> Total Assets | 0 | 0 | 443,400 | 447,582 | 388,430 | 433,729 | 492,495 | 537,003 | 500,443 | 571,234 | 643,770 | 684,478 | 666,644 | 734,294 | 789,574 | 864,188 | 836,397 | 900,668 | 3,484,802 | 967,223 | 909,442 | 966,452 | 1,077,001 | 1,145,235 | 1,493,918 | 1,562,544 | 1,673,104 | 1,848,000 | 1,841,052 | 1,923,921 | 17,874,676 | 20,469,492 | 20,881,989 | 21,992,177 | 23,078,534 | 22,561,515 | 21,816,404 | 22,017,252 | 21,696,672 | 19,924,000 | 19,223,000 | 20,409,000 | 21,380,000 | 177,994,000 | 168,060,000 | 162,266,000 | 174,504,000 | 178,459,000 | 178,422,000 | 185,048,000 | 174,282,000 | 179,896,000 | 185,518,000 | 182,480,000 | 192,828,000 | 200,451,000 | 200,738,000 | 193,745,000 | 212,717,000 | 219,873,000 | 216,297,000 | 231,693,000 | 222,812,000 | 239,808,000 | 242,714,000 | 237,008,000 | 222,216,000 | 225,261,000 | 222,958,000 | 222,055,000 | 226,739,000 | 220,177,000 | 230,586,000 | 217,488,000 | 220,567,000 | 220,217,000 | 216,017,000 | 195,549,000 | 174,862,000 | 159,573,000 | 165,008,000 | 163,347,000 | 163,872,000 | 168,622,000 | 149,020,000 | 157,342,000 | 165,118,000 | 176,982,000 | 173,859,000 | 176,962,000 | 169,636,000 | 152,648,000 | 143,327,000 | 125,966,000 | 115,430,000 | 117,628,000 | 121,398,000 | 122,644,000 | 118,585,000 | 123,211,000 | 123,988,000 | 125,271,000 | 132,816,000 |
| 132,816,000 | 125,271,000 | 123,988,000 | 123,211,000 | 118,585,000 | 122,644,000 | 121,398,000 | 117,628,000 | 115,430,000 | 125,966,000 | 143,327,000 | 152,648,000 | 169,636,000 | 176,962,000 | 173,859,000 | 176,982,000 | 165,118,000 | 157,342,000 | 149,020,000 | 168,622,000 | 163,872,000 | 163,347,000 | 165,008,000 | 159,573,000 | 174,862,000 | 195,549,000 | 216,017,000 | 220,217,000 | 220,567,000 | 217,488,000 | 230,586,000 | 220,177,000 | 226,739,000 | 222,055,000 | 222,958,000 | 225,261,000 | 222,216,000 | 237,008,000 | 242,714,000 | 239,808,000 | 222,812,000 | 231,693,000 | 216,297,000 | 219,873,000 | 212,717,000 | 193,745,000 | 200,738,000 | 200,451,000 | 192,828,000 | 182,480,000 | 185,518,000 | 179,896,000 | 174,282,000 | 185,048,000 | 178,422,000 | 178,459,000 | 174,504,000 | 162,266,000 | 168,060,000 | 177,994,000 | 21,380,000 | 20,409,000 | 19,223,000 | 19,924,000 | 21,696,672 | 22,017,252 | 21,816,404 | 22,561,515 | 23,078,534 | 21,992,177 | 20,881,989 | 20,469,492 | 17,874,676 | 1,923,921 | 1,841,052 | 1,848,000 | 1,673,104 | 1,562,544 | 1,493,918 | 1,145,235 | 1,077,001 | 966,452 | 909,442 | 967,223 | 3,484,802 | 900,668 | 836,397 | 864,188 | 789,574 | 734,294 | 666,644 | 684,478 | 643,770 | 571,234 | 500,443 | 537,003 | 492,495 | 433,729 | 388,430 | 447,582 | 443,400 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 228,000 | 230,648 | 170,499 | 207,698 | 260,060 | 299,263 | 260,257 | 327,592 | 398,327 | 432,280 | 405,737 | 460,236 | 514,965 | 587,438 | 561,327 | 618,172 | 3,204,049 | 688,138 | 635,902 | 692,762 | 804,336 | 867,424 | 942,256 | 947,230 | 1,057,707 | 1,234,567 | 1,211,589 | 1,291,719 | 8,294,231 | 2,124,670 | 2,301,144 | 2,433,904 | 3,476,575 | 3,241,842 | 2,685,017 | 2,996,638 | 3,001,870 | 3,242,000 | 2,856,000 | 3,476,000 | 4,073,000 | 6,627,000 | 4,741,000 | 4,330,000 | 4,856,000 | 5,705,000 | 5,138,000 | 6,427,000 | 5,201,000 | 5,662,000 | 5,098,000 | 5,794,000 | 7,100,000 | 32,515,000 | 30,303,000 | 27,628,000 | 32,460,000 | 30,911,000 | 27,398,000 | 36,291,000 | 32,804,000 | 45,127,000 | 46,670,000 | 40,656,000 | 39,991,000 | 40,834,000 | 39,255,000 | 40,029,000 | 39,466,000 | 37,325,000 | 40,176,000 | 36,029,000 | 38,147,000 | 35,420,000 | 37,642,000 | 34,134,000 | 31,054,000 | 32,480,000 | 30,215,000 | 27,763,000 | 29,230,000 | 23,474,000 | 22,278,000 | 22,823,000 | 25,350,000 | 28,706,000 | 25,803,000 | 26,376,000 | 25,482,000 | 20,193,000 | 18,146,000 | 17,231,000 | 16,025,000 | 16,445,000 | 15,689,000 | 16,451,000 | 15,942,000 | 19,173,000 | 19,108,000 | 19,828,000 | 26,996,000 |
| 26,996,000 | 19,828,000 | 19,108,000 | 19,173,000 | 15,942,000 | 16,451,000 | 15,689,000 | 16,445,000 | 16,025,000 | 17,231,000 | 18,146,000 | 20,193,000 | 25,482,000 | 26,376,000 | 25,803,000 | 28,706,000 | 25,350,000 | 22,823,000 | 22,278,000 | 23,474,000 | 29,230,000 | 27,763,000 | 30,215,000 | 32,480,000 | 31,054,000 | 34,134,000 | 37,642,000 | 35,420,000 | 38,147,000 | 36,029,000 | 40,176,000 | 37,325,000 | 39,466,000 | 40,029,000 | 39,255,000 | 40,834,000 | 39,991,000 | 40,656,000 | 46,670,000 | 45,127,000 | 32,804,000 | 36,291,000 | 27,398,000 | 30,911,000 | 32,460,000 | 27,628,000 | 30,303,000 | 32,515,000 | 7,100,000 | 5,794,000 | 5,098,000 | 5,662,000 | 5,201,000 | 6,427,000 | 5,138,000 | 5,705,000 | 4,856,000 | 4,330,000 | 4,741,000 | 6,627,000 | 4,073,000 | 3,476,000 | 2,856,000 | 3,242,000 | 3,001,870 | 2,996,638 | 2,685,017 | 3,241,842 | 3,476,575 | 2,433,904 | 2,301,144 | 2,124,670 | 8,294,231 | 1,291,719 | 1,211,589 | 1,234,567 | 1,057,707 | 947,230 | 942,256 | 867,424 | 804,336 | 692,762 | 635,902 | 688,138 | 3,204,049 | 618,172 | 561,327 | 587,438 | 514,965 | 460,236 | 405,737 | 432,280 | 398,327 | 327,592 | 260,257 | 299,263 | 260,060 | 207,698 | 170,499 | 230,648 | 228,000 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 157,129 | 88,670 | 116,633 | 158,928 | 192,590 | 145,377 | 99,231 | 152,832 | 186,451 | 111,828 | 169,533 | 213,675 | 255,234 | 191,214 | 180,833 | 241,567 | 315,941 | 301,109 | 296,696 | 379,431 | 457,673 | 312,286 | 367,386 | 396,514 | 484,223 | 368,098 | 368,687 | 943,901 | 1,160,304 | 1,018,828 | 1,356,250 | 2,320,579 | 1,656,200 | 1,194,180 | 1,427,522 | 1,793,293 | 2,032,000 | 1,793,000 | 2,305,000 | 2,763,000 | 4,708,000 | 2,703,000 | 2,183,000 | 2,636,000 | 3,460,000 | 2,779,000 | 2,861,000 | 2,983,000 | 3,560,000 | 2,647,000 | 3,639,000 | 4,515,000 | 4,903,000 | 4,232,000 | 3,793,000 | 4,080,000 | 4,551,000 | 4,585,000 | 5,497,000 | 6,324,000 | 6,001,000 | 4,572,000 | 4,971,000 | 5,749,000 | 6,231,000 | 5,084,000 | 5,237,000 | 5,615,000 | 6,175,000 | 5,814,000 | 5,582,000 | 6,247,000 | 7,038,000 | 6,081,000 | 6,724,000 | 6,580,000 | 6,488,000 | 4,061,000 | 4,023,000 | 4,607,000 | 4,829,000 | 4,406,000 | 5,466,000 | 6,507,000 | 8,664,000 | 6,267,000 | 6,416,000 | 7,361,000 | 9,323,000 | 7,262,000 | 6,481,000 | 6,797,000 | 7,416,000 | 5,644,000 | 6,834,000 | 7,316,000 | 8,736,000 | 9,374,000 | 10,228,000 | 14,037,000 |
