> Total Assets | 98,576 | 105,273 | 113,005 | 117,582 | 126,800 | 133,200 | 136,109 | 135,621 | 135,621 | 152,202 | 152,536 | 157,427 | 156,213 | 162,000 | 163,570 | 164,941 | 177,130 | 181,636 | 199,308 | 212,396 | 230,348 | 247,769 | 280,569 | 294,390 | 311,437 | 329,229 | 361,764 | 417,769 | 444,641 | 473,598 | 491,729 | 496,056 | 532,886 | 513,107 | 489,456 | 474,824 | 474,824 | 485,113 | 485,889 | 477,552 | 511,314 | 497,011 | 504,749 | 503,045 | 541,254 | 541,180 | 709,920 | 681,413 | 722,089 | 700,616 | 725,668 | 721,385 | 788,883 | 965,437 | 951,895 | 940,890 | 988,567 | 1,009,289 | 1,072,262 | 1,093,768 | 1,146,148 | 1,117,648 | 1,137,849 | 1,145,131 | 1,241,951 | 1,224,900 | 1,266,638 | 1,277,367 | 1,783,204 | 1,789,622 | 1,787,976 | 1,813,238 | 2,299,413 | 2,481,689 | 2,511,790 | 3,003,986 | 3,532,979 | 3,472,584 | 3,481,931 | 3,941,863 | 4,061,801 | 5,084,905 | 5,164,159 | 5,152,760 | 5,442,798 | 5,509,733 | 5,511,884 | 6,077,414 | 6,196,095 | 6,037,425 | 6,454,848 | 6,461,717 | 8,017,316 | 7,862,108 | 7,884,285 | 8,031,057 | 7,963,759 | 7,965,800 | 7,966,455 |
| 7,966,455 | 7,965,800 | 7,963,759 | 8,031,057 | 7,884,285 | 7,862,108 | 8,017,316 | 6,461,717 | 6,454,848 | 6,037,425 | 6,196,095 | 6,077,414 | 5,511,884 | 5,509,733 | 5,442,798 | 5,152,760 | 5,164,159 | 5,084,905 | 4,061,801 | 3,941,863 | 3,481,931 | 3,472,584 | 3,532,979 | 3,003,986 | 2,511,790 | 2,481,689 | 2,299,413 | 1,813,238 | 1,787,976 | 1,789,622 | 1,783,204 | 1,277,367 | 1,266,638 | 1,224,900 | 1,241,951 | 1,145,131 | 1,137,849 | 1,117,648 | 1,146,148 | 1,093,768 | 1,072,262 | 1,009,289 | 988,567 | 940,890 | 951,895 | 965,437 | 788,883 | 721,385 | 725,668 | 700,616 | 722,089 | 681,413 | 709,920 | 541,180 | 541,254 | 503,045 | 504,749 | 497,011 | 511,314 | 477,552 | 485,889 | 485,113 | 474,824 | 474,824 | 489,456 | 513,107 | 532,886 | 496,056 | 491,729 | 473,598 | 444,641 | 417,769 | 361,764 | 329,229 | 311,437 | 294,390 | 280,569 | 247,769 | 230,348 | 212,396 | 199,308 | 181,636 | 177,130 | 164,941 | 163,570 | 162,000 | 156,213 | 157,427 | 152,536 | 152,202 | 135,621 | 135,621 | 136,109 | 133,200 | 126,800 | 117,582 | 113,005 | 105,273 | 98,576 |
---|
> Total Current Assets | 5,844 | 8,915 | 9,048 | 7,966 | 13,931 | 14,189 | 9,699 | 0 | 10,296 | 7,905 | 6,318 | 8,235 | 5,590 | 9,222 | 6,910 | 6,571 | 32,857 | 26,164 | 32,219 | 7,315 | 36,117 | 34,269 | 40,357 | 14,817 | 68,353 | 71,928 | 21,896 | 315,223 | 114,615 | 104,792 | 97,595 | 392,680 | 426,534 | 394,868 | 377,060 | 356,540 | 356,540 | 355,079 | 349,135 | 347,953 | 384,036 | 374,134 | 392,806 | 380,213 | 415,172 | 391,153 | 541,296 | 427,884 | 448,113 | 427,385 | 449,047 | 463,479 | 533,487 | 661,442 | 643,840 | 640,175 | 695,493 | 691,230 | 748,219 | 776,508 | 838,197 | 821,887 | 838,850 | 842,772 | 925,275 | 919,164 | 967,751 | 973,168 | 1,351,062 | 1,342,581 | 1,352,739 | 1,373,990 | 1,752,398 | 1,911,125 | 1,948,130 | 2,324,525 | 2,697,957 | 2,633,445 | 2,625,722 | 2,886,534 | 3,006,328 | 3,848,016 | 3,895,793 | 3,822,709 | 4,006,594 | 3,929,136 | 3,745,866 | 2,671,545 | 2,394,290 | 1,846,018 | 1,567,821 | 1,430,139 | 1,583,282 | 1,394,340 | 1,341,151 | 396,767 | 381,661 | 1,276,569 | 1,220,913 |
| 1,220,913 | 1,276,569 | 381,661 | 396,767 | 1,341,151 | 1,394,340 | 1,583,282 | 1,430,139 | 1,567,821 | 1,846,018 | 2,394,290 | 2,671,545 | 3,745,866 | 3,929,136 | 4,006,594 | 3,822,709 | 3,895,793 | 3,848,016 | 3,006,328 | 2,886,534 | 2,625,722 | 2,633,445 | 2,697,957 | 2,324,525 | 1,948,130 | 1,911,125 | 1,752,398 | 1,373,990 | 1,352,739 | 1,342,581 | 1,351,062 | 973,168 | 967,751 | 919,164 | 925,275 | 842,772 | 838,850 | 821,887 | 838,197 | 776,508 | 748,219 | 691,230 | 695,493 | 640,175 | 643,840 | 661,442 | 533,487 | 463,479 | 449,047 | 427,385 | 448,113 | 427,884 | 541,296 | 391,153 | 415,172 | 380,213 | 392,806 | 374,134 | 384,036 | 347,953 | 349,135 | 355,079 | 356,540 | 356,540 | 377,060 | 394,868 | 426,534 | 392,680 | 97,595 | 104,792 | 114,615 | 315,223 | 21,896 | 71,928 | 68,353 | 14,817 | 40,357 | 34,269 | 36,117 | 7,315 | 32,219 | 26,164 | 32,857 | 6,571 | 6,910 | 9,222 | 5,590 | 8,235 | 6,318 | 7,905 | 10,296 | 0 | 9,699 | 14,189 | 13,931 | 7,966 | 9,048 | 8,915 | 5,844 |
---|
Cash And Cash Equivalents | 5,191 | 8,107 | 8,062 | 6,906 | 12,934 | 13,210 | 8,772 | 9,334 | 9,334 | 6,865 | 5,379 | 7,290 | 4,654 | 8,339 | 6,073 | 5,748 | 7,626 | 5,180 | 6,648 | 6,227 | 8,767 | 7,298 | 8,871 | 13,103 | 12,829 | 13,750 | 19,630 | 10,415 | 10,543 | 12,360 | 9,313 | 11,118 | 14,057 | 17,001 | 17,866 | 11,650 | 11,650 | 10,895 | 8,390 | 8,416 | 4,397 | 15,374 | 28,650 | 24,894 | 59,208 | 29,238 | 133,803 | 22,940 | 46,103 | 23,130 | 35,722 | 29,813 | 84,231 | 76,900 | 50,436 | 38,285 | 59,717 | 52,966 | 49,149 | 44,232 | 94,474 | 62,021 | 65,233 | 41,259 | 95,965 | 54,777 | 70,114 | 62,119 | 148,511 | 92,596 | 93,317 | 91,922 | 162,521 | 120,425 | 122,371 | 159,107 | 248,576 | 165,984 | 159,990 | 168,864 | 286,759 | 539,125 | 603,736 | 562,554 | 813,257 | 762,486 | 657,296 | 919,713 | 802,613 | 356,771 | 163,841 | 145,315 | 333,491 | 194,050 | 197,632 | 355,147 | 339,964 | 207,606 | 214,135 |
