> Total Assets | 243,627 | 496,625 | 0 | 456,300 | 0 | 510,418 | 483,279 | 495,000 | 538,907 | 588,647 | 532,769 | 540,414 | 586,213 | 586,213 | 594,365 | 571,514 | 555,738 | 559,150 | 523,269 | 492,557 | 487,744 | 501,767 | 503,409 | 472,086 | 456,921 | 458,394 | 439,536 | 422,332 | 438,557 | 529,067 | 495,582 | 484,607 | 529,355 | 553,895 | 555,953 | 558,619 | 535,682 | 527,327 | 598,645 | 573,405 | 518,110 | 1,707,285 | 1,725,264 | 1,707,119 | 1,650,846 | 1,574,065 | 1,515,916 | 1,470,360 | 1,456,213 | 1,408,163 | 1,320,474 | 1,337,398 | 1,425,605 | 1,537,074 | 1,474,749 | 1,439,816 | 1,534,241 | 1,548,261 | 1,632,004 | 1,596,303 | 1,567,572 | 1,629,223 | 1,296,204 | 1,484,100 | 1,458,204 | 1,477,179 | 1,539,814 | 1,565,515 | 1,466,043 | 1,635,650 | 1,616,022 | 1,624,003 | 1,669,523 |
| 1,669,523 | 1,624,003 | 1,616,022 | 1,635,650 | 1,466,043 | 1,565,515 | 1,539,814 | 1,477,179 | 1,458,204 | 1,484,100 | 1,296,204 | 1,629,223 | 1,567,572 | 1,596,303 | 1,632,004 | 1,548,261 | 1,534,241 | 1,439,816 | 1,474,749 | 1,537,074 | 1,425,605 | 1,337,398 | 1,320,474 | 1,408,163 | 1,456,213 | 1,470,360 | 1,515,916 | 1,574,065 | 1,650,846 | 1,707,119 | 1,725,264 | 1,707,285 | 518,110 | 573,405 | 598,645 | 527,327 | 535,682 | 558,619 | 555,953 | 553,895 | 529,355 | 484,607 | 495,582 | 529,067 | 438,557 | 422,332 | 439,536 | 458,394 | 456,921 | 472,086 | 503,409 | 501,767 | 487,744 | 492,557 | 523,269 | 559,150 | 555,738 | 571,514 | 594,365 | 586,213 | 586,213 | 540,414 | 532,769 | 588,647 | 538,907 | 495,000 | 483,279 | 510,418 | 0 | 456,300 | 0 | 496,625 | 243,627 |
---|
> Total Current Assets | 0 | 0 | 0 | 68,217 | 0 | 113,601 | 88,432 | 100,715 | 149,459 | 201,696 | 150,485 | 164,699 | 210,753 | 210,753 | 221,251 | 180,292 | 138,455 | 157,766 | 131,156 | 105,267 | 107,088 | 131,076 | 139,888 | 101,407 | 91,870 | 98,721 | 82,978 | 70,076 | 89,496 | 175,614 | 148,245 | 143,242 | 195,035 | 219,655 | 226,083 | 229,757 | 210,015 | 205,954 | 279,668 | 242,244 | 190,770 | 246,375 | 285,941 | 296,073 | 244,322 | 253,783 | 227,001 | 208,928 | 218,608 | 341,639 | 262,119 | 283,143 | 327,213 | 448,408 | 387,416 | 354,351 | 464,201 | 488,940 | 518,568 | 492,528 | 464,340 | 502,532 | 187,122 | 415,276 | 396,577 | 431,639 | 510,784 | 542,454 | 418,255 | 552,638 | 516,390 | 494,085 | 547,223 |
| 547,223 | 494,085 | 516,390 | 552,638 | 418,255 | 542,454 | 510,784 | 431,639 | 396,577 | 415,276 | 187,122 | 502,532 | 464,340 | 492,528 | 518,568 | 488,940 | 464,201 | 354,351 | 387,416 | 448,408 | 327,213 | 283,143 | 262,119 | 341,639 | 218,608 | 208,928 | 227,001 | 253,783 | 244,322 | 296,073 | 285,941 | 246,375 | 190,770 | 242,244 | 279,668 | 205,954 | 210,015 | 229,757 | 226,083 | 219,655 | 195,035 | 143,242 | 148,245 | 175,614 | 89,496 | 70,076 | 82,978 | 98,721 | 91,870 | 101,407 | 139,888 | 131,076 | 107,088 | 105,267 | 131,156 | 157,766 | 138,455 | 180,292 | 221,251 | 210,753 | 210,753 | 164,699 | 150,485 | 201,696 | 149,459 | 100,715 | 88,432 | 113,601 | 0 | 68,217 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 23,423 | 49,577 | 0 | 28,968 | 0 | 35,123 | 47,247 | 58,635 | 69,157 | 40,919 | 52,619 | 61,732 | 62,764 | 62,764 | 163,234 | 98,094 | 59,393 | 77,148 | 70,652 | 44,017 | 73,712 | 84,768 | 106,608 | 62,148 | 43,249 | 60,636 | 40,531 | 25,256 | 38,346 | 55,535 | 40,566 | 39,961 | 46,940 | 153,020 | 70,702 | 65,448 | 142,990 | 114,254 | 194,566 | 161,998 | 106,499 | 89,095 | 145,013 | 165,017 | 111,473 | 102,030 | 99,334 | 85,104 | 90,488 | 119,051 | 127,861 | 148,633 | 108,471 | 128,586 | 132,645 | 110,164 | 128,722 | 297,532 | 139,857 | 123,845 | 275,706 | 289,870 | 49,941 | 257,430 | 235,407 | 251,706 | 335,133 | 340,361 | 215,551 | 302,009 | 269,400 | 238,106 | 258,627 |