| 14,037,000 | 10,228,000 | 9,374,000 | 8,736,000 | 7,316,000 | 6,834,000 | 5,644,000 | 7,416,000 | 6,797,000 | 6,481,000 | 7,262,000 | 9,323,000 | 7,361,000 | 6,416,000 | 6,267,000 | 8,664,000 | 6,507,000 | 5,466,000 | 4,406,000 | 4,829,000 | 4,607,000 | 4,023,000 | 4,061,000 | 6,488,000 | 6,580,000 | 6,724,000 | 6,081,000 | 7,038,000 | 6,247,000 | 5,582,000 | 5,814,000 | 6,175,000 | 5,615,000 | 5,237,000 | 5,084,000 | 6,231,000 | 5,749,000 | 4,971,000 | 4,572,000 | 6,001,000 | 6,324,000 | 5,497,000 | 4,585,000 | 4,551,000 | 4,080,000 | 3,793,000 | 4,232,000 | 4,903,000 | 4,515,000 | 3,639,000 | 2,647,000 | 3,560,000 | 2,983,000 | 2,861,000 | 2,779,000 | 3,460,000 | 2,636,000 | 2,183,000 | 2,703,000 | 4,708,000 | 2,763,000 | 2,305,000 | 1,793,000 | 2,032,000 | 1,793,293 | 1,427,522 | 1,194,180 | 1,656,200 | 2,320,579 | 1,356,250 | 1,018,828 | 1,160,304 | 943,901 | 368,687 | 368,098 | 484,223 | 396,514 | 367,386 | 312,286 | 457,673 | 379,431 | 296,696 | 301,109 | 315,941 | 241,567 | 180,833 | 191,214 | 255,234 | 213,675 | 169,533 | 111,828 | 186,451 | 152,832 | 99,231 | 145,377 | 192,590 | 158,928 | 116,633 | 88,670 | 157,129 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 2,500 | 2,255 | 2,196 | 10,004 | 14,207 | 13,316 | 20,703 | 142,444 | 140,708 | 139,126 | 170,245 | 163,003 | 180,462 | 208,743 | 244,637 | 304,717 | 2,550,443 | 234,923 | 177,288 | 236,369 | 240,513 | 227,497 | 325,392 | 282,807 | 292,267 | 298,668 | 338,361 | 347,253 | 1,616,211 | 2,097,574 | 2,194,863 | 2,484,127 | 2,680,751 | 0 | 1,922,928 | 1,941,525 | 2,145,744 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,331,000 | 0 | 0 | 0 | 0 | 0 | 217,000 | 249,000 | 368,000 | 448,000 | 428,000 | 508,000 | 387,000 | 414,000 | 472,000 | 803,000 | 593,000 | 565,000 | 720,000 | 666,000 | 628,000 | 607,000 | 566,000 | 869,000 | 667,000 | 638,000 | 779,000 | 614,000 | 385,000 | 472,000 | 0 | 505,000 | 515,000 | 521,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,262,000 | 7,615,000 | 7,302,000 | 6,907,000 | 1,331,000 | 0 | 0 | 0 | 1,871,000 | 1,683,000 | 1,951,000 | 1,969,000 |
| 1,969,000 | 1,951,000 | 1,683,000 | 1,871,000 | 0 | 0 | 0 | 1,331,000 | 6,907,000 | 7,302,000 | 7,615,000 | 7,262,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 521,000 | 515,000 | 505,000 | 0 | 472,000 | 385,000 | 614,000 | 779,000 | 638,000 | 667,000 | 869,000 | 566,000 | 607,000 | 628,000 | 666,000 | 720,000 | 565,000 | 593,000 | 803,000 | 472,000 | 414,000 | 387,000 | 508,000 | 428,000 | 448,000 | 368,000 | 249,000 | 217,000 | 0 | 0 | 0 | 0 | 0 | 1,331,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,145,744 | 1,941,525 | 1,922,928 | 0 | 2,680,751 | 2,484,127 | 2,194,863 | 2,097,574 | 1,616,211 | 347,253 | 338,361 | 298,668 | 292,267 | 282,807 | 325,392 | 227,497 | 240,513 | 236,369 | 177,288 | 234,923 | 2,550,443 | 304,717 | 244,637 | 208,743 | 180,462 | 163,003 | 170,245 | 139,126 | 140,708 | 142,444 | 20,703 | 13,316 | 14,207 | 10,004 | 2,196 | 2,255 | 2,500 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 2,111 | 72,468 | 72,249 | 77,641 | 83,284 | 86,430 | 78,216 | 97,266 | 96,659 | 114,450 | 118,711 | 111,844 | 114,070 | 115,527 | 119,448 | 226,646 | 127,316 | 147,156 | 146,185 | 170,707 | 165,342 | 245,100 | 243,796 | 274,672 | 339,578 | 387,279 | 438,276 | 1,043,840 | 1,077,550 | 1,354,807 | 1,155,743 | 1,252,602 | 1,410,793 | 1,490,837 | 1,773,592 | 1,449,996 | 1,210,000 | 1,063,000 | 1,171,000 | 1,310,000 | 1,919,000 | 2,038,000 | 2,147,000 | 2,220,000 | 2,245,000 | 2,359,000 | 2,235,000 | 2,218,000 | 2,102,000 | 2,451,000 | 2,155,000 | 2,585,000 | 4,591,000 | 5,132,000 | 4,409,000 | 6,418,000 | 4,572,000 | 5,051,000 | 6,740,000 | 5,514,000 | 5,472,000 | 6,731,000 | 3,248,000 | 3,458,000 | 3,267,000 | 3,782,000 | 4,069,000 | 4,012,000 | 3,358,000 | 4,324,000 | 4,178,000 | 4,469,000 | 4,192,000 | 4,314,000 | 4,450,000 | 4,899,000 | 5,337,000 | 5,363,000 | 5,294,000 | 5,924,000 | 3,179,000 | 3,095,000 | 2,990,000 | 3,706,000 | 3,535,000 | 3,825,000 | 3,790,000 | 4,015,000 | 3,789,000 | 3,801,000 | 3,471,000 | 3,361,000 | 3,264,000 | 3,580,000 | 3,806,000 | 3,886,000 | 6,346,000 | 3,961,000 | 3,987,000 | 4,542,000 |
| 4,542,000 | 3,987,000 | 3,961,000 | 6,346,000 | 3,886,000 | 3,806,000 | 3,580,000 | 3,264,000 | 3,361,000 | 3,471,000 | 3,801,000 | 3,789,000 | 4,015,000 | 3,790,000 | 3,825,000 | 3,535,000 | 3,706,000 | 2,990,000 | 3,095,000 | 3,179,000 | 5,924,000 | 5,294,000 | 5,363,000 | 5,337,000 | 4,899,000 | 4,450,000 | 4,314,000 | 4,192,000 | 4,469,000 | 4,178,000 | 4,324,000 | 3,358,000 | 4,012,000 | 4,069,000 | 3,782,000 | 3,267,000 | 3,458,000 | 3,248,000 | 6,731,000 | 5,472,000 | 5,514,000 | 6,740,000 | 5,051,000 | 4,572,000 | 6,418,000 | 4,409,000 | 5,132,000 | 4,591,000 | 2,585,000 | 2,155,000 | 2,451,000 | 2,102,000 | 2,218,000 | 2,235,000 | 2,359,000 | 2,245,000 | 2,220,000 | 2,147,000 | 2,038,000 | 1,919,000 | 1,310,000 | 1,171,000 | 1,063,000 | 1,210,000 | 1,449,996 | 1,773,592 | 1,490,837 | 1,410,793 | 1,252,602 | 1,155,743 | 1,354,807 | 1,077,550 | 1,043,840 | 438,276 | 387,279 | 339,578 | 274,672 | 243,796 | 245,100 | 165,342 | 170,707 | 146,185 | 147,156 | 127,316 | 226,646 | 119,448 | 115,527 | 114,070 | 111,844 | 118,711 | 114,450 | 96,659 | 97,266 | 78,216 | 86,430 | 83,284 | 77,641 | 72,249 | 72,468 | 2,111 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 225,500 | 69,153 | 7,165 | 8,812 | 9,284 | 10,073 | 7,747 | 7,701 | 7,521 | 10,044 | 9,214 | 8,989 | 8,984 | 9,391 | 9,949 | 13,174 | 185,393 | 9,958 | 10,349 | 13,512 | 13,685 | 16,912 | 59,478 | 53,241 | 94,254 | 112,098 | 117,851 | 137,503 | 4,690,279 | -2,210,758 | -2,267,354 | -2,562,216 | -2,777,357 | 174,849 | -1,922,928 | -2,146,001 | -2,387,163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,690,000 | 21,534,000 | 19,976,000 | 22,560,000 | 22,524,000 | 18,522,000 | 24,875,000 | 21,618,000 | 34,585,000 | 36,515,000 | 33,161,000 | 31,488,000 | 32,435,000 | 31,214,000 | 31,580,000 | 30,666,000 | 28,748,000 | 31,069,000 | 27,062,000 | 28,205,000 | 25,369,000 | 27,739,000 | 23,386,000 | 20,026,000 | 21,140,000 | 21,245,000 | 18,768,000 | 19,079,000 | 15,896,000 | 15,244,000 | 14,620,000 | 15,358,000 | 16,867,000 | 15,711,000 | 16,170,000 | 14,106,000 | -15,047,000 | 7,083,000 | -23,000 | 5,867,000 | 5,765,000 | -10,743,000 | -12,339,000 | 4,740,000 | 4,846,000 | 4,090,000 | 5,296,000 | 6,448,000 |
| 6,448,000 | 5,296,000 | 4,090,000 | 4,846,000 | 4,740,000 | -12,339,000 | -10,743,000 | 5,765,000 | 5,867,000 | -23,000 | 7,083,000 | -15,047,000 | 14,106,000 | 16,170,000 | 15,711,000 | 16,867,000 | 15,358,000 | 14,620,000 | 15,244,000 | 15,896,000 | 19,079,000 | 18,768,000 | 21,245,000 | 21,140,000 | 20,026,000 | 23,386,000 | 27,739,000 | 25,369,000 | 28,205,000 | 27,062,000 | 31,069,000 | 28,748,000 | 30,666,000 | 31,580,000 | 31,214,000 | 32,435,000 | 31,488,000 | 33,161,000 | 36,515,000 | 34,585,000 | 21,618,000 | 24,875,000 | 18,522,000 | 22,524,000 | 22,560,000 | 19,976,000 | 21,534,000 | 23,690,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,387,163 | -2,146,001 | -1,922,928 | 174,849 | -2,777,357 | -2,562,216 | -2,267,354 | -2,210,758 | 4,690,279 | 137,503 | 117,851 | 112,098 | 94,254 | 53,241 | 59,478 | 16,912 | 13,685 | 13,512 | 10,349 | 9,958 | 185,393 | 13,174 | 9,949 | 9,391 | 8,984 | 8,989 | 9,214 | 10,044 | 7,521 | 7,701 | 7,747 | 10,073 | 9,284 | 8,812 | 7,165 | 69,153 | 225,500 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 215,400 | 216,934 | 217,931 | 226,031 | 232,435 | 237,740 | 240,186 | 243,642 | 245,443 | 252,198 | 260,907 | 274,058 | 274,609 | 276,750 | 275,070 | 282,496 | 280,753 | 279,085 | 273,540 | 273,690 | 272,665 | 277,811 | 551,662 | 615,314 | 615,397 | 613,433 | 629,463 | 632,202 | 9,580,445 | 11,354,231 | 11,384,986 | 11,527,398 | 11,494,242 | 19,319,673 | 12,314,625 | 12,307,660 | 12,295,061 | 16,682,000 | 16,367,000 | 16,933,000 | 17,307,000 | 171,367,000 | 163,319,000 | 157,936,000 | 169,648,000 | 172,754,000 | 173,284,000 | 178,621,000 | 169,081,000 | 174,234,000 | 180,420,000 | 176,686,000 | 185,728,000 | 167,936,000 | 170,435,000 | 166,117,000 | 180,257,000 | 188,962,000 | 188,899,000 | 195,402,000 | 190,008,000 | 194,681,000 | 196,044,000 | 196,352,000 | 182,225,000 | 184,427,000 | 183,703,000 | 182,026,000 | 187,273,000 | 182,852,000 | 190,410,000 | 181,459,000 | 182,420,000 | 184,797,000 | 178,375,000 | 161,415,000 | 143,808,000 | 127,093,000 | 134,793,000 | 135,584,000 | 134,642,000 | 145,148,000 | 126,742,000 | 134,519,000 | 139,768,000 | 148,276,000 | 148,056,000 | 150,586,000 | 144,154,000 | 132,455,000 | 125,181,000 | 108,735,000 | 99,405,000 | 101,183,000 | 105,709,000 | 106,193,000 | 102,643,000 | 104,038,000 | 104,880,000 | 105,443,000 | 105,820,000 |
