> Total Assets | 299,200 | 299,300 | 280,000 | 288,600 | 319,500 | 322,800 | 330,500 | 330,900 | 342,900 | 344,800 | 351,900 | 356,000 | 381,300 | 388,400 | 401,500 | 424,300 | 435,300 | 458,032 | 480,364 | 499,992 | 519,903 | 543,972 | 565,317 | 590,775 | 621,575 | 706,371 | 722,937 | 744,572 | 781,101 | 801,409 | 819,323 | 830,780 | 868,606 | 922,893 | 936,997 | 971,278 | 997,591 | 995,826 | 1,018,095 | 1,063,211 | 1,108,338 | 1,145,186 | 1,169,161 | 1,186,382 | 1,213,504 | 1,191,407 | 1,203,777 | 1,213,270 | 1,208,776 | 1,185,226 | 1,211,212 | 1,215,330 | 1,252,782 | 1,283,005 | 1,294,575 | 1,290,891 | 1,307,089 | 1,300,527 | 1,251,777 | 1,231,489 | 1,275,658 | 1,244,075 | 1,197,573 | 1,145,983 | 1,195,376 | 1,176,644 | 1,133,170 | 1,097,437 | 1,139,397 | 1,118,865 | 1,106,454 | 1,113,141 | 1,151,085 | 1,141,836 | 1,118,382 | 1,114,414 | 1,146,898 | 1,156,711 | 1,139,050 | 1,127,320 | 1,174,149 | 1,168,389 | 1,147,027 | 1,152,817 | 1,210,442 | 1,208,765 | 1,198,449 | 1,195,393 | 1,232,755 | 1,218,420 | 1,204,472 | 1,186,196 | 1,251,878 | 1,279,077 | 1,506,972 | 1,477,682 | 1,515,313 | 1,510,048 | 1,777,568 | 1,759,446 | 1,763,974 | 1,799,046 | 1,755,518 | 2,512,581 | 2,691,715 | 2,686,788 | 2,728,393 | 2,805,912 | 2,936,570 | 2,996,941 | 3,101,071 | 3,093,823 | 3,056,562 | 3,015,509 | 3,007,907 | 3,065,103 |
| 3,065,103 | 3,007,907 | 3,015,509 | 3,056,562 | 3,093,823 | 3,101,071 | 2,996,941 | 2,936,570 | 2,805,912 | 2,728,393 | 2,686,788 | 2,691,715 | 2,512,581 | 1,755,518 | 1,799,046 | 1,763,974 | 1,759,446 | 1,777,568 | 1,510,048 | 1,515,313 | 1,477,682 | 1,506,972 | 1,279,077 | 1,251,878 | 1,186,196 | 1,204,472 | 1,218,420 | 1,232,755 | 1,195,393 | 1,198,449 | 1,208,765 | 1,210,442 | 1,152,817 | 1,147,027 | 1,168,389 | 1,174,149 | 1,127,320 | 1,139,050 | 1,156,711 | 1,146,898 | 1,114,414 | 1,118,382 | 1,141,836 | 1,151,085 | 1,113,141 | 1,106,454 | 1,118,865 | 1,139,397 | 1,097,437 | 1,133,170 | 1,176,644 | 1,195,376 | 1,145,983 | 1,197,573 | 1,244,075 | 1,275,658 | 1,231,489 | 1,251,777 | 1,300,527 | 1,307,089 | 1,290,891 | 1,294,575 | 1,283,005 | 1,252,782 | 1,215,330 | 1,211,212 | 1,185,226 | 1,208,776 | 1,213,270 | 1,203,777 | 1,191,407 | 1,213,504 | 1,186,382 | 1,169,161 | 1,145,186 | 1,108,338 | 1,063,211 | 1,018,095 | 995,826 | 997,591 | 971,278 | 936,997 | 922,893 | 868,606 | 830,780 | 819,323 | 801,409 | 781,101 | 744,572 | 722,937 | 706,371 | 621,575 | 590,775 | 565,317 | 543,972 | 519,903 | 499,992 | 480,364 | 458,032 | 435,300 | 424,300 | 401,500 | 388,400 | 381,300 | 356,000 | 351,900 | 344,800 | 342,900 | 330,900 | 330,500 | 322,800 | 319,500 | 288,600 | 280,000 | 299,300 | 299,200 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,600 | 25,200 | 22,700 | 39,000 | 18,400 | 29,000 | 19,000 | 22,500 | 24,338 | 20,145 | 19,034 | 18,594 | 18,355 | 19,351 | 17,989 | 29,195 | 26,698 | 27,408 | 25 | 100,428 | 35,839 | 36,917 | 33,328 | 107,054 | 19,428 | 18,537 | 18,792 | 117,741 | 20,731 | 18,973 | 23,064 | 116,496 | 24,785 | 22,554 | 23,254 | 157,910 | 21,583 | 28,128 | 22,405 | 178,608 | 24,457 | 27,478 | 22,929 | 188,764 | 21,485 | 23,441 | 16,559 | 8,308 | 22,360 | 20,171 | 21,243 | 303,886 | 18,762 | 16,506 | 16,777 | 303,937 | 18,055 | 21,770 | 22,077 | 268,342 | 18,608 | 17,051 | 19,033 | 295,090 | 20,592 | 21,867 | 17,120 | 294,172 | 20,407 | 19,550 | 17,137 | 357,021 | 16,070 | 16,188 | 17,803 | 398,825 | 22,099 | 19,071 | 18,848 | 20,587 | 9,797 | 9,900 | 10,149 | 413,222 | 10,643 | 423,750 | 382,364 | 362,902 | 353,701 | 390,923 | 377,827 | 398,032 | 449,879 | 486,611 | 844,795 | 957,139 | 676,886 | 76,482 | 458,249 | 453,137 | 516,671 | 448,071 | 540,887 | 96,870 | 108,531 | 95,984 | 393,256 |
| 393,256 | 95,984 | 108,531 | 96,870 | 540,887 | 448,071 | 516,671 | 453,137 | 458,249 | 76,482 | 676,886 | 957,139 | 844,795 | 486,611 | 449,879 | 398,032 | 377,827 | 390,923 | 353,701 | 362,902 | 382,364 | 423,750 | 10,643 | 413,222 | 10,149 | 9,900 | 9,797 | 20,587 | 18,848 | 19,071 | 22,099 | 398,825 | 17,803 | 16,188 | 16,070 | 357,021 | 17,137 | 19,550 | 20,407 | 294,172 | 17,120 | 21,867 | 20,592 | 295,090 | 19,033 | 17,051 | 18,608 | 268,342 | 22,077 | 21,770 | 18,055 | 303,937 | 16,777 | 16,506 | 18,762 | 303,886 | 21,243 | 20,171 | 22,360 | 8,308 | 16,559 | 23,441 | 21,485 | 188,764 | 22,929 | 27,478 | 24,457 | 178,608 | 22,405 | 28,128 | 21,583 | 157,910 | 23,254 | 22,554 | 24,785 | 116,496 | 23,064 | 18,973 | 20,731 | 117,741 | 18,792 | 18,537 | 19,428 | 107,054 | 33,328 | 36,917 | 35,839 | 100,428 | 25 | 27,408 | 26,698 | 29,195 | 17,989 | 19,351 | 18,355 | 18,594 | 19,034 | 20,145 | 24,338 | 22,500 | 19,000 | 29,000 | 18,400 | 39,000 | 22,700 | 25,200 | 34,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,600 | 25,200 | 22,700 | 39,000 | 18,400 | 29,000 | 19,000 | 22,500 | 24,338 | 20,145 | 19,034 | 18,594 | 18,355 | 19,351 | 17,989 | 29,195 | 26,698 | 27,408 | 25,177 | 35,883 | 35,839 | 36,917 | 33,328 | 33,970 | 28,874 | 23,383 | 21,981 | 24,179 | 20,731 | 21,717 | 27,297 | 23,241 | 28,416 | 25,468 | 26,410 | 30,306 | 24,393 | 30,327 | 26,021 | 29,836 | 25,736 | 29,261 | 23,364 | 29,574 | 21,858 | 23,670 | 16,721 | 48,908 | 53,207 | 37,399 | 42,528 | 67,340 | 33,498 | 45,130 | 21,186 | 57,338 | 46,106 | 25,139 | 31,287 | 51,039 | 27,314 | 30,459 | 23,150 | 47,652 | 42,993 | 33,239 | 27,802 | 45,679 | 62,719 | 43,873 | 33,133 | 60,872 | 48,912 | 17,652 | 31,675 | 75,167 | 50,662 | 30,059 | 31,600 | 57,813 | 51,964 | 48,473 | 31,913 | 60,155 | 85,705 | 72,528 | 55,343 | 102,514 | 95,827 | 191,046 | 148,839 | 183,506 | 181,588 | 146,266 | 176,997 | 197,232 | 156,417 | 76,482 | 85,040 | 20,584 | 81,966 | 154,848 | 141,340 | 25,339 | 22,914 | 22,404 | 23,248 |
