> Total Assets | 0 | 0 | 0 | 900 | 0 | 1,200 | 7,200 | 10,800 | 9,800 | 9,500 | 8,600 | 18,700 | 17,200 | 15,000 | 12,900 | 12,000 | 15,100 | 11,700 | 5,300 | 7,400 | 6,500 | 3,100 | 5,000 | 5,953 | 14,433 | 12,476 | 10,416 | 7,900 | 8,333 | 7,903 | 12,678 | 7,866 | 7,866 | 9,920 | 8,086 | 5,399 | 10,387 | 13,662 | 20,274 | 19,137 | 16,898 | 14,565 | 15,327 | 14,245 | 20,886 | 16,966 | 20,776 | 22,676 | 33,355 | 29,805 | 28,371 | 22,997 | 38,668 | 34,445 | 28,241 | 23,057 | 22,808 | 21,747 | 22,826 | 23,127 | 26,213 | 27,529 | 27,522 | 29,335 | 29,301 | 28,769 | 35,410 | 34,766 | 27,015 | 27,276 | 29,440 | 28,262 | 31,506 | 36,528 | 37,157 | 45,058 | 53,323 | 55,107 | 76,485 | 90,545 | 87,607 | 81,437 | 79,121 | 97,464 | 92,032 | 112,657 | 119,052 | 109,043 | 105,604 | 109,937 | 111,317 | 118,112 | 100,275 | 78,627 | 69,857 | 95,760 | 84,708 | 80,224 | 76,110 | 78,395 | 102,070 | 105,250 | 105,216 | 107,620 | 105,561 | 113,595 | 168,178 | 265,510 | 270,531 | 301,627 | 314,095 | 429,843 | 451,219 | 441,850 | 450,430 | 451,054 | 442,337 |
| 442,337 | 451,054 | 450,430 | 441,850 | 451,219 | 429,843 | 314,095 | 301,627 | 270,531 | 265,510 | 168,178 | 113,595 | 105,561 | 107,620 | 105,216 | 105,250 | 102,070 | 78,395 | 76,110 | 80,224 | 84,708 | 95,760 | 69,857 | 78,627 | 100,275 | 118,112 | 111,317 | 109,937 | 105,604 | 109,043 | 119,052 | 112,657 | 92,032 | 97,464 | 79,121 | 81,437 | 87,607 | 90,545 | 76,485 | 55,107 | 53,323 | 45,058 | 37,157 | 36,528 | 31,506 | 28,262 | 29,440 | 27,276 | 27,015 | 34,766 | 35,410 | 28,769 | 29,301 | 29,335 | 27,522 | 27,529 | 26,213 | 23,127 | 22,826 | 21,747 | 22,808 | 23,057 | 28,241 | 34,445 | 38,668 | 22,997 | 28,371 | 29,805 | 33,355 | 22,676 | 20,776 | 16,966 | 20,886 | 14,245 | 15,327 | 14,565 | 16,898 | 19,137 | 20,274 | 13,662 | 10,387 | 5,399 | 8,086 | 9,920 | 7,866 | 7,866 | 12,678 | 7,903 | 8,333 | 7,900 | 10,416 | 12,476 | 14,433 | 5,953 | 5,000 | 3,100 | 6,500 | 7,400 | 5,300 | 11,700 | 15,100 | 12,000 | 12,900 | 15,000 | 17,200 | 18,700 | 8,600 | 9,500 | 9,800 | 10,800 | 7,200 | 1,200 | 0 | 900 | 0 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 0 | 300 | 0 | 600 | 6,600 | 8,300 | 7,200 | 5,100 | 3,400 | 12,800 | 10,800 | 7,200 | 3,200 | 2,200 | 5,300 | 2,000 | 900 | 3,200 | 2,400 | 1,100 | 3,200 | 4,917 | 13,384 | 11,413 | 9,472 | 6,637 | 7,177 | 6,826 | 11,665 | 6,790 | 6,790 | 8,453 | 6,728 | 4,257 | 9,383 | 12,605 | 19,116 | 17,884 | 15,570 | 13,065 | 13,275 | 12,126 | 18,649 | 14,757 | 18,272 | 20,112 | 30,860 | 27,417 | 25,267 | 19,898 | 35,684 | 31,151 | 24,913 | 19,843 | 19,682 | 18,636 | 19,682 | 20,134 | 23,312 | 24,755 | 24,747 | 26,778 | 26,354 | 25,361 | 31,799 | 30,815 | 22,961 | 23,549 | 25,821 | 24,792 | 27,893 | 33,074 | 33,751 | 41,914 | 50,186 | 51,286 | 72,233 | 85,771 | 81,528 | 74,368 | 68,604 | 80,523 | 72,330 | 89,458 | 93,604 | 81,808 | 78,241 | 82,756 | 82,987 | 89,100 | 70,763 | 48,976 | 41,029 | 67,827 | 56,920 | 52,493 | 48,782 | 51,318 | 51,564 | 56,227 | 57,277 | 59,763 | 57,018 | 63,126 | 116,311 | 207,804 | 200,780 | 206,919 | 203,490 | 180,023 | 180,635 | 145,941 | 132,343 | 112,451 | 98,319 |
| 98,319 | 112,451 | 132,343 | 145,941 | 180,635 | 180,023 | 203,490 | 206,919 | 200,780 | 207,804 | 116,311 | 63,126 | 57,018 | 59,763 | 57,277 | 56,227 | 51,564 | 51,318 | 48,782 | 52,493 | 56,920 | 67,827 | 41,029 | 48,976 | 70,763 | 89,100 | 82,987 | 82,756 | 78,241 | 81,808 | 93,604 | 89,458 | 72,330 | 80,523 | 68,604 | 74,368 | 81,528 | 85,771 | 72,233 | 51,286 | 50,186 | 41,914 | 33,751 | 33,074 | 27,893 | 24,792 | 25,821 | 23,549 | 22,961 | 30,815 | 31,799 | 25,361 | 26,354 | 26,778 | 24,747 | 24,755 | 23,312 | 20,134 | 19,682 | 18,636 | 19,682 | 19,843 | 24,913 | 31,151 | 35,684 | 19,898 | 25,267 | 27,417 | 30,860 | 20,112 | 18,272 | 14,757 | 18,649 | 12,126 | 13,275 | 13,065 | 15,570 | 17,884 | 19,116 | 12,605 | 9,383 | 4,257 | 6,728 | 8,453 | 6,790 | 6,790 | 11,665 | 6,826 | 7,177 | 6,637 | 9,472 | 11,413 | 13,384 | 4,917 | 3,200 | 1,100 | 2,400 | 3,200 | 900 | 2,000 | 5,300 | 2,200 | 3,200 | 7,200 | 10,800 | 12,800 | 3,400 | 5,100 | 7,200 | 8,300 | 6,600 | 600 | 0 | 300 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 300 | 2,600 | 4,200 | 7,000 | 3,900 | 2,100 | 12,200 | 8,500 | 3,900 | 2,700 | 1,700 | 4,900 | 1,600 | 200 | 2,400 | 1,600 | 600 | 2,700 | 4,131 | 12,708 | 3,882 | 8,352 | 6,327 | 6,868 | 6,481 | 11,129 | 6,072 | 6,072 | 6,625 | 3,932 | 3,137 | 8,322 | 11,276 | 15,740 | 14,884 | 11,956 | 10,325 | 10,439 | 9,816 | 16,495 | 11,902 | 15,664 | 17,182 | 28,500 | 23,394 | 20,114 | 16,044 | 30,635 | 26,138 | 20,063 | 15,130 | 9,963 | 8,210 | 10,850 | 10,018 | 12,778 | 13,599 | 16,837 | 19,681 | 17,983 | 17,268 | 24,068 | 23,075 | 16,540 | 18,055 | 19,761 | 18,033 | 18,991 | 24,443 | 26,255 | 35,204 | 41,600 | 44,443 | 63,177 | 77,490 | 73,256 | 64,439 | 55,238 | 68,001 | 59,016 | 72,005 | 67,470 | 61,412 | 44,195 | 49,055 | 41,528 | 46,799 | 37,256 | 27,727 | 17,938 | 42,265 | 37,484 | 32,694 | 27,758 | 32,351 | 28,944 | 33,960 | 30,687 | 36,262 | 28,211 | 35,664 | 70,894 | 169,915 | 159,692 | 163,675 | 149,957 | 126,166 | 115,137 | 77,292 | 59,916 | 38,542 | 24,898 |
