> Total Assets | 0 | 0 | 0 | 9,600 | 0 | 0 | 30,000 | 28,800 | 27,100 | 24,900 | 23,400 | 21,500 | 19,800 | 18,000 | 16,100 | 12,800 | 13,400 | 11,800 | 13,800 | 11,100 | 9,400 | 8,300 | 8,500 | 6,800 | 6,300 | 5,500 | 6,700 | 6,200 | 5,900 | 11,000 | 9,700 | 7,900 | 6,400 | 5,900 | 5,000 | 4,908 | 4,294 | 4,305 | 7,426 | 7,195 | 7,195 | 7,303 | 7,064 | 6,466 | 6,000 | 5,740 | 5,140 | 4,444 | 5,447 | 5,671 | 5,624 | 5,837 | 6,729 | 6,684 | 5,785 | 5,348 | 14,748 | 14,232 | 12,957 | 12,507 | 11,511 | 10,298 | 8,991 | 7,714 | 33,003 | 31,229 | 30,248 | 28,395 | 26,417 | 26,417 | 25,082 | 22,483 | 19,486 | 17,255 | 14,699 | 11,839 | 11,499 | 11,213 | 13,390 | 11,637 | 19,766 | 16,206 | 15,367 | 13,984 | 12,599 | 11,188 | 12,530 | 10,909 | 11,377 | 11,070 | 10,733 | 11,485 | 10,833 | 10,378 | 10,049 | 11,420 | 56,753 | 52,355 | 50,172 | 49,007 | 47,684 | 47,813 | 50,469 | 73,375 | 70,745 | 71,490 | 74,042 | 74,744 | 0 | 805,111 | 0 | 615,718 | 0 | 628,818 | 593,356 | 569,033 | 569,252 | 664,605 | 587,398 | 513,813 | 507,253 |
| 507,253 | 513,813 | 587,398 | 664,605 | 569,252 | 569,033 | 593,356 | 628,818 | 0 | 615,718 | 0 | 805,111 | 0 | 74,744 | 74,042 | 71,490 | 70,745 | 73,375 | 50,469 | 47,813 | 47,684 | 49,007 | 50,172 | 52,355 | 56,753 | 11,420 | 10,049 | 10,378 | 10,833 | 11,485 | 10,733 | 11,070 | 11,377 | 10,909 | 12,530 | 11,188 | 12,599 | 13,984 | 15,367 | 16,206 | 19,766 | 11,637 | 13,390 | 11,213 | 11,499 | 11,839 | 14,699 | 17,255 | 19,486 | 22,483 | 25,082 | 26,417 | 26,417 | 28,395 | 30,248 | 31,229 | 33,003 | 7,714 | 8,991 | 10,298 | 11,511 | 12,507 | 12,957 | 14,232 | 14,748 | 5,348 | 5,785 | 6,684 | 6,729 | 5,837 | 5,624 | 5,671 | 5,447 | 4,444 | 5,140 | 5,740 | 6,000 | 6,466 | 7,064 | 7,303 | 7,195 | 7,195 | 7,426 | 4,305 | 4,294 | 4,908 | 5,000 | 5,900 | 6,400 | 7,900 | 9,700 | 11,000 | 5,900 | 6,200 | 6,700 | 5,500 | 6,300 | 6,800 | 8,500 | 8,300 | 9,400 | 11,100 | 13,800 | 11,800 | 13,400 | 12,800 | 16,100 | 18,000 | 19,800 | 21,500 | 23,400 | 24,900 | 27,100 | 28,800 | 30,000 | 0 | 0 | 9,600 | 0 | 0 | 0 |
---|
> Total Current Assets | 0 | 0 | 0 | 8,900 | 0 | 0 | 29,000 | 27,500 | 25,700 | 23,400 | 21,900 | 20,000 | 18,200 | 16,100 | 14,000 | 10,900 | 11,300 | 9,600 | 11,300 | 9,100 | 7,400 | 6,400 | 6,800 | 5,400 | 5,000 | 4,300 | 5,500 | 5,100 | 4,500 | 6,600 | 6,100 | 5,000 | 4,100 | 4,200 | 3,900 | 4,016 | 3,731 | 3,633 | 6,717 | 6,032 | 6,032 | 6,658 | 6,419 | 5,827 | 5,246 | 5,013 | 4,406 | 3,750 | 4,817 | 5,007 | 4,836 | 4,993 | 5,813 | 5,671 | 4,580 | 4,104 | 13,470 | 12,948 | 11,686 | 11,239 | 10,351 | 9,096 | 7,714 | 6,427 | 32,400 | 29,367 | 27,886 | 26,027 | 24,278 | 24,278 | 23,063 | 20,574 | 17,633 | 15,354 | 12,696 | 9,646 | 9,195 | 8,806 | 10,928 | 9,017 | 17,200 | 13,550 | 11,221 | 10,147 | 8,973 | 7,829 | 10,729 | 9,214 | 9,846 | 9,614 | 9,346 | 10,239 | 9,704 | 9,216 | 8,996 | 10,431 | 22,144 | 18,217 | 16,027 | 15,587 | 14,908 | 15,804 | 19,144 | 37,520 | 36,680 | 39,871 | 41,575 | 43,684 | 0 | 512,199 | 481,437 | 327,739 | 350,236 | 350,236 | 326,089 | 309,948 | 313,535 | 420,063 | 347,012 | 276,430 | 322,686 |
| 322,686 | 276,430 | 347,012 | 420,063 | 313,535 | 309,948 | 326,089 | 350,236 | 350,236 | 327,739 | 481,437 | 512,199 | 0 | 43,684 | 41,575 | 39,871 | 36,680 | 37,520 | 19,144 | 15,804 | 14,908 | 15,587 | 16,027 | 18,217 | 22,144 | 10,431 | 8,996 | 9,216 | 9,704 | 10,239 | 9,346 | 9,614 | 9,846 | 9,214 | 10,729 | 7,829 | 8,973 | 10,147 | 11,221 | 13,550 | 17,200 | 9,017 | 10,928 | 8,806 | 9,195 | 9,646 | 12,696 | 15,354 | 17,633 | 20,574 | 23,063 | 24,278 | 24,278 | 26,027 | 27,886 | 29,367 | 32,400 | 6,427 | 7,714 | 9,096 | 10,351 | 11,239 | 11,686 | 12,948 | 13,470 | 4,104 | 4,580 | 5,671 | 5,813 | 4,993 | 4,836 | 5,007 | 4,817 | 3,750 | 4,406 | 5,013 | 5,246 | 5,827 | 6,419 | 6,658 | 6,032 | 6,032 | 6,717 | 3,633 | 3,731 | 4,016 | 3,900 | 4,200 | 4,100 | 5,000 | 6,100 | 6,600 | 4,500 | 5,100 | 5,500 | 4,300 | 5,000 | 5,400 | 6,800 | 6,400 | 7,400 | 9,100 | 11,300 | 9,600 | 11,300 | 10,900 | 14,000 | 16,100 | 18,200 | 20,000 | 21,900 | 23,400 | 25,700 | 27,500 | 