| 258,627 | 238,106 | 269,400 | 302,009 | 215,551 | 340,361 | 335,133 | 251,706 | 235,407 | 257,430 | 49,941 | 289,870 | 275,706 | 123,845 | 139,857 | 297,532 | 128,722 | 110,164 | 132,645 | 128,586 | 108,471 | 148,633 | 127,861 | 119,051 | 90,488 | 85,104 | 99,334 | 102,030 | 111,473 | 165,017 | 145,013 | 89,095 | 106,499 | 161,998 | 194,566 | 114,254 | 142,990 | 65,448 | 70,702 | 153,020 | 46,940 | 39,961 | 40,566 | 55,535 | 38,346 | 25,256 | 40,531 | 60,636 | 43,249 | 62,148 | 106,608 | 84,768 | 73,712 | 44,017 | 70,652 | 77,148 | 59,393 | 98,094 | 163,234 | 62,764 | 62,764 | 61,732 | 52,619 | 40,919 | 69,157 | 58,635 | 47,247 | 35,123 | 0 | 28,968 | 0 | 49,577 | 23,423 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,350 | 1,350 | 1,372 | 1,376 | 1,380 | 1,383 | 385 | 386 | 388 | 808 | 656 | 369 | 369 | 369 | 470 | 469 | 455 | 455 | 455 | 455 | 455 | 200 | 200 | 200 | 200 | 200 | 200 | 291 | 290 | 336 | 335 | 367 | 8,781 | 0 | 0 | 0 | 8,946 | 0 | 0 | 0 | 8,622 | 0 | 0 | 0 | 9,003 | 7,656 | 7,093 | 8,717 | 8,241 | 8,268 | 7,699 | 8,488 | 8,501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,501 | 8,488 | 7,699 | 8,268 | 8,241 | 8,717 | 7,093 | 7,656 | 9,003 | 0 | 0 | 0 | 8,622 | 0 | 0 | 0 | 8,946 | 0 | 0 | 0 | 8,781 | 367 | 335 | 336 | 290 | 291 | 200 | 200 | 200 | 200 | 200 | 200 | 455 | 455 | 455 | 455 | 455 | 469 | 470 | 369 | 369 | 369 | 656 | 808 | 388 | 386 | 385 | 1,383 | 1,380 | 1,376 | 1,372 | 1,350 | 1,350 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 24,353 | 0 | 67,519 | 30,312 | 32,250 | 69,767 | 149,939 | 87,688 | 93,877 | 138,436 | 138,436 | 49,089 | 68,344 | 67,071 | 68,363 | 46,995 | 50,199 | 21,862 | 35,524 | 23,137 | 25,057 | 34,162 | 25,585 | 22,248 | 23,107 | 27,297 | 97,131 | 85,119 | 79,001 | 124,065 | 41,055 | 130,009 | 137,385 | 38,347 | 55,227 | 45,813 | 41,794 | 44,595 | 101,538 | 89,399 | 76,922 | 78,515 | 102,243 | 78,452 | 78,635 | 88,581 | 185,472 | 90,317 | 92,752 | 172,414 | 275,185 | 209,558 | 200,897 | 286,862 | 146,746 | 331,621 | 315,890 | 131,158 | 158,192 | 70,843 | 104,566 | 109,123 | 134,843 | 126,057 | 145,816 | 145,796 | 194,097 | 173,435 | 167,921 | 193,697 |
| 193,697 | 167,921 | 173,435 | 194,097 | 145,796 | 145,816 | 126,057 | 134,843 | 109,123 | 104,566 | 70,843 | 158,192 | 131,158 | 315,890 | 331,621 | 146,746 | 286,862 | 200,897 | 209,558 | 275,185 | 172,414 | 92,752 | 90,317 | 185,472 | 88,581 | 78,635 | 78,452 | 102,243 | 78,515 | 76,922 | 89,399 | 101,538 | 44,595 | 41,794 | 45,813 | 55,227 | 38,347 | 137,385 | 130,009 | 41,055 | 124,065 | 79,001 | 85,119 | 97,131 | 27,297 | 23,107 | 22,248 | 25,585 | 34,162 | 25,057 | 23,137 | 35,524 | 21,862 | 50,199 | 46,995 | 68,363 | 67,071 | 68,344 | 49,089 | 138,436 | 138,436 | 93,877 | 87,688 | 149,939 | 69,767 | 32,250 | 30,312 | 67,519 | 0 | 24,353 | 0 | 0 | 0 |
---|
Other Current Assets | 0 | 0 | 0 | 14,896 | 0 | 10,959 | 10,873 | 9,830 | 10,535 | 10,838 | 10,178 | 9,090 | 0 | 9,553 | 8,928 | 13,854 | 11,991 | 12,255 | 13,509 | 11,051 | 11,514 | 10,784 | 10,143 | 8,923 | 9,489 | 8,655 | 15,958 | 16,496 | 17,337 | 15,861 | 14,630 | 16,356 | 16,764 | 18,454 | 18,343 | 19,357 | 19,704 | 27,060 | 28,042 | 26,708 | 28,771 | 28,579 | 28,479 | 30,681 | 28,853 | 20,772 | 20,115 | 19,196 | 18,762 | 18,048 | 21,555 | 20,495 | 22,538 | 20,670 | 20,504 | 19,763 | 22,720 | 20,259 | 22,293 | 24,205 | 31,027 | 27,896 | 26,991 | 19,440 | 18,268 | 17,348 | 19,865 | 24,904 | 25,218 | 27,299 | 27,856 | 38,895 | 39,009 |
| 39,009 | 38,895 | 27,856 | 27,299 | 25,218 | 24,904 | 19,865 | 17,348 | 18,268 | 19,440 | 26,991 | 27,896 | 31,027 | 24,205 | 22,293 | 20,259 | 22,720 | 19,763 | 20,504 | 20,670 | 22,538 | 20,495 | 21,555 | 18,048 | 18,762 | 19,196 | 20,115 | 20,772 | 28,853 | 30,681 | 28,479 | 28,579 | 28,771 | 26,708 | 28,042 | 27,060 | 19,704 | 19,357 | 18,343 | 18,454 | 16,764 | 16,356 | 14,630 | 15,861 | 17,337 | 16,496 | 15,958 | 8,655 | 9,489 | 8,923 | 10,143 | 10,784 | 11,514 | 11,051 | 13,509 | 12,255 | 11,991 | 13,854 | 8,928 | 9,553 | 0 | 9,090 | 10,178 | 10,838 | 10,535 | 9,830 | 10,873 | 10,959 | 0 | 14,896 | 0 | 0 | 0 |
---|
> Long-term Assets | 0 | 0 | 0 | 388,083 | 0 | 396,817 | 394,847 | 394,285 | 389,448 | 386,951 | 382,284 | 375,715 | 0 | 375,460 | 373,114 | 391,222 | 417,283 | 401,384 | 392,113 | 387,290 | 380,656 | 370,691 | 363,521 | 370,679 | 365,051 | 359,673 | 356,558 | 352,256 | 349,061 | 353,453 | 347,337 | 341,365 | 334,320 | 334,240 | 329,870 | 328,862 | 325,667 | 321,373 | 318,977 | 331,161 | 327,340 | 1,460,910 | 1,439,323 | 1,411,046 | 1,406,524 | 1,320,282 | 1,288,915 | 1,261,432 | 1,237,605 | 1,066,524 | 1,058,355 | 1,054,255 | 1,098,392 | 1,088,666 | 1,087,333 | 1,085,465 | 1,070,040 | 1,059,321 | 1,113,436 | 1,103,775 | 1,103,232 | 1,126,691 | 1,109,082 | 1,068,824 | 1,061,627 | 1,045,540 | 1,029,030 | 1,023,061 | 1,047,788 | 1,083,012 | 1,099,632 | 1,129,918 | 1,122,300 |