| 24,898 | 38,542 | 59,916 | 77,292 | 115,137 | 126,166 | 149,957 | 163,675 | 159,692 | 169,915 | 70,894 | 35,664 | 28,211 | 36,262 | 30,687 | 33,960 | 28,944 | 32,351 | 27,758 | 32,694 | 37,484 | 42,265 | 17,938 | 27,727 | 37,256 | 46,799 | 41,528 | 49,055 | 44,195 | 61,412 | 67,470 | 72,005 | 59,016 | 68,001 | 55,238 | 64,439 | 73,256 | 77,490 | 63,177 | 44,443 | 41,600 | 35,204 | 26,255 | 24,443 | 18,991 | 18,033 | 19,761 | 18,055 | 16,540 | 23,075 | 24,068 | 17,268 | 17,983 | 19,681 | 16,837 | 13,599 | 12,778 | 10,018 | 10,850 | 8,210 | 9,963 | 15,130 | 20,063 | 26,138 | 30,635 | 16,044 | 20,114 | 23,394 | 28,500 | 17,182 | 15,664 | 11,902 | 16,495 | 9,816 | 10,439 | 10,325 | 11,956 | 14,884 | 15,740 | 11,276 | 8,322 | 3,137 | 3,932 | 6,625 | 6,072 | 6,072 | 11,129 | 6,481 | 6,868 | 6,327 | 8,352 | 3,882 | 12,708 | 4,131 | 2,700 | 600 | 1,600 | 2,400 | 200 | 1,600 | 4,900 | 1,700 | 2,700 | 3,900 | 8,500 | 12,200 | 2,100 | 3,900 | 7,000 | 4,200 | 2,600 | 300 | 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 | 0 | 0 | 0 | 0 | 0 | 6,124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 242 | 242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 242 | 242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 100 | 100 | 0 | 0 | 400 | 100 | 200 | 200 | 100 | 100 | 100 | 100 | 300 | 300 | 100 | 100 | 90 | 66 | 225 | 298 | 46 | 32 | 28 | 17 | 328 | 328 | 717 | 1,148 | 245 | 260 | 374 | 1,443 | 1,520 | 1,216 | 781 | 514 | 486 | 405 | 491 | 681 | 579 | 262 | 801 | 957 | 750 | 1,514 | 1,029 | 1,316 | 605 | 3,893 | 2,584 | 2,352 | 3,714 | 3,164 | 4,082 | 2,778 | 1,848 | 1,882 | 2,947 | 2,456 | 1,482 | 1,087 | 1,191 | 2,078 | 2,353 | 2,271 | 2,320 | 1,983 | 1,662 | 2,272 | 1,936 | 2,782 | 1,332 | 1,391 | 3,361 | 6,284 | 3,813 | 1,805 | 2,904 | 8,599 | 2,859 | 7,537 | 6,066 | 5,883 | 7,742 | 7,884 | 3,508 | 7,967 | 3,754 | 7,726 | 9,289 | 11,797 | 11,701 | 13,812 | 13,532 | 16,262 | 11,906 | 18,628 | 16,911 | 32,658 | 24,954 | 24,310 | 21,557 | 31,353 | 25,916 | 33,023 | 27,108 | 25,214 | 27,907 | 16,209 |
| 16,209 | 27,907 | 25,214 | 27,108 | 33,023 | 25,916 | 31,353 | 21,557 | 24,310 | 24,954 | 32,658 | 16,911 | 18,628 | 11,906 | 16,262 | 13,532 | 13,812 | 11,701 | 11,797 | 9,289 | 7,726 | 3,754 | 7,967 | 3,508 | 7,884 | 7,742 | 5,883 | 6,066 | 7,537 | 2,859 | 8,599 | 2,904 | 1,805 | 3,813 | 6,284 | 3,361 | 1,391 | 1,332 | 2,782 | 1,936 | 2,272 | 1,662 | 1,983 | 2,320 | 2,271 | 2,353 | 2,078 | 1,191 | 1,087 | 1,482 | 2,456 | 2,947 | 1,882 | 1,848 | 2,778 | 4,082 | 3,164 | 3,714 | 2,352 | 2,584 | 3,893 | 605 | 1,316 | 1,029 | 1,514 | 750 | 957 | 801 | 262 | 579 | 681 | 491 | 405 | 486 | 514 | 781 | 1,216 | 1,520 | 1,443 | 374 | 260 | 245 | 1,148 | 717 | 328 | 328 | 17 | 28 | 32 | 46 | 298 | 225 | 66 | 90 | 100 | 100 | 300 | 300 | 100 | 100 | 100 | 100 | 200 | 200 | 100 | 400 | 0 | 0 | 100 | 100 | 0 | 0 | 0 | 200 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 100 | 0 | 100 | 3,900 | 3,900 | 0 | 1,000 | 1,000 | 0 | 2,000 | 3,000 | 200 | 400 | 200 | 200 | 500 | 400 | 500 | 300 | 400 | 696 | 610 | 1,182 | 822 | 264 | 277 | 317 | 519 | 390 | 390 | 527 | 356 | 257 | 142 | 389 | 745 | 240 | 126 | 102 | 777 | 1,197 | 938 | 877 | 867 | 1,466 | 1,127 | 1,323 | 1,325 | 1,188 | 1,172 | 1,484 | 1,140 | 1,208 | 1,198 | 1,142 | 248 | 229 | 202 | 175 | 148 | 122 | 94 | 67 | 41 | 21 | 853 | 1,125 | 1,238 | 795 | 887 | 885 | 878 | 709 | 635 | 874 | 1,050 | 1,419 | 883 | 1,189 | 934 | 1,355 | 1,052 | 1,995 | 2,346 | 1,351 | 1,235 | 1,711 | 1,747 | 1,460 | 1,388 | 1,223 | 906 | 5,679 | 2,542 | 774 | 567 | 709 | 777 | 926 | 763 | 712 | 569 | 828 | 813 | 1,064 | 1,536 | 1,377 | 1,126 | 1,879 | 2,121 | 2,480 | 2,111 | 2,094 | 16,346 |