29,000 | 0 | 0 | 8,900 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 6,500 | 0 | 0 | 26,400 | 11,200 | 9,200 | 6,500 | 2,900 | 5,300 | 3,300 | 9,000 | 8,100 | 3,500 | 2,800 | 1,800 | 4,600 | 1,700 | 2,000 | 800 | 400 | 2,700 | 2,900 | 2,500 | 3,600 | 1,900 | 2,500 | 4,600 | 3,600 | 2,200 | 1,600 | 1,900 | 1,600 | 1,581 | 1,370 | 1,235 | 4,302 | 2,569 | 2,569 | 3,805 | 3,302 | 3,264 | 2,890 | 1,542 | 225 | 578 | 2,744 | 2,705 | 376 | 2,237 | 2,715 | 2,531 | 1,717 | 690 | 9,869 | 8,965 | 7,724 | 6,933 | 6,138 | 5,106 | 4,038 | 2,550 | 28,955 | 15,057 | 1,655 | 406 | 10,655 | 10,655 | 604 | 1,540 | 1,975 | 36 | 661 | 394 | 2,540 | 2,305 | 4,480 | 1,208 | 9,180 | 5,191 | 2,866 | 3,017 | 2,674 | 1,144 | 3,063 | 1,295 | 788 | 1,332 | 455 | 1,122 | 1,237 | 1,270 | 1,395 | 1,548 | 9,262 | 5,996 | 2,929 | 1,977 | 2,157 | 2,867 | 4,238 | 9,370 | 5,704 | 10,431 | 15,376 | 20,910 | 0 | 201,090 | 0 | 28,452 | 0 | 78,570 | 54,710 | 49,814 | 53,079 | 152,590 | 91,790 | 32,884 | 42,643 |
| 42,643 | 32,884 | 91,790 | 152,590 | 53,079 | 49,814 | 54,710 | 78,570 | 0 | 28,452 | 0 | 201,090 | 0 | 20,910 | 15,376 | 10,431 | 5,704 | 9,370 | 4,238 | 2,867 | 2,157 | 1,977 | 2,929 | 5,996 | 9,262 | 1,548 | 1,395 | 1,270 | 1,237 | 1,122 | 455 | 1,332 | 788 | 1,295 | 3,063 | 1,144 | 2,674 | 3,017 | 2,866 | 5,191 | 9,180 | 1,208 | 4,480 | 2,305 | 2,540 | 394 | 661 | 36 | 1,975 | 1,540 | 604 | 10,655 | 10,655 | 406 | 1,655 | 15,057 | 28,955 | 2,550 | 4,038 | 5,106 | 6,138 | 6,933 | 7,724 | 8,965 | 9,869 | 690 | 1,717 | 2,531 | 2,715 | 2,237 | 376 | 2,705 | 2,744 | 578 | 225 | 1,542 | 2,890 | 3,264 | 3,302 | 3,805 | 2,569 | 2,569 | 4,302 | 1,235 | 1,370 | 1,581 | 1,600 | 1,900 | 1,600 | 2,200 | 3,600 | 4,600 | 2,500 | 1,900 | 3,600 | 2,500 | 2,900 | 2,700 | 400 | 800 | 2,000 | 1,700 | 4,600 | 1,800 | 2,800 | 3,500 | 8,100 | 9,000 | 3,300 | 5,300 | 2,900 | 6,500 | 9,200 | 11,200 | 26,400 | 0 | 0 | 6,500 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 600 | 300 | 300 | 0 | 0 | 0 | 0 | 1,243 | 1,243 | 408 | 802 | 253 | 251 | 1,101 | 2,130 | 1,137 | 125 | 125 | 2,139 | 125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,631 | 9,631 | 21,141 | 20,197 | 8,062 | 8,062 | 13,638 | 9,573 | 7,948 | 6,936 | 4,431 | 2,112 | 447 | 497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,573 | 13,573 | 15,936 | 14,275 | 10,657 | 6,247 | 0 | 6,603 | 0 | 18,238 | 0 | 4,713 | 14,360 | 18,458 | 15,567 | 10,434 | 14,527 | 17,386 | 14,179 |
| 14,179 | 17,386 | 14,527 | 10,434 | 15,567 | 18,458 | 14,360 | 4,713 | 0 | 18,238 | 0 | 6,603 | 0 | 6,247 | 10,657 | 14,275 | 15,936 | 13,573 | 13,573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 497 | 447 | 2,112 | 4,431 | 6,936 | 7,948 | 9,573 | 13,638 | 8,062 | 8,062 | 20,197 | 21,141 | 9,631 | 9,631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 125 | 2,139 | 125 | 125 | 1,137 | 2,130 | 1,101 | 251 | 253 | 802 | 408 | 1,243 | 1,243 | 0 | 0 | 0 | 0 | 300 | 300 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 700 | 0 | 0 | 600 | 800 | 800 | 900 | 1,100 | 1,200 | 1,200 | 1,600 | 800 | 1,000 | 700 | 900 | 1,200 | 1,100 | 1,200 | 1,700 | 1,600 | 1,800 | 1,200 | 1,000 | 1,300 | 1,400 | 1,200 | 1,200 | 1,500 | 1,100 | 1,100 | 1,100 | 1,000 | 1,080 | 918 | 853 | 1,058 | 1,148 | 1,148 | 1,177 | 930 | 967 | 835 | 941 | 620 | 663 | 737 | 983 | 1,168 | 1,250 | 1,683 | 1,417 | 1,045 | 1,621 | 1,662 | 1,696 | 1,336 | 1,963 | 1,768 | 1,055 | 1,056 | 1,433 | 1,230 | 1,460 | 1,925 | 1,415 | 1,092 | 1,092 | 1,875 | 2,261 | 1,818 | 2,503 | 1,851 | 1,244 | 1,147 | 1,780 | 1,591 | 1,647 | 1,592 | 1,170 | 1,672 | 1,555 | 2,132 | 2,195 | 2,739 | 2,820 | 3,624 | 2,685 | 2,815 | 3,410 | 3,818 | 3,316 | 2,920 | 4,056 | 7,307 | 6,450 | 6,498 | 8,191 | 6,863 | 6,482 | 6,769 | 6,771 | 6,728 | 7,313 | 7,179 | 8,276 | 0 | 180,441 | 195,933 | 195,933 | 196,697 | 195,318 | 182,885 | 179,335 | 188,453 | 212,570 | 185,465 | 165,437 | 146,612 |