| 214,135 | 207,606 | 339,964 | 355,147 | 197,632 | 194,050 | 333,491 | 145,315 | 163,841 | 356,771 | 802,613 | 919,713 | 657,296 | 762,486 | 813,257 | 562,554 | 603,736 | 539,125 | 286,759 | 168,864 | 159,990 | 165,984 | 248,576 | 159,107 | 122,371 | 120,425 | 162,521 | 91,922 | 93,317 | 92,596 | 148,511 | 62,119 | 70,114 | 54,777 | 95,965 | 41,259 | 65,233 | 62,021 | 94,474 | 44,232 | 49,149 | 52,966 | 59,717 | 38,285 | 50,436 | 76,900 | 84,231 | 29,813 | 35,722 | 23,130 | 46,103 | 22,940 | 133,803 | 29,238 | 59,208 | 24,894 | 28,650 | 15,374 | 4,397 | 8,416 | 8,390 | 10,895 | 11,650 | 11,650 | 17,866 | 17,001 | 14,057 | 11,118 | 9,313 | 12,360 | 10,543 | 10,415 | 19,630 | 13,750 | 12,829 | 13,103 | 8,871 | 7,298 | 8,767 | 6,227 | 6,648 | 5,180 | 7,626 | 5,748 | 6,073 | 8,339 | 4,654 | 7,290 | 5,379 | 6,865 | 9,334 | 9,334 | 8,772 | 13,210 | 12,934 | 6,906 | 8,062 | 8,107 | 5,191 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,902 | 21,609 | 24,982 | 1,569 | 27,504 | 26,300 | 30,669 | 16,744 | 54,189 | 56,392 | 0 | 9,444 | 101,601 | 89,245 | 85,129 | 451 | 86,981 | 98,914 | 93,506 | 2,612 | 2,612 | 2,412 | 2,413 | 2,384 | 2,384 | 2,365 | 2,063 | 2,599 | 2,600 | 2,601 | 2,602 | 2,645 | 2,803 | 3,090 | 2,638 | 214,393 | 212,263 | 248,030 | 251,813 | 244,051 | 236,460 | 263,653 | 262,651 | 254,746 | 246,842 | 236,476 | 239,631 | 239,732 | 253,126 | 242,855 | 236,168 | 243,206 | 352,851 | 366,490 | 353,035 | 356,893 | 425,529 | 437,011 | 424,940 | 492,701 | 598,796 | 598,607 | 612,002 | 765,087 | 762,977 | 927,205 | 957,458 | 1,022,182 | 1,135,189 | 1,280,761 | 1,463,255 | 1,751,832 | 1,591,677 | 1,489,247 | 1,379,410 | 1,257,101 | 1,249,791 | 1,199,103 | 1,141,971 | 1,042,365 | 1,088,568 | 607,502 | 1,060,014 |
| 1,060,014 | 607,502 | 1,088,568 | 1,042,365 | 1,141,971 | 1,199,103 | 1,249,791 | 1,257,101 | 1,379,410 | 1,489,247 | 1,591,677 | 1,751,832 | 1,463,255 | 1,280,761 | 1,135,189 | 1,022,182 | 957,458 | 927,205 | 762,977 | 765,087 | 612,002 | 598,607 | 598,796 | 492,701 | 424,940 | 437,011 | 425,529 | 356,893 | 353,035 | 366,490 | 352,851 | 243,206 | 236,168 | 242,855 | 253,126 | 239,732 | 239,631 | 236,476 | 246,842 | 254,746 | 262,651 | 263,653 | 236,460 | 244,051 | 251,813 | 248,030 | 212,263 | 214,393 | 2,638 | 3,090 | 2,803 | 2,645 | 2,602 | 2,601 | 2,600 | 2,599 | 2,063 | 2,365 | 2,384 | 2,384 | 2,413 | 2,412 | 2,612 | 2,612 | 93,506 | 98,914 | 86,981 | 451 | 85,129 | 89,245 | 101,601 | 9,444 | 0 | 56,392 | 54,189 | 16,744 | 30,669 | 26,300 | 27,504 | 1,569 | 24,982 | 21,609 | 24,902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 653 | 808 | 986 | 1,060 | 997 | 979 | 927 | 962 | 962 | 1,040 | 939 | 944 | 936 | 883 | 837 | 822 | 929 | 956 | 993 | 1,088 | 1,125 | 1,378 | 1,551 | 1,715 | 1,755 | 2,026 | 2,266 | 2,905 | 2,889 | 3,454 | 3,531 | 3,539 | 3,022 | 2,982 | 2,601 | 2,605 | 2,605 | 2,274 | 2,250 | 2,318 | 2,239 | 2,307 | 1,870 | 2,023 | 2,018 | 2,148 | 2,320 | 2,772 | 3,086 | 3,010 | 3,054 | 2,887 | 2,936 | 3,263 | 3,377 | 3,292 | 3,431 | 3,374 | 3,866 | 3,659 | 3,950 | 3,628 | 3,809 | 3,953 | 4,266 | 4,103 | 4,014 | 4,358 | 5,699 | 5,771 | 5,787 | 6,705 | 8,027 | 8,493 | 9,046 | 10,778 | 12,420 | 12,828 | 12,415 | 14,802 | 14,943 | 24,782 | 25,822 | 26,344 | 24,686 | 24,026 | 23,144 | 23,256 | 23,234 | 24,543 | 24,570 | 27,723 | 29,983 | 1,187 | 1,548 | 33,300 | 34,954 | 35,439 | 33,384 |
| 33,384 | 35,439 | 34,954 | 33,300 | 1,548 | 1,187 | 29,983 | 27,723 | 24,570 | 24,543 | 23,234 | 23,256 | 23,144 | 24,026 | 24,686 | 26,344 | 25,822 | 24,782 | 14,943 | 14,802 | 12,415 | 12,828 | 12,420 | 10,778 | 9,046 | 8,493 | 8,027 | 6,705 | 5,787 | 5,771 | 5,699 | 4,358 | 4,014 | 4,103 | 4,266 | 3,953 | 3,809 | 3,628 | 3,950 | 3,659 | 3,866 | 3,374 | 3,431 | 3,292 | 3,377 | 3,263 | 2,936 | 2,887 | 3,054 | 3,010 | 3,086 | 2,772 | 2,320 | 2,148 | 2,018 | 2,023 | 1,870 | 2,307 | 2,239 | 2,318 | 2,250 | 2,274 | 2,605 | 2,605 | 2,601 | 2,982 | 3,022 | 3,539 | 3,531 | 3,454 | 2,889 | 2,905 | 2,266 | 2,026 | 1,755 | 1,715 | 1,551 | 1,378 | 1,125 | 1,088 | 993 | 956 | 929 | 822 | 837 | 883 | 936 | 944 | 939 | 1,040 | 962 | 962 | 927 | 979 | 997 | 1,060 | 986 | 808 | 653 |
---|
Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 301,903 | 0 | 0 | 0 | 378,023 | 409,455 | 374,885 | 356,593 | 339,674 | 339,674 | 339,498 | 336,082 | 334,835 | 375,016 | 354,088 | 360,223 | 350,697 | 351,346 | 357,166 | 402,571 | 399,528 | 396,121 | 398,919 | 407,633 | 216,387 | 234,057 | 333,249 | 338,214 | 354,547 | 395,885 | 371,237 | 432,553 | 473,871 | 535,548 | 525,607 | 538,011 | 558,149 | 598,610 | 617,739 | 659,850 | 663,910 | 851,328 | 880,374 | 900,600 | 918,946 | 1,174,535 | 1,347,275 | 1,391,773 | 1,662,416 | 1,838,165 | 1,856,026 | 1,841,315 | 1,937,781 | 1,941,649 | 2,356,904 | 2,308,777 | 2,211,629 | 2,033,462 | 1,861,863 | 1,602,171 | 945,534 | -23,234 | 383,299 | 198,739 | 177,870 | 368,540 | 230,475 | 233,094 | 396,767 | 381,661 | -35,439 | 0 |