| 105,820,000 | 105,443,000 | 104,880,000 | 104,038,000 | 102,643,000 | 106,193,000 | 105,709,000 | 101,183,000 | 99,405,000 | 108,735,000 | 125,181,000 | 132,455,000 | 144,154,000 | 150,586,000 | 148,056,000 | 148,276,000 | 139,768,000 | 134,519,000 | 126,742,000 | 145,148,000 | 134,642,000 | 135,584,000 | 134,793,000 | 127,093,000 | 143,808,000 | 161,415,000 | 178,375,000 | 184,797,000 | 182,420,000 | 181,459,000 | 190,410,000 | 182,852,000 | 187,273,000 | 182,026,000 | 183,703,000 | 184,427,000 | 182,225,000 | 196,352,000 | 196,044,000 | 194,681,000 | 190,008,000 | 195,402,000 | 188,899,000 | 188,962,000 | 180,257,000 | 166,117,000 | 170,435,000 | 167,936,000 | 185,728,000 | 176,686,000 | 180,420,000 | 174,234,000 | 169,081,000 | 178,621,000 | 173,284,000 | 172,754,000 | 169,648,000 | 157,936,000 | 163,319,000 | 171,367,000 | 17,307,000 | 16,933,000 | 16,367,000 | 16,682,000 | 12,295,061 | 12,307,660 | 12,314,625 | 19,319,673 | 11,494,242 | 11,527,398 | 11,384,986 | 11,354,231 | 9,580,445 | 632,202 | 629,463 | 613,433 | 615,397 | 615,314 | 551,662 | 277,811 | 272,665 | 273,690 | 273,540 | 279,085 | 280,753 | 282,496 | 275,070 | 276,750 | 274,609 | 274,058 | 260,907 | 252,198 | 245,443 | 243,642 | 240,186 | 237,740 | 232,435 | 226,031 | 217,931 | 216,934 | 215,400 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 18,700 | 22,677 | 26,087 | 28,661 | 37,678 | 45,598 | 50,658 | 56,728 | 61,142 | 70,510 | 79,420 | 92,772 | 93,527 | 93,923 | 92,215 | 90,292 | 88,455 | 87,006 | 87,716 | 88,098 | 88,377 | 93,701 | 107,977 | 115,323 | 123,687 | 129,451 | 136,972 | 142,526 | 193,752 | 214,784 | 226,710 | 245,120 | 250,481 | 266,460 | 270,607 | 265,399 | 274,295 | 260,000 | 256,000 | 252,000 | 250,000 | 445,000 | 450,000 | 433,000 | 429,000 | 428,000 | 479,000 | 521,000 | 545,000 | 537,000 | 545,000 | 571,000 | 560,000 | 557,000 | 529,000 | 524,000 | 523,000 | 525,000 | 508,000 | 496,000 | 468,000 | 467,000 | 537,000 | 545,000 | 543,000 | 581,000 | 581,000 | 576,000 | 564,000 | 559,000 | 546,000 | 549,000 | 571,000 | 592,000 | 589,000 | 581,000 | 588,000 | 643,000 | 656,000 | 659,000 | 669,000 | 715,000 | 714,000 | 697,000 | 693,000 | 681,000 | 671,000 | 741,000 | 2,501,000 | 2,383,000 | 2,434,000 | 2,443,000 | 2,456,000 | 2,547,000 | 2,540,000 | 2,509,000 | 2,487,000 | 2,533,000 | 2,516,000 | 2,511,000 | 2,514,000 |
| 2,514,000 | 2,511,000 | 2,516,000 | 2,533,000 | 2,487,000 | 2,509,000 | 2,540,000 | 2,547,000 | 2,456,000 | 2,443,000 | 2,434,000 | 2,383,000 | 2,501,000 | 741,000 | 671,000 | 681,000 | 693,000 | 697,000 | 714,000 | 715,000 | 669,000 | 659,000 | 656,000 | 643,000 | 588,000 | 581,000 | 589,000 | 592,000 | 571,000 | 549,000 | 546,000 | 559,000 | 564,000 | 576,000 | 581,000 | 581,000 | 543,000 | 545,000 | 537,000 | 467,000 | 468,000 | 496,000 | 508,000 | 525,000 | 523,000 | 524,000 | 529,000 | 557,000 | 560,000 | 571,000 | 545,000 | 537,000 | 545,000 | 521,000 | 479,000 | 428,000 | 429,000 | 433,000 | 450,000 | 445,000 | 250,000 | 252,000 | 256,000 | 260,000 | 274,295 | 265,399 | 270,607 | 266,460 | 250,481 | 245,120 | 226,710 | 214,784 | 193,752 | 142,526 | 136,972 | 129,451 | 123,687 | 115,323 | 107,977 | 93,701 | 88,377 | 88,098 | 87,716 | 87,006 | 88,455 | 90,292 | 92,215 | 93,923 | 93,527 | 92,772 | 79,420 | 70,510 | 61,142 | 56,728 | 50,658 | 45,598 | 37,678 | 28,661 | 26,087 | 22,677 | 18,700 | 0 | 0 |
---|
Goodwill | 0 | 0 | 0 | 194,257 | 191,844 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 174,955 | 0 | 0 | 0 | 177,945 | 177,945 | 177,945 | 176,924 | 176,924 | 187,637 | 189,890 | 189,814 | 189,814 | 200,352 | 199,385 | 3,504,726 | 5,257,017 | 5,306,882 | 5,461,961 | 5,454,521 | 5,519,714 | 5,500,414 | 5,535,174 | 5,543,993 | 5,533,000 | 5,736,000 | 5,723,000 | 5,718,000 | 12,570,000 | 12,641,000 | 12,640,000 | 12,641,000 | 12,805,000 | 12,804,000 | 12,802,000 | 12,797,000 | 12,792,000 | 12,899,000 | 12,888,000 | 12,908,000 | 12,910,000 | 12,904,000 | 12,899,000 | 12,938,000 | 12,980,000 | 12,975,000 | 12,971,000 | 12,966,000 | 12,961,000 | 12,975,000 | 12,970,000 | 12,965,000 | 13,123,000 | 13,119,000 | 13,128,000 | 13,124,000 | 13,118,000 | 13,113,000 | 13,199,000 | 13,226,000 | 13,220,000 | 13,217,000 | 13,215,000 | 13,526,000 | 13,526,000 | 13,524,000 | 14,511,000 | 14,552,000 | 14,562,000 | 14,559,000 | 14,556,000 | 14,554,000 | 14,551,000 | 15,348,000 | 15,362,000 | 15,360,000 | 15,351,000 | 15,349,000 | 15,346,000 | 15,344,000 | 15,341,000 | 15,339,000 | 15,338,000 | 15,516,000 | 15,524,000 | 15,522,000 | 15,653,000 | 15,665,000 |
| 15,665,000 | 15,653,000 | 15,522,000 | 15,524,000 | 15,516,000 | 15,338,000 | 15,339,000 | 15,341,000 | 15,344,000 | 15,346,000 | 15,349,000 | 15,351,000 | 15,360,000 | 15,362,000 | 15,348,000 | 14,551,000 | 14,554,000 | 14,556,000 | 14,559,000 | 14,562,000 | 14,552,000 | 14,511,000 | 13,524,000 | 13,526,000 | 13,526,000 | 13,215,000 | 13,217,000 | 13,220,000 | 13,226,000 | 13,199,000 | 13,113,000 | 13,118,000 | 13,124,000 | 13,128,000 | 13,119,000 | 13,123,000 | 12,965,000 | 12,970,000 | 12,975,000 | 12,961,000 | 12,966,000 | 12,971,000 | 12,975,000 | 12,980,000 | 12,938,000 | 12,899,000 | 12,904,000 | 12,910,000 | 12,908,000 | 12,888,000 | 12,899,000 | 12,792,000 | 12,797,000 | 12,802,000 | 12,804,000 | 12,805,000 | 12,641,000 | 12,640,000 | 12,641,000 | 12,570,000 | 5,718,000 | 5,723,000 | 5,736,000 | 5,533,000 | 5,543,993 | 5,535,174 | 5,500,414 | 5,519,714 | 5,454,521 | 5,461,961 | 5,306,882 | 5,257,017 | 3,504,726 | 199,385 | 200,352 | 189,814 | 189,814 | 189,890 | 187,637 | 176,924 | 176,924 | 177,945 | 177,945 | 177,945 | 0 | 0 | 0 | 174,955 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 191,844 | 194,257 | 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 | 1,096,000 | 1,463,000 | 1,512,000 | 1,540,000 | 1,528,000 | 1,598,000 | 1,525,000 | 1,631,000 | 1,951,000 | 1,879,000 | 1,864,000 | 1,750,000 | 1,711,000 | 1,773,000 | 1,878,000 | 2,151,000 | 2,092,000 | 2,095,000 | 1,951,000 | 1,921,000 | 2,204,000 | 1,436,000 | 1,372,000 | 1,578,000 | 1,504,000 | 1,476,000 | 1,731,000 | 1,595,000 | 1,857,000 | 1,942,000 | 1,928,000 | 1,981,000 | 2,050,000 | 1,813,000 | 1,760,000 | 1,796,000 | 1,917,000 | 1,989,000 | 2,117,000 | 5,489,000 | 5,240,000 | 5,171,000 | 6,307,000 | 6,919,000 | 7,145,000 | 7,595,000 | 7,101,000 | 7,262,000 | 7,615,000 | 7,302,000 | 6,907,000 | 7,466,000 | 8,172,000 | 9,124,000 | 9,835,000 | 7,777,000 | 8,562,000 | 8,173,000 | 0 |
| 0 | 8,173,000 | 8,562,000 | 7,777,000 | 9,835,000 | 9,124,000 | 8,172,000 | 7,466,000 | 6,907,000 | 7,302,000 | 7,615,000 | 7,262,000 | 7,101,000 | 7,595,000 | 7,145,000 | 6,919,000 | 6,307,000 | 5,171,000 | 5,240,000 | 5,489,000 | 2,117,000 | 1,989,000 | 1,917,000 | 1,796,000 | 1,760,000 | 1,813,000 | 2,050,000 | 1,981,000 | 1,928,000 | 1,942,000 | 1,857,000 | 1,595,000 | 1,731,000 | 1,476,000 | 1,504,000 | 1,578,000 | 1,372,000 | 1,436,000 | 2,204,000 | 1,921,000 | 1,951,000 | 2,095,000 | 2,092,000 | 2,151,000 | 1,878,000 | 1,773,000 | 1,711,000 | 1,750,000 | 1,864,000 | 1,879,000 | 1,951,000 | 1,631,000 | 1,525,000 | 1,598,000 | 1,528,000 | 1,540,000 | 1,512,000 | 1,463,000 | 1,096,000 | 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 |
