> Total Assets | 115,200 | 111,900 | 117,300 | 117,100 | 117,100 | 122,200 | 124,700 | 125,100 | 128,400 | 137,600 | 139,500 | 145,700 | 145,700 | 161,800 | 167,300 | 166,300 | 165,580 | 162,113 | 161,108 | 167,926 | 167,926 | 176,553 | 182,017 | 178,901 | 181,986 | 179,407 | 190,747 | 204,906 | 217,314 | 216,493 | 221,713 | 229,815 | 239,735 | 253,685 | 267,250 | 276,538 | 297,769 | 297,725 | 300,661 | 292,294 | 285,506 | 284,048 | 283,933 | 300,995 | 304,693 | 317,811 | 333,192 | 356,807 | 380,997 | 390,557 | 404,040 | 407,934 | 438,709 | 482,303 | 519,976 | 521,046 | 521,046 | 528,874 | 508,884 | 483,930 | 483,930 | 447,074 | 422,237 | 418,474 | 418,474 | 408,860 | 390,931 | 373,693 | 373,693 | 345,199 | 345,671 | 332,481 | 335,079 | 334,684 | 337,993 | 350,863 | 354,039 | 359,219 | 403,907 | 402,912 | 387,280 | 408,393 | 413,373 | 429,083 | 454,135 | 435,495 | 440,652 | 413,704 | 401,498 | 412,060 | 419,466 | 409,397 | 421,146 | 429,844 | 414,618 | 440,369 | 506,039 | 491,304 | 499,217 | 483,378 | 479,594 | 1,040,998 | 1,063,561 | 1,093,505 | 1,093,505 | 1,224,224 | 1,169,785 | 1,184,293 | 1,184,463 | 1,231,372 | 1,237,795 | 1,375,404 | 1,370,464 | 1,367,290 | 1,373,055 |
| 1,373,055 | 1,367,290 | 1,370,464 | 1,375,404 | 1,237,795 | 1,231,372 | 1,184,463 | 1,184,293 | 1,169,785 | 1,224,224 | 1,093,505 | 1,093,505 | 1,063,561 | 1,040,998 | 479,594 | 483,378 | 499,217 | 491,304 | 506,039 | 440,369 | 414,618 | 429,844 | 421,146 | 409,397 | 419,466 | 412,060 | 401,498 | 413,704 | 440,652 | 435,495 | 454,135 | 429,083 | 413,373 | 408,393 | 387,280 | 402,912 | 403,907 | 359,219 | 354,039 | 350,863 | 337,993 | 334,684 | 335,079 | 332,481 | 345,671 | 345,199 | 373,693 | 373,693 | 390,931 | 408,860 | 418,474 | 418,474 | 422,237 | 447,074 | 483,930 | 483,930 | 508,884 | 528,874 | 521,046 | 521,046 | 519,976 | 482,303 | 438,709 | 407,934 | 404,040 | 390,557 | 380,997 | 356,807 | 333,192 | 317,811 | 304,693 | 300,995 | 283,933 | 284,048 | 285,506 | 292,294 | 300,661 | 297,725 | 297,769 | 276,538 | 267,250 | 253,685 | 239,735 | 229,815 | 221,713 | 216,493 | 217,314 | 204,906 | 190,747 | 179,407 | 181,986 | 178,901 | 182,017 | 176,553 | 167,926 | 167,926 | 161,108 | 162,113 | 165,580 | 166,300 | 167,300 | 161,800 | 145,700 | 145,700 | 139,500 | 137,600 | 128,400 | 125,100 | 124,700 | 122,200 | 117,100 | 117,100 | 117,300 | 111,900 | 115,200 |
---|
> Total Current Assets | 11,400 | 4,600 | 5,800 | 0 | 6,300 | 7,400 | 4,500 | 5,600 | 7,400 | 4,600 | 9,900 | 0 | 8,100 | 6,000 | 4,700 | 4,100 | 3,267 | 5,216 | 5 | 0 | 143,876,000 | 5,262 | 5 | 2,639,000 | 11,671 | 8,254 | 4,807 | 5,882 | 12,209 | 4,924 | 5,196 | 143,944 | 219,935 | 237,893 | 243,735 | 238,194 | 239,650 | 240,653 | 241,268 | 231,928 | 231,617 | 234,746 | 236,037 | 252,967 | 259,983 | 272,506 | 284,019 | 304,355 | 327,455 | 337,839 | 337,366 | 32,052 | 41,614 | 38,538 | 47,062 | 7,440 | 28,380 | 40,425 | 35,440 | 21,978 | 51,389 | 39,755 | 39,318 | 25,984 | 12,127 | 46,108 | 44,351 | 13,420 | 13,420 | 27,446 | 20,228 | 18,745 | 27,455 | 27,967 | 25,376 | 24,031 | 22,477 | 22,093 | 21,193 | 20,321 | 23,956 | 23,878 | 23,157 | 15,896 | 16,308 | 15,511 | 14,753 | 40,786 | 20,390 | 19,397 | 19,817 | 19,989 | 18,838 | 15,367 | 19,796 | 27,795 | 38,672 | 26,183 | 56,437 | 71,110 | 81,780 | 843,813 | 199,898 | 234,892 | 843,327 | 521,129 | 388,429 | 16,105 | 348,827 | 10,742 | 0 | 0 | 72,760 | 272,924 | 247,465 |
| 247,465 | 272,924 | 72,760 | 0 | 0 | 10,742 | 348,827 | 16,105 | 388,429 | 521,129 | 843,327 | 234,892 | 199,898 | 843,813 | 81,780 | 71,110 | 56,437 | 26,183 | 38,672 | 27,795 | 19,796 | 15,367 | 18,838 | 19,989 | 19,817 | 19,397 | 20,390 | 40,786 | 14,753 | 15,511 | 16,308 | 15,896 | 23,157 | 23,878 | 23,956 | 20,321 | 21,193 | 22,093 | 22,477 | 24,031 | 25,376 | 27,967 | 27,455 | 18,745 | 20,228 | 27,446 | 13,420 | 13,420 | 44,351 | 46,108 | 12,127 | 25,984 | 39,318 | 39,755 | 51,389 | 21,978 | 35,440 | 40,425 | 28,380 | 7,440 | 47,062 | 38,538 | 41,614 | 32,052 | 337,366 | 337,839 | 327,455 | 304,355 | 284,019 | 272,506 | 259,983 | 252,967 | 236,037 | 234,746 | 231,617 | 231,928 | 241,268 | 240,653 | 239,650 | 238,194 | 243,735 | 237,893 | 219,935 | 143,944 | 5,196 | 4,924 | 12,209 | 5,882 | 4,807 | 8,254 | 11,671 | 2,639,000 | 5 | 5,262 | 143,876,000 | 0 | 5 | 5,216 | 3,267 | 4,100 | 4,700 | 6,000 | 8,100 | 0 | 9,900 | 4,600 | 7,400 | 5,600 | 4,500 | 7,400 | 6,300 | 0 | 5,800 | 4,600 | 11,400 |
---|
Cash And Cash Equivalents | 10,700 | 3,800 | 5,100 | 5,200 | 5,200 | 6,400 | 3,600 | 4,800 | 6,600 | 3,600 | 8,800 | 7,200 | 7,200 | 5,000 | 3,700 | 3,100 | 2,214 | 4,156 | 4,940 | 5,367 | 5,367 | 4,267 | 4,621 | 7,667 | 10,729 | 7,319 | 3,871 | 4,887 | 11,186 | 3,516 | 4,264 | 5,029 | 5,969 | 3,327 | 3,566 | 3,998 | 4,208 | 4,295 | 3,958 | 5,386 | 4,981 | 6,158 | 4,304 | 5,310 | 3,687 | 4,578 | 4,563 | 4,331 | 5,695 | 6,310 | 5,780 | 7,476 | 11,650 | 8,990 | 7,564 | 7,440 | 7,440 | 17,444 | 4,622 | 21,978 | 21,978 | 12,621 | 13,735 | 12,127 | 12,127 | 13,572 | 14,596 | 13,420 | 13,420 | 15,188 | 8,964 | 8,241 | 6,940 | 8,016 | 6,341 | 5,740 | 4,819 | 5,396 | 5,434 | 5,104 | 7,656 | 7,285 | 7,721 | 18,430 | 27,209 | 16,835 | 68,345 | 22,219 | 16,247 | 13,598 | 13,414 | 16,651 | 19,225 | 20,146 | 21,822 | 15,566 | 51,725 | 39,848 | 69,716 | 96,109 | 88,156 | 210,383 | 208,687 | 231,520 | 231,520 | 280,137 | 52,217 | 16,105 | 16,105 | 10,742 | 11,487 | 105,195 | 67,122 | 89,813 | 97,079 |
