> Total Assets | 88,086 | 80,789 | 77,657 | 71,990 | 70,436 | 75,318 | 76,422 | 78,108 | 86,321 | 111,567 | 104,130 | 108,867 | 150,374 | 134,426 | 162,515 | 236,597 | 245,125 | 274,156 | 223,484 | 232,108 | 248,249 | 242,292 | 251,552 | 284,441 | 290,950 | 297,009 | 356,499 | 402,804 | 390,232 | 442,575 | 538,654 | 553,718 | 543,742 | 527,761 | 532,162 | 529,426 | 467,242 | 441,401 | 471,491 | 506,430 | 537,413 | 609,056 | 634,370 | 746,660 | 813,352 | 878,252 | 909,581 | 894,106 | 927,941 | 922,452 | 898,001 | 959,282 | 972,185 | 961,591 | 981,737 | 957,911 | 987,783 | 1,040,633 | 981,156 | 980,533 | 980,152 | 971,589 | 967,488 | 972,695 | 906,151 | 914,443 | 889,274 | 910,188 | 733,952 | 752,424 | 766,237 | 786,843 | 844,750 | 860,399 | 861,793 | 868,381 | 859,585 | 868,740 | 909,471 | 902,048 | 784,710 | 749,862 | 835,297 | 897,346 | 974,860 | 970,892 | 1,030,546 | 1,110,680 | 1,168,410 | 1,196,014 | 1,184,366 | 1,090,341 | 1,157,254 | 1,208,753 | 1,224,609 | 1,230,123 | 1,283,635 | 1,336,417 | 1,380,601 |
| 1,380,601 | 1,336,417 | 1,283,635 | 1,230,123 | 1,224,609 | 1,208,753 | 1,157,254 | 1,090,341 | 1,184,366 | 1,196,014 | 1,168,410 | 1,110,680 | 1,030,546 | 970,892 | 974,860 | 897,346 | 835,297 | 749,862 | 784,710 | 902,048 | 909,471 | 868,740 | 859,585 | 868,381 | 861,793 | 860,399 | 844,750 | 786,843 | 766,237 | 752,424 | 733,952 | 910,188 | 889,274 | 914,443 | 906,151 | 972,695 | 967,488 | 971,589 | 980,152 | 980,533 | 981,156 | 1,040,633 | 987,783 | 957,911 | 981,737 | 961,591 | 972,185 | 959,282 | 898,001 | 922,452 | 927,941 | 894,106 | 909,581 | 878,252 | 813,352 | 746,660 | 634,370 | 609,056 | 537,413 | 506,430 | 471,491 | 441,401 | 467,242 | 529,426 | 532,162 | 527,761 | 543,742 | 553,718 | 538,654 | 442,575 | 390,232 | 402,804 | 356,499 | 297,009 | 290,950 | 284,441 | 251,552 | 242,292 | 248,249 | 232,108 | 223,484 | 274,156 | 245,125 | 236,597 | 162,515 | 134,426 | 150,374 | 108,867 | 104,130 | 111,567 | 86,321 | 78,108 | 76,422 | 75,318 | 70,436 | 71,990 | 77,657 | 80,789 | 88,086 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61,539 | 58,772 | 91,740 | 89,935 | 75,299 | 119,164 | 103,139 | 74,039 | 78,334 | 140,881 | 110,700 | 122,029 | 111,784 | 109,556 | 125,949 | 136,164 | 116,228 | 127,830 | 131,091 | 134,334 | 170,629 | 157,936 | 156,884 | 182,355 | 241,846 | 245,114 | 294,764 | 270,643 | 282,568 | 261,790 | 245,099 | 253,425 | 220,486 | 207,021 | 170,001 | 162,783 | 158,483 | 139,960 | 128,623 | 138,803 | 131,204 | 119,327 | 118,970 | 106,717 | 134,487 | 100,688 | 134,062 | 91,606 | 92,481 | 88,441 | 92,069 | 98,577 | 100,490 | 99,922 | 106,159 | 84,233 | 87,910 | 105,277 | 106,347 | 105,026 | 125,975 | 187,630 | 248,632 | 319,032 | 362,612 | 415,460 | 449,993 | 513,793 | 548,673 | 560,687 | 563,630 | 610,921 | 645,709 | 724,426 | 733,308 | 812,745 | 866,918 | 923,452 |
| 923,452 | 866,918 | 812,745 | 733,308 | 724,426 | 645,709 | 610,921 | 563,630 | 560,687 | 548,673 | 513,793 | 449,993 | 415,460 | 362,612 | 319,032 | 248,632 | 187,630 | 125,975 | 105,026 | 106,347 | 105,277 | 87,910 | 84,233 | 106,159 | 99,922 | 100,490 | 98,577 | 92,069 | 88,441 | 92,481 | 91,606 | 134,062 | 100,688 | 134,487 | 106,717 | 118,970 | 119,327 | 131,204 | 138,803 | 128,623 | 139,960 | 158,483 | 162,783 | 170,001 | 207,021 | 220,486 | 253,425 | 245,099 | 261,790 | 282,568 | 270,643 | 294,764 | 245,114 | 241,846 | 182,355 | 156,884 | 157,936 | 170,629 | 134,334 | 131,091 | 127,830 | 116,228 | 136,164 | 125,949 | 109,556 | 111,784 | 122,029 | 110,700 | 140,881 | 78,334 | 74,039 | 103,139 | 119,164 | 75,299 | 89,935 | 91,740 | 58,772 | 61,539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,997 | 25,143 | 55,465 | 66,765 | 34,178 | 65,573 | 57,565 | 27,448 | 23,152 | 73,542 | 38,023 | 49,657 | 23,764 | 33,549 | 57,304 | 42,204 | 17,695 | 44,290 | 33,089 | 30,883 | 95,277 | 82,832 | 84,673 | 96,225 | 136,364 | 138,825 | 159,283 | 172,804 | 168,946 | 139,642 | 131,147 | 121,531 | 101,563 | 82,978 | 33,127 | 48,867 | 38,693 | 24,712 | 22,546 | 36,292 | 16,577 | 29,976 | 17,481 | 26,570 | 24,258 | 23,845 | 61,919 | 11,757 | 35,548 | 19,866 | 21,987 | 28,767 | 14,766 | 13,861 | 23,391 | 17,043 | 13,958 | 22,170 | 15,402 | 23,440 | 13,631 | 75,788 | 102,365 | 149,532 | 175,706 | 260,455 | 220,401 | 334,377 | 381,997 | 423,319 | 419,594 | 433,176 | 473,043 | 541,947 | 562,655 | 592,239 | 607,989 | 701,564 |