| 23,248 | 22,404 | 22,914 | 25,339 | 141,340 | 154,848 | 81,966 | 20,584 | 85,040 | 76,482 | 156,417 | 197,232 | 176,997 | 146,266 | 181,588 | 183,506 | 148,839 | 191,046 | 95,827 | 102,514 | 55,343 | 72,528 | 85,705 | 60,155 | 31,913 | 48,473 | 51,964 | 57,813 | 31,600 | 30,059 | 50,662 | 75,167 | 31,675 | 17,652 | 48,912 | 60,872 | 33,133 | 43,873 | 62,719 | 45,679 | 27,802 | 33,239 | 42,993 | 47,652 | 23,150 | 30,459 | 27,314 | 51,039 | 31,287 | 25,139 | 46,106 | 57,338 | 21,186 | 45,130 | 33,498 | 67,340 | 42,528 | 37,399 | 53,207 | 48,908 | 16,721 | 23,670 | 21,858 | 29,574 | 23,364 | 29,261 | 25,736 | 29,836 | 26,021 | 30,327 | 24,393 | 30,306 | 26,410 | 25,468 | 28,416 | 23,241 | 27,297 | 21,717 | 20,731 | 24,179 | 21,981 | 23,383 | 28,874 | 33,970 | 33,328 | 36,917 | 35,839 | 35,883 | 25,177 | 27,408 | 26,698 | 29,195 | 17,989 | 19,351 | 18,355 | 18,594 | 19,034 | 20,145 | 24,338 | 22,500 | 19,000 | 29,000 | 18,400 | 39,000 | 22,700 | 25,200 | 34,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,587 | 0 | 0 | 0 | 40,873 | 0 | 0 | 0 | 90,242 | 0 | 0 | 0 | 92,846 | 0 | 0 | 0 | 110,877 | 0 | 0 | 0 | 113,704 | 0 | 0 | 0 | 135,538 | 0 | 0 | 0 | 157,033 | 0 | 0 | 0 | 168,532 | 0 | 0 | 0 | 8,308 | 0 | 0 | 0 | 303,886 | 0 | 314,760 | 313,168 | 303,937 | 333,655 | 294,989 | 242,142 | 268,300 | 288,249 | 267,131 | 257,354 | 263,258 | 278,957 | 276,062 | 273,547 | 274,595 | 279,139 | 273,878 | 271,611 | 296,149 | 308,840 | 307,926 | 286,089 | 323,658 | 341,932 | 337,710 | 338,249 | 354,247 | 341,620 | 331,938 | 318,032 | 353,066 | 357,889 | 409,839 | 368,869 | 347,332 | 333,814 | 373,610 | 363,601 | 380,814 | 433,729 | 469,714 | 830,418 | 947,992 | 653,292 | 657,546 | 439,716 | 432,553 | 434,705 | 421,248 | 399,547 | 407,382 | 382,953 | 376,580 | 370,008 |
| 370,008 | 376,580 | 382,953 | 407,382 | 399,547 | 421,248 | 434,705 | 432,553 | 439,716 | 657,546 | 653,292 | 947,992 | 830,418 | 469,714 | 433,729 | 380,814 | 363,601 | 373,610 | 333,814 | 347,332 | 368,869 | 409,839 | 357,889 | 353,066 | 318,032 | 331,938 | 341,620 | 354,247 | 338,249 | 337,710 | 341,932 | 323,658 | 286,089 | 307,926 | 308,840 | 296,149 | 271,611 | 273,878 | 279,139 | 274,595 | 273,547 | 276,062 | 278,957 | 263,258 | 257,354 | 267,131 | 288,249 | 268,300 | 242,142 | 294,989 | 333,655 | 303,937 | 313,168 | 314,760 | 0 | 303,886 | 0 | 0 | 0 | 8,308 | 0 | 0 | 0 | 168,532 | 0 | 0 | 0 | 157,033 | 0 | 0 | 0 | 135,538 | 0 | 0 | 0 | 113,704 | 0 | 0 | 0 | 110,877 | 0 | 0 | 0 | 92,846 | 0 | 0 | 0 | 90,242 | 0 | 0 | 0 | 40,873 | 0 | 0 | 0 | 24,587 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,813 | 0 | 0 | 0 | 0 | 0 | 1,047,376 | 1,050,082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,050,082 | 1,047,376 | 0 | 0 | 0 | 0 | 0 | 3,813 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Current 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 | -25,152 | 637,034 | 658,325 | 671,768 | 684,259 | 706,209 | 755,820 | 778,204 | 819,340 | 836,583 | 836,053 | 860,480 | 900,506 | 932,164 | 963,281 | 982,931 | 989,466 | 1,003,586 | 980,804 | 987,639 | 1,001,211 | 981,126 | 972,086 | 967,340 | 987,852 | 983,052 | 984,187 | 988,867 | 995,322 | 961,724 | 940,567 | 896,607 | 890,236 | 876,990 | 891,268 | 811,013 | 785,337 | 808,092 | 770,861 | 787,327 | 798,564 | 526,576 | 489,724 | 516,454 | 550,214 | 549,282 | 516,075 | 507,866 | 514,348 | 526,888 | 510,795 | 522,795 | 526,352 | 494,409 | 474,671 | 486,039 | 521,130 | 459,909 | 446,355 | 465,253 | 459,625 | 438,764 | 454,619 | 463,458 | 490,457 | 456,001 | 447,322 | 558,981 | 628,542 | 748,776 | 692,285 | 783,402 | 829,530 | 931,512 | 698,672 | 146,536 | 177,804 | 197,513 | 156,663 | 53,349 | 85,286 | 81,329 | 94,517 | 167,840 | 154,852 | 96,870 | 108,531 | 95,984 | 145,080 |
| 145,080 | 95,984 | 108,531 | 96,870 | 154,852 | 167,840 | 94,517 | 81,329 | 85,286 | 53,349 | 156,663 | 197,513 | 177,804 | 146,536 | 698,672 | 931,512 | 829,530 | 783,402 | 692,285 | 748,776 | 628,542 | 558,981 | 447,322 | 456,001 | 490,457 | 463,458 | 454,619 | 438,764 | 459,625 | 465,253 | 446,355 | 459,909 | 521,130 | 486,039 | 474,671 | 494,409 | 526,352 | 522,795 | 510,795 | 526,888 | 514,348 | 507,866 | 516,075 | 549,282 | 550,214 | 516,454 | 489,724 | 526,576 | 798,564 | 787,327 | 770,861 | 808,092 | 785,337 | 811,013 | 891,268 | 876,990 | 890,236 | 896,607 | 940,567 | 961,724 | 995,322 | 988,867 | 984,187 | 983,052 | 987,852 | 967,340 | 972,086 | 981,126 | 1,001,211 | 987,639 | 980,804 | 1,003,586 | 989,466 | 982,931 | 963,281 | 932,164 | 900,506 | 860,480 | 836,053 | 836,583 | 819,340 | 778,204 | 755,820 | 706,209 | 684,259 | 671,768 | 658,325 | 637,034 | -25,152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68,400 | 75,400 | 67,700 | 83,500 | 88,600 | 78,500 | 77,400 | 75,600 | 74,941 | 75,239 | 77,494 | 84,563 | 92,332 | 95,205 | 91,341 | 92,058 | 116,606 | 115,070 | 880 | 569,296 | 18,347 | 18,270 | 18,330 | 667,930 | 23,393 | 24,778 | 24,832 | 769,590 | 139,042 | 26,701 | 27,418 | 863,470 | 29,187 | 30,532 | 30,418 | 939,806 | 30,109 | 30,439 | 30,364 | 963,044 | 31,332 | 31,402 | 32,186 | 956,163 | 32,349 | 32,130 | 31,774 | 57,821 | 28,779 | 28,312 | 27,882 | 295 | 27,056 | 26,670 | 26,292 | 259 | 26,022 | 25,715 | 25,444 | 224 | 25,286 | 25,241 | 25,030 | 753,095 | 24,816 | 25,121 | 25,137 | 763,436 | 24,888 | 24,599 | 24,585 | 152 | 27,126 | 27,484 | 27,834 | 116 | 27,884 | 27,717 | 27,670 | 1,113,113 | 28,597 | 28,665 | 27,762 | 45 | 30,272 | 52,524 | 52,288 | 402,906 | 51,875 | 51,946 | 50,579 | 50,454 | 50,878 | 50,610 | 102,721 | 1,055,504 | 1,076,964 | 2,652,220 | 1,017,109 | 1,008,397 | 1,009,702 | 124,199 | 963,923 | 2,959,692 | 2,906,978 | 2,911,923 | 939,747 |