| 97,079 | 89,813 | 67,122 | 105,195 | 11,487 | 10,742 | 16,105 | 16,105 | 52,217 | 280,137 | 231,520 | 231,520 | 208,687 | 210,383 | 88,156 | 96,109 | 69,716 | 39,848 | 51,725 | 15,566 | 21,822 | 20,146 | 19,225 | 16,651 | 13,414 | 13,598 | 16,247 | 22,219 | 68,345 | 16,835 | 27,209 | 18,430 | 7,721 | 7,285 | 7,656 | 5,104 | 5,434 | 5,396 | 4,819 | 5,740 | 6,341 | 8,016 | 6,940 | 8,241 | 8,964 | 15,188 | 13,420 | 13,420 | 14,596 | 13,572 | 12,127 | 12,127 | 13,735 | 12,621 | 21,978 | 21,978 | 4,622 | 17,444 | 7,440 | 7,440 | 7,564 | 8,990 | 11,650 | 7,476 | 5,780 | 6,310 | 5,695 | 4,331 | 4,563 | 4,578 | 3,687 | 5,310 | 4,304 | 6,158 | 4,981 | 5,386 | 3,958 | 4,295 | 4,208 | 3,998 | 3,566 | 3,327 | 5,969 | 5,029 | 4,264 | 3,516 | 11,186 | 4,887 | 3,871 | 7,319 | 10,729 | 7,667 | 4,621 | 4,267 | 5,367 | 5,367 | 4,940 | 4,156 | 2,214 | 3,100 | 3,700 | 5,000 | 7,200 | 7,200 | 8,800 | 3,600 | 6,600 | 4,800 | 3,600 | 6,400 | 5,200 | 5,200 | 5,100 | 3,800 | 10,700 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,623 | 4,900 | 10,623,000 | 0 | 4,000 | 7,628 | 0 | 0 | 0 | 2,528 | 0 | 0 | 0 | 2,600 | 2,998 | 5,988 | 5,988 | 3,500 | 2,000 | 2,000 | 2,000 | 4,400 | 0 | 0 | 0 | 0 | 5,117 | 4,852 | 4,772 | 0 | 4,605 | 4,319 | 4,246 | 0 | 4,186 | 4,024 | 15,697 | 0 | 0 | 13,769 | 11,370 | 0 | 9,715 | 9,172 | 8,612 | 18,979 | 18,027 | 18,027 | 15,705 | 13,378 | 13,378 | 11,117 | 10,148 | 9,397 | 19,366 | 18,814 | 17,862 | 17,075 | 16,486 | 15,647 | 14,796 | 14,140 | 15,209 | 15,453 | 14,336 | 13,202 | 12,554 | 12,029 | 11,474 | 17,494 | 16,694 | 15,977 | 15,243 | 14,722 | 14,517 | 14,110 | 13,671 | 11,006 | 10,706 | 10,192 | 10,372 | 10,698 | 10,023 | 158,832 | 157,628 | 156,396 | 156,396 | 238,298 | 332,745 | 328,749 | 328,749 | 322,516 | 316,429 | 316,950 | 293,243 | 261,454 | 238,489 |
| 238,489 | 261,454 | 293,243 | 316,950 | 316,429 | 322,516 | 328,749 | 328,749 | 332,745 | 238,298 | 156,396 | 156,396 | 157,628 | 158,832 | 10,023 | 10,698 | 10,372 | 10,192 | 10,706 | 11,006 | 13,671 | 14,110 | 14,517 | 14,722 | 15,243 | 15,977 | 16,694 | 17,494 | 11,474 | 12,029 | 12,554 | 13,202 | 14,336 | 15,453 | 15,209 | 14,140 | 14,796 | 15,647 | 16,486 | 17,075 | 17,862 | 18,814 | 19,366 | 9,397 | 10,148 | 11,117 | 13,378 | 13,378 | 15,705 | 18,027 | 18,027 | 18,979 | 8,612 | 9,172 | 9,715 | 0 | 11,370 | 13,769 | 0 | 0 | 15,697 | 4,024 | 4,186 | 0 | 4,246 | 4,319 | 4,605 | 0 | 4,772 | 4,852 | 5,117 | 0 | 0 | 0 | 0 | 4,400 | 2,000 | 2,000 | 2,000 | 3,500 | 5,988 | 5,988 | 2,998 | 2,600 | 0 | 0 | 0 | 2,528 | 0 | 0 | 0 | 7,628 | 4,000 | 0 | 10,623,000 | 4,900 | 10,623 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 700 | 800 | 700 | 1,100 | 1,100 | 1,000 | 900 | 800 | 800 | 1,000 | 1,100 | 900 | 900 | 1,000 | 1,000 | 1,000 | 1,053 | 1,060 | 1,053 | 1,071 | 1,071 | 995 | 1,039 | 943 | 942 | 935 | 936 | 995 | 1,023 | 1,408 | 932 | 883 | 917 | 917 | 975 | 1,056 | 1,151 | 1,200 | 1,249 | 1,241 | 1,254 | 1,228 | 1,337 | 1,476 | 1,559 | 1,606 | 1,772 | 1,867 | 2,068 | 2,081 | 2,219 | 2,295 | 2,471 | 2,469 | 2,710 | 2,419 | 2,419 | 2,456 | 2,511 | 2,216 | 2,216 | 1,957 | 1,759 | 1,698 | 1,698 | 1,601 | 1,476 | 1,250 | 1,250 | 1,141 | 1,116 | 1,107 | 1,149 | 1,137 | 1,173 | 1,216 | 1,172 | 1,050 | 963 | 1,077 | 1,091 | 1,140 | 1,100 | 1,178 | 1,170 | 1,103 | 1,113 | 1,073 | 1,161 | 1,116 | 1,241 | 1,143 | 1,206 | 1,254 | 1,182 | 1,223 | 1,349 | 1,291 | 1,325 | 1,202 | 1,157 | 2,572 | 2,565 | 3,372 | 3,372 | 2,694 | 3,467 | 3,973 | 3,973 | 4,114 | 4,925 | 4,938 | 5,638 | 5,228 | 5,744 |
| 5,744 | 5,228 | 5,638 | 4,938 | 4,925 | 4,114 | 3,973 | 3,973 | 3,467 | 2,694 | 3,372 | 3,372 | 2,565 | 2,572 | 1,157 | 1,202 | 1,325 | 1,291 | 1,349 | 1,223 | 1,182 | 1,254 | 1,206 | 1,143 | 1,241 | 1,116 | 1,161 | 1,073 | 1,113 | 1,103 | 1,170 | 1,178 | 1,100 | 1,140 | 1,091 | 1,077 | 963 | 1,050 | 1,172 | 1,216 | 1,173 | 1,137 | 1,149 | 1,107 | 1,116 | 1,141 | 1,250 | 1,250 | 1,476 | 1,601 | 1,698 | 1,698 | 1,759 | 1,957 | 2,216 | 2,216 | 2,511 | 2,456 | 2,419 | 2,419 | 2,710 | 2,469 | 2,471 | 2,295 | 2,219 | 2,081 | 2,068 | 1,867 | 1,772 | 1,606 | 1,559 | 1,476 | 1,337 | 1,228 | 1,254 | 1,241 | 1,249 | 1,200 | 1,151 | 1,056 | 975 | 917 | 917 | 883 | 932 | 1,408 | 1,023 | 995 | 936 | 935 | 942 | 943 | 1,039 | 995 | 1,071 | 1,071 | 1,053 | 1,060 | 1,053 | 1,000 | 1,000 | 1,000 | 900 | 900 | 1,100 | 1,000 | 800 | 800 | 900 | 1,000 | 1,100 | 1,100 | 700 | 800 | 700 |
---|
Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5,988 | 0 | -5,454 | 0 | -5,655 | 2,630,390 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,697 | 0 | 0 | 0 | 1,077 | 0 | 0 | 0 | 1,178 | 0 | 40,140 | 23,634 | 23,443 | 6,589 | 2,195 | 20,328 | 7,374 | 6,360 | 27,339 | 9,357 | 1,272 | 46,830 | 51,010 | -36,673 | 97,311 | 89,313 | 472,026 | 211,252 | 3,372 | 234,892 | 282,831 | 55,684 | 0 | 20,078 | 14,856 | 0 | 0 | 72,760 | 95,041 | 0 |