| 701,564 | 607,989 | 592,239 | 562,655 | 541,947 | 473,043 | 433,176 | 419,594 | 423,319 | 381,997 | 334,377 | 220,401 | 260,455 | 175,706 | 149,532 | 102,365 | 75,788 | 13,631 | 23,440 | 15,402 | 22,170 | 13,958 | 17,043 | 23,391 | 13,861 | 14,766 | 28,767 | 21,987 | 19,866 | 35,548 | 11,757 | 61,919 | 23,845 | 24,258 | 26,570 | 17,481 | 29,976 | 16,577 | 36,292 | 22,546 | 24,712 | 38,693 | 48,867 | 33,127 | 82,978 | 101,563 | 121,531 | 131,147 | 139,642 | 168,946 | 172,804 | 159,283 | 138,825 | 136,364 | 96,225 | 84,673 | 82,832 | 95,277 | 30,883 | 33,089 | 44,290 | 17,695 | 42,204 | 57,304 | 33,549 | 23,764 | 49,657 | 38,023 | 73,542 | 23,152 | 27,448 | 57,565 | 65,573 | 34,178 | 66,765 | 55,465 | 25,143 | 31,997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,578 | 3,681 | 286 | 0 | 0 | 0 | 3,446 | 43,272 | 46,108 | 20,264 | 36,136 | 44,963 | 15,268 | 17,868 | 12,659 | 13,155 | 4,125 | 0 | 0 | 4,425 | 8,514 | 0 | 1,462 | 1,826 | 2,997 | 16,307 | 13,588 | 940 | 2,695 | 2,693 | 2,568 | 602 | 0 | 0 | 0 | 602 | 0 | 0 | 0 | 601 | 0 | 0 | 0 | 602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49,102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49,102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 602 | 0 | 0 | 0 | 601 | 0 | 0 | 0 | 602 | 0 | 0 | 0 | 602 | 2,568 | 2,693 | 2,695 | 940 | 13,588 | 16,307 | 2,997 | 1,826 | 1,462 | 0 | 8,514 | 4,425 | 0 | 0 | 4,125 | 13,155 | 12,659 | 17,868 | 15,268 | 44,963 | 36,136 | 20,264 | 46,108 | 43,272 | 3,446 | 0 | 0 | 0 | 286 | 3,681 | 3,578 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,440 | 21,571 | 18,212 | 9,743 | 24,999 | 41,778 | 28,448 | 31,923 | 32,664 | 47,135 | 33,722 | 28,919 | 53,788 | 42,084 | 33,128 | 16,451 | 25,457 | 30,994 | 25,572 | 27,775 | 25,189 | 15,474 | 26,235 | 33,490 | 35,227 | 36,134 | 41,015 | 31,251 | 43,015 | 59,708 | 55,346 | 60,279 | 57,556 | 46,533 | 67,813 | 49,408 | 59,116 | 65,820 | 47,208 | 27,409 | 51,495 | 30,009 | 40,735 | 23,147 | 26,319 | 43,541 | 39,609 | 38,205 | 27,682 | 31,163 | 34,049 | 26,339 | 41,592 | 55,050 | 52,465 | 22,804 | 34,666 | 40,683 | 38,274 | 32,324 | 78,158 | 75,969 | 102,989 | 76,419 | 106,423 | 102,089 | 128,629 | 118,720 | 117,098 | 76,518 | 84,196 | 116,838 | 122,044 | 136,214 | 123,287 | 94,139 | 135,604 | 113,577 |
| 113,577 | 135,604 | 94,139 | 123,287 | 136,214 | 122,044 | 116,838 | 84,196 | 76,518 | 117,098 | 118,720 | 128,629 | 102,089 | 106,423 | 76,419 | 102,989 | 75,969 | 78,158 | 32,324 | 38,274 | 40,683 | 34,666 | 22,804 | 52,465 | 55,050 | 41,592 | 26,339 | 34,049 | 31,163 | 27,682 | 38,205 | 39,609 | 43,541 | 26,319 | 23,147 | 40,735 | 30,009 | 51,495 | 27,409 | 47,208 | 65,820 | 59,116 | 49,408 | 67,813 | 46,533 | 57,556 | 60,279 | 55,346 | 59,708 | 43,015 | 31,251 | 41,015 | 36,134 | 35,227 | 33,490 | 26,235 | 15,474 | 25,189 | 27,775 | 25,572 | 30,994 | 25,457 | 16,451 | 33,128 | 42,084 | 53,788 | 28,919 | 33,722 | 47,135 | 32,664 | 31,923 | 28,448 | 41,778 | 24,999 | 9,743 | 18,212 | 21,571 | 16,440 | 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 | 3,528 | 4,512 | 5,529 | 2,849 | 2,393 | 3,279 | 3,051 | 3,783 | 9,386 | 7,201 | 9,620 | 0 | 0 | 328 | 10,740 | 13,807 | 11,518 | 0 | 7,303 | 463 | 0 | 5,737 | 4,904 | 20 | 10,197 | 10,130 | 9,793 | 25,401 | 25,096 | 31,172 | 18,385 | 12,101 | 11,390 | 4,695 | 5,366 | 5,220 | 7,341 | 5,605 | 5,815 | 14,657 | 4,682 | 14,401 | 20,225 | 18,268 | 18,448 | 16,195 | 8,581 | 3,446 | 2,579 | 2,288 | 6,383 | 2,601 | 6,670 | 6,372 | 7,863 | 8,966 | 1,972 | 3,407 | 1,919 | 2,689 | 3,010 | 2,319 | 5,244 | 1,891 | 1,416 | 2,460 | 10,818 | 7,654 | 8,470 | 6,239 | 1,452 | 4,141 | 11,207 | 11,187 | 5,495 | 5,049 | 1,867 | 2,725 | 88,073 | 961 | 72,142 |