| 1,122,300 | 1,129,918 | 1,099,632 | 1,083,012 | 1,047,788 | 1,023,061 | 1,029,030 | 1,045,540 | 1,061,627 | 1,068,824 | 1,109,082 | 1,126,691 | 1,103,232 | 1,103,775 | 1,113,436 | 1,059,321 | 1,070,040 | 1,085,465 | 1,087,333 | 1,088,666 | 1,098,392 | 1,054,255 | 1,058,355 | 1,066,524 | 1,237,605 | 1,261,432 | 1,288,915 | 1,320,282 | 1,406,524 | 1,411,046 | 1,439,323 | 1,460,910 | 327,340 | 331,161 | 318,977 | 321,373 | 325,667 | 328,862 | 329,870 | 334,240 | 334,320 | 341,365 | 347,337 | 353,453 | 349,061 | 352,256 | 356,558 | 359,673 | 365,051 | 370,679 | 363,521 | 370,691 | 380,656 | 387,290 | 392,113 | 401,384 | 417,283 | 391,222 | 373,114 | 375,460 | 0 | 375,715 | 382,284 | 386,951 | 389,448 | 394,285 | 394,847 | 396,817 | 0 | 388,083 | 0 | 0 | 0 |
---|
Property Plant Equipment | 15,129 | 10,341 | 0 | 9,153 | 0 | 10,579 | 13,632 | 17,940 | 18,595 | 20,454 | 20,972 | 20,396 | 24,055 | 24,055 | 23,617 | 28,860 | 26,497 | 24,419 | 23,672 | 22,096 | 20,579 | 19,419 | 17,907 | 18,917 | 18,670 | 16,648 | 15,989 | 16,936 | 15,619 | 15,577 | 14,942 | 14,882 | 14,357 | 15,441 | 15,459 | 19,491 | 19,132 | 18,710 | 18,746 | 18,716 | 19,707 | 106,085 | 102,759 | 104,521 | 102,101 | 106,308 | 107,485 | 102,943 | 102,507 | 98,439 | 97,303 | 103,858 | 109,399 | 113,519 | 118,031 | 123,348 | 118,001 | 116,288 | 127,171 | 123,905 | 133,547 | 141,126 | 138,821 | 122,778 | 130,291 | 128,427 | 124,816 | 127,625 | 128,707 | 132,685 | 136,778 | 146,175 | 148,971 |
| 148,971 | 146,175 | 136,778 | 132,685 | 128,707 | 127,625 | 124,816 | 128,427 | 130,291 | 122,778 | 138,821 | 141,126 | 133,547 | 123,905 | 127,171 | 116,288 | 118,001 | 123,348 | 118,031 | 113,519 | 109,399 | 103,858 | 97,303 | 98,439 | 102,507 | 102,943 | 107,485 | 106,308 | 102,101 | 104,521 | 102,759 | 106,085 | 19,707 | 18,716 | 18,746 | 18,710 | 19,132 | 19,491 | 15,459 | 15,441 | 14,357 | 14,882 | 14,942 | 15,577 | 15,619 | 16,936 | 15,989 | 16,648 | 18,670 | 18,917 | 17,907 | 19,419 | 20,579 | 22,096 | 23,672 | 24,419 | 26,497 | 28,860 | 23,617 | 24,055 | 24,055 | 20,396 | 20,972 | 20,454 | 18,595 | 17,940 | 13,632 | 10,579 | 0 | 9,153 | 0 | 10,341 | 15,129 |
---|
Goodwill | 156,685 | 156,733 | 0 | 156,719 | 0 | 156,756 | 20,747 | 156,785 | 156,789 | 156,755 | 156,762 | 156,827 | 156,880 | 156,880 | 156,855 | 169,700 | 187,367 | 183,929 | 184,138 | 184,352 | 174,328 | 174,354 | 174,378 | 184,779 | 184,571 | 185,110 | 185,153 | 180,158 | 180,112 | 180,122 | 180,141 | 180,118 | 180,152 | 180,141 | 180,124 | 180,097 | 180,113 | 180,084 | 180,059 | 188,525 | 188,491 | 857,913 | 857,856 | 857,670 | 863,907 | 789,803 | 789,845 | 789,845 | 786,859 | 640,546 | 640,551 | 640,567 | 640,593 | 640,589 | 640,571 | 640,560 | 640,571 | 640,537 | 673,447 | 673,352 | 673,582 | 681,635 | 681,508 | 681,531 | 681,943 | 681,974 | 681,981 | 681,992 | 681,975 | 682,663 | 695,436 | 707,258 | 707,214 |
| 707,214 | 707,258 | 695,436 | 682,663 | 681,975 | 681,992 | 681,981 | 681,974 | 681,943 | 681,531 | 681,508 | 681,635 | 673,582 | 673,352 | 673,447 | 640,537 | 640,571 | 640,560 | 640,571 | 640,589 | 640,593 | 640,567 | 640,551 | 640,546 | 786,859 | 789,845 | 789,845 | 789,803 | 863,907 | 857,670 | 857,856 | 857,913 | 188,491 | 188,525 | 180,059 | 180,084 | 180,113 | 180,097 | 180,124 | 180,141 | 180,152 | 180,118 | 180,141 | 180,122 | 180,112 | 180,158 | 185,153 | 185,110 | 184,571 | 184,779 | 174,378 | 174,354 | 174,328 | 184,352 | 184,138 | 183,929 | 187,367 | 169,700 | 156,855 | 156,880 | 156,880 | 156,827 | 156,762 | 156,755 | 156,789 | 156,785 | 20,747 | 156,756 | 0 | 156,719 | 0 | 156,733 | 156,685 |
---|
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 | 9,184 | 8,593 | 7,808 | 7,076 | 6,655 | 5,718 | 2,097 | 1,793 | 2,020 | 3,453 | 2,748 | 2,876 | 2,638 | 6,564 | 8,673 | 8,834 | 8,847 | 12,297 | 13,755 | 13,599 | 16,661 | 15,499 | 16,096 | 14,218 | 14,620 | 14,238 | 13,482 | 14,068 | 13,982 | 15,742 | 20,997 | 24,777 |