| 939,747 | 2,911,923 | 2,906,978 | 2,959,692 | 963,923 | 124,199 | 1,009,702 | 1,008,397 | 1,017,109 | 2,652,220 | 1,076,964 | 1,055,504 | 102,721 | 50,610 | 50,878 | 50,454 | 50,579 | 51,946 | 51,875 | 402,906 | 52,288 | 52,524 | 30,272 | 45 | 27,762 | 28,665 | 28,597 | 1,113,113 | 27,670 | 27,717 | 27,884 | 116 | 27,834 | 27,484 | 27,126 | 152 | 24,585 | 24,599 | 24,888 | 763,436 | 25,137 | 25,121 | 24,816 | 753,095 | 25,030 | 25,241 | 25,286 | 224 | 25,444 | 25,715 | 26,022 | 259 | 26,292 | 26,670 | 27,056 | 295 | 27,882 | 28,312 | 28,779 | 57,821 | 31,774 | 32,130 | 32,349 | 956,163 | 32,186 | 31,402 | 31,332 | 963,044 | 30,364 | 30,439 | 30,109 | 939,806 | 30,418 | 30,532 | 29,187 | 863,470 | 27,418 | 26,701 | 139,042 | 769,590 | 24,832 | 24,778 | 23,393 | 667,930 | 18,330 | 18,270 | 18,347 | 569,296 | 880 | 115,070 | 116,606 | 92,058 | 91,341 | 95,205 | 92,332 | 84,563 | 77,494 | 75,239 | 74,941 | 75,600 | 77,400 | 78,500 | 88,600 | 83,500 | 67,700 | 75,400 | 68,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 0 |
---|
Property Plant Equipment | 6,300 | 6,300 | 5,600 | 5,900 | 7,000 | 7,500 | 7,800 | 8,600 | 9,100 | 9,700 | 11,300 | 11,100 | 11,700 | 11,900 | 12,300 | 12,700 | 12,800 | 12,900 | 13,146 | 13,946 | 14,047 | 14,465 | 14,571 | 14,797 | 14,625 | 16,410 | 16,898 | 17,023 | 17,329 | 17,539 | 17,501 | 20,200 | 17,571 | 20,251 | 21,655 | 21,747 | 21,824 | 22,143 | 23,718 | 24,461 | 25,676 | 26,280 | 27,651 | 27,558 | 27,453 | 27,268 | 27,607 | 27,541 | 27,809 | 28,527 | 28,606 | 29,399 | 29,672 | 29,579 | 29,369 | 29,022 | 28,826 | 28,457 | 27,999 | 27,578 | 27,148 | 26,770 | 26,393 | 26,024 | 25,750 | 25,772 | 25,474 | 25,212 | 24,916 | 25,071 | 25,035 | 24,833 | 24,876 | 24,637 | 24,951 | 24,976 | 24,960 | 24,745 | 24,465 | 24,460 | 26,454 | 27,019 | 27,386 | 27,745 | 27,969 | 27,812 | 27,654 | 27,616 | 27,639 | 28,561 | 28,638 | 27,744 | 29,494 | 29,541 | 32,909 | 32,886 | 32,482 | 32,515 | 33,276 | 31,961 | 32,057 | 32,790 | 32,689 | 41,762 | 43,033 | 43,010 | 41,322 | 41,249 | 41,606 | 41,867 | 42,448 | 42,544 | 41,449 | 39,381 | 38,343 | 37,983 |
| 37,983 | 38,343 | 39,381 | 41,449 | 42,544 | 42,448 | 41,867 | 41,606 | 41,249 | 41,322 | 43,010 | 43,033 | 41,762 | 32,689 | 32,790 | 32,057 | 31,961 | 33,276 | 32,515 | 32,482 | 32,886 | 32,909 | 29,541 | 29,494 | 27,744 | 28,638 | 28,561 | 27,639 | 27,616 | 27,654 | 27,812 | 27,969 | 27,745 | 27,386 | 27,019 | 26,454 | 24,460 | 24,465 | 24,745 | 24,960 | 24,976 | 24,951 | 24,637 | 24,876 | 24,833 | 25,035 | 25,071 | 24,916 | 25,212 | 25,474 | 25,772 | 25,750 | 26,024 | 26,393 | 26,770 | 27,148 | 27,578 | 27,999 | 28,457 | 28,826 | 29,022 | 29,369 | 29,579 | 29,672 | 29,399 | 28,606 | 28,527 | 27,809 | 27,541 | 27,607 | 27,268 | 27,453 | 27,558 | 27,651 | 26,280 | 25,676 | 24,461 | 23,718 | 22,143 | 21,824 | 21,747 | 21,655 | 20,251 | 17,571 | 20,200 | 17,501 | 17,539 | 17,329 | 17,023 | 16,898 | 16,410 | 14,625 | 14,797 | 14,571 | 14,465 | 14,047 | 13,946 | 13,146 | 12,900 | 12,800 | 12,700 | 12,300 | 11,900 | 11,700 | 11,100 | 11,300 | 9,700 | 9,100 | 8,600 | 7,800 | 7,500 | 7,000 | 5,900 | 5,600 | 6,300 | 6,300 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 447 | 448 | 448 | 448 | 448 | 448 | 2,392 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 202 | 202 | 16,134 | 16,134 | 16,477 | 16,477 | 15,992 | 15,992 | 15,992 | 15,992 | 15,992 | 52,706 | 52,906 | 52,902 | 54,078 | 48,923 | 48,923 | 48,923 | 48,923 | 48,923 | 48,923 | 48,923 | 48,923 | 48,923 |
| 48,923 | 48,923 | 48,923 | 48,923 | 48,923 | 48,923 | 48,923 | 48,923 | 48,923 | 54,078 | 52,902 | 52,906 | 52,706 | 15,992 | 15,992 | 15,992 | 15,992 | 15,992 | 16,477 | 16,477 | 16,134 | 16,134 | 202 | 202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,412 | 2,392 | 448 | 448 | 448 | 448 | 448 | 447 | 0 | 0 | 0 | 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 | 0 | 764,201 | 744,692 | 721,059 | 711,522 | 718,832 | 729,062 | 750,020 | 742,422 | 747,048 | 750,898 | 754,554 | 740,352 | 737,147 | 743,972 | 747,332 | 756,845 | 763,241 | 766,445 | 758,514 | 753,974 | 764,615 | 776,344 | 751,438 | 756,955 | 771,594 | 766,159 | 761,537 | 1,105,971 | 1,094,629 | 1,091,978 | 1,129,156 | 1,132,413 | 1,338,743 | 1,329,938 | 1,320,679 | 1,325,596 | 1,495,604 | 1,511,926 | 384,110 | 462,676 | 472,417 | 834,602 | 952,176 | 974,128 | 974,528 | 920,872 | 912,204 | 913,650 | 889,643 | 867,926 | 873,281 | 846,144 | 838,016 | 828,426 |
| 828,426 | 838,016 | 846,144 | 873,281 | 867,926 | 889,643 | 913,650 | 912,204 | 920,872 | 974,528 | 974,128 | 952,176 | 834,602 | 472,417 | 462,676 | 384,110 | 1,511,926 | 1,495,604 | 1,325,596 | 1,320,679 | 1,329,938 | 1,338,743 | 1,132,413 | 1,129,156 | 1,091,978 | 1,094,629 | 1,105,971 | 761,537 | 766,159 | 771,594 | 756,955 | 751,438 | 776,344 | 764,615 | 753,974 | 758,514 | 766,445 | 763,241 | 756,845 | 747,332 | 743,972 | 737,147 | 740,352 | 754,554 | 750,898 | 747,048 | 742,422 | 750,020 | 729,062 | 718,832 | 711,522 | 721,059 | 744,692 | 764,201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 433 | 448 | 360 | 321 | 282 | 448 | 750 | 711 | 673 | 3,047 | 596 | 571 | 545 | 2,932 | 495 | 469 | 448 | 2,851 | 429 | 420 | 411 | 2,814 | 393 | 384 | 375 | 2,779 | 358 | 349 | 340 | 331 | 322 | 313 | 304 | 295 | 286 | 277 | 268 | 259 | 250 | 241 | 232 | 224 | 215 | 206 | 197 | 188 | 179 | 170 | 161 | 152 | 143 | 134 | 125 | 116 | 107 | 98 | 89 | 81 | 72 | 63 | 54 | 45 | 36 | 27 | 18 | 759 | 731 | 19,615 | 19,402 | 19,533 | 2,883 | 2,678 | 2,626 | 2,271 | 2,096 | 1,929 | 8,253 | 8,724 | 6,924 | 6,478 | 6,065 | 5,664 | 5,262 | 4,880 | 4,530 | 4,192 | 3,855 | 3,535 | 3,249 |
