 | 183,446 | 182,347 | 154,671 | 153,952 | 161,331 | 140,587 | 131,402 | 127,949 | 127,949 | 147,523 | 151,740 | 132,900 | 120,214 | 118,412 | 122,246 | 130,452 | 127,547 | 146,936 | 146,196 | 160,236 | 165,290 | 171,074 | 177,087 | 184,460 | 189,788 | 195,753 | 197,954 | 210,129 | 195,348 | 164,135 | 174,288 | 187,463 | 208,443 | 182,064 | 191,692 | 206,244 | 298,691 | 311,508 | 324,023 | 335,476 | 350,038 | 478,709 | 488,348 | 505,464 | 524,874 | 545,225 | 629,230 | 665,709 | 659,171 | 708,163 | 755,088 | 794,492 | 834,835 | 867,152 | 892,780 | 893,368 | 917,803 | 826,122 | 861,450 | 891,216 | 959,319 | 635,981 | 681,235 | 660,932 | 706,657 | 731,696 | 727,704 | 752,954 | 426,788 | 435,000 | 448,900 | 448,300 | 446,000 | 439,200 | 458,400 | 237,100 | 238,300 | 239,500 | 82,600 | 73,500 | 78,200 | 71,400 | 73,600 | 54,000 | 35,400 | 37,800 | 25,300 | 28,500 | 28,800 | 26,800 | 27,400 | 20,200 |
---|
> Total Current Assets | 17,900 | 24,800 | 23,800 | 25,800 | 24,700 | 20,900 | 32,200 | 28,600 | 44,500 | 62,100 | 59,300 | 65,500 | 60,200 | 67,800 | 129,800 | 135,100 | 124,100 | 302,600 | 290,600 | 298,800 | 300,100 | 299,000 | 284,200 | 272,924 | 601,400 | 568,839 | 574,509 | 540,871 | 504,530 | 494,448 | 455,007 | 467,480 | 410,772 | 387,746 | 359,993 | 433,346 | 422,653 | 407,075 | 394,626 | 378,464 | 349,436 | 321,754 | 306,150 | 278,249 | 292,320 | 265,513 | 272,696 | 262,955 | 249,683 | 240,562 | 236,688 | 221,153 | 207,245 | 198,767 | 193,485 | 181,241 | 107,277 | 93,949 | 85,763 | 116,091 | 94,445 | 80,426 | 70,537 | 106,416 | 117,501 | 105,758 | 103,651 | 99,398 | 95,040 | 87,064 | 81,495 | 77,906 | 74,650 | 61,780 | 59,564 | 61,298 | 66,060 | 59,718 | 57,376 | 60,711 | 74,999 | 71,906 | 68,824 | 50,649 | 50,649 | 73,988 | 82,955 | 87,574 | 81,895 | 82,484 | 109,937 | 107,753 | 105,540 | 106,084 | 100,595 | 102,802 | 92,311 | 91,382 | 92,421 | 261,593 | 230,880 | 237,793 | 236,689 | 229,526 | 257,210 | 253,760 | 445,338 | 854,315 | 1,359,693 | 1,345,323 | 1,322,348 | 1,229,186 | 1,182,663 | 1,120,809 | 1,071,486 | 1,028,507 | 983,230 | 939,364 | 908,117 | 860,317 | 825,988 | 788,838 | 742,474 |
| 742,474 | 788,838 | 825,988 | 860,317 | 908,117 | 939,364 | 983,230 | 1,028,507 | 1,071,486 | 1,120,809 | 1,182,663 | 1,229,186 | 1,322,348 | 1,345,323 | 1,359,693 | 854,315 | 445,338 | 253,760 | 257,210 | 229,526 | 236,689 | 237,793 | 230,880 | 261,593 | 92,421 | 91,382 | 92,311 | 102,802 | 100,595 | 106,084 | 105,540 | 107,753 | 109,937 | 82,484 | 81,895 | 87,574 | 82,955 | 73,988 | 50,649 | 50,649 | 68,824 | 71,906 | 74,999 | 60,711 | 57,376 | 59,718 | 66,060 | 61,298 | 59,564 | 61,780 | 74,650 | 77,906 | 81,495 | 87,064 | 95,040 | 99,398 | 103,651 | 105,758 | 117,501 | 106,416 | 70,537 | 80,426 | 94,445 | 116,091 | 85,763 | 93,949 | 107,277 | 181,241 | 193,485 | 198,767 | 207,245 | 221,153 | 236,688 | 240,562 | 249,683 | 262,955 | 272,696 | 265,513 | 292,320 | 278,249 | 306,150 | 321,754 | 349,436 | 378,464 | 394,626 | 407,075 | 422,653 | 433,346 | 359,993 | 387,746 | 410,772 | 467,480 | 455,007 | 494,448 | 504,530 | 540,871 | 574,509 | 568,839 | 601,400 | 272,924 | 284,200 | 299,000 | 300,100 | 298,800 | 290,600 | 302,600 | 124,100 | 135,100 | 129,800 | 67,800 | 60,200 | 65,500 | 59,300 | 62,100 | 44,500 | 28,600 | 32,200 | 20,900 | 24,700 | 25,800 | 23,800 | 24,800 | 17,900 |
---|
Cash And Cash Equivalents | 1,800 | 7,700 | 7,500 | 7,600 | 7,700 | 7,500 | 20,400 | 15,300 | 30,300 | 47,000 | 41,700 | 49,400 | 44,800 | 52,000 | 106,400 | 101,100 | 46,500 | 73,900 | 233,000 | 225,100 | 250,500 | 213,500 | 128,100 | 59,698 | 382,200 | 225,384 | 213,973 | 192,550 | 256,029 | 252,854 | 114,112 | 140,774 | 85,687 | 97,399 | 84,483 | 237,233 | 218,802 | 224,101 | 201,932 | 278,099 | 197,990 | 96,129 | 132,878 | 188,748 | 146,430 | 86,420 | 123,906 | 148,919 | 80,543 | 86,929 | 78,042 | 61,399 | 43,441 | 35,730 | 18,020 | 49,340 | 19,659 | 33,007 | 18,140 | 54,086 | 42,966 | 23,195 | 18,970 | 43,299 | 48,726 | 51,384 | 40,969 | 51,937 | 45,952 | 40,290 | 34,910 | 20,316 | 21,931 | 11,811 | 10,374 | 9,770 | 23,348 | 25,759 | 20,430 | 30,301 | 41,550 | 36,371 | 32,702 | 23,671 | 23,671 | 41,228 | 49,151 | 40,049 | 44,287 | 41,302 | 68,149 | 72,628 | 67,983 | 68,139 | 60,061 | 60,255 | 52,515 | 35,206 | 23,154 | 192,235 | 164,972 | 163,683 | 153,363 | 147,792 | 181,620 | 170,263 | 361,748 | 763,430 | 1,268,853 | 1,242,984 | 1,222,338 | 1,123,895 | 1,068,165 | 1,002,624 | 955,424 | 913,730 | 863,772 | 815,063 | 780,991 | 747,287 | 719,922 | 677,933 | 635,113 |
| 635,113 | 677,933 | 719,922 | 747,287 | 780,991 | 815,063 | 863,772 | 913,730 | 955,424 | 1,002,624 | 1,068,165 | 1,123,895 | 1,222,338 | 1,242,984 | 1,268,853 | 763,430 | 361,748 | 170,263 | 181,620 | 147,792 | 153,363 | 163,683 | 164,972 | 192,235 | 23,154 | 35,206 | 52,515 | 60,255 | 60,061 | 68,139 | 67,983 | 72,628 | 68,149 | 41,302 | 44,287 | 40,049 | 49,151 | 41,228 | 23,671 | 23,671 | 32,702 | 36,371 | 41,550 | 30,301 | 20,430 | 25,759 | 23,348 | 9,770 | 10,374 | 11,811 | 21,931 | 20,316 | 34,910 | 40,290 | 45,952 | 51,937 | 40,969 | 51,384 | 48,726 | 43,299 | 18,970 | 23,195 | 42,966 | 54,086 | 18,140 | 33,007 | 19,659 | 49,340 | 18,020 | 35,730 | 43,441 | 61,399 | 78,042 | 86,929 | 80,543 | 148,919 | 123,906 | 86,420 | 146,430 | 188,748 | 132,878 | 96,129 | 197,990 | 278,099 | 201,932 | 224,101 | 218,802 | 237,233 | 84,483 | 97,399 | 85,687 | 140,774 | 114,112 | 252,854 | 256,029 | 192,550 | 213,973 | 225,384 | 382,200 | 59,698 | 128,100 | 213,500 | 250,500 | 225,100 | 233,000 | 73,900 | 46,500 | 101,100 | 106,400 | 52,000 | 44,800 | 49,400 | 41,700 | 47,000 | 30,300 | 15,300 | 20,400 | 7,500 | 7,700 | 7,600 | 7,500 | 7,700 | 1,800 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67,100 | 135,000 | 187,864 | 194,134 | 320,569 | 326,574 | 320,736 | 219,728 | 205,100 | 303,362 | 280,475 | 274,726 | 237,389 | 208,755 | 139,637 | 140,094 | 131,485 | 134,925 | 49,013 | 99,881 | 178,589 | 124,076 | 51,511 | 114,031 | 144,863 | 79,888 | 84,114 | 140,666 | 126,154 | 130,188 | 125,673 | 131,339 | 131,856 | 143,407 | 96,234 | 55,760 | 31,038 | 38,997 | 31,313 | 23,715 | 24,969 | 23,044 | 38,932 | 38,182 | 22,206 | 31,941 | 22,508 | 15,751 | 11,287 | 10,242 | 25,878 | 14,600 | 12,830 | 12,684 | 12,068 | 8,913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000 | 2,000 | 3,825 | 3,208 | 3,004 | 2,007 | 2,007 | 2,007 | 2,011 | 2,011 | 2,011 | 2,011 | 2,102 | 2,109 | 2,109 | 2,111 |