| 0 | 95,041 | 72,760 | 0 | 0 | 14,856 | 20,078 | 0 | 55,684 | 282,831 | 234,892 | 3,372 | 211,252 | 472,026 | 89,313 | 97,311 | -36,673 | 51,010 | 46,830 | 1,272 | 9,357 | 27,339 | 6,360 | 7,374 | 20,328 | 2,195 | 6,589 | 23,443 | 23,634 | 40,140 | 0 | 1,178 | 0 | 0 | 0 | 1,077 | 0 | 0 | 0 | 20,697 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,630,390 | -5,655 | 0 | -5,454 | 0 | -5,988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Assets | 11,400 | 12,700 | 13,000 | 0 | 12,500 | 14,300 | 14,400 | 13,200 | 12,900 | 19,800 | 21,700 | 0 | 26,100 | 31,300 | 30,900 | 30,300 | 29,541 | 28,819 | 6,313 | 0 | 6,759,000 | 23,159 | 6,437 | 6,001,000 | 24,177 | 30,222 | 41,610 | 51,358 | 46,011 | 54,473 | 36,830 | 5,811 | 6,628 | 6,550 | 6,697 | 5,725 | 6,648 | 6,592 | 6,532 | 5,459 | 6,711 | 6,673 | 6,383 | 5,263 | 6,108 | 6,114 | 6,178 | 5,678 | 6,659 | 6,541 | 6,483 | 5,535 | 6,048 | 5,965 | 6,760 | 0 | 5,363 | 10,574 | 10,221 | 0 | 5,094 | 11,017 | 7,694 | 4,626 | 366,200 | 5,320 | 2,772 | 290,804 | 2,617 | 2,692 | 2,688 | 13,431 | 2,842 | 2,803 | 2,758 | 20,889 | 2,652 | 2,628 | 2,608 | 7,164 | 7,087 | 6,999 | 6,992 | 9,386 | 8,898 | 8,484 | 8,158 | 20,437 | 7,480 | 7,530 | 7,199 | 7,287 | 8,217 | 8,112 | 8,094 | 13,952 | 7,892 | 8,123 | 8,023 | 2,540 | 9,459 | 197,185 | 195,912 | 0 | 45,377 | 47,943 | 371,743 | 0 | 367,399 | 50,060 | 0 | 0 | 1,297,704 | 1,277,477 | 284,088 |
| 284,088 | 1,277,477 | 1,297,704 | 0 | 0 | 50,060 | 367,399 | 0 | 371,743 | 47,943 | 45,377 | 0 | 195,912 | 197,185 | 9,459 | 2,540 | 8,023 | 8,123 | 7,892 | 13,952 | 8,094 | 8,112 | 8,217 | 7,287 | 7,199 | 7,530 | 7,480 | 20,437 | 8,158 | 8,484 | 8,898 | 9,386 | 6,992 | 6,999 | 7,087 | 7,164 | 2,608 | 2,628 | 2,652 | 20,889 | 2,758 | 2,803 | 2,842 | 13,431 | 2,688 | 2,692 | 2,617 | 290,804 | 2,772 | 5,320 | 366,200 | 4,626 | 7,694 | 11,017 | 5,094 | 0 | 10,221 | 10,574 | 5,363 | 0 | 6,760 | 5,965 | 6,048 | 5,535 | 6,483 | 6,541 | 6,659 | 5,678 | 6,178 | 6,114 | 6,108 | 5,263 | 6,383 | 6,673 | 6,711 | 5,459 | 6,532 | 6,592 | 6,648 | 5,725 | 6,697 | 6,550 | 6,628 | 5,811 | 36,830 | 54,473 | 46,011 | 51,358 | 41,610 | 30,222 | 24,177 | 6,001,000 | 6,437 | 23,159 | 6,759,000 | 0 | 6,313 | 28,819 | 29,541 | 30,300 | 30,900 | 31,300 | 26,100 | 0 | 21,700 | 19,800 | 12,900 | 13,200 | 14,400 | 14,300 | 12,500 | 0 | 13,000 | 12,700 | 11,400 |
---|
Property Plant Equipment | 1,100 | 1,100 | 1,500 | 2,100 | 2,100 | 2,400 | 4,100 | 4,000 | 4,300 | 4,500 | 5,000 | 5,400 | 5,400 | 6,000 | 6,400 | 6,500 | 6,459 | 6,394 | 6,313 | 6,357 | 6,357 | 6,063 | 6,033 | 6,001 | 5,951 | 5,903 | 5,962 | 5,811 | 5,797 | 5,751 | 5,664 | 5,603 | 5,565 | 5,492 | 5,639 | 5,725 | 5,662 | 5,606 | 5,546 | 5,459 | 5,415 | 5,376 | 5,323 | 5,263 | 5,256 | 5,305 | 5,350 | 5,678 | 5,718 | 5,629 | 5,562 | 5,535 | 5,538 | 5,457 | 5,447 | 5,363 | 5,363 | 5,308 | 5,158 | 5,094 | 5,094 | 4,909 | 4,821 | 4,626 | 8,506 | 4,548 | 2,772 | 10,780 | 2,617 | 2,692 | 2,688 | 2,725 | 2,842 | 2,803 | 2,758 | 2,697 | 2,652 | 2,628 | 2,608 | 2,570 | 2,522 | 2,472 | 2,428 | 2,479 | 2,494 | 2,509 | 2,462 | 2,406 | 2,355 | 2,328 | 2,296 | 2,242 | 3,328 | 3,140 | 2,963 | 2,783 | 2,731 | 2,730 | 2,714 | 2,540 | 2,366 | 9,159 | 9,221 | 10,344 | 10,344 | 10,354 | 10,530 | 10,291 | 10,291 | 10,000 | 9,915 | 9,840 | 9,731 | 9,613 | 9,467 |
| 9,467 | 9,613 | 9,731 | 9,840 | 9,915 | 10,000 | 10,291 | 10,291 | 10,530 | 10,354 | 10,344 | 10,344 | 9,221 | 9,159 | 2,366 | 2,540 | 2,714 | 2,730 | 2,731 | 2,783 | 2,963 | 3,140 | 3,328 | 2,242 | 2,296 | 2,328 | 2,355 | 2,406 | 2,462 | 2,509 | 2,494 | 2,479 | 2,428 | 2,472 | 2,522 | 2,570 | 2,608 | 2,628 | 2,652 | 2,697 | 2,758 | 2,803 | 2,842 | 2,725 | 2,688 | 2,692 | 2,617 | 10,780 | 2,772 | 4,548 | 8,506 | 4,626 | 4,821 | 4,909 | 5,094 | 5,094 | 5,158 | 5,308 | 5,363 | 5,363 | 5,447 | 5,457 | 5,538 | 5,535 | 5,562 | 5,629 | 5,718 | 5,678 | 5,350 | 5,305 | 5,256 | 5,263 | 5,323 | 5,376 | 5,415 | 5,459 | 5,546 | 5,606 | 5,662 | 5,725 | 5,639 | 5,492 | 5,565 | 5,603 | 5,664 | 5,751 | 5,797 | 5,811 | 5,962 | 5,903 | 5,951 | 6,001 | 6,033 | 6,063 | 6,357 | 6,357 | 6,313 | 6,394 | 6,459 | 6,500 | 6,400 | 6,000 | 5,400 | 5,400 | 5,000 | 4,500 | 4,300 | 4,000 | 4,100 | 2,400 | 2,100 | 2,100 | 1,500 | 1,100 | 1,100 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25,996 | 25,996 | 25,996 | 25,996 | 25,858 | 25,858 | 25,858 | 25,858 | 25,858 | 25,858 | 25,858 | 25,858 | 25,858 | 25,858 |
| 25,858 | 25,858 | 25,858 | 25,858 | 25,858 | 25,858 | 25,858 | 25,858 | 25,858 | 25,858 | 25,996 | 25,996 | 25,996 | 25,996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 387,841 | 365,691 | 335,753 | 322,486 | 307,937 | 293,507 | 270,774 | 250,413 | 235,935 | 253,953 | 249,156 | 251,215 | 266,183 | 282,695 | 297,241 | 292,327 | 277,139 | 226,043 | 304,171 | 319,881 | 341,264 | 344,733 | 379,454 | 395,494 | 389,345 | 343,043 | 357,221 | 368,340 | 381,864 | 389,602 | 376,509 | 14,810 | 14,354 | 13,879 | 408,853 | 437,521 | 10,303 | 412,818 | 10,756 | 372,543 | 158,832 | 157,628 | 156,396 | 156,396 | 238,298 | 332,745 | 328,749 | 328,749 | 322,516 | 316,429 | 316,950 | 293,243 | 261,454 | 238,489 |