| 24,777 | 20,997 | 15,742 | 13,982 | 14,068 | 13,482 | 14,238 | 14,620 | 14,218 | 16,096 | 15,499 | 16,661 | 13,599 | 13,755 | 12,297 | 8,847 | 8,834 | 8,673 | 6,564 | 2,638 | 2,876 | 2,748 | 3,453 | 2,020 | 1,793 | 2,097 | 5,718 | 6,655 | 7,076 | 7,808 | 8,593 | 9,184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 156,685 | 156,733 | 0 | 171,016 | 0 | 178,762 | 156,755 | 20,119 | 19,193 | 18,001 | 17,160 | 16,104 | 15,266 | 15,266 | 12,307 | 23,545 | 37,319 | 34,982 | 33,181 | 31,846 | 29,757 | 28,154 | 26,583 | 25,632 | 24,603 | 26,368 | 25,185 | 29,111 | 28,572 | 38,216 | 36,648 | 35,504 | 33,327 | 33,994 | 33,022 | 31,821 | 32,094 | 31,535 | 32,161 | 41,149 | 39,314 | 436,785 | 420,103 | 404,132 | 397,161 | 382,462 | 375,851 | 357,819 | 337,798 | 317,997 | 309,450 | 299,148 | 338,074 | 324,311 | 315,419 | 306,647 | 296,315 | 287,397 | 292,955 | 284,347 | 274,092 | 279,187 | 265,690 | 242,015 | 228,958 | 214,627 | 203,093 | 195,084 | 216,621 | 214,594 | 221,737 | 236,112 | 230,928 |
| 230,928 | 236,112 | 221,737 | 214,594 | 216,621 | 195,084 | 203,093 | 214,627 | 228,958 | 242,015 | 265,690 | 279,187 | 274,092 | 284,347 | 292,955 | 287,397 | 296,315 | 306,647 | 315,419 | 324,311 | 338,074 | 299,148 | 309,450 | 317,997 | 337,798 | 357,819 | 375,851 | 382,462 | 397,161 | 404,132 | 420,103 | 436,785 | 39,314 | 41,149 | 32,161 | 31,535 | 32,094 | 31,821 | 33,022 | 33,994 | 33,327 | 35,504 | 36,648 | 38,216 | 28,572 | 29,111 | 25,185 | 26,368 | 24,603 | 25,632 | 26,583 | 28,154 | 29,757 | 31,846 | 33,181 | 34,982 | 37,319 | 23,545 | 12,307 | 15,266 | 15,266 | 16,104 | 17,160 | 18,001 | 19,193 | 20,119 | 156,755 | 178,762 | 0 | 171,016 | 0 | 156,733 | 156,685 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,053 | 0 | 2,343 | 1,540 | 1,540 | 498 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,041 | 16,882 | 15,406 | 14,430 | 16,156 | 16,564 | 18,254 | 18,143 | 19,157 | 19,413 | 26,770 | 27,706 | 26,373 | 28,404 | 60,127 | 58,605 | 44,723 | 43,355 | 41,709 | 15,734 | 10,825 | 10,441 | 9,542 | 11,051 | 10,682 | 10,326 | 10,247 | 13,312 | 14,910 | 15,153 | 15,099 | 19,863 | 22,171 | 22,011 | 24,743 | 23,063 | 22,500 | 20,435 | 20,512 | 19,140 | 18,360 | 20,485 | 20,949 | 22,709 | 30,898 | 35,008 |
| 35,008 | 30,898 | 22,709 | 20,949 | 20,485 | 18,360 | 19,140 | 20,512 | 20,435 | 22,500 | 23,063 | 24,743 | 22,011 | 22,171 | 19,863 | 15,099 | 15,153 | 14,910 | 13,312 | 10,247 | 10,326 | 10,682 | 11,051 | 9,542 | 10,441 | 10,825 | 15,734 | 41,709 | 43,355 | 44,723 | 58,605 | 60,127 | 28,404 | 26,373 | 27,706 | 26,770 | 19,413 | 19,157 | 18,143 | 18,254 | 16,564 | 16,156 | 14,430 | 15,406 | 16,882 | 16,041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 498 | 1,540 | 1,540 | 2,343 | 0 | 6,053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 44,380 | 553,317 | 0 | 499,087 | 0 | 415,785 | 379,334 | 381,030 | 414,654 | 456,387 | 391,459 | 387,394 | 435,481 | 435,481 | 460,820 | 426,972 | 400,692 | 398,272 | 351,624 | 345,001 | 333,076 | 356,358 | 347,248 | 329,738 | 314,619 | 314,916 | 293,163 | 272,497 | 285,006 | 369,209 | 326,210 | 305,038 | 338,355 | 355,136 | 354,100 | 354,427 | 325,332 | 308,723 | 370,872 | 338,818 | 281,459 | 1,475,812 | 1,491,405 | 1,480,147 | 1,428,523 | 1,436,645 | 1,390,632 | 1,355,053 | 1,348,180 | 1,515,956 | 1,430,090 | 1,461,317 | 1,549,409 | 1,677,707 | 1,599,432 | 1,560,090 | 1,647,456 | 1,657,156 | 1,727,806 | 1,680,740 | 1,639,587 | 1,575,235 | 1,251,855 | 1,502,862 | 1,473,614 | 1,485,077 | 1,522,282 | 1,508,015 | 1,393,275 | 1,461,150 | 1,404,310 | 1,421,374 | 1,450,804 |
| 1,450,804 | 1,421,374 | 1,404,310 | 1,461,150 | 1,393,275 | 1,508,015 | 1,522,282 | 1,485,077 | 1,473,614 | 1,502,862 | 1,251,855 | 1,575,235 | 1,639,587 | 1,680,740 | 1,727,806 | 1,657,156 | 1,647,456 | 1,560,090 | 1,599,432 | 1,677,707 | 1,549,409 | 1,461,317 | 1,430,090 | 1,515,956 | 1,348,180 | 1,355,053 | 1,390,632 | 1,436,645 | 1,428,523 | 1,480,147 | 1,491,405 | 1,475,812 | 281,459 | 338,818 | 370,872 | 308,723 | 325,332 | 354,427 | 354,100 | 355,136 | 338,355 | 305,038 | 326,210 | 369,209 | 285,006 | 272,497 | 293,163 | 314,916 | 314,619 | 329,738 | 347,248 | 356,358 | 333,076 | 345,001 | 351,624 | 398,272 | 400,692 | 426,972 | 460,820 | 435,481 | 435,481 | 387,394 | 391,459 | 456,387 | 414,654 | 381,030 | 379,334 | 415,785 | 0 | 499,087 | 0 | 553,317 | 44,380 