| 16,346 | 2,094 | 2,111 | 2,480 | 2,121 | 1,879 | 1,126 | 1,377 | 1,536 | 1,064 | 813 | 828 | 569 | 712 | 763 | 926 | 777 | 709 | 567 | 774 | 2,542 | 5,679 | 906 | 1,223 | 1,388 | 1,460 | 1,747 | 1,711 | 1,235 | 1,351 | 2,346 | 1,995 | 1,052 | 1,355 | 934 | 1,189 | 883 | 1,419 | 1,050 | 874 | 635 | 709 | 878 | 885 | 887 | 795 | 1,238 | 1,125 | 853 | 21 | 41 | 67 | 94 | 122 | 148 | 175 | 202 | 229 | 248 | 1,142 | 1,198 | 1,208 | 1,140 | 1,484 | 1,172 | 1,188 | 1,325 | 1,323 | 1,127 | 1,466 | 867 | 877 | 938 | 1,197 | 777 | 102 | 126 | 240 | 745 | 389 | 142 | 257 | 356 | 527 | 390 | 390 | 519 | 317 | 277 | 264 | 822 | 1,182 | 610 | 696 | 400 | 300 | 500 | 400 | 500 | 200 | 200 | 400 | 200 | 3,000 | 2,000 | 0 | 1,000 | 1,000 | 0 | 3,900 | 3,900 | 100 | 0 | 100 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 600 | 0 | 600 | 600 | 2,500 | 2,600 | 4,400 | 5,200 | 5,900 | 6,400 | 7,800 | 9,700 | 9,800 | 9,800 | 9,700 | 4,400 | 4,200 | 4,100 | 2,000 | 1,800 | 1,036 | 1,049 | 1,063 | 944 | 1,263 | 1,156 | 1,077 | 1,013 | 0 | 1,076 | 1,467 | 1,358 | 1,142 | 1,004 | 1,057 | 1,158 | 1,253 | 1,328 | 1,500 | 2,052 | 2,119 | 2,237 | 2,209 | 2,504 | 2,564 | 2,495 | 2,388 | 3,104 | 3,099 | 2,984 | 3,294 | 3,328 | 3,214 | 3,126 | 3,111 | 3,144 | 2,993 | 2,901 | 2,774 | 2,775 | 2,557 | 2,947 | 3,408 | 3,611 | 3,951 | 4,054 | 3,727 | 3,619 | 3,470 | 3,613 | 3,454 | 3,406 | 3,144 | 3,137 | 3,821 | 4,252 | 4,774 | 6,079 | 7,069 | 10,517 | 16,941 | 19,702 | 23,199 | 25,448 | 27,235 | 27,363 | 27,181 | 28,330 | 29,012 | 29,512 | 29,651 | 28,828 | 27,933 | 27,788 | 27,731 | 27,328 | 27,077 | 50,506 | 49,023 | 47,939 | 47,857 | 48,543 | 50,469 | 51,867 | 57,706 | 69,751 | 94,708 | 110,605 | 249,820 | 270,584 | 295,909 | 318,087 | 338,603 | 344,018 |
| 344,018 | 338,603 | 318,087 | 295,909 | 270,584 | 249,820 | 110,605 | 94,708 | 69,751 | 57,706 | 51,867 | 50,469 | 48,543 | 47,857 | 47,939 | 49,023 | 50,506 | 27,077 | 27,328 | 27,731 | 27,788 | 27,933 | 28,828 | 29,651 | 29,512 | 29,012 | 28,330 | 27,181 | 27,363 | 27,235 | 25,448 | 23,199 | 19,702 | 16,941 | 10,517 | 7,069 | 6,079 | 4,774 | 4,252 | 3,821 | 3,137 | 3,144 | 3,406 | 3,454 | 3,613 | 3,470 | 3,619 | 3,727 | 4,054 | 3,951 | 3,611 | 3,408 | 2,947 | 2,557 | 2,775 | 2,774 | 2,901 | 2,993 | 3,144 | 3,111 | 3,126 | 3,214 | 3,328 | 3,294 | 2,984 | 3,099 | 3,104 | 2,388 | 2,495 | 2,564 | 2,504 | 2,209 | 2,237 | 2,119 | 2,052 | 1,500 | 1,328 | 1,253 | 1,158 | 1,057 | 1,004 | 1,142 | 1,358 | 1,467 | 1,076 | 0 | 1,013 | 1,077 | 1,156 | 1,263 | 944 | 1,063 | 1,049 | 1,036 | 1,800 | 2,000 | 4,100 | 4,200 | 4,400 | 9,700 | 9,800 | 9,800 | 9,700 | 7,800 | 6,400 | 5,900 | 5,200 | 4,400 | 2,600 | 2,500 | 600 | 600 | 0 | 600 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 400 | 0 | 400 | 400 | 2,300 | 2,400 | 4,300 | 4,700 | 5,300 | 5,800 | 7,100 | 9,000 | 9,300 | 9,200 | 9,200 | 2,000 | 1,900 | 1,900 | 1,900 | 1,700 | 870 | 883 | 867 | 798 | 1,117 | 1,022 | 947 | 883 | 915 | 915 | 1,005 | 922 | 836 | 838 | 904 | 928 | 873 | 814 | 921 | 1,222 | 1,638 | 1,745 | 1,655 | 1,824 | 1,906 | 1,837 | 1,920 | 1,845 | 1,840 | 1,796 | 1,801 | 1,801 | 2,058 | 1,925 | 1,910 | 1,799 | 1,681 | 1,574 | 1,431 | 1,469 | 1,469 | 1,851 | 2,229 | 2,232 | 2,209 | 2,441 | 2,540 | 2,659 | 2,900 | 2,868 | 2,683 | 2,783 | 2,678 | 2,448 | 2,315 | 2,514 | 2,447 | 3,647 | 5,398 | 8,958 | 15,124 | 18,395 | 21,764 | 23,846 | 24,302 | 24,261 | 23,957 | 24,143 | 23,674 | 24,399 | 27,148 | 26,325 | 26,479 | 26,336 | 26,279 | 25,876 | 25,625 | 49,054 | 48,371 | 47,287 | 47,205 | 47,891 | 49,640 | 51,215 | 56,146 | 67,446 | 90,719 | 106,903 | 129,761 | 151,022 | 174,759 | 198,755 | 220,141 | 224,673 |
| 224,673 | 220,141 | 198,755 | 174,759 | 151,022 | 129,761 | 106,903 | 90,719 | 67,446 | 56,146 | 51,215 | 49,640 | 47,891 | 47,205 | 47,287 | 48,371 | 49,054 | 25,625 | 25,876 | 26,279 | 26,336 | 26,479 | 26,325 | 27,148 | 24,399 | 23,674 | 24,143 | 23,957 | 24,261 | 24,302 | 23,846 | 21,764 | 18,395 | 15,124 | 8,958 | 5,398 | 3,647 | 2,447 | 2,514 | 2,315 | 2,448 | 2,678 | 2,783 | 2,683 | 2,868 | 2,900 | 2,659 | 2,540 | 2,441 | 2,209 | 2,232 | 2,229 | 1,851 | 1,469 | 1,469 | 1,431 | 1,574 | 1,681 | 1,799 | 1,910 | 1,925 | 2,058 | 1,801 | 1,801 | 1,796 | 1,840 | 1,845 | 1,920 | 1,837 | 1,906 | 1,824 | 1,655 | 1,745 | 1,638 | 1,222 | 921 | 814 | 873 | 928 | 904 | 838 | 836 | 922 | 1,005 | 915 | 915 | 883 | 947 | 1,022 | 1,117 | 798 | 867 | 883 | 870 | 1,700 | 1,900 | 1,900 | 1,900 | 2,000 | 9,200 | 9,200 | 9,300 | 9,000 | 7,100 | 5,800 | 5,300 | 4,700 | 4,300 | 2,400 | 2,300 | 400 | 400 | 0 | 400 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 200 | 0 | 200 | 200 | 200 | 200 | 200 | 500 | 200 | 200 | 200 | 200 | 200 | 200 | 300 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200 | 300 | 200 | 200 | 200 | 200 | 200 | 200 | 500 | 200 | 200 | 200 | 200 | 200 | 0 | 200 | 0 | 0 | 0 |