---|
Intangible Assets | 0 | 0 | 196,700 | 0 | 0 | 197,370 | 194,757 | 192,142 | 189,528 | 186,914 | 184,301 | 181,688 | 181,487 | 181,286 | 181,082 | 182,827 | 182,855 | 192,204 | 192,298 | 192,079 | 185,824 | 185,592 | 184,288 | 184,110 | 443,685 | 499,991 | 491,710 | 483,982 | 292,139 | 290,291 | 5,881,967 | 5,882,430 | 5,851,394 | 5,820,317 | 5,789,240 | 6,553,122 | 6,543,604 | 6,507,087 | 6,476,773 | 6,441,000 | 6,405,000 | 6,371,000 | 6,335,000 | 17,648,000 | 17,626,000 | 17,586,000 | 17,546,000 | 17,512,000 | 17,472,000 | 17,434,000 | 17,395,000 | 17,356,000 | 17,480,000 | 17,441,000 | 17,442,000 | 17,402,000 | 17,362,000 | 17,322,000 | 17,513,000 | 17,501,000 | 17,459,000 | 17,418,000 | 17,378,000 | 17,344,000 | 17,429,000 | 17,394,000 | 17,360,000 | 17,372,000 | 17,347,000 | 17,412,000 | 17,387,000 | 17,363,000 | 17,338,000 | 17,423,000 | 17,400,000 | 17,389,000 | 17,378,000 | 17,367,000 | 17,854,000 | 17,839,000 | 17,824,000 | 18,477,000 | 18,407,000 | 18,369,000 | 18,344,000 | 18,317,000 | 18,290,000 | 18,263,000 | 18,516,000 | 18,514,000 | 18,476,000 | 18,453,000 | 18,415,000 | 18,377,000 | 18,339,000 | 18,302,000 | 18,265,000 | 18,228,000 | 18,291,000 | 18,258,000 | 18,219,000 | 18,217,000 | 18,134,000 |
| 18,134,000 | 18,217,000 | 18,219,000 | 18,258,000 | 18,291,000 | 18,228,000 | 18,265,000 | 18,302,000 | 18,339,000 | 18,377,000 | 18,415,000 | 18,453,000 | 18,476,000 | 18,514,000 | 18,516,000 | 18,263,000 | 18,290,000 | 18,317,000 | 18,344,000 | 18,369,000 | 18,407,000 | 18,477,000 | 17,824,000 | 17,839,000 | 17,854,000 | 17,367,000 | 17,378,000 | 17,389,000 | 17,400,000 | 17,423,000 | 17,338,000 | 17,363,000 | 17,387,000 | 17,412,000 | 17,347,000 | 17,372,000 | 17,360,000 | 17,394,000 | 17,429,000 | 17,344,000 | 17,378,000 | 17,418,000 | 17,459,000 | 17,501,000 | 17,513,000 | 17,322,000 | 17,362,000 | 17,402,000 | 17,442,000 | 17,441,000 | 17,480,000 | 17,356,000 | 17,395,000 | 17,434,000 | 17,472,000 | 17,512,000 | 17,546,000 | 17,586,000 | 17,626,000 | 17,648,000 | 6,335,000 | 6,371,000 | 6,405,000 | 6,441,000 | 6,476,773 | 6,507,087 | 6,543,604 | 6,553,122 | 5,789,240 | 5,820,317 | 5,851,394 | 5,882,430 | 5,881,967 | 290,291 | 292,139 | 483,982 | 491,710 | 499,991 | 443,685 | 184,110 | 184,288 | 185,592 | 185,824 | 192,079 | 192,298 | 192,204 | 182,855 | 182,827 | 181,082 | 181,286 | 181,487 | 181,688 | 184,301 | 186,914 | 189,528 | 192,142 | 194,757 | 197,370 | 0 | 0 | 196,700 | 0 | 0 |
---|
Other Assets | 0 | 0 | 0 | 0 | 201,205 | 216,186 | 218,248 | 215,531 | 217,978 | 337,059 | 332,530 | 330,858 | 343,388 | 335,478 | 354,764 | 385,064 | 403,123 | 473,962 | 432,546 | 418,291 | 347,984 | 393,090 | 396,847 | 412,970 | 728,533 | 771,532 | 814,494 | 832,866 | 879,731 | 915,741 | 15,459,907 | 6,990,591 | 7,195,859 | 8,030,875 | 8,107,717 | 18,785,978 | 6,816,762 | 6,712,954 | 6,399,741 | 16,256,000 | 15,916,000 | 16,547,000 | 16,914,000 | 170,484,000 | 162,542,000 | 157,174,000 | 168,927,000 | 172,138,000 | 172,542,000 | 179,273,000 | 168,325,000 | 173,322,000 | 179,610,000 | 175,946,000 | 185,044,000 | 192,292,000 | 193,054,000 | 186,754,000 | 203,298,000 | 211,901,000 | 207,767,000 | 221,042,000 | 212,912,000 | 230,478,000 | 233,900,000 | 228,485,000 | 212,754,000 | 215,188,000 | 214,045,000 | 212,672,000 | 217,293,000 | 210,121,000 | 220,079,000 | 207,654,000 | 209,874,000 | 208,820,000 | 206,315,000 | 128,138,000 | 109,771,000 | 92,572,000 | 99,971,000 | 17,000 | 97,959,000 | 104,037,000 | 86,818,000 | 94,884,000 | 102,828,000 | 131,288,000 | 109,935,000 | 132,139,000 | 165,621,000 | 95,000,000 | 160,847,000 | 72,546,000 | 62,226,000 | 61,776,000 | 71,234,000 | 70,802,000 | 67,641,000 | 70,738,000 | 123,988,000 | 0 | 0 |
| 0 | 0 | 123,988,000 | 70,738,000 | 67,641,000 | 70,802,000 | 71,234,000 | 61,776,000 | 62,226,000 | 72,546,000 | 160,847,000 | 95,000,000 | 165,621,000 | 132,139,000 | 109,935,000 | 131,288,000 | 102,828,000 | 94,884,000 | 86,818,000 | 104,037,000 | 97,959,000 | 17,000 | 99,971,000 | 92,572,000 | 109,771,000 | 128,138,000 | 206,315,000 | 208,820,000 | 209,874,000 | 207,654,000 | 220,079,000 | 210,121,000 | 217,293,000 | 212,672,000 | 214,045,000 | 215,188,000 | 212,754,000 | 228,485,000 | 233,900,000 | 230,478,000 | 212,912,000 | 221,042,000 | 207,767,000 | 211,901,000 | 203,298,000 | 186,754,000 | 193,054,000 | 192,292,000 | 185,044,000 | 175,946,000 | 179,610,000 | 173,322,000 | 168,325,000 | 179,273,000 | 172,542,000 | 172,138,000 | 168,927,000 | 157,174,000 | 162,542,000 | 170,484,000 | 16,914,000 | 16,547,000 | 15,916,000 | 16,256,000 | 6,399,741 | 6,712,954 | 6,816,762 | 18,785,978 | 8,107,717 | 8,030,875 | 7,195,859 | 6,990,591 | 15,459,907 | 915,741 | 879,731 | 832,866 | 814,494 | 771,532 | 728,533 | 412,970 | 396,847 | 393,090 | 347,984 | 418,291 | 432,546 | 473,962 | 403,123 | 385,064 | 354,764 | 335,478 | 343,388 | 330,858 | 332,530 | 337,059 | 217,978 | 215,531 | 218,248 | 216,186 | 201,205 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 0 | 0 | 295,000 | 167,056 | 88,424 | 112,542 | 148,947 | 168,762 | 98,629 | 142,362 | 186,248 | 198,361 | 143,640 | 173,076 | 193,650 | 229,534 | 168,195 | 191,681 | 2,519,361 | 252,676 | 182,191 | 202,212 | 333,328 | 359,714 | 623,493 | 698,352 | 796,328 | 916,143 | 835,742 | 862,818 | 6,398,994 | 8,578,520 | 8,798,769 | 9,480,352 | 10,351,343 | 10,386,350 | 9,422,699 | 9,343,155 | 8,640,516 | 7,367,000 | 6,949,000 | 7,451,000 | 8,089,000 | 153,392,000 | 143,192,000 | 137,112,000 | 148,824,000 | 152,125,000 | 151,706,000 | 160,378,000 | 149,343,000 | 154,534,000 | 159,915,000 | 157,558,000 | 167,519,000 | 174,834,000 | 175,071,000 | 167,920,000 | 186,531,000 | 193,203,000 | 189,596,000 | 204,627,000 | 195,528,000 | 212,288,000 | 215,058,000 | 208,878,000 | 193,735,000 | 196,217,000 | 193,972,000 | 192,900,000 | 197,178,000 | 190,833,000 | 201,071,000 | 187,601,000 | 190,150,000 | 187,926,000 | 183,434,000 | 162,679,000 | 141,789,000 | 126,033,000 | 132,637,000 | 130,687,000 | 130,268,000 | 133,693,000 | 114,510,000 | 123,308,000 | 129,102,000 | 139,326,000 | 136,019,000 | 138,572,000 | 131,270,000 | 113,755,000 | 104,468,000 | 87,661,000 | 77,313,000 | 78,843,000 | 82,333,000 | 82,748,000 | 77,954,000 | 81,971,000 | 82,243,000 | 83,032,000 | 89,192,000 |