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 55,123 | 0 | 415,785 | 60,233 | 64,239 | 39,703 | 181,907 | 117,229 | 123,414 | 171,751 | 171,751 | 113,590 | 131,722 | 104,692 | 132,522 | 101,124 | 51,680 | 296,534 | 106,608 | 296,429 | 276,136 | 269,481 | 106,166 | 248,794 | 231,468 | 227,239 | 227,382 | 201,534 | 188,430 | 179,917 | 233,636 | 236,600 | 242,427 | 218,832 | 205,723 | 270,872 | 242,818 | 185,716 | 233,825 | 265,192 | 267,906 | 223,181 | 251,331 | 238,801 | 227,120 | 226,753 | 343,514 | 257,983 | 266,713 | 332,319 | 460,448 | 389,288 | 358,169 | 452,716 | 471,636 | 515,318 | 485,878 | 454,066 | 407,190 | 170,640 | 306,964 | 306,696 | 319,490 | 356,595 | 341,929 | 382,836 | 471,794 | 407,045 | 418,399 | 447,913 |
| 447,913 | 418,399 | 407,045 | 471,794 | 382,836 | 341,929 | 356,595 | 319,490 | 306,696 | 306,964 | 170,640 | 407,190 | 454,066 | 485,878 | 515,318 | 471,636 | 452,716 | 358,169 | 389,288 | 460,448 | 332,319 | 266,713 | 257,983 | 343,514 | 226,753 | 227,120 | 238,801 | 251,331 | 223,181 | 267,906 | 265,192 | 233,825 | 185,716 | 242,818 | 270,872 | 205,723 | 218,832 | 242,427 | 236,600 | 233,636 | 179,917 | 188,430 | 201,534 | 227,382 | 227,239 | 231,468 | 248,794 | 106,166 | 269,481 | 276,136 | 296,429 | 106,608 | 296,534 | 51,680 | 101,124 | 132,522 | 104,692 | 131,722 | 113,590 | 171,751 | 171,751 | 123,414 | 117,229 | 181,907 | 39,703 | 64,239 | 60,233 | 415,785 | 0 | 55,123 | 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 | 250,250 | 250,000 | 0 | 249,500 | 224,250 | 224,000 | 0 | 200,000 | 187,000 | 179,000 | 174,000 | 142,000 | 134,000 | 126,500 | 121,500 | 117,500 | 112,000 | 106,500 | 103,000 | 100,000 | 96,000 | 0 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 8,200 | 8,200 | 8,200 | 8,200 | 8,200 | 8,200 | 8,200 | 13,556 | 13,523 | 13,562 | 5,824 | 6,033 | 7,417 | 6,652 | 6,899 | 6,855 | 6,660 | 11,468 | 11,663 | 11,842 | 12,268 | 12,436 |
| 12,436 | 12,268 | 11,842 | 11,663 | 11,468 | 6,660 | 6,855 | 6,899 | 6,652 | 7,417 | 6,033 | 5,824 | 13,562 | 13,523 | 13,556 | 8,200 | 8,200 | 8,200 | 8,200 | 8,200 | 8,200 | 8,200 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 0 | 96,000 | 100,000 | 103,000 | 106,500 | 112,000 | 117,500 | 121,500 | 126,500 | 134,000 | 142,000 | 174,000 | 179,000 | 187,000 | 200,000 | 0 | 224,000 | 224,250 | 249,500 | 0 | 250,000 | 250,250 | 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 | 10,000 | 0 | 0 | 0 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 1,139,673 | 8,200 | 8,200 | 8,200 | 8,200 | 8,200 | 8,200 | 8,200 | 8,200 | 8,200 | 0 | 0 | 1,250 | 1,250 | 1,250 | 1,250 | 1,250 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 |
| 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 1,250 | 1,250 | 1,250 | 1,250 | 1,250 | 0 | 0 | 8,200 | 8,200 | 8,200 | 8,200 | 8,200 | 8,200 | 8,200 | 8,200 | 8,200 | 1,139,673 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 0 | 0 | 0 | 10,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 18,016 | 20,617 | 0 | 17,233 | 0 | 20,413 | 22,731 | 22,844 | 26,221 | 26,282 | 26,077 | 24,858 | 25,568 | 25,568 | 26,993 | 31,905 | 34,294 | 35,561 | 40,614 | 34,623 | 31,947 | 28,482 | 34,984 | 32,185 | 31,153 | 28,562 | 33,614 | 28,720 | 29,064 | 32,223 | 39,450 | 33,794 | 34,809 | 35,374 | 55,697 | 55,870 | 56,635 | 60,701 | 40,122 | 36,718 | 36,379 | 48,962 | 52,226 | 52,169 | 46,351 | 67,139 | 71,823 | 54,699 | 47,956 | 55,352 | 66,895 | 58,421 | 62,422 | 59,435 | 72,545 | 64,946 | 66,067 | 70,796 | 85,383 | 82,010 | 84,695 | 93,529 | 63,752 | 49,908 | 58,857 | 54,531 | 79,955 | 20,395 | 29,837 | 25,453 | 47,184 | 36,006 | 38,336 |
| 38,336 | 36,006 | 47,184 | 25,453 | 29,837 | 20,395 | 79,955 | 54,531 | 58,857 | 49,908 | 63,752 | 93,529 | 84,695 | 82,010 | 85,383 | 70,796 | 66,067 | 64,946 | 72,545 | 59,435 | 62,422 | 58,421 | 66,895 | 55,352 | 47,956 | 54,699 | 71,823 | 67,139 | 46,351 | 52,169 | 52,226 | 48,962 | 36,379 | 36,718 | 40,122 | 60,701 | 56,635 | 55,870 | 55,697 | 35,374 | 34,809 | 33,794 | 39,450 | 32,223 | 29,064 | 28,720 | 33,614 | 28,562 | 31,153 | 32,185 | 34,984 | 28,482 | 31,947 | 34,623 | 40,614 | 35,561 | 34,294 | 31,905 | 26,993 | 25,568 | 25,568 | 24,858 | 26,077 | 26,282 | 26,221 | 22,844 | 22,731 | 20,413 | 0 | 17,233 | 0 | 20,617 | 18,016 |