| 146,612 | 165,437 | 185,465 | 212,570 | 188,453 | 179,335 | 182,885 | 195,318 | 196,697 | 195,933 | 195,933 | 180,441 | 0 | 8,276 | 7,179 | 7,313 | 6,728 | 6,771 | 6,769 | 6,482 | 6,863 | 8,191 | 6,498 | 6,450 | 7,307 | 4,056 | 2,920 | 3,316 | 3,818 | 3,410 | 2,815 | 2,685 | 3,624 | 2,820 | 2,739 | 2,195 | 2,132 | 1,555 | 1,672 | 1,170 | 1,592 | 1,647 | 1,591 | 1,780 | 1,147 | 1,244 | 1,851 | 2,503 | 1,818 | 2,261 | 1,875 | 1,092 | 1,092 | 1,415 | 1,925 | 1,460 | 1,230 | 1,433 | 1,056 | 1,055 | 1,768 | 1,963 | 1,336 | 1,696 | 1,662 | 1,621 | 1,045 | 1,417 | 1,683 | 1,250 | 1,168 | 983 | 737 | 663 | 620 | 941 | 835 | 967 | 930 | 1,177 | 1,148 | 1,148 | 1,058 | 853 | 918 | 1,080 | 1,000 | 1,100 | 1,100 | 1,100 | 1,500 | 1,200 | 1,200 | 1,400 | 1,300 | 1,000 | 1,200 | 1,800 | 1,600 | 1,700 | 1,200 | 1,100 | 1,200 | 900 | 700 | 1,000 | 800 | 1,600 | 1,200 | 1,200 | 1,100 | 900 | 800 | 800 | 600 | 0 | 0 | 700 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 200 | 0 | 0 | 100 | 13,700 | 13,200 | 13,000 | 14,400 | 9,700 | 9,800 | 1,700 | 800 | 3,100 | 4,700 | 3,400 | 2,400 | 4,500 | 2,700 | 2,400 | 3,700 | 200 | 200 | 100 | 0 | 1,100 | 100 | 100 | 100 | 1,100 | 0 | 100 | 0 | 77 | 91 | 311 | 204 | 0 | 66 | 99 | 84 | 100 | 77 | 84 | 81 | 95 | 51 | 52 | 46 | 86 | 62 | 81 | 63 | 42 | 62 | 46 | 52 | 73 | 60 | 55 | 33 | 248 | 111 | 400 | 661 | 751 | 447 | 0 | 343 | 453 | 406 | 356 | 404 | 634 | 886 | 309 | 222 | 166 | 332 | 426 | 376 | 269 | 197 | 267 | 296 | 0 | 276 | 361 | 393 | 313 | 455 | 438 | 460 | 513 | 749 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 702 | 616 | 988 | 1,075 | 0 | 3,483 | 37,942 | 71,764 | 33,677 | 27,042 | 60,493 | 46,250 | 41,294 | 7,450 | 36,871 | 39,416 | 94,960 |
| 94,960 | 39,416 | 36,871 | 7,450 | 41,294 | 46,250 | 60,493 | 27,042 | 33,677 | 71,764 | 37,942 | 3,483 | 0 | 1,075 | 988 | 616 | 702 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 749 | 513 | 460 | 438 | 455 | 313 | 393 | 361 | 276 | 0 | 296 | 267 | 197 | 269 | 376 | 426 | 332 | 166 | 222 | 309 | 886 | 634 | 404 | 356 | 406 | 453 | 343 | 0 | 447 | 751 | 661 | 400 | 111 | 248 | 33 | 55 | 60 | 73 | 52 | 46 | 62 | 42 | 63 | 81 | 62 | 86 | 46 | 52 | 51 | 95 | 81 | 84 | 77 | 100 | 84 | 99 | 66 | 0 | 204 | 311 | 91 | 77 | 0 | 100 | 0 | 1,100 | 100 | 100 | 100 | 1,100 | 0 | 100 | 200 | 200 | 3,700 | 2,400 | 2,700 | 4,500 | 2,400 | 3,400 | 4,700 | 3,100 | 800 | 1,700 | 9,800 | 9,700 | 14,400 | 13,000 | 13,200 | 13,700 | 100 | 0 | 0 | 200 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 700 | 0 | 0 | 1,000 | 1,300 | 1,400 | 1,500 | 1,500 | 1,500 | 1,600 | 1,900 | 2,100 | 1,900 | 2,100 | 2,200 | 2,500 | 2,000 | 2,000 | 1,900 | 1,700 | 1,400 | 1,300 | 1,200 | 1,200 | 1,100 | 1,400 | 4,400 | 3,600 | 2,900 | 2,300 | 1,700 | 1,100 | 892 | 563 | 672 | 708 | 0 | 1,162 | 645 | 645 | 639 | 754 | 727 | 734 | 694 | 629 | 664 | 789 | 844 | 915 | 1,013 | 1,204 | 1,243 | 1,278 | 1,284 | 1,271 | 1,268 | 1,160 | 1,202 | 1,278 | 1,288 | 603 | 1,861 | 2,362 | 2,368 | 2,140 | 2,140 | 2,019 | 1,909 | 1,853 | 1,901 | 2,003 | 2,193 | 2,304 | 2,407 | 2,462 | 2,620 | 2,566 | 2,656 | 4,146 | 3,837 | 3,626 | 3,359 | 1,801 | 1,695 | 1,531 | 1,456 | 1,387 | 1,246 | 1,129 | 1,162 | 1,053 | 989 | 34,609 | 34,137 | 34,145 | 33,420 | 32,774 | 32,008 | 31,325 | 35,855 | 34,065 | 31,619 | 32,467 | 31,059 | 0 | 292,912 | 0 | 287,979 | 0 | 278,582 | 267,267 | 259,085 | 255,717 | 244,542 | 240,386 | 237,383 | 184,567 |
| 184,567 | 237,383 | 240,386 | 244,542 | 255,717 | 259,085 | 267,267 | 278,582 | 0 | 287,979 | 0 | 292,912 | 0 | 31,059 | 32,467 | 31,619 | 34,065 | 35,855 | 31,325 | 32,008 | 32,774 | 33,420 | 34,145 | 34,137 | 34,609 | 989 | 1,053 | 1,162 | 1,129 | 1,246 | 1,387 | 1,456 | 1,531 | 1,695 | 1,801 | 3,359 | 3,626 | 3,837 | 4,146 | 2,656 | 2,566 | 2,620 | 2,462 | 2,407 | 2,304 | 2,193 | 2,003 | 1,901 | 1,853 | 1,909 | 2,019 | 2,140 | 2,140 | 2,368 | 2,362 | 1,861 | 603 | 1,288 | 1,278 | 1,202 | 1,160 | 1,268 | 1,271 | 1,284 | 1,278 | 1,243 | 1,204 | 1,013 | 915 | 844 | 789 | 664 | 629 | 694 | 734 | 727 | 754 | 639 | 645 | 645 | 1,162 | 0 | 708 | 672 | 563 | 892 | 1,100 | 1,700 | 2,300 | 2,900 | 3,600 | 4,400 | 1,400 | 1,100 | 1,200 | 1,200 | 1,300 | 1,400 | 1,700 | 1,900 | 2,000 | 2,000 | 2,500 | 2,200 | 2,100 | 1,900 | 2,100 | 1,900 | 1,600 | 1,500 | 1,500 | 1,500 | 1,400 | 1,300 | 1,000 | 0 | 0 | 700 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 600 | 0 | 0 | 900 | 1,100 | 1,000 | 1,200 | 1,300 | 1,300 | 1,500 | 1,700 | 1,900 | 1,800 | 1,900 | 1,900 | 2,100 | 1,800 | 1,800 | 1,600 | 1,500 | 1,300 | 1,100 | 1,100 | 1,000 | 900 | 800 | 700 | 700 | 700 | 600 | 600 | 500 | 561 | 455 | 566 | 604 | 560 | 560 | 545 | 546 | 541 | 658 | 633 | 641 | 603 | 540 | 506 | 486 | 508 | 581 | 680 | 859 | 1,167 | 1,203 | 1,211 | 1,199 | 1,198 | 1,092 | 1,136 | 1,212 | 1,224 | 541 | 883 | 1,050 | 1,239 | 1,776 | 1,776 | 1,993 | 1,858 | 1,788 | 1,830 | 1,918 | 1,900 | 1,929 | 1,973 | 2,066 | 2,233 | 2,221 | 2,353 | 2,272 | 2,109 | 2,033 | 1,910 | 1,724 | 1,618 | 1,454 | 1,379 | 1,310 | 1,179 | 1,062 | 1,095 | 986 | 922 | 1,813 | 1,970 | 2,606 | 2,555 | 2,488 | 2,305 | 2,202 | 2,115 | 2,076 | 2,186 | 2,466 | 2,427 | 0 | 0 | 73,481 | 73,481 | 69,721 | 69,721 | 62,847 | 59,756 | 58,494 | 55,870 | 51,887 | 50,187 | 45,412 |
| 45,412 | 50,187 | 51,887 | 55,870 | 58,494 | 59,756 | 62,847 | 69,721 | 69,721 | 73,481 | 73,481 | 0 | 0 | 2,427 | 2,466 | 2,186 | 2,076 | 2,115 | 2,202 | 2,305 | 2,488 | 2,555 | 2,606 | 1,970 | 1,813 | 922 | 986 | 1,095 | 1,062 | 1,179 | 1,310 | 1,379 | 1,454 | 1,618 | 1,724 | 1,910 | 2,033 | 2,109 | 2,272 | 2,353 | 2,221 | 2,233 | 2,066 | 1,973 | 1,929 | 1,900 | 1,918 | 1,830 | 1,788 | 1,858 | 1,993 | 1,776 | 1,776 | 1,239 | 1,050 | 883 | 541 | 1,224 | 1,212 | 1,136 | 1,092 | 1,198 | 1,199 | 1,211 | 1,203 | 1,167 | 859 | 680 | 581 | 508 | 486 | 506 | 540 | 603 | 641 | 633 | 658 | 541 | 546 | 545 | 560 | 560 | 604 | 566 | 455 | 561 | 500 | 600 | 600 | 700 | 700 | 700 | 800 | 900 | 1,000 | 1,100 | 1,100 | 1,300 | 1,500 | 1,600 | 1,800 | 1,800 | 2,100 | 1,900 | 1,900 | 1,800 | 1,900 | 1,700 | 1,500 | 1,300 | 1,300 | 1,200 | 1,000 | 1,100 | 900 | 0 | 0 | 600 | 0 | 0 | 0 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 378 | 378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,750 | 18,750 | 18,750 | 18,750 | 18,750 | 18,750 | 18,750 | 18,750 | 18,750 | 18,750 | 18,750 | 19,151 | 19,154 | 0 | 158,143 | 0 | 157,515 | 0 | 158,183 | 158,229 | 158,341 | 158,113 | 158,233 | 158,396 | 158,310 | 115,398 |
| 115,398 | 158,310 | 158,396 | 158,233 | 158,113 | 158,341 | 158,229 | 158,183 | 0 | 157,515 | 0 | 158,143 | 0 | 19,154 | 19,151 | 18,750 | 18,750 | 18,750 | 18,750 | 18,750 | 18,750 | 18,750 | 18,750 | 18,750 | 18,750 | 18,750 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 378 | 378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,749 | 13,749 | 13,114 | 12,480 | 11,846 | 11,254 | 10,664 | 10,073 | 9,482 | 8,892 | 8,303 | 7,970 | 7,362 | 0 | 19,547 | 0 | 6,724 | 0 | 16,614 | 4,823 | 4,004 | 3,583 | 17,082 | 2,741 | 2,320 | 1,209 |
| 1,209 | 2,320 | 2,741 | 17,082 | 3,583 | 4,004 | 4,823 | 16,614 | 0 | 6,724 | 0 | 19,547 | 0 | 7,362 | 7,970 | 8,303 | 8,892 | 9,482 | 10,073 | 10,664 | 11,254 | 11,846 | 12,480 | 13,114 | 13,749 | 13,749 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46,742 | 46,742 | 34,064 | 45,379 | 41,368 | 36,984 | 35,527 | 13,357 | 27,362 | 26,566 | 0 |
| 0 | 26,566 | 27,362 | 13,357 | 35,527 | 36,984 | 41,368 | 45,379 | 34,064 | 46,742 | 46,742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 0 | 0 | 0 | 1,900 | 0 | 0 | 2,100 | 2,100 | 2,200 | 2,000 | 2,300 | 2,400 | 2,300 | 2,300 | 2,300 | 2,000 | 2,200 | 2,400 | 2,500 | 2,600 | 2,800 | 3,400 | 3,100 | 2,400 | 2,500 | 2,600 | 2,800 | 2,400 | 2,500 | 4,100 | 3,300 | 2,500 | 2,700 | 2,400 | 2,100 | 1,993 | 1,992 | 2,153 | 2,395 | 1,969 | 1,969 | 2,161 | 1,849 | 1,597 | 1,878 | 1,800 | 1,564 | 1,394 | 1,311 | 1,499 | 2,198 | 2,335 | 1,763 | 1,702 | 1,656 | 1,871 | 1,907 | 1,979 | 1,749 | 1,988 | 2,013 | 1,828 | 1,737 | 1,728 | 2,587 | 2,116 | 2,194 | 2,135 | 4,346 | 4,346 | 3,190 | 3,283 | 3,075 | 2,950 | 2,969 | 2,859 | 5,574 | 7,271 | 11,813 | 12,226 | 13,242 | 11,633 | 11,133 | 11,679 | 13,048 | 12,957 | 17,939 | 17,696 | 19,973 | 21,563 | 22,786 | 24,727 | 25,348 | 26,700 | 27,717 | 30,400 | 34,005 | 32,919 | 32,706 | 32,048 | 31,590 | 34,338 | 36,678 | 10,135 | 8,343 | 8,219 | 10,423 | 10,708 | 0 | 349,940 | 0 | 314,153 | 0 | 358,447 | 307,992 | 271,518 | 263,334 | 365,516 | 312,909 | 259,193 | 279,315 |