| 0 | -35,439 | 381,661 | 396,767 | 233,094 | 230,475 | 368,540 | 177,870 | 198,739 | 383,299 | -23,234 | 945,534 | 1,602,171 | 1,861,863 | 2,033,462 | 2,211,629 | 2,308,777 | 2,356,904 | 1,941,649 | 1,937,781 | 1,841,315 | 1,856,026 | 1,838,165 | 1,662,416 | 1,391,773 | 1,347,275 | 1,174,535 | 918,946 | 900,600 | 880,374 | 851,328 | 663,910 | 659,850 | 617,739 | 598,610 | 558,149 | 538,011 | 525,607 | 535,548 | 473,871 | 432,553 | 371,237 | 395,885 | 354,547 | 338,214 | 333,249 | 234,057 | 216,387 | 407,633 | 398,919 | 396,121 | 399,528 | 402,571 | 357,166 | 351,346 | 350,697 | 360,223 | 354,088 | 375,016 | 334,835 | 336,082 | 339,498 | 339,674 | 339,674 | 356,593 | 374,885 | 409,455 | 378,023 | 0 | 0 | 0 | 301,903 | 0 | 0 | 0 | 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 | 20,132 | 18,356 | 22,209 | 26,532 | 27,058 | 28,414 | 32,706 | 0 | 30,562 | 32,707 | 31,410 | 33,732 | 31,513 | 32,090 | 36,510 | 39,660 | 8,577 | 8,706 | 8,643 | 37,192 | 8,572 | 8,460 | 8,370 | 58,990 | 8,262 | 8,538 | 72,427 | 102,545 | 10,127 | 11,064 | 12,266 | 103,377 | 106,352 | 118,239 | 112,396 | 118,284 | 118,284 | 130,034 | 136,754 | 129,599 | 127,278 | 122,877 | 111,943 | 122,832 | 126,082 | 150,027 | 168,624 | 253,529 | 273,976 | 273,231 | 276,621 | 257,906 | 255,396 | 303,995 | 308,055 | 300,716 | 293,074 | 318,059 | 323,762 | 317,259 | 307,951 | 295,761 | 298,999 | 302,358 | 316,676 | 305,736 | 298,887 | 304,199 | 432,142 | 447,041 | 435,237 | 439,248 | 547,015 | 570,564 | 560,812 | 679,461 | 835,022 | 839,139 | 856,209 | 1,055,329 | 1,055,473 | 1,236,889 | 1,268,366 | 1,330,051 | 1,436,204 | 1,580,597 | 1,766,018 | 2,092,677 | 2,274,437 | 317,047 | 329,244 | 2,315,851 | 2,496,840 | 2,430,786 | 2,363,976 | 7,634,290 | 7,582,098 | 458,261 | 2,171,031 |
| 2,171,031 | 458,261 | 7,582,098 | 7,634,290 | 2,363,976 | 2,430,786 | 2,496,840 | 2,315,851 | 329,244 | 317,047 | 2,274,437 | 2,092,677 | 1,766,018 | 1,580,597 | 1,436,204 | 1,330,051 | 1,268,366 | 1,236,889 | 1,055,473 | 1,055,329 | 856,209 | 839,139 | 835,022 | 679,461 | 560,812 | 570,564 | 547,015 | 439,248 | 435,237 | 447,041 | 432,142 | 304,199 | 298,887 | 305,736 | 316,676 | 302,358 | 298,999 | 295,761 | 307,951 | 317,259 | 323,762 | 318,059 | 293,074 | 300,716 | 308,055 | 303,995 | 255,396 | 257,906 | 276,621 | 273,231 | 273,976 | 253,529 | 168,624 | 150,027 | 126,082 | 122,832 | 111,943 | 122,877 | 127,278 | 129,599 | 136,754 | 130,034 | 118,284 | 118,284 | 112,396 | 118,239 | 106,352 | 103,377 | 12,266 | 11,064 | 10,127 | 102,545 | 72,427 | 8,538 | 8,262 | 58,990 | 8,370 | 8,460 | 8,572 | 37,192 | 8,643 | 8,706 | 8,577 | 39,660 | 36,510 | 32,090 | 31,513 | 33,732 | 31,410 | 32,707 | 30,562 | 0 | 32,706 | 28,414 | 27,058 | 26,532 | 22,209 | 18,356 | 20,132 |
---|
Property Plant Equipment | 4,749 | 5,184 | 6,779 | 7,142 | 7,175 | 7,126 | 7,338 | 7,615 | 7,615 | 7,950 | 8,050 | 7,986 | 7,879 | 8,382 | 8,278 | 8,365 | 8,577 | 8,706 | 8,643 | 8,670 | 8,572 | 8,460 | 8,370 | 8,331 | 8,262 | 8,538 | 8,527 | 9,953 | 10,127 | 11,064 | 12,266 | 15,622 | 15,913 | 15,776 | 15,590 | 15,279 | 15,279 | 14,580 | 14,436 | 14,279 | 14,326 | 14,480 | 14,621 | 14,994 | 15,374 | 15,493 | 23,129 | 22,990 | 22,924 | 22,592 | 22,522 | 22,243 | 22,253 | 32,696 | 32,551 | 31,532 | 31,416 | 31,339 | 35,079 | 34,810 | 33,769 | 33,571 | 33,610 | 33,623 | 33,353 | 33,502 | 33,427 | 34,624 | 45,438 | 44,766 | 46,203 | 46,426 | 57,430 | 62,289 | 62,342 | 74,783 | 94,624 | 97,115 | 96,726 | 104,980 | 108,013 | 125,053 | 124,875 | 123,450 | 121,934 | 120,667 | 123,594 | 132,448 | 131,813 | 132,724 | 150,480 | 153,068 | 186,688 | 186,381 | 183,740 | 182,162 | 181,194 | 179,289 | 183,783 |
| 183,783 | 179,289 | 181,194 | 182,162 | 183,740 | 186,381 | 186,688 | 153,068 | 150,480 | 132,724 | 131,813 | 132,448 | 123,594 | 120,667 | 121,934 | 123,450 | 124,875 | 125,053 | 108,013 | 104,980 | 96,726 | 97,115 | 94,624 | 74,783 | 62,342 | 62,289 | 57,430 | 46,426 | 46,203 | 44,766 | 45,438 | 34,624 | 33,427 | 33,502 | 33,353 | 33,623 | 33,610 | 33,571 | 33,769 | 34,810 | 35,079 | 31,339 | 31,416 | 31,532 | 32,551 | 32,696 | 22,253 | 22,243 | 22,522 | 22,592 | 22,924 | 22,990 | 23,129 | 15,493 | 15,374 | 14,994 | 14,621 | 14,480 | 14,326 | 14,279 | 14,436 | 14,580 | 15,279 | 15,279 | 15,590 | 15,776 | 15,913 | 15,622 | 12,266 | 11,064 | 10,127 | 9,953 | 8,527 | 8,538 | 8,262 | 8,331 | 8,370 | 8,460 | 8,572 | 8,670 | 8,643 | 8,706 | 8,577 | 8,365 | 8,278 | 8,382 | 7,879 | 7,986 | 8,050 | 7,950 | 7,615 | 7,615 | 7,338 | 7,126 | 7,175 | 7,142 | 6,779 | 5,184 | 4,749 |
---|
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 | 782 | 0 | 0 | 0 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 9,431 | 9,362 | 9,362 | 9,362 | 9,362 | 9,362 | 9,362 | 10,713 | 10,621 | 10,621 | 10,621 | 10,621 | 12,310 | 12,276 | 12,276 | 12,276 | 12,276 | 13,776 | 13,776 | 13,776 | 13,776 | 13,776 | 20,206 | 20,241 | 20,443 | 19,960 | 47,657 | 54,944 | 54,426 | 89,750 | 119,907 | 119,202 | 118,636 | 158,572 | 158,572 | 158,572 | 158,572 | 156,944 | 156,944 | 156,944 | 156,944 | 156,663 | 156,659 | 156,942 | 178,764 | 180,254 | 271,804 | 272,522 | 272,672 | 272,520 | 272,520 | 272,520 | 272,520 |