| 72,142 | 961 | 88,073 | 2,725 | 1,867 | 5,049 | 5,495 | 11,187 | 11,207 | 4,141 | 1,452 | 6,239 | 8,470 | 7,654 | 10,818 | 2,460 | 1,416 | 1,891 | 5,244 | 2,319 | 3,010 | 2,689 | 1,919 | 3,407 | 1,972 | 8,966 | 7,863 | 6,372 | 6,670 | 2,601 | 6,383 | 2,288 | 2,579 | 3,446 | 8,581 | 16,195 | 18,448 | 18,268 | 20,225 | 14,401 | 4,682 | 14,657 | 5,815 | 5,605 | 7,341 | 5,220 | 5,366 | 4,695 | 11,390 | 12,101 | 18,385 | 31,172 | 25,096 | 25,401 | 9,793 | 10,130 | 10,197 | 20 | 4,904 | 5,737 | 0 | 463 | 7,303 | 0 | 11,518 | 13,807 | 10,740 | 328 | 0 | 0 | 9,620 | 7,201 | 9,386 | 3,783 | 3,051 | 3,279 | 2,393 | 2,849 | 5,529 | 4,512 | 3,528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 180,753 | 192,780 | 192,701 | 201,014 | 221,710 | 237,335 | 299,665 | 316,193 | 364,242 | 397,773 | 443,018 | 421,714 | 415,977 | 422,606 | 403,476 | 331,078 | 325,173 | 343,661 | 375,339 | 403,079 | 438,427 | 476,434 | 589,776 | 630,997 | 636,406 | 664,467 | 599,342 | 657,298 | 639,884 | 636,211 | 714,183 | 718,760 | 741,105 | 774,716 | 787,910 | 825,000 | 882,150 | 841,196 | 851,910 | 841,349 | 840,385 | 848,161 | 853,725 | 799,434 | 779,956 | 788,586 | 776,126 | 642,346 | 659,943 | 677,796 | 694,774 | 746,173 | 759,909 | 761,871 | 762,222 | 775,352 | 780,830 | 804,194 | 795,701 | 679,684 | 623,887 | 647,667 | 648,714 | 655,828 | 608,280 | 615,086 | 660,687 | 654,617 | 647,341 | 623,679 | 526,711 | 546,333 | 563,044 | 500,183 | 496,815 | 470,889 | 469,499 | 457,150 |
| 457,150 | 469,499 | 470,889 | 496,815 | 500,183 | 563,044 | 546,333 | 526,711 | 623,679 | 647,341 | 654,617 | 660,687 | 615,086 | 608,280 | 655,828 | 648,714 | 647,667 | 623,887 | 679,684 | 795,701 | 804,194 | 780,830 | 775,352 | 762,222 | 761,871 | 759,909 | 746,173 | 694,774 | 677,796 | 659,943 | 642,346 | 776,126 | 788,586 | 779,956 | 799,434 | 853,725 | 848,161 | 840,385 | 841,349 | 851,910 | 841,196 | 882,150 | 825,000 | 787,910 | 774,716 | 741,105 | 718,760 | 714,183 | 636,211 | 639,884 | 657,298 | 599,342 | 664,467 | 636,406 | 630,997 | 589,776 | 476,434 | 438,427 | 403,079 | 375,339 | 343,661 | 325,173 | 331,078 | 403,476 | 422,606 | 415,977 | 421,714 | 443,018 | 397,773 | 364,242 | 316,193 | 299,665 | 237,335 | 221,710 | 201,014 | 192,701 | 192,780 | 180,753 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44,734 | 51,954 | 61,268 | 80,191 | 90,733 | 105,789 | 115,586 | 130,190 | 152,360 | 214,590 | 216,165 | 234,486 | 281,974 | 343,026 | 358,022 | 360,253 | 387,704 | 390,929 | 310,142 | 275,582 | 302,495 | 330,805 | 332,432 | 353,516 | 366,965 | 385,857 | 370,439 | 388,729 | 410,888 | 438,850 | 484,518 | 505,065 | 526,883 | 567,457 | 609,209 | 654,446 | 714,673 | 728,283 | 771,497 | 824,996 | 783,879 | 803,136 | 799,121 | 798,698 | 804,711 | 811,273 | 756,472 | 733,203 | 728,427 | 711,307 | 588,467 | 595,531 | 602,015 | 612,574 | 628,861 | 652,779 | 662,024 | 670,804 | 684,844 | 694,760 | 696,642 | 681,352 | 567,913 | 545,773 | 532,076 | 518,746 | 519,775 | 511,480 | 504,054 | 578,584 | 572,267 | 563,475 | 558,803 | 467,137 | 476,854 | 469,337 | 460,893 | 457,184 | 280,237 | 417,359 | 250,885 |
| 250,885 | 417,359 | 280,237 | 457,184 | 460,893 | 469,337 | 476,854 | 467,137 | 558,803 | 563,475 | 572,267 | 578,584 | 504,054 | 511,480 | 519,775 | 518,746 | 532,076 | 545,773 | 567,913 | 681,352 | 696,642 | 694,760 | 684,844 | 670,804 | 662,024 | 652,779 | 628,861 | 612,574 | 602,015 | 595,531 | 588,467 | 711,307 | 728,427 | 733,203 | 756,472 | 811,273 | 804,711 | 798,698 | 799,121 | 803,136 | 783,879 | 824,996 | 771,497 | 728,283 | 714,673 | 654,446 | 609,209 | 567,457 | 526,883 | 505,065 | 484,518 | 438,850 | 410,888 | 388,729 | 370,439 | 385,857 | 366,965 | 353,516 | 332,432 | 330,805 | 302,495 | 275,582 | 310,142 | 390,929 | 387,704 | 360,253 | 358,022 | 343,026 | 281,974 | 234,486 | 216,165 | 214,590 | 152,360 | 130,190 | 115,586 | 105,789 | 90,733 | 80,191 | 61,268 | 51,954 | 44,734 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 27,660 | 29,000 | 22,500 | 0 | 21,978 | 0 | 0 | 0 | 22,513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,513 | 0 | 0 | 0 | 21,978 | 0 | 22,500 | 29,000 | 27,660 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 14,300 | 22,942 | 31,030 | 37,123 | 38,590 | 36,757 | 4,463 | 28,006 | 29,997 | 31,811 | 34,180 | 44,975 | 59,362 | 31,858 | 64,710 | 75,593 | 106,595 | 68,111 | 76,911 | 48,527 | 47,983 | 50,362 | 35,833 | 31,981 | 40,773 | 60,961 | 5,990 | 5,419 | 11,900 | 18,712 | 18,468 |