| 279,315 | 259,193 | 312,909 | 365,516 | 263,334 | 271,518 | 307,992 | 358,447 | 0 | 314,153 | 0 | 349,940 | 0 | 10,708 | 10,423 | 8,219 | 8,343 | 10,135 | 36,678 | 34,338 | 31,590 | 32,048 | 32,706 | 32,919 | 34,005 | 30,400 | 27,717 | 26,700 | 25,348 | 24,727 | 22,786 | 21,563 | 19,973 | 17,696 | 17,939 | 12,957 | 13,048 | 11,679 | 11,133 | 11,633 | 13,242 | 12,226 | 11,813 | 7,271 | 5,574 | 2,859 | 2,969 | 2,950 | 3,075 | 3,283 | 3,190 | 4,346 | 4,346 | 2,135 | 2,194 | 2,116 | 2,587 | 1,728 | 1,737 | 1,828 | 2,013 | 1,988 | 1,749 | 1,979 | 1,907 | 1,871 | 1,656 | 1,702 | 1,763 | 2,335 | 2,198 | 1,499 | 1,311 | 1,394 | 1,564 | 1,800 | 1,878 | 1,597 | 1,849 | 2,161 | 1,969 | 1,969 | 2,395 | 2,153 | 1,992 | 1,993 | 2,100 | 2,400 | 2,700 | 2,500 | 3,300 | 4,100 | 2,500 | 2,400 | 2,800 | 2,600 | 2,500 | 2,400 | 3,100 | 3,400 | 2,800 | 2,600 | 2,500 | 2,400 | 2,200 | 2,000 | 2,300 | 2,300 | 2,300 | 2,400 | 2,300 | 2,000 | 2,200 | 2,100 | 2,100 | 0 | 0 | 1,900 | 0 | 0 | 0 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 1,400 | 0 | 0 | 1,800 | 1,700 | 1,800 | 1,600 | 2,000 | 2,100 | 2,100 | 2,000 | 2,100 | 1,800 | 2,000 | 2,200 | 2,400 | 2,500 | 2,700 | 3,300 | 3,100 | 2,400 | 2,500 | 2,600 | 2,800 | 2,400 | 2,500 | 2,400 | 2,500 | 2,100 | 2,600 | 2,400 | 2,200 | 1,993 | 1,992 | 2,002 | 2,100 | 1,757 | 1,757 | 1,825 | 1,624 | 1,447 | 1,457 | 1,578 | 1,433 | 1,273 | 1,109 | 1,243 | 1,369 | 1,645 | 1,722 | 1,666 | 1,625 | 1,845 | 1,875 | 1,954 | 1,731 | 1,976 | 2,009 | 1,826 | 1,737 | 1,728 | 2,587 | 2,116 | 2,194 | 2,050 | 4,265 | 4,265 | 3,109 | 3,201 | 3,047 | 2,922 | 2,941 | 2,840 | 3,013 | 2,720 | 7,272 | 7,132 | 8,167 | 6,479 | 4,990 | 3,564 | 2,951 | 2,879 | 2,837 | 2,590 | 2,889 | 2,490 | 2,725 | 2,847 | 2,841 | 3,057 | 3,109 | 3,865 | 10,254 | 8,875 | 7,884 | 6,462 | 5,548 | 7,966 | 10,055 | 8,909 | 7,230 | 7,182 | 8,959 | 9,379 | 0 | 280,056 | 250,481 | 250,481 | 299,028 | 299,028 | 251,497 | 220,139 | 214,556 | 319,596 | 269,728 | 218,316 | 242,094 |
| 242,094 | 218,316 | 269,728 | 319,596 | 214,556 | 220,139 | 251,497 | 299,028 | 299,028 | 250,481 | 250,481 | 280,056 | 0 | 9,379 | 8,959 | 7,182 | 7,230 | 8,909 | 10,055 | 7,966 | 5,548 | 6,462 | 7,884 | 8,875 | 10,254 | 3,865 | 3,109 | 3,057 | 2,841 | 2,847 | 2,725 | 2,490 | 2,889 | 2,590 | 2,837 | 2,879 | 2,951 | 3,564 | 4,990 | 6,479 | 8,167 | 7,132 | 7,272 | 2,720 | 3,013 | 2,840 | 2,941 | 2,922 | 3,047 | 3,201 | 3,109 | 4,265 | 4,265 | 2,050 | 2,194 | 2,116 | 2,587 | 1,728 | 1,737 | 1,826 | 2,009 | 1,976 | 1,731 | 1,954 | 1,875 | 1,845 | 1,625 | 1,666 | 1,722 | 1,645 | 1,369 | 1,243 | 1,109 | 1,273 | 1,433 | 1,578 | 1,457 | 1,447 | 1,624 | 1,825 | 1,757 | 1,757 | 2,100 | 2,002 | 1,992 | 1,993 | 2,200 | 2,400 | 2,600 | 2,100 | 2,500 | 2,400 | 2,500 | 2,400 | 2,800 | 2,600 | 2,500 | 2,400 | 3,100 | 3,300 | 2,700 | 2,500 | 2,400 | 2,200 | 2,000 | 1,800 | 2,100 | 2,000 | 2,100 | 2,100 | 2,000 | 1,600 | 1,800 | 1,700 | 1,800 | 0 | 0 | 1,400 | 0 | 0 | 0 |
---|
Short-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 | 600 | 300 | 300 | 0 | 0 | 0 | 0 | 1,243 | 1,243 | 408 | 802 | 253 | 251 | 1,101 | 2,130 | 1,137 | 125 | 125 | 2,139 | 125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,631 | 9,631 | 21,141 | 20,197 | 8,062 | 8,062 | 13,638 | 9,573 | 7,948 | 6,936 | 4,431 | 2,112 | 447 | 497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 329 | 329 | 0 | 0 | 13,573 | 13,573 | 15,936 | 14,275 | 10,657 | 6,247 | 0 | 0 | 0 | 7,025 | 0 | 0 | 0 | 0 | 0 | 0 | 50,000 | 20,000 | 50,000 |
| 50,000 | 20,000 | 50,000 | 0 | 0 | 0 | 0 | 0 | 0 | 7,025 | 0 | 0 | 0 | 6,247 | 10,657 | 14,275 | 15,936 | 13,573 | 13,573 | 0 | 0 | 329 | 329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 497 | 447 | 2,112 | 4,431 | 6,936 | 7,948 | 9,573 | 13,638 | 8,062 | 8,062 | 20,197 | 21,141 | 9,631 | 9,631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 125 | 2,139 | 125 | 125 | 1,137 | 2,130 | 1,101 | 251 | 253 | 802 | 408 | 1,243 | 1,243 | 0 | 0 | 0 | 0 | 300 | 300 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,025 | 0 | 7,025 | 0 | 38,772 | 0 | 0 | 0 | 100,000 | 50,000 | 20,000 | 50,000 |