| 2,111 | 2,109 | 2,109 | 2,102 | 2,011 | 2,011 | 2,011 | 2,011 | 2,007 | 2,007 | 2,007 | 3,004 | 3,208 | 3,825 | 2,000 | 2,000 | 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 | 8,913 | 12,068 | 12,684 | 12,830 | 14,600 | 25,878 | 10,242 | 11,287 | 15,751 | 22,508 | 31,941 | 22,206 | 38,182 | 38,932 | 23,044 | 24,969 | 23,715 | 31,313 | 38,997 | 31,038 | 55,760 | 96,234 | 143,407 | 131,856 | 131,339 | 125,673 | 130,188 | 126,154 | 140,666 | 84,114 | 79,888 | 144,863 | 114,031 | 51,511 | 124,076 | 178,589 | 99,881 | 49,013 | 134,925 | 131,485 | 140,094 | 139,637 | 208,755 | 237,389 | 274,726 | 280,475 | 303,362 | 205,100 | 219,728 | 320,736 | 326,574 | 320,569 | 194,134 | 187,864 | 135,000 | 67,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 2,600 | 4,200 | 3,100 | 5,500 | 5,200 | 4,000 | 5,600 | 4,800 | 5,500 | 6,300 | 8,500 | 7,800 | 5,200 | 4,800 | 6,300 | 15,000 | 14,700 | 7,900 | 6,000 | 8,900 | 7,900 | 8,300 | 11,300 | 18,551 | 15,596 | 8,389 | 16,390 | 15,374 | 13,664 | 17,013 | 16,482 | 17,312 | 18,258 | 20,084 | 32,858 | 28,313 | 35,911 | 24,493 | 26,251 | 22,648 | 18,258 | 14,894 | 13,201 | 10,266 | 5,617 | 6,586 | 46,972 | 14,666 | 12,253 | 10,614 | 10,307 | 14,911 | 15,065 | 12,388 | 15,903 | 18,963 | 17,871 | 14,694 | 12,842 | 18,856 | 12,411 | 18,000 | 12,915 | 12,903 | 15,404 | 14,609 | 12,987 | 11,614 | 14,351 | 16,328 | 19,900 | 17,164 | 21,053 | 18,581 | 15,816 | 16,374 | 21,668 | 18,581 | 20,239 | 15,471 | 17,952 | 19,192 | 19,776 | 13,146 | 13,146 | 9,996 | 9,594 | 25,484 | 11,038 | 18,075 | 15,019 | 14,924 | 15,107 | 14,708 | 18,361 | 23,080 | 13,838 | 25,757 | 25,123 | 38,524 | 34,694 | 40,493 | 43,421 | 49,316 | 40,607 | 44,888 | 44,292 | 56,795 | 52,491 | 55,866 | 43,297 | 46,395 | 47,159 | 49,211 | 49,537 | 48,696 | 43,312 | 38,608 | 44,658 | 50,759 | 35,494 | 33,922 | 30,708 |
| 30,708 | 33,922 | 35,494 | 50,759 | 44,658 | 38,608 | 43,312 | 48,696 | 49,537 | 49,211 | 47,159 | 46,395 | 43,297 | 55,866 | 52,491 | 56,795 | 44,292 | 44,888 | 40,607 | 49,316 | 43,421 | 40,493 | 34,694 | 38,524 | 25,123 | 25,757 | 13,838 | 23,080 | 18,361 | 14,708 | 15,107 | 14,924 | 15,019 | 18,075 | 11,038 | 25,484 | 9,594 | 9,996 | 13,146 | 13,146 | 19,776 | 19,192 | 17,952 | 15,471 | 20,239 | 18,581 | 21,668 | 16,374 | 15,816 | 18,581 | 21,053 | 17,164 | 19,900 | 16,328 | 14,351 | 11,614 | 12,987 | 14,609 | 15,404 | 12,903 | 12,915 | 18,000 | 12,411 | 18,856 | 12,842 | 14,694 | 17,871 | 18,963 | 15,903 | 12,388 | 15,065 | 14,911 | 10,307 | 10,614 | 12,253 | 14,666 | 46,972 | 6,586 | 5,617 | 10,266 | 13,201 | 14,894 | 18,258 | 22,648 | 26,251 | 24,493 | 35,911 | 28,313 | 32,858 | 20,084 | 18,258 | 17,312 | 16,482 | 17,013 | 13,664 | 15,374 | 16,390 | 8,389 | 15,596 | 18,551 | 11,300 | 8,300 | 7,900 | 8,900 | 6,000 | 7,900 | 14,700 | 15,000 | 6,300 | 4,800 | 5,200 | 7,800 | 8,500 | 6,300 | 5,500 | 4,800 | 5,600 | 4,000 | 5,200 | 5,500 | 3,100 | 4,200 | 2,600 |
---|
Inventory | 700 | 900 | 1,200 | 900 | 1,100 | 900 | 1,800 | 2,000 | 2,100 | 2,000 | 2,600 | 1,800 | 2,100 | 1,100 | 1,400 | 900 | 1,900 | 1,600 | 2,600 | 4,300 | 5,800 | 9,400 | 8,900 | 5,972 | 8,572 | 13,584 | 16,589 | 11,766 | 14,567 | 18,929 | 20,572 | 28,046 | 30,842 | 31,537 | 31,529 | 26,134 | 26,547 | 25,792 | 28,873 | 26,284 | 31,547 | 30,249 | 18,993 | 12,325 | 14,776 | 16,030 | 16,388 | 13,847 | 15,079 | 15,449 | 16,377 | 14,936 | 16,383 | 17,484 | 14,256 | 14,859 | 12,750 | 13,316 | 14,926 | 10,402 | 13,667 | 11,895 | 13,112 | 9,168 | 13,458 | 15,458 | 16,513 | 12,382 | 17,582 | 18,138 | 15,570 | 13,614 | 15,709 | 16,831 | 16,446 | 11,277 | 10,954 | 14,129 | 15,612 | 14,087 | 13,970 | 14,513 | 15,189 | 12,538 | 12,538 | 16,430 | 19,057 | 20,369 | 23,078 | 20,864 | 24,597 | 17,228 | 19,322 | 19,739 | 19,789 | 17,292 | 24,091 | 28,155 | 33,035 | 29,311 | 29,398 | 29,913 | 36,034 | 30,098 | 31,741 | 35,194 | 36,088 | 28,522 | 32,986 | 38,818 | 50,466 | 51,518 | 57,520 | 58,970 | 58,635 | 58,050 | 64,406 | 73,368 | 70,394 | 45,635 | 55,778 | 62,030 | 67,169 |
| 67,169 | 62,030 | 55,778 | 45,635 | 70,394 | 73,368 | 64,406 | 58,050 | 58,635 | 58,970 | 57,520 | 51,518 | 50,466 | 38,818 | 32,986 | 28,522 | 36,088 | 35,194 | 31,741 | 30,098 | 36,034 | 29,913 | 29,398 | 29,311 | 33,035 | 28,155 | 24,091 | 17,292 | 19,789 | 19,739 | 19,322 | 17,228 | 24,597 | 20,864 | 23,078 | 20,369 | 19,057 | 16,430 | 12,538 | 12,538 | 15,189 | 14,513 | 13,970 | 14,087 | 15,612 | 14,129 | 10,954 | 11,277 | 16,446 | 16,831 | 15,709 | 13,614 | 15,570 | 18,138 | 17,582 | 12,382 | 16,513 | 15,458 | 13,458 | 9,168 | 13,112 | 11,895 | 13,667 | 10,402 | 14,926 | 13,316 | 12,750 | 14,859 | 14,256 | 17,484 | 16,383 | 14,936 | 16,377 | 15,449 | 15,079 | 13,847 | 16,388 | 16,030 | 14,776 | 12,325 | 18,993 | 30,249 | 31,547 | 26,284 | 28,873 | 25,792 | 26,547 | 26,134 | 31,529 | 31,537 | 30,842 | 28,046 | 20,572 | 18,929 | 14,567 | 11,766 | 16,589 | 13,584 | 8,572 | 5,972 | 8,900 | 9,400 | 5,800 | 4,300 | 2,600 | 1,600 | 1,900 | 900 | 1,400 | 1,100 | 2,100 | 1,800 | 2,600 | 2,000 | 2,100 | 2,000 | 1,800 | 900 | 1,100 | 900 | 1,200 | 900 | 700 |
---|