| 18,468 | 18,712 | 11,900 | 5,419 | 5,990 | 60,961 | 40,773 | 31,981 | 35,833 | 50,362 | 47,983 | 48,527 | 76,911 | 68,111 | 106,595 | 75,593 | 64,710 | 31,858 | 59,362 | 44,975 | 34,180 | 31,811 | 29,997 | 28,006 | 4,463 | 36,757 | 38,590 | 37,123 | 31,030 | 22,942 | 14,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 32,730 | 37,166 | 36,619 | 35,500 | 34,127 | 33,685 | 32,289 | 32,276 | 28,690 | 28,163 | 27,401 | 26,692 | 26,232 | 25,107 | 24,245 | 24,343 | 26,104 | 25,202 | 24,818 | 23,676 | 21,632 | 20,736 | 29,136 | 27,995 | 22,754 | 22,498 | 23,168 | 22,698 | 27,834 | 56,261 | 50,511 | 48,959 | 23,737 | 39,702 | 40,373 | 38,555 | 17,521 | 35,264 | 38,055 | 39,337 | 16,139 | 16,117 | 16,853 | 16,587 | 17,359 | 17,013 | 16,352 | 15,179 | 15,501 | 15,314 | 15,141 | 15,481 | 14,849 | 15,780 | 17,088 |
| 17,088 | 15,780 | 14,849 | 15,481 | 15,141 | 15,314 | 15,501 | 15,179 | 16,352 | 17,013 | 17,359 | 16,587 | 16,853 | 16,117 | 16,139 | 39,337 | 38,055 | 35,264 | 17,521 | 38,555 | 40,373 | 39,702 | 23,737 | 48,959 | 50,511 | 56,261 | 27,834 | 22,698 | 23,168 | 22,498 | 22,754 | 27,995 | 29,136 | 20,736 | 21,632 | 23,676 | 24,818 | 25,202 | 26,104 | 24,343 | 24,245 | 25,107 | 26,232 | 26,692 | 27,401 | 28,163 | 28,690 | 32,276 | 32,289 | 33,685 | 34,127 | 35,500 | 36,619 | 37,166 | 32,730 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 97,566 | 99,769 | 83,386 | 80,037 | 85,095 | 75,667 | 71,210 | 95,724 | 127,251 | 108,714 | 89,847 | 58,368 | 47,962 | 24,971 | 6,587 | 13,159 | 43,560 | 18,268 | 9,589 | 35,294 | 40,238 | 37,720 | 54,621 | 50,333 | 30,598 | 33,795 | 29,224 | 30,510 | 19,372 | 20,965 | 19,011 | 2,861 | 4,271 | 5,376 | 5,400 | 5,105 | 10,363 | 6,837 | 7,774 | 5,301 | 6,094 | 6,557 | 6,854 | 4,528 | 4,044 | 4,285 | 4,566 | 6,654 | 4,820 | 5,227 | 4,737 | 4,445 | 4,376 | 4,352 | 4,804 | 3,804 | 2,879 | 21,624 | 20,740 | 3,327 | 2,554 | 3,446 | 4,148 | 3,849 | 4,223 | 7,720 | 8,479 | 8,323 | 8,468 | 5,089 | 5,991 | 6,615 | 6,783 | 6,558 | 6,990 | 151,016 | 4,809 | 158,498 |
| 158,498 | 4,809 | 151,016 | 6,990 | 6,558 | 6,783 | 6,615 | 5,991 | 5,089 | 8,468 | 8,323 | 8,479 | 7,720 | 4,223 | 3,849 | 4,148 | 3,446 | 2,554 | 3,327 | 20,740 | 21,624 | 2,879 | 3,804 | 4,804 | 4,352 | 4,376 | 4,445 | 4,737 | 5,227 | 4,820 | 6,654 | 4,566 | 4,285 | 4,044 | 4,528 | 6,854 | 6,557 | 6,094 | 5,301 | 7,774 | 6,837 | 10,363 | 5,105 | 5,400 | 5,376 | 4,271 | 2,861 | 19,011 | 20,965 | 19,372 | 30,510 | 29,224 | 33,795 | 30,598 | 50,333 | 54,621 | 37,720 | 40,238 | 35,294 | 9,589 | 18,268 | 43,560 | 13,159 | 6,587 | 24,971 | 47,962 | 58,368 | 89,847 | 108,714 | 127,251 | 95,724 | 71,210 | 75,667 | 85,095 | 80,037 | 83,386 | 99,769 | 97,566 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 21,354 | 19,116 | 16,703 | 17,042 | 15,259 | 16,403 | 16,618 | 18,339 | 13,033 | 13,604 | 15,420 | 18,975 | 26,670 | 19,353 | 22,537 | 32,828 | 31,114 | 24,223 | 20,932 | 22,402 | 25,134 | 21,000 | 35,493 | 39,296 | 39,373 | 42,061 | 57,266 | 91,114 | 75,104 | 76,338 | 72,670 | 76,377 | 67,745 | 71,301 | 84,850 | 93,961 | 87,647 | 79,607 | 78,263 | 76,726 | 83,690 | 128,435 | 107,471 | 118,474 | 156,346 | 189,969 | 211,732 | 201,932 | 198,862 | 200,449 | 185,072 | 205,157 | 217,844 | 208,179 | 228,554 | 219,279 | 236,305 | 277,860 | 294,692 | 297,785 | 276,246 | 270,795 | 262,417 | 281,701 | 268,038 | 270,227 | 243,541 | 241,034 | 181,925 | 166,829 | 154,262 | 167,985 | 211,262 | 230,295 | 232,881 | 226,214 | 221,404 | 230,237 | 231,330 | 213,917 | 191,816 | 162,088 | 167,418 | 167,798 | 169,576 | 190,415 | 163,820 | 150,626 | 163,997 | 171,897 | 153,499 | 136,450 | 164,160 | 171,482 | 156,366 | 164,574 | 168,818 | 175,421 | 177,880 |
| 177,880 | 175,421 | 168,818 | 164,574 | 156,366 | 171,482 | 164,160 | 136,450 | 153,499 | 171,897 | 163,997 | 150,626 | 163,820 | 190,415 | 169,576 | 167,798 | 167,418 | 162,088 | 191,816 | 213,917 | 231,330 | 230,237 | 221,404 | 226,214 | 232,881 | 230,295 | 211,262 | 167,985 | 154,262 | 166,829 | 181,925 | 241,034 | 243,541 | 270,227 | 268,038 | 281,701 | 262,417 | 270,795 | 276,246 | 297,785 | 294,692 | 277,860 | 236,305 | 219,279 | 228,554 | 208,179 | 217,844 | 205,157 | 185,072 | 200,449 | 198,862 | 201,932 | 211,732 | 189,969 | 156,346 | 118,474 | 107,471 | 128,435 | 83,690 | 76,726 | 78,263 | 79,607 | 87,647 | 93,961 | 84,850 | 71,301 | 67,745 | 76,377 | 72,670 | 76,338 | 75,104 | 91,114 | 57,266 | 42,061 | 39,373 | 39,296 | 35,493 | 21,000 | 25,134 | 22,402 | 20,932 | 24,223 | 31,114 | 32,828 | 22,537 | 19,353 | 26,670 | 18,975 | 15,420 | 13,604 | 13,033 | 18,339 | 16,618 | 16,403 | 15,259 | 17,042 | 16,703 | 19,116 | 21,354 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,583 | 13,713 | 14,850 | 9,353 | 13,267 | 14,021 | 11,855 | 12,578 | 25,473 | 46,162 | 39,139 | 36,982 | 32,430 | 33,689 | 27,989 | 29,241 | 42,108 | 39,422 | 38,813 | 31,695 | 30,945 | 25,417 | 30,738 | 51,413 | 33,516 | 41,057 | 42,711 | 43,286 | 51,422 | 51,020 | 51,273 | 56,939 | 53,455 | 61,595 | 81,710 | 75,741 | 109,186 | 93,623 | 85,170 | 96,186 | 99,252 | 71,435 | 63,604 | 59,932 | 55,543 | 70,252 | 72,738 | 71,476 | 63,026 | 56,161 | 58,804 | 66,053 | 51,393 | 62,089 | 80,317 | 77,463 | 75,714 | 70,672 | 93,446 | 101,554 | 102,578 | 109,878 | 109,583 | 99,120 | 96,807 | 93,974 | 85,076 | 112,907 | 84,174 | 72,565 | 85,799 | 96,230 | 89,717 | 76,229 | 96,885 | 99,430 | 90,082 | 100,912 | 121,242 | 125,308 | 130,152 |
| 130,152 | 125,308 | 121,242 | 100,912 | 90,082 | 99,430 | 96,885 | 76,229 | 89,717 | 96,230 | 85,799 | 72,565 | 84,174 | 112,907 | 85,076 | 93,974 | 96,807 | 99,120 | 109,583 | 109,878 | 102,578 | 101,554 | 93,446 | 70,672 | 75,714 | 77,463 | 80,317 | 62,089 | 51,393 | 66,053 | 58,804 | 56,161 | 63,026 | 71,476 | 72,738 | 70,252 | 55,543 | 59,932 | 63,604 | 71,435 | 99,252 | 96,186 | 85,170 | 93,623 | 109,186 | 75,741 | 81,710 | 61,595 | 53,455 | 56,939 | 51,273 | 51,020 | 51,422 | 43,286 | 42,711 | 41,057 | 33,516 | 51,413 | 30,738 | 25,417 | 30,945 | 31,695 | 38,813 | 39,422 | 42,108 | 29,241 | 27,989 | 33,689 | 32,430 | 36,982 | 39,139 | 46,162 | 25,473 | 12,578 | 11,855 | 14,021 | 13,267 | 9,353 | 14,850 | 13,713 | 11,583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 532 | 613 | 634 | 386 | 113 | 1,369 | 2,415 | 3,625 | 3,643 | 3,628 | 3,632 | 3,639 | 3,620 | 3,632 | 4,775 | 5,375 | 4,808 | 4,439 | 3,609 | 8,224 | 10,539 | 8,885 | 10,258 | 7,087 | 1,571 | 1,571 | 1,571 | 1,571 | 1,572 | 9,696 | 9,696 | 17,821 | 17,821 | 17,429 | 17,036 | 16,643 | 16,250 | 16,250 | 16,250 | 16,250 | 16,250 | 16,250 | 16,250 | 16,250 | 16,250 | 16,250 | 16,250 | 16,110 | 16,157 | 0 | 0 | 29,516 | 49,274 | 0 | 0 | 0 | 0 | 1,432 | 3,794 | 45,060 | 4,953 | 8,528 | 15,256 | 4,137 | 5,680 | 5,583 | 5,941 | 4,405 | 6,044 | 8,202 | 9,326 | 4,543 | 10,393 | 8,153 | 6,546 | 3,080 | 0 | 0 |
| 0 | 0 | 3,080 | 6,546 | 8,153 | 10,393 | 4,543 | 9,326 | 8,202 | 6,044 | 4,405 | 5,941 | 5,583 | 5,680 | 4,137 | 15,256 | 8,528 | 4,953 | 45,060 | 3,794 | 1,432 | 0 | 0 | 0 | 0 | 49,274 | 29,516 | 0 | 0 | 16,157 | 16,110 | 16,250 | 16,250 | 16,250 | 16,250 | 16,250 | 16,250 | 16,250 | 16,250 | 16,250 | 16,250 | 16,250 | 16,643 | 17,036 | 17,429 | 17,821 | 17,821 | 9,696 | 9,696 | 1,572 | 1,571 | 1,571 | 1,571 | 1,571 | 7,087 | 10,258 | 8,885 | 10,539 | 8,224 | 3,609 | 4,439 | 4,808 | 5,375 | 4,775 | 3,632 | 3,620 | 3,639 | 3,632 | 3,628 | 3,643 | 3,625 | 2,415 | 1,369 | 113 | 386 | 634 | 613 | 532 | 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 | 41,484 | 12,136 | 0 | 0 | 29,516 | 49,274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49,274 | 29,516 | 0 | 0 | 12,136 | 41,484 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 219 | 266 | 239 | 229 | 184 | 218 | 177 | 300 | 356 | 294 | 294 | 338 | 444 | 250 | 258 | 496 | 1,119 | 1,219 | 8,757 | 9,890 | 10,115 | 8,820 | 12,653 | 13,387 | 11,469 | 12,464 | 24,104 | 33,185 | 30,138 | 33,339 | 28,802 | 30,056 | 24,350 | 25,621 | 29,081 | 27,517 | 28,374 | 20,008 | 19,694 | 20,396 | 22,410 | 33,036 | 24,539 | 30,805 | 35,763 | 18,820 | 43,904 | 44,170 | 38,306 | 39,428 | 36,569 | 42,987 | 24,779 | 44,992 | 73,445 | 49,137 | 26,925 | 61,174 | 58,256 | 37,930 | 18,427 | 35,742 | 35,509 | 49,930 | 21,479 | 39,424 | 42,515 | 36,614 | 12,892 | 45,418 | 46,685 | 56,146 | 19,123 | 68,847 | 68,764 | 63,021 | 13,783 | 66,097 | 55,864 | 51,352 | 15,839 | 60,910 | 63,654 | 63,198 | 13,110 | 92,935 | 74,981 | 60,550 | 20,380 | 81,358 | 76,038 | 62,362 | 22,025 | 84,112 | 75,581 | 83,155 | 78,237 | 77,037 | 77,807 |