| 50,000 | 20,000 | 50,000 | 100,000 | 0 | 0 | 0 | 38,772 | 0 | 7,025 | 0 | 7,025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 500 | 0 | 0 | 200 | 400 | 600 | 400 | 700 | 800 | 700 | 600 | 400 | 200 | 500 | 500 | 500 | 400 | 600 | 1,100 | 500 | 500 | 700 | 800 | 800 | 500 | 800 | 800 | 800 | 500 | 600 | 600 | 400 | 375 | 444 | 401 | 508 | 0 | 287 | 527 | 442 | 338 | 287 | 583 | 426 | 351 | 294 | 425 | 473 | 686 | 682 | 622 | 697 | 620 | 637 | 820 | 696 | 874 | 892 | 669 | 588 | 487 | 591 | 798 | 553 | 472 | 1,769 | 0 | 895 | 1,378 | 1,014 | 1,151 | 1,088 | 720 | 867 | 832 | 1,658 | 1,903 | 921 | 848 | 748 | 403 | 587 | 828 | 1,175 | 0 | 1,300 | 820 | 1,188 | 1,085 | 1,217 | 1,145 | 1,405 | 2,064 | 3,968 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,988 | 1,644 | 2,052 | 2,984 | 0 | 43,389 | 33,294 | 33,294 | 41,552 | 41,552 | 39,703 | 37,582 | 34,786 | 36,664 | 37,027 | 31,545 | 30,967 |
| 30,967 | 31,545 | 37,027 | 36,664 | 34,786 | 37,582 | 39,703 | 41,552 | 41,552 | 33,294 | 33,294 | 43,389 | 0 | 2,984 | 2,052 | 1,644 | 1,988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,968 | 2,064 | 1,405 | 1,145 | 1,217 | 1,085 | 1,188 | 820 | 1,300 | 0 | 1,175 | 828 | 587 | 403 | 748 | 848 | 921 | 1,903 | 1,658 | 832 | 867 | 720 | 1,088 | 1,151 | 1,014 | 1,378 | 895 | 0 | 1,769 | 472 | 553 | 798 | 591 | 487 | 588 | 669 | 892 | 874 | 696 | 820 | 637 | 620 | 697 | 622 | 682 | 686 | 473 | 425 | 294 | 351 | 426 | 583 | 287 | 338 | 442 | 527 | 287 | 0 | 508 | 401 | 444 | 375 | 400 | 600 | 600 | 500 | 800 | 800 | 800 | 500 | 800 | 800 | 700 | 500 | 500 | 1,100 | 600 | 400 | 500 | 500 | 500 | 200 | 400 | 600 | 700 | 800 | 700 | 400 | 600 | 400 | 200 | 0 | 0 | 500 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 900 | 0 | 0 | 1,600 | 1,300 | 1,200 | 1,200 | 1,300 | 1,300 | 1,400 | 1,400 | 1,700 | 1,600 | 1,500 | 1,700 | 1,900 | 2,100 | 2,100 | 2,200 | 2,600 | 1,900 | 1,800 | 1,800 | 2,000 | 1,900 | 1,700 | 1,600 | 1,700 | 1,600 | 1,400 | 1,500 | 1,500 | 1,619 | 1,549 | 1,601 | 1,592 | 0 | 226 | 890 | 381 | 856 | 919 | -106 | -1,123 | -214 | 690 | 693 | -1,243 | 834 | 1,040 | 1,043 | 927 | 1,224 | 1,238 | 1,135 | 1,036 | 1,103 | 1,116 | 1,156 | 1,149 | 1,241 | 1,996 | -8,313 | -19,500 | -18,619 | -5,566 | 0 | -11,425 | -7,750 | -5,915 | -5,165 | -2,578 | 8 | 1,699 | 1,391 | 5,614 | 1,560 | 1,553 | 1,599 | 1,395 | 1,502 | 1,692 | 1,720 | 1,569 | 0 | 1,459 | 1,530 | 1,384 | 1,579 | 1,414 | 1,609 | 1,394 | 1,483 | 6,286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11,327 | -9,367 | -4,509 | -627 | 0 | 24,706 | 126,591 | 88,011 | 190,609 | 165,784 | 99,996 | 85,882 | 84,726 | 106,157 | 100,542 | 79,177 | 88,962 |
| 88,962 | 79,177 | 100,542 | 106,157 | 84,726 | 85,882 | 99,996 | 165,784 | 190,609 | 88,011 | 126,591 | 24,706 | 0 | -627 | -4,509 | -9,367 | -11,327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,286 | 1,483 | 1,394 | 1,609 | 1,414 | 1,579 | 1,384 | 1,530 | 1,459 | 0 | 1,569 | 1,720 | 1,692 | 1,502 | 1,395 | 1,599 | 1,553 | 1,560 | 5,614 | 1,391 | 1,699 | 8 | -2,578 | -5,165 | -5,915 | -7,750 | -11,425 | 0 | -5,566 | -18,619 | -19,500 | -8,313 | 1,996 | 1,241 | 1,149 | 1,156 | 1,116 | 1,103 | 1,036 | 1,135 | 1,238 | 1,224 | 927 | 1,043 | 1,040 | 834 | -1,243 | 693 | 690 | -214 | -1,123 | -106 | 919 | 856 | 381 | 890 | 226 | 0 | 1,592 | 1,601 | 1,549 | 1,619 | 1,500 | 1,500 | 1,400 | 1,600 | 1,700 | 1,600 | 1,700 | 1,900 | 2,000 | 1,800 | 1,800 | 1,900 | 2,600 | 2,200 | 2,100 | 2,100 | 1,900 | 1,700 | 1,500 | 1,600 | 1,700 | 1,400 | 1,400 | 1,300 | 1,300 | 1,200 | 1,200 | 1,300 | 1,600 | 0 | 0 | 900 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 500 | 0 | 0 | 300 | 400 | 400 | 400 | 300 | 300 | 200 | 300 | 200 | 200 | 200 | 200 | 100 | 100 | 100 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,700 | 800 | 400 | 100 | 0 | -100 | 0 | 0 | 151 | 295 | 0 | 213 | 337 | 225 | 150 | 421 | 222 | 131 | 121 | 202 | 256 | 829 | 691 | 41 | 36 | 31 | 26 | 31 | 25 | 18 | 11 | 4 | 3 | 1,103,091 | 1,220,441 | 1,443,434 | 1,315,206 | 1,639,658 | 85 | 81 | 81 | 81 | 81 | 28 | 28 | 28 | 19 | 2,561 | 4,551 | 4,541 | 5,094 | 5,075 | 5,154 | 6,143 | 8,115 | 10,097 | 10,078 | 15,102 | 15,106 | 17,084 | 19,073 | 20,061 | 21,880 | 22,507 | 23,643 | 24,608 | 26,535 | 23,751 | 24,044 | 24,822 | 24,301 | 26,042 | 26,372 | 26,623 | 1,227 | 1,113 | 1,037 | 1,464 | 1,329 | 0 | 69,884 | 0 | 63,672 | 0 | 59,419 | 56,495 | 51,379 | 48,778 | 45,920 | 43,181 | 40,877 | 37,221 |