Other Current Assets | 12,800 | 12,000 | 12,000 | 11,800 | 10,700 | 8,500 | 4,400 | 6,500 | 6,600 | 6,800 | 6,500 | 6,500 | 8,100 | 9,900 | 15,700 | 18,100 | 61,000 | 219,200 | 49,000 | 60,500 | 35,900 | 700 | 900 | 839 | 898 | 913 | 983 | 446 | 542 | 552 | -1 | 873 | 1,259 | 1,337 | 2,368 | 2,029 | 1,299 | 1,204 | 2,645 | 2,420 | 1,760 | 1,893 | 14,732 | 13,003 | 9,408 | 7,218 | 5,542 | 1,409 | 1,142 | 1,416 | 1,774 | 2,950 | 1,017 | 1,309 | 1,899 | 105 | 1,237 | 1,894 | 858 | 1,434 | 1,686 | 2,367 | 2,496 | 2,114 | 1,731 | 2,101 | 1,241 | 957 | 1,404 | 1,021 | 873 | 934 | 1,357 | 1,727 | 4,244 | 1,011 | 1,177 | 1,249 | 1,095 | 852 | 1,527 | 1,830 | 1,157 | 1,294 | 1,294 | 2,514 | 1,333 | 1,672 | 3,492 | 2,243 | 2,172 | 2,973 | 3,128 | 3,498 | 2,384 | 2,175 | 1,867 | 2,264 | 1,776 | 1,523 | 1,816 | 3,704 | 3,871 | 2,320 | 3,242 | 3,415 | 2,223 | 3,568 | 3,363 | 3,830 | 3,039 | 4,374 | 7,812 | 7,997 | 5,883 | 6,020 | 9,729 | 10,314 | 10,063 | 14,869 | 12,734 | 12,852 | 7,373 |
| 7,373 | 12,852 | 12,734 | 14,869 | 10,063 | 10,314 | 9,729 | 6,020 | 5,883 | 7,997 | 7,812 | 4,374 | 3,039 | 3,830 | 3,363 | 3,568 | 2,223 | 3,415 | 3,242 | 2,320 | 3,871 | 3,704 | 1,816 | 1,523 | 1,776 | 2,264 | 1,867 | 2,175 | 2,384 | 3,498 | 3,128 | 2,973 | 2,172 | 2,243 | 3,492 | 1,672 | 1,333 | 2,514 | 1,294 | 1,294 | 1,157 | 1,830 | 1,527 | 852 | 1,095 | 1,249 | 1,177 | 1,011 | 4,244 | 1,727 | 1,357 | 934 | 873 | 1,021 | 1,404 | 957 | 1,241 | 2,101 | 1,731 | 2,114 | 2,496 | 2,367 | 1,686 | 1,434 | 858 | 1,894 | 1,237 | 105 | 1,899 | 1,309 | 1,017 | 2,950 | 1,774 | 1,416 | 1,142 | 1,409 | 5,542 | 7,218 | 9,408 | 13,003 | 14,732 | 1,893 | 1,760 | 2,420 | 2,645 | 1,204 | 1,299 | 2,029 | 2,368 | 1,337 | 1,259 | 873 | -1 | 552 | 542 | 446 | 983 | 913 | 898 | 839 | 900 | 700 | 35,900 | 60,500 | 49,000 | 219,200 | 61,000 | 18,100 | 15,700 | 9,900 | 8,100 | 6,500 | 6,500 | 6,800 | 6,600 | 6,500 | 4,400 | 8,500 | 10,700 | 11,800 | 12,000 | 12,000 | 12,800 |
---|
> Long-term Assets | 2,300 | 2,600 | 3,000 | 3,000 | 3,800 | 4,400 | 5,600 | 6,800 | 9,500 | 11,500 | 12,100 | 12,700 | 13,300 | 14,800 | 109,700 | 103,200 | 113,000 | 155,800 | 148,600 | 147,200 | 148,200 | 149,900 | 150,800 | 153,864 | 151,554 | 158,865 | 157,187 | 165,786 | 156,402 | 186,787 | 180,974 | 491,839 | 480,444 | 473,704 | 466,129 | 484,457 | 470,715 | 485,705 | 472,526 | 456,371 | 445,056 | 433,334 | 402,013 | 380,922 | 373,389 | 363,717 | 272,529 | 261,919 | 255,781 | 247,786 | 242,021 | 128,885 | 128,231 | 125,256 | 118,023 | 117,450 | 98,967 | 97,743 | 96,301 | 92,352 | 93,018 | 93,862 | 93,598 | 88,932 | 92,628 | 92,196 | 92,102 | 90,390 | 89,420 | 90,023 | 89,579 | 87,384 | 85,586 | 84,416 | 87,372 | 66,249 | 64,392 | 62,528 | 61,036 | 59,503 | 57,901 | 79,834 | 78,699 | 0 | 77,300 | 57,414 | 57,632 | 73,757 | 72,057 | 72,187 | 72,410 | 75,693 | 75,861 | 76,176 | 76,059 | 74,855 | 73,731 | 73,309 | 70,228 | 84,507 | 108,678 | 107,931 | 106,755 | 110,793 | 112,834 | 118,013 | 121,167 | 121,284 | 123,294 | 124,116 | 124,180 | 211,757 | 207,958 | 212,118 | 216,870 | 218,570 | 226,950 | 239,567 | 219,574 | 211,712 | 223,321 | 232,108 | 87,787 |
| 87,787 | 232,108 | 223,321 | 211,712 | 219,574 | 239,567 | 226,950 | 218,570 | 216,870 | 212,118 | 207,958 | 211,757 | 124,180 | 124,116 | 123,294 | 121,284 | 121,167 | 118,013 | 112,834 | 110,793 | 106,755 | 107,931 | 108,678 | 84,507 | 70,228 | 73,309 | 73,731 | 74,855 | 76,059 | 76,176 | 75,861 | 75,693 | 72,410 | 72,187 | 72,057 | 73,757 | 57,632 | 57,414 | 77,300 | 0 | 78,699 | 79,834 | 57,901 | 59,503 | 61,036 | 62,528 | 64,392 | 66,249 | 87,372 | 84,416 | 85,586 | 87,384 | 89,579 | 90,023 | 89,420 | 90,390 | 92,102 | 92,196 | 92,628 | 88,932 | 93,598 | 93,862 | 93,018 | 92,352 | 96,301 | 97,743 | 98,967 | 117,450 | 118,023 | 125,256 | 128,231 | 128,885 | 242,021 | 247,786 | 255,781 | 261,919 | 272,529 | 363,717 | 373,389 | 380,922 | 402,013 | 433,334 | 445,056 | 456,371 | 472,526 | 485,705 | 470,715 | 484,457 | 466,129 | 473,704 | 480,444 | 491,839 | 180,974 | 186,787 | 156,402 | 165,786 | 157,187 | 158,865 | 151,554 | 153,864 | 150,800 | 149,900 | 148,200 | 147,200 | 148,600 | 155,800 | 113,000 | 103,200 | 109,700 | 14,800 | 13,300 | 12,700 | 12,100 | 11,500 | 9,500 | 6,800 | 5,600 | 4,400 | 3,800 | 3,000 | 3,000 | 2,600 | 2,300 |
---|
Property Plant Equipment | 2,300 | 2,600 | 3,000 | 3,000 | 3,800 | 4,400 | 5,600 | 6,900 | 9,500 | 11,500 | 12,000 | 12,700 | 13,300 | 14,700 | 16,000 | 16,200 | 27,300 | 27,100 | 26,900 | 29,300 | 30,200 | 33,000 | 38,000 | 44,496 | 46,029 | 48,743 | 52,906 | 57,863 | 57,010 | 72,557 | 70,161 | 109,006 | 104,998 | 104,873 | 105,208 | 97,899 | 93,926 | 90,763 | 86,950 | 85,685 | 81,640 | 78,880 | 67,342 | 66,846 | 64,186 | 61,881 | 59,746 | 60,045 | 58,681 | 56,941 | 56,714 | 47,694 | 46,469 | 45,579 | 44,783 | 42,906 | 41,954 | 40,854 | 39,557 | 38,755 | 39,410 | 40,299 | 40,124 | 39,320 | 40,532 | 40,273 | 40,257 | 36,706 | 35,816 | 36,743 | 36,277 | 35,085 | 33,414 | 32,436 | 32,405 | 24,316 | 23,145 | 22,037 | 20,932 | 19,945 | 19,026 | 18,377 | 17,578 | 16,685 | 16,685 | 16,467 | 16,199 | 16,725 | 15,887 | 16,043 | 16,325 | 15,701 | 15,782 | 15,448 | 15,295 | 15,314 | 15,322 | 15,698 | 20,541 | 21,620 | 33,752 | 36,390 | 39,071 | 42,836 | 45,024 | 47,202 | 47,140 | 49,334 | 51,518 | 52,722 | 52,930 | 56,061 | 57,584 | 65,845 | 69,327 | 82,361 | 91,200 | 103,477 | 113,022 | 115,730 | 132,649 | 135,954 | 32,305 |