| 89,192,000 | 83,032,000 | 82,243,000 | 81,971,000 | 77,954,000 | 82,748,000 | 82,333,000 | 78,843,000 | 77,313,000 | 87,661,000 | 104,468,000 | 113,755,000 | 131,270,000 | 138,572,000 | 136,019,000 | 139,326,000 | 129,102,000 | 123,308,000 | 114,510,000 | 133,693,000 | 130,268,000 | 130,687,000 | 132,637,000 | 126,033,000 | 141,789,000 | 162,679,000 | 183,434,000 | 187,926,000 | 190,150,000 | 187,601,000 | 201,071,000 | 190,833,000 | 197,178,000 | 192,900,000 | 193,972,000 | 196,217,000 | 193,735,000 | 208,878,000 | 215,058,000 | 212,288,000 | 195,528,000 | 204,627,000 | 189,596,000 | 193,203,000 | 186,531,000 | 167,920,000 | 175,071,000 | 174,834,000 | 167,519,000 | 157,558,000 | 159,915,000 | 154,534,000 | 149,343,000 | 160,378,000 | 151,706,000 | 152,125,000 | 148,824,000 | 137,112,000 | 143,192,000 | 153,392,000 | 8,089,000 | 7,451,000 | 6,949,000 | 7,367,000 | 8,640,516 | 9,343,155 | 9,422,699 | 10,386,350 | 10,351,343 | 9,480,352 | 8,798,769 | 8,578,520 | 6,398,994 | 862,818 | 835,742 | 916,143 | 796,328 | 698,352 | 623,493 | 359,714 | 333,328 | 202,212 | 182,191 | 252,676 | 2,519,361 | 191,681 | 168,195 | 229,534 | 193,650 | 173,076 | 143,640 | 198,361 | 186,248 | 142,362 | 98,629 | 168,762 | 148,947 | 112,542 | 88,424 | 167,056 | 295,000 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 16,100 | 28,905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,435,000 | 9,630,000 | 10,637,000 | 10,863,000 | 2,289,905 | 9,055,000 | 8,941,000 | 8,563,000 | 1,674,000 | 1,088,000 | 1,333,000 | 1,603,000 | 5,000,000 | 2,924,000 | 2,519,000 | 2,631,000 | 2,745,000 | 1,930,000 | 2,625,000 | 2,399,000 | 2,428,000 | 3,491,000 | 3,438,000 | 4,598,000 | 1,169,000 | 1,657,000 | 1,271,000 | 3,322,000 | 1,084,000 | 1,615,000 | 3,091,000 | 1,576,000 | 1,035,000 | 1,714,000 | 1,284,000 | 1,343,000 | 1,068,000 | 1,385,000 | 1,615,000 | 1,354,000 | 1,094,000 | 2,000,000 | 1,520,000 | 1,652,000 | 1,161,000 | 1,421,000 | 1,216,000 | 6,394,000 | 1,292,000 | 6,191,000 | 1,277,000 | 1,252,000 | 1,167,000 | 982,000 | 914,000 | 988,000 | 1,028,000 | 1,196,000 | 1,238,000 | 1,402,000 | 1,397,000 | 1,451,000 | 1,324,000 | 1,601,000 | 1,294,000 | 1,183,000 | 1,156,000 | 1,217,000 | 1,240,000 | 1,445,000 | 1,351,000 | 1,449,000 |
| 1,449,000 | 1,351,000 | 1,445,000 | 1,240,000 | 1,217,000 | 1,156,000 | 1,183,000 | 1,294,000 | 1,601,000 | 1,324,000 | 1,451,000 | 1,397,000 | 1,402,000 | 1,238,000 | 1,196,000 | 1,028,000 | 988,000 | 914,000 | 982,000 | 1,167,000 | 1,252,000 | 1,277,000 | 6,191,000 | 1,292,000 | 6,394,000 | 1,216,000 | 1,421,000 | 1,161,000 | 1,652,000 | 1,520,000 | 2,000,000 | 1,094,000 | 1,354,000 | 1,615,000 | 1,385,000 | 1,068,000 | 1,343,000 | 1,284,000 | 1,714,000 | 1,035,000 | 1,576,000 | 3,091,000 | 1,615,000 | 1,084,000 | 3,322,000 | 1,271,000 | 1,657,000 | 1,169,000 | 4,598,000 | 3,438,000 | 3,491,000 | 2,428,000 | 2,399,000 | 2,625,000 | 1,930,000 | 2,745,000 | 2,631,000 | 2,519,000 | 2,924,000 | 5,000,000 | 1,603,000 | 1,333,000 | 1,088,000 | 1,674,000 | 8,563,000 | 8,941,000 | 9,055,000 | 2,289,905 | 10,863,000 | 10,637,000 | 9,630,000 | 9,435,000 | 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 | 28,905 | 16,100 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 16,100 | 28,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 550,000 | 360,000 | 450,000 | 300,000 | 300,000 | 300,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 2,234,000 | 880,000 | 444,000 | 100,000 | 100,000 | 17,236,000 | 600,000 | 100,000 | 100,000 | 1,647,000 | 1,539,000 | 1,943,000 | 100,000 | 100,000 | 19,426,000 | 0 | 0 | 0 | 5,936,000 | 5,937,000 | 4,938,000 | 4,938,000 | 4,947,000 | 0 | 4,930,000 | 0 | 0 | 0 | 4,915,000 | 0 | 4,970,000 | 5,000,000 | 5,014,000 | 5,036,000 | 4,994,000 | 4,991,000 | 0 | 4,966,000 | 0 | 0 | 0 | 0 | 0 | 0 | 4,966,000 | 0 | 0 | 1,946,000 | 7,488,000 | 1,842,000 | 1,815,000 | 1,773,000 | 1,835,000 | 1,823,000 | 1,814,000 | 1,000,000 | 1,175,000 | 9,860,000 | 1,821,000 | 0 |
| 0 | 1,821,000 | 9,860,000 | 1,175,000 | 1,000,000 | 1,814,000 | 1,823,000 | 1,835,000 | 1,773,000 | 1,815,000 | 1,842,000 | 7,488,000 | 1,946,000 | 0 | 0 | 4,966,000 | 0 | 0 | 0 | 0 | 0 | 0 | 4,966,000 | 0 | 4,991,000 | 4,994,000 | 5,036,000 | 5,014,000 | 5,000,000 | 4,970,000 | 0 | 4,915,000 | 0 | 0 | 0 | 4,930,000 | 0 | 4,947,000 | 4,938,000 | 4,938,000 | 5,937,000 | 5,936,000 | 0 | 0 | 0 | 19,426,000 | 100,000 | 100,000 | 1,943,000 | 1,539,000 | 1,647,000 | 100,000 | 100,000 | 600,000 | 17,236,000 | 100,000 | 100,000 | 444,000 | 880,000 | 2,234,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 300,000 | 300,000 | 300,000 | 450,000 | 360,000 | 550,000 | 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 | 28,200 | 16,100 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 750,000 | 0 | 0 | 0 | 4,930,000 | 0 | 0 | 0 | 4,915,000 | 0 | 4,970,000 | 5,000,000 | 5,014,000 | 5,036,000 | 4,994,000 | 4,994,000 | 0 | 4,966,000 | 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 | 4,966,000 | 0 | 4,994,000 | 4,994,000 | 5,036,000 | 5,014,000 | 5,000,000 | 4,970,000 | 0 | 4,915,000 | 0 | 0 | 0 | 4,930,000 | 0 | 0 | 0 | 750,000 | 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 |
---|
Accounts payable | 0 | 0 | 0 | 705 | 48,088 | 39,761 | 41,140 | 27,014 | 36,544 | 43,426 | 58,645 | 35,047 | 50,234 | 37,752 | 35,195 | 13,986 | 55,930 | 49,494 | 108,567 | 19,430 | 74,817 | 49,919 | 55,959 | 27,185 | 89,910 | 49,338 | 80,478 | 75,779 | 174,626 | 110,764 | 748,548 | 753,839 | 902,078 | 937,237 | 1,022,818 | 788,968 | 1,215,245 | 1,029,636 | 731,367 | 545,000 | 551,000 | 628,000 | 712,000 | 845,000 | 2,044,000 | 2,075,000 | 1,234,000 | 1,068,000 | 1,366,000 | 1,128,000 | 2,299,000 | 923,000 | 1,835,000 | 848,000 | 1,427,000 | 1,055,000 | 1,657,000 | 1,271,000 | 3,322,000 | 1,084,000 | 1,615,000 | 3,091,000 | 1,576,000 | 1,035,000 | 1,714,000 | 1,284,000 | 1,343,000 | 1,068,000 | 1,385,000 | 1,615,000 | 1,354,000 | 1,094,000 | 2,000,000 | 1,520,000 | 1,652,000 | 1,161,000 | 1,421,000 | 1,216,000 | 1,403,000 | 1,292,000 | 1,225,000 | 1,277,000 | 1,252,000 | 1,167,000 | 982,000 | 914,000 | 988,000 | 1,028,000 | 1,196,000 | 1,238,000 | 1,402,000 | 1,207,000 | 1,451,000 | 1,324,000 | 1,601,000 | 1,202,000 | 1,183,000 | 1,156,000 | 1,217,000 | 886,000 | 1,445,000 | 1,351,000 | 0 |
| 0 | 1,351,000 | 1,445,000 | 886,000 | 1,217,000 | 1,156,000 | 1,183,000 | 1,202,000 | 1,601,000 | 1,324,000 | 1,451,000 | 1,207,000 | 1,402,000 | 1,238,000 | 1,196,000 | 1,028,000 | 988,000 | 914,000 | 982,000 | 1,167,000 | 1,252,000 | 1,277,000 | 1,225,000 | 1,292,000 | 1,403,000 | 1,216,000 | 1,421,000 | 1,161,000 | 1,652,000 | 1,520,000 | 2,000,000 | 1,094,000 | 1,354,000 | 1,615,000 | 1,385,000 | 1,068,000 | 1,343,000 | 1,284,000 | 1,714,000 | 1,035,000 | 1,576,000 | 3,091,000 | 1,615,000 | 1,084,000 | 3,322,000 | 1,271,000 | 1,657,000 | 1,055,000 | 1,427,000 | 848,000 | 1,835,000 | 923,000 | 2,299,000 | 1,128,000 | 1,366,000 | 1,068,000 | 1,234,000 | 2,075,000 | 2,044,000 | 845,000 | 712,000 | 628,000 | 551,000 | 545,000 | 731,367 | 1,029,636 | 1,215,245 | 788,968 | 1,022,818 | 937,237 | 902,078 | 753,839 | 748,548 | 110,764 | 174,626 | 75,779 | 80,478 | 49,338 | 89,910 | 27,185 | 55,959 | 49,919 | 74,817 | 19,430 | 108,567 | 49,494 | 55,930 | 13,986 | 35,195 | 37,752 | 50,234 | 35,047 | 58,645 | 43,426 | 36,544 | 27,014 | 41,140 | 39,761 | 48,088 | 705 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 0 | 38,800 | 63,950 | 96,498 | 138,141 | 60,596 | 93,630 | 115,785 | 146,019 | 0 | 0 | 0 | 197,024 | 92,581 | 118,200 | 162,650 | 213,115 | 0 | 0 | 0 | 210,984 | 0 | 0 | 0 | 522,637 | 0 | 0 | 865,295 | 8,681,161 | 8,177,922 | 9,339,763 | 10,413,000 | 1,200,937 | 8,755,000 | 8,641,000 | 8,363,000 | 929,000 | 888,000 | 1,133,000 | 1,403,000 | 1,921,000 | 2,044,000 | 2,075,000 | 1,297,000 | 1,577,000 | 564,000 | 897,000 | 2,299,000 | 1,405,000 | 1,844,000 | 1,899,000 | 9,000 | 14,000 | 602,000 | 948,000 | 1,322,000 | 1,747,000 | 668,000 | 1,079,000 | 1,487,000 | 1,865,000 | 684,000 | 1,137,000 | 1,561,000 | 1,971,000 | 672,000 | 1,064,000 | 1,481,000 | 1,880,000 | 769,000 | 1,140,000 | 1,614,000 | 2,153,000 | 788,000 | 22,960,000 | 19,575,000 | 20,996,000 | 20,791,000 | 18,446,000 | 18,699,000 | 15,759,000 | 14,786,000 | 14,397,000 | -3,742,000 | -3,673,000 | 1,196,000 | 1,238,000 | -1,946,000 | -7,298,000 | -1,842,000 | -4,616,000 | -4,468,000 | -541,000 | -1,823,000 | -1,814,000 | -437,000 | -277,000 | 5,072,000 | 470,000 | 1,449,000 |