---|
Other Current Liabilities | 3,396 | 12,258 | 0 | 37,890 | 0 | 395,372 | 37,502 | 41,395 | 13,482 | 155,625 | 91,152 | 98,556 | 20,123 | 146,183 | 86,597 | 99,817 | 70,398 | 96,961 | 60,510 | -233,193 | 14,587 | 78,126 | 11,945 | 19,701 | 14,328 | 77,604 | 15,180 | 15,748 | 19,175 | 21,159 | 20,084 | 20,636 | 18,608 | 76,762 | 119,100 | 130,427 | 112,332 | 102,723 | 117,943 | 98,132 | 137,707 | 166,847 | 195,469 | 196,429 | 156,851 | 163,356 | 148,134 | 152,849 | 158,964 | 268,940 | 170,322 | 189,679 | 251,716 | 382,363 | 300,733 | 269,857 | 364,977 | 379,753 | 396,121 | 360,738 | 326,919 | 278,687 | 69,629 | 210,321 | 206,341 | 231,080 | 241,898 | 284,180 | 302,173 | 395,684 | 305,825 | 317,529 | 348,860 |
| 348,860 | 317,529 | 305,825 | 395,684 | 302,173 | 284,180 | 241,898 | 231,080 | 206,341 | 210,321 | 69,629 | 278,687 | 326,919 | 360,738 | 396,121 | 379,753 | 364,977 | 269,857 | 300,733 | 382,363 | 251,716 | 189,679 | 170,322 | 268,940 | 158,964 | 152,849 | 148,134 | 163,356 | 156,851 | 196,429 | 195,469 | 166,847 | 137,707 | 98,132 | 117,943 | 102,723 | 112,332 | 130,427 | 119,100 | 76,762 | 18,608 | 20,636 | 20,084 | 21,159 | 19,175 | 15,748 | 15,180 | 77,604 | 14,328 | 19,701 | 11,945 | 78,126 | 14,587 | -233,193 | 60,510 | 96,961 | 70,398 | 99,817 | 86,597 | 146,183 | 20,123 | 98,556 | 91,152 | 155,625 | 13,482 | 41,395 | 37,502 | 395,372 | 0 | 37,890 | 0 | 12,258 | 3,396 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 443,964 | 0 | 0 | 319,101 | 316,791 | 374,951 | 274,480 | 274,230 | 263,980 | 0 | 263,730 | 347,230 | 295,250 | 296,000 | 265,750 | 250,500 | 293,321 | 36,542 | 249,750 | 50,819 | 53,602 | 45,138 | 208,750 | 44,369 | 41,029 | 57,767 | 141,827 | 124,676 | 116,608 | 158,438 | 121,500 | 117,500 | 112,000 | 106,500 | 103,000 | 100,000 | 96,000 | 95,743 | 1,241,987 | 1,226,213 | 1,212,241 | 1,205,342 | 1,185,314 | 1,151,831 | 1,127,933 | 1,121,427 | 1,172,442 | 1,172,107 | 1,194,604 | 1,217,090 | 1,217,259 | 1,210,144 | 1,201,921 | 1,194,740 | 1,185,520 | 1,212,488 | 1,194,862 | 1,185,521 | 1,168,045 | 1,081,215 | 1,195,898 | 1,166,918 | 1,165,587 | 1,165,687 | 1,166,086 | 1,010,439 | 989,356 | 997,265 | 1,002,975 | 1,002,891 |
| 1,002,891 | 1,002,975 | 997,265 | 989,356 | 1,010,439 | 1,166,086 | 1,165,687 | 1,165,587 | 1,166,918 | 1,195,898 | 1,081,215 | 1,168,045 | 1,185,521 | 1,194,862 | 1,212,488 | 1,185,520 | 1,194,740 | 1,201,921 | 1,210,144 | 1,217,259 | 1,217,090 | 1,194,604 | 1,172,107 | 1,172,442 | 1,121,427 | 1,127,933 | 1,151,831 | 1,185,314 | 1,205,342 | 1,212,241 | 1,226,213 | 1,241,987 | 95,743 | 96,000 | 100,000 | 103,000 | 106,500 | 112,000 | 117,500 | 121,500 | 158,438 | 116,608 | 124,676 | 141,827 | 57,767 | 41,029 | 44,369 | 208,750 | 45,138 | 53,602 | 50,819 | 249,750 | 36,542 | 293,321 | 250,500 | 265,750 | 296,000 | 295,250 | 347,230 | 263,730 | 0 | 263,980 | 274,230 | 274,480 | 374,951 | 316,791 | 319,101 | 0 | 0 | 443,964 | 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 | 187,000 | 179,000 | 174,000 | 142,000 | 134,000 | 126,500 | 121,500 | 117,500 | 112,000 | 106,500 | 103,000 | 100,000 | 96,000 | 95,743 | 1,178,787 | 1,161,731 | 1,157,506 | 1,155,542 | 1,153,579 | 1,128,930 | 1,113,545 | 1,112,765 | 1,111,880 | 1,110,995 | 1,131,473 | 1,130,671 | 1,159,643 | 1,158,450 | 1,157,397 | 1,156,207 | 1,155,016 | 1,153,807 | 1,139,007 | 1,131,867 | 1,108,078 | 1,041,650 | 1,161,380 | 1,127,191 | 1,128,003 | 1,128,815 | 1,129,627 | 976,407 | 975,525 | 974,642 | 973,760 | 972,877 |
| 972,877 | 973,760 | 974,642 | 975,525 | 976,407 | 1,129,627 | 1,128,815 | 1,128,003 | 1,127,191 | 1,161,380 | 1,041,650 | 1,108,078 | 1,131,867 | 1,139,007 | 1,153,807 | 1,155,016 | 1,156,207 | 1,157,397 | 1,158,450 | 1,159,643 | 1,130,671 | 1,131,473 | 1,110,995 | 1,111,880 | 1,112,765 | 1,113,545 | 1,128,930 | 1,153,579 | 1,155,542 | 1,157,506 | 1,161,731 | 1,178,787 | 95,743 | 96,000 | 100,000 | 103,000 | 106,500 | 112,000 | 117,500 | 121,500 | 126,500 | 134,000 | 142,000 | 174,000 | 179,000 | 187,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Liabilities Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,867 | 5,381 | 4,927 | 4,366 | 4,091 | 3,601 | 3,528 | 3,277 | 2,951 | 2,874 | 2,955 | 25,634 | 19,409 | 14,049 | 8,227 | 3,130 | 2,637 | 31,327 | 29,736 | 28,959 | 33,566 | 14,339 | 13,509 | 17,114 | 17,628 | 16,096 | 15,607 | 14,250 | 13,831 | 22,623 | 29,215 | 29,669 |