| 272,520 | 272,520 | 272,520 | 272,520 | 272,672 | 272,522 | 271,804 | 180,254 | 178,764 | 156,942 | 156,659 | 156,663 | 156,944 | 156,944 | 156,944 | 156,944 | 158,572 | 158,572 | 158,572 | 158,572 | 118,636 | 119,202 | 119,907 | 89,750 | 54,426 | 54,944 | 47,657 | 19,960 | 20,443 | 20,241 | 20,206 | 13,776 | 13,776 | 13,776 | 13,776 | 13,776 | 12,276 | 12,276 | 12,276 | 12,276 | 12,310 | 10,621 | 10,621 | 10,621 | 10,621 | 10,713 | 9,362 | 9,362 | 9,362 | 9,362 | 9,362 | 9,362 | 9,431 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 0 | 0 | 0 | 782 | 0 | 0 | 0 | 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 | 133,832 | 136,064 | 224,082 | 241,690 | 241,277 | 252,745 | 231,886 | 230,477 | 266,273 | 270,175 | 835,597 | 256,258 | 280,974 | 281,640 | 970,713 | 266,504 | 254,030 | 257,217 | 262,016 | 273,910 | 263,174 | 256,354 | 267,686 | 1,511,724 | 1,575,879 | 1,571,052 | 1,601,828 | 1,959,743 | 2,167,894 | 2,195,484 | 2,580,992 | 2,962,430 | 622,822 | 640,847 | 3,396,336 | 3,390,634 | 4,120,838 | 4,134,279 | 4,164,749 | 4,200,644 | 1,302,986 | 1,485,480 | 1,774,058 | 1,985,965 | 2,104,989 | 2,004,023 | 1,982,529 | 1,962,375 | 1,898,301 | 1,836,367 | 1,734,658 | 1,745,236 | 1,771,257 | 1,714,728 |
| 1,714,728 | 1,771,257 | 1,745,236 | 1,734,658 | 1,836,367 | 1,898,301 | 1,962,375 | 1,982,529 | 2,004,023 | 2,104,989 | 1,985,965 | 1,774,058 | 1,485,480 | 1,302,986 | 4,200,644 | 4,164,749 | 4,134,279 | 4,120,838 | 3,390,634 | 3,396,336 | 640,847 | 622,822 | 2,962,430 | 2,580,992 | 2,195,484 | 2,167,894 | 1,959,743 | 1,601,828 | 1,571,052 | 1,575,879 | 1,511,724 | 267,686 | 256,354 | 263,174 | 273,910 | 262,016 | 257,217 | 254,030 | 266,504 | 970,713 | 281,640 | 280,974 | 256,258 | 835,597 | 270,175 | 266,273 | 230,477 | 231,886 | 252,745 | 241,277 | 241,690 | 224,082 | 136,064 | 133,832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 782 | 0 | 0 | 0 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 9,431 | 12,024 | 9,362 | 9,362 | 9,362 | 2,352 | 9,362 | 10,713 | 10,621 | 2,677 | 10,621 | 10,621 | 12,029 | 2,514 | 2,415 | 2,315 | 2,214 | 2,115 | 2,020 | 1,920 | 1,820 | 1,731 | 5,556 | 5,374 | 4,882 | 4,710 | 8,686 | 11,161 | 10,812 | 23,166 | 27,243 | 26,447 | 27,455 | 30,293 | 29,355 | 32,859 | 31,808 | 30,756 | 29,704 | 28,653 | 27,601 | 29,508 | 28,445 | 27,381 | 35,944 | 34,636 | 75,973 | 73,582 | 71,197 | 341,332 | 338,946 | 0 | 0 |
| 0 | 0 | 338,946 | 341,332 | 71,197 | 73,582 | 75,973 | 34,636 | 35,944 | 27,381 | 28,445 | 29,508 | 27,601 | 28,653 | 29,704 | 30,756 | 31,808 | 32,859 | 29,355 | 30,293 | 27,455 | 26,447 | 27,243 | 23,166 | 10,812 | 11,161 | 8,686 | 4,710 | 4,882 | 5,374 | 5,556 | 1,731 | 1,820 | 1,920 | 2,020 | 2,115 | 2,214 | 2,315 | 2,415 | 2,514 | 12,029 | 10,621 | 10,621 | 2,677 | 10,621 | 10,713 | 9,362 | 2,352 | 9,362 | 9,362 | 9,362 | 12,024 | 9,431 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 702 | 0 | 0 | 0 | 782 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Earning Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 797,501 | 737,563 | 736,676 | 902,431 | 999,901 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 999,901 | 902,431 | 736,676 | 737,563 | 797,501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -20,132 | -18,356 | -22,209 | -26,532 | -27,058 | -28,414 | -32,706 | 0 | -30,562 | -32,707 | -31,410 | -33,732 | -31,513 | -32,090 | -36,510 | -39,660 | -24,917 | -21,624 | -24,997 | -37,192 | -29,684 | -28,491 | -33,175 | -58,990 | -56,574 | -58,754 | -72,427 | 782 | -103,954 | -91,560 | -88,398 | 702 | 702 | 702 | 702 | -102,303 | -112,932 | -129,332 | -136,052 | -114,618 | 2,384 | -122,175 | -111,241 | -12,070,083 | -125,380 | 228,414 | 271,229 | -9,724,453 | 167,723 | 1,140 | 175,660 | -30,413,245 | 3,056 | 328,308 | 336,886 | 540 | 373,624 | 368,760 | -281 | -1 | -2,415 | -2,315 | -2,214 | -2,115 | -2,020 | -1,920 | -1,820 | -1,731 | -5,556 | -5,374 | -4,882 | -4,710 | -8,686 | -11,161 | -10,812 | -23,166 | -27,243 | -26,447 | -27,455 | 2,977,169 | -29,355 | -32,859 | -31,808 | 3,938,138 | -29,704 | -28,653 | -27,601 | 186,171 | -28,445 | -2,104,989 | -2,039,967 | -128,433 | -2,496,840 | -2,430,786 | -2,363,976 | 6,898,746 | 50,286 | -1,764,805 | -2,171,031 |
| -2,171,031 | -1,764,805 | 50,286 | 6,898,746 | -2,363,976 | -2,430,786 | -2,496,840 | -128,433 | -2,039,967 | -2,104,989 | -28,445 | 186,171 | -27,601 | -28,653 | -29,704 | 3,938,138 | -31,808 | -32,859 | -29,355 | 2,977,169 | -27,455 | -26,447 | -27,243 | -23,166 | -10,812 | -11,161 | -8,686 | -4,710 | -4,882 | -5,374 | -5,556 | -1,731 | -1,820 | -1,920 | -2,020 | -2,115 | -2,214 | -2,315 | -2,415 | -1 | -281 | 368,760 | 373,624 | 540 | 336,886 | 328,308 | 3,056 | -30,413,245 | 175,660 | 1,140 | 167,723 | -9,724,453 | 271,229 | 228,414 | -125,380 | -12,070,083 | -111,241 | -122,175 | 2,384 | -114,618 | -136,052 | -129,332 | -112,932 | -102,303 | 702 | 702 | 702 | 702 | -88,398 | -91,560 | -103,954 | 782 | -72,427 | -58,754 | -56,574 | -58,990 | -33,175 | -28,491 | -29,684 | -37,192 | -24,997 | -21,624 | -24,917 | -39,660 | -36,510 | -32,090 | -31,513 | -33,732 | -31,410 | -32,707 | -30,562 | 0 | -32,706 | -28,414 | -27,058 | -26,532 | -22,209 | -18,356 | -20,132 |