| 238,489 | 261,454 | 293,243 | 316,950 | 316,429 | 322,516 | 328,749 | 328,749 | 332,745 | 238,298 | 156,396 | 156,396 | 157,628 | 158,832 | 372,543 | 10,756 | 412,818 | 10,303 | 437,521 | 408,853 | 13,879 | 14,354 | 14,810 | 376,509 | 389,602 | 381,864 | 368,340 | 357,221 | 343,043 | 389,345 | 395,494 | 379,454 | 344,733 | 341,264 | 319,881 | 304,171 | 226,043 | 277,139 | 292,327 | 297,241 | 282,695 | 266,183 | 251,215 | 249,156 | 253,953 | 235,935 | 250,413 | 270,774 | 293,507 | 307,937 | 322,486 | 335,753 | 365,691 | 387,841 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 450 | 0 | 0 | 0 | 487 | 0 | 0 | 0 | 363 | 0 | 0 | 0 | 141 | 0 | 0 | 0 | 121 | 0 | 0 | 0 | 63 | 0 | 0 | 0 | 41 | 0 | 0 | 0 | 32 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,198 | 3,067 | 2,936 | 2,936 | 2,719 | 2,610 | 2,501 | 2,501 | 2,306 | 2,208 | 2,111 | 2,027 | 1,943 | 1,859 |
| 1,859 | 1,943 | 2,027 | 2,111 | 2,208 | 2,306 | 2,501 | 2,501 | 2,610 | 2,719 | 2,936 | 2,936 | 3,067 | 3,198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 32 | 0 | 0 | 0 | 41 | 0 | 0 | 0 | 63 | 0 | 0 | 0 | 121 | 0 | 0 | 0 | 141 | 0 | 0 | 0 | 363 | 0 | 0 | 0 | 487 | 0 | 0 | 0 | 450 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Earning Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36,738 | 38,990 | 60,914 | 41,849 | 26,635 | 84,923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84,923 | 26,635 | 41,849 | 60,914 | 38,990 | 36,738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | -11,400 | -12,700 | -13,000 | 0 | -12,500 | -14,300 | -14,400 | -13,200 | -12,900 | -19,800 | -21,700 | 0 | -26,100 | -31,300 | -30,900 | -30,300 | -29,541 | -28,819 | -21,878 | 0 | 6,329,272 | -23,159 | -22,587 | 5,976,464 | -24,177 | -30,222 | -41,610 | -51,358 | -46,011 | -54,473 | -36,830 | -19,227 | -8,468 | -12,338 | -11,685 | -23,152 | -45,140 | -43,088 | -48,309 | -45,369 | -42,860 | -40,319 | -38,290 | -35,793 | -39,044 | -36,821 | -35,495 | -33,947 | -31,499 | -29,777 | -28,575 | -27,014 | -25,750 | -23,092 | -33,053 | 0 | -31,246 | -28,918 | -24,881 | 0 | -23,261 | -20,864 | -19,612 | -20,654 | 8,390 | -18,027 | -17,291 | 9,250 | -14,906 | -12,535 | -11,512 | -13,431 | -20,627 | -20,027 | -19,027 | -20,889 | -17,555 | -16,668 | -15,769 | -15,065 | -16,086 | -16,281 | -15,116 | -13,934 | -12,554 | -12,029 | -11,474 | -5,110 | -17,183 | -16,417 | -15,634 | -15,064 | -14,810 | -14,354 | -13,879 | -13,952 | -10,824 | -10,303 | -10,456 | -17,841 | -10,023 | -5,513 | -5,645 | 0 | -156,396 | -238,298 | -11,871 | 0 | -14,637 | -322,516 | 0 | 0 | 1,175,341 | -308,714 | -284,088 |
| -284,088 | -308,714 | 1,175,341 | 0 | 0 | -322,516 | -14,637 | 0 | -11,871 | -238,298 | -156,396 | 0 | -5,645 | -5,513 | -10,023 | -17,841 | -10,456 | -10,303 | -10,824 | -13,952 | -13,879 | -14,354 | -14,810 | -15,064 | -15,634 | -16,417 | -17,183 | -5,110 | -11,474 | -12,029 | -12,554 | -13,934 | -15,116 | -16,281 | -16,086 | -15,065 | -15,769 | -16,668 | -17,555 | -20,889 | -19,027 | -20,027 | -20,627 | -13,431 | -11,512 | -12,535 | -14,906 | 9,250 | -17,291 | -18,027 | 8,390 | -20,654 | -19,612 | -20,864 | -23,261 | 0 | -24,881 | -28,918 | -31,246 | 0 | -33,053 | -23,092 | -25,750 | -27,014 | -28,575 | -29,777 | -31,499 | -33,947 | -35,495 | -36,821 | -39,044 | -35,793 | -38,290 | -40,319 | -42,860 | -45,369 | -48,309 | -43,088 | -45,140 | -23,152 | -11,685 | -12,338 | -8,468 | -19,227 | -36,830 | -54,473 | -46,011 | -51,358 | -41,610 | -30,222 | -24,177 | 5,976,464 | -22,587 | -23,159 | 6,329,272 | 0 | -21,878 | -28,819 | -29,541 | -30,300 | -30,900 | -31,300 | -26,100 | 0 | -21,700 | -19,800 | -12,900 | -13,200 | -14,400 | -14,300 | -12,500 | 0 | -13,000 | -12,700 | -11,400 |
---|
> Total Liabilities | 101,100 | 97,900 | 103,800 | 103,500 | 103,500 | 109,100 | 111,500 | 111,700 | 114,800 | 124,000 | 126,000 | 132,100 | 132,100 | 148,300 | 153,500 | 152,500 | 151,640 | 148,210 | 146,950 | 153,949 | 153,949 | 162,313 | 167,470 | 164,273 | 167,070 | 164,255 | 175,169 | 187,985 | 200,053 | 198,688 | 203,799 | 211,624 | 226,838 | 239,420 | 252,519 | 261,441 | 282,389 | 282,096 | 284,707 | 275,517 | 268,315 | 264,910 | 264,507 | 280,968 | 284,301 | 296,885 | 311,535 | 334,758 | 358,447 | 367,506 | 380,453 | 375,245 | 405,498 | 449,275 | 486,686 | 489,531 | 489,531 | 496,485 | 476,100 | 451,070 | 451,070 | 416,346 | 399,202 | 395,461 | 395,461 | 390,591 | 371,268 | 355,686 | 355,686 | 328,610 | 320,087 | 306,891 | 308,510 | 307,937 | 310,551 | 313,605 | 315,426 | 319,571 | 363,259 | 356,749 | 340,390 | 361,169 | 365,852 | 383,557 | 407,244 | 387,951 | 392,537 | 365,973 | 354,053 | 364,759 | 371,453 | 360,961 | 372,195 | 380,828 | 365,758 | 391,521 | 456,959 | 441,784 | 449,851 | 434,493 | 434,518 | 897,503 | 920,182 | 952,405 | 952,405 | 939,467 | 892,203 | 904,811 | 904,811 | 14,000 | 962,638 | 1,093,307 | 1,088,997 | 1,084,820 | 1,086,464 |