| 1,449,000 | 470,000 | 5,072,000 | -277,000 | -437,000 | -1,814,000 | -1,823,000 | -541,000 | -4,468,000 | -4,616,000 | -1,842,000 | -7,298,000 | -1,946,000 | 1,238,000 | 1,196,000 | -3,673,000 | -3,742,000 | 14,397,000 | 14,786,000 | 15,759,000 | 18,699,000 | 18,446,000 | 20,791,000 | 20,996,000 | 19,575,000 | 22,960,000 | 788,000 | 2,153,000 | 1,614,000 | 1,140,000 | 769,000 | 1,880,000 | 1,481,000 | 1,064,000 | 672,000 | 1,971,000 | 1,561,000 | 1,137,000 | 684,000 | 1,865,000 | 1,487,000 | 1,079,000 | 668,000 | 1,747,000 | 1,322,000 | 948,000 | 602,000 | 14,000 | 9,000 | 1,899,000 | 1,844,000 | 1,405,000 | 2,299,000 | 897,000 | 564,000 | 1,577,000 | 1,297,000 | 2,075,000 | 2,044,000 | 1,921,000 | 1,403,000 | 1,133,000 | 888,000 | 929,000 | 8,363,000 | 8,641,000 | 8,755,000 | 1,200,937 | 10,413,000 | 9,339,763 | 8,177,922 | 8,681,161 | 865,295 | 0 | 0 | 522,637 | 0 | 0 | 0 | 210,984 | 0 | 0 | 0 | 213,115 | 162,650 | 118,200 | 92,581 | 197,024 | 0 | 0 | 0 | 146,019 | 115,785 | 93,630 | 60,596 | 138,141 | 96,498 | 63,950 | 38,800 | 0 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 137,100 | 28,200 | 0 | 0 | 0 | 0 | 0 | 0 | 7,344 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,035,637 | 0 | 0 | 0 | 0 | 4,810 | 250,000 | 250,000 | 250,000 | 253,791 | 253,791 | 253,170 | 531,359 | 253,000 | 253,000 | 252,000 | 947,000 | 8,096,445 | 947,000 | 947,000 | 947,000 | 5,693,000 | 5,861,000 | 6,118,000 | 6,486,000 | 148,392,000 | 140,268,000 | 134,593,000 | 146,193,000 | 149,380,000 | 149,776,000 | 157,753,000 | 146,944,000 | 152,106,000 | 156,424,000 | 154,120,000 | 162,921,000 | 173,665,000 | 173,414,000 | 166,649,000 | 183,209,000 | 192,119,000 | 187,981,000 | 201,536,000 | 193,952,000 | 211,253,000 | 213,344,000 | 207,594,000 | 192,392,000 | 195,149,000 | 192,587,000 | 191,285,000 | 195,824,000 | 189,739,000 | 199,071,000 | 186,081,000 | 188,498,000 | 186,765,000 | 182,013,000 | 161,463,000 | 135,395,000 | 124,741,000 | 126,446,000 | 129,410,000 | 129,016,000 | 132,526,000 | 113,528,000 | 122,394,000 | 128,114,000 | 138,298,000 | 134,823,000 | 137,334,000 | 129,868,000 | 112,358,000 | 103,017,000 | 86,337,000 | 75,712,000 | 77,549,000 | 81,150,000 | 81,592,000 | 76,737,000 | 80,731,000 | 80,798,000 | 81,681,000 | 87,743,000 |
| 87,743,000 | 81,681,000 | 80,798,000 | 80,731,000 | 76,737,000 | 81,592,000 | 81,150,000 | 77,549,000 | 75,712,000 | 86,337,000 | 103,017,000 | 112,358,000 | 129,868,000 | 137,334,000 | 134,823,000 | 138,298,000 | 128,114,000 | 122,394,000 | 113,528,000 | 132,526,000 | 129,016,000 | 129,410,000 | 126,446,000 | 124,741,000 | 135,395,000 | 161,463,000 | 182,013,000 | 186,765,000 | 188,498,000 | 186,081,000 | 199,071,000 | 189,739,000 | 195,824,000 | 191,285,000 | 192,587,000 | 195,149,000 | 192,392,000 | 207,594,000 | 213,344,000 | 211,253,000 | 193,952,000 | 201,536,000 | 187,981,000 | 192,119,000 | 183,209,000 | 166,649,000 | 173,414,000 | 173,665,000 | 162,921,000 | 154,120,000 | 156,424,000 | 152,106,000 | 146,944,000 | 157,753,000 | 149,776,000 | 149,380,000 | 146,193,000 | 134,593,000 | 140,268,000 | 148,392,000 | 6,486,000 | 6,118,000 | 5,861,000 | 5,693,000 | 947,000 | 947,000 | 947,000 | 8,096,445 | 947,000 | 252,000 | 253,000 | 253,000 | 531,359 | 253,170 | 253,791 | 253,791 | 250,000 | 250,000 | 250,000 | 4,810 | 0 | 0 | 0 | 0 | 2,035,637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,344 | 0 | 0 | 0 | 0 | 0 | 0 | 28,200 | 137,100 | 0 | 0 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,286,000 | 3,262,000 | 3,258,000 | 3,259,000 | 3,255,000 | 4,688,000 | 4,690,000 | 4,690,000 | 4,690,000 | 6,185,000 | 6,186,000 | 5,687,000 | 5,687,000 | 4,938,000 | 4,938,000 | 4,939,000 | 5,936,000 | 0 | 0 | 0 | 0 | 0 | 4,950,000 | 4,930,000 | 4,968,000 | 4,950,000 | 4,961,000 | 4,915,000 | 5,619,000 | 4,970,000 | 5,000,000 | 5,014,000 | 5,036,000 | 4,994,000 | 4,991,000 | 4,979,000 | 4,966,000 | 5,964,000 | 5,932,000 | 4,955,000 | 5,933,000 | 7,190,000 | 7,227,000 | 7,264,000 | 7,232,000 | 6,491,000 | 6,474,000 | 7,446,000 | 7,430,000 | 6,635,000 | 6,591,000 | 6,654,000 | 6,669,000 | 7,904,000 | 7,884,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 7,884,000 | 7,904,000 | 6,669,000 | 6,654,000 | 6,591,000 | 6,635,000 | 7,430,000 | 7,446,000 | 6,474,000 | 6,491,000 | 7,232,000 | 7,264,000 | 7,227,000 | 7,190,000 | 5,933,000 | 4,955,000 | 5,932,000 | 5,964,000 | 4,966,000 | 4,979,000 | 4,991,000 | 4,994,000 | 5,036,000 | 5,014,000 | 5,000,000 | 4,970,000 | 5,619,000 | 4,915,000 | 4,961,000 | 4,950,000 | 4,968,000 | 4,930,000 | 4,950,000 | 0 | 0 | 0 | 0 | 0 | 5,936,000 | 4,939,000 | 4,938,000 | 4,938,000 | 5,687,000 | 5,687,000 | 6,186,000 | 6,185,000 | 4,690,000 | 4,690,000 | 4,690,000 | 4,688,000 | 3,255,000 | 3,259,000 | 3,258,000 | 3,262,000 | 3,286,000 | 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 |
---|
Warrants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 79,000 | 94,000 | 54,000 | 6,000 | 4,000 | 4,000 | 1,000 | 92,000 | 79,000 | 38,000 | 28,000 | 32,000 | 36,000 | 70,000 | 41,000 | 54,000 | 88,000 | 47,000 | 49,000 | 35,000 | 180,000 | 258,000 | 258,000 | 464,000 | 517,000 | 520,000 | 600,000 | 194,000 | 309,000 | 271,000 | 320,000 | 416,000 | 561,000 | 686,000 | 603,000 | 1,107,000 | 1,009,000 | 710,000 | 1,137,000 | 1,316,000 | 1,440,000 | 1,248,000 | 2,084,000 | 2,322,000 | 2,411,000 | 2,242,000 | 1,437,000 | 1,087,000 | 1,263,000 | 1,103,000 | 828,000 | 909,000 | 1,235,000 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1,235,000 | 909,000 | 828,000 | 1,103,000 | 1,263,000 | 1,087,000 | 1,437,000 | 2,242,000 | 2,411,000 | 2,322,000 | 2,084,000 | 1,248,000 | 1,440,000 | 1,316,000 | 1,137,000 | 710,000 | 1,009,000 | 1,107,000 | 603,000 | 686,000 | 561,000 | 416,000 | 320,000 | 271,000 | 309,000 | 194,000 | 600,000 | 520,000 | 517,000 | 464,000 | 258,000 | 258,000 | 180,000 | 35,000 | 49,000 | 47,000 | 88,000 | 54,000 | 41,000 | 70,000 | 36,000 | 32,000 | 28,000 | 38,000 | 79,000 | 92,000 | 1,000 | 4,000 | 4,000 | 6,000 | 54,000 | 94,000 | 79,000 | 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 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 1,536 | 791 | 3,269 | 3,607 | 1,489 | 5,306 | 11,818 | 17,295 | 93,406 | 135,324 | 158,455 | 18,524 | 19,684 | 23,987 | 106,960 | 20,131 | 107,374 | 152,293 | 277,369 | 121,545 | 283,583 | 399,014 | 465,850 | 63,936 | 407,325 | 498,884 | 4,531,981 | 4,781,571 | 4,882,966 | 5,382,701 | 5,331,577 | 5,203,791 | 4,522,237 | 4,407,379 | 3,897,428 | 3,025,000 | 3,117,000 | 3,515,000 | 3,912,000 | 139,871,000 | 130,503,000 | 124,599,000 | 136,301,000 | 139,423,000 | 139,724,000 | 146,356,000 | 135,325,000 | 140,541,000 | 146,338,000 | 142,572,000 | 151,448,000 | 158,750,000 | 159,414,000 | 153,300,000 | 169,644,000 | 177,979,000 | 173,892,000 | 186,645,000 | 178,583,000 | 196,072,000 | 198,681,000 | 196,511,000 | 180,960,000 | 183,397,000 | 182,010,000 | 180,372,000 | 184,550,000 | 178,104,000 | 187,653,000 | 174,990,000 | 176,918,000 | 176,060,000 | 172,673,000 | 132,324,000 | 114,165,000 | 97,035,000 | 104,047,000 | 103,026,000 | 101,975,000 | 109,077,000 | 90,967,000 | 98,570,000 | 103,124,000 | 111,218,000 | 110,048,000 | 112,223,000 | 104,970,000 | 92,994,000 | 85,535,000 | 69,176,000 | 59,699,000 | 61,004,000 | 0 | 0 | 60,507,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 60,507,000 | 0 | 0 | 61,004,000 | 59,699,000 | 69,176,000 | 85,535,000 | 92,994,000 | 104,970,000 | 112,223,000 | 110,048,000 | 111,218,000 | 103,124,000 | 98,570,000 | 90,967,000 | 109,077,000 | 101,975,000 | 103,026,000 | 104,047,000 | 97,035,000 | 114,165,000 | 132,324,000 | 172,673,000 | 176,060,000 | 176,918,000 | 174,990,000 | 187,653,000 | 178,104,000 | 184,550,000 | 180,372,000 | 182,010,000 | 183,397,000 | 180,960,000 | 196,511,000 | 198,681,000 | 196,072,000 | 178,583,000 | 186,645,000 | 173,892,000 | 177,979,000 | 169,644,000 | 153,300,000 | 159,414,000 | 158,750,000 | 151,448,000 | 142,572,000 | 146,338,000 | 140,541,000 | 135,325,000 | 146,356,000 | 139,724,000 | 139,423,000 | 136,301,000 | 124,599,000 | 130,503,000 | 139,871,000 | 3,912,000 | 3,515,000 | 3,117,000 | 3,025,000 | 3,897,428 | 4,407,379 | 4,522,237 | 5,203,791 | 5,331,577 | 5,382,701 | 4,882,966 | 4,781,571 | 4,531,981 | 498,884 | 407,325 | 63,936 | 465,850 | 399,014 | 283,583 | 121,545 | 277,369 | 152,293 | 107,374 | 20,131 | 106,960 | 23,987 | 19,684 | 18,524 | 158,455 | 135,324 | 93,406 | 17,295 | 11,818 | 5,306 | 1,489 | 3,607 | 3,269 | 791 | 1,536 | 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 | 5,577,000 | 5,601,000 | 5,548,000 | 5,477,000 | 5,526,000 | 5,440,000 | 5,366,000 | 5,323,000 | 5,429,000 | 5,385,000 | 5,311,000 | 5,293,000 | 5,379,000 | 5,318,000 | 5,237,000 | 5,085,000 | 5,241,000 | 5,177,000 | 5,056,000 | 4,989,000 | 5,077,000 | 4,999,000 | 4,921,000 | 4,851,000 | 4,937,000 | 4,899,000 | 4,832,000 | 4,840,000 | 5,030,000 | 4,981,000 | 4,966,000 | 3,538,000 | 3,516,000 | 3,511,000 | 3,555,000 | 3,571,000 | 3,654,000 | 3,825,000 | 3,792,000 | 3,734,000 | 3,610,000 | 3,664,000 | 3,742,000 | 3,673,000 | 3,794,000 | 3,907,000 | 3,659,000 | 2,758,000 | 2,857,000 | 2,801,000 | 2,695,000 | 3,381,000 | 3,443,000 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 3,443,000 | 3,381,000 | 2,695,000 | 2,801,000 | 2,857,000 | 2,758,000 | 3,659,000 | 3,907,000 | 3,794,000 | 3,673,000 | 3,742,000 | 3,664,000 | 3,610,000 | 3,734,000 | 3,792,000 | 3,825,000 | 3,654,000 | 3,571,000 | 3,555,000 | 3,511,000 | 3,516,000 | 3,538,000 | 4,966,000 | 4,981,000 | 5,030,000 | 4,840,000 | 4,832,000 | 4,899,000 | 4,937,000 | 4,851,000 | 4,921,000 | 4,999,000 | 5,077,000 | 4,989,000 | 5,056,000 | 5,177,000 | 5,241,000 | 5,085,000 | 5,237,000 | 5,318,000 | 5,379,000 | 5,293,000 | 5,311,000 | 5,385,000 | 5,429,000 | 5,323,000 | 5,366,000 | 5,440,000 | 5,526,000 | 5,477,000 | 5,548,000 | 5,601,000 | 5,577,000 | 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 |
---|
> Total Stockholder Equity | 0 | 0 | 148,400 | 280,526 | 300,006 | 321,187 | 343,548 | 368,241 | 401,814 | 428,872 | 457,522 | 486,117 | 523,004 | 561,218 | 595,924 | 634,654 | 668,202 | 708,987 | 696,260 | 713,308 | 722,951 | 755,253 | 734,949 | 768,352 | 846,395 | 853,615 | 867,190 | 922,243 | 988,942 | 1,041,150 | 10,607,285 | 10,781,880 | 10,998,741 | 11,103,118 | 11,268,312 | 11,596,955 | 11,814,209 | 12,129,709 | 12,187,164 | 12,066,000 | 12,073,000 | 12,745,000 | 13,060,000 | 24,329,000 | 24,648,000 | 24,954,000 | 25,400,000 | 26,094,000 | 26,479,000 | 24,424,000 | 24,727,000 | 25,048,000 | 25,303,000 | 24,672,000 | 25,057,000 | 25,403,000 | 25,345,000 | 25,589,000 | 25,999,000 | 26,460,000 | 26,478,000 | 26,881,000 | 27,106,000 | 27,366,000 | 27,375,000 | 27,776,000 | 28,136,000 | 28,503,000 | 28,394,000 | 28,568,000 | 28,904,000 | 29,098,000 | 29,156,000 | 29,555,000 | 30,042,000 | 31,825,000 | 31,978,000 | 32,130,000 | 32,415,000 | 32,374,000 | 31,309,000 | 31,893,000 | 32,407,000 | 33,547,000 | 33,013,000 | 32,730,000 | 33,873,000 | 35,283,000 | 35,380,000 | 36,033,000 | 36,817,000 | 37,693,000 | 37,489,000 | 37,089,000 | 37,162,000 | 37,744,000 | 37,712,000 | 38,208,000 | 38,627,000 | 39,347,000 | 39,725,000 | 40,102,000 | 41,178,000 |
| 41,178,000 | 40,102,000 | 39,725,000 | 39,347,000 | 38,627,000 | 38,208,000 | 37,712,000 | 37,744,000 | 37,162,000 | 37,089,000 | 37,489,000 | 37,693,000 | 36,817,000 | 36,033,000 | 35,380,000 | 35,283,000 | 33,873,000 | 32,730,000 | 33,013,000 | 33,547,000 | 32,407,000 | 31,893,000 | 31,309,000 | 32,374,000 | 32,415,000 | 32,130,000 | 31,978,000 | 31,825,000 | 30,042,000 | 29,555,000 | 29,156,000 | 29,098,000 | 28,904,000 | 28,568,000 | 28,394,000 | 28,503,000 | 28,136,000 | 27,776,000 | 27,375,000 | 27,366,000 | 27,106,000 | 26,881,000 | 26,478,000 | 26,460,000 | 25,999,000 | 25,589,000 | 25,345,000 | 25,403,000 | 25,057,000 | 24,672,000 | 25,303,000 | 25,048,000 | 24,727,000 | 24,424,000 | 26,479,000 | 26,094,000 | 25,400,000 | 24,954,000 | 24,648,000 | 24,329,000 | 13,060,000 | 12,745,000 | 12,073,000 | 12,066,000 | 12,187,164 | 12,129,709 | 11,814,209 | 11,596,955 | 11,268,312 | 11,103,118 | 10,998,741 | 10,781,880 | 10,607,285 | 1,041,150 | 988,942 | 922,243 | 867,190 | 853,615 | 846,395 | 768,352 | 734,949 | 755,253 | 722,951 | 713,308 | 696,260 | 708,987 | 668,202 | 634,654 | 595,924 | 561,218 | 523,004 | 486,117 | 457,522 | 428,872 | 401,814 | 368,241 | 343,548 | 321,187 | 300,006 | 280,526 | 148,400 | 0 | 0 |
---|
Common Stock | 0 | 0 | 500 | 639 | 639 | 639 | 639 | 640 | 645 | 645 | 644 | 646 | 649 | 650 | 651 | 652 | 654 | 653 | 653 | 653 | 653 | 651 | 650 | 647 | 654 | 655 | 653 | 653 | 652 | 651 | 1,174 | 1,174 | 1,174 | 1,174 | 1,174 | 1,186 | 1,186 | 1,186 | 1,186 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 |
| 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,186 | 1,186 | 1,186 | 1,186 | 1,174 | 1,174 | 1,174 | 1,174 | 1,174 | 651 | 652 | 653 | 653 | 655 | 654 | 647 | 650 | 651 | 653 | 653 | 653 | 653 | 654 | 652 | 651 | 650 | 649 | 646 | 644 | 645 | 645 | 640 | 639 | 639 | 639 | 639 | 500 | 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 | 13,291,000 | 24,553,000 | 2,663,000 | 2,902,000 | 3,260,000 | 3,723,000 | 4,019,000 | 4,390,000 | 4,736,000 | 5,046,000 | 5,333,000 | 5,627,000 | 6,010,000 | 6,444,000 | 6,767,000 | 7,210,000 | 7,653,000 | 8,208,000 | 8,598,000 | 9,080,000 | 9,673,000 | 10,164,000 | 10,597,000 | 11,052,000 | 11,533,000 | 12,033,000 | 12,271,000 | 12,684,000 | 13,183,000 | 13,660,000 | 14,073,000 | 14,523,000 | 15,065,000 | 16,966,000 | 17,529,000 | 18,138,000 | 18,852,000 | 19,282,000 | 19,779,000 | 20,267,000 | 20,873,000 | 21,662,000 | 21,872,000 | 22,532,000 | 23,340,000 | 24,334,000 | 24,872,000 | 25,620,000 | 26,672,000 | 27,688,000 | 28,338,000 | 28,678,000 | 29,348,000 | 29,876,000 | 30,237,000 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 30,237,000 | 29,876,000 | 29,348,000 | 28,678,000 | 28,338,000 | 27,688,000 | 26,672,000 | 25,620,000 | 24,872,000 | 24,334,000 | 23,340,000 | 22,532,000 | 21,872,000 | 21,662,000 | 20,873,000 | 20,267,000 | 19,779,000 | 19,282,000 | 18,852,000 | 18,138,000 | 17,529,000 | 16,966,000 | 15,065,000 | 14,523,000 | 14,073,000 | 13,660,000 | 13,183,000 | 12,684,000 | 12,271,000 | 12,033,000 | 11,533,000 | 11,052,000 | 10,597,000 | 10,164,000 | 9,673,000 | 9,080,000 | 8,598,000 | 8,208,000 | 7,653,000 | 7,210,000 | 6,767,000 | 6,444,000 | 6,010,000 | 5,627,000 | 5,333,000 | 5,046,000 | 4,736,000 | 4,390,000 | 4,019,000 | 3,723,000 | 3,260,000 | 2,902,000 | 2,663,000 | 24,553,000 | 13,291,000 | 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 |