| 77,807 | 77,037 | 78,237 | 83,155 | 75,581 | 84,112 | 22,025 | 62,362 | 76,038 | 81,358 | 20,380 | 60,550 | 74,981 | 92,935 | 13,110 | 63,198 | 63,654 | 60,910 | 15,839 | 51,352 | 55,864 | 66,097 | 13,783 | 63,021 | 68,764 | 68,847 | 19,123 | 56,146 | 46,685 | 45,418 | 12,892 | 36,614 | 42,515 | 39,424 | 21,479 | 49,930 | 35,509 | 35,742 | 18,427 | 37,930 | 58,256 | 61,174 | 26,925 | 49,137 | 73,445 | 44,992 | 24,779 | 42,987 | 36,569 | 39,428 | 38,306 | 44,170 | 43,904 | 18,820 | 35,763 | 30,805 | 24,539 | 33,036 | 22,410 | 20,396 | 19,694 | 20,008 | 28,374 | 27,517 | 29,081 | 25,621 | 24,350 | 30,056 | 28,802 | 33,339 | 30,138 | 33,185 | 24,104 | 12,464 | 11,469 | 13,387 | 12,653 | 8,820 | 10,115 | 9,890 | 8,757 | 1,219 | 1,119 | 496 | 258 | 250 | 444 | 338 | 294 | 294 | 356 | 300 | 177 | 218 | 184 | 229 | 239 | 266 | 219 |
---|
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 | 0 | 0 | 0 | 10,570 | 18 | 0 | 0 | 0 | 0 | 0 | 9,364 | 7,091 | 28,370 | 186 | 19,725 | 21,807 | 22,515 | 33,029 | 24,631 | 30,799 | 35,624 | 41,715 | 49,851 | 49,449 | 2,780 | 2,531 | 2,372 | 2,492 | 3,033 | 3,092 | 18,262 | 27,303 | 15,992 | 16,623 | 20,938 | 16,617 | 5,141 | 5,037 | 2,996 | 2,435 | 12,037 | 14,431 | 2,047 | 2,047 | 8,670 | 2,169 | 4,708 | 5,943 | 61,194 | 8,616 | 6,950 | 7,651 | 79,663 | 35,457 | 4,482 | 4,349 | 6,508 | 5,182 | 5,747 | 6,000 | 13,564 | 14,292 | 3,610 | 6,074 | 5,264 | 8,828 | 13,679 | 13,867 | 70,317 | 15,318 | 14,501 | 17,757 | 39,713 | 48,271 | 52,345 |
| 52,345 | 48,271 | 39,713 | 17,757 | 14,501 | 15,318 | 70,317 | 13,867 | 13,679 | 8,828 | 5,264 | 6,074 | 3,610 | 14,292 | 13,564 | 6,000 | 5,747 | 5,182 | 6,508 | 4,349 | 4,482 | 35,457 | 79,663 | 7,651 | 6,950 | 8,616 | 61,194 | 5,943 | 4,708 | 2,169 | 8,670 | 2,047 | 2,047 | 14,431 | 12,037 | 2,435 | 2,996 | 5,037 | 5,141 | 16,617 | 20,938 | 16,623 | 15,992 | 27,303 | 18,262 | 3,092 | 3,033 | 2,492 | 2,372 | 2,531 | 2,780 | 49,449 | 49,851 | 41,715 | 35,624 | 30,799 | 24,631 | 33,029 | 22,515 | 21,807 | 19,725 | 186 | 28,370 | 7,091 | 9,364 | 0 | 0 | 0 | 0 | 0 | 18 | 10,570 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,648 | 22,226 | 25,276 | 27,519 | 29,484 | 31,793 | 44,953 | 35,964 | 39,356 | 40,240 | 42,688 | 39,756 | 42,060 | 42,741 | 54,539 | 48,833 | 47,912 | 47,318 | 51,309 | 52,952 | 77,022 | 73,955 | 77,417 | 113,635 | 146,683 | 160,310 | 150,912 | 147,589 | 143,510 | 131,617 | 143,562 | 136,134 | 132,438 | 119,368 | 125,656 | 151,135 | 181,674 | 195,440 | 226,350 | 212,642 | 210,863 | 206,874 | 211,449 | 195,300 | 198,751 | 180,515 | 184,873 | 123,121 | 100,776 | 102,869 | 105,896 | 130,945 | 152,832 | 157,167 | 155,542 | 127,958 | 128,683 | 128,752 | 104,039 | 82,233 | 62,968 | 70,611 | 73,824 | 84,500 | 77,508 | 79,646 | 78,061 | 78,198 | 75,667 | 63,782 | 60,221 | 67,275 | 72,052 | 66,284 | 63,662 | 47,576 | 50,113 | 47,728 |
| 47,728 | 50,113 | 47,576 | 63,662 | 66,284 | 72,052 | 67,275 | 60,221 | 63,782 | 75,667 | 78,198 | 78,061 | 79,646 | 77,508 | 84,500 | 73,824 | 70,611 | 62,968 | 82,233 | 104,039 | 128,752 | 128,683 | 127,958 | 155,542 | 157,167 | 152,832 | 130,945 | 105,896 | 102,869 | 100,776 | 123,121 | 184,873 | 180,515 | 198,751 | 195,300 | 211,449 | 206,874 | 210,863 | 212,642 | 226,350 | 195,440 | 181,674 | 151,135 | 125,656 | 119,368 | 132,438 | 136,134 | 143,562 | 131,617 | 143,510 | 147,589 | 150,912 | 160,310 | 146,683 | 113,635 | 77,417 | 73,955 | 77,022 | 52,952 | 51,309 | 47,318 | 47,912 | 48,833 | 54,539 | 42,741 | 42,060 | 39,756 | 42,688 | 40,240 | 39,356 | 35,964 | 44,953 | 31,793 | 29,484 | 27,519 | 25,276 | 22,226 | 11,648 | 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 | 276 | 676 | 1,029 | 1,436 | 472 | 5,299 | 1,347 | 2,461 | 0 | 657 | 2,520 | 4,040 | 0 | 6,462 | 6,824 | 9,635 | 9,932 | 9,766 | 10,477 | 11,692 | 12,791 | 13,517 | 15,280 | 13,310 | 13,607 | 14,200 | 17,227 | 16,932 | 16,533 | 16,970 | 19,431 | 18,893 | 24,928 | 24,321 | 28,322 | 28,075 | 68,969 | 67,853 | 69,433 | 57,140 | 67,950 | 67,767 | 61,293 | 41,900 | 61,954 | 57,161 | 65,352 | 49,438 | 64,367 | 59,335 | 65,045 | 63,019 | 78,827 | 81,042 | 76,856 | 56,602 | 69,098 | 73,080 | 78,128 | 50,045 | 57,695 | 58,036 | 106,830 | 84,865 | 100,837 | 103,004 | 105,896 | 94,806 | 103,558 | 12,819 | 116,542 | 83,992 | 99,683 | 87,752 | 77,039 | 57,776 | 48,098 | 55,222 | 