| 1,086,464 | 1,084,820 | 1,088,997 | 1,093,307 | 962,638 | 14,000 | 904,811 | 904,811 | 892,203 | 939,467 | 952,405 | 952,405 | 920,182 | 897,503 | 434,518 | 434,493 | 449,851 | 441,784 | 456,959 | 391,521 | 365,758 | 380,828 | 372,195 | 360,961 | 371,453 | 364,759 | 354,053 | 365,973 | 392,537 | 387,951 | 407,244 | 383,557 | 365,852 | 361,169 | 340,390 | 356,749 | 363,259 | 319,571 | 315,426 | 313,605 | 310,551 | 307,937 | 308,510 | 306,891 | 320,087 | 328,610 | 355,686 | 355,686 | 371,268 | 390,591 | 395,461 | 395,461 | 399,202 | 416,346 | 451,070 | 451,070 | 476,100 | 496,485 | 489,531 | 489,531 | 486,686 | 449,275 | 405,498 | 375,245 | 380,453 | 367,506 | 358,447 | 334,758 | 311,535 | 296,885 | 284,301 | 280,968 | 264,507 | 264,910 | 268,315 | 275,517 | 284,707 | 282,096 | 282,389 | 261,441 | 252,519 | 239,420 | 226,838 | 211,624 | 203,799 | 198,688 | 200,053 | 187,985 | 175,169 | 164,255 | 167,070 | 164,273 | 167,470 | 162,313 | 153,949 | 153,949 | 146,950 | 148,210 | 151,640 | 152,500 | 153,500 | 148,300 | 132,100 | 132,100 | 126,000 | 124,000 | 114,800 | 111,700 | 111,500 | 109,100 | 103,500 | 103,500 | 103,800 | 97,900 | 101,100 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 2,500 | 0 | 0 | 0 | 4,500 | 4,500 | 4,500 | 18,000 | 18,000 | 16,900 | 14,600 | 15,100 | 11,250 | 0 | 10,000 | 0 | 0 | 556,000 | 9,500 | 10,750 | 15,750 | 28,724 | 25,181 | 32,130 | 0 | 7,200 | 30,801 | 233,400 | 246,500 | 13,300 | 276,400 | 276,100 | 278,700 | 18,028 | 262,300 | 258,900 | 258,500 | 6,000 | 278,300 | 290,900 | 6,000 | 6,000 | 6,000 | 361,500 | 6,000 | 469 | 399,500 | 443,300 | 480,700 | 483,500 | 4,986 | 490,500 | 470,100 | 445,100 | 5,369 | 410,300 | 393,200 | 1,302 | 389,500 | 384,600 | 365,300 | 344,700 | 6,941 | 2,308 | 674 | 718 | 731 | 771 | 834 | 3,557 | 3,074 | 3,782 | 4,236 | 6,372 | 5,584 | 5,634 | 4,589 | 5,202 | 4,079 | 3,995 | 4,980 | 3,512 | 3,029 | 3,482 | 3,948 | 3,392 | 3,778 | 3,105 | 3,706 | 4,429 | 3,642 | 4,137 | 3,572 | 263,702 | 8,643 | 70,764 | 52,975 | 858,381 | 14,000 | 14,000 | 65,593 | 750,387 | 767,271 | 71,447 | 0 | 0 | 74,491 | -72,658 | 0 |
| 0 | -72,658 | 74,491 | 0 | 0 | 71,447 | 767,271 | 750,387 | 65,593 | 14,000 | 14,000 | 858,381 | 52,975 | 70,764 | 8,643 | 263,702 | 3,572 | 4,137 | 3,642 | 4,429 | 3,706 | 3,105 | 3,778 | 3,392 | 3,948 | 3,482 | 3,029 | 3,512 | 4,980 | 3,995 | 4,079 | 5,202 | 4,589 | 5,634 | 5,584 | 6,372 | 4,236 | 3,782 | 3,074 | 3,557 | 834 | 771 | 731 | 718 | 674 | 2,308 | 6,941 | 344,700 | 365,300 | 384,600 | 389,500 | 1,302 | 393,200 | 410,300 | 5,369 | 445,100 | 470,100 | 490,500 | 4,986 | 483,500 | 480,700 | 443,300 | 399,500 | 469 | 6,000 | 361,500 | 6,000 | 6,000 | 6,000 | 290,900 | 278,300 | 6,000 | 258,500 | 258,900 | 262,300 | 18,028 | 278,700 | 276,100 | 276,400 | 13,300 | 246,500 | 233,400 | 30,801 | 7,200 | 0 | 32,130 | 25,181 | 28,724 | 15,750 | 10,750 | 9,500 | 556,000 | 0 | 0 | 10,000 | 0 | 11,250 | 15,100 | 14,600 | 16,900 | 18,000 | 18,000 | 4,500 | 4,500 | 4,500 | 0 | 0 | 0 | 2,500 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 2,500 | 0 | 0 | 0 | 4,500 | 4,500 | 4,500 | 18,000 | 18,000 | 16,900 | 14,600 | 15,100 | 11,250 | 10,000 | 10,000 | 0 | 0 | 11,000 | 9,500 | 10,750 | 15,750 | 28,724 | 25,181 | 32,130 | 0 | 7,200 | 30,801 | 0 | 0 | 13,300 | 13,300 | 0 | 0 | 18,028 | 18,028 | 0 | 0 | 6,000 | 6,000 | 0 | 6,000 | 6,000 | 6,000 | 0 | 6,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,000 | 5,000 | 0 | 0 | 2,923 | 0 | 0 | 0 | 91,100 | 0 | 0 | 0 | 77,100 | 0 | 0 | 0 | 90,100 | 101,000 | 109,100 | 91,100 | 27,500 | 70,100 | 89,100 | 0 | 8,765 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27,694 | 0 | 70,660 | 52,876 | 0 | 14,000 | 14,000 | 65,407 | 0 | 159,207 | 71,381 | 0 | 0 | 71,681 | 72,658 | 0 |
| 0 | 72,658 | 71,681 | 0 | 0 | 71,381 | 159,207 | 0 | 65,407 | 14,000 | 14,000 | 0 | 52,876 | 70,660 | 0 | 27,694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,765 | 0 | 89,100 | 70,100 | 27,500 | 91,100 | 109,100 | 101,000 | 90,100 | 0 | 0 | 0 | 77,100 | 0 | 0 | 0 | 91,100 | 0 | 0 | 0 | 2,923 | 0 | 0 | 5,000 | 5,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,000 | 0 | 6,000 | 6,000 | 6,000 | 0 | 6,000 | 6,000 | 0 | 0 | 18,028 | 18,028 | 0 | 0 | 13,300 | 13,300 | 0 | 0 | 30,801 | 7,200 | 0 | 32,130 | 25,181 | 28,724 | 15,750 | 10,750 | 9,500 | 11,000 | 0 | 0 | 10,000 | 10,000 | 11,250 | 15,100 | 14,600 | 16,900 | 18,000 | 18,000 | 4,500 | 4,500 | 4,500 | 0 | 0 | 0 | 2,500 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 91,100 | 0 | 0 | 0 | 77,100 | 0 | 0 | 0 | 90,100 | 101,000 | 109,100 | 91,100 | 27,500 | 70,100 | 89,100 | 0 | 8,765 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,765 | 0 | 89,100 | 70,100 | 27,500 | 91,100 | 109,100 | 101,000 | 90,100 | 0 | 0 | 0 | 77,100 | 0 | 0 | 0 | 91,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 135,607 | 131,462 | 133,547 | 141,594 | 151,262 | 152,193 | 157,240 | -556,000 | 153,210 | 150,981 | 156,215 | 156,148 | 169,509 | 163,532 | 167,285 | 179,907 | 186,765 | 184,041 | 192,586 | 195,912 | 209,992 | 208,248 | 212,098 | 209,464 | 207,565 | 207,633 | 210,388 | 221,467 | 225,547 | 229,047 | 229,359 | 228,727 | 