---|
> Total Liabilities | 86,067 | 92,592 | 100,127 | 104,401 | 113,472 | 119,705 | 122,386 | 121,630 | 121,630 | 137,821 | 137,806 | 142,504 | 133,959 | 139,272 | 148,030 | 149,290 | 161,215 | 165,608 | 182,890 | 195,656 | 213,594 | 230,222 | 262,600 | 275,912 | 292,681 | 309,770 | 341,087 | 385,404 | 411,710 | 440,462 | 456,971 | 459,776 | 495,401 | 476,612 | 453,473 | 438,256 | 438,256 | 442,953 | 442,709 | 433,936 | 466,988 | 452,585 | 447,589 | 445,947 | 483,647 | 482,136 | 650,350 | 620,988 | 660,501 | 637,316 | 660,296 | 655,500 | 701,815 | 882,820 | 868,135 | 855,782 | 901,071 | 919,512 | 978,398 | 997,552 | 1,047,382 | 1,019,214 | 1,036,227 | 1,041,695 | 1,134,754 | 1,114,602 | 1,153,980 | 1,122,840 | 1,624,199 | 1,626,743 | 1,620,996 | 1,590,770 | 2,040,874 | 2,195,863 | 2,222,992 | 2,640,732 | 3,078,632 | 3,006,303 | 3,003,843 | 3,398,205 | 3,505,875 | 4,457,110 | 4,525,790 | 4,507,945 | 4,798,849 | 4,849,681 | 4,843,201 | 5,401,242 | 5,605,655 | 5,476,973 | 5,833,377 | 5,815,054 | 7,120,889 | 408,214 | 430,300 | 7,082,023 | 7,003,847 | 6,993,915 | 6,954,772 |
| 6,954,772 | 6,993,915 | 7,003,847 | 7,082,023 | 430,300 | 408,214 | 7,120,889 | 5,815,054 | 5,833,377 | 5,476,973 | 5,605,655 | 5,401,242 | 4,843,201 | 4,849,681 | 4,798,849 | 4,507,945 | 4,525,790 | 4,457,110 | 3,505,875 | 3,398,205 | 3,003,843 | 3,006,303 | 3,078,632 | 2,640,732 | 2,222,992 | 2,195,863 | 2,040,874 | 1,590,770 | 1,620,996 | 1,626,743 | 1,624,199 | 1,122,840 | 1,153,980 | 1,114,602 | 1,134,754 | 1,041,695 | 1,036,227 | 1,019,214 | 1,047,382 | 997,552 | 978,398 | 919,512 | 901,071 | 855,782 | 868,135 | 882,820 | 701,815 | 655,500 | 660,296 | 637,316 | 660,501 | 620,988 | 650,350 | 482,136 | 483,647 | 445,947 | 447,589 | 452,585 | 466,988 | 433,936 | 442,709 | 442,953 | 438,256 | 438,256 | 453,473 | 476,612 | 495,401 | 459,776 | 456,971 | 440,462 | 411,710 | 385,404 | 341,087 | 309,770 | 292,681 | 275,912 | 262,600 | 230,222 | 213,594 | 195,656 | 182,890 | 165,608 | 161,215 | 149,290 | 148,030 | 139,272 | 133,959 | 142,504 | 137,806 | 137,821 | 121,630 | 121,630 | 122,386 | 119,705 | 113,472 | 104,401 | 100,127 | 92,592 | 86,067 |
---|
> Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 289 | 255 | 0 | 16,426 | 0 | 198 | 179 | 18,049 | 158 | 160 | 172 | 11,759 | 268 | 320 | 440 | 5,090 | 576 | 665 | 872 | 1,021 | 1,384 | 780 | 1,506 | 1,285 | 1,380 | 1,099 | 443,200 | 428,000 | 850 | 712 | 712 | 672 | 499 | 421 | 415 | 411 | 387 | 364 | 340 | 308 | 286 | 259 | 227 | 212 | 198 | 470 | 413 | 400 | 351 | 297 | 297 | 316 | 275 | 255 | 232 | 246 | 236 | 244 | 275 | 306 | 290 | 255 | 274 | 353 | 490 | 1,186 | 635 | 1,519 | 2,028 | 1,785 | 2,236 | 2,508 | 2,885 | 2,195 | 2,320 | 10,446 | 9,469 | 9,261 | 7,851 | 7,997 | 7,232 | 7,758 | 10,054 | 13,052 | 12,585 | 16,150 | 22,186 | 6,772,441 | 1,960,657 | 15,400 | 13,720 |
| 13,720 | 15,400 | 1,960,657 | 6,772,441 | 22,186 | 16,150 | 12,585 | 13,052 | 10,054 | 7,758 | 7,232 | 7,997 | 7,851 | 9,261 | 9,469 | 10,446 | 2,320 | 2,195 | 2,885 | 2,508 | 2,236 | 1,785 | 2,028 | 1,519 | 635 | 1,186 | 490 | 353 | 274 | 255 | 290 | 306 | 275 | 244 | 236 | 246 | 232 | 255 | 275 | 316 | 297 | 297 | 351 | 400 | 413 | 470 | 198 | 212 | 227 | 259 | 286 | 308 | 340 | 364 | 387 | 411 | 415 | 421 | 499 | 672 | 712 | 712 | 850 | 428,000 | 443,200 | 1,099 | 1,380 | 1,285 | 1,506 | 780 | 1,384 | 1,021 | 872 | 665 | 576 | 5,090 | 440 | 320 | 268 | 11,759 | 172 | 160 | 158 | 18,049 | 179 | 198 | 0 | 16,426 | 0 | 255 | 289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,187 | 0 | 0 | 0 | 17,881 | 0 | 0 | 0 | 11,568 | 0 | 0 | 0 | 4,638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30,070 | 27,051 | 27,032 | 26,801 | 28,291 | 16,781 | 36,771 | 16,760 | 16,500 | 30,000 | 52,000 | 15,000 | 13,500 | 49,456 | 89,450 | 49,446 | 43,991 | 58,986 | 110,321 | 78,976 | 68,000 | 68,000 | 69,000 | 39,411 | 59,367 | 94,321 | 104,072 | 29,034 | 10,516 | 85,508 | 85,500 | 61,750 | 71,250 | 136,250 | 6,518 | 0 | 0 | 0 | 8,312 | 7,867 | 7,434 | 6,475 | 6,286 | 5,926 | 6,151 | 10,054 | 9,728 | 8,498 | 8,182 | 8,386 | 8,289 | 110,000 | 0 | 0 |