| 3,249 | 3,535 | 3,855 | 4,192 | 4,530 | 4,880 | 5,262 | 5,664 | 6,065 | 6,478 | 6,924 | 8,724 | 8,253 | 1,929 | 2,096 | 2,271 | 2,626 | 2,678 | 2,883 | 19,533 | 19,402 | 19,615 | 731 | 759 | 18 | 27 | 36 | 45 | 54 | 63 | 72 | 81 | 89 | 98 | 107 | 116 | 125 | 134 | 143 | 152 | 161 | 170 | 179 | 188 | 197 | 206 | 215 | 224 | 232 | 241 | 250 | 259 | 268 | 277 | 286 | 295 | 304 | 313 | 322 | 331 | 340 | 349 | 358 | 2,779 | 375 | 384 | 393 | 2,814 | 411 | 420 | 429 | 2,851 | 448 | 469 | 495 | 2,932 | 545 | 571 | 596 | 3,047 | 673 | 711 | 750 | 448 | 282 | 321 | 360 | 448 | 433 | 0 | 0 | 0 | 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 | 0 | 0 | 450,218 | 478,414 | 423,488 | 450,218 | 423,209 | 567,834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 567,834 | 423,209 | 450,218 | 423,488 | 478,414 | 450,218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Assets | 0 | 299,200 | 280,000 | 288,600 | 319,500 | 322,800 | 330,500 | 330,900 | 342,900 | 241,800 | 251,300 | 265,600 | 258,800 | 281,400 | 294,000 | 327,900 | 337,200 | 358,753 | 384,980 | 403,464 | 416,746 | 433,285 | 450,761 | 481,445 | 500,322 | 563,067 | 580,459 | 743,667 | 111,377 | 747,223 | 764,136 | 779,122 | 93,622 | 880,072 | 893,682 | 927,654 | 110,260 | 836,053 | 972,421 | 1,012,729 | 128,372 | 1,091,214 | 1,116,075 | 1,132,710 | 115,788 | 1,139,715 | 1,145,210 | 1,160,501 | 67,124 | 1,129,437 | 1,152,332 | 1,160,215 | 107,855 | 1,229,171 | 1,239,004 | 1,242,558 | 1,240,960 | 1,249,388 | 1,203,294 | 1,182,364 | 971,477 | 1,198,257 | 1,154,397 | 1,102,914 | 891,180 | 1,132,567 | 1,085,685 | 1,049,916 | 870,831 | 1,074,971 | 1,064,162 | 1,069,078 | 102,900 | 1,096,428 | 1,071,394 | 1,072,157 | 89,290 | 1,111,416 | 1,094,901 | 1,085,598 | 816,976 | 1,125,193 | 1,103,355 | 1,107,180 | 811,501 | 1,158,782 | 1,151,661 | 1,148,875 | 99,055 | 1,180,026 | 1,165,907 | 1,148,285 | 838,611 | 1,238,162 | 1,030,698 | 1,043,030 | 749,505 | 1,104,472 | 1,334,699 | 1,331,040 | 1,315,488 | 1,298,289 | 1,218,297 | 1,565,065 | 679,072 | 932,938 | -309 | 1,330,554 | 1,475,036 | 1,470,568 | 2,528,801 | 1,589,013 | 0 | 0 | 0 | 1,732,100 |
| 1,732,100 | 0 | 0 | 0 | 1,589,013 | 2,528,801 | 1,470,568 | 1,475,036 | 1,330,554 | -309 | 932,938 | 679,072 | 1,565,065 | 1,218,297 | 1,298,289 | 1,315,488 | 1,331,040 | 1,334,699 | 1,104,472 | 749,505 | 1,043,030 | 1,030,698 | 1,238,162 | 838,611 | 1,148,285 | 1,165,907 | 1,180,026 | 99,055 | 1,148,875 | 1,151,661 | 1,158,782 | 811,501 | 1,107,180 | 1,103,355 | 1,125,193 | 816,976 | 1,085,598 | 1,094,901 | 1,111,416 | 89,290 | 1,072,157 | 1,071,394 | 1,096,428 | 102,900 | 1,069,078 | 1,064,162 | 1,074,971 | 870,831 | 1,049,916 | 1,085,685 | 1,132,567 | 891,180 | 1,102,914 | 1,154,397 | 1,198,257 | 971,477 | 1,182,364 | 1,203,294 | 1,249,388 | 1,240,960 | 1,242,558 | 1,239,004 | 1,229,171 | 107,855 | 1,160,215 | 1,152,332 | 1,129,437 | 67,124 | 1,160,501 | 1,145,210 | 1,139,715 | 115,788 | 1,132,710 | 1,116,075 | 1,091,214 | 128,372 | 1,012,729 | 972,421 | 836,053 | 110,260 | 927,654 | 893,682 | 880,072 | 93,622 | 779,122 | 764,136 | 747,223 | 111,377 | 743,667 | 580,459 | 563,067 | 500,322 | 481,445 | 450,761 | 433,285 | 416,746 | 403,464 | 384,980 | 358,753 | 337,200 | 327,900 | 294,000 | 281,400 | 258,800 | 265,600 | 251,300 | 241,800 | 342,900 | 330,900 | 330,500 | 322,800 | 319,500 | 288,600 | 280,000 | 299,200 | 0 |
---|
> Total Liabilities | 276,200 | 276,200 | 258,100 | 265,900 | 293,900 | 296,400 | 303,300 | 302,700 | 314,100 | 314,100 | 320,300 | 323,500 | 348,200 | 354,600 | 367,500 | 389,700 | 400,300 | 421,937 | 443,308 | 461,528 | 479,692 | 501,993 | 522,308 | 546,078 | 579,604 | 659,162 | 673,447 | 694,175 | 715,673 | 748,925 | 765,268 | 762,331 | 812,630 | 864,925 | 878,982 | 910,750 | 935,828 | 933,042 | 952,838 | 996,318 | 1,040,210 | 1,075,561 | 1,098,110 | 1,112,030 | 1,136,893 | 1,112,854 | 1,123,919 | 1,130,349 | 1,125,033 | 1,099,212 | 1,127,389 | 1,132,524 | 1,169,567 | 1,173,478 | 1,190,881 | 1,186,824 | 1,217,815 | 1,205,762 | 1,153,692 | 1,135,530 | 1,182,700 | 1,151,215 | 1,101,981 | 1,048,052 | 1,098,764 | 1,079,519 | 1,036,161 | 1,001,068 | 1,043,638 | 1,023,428 | 1,014,714 | 1,022,326 | 1,061,131 | 1,049,488 | 1,023,172 | 1,018,142 | 1,047,871 | 1,054,348 | 1,036,391 | 1,026,246 | 1,078,692 | 1,067,846 | 1,043,562 | 1,052,082 | 1,117,054 | 1,122,904 | 1,109,457 | 1,103,791 | 1,142,432 | 1,128,454 | 1,116,226 | 1,097,208 | 1,156,186 | 1,178,011 | 1,380,463 | 1,348,031 | 1,384,808 | 1,373,976 | 1,638,974 | 1,619,100 | 1,619,486 | 1,655,559 | 1,608,624 | 2,295,451 | 2,474,008 | 2,436,511 | 128,342 | 2,579,845 | 2,706,302 | 228,375 | 218,399 | 248,422 | 2,801,627 | 2,755,595 | 2,743,164 | 2,789,051 |