| 32,305 | 135,954 | 132,649 | 115,730 | 113,022 | 103,477 | 91,200 | 82,361 | 69,327 | 65,845 | 57,584 | 56,061 | 52,930 | 52,722 | 51,518 | 49,334 | 47,140 | 47,202 | 45,024 | 42,836 | 39,071 | 36,390 | 33,752 | 21,620 | 20,541 | 15,698 | 15,322 | 15,314 | 15,295 | 15,448 | 15,782 | 15,701 | 16,325 | 16,043 | 15,887 | 16,725 | 16,199 | 16,467 | 16,685 | 16,685 | 17,578 | 18,377 | 19,026 | 19,945 | 20,932 | 22,037 | 23,145 | 24,316 | 32,405 | 32,436 | 33,414 | 35,085 | 36,277 | 36,743 | 35,816 | 36,706 | 40,257 | 40,273 | 40,532 | 39,320 | 40,124 | 40,299 | 39,410 | 38,755 | 39,557 | 40,854 | 41,954 | 42,906 | 44,783 | 45,579 | 46,469 | 47,694 | 56,714 | 56,941 | 58,681 | 60,045 | 59,746 | 61,881 | 64,186 | 66,846 | 67,342 | 78,880 | 81,640 | 85,685 | 86,950 | 90,763 | 93,926 | 97,899 | 105,208 | 104,873 | 104,998 | 109,006 | 70,161 | 72,557 | 57,010 | 57,863 | 52,906 | 48,743 | 46,029 | 44,496 | 38,000 | 33,000 | 30,200 | 29,300 | 26,900 | 27,100 | 27,300 | 16,200 | 16,000 | 14,700 | 13,300 | 12,700 | 12,000 | 11,500 | 9,500 | 6,900 | 5,600 | 4,400 | 3,800 | 3,000 | 3,000 | 2,600 | 2,300 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32,055 | 31,388 | 30,131 | 29,526 | 28,516 | 26,542 | 29,166 | 27,397 | 355,383 | 347,601 | 339,691 | 331,648 | 356,663 | 347,563 | 372,108 | 362,720 | 353,670 | 344,264 | 334,892 | 235,550 | 217,240 | 212,366 | 207,499 | 196,455 | 155,324 | 155,324 | 155,324 | 155,324 | 51,911 | 51,911 | 51,911 | 51,911 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 36,291 | 36,291 | 36,291 | 36,291 | 36,291 | 36,291 | 36,291 | 36,291 | 36,291 | 36,291 | 36,291 | 36,291 | 40,562 | 40,562 | 40,562 | 40,562 | 40,562 | 40,562 | 40,562 | 40,562 | 40,562 | 40,562 | 40,562 | 40,562 | 40,287 | 40,287 | 40,287 | 40,287 | 40,287 | 40,287 | 40,287 | 40,287 | 40,277 | 40,277 | 40,277 | 40,277 | 64,268 | 64,268 | 64,268 | 64,268 | 64,268 | 64,268 | 64,268 | 40,277 | 40,071 | 40,235 | 40,271 | 0 |
| 0 | 40,271 | 40,235 | 40,071 | 40,277 | 64,268 | 64,268 | 64,268 | 64,268 | 64,268 | 64,268 | 64,268 | 40,277 | 40,277 | 40,277 | 40,277 | 40,287 | 40,287 | 40,287 | 40,287 | 40,287 | 40,287 | 40,287 | 40,287 | 40,562 | 40,562 | 40,562 | 40,562 | 40,562 | 40,562 | 40,562 | 40,562 | 40,562 | 40,562 | 40,562 | 40,562 | 36,291 | 36,291 | 36,291 | 36,291 | 36,291 | 36,291 | 36,291 | 36,291 | 36,291 | 36,291 | 36,291 | 36,291 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 48,106 | 51,911 | 51,911 | 51,911 | 51,911 | 155,324 | 155,324 | 155,324 | 155,324 | 196,455 | 207,499 | 212,366 | 217,240 | 235,550 | 334,892 | 344,264 | 353,670 | 362,720 | 372,108 | 347,563 | 356,663 | 331,648 | 339,691 | 347,601 | 355,383 | 27,397 | 29,166 | 26,542 | 28,516 | 29,526 | 30,131 | 31,388 | 32,055 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 157 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 1,191 | 1,210 | 893 | 491 | 681 | 177 | 5 | 5 | 13,994 | 26,528 | 23,633 | 20,338 | 21,647 | 21,956 | 25,373 | 29,522 | 27,566 | 27,589 | 26,919 | 26,768 | 70,292 | 65,513 | 62,018 | 63,986 | 66,357 | 66,315 | 67,054 | 64,159 | 54,246 | 48,625 | 53,585 | 52,859 |
| 52,859 | 53,585 | 48,625 | 54,246 | 64,159 | 67,054 | 66,315 | 66,357 | 63,986 | 62,018 | 65,513 | 70,292 | 26,768 | 26,919 | 27,589 | 27,566 | 29,522 | 25,373 | 21,956 | 21,647 | 20,338 | 23,633 | 26,528 | 13,994 | 5 | 5 | 177 | 681 | 491 | 893 | 1,210 | 1,191 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 157 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 32,055 | 31,388 | 30,131 | 29,526 | 28,516 | 26,542 | 29,166 | 27,397 | 355,383 | 347,601 | 339,691 | 331,648 | 356,663 | 347,563 | 372,108 | 362,720 | 353,670 | 344,264 | 334,892 | 235,550 | 217,240 | 212,366 | 207,499 | 196,455 | 37,588 | 34,044 | 30,501 | 26,958 | 23,701 | 21,628 | 19,556 | 17,484 | 4,303 | 4,159 | 4,015 | 3,870 | 3,726 | 3,581 | 3,437 | 3,292 | 824 | 3,163 | 2,996 | 2,832 | 2,975 | 2,793 | 2,612 | 2,431 | 2,249 | 2,074 | 1,898 | 5,013 | 4,194 | 3,887 | 3,497 | 3,107 | 2,716 | 2,409 | 24,985 | 24,651 | 24,151 | 24,151 | 4,502 | 4,998 | 16,329 | 15,459 | 15,424 | 15,367 | 18,083 | 18,150 | 19,112 | 19,534 | 17,950 | 17,331 | 16,714 | 8,784 | 8,285 | 7,784 | 7,287 | 6,730 | 5,687 | 5,260 | 4,832 | 3,892 | 3,764 | 3,551 | 3,835 | 3,858 | 20,788 | 20,239 | 19,632 | 18,924 | 5,214 | 4,797 | 4,391 | 1,743 | 1,406 | 1,328 | 1,783 | 2,184 |
| 2,184 | 1,783 | 1,328 | 1,406 | 1,743 | 4,391 | 4,797 | 5,214 | 18,924 | 19,632 | 20,239 | 20,788 | 3,858 | 3,835 | 3,551 | 3,764 | 3,892 | 4,832 | 5,260 | 5,687 | 6,730 | 7,287 | 7,784 | 8,285 | 8,784 | 16,714 | 17,331 | 17,950 | 19,534 | 19,112 | 18,150 | 18,083 | 15,367 | 15,424 | 15,459 | 16,329 | 4,998 | 4,502 | 24,151 | 24,151 | 24,651 | 24,985 | 2,409 | 2,716 | 3,107 | 3,497 | 3,887 | 4,194 | 5,013 | 1,898 | 2,074 | 2,249 | 2,431 | 2,612 | 2,793 | 2,975 | 2,832 | 2,996 | 3,163 | 824 | 3,292 | 3,437 | 3,581 | 3,726 | 3,870 | 4,015 | 4,159 | 4,303 | 17,484 | 19,556 | 21,628 | 23,701 | 26,958 | 30,501 | 34,044 | 37,588 | 196,455 | 207,499 | 212,366 | 217,240 | 235,550 | 334,892 | 344,264 | 353,670 | 362,720 | 372,108 | 347,563 | 356,663 | 331,648 | 339,691 | 347,601 | 355,383 | 27,397 | 29,166 | 26,542 | 28,516 | 29,526 | 30,131 | 31,388 | 32,055 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 105,585 | 110,088 | 103,815 | 0 | 99,093 | 114,144 | 111,217 | 382,833 | 375,446 | 368,831 | 360,921 | 386,558 | 376,789 | 394,942 | 385,576 | 370,686 | 363,416 | 354,434 | 334,671 | 314,076 | 309,203 | 301,836 | 212,783 | 201,874 | 197,100 | 190,845 | 185,307 | 81,191 | 81,762 | 79,677 | 73,240 | 74,544 | 57,013 | 56,889 | 56,744 | 53,597 | 53,608 | 53,563 | 53,474 | 49,612 | 52,096 | 51,923 | 51,845 | 53,684 | 53,604 | 53,280 | 53,302 | 52,299 | 52,172 | 51,980 | 54,967 | 41,933 | 41,247 | 40,491 | 40,104 | 39,558 | 38,875 | 61,457 | 61,121 | 60,615 | 41,162 | 40,947 | 41,433 | 57,032 | 56,170 | 56,144 | 56,085 | 59,992 | 60,079 | 60,728 | 60,764 | 59,541 | 339 | 330 | 336 | 321 | 327 | 334 | 329 | 336 | 307 | 319 | 326 | 343 | 359 | 363 | 347 | 348 | 354 | 355 | 365 | 370 | 0 | 377 | 0 | 0 | 0 | 0 | -1,173 |