| 29,669 | 29,215 | 22,623 | 13,831 | 14,250 | 15,607 | 16,096 | 17,628 | 17,114 | 13,509 | 14,339 | 33,566 | 28,959 | 29,736 | 31,327 | 2,637 | 3,130 | 8,227 | 14,049 | 19,409 | 25,634 | 2,955 | 2,874 | 2,951 | 3,277 | 3,528 | 3,601 | 4,091 | 4,366 | 4,927 | 5,381 | 5,867 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 57,333 | 59,101 | 49,808 | 45,434 | 27,644 | 19,300 | 10,860 | 5,385 | 57,611 | 58,238 | 60,176 | 60,785 | 38,207 | 37,645 | 36,297 | 35,403 | 27,867 | 27,354 | 26,119 | 24,695 | 26,401 | 25,226 | 21,009 | 22,613 | 19,956 | 20,776 | 173 | 19,782 | 1,760 | 1,664 | 1,568 | 345 |
| 345 | 1,568 | 1,664 | 1,760 | 19,782 | 173 | 20,776 | 19,956 | 22,613 | 21,009 | 25,226 | 26,401 | 24,695 | 26,119 | 27,354 | 27,867 | 35,403 | 36,297 | 37,645 | 38,207 | 60,785 | 60,176 | 58,238 | 57,611 | 5,385 | 10,860 | 19,300 | 27,644 | 45,434 | 49,808 | 59,101 | 57,333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 199,247 | 0 | 0 | -43,060 | 0 | 94,484 | 103,612 | 113,697 | 124,064 | 132,157 | 141,307 | 152,709 | 150,523 | 150,523 | 133,483 | 144,542 | 155,046 | 160,878 | 171,667 | 147,607 | 154,738 | 145,497 | 156,256 | 142,348 | 142,302 | 143,478 | 146,373 | 149,835 | 153,551 | 159,858 | 169,372 | 179,569 | 191,000 | 198,759 | 201,853 | 204,192 | 210,350 | 218,604 | 227,773 | 234,587 | 236,651 | 231,473 | 233,859 | 226,972 | 222,323 | 137,420 | 125,284 | 115,307 | 108,033 | -107,793 | -109,616 | -123,919 | -123,804 | -140,633 | -124,683 | -120,274 | -113,215 | -108,895 | -95,802 | -84,437 | -72,015 | 53,988 | 44,349 | -18,762 | -15,410 | -7,898 | 17,532 | 57,500 | 72,768 | 174,500 | 211,712 | 202,629 | 218,719 |
| 218,719 | 202,629 | 211,712 | 174,500 | 72,768 | 57,500 | 17,532 | -7,898 | -15,410 | -18,762 | 44,349 | 53,988 | -72,015 | -84,437 | -95,802 | -108,895 | -113,215 | -120,274 | -124,683 | -140,633 | -123,804 | -123,919 | -109,616 | -107,793 | 108,033 | 115,307 | 125,284 | 137,420 | 222,323 | 226,972 | 233,859 | 231,473 | 236,651 | 234,587 | 227,773 | 218,604 | 210,350 | 204,192 | 201,853 | 198,759 | 191,000 | 179,569 | 169,372 | 159,858 | 153,551 | 149,835 | 146,373 | 143,478 | 142,302 | 142,348 | 156,256 | 145,497 | 154,738 | 147,607 | 171,667 | 160,878 | 155,046 | 144,542 | 133,483 | 150,523 | 150,523 | 152,709 | 141,307 | 132,157 | 124,064 | 113,697 | 103,612 | 94,484 | 0 | -43,060 | 0 | 0 | 199,247 |
---|
Common Stock | 0 | 32 | 0 | 32 | 0 | 149 | 82 | 82 | 82 | 82 | 82 | 82 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 84 | 85 | 85 | 85 | 85 | 85 | 85 | 86 | 86 | 87 | 87 | 87 | 88 | 88 | 88 | 89 | 90 | 90 | 90 | 90 | 91 | 91 | 91 | 91 | 91 | 91 | 91 | 91 | 91 | 92 | 92 | 93 | 94 | 94 | 95 | 95 | 96 | 97 | 97 | 109 | 110 | 111 | 111 | 112 | 113 | 116 | 116 | 117 | 117 | 119 | 119 |
| 119 | 119 | 117 | 117 | 116 | 116 | 113 | 112 | 111 | 111 | 110 | 109 | 97 | 97 | 96 | 95 | 95 | 94 | 94 | 93 | 92 | 92 | 91 | 91 | 91 | 91 | 91 | 91 | 91 | 91 | 91 | 90 | 90 | 90 | 90 | 89 | 88 | 88 | 88 | 87 | 87 | 87 | 86 | 86 | 85 | 85 | 85 | 85 | 85 | 85 | 84 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 82 | 82 | 82 | 82 | 82 | 82 | 149 | 0 | 32 | 0 | 32 | 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 | 91,547 | 93,387 | 97,925 | 105,054 | 112,137 | 119,216 | 123,614 | 129,750 | 136,526 | 142,308 | 148,012 | 155,501 | 160,225 | 165,901 | 160,152 | 160,621 | 147,879 | 141,770 | 55,180 | 42,029 | 31,232 | 22,978 | -194,299 | -197,806 | -216,864 | -221,152 | -246,202 | -237,186 | -235,741 | -233,660 | -229,457 | -223,597 | -218,111 | -208,796 | -212,940 | -226,394 | -294,875 | -295,753 | -294,620 | -274,086 | -237,872 | -231,126 | -141,755 | -110,233 | -77,712 | -48,303 |