---|
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 147 | 166 | 166 | 196 | 146 | 146 | 134 | 130 | 130 | 161 | 126 | 462 | 436 | 306 | 166 | 153 | 230 | 380 | 514 | 579 | 830 | 481 | 492 | 554 | 680 | 658 | 658 | 468 | 1,259 | 1,259 | 1,188 | 1,493 | 1,527 | 1,156 | 1,201 | 1,201 | 1,345 | 1,312 | 1,327 | 1,343 | 1,306 | 1,088 | 1,096 | 1,179 | 1,379 | 1,742 | 1,613 | 1,187 | 960 | 570 | 745 | 771 | 623 | 466 | 689 | 1,506 | 1,738 | 2,327 | 2,432 | 1,671 | 1,559 | 1,817 | 1,307 | 1,435 | 1,602 | 2,933 | 3,102 | 3,224 | 4,187 | 5,338 | 5,113 | 2,503 | 2,503 | 1,454 | 1,452 | 1,452 | 1,452 | 1,452 | 1,452 | 652 | 652 | 652 | 652 | 829 | 652 | 1,560 | 2,305 | 3,989 | 3,702 | 120,059 | 119,562 | 121,150 | 0 | 0 | 0 |
| 0 | 0 | 0 | 121,150 | 119,562 | 120,059 | 3,702 | 3,989 | 2,305 | 1,560 | 652 | 829 | 652 | 652 | 652 | 652 | 1,452 | 1,452 | 1,452 | 1,452 | 1,452 | 1,454 | 2,503 | 2,503 | 5,113 | 5,338 | 4,187 | 3,224 | 3,102 | 2,933 | 1,602 | 1,435 | 1,307 | 1,817 | 1,559 | 1,671 | 2,432 | 2,327 | 1,738 | 1,506 | 689 | 466 | 623 | 771 | 745 | 570 | 960 | 1,187 | 1,613 | 1,742 | 1,379 | 1,179 | 1,096 | 1,088 | 1,306 | 1,343 | 1,327 | 1,312 | 1,345 | 1,201 | 1,201 | 1,156 | 1,527 | 1,493 | 1,188 | 1,259 | 1,259 | 468 | 658 | 658 | 680 | 554 | 492 | 481 | 830 | 579 | 514 | 380 | 230 | 153 | 166 | 306 | 436 | 462 | 126 | 161 | 130 | 130 | 134 | 146 | 146 | 196 | 166 | 166 | 147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 0 | 0 | 0 | 1,500 | 0 | 1,400 | 600 | 1,800 | 1,800 | 2,800 | 2,900 | 4,100 | 4,200 | 5,400 | 5,800 | 6,600 | 6,900 | 5,100 | 2,700 | 9,500 | 9,300 | 9,800 | 10,200 | 8,674 | 9,658 | 7,053 | 7,315 | 5,214 | 1,872 | 1,989 | 2,257 | 2,783 | 2,783 | 4,977 | 4,237 | 3,268 | 2,977 | 2,419 | 4,063 | 4,378 | 5,400 | 5,172 | 4,961 | 4,635 | 4,255 | 4,492 | 4,442 | 5,050 | 4,365 | 5,189 | 6,265 | 6,008 | 5,207 | 6,992 | 6,710 | 7,462 | 12,028 | 15,242 | 19,034 | 22,226 | 20,988 | 19,611 | 14,875 | 15,928 | 16,464 | 17,144 | 17,652 | 19,348 | 15,218 | 14,780 | 16,535 | 18,779 | 27,582 | 23,858 | 19,758 | 21,298 | 20,780 | 19,458 | 21,414 | 22,846 | 22,015 | 22,660 | 29,327 | 38,429 | 36,586 | 43,431 | 59,119 | 58,969 | 64,670 | 67,758 | 71,303 | 64,530 | 44,267 | 35,721 | 38,338 | 40,022 | 27,962 | 25,427 | 23,046 | 25,327 | 52,386 | 56,066 | 58,138 | 65,724 | 59,022 | 64,209 | 82,808 | 187,774 | 225,895 | 250,522 | 257,520 | 255,317 | 272,220 | 260,655 | 265,035 | 261,584 | 251,739 |
| 251,739 | 261,584 | 265,035 | 260,655 | 272,220 | 255,317 | 257,520 | 250,522 | 225,895 | 187,774 | 82,808 | 64,209 | 59,022 | 65,724 | 58,138 | 56,066 | 52,386 | 25,327 | 23,046 | 25,427 | 27,962 | 40,022 | 38,338 | 35,721 | 44,267 | 64,530 | 71,303 | 67,758 | 64,670 | 58,969 | 59,119 | 43,431 | 36,586 | 38,429 | 29,327 | 22,660 | 22,015 | 22,846 | 21,414 | 19,458 | 20,780 | 21,298 | 19,758 | 23,858 | 27,582 | 18,779 | 16,535 | 14,780 | 15,218 | 19,348 | 17,652 | 17,144 | 16,464 | 15,928 | 14,875 | 19,611 | 20,988 | 22,226 | 19,034 | 15,242 | 12,028 | 7,462 | 6,710 | 6,992 | 5,207 | 6,008 | 6,265 | 5,189 | 4,365 | 5,050 | 4,442 | 4,492 | 4,255 | 4,635 | 4,961 | 5,172 | 5,400 | 4,378 | 4,063 | 2,419 | 2,977 | 3,268 | 4,237 | 4,977 | 2,783 | 2,783 | 2,257 | 1,989 | 1,872 | 5,214 | 7,315 | 7,053 | 9,658 | 8,674 | 10,200 | 9,800 | 9,300 | 9,500 | 2,700 | 5,100 | 6,900 | 6,600 | 5,800 | 5,400 | 4,200 | 4,100 | 2,900 | 2,800 | 1,800 | 1,800 | 600 | 1,400 | 0 | 1,500 | 0 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 1,200 | 0 | 1,200 | 700 | 800 | 800 | 800 | 900 | 2,200 | 2,200 | 3,400 | 3,800 | 4,700 | 4,900 | 3,100 | 2,500 | 6,000 | 5,800 | 6,300 | 6,800 | 8,585 | 9,598 | 6,408 | 6,851 | 5,191 | 1,872 | 1,989 | 2,257 | 2,783 | 2,783 | 3,445 | 3,319 | 2,308 | 2,681 | 2,223 | 3,919 | 4,253 | 5,294 | 5,084 | 4,398 | 4,151 | 3,667 | 3,977 | 3,910 | 4,484 | 3,919 | 4,865 | 6,054 | 5,855 | 5,112 | 6,928 | 6,693 | 7,440 | 12,012 | 15,232 | 15,211 | 18,864 | 18,092 | 17,302 | 12,864 | 14,403 | 15,158 | 15,698 | 16,661 | 17,679 | 13,793 | 13,335 | 15,199 | 17,639 | 26,556 | 22,932 | 18,767 | 20,561 | 20,066 | 18,767 | 20,749 | 22,207 | 21,123 | 21,582 | 28,200 | 37,331 | 35,550 | 42,459 | 58,214 | 57,574 | 63,256 | 66,411 | 69,978 | 62,931 | 42,387 | 33,550 | 36,274 | 37,863 | 25,724 | 23,208 | 20,848 | 23,162 | 28,935 | 33,672 | 36,554 | 44,480 | 38,111 | 43,659 | 62,575 | 70,936 | 63,248 | 69,528 | 77,302 | 75,761 | 93,343 | 82,377 | 87,319 | 73,709 | 64,057 |