---|
Accumulated Other Comprehensive Income | 0 | 0 | 0 | -231 | -259 | -83 | -812 | -2,477 | -1,574 | -1,590 | -1,391 | -3,537 | -4,906 | -2,907 | -3,527 | 231 | 318 | 5,447 | 2,622 | 6,027 | 6,290 | 5,203 | 5,970 | 8,254 | 6,623 | 4,680 | 4,490 | 2,673 | 3,460 | 6,049 | 7,352 | 44,666 | 45,412 | 62,369 | 85,478 | 71,020 | 91,620 | 91,504 | -53,615 | -186,000 | -192,000 | -81,000 | -88,000 | -96,000 | -165,000 | -186,000 | -95,000 | -96,000 | -52,000 | -40,000 | -110,000 | -127,000 | -90,000 | -126,000 | -58,000 | -59,000 | -166,000 | -198,000 | -79,000 | -35,000 | -35,000 | 1,000 | -169,000 | -273,000 | -439,000 | -339,000 | -408,000 | -448,000 | -474,000 | -560,000 | -598,000 | -716,000 | -677,000 | -575,000 | -473,000 | -432,000 | -301,000 | -575,000 | -616,000 | -691,000 | -623,000 | -664,000 | -784,000 | -571,000 | -810,000 | -781,000 | -601,000 | -337,000 | -411,000 | -388,000 | -526,000 | -550,000 | -675,000 | -1,091,000 | -1,472,000 | -1,101,000 | -975,000 | -880,000 | -1,101,000 | -840,000 | -933,000 | -978,000 | -632,000 |
| -632,000 | -978,000 | -933,000 | -840,000 | -1,101,000 | -880,000 | -975,000 | -1,101,000 | -1,472,000 | -1,091,000 | -675,000 | -550,000 | -526,000 | -388,000 | -411,000 | -337,000 | -601,000 | -781,000 | -810,000 | -571,000 | -784,000 | -664,000 | -623,000 | -691,000 | -616,000 | -575,000 | -301,000 | -432,000 | -473,000 | -575,000 | -677,000 | -716,000 | -598,000 | -560,000 | -474,000 | -448,000 | -408,000 | -339,000 | -439,000 | -273,000 | -169,000 | 1,000 | -35,000 | -35,000 | -79,000 | -198,000 | -166,000 | -59,000 | -58,000 | -126,000 | -90,000 | -127,000 | -110,000 | -40,000 | -52,000 | -96,000 | -95,000 | -186,000 | -165,000 | -96,000 | -88,000 | -81,000 | -192,000 | -186,000 | -53,615 | 91,504 | 91,620 | 71,020 | 85,478 | 62,369 | 45,412 | 44,666 | 7,352 | 6,049 | 3,460 | 2,673 | 4,490 | 4,680 | 6,623 | 8,254 | 5,970 | 5,203 | 6,290 | 6,027 | 2,622 | 5,447 | 318 | 231 | -3,527 | -2,907 | -4,906 | -3,537 | -1,391 | -1,590 | -1,574 | -2,477 | -812 | -83 | -259 | -231 | 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 | 22,174,000 | 22,284,000 | 22,400,000 | 22,502,000 | 22,455,000 | 20,023,000 | 20,150,000 | 20,275,000 | 20,107,000 | 19,224,000 | 19,322,000 | 19,419,000 | 19,210,000 | 19,302,000 | 19,391,000 | 19,473,000 | 19,087,000 | 19,181,000 | 19,270,000 | 19,386,000 | 19,126,000 | 19,252,000 | 19,327,000 | 19,405,000 | 19,027,000 | 19,132,000 | 19,236,000 | 19,337,000 | 18,929,000 | 19,038,000 | 19,145,000 | 19,256,000 | 18,856,000 | 18,953,000 | 19,048,000 | 19,168,000 | 18,827,000 | 18,947,000 | 19,058,000 | 19,186,000 | 18,885,000 | 19,007,000 | 19,150,000 | 19,293,000 | 19,121,000 | 19,297,000 | 19,462,000 | 19,640,000 | 19,302,000 | 19,469,000 | 19,609,000 | 19,772,000 | 19,427,000 | 19,571,000 | 19,687,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 19,687,000 | 19,571,000 | 19,427,000 | 19,772,000 | 19,609,000 | 19,469,000 | 19,302,000 | 19,640,000 | 19,462,000 | 19,297,000 | 19,121,000 | 19,293,000 | 19,150,000 | 19,007,000 | 18,885,000 | 19,186,000 | 19,058,000 | 18,947,000 | 18,827,000 | 19,168,000 | 19,048,000 | 18,953,000 | 18,856,000 | 19,256,000 | 19,145,000 | 19,038,000 | 18,929,000 | 19,337,000 | 19,236,000 | 19,132,000 | 19,027,000 | 19,405,000 | 19,327,000 | 19,252,000 | 19,126,000 | 19,386,000 | 19,270,000 | 19,181,000 | 19,087,000 | 19,473,000 | 19,391,000 | 19,302,000 | 19,210,000 | 19,419,000 | 19,322,000 | 19,224,000 | 20,107,000 | 20,275,000 | 20,150,000 | 20,023,000 | 22,455,000 | 22,502,000 | 22,400,000 | 22,284,000 | 22,174,000 | 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 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | -10,979,000 | -10,805,000 | -10,325,000 | -9,969,000 | -9,478,000 | -9,087,000 | -8,793,000 | -8,498,000 | -8,204,000 | -8,009,000 | -8,018,000 | -8,030,000 | -6,936,000 | -6,732,000 | -6,742,000 | -6,659,000 | -6,676,000 | -5,387,000 | -4,871,000 | -4,388,000 | -4,108,000 | -3,967,000 | -3,697,000 | -3,433,000 | -3,171,000 | -3,185,000 | -2,919,000 | -2,690,000 | -2,432,000 | -2,489,000 | -2,318,000 | -2,191,000 | -1,927,000 | -1,894,000 | -1,657,000 | -1,416,000 | -1,180,000 | -1,210,000 | -993,000 | -750,000 | -523,000 | -432,000 | -274,000 | -124,000 | -104,000 | -218,000 | -128,000 | -1,000 | -2,000 | -111,000 | -124,000 | -137,000 | -3,000 | -140,000 | -143,000 | -143,000 | -168,000 | -201,000 | -210,182 | -235,434 | -331,977 | -371,514 | -276,424 | -222,031 | -119,454 | -57,354 | -52,035 | -33,809 | -43,157 | -59,057 | -62,787 | -59,246 | -33,821 | -51,354 | -64,320 | -69,285 | -78,296 | -50,083 | -46,492 | -9,252 | -10,212 | -5,431 | -3,913 | -3,272 | -3,132 | -604 | -765 | -2,852 | -4,346 | -16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 0 | 52,400 | 167,184 | 167,467 | 167,791 | 167,391 | 167,537 | 175,609 | 176,437 | 177,712 | 177,973 | 183,458 | 186,835 | 188,374 | 193,024 | 191,163 | 188,146 | 150,886 | 136,093 | 106,172 | 107,418 | 112,144 | 109,435 | 161,939 | 137,036 | 108,868 | 112,033 | 144,797 | 156,115 | 9,719,704 | 9,742,093 | 9,858,356 | 9,811,881 | 9,794,056 | 9,902,582 | 9,961,743 | 10,107,167 | 10,196,947 | 10,260,000 | 10,303,000 | 10,748,000 | 10,860,000 | 21,987,000 | 22,034,000 | 22,147,000 | 22,139,000 | 22,390,000 | 22,452,000 | 20,022,000 | 20,021,000 | 20,056,000 | 20,002,000 | 19,099,000 | 19,047,000 | 18,987,000 | 18,687,000 | 18,552,000 | 18,398,000 | 18,263,000 | 17,907,000 | 17,765,000 | 17,613,000 | 17,492,000 | 17,199,000 | 17,061,000 | 17,009,000 | 16,916,000 | 16,595,000 | 16,442,000 | 16,317,000 | 16,152,000 | 15,758,000 | 15,605,000 | 15,448,000 | 15,289,000 | 14,748,000 | 14,565,000 | 14,177,000 | 13,781,000 | 12,151,000 | 12,288,000 | 12,316,000 | 12,454,000 | 11,949,000 | 10,977,000 | 11,132,000 | 11,284,000 | 10,917,000 | 10,799,000 | 10,669,000 | 10,553,000 | 9,824,000 | 9,500,000 | 9,284,000 | 8,967,000 | 8,448,000 | 8,231,000 | 8,015,000 | 7,842,000 | 7,535,000 | 7,220,000 | 7,076,000 |
| 7,076,000 | 7,220,000 | 7,535,000 | 7,842,000 | 8,015,000 | 8,231,000 | 8,448,000 | 8,967,000 | 9,284,000 | 9,500,000 | 9,824,000 | 10,553,000 | 10,669,000 | 10,799,000 | 10,917,000 | 11,284,000 | 11,132,000 | 10,977,000 | 11,949,000 | 12,454,000 | 12,316,000 | 12,288,000 | 12,151,000 | 13,781,000 | 14,177,000 | 14,565,000 | 14,748,000 | 15,289,000 | 15,448,000 | 15,605,000 | 15,758,000 | 16,152,000 | 16,317,000 | 16,442,000 | 16,595,000 | 16,916,000 | 17,009,000 | 17,061,000 | 17,199,000 | 17,492,000 | 17,613,000 | 17,765,000 | 17,907,000 | 18,263,000 | 18,398,000 | 18,552,000 | 18,687,000 | 18,987,000 | 19,047,000 | 19,099,000 | 20,002,000 | 20,056,000 | 20,021,000 | 20,022,000 | 22,452,000 | 22,390,000 | 22,139,000 | 22,147,000 | 22,034,000 | 21,987,000 | 10,860,000 | 10,748,000 | 10,303,000 | 10,260,000 | 10,196,947 | 10,107,167 | 9,961,743 | 9,902,582 | 9,794,056 | 9,811,881 | 9,858,356 | 9,742,093 | 9,719,704 | 156,115 | 144,797 | 112,033 | 108,868 | 137,036 | 161,939 | 109,435 | 112,144 | 107,418 | 106,172 | 136,093 | 150,886 | 188,146 | 191,163 | 193,024 | 188,374 | 186,835 | 183,458 | 177,973 | 177,712 | 176,437 | 175,609 | 167,537 | 167,391 | 167,791 | 167,467 | 167,184 | 52,400 | 0 | 0 |
---|