| -1,173 | 0 | 0 | 0 | 0 | 377 | 0 | 370 | 365 | 355 | 354 | 348 | 347 | 363 | 359 | 343 | 326 | 319 | 307 | 336 | 329 | 334 | 327 | 321 | 336 | 330 | 339 | 59,541 | 60,764 | 60,728 | 60,079 | 59,992 | 56,085 | 56,144 | 56,170 | 57,032 | 41,433 | 40,947 | 41,162 | 60,615 | 61,121 | 61,457 | 38,875 | 39,558 | 40,104 | 40,491 | 41,247 | 41,933 | 54,967 | 51,980 | 52,172 | 52,299 | 53,302 | 53,280 | 53,604 | 53,684 | 51,845 | 51,923 | 52,096 | 49,612 | 53,474 | 53,563 | 53,608 | 53,597 | 56,744 | 56,889 | 57,013 | 74,544 | 73,240 | 79,677 | 81,762 | 81,191 | 185,307 | 190,845 | 197,100 | 201,874 | 212,783 | 301,836 | 309,203 | 314,076 | 334,671 | 354,434 | 363,416 | 370,686 | 385,576 | 394,942 | 376,789 | 386,558 | 360,921 | 368,831 | 375,446 | 382,833 | 111,217 | 114,144 | 99,093 | 0 | 103,815 | 110,088 | 105,585 | 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 Liabilities | 8,400 | 9,900 | 10,300 | 13,800 | 14,300 | 10,300 | 9,000 | 10,500 | 8,600 | 8,800 | 8,500 | 13,200 | 11,600 | 9,600 | 13,500 | 21,900 | 23,100 | 22,600 | 24,900 | 29,400 | 26,300 | 26,300 | 27,600 | 32,687 | 29,466 | 28,550 | 36,657 | 41,524 | 36,865 | 47,564 | 48,390 | 85,596 | 71,765 | 69,119 | 78,310 | 88,286 | 85,825 | 83,898 | 88,804 | 93,132 | 86,799 | 77,345 | 80,264 | 84,080 | 74,469 | 66,201 | 56,505 | 52,059 | 45,979 | 45,010 | 45,981 | 44,945 | 40,926 | 39,403 | 41,557 | 40,502 | 34,871 | 32,723 | 37,438 | 47,109 | 42,252 | 27,444 | 28,665 | 36,428 | 58,554 | 57,587 | 60,095 | 61,913 | 65,913 | 67,306 | 68,574 | 72,945 | 75,635 | 68,907 | 70,845 | 69,545 | 67,858 | 64,602 | 65,751 | 49,960 | 48,697 | 49,721 | 47,284 | 48,715 | 48,715 | 50,776 | 50,266 | 49,717 | 51,799 | 57,562 | 60,727 | 61,903 | 62,129 | 62,117 | 55,718 | 57,802 | 50,616 | 51,838 | 53,269 | 63,500 | 69,080 | 80,865 | 85,929 | 90,056 | 81,352 | 79,045 | 71,154 | 74,712 | 74,422 | 79,215 | 84,729 | 112,726 | 104,483 | 101,160 | 99,283 | 88,166 | 82,977 | 81,024 | 89,293 | 85,884 | 98,690 | 98,949 | 110,714 |
| 110,714 | 98,949 | 98,690 | 85,884 | 89,293 | 81,024 | 82,977 | 88,166 | 99,283 | 101,160 | 104,483 | 112,726 | 84,729 | 79,215 | 74,422 | 74,712 | 71,154 | 79,045 | 81,352 | 90,056 | 85,929 | 80,865 | 69,080 | 63,500 | 53,269 | 51,838 | 50,616 | 57,802 | 55,718 | 62,117 | 62,129 | 61,903 | 60,727 | 57,562 | 51,799 | 49,717 | 50,266 | 50,776 | 48,715 | 48,715 | 47,284 | 49,721 | 48,697 | 49,960 | 65,751 | 64,602 | 67,858 | 69,545 | 70,845 | 68,907 | 75,635 | 72,945 | 68,574 | 67,306 | 65,913 | 61,913 | 60,095 | 57,587 | 58,554 | 36,428 | 28,665 | 27,444 | 42,252 | 47,109 | 37,438 | 32,723 | 34,871 | 40,502 | 41,557 | 39,403 | 40,926 | 44,945 | 45,981 | 45,010 | 45,979 | 52,059 | 56,505 | 66,201 | 74,469 | 84,080 | 80,264 | 77,345 | 86,799 | 93,132 | 88,804 | 83,898 | 85,825 | 88,286 | 78,310 | 69,119 | 71,765 | 85,596 | 48,390 | 47,564 | 36,865 | 41,524 | 36,657 | 28,550 | 29,466 | 32,687 | 27,600 | 26,300 | 26,300 | 29,400 | 24,900 | 22,600 | 23,100 | 21,900 | 13,500 | 9,600 | 11,600 | 13,200 | 8,500 | 8,800 | 8,600 | 10,500 | 9,000 | 10,300 | 14,300 | 13,800 | 10,300 | 9,900 | 8,400 |
---|
> Total Current Liabilities | 7,100 | 8,300 | 8,700 | 12,800 | 13,400 | 9,400 | 8,100 | 9,600 | 7,900 | 8,400 | 8,200 | 12,800 | 11,200 | 9,200 | 13,200 | 21,600 | 22,700 | 22,300 | 24,600 | 29,100 | 26,000 | 26,100 | 27,400 | 32,456 | 29,274 | 28,380 | 36,510 | 37,402 | 32,963 | 43,520 | 43,202 | 77,873 | 63,266 | 60,067 | 68,917 | 76,878 | 73,893 | 71,496 | 76,714 | 79,772 | 73,169 | 63,459 | 65,986 | 69,172 | 59,484 | 51,367 | 46,638 | 41,917 | 35,494 | 34,227 | 35,157 | 34,004 | 25,171 | 24,073 | 24,887 | 22,896 | 14,519 | 15,900 | 18,481 | 26,607 | 27,996 | 23,751 | 24,697 | 30,057 | 30,927 | 30,738 | 33,029 | 35,091 | 39,918 | 39,232 | 41,201 | 41,532 | 43,784 | 37,745 | 38,935 | 40,091 | 35,647 | 33,273 | 33,865 | 26,428 | 25,436 | 26,259 | 24,914 | 24,901 | 24,901 | 28,397 | 29,386 | 30,188 | 31,269 | 37,147 | 41,175 | 43,046 | 43,439 | 43,391 | 37,262 | 39,424 | 32,812 | 34,629 | 36,610 | 47,709 | 43,187 | 54,033 | 60,495 | 64,516 | 58,035 | 55,708 | 48,934 | 52,091 | 52,240 | 56,606 | 63,203 | 83,159 | 77,011 | 73,924 | 74,213 | 73,168 | 69,023 | 68,028 | 72,256 | 70,225 | 70,820 | 72,341 | 82,412 |
| 82,412 | 72,341 | 70,820 | 70,225 | 72,256 | 68,028 | 69,023 | 73,168 | 74,213 | 73,924 | 77,011 | 83,159 | 63,203 | 56,606 | 52,240 | 52,091 | 48,934 | 55,708 | 58,035 | 64,516 | 60,495 | 54,033 | 43,187 | 47,709 | 36,610 | 34,629 | 32,812 | 39,424 | 37,262 | 43,391 | 43,439 | 43,046 | 41,175 | 37,147 | 31,269 | 30,188 | 29,386 | 28,397 | 24,901 | 24,901 | 24,914 | 26,259 | 25,436 | 26,428 | 33,865 | 33,273 | 35,647 | 40,091 | 38,935 | 37,745 | 43,784 | 41,532 | 41,201 | 39,232 | 39,918 | 35,091 | 33,029 | 30,738 | 30,927 | 30,057 | 24,697 | 23,751 | 27,996 | 26,607 | 18,481 | 15,900 | 14,519 | 22,896 | 24,887 | 24,073 | 25,171 | 34,004 | 35,157 | 34,227 | 35,494 | 41,917 | 46,638 | 51,367 | 59,484 | 69,172 | 65,986 | 63,459 | 73,169 | 79,772 | 76,714 | 71,496 | 73,893 | 76,878 | 68,917 | 60,067 | 63,266 | 77,873 | 43,202 | 43,520 | 32,963 | 37,402 | 36,510 | 28,380 | 29,274 | 32,456 | 27,400 | 26,100 | 26,000 | 29,100 | 24,600 | 22,300 | 22,700 | 21,600 | 13,200 | 9,200 | 11,200 | 12,800 | 8,200 | 8,400 | 7,900 | 9,600 | 8,100 | 9,400 | 13,400 | 12,800 | 8,700 | 8,300 | 7,100 |
---|
Short-term Debt | 700 | 700 | 700 | 1,600 | 2,100 | 100 | 100 | 0 | 0 | 900 | 900 | 900 | 900 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 63 | 81 | 79 | 78 | 78 | 74 | 77 | 74 | 16,622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27,133 | 27,202 | 26,132 | 21,150 | 0 | 0 | 0 | 0 | 0 | 10,069 | 0 | 0 | 0 | 18,592 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 316 | 643 | 621 | 650 | 681 | 706 | 4,272 | 8,258 | 5,565 | 10,485 | 10,467 | 10,365 | 13,325 | 5,810 | 3,665 | 3,773 | 1,965 | 1,316 | 1,333 | 1,242 | 529 | 1,537 | 1,238 | 1,110 | 1,515 | 984 | 642 | 599 | 1,090 | 567 | 610 | 646 | 652 | 646 | 640 | 664 | 631 | 2,127 | 2,234 | 2,298 | 2,445 | 2,289 | 2,419 | 2,512 | 2,691 | 2,868 | 3,045 | 3,033 | 3,238 | 3,442 | 3,649 | 3,549 | 3,895 | 3,991 | 4,078 | 4,249 | 4,505 | 3,417 | 3,499 | 3,532 |