58,556 | 71,554 | 63,266 | 66,422 | 64,851 | 67,415 | 63,230 | 50,891 | 49,005 | 57,234 | 0 | 56,211 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 56,211 | 0 | 57,234 | 49,005 | 50,891 | 63,230 | 67,415 | 64,851 | 66,422 | 63,266 | 71,554 | 58,556 | 55,222 | 48,098 | 57,776 | 77,039 | 87,752 | 99,683 | 83,992 | 116,542 | 12,819 | 103,558 | 94,806 | 105,896 | 103,004 | 100,837 | 84,865 | 106,830 | 58,036 | 57,695 | 50,045 | 78,128 | 73,080 | 69,098 | 56,602 | 76,856 | 81,042 | 78,827 | 63,019 | 65,045 | 59,335 | 64,367 | 49,438 | 65,352 | 57,161 | 61,954 | 41,900 | 61,293 | 67,767 | 67,950 | 57,140 | 69,433 | 67,853 | 68,969 | 28,075 | 28,322 | 24,321 | 24,928 | 18,893 | 19,431 | 16,970 | 16,533 | 16,932 | 17,227 | 14,200 | 13,607 | 13,310 | 15,280 | 13,517 | 12,791 | 11,692 | 10,477 | 9,766 | 9,932 | 9,635 | 6,824 | 6,462 | 0 | 4,040 | 2,520 | 657 | 0 | 2,461 | 1,347 | 5,299 | 472 | 1,436 | 1,029 | 676 | 276 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 66,732 | 61,673 | 60,954 | 54,948 | 55,177 | 58,916 | 59,804 | 59,769 | 73,288 | 97,963 | 88,710 | 89,892 | 123,704 | 115,074 | 139,978 | 203,770 | 214,011 | 249,933 | 202,552 | 209,705 | 223,116 | 221,292 | 216,059 | 245,144 | 251,577 | 254,948 | 299,233 | 311,582 | 315,128 | 366,237 | 465,984 | 477,341 | 475,997 | 456,460 | 447,312 | 435,465 | 379,596 | 361,794 | 393,227 | 429,704 | 453,723 | 480,621 | 526,899 | 616,328 | 644,606 | 659,295 | 671,115 | 662,980 | 704,253 | 700,251 | 695,032 | 741,915 | 747,333 | 736,337 | 739,014 | 726,352 | 745,172 | 757,994 | 682,464 | 679,703 | 702,010 | 699,391 | 703,953 | 690,178 | 637,457 | 643,658 | 645,733 | 668,934 | 551,804 | 585,392 | 611,801 | 618,676 | 626,162 | 622,344 | 622,151 | 635,953 | 632,000 | 632,150 | 653,586 | 665,236 | 586,616 | 583,160 | 662,786 | 724,578 | 798,669 | 774,124 | 866,631 | 960,054 | 1,004,413 | 1,024,117 | 1,030,867 | 953,891 | 993,094 | 1,037,271 | 1,068,243 | 1,065,549 | 1,114,817 | 1,160,996 | 1,202,722 |
| 1,202,722 | 1,160,996 | 1,114,817 | 1,065,549 | 1,068,243 | 1,037,271 | 993,094 | 953,891 | 1,030,867 | 1,024,117 | 1,004,413 | 960,054 | 866,631 | 774,124 | 798,669 | 724,578 | 662,786 | 583,160 | 586,616 | 665,236 | 653,586 | 632,150 | 632,000 | 635,953 | 622,151 | 622,344 | 626,162 | 618,676 | 611,801 | 585,392 | 551,804 | 668,934 | 645,733 | 643,658 | 637,457 | 690,178 | 703,953 | 699,391 | 702,010 | 679,703 | 682,464 | 757,994 | 745,172 | 726,352 | 739,014 | 736,337 | 747,333 | 741,915 | 695,032 | 700,251 | 704,253 | 662,980 | 671,115 | 659,295 | 644,606 | 616,328 | 526,899 | 480,621 | 453,723 | 429,704 | 393,227 | 361,794 | 379,596 | 435,465 | 447,312 | 456,460 | 475,997 | 477,341 | 465,984 | 366,237 | 315,128 | 311,582 | 299,233 | 254,948 | 251,577 | 245,144 | 216,059 | 221,292 | 223,116 | 209,705 | 202,552 | 249,933 | 214,011 | 203,770 | 139,978 | 115,074 | 123,704 | 89,892 | 88,710 | 97,963 | 73,288 | 59,769 | 59,804 | 58,916 | 55,177 | 54,948 | 60,954 | 61,673 | 66,732 |
---|
Common Stock | 57,388 | 56,112 | 55,741 | 54,416 | 54,507 | 52,969 | 53,032 | 51,189 | 50,912 | 51,512 | 50,727 | 51,067 | 52,312 | 55,344 | 56,458 | 62,865 | 72,616 | 108,852 | 143,842 | 150,520 | 157,914 | 157,092 | 155,015 | 163,738 | 163,521 | 163,812 | 172,436 | 172,767 | 165,801 | 167,839 | 248,280 | 271,368 | 269,559 | 258,451 | 259,717 | 249,128 | 272,684 | 263,126 | 285,347 | 310,327 | 315,401 | 359,198 | 368,782 | 370,296 | 372,178 | 372,669 | 372,183 | 368,637 | 371,583 | 376,116 | 373,932 | 374,595 | 374,810 | 374,941 | 435,744 | 436,154 | 436,762 | 437,490 | 439,086 | 439,736 | 439,736 | 439,736 | 439,736 | 439,736 | 439,736 | 439,736 | 441,344 | 482,809 | 482,656 | 515,357 | 515,413 | 515,407 | 515,507 | 515,507 | 515,562 | 515,562 | 515,658 | 516,904 | 518,225 | 519,046 | 522,351 | 523,514 | 524,300 | 524,873 | 525,219 | 526,809 | 527,017 | 584,538 | 585,050 | 584,115 | 584,039 | 583,027 | 583,027 | 579,901 | 569,541 | 557,801 | 556,199 | 559,654 | 557,412 |