| 2,789,051 | 2,743,164 | 2,755,595 | 2,801,627 | 248,422 | 218,399 | 228,375 | 2,706,302 | 2,579,845 | 128,342 | 2,436,511 | 2,474,008 | 2,295,451 | 1,608,624 | 1,655,559 | 1,619,486 | 1,619,100 | 1,638,974 | 1,373,976 | 1,384,808 | 1,348,031 | 1,380,463 | 1,178,011 | 1,156,186 | 1,097,208 | 1,116,226 | 1,128,454 | 1,142,432 | 1,103,791 | 1,109,457 | 1,122,904 | 1,117,054 | 1,052,082 | 1,043,562 | 1,067,846 | 1,078,692 | 1,026,246 | 1,036,391 | 1,054,348 | 1,047,871 | 1,018,142 | 1,023,172 | 1,049,488 | 1,061,131 | 1,022,326 | 1,014,714 | 1,023,428 | 1,043,638 | 1,001,068 | 1,036,161 | 1,079,519 | 1,098,764 | 1,048,052 | 1,101,981 | 1,151,215 | 1,182,700 | 1,135,530 | 1,153,692 | 1,205,762 | 1,217,815 | 1,186,824 | 1,190,881 | 1,173,478 | 1,169,567 | 1,132,524 | 1,127,389 | 1,099,212 | 1,125,033 | 1,130,349 | 1,123,919 | 1,112,854 | 1,136,893 | 1,112,030 | 1,098,110 | 1,075,561 | 1,040,210 | 996,318 | 952,838 | 933,042 | 935,828 | 910,750 | 878,982 | 864,925 | 812,630 | 762,331 | 765,268 | 748,925 | 715,673 | 694,175 | 673,447 | 659,162 | 579,604 | 546,078 | 522,308 | 501,993 | 479,692 | 461,528 | 443,308 | 421,937 | 400,300 | 389,700 | 367,500 | 354,600 | 348,200 | 323,500 | 320,300 | 314,100 | 314,100 | 302,700 | 303,300 | 296,400 | 293,900 | 265,900 | 258,100 | 276,200 | 276,200 |
---|
> Total Current Liabilities | 0 | 2,500 | 4,800 | 4,900 | 5,700 | 5,600 | 15,000 | 15,300 | 13,100 | 2,500 | 1,400 | 100 | 14,500 | 13,500 | 13,300 | 24,000 | 10,900 | 11,856 | 17,400 | 14,700 | 0 | 0 | 0 | 0 | 579,600 | 650,200 | 664,400 | 685,200 | 715,700 | 734,900 | 751,300 | 762,300 | 798,200 | 850,500 | 859,900 | 891,700 | 916,700 | 913,900 | 933,700 | 977,200 | 1,021,100 | 1,056,500 | 1,073,900 | 1,087,800 | 1,112,700 | 1,088,700 | 1,099,700 | 1,100,900 | 1,100,800 | 1,075,000 | 1,103,200 | 1,108,300 | 1,145,400 | 1,149,300 | 1,166,700 | 1,162,600 | 1,193,600 | 1,181,600 | 1,129,500 | 1,111,300 | 15 | 1,127,000 | 1,077,800 | 1,023,900 | 3,637 | 1,055,300 | 1,012,000 | 976,900 | 3,842 | 999,200 | 990,500 | 998,100 | 1,034,400 | 1,025,300 | 999,000 | 993,900 | 1,023,700 | 1,030,100 | 1,012,200 | 1,002,000 | 10,800 | 1,043,600 | 1,019,400 | 1,027,900 | 12,161 | 1,098,700 | 1,085,300 | 1,079,600 | 1,118,200 | 1,104,300 | 1,092,000 | 1,073,000 | 14,528 | 1,153,782 | 1,356,234 | 1,323,802 | 5,313 | 1,349,747 | 134,500 | 1,416,400 | 5,313 | 134 | 908,069 | 1,330,261 | 5,313 | 560,985 | 21,166 | 30,614 | 1,843,118 | 647,928 | 1,324,827 | 1,284,893 | 1,877,767 | 1,329,009 | 1,296,297 | 439,892 |
| 439,892 | 1,296,297 | 1,329,009 | 1,877,767 | 1,284,893 | 1,324,827 | 647,928 | 1,843,118 | 30,614 | 21,166 | 560,985 | 5,313 | 1,330,261 | 908,069 | 134 | 5,313 | 1,416,400 | 134,500 | 1,349,747 | 5,313 | 1,323,802 | 1,356,234 | 1,153,782 | 14,528 | 1,073,000 | 1,092,000 | 1,104,300 | 1,118,200 | 1,079,600 | 1,085,300 | 1,098,700 | 12,161 | 1,027,900 | 1,019,400 | 1,043,600 | 10,800 | 1,002,000 | 1,012,200 | 1,030,100 | 1,023,700 | 993,900 | 999,000 | 1,025,300 | 1,034,400 | 998,100 | 990,500 | 999,200 | 3,842 | 976,900 | 1,012,000 | 1,055,300 | 3,637 | 1,023,900 | 1,077,800 | 1,127,000 | 15 | 1,111,300 | 1,129,500 | 1,181,600 | 1,193,600 | 1,162,600 | 1,166,700 | 1,149,300 | 1,145,400 | 1,108,300 | 1,103,200 | 1,075,000 | 1,100,800 | 1,100,900 | 1,099,700 | 1,088,700 | 1,112,700 | 1,087,800 | 1,073,900 | 1,056,500 | 1,021,100 | 977,200 | 933,700 | 913,900 | 916,700 | 891,700 | 859,900 | 850,500 | 798,200 | 762,300 | 751,300 | 734,900 | 715,700 | 685,200 | 664,400 | 650,200 | 579,600 | 0 | 0 | 0 | 0 | 14,700 | 17,400 | 11,856 | 10,900 | 24,000 | 13,300 | 13,500 | 14,500 | 100 | 1,400 | 2,500 | 13,100 | 15,300 | 15,000 | 5,600 | 5,700 | 4,900 | 4,800 | 2,500 | 0 |
---|
Short-term Debt | 2,500 | 2,500 | 4,800 | 4,900 | 5,700 | 5,600 | 15,000 | 15,300 | 13,100 | 2,500 | 1,400 | 100 | 14,500 | 13,500 | 13,300 | 24,000 | 10,900 | 11,856 | 17,400 | 14,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59,229 | 54,229 | 59,229 | 64,229 | 64,229 | 64,229 | 64,229 | 64,229 | 64,229 | 64,229 | 64,229 | 64,229 | 64,229 | 64,229 | 64,229 | 64,229 | 64,229 | 70,229 | 70,229 | 75,237 | 80,229 | 80,229 | 71,729 | 72,729 | 77,737 | 82,729 | 68,229 | 63,229 | 0 | 0 | 5,313 | 5,313 | 134,500 | 0 | 5,313 | 5,313 | 5,478 | 536 | 5,313 | 3,000 | 23,766 | 90,000 | 120,383 | 110,000 | 50,000 | 50,000 | 70,642 | 50,000 | 70,000 | 0 |
| 0 | 70,000 | 50,000 | 70,642 | 50,000 | 50,000 | 110,000 | 120,383 | 90,000 | 23,766 | 3,000 | 5,313 | 536 | 5,478 | 5,313 | 5,313 | 0 | 134,500 | 5,313 | 5,313 | 0 | 0 | 63,229 | 68,229 | 82,729 | 77,737 | 72,729 | 71,729 | 80,229 | 80,229 | 75,237 | 70,229 | 70,229 | 64,229 | 64,229 | 64,229 | 64,229 | 64,229 | 64,229 | 64,229 | 64,229 | 64,229 | 64,229 | 64,229 | 64,229 | 64,229 | 64,229 | 59,229 | 54,229 | 59,229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,700 | 17,400 | 11,856 | 10,900 | 24,000 | 13,300 | 13,500 | 14,500 | 100 | 1,400 | 2,500 | 13,100 | 15,300 | 15,000 | 5,600 | 5,700 | 4,900 | 4,800 | 2,500 | 2,500 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64,229 | 0 | 0 | 0 | 64,229 | 0 | 40,000 | 46,000 | 70,229 | 51,008 | 56,000 | 80,229 | 2,500 | 72,729 | 5,000 | 14,500 | 5,000 | 0 | 0 | 0 | 5,313 | 0 | 134,500 | 0 | 5,313 | 0 | 0 | 0 | 5,313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,313 | 0 | 0 | 0 | 5,313 | 0 | 134,500 | 0 | 5,313 | 0 | 0 | 0 | 5,000 | 14,500 | 5,000 | 72,729 | 2,500 | 80,229 | 56,000 | 51,008 | 70,229 | 46,000 | 40,000 | 0 | 64,229 | 0 | 0 | 0 | 64,229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 390,470 | 406,929 | 425,398 | 450,012 | 466,630 | 476,230 | 499,340 | 528,017 | 602,212 | 617,948 | 635,318 | 664,594 | 675,671 | 688,641 | 697,805 | 732,318 | 786,351 | 790,682 | 824,509 | 850,325 | 845,753 | 859,390 | 900,731 | 944,365 | 974,672 | 1,005,086 | 1,016,327 | 1,042,446 | 1,024,632 | 1,021,743 | 1,018,755 | 1,018,602 | 993,556 | 976,322 | 977,752 | 1,006,992 | 1,011,695 | 1,016,539 | 1,015,414 | 1,057,586 | 1,056,010 | 1,008,365 | 1,005,232 | 1,059,124 | 1,030,963 | 1,002,207 | 948,356 | 999,985 | 994,014 | 972,135 | 941,204 | 979,685 | 953,575 | 943,337 | 949,463 | 987,530 | 976,854 | 948,269 | 