| 3,532 | 3,499 | 3,417 | 4,505 | 4,249 | 4,078 | 3,991 | 3,895 | 3,549 | 3,649 | 3,442 | 3,238 | 3,033 | 3,045 | 2,868 | 2,691 | 2,512 | 2,419 | 2,289 | 2,445 | 2,298 | 2,234 | 2,127 | 631 | 664 | 640 | 646 | 652 | 646 | 610 | 567 | 1,090 | 599 | 642 | 984 | 1,515 | 1,110 | 1,238 | 1,537 | 529 | 1,242 | 1,333 | 1,316 | 1,965 | 3,773 | 3,665 | 5,810 | 13,325 | 10,365 | 10,467 | 10,485 | 5,565 | 8,258 | 4,272 | 706 | 681 | 650 | 621 | 643 | 316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,592 | 0 | 0 | 0 | 10,069 | 0 | 0 | 0 | 0 | 0 | 21,150 | 26,132 | 27,202 | 27,133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,622 | 74 | 77 | 74 | 78 | 78 | 79 | 81 | 63 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 900 | 900 | 900 | 900 | 0 | 0 | 100 | 100 | 2,100 | 1,600 | 700 | 700 | 700 |
---|
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 | 12,737 | 0 | 0 | 0 | 529 | 0 | 0 | 0 | 504 | 0 | 0 | 0 | 521 | 6,900 | 6,960 | 7,090 | 6,881 | 6,535 | 6,212 | 0 | 0 | 2,127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,127 | 0 | 0 | 6,212 | 6,535 | 6,881 | 7,090 | 6,960 | 6,900 | 521 | 0 | 0 | 0 | 504 | 0 | 0 | 0 | 529 | 0 | 0 | 0 | 12,737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,600 | 2,500 | 2,700 | 3,600 | 4,000 | 3,900 | 3,500 | 6,100 | 3,800 | 4,200 | 4,000 | 8,000 | 5,500 | 5,900 | 7,000 | 10,000 | 11,100 | 9,400 | 9,500 | 14,300 | 10,800 | 10,900 | 12,100 | 15,136 | 12,020 | 12,205 | 17,875 | 19,397 | 15,255 | 23,998 | 27,157 | 17,862 | 43,529 | 40,020 | 42,960 | 46,749 | 38,555 | 36,497 | 40,707 | 42,946 | 32,597 | 29,960 | 22,465 | 24,574 | 18,433 | 18,422 | 26,899 | 24,655 | 17,427 | 19,432 | 20,401 | 5,459 | 14,925 | 16,228 | 18,838 | 2,202 | 13,431 | 13,487 | 15,391 | 6,274 | 19,699 | 15,389 | 16,849 | 6,670 | 20,026 | 20,255 | 22,900 | 8,453 | 12,192 | 11,868 | 9,938 | 10,195 | 7,084 | 8,097 | 6,906 | 5,256 | 6,971 | 11,046 | 10,360 | 5,698 | 4,917 | 7,340 | 8,258 | 6,031 | 6,031 | 5,829 | 7,636 | 9,030 | 9,715 | 10,810 | 11,170 | 5,970 | 8,782 | 10,381 | 13,762 | 13,181 | 11,703 | 11,125 | 8,922 | 6,924 | 6,251 | 10,602 | 13,678 | 14,884 | 15,045 | 11,353 | 10,766 | 9,070 | 10,975 | 13,490 | 16,798 | 13,689 | 15,807 | 17,691 | 18,485 | 20,440 | 18,914 | 19,662 | 18,053 | 13,724 | 19,633 | 21,404 | 19,368 |
| 19,368 | 21,404 | 19,633 | 13,724 | 18,053 | 19,662 | 18,914 | 20,440 | 18,485 | 17,691 | 15,807 | 13,689 | 16,798 | 13,490 | 10,975 | 9,070 | 10,766 | 11,353 | 15,045 | 14,884 | 13,678 | 10,602 | 6,251 | 6,924 | 8,922 | 11,125 | 11,703 | 13,181 | 13,762 | 10,381 | 8,782 | 5,970 | 11,170 | 10,810 | 9,715 | 9,030 | 7,636 | 5,829 | 6,031 | 6,031 | 8,258 | 7,340 | 4,917 | 5,698 | 10,360 | 11,046 | 6,971 | 5,256 | 6,906 | 8,097 | 7,084 | 10,195 | 9,938 | 11,868 | 12,192 | 8,453 | 22,900 | 20,255 | 20,026 | 6,670 | 16,849 | 15,389 | 19,699 | 6,274 | 15,391 | 13,487 | 13,431 | 2,202 | 18,838 | 16,228 | 14,925 | 5,459 | 20,401 | 19,432 | 17,427 | 24,655 | 26,899 | 18,422 | 18,433 | 24,574 | 22,465 | 29,960 | 32,597 | 42,946 | 40,707 | 36,497 | 38,555 | 46,749 | 42,960 | 40,020 | 43,529 | 17,862 | 27,157 | 23,998 | 15,255 | 19,397 | 17,875 | 12,205 | 12,020 | 15,136 | 12,100 | 10,900 | 10,800 | 14,300 | 9,500 | 9,400 | 11,100 | 10,000 | 7,000 | 5,900 | 5,500 | 8,000 | 4,000 | 4,200 | 3,800 | 6,100 | 3,500 | 3,900 | 4,000 | 3,600 | 2,700 | 2,500 | 2,600 |
---|
Other Current Liabilities | 3,800 | 5,100 | 5,300 | 7,600 | 7,300 | 5,400 | 4,500 | 3,500 | 4,100 | 3,300 | 3,300 | 3,900 | 4,800 | 3,200 | 6,100 | 11,500 | 11,500 | 12,800 | 15,000 | 14,700 | 15,100 | 15,100 | 15,200 | 17,257 | 17,173 | 16,096 | 18,557 | 17,927 | 17,634 | 19,445 | 15,971 | 41,445 | 16,441 | 17,193 | 21,731 | 25,637 | 30,914 | 30,113 | 31,674 | 32,936 | 33,848 | 28,471 | 12,883 | 14,734 | 13,351 | 10,571 | 17,517 | 16,451 | 13,592 | 12,789 | 11,177 | 16,662 | 9,077 | 7,446 | 5,905 | 1,933 | 868 | 895 | 1,748 | 19,386 | 23,695 | 21,089 | 22,892 | 21,464 | 28,655 | 29,001 | 31,959 | 23,451 | 25,561 | 19,449 | 21,410 | 22,212 | 23,612 | 17,474 | 18,858 | 17,805 | 17,896 | 12,954 | 14,603 | 12,605 | 15,437 | 14,382 | 13,786 | 17,016 | 15,535 | 13,258 | 13,483 | 13,558 | 12,864 | 12,172 | 12,654 | 15,365 | 10,481 | 11,811 | 13,292 | 17,509 | 11,778 | 14,328 | 18,793 | 23,473 | 18,406 | 19,959 | 21,054 | 27,031 | 24,005 | 26,653 | 24,205 | 30,442 | 28,267 | 27,974 | 30,339 | 54,123 | 45,538 | 40,922 | 41,472 | 40,803 | 38,928 | 36,732 | 41,336 | 51,254 | 47,302 | 47,276 | 52,309 |
| 52,309 | 47,276 | 47,302 | 51,254 | 41,336 | 36,732 | 38,928 | 40,803 | 41,472 | 40,922 | 45,538 | 54,123 | 30,339 | 27,974 | 28,267 | 30,442 | 24,205 | 26,653 | 24,005 | 27,031 | 21,054 | 19,959 | 18,406 | 23,473 | 18,793 | 14,328 | 11,778 | 17,509 | 13,292 | 11,811 | 10,481 | 15,365 | 12,654 | 12,172 | 12,864 | 13,558 | 13,483 | 13,258 | 15,535 | 17,016 | 13,786 | 14,382 | 15,437 | 12,605 | 14,603 | 12,954 | 17,896 | 17,805 | 18,858 | 17,474 | 23,612 | 22,212 | 21,410 | 19,449 | 25,561 | 23,451 | 31,959 | 29,001 | 28,655 | 21,464 | 22,892 | 21,089 | 23,695 | 19,386 | 1,748 | 895 | 868 | 1,933 | 5,905 | 7,446 | 9,077 | 16,662 | 11,177 | 12,789 | 13,592 | 16,451 | 17,517 | 10,571 | 13,351 | 14,734 | 12,883 | 28,471 | 33,848 | 32,936 | 31,674 | 30,113 | 30,914 | 25,637 | 21,731 | 17,193 | 16,441 | 41,445 | 15,971 | 19,445 | 17,634 | 17,927 | 18,557 | 16,096 | 17,173 | 17,257 | 15,200 | 15,100 | 15,100 | 14,700 | 15,000 | 12,800 | 11,500 | 11,500 | 6,100 | 3,200 | 4,800 | 3,900 | 3,300 | 3,300 | 4,100 | 3,500 | 4,500 | 5,400 | 7,300 | 7,600 | 5,300 | 5,100 | 3,800 |
---|
> Long-term Liabilities | 1,300 | 1,600 | 1,600 | 1,000 | 900 | 900 | 900 | 900 | 700 | 400 | 300 | 400 | 400 | 400 | 300 | 300 | 400 | 300 | 300 | 300 | 300 | 200 | 200 | 231 | 192 | 170 | 147 | 4,122 | 3,902 | 4,044 | 5,188 | 7,723 | 8,499 | 9,052 | 9,393 | 11,408 | 11,932 | 12,402 | 12,090 | 13,360 | 13,630 | 13,886 | 14,278 | 14,908 | 14,985 | 14,834 | 9,867 | 10,142 | 10,485 | 10,783 | 10,824 | 10,941 | 15,755 | 15,330 | 16,670 | 17,606 | 20,352 | 16,823 | 18,957 | 20,502 | 14,256 | 3,693 | 3,968 | 6,371 | 27,627 | 26,849 | 27,066 | 26,822 | 25,995 | 28,074 | 27,373 | 31,413 | 31,851 | 31,162 | 31,910 | 29,454 | 32,211 | 31,329 | 31,886 | 23,532 | 23,261 | 23,462 | 22,370 | 0 | 23,814 | 22,379 | 20,880 | 19,529 | 20,530 | 20,415 | 19,552 | 18,857 | 18,690 | 18,726 | 18,456 | 18,378 | 17,804 | 17,209 | 16,659 | 15,791 | 25,893 | 26,832 | 25,434 | 25,540 | 23,317 | 23,337 | 22,220 | 22,621 | 22,182 | 22,609 | 21,526 | 29,567 | 27,472 | 27,236 | 25,070 | 14,998 | 13,954 | 12,996 | 17,037 | 15,659 | 27,870 | 26,608 | 28,432 |