| -48,303 | -77,712 | -110,233 | -141,755 | -231,126 | -237,872 | -274,086 | -294,620 | -295,753 | -294,875 | -226,394 | -212,940 | -208,796 | -218,111 | -223,597 | -229,457 | -233,660 | -235,741 | -237,186 | -246,202 | -221,152 | -216,864 | -197,806 | -194,299 | 22,978 | 31,232 | 42,029 | 55,180 | 141,770 | 147,879 | 160,621 | 160,152 | 165,901 | 160,225 | 155,501 | 148,012 | 142,308 | 136,526 | 129,750 | 123,614 | 119,216 | 112,137 | 105,054 | 97,925 | 93,387 | 91,547 | 0 | 0 | 0 | 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 | 1,685 | 0 | 1,726 | 1,779 | 2,098 | 2,193 | 2,161 | 2,217 | 2,693 | 3,000 | 3,201 | 2,622 | 2,647 | 2,301 | 1,243 | 1,097 | 1,694 | 2,039 | 2,190 | 2,228 | 2,010 | 2,386 | 2,587 | 2,608 | 2,615 | 2,397 | 2,340 | 2,485 | 2,268 | 2,504 | 2,558 | 2,143 | 2,046 | 2,637 | 2,827 | 2,828 | 3,209 | 2,370 | 1,569 | 696 | 1,507 | 719 | 318 | 281 | -602 | -996 | -2,109 | -1,838 | -988 | -399 | -253 | 71 | -988 | -997 | -1,998 | -1,494 | -1,529 | -2,187 | -819 | -2,777 | -2,473 | -2,114 | -1,191 | -1,412 | -1,084 | -1,526 | -1,455 | -875 | -3,481 | -6,120 |
| -6,120 | -3,481 | -875 | -1,455 | -1,526 | -1,084 | -1,412 | -1,191 | -2,114 | -2,473 | -2,777 | -819 | -2,187 | -1,529 | -1,494 | -1,998 | -997 | -988 | 71 | -253 | -399 | -988 | -1,838 | -2,109 | -996 | -602 | 281 | 318 | 719 | 1,507 | 696 | 1,569 | 2,370 | 3,209 | 2,828 | 2,827 | 2,637 | 2,046 | 2,143 | 2,558 | 2,504 | 2,268 | 2,485 | 2,340 | 2,397 | 2,615 | 2,608 | 2,587 | 2,386 | 2,010 | 2,228 | 2,190 | 2,039 | 1,694 | 1,097 | 1,243 | 2,301 | 2,647 | 2,622 | 3,201 | 3,000 | 2,693 | 2,217 | 2,161 | 2,193 | 2,098 | 1,779 | 1,726 | 0 | 1,685 | 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 | 200,735 | 202,876 | 204,735 | 207,030 | 210,428 | 214,612 | 217,990 | 220,090 | 222,797 | 225,438 | 231,516 | 235,961 | 241,507 | 244,247 | 245,682 | 248,491 | 253,555 | 255,817 | 258,020 | 259,081 | 260,788 | 262,166 | 264,755 | 266,175 | 270,083 | 273,906 | 282,070 | 288,718 | 292,750 | 297,745 | 298,929 | 305,672 | 312,550 | 316,356 | 445,162 | 450,976 | 456,588 | 460,967 | 466,614 | 471,902 | 483,762 | 493,022 | 505,757 | 511,267 | 516,785 | 522,353 |
| 522,353 | 516,785 | 511,267 | 505,757 | 493,022 | 483,762 | 471,902 | 466,614 | 460,967 | 456,588 | 450,976 | 445,162 | 316,356 | 312,550 | 305,672 | 298,929 | 297,745 | 292,750 | 288,718 | 282,070 | 273,906 | 270,083 | 266,175 | 264,755 | 262,166 | 260,788 | 259,081 | 258,020 | 255,817 | 253,555 | 248,491 | 245,682 | 244,247 | 241,507 | 235,961 | 231,516 | 225,438 | 222,797 | 220,090 | 217,990 | 214,612 | 210,428 | 207,030 | 204,735 | 202,876 | 200,735 | 0 | 0 | 0 | 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 | -177,566 | -177,524 | -177,485 | -177,444 | -176,479 | -176,464 | -176,398 | -176,389 | -176,380 | -176,341 | -176,251 | -176,242 | -176,238 | -176,231 | -176,206 | -176,202 | -176,198 | -176,189 | -176,074 | -176,060 | -176,040 | -176,020 | -175,957 | -170,444 | -166,607 | -163,840 | -160,121 | -157,265 | -150,218 | -145,490 | -145,419 | -145,351 | -145,283 | -145,228 | -145,194 | -145,147 | -145,090 | -145,038 | -144,721 | -137,239 | -112,104 | -111,564 | -92,371 | -86,450 | -50,244 | -50,226 | -50,202 | -50,140 | -50,086 | -41,668 | -18,132 | -3,637 | -2,093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 0 | 0 | 128,819 | 130,998 | 134,484 | 136,941 | 139,515 | 140,709 | 143,067 | 0 | 135,049 | 114,929 | 117,268 | 119,557 | 121,893 | 123,715 | 89,901 | 88,572 | 71,922 | 75,692 | 56,117 | 50,776 | 52,010 | 53,142 | 55,588 | 57,682 | 59,507 | 61,747 | 65,077 | 69,193 | 72,500 | 69,872 | 65,532 | 65,317 | 67,676 | 69,354 | 71,063 | 68,290 | 69,662 | 72,451 | 77,495 | 79,743 | 81,831 | 82,883 | 84,586 | 85,960 | 88,524 | 89,937 | 93,841 | 97,655 | 105,729 | 112,338 | 116,361 | 121,347 | 122,465 | 129,193 | 135,106 | 138,871 | 267,638 | 273,410 | 278,475 | 282,346 | 287,801 | 292,917 | 296,340 | 305,304 | 317,593 | 322,703 | 283,703 | 273,023 |
| 273,023 | 283,703 | 322,703 | 317,593 | 305,304 | 296,340 | 292,917 | 287,801 | 282,346 | 278,475 | 273,410 | 267,638 | 138,871 | 135,106 | 129,193 | 122,465 | 121,347 | 116,361 | 112,338 | 105,729 | 97,655 | 93,841 | 89,937 | 88,524 | 85,960 | 84,586 | 82,883 | 81,831 | 79,743 | 77,495 | 72,451 | 69,662 | 68,290 | 71,063 | 69,354 | 67,676 | 65,317 | 65,532 | 69,872 | 72,500 | 69,193 | 65,077 | 61,747 | 59,507 | 57,682 | 55,588 | 53,142 | 52,010 | 50,776 | 56,117 | 75,692 | 71,922 | 88,572 | 89,901 | 123,715 | 121,893 | 119,557 | 117,268 | 114,929 | 135,049 | 0 | 143,067 | 140,709 | 139,515 | 136,941 | 134,484 | 130,998 | 128,819 | 0 | 0 | 0 | 0 | 0 |
---|