| 64,057 | 73,709 | 87,319 | 82,377 | 93,343 | 75,761 | 77,302 | 69,528 | 63,248 | 70,936 | 62,575 | 43,659 | 38,111 | 44,480 | 36,554 | 33,672 | 28,935 | 23,162 | 20,848 | 23,208 | 25,724 | 37,863 | 36,274 | 33,550 | 42,387 | 62,931 | 69,978 | 66,411 | 63,256 | 57,574 | 58,214 | 42,459 | 35,550 | 37,331 | 28,200 | 21,582 | 21,123 | 22,207 | 20,749 | 18,767 | 20,066 | 20,561 | 18,767 | 22,932 | 26,556 | 17,639 | 15,199 | 13,335 | 13,793 | 17,679 | 16,661 | 15,698 | 15,158 | 14,403 | 12,864 | 17,302 | 18,092 | 18,864 | 15,211 | 15,232 | 12,012 | 7,440 | 6,693 | 6,928 | 5,112 | 5,855 | 6,054 | 4,865 | 3,919 | 4,484 | 3,910 | 3,977 | 3,667 | 4,151 | 4,398 | 5,084 | 5,294 | 4,253 | 3,919 | 2,223 | 2,681 | 2,308 | 3,319 | 3,445 | 2,783 | 2,783 | 2,257 | 1,989 | 1,872 | 5,191 | 6,851 | 6,408 | 9,598 | 8,585 | 6,800 | 6,300 | 5,800 | 6,000 | 2,500 | 3,100 | 4,900 | 4,700 | 3,800 | 3,400 | 2,200 | 2,200 | 900 | 800 | 800 | 800 | 700 | 1,200 | 0 | 1,200 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 100 | 100 | 100 | 100 | 100 | 2,500 | 2,000 | 100 | 100 | 100 | 100 | 100 | 100 | 110 | 3,676 | 1,414 | 1,424 | 86 | 60 | 30 | 6 | 2 | 2 | 42 | 17 | 917 | 1,001 | 0 | 846 | 1,113 | 987 | 1,417 | 230 | 234 | 321 | 325 | 378 | 444 | 451 | 459 | 456 | 396 | 334 | 248 | 17 | 22 | 22 | 23 | 969 | 1,482 | 1,822 | 1,846 | 1,870 | 1,893 | 1,946 | 1,961 | 1,810 | 1,321 | 829 | 333 | 5,140 | 4,579 | 4,817 | 3,952 | 4,427 | 4,512 | 3,879 | 4,181 | 4,667 | 8,270 | 4,541 | 6,009 | 6,833 | 8,516 | 7,200 | 10,268 | 11,472 | 13,415 | 10,230 | 8,919 | 8,764 | 10,642 | 9,656 | 9,455 | 9,379 | 2,564 | 2,030 | 1,829 | 2,549 | 3,540 | 1,382 | 1,241 | 1,172 | 5,607 | 1,268 | 1,326 | 1,334 | 1,355 | 1,630 | 1,378 | 2,624 | 2,969 | 3,152 | 3,111 | 3,024 | 1,358 | 1,262 |
| 1,262 | 1,358 | 3,024 | 3,111 | 3,152 | 2,969 | 2,624 | 1,378 | 1,630 | 1,355 | 1,334 | 1,326 | 1,268 | 5,607 | 1,172 | 1,241 | 1,382 | 3,540 | 2,549 | 1,829 | 2,030 | 2,564 | 9,379 | 9,455 | 9,656 | 10,642 | 8,764 | 8,919 | 10,230 | 13,415 | 11,472 | 10,268 | 7,200 | 8,516 | 6,833 | 6,009 | 4,541 | 8,270 | 4,667 | 4,181 | 3,879 | 4,512 | 4,427 | 3,952 | 4,817 | 4,579 | 5,140 | 333 | 829 | 1,321 | 1,810 | 1,961 | 1,946 | 1,893 | 1,870 | 1,846 | 1,822 | 1,482 | 969 | 23 | 22 | 22 | 17 | 248 | 334 | 396 | 456 | 459 | 451 | 444 | 378 | 325 | 321 | 234 | 230 | 1,417 | 987 | 1,113 | 846 | 0 | 1,001 | 917 | 17 | 42 | 2 | 2 | 6 | 30 | 60 | 86 | 1,424 | 1,414 | 3,676 | 110 | 100 | 100 | 100 | 100 | 100 | 100 | 2,000 | 2,500 | 100 | 100 | 100 | 100 | 100 | 100 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 171 | 0 | 0 | 0 | 0 | 0 | 0 | 4,379 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,379 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 100 | 0 | 100 | 100 | 200 | 200 | 200 | 200 | 700 | 600 | 1,500 | 800 | 700 | 900 | 1,400 | 1,000 | 900 | 1,000 | 1,300 | 1,500 | 522 | 427 | 431 | 724 | 675 | 313 | 576 | 747 | 1,070 | 1,070 | 675 | 560 | 560 | 836 | 674 | 1,101 | 1,331 | 1,191 | 1,684 | 1,372 | 1,325 | 1,078 | 1,161 | 1,493 | 1,233 | 1,148 | 1,093 | 1,439 | 1,683 | 1,366 | 2,455 | 2,387 | 2,060 | 3,134 | 3,419 | 2,886 | 3,518 | 3,395 | 3,659 | 2,578 | 2,259 | 2,681 | 3,027 | 2,712 | 4,046 | 2,959 | 4,425 | 3,940 | 3,492 | 4,151 | 3,176 | 1,620 | 2,821 | 2,160 | 2,371 | 1,879 | 2,434 | 5,080 | 3,840 | 6,814 | 10,385 | 9,840 | 6,901 | 7,844 | 8,429 | 9,095 | 11,572 | 7,696 | 5,779 | 4,013 | 2,739 | 1,911 | 1,909 | 3,122 | 3,223 | 2,916 | 4,352 | 5,458 | 6,126 | 5,332 | 5,926 | 5,724 | 5,654 | 6,855 | 9,257 | 9,611 | 10,005 | 6,456 | 9,504 | 30,461 | 23,328 | 36,392 | 24,593 | 22,813 |
| 22,813 | 24,593 | 36,392 | 23,328 | 30,461 | 9,504 | 6,456 | 10,005 | 9,611 | 9,257 | 6,855 | 5,654 | 5,724 | 5,926 | 5,332 | 6,126 | 5,458 | 4,352 | 2,916 | 3,223 | 3,122 | 1,909 | 1,911 | 2,739 | 4,013 | 5,779 | 7,696 | 11,572 | 9,095 | 8,429 | 7,844 | 6,901 | 9,840 | 10,385 | 6,814 | 3,840 | 5,080 | 2,434 | 1,879 | 2,371 | 2,160 | 2,821 | 1,620 | 3,176 | 4,151 | 3,492 | 3,940 | 4,425 | 2,959 | 4,046 | 2,712 | 3,027 | 2,681 | 2,259 | 2,578 | 3,659 | 3,395 | 3,518 | 2,886 | 3,419 | 3,134 | 2,060 | 2,387 | 2,455 | 1,366 | 1,683 | 1,439 | 1,093 | 1,148 | 1,233 | 1,493 | 1,161 | 1,078 | 1,325 | 1,372 | 1,684 | 1,191 | 1,331 | 1,101 | 674 | 836 | 560 | 560 | 675 | 1,070 | 1,070 | 747 | 576 | 313 | 675 | 724 | 431 | 427 | 522 | 1,500 | 1,300 | 1,000 | 900 | 1,000 | 1,400 | 900 | 700 | 800 | 1,500 | 600 | 700 | 200 | 200 | 200 | 200 | 100 | 100 | 0 | 100 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 1,100 | 0 | 1,100 | 600 | 600 | 600 | 500 | 600 | 1,400 | 1,500 | 1,800 | 2,900 | 1,500 | 2,000 | 1,600 | 1,400 | 5,000 | 4,700 | 4,900 | 5,200 | 7,953 | 5,495 | 4,563 | 4,703 | 930 | 1,103 | 1,112 | 1,358 | 1,711 | 238 | 2,030 | 1,342 | 300 | 262 | 1,057 | 282 | 285 | 264 | 296 | 1,768 | 2,075 | 1,543 | 1,431 | 1,427 | 2,244 | 2,003 | 1,925 | 1,957 | 2,716 | 1,592 | 2,887 | 2,855 | 3,162 | 3,855 | 5,318 | 3,289 | 6,217 | 4,788 | 3,548 | 5,288 | 7,767 | 10,484 | 4,903 | 7,799 | 4,936 | 5,571 | 4,862 | 1,104 | 1,052 | 11,532 | 1,083 | 930 | 998 | 1,335 | 1,089 | 1,228 | 502 | 606 | 572 | 490 | 437 | 620 | 667 | 1,047 | 1,488 | 669 | 1,012 | 941 | 993 | 963 | 745 | 749 | 5,455 | 2,578 | 849 | 763 | 619 | 3,991 | 4,106 | 3,695 | 3,827 | 3,996 | 5,229 | 6,679 | 9,555 | 5,745 | 6,280 | 9,231 | 9,490 | 6,955 | 7,492 | 10,153 | 10,406 | 6,963 |
| 6,963 | 10,406 | 10,153 | 7,492 | 6,955 | 9,490 | 9,231 | 6,280 | 5,745 | 9,555 | 6,679 | 5,229 | 3,996 | 3,827 | 3,695 | 4,106 | 3,991 | 619 | 763 | 849 | 2,578 | 5,455 | 749 | 745 | 963 | 993 | 941 | 1,012 | 669 | 1,488 | 1,047 | 667 | 620 | 437 | 490 | 572 | 606 | 502 | 1,228 | 1,089 | 1,335 | 998 | 930 | 1,083 | 11,532 | 1,052 | 1,104 | 4,862 | 5,571 | 4,936 | 7,799 | 4,903 | 10,484 | 7,767 | 5,288 | 3,548 | 4,788 | 6,217 | 3,289 | 5,318 | 3,855 | 3,162 | 2,855 | 2,887 | 1,592 | 2,716 | 1,957 | 1,925 | 2,003 | 2,244 | 1,427 | 1,431 | 1,543 | 2,075 | 1,768 | 296 | 264 | 285 | 282 | 1,057 | 262 | 300 | 1,342 | 2,030 | 238 | 1,711 | 1,358 | 1,112 | 1,103 | 930 | 4,703 | 4,563 | 5,495 | 7,953 | 5,200 | 4,900 | 4,700 | 5,000 | 1,400 | 1,600 | 2,000 | 1,500 | 2,900 | 1,800 | 1,500 | 1,400 | 600 | 500 | 600 | 600 | 600 | 1,100 | 0 | 1,100 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 300 | 0 | 200 | -100 | 1,000 | 1,000 | 2,000 | 2,000 | 1,900 | 2,000 | 2,000 | 2,000 | 1,900 | 2,000 | 2,000 | 200 | 3,500 | 3,500 | 3,500 | 3,400 | 89 | 60 | 645 | 464 | 23 | 23 | 0 | 0 | 0 | 0 | 1,532 | 918 | 960 | 296 | 196 | 144 | 125 | 106 | 88 | 563 | 484 | 588 | 515 | 532 | 566 | 446 | 324 | 211 | 153 | 95 | 64 | 17 | 22 | 16 | 10 | 3,823 | 3,362 | 2,896 | 2,309 | 2,011 | 1,525 | 1,306 | 1,446 | 991 | 1,669 | 1,425 | 1,445 | 1,336 | 1,140 | 1,026 | 926 | 991 | 737 | 714 | 691 | 665 | 639 | 892 | 1,078 | 1,127 | 1,098 | 1,036 | 972 | 905 | 1,395 | 1,414 | 1,347 | 1,325 | 1,599 | 1,880 | 2,171 | 2,064 | 2,159 | 2,238 | 2,219 | 2,198 | 2,165 | 23,451 | 22,394 | 21,584 | 21,244 | 20,911 | 20,550 | 20,233 | 116,838 | 162,647 | 180,994 | 180,218 | 179,556 | 178,877 | 178,278 | 177,716 | 187,875 | 187,682 |
| 187,682 | 187,875 | 177,716 | 178,278 | 178,877 | 179,556 | 180,218 | 180,994 | 162,647 | 116,838 | 20,233 | 20,550 | 20,911 | 21,244 | 21,584 | 22,394 | 23,451 | 2,165 | 2,198 | 2,219 | 2,238 | 2,159 | 2,064 | 2,171 | 1,880 | 1,599 | 1,325 | 1,347 | 1,414 | 1,395 | 905 | 972 | 1,036 | 1,098 | 1,127 | 1,078 | 892 | 639 | 665 | 691 | 714 | 737 | 991 | 926 | 1,026 | 1,140 | 1,336 | 1,445 | 1,425 | 1,669 | 991 | 1,446 | 1,306 | 1,525 | 2,011 | 2,309 | 2,896 | 3,362 | 3,823 | 10 | 16 | 22 | 17 | 64 | 95 | 153 | 211 | 324 | 446 | 566 | 532 | 515 | 588 | 484 | 563 | 88 | 106 | 125 | 144 | 196 | 296 | 960 | 918 | 1,532 | 0 | 0 | 0 | 0 | 23 | 23 | 464 | 645 | 60 | 89 | 3,400 | 3,500 | 3,500 | 3,500 | 200 | 2,000 | 2,000 | 1,900 | 2,000 | 2,000 | 2,000 | 1,900 | 2,000 | 2,000 | 1,000 | 1,000 | -100 | 200 | 0 | 300 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93 | 93 | 93 | 93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 96,949 | 138,812 | 139,066 | 139,313 | 139,577 | 139,837 | 140,097 | 140,359 | 140,623 | 0 |
| 0 | 140,623 | 140,359 | 140,097 | 139,837 | 139,577 | 139,313 | 139,066 | 138,812 | 96,949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93 | 93 | 93 | 93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 615 | 458 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 300 | 200 | 181 | 163 | 144 | 125 | 106 | 88 | 69 | 50 | 31 | 41 | 25 | 21 | 17 | 12 | 8 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 150 | 150 | 153 | 152 | 214 | 150 | 594 | 1,113 | 991 | 1,545 | 1,425 | 1,445 | 1,336 | 1,094 | 1,026 | 926 | 991 | 724 | 714 | 691 | 665 | 639 | 892 | 1,078 | 1,127 | 1,098 | 1,036 | 972 | 905 | 1,395 | 1,414 | 1,347 | 1,325 | 1,599 | 1,880 | 2,171 | 2,064 | 2,159 | 2,145 | 2,126 | 2,105 | 2,072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,072 | 2,105 | 2,126 | 2,145 | 2,159 | 2,064 | 2,171 | 1,880 | 1,599 | 1,325 | 1,347 | 1,414 | 1,395 | 905 | 972 | 1,036 | 1,098 | 1,127 | 1,078 | 892 | 639 | 665 | 691 | 714 | 724 | 991 | 926 | 