| 28,432 | 26,608 | 27,870 | 15,659 | 17,037 | 12,996 | 13,954 | 14,998 | 25,070 | 27,236 | 27,472 | 29,567 | 21,526 | 22,609 | 22,182 | 22,621 | 22,220 | 23,337 | 23,317 | 25,540 | 25,434 | 26,832 | 25,893 | 15,791 | 16,659 | 17,209 | 17,804 | 18,378 | 18,456 | 18,726 | 18,690 | 18,857 | 19,552 | 20,415 | 20,530 | 19,529 | 20,880 | 22,379 | 23,814 | 0 | 22,370 | 23,462 | 23,261 | 23,532 | 31,886 | 31,329 | 32,211 | 29,454 | 31,910 | 31,162 | 31,851 | 31,413 | 27,373 | 28,074 | 25,995 | 26,822 | 27,066 | 26,849 | 27,627 | 6,371 | 3,968 | 3,693 | 14,256 | 20,502 | 18,957 | 16,823 | 20,352 | 17,606 | 16,670 | 15,330 | 15,755 | 10,941 | 10,824 | 10,783 | 10,485 | 10,142 | 9,867 | 14,834 | 14,985 | 14,908 | 14,278 | 13,886 | 13,630 | 13,360 | 12,090 | 12,402 | 11,932 | 11,408 | 9,393 | 9,052 | 8,499 | 7,723 | 5,188 | 4,044 | 3,902 | 4,122 | 147 | 170 | 192 | 231 | 200 | 200 | 300 | 300 | 300 | 300 | 400 | 300 | 300 | 400 | 400 | 400 | 300 | 400 | 700 | 900 | 900 | 900 | 900 | 1,000 | 1,600 | 1,600 | 1,300 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,064 | 17,465 | 18,436 | 17,569 | 17,306 | 15,335 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,335 | 17,306 | 17,569 | 18,436 | 17,465 | 5,064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 4,014 | 3,787 | 3,956 | 5,144 | 7,723 | 8,499 | 9,052 | 9,393 | 11,408 | 11,932 | 12,402 | 12,090 | 13,360 | 13,630 | 13,884 | 14,278 | 14,908 | 14,985 | 14,834 | 9,867 | 10,142 | 10,485 | 10,783 | 10,824 | 10,941 | 15,755 | 15,330 | 16,670 | 17,606 | 20,352 | 16,823 | 18,957 | 20,502 | 14,256 | 3,693 | 3,968 | 4,632 | 14,176 | 14,035 | 13,974 | 13,468 | 12,476 | 13,056 | 13,792 | 16,072 | 16,038 | 15,742 | 15,689 | 16,443 | 16,188 | 16,038 | 16,098 | 12,760 | 12,536 | 12,586 | 12,233 | 14,588 | 14,131 | 14,072 | 13,237 | 12,806 | 12,969 | 12,898 | 12,278 | 12,429 | 12,357 | 12,376 | 12,012 | 12,149 | 11,915 | 11,637 | 11,158 | 10,727 | 8,428 | 8,396 | 7,865 | 8,234 | 7,982 | 8,005 | 7,162 | 7,439 | 7,395 | 7,361 | 7,251 | 15,685 | 13,750 | 13,507 | 12,902 | 3,162 | 0 | 3,026 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 3,026 | 0 | 3,162 | 12,902 | 13,507 | 13,750 | 15,685 | 7,251 | 7,361 | 7,395 | 7,439 | 7,162 | 8,005 | 7,982 | 8,234 | 7,865 | 8,396 | 8,428 | 10,727 | 11,158 | 11,637 | 11,915 | 12,149 | 12,012 | 12,376 | 12,357 | 12,429 | 12,278 | 12,898 | 12,969 | 12,806 | 13,237 | 14,072 | 14,131 | 14,588 | 12,233 | 12,586 | 12,536 | 12,760 | 16,098 | 16,038 | 16,188 | 16,443 | 15,689 | 15,742 | 16,038 | 16,072 | 13,792 | 13,056 | 12,476 | 13,468 | 13,974 | 14,035 | 14,176 | 4,632 | 3,968 | 3,693 | 14,256 | 20,502 | 18,957 | 16,823 | 20,352 | 17,606 | 16,670 | 15,330 | 15,755 | 10,941 | 10,824 | 10,783 | 10,485 | 10,142 | 9,867 | 14,834 | 14,985 | 14,908 | 14,278 | 13,884 | 13,630 | 13,360 | 12,090 | 12,402 | 11,932 | 11,408 | 9,393 | 9,052 | 8,499 | 7,723 | 5,144 | 3,956 | 3,787 | 4,014 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 4,274 | 0 | 0 | 0 | 3,829 | 0 | 0 | 0 | 3,398 | 0 | 0 | 0 | 2,982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,982 | 0 | 0 | 0 | 3,398 | 0 | 0 | 0 | 3,829 | 0 | 0 | 0 | 4,274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 11,700 | 17,500 | 16,500 | 15,000 | 14,200 | 15,000 | 28,800 | 24,900 | 45,300 | 64,800 | 62,800 | 64,600 | 61,500 | 72,700 | 225,700 | 216,000 | 213,800 | 431,600 | 410,500 | 405,500 | 411,300 | 412,500 | 398,000 | 386,166 | 714,484 | 690,895 | 680,708 | 654,200 | 613,655 | 624,593 | 579,279 | 837,206 | 792,231 | 772,381 | 732,510 | 824,791 | 806,409 | 808,882 | 778,348 | 741,703 | 707,693 | 677,743 | 627,899 | 575,091 | 591,240 | 563,029 | 488,720 | 472,815 | 459,485 | 443,338 | 432,728 | 305,093 | 294,550 | 284,620 | 269,951 | 258,189 | 171,373 | 158,969 | 144,626 | 161,334 | 145,211 | 146,844 | 135,470 | 158,920 | 149,308 | 139,384 | 134,155 | 128,288 | 120,250 | 112,111 | 105,200 | 95,320 | 87,729 | 80,682 | 79,919 | 62,412 | 66,003 | 61,684 | 57,325 | 71,646 | 85,943 | 104,104 | 102,475 | 81,928 | 81,928 | 83,445 | 93,321 | 114,457 | 105,545 | 100,615 | 125,391 | 124,844 | 119,272 | 120,143 | 120,936 | 119,855 | 115,426 | 112,853 | 109,380 | 282,600 | 270,478 | 264,859 | 257,515 | 250,263 | 288,692 | 292,728 | 495,351 | 900,887 | 1,408,565 | 1,390,224 | 1,361,799 | 1,328,217 | 1,286,138 | 1,231,767 | 1,189,073 | 1,158,911 | 1,127,203 | 1,097,907 | 1,038,398 | 986,145 | 950,618 | 921,997 | 718,374 |
| 718,374 | 921,997 | 950,618 | 986,145 | 1,038,398 | 1,097,907 | 1,127,203 | 1,158,911 | 1,189,073 | 1,231,767 | 1,286,138 | 1,328,217 | 1,361,799 | 1,390,224 | 1,408,565 | 900,887 | 495,351 | 292,728 | 288,692 | 250,263 | 257,515 | 264,859 | 270,478 | 282,600 | 109,380 | 112,853 | 115,426 | 119,855 | 120,936 | 120,143 | 119,272 | 124,844 | 125,391 | 100,615 | 105,545 | 114,457 | 93,321 | 83,445 | 81,928 | 81,928 | 102,475 | 104,104 | 85,943 | 71,646 | 57,325 | 61,684 | 66,003 | 62,412 | 79,919 | 80,682 | 87,729 | 95,320 | 105,200 | 112,111 | 120,250 | 128,288 | 134,155 | 139,384 | 149,308 | 158,920 | 135,470 | 146,844 | 145,211 | 161,334 | 144,626 | 158,969 | 171,373 | 258,189 | 269,951 | 284,620 | 294,550 | 305,093 | 432,728 | 443,338 | 459,485 | 472,815 | 488,720 | 563,029 | 591,240 | 575,091 | 627,899 | 677,743 | 707,693 | 741,703 | 778,348 | 808,882 | 806,409 | 824,791 | 732,510 | 772,381 | 792,231 | 837,206 | 579,279 | 624,593 | 613,655 | 654,200 | 680,708 | 690,895 | 714,484 | 386,166 | 398,000 | 412,500 | 411,300 | 405,500 | 410,500 | 431,600 | 213,800 | 216,000 | 225,700 | 72,700 | 61,500 | 64,600 | 62,800 | 64,800 | 45,300 | 24,900 | 28,800 | 15,000 | 14,200 | 15,000 | 16,500 | 17,500 | 11,700 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 449,700 | 0 | 0 | 795,805 | 782,473 | 771,461 | 783,719 | 745,024 | 790,316 | 762,038 | 1,051,811 | 1,057,553 | 1,059,176 | 1,059,497 | 1,187,127 | 1,191,249 | 1,226,255 | 1,226,727 | 1,227,079 | 1,229,129 | 1,229,138 | 1,230,512 | 1,231,689 | 1,279,062 | 1,279,062 | 1,160,956 | 1,161,281 | 1,163,827 | 1,163,861 | 1,169,778 | 1,169,778 | 1,172,286 | 1,172,297 | 1,172,297 | 1,174,821 | 832,485 | 832,606 | 832,679 | 832,711 | 835,396 | 835,396 | 835,501 | 835,358 | 835,856 | 836,160 | 836,167 | 836,245 | 836,832 | 838,330 | 838,330 | 837,686 | 837,822 | 838,087 | 845,630 | 845,630 | 852,624 | 852,830 | 853,413 | 866,574 | 892,858 | 914,707 | 914,786 | 914,786 | 914,786 | 915,912 | 929,324 | 948,213 | 948,324 | 948,327 | 977,361 | 977,707 | 978,777 | 981,336 | 984,161 | 986,497 | 987,780 | 988,258 | 991,043 | 1,174,889 | 1,175,547 | 1,176,362 | 1,178,956 | 1,182,660 | 1,238,160 | 1,253,143 | 1,465,767 | 1,884,735 | 2,415,047 | 2,415,794 | 2,415,860 | 2,416,256 | 2,417,829 | 2,418,151 | 2,418,342 | 2,420,396 | 2,421,042 | 2,422,806 | 2,422,918 | 2,413,231 | 2,425,083 | 2,428,122 | 2,424,717 |
| 2,424,717 | 2,428,122 | 2,425,083 | 2,413,231 | 2,422,918 | 2,422,806 | 2,421,042 | 2,420,396 | 2,418,342 | 2,418,151 | 2,417,829 | 2,416,256 | 2,415,860 | 2,415,794 | 2,415,047 | 1,884,735 | 1,465,767 | 1,253,143 | 1,238,160 | 1,182,660 | 1,178,956 | 1,176,362 | 1,175,547 | 1,174,889 | 991,043 | 988,258 | 987,780 | 986,497 | 984,161 | 981,336 | 978,777 | 977,707 | 977,361 | 948,327 | 948,324 | 948,213 | 929,324 | 915,912 | 914,786 | 914,786 | 914,786 | 914,707 | 892,858 | 866,574 | 853,413 | 852,830 | 852,624 | 845,630 | 845,630 | 838,087 | 837,822 | 837,686 | 838,330 | 838,330 | 836,832 | 836,245 | 836,167 | 836,160 | 835,856 | 835,358 | 835,501 | 835,396 | 835,396 | 832,711 | 832,679 | 832,606 | 832,485 | 1,174,821 | 1,172,297 | 1,172,297 | 1,172,286 | 1,169,778 | 1,169,778 | 1,163,861 | 1,163,827 | 1,161,281 | 1,160,956 | 1,279,062 | 1,279,062 | 1,231,689 | 1,230,512 | 1,229,138 | 1,229,129 | 1,227,079 | 1,226,727 | 1,226,255 | 1,191,249 | 1,187,127 | 1,059,497 | 1,059,176 | 1,057,553 | 1,051,811 | 762,038 | 790,316 | 745,024 | 783,719 | 771,461 | 782,473 | 795,805 | 0 | 0 | 449,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings | | -2,012,094 | -1,809,996 | -1,776,963 | -1,728,615 | -1,687,227 | -1,624,773 | -1,594,677 | -1,560,759 | -1,527,846 | -1,484,965 | -1,429,174 | -1,387,579 | -1,345,917 | -1,315,068 | -1,293,154 | -1,275,516 | -1,260,541 | -1,248,785 | -1,237,353 | -1,223,850 | -1,213,177 | -1,203,395 | -1,196,424 | -1,184,400 | -1,173,229 | -1,167,205 | -1,162,882 | -1,157,382 | -1,154,290 | -1,153,264 | -1,152,063 | -1,149,128 | -1,147,646 | -1,143,459 | -1,137,649 | -1,127,655 | -1,126,468 | -1,122,333 | -1,121,671 | -1,121,671 | -1,101,341 | -1,098,918 | -1,094,461 | -1,091,187 | -1,091,765 | -1,087,256 | -1,082,053 | -1,074,181 | -1,055,265 | -1,046,315 | -1,039,681 | -1,031,279 | -1,021,660 | -1,013,844 | -1,005,151 | -995,669 | -987,239 | -981,629 | -970,768 | -960,712 | -984,166 | -972,174 | -973,179 | -954,607 | -936,579 | -921,122 | -907,641 | -988,686 | -972,795 | -956,778 | -945,638 | -931,384 | -802,636 | -784,779 | -767,431 | -750,247 | -734,101 | -725,208 | -695,710 | -663,264 | -608,156 | -555,607 | -525,020 | -487,857 | -448,192 | -417,137 | -384,604 | -362,100 | -326,987 | -286,795 | -265,322 | -214,369 | -179,990 | -166,318 | -133,618 | -125,547 | -94,216 | -91,817 | -80,879 | -70,788 | -52,300 | -37,200 | -24,600 | -18,300 | -17,600 | -11,200 | -26,300 | -20,400 | -20,200 | -28,100 | -25,600 | -22,700 | -24,900 | -22,400 | -19,900 | -18,300 | -15,100 | -13,100 | -13,400 | -12,600 | -12,200 | -10,300 | -9,400 |
---|
Accumulated Other Comprehensive Income | -2,600 | -2,600 | -2,600 | -3,600 | -3,600 | -3,600 | -3,600 | -3,100 | -3,100 | -3,100 | -3,100 | -3,400 | -3,400 | -3,400 | -3,400 | -5,300 | -5,300 | -5,300 | -5,300 | -7,700 | -7,700 | -7,700 | -7,700 | -12,764 | -12,778 | -12,778 | -12,778 | -18,848 | -17,927 | -18,681 | -17,910 | -236 | -27,676 | -27,676 | -27,676 | -236 | -236 | -236 | -187 | -236 | -236 | 4,141 | 5,543 | -236 | 7,888 | 9,175 | 61,865 | -236 | -236 | -236 | -236 | -236 | -334 | -401 | -236 | -236 | -236 | -236 | -236 | -236 | -236 | -236 | -236 | -236 | -236 | -236 | -236 | -236 | 40 | -65 | 117 | 209 | 245 | 271 | 261 | 92 | 246 | 220 | 44 | 9 | 38 | 245 | 131 | -42,851 | 280 | 476 | 547 | 567 | 378 | 481 | 426 | 718 | 1,251 | 681 | 370 | 204 | -72 | 588 | 685 | 851 | 813 | 834 | 751 | 813 | -23 | 42 | 1,263 | 907 | 548 | 1,103 | 1,020 | 1,721 | 1,600 | 39 | -2,686 | -1,490 | -1,350 | -3,711 | -3,896 | -2,947 | -3,860 | -4,140 | -2,750 |
| -2,750 | -4,140 | -3,860 | -2,947 | -3,896 | -3,711 | -1,350 | -1,490 | -2,686 | 39 | 1,600 | 1,721 | 1,020 | 1,103 | 548 | 907 | 1,263 | 42 | -23 | 813 | 751 | 834 | 813 | 851 | 685 | 588 | -72 | 204 | 370 | 681 | 1,251 | 718 | 426 | 481 | 378 | 567 | 547 | 476 | 280 | -42,851 | 131 | 245 | 38 | 9 | 44 | 220 | 246 | 92 | 261 | 271 | 245 | 209 | 117 | -65 | 40 | -236 | -236 | -236 | -236 | -236 | -236 | -236 | -236 | -236 | -236 | -236 | -236 | -236 | -236 | -401 | -334 | -236 | -236 | -236 | -236 | -236 | 61,865 | 9,175 | 7,888 | -236 | 5,543 | 4,141 | -236 | -236 | -187 | -236 | -236 | -236 | -27,676 | -27,676 | -27,676 | -236 | -17,910 | -18,681 | -17,927 | -18,848 | -12,778 | -12,778 | -12,778 | -12,764 | -7,700 | -7,700 | -7,700 | -7,700 | -5,300 | -5,300 | -5,300 | -5,300 | -3,400 | -3,400 | -3,400 | -3,400 | -3,100 | -3,100 | -3,100 | -3,100 | -3,600 | -3,600 | -3,600 | -3,600 | -2,600 | -2,600 | -2,600 |
---|
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 | |
|
---|