941,200 | 979,304 | 985,856 | 968,634 | 958,034 | 1,011,554 | 1,000,043 | 976,567 | 978,590 | 1,044,357 | 1,044,231 | 1,026,538 | 1,020,263 | 1,067,986 | 1,052,353 | 1,035,886 | 1,011,059 | 1,085,125 | 1,111,678 | 1,297,723 | 1,251,273 | 1,294,222 | 1,293,076 | 1,421,758 | 1,416,400 | 1,445,027 | 1,525,884 | 1,542,214 | 2,195,122 | 2,374,608 | 2,350,786 | -596,744 | -648,347 | 2,490,997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,490,997 | -648,347 | -596,744 | 2,350,786 | 2,374,608 | 2,195,122 | 1,542,214 | 1,525,884 | 1,445,027 | 1,416,400 | 1,421,758 | 1,293,076 | 1,294,222 | 1,251,273 | 1,297,723 | 1,111,678 | 1,085,125 | 1,011,059 | 1,035,886 | 1,052,353 | 1,067,986 | 1,020,263 | 1,026,538 | 1,044,231 | 1,044,357 | 978,590 | 976,567 | 1,000,043 | 1,011,554 | 958,034 | 968,634 | 985,856 | 979,304 | 941,200 | 948,269 | 976,854 | 987,530 | 949,463 | 943,337 | 953,575 | 979,685 | 941,204 | 972,135 | 994,014 | 999,985 | 948,356 | 1,002,207 | 1,030,963 | 1,059,124 | 1,005,232 | 1,008,365 | 1,056,010 | 1,057,586 | 1,015,414 | 1,016,539 | 1,011,695 | 1,006,992 | 977,752 | 976,322 | 993,556 | 1,018,602 | 1,018,755 | 1,021,743 | 1,024,632 | 1,042,446 | 1,016,327 | 1,005,086 | 974,672 | 944,365 | 900,731 | 859,390 | 845,753 | 850,325 | 824,509 | 790,682 | 786,351 | 732,318 | 697,805 | 688,641 | 675,671 | 664,594 | 635,318 | 617,948 | 602,212 | 528,017 | 499,340 | 476,230 | 466,630 | 450,012 | 425,398 | 406,929 | 390,470 | 0 | 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 | 0 | 0 | 0 | 0 | 579,600 | 650,200 | 664,400 | 685,200 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 1,002,207 | 948,356 | 999,985 | 994,014 | 972,135 | 941,204 | 979,685 | 953,575 | 943,337 | 949,463 | 987,529 | 976,854 | 948,269 | 941,200 | 979,303 | 985,856 | 968,634 | 958,034 | 1,011,554 | 1,000,043 | 976,567 | 978,590 | 1,044,357 | 1,044,231 | 1,026,538 | 1,020,263 | 1,067,985 | 1,052,353 | 1,035,886 | 1,011,059 | 1,085,125 | 1,111,678 | 1,297,723 | 1,251,273 | -5,313 | 1,293,076 | -134,500 | 1,416,400 | -5,313 | 1,525,884 | 902,591 | 1,329,725 | -5,313 | 557,985 | 572,978 | 558,347 | 1,722,735 | 537,928 | 1,274,827 | 1,234,893 | 1,807,125 | 1,279,009 | 1,226,297 | 439,892 |
| 439,892 | 1,226,297 | 1,279,009 | 1,807,125 | 1,234,893 | 1,274,827 | 537,928 | 1,722,735 | 558,347 | 572,978 | 557,985 | -5,313 | 1,329,725 | 902,591 | 1,525,884 | -5,313 | 1,416,400 | -134,500 | 1,293,076 | -5,313 | 1,251,273 | 1,297,723 | 1,111,678 | 1,085,125 | 1,011,059 | 1,035,886 | 1,052,353 | 1,067,985 | 1,020,263 | 1,026,538 | 1,044,231 | 1,044,357 | 978,590 | 976,567 | 1,000,043 | 1,011,554 | 958,034 | 968,634 | 985,856 | 979,303 | 941,200 | 948,269 | 976,854 | 987,529 | 949,463 | 943,337 | 953,575 | 979,685 | 941,204 | 972,135 | 994,014 | 999,985 | 948,356 | 1,002,207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 685,200 | 664,400 | 650,200 | 579,600 | 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 Liabilities | 0 | 2,000 | 1,900 | 2,400 | 2,600 | 2,600 | 2,500 | 2,700 | 2,900 | 8,200 | 13,700 | 15,000 | 0 | 0 | 0 | 0 | 11,100 | 16,049 | 14,869 | 17,519 | 25,086 | 31,425 | 42,174 | 42,120 | 47,180 | 9,000 | 9,000 | 9,000 | 715,673 | 748,925 | 765,268 | 762,331 | 812,630 | 864,925 | 878,982 | 910,750 | 935,828 | 933,042 | 952,838 | 996,318 | 1,040,210 | 1,075,561 | 1,098,110 | 1,112,030 | 1,136,893 | 1,112,854 | 1,123,919 | 1,130,349 | 1,125,033 | 1,099,212 | 1,127,389 | 1,132,524 | 1,169,567 | 1,173,478 | 1,190,881 | 1,186,824 | 1,217,815 | 1,205,762 | 1,153,692 | 1,135,530 | 99,305 | 1,151,215 | 1,101,981 | 1,048,052 | 95,229 | 1,079,519 | 1,036,161 | 1,001,068 | 59,229 | 1,023,428 | 1,014,714 | 1,022,326 | 1,061,131 | 1,049,488 | 1,023,172 | 1,018,142 | 1,047,871 | 1,054,348 | 1,036,391 | 1,026,246 | 64,229 | 1,067,846 | 1,043,562 | 1,052,082 | 70,229 | 1,122,904 | 1,109,457 | 1,103,791 | 1,142,432 | 1,128,454 | 1,116,226 | 1,097,208 | 68,229 | 1,178,011 | 1,380,463 | 1,348,031 | 85,792 | 1,373,976 | 74,792 | 1,619,100 | 60,292 | 1,655,559 | 1,608,624 | 2,295,451 | 5,313 | 2,436,511 | 128,342 | 2,549,231 | 2,706,302 | 228,375 | 218,399 | 248,422 | 923,860 | 1,426,586 | 1,446,867 | 2,349,159 |
| 2,349,159 | 1,446,867 | 1,426,586 | 923,860 | 248,422 | 218,399 | 228,375 | 2,706,302 | 2,549,231 | 128,342 | 2,436,511 | 5,313 | 2,295,451 | 1,608,624 | 1,655,559 | 60,292 | 1,619,100 | 74,792 | 1,373,976 | 85,792 | 1,348,031 | 1,380,463 | 1,178,011 | 68,229 | 1,097,208 | 1,116,226 | 1,128,454 | 1,142,432 | 1,103,791 | 1,109,457 | 1,122,904 | 70,229 | 1,052,082 | 1,043,562 | 1,067,846 | 64,229 | 1,026,246 | 1,036,391 | 1,054,348 | 1,047,871 | 1,018,142 | 1,023,172 | 1,049,488 | 1,061,131 | 1,022,326 | 1,014,714 | 1,023,428 | 59,229 | 1,001,068 | 1,036,161 | 1,079,519 | 95,229 | 1,048,052 | 1,101,981 | 1,151,215 | 99,305 | 1,135,530 | 1,153,692 | 1,205,762 | 1,217,815 | 1,186,824 | 1,190,881 | 1,173,478 | 1,169,567 | 1,132,524 | 1,127,389 | 1,099,212 | 1,125,033 | 1,130,349 | 1,123,919 | 1,112,854 | 1,136,893 | 1,112,030 | 1,098,110 | 1,075,561 | 1,040,210 | 996,318 | 952,838 | 933,042 | 935,828 | 910,750 | 878,982 | 864,925 | 812,630 | 762,331 | 765,268 | 748,925 | 715,673 | 9,000 | 9,000 | 9,000 | 47,180 | 42,120 | 42,174 | 31,425 | 25,086 | 17,519 | 14,869 | 16,049 | 11,100 | 0 | 0 | 0 | 0 | 15,000 | 13,700 | 8,200 | 2,900 | 2,700 | 2,500 | 2,600 | 2,600 | 2,400 | 1,900 | 2,000 | 0 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 95,229 | 95,229 | 95,229 | 81,729 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,229 | 24,229 | 79,292 | 91,042 | 85,792 | 75,292 | 134,500 | 134,500 | 