235,062 | 254,106 | 294,960 | 289,917 | 323,831 | 367,942 | 395,788 | 385,488 | 392,747 | 414,149 | 370,853 | 348,445 | 340,923 | 312,371 | 294,850 | 1,302 | 290,352 | 270,047 | 262,808 | 2,104 | 1,941 | 2,308 | 674 | 718 | 731 | 771 | 834 | 3,557 | 3,074 | 3,782 | 4,236 | 6,372 | 5,584 | 5,634 | 4,589 | 5,202 | 4,079 | 3,995 | 4,980 | 3,512 | 3,029 | 3,482 | 3,948 | 3,392 | 4,878 | 4,101 | 4,573 | 4,429 | 4,245 | 315,778 | 3,904 | 315,630 | 8,643 | 705,041 | 749,645 | 788,052 | 839,714 | 9,066 | 768,511 | 686,916 | 11,910 | 12,176 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 12,176 | 11,910 | 686,916 | 768,511 | 9,066 | 839,714 | 788,052 | 749,645 | 705,041 | 8,643 | 315,630 | 3,904 | 315,778 | 4,245 | 4,429 | 4,573 | 4,101 | 4,878 | 3,392 | 3,948 | 3,482 | 3,029 | 3,512 | 4,980 | 3,995 | 4,079 | 5,202 | 4,589 | 5,634 | 5,584 | 6,372 | 4,236 | 3,782 | 3,074 | 3,557 | 834 | 771 | 731 | 718 | 674 | 2,308 | 1,941 | 2,104 | 262,808 | 270,047 | 290,352 | 1,302 | 294,850 | 312,371 | 340,923 | 348,445 | 370,853 | 414,149 | 392,747 | 385,488 | 395,788 | 367,942 | 323,831 | 289,917 | 294,960 | 254,106 | 235,062 | 228,727 | 229,359 | 229,047 | 225,547 | 221,467 | 210,388 | 207,633 | 207,565 | 209,464 | 212,098 | 208,248 | 209,992 | 195,912 | 192,586 | 184,041 | 186,765 | 179,907 | 167,285 | 163,532 | 169,509 | 156,148 | 156,215 | 150,981 | 153,210 | -556,000 | 157,240 | 152,193 | 151,262 | 141,594 | 133,547 | 131,462 | 135,607 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10,000 | 0 | 0 | -11,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -931 | 0 | 0 | 0 | -982 | 0 | 0 | 0 | -1,229 | 0 | 0 | 0 | -855 | 0 | 0 | 0 | -926 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 312,371 | 294,850 | -1,302 | 290,352 | 270,047 | 262,808 | 257,071 | -2,171 | -2,308 | -674 | -718 | -731 | -771 | -834 | 217,867 | 222,092 | 232,152 | 274,921 | 272,614 | 257,409 | 279,772 | 285,098 | 287,427 | 296,564 | 273,847 | 294,920 | 291,290 | 280,330 | 271,266 | 278,885 | 281,414 | 286,654 | 295,798 | 280,067 | 297,724 | 333,149 | 315,778 | 325,336 | 236,008 | 312,315 | 104 | 99 | 0 | 135 | 816,177 | 186 | 0 | 608,064 | 66 | 0 | 0 | 2,810 | 4,272 | 0 |
| 0 | 4,272 | 2,810 | 0 | 0 | 66 | 608,064 | 0 | 186 | 816,177 | 135 | 0 | 99 | 104 | 312,315 | 236,008 | 325,336 | 315,778 | 333,149 | 297,724 | 280,067 | 295,798 | 286,654 | 281,414 | 278,885 | 271,266 | 280,330 | 291,290 | 294,920 | 273,847 | 296,564 | 287,427 | 285,098 | 279,772 | 257,409 | 272,614 | 274,921 | 232,152 | 222,092 | 217,867 | -834 | -771 | -731 | -718 | -674 | -2,308 | -2,171 | 257,071 | 262,808 | 270,047 | 290,352 | -1,302 | 294,850 | 312,371 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -926 | 0 | 0 | 0 | -855 | 0 | 0 | 0 | -1,229 | 0 | 0 | 0 | -982 | 0 | 0 | 0 | -931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11,000 | 0 | 0 | -10,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,250 | 8,250 | 163,717,000 | 0 | 0 | 0 | 0 | 0 | 0 | 31,071 | 21,302 | 6,000 | 52,065 | 55,970 | 48,017 | 68,905 | 69,783 | 68,037 | 44,485 | 57,789 | 53,830 | 49,663 | 49,985 | 55,798 | 64,600 | 71,800 | 96,500 | 114,000 | 109,200 | 74,500 | 80,469 | 78,010 | 78,008 | 84,800 | 0 | 97,600 | 99,000 | 99,000 | 0 | 98,000 | 98,000 | 98,000 | 94,000 | 6,000 | 94,000 | 94,000 | 96,511 | 85,500 | 90,500 | 96,460 | 88,423 | 88,385 | 88,349 | 88,312 | 91,100 | 89,600 | 82,600 | 82,600 | 77,100 | 77,100 | 75,100 | 75,100 | 90,100 | 106,100 | 109,100 | 91,100 | 70,100 | 70,100 | 89,100 | 87,100 | 75,100 | 80,100 | 79,845 | 79,590 | 88,335 | 119,080 | 120,325 | 119,070 | 113,815 | 113,560 | 112,827 | 105,070 | 0 | 938,405 | 925,467 | 892,203 | 0 | 904,811 | 14,000 | 0 | 0 | 1,014,506 | 1,084,820 | 308,568 |
| 308,568 | 1,084,820 | 1,014,506 | 0 | 0 | 14,000 | 904,811 | 0 | 892,203 | 925,467 | 938,405 | 0 | 105,070 | 112,827 | 113,560 | 113,815 | 119,070 | 120,325 | 119,080 | 88,335 | 79,590 | 79,845 | 80,100 | 75,100 | 87,100 | 89,100 | 70,100 | 70,100 | 91,100 | 109,100 | 106,100 | 90,100 | 75,100 | 75,100 | 77,100 | 77,100 | 82,600 | 82,600 | 89,600 | 91,100 | 88,312 | 88,349 | 88,385 | 88,423 | 96,460 | 90,500 | 85,500 | 96,511 | 94,000 | 94,000 | 6,000 | 94,000 | 98,000 | 98,000 | 98,000 | 0 | 99,000 | 99,000 | 97,600 | 0 | 84,800 | 78,008 | 78,010 | 80,469 | 74,500 | 109,200 | 114,000 | 96,500 | 71,800 | 64,600 | 55,798 | 49,985 | 49,663 | 53,830 | 57,789 | 44,485 | 68,037 | 69,783 | 68,905 | 48,017 | 55,970 | 52,065 | 6,000 | 21,302 | 31,071 | 0 | 0 | 0 | 0 | 0 | 0 | 163,717,000 | 8,250 | 8,250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 8,960 | 6,000 | 6,000 | 6,000 | 6,000 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 4,845 | 4,590 | 4,335 | 4,080 | 3,825 | 3,570 | 3,315 | 3,060 | 16,805 | 14,000 | 0 | 14,000 | 14,000 | 14,000 | 0 | 14,000 | 14,000 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 14,000 | 14,000 | 0 | 14,000 | 14,000 | 14,000 | 0 | 14,000 | 16,805 | 3,060 | 3,315 | 3,570 | 3,825 | 4,080 | 4,335 | 4,590 | 4,845 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 5,100 | 6,000 | 6,000 | 6,000 | 6,000 | 8,960 