| 0 | 0 | 110,000 | 8,289 | 8,386 | 8,182 | 8,498 | 9,728 | 10,054 | 6,151 | 5,926 | 6,286 | 6,475 | 7,434 | 7,867 | 8,312 | 0 | 0 | 0 | 6,518 | 136,250 | 71,250 | 61,750 | 85,500 | 85,508 | 10,516 | 29,034 | 104,072 | 94,321 | 59,367 | 39,411 | 69,000 | 68,000 | 68,000 | 78,976 | 110,321 | 58,986 | 43,991 | 49,446 | 89,450 | 49,456 | 13,500 | 15,000 | 52,000 | 30,000 | 16,500 | 16,760 | 36,771 | 16,781 | 28,291 | 26,801 | 27,032 | 27,051 | 30,070 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,638 | 0 | 0 | 0 | 11,568 | 0 | 0 | 0 | 17,881 | 0 | 0 | 0 | 16,187 | 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 | 100,914 | 0 | 0 | 0 | 121,649 | 78,976 | 68,000 | 68,000 | 5,000 | 39,411 | 69,677 | 104,631 | 77,572 | 39,344 | 85,708 | 0 | 85,500 | 61,750 | 71,250 | 136,250 | 206,957 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 206,957 | 136,250 | 71,250 | 61,750 | 85,500 | 0 | 85,708 | 39,344 | 77,572 | 104,631 | 69,677 | 39,411 | 5,000 | 68,000 | 68,000 | 78,976 | 121,649 | 0 | 0 | 0 | 100,914 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 289 | 255 | 0 | 240 | 0 | 198 | 179 | 168 | 158 | 160 | 172 | 191 | 268 | 320 | 440 | 452 | 576 | 665 | 872 | 1,021 | 1,384 | 780 | 1,506 | 1,285 | 1,380 | 1,099 | 391,880 | 850 | 850 | 712 | 712 | 672 | 499 | 421 | 415 | 411 | 387 | 364 | 340 | 308 | 286 | 259 | 227 | 212 | 198 | 470 | 413 | 400 | 351 | 297 | 297 | 316 | 275 | 255 | 232 | 246 | 236 | 244 | 275 | 306 | 290 | 255 | 274 | 353 | 490 | 1,186 | 635 | 1,519 | 2,028 | 1,785 | 2,236 | 2,508 | 2,885 | 2,195 | 2,320 | 2,134 | 1,602 | 1,827 | 1,376 | 1,711 | 1,306 | 1,607 | 1,365 | 3,324 | 4,087 | 7,968 | 13,800 | 22,702 | 13,705 | 15,400 | 13,720 |
| 13,720 | 15,400 | 13,705 | 22,702 | 13,800 | 7,968 | 4,087 | 3,324 | 1,365 | 1,607 | 1,306 | 1,711 | 1,376 | 1,827 | 1,602 | 2,134 | 2,320 | 2,195 | 2,885 | 2,508 | 2,236 | 1,785 | 2,028 | 1,519 | 635 | 1,186 | 490 | 353 | 274 | 255 | 290 | 306 | 275 | 244 | 236 | 246 | 232 | 255 | 275 | 316 | 297 | 297 | 351 | 400 | 413 | 470 | 198 | 212 | 227 | 259 | 286 | 308 | 340 | 364 | 387 | 411 | 415 | 421 | 499 | 672 | 712 | 712 | 850 | 850 | 391,880 | 1,099 | 1,380 | 1,285 | 1,506 | 780 | 1,384 | 1,021 | 872 | 665 | 576 | 452 | 440 | 320 | 268 | 191 | 172 | 160 | 158 | 168 | 179 | 198 | 0 | 240 | 0 | 255 | 289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -289 | -255 | 0 | 0 | 0 | -198 | -179 | 0 | -158 | -160 | -172 | 0 | -268 | -320 | -440 | 0 | -576 | -665 | -872 | -1,021 | -1,384 | -780 | -1,506 | -1,285 | -1,380 | -1,099 | 0 | 0 | -850 | -712 | -712 | -672 | -499 | -421 | -415 | -411 | -387 | -364 | -340 | -308 | -286 | -259 | -227 | -212 | -198 | -470 | -413 | -400 | -351 | -297 | -297 | -316 | -275 | -255 | -232 | -246 | -236 | -244 | -275 | -306 | -290 | -255 | -274 | -353 | -490 | -1,186 | -635 | -1,519 | -2,028 | -1,785 | -2,236 | -6,518 | -2,885 | -2,195 | -2,320 | 1,013,870 | 1,125,720 | 4,673,912 | 4,672,541 | -7,997 | 5,437,738 | -7,758 | -1,365 | -13,052 | -12,585 | -16,150 | -22,186 | 6,764,152 | 1,946,952 | -15,400 | -13,720 |
| -13,720 | -15,400 | 1,946,952 | 6,764,152 | -22,186 | -16,150 | -12,585 | -13,052 | -1,365 | -7,758 | 5,437,738 | -7,997 | 4,672,541 | 4,673,912 | 1,125,720 | 1,013,870 | -2,320 | -2,195 | -2,885 | -6,518 | -2,236 | -1,785 | -2,028 | -1,519 | -635 | -1,186 | -490 | -353 | -274 | -255 | -290 | -306 | -275 | -244 | -236 | -246 | -232 | -255 | -275 | -316 | -297 | -297 | -351 | -400 | -413 | -470 | -198 | -212 | -227 | -259 | -286 | -308 | -340 | -364 | -387 | -411 | -415 | -421 | -499 | -672 | -712 | -712 | -850 | 0 | 0 | -1,099 | -1,380 | -1,285 | -1,506 | -780 | -1,384 | -1,021 | -872 | -665 | -576 | 0 | -440 | -320 | -268 | 0 | -172 | -160 | -158 | 0 | -179 | -198 | 0 | 0 | 0 | -255 | -289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Long-term Liabilities | 7,717 | 7,486 | 7,626 | 7,347 | 6,062 | 6,763 | 7,805 | 0 | 8,184 | 21,070 | 14,695 | 7,000 | 12,309 | 12,973 | 23,206 | 7,217 | 31,939 | 34,863 | 41,092 | 26,275 | 33,594 | 32,724 | 44,936 | 28,044 | 32,376 | 40,048 | 37,588 | 32,168 | 24,038 | 35,989 | 61,670 | 71,083 | 60,030 | 49,965 | 57,565 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 42,081 | 27,070 | 26,810 | 40,310 | 57,310 | 25,310 | 23,810 | 59,766 | 94,760 | 59,756 | 54,301 | 69,296 | 110,291 | 89,286 | 78,310 | 78,310 | 74,310 | 49,721 | 69,677 | 104,631 | 114,382 | 39,344 | 85,708 | 160,625 | 80,521 | 80,561 | 151,850 | 80,639 | 292,282 | 80,717 | 80,756 | 144,709 | 259,239 | 144,572 | 144,611 | 144,650 | 144,726 | 144,801 | 7,758 | 5,823,323 | 13,052 | 12,585 | 408,214 | 430,300 | 309,582 | 5,043,190 | 314,058 | 338,878 |
| 338,878 | 314,058 | 5,043,190 | 309,582 | 430,300 | 408,214 | 12,585 | 13,052 | 5,823,323 | 7,758 | 144,801 | 144,726 | 144,650 | 144,611 | 144,572 | 259,239 | 144,709 | 80,756 | 80,717 | 292,282 | 80,639 | 151,850 | 80,561 | 80,521 | 160,625 | 85,708 | 39,344 | 114,382 | 104,631 | 69,677 | 49,721 | 74,310 | 78,310 | 78,310 | 89,286 | 110,291 | 69,296 | 54,301 | 59,756 | 94,760 | 59,766 | 23,810 | 25,310 | 57,310 | 40,310 | 26,810 | 27,070 | 42,081 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 57,565 | 49,965 | 60,030 | 71,083 | 61,670 | 35,989 | 24,038 | 32,168 | 37,588 | 40,048 | 32,376 | 28,044 | 44,936 | 32,724 | 33,594 | 26,275 | 41,092 | 34,863 | 31,939 | 7,217 | 23,206 | 12,973 | 12,309 | 7,000 | 14,695 | 21,070 | 8,184 | 0 | 7,805 | 6,763 | 6,062 | 7,347 | 7,626 | 7,486 | 7,717 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 75,192 | 75,117 | 80,521 | 80,561 | 151,850 | 216,889 | 294,997 | 196,897 | 196,761 | 260,536 | 259,239 | 149,038 | 144,611 | 144,650 | 144,726 | 144,801 | 144,876 | 144,952 | 145,027 | 154,127 | 128,214 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 128,214 | 154,127 | 145,027 | 144,952 | 144,876 | 