144,581 | 98,144 | 37,292 | 37,042 | 36,792 | 24,229 | 63,342 | 63,364 | 78,352 | 63,375 | 63,399 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 63,399 | 63,375 | 78,352 | 63,364 | 63,342 | 24,229 | 36,792 | 37,042 | 37,292 | 98,144 | 144,581 | 134,500 | 134,500 | 75,292 | 85,792 | 91,042 | 79,292 | 24,229 | 24,229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81,729 | 95,229 | 95,229 | 95,229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,562 | 3,410 | 3,681 | 4,595 | 3,938 | 3,904 | 4,046 | 4,407 | 4,872 | 4,228 | 4,186 | 4,652 | 4,903 | 4,319 | 4,283 | 4,694 | 5,016 | 4,051 | 4,660 | 4,674 | 5,822 | 5,037 | 5,732 | 6,545 | 7,143 | 6,678 | 7,974 | 7,648 | 8,513 | 7,547 | 8,134 | 7,256 | 7,610 | 5,773 | 6,879 | 5,072 | 5,376 | 6,416 | 5,252 | 4,999 | 4,739 | 4,431 | 4,600 | 4,271 | 4,042 | 4,545 | 4,467 | 3,549 | 3,776 | 4,797 | 5,635 | 4,724 | 5,624 | 7,148 | 8,634 | 6,838 | 8,405 | 10,674 | 12,713 | 4,338 | 4,263 | 3,528 | 3,983 | 2,909 | 3,574 | 2,766 | 3,263 | 2,468 | 3,436 | 2,690 | 3,299 | 2,717 | 3,372 | 2,603 | 3,420 | 2,832 | 3,104 | 3,448 | 5,131 | 4,726 | 4,913 | 7,291 | 7,082 | 6,861 | 8,835 | 6,286 | 10,899 | 10,289 | 9,784 | 10,488 | 11,819 | 10,058 | 0 | 16,006 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 16,006 | 0 | 10,058 | 11,819 | 10,488 | 9,784 | 10,289 | 10,899 | 6,286 | 8,835 | 6,861 | 7,082 | 7,291 | 4,913 | 4,726 | 5,131 | 3,448 | 3,104 | 2,832 | 3,420 | 2,603 | 3,372 | 2,717 | 3,299 | 2,690 | 3,436 | 2,468 | 3,263 | 2,766 | 3,574 | 2,909 | 3,983 | 3,528 | 4,263 | 4,338 | 12,713 | 10,674 | 8,405 | 6,838 | 8,634 | 7,148 | 5,624 | 4,724 | 5,635 | 4,797 | 3,776 | 3,549 | 4,467 | 4,545 | 4,042 | 4,271 | 4,600 | 4,431 | 4,739 | 4,999 | 5,252 | 6,416 | 5,376 | 5,072 | 6,879 | 5,773 | 7,610 | 7,256 | 8,134 | 7,547 | 8,513 | 7,648 | 7,974 | 6,678 | 7,143 | 6,545 | 5,732 | 5,037 | 5,822 | 4,674 | 4,660 | 4,051 | 5,016 | 4,694 | 4,283 | 4,319 | 4,903 | 4,652 | 4,186 | 4,228 | 4,872 | 4,407 | 4,046 | 3,904 | 3,938 | 4,595 | 3,681 | 3,410 | 3,562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 0 | 23,100 | 21,900 | 22,700 | 25,600 | 26,400 | 27,200 | 28,200 | 28,800 | 30,700 | 31,600 | 32,500 | 33,100 | 33,800 | 34,000 | 34,600 | 35,000 | 36,095 | 37,056 | 38,464 | 40,210 | 41,979 | 43,009 | 44,697 | 41,971 | 47,209 | 49,490 | 50,397 | 65,428 | 52,484 | 54,055 | 54,449 | 55,976 | 57,968 | 58,015 | 60,528 | 61,763 | 62,784 | 65,257 | 66,893 | 68,128 | 69,625 | 71,051 | 74,352 | 76,611 | 78,553 | 79,858 | 82,921 | 83,743 | 86,014 | 83,823 | 82,806 | 83,215 | 109,527 | 103,694 | 104,067 | 89,275 | 94,765 | 98,085 | 95,959 | 92,959 | 92,860 | 95,592 | 97,931 | 96,613 | 97,125 | 97,009 | 96,369 | 95,759 | 95,437 | 91,740 | 90,815 | 89,954 | 92,348 | 95,210 | 96,272 | 99,027 | 102,363 | 102,659 | 101,074 | 95,457 | 100,543 | 103,465 | 100,735 | 93,388 | 85,861 | 88,992 | 91,602 | 90,323 | 89,966 | 88,246 | 88,988 | 95,692 | 101,066 | 126,509 | 129,651 | 130,505 | 136,072 | 138,594 | 140,346 | 144,488 | 143,487 | 146,894 | 217,130 | 217,707 | 250,277 | 234,595 | 226,067 | 230,268 | 238,777 | 239,455 | 238,692 | 254,935 | 259,914 | 264,743 | 276,052 |
| 276,052 | 264,743 | 259,914 | 254,935 | 238,692 | 239,455 | 238,777 | 230,268 | 226,067 | 234,595 | 250,277 | 217,707 | 217,130 | 146,894 | 143,487 | 144,488 | 140,346 | 138,594 | 136,072 | 130,505 | 129,651 | 126,509 | 101,066 | 95,692 | 88,988 | 88,246 | 89,966 | 90,323 | 91,602 | 88,992 | 85,861 | 93,388 | 100,735 | 103,465 | 100,543 | 95,457 | 101,074 | 102,659 | 102,363 | 99,027 | 96,272 | 95,210 | 92,348 | 89,954 | 90,815 | 91,740 | 95,437 | 95,759 | 96,369 | 97,009 | 97,125 | 96,613 | 97,931 | 95,592 | 92,860 | 92,959 | 95,959 | 98,085 | 94,765 | 89,275 | 104,067 | 103,694 | 109,527 | 83,215 | 82,806 | 83,823 | 86,014 | 83,743 | 82,921 | 79,858 | 78,553 | 76,611 | 74,352 | 71,051 | 69,625 | 68,128 | 66,893 | 65,257 | 62,784 | 61,763 | 60,528 | 58,015 | 57,968 | 55,976 | 54,449 | 54,055 | 52,484 | 65,428 | 50,397 | 49,490 | 47,209 | 41,971 | 44,697 | 43,009 | 41,979 | 40,210 | 38,464 | 37,056 | 36,095 | 35,000 | 34,600 | 34,000 | 33,800 | 33,100 | 32,500 | 31,600 | 30,700 | 28,800 | 28,200 | 27,200 | 26,400 | 25,600 | 22,700 | 21,900 | 23,100 | 0 |
---|
Common Stock | 0 | 14,500 | 12,900 | 12,900 | 14,500 | 14,500 | 14,500 | 21,700 | 21,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,400 | 4,440 | 4,440 | 4,440 | 4,440 | 4,446 | 4,446 | 4,446 | 4,446 | 4,574 | 4,574 | 4,574 | 4,573 | 4,583 | 4,583 | 5,728 | 5,728 | 5,738 | 5,738 | 5,738 | 5,738 | 5,748 | 7,182 | 7,181 | 7,181 | 7,191 | 7,191 | 7,190 | 7,190 | 7,205 | 7,205 | 7,205 | 7,201 | 7,216 | 7,215 | 7,214 | 7,212 | 7,231 | 7,229 | 7,229 | 7,229 | 8,445 | 8,444 | 8,444 | 8,443 | 8,443 | 8,443 | 8,442 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,445 | 8,445 | 8,445 | 9,499 | 9,499 | 9,499 | 9,499 | 9,499 | 9,499 | 9,499 | 9,499 | 9,499 | 13,674 | 13,674 | 17,586 | 17,581 | 17,641 | 17,598 | 17,594 | 17,542 | 17,568 | 17,564 | 17,559 | 17,539 | 17,555 |
| 17,555 | 17,539 | 17,559 | 17,564 | 17,568 | 17,542 | 17,594 | 17,598 | 17,641 | 17,581 | 17,586 | 13,674 | 13,674 | 9,499 | 9,499 | 9,499 | 9,499 | 9,499 | 9,499 | 9,499 | 9,499 | 9,499 | 8,445 | 8,445 | 8,445 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,439 | 8,442 | 8,443 | 8,443 | 8,443 | 8,444 | 8,444 | 8,445 | 7,229 | 7,229 | 7,229 | 7,231 | 7,212 | 7,214 | 7,215 | 7,216 | 7,201 | 7,205 | 7,205 | 7,205 | 7,190 | 7,190 | 7,191 | 7,191 | 7,181 | 7,181 | 7,182 | 5,748 | 5,738 | 5,738 | 5,738 | 5,738 | 5,728 | 5,728 | 4,583 | 4,583 | 4,573 | 4,574 | 4,574 | 4,574 | 4,446 | 4,446 | 4,446 | 4,446 | 4,440 | 4,440 | 4,440 | 4,440 | 4,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21,700 | 21,700 | 14,500 | 14,500 | 14,500 | 12,900 | 12,900 | 14,500 | 0 |