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 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 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,433 | 1,648 | 2,153 | 2,355 | 1,848 | 1,870 | 1,980 | 2,117 | 4,360 | 2,523 | 3,204 | 3,113 | 5,363 | 3,026 | 5,443 | 3,215 | 3,272 | 3,314 | 3,963 | 4,212 | 3,492 | 4,065 | 5,456 | 3,540 | 2,961 | 3,446 | 4,456 | 3,518 | 2,956 | 3,238 | 4,376 | 3,531 | 3,385 | 4,200 | 4,993 | 5,328 | 4,167 | 3,833 | 6,098 | 6,443 | 4,738 | 5,242 | 6,247 | 4,625 | 5,253 | 5,975 | 6,352 | 6,775 | 6,239 | 7,221 | 8,432 | 8,115 | 7,787 | 8,745 | 5,058 | 4,063 | 10,454 | 4,857 | 5,147 | 4,638 | 3,734 | 4,819 | 5,738 | 7,035 | 5,881 | 6,297 | 5,654 | 6,030 | 4,580 | 5,004 | 6,517 | 4,583 | 594 | 911 | 1,520 | 1,055 | 563 | 1,084 | 1,528 | 1,033 | 485 | 1,076 | 1,541 | 787 | 8,643 | 0 | 12,647 | 11,341 | 12,194 | 9,189 | 11,397 | 12,080 | 367 | 404 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 404 | 367 | 12,080 | 11,397 | 9,189 | 12,194 | 11,341 | 12,647 | 0 | 8,643 | 787 | 1,541 | 1,076 | 485 | 1,033 | 1,528 | 1,084 | 563 | 1,055 | 1,520 | 911 | 594 | 4,583 | 6,517 | 5,004 | 4,580 | 6,030 | 5,654 | 6,297 | 5,881 | 7,035 | 5,738 | 4,819 | 3,734 | 4,638 | 5,147 | 4,857 | 10,454 | 4,063 | 5,058 | 8,745 | 7,787 | 8,115 | 8,432 | 7,221 | 6,239 | 6,775 | 6,352 | 5,975 | 5,253 | 4,625 | 6,247 | 5,242 | 4,738 | 6,443 | 6,098 | 3,833 | 4,167 | 5,328 | 4,993 | 4,200 | 3,385 | 3,531 | 4,376 | 3,238 | 2,956 | 3,518 | 4,456 | 3,446 | 2,961 | 3,540 | 5,456 | 4,065 | 3,492 | 4,212 | 3,963 | 3,314 | 3,272 | 3,215 | 5,443 | 3,026 | 5,363 | 3,113 | 3,204 | 2,523 | 4,360 | 2,117 | 1,980 | 1,870 | 1,848 | 2,355 | 2,153 | 1,648 | 1,433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 14,100 | 14,000 | 13,500 | 13,600 | 13,600 | 13,100 | 13,200 | 13,400 | 13,600 | 13,600 | 13,500 | 13,600 | 13,600 | 13,500 | 13,800 | 13,800 | 13,940 | 13,903 | 14,158 | 13,977 | 13,977 | 14,240 | 14,547 | 14,628 | 14,916 | 15,152 | 15,578 | 16,921 | 17,261 | 17,805 | 17,914 | 18,191 | 12,897 | 14,265 | 14,731 | 15,097 | 15,380 | 15,629 | 15,954 | 16,777 | 17,191 | 19,138 | 19,426 | 20,027 | 20,392 | 20,926 | 21,657 | 22,049 | 22,550 | 23,051 | 23,587 | 32,689 | 33,211 | 33,028 | 33,290 | 31,515 | 31,515 | 32,389 | 32,784 | 32,860 | 32,860 | 30,728 | 23,035 | 23,013 | 18,269 | 18,269 | 19,663 | 18,007 | 18,007 | 16,589 | 25,584 | 25,590 | 26,569 | 26,747 | 27,442 | 37,258 | 38,613 | 39,648 | 40,648 | 46,163 | 46,890 | 47,224 | 47,521 | 45,526 | 46,891 | 47,544 | 48,115 | 47,731 | 47,445 | 47,301 | 48,013 | 48,436 | 48,951 | 49,016 | 48,860 | 48,848 | 49,080 | 49,520 | 49,366 | 48,885 | 45,076 | 143,463 | 143,323 | 141,000 | 141,000 | 284,634 | 277,431 | 279,482 | 279,482 | 277,289 | 274,967 | 281,903 | 281,292 | 282,293 | 286,392 |
| 286,392 | 282,293 | 281,292 | 281,903 | 274,967 | 277,289 | 279,482 | 279,482 | 277,431 | 284,634 | 141,000 | 141,000 | 143,323 | 143,463 | 45,076 | 48,885 | 49,366 | 49,520 | 49,080 | 48,848 | 48,860 | 49,016 | 48,951 | 48,436 | 48,013 | 47,301 | 47,445 | 47,731 | 48,115 | 47,544 | 46,891 | 45,526 | 47,521 | 47,224 | 46,890 | 46,163 | 40,648 | 39,648 | 38,613 | 37,258 | 27,442 | 26,747 | 26,569 | 25,590 | 25,584 | 16,589 | 18,007 | 18,007 | 19,663 | 18,269 | 18,269 | 23,013 | 23,035 | 30,728 | 32,860 | 32,860 | 32,784 | 32,389 | 31,515 | 31,515 | 33,290 | 33,028 | 33,211 | 32,689 | 23,587 | 23,051 | 22,550 | 22,049 | 21,657 | 20,926 | 20,392 | 20,027 | 19,426 | 19,138 | 17,191 | 16,777 | 15,954 | 15,629 | 15,380 | 15,097 | 14,731 | 14,265 | 12,897 | 18,191 | 17,914 | 17,805 | 17,261 | 16,921 | 15,578 | 15,152 | 14,916 | 14,628 | 14,547 | 14,240 | 13,977 | 13,977 | 14,158 | 13,903 | 13,940 | 13,800 | 13,800 | 13,500 | 13,600 | 13,600 | 13,500 | 13,600 | 13,600 | 13,400 | 13,200 | 13,100 | 13,600 | 13,600 | 13,500 | 14,000 | 14,100 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 62 | 203 | 203 | 203 | 203 | 292 | 292 | 292 | 292 | 292 | 292 | 292 | 292 | 299 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 305 | 305 | 305 | 305 | 306 | 306 | 306 | 306 | 305 | 743 | 744 | 744 | 744 | 761 | 761 | 279,482 | 761 | 768 | 0 | 0 | 93 | 95 | 94 |
| 94 | 95 | 93 | 0 | 0 | 768 | 761 | 279,482 | 761 | 761 | 744 | 744 | 744 | 743 | 305 | 306 | 306 | 306 | 306 | 305 | 305 | 305 | 305 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 299 | 292 | 292 | 292 | 292 | 292 | 292 | 292 | 292 | 203 | 203 | 203 | 203 | 62 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings | 5,600 | 5,500 | 5,100 | 5,100 | 5,100 | 5,200 | 5,200 | 5,400 | 5,500 | 5,600 | 4,600 | 4,700 | 4,700 | 4,600 | 4,800 | 4,800 | 4,922 | 5,098 | 5,328 | 5,322 | 5,322 | 5,557 | 5,747 | 5,804 | 6,078 | 6,350 | 6,740 | 7,005 | 7,279 | 7,552 | 7,844 | 8,207 | 8,602 | 8,946 | 9,236 | 9,561 | 9,808 | 10,030 | 10,327 | 10,842 | 11,233 | 11,466 | 11,713 | 12,169 | 12,511 | 12,625 | 12,810 | 13,152 | 13,650 | 14,215 | 14,736 | 14,878 | 15,291 | 15,049 | 15,131 | 7,322 | 7,322 | 7,992 | 8,120 | 8,074 | 8,074 | 5,656 | -2,141 | -2,558 | -2,558 | -7,427 | -6,015 | -7,988 | -7,988 | -9,484 | -9,027 | -9,068 | -8,079 | -8,020 | -7,255 | -6,539 | -5,241 | -4,088 | -3,109 | 2,533 | 3,166 | 3,485 | 3,812 | 6,013 | 7,245 | 7,778 | 8,281 | 7,816 | 7,732 | 7,605 | 8,356 | 8,631 | 8,908 | 8,773 | 8,494 | 8,425 | 8,392 | 8,608 | 8,364 | 7,783 | 4,296 | 4,997 | 5,149 | 3,673 | 3,673 | 6,470 | 7,788 | 9,294 | 9,294 | 9,854 | 9,945 | 12,552 | 12,388 | 12,657 | 13,179 |