| 557,412 | 559,654 | 556,199 | 557,801 | 569,541 | 579,901 | 583,027 | 583,027 | 584,039 | 584,115 | 585,050 | 584,538 | 527,017 | 526,809 | 525,219 | 524,873 | 524,300 | 523,514 | 522,351 | 519,046 | 518,225 | 516,904 | 515,658 | 515,562 | 515,562 | 515,507 | 515,507 | 515,407 | 515,413 | 515,357 | 482,656 | 482,809 | 441,344 | 439,736 | 439,736 | 439,736 | 439,736 | 439,736 | 439,736 | 439,736 | 439,086 | 437,490 | 436,762 | 436,154 | 435,744 | 374,941 | 374,810 | 374,595 | 373,932 | 376,116 | 371,583 | 368,637 | 372,183 | 372,669 | 372,178 | 370,296 | 368,782 | 359,198 | 315,401 | 310,327 | 285,347 | 263,126 | 272,684 | 249,128 | 259,717 | 258,451 | 269,559 | 271,368 | 248,280 | 167,839 | 165,801 | 172,767 | 172,436 | 163,812 | 163,521 | 163,738 | 155,015 | 157,092 | 157,914 | 150,520 | 143,842 | 108,852 | 72,616 | 62,865 | 56,458 | 55,344 | 52,312 | 51,067 | 50,727 | 51,512 | 50,912 | 51,189 | 53,032 | 52,969 | 54,507 | 54,416 | 55,741 | 56,112 | 57,388 |
---|
Retained Earnings | 9,107 | 5,330 | 4,951 | 276 | 74 | 5,266 | 6,092 | 7,923 | 21,643 | 45,709 | 37,377 | 38,418 | 70,974 | 59,412 | 83,195 | 140,559 | 141,054 | 140,665 | 57,776 | 58,890 | 64,310 | 62,705 | 58,847 | 78,359 | 83,739 | 86,601 | 121,353 | 133,086 | 143,263 | 156,163 | 188,870 | 195,411 | 186,317 | 187,446 | 175,693 | 175,096 | 86,537 | 78,574 | 88,316 | 99,759 | 105,398 | 51,413 | 67,862 | 102,241 | 123,163 | 175,683 | 184,787 | 225,066 | 247,726 | 255,960 | 265,520 | 287,470 | 302,102 | 302,795 | 308,437 | 295,138 | 314,361 | 324,329 | 244,632 | 233,978 | 255,439 | 252,382 | 254,213 | 256,959 | 208,450 | 202,396 | 196,728 | 166,868 | 56,898 | 44,380 | 55,419 | 58,461 | 57,115 | 80,503 | 96,875 | 117,200 | 115,909 | 114,421 | 129,810 | 137,488 | 45,007 | 84,560 | 129,807 | 179,878 | 224,701 | 239,304 | 321,996 | 366,673 | 412,394 | 431,588 | 457,448 | 386,066 | 411,786 | 441,623 | 499,137 | 507,070 | 553,928 | 594,176 | 639,195 |
| 639,195 | 594,176 | 553,928 | 507,070 | 499,137 | 441,623 | 411,786 | 386,066 | 457,448 | 431,588 | 412,394 | 366,673 | 321,996 | 239,304 | 224,701 | 179,878 | 129,807 | 84,560 | 45,007 | 137,488 | 129,810 | 114,421 | 115,909 | 117,200 | 96,875 | 80,503 | 57,115 | 58,461 | 55,419 | 44,380 | 56,898 | 166,868 | 196,728 | 202,396 | 208,450 | 256,959 | 254,213 | 252,382 | 255,439 | 233,978 | 244,632 | 324,329 | 314,361 | 295,138 | 308,437 | 302,795 | 302,102 | 287,470 | 265,520 | 255,960 | 247,726 | 225,066 | 184,787 | 175,683 | 123,163 | 102,241 | 67,862 | 51,413 | 105,398 | 99,759 | 88,316 | 78,574 | 86,537 | 175,096 | 175,693 | 187,446 | 186,317 | 195,411 | 188,870 | 156,163 | 143,263 | 133,086 | 121,353 | 86,601 | 83,739 | 78,359 | 58,847 | 62,705 | 64,310 | 58,890 | 57,776 | 140,665 | 141,054 | 140,559 | 83,195 | 59,412 | 70,974 | 38,418 | 37,377 | 45,709 | 21,643 | 7,923 | 6,092 | 5,266 | 74 | 276 | 4,951 | 5,330 | 9,107 |
---|
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 |
---|
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 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 158,587 | 157,212 | 166,785 | 167,837 | 168,347 | 177,880 | 178,496 | 171,865 | 175,062 | 256,654 | 279,715 | 280,471 | 266,853 | 270,408 | 260,492 | 295,323 | 284,939 | 310,033 | 336,938 | 348,325 | 384,162 | 395,705 | 412,164 | 400,511 | 401,307 | 402,984 | 412,200 | 414,136 | 417,479 | 418,065 | 46,345 | 47,483 | 48,180 | 764 | 1,663 | 5,775 | 6,552 | 6,765 | 6,891 | 7,723 | 8,329 | 8,882 | 9,320 | 9,695 | 10,003 | 11,161 | 10,763 | 10,890 | 11,247 | 11,465 | 11,655 | 11,720 | 12,035 | 11,851 | 12,175 | 12,085 | 11,470 | 10,880 | 11,345 | 9,150 | 8,991 | 8,592 | 8,572 | 7,078 | 6,779 | 11,746 | 9,198 | 8,629 | 3,549 | 2,366 | 6,158 | 6,436 | 5,234 | 5,340 | 5,414 | 6,272 | 6,119 | 5,128 |
| 5,128 | 6,119 | 6,272 | 5,414 | 5,340 | 5,234 | 6,436 | 6,158 | 2,366 | 3,549 | 8,629 | 9,198 | 11,746 | 6,779 | 7,078 | 8,572 | 8,592 | 8,991 | 9,150 | 11,345 | 10,880 | 11,470 | 12,085 | 12,175 | 11,851 | 12,035 | 11,720 | 11,655 | 11,465 | 11,247 | 10,890 | 10,763 | 11,161 | 10,003 | 9,695 | 9,320 | 8,882 | 8,329 | 7,723 | 6,891 | 6,765 | 6,552 | 5,775 | 1,663 | 764 | 48,180 | 47,483 | 46,345 | 418,065 | 417,479 | 414,136 | 412,200 | 402,984 | 401,307 | 400,511 | 412,164 | 395,705 | 384,162 | 348,325 | 336,938 | 310,033 | 284,939 | 295,323 | 260,492 | 270,408 | 266,853 | 280,471 | 279,715 | 256,654 | 175,062 | 171,865 | 178,496 | 177,880 | 168,347 | 167,837 | 166,785 | 157,212 | 158,587 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|