| 37,221 | 40,877 | 43,181 | 45,920 | 48,778 | 51,379 | 56,495 | 59,419 | 0 | 63,672 | 0 | 69,884 | 0 | 1,329 | 1,464 | 1,037 | 1,113 | 1,227 | 26,623 | 26,372 | 26,042 | 24,301 | 24,822 | 24,044 | 23,751 | 26,535 | 24,608 | 23,643 | 22,507 | 21,880 | 20,061 | 19,073 | 17,084 | 15,106 | 15,102 | 10,078 | 10,097 | 8,115 | 6,143 | 5,154 | 5,075 | 5,094 | 4,541 | 4,551 | 2,561 | 19 | 28 | 28 | 28 | 81 | 81 | 81 | 81 | 85 | 1,639,658 | 1,315,206 | 1,443,434 | 1,220,441 | 1,103,091 | 3 | 4 | 11 | 18 | 25 | 31 | 26 | 31 | 36 | 41 | 691 | 829 | 256 | 202 | 121 | 131 | 222 | 421 | 150 | 225 | 337 | 213 | 0 | 295 | 151 | 0 | 0 | -100 | 0 | 100 | 400 | 800 | 1,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 100 | 100 | 100 | 200 | 200 | 200 | 200 | 300 | 200 | 300 | 300 | 400 | 400 | 400 | 300 | 0 | 0 | 500 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40,211 | 40,211 | 35,284 | 35,284 | 53,208 | 30,657 | 29,409 | 28,741 | 27,891 | 27,025 | 0 |
| 0 | 27,025 | 27,891 | 28,741 | 29,409 | 30,657 | 53,208 | 35,284 | 35,284 | 40,211 | 40,211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,959 | 1,959 | 0 | 0 | 0 | 525 | 0 | 0 | 0 |
| 0 | 0 | 0 | 525 | 0 | 0 | 0 | 1,959 | 1,959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 7,700 | 0 | 0 | 27,900 | 26,700 | 24,900 | 22,900 | 21,100 | 19,100 | 17,500 | 15,700 | 13,800 | 10,800 | 11,200 | 9,400 | 11,300 | 8,500 | 6,600 | 4,900 | 5,400 | 4,400 | 3,800 | 2,900 | 3,900 | 3,800 | 3,400 | 6,900 | 6,400 | 5,400 | 3,700 | 3,500 | 2,900 | 2,914 | 2,301 | 2,152 | 5,031 | 0 | 5,226 | 5,142 | 5,215 | 4,869 | 4,122 | 3,940 | 3,576 | 3,050 | 4,136 | 4,172 | 3,426 | 3,501 | 4,966 | 4,982 | 4,129 | 3,477 | 12,841 | 12,253 | 11,207 | 10,519 | 9,498 | 8,470 | 7,254 | 5,986 | 30,416 | 29,113 | 28,054 | 26,260 | 22,071 | 0 | 21,892 | 19,201 | 16,411 | 14,305 | 11,730 | 8,980 | 5,925 | 3,942 | 1,577 | -589 | 6,524 | 4,573 | 4,234 | 2,305 | -449 | -1,769 | -5,409 | 0 | -8,596 | -10,493 | -12,053 | -13,242 | -14,515 | -16,322 | -17,668 | -18,980 | 22,748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62,402 | 63,272 | 63,619 | 64,036 | 0 | 444,544 | 0 | 287,412 | 0 | 257,501 | 271,324 | 282,456 | 291,371 | 285,137 | 259,904 | 238,819 | 212,930 |
| 212,930 | 238,819 | 259,904 | 285,137 | 291,371 | 282,456 | 271,324 | 257,501 | 0 | 287,412 | 0 | 444,544 | 0 | 64,036 | 63,619 | 63,272 | 62,402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,748 | -18,980 | -17,668 | -16,322 | -14,515 | -13,242 | -12,053 | -10,493 | -8,596 | 0 | -5,409 | -1,769 | -449 | 2,305 | 4,234 | 4,573 | 6,524 | -589 | 1,577 | 3,942 | 5,925 | 8,980 | 11,730 | 14,305 | 16,411 | 19,201 | 21,892 | 0 | 22,071 | 26,260 | 28,054 | 29,113 | 30,416 | 5,986 | 7,254 | 8,470 | 9,498 | 10,519 | 11,207 | 12,253 | 12,841 | 3,477 | 4,129 | 4,982 | 4,966 | 3,501 | 3,426 | 4,172 | 4,136 | 3,050 | 3,576 | 3,940 | 4,122 | 4,869 | 5,215 | 5,142 | 5,226 | 0 | 5,031 | 2,152 | 2,301 | 2,914 | 2,900 | 3,500 | 3,700 | 5,400 | 6,400 | 6,900 | 3,400 | 3,800 | 3,900 | 2,900 | 3,800 | 4,400 | 5,400 | 4,900 | 6,600 | 8,500 | 11,300 | 9,400 | 11,200 | 10,800 | 13,800 | 15,700 | 17,500 | 19,100 | 21,100 | 22,900 | 24,900 | 26,700 | 27,900 | 0 | 0 | 7,700 | 0 | 0 | 0 |
---|