---|
Retained Earnings Total Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29,297 | 29,466 | 29,456 | 29,604 | 29,967 | 30,337 | 30,498 | 31,022 | 31,590 | 32,248 | 33,445 | 34,259 | 35,594 | 36,978 | 38,288 | 39,542 | 41,097 | 42,703 | 44,286 | 45,941 | 47,702 | 49,582 | 51,466 | 53,161 | 55,383 | 57,794 | 59,230 | 61,997 | 64,643 | 66,916 | 69,459 | 71,661 | 73,129 | 74,935 | 76,978 | 77,631 | 78,895 | 81,044 | 84,993 | 88,939 | 91,963 | 96,145 | 99,189 | 103,036 | 104,561 | 107,918 | 111,573 | 113,485 | 116,857 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 116,857 | 113,485 | 111,573 | 107,918 | 104,561 | 103,036 | 99,189 | 96,145 | 91,963 | 88,939 | 84,993 | 81,044 | 78,895 | 77,631 | 76,978 | 74,935 | 73,129 | 71,661 | 69,459 | 66,916 | 64,643 | 61,997 | 59,230 | 57,794 | 55,383 | 53,161 | 51,466 | 49,582 | 47,702 | 45,941 | 44,286 | 42,703 | 41,097 | 39,542 | 38,288 | 36,978 | 35,594 | 34,259 | 33,445 | 32,248 | 31,590 | 31,022 | 30,498 | 30,337 | 29,967 | 29,604 | 29,456 | 29,466 | 29,297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -400 | -400 | -1,200 | -800 | -400 | -800 | -800 | -400 | -200 | -200 | -200 | 0 | 0 | 0 | 0 | 0 | -1,700 | -1,686 | -1,675 | -912 | -269 | 454 | 529 | 1,323 | 289 | -59 | 959 | 667 | 756 | 347 | 647 | -264 | -108 | 165 | -1,351 | -436 | -808 | -1,823 | -1,037 | -1,122 | -1,655 | -2,134 | -2,738 | -1,457 | -1,253 | -1,168 | -1,916 | -806 | 35 | 601 | -1,166 | -1,644 | 165 | -1,373 | -151 | 157 | -100 | 86 | 3,136 | 2,367 | -600 | -1,415 | 1,118 | 3,244 | 1,910 | 2,234 | 1,714 | 663 | -150 | -1,039 | -5,346 | -6,973 | -9,075 | -7,495 | -5,968 | -6,290 | -4,845 | -2,763 | -4,022 | -2,380 | -4,434 | -1,003 | 158 | -791 | -5,022 | -4,884 | -3,975 | -3,776 | -6,492 | -9,615 | -10,806 | -12,343 | -8,190 | -5,027 | 231 | 1,559 | 362 | 5,267 | 7,001 | 6,596 | 6,781 | 1,825 | 2,200 | -3,411 | -6,177 | -37,204 | -54,923 | -67,100 | -66,440 | -60,224 | -62,915 | -67,819 | -55,643 | -54,354 | -53,184 | -45,012 |
| -45,012 | -53,184 | -54,354 | -55,643 | -67,819 | -62,915 | -60,224 | -66,440 | -67,100 | -54,923 | -37,204 | -6,177 | -3,411 | 2,200 | 1,825 | 6,781 | 6,596 | 7,001 | 5,267 | 362 | 1,559 | 231 | -5,027 | -8,190 | -12,343 | -10,806 | -9,615 | -6,492 | -3,776 | -3,975 | -4,884 | -5,022 | -791 | 158 | -1,003 | -4,434 | -2,380 | -4,022 | -2,763 | -4,845 | -6,290 | -5,968 | -7,495 | -9,075 | -6,973 | -5,346 | -1,039 | -150 | 663 | 1,714 | 2,234 | 1,910 | 3,244 | 1,118 | -1,415 | -600 | 2,367 | 3,136 | 86 | -100 | 157 | -151 | -1,373 | 165 | -1,644 | -1,166 | 601 | 35 | -806 | -1,916 | -1,168 | -1,253 | -1,457 | -2,738 | -2,134 | -1,655 | -1,122 | -1,037 | -1,823 | -808 | -436 | -1,351 | 165 | -108 | -264 | 647 | 347 | 756 | 667 | 959 | -59 | 289 | 1,323 | 529 | 454 | -269 | -912 | -1,675 | -1,686 | -1,700 | 0 | 0 | 0 | 0 | 0 | -200 | -200 | -200 | -400 | -800 | -800 | -400 | -800 | -1,200 | -400 | -400 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29,171 | 29,166 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 25,970 | 25,970 | 25,978 | 25,987 | 43,650 | 43,658 | 43,667 | 43,675 | 43,199 | 43,207 | 43,215 | 43,224 | 43,232 | 110,722 | 111,021 | 166,859 | 167,376 | 167,608 | 167,537 | 167,922 | 167,971 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 167,971 | 167,922 | 167,537 | 167,608 | 167,376 | 166,859 | 111,021 | 110,722 | 43,232 | 43,224 | 43,215 | 43,207 | 43,199 | 43,675 | 43,667 | 43,658 | 43,650 | 25,987 | 25,978 | 25,970 | 25,970 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,166 | 29,171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,662 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 1,400 | 1,800 | 1,500 | 1,400 | 1,500 | 1,500 | 1,400 | 1,200 | 23,800 | 23,800 | 23,700 | 23,700 | 23,500 | 22,800 | 22,400 | 19,800 | 19,917 | 19,928 | 20,691 | 21,334 | 21,650 | 21,650 | 21,650 | 18,988 | 23,302 | 23,361 | 23,361 | 23,357 | 23,511 | 23,506 | 23,499 | 23,499 | 23,713 | 23,713 | 23,713 | 23,713 | 24,054 | 24,011 | 24,000 | 24,000 | 24,215 | 24,210 | 24,202 | 24,257 | 24,503 | 24,503 | 24,503 | 24,420 | 24,601 | 24,589 | 24,561 | 24,536 | 25,093 | 25,141 | 25,187 | 52,591 | 28,989 | 29,089 | 29,116 | 29,130 | 29,141 | 29,151 | 29,156 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 25,970 | 25,970 | 25,978 | 25,987 | 43,650 | 43,658 | 43,666 | 43,675 | 43,199 | 43,207 | 43,215 | 43,224 | 43,232 | 110,722 | 111,021 | 166,859 | 167,376 | 167,608 | 167,537 | 167,922 | 167,971 | 168,211 | 168,614 | 168,951 | 169,132 | 168,599 |
| 168,599 | 169,132 | 168,951 | 168,614 | 168,211 | 167,971 | 167,922 | 167,537 | 167,608 | 167,376 | 166,859 | 111,021 | 110,722 | 43,232 | 43,224 | 43,215 | 43,207 | 43,199 | 43,675 | 43,666 | 43,658 | 43,650 | 25,987 | 25,978 | 25,970 | 25,970 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,145 | 29,156 | 29,151 | 29,141 | 29,130 | 29,116 | 29,089 | 28,989 | 52,591 | 25,187 | 25,141 | 25,093 | 24,536 | 24,561 | 24,589 | 24,601 | 24,420 | 24,503 | 24,503 | 24,503 | 24,257 | 24,202 | 24,210 | 24,215 | 24,000 | 24,000 | 24,011 | 24,054 | 23,713 | 23,713 | 23,713 | 23,713 | 23,499 | 23,499 | 23,506 | 23,511 | 23,357 | 23,361 | 23,361 | 23,302 | 18,988 | 21,650 | 21,650 | 21,650 | 21,334 | 20,691 | 19,928 | 19,917 | 19,800 | 22,400 | 22,800 | 23,500 | 23,700 | 23,700 | 23,800 | 23,800 | 1,200 | 1,400 | 1,500 | 1,500 | 1,400 | 1,500 | 1,800 | 1,400 | 0 |
---|