144,801 | 144,726 | 144,650 | 144,611 | 149,038 | 259,239 | 260,536 | 196,761 | 196,897 | 294,997 | 216,889 | 151,850 | 80,561 | 80,521 | 75,117 | 75,192 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 720 | 488 | 742 | 758 | 845 | 953 | 1,523 | 1,281 | 1,296 | 1,085 | 1,298 | 1,514 | 1,742 | 890 | 2,458 | 2,524 | 3,505 | 3,037 | 4,028 | 3,840 | 4,186 | 5,321 | 6,840 | 7,834 | 5,592 | 6,190 | 8,988 | 9,050 | 8,585 | 7,975 | 11,047 | 10,252 | 12,076 | 10,686 | 11,272 | 11,792 | 11,466 | 12,671 | 13,860 | 13,501 | 12,180 | 11,830 | 11,108 | 5,017 | 2,983 | 2,814 | 3,091 | 4,369 | 4,363 | 3,929 | 3,881 | 4,339 | 5,981 | 6,267 | 8,374 | 5,823 | 9,886 | 11,734 | 12,438 | 15,199 | 16,380 | 17,113 | 18,910 | 17,649 | 19,739 | 33,132 | 24,966 | 33,426 | 20,045 | 31,158 | 26,010 | 29,732 | 23,117 | 25,900 | 47,127 | 19,646 | 48,806 | 33,562 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 33,562 | 48,806 | 19,646 | 47,127 | 25,900 | 23,117 | 29,732 | 26,010 | 31,158 | 20,045 | 33,426 | 24,966 | 33,132 | 19,739 | 17,649 | 18,910 | 17,113 | 16,380 | 15,199 | 12,438 | 11,734 | 9,886 | 5,823 | 8,374 | 6,267 | 5,981 | 4,339 | 3,881 | 3,929 | 4,363 | 4,369 | 3,091 | 2,814 | 2,983 | 5,017 | 11,108 | 11,830 | 12,180 | 13,501 | 13,860 | 12,671 | 11,466 | 11,792 | 11,272 | 10,686 | 12,076 | 10,252 | 11,047 | 7,975 | 8,585 | 9,050 | 8,988 | 6,190 | 5,592 | 7,834 | 6,840 | 5,321 | 4,186 | 3,840 | 4,028 | 3,037 | 3,505 | 2,524 | 2,458 | 890 | 1,742 | 1,514 | 1,298 | 1,085 | 1,296 | 1,281 | 1,523 | 953 | 845 | 758 | 742 | 488 | 720 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 12,509 | 12,681 | 12,878 | 13,181 | 13,328 | 13,495 | 13,723 | 0 | 13,990 | 14,381 | 14,730 | 14,923 | 15,254 | 15,728 | 15,540 | 15,651 | 15,915 | 16,028 | 16,418 | 16,740 | 16,754 | 17,547 | 17,969 | 18,478 | 18,756 | 19,459 | 20,677 | 32,365 | 32,931 | 33,136 | 34,758 | 36,281 | 37,485 | 36,495 | 35,983 | 36,568 | 36,568 | 42,160 | 43,180 | 43,617 | 44,326 | 44,426 | 57,160 | 57,098 | 57,607 | 59,044 | 59,570 | 60,425 | 61,588 | 63,300 | 65,372 | 65,885 | 87,068 | 82,617 | 83,760 | 85,108 | 87,496 | 89,777 | 93,864 | 96,216 | 98,766 | 98,434 | 101,622 | 103,436 | 107,197 | 110,298 | 112,658 | 154,527 | 159,005 | 162,879 | 166,980 | 222,468 | 258,539 | 285,826 | 288,798 | 363,254 | 454,347 | 466,281 | 478,088 | 543,658 | 555,926 | 627,795 | 638,369 | 644,815 | 643,949 | 660,052 | 668,683 | 676,172 | 590,440 | 560,452 | 621,471 | 646,663 | 896,427 | 899,446 | 897,221 | 949,034 | 959,912 | 971,885 | 1,011,683 |
| 1,011,683 | 971,885 | 959,912 | 949,034 | 897,221 | 899,446 | 896,427 | 646,663 | 621,471 | 560,452 | 590,440 | 676,172 | 668,683 | 660,052 | 643,949 | 644,815 | 638,369 | 627,795 | 555,926 | 543,658 | 478,088 | 466,281 | 454,347 | 363,254 | 288,798 | 285,826 | 258,539 | 222,468 | 166,980 | 162,879 | 159,005 | 154,527 | 112,658 | 110,298 | 107,197 | 103,436 | 101,622 | 98,434 | 98,766 | 96,216 | 93,864 | 89,777 | 87,496 | 85,108 | 83,760 | 82,617 | 87,068 | 65,885 | 65,372 | 63,300 | 61,588 | 60,425 | 59,570 | 59,044 | 57,607 | 57,098 | 57,160 | 44,426 | 44,326 | 43,617 | 43,180 | 42,160 | 36,568 | 36,568 | 35,983 | 36,495 | 37,485 | 36,281 | 34,758 | 33,136 | 32,931 | 32,365 | 20,677 | 19,459 | 18,756 | 18,478 | 17,969 | 17,547 | 16,754 | 16,740 | 16,418 | 16,028 | 15,915 | 15,651 | 15,540 | 15,728 | 15,254 | 14,923 | 14,730 | 14,381 | 13,990 | 0 | 13,723 | 13,495 | 13,328 | 13,181 | 12,878 | 12,681 | 12,509 |
---|
Common Stock | 1,153 | 1,153 | 1,153 | 1,153 | 1,153 | 1,153 | 1,153 | 0 | 1,155 | 1,165 | 1,165 | 1,165 | 1,175 | 1,189 | 1,192 | 1,192 | 1,192 | 1,192 | 1,192 | 1,195 | 1,195 | 1,212 | 1,214 | 1,214 | 2,402 | 2,406 | 2,406 | 2,885 | 3,010 | 3,014 | 3,014 | 3,015 | 3,016 | 3,016 | 3,017 | 3,017 | 3,017 | 3,046 | 3,046 | 3,046 | 3,046 | 3,046 | 3,046 | 3,059 | 3,093 | 3,093 | 3,093 | 3,093 | 3,135 | 3,135 | 3,135 | 3,134 | 3,169 | 5,120 | 5,134 | 5,123 | 5,176 | 5,180 | 5,338 | 5,343 | 5,401 | 5,401 | 5,403 | 5,403 | 5,459 | 5,459 | 5,455 | 9,018 | 9,171 | 9,179 | 9,180 | 11,192 | 12,366 | 13,092 | 13,101 | 14,857 | 17,299 | 17,300 | 17,308 | 18,997 | 19,047 | 21,590 | 21,603 | 21,599 | 21,668 | 21,670 | 21,670 | 21,669 | 21,734 | 21,779 | 25,278 | 25,275 | 32,304 | 32,345 | 32,343 | 32,339 | 32,468 | 32,464 | 32,450 |
| 32,450 | 32,464 | 32,468 | 32,339 | 32,343 | 32,345 | 32,304 | 25,275 | 25,278 | 21,779 | 21,734 | 21,669 | 21,670 | 21,670 | 21,668 | 21,599 | 21,603 | 21,590 | 19,047 | 18,997 | 17,308 | 17,300 | 17,299 | 14,857 | 13,101 | 13,092 | 12,366 | 11,192 | 9,180 | 9,179 | 9,171 | 9,018 | 5,455 | 5,459 | 5,459 | 5,403 | 5,403 | 5,401 | 5,401 | 5,343 | 5,338 | 5,180 | 5,176 | 5,123 | 5,134 | 5,120 | 3,169 | 3,134 | 3,135 | 3,135 | 3,135 | 3,093 | 3,093 | 3,093 | 3,093 | 3,059 | 3,046 | 3,046 | 3,046 | 3,046 | 3,046 | 3,046 | 3,017 | 3,017 | 3,017 | 3,016 | 3,016 | 3,015 | 3,014 | 3,014 | 3,010 | 2,885 | 2,406 | 2,406 | 2,402 | 1,214 | 1,214 | 1,212 | 1,195 | 1,195 | 1,192 | 1,192 | 1,192 | 1,192 | 1,192 | 1,189 | 1,175 | 1,165 | 1,165 | 1,165 | 1,155 | 0 | 1,153 | 1,153 | 1,153 | 1,153 | 1,153 | 1,153 | 1,153 |