1,026 | 1,094 | 1,336 | 1,445 | 1,425 | 1,545 | 991 | 1,113 | 594 | 150 | 214 | 152 | 153 | 150 | 150 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 8 | 12 | 17 | 21 | 25 | 41 | 31 | 50 | 69 | 88 | 106 | 125 | 144 | 163 | 181 | 200 | 300 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 458 | 615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 554 | 601 | 0 | 0 | 0 | 0 | 292 | 292 | 292 | 292 | 292 | 292 | 0 | 0 | 0 | 1,098 | 1,036 | 972 | 905 | 1,395 | 1,414 | 1,347 | 1,325 | 1,599 | 1,880 | 2,171 | 2,064 | 2,159 | 2,145 | 2,126 | 2,105 | 2,072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 900 | 0 | 0 | 0 | 3,500 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 3,500 | 0 | 0 | 0 | 900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,072 | 2,105 | 2,126 | 2,145 | 2,159 | 2,064 | 2,171 | 1,880 | 1,599 | 1,325 | 1,347 | 1,414 | 1,395 | 905 | 972 | 1,036 | 1,098 | 0 | 0 | 0 | 292 | 292 | 292 | 292 | 292 | 292 | 0 | 0 | 0 | 0 | 601 | 554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 0 | 0 | 0 | -600 | 0 | -300 | 6,600 | 9,000 | 8,000 | 6,700 | 5,700 | 14,600 | 13,000 | 9,600 | 7,100 | 5,400 | 8,200 | 6,600 | 2,600 | -2,100 | -2,800 | -6,700 | -5,200 | -2,721 | 4,775 | 5,423 | 3,101 | 2,686 | 6,461 | 5,914 | 10,421 | 5,083 | 5,083 | 4,943 | 3,849 | 2,131 | 7,410 | 11,243 | 16,211 | 14,759 | 11,498 | 9,393 | 10,366 | 9,610 | 16,631 | 12,474 | 16,334 | 17,626 | 28,990 | 24,616 | 22,106 | 16,989 | 33,461 | 27,453 | 21,531 | 15,595 | 10,780 | 6,505 | 3,792 | 901 | 5,225 | 7,918 | 12,647 | 13,407 | 12,837 | 11,625 | 17,758 | 15,418 | 11,797 | 12,496 | 12,905 | 9,483 | 3,924 | 12,670 | 17,399 | 23,760 | 32,543 | 35,649 | 55,071 | 67,699 | 65,592 | 58,777 | 49,794 | 59,035 | 55,446 | 69,226 | 59,933 | 50,074 | 40,934 | 42,179 | 40,014 | 53,582 | 56,008 | 42,906 | 31,519 | 55,738 | 56,746 | 54,797 | 53,064 | 53,068 | 49,684 | 49,184 | 47,078 | 41,896 | 46,539 | 49,386 | 85,370 | 77,736 | 44,636 | 51,105 | 56,575 | 174,526 | 178,999 | 181,195 | 185,395 | 189,470 | 190,598 |
| 190,598 | 189,470 | 185,395 | 181,195 | 178,999 | 174,526 | 56,575 | 51,105 | 44,636 | 77,736 | 85,370 | 49,386 | 46,539 | 41,896 | 47,078 | 49,184 | 49,684 | 53,068 | 53,064 | 54,797 | 56,746 | 55,738 | 31,519 | 42,906 | 56,008 | 53,582 | 40,014 | 42,179 | 40,934 | 50,074 | 59,933 | 69,226 | 55,446 | 59,035 | 49,794 | 58,777 | 65,592 | 67,699 | 55,071 | 35,649 | 32,543 | 23,760 | 17,399 | 12,670 | 3,924 | 9,483 | 12,905 | 12,496 | 11,797 | 15,418 | 17,758 | 11,625 | 12,837 | 13,407 | 12,647 | 7,918 | 5,225 | 901 | 3,792 | 6,505 | 10,780 | 15,595 | 21,531 | 27,453 | 33,461 | 16,989 | 22,106 | 24,616 | 28,990 | 17,626 | 16,334 | 12,474 | 16,631 | 9,610 | 10,366 | 9,393 | 11,498 | 14,759 | 16,211 | 11,243 | 7,410 | 2,131 | 3,849 | 4,943 | 5,083 | 5,083 | 10,421 | 5,914 | 6,461 | 2,686 | 3,101 | 5,423 | 4,775 | -2,721 | -5,200 | -6,700 | -2,800 | -2,100 | 2,600 | 6,600 | 8,200 | 5,400 | 7,100 | 9,600 | 13,000 | 14,600 | 5,700 | 6,700 | 8,000 | 9,000 | 6,600 | -300 | 0 | -600 | 0 | 0 | 0 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 19,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 100 | 100 | 91 | 95 | 96 | 96 | 97 | 100 | 103 | 110 | 110 | 110 | 118 | 120 | 120 | 131 | 136 | 140 | 141 | 141 | 143 | 149 | 153 | 166 | 166 | 174 | 179 | 193 | 194 | 196 | 196 | 226 | 226 | 226 | 226 | 226 | 226 | 226 | 227 | 237 | 48 | 51 | 53 | 56 | 59 | 67 | 70 | 72 | 82 | 93 | 101 | 104 | 123 | 134 | 143 | 153 | 160 | 176 | 179 | 179 | 182 | 184 | 193 | 201 | 226 | 232 | 237 | 241 | 252 | 271 | 44 | 45 | 45 | 45 | 55 | 55 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 57 | 61 | 61 | 61 | 62 | 62 | 62 | 62 | 62 | 62 | 63 | 63 |
| 63 | 63 | 62 | 62 | 62 | 62 | 62 | 62 | 61 | 61 | 61 | 57 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 55 | 55 | 45 | 45 | 45 | 44 | 271 | 252 | 241 | 237 | 232 | 226 | 201 | 193 | 184 | 182 | 179 | 179 | 176 | 160 | 153 | 143 | 134 | 123 | 104 | 101 | 93 | 82 | 72 | 70 | 67 | 59 | 56 | 53 | 51 | 48 | 237 | 227 | 226 | 226 | 226 | 226 | 226 | 226 | 226 | 196 | 196 | 194 | 193 | 179 | 174 | 166 | 166 | 153 | 149 | 143 | 141 | 141 | 140 | 136 | 131 | 120 | 120 | 118 | 110 | 110 | 110 | 103 | 100 | 97 | 96 | 96 | 95 | 91 | 100 | 100 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,100 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings Total Equity | | 0 | -430,817 | -430,508 | -430,969 | -429,813 | -431,377 | -546,975 | -549,223 | -552,745 | -559,859 | -561,850 | -564,057 | -566,341 | -571,071 | -566,303 | -564,199 | -563,769 | -560,605 | -560,941 | -559,802 | -558,351 | -559,129 | -562,149 | -551,145 | -538,521 | -537,435 | -532,163 | -524,389 | -520,333 | -509,276 | -497,392 | -480,545 | -467,347 | -453,624 | -441,489 | -428,495 | -416,395 | -403,266 | -393,018 | -383,294 | -375,504 | -367,904 | -359,455 | 0 | 0 | 0 | 0 | -316,152 | -304,097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20,181 | -19,326 | -18,471 | -17,641 | -16,827 | -16,017 | -15,295 | -14,569 | -14,065 | -13,642 | -13,014 | -12,372 | -12,183 | -13,000 | -12,342 | -11,700 | -11,329 | -10,829 | -10,223 | -9,610 | -8,996 | -8,646 | -8,423 | -8,189 | -7,951 | -7,958 | -7,693 | -7,416 | -7,167 | -7,266 | -7,030 | -6,773 | -6,492 | -6,263 | -5,997 | -5,737 | -5,493 | -5,354 | -5,130 | -4,928 | -4,745 | -4,661 | -4,504 | -4,366 | -4,256 | -4,245 | -4,192 | -4,076 | -3,982 | -3,931 | -3,803 | -3,670 | -3,537 | -3,447 | -3,332 | -3,212 | -3,091 | -3,055 | -2,937 | -235 | -319 | -590 | -647 | -751 | -258 | -278 | -297 | -2,373 | -35 | -85 | -179 | -257 | -387 | -518 | -801 | -1,853 | -955 | -1,110 | -1,236 | -935 | -1,278 | -1,604 | -1,931 | -869 | -1,500 | -300 | -300 | -1,100 | -1,700 | -2,100 | -1,900 | -1,600 | -1,400 | -1,300 | -1,200 | -1,000 | -1,000 | -900 | -800 | -700 | -700 | -600 | 0 | -600 | 0 | 0 | 0 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 315,822 | 328,566 | 0 | 0 | 0 | 0 | 376,720 | 391,521 | 407,894 | 418,783 | 447,913 | 470,785 | 481,807 | 487,089 | 491,098 | 512,464 | 522,590 | 549,543 | 557,091 | 559,111 | 561,024 | 566,314 | 571,904 | 590,971 | 594,482 | 594,004 | 593,621 | 614,810 | 615,040 | 614,541 | 613,947 | 613,615 | 613,395 | 613,325 | 613,323 | 612,909 | 612,822 | 613,384 | 647,157 | 637,534 | 597,320 | 600,266 | 603,488 | 605,841 | 608,750 | 612,102 | 615,841 | 620,224 | 0 |
| 0 | 620,224 | 615,841 | 612,102 | 608,750 | 605,841 | 603,488 | 600,266 | 597,320 | 637,534 | 647,157 | 613,384 | 612,822 | 612,909 | 613,323 | 613,325 | 613,395 | 613,615 | 613,947 | 614,541 | 615,040 | 614,810 | 593,621 | 594,004 | 594,482 | 590,971 | 571,904 | 566,314 | 561,024 | 559,111 | 557,091 | 549,543 | 522,590 | 512,464 | 491,098 | 487,089 | 481,807 | 470,785 | 447,913 | 418,783 | 407,894 | 391,521 | 376,720 | 0 | 0 | 0 | 0 | 328,566 | 315,822 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 18,100 | 0 | 300 | 27,300 | 27,500 | 27,500 | 27,800 | 28,400 | 66,600 | 67,600 | 76,100 | 77,700 | 79,600 | 86,600 | 88,700 | 88,700 | 91,700 | 94,000 | 95,800 | 100,300 | 105,251 | 114,877 | 118,172 | 118,481 | 120,931 | 124,096 | 126,637 | 134,900 | 0 | 135,273 | 140,831 | 142,254 | 142,274 | 151,575 | 158,224 | 167,275 | 171,342 | 169,418 | 170,930 | 175,621 | 180,011 | 191,254 | 191,611 | 198,305 | 204,546 | 224,055 | 224,868 | 227,417 | 227,665 | 248,883 | 249,197 | 249,519 | 249,875 | 250,279 | 250,629 | 251,299 | 252,110 | 258,968 | 264,690 | 270,965 | 279,574 | 286,834 | 293,289 | 308,427 | 316,281 | 320,952 | 333,920 | 345,547 | 353,243 | 349,608 | 367,088 | 376,720 | 391,521 | 414,924 | 426,049 | 455,080 | 478,201 | 489,500 | 495,047 | 499,049 | 520,653 | 531,013 | 558,189 | 566,087 | 568,721 | 571,247 | 577,143 | 583,233 | 602,671 | 606,824 | 607,004 | 605,804 | 627,182 | 628,054 | 628,183 | 628,012 | 628,184 | 628,690 | 629,342 | 630,150 | 630,550 | 631,293 | 632,710 | 667,338 | 637,534 | 597,320 | 600,266 | 603,488 | 605,841 | 608,750 | 612,102 | 615,841 | 620,224 | 623,445 |
| 623,445 | 620,224 | 615,841 | 612,102 | 608,750 | 605,841 | 603,488 | 600,266 | 597,320 | 637,534 | 667,338 | 632,710 | 631,293 | 630,550 | 630,150 | 629,342 | 628,690 | 628,184 | 628,012 | 628,183 | 628,054 | 627,182 | 605,804 | 607,004 | 606,824 | 602,671 | 583,233 | 577,143 | 571,247 | 568,721 | 566,087 | 558,189 | 531,013 | 520,653 | 499,049 | 495,047 | 489,500 | 478,201 | 455,080 | 426,049 | 414,924 | 391,521 | 376,720 | 367,088 | 349,608 | 353,243 | 345,547 | 333,920 | 320,952 | 316,281 | 308,427 | 293,289 | 286,834 | 279,574 | 270,965 | 264,690 | 258,968 | 252,110 | 251,299 | 250,629 | 250,279 | 249,875 | 249,519 | 249,197 | 248,883 | 227,665 | 227,417 | 224,868 | 224,055 | 204,546 | 198,305 | 191,611 | 191,254 | 180,011 | 175,621 | 170,930 | 169,418 | 171,342 | 167,275 | 158,224 | 151,575 | 142,274 | 142,254 | 140,831 | 135,273 | 0 | 134,900 | 126,637 | 124,096 | 120,931 | 118,481 | 118,172 | 114,877 | 105,251 | 100,300 | 95,800 | 94,000 | 91,700 | 88,700 | 88,700 | 86,600 | 79,600 | 77,700 | 76,100 | 67,600 | 66,600 | 28,400 | 27,800 | 27,500 | 27,500 | 27,300 | 300 | 0 | 18,100 | 0 | 0 | 0 |
---|