| 13,179 | 12,657 | 12,388 | 12,552 | 9,945 | 9,854 | 9,294 | 9,294 | 7,788 | 6,470 | 3,673 | 3,673 | 5,149 | 4,997 | 4,296 | 7,783 | 8,364 | 8,608 | 8,392 | 8,425 | 8,494 | 8,773 | 8,908 | 8,631 | 8,356 | 7,605 | 7,732 | 7,816 | 8,281 | 7,778 | 7,245 | 6,013 | 3,812 | 3,485 | 3,166 | 2,533 | -3,109 | -4,088 | -5,241 | -6,539 | -7,255 | -8,020 | -8,079 | -9,068 | -9,027 | -9,484 | -7,988 | -7,988 | -6,015 | -7,427 | -2,558 | -2,558 | -2,141 | 5,656 | 8,074 | 8,074 | 8,120 | 7,992 | 7,322 | 7,322 | 15,131 | 15,049 | 15,291 | 14,878 | 14,736 | 14,215 | 13,650 | 13,152 | 12,810 | 12,625 | 12,511 | 12,169 | 11,713 | 11,466 | 11,233 | 10,842 | 10,327 | 10,030 | 9,808 | 9,561 | 9,236 | 8,946 | 8,602 | 8,207 | 7,844 | 7,552 | 7,279 | 7,005 | 6,740 | 6,350 | 6,078 | 5,804 | 5,747 | 5,557 | 5,322 | 5,322 | 5,328 | 5,098 | 4,922 | 4,800 | 4,800 | 4,600 | 4,700 | 4,700 | 4,600 | 5,600 | 5,500 | 5,400 | 5,200 | 5,200 | 5,100 | 5,100 | 5,100 | 5,500 | 5,600 |
---|
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 | 14,439 | 14,460 | 10,824 | 10,844 | 10,864 | 9,559 | 8,895 | 10,115 | 10,117 | 21,785 | 35,704 | 35,715 | 35,740 | 35,740 | 44,669 | 44,669 | 44,669 | 44,669 | 44,669 | 44,672 | 44,682 | 44,692 | 45,819 | 45,933 | 46,026 | 46,073 | 46,117 | 46,098 | 46,116 | 46,131 | 46,141 | 46,219 | 46,292 | 46,353 | 46,426 | 46,550 | 46,650 | 46,750 | 46,851 | 46,625 | 140,125 | 140,275 | 0 | 140,289 | 143,427 | 143,457 | 0 | 143,491 | 143,659 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 143,659 | 143,491 | 0 | 143,457 | 143,427 | 140,289 | 0 | 140,275 | 140,125 | 46,625 | 46,851 | 46,750 | 46,650 | 46,550 | 46,426 | 46,353 | 46,292 | 46,219 | 46,141 | 46,131 | 46,116 | 46,098 | 46,117 | 46,073 | 46,026 | 45,933 | 45,819 | 44,692 | 44,682 | 44,672 | 44,669 | 44,669 | 44,669 | 44,669 | 44,669 | 35,740 | 35,740 | 35,715 | 35,704 | 21,785 | 10,117 | 10,115 | 8,895 | 9,559 | 10,864 | 10,844 | 10,824 | 14,460 | 14,439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -5,326 | -5,326 | 0 | -5,326 | -5,326 | -5,326 | 0 | -5,326 | -5,326 | -5,326 | -5,326 | -5,326 | -5,326 | -5,326 | -5,326 | -5,326 | -5,326 | -5,326 | -5,326 | -5,326 | -5,326 | -5,326 | -5,326 | -5,326 | -5,326 | -5,326 | -5,326 | -1,329 | -1,329 | -1,329 | -1,329 | -1,329 | -1,329 | -1,329 | -1,329 | -1,329 | -1,329 | -1,329 | -1,329 | -1,329 | -1,234 | -1,234 | -1,234 | -1,969 | -3,444 | -3,444 | -3,444 | -3,444 | -3,444 | -3,451 | -3,451 | -3,451 | -3,451 | -3,459 | -3,459 | -3,459 | -3,459 | -3,467 | -3,467 | -3,395 | -3,391 | -3,368 | -3,343 | -3,341 | -4,276 | -4,992 | -4,995 | -5,154 | -5,306 | -4,377 | -4,382 | -4,859 | -4,859 | -4,859 | -4,859 | -4,880 | -5,142 | -6,216 | -375 | -363 | -475 | -485 | -520 | -529 | -553 | -469 | -469 | -475 | -554 | -554 | -554 | -554 | -554 | -318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 8,500 | 8,500 | 8,400 | 8,500 | 8,500 | 7,900 | 8,000 | 8,000 | 8,100 | 8,000 | 8,900 | 8,900 | 8,900 | 8,900 | 9,400 | 9,400 | 9,366 | 9,138 | 9,138 | 0 | 8,906 | 8,906 | 9,005 | 9,012 | 9,017 | 8,792 | 8,976 | 2,987 | 10,029 | 10,053 | 10,138 | 10,132 | 4,363 | 5,382 | 5,537 | 5,566 | 5,584 | 5,600 | 5,617 | 5,914 | 5,937 | 7,650 | 7,691 | 7,836 | 7,863 | 8,348 | 8,866 | 8,869 | 8,849 | 8,830 | 8,831 | 8,794 | 8,840 | 17,866 | 9,584 | 0 | 9,058 | 9,209 | 9,448 | 0 | 9,564 | 10,995 | 11,016 | 7,380 | 578 | 7,400 | 7,420 | 318 | 7,661 | 8,883 | 20,456 | 34,375 | 34,386 | 34,411 | 34,411 | 43,340 | 43,340 | 43,340 | 43,340 | 43,340 | 43,343 | 43,353 | 43,363 | 39,317 | 39,453 | 39,567 | 39,635 | 39,696 | 39,694 | 39,730 | 39,762 | 39,788 | 39,883 | 39,972 | 40,050 | 40,141 | 40,282 | 40,397 | 40,515 | 40,632 | 40,422 | 133,938 | 134,105 | -1,380 | 134,134 | 137,304 | 137,350 | 0 | 136,900 | 134,086 | 0 | 0 | 132,907 | 133,016 | 132,397 |
| 132,397 | 133,016 | 132,907 | 0 | 0 | 134,086 | 136,900 | 0 | 137,350 | 137,304 | 134,134 | -1,380 | 134,105 | 133,938 | 40,422 | 40,632 | 40,515 | 40,397 | 40,282 | 40,141 | 40,050 | 39,972 | 39,883 | 39,788 | 39,762 | 39,730 | 39,694 | 39,696 | 39,635 | 39,567 | 39,453 | 39,317 | 43,363 | 43,353 | 43,343 | 43,340 | 43,340 | 43,340 | 43,340 | 43,340 | 34,411 | 34,411 | 34,386 | 34,375 | 20,456 | 8,883 | 7,661 | 318 | 7,420 | 7,400 | 578 | 7,380 | 11,016 | 10,995 | 9,564 | 0 | 9,448 | 9,209 | 9,058 | 0 | 9,584 | 17,866 | 8,840 | 8,794 | 8,831 | 8,830 | 8,849 | 8,869 | 8,866 | 8,348 | 7,863 | 7,836 | 7,691 | 7,650 | 5,937 | 5,914 | 5,617 | 5,600 | 5,584 | 5,566 | 5,537 | 5,382 | 4,363 | 10,132 | 10,138 | 10,053 | 10,029 | 2,987 | 8,976 | 8,792 | 9,017 | 9,012 | 9,005 | 8,906 | 8,906 | 0 | 9,138 | 9,138 | 9,366 | 9,400 | 9,400 | 8,900 | 8,900 | 8,900 | 8,900 | 8,000 | 8,100 | 8,000 | 8,000 | 7,900 | 8,500 | 8,500 | 8,400 | 8,500 | 8,500 |
---|