Common 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 | 200 | 200 | 200 | 209 | 209 | 209 | 265 | 0 | 265 | 271 | 271 | 271 | 271 | 272 | 272 | 272 | 296 | 301 | 302 | 302 | 307 | 309 | 309 | 310 | 350 | 351 | 351 | 351 | 351 | 352 | 352 | 352 | 352 | 353 | 353 | 353 | 356 | 0 | 367 | 368 | 368 | 369 | 369 | 369 | 369 | 376 | 377 | 377 | 440 | 444 | 447 | 447 | 454 | 462 | 463 | 0 | 463 | 463 | 464 | 476 | 476 | 476 | 478 | 484 | 257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 604 | 609 | 609 | 609 | 0 | 0 | 453,379 | 65 | 273,006 | 273,006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 273,006 | 273,006 | 65 | 453,379 | 0 | 0 | 609 | 609 | 609 | 604 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 257 | 484 | 478 | 476 | 476 | 476 | 464 | 463 | 463 | 0 | 463 | 462 | 454 | 447 | 447 | 444 | 440 | 377 | 377 | 376 | 369 | 369 | 369 | 369 | 368 | 368 | 367 | 0 | 356 | 353 | 353 | 353 | 352 | 352 | 352 | 352 | 351 | 351 | 351 | 351 | 350 | 310 | 309 | 309 | 307 | 302 | 302 | 301 | 296 | 272 | 272 | 272 | 271 | 271 | 271 | 271 | 265 | 0 | 265 | 209 | 209 | 209 | 200 | 200 | 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 |
---|
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | | -19,096 | -16,196 | -17,458 | 0 | -15,982 | -14,977 | -15,392 | 0 | 0 | -14,954 | 0 | 0 | 0 | -4,626 | -4,626 | 0 | 0 | -3,866 | -3,866 | 0 | 0 | -876 | -876 | 0 | -7,370 | -4,672 | -4,549 | -4,437 | -4,302 | -4,142 | -3,996 | -3,905 | -3,733 | -3,558 | -3,395 | -3,322 | -3,149 | -2,958 | -2,799 | -2,597 | -2,970 | -2,792 | -2,609 | -2,425 | -2,237 | -2,065 | -1,878 | -1,717 | -1,576 | -4,533 | -4,488 | -4,283 | -4,283 | -4,235 | -4,156 | -4,110 | -4,072 | -4,808 | -4,698 | -4,590 | -4,490 | -4,364 | -4,243 | -4,143 | -4,040 | -3,940 | -3,849 | -3,784 | -3,728 | -3,682 | -3,635 | -3,584 | -3,530 | -3,458 | -3,402 | -3,348 | -3,298 | -3,248 | -3,199 | -3,139 | -3,084 | -3,084 | -3,028 | -2,971 | -2,943 | -2,846 | -2,900 | -2,800 | -2,700 | -2,600 | -2,700 | -2,600 | -2,500 | -2,400 | -2,300 | -2,200 | -2,100 | -1,900 | -1,800 | -1,700 | -1,600 | -1,400 | -1,200 | -1,100 | -1,000 | -1,100 | -1,000 | -900 | -800 | -700 | -600 | -500 | -500 | -400 | -300 | 0 | 0 | -200 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 13,400 | 0 | 0 | 37,100 | 37,200 | 37,400 | 37,400 | 37,600 | 37,600 | 37,800 | 37,900 | 38,000 | 38,200 | 40,600 | 40,800 | 44,900 | 45,600 | 45,800 | 45,900 | 48,000 | 48,200 | 48,400 | 48,500 | 50,600 | 50,600 | 50,700 | 54,600 | 54,700 | 54,600 | 54,500 | 55,700 | 56,400 | 56,901 | 57,196 | 57,324 | 60,632 | 0 | 60,685 | 61,526 | 61,585 | 61,635 | 61,684 | 61,859 | 61,913 | 61,969 | 63,613 | 64,015 | 64,158 | 64,252 | 68,378 | 68,724 | 68,866 | 69,091 | 79,028 | 79,372 | 79,505 | 79,940 | 80,168 | 80,401 | 80,640 | 80,887 | 80,555 | 80,734 | 81,046 | 81,330 | 81,760 | 0 | 84,391 | 84,807 | 81,607 | 82,109 | 82,865 | 83,536 | 84,205 | 84,872 | 85,704 | 86,298 | 97,309 | 97,611 | 100,424 | 100,996 | 101,517 | 103,009 | 103,705 | 0 | 104,502 | 105,211 | 105,064 | 105,571 | 106,853 | 107,158 | 107,464 | 107,832 | 81,744 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 144,126 | 144,571 | 145,077 | 150,053 | 0 | 0 | -14,954 | 302,301 | -15,505 | -15,505 | 291,105 | 302,107 | 309,811 | -16,679 | 322,620 | 329,147 | 333,944 |
| 333,944 | 329,147 | 322,620 | -16,679 | 309,811 | 302,107 | 291,105 | -15,505 | -15,505 | 302,301 | -14,954 | 0 | 0 | 150,053 | 145,077 | 144,571 | 144,126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81,744 | 107,832 | 107,464 | 107,158 | 106,853 | 105,571 | 105,064 | 105,211 | 104,502 | 0 | 103,705 | 103,009 | 101,517 | 100,996 | 100,424 | 97,611 | 97,309 | 86,298 | 85,704 | 84,872 | 84,205 | 83,536 | 82,865 | 82,109 | 81,607 | 84,807 | 84,391 | 0 | 81,760 | 81,330 | 81,046 | 80,734 | 80,555 | 80,887 | 80,640 | 80,401 | 80,168 | 79,940 | 79,505 | 79,372 | 79,028 | 69,091 | 68,866 | 68,724 | 68,378 | 64,252 | 64,158 | 64,015 | 63,613 | 61,969 | 61,913 | 61,859 | 61,684 | 61,635 | 61,585 | 61,526 | 60,685 | 0 | 60,632 | 57,324 | 57,196 | 56,901 | 56,400 | 55,700 | 54,500 | 54,600 | 54,700 | 54,600 | 50,700 | 50,600 | 50,600 | 48,500 | 48,400 | 48,200 | 48,000 | 45,900 | 45,800 | 45,600 | 44,900 | 40,800 | 40,600 | 38,200 | 38,000 | 37,900 | 37,800 | 37,600 | 37,600 | 37,400 | 37,400 | 37,200 | 37,100 | 0 | 0 | 13,400 | 0 | 0 | 0 |
---|