---|
Retained Earnings | -886 | -732 | -574 | -359 | -255 | -117 | 56 | 313 | 313 | 559 | 876 | 1,060 | 1,258 | 1,502 | 1,789 | 1,951 | 2,101 | 2,405 | 2,692 | 3,019 | 3,150 | 3,644 | 4,049 | 4,694 | 5,073 | 6,063 | 6,794 | 7,629 | 7,448 | 8,337 | 9,406 | 10,306 | 10,872 | 10,987 | 11,098 | 11,483 | 11,483 | 11,725 | 12,419 | 12,944 | 13,178 | 13,674 | 14,069 | 14,722 | 15,023 | 15,491 | 16,037 | 16,792 | 17,542 | 18,356 | 19,000 | 19,951 | 20,954 | 20,538 | 21,305 | 22,509 | 23,637 | 24,972 | 20,425 | 25,370 | 29,717 | 31,613 | 33,554 | 35,625 | 37,939 | 40,299 | 42,543 | 44,476 | 45,255 | 47,279 | 51,649 | 53,721 | 57,124 | 61,369 | 65,878 | 71,998 | 78,594 | 89,231 | 100,107 | 110,460 | 116,886 | 131,698 | 141,474 | 154,241 | 168,162 | 180,820 | 193,800 | 206,228 | 219,589 | 231,654 | 241,132 | 252,623 | 262,396 | 279,350 | 296,559 | 300,150 | 313,001 | 324,899 | 335,689 |
| 335,689 | 324,899 | 313,001 | 300,150 | 296,559 | 279,350 | 262,396 | 252,623 | 241,132 | 231,654 | 219,589 | 206,228 | 193,800 | 180,820 | 168,162 | 154,241 | 141,474 | 131,698 | 116,886 | 110,460 | 100,107 | 89,231 | 78,594 | 71,998 | 65,878 | 61,369 | 57,124 | 53,721 | 51,649 | 47,279 | 45,255 | 44,476 | 42,543 | 40,299 | 37,939 | 35,625 | 33,554 | 31,613 | 29,717 | 25,370 | 20,425 | 24,972 | 23,637 | 22,509 | 21,305 | 20,538 | 20,954 | 19,951 | 19,000 | 18,356 | 17,542 | 16,792 | 16,037 | 15,491 | 15,023 | 14,722 | 14,069 | 13,674 | 13,178 | 12,944 | 12,419 | 11,725 | 11,483 | 11,483 | 11,098 | 10,987 | 10,872 | 10,306 | 9,406 | 8,337 | 7,448 | 7,629 | 6,794 | 6,063 | 5,073 | 4,694 | 4,049 | 3,644 | 3,150 | 3,019 | 2,692 | 2,405 | 2,101 | 1,951 | 1,789 | 1,502 | 1,258 | 1,060 | 876 | 559 | 313 | 313 | 56 | -117 | -255 | -359 | -574 | -732 | -886 |
---|
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 | 23,441 | 23,473 | 23,504 | 23,505 | 23,570 | 23,636 | 23,711 | 23,753 | 41,902 | 41,994 | 42,086 | 42,107 | 42,239 | 44,262 | 44,420 | 44,419 | 44,294 | 44,469 | 44,650 | 44,668 | 44,865 | 44,996 | 102,574 | 104,566 | 104,734 | 104,965 | 158,456 | 193,302 | 216,310 | 216,604 | 278,659 | 354,792 | 355,217 | 355,641 | 409,805 | 409,855 | 455,650 | 456,184 | 456,919 | 456,849 | 457,396 | 458,512 | 459,228 | 459,075 | 459,503 | 558,181 | 558,833 | 773,612 | 774,101 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 774,101 | 773,612 | 558,833 | 558,181 | 459,503 | 459,075 | 459,228 | 458,512 | 457,396 | 456,849 | 456,919 | 456,184 | 455,650 | 409,855 | 409,805 | 355,641 | 355,217 | 354,792 | 278,659 | 216,604 | 216,310 | 193,302 | 158,456 | 104,965 | 104,734 | 104,566 | 102,574 | 44,996 | 44,865 | 44,668 | 44,650 | 44,469 | 44,294 | 44,419 | 44,420 | 44,262 | 42,239 | 42,107 | 42,086 | 41,994 | 41,902 | 23,753 | 23,711 | 23,636 | 23,570 | 23,505 | 23,504 | 23,473 | 23,441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -41,111 | -41,111 | -41,111 | -41,111 | -41,111 | -41,111 | -18,931 | -18,931 | -18,931 | -18,931 | -13,760 | -5,693 | -5,693 | -5,693 | -5,693 | -5,341 | -4,906 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -463 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | -464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 12,242 | 12,260 | 12,299 | 12,376 | 12,376 | 12,376 | 12,376 | 0 | 12,412 | 12,512 | 12,512 | 12,512 | 12,672 | 12,902 | 12,485 | 12,486 | 12,485 | 12,485 | 12,485 | 12,522 | 12,522 | 12,733 | 12,757 | 12,757 | 11,577 | 11,603 | 11,607 | 21,881 | 22,430 | 22,456 | 22,458 | 22,466 | 22,473 | 22,473 | 22,478 | 22,478 | 22,478 | 22,957 | 22,955 | 22,955 | 22,954 | 22,954 | 22,960 | 22,955 | 22,944 | 22,977 | 23,009 | 23,041 | 23,041 | 23,106 | 23,177 | 23,247 | 23,289 | 41,438 | 41,530 | 41,622 | 41,643 | 41,775 | 49,864 | 46,562 | 43,955 | 43,830 | 44,005 | 44,187 | 44,204 | 44,401 | 44,532 | 102,111 | 104,102 | 104,270 | 104,501 | 157,992 | 192,838 | 215,846 | 216,140 | 278,195 | 354,328 | 350,311 | 350,300 | 404,112 | 404,162 | 449,957 | 450,491 | 443,159 | 437,918 | 438,465 | 439,581 | 437,795 | 417,964 | 418,392 | 517,070 | 517,722 | 732,501 | 732,990 | 733,487 | 734,121 | 734,331 | 734,987 | 735,620 |
| 735,620 | 734,987 | 734,331 | 734,121 | 733,487 | 732,990 | 732,501 | 517,722 | 517,070 | 418,392 | 417,964 | 437,795 | 439,581 | 438,465 | 437,918 | 443,159 | 450,491 | 449,957 | 404,162 | 404,112 | 350,300 | 350,311 | 354,328 | 278,195 | 216,140 | 215,846 | 192,838 | 157,992 | 104,501 | 104,270 | 104,102 | 102,111 | 44,532 | 44,401 | 44,204 | 44,187 | 44,005 | 43,830 | 43,955 | 46,562 | 49,864 | 41,775 | 41,643 | 41,622 | 41,530 | 41,438 | 23,289 | 23,247 | 23,177 | 23,106 | 23,041 | 23,041 | 23,009 | 22,977 | 22,944 | 22,955 | 22,960 | 22,954 | 22,954 | 22,955 | 22,955 | 22,957 | 22,478 | 22,478 | 22,478 | 22,473 | 22,473 | 22,466 | 22,458 | 22,456 | 22,430 | 21,881 | 11,607 | 11,603 | 11,577 | 12,757 | 12,757 | 12,733 | 12,522 | 12,522 | 12,485 | 12,485 | 12,485 | 12,486 | 12,485 | 12,902 | 12,672 | 12,512 | 12,512 | 12,512 | 12,412 | 0 | 12,376 | 12,376 | 12,376 | 12,376 | 12,299